MGM Resorts International(MGM:US)
Market Cap$7.317B
Key Metrics
Price$28.60
Revenue (TTM)$17.761B
Holders Revenue (TTM)$827.89M
Gross Profit (TTM)$7.843B
Earnings (TTM)$423.59M
EBITDA (TTM)$2.38B
Op. Margin (TTM)6.49%
Dividend Yield-
Holders Yield11.31%
Cash on hand$2.293B
Total Assets$41.402B
Net Assets$3.332B
Total Debt$31.336B
Key Metrics
Price$28.60
Revenue (TTM)$17.761B
Holders Revenue (TTM)$827.89M
Gross Profit (TTM)$7.843B
Earnings (TTM)$423.59M
EBITDA (TTM)$2.38B
Op. Margin (TTM)6.49%
Dividend Yield-
Holders Yield11.31%
Cash on hand$2.293B
Total Assets$41.402B
Net Assets$3.332B
Total Debt$31.336B
Financials
| Name | Jun 30, 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $4.451B | $4.455B | $4.605B | $4.25B | $4.405B | $4.277B | $4.347B | $4.183B | $4.327B | $4.383B | $4.376B | $3.973B | $3.942B | $3.873B | $3.592B | $3.416B | $3.265B | $2.854B | $3.057B | $2.708B | $2.268B | $1.648B | $1.494B | $1.126B | $289.81M | $2.253B | $3.185B | $3.314B | $3.223B | $3.177B | $3.053B | $3.029B | $2.859B | $2.822B | $2.597B | $2.83B | $2.652B | $2.718B | $2.461B | $2.515B | $2.27B | $2.21B | $2.192B | $2.281B | $2.385B | $2.332B | $2.386B | $2.485B | $2.581B | $2.63B | $2.513B | $2.463B | $2.481B | $2.352B | $2.295B | $2.255B | $2.324B | $2.288B | $2.297B | $2.234B | $1.806B | $1.513B | $1.466B | $1.567B | $1.547B | $1.457B | $1.452B | $1.533B | $1.494B | $1.499B | $1.625B | $1.786B | $1.896B | $1.884B | $1.929B | $1.897B | $1.936B | $1.929B | $1.528B | $1.795B | $1.761B | $1.774B | $1.754B | $1.808B | $1.864B | $1.204B | $1.063B | $1.036B | $1.073B | $1.066B | $973.58M | $976.84M | $985.34M | $951.87M | $957.63M | $1.011B | $1.041B | $1.021B | $896.28M | $992.89M | $1.052B | $1.069B | $1.358B | $1.049B | $627.17M | $424.01M | $420.9M | $400.41M | $319.06M | $251.37M | $215M | $193.7M | $185.4M | $179.8M | $212.6M | $208.4M | $209.1M | $197.5M | $206.6M | $198.4M | $190.5M | $209.3M | $150.9M | $212.4M | $182.8M | $175.7M | $158.5M | $212.7M | $192.2M | $178.9M | $43.4M | $4.7M | $4.7M | $4.9M | $11M | $12.9M | $12M | $14.2M | $22.2M | $42.4M | $42.7M | $39.7M | $27M | $43.6M | $55.2M | $50.6M | $44.9M | $43.1M | $53.3M | $50.4M | $52M | $52M | $52M | $52M |
Cost of Revenue | $2.472B | $2.465B | $2.577B | $2.405B | $2.445B | $2.32B | $2.394B | $2.315B | $2.323B | $2.361B | $2.375B | $2.097B | $2.084B | $1.997B | $1.853B | $1.721B | $1.61B | $1.47B | $1.565B | $1.392B | $1.146B | $927.79M | $910.66M | $729.52M | $374.37M | $1.438B | $1.9B | $1.937B | $1.905B | $1.862B | $1.827B | $1.787B | $1.669B | $1.635B | $1.542B | $1.598B | $1.521B | $1.532B | $1.455B | $1.426B | $1.313B | $1.302B | $1.32B | $1.398B | $1.456B | $1.452B | $1.507B | $1.593B | $1.619B | $1.65B | $1.605B | $1.58B | $1.58B | $1.494B | $1.484B | $1.463B | $1.476B | $1.498B | $1.505B | $1.443B | $1.131B | $947.95M | $927.25M | $965.68M | $964.01M | $919.65M | $902.75M | $889.14M | $863.58M | $883.84M | $1.085B | $993.32M | $1.024B | $1.021B | $1.056B | $1.03B | $1.034B | $1.019B | $794.61M | $965.4M | $919.14M | $931.9M | $967.13M | $1.006B | $930.19M | $643.69M | $585.4M | $570.97M | $569.57M | $566.96M | $546.31M | $548.6M | $528.38M | $528.98M | $561.81M | $549.51M | $557.26M | $537.39M | $512.48M | $572.63M | $575.31M | $565.01M | $576.5M | $553.8M | $315.69M | $215.73M | $100.1M | $201.37M | $158M | $132.8M | $108.3M | $101.7M | $100.1M | $99.2M | $106.1M | $99.8M | $104.6M | $94.7M | $106.3M | $99.8M | $95.3M | $102.2M | $50.2M | $115.5M | $112.7M | $107.7M | $88.2M | $104.8M | $106.6M | $105.6M | $93M | $4.7M | $5M | $3.6M | $5.7M | $10.1M | $9.4M | $9.6M | $5.9M | $30.5M | $31.4M | $32.9M | $18.6M | $40.3M | $40.3M | $39.9M | $33M | $34.7M | $39.1M | - | - | - | - | - |
