MBIA Inc.(MBI:US)
Market Cap$224.62M
Key Metrics
Price$4.41
Revenue (TTM)$90M
Holders Revenue (TTM)$1M
Gross Profit (TTM)-
Earnings (TTM)-$157M
EBITDA (TTM)-
Op. Margin (TTM)-
Dividend Yield-
Holders Yield0.45%
Cash on hand$117M
Total Assets$1.979B
Net Assets-$2.318B
Total Debt$3.39B
Key Metrics
Price$4.41
Revenue (TTM)$90M
Holders Revenue (TTM)$1M
Gross Profit (TTM)-
Earnings (TTM)-$157M
EBITDA (TTM)-
Op. Margin (TTM)-
Dividend Yield-
Holders Yield0.45%
Cash on hand$117M
Total Assets$1.979B
Net Assets-$2.318B
Total Debt$3.39B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $24M | $28M | $15M | $23M | $14M | $37M | $29M | -$37M | $12M | -$31M | $8M | $28M | $2M | $57M | $17M | $36M | $40M | $27M | $56M | $4M | $72M | $103M | $71M | $114M | -$6M | $28M | $173M | $30M | $50M | -$28M | $102M | $12M | $73M | $232M | $32M | $72M | $69M | -$59M | $203M | $115M | $30M | $297M | $92M | $246M | $219M | $215M | $291M | $185M | $572M | $446M | $414M | $73M | $215M | $732M | $265M | $1.006B | $383M | -$1.167B | $1.12B | $98M | -$1.633B | $863.91M | -$215M | $2.056B | -$1.856B | $652.66M | -$620.16M | $992.1M | $1.919B | -$1.589B | $319.76M | $3.355B | -$2.943B | -$2.233B | $431.22M | $774.94M | $729.94M | $694.99M | $711.08M | $686.86M | $615.88M | $599.85M | $610.75M | $537.64M | $563.61M | $531.89M | $474.89M | $504.66M | $492.7M | $679.02M | $439.6M | $475.51M | $473.43M | $260.46M | $311.35M | $277.98M | $289.25M | $297.24M | $295.27M | $287.71M | $260.52M | $274.28M | $266.22M | $262.52M | $254.43M | $246.92M | $243.5M | $236.5M | $237.5M | $226.88M | $235.3M | $224.6M | $224.3M | $180.38M | $195.3M | $153M | $173.6M | $140.34M | $140M | $135M | $130.2M | $118.82M | $118.7M | $113.9M | $110.8M | $109.84M | $110M | $110.1M | $109.6M | $109.5M | $110.2M | $108.9M | $100.3M | $88.9M | $82.3M | $81.3M | $75.4M | $74.6M | $67.4M | $64.6M | $62.3M | $57M | $56.3M | $55.7M | $54.7M | $44M | $44.5M | $42.2M | $41M | $42.7M | $36.6M | $35M | $36.5M | $33.3M | $32.1M | $33.3M | $36.7M |
Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $20M | $21M | $21M | $21M | $17M | $23M | $15M | $20M | $29M | $32M | $16M | $24M | $26M | $27M | $16M | $12M | $21M | $22M | $25M | $44M | $56M | $54M | $44M | $46M | $40M | $54M | $50M | $40M | $58M | $34M | $42M | $44M | $44M | $52M | $48M | $70M | $62M | $88M | $70M | $66M | $78M | $82M | $76M | $70M | $78M | $112M | $96M | $100M | $98M | $122M | $146M | $210M | $220M | $77M | $154M | $162M | $328M | $87M | $95M | $82M | $101.51M | $107.81M | $88M | -$58.05M | $90.67M | $81.71M | $97.01M | -$1.353B | $113.24M | $317.86M | $119.63M | $89.3M | $79.01M | $46.4M | $73.31M | $78.53M | $60.71M | $73.69M | $61.12M | $57.51M | $118.18M | $73.84M | $138.7M | $63.86M | $105.26M | $63.85M | $59.51M | $57.51M | $57.86M | $65.01M | $45.65M | $52.62M | $44.48M | $70.06M | $36.73M | $43.52M | $54.12M | $50.47M | $52.46M | $50.87M | $40.44M | $52.04M | $52.26M | $52.59M | $44.69M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $22M | $28M | $27M | $22M | $23M | $20M | $27M | $25M | $20M | $29M | $17M | $21M | $22M | $22M | $26M | $24M | $35M | $31M | $44M | $35M | $33M | $39M | $41M | $38M | $35M | $39M | $56M | $48M | $50M | $49M | $61M | $73M | $105M | $110M | $77M | $77M | $81M | $164M | $87M | $83M | $82M | $85M | $91.7M | $82M | $73M | $67.92M | $66.63M | $77.11M | $79.95M | $92.54M | - | $95.01M | $66.32M | $63.46M | - | $57.26M | - | - | - | - | - | $61.74M | - | - | - | $52.63M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $20M | $21M | $21M | $21M | $17M | $23M | $15M | $20M | $29M | $32M | $16M | $24M | $26M | $27M | $16M | $12M | $21M | $22M | $25M | $22M | $28M | $27M | $22M | $23M | $20M | $27M | $25M | $20M | $29M | $17M | $21M | $22M | $22M | $26M | $24M | $35M | $31M | $44M | $35M | $33M | $39M | $41M | $38M | $35M | $39M | $56M | $48M | $50M | $49M | $61M | $73M | $105M | $110M | - | $77M | $81M | $164M | - | $12M | - | $16.51M | $16.11M | $6M | -$131.05M | $22.75M | $15.08M | $19.9M | -$1.433B | $20.7M | $317.86M | $24.62M | $22.98M | $15.55M | $46.4M | $16.05M | $78.53M | $60.71M | $73.69M | $61.12M | $57.51M | $56.44M | $73.84M | $138.7M | $63.86M | $52.63M | $63.85M | $59.51M | $57.51M | $57.86M | $65.01M | $45.65M | $52.62M | $44.48M | $70.06M | $36.73M | $43.52M | $54.12M | $50.47M | $52.46M | $50.87M | $40.44M | $52.04M | $52.26M | $52.59M | $44.69M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$58M | -$273M | -$210M | -$120M | -$238M | $55M | -$55M | -$101M | $139M | -$55M | $92M | $113M | $34M | - | $55M | $404M | $294M | $171M | -$264M | $215M | $839M | -$57M | $795M | $21M | - | $745M | -$147M | -$1.556B | $552.35M | -$356.63M | $1.968B | -$2.259B | -$205.15M | -$1.066B | $481.28M | $985.17M | -$1.916B | -$1.047B | $2.935B | -$3.323B | -$3.133B | $335.66M | $675.42M | - | $585.4M | $612.82M | $594.25M | $524.31M | $379.85M | - | $450.52M | $449.15M | $429.64M | - | $408M | $398.33M | $580.09M | $287.36M | - | - | $172.9M | $237.46M | $208.49M | $232.81M | $222.64M | $225.81M | $208.65M | $190.33M | $197.66M | $190.92M | - | $192.57M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| -$47M | -$48M | -$50M | -$49M | -$50M | -$50M | -$53M | -$53M | -$52M | -$54M | -$53M | -$53M | -$51M | -$50M | -$46M | -$43M | -$41M | -$41M | -$45M | -$45M | -$50M | -$51M | -$57M | -$58M | -$62M | -$66M | -$68M | -$75M | -$115M | -$120M | -$106M | -$166M | -$33M | -$69M | -$69M | -$69M | -$65M | -$54M | -$53M | -$53M | -$62M | -$60M | -$59M | -$59M | -$60M | -$61M | -$62M | -$62M | -$64M | -$68M | -$69M | -$72M | -$72M | -$82M | -$82M | -$86M | -$88M | -$92M | $686M | -$90M | -$90M | -$70.15M | -$1.141B | -$73.93M | -$97.99M | -$98.78M | -$39.16M | $3.83M | -$127.18M | -$2.292B | -$24.31M | -$678.4M | -$377.1M | -$4.598B | -$729.02M | -$358.39M | -$336.18M | $7.97M | $20.3M | $17.14M | $18.39M | $19.34M | $20.29M | $20.85M | $42.84M | $36.83M | $32.5M | $38.99M | $24.48M | $40.89M | $27.32M | $29.66M | $26.12M | $29.95M | $37.34M | $30.93M | $137.38M | $33.48M | $33.73M | $39.57M | $29.03M | $34.21M | $34.17M | $33.12M | $28.98M | -$264.53M | $120M | $115.8M | $111.9M | -$268.17M | $118.5M | $109.6M | $114.3M | -$210.75M | $97.3M | $71M | $81.3M | -$194.75M | $66.9M | $64.7M | $61.7M | -$167.83M | $56M | $52.9M | $52.6M | -$156.06M | $48.5M | $49.7M | $48.4M | $45.1M | $42.3M | $43.3M | $40.1M | $39.4M | $37M | $36.1M | $31.9M | $30.5M | $32M | $28.3M | $27.3M | $25.8M | $25.4M | $24.7M | $23.7M | $20.8M | $20.9M | $19.4M | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $47M | $48M | $50M | $49M | $50M | $50M | $53M | $53M | $52M | $54M | $53M | $53M | $51M | $50M | $46M | $43M | $41M | $41M | $45M | $45M | $50M | $51M | $57M | $58M | $62M | $66M | $68M | $75M | $74M | $75M | $74M | $73M | $71M | $69M | $69M | $69M | $65M | $54M | $53M | $53M | $62M | $60M | $59M | $59M | $60M | $61M | $62M | $62M | $64M | $68M | $69M | $72M | $72M | $82M | $82M | $86M | $88M | $92M | $90M | $90M | $90M | $94.15M | $97M | $95M | $97.99M | $115.14M | $110.14M | $112.47M | $137.28M | $209.02M | $264.21M | $307.92M | $390.64M | $419.74M | $418.53M | $382.43M | $355.08M | $336.97M | $306.22M | $288.88M | $249.8M | $229.22M | $214.91M | $195.31M | $176.84M | $145.02M | $124.23M | $110.21M | $108.81M | $319.73M | $90.57M | $86.29M | $86.97M | $17.52M | $15.14M | $12.96M | $12.83M | $12.23M | $14.32M | $14.15M | $15.74M | $13.48M | $13.43M | $13.36M | $13.5M | $13.54M | $13.4M | $13.5M | $13.5M | $12.62M | $10.6M | $10.4M | $10.4M | $10.2M | $10.3M | $8.8M | $8.9M | $8.5M | $8.6M | $8.2M | $8.1M | $7.1M | $7.1M | $7.1M | $7.1M | $7M | $6.8M | $6.7M | $6.7M | $6.7M | $6.7M | $6.7M | $6.7M | $6.5M | $4.7M | $4.7M | $4.7M | $4.8M | $4.7M | $4.8M | $4.4M | $4.3M | $4.2M | $4.4M | $4.4M | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$41M | -$45M | -$32M | -$93M | $38M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - | - | $776M | - | - | $24.01M | -$1.044B | $21.07M | - | $16.36M | $70.98M | $116.3M | $10.1M | -$2.083B | $239.9M | -$370.49M | $13.54M | -$4.179B | -$310.49M | $24.04M | $18.9M | $344.94M | $326.53M | $306.02M | $268.19M | $248.56M | $235.2M | $216.16M | $219.68M | $181.85M | $156.72M | $149.2M | $133.28M | $360.61M | $117.89M | $115.95M | $113.09M | $47.47M | $52.48M | $43.89M | $150.21M | $45.71M | $48.05M | $53.73M | $44.77M | $47.69M | $47.59M | $46.48M | $42.48M | -$250.99M | $133.4M | $129.3M | $125.4M | -$255.55M | $129.1M | $120M | $124.7M | -$200.55M | $107.6M | $79.8M | $90.2M | -$186.25M | $75.5M | $72.9M | $69.8M | -$160.73M | $63.1M | $60M | $59.7M | -$149.06M | $55.3M | $56.4M | $55.1M | $51.8M | $49M | $50M | $46.8M | $45.9M | $41.7M | $40.8M | $36.6M | $35.3M | $36.7M | $33.1M | $31.7M | $30.1M | $29.6M | $29.1M | $28.1M | $20.8M | $20.9M | $19.4M | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$41M | -$56M | -$7M | -$56M | -$62M | -$50M | -$51M | -$253M | -$87M | -$138M | -$185M | -$78M | -$83M | -$4M | -$35M | -$36M | -$73M | -$155M | -$123M | -$61M | -$106M | -$81M | -$58M | -$106M | -$333M | -$220M | $89M | -$207M | -$19M | -$9M | -$45M | -$146M | -$96M | -$58M | -$273M | -$210M | -$120M | -$238M | $55M | -$55M | -$101M | $139M | -$55M | $92M | $113M | $34M | $148M | $55M | $404M | $294M | $171M | -$264M | $215M | $839M | -$57M | $795M | $21M | -$1.074B | $745M | -$147M | -$1.763B | $552.35M | -$356M | $1.968B | -$2.259B | -$205.15M | -$1.066B | $1.503B | $985.17M | -$1.916B | -$1.047B | $2.935B | -$3.7B | -$3.553B | -$82.82M | $293.02M | $277.04M | $248.43M | $306.55M | $303.06M | $273.25M | $258.93M | $220.23M | $239.9M | $296.63M | $284.62M | $253.62M | $299.81M | $291.01M | $260.36M | $268.97M | $303.79M | $312.32M | $155.38M | $222.32M | $195.53M | $0 | $210.41M | $211.49M | $194.5M | $174.59M | $184.18M | $177.49M | $174.11M | $179.08M | $387.88M | $0 | $0 | $0 | $565.04M | $0 | $0 | $0 | $479.57M | $0 | $0 | $0 | $408.13M | $0 | $0 | $0 | $345.03M | $0 | $0 | $0 | $329.42M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - |
Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $23M | $6M | $0 | $2M | -$2M | $0 | $0 | $2M | -$21M | -$6M | $1.019B | -$48M | $27M | $24M | -$28M | -$23M | $57M | -$20M | $28M | $44M | $14M | -$25M | -$65M | $148M | $162M | $39M | -$86M | $51M | $203M | -$64M | $214M | $11M | -$448M | $301M | -$284M | -$489M | $101.5M | -$143M | $673M | -$779.19M | $34.92M | -$341.53M | $604.91M | $284.52M | -$756.47M | -$240.11M | $1.235B | -$1.293B | -$1.257B | -$46.18M | $81.19M | $78.43M | $71.23M | $89.98M | $83.14M | $75.05M | $76.21M | $77.5M | $66.23M | $83.83M | $79.96M | $70.41M | $84.1M | $82.42M | $78.34M | $79.69M | $86.65M | $89.11M | $38.18M | $58.18M | $51.55M | $57.11M | $53.97M | $56.97M | $51.49M | $45.39M | $47.97M | $46.78M | $44.72M | $46.76M | $35.45M | $32.8M | -$3.4M | $2.5M | $29.01M | $35.3M | $40M | $28M | $32.59M | $30.6M | $23.2M | $25.9M | $21.97M | $21.9M | $21.1M | $20.9M | $18.51M | $19.2M | $18.5M | $17.5M | $16.51M | $17.6M | $18.1M | $17.2M | $19.1M | $24.6M | $18.6M | $15.7M | $15.5M | $13.9M | $13.3M | $13M | $13.1M | $12.6M | $12M | $7.3M | $9.1M | $10.5M | $9.8M | $9.3M | $9.2M | $7.5M | $8.2M | - | - | - | - | - | - | - | - | - |
Net Income | -$42M | -$57M | -$8M | -$56M | -$62M | -$51M | -$52M | -$255M | -$86M | -$139M | -$186M | -$75M | -$86M | -$52M | -$34M | -$36M | -$73M | -$155M | -$123M | -$61M | -$106M | -$81M | -$58M | -$106M | -$333M | -$243M | $83M | -$207M | -$21M | -$7M | -$45M | -$146M | -$98M | -$37M | -$267M | -$1.229B | -$72M | -$265M | $31M | -$27M | -$78M | $82M | -$35M | $64M | $69M | $20M | $173M | $120M | $256M | $132M | $132M | -$178M | $164M | $636M | $7M | $581M | $10M | -$626M | $444M | $137M | -$1.274B | $450.85M | -$213M | $1.295B | -$1.48B | -$240.07M | -$724.53M | $898.01M | $700.65M | -$1.16B | -$806.48M | $1.7B | -$2.407B | -$2.296B | -$36.64M | $211.83M | $198.61M | $180.99M | $217.95M | $221.36M | $198.99M | $182.72M | $141.78M | $173.67M | $212.81M | $204.54M | $183.21M | $218.38M | $208.62M | $182.02M | $190.39M | $217.85M | $223.33M | $117.2M | $164.14M | $143.98M | $152.38M | $156.44M | $154.52M | $143.01M | $116.13M | $136.21M | $130.71M | $129.39M | $132.32M | $126.93M | $127.4M | $56.8M | $9.4M | $103.33M | $108.2M | $119M | $102.1M | $97.68M | $106.6M | $89M | $96.9M | $81.46M | $83.3M | $79.7M | $77.6M | $68.32M | $69.8M | $67.3M | $66M | $64.51M | $65M | $65M | $65.7M | $62.7M | $59.8M | $63.8M | $72.6M | $48.9M | $48.6M | $47.9M | $43.2M | $40.3M | $39.1M | $37.1M | $28.2M | $29.8M | $33.3M | $32.2M | $31.3M | $25.8M | $26M | $24.9M | $25.5M | $23.6M | $22.9M | $22.4M | $23.2M | $17.7M | $16.7M | $19M | $20.4M |
Minority Interests | - | $6M | $0 | - | - | - | -$4M | - | - | - | $1M | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $5M | - | - | - | - | - | - | - | - | - | - | - | $1M | - | - | $3M | - | $2M | - | - | $5M | $4M | $5M | - | $3M | - | $5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$42M | -$51M | -$8M | -$56M | -$62M | -$51M | -$56M | -$255M | -$86M | -$139M | -$185M | -$75M | -$86M | -$52M | -$34M | -$36M | -$73M | -$155M | -$123M | -$61M | -$106M | -$81M | -$58M | -$106M | -$333M | -$243M | $78M | -$207M | -$21M | -$7M | -$45M | -$146M | -$98M | -$37M | -$267M | -$1.229B | -$72M | -$265M | $30M | -$27M | -$78M | $79M | -$35M | $62M | $69M | $20M | $168M | $116M | $251M | $132M | $129M | -$178M | $159M | $636M | $7M | $581M | $10M | -$626M | $444M | $137M | -$1.274B | $450.85M | -$213M | $1.295B | -$1.48B | -$240.07M | -$724.53M | $898.01M | $700.65M | -$1.16B | -$806.48M | $1.7B | -$2.407B | -$2.296B | -$36.64M | $211.83M | $198.61M | $180.99M | $217.95M | $221.36M | $198.99M | $182.72M | $141.78M | $173.67M | $212.81M | $204.54M | $183.21M | $218.38M | $208.62M | $182.02M | $190.39M | $217.85M | $223.33M | $117.2M | $164.14M | $143.98M | $152.38M | $156.44M | $154.52M | $143.01M | $116.13M | $136.21M | $130.71M | $129.39M | $132.32M | $126.93M | $127.4M | $56.8M | $9.4M | $103.33M | $108.2M | $119M | $102.1M | $97.68M | $106.6M | $89M | $96.9M | $81.46M | $83.3M | $79.7M | $77.6M | $68.32M | $69.8M | $67.3M | $66M | $64.51M | $65M | $65M | $65.7M | $62.7M | $59.8M | $63.8M | $72.6M | $48.9M | $48.6M | $47.9M | $43.2M | $40.3M | $39.1M | $37.1M | $28.2M | $29.8M | $33.3M | $32.2M | $31.3M | $25.8M | $26M | $24.9M | $25.5M | $23.6M | $22.9M | $22.4M | $23.2M | $17.7M | $16.7M | $19M | $20.4M |
Shares Outstanding (Basic) | 49.8M | - | 49.6M | 49.54M | 48.35M | - | 47.67M | 47.5M | 46.82M | - | 47.01M | 49.04M | 49.95M | 49.88M | 49.88M | 49.83M | 49.63M | 49.59M | 49.55M | 49.49M | 49.26M | 49.18M | 52.59M | 62.61M | 72.09M | 75.68M | 78.69M | 84.28M | 85.55M | 88.83M | 89.49M | 89.13M | 88.13M | - | 122.97M | 125.65M | 131.4M | 131.91M | 131.63M | 132.68M | 135.81M | 147.1M | 155.24M | 172.15M | 181.74M | 187.24M | 187.1M | 189.17M | 189.03M | - | 188.93M | 189.16M | 189.11M | - | 193.88M | 193.93M | 193.49M | - | 195.61M | 199.3M | 199.97M | - | 200.53M | 204.38M | 204.94M | - | 208.22M | 208.1M | 208.5M | - | 235.71M | 238.15M | 186.32M | - | 123.71M | 127.39M | 131.97M | - | 132.79M | 132.77M | 132.72M | - | 132.62M | 133.94M | 137.26M | - | 141.41M | 143.45M | 143.61M | - | 143.26M | 143.13M | 144.04M | - | 146.53M | 147.57M | 148.05M | - | 148.35M | 148.16M | 221.89M | - | 147.27M | 147.48M | 148.65M | - | 149.28M | 149.79M | 149.52M | - | 219.45M | 219.26M | 146.51M | - | 133.97M | 130.16M | 129.94M | - | 129.5M | 128.95M | 128.5M | - | 125.42M | 125.14M | 124.88M | - | 125.08M | 124.97M | 124.97M | - | 126.02M | 125.85M | 125.75M | - | 120.79M | 120.59M | 120.36M | - | 115.33M | 114.96M | 114.91M | - | 115.14M | 112.31M | 114.91M | - | 110.22M | 110.22M | 112.36M | - | 112.36M | 112.36M | 112.36M | - | 112.53M | 112.53M | 112.53M |
Shares Outstanding (Diluted) | 49.8M | - | 49.6M | 49.54M | 48.35M | - | 47.67M | 47.5M | 46.82M | - | 47.01M | 49.04M | 49.95M | 49.88M | 49.88M | 49.83M | 49.63M | 49.59M | 49.55M | 49.49M | 49.26M | 49.18M | 52.59M | 62.61M | 72.09M | 75.68M | 78.69M | 84.28M | 85.55M | 88.83M | 89.49M | 89.13M | 88.13M | - | 122.97M | 125.65M | 131.4M | 131.91M | 132.04M | 132.68M | 135.81M | 147.96M | 155.24M | 173.15M | 182.74M | 188.27M | 188.42M | 192.91M | 190.26M | - | 192.58M | 189.16M | 190.22M | - | 194.98M | 194.94M | 194.59M | - | 196.35M | 200.06M | 199.97M | - | 200.53M | 204.92M | 204.94M | - | 208.22M | 208.1M | 208.5M | - | 235.71M | 238.15M | 186.32M | - | 123.71M | 131.46M | 136.09M | - | 136.74M | 136.63M | 136.55M | - | 135.82M | 136.89M | 140.44M | - | 144.13M | 146.29M | 146.65M | - | 145.12M | 144.63M | 145.36M | - | 147.33M | 148.76M | 149.23M | - | 149.53M | 149.3M | 223.53M | - | 148.3M | 148.4M | 149.51M | - | 149.28M | 149.79M | 149.52M | - | 222.51M | 219.26M | 146.51M | - | 133.97M | 130.16M | 129.94M | - | 129.5M | 128.95M | 128.5M | - | 125.42M | 125.14M | 124.88M | - | 125.08M | 124.97M | 124.97M | - | 126.02M | 125.85M | 125.75M | - | 120.79M | 120.59M | 120.36M | - | 115.33M | 114.96M | 114.91M | - | 115.14M | 112.31M | 114.91M | - | 110.22M | 110.22M | 112.36M | - | 112.36M | 112.36M | 112.36M | - | 112.53M | 112.53M | 112.53M |
EPS (Basic) | -$0.80 | - | -$0.17 | -$1.12 | -$1.28 | - | -$1.18 | -$5.34 | -$1.84 | - | -$3.94 | -$1.46 | -$1.86 | -$1.05 | -$0.67 | -$0.72 | -$1.48 | -$3.12 | -$2.49 | -$1.23 | -$2.16 | -$1.64 | -$1.11 | -$1.69 | -$4.62 | -$3.21 | $1 | -$2.45 | -$0.20 | -$0.08 | -$0.50 | -$1.64 | -$1.12 | - | -$2.17 | -$9.78 | -$0.55 | -$2.01 | $0.23 | -$0.20 | -$0.58 | $0.54 | -$0.23 | $0.36 | $0.37 | $0.10 | $0.90 | $0.61 | $1.33 | - | $0.68 | -$0.94 | $0.84 | - | $0.04 | $2.99 | $0.05 | - | $2.27 | $0.69 | -$6.37 | - | -$1.06 | $6.34 | -$7.22 | - | -$3.50 | $4.30 | $3.34 | - | -$3.42 | $7.14 | -$12.92 | - | -$0.30 | $1.66 | $1.50 | - | $1.64 | $1.67 | $1.50 | - | $1.07 | $1.30 | $1.55 | - | $1.30 | $1.52 | $1.45 | - | $1.33 | $1.52 | $1.55 | - | $1.12 | $0.98 | $1.03 | - | $1.04 | $0.97 | $0.53 | - | $0.89 | $0.88 | $0.89 | - | $0.57 | $0.25 | $0.04 | - | $0.49 | $0.53 | $0.46 | - | $0.24 | $0.23 | $0.23 | - | $0.22 | $0.21 | $0.20 | - | $0.18 | $0.18 | $0.18 | - | $0.17 | $0.17 | $0.17 | - | $0.16 | $0.17 | $0.19 | - | $0.13 | $0.13 | $0.12 | - | $0.11 | $0.11 | $0.083 | - | $0.097 | $0.097 | $0.093 | - | $0.077 | $0.077 | $0.077 | - | $0.07 | $0.067 | $0.07 | - | $0.05 | $0.057 | $0.06 |