Gross Profit | $1.979B | $1.99B | $2.028B | $1.846B | $1.959B | $1.957B | $1.952B | $1.868B | $2.004B | $2.023B | $2B | $1.876B | $1.858B | $1.877B | $1.739B | $1.696B | $1.655B | $1.385B | $1.492B | $1.315B | $1.122B | $719.96M | $582.88M | $396.4M | -$84.56M | $814.65M | $1.285B | $1.378B | $1.318B | $1.315B | $1.226B | $1.242B | $1.189B | $1.187B | $1.056B | $1.232B | $1.132B | $1.185B | $1.005B | $1.09B | $956.53M | $907.97M | $872.31M | $882.92M | $929.34M | $880.12M | $878.99M | $891.95M | $962.04M | $980.3M | $908.04M | $882.96M | $901.4M | $858.55M | $810.43M | $792.42M | $847.52M | $789.19M | $791.71M | $790.96M | $675.38M | $564.9M | $539.2M | $601.44M | $583.32M | $537.74M | $549.67M | $644.09M | $630.57M | $614.96M | $539.06M | $792.22M | $871.23M | $862.61M | $872.54M | $867.26M | $902.3M | $910.39M | $733.65M | $829.64M | $841.36M | $842.47M | $786.51M | $802.19M | $934.28M | $560.44M | $477.35M | $465.42M | $502.96M | $499.48M | $427.27M | $428.25M | $456.97M | $422.9M | $395.81M | $461.79M | $483.97M | $483.75M | $383.8M | $420.26M | $476.37M | $503.77M | $781.55M | $494.9M | $311.49M | $208.28M | $320.8M | $199.04M | $161.06M | $118.57M | $106.7M | $92M | $85.3M | $80.6M | $106.5M | $108.6M | $104.5M | $102.8M | $100.3M | $98.6M | $95.2M | $107.1M | $100.7M | $96.9M | $70.1M | $68M | $70.3M | $107.9M | $85.6M | $73.3M | -$49.6M | $0 | -$300K | $1.3M | $5.3M | $2.8M | $2.6M | $4.6M | $16.3M | $11.9M | $11.3M | $6.8M | $8.4M | $3.3M | $14.9M | $10.7M | $11.9M | $8.4M | $14.2M | - | - | - | - | - |
| $1.395B | $1.42B | $1.424B | $1.365B | $1.338B | $1.307B | $1.384B | $1.302B | $1.335B | $1.325B | $1.374B | $1.314B | $1.261B | $1.263B | $1.34B | $1.33B | $1.148B | $888.08M | $883.1M | $735.39M | $687.08M | $624.44M | $634.5M | $613.73M | $616.06M | $718.11M | -$2.002B | $602.77M | $632.49M | $654.55M | $563.05M | $561.51M | $541.89M | $517.4M | $530.27M | $490.53M | $433.8M | $461.92M | $448.66M | $459.73M | $403.21M | $379.79M | $397.3M | $414.51M | $393.31M | $378.53M | $393.99M | $409.05M | $381.92M | $372.6M | $380.95M | $397.04M | $366.69M | $350.53M | $62.16M | $382.1M | $352.02M | $345.55M | $458.03M | $429.41M | -$3.154B | $306.14M | $1.766B | $968.04M | $2.567B | $305.12M | $1.674B | $1.304B | $329.28M | $98.55M | $1.399B | $318.23M | $340.23M | $323.88M | -$806.44M | $231.86M | $265.82M | $296.98M | $109.35M | $253.96M | $265.92M | $280.88M | $276.03M | $300.62M | $404.68M | $156.84M | $158.12M | $140.23M | $140.98M | $146.84M | $112.64M | $164.22M | $179.96M | $162.26M | $156.74M | $184.42M | $163.29M | -$92.74M | $195.93M | $240.65M | $164.12M | -$85.12M | $590.58M | $160.55M | $115.38M | $70.18M | $267M | $122.66M | $80.9M | $59M | $44M | $36.7M | $38.7M | $35.2M | $35.8M | $32.3M | $34M | $35.3M | $39.6M | $37.6M | $31.1M | $41.9M | $39.4M | $47.1M | $46.3M | $34.7M | $27.1M | $49.1M | $38.7M | $43.9M | $54.9M | $5.5M | $2.4M | $1.9M | $9.4M | $3.8M | $4.2M | $4.9M | $18.8M | $8.9M | $8.7M | $9.1M | $20.6M | $14.6M | $9.9M | $10.7M | $8.1M | $6.8M | $10.6M | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | $1.1M | - | - | - | $139K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $1.263B | $1.283B | $1.259B | $1.24B | $1.214B | $1.165B | $1.243B | $1.177B | $1.211B | $1.195B | $1.228B | $1.192B | $1.144B | $1.136B | $1.209B | $1.212B | $1.029B | $776.84M | $747.35M | $623.28M | $590.21M | $546.41M | $531.17M | $543.29M | $473.56M | $574.31M | $557.45M | $494.23M | $524.42M | $525.11M | $444.88M | $463.42M | $438.45M | $417.89M | $414.48M | $402.02M | $354.35M | $388.79M | $376.72M | $371.95M | $321.41M | $308.54M | $306.73M | $340.5M | $333.71M | $328.17M | $324.53M | $347.49M | $327.48M | $319.25M | $317.38M | $342.85M | $314.32M | $303.9M | $62.16M | $319.11M | $309.48M | $303.29M | $458.03M | $429.41M | $342.18M | $306.14M | $1.766B | $649.88M | $1.441B | $305.12M | $1.674B | $332.75M | $326.03M | $98.55M | $171.34M | $356.8M | $357.39M | $357.99M | $357.67M | $375.35M | $362.41M | $338.36M | $241.07M | $319.82M | $310.31M | $316.43M | $304.72M | $326.99M | $433.78M | $187.68M | $183.93M | $171.71M | $170.52M | $171.02M | $160.38M | $182.24M | $184.77M | $173.05M | $220.05M | $168.47M | $163.29M | $161.88M | $165.75M | $165.16M | $163.02M | $161.03M | $590.58M | $172.5M | $115.38M | $70.18M | $267M | $122.66M | $80.9M | $59M | $44M | $36.7M | $38.7M | $35.2M | $35.8M | $32.3M | $34M | $35.3M | $39.6M | $37.6M | $31.1M | $41.9M | $39.4M | $47.1M | $46.3M | $34.7M | $27.1M | $49.1M | $38.7M | $43.9M | $54.9M | $5.5M | $2.4M | $1.9M | $9.4M | $3.8M | $4.2M | $4.9M | $18.8M | $8.9M | $8.7M | $9.1M | $20.6M | $14.6M | $9.9M | $10.7M | $8.1M | $6.8M | $10.6M | - | - | - | - | - |
| Other Operating Expenses | $131.43M | $137.22M | $165.25M | $125.26M | $124.1M | $142.35M | $141.41M | $125.04M | $124.08M | $129.67M | $145.91M | $121.84M | $117.09M | $127.56M | $131M | $117.26M | $119.61M | $111.24M | $135.76M | $112.11M | $96.87M | $78.04M | $103.33M | $70.44M | $142.5M | $143.81M | -$2.559B | $108.55M | $108.06M | $129.44M | $118.17M | $98.09M | $103.44M | $99.51M | $115.79M | $88.51M | $79.45M | $73.13M | $71.94M | $87.78M | $81.8M | $71.25M | $90.57M | $74.02M | $59.6M | $50.36M | $69.46M | $61.56M | $54.44M | $53.35M | $63.57M | $54.19M | $52.36M | $46.62M | - | $62.99M | $42.54M | $42.26M | - | - | -$3.496B | - | - | $318.15M | $1.126B | - | - | $971.21M | $3.25M | - | $1.227B | -$38.57M | -$17.16M | -$34.11M | -$1.164B | -$143.49M | -$96.59M | -$41.38M | -$131.72M | -$65.86M | -$44.39M | -$35.55M | -$28.69M | -$26.37M | -$29.09M | -$30.84M | -$25.8M | -$31.48M | -$29.54M | -$24.17M | -$47.74M | -$18.02M | -$4.81M | -$10.79M | -$63.32M | $15.95M | - | -$254.62M | $30.18M | $75.48M | $1.11M | -$246.15M | - | -$11.95M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $302.23M | $306.41M | $325.22M | $219.45M | $379.68M | $413.51M | $358.59M | $332.88M | $477.17M | $500.66M | $420.55M | $359.72M | $393.33M | $409.76M | -$1.022B | -$1.04B | $140.43M | $207.8M | $311.77M | $300.57M | $151.61M | -$195.04M | -$350.32M | -$511.69M | -$999.83M | -$221.75M | $2.956B | $452.95M | $351.15M | $343.57M | $350.45M | $379.9M | $351.18M | $400.81M | $276M | $491.97M | $452.97M | $473.51M | $323.65M | $420.13M | $346.42M | $328.34M | $274.85M | $263.66M | $327.46M | $295.18M | $282.35M | $280.51M | $377.05M | $400.05M | $319.62M | $274.24M | $316.56M | $296.11M | $286.44M | $181.91M | $259.86M | $206.83M | -$3.4B | $112.04M | $155.73M | $106.36M | $71.41M | -$207.3M | -$1.023B | $69.5M | -$1.291B | -$830.53M | $126.92M | $339.55M | -$1.046B | $235.31M | $333.78M | $310.28M | $1.485B | $464.61M | $468.97M | $445.13M | $478.47M | $419.4M | $417.65M | $414.16M | $346.1M | $340.01M | $377.93M | $293.11M | $212.96M | $223.94M | $264.5M | $255.08M | $215.83M | $162.58M | $175.11M | $160.09M | $137.42M | $181.35M | $223.11M | $473.12M | $89.17M | $80.92M | $215.95M | $492.94M | $83.5M | $236.77M | $131.47M | $97.92M | $14.2M | $38.63M | $50.36M | $37.97M | $42.1M | $34.1M | $27.2M | $28.1M | $54M | $59.9M | $54.1M | $51.6M | $44.2M | $44.4M | $48.7M | $49.2M | $45.7M | $34.9M | $8.6M | $20.3M | $31.9M | $45.9M | $34.5M | $17.7M | -$108.3M | -$7.1M | -$4.3M | -$3.5M | -$10.5M | -$2.8M | -$3.3M | -$2M | -$6.3M | -$1M | -$1.3M | -$6.2M | -$17M | -$15.3M | $1.4M | -$3.4M | $1.2M | -$400K | $1.3M | $50.4M | -$147.4M | $52M | $52M | $52M |
| $111.29M | -$104.16M | -$225.39M | -$439.03M | -$245.92M | -$146.72M | -$152.91M | -$36.15M | -$205.92M | -$157.26M | -$100.46M | -$135.4M | -$110.65M | $235.9M | $987.69M | -$146.71M | $2.055B | -$278.93M | -$164.53M | $1.32B | -$26.48M | -$235.6M | -$212.56M | -$167.02M | -$206.9M | $1.159B | -$333.67M | -$454.12M | -$263.25M | -$205.91M | -$251.95M | -$189.44M | -$187.05M | -$219.88M | -$234.92M | -$201.52M | -$138.43M | -$158.79M | -$216.22M | $96.14M | $176.55M | -$215.84M | -$1.678B | -$185.42M | -$204.77M | -$138.84M | -$241.71M | -$219.92M | -$250.83M | -$216.62M | -$273.63M | -$255.5M | -$343.27M | -$243.1M | -$1.565B | -$339.17M | -$381.59M | -$383.01M | -$3.706B | -$298.29M | $3.217B | -$250.82M | -$367.89M | -$303.88M | -$313.28M | -$225.82M | $660.31M | -$194.83M | -$441.49M | -$164.17M | -$1.148B | -$140.02M | $8.31M | -$124.98M | $1.169B | $137.73M | $91.07M | $33.54M | $120.17M | $59.57M | $38.65M | $28.11M | $21.54M | $23.91M | $22.91M | $12.43M | $33.23M | $23.04M | $16.38M | $10.4M | $38.46M | $4.32M | -$1.43M | $10.8M | $69.46M | -$18.7M | $7.51M | -$13.26M | -$36.33M | -$96.82M | -$326K | -$11.97M | $125.7M | $8.83M | -$120.62M | -$5.64M | $68.6M | -$205K | -$300K | $100K | $600K | $2.3M | $4.9M | $3.2M | $200K | -$28.4M | $200K | - | -$7.3M | -$49.1M | $1.7M | $1.1M | $700K | -$5.5M | $500K | $500K | $2M | $1.5M | $1.2M | $1.1M | $2.3M | $2.5M | $3.1M | $4.4M | $5M | $5.4M | $4M | $2.1M | $1.7M | $900K | $100K | $100K | -$200K | -$200K | $100K | $900K | $1.2M | $1.9M | $27.9M | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.14M | $876K | $766K | $769K | $857K | $6.3M | $4.38M | - | $5.91M | - | $3.47M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $102.13M | $100.69M | $103.9M | $102.29M | $105.58M | $107.27M | $108.58M | $111.87M | $112.74M | $110.04M | $106.88M | $111.17M | $111.95M | $130.3M | $137.13M | $125.17M | $136.56M | $196.09M | $201.48M | $200.05M | $202.77M | $195.3M | $188.68M | $173.81M | $156.76M | $157.14M | $200.48M | $215.5M | $215.83M | $216.12M | $214.54M | $205.57M | $181.49M | $167.91M | $157.34M | $163.29M | $174.06M | $174.06M | $161.7M | $168.05M | $180.35M | $184.67M | $186.29M | $191.78M | $203.25M | $216.26M | $200.9M | $202.84M | $203.94M | $209.39M | $208.46M | $208.94M | $214.5M | $225.45M | $279.92M | $275.77M | $276.32M | $284.34M | $274.15M | $272.54M | $270.22M | $269.91M | $273.1M | $285.14M | $291.17M | $264.18M | $220.61M | $181.9M | $201.29M | $171.64M | - | $144.75M | - | $149.79M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $213.42M | -$3.48M | -$121.49M | -$336.75M | -$140.34M | -$39.45M | -$44.33M | $75.73M | -$93.19M | -$47.22M | $6.42M | -$24.23M | $1.3M | $366.2M | $1.125B | -$21.54M | $2.192B | -$82.84M | $36.95M | $1.52B | $176.3M | -$40.31M | -$23.88M | $6.79M | -$50.14M | $1.316B | -$133.19M | -$238.62M | -$47.42M | $10.21M | -$37.42M | $16.13M | -$5.56M | -$51.98M | -$77.58M | -$38.23M | $35.63M | $15.27M | -$54.52M | $264.19M | $356.91M | -$31.17M | -$1.492B | $6.36M | -$1.52M | $77.42M | -$40.81M | -$17.09M | -$46.89M | -$7.23M | -$65.16M | -$46.56M | -$128.77M | -$17.65M | -$1.286B | -$63.4M | -$105.27M | -$98.67M | -$3.432B | -$25.75M | $3.487B | $19.1M | -$94.8M | -$19.89M | -$22.99M | $37.59M | $880.15M | -$13.79M | -$246.5M | $3.08M | -$1.148B | -$1.18M | $8.31M | $21.35M | $1.169B | $137.73M | $91.07M | $33.54M | $120.17M | $59.57M | $38.65M | $28.11M | $21.54M | $23.91M | $22.91M | $12.43M | $33.23M | $23.04M | $16.38M | $10.4M | $38.46M | $4.32M | -$1.43M | $10.8M | $69.46M | -$18.7M | $7.51M | -$13.26M | -$36.33M | -$96.82M | -$326K | -$11.97M | $125.7M | $8.83M | -$120.62M | -$5.64M | $68.6M | -$205K | -$300K | $100K | $600K | $2.3M | $4.9M | $3.2M | $200K | -$28.4M | $200K | - | -$7.3M | -$49.1M | $1.7M | $1.1M | $700K | -$5.5M | $500K | $500K | $2M | $1.5M | $1.2M | $1.1M | $2.3M | $2.5M | $3.1M | $4.4M | $5M | $5.4M | $4M | $2.1M | $1.7M | $900K | $100K | $100K | -$200K | -$200K | $100K | $900K | $1.2M | $1.9M | $27.9M | - | - | - | - | - |
Income Before Tax | $413.52M | $202.25M | $99.83M | -$219.59M | $133.76M | $266.78M | $205.68M | $296.73M | $271.25M | $343.4M | $320.09M | $224.33M | $282.69M | $645.66M | -$34.08M | -$1.186B | $2.195B | -$71.13M | $147.24M | $1.62B | $125.13M | -$430.64M | -$562.87M | -$678.71M | -$1.207B | $936.82M | $2.622B | -$1.17M | $87.9M | $137.67M | $98.5M | $190.46M | $164.13M | $180.92M | $41.08M | $290.45M | $314.53M | $314.71M | $107.43M | $516.27M | $522.98M | $112.51M | -$1.404B | $78.24M | $122.7M | $156.34M | $40.64M | $60.59M | $126.22M | $183.44M | $45.99M | $18.74M | -$26.71M | $53.01M | -$1.279B | -$157.26M | -$121.74M | -$176.18M | -$210.18M | -$186.26M | $3.373B | -$144.45M | -$185.03M | -$510.93M | -$1.363B | -$157.09M | -$719.33M | -$1.158B | -$310.39M | $175.38M | -$1.133B | $95.29M | $183.31M | $185.3M | $1.333B | $283.6M | $285.54M | $255.95M | $295.95M | $226.39M | $224.16M | $216.61M | $146.7M | $147.56M | $209.72M | $174.93M | $121.93M | $121.66M | $159.83M | $152.4M | $117.1M | $64.45M | $88.68M | $79.01M | $62.08M | $108.21M | $162.42M | $133.61M | $38.56M | -$23.67M | $124.21M | $138.5M | $112.52M | $121.4M | -$29.83M | $70.95M | $63.3M | $19.7M | $38.3M | $28.8M | $33.9M | $26.7M | $23.5M | $25.4M | $51.8M | $29M | $51.4M | $48.1M | $37M | -$6.8M | $34.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$18.1M | -$15.5M | $1.4M | -$2.5M | $2.6M | $1.4M | $28.9M | - | - | - | - | - |
Income Tax | $90.73M | $27.46M | -$282.95M | -$12.86M | $15.66M | $40.05M | -$32.23M | $52.57M | -$11.55M | $43.67M | -$59.52M | $12.44M | $39.14M | $165.78M | $285.94M | -$125.37M | $572.84M | -$36.34M | $31.15M | $282.14M | $34.83M | -$94.7M | -$106.9M | -$76.73M | -$270.24M | $262.3M | $556.38M | -$7.28M | $11.73M | $71.51M | $92.74M | $19.05M | $23.71M | -$85.38M | -$1.384B | $114.71M | $73.66M | $62.14M | $37.5M | -$45M | $8.48M | $21.31M | $69.98M | -$16.49M | -$3.77M | -$56.31M | $328.11M | $10.21M | -$51.95M | -$2.66M | $5.12M | -$14.43M | $3.87M | $30.43M | -$90.54M | -$2.59M | -$51.3M | $27.13M | -$190.88M | -$79.68M | -$78.17M | -$54.58M | -$45.85M | -$192.94M | -$479.5M | -$60.35M | -$285.42M | -$407.86M | -$97.81M | $70.18M | $15.12M | $34.01M | $70.21M | $66.96M | $462.58M | $99.74M | $102.64M | $92.94M | $106.65M | $72.63M | $80.82M | $76.85M | $48.9M | $54.35M | $68.55M | $63.85M | $47.04M | $45.5M | $58.17M | $55.26M | $29.07M | $23.08M | $32.83M | $30.24M | $23.04M | $38.32M | $60.54M | $51.65M | $14.87M | -$9.32M | $47.62M | $53.83M | $44.52M | $49.28M | -$11.57M | $26.65M | $23.4M | $7.09M | $14.2M | $10.3M | $12.7M | $9.6M | $9.1M | $9.1M | $18.3M | $10.3M | $18.4M | $17.9M | $13M | -$2.1M | $13.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$5.3M | -$5.4M | $500K | -$900K | $1.1M | $500K | $10.1M | - | - | - | - | - |
Net Income | $322.79M | $174.79M | $382.78M | -$206.73M | $118.09M | $226.73M | $237.92M | $244.16M | $282.8M | $299.73M | $379.61M | $211.89M | $243.54M | $479.88M | -$320.01M | -$1.061B | $1.623B | -$34.79M | $116.09M | $1.338B | $90.3M | -$335.94M | -$455.97M | -$601.97M | -$936.49M | $674.52M | $2.066B | $6.1M | $76.17M | $66.16M | $5.76M | $171.41M | $140.42M | $266.3M | $1.425B | $175.74M | $240.87M | $252.57M | $69.92M | $561.26M | $514.5M | $91.2M | -$1.473B | $94.74M | $126.47M | $212.65M | -$287.47M | $50.38M | $178.17M | $186.1M | $40.88M | $33.17M | -$30.58M | $22.58M | -$1.188B | -$154.67M | -$70.43M | -$203.31M | -$19.3M | -$106.58M | $3.451B | -$89.87M | -$139.19M | -$317.99M | -$883.48M | -$96.74M | -$433.92M | -$750.39M | -$212.58M | $105.2M | -$1.148B | $61.28M | $113.1M | $118.35M | $872.21M | $183.86M | $360.17M | $168.17M | $201.57M | $156.26M | $146.39M | $144.04M | $97.8M | $93.21M | $141.17M | $111.08M | $74.89M | $126.88M | $104.72M | $105.85M | $91.74M | $47.21M | $53.75M | $51M | $39.04M | $69.56M | $101.88M | $81.96M | $23.69M | -$14.35M | $76.59M | $83.89M | $68M | $67.43M | -$18.99M | $44.31M | $39.9M | $12.61M | $24.1M | $9.4M | $21.2M | $17.1M | $14.4M | $16.3M | $33.5M | $14.5M | $33M | $30.2M | $24M | -$35.5M | $20.6M | $34.5M | $31.8M | $15.9M | -$6.6M | $5.5M | $19.2M | $31.8M | $20.2M | $3.4M | -$108.3M | -$4.5M | -$2.1M | -$2.7M | -$11.2M | -$4.9M | -$4.1M | - | -$4.7M | -$100K | -$1.3M | -$6.2M | -$12.8M | -$10.1M | $900K | -$1.6M | $1.5M | $900K | $18.8M | $8M | $1.1M | $1.1M | $1M | $1.1M |
Minority Interests | -$30.36M | -$49.66M | -$89.16M | -$78.53M | -$69.14M | -$78.18M | -$80.48M | -$59.59M | -$95.73M | -$82.25M | -$66.15M | -$50.77M | -$42.75M | -$13.08M | $604.02M | $484.26M | $161.31M | $16.78M | $14.93M | $12.5M | $14.45M | $4.11M | $8.36M | $67.24M | $79.23M | $132.35M | -$54.37M | -$43.24M | -$32.76M | -$34.86M | -$29.09M | -$28.53M | -$16.65M | -$42.86M | -$31.58M | -$27.38M | -$31.01M | -$46.16M | -$45.25M | -$25.64M | -$40.15M | -$24.4M | $692.04M | -$28.31M | -$29.01M | -$42.8M | -$54.79M | -$70.65M | -$68.16M | -$83.45M | -$79.21M | -$55.48M | -$62.38M | -$16.03M | -$35.33M | -$26.49M | -$75.02M | -$13.95M | -$94.39M | -$17.21M | -$8.71M | $0 | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $7.59M | -$18K | -$5.62M | $377K | -$31K | $41K | $2.92M | $216K | -$98K | -$133K | -$752K | $34K | -$114K | -$1.3M | $18.53M | -$8.04M | $12.41M | $8.99M | $24.28M | $7.58M | $37.01M | $9.43M | $6.51M | -$1.78M | -$32.18M | -$8.07M | -$3.19M | $3.07M | -$992K | $3.83M | $6.59M | $4.16M | $5.99M | $4.6M | $18.28M | $28K | $28K | $28K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $284.84M | $125.15M | $299.23M | -$285.63M | $48.98M | $148.51M | $154.51M | $184.36M | $187.17M | $217.61M | $314.21M | $161.08M | $200.91M | $468.1M | $265.47M | -$568.79M | $1.772B | -$27M | $106.73M | $1.343B | $67.74M | -$341.26M | -$454.11M | -$532.95M | -$825.08M | $814.94M | $2.015B | -$40.21M | $44.4M | $27.47M | -$29.91M | $138.72M | $117.79M | $218.85M | $1.375B | $148.34M | $209.84M | $206.38M | $24.67M | $535.62M | $474.35M | $66.8M | -$781.45M | $66.43M | $97.46M | $169.85M | -$342.26M | -$20.27M | $110.01M | $102.65M | -$38.34M | -$22.31M | -$92.96M | $6.55M | -$1.224B | -$181.16M | -$145.45M | -$217.25M | -$113.69M | -$123.79M | $3.442B | -$89.87M | -$139.19M | -$317.99M | -$883.48M | -$96.74M | -$433.92M | -$750.39M | -$212.58M | $105.2M | -$1.148B | $61.28M | $113.1M | $118.35M | $872.21M | $183.86M | $360.17M | $168.17M | $201.57M | $156.26M | $146.39M | $144.04M | $97.8M | $93.21M | $141.17M | $111.08M | $74.89M | $126.88M | $104.72M | $105.85M | $91.74M | $47.21M | $53.75M | $51M | $39.04M | $69.56M | $101.88M | $81.96M | $23.69M | -$14.35M | $76.59M | $83.89M | $68M | $67.43M | -$18.99M | $44.31M | $39.9M | $12.61M | $24.1M | $9.4M | $21.2M | $17.1M | $14.4M | $16.3M | $33.5M | $14.5M | $33M | $30.2M | $24M | -$35.5M | $20.6M | $34.5M | $31.8M | $15.9M | -$6.6M | $5.5M | $19.2M | $31.8M | $20.2M | $3.4M | -$108.3M | -$4.5M | -$2.1M | -$2.7M | -$11.2M | -$4.9M | -$4.1M | - | -$4.7M | -$100K | -$1.3M | -$6.2M | -$12.8M | -$10.1M | $900K | -$1.6M | $1.5M | $900K | $18.8M | $8M | $1.1M | $1.1M | $1M | $1.1M |
Shares Outstanding (Basic) | 254.02M | 256.35M | 267.44M | 272.52M | 273.33M | 287.13M | 297.64M | 300.5M | 311.18M | 320.49M | - | 347.35M | 361.05M | 374.09M | 384.02M | 393.3M | 417.39M | 442.92M | 465.36M | 478.41M | 489.46M | 494.86M | 494.23M | 493.52M | 493.46M | 495.42M | 511.54M | 518.98M | 532.37M | 534.22M | 528.92M | 535.13M | 548.43M | 564.83M | 566.29M | 573.53M | 574.93M | 574.4M | 573.83M | 568.13M | 565.46M | 565.06M | 564.4M | 563.29M | 551.36M | 491.42M | 491.31M | 490.91M | 490.79M | 490.54M | 490.19M | 489.67M | 489.48M | 489.29M | 489.21M | 488.95M | 488.93M | 488.86M | - | 488.64M | 488.61M | 488.54M | - | 441.33M | 441.3M | 441.24M | - | 441.21M | 352.46M | 276.56M | - | 276.42M | 277.47M | 288.94M | - | 282.87M | 283.85M | 285.04M | - | 284.11M | 287.05M | 282.43M | - | 282.45M | 288.1M | 284.82M | - | 275.83M | 283.02M | 286.08M | - | 295.06M | 298.61M | 300.02M | - | 316.18M | 318.36M | 315.22M | - | 318.4M | 318.68M | 318.44M | - | 317.7M | 300.37M | 225.64M | - | 229.18M | 241M | 235M | - | 213.75M | 221.54M | 232.86M | - | 241.67M | 227.59M | 232.31M | - | 229.03M | 187.27M | 191.67M | - | 187.06M | 188.57M | 183.33M | - | 192.73M | 192.38M | 170M | - | 180M | 210M | 180M | - | 163.33M | 164M | 164.07M | - | 98.67M | 86.67M | 95.38M | - | 101M | 90M | 106.67M | - | 90M | 83.56M | 83.61M | - | 83.61M | 83.61M | 83.61M |
Shares Outstanding (Diluted) | 257.76M | 258.88M | 269.1M | 272.52M | 275.62M | 289.1M | 299.45M | 303.48M | 314.42M | 323.76M | - | 351.39M | 365.34M | 378.1M | 386.93M | 393.3M | 421.3M | 442.92M | 470.04M | 484.22M | 495.3M | 494.86M | 494.23M | 493.52M | 493.46M | 496.98M | 515.1M | 518.98M | 535.42M | 537.51M | 528.92M | 540.4M | 554.34M | 571.97M | 572.42M | 580.68M | 582.06M | 580.17M | 579.18M | 573.81M | 570.76M | 569.46M | 564.4M | 569.32M | 570.11M | 575.31M | 491.31M | 490.91M | 513.37M | 513.14M | 490.19M | 489.67M | 489.48M | 492.31M | 489.21M | 488.95M | 488.93M | 488.86M | - | 488.64M | 554.89M | 488.54M | - | 441.33M | 441.3M | 441.24M | - | 441.21M | 352.46M | 276.77M | - | 279.85M | 284.62M | 298.4M | - | 296.55M | 295.23M | 295.04M | - | 289.37M | 292.79M | 293.95M | - | 300.68M | 294.1M | 292.31M | - | 281.96M | 290.88M | 294.02M | - | 304.57M | 307.14M | 309.11M | - | 323.53M | 323.41M | 321.4M | - | 318.4M | 323.31M | 322.64M | - | 324.73M | 300.37M | 230.88M | - | 252.1M | 253.68M | 235M | - | 213.75M | 221.54M | 232.86M | - | 241.67M | 235.71M | 232.31M | - | 229.03M | 196.19M | 197.14M | - | 187.06M | 188.57M | 183.33M | - | 192.73M | 192.38M | 170M | - | 180M | 210M | 180M | - | 163.33M | 164M | 164.07M | - | 98.67M | 86.67M | 95.38M | - | 101M | 90M | 106.67M | - | 90M | 83.56M | 83.61M | - | 83.61M | 83.61M | 83.61M |
EPS (Basic) | $1.12 | $0.49 | $1.12 | -$1.05 | $0.18 | $0.52 | $0.52 | $0.61 | $0.60 | $0.68 | - | $0.46 | $0.56 | $1.25 | $0.69 | -$1.45 | $4.24 | -$0.06 | $0.23 | $2.81 | $0.14 | -$0.69 | -$0.92 | -$1.08 | -$1.67 | $1.64 | $3.94 | -$0.08 | $0.08 | $0.05 | -$0.06 | $0.26 | $0.21 | $0.39 | $2.45 | $0.26 | $0.37 | $0.36 | $0.04 | $0.94 | $0.84 | $0.12 | -$1.38 | $0.12 | $0.18 | $0.35 | -$0.70 | -$0.04 | $0.22 | $0.22 | -$0.08 | -$0.07 | -$0.19 | $0.01 | -$2.50 | -$0.37 | -$0.30 | -$0.44 | - | -$0.25 | $7.04 | -$0.18 | - | -$0.72 | -$2 | -$0.22 | - | -$1.70 | -$0.60 | $0.38 | - | $0.22 | $0.41 | $0.41 | - | $0.65 | $1.27 | $0.59 | - | $0.55 | $0.51 | $0.51 | - | $0.33 | $0.49 | $0.39 | - | $0.46 | $0.37 | $0.37 | - | $0.16 | $0.18 | $0.17 | - | $0.22 | $0.32 | $0.26 | - | -$0.045 | $0.24 | $0.27 | - | $0.21 | -$0.065 | $0.20 | - | $0.055 | $0.10 | $0.04 | - | $0.08 | $0.065 | $0.07 | - | $0.06 | $0.15 | $0.13 | - | -$0.16 | $0.11 | $0.18 | - | $0.085 | -$0.035 | $0.03 | - | $0.17 | $0.11 | $0.02 | - | -$0.025 | -$0.01 | -$0.015 | - | -$0.03 | -$0.025 | $0 | - | -$0.0011 | -$0.015 | -$0.065 | - | -$0.10 | $0.01 | -$0.015 | - | $0.01 | $0.23 | $0.095 | - | $0.015 | $0.015 | $0.015 |
EPS (Diluted) | $1.11 | $0.48 | $1.11 | -$1.05 | $0.18 | $0.51 | $0.52 | $0.61 | $0.60 | $0.67 | - | $0.46 | $0.55 | $1.24 | $0.69 | -$1.45 | $4.20 | -$0.06 | $0.23 | $2.77 | $0.14 | -$0.69 | -$0.92 | -$1.08 | -$1.67 | $1.64 | $3.91 | -$0.08 | $0.08 | $0.05 | -$0.06 | $0.26 | $0.21 | $0.38 | $2.42 | $0.26 | $0.36 | $0.36 | $0.04 | $0.93 | $0.83 | $0.12 | -$1.38 | $0.12 | $0.17 | $0.33 | -$0.70 | -$0.04 | $0.21 | $0.21 | -$0.08 | -$0.07 | -$0.19 | $0.01 | -$2.50 | -$0.37 | -$0.30 | -$0.44 | - | -$0.25 | $6.22 | -$0.18 | - | -$0.72 | -$2 | -$0.22 | - | -$1.70 | -$0.60 | $0.38 | - | $0.22 | $0.40 | $0.40 | - | $0.62 | $1.22 | $0.57 | - | $0.54 | $0.50 | $0.49 | - | $0.31 | $0.48 | $0.38 | - | $0.45 | $0.36 | $0.36 | - | $0.16 | $0.18 | $0.17 | - | $0.22 | $0.32 | $0.26 | - | -$0.045 | $0.24 | $0.26 | - | $0.21 | -$0.065 | $0.19 | - | $0.05 | $0.095 | $0.04 | - | $0.08 | $0.065 | $0.07 | - | $0.06 | $0.14 | $0.13 | - | -$0.16 | $0.11 | $0.18 | - | $0.085 | -$0.035 | $0.03 | - | $0.17 | $0.11 | $0.02 | - | -$0.025 | -$0.01 | -$0.015 | - | -$0.03 | -$0.025 | $0 | - | -$0.0011 | -$0.015 | -$0.065 | - | -$0.10 | $0.01 | -$0.015 | - | $0.01 | $0.23 | $0.095 | - | $0.015 | $0.015 | $0.015 |
EBIT | $515.65M | $302.94M | $203.73M | -$117.3M | $239.34M | $374.05M | $314.27M | $408.61M | $383.99M | $453.44M | $426.97M | $335.5M | $394.63M | $775.96M | $103.06M | -$1.061B | $2.332B | $124.96M | $348.72M | $1.82B | $327.9M | -$235.34M | -$374.19M | -$504.9M | -$1.05B | $1.094B | $2.823B | $214.33M | $303.73M | $353.79M | $313.03M | $396.03M | $345.63M | $348.83M | $198.42M | $453.74M | $488.59M | $488.77M | $269.13M | $684.31M | $703.33M | $297.18M | -$1.217B | $270.02M | $325.94M | $372.6M | $241.54M | $263.43M | $330.16M | $392.82M | $254.46M | $227.68M | $187.79M | $278.46M | -$999.12M | $118.51M | $154.59M | $108.16M | $63.98M | $86.29M | $3.643B | $125.46M | $88.06M | -$225.79M | -$1.072B | $107.08M | -$498.73M | -$976.35M | -$109.1M | $347.01M | -$1.046B | $240.04M | $333.78M | $335.09M | $1.485B | $464.61M | $468.97M | $445.13M | $478.47M | $419.4M | $417.65M | $414.16M | $346.1M | $340.01M | $377.93M | $293.11M | $212.96M | $223.94M | $264.5M | $255.08M | $215.83M | $162.58M | $175.11M | $160.09M | $137.42M | $181.35M | $223.11M | $473.12M | $89.17M | $80.92M | $215.95M | $492.94M | $83.5M | $236.77M | $131.47M | $97.92M | $14.2M | $38.63M | $50.36M | $37.97M | $42.1M | $34.1M | $27.2M | $28.1M | $54M | $59.9M | $54.1M | $51.6M | $44.2M | $44.4M | $48.7M | $49.2M | $45.7M | $34.9M | $8.6M | $20.3M | $31.9M | $45.9M | $34.5M | $17.7M | -$108.3M | -$7.1M | -$4.3M | -$3.5M | -$10.5M | -$2.8M | -$3.3M | -$2M | -$6.3M | -$1M | -$1.3M | -$6.2M | -$17M | -$15.3M | $1.4M | -$3.4M | $1.2M | -$400K | $1.3M | $50.4M | -$147.4M | $52M | $52M | $52M |
EBITDA | $909.1M | $566.66M | $504.22M | $399.58M | $482.16M | $610.5M | $521.03M | $642.46M | $576.82M | $650M | $640.05M | $549.62M | $603.9M | $583.39M | $463.99M | $333M | $401.68M | $468.33M | $577.17M | $540.87M | $582.62M | $81.28M | -$67.37M | -$206.42M | -$724.41M | -$24.72M | $3.166B | $786.2M | $644.31M | $678.98M | $654.25M | $654.1M | $658.8M | $623.55M | $475.41M | $711.05M | $705.96M | $740.24M | $514.2M | $602.34M | $911.08M | $502.15M | $474.21M | $481.89M | $538.46M | $580.6M | $444.67M | $472.61M | $566.4M | $601.04M | $463.94M | $465.49M | $494.07M | $498.87M | -$188.36M | $352.73M | $480.7M | $345.89M | $3.825B | $362.09M | $324.2M | $277.86M | $251.09M | -$47.04M | -$884.05M | $270.22M | -$825.56M | -$791.91M | $311.76M | $523.87M | $233.61M | $472.47M | $540.76M | $542.2M | $543.11M | $547.32M | $642.71M | $616.14M | $352.08M | $584.44M | $597.36M | $572.51M | $494.72M | $477.67M | $534.38M | $433.14M | $293.83M | $302.15M | $345.6M | $350.64M | $284.99M | $269.86M | $291.97M | $263.41M | $177.06M | $303.09M | $320.07M | $596.92M | $230.98M | $283M | $320.13M | $611.55M | $65.28M | $339.74M | $316.72M | $144.24M | -$14.8M | $76.59M | $80.46M | $59.47M | $62.1M | $53M | $41.7M | $42.2M | $70.5M | $104.7M | $70.3M | $67.5M | $68M | $110.8M | $62.4M | $64.1M | $60.6M | $55.3M | $23.3M | $32.8M | $41.2M | $57.3M | $45.9M | $28.3M | -$106.8M | -$7.6M | -$4.8M | -$5M | -$9.1M | -$6.4M | -$5.5M | -$300K | -$4.2M | $2.1M | $2