EPS (Diluted) | -$0.80 | - | -$0.17 | -$1.12 | -$1.28 | - | -$1.18 | -$5.34 | -$1.84 | - | -$3.94 | -$1.46 | -$1.86 | -$1.20 | -$0.67 | -$0.72 | -$1.48 | -$3.12 | -$2.49 | -$1.23 | -$2.16 | -$1.64 | -$1.11 | -$1.69 | -$4.62 | -$3.21 | $1 | -$2.45 | -$0.20 | -$0.08 | -$0.50 | -$1.64 | -$1.12 | - | -$2.17 | -$9.78 | -$0.55 | -$2.01 | $0.23 | -$0.20 | -$0.58 | $0.54 | -$0.23 | $0.36 | $0.37 | $0.10 | $0.80 | $0.45 | $1.32 | - | $0.52 | -$0.94 | $0.84 | - | $0.04 | $2.98 | $0.05 | - | $2.26 | $0.68 | -$6.37 | - | -$1.06 | $6.32 | -$7.22 | - | -$3.50 | $4.30 | $3.34 | - | -$3.42 | $7.14 | -$12.92 | - | -$0.30 | $1.61 | $1.46 | - | $1.59 | $1.62 | $1.46 | - | $1.04 | $1.27 | $1.52 | - | $1.27 | $1.49 | $1.42 | - | $1.31 | $1.51 | $1.54 | - | $1.11 | $0.97 | $1.02 | - | $1.03 | $0.96 | $0.52 | - | $0.88 | $0.87 | $0.89 | - | $0.57 | $0.25 | $0.04 | - | $0.48 | $0.53 | $0.45 | - | $0.24 | $0.23 | $0.22 | - | $0.21 | $0.20 | $0.20 | - | $0.18 | $0.18 | $0.18 | - | $0.17 | $0.17 | $0.17 | - | $0.16 | $0.17 | $0.19 | - | $0.13 | $0.13 | $0.12 | - | $0.11 | $0.11 | $0.083 | - | $0.097 | $0.097 | $0.093 | - | $0.077 | $0.077 | $0.077 | - | $0.07 | $0.067 | $0.07 | - | $0.05 | $0.057 | $0.06 |
EBIT | $6M | -$8M | $43M | -$7M | -$12M | $0 | $2M | -$200M | -$35M | -$84M | -$132M | -$25M | -$32M | $46M | $11M | $7M | -$32M | -$114M | -$78M | -$16M | -$56M | -$30M | -$1M | -$48M | -$271M | -$154M | $157M | -$132M | $55M | $66M | $29M | -$73M | -$25M | $11M | -$204M | -$141M | -$55M | -$184M | $108M | -$2M | -$39M | $199M | $4M | $151M | $173M | $95M | $210M | $117M | $468M | $362M | $240M | -$192M | $287M | $921M | $25M | $881M | $109M | -$982M | $835M | -$57M | -$1.673B | $646.5M | -$259M | $2.063B | -$2.161B | -$90.01M | -$955.93M | $1.615B | $1.122B | -$1.707B | -$782.38M | $3.243B | -$3.309B | -$3.133B | $335.71M | $675.44M | $632.12M | $585.4M | $612.78M | $591.94M | $523.05M | $488.15M | $435.14M | $435.21M | $473.47M | $429.64M | $377.85M | $410.02M | $399.82M | $580.09M | $359.54M | $390.08M | $399.29M | $172.9M | $237.46M | $208.49M | $12.83M | $222.64M | $225.81M | $208.65M | $190.33M | $197.66M | $190.92M | $187.47M | $192.57M | $401.42M | $13.4M | $13.5M | $13.5M | $577.66M | $10.6M | $10.4M | $10.4M | $489.77M | $10.3M | $8.8M | $8.9M | $416.63M | $8.6M | $8.2M | $8.1M | $352.13M | $7.1M | $7.1M | $7.1M | $336.42M | $6.8M | $6.7M | $6.7M | $6.7M | $6.7M | $6.7M | $6.7M | $6.5M | $4.7M | $4.7M | $4.7M | $4.8M | $4.7M | $4.8M | $4.4M | $4.3M | $4.2M | $4.4M | $4.4M | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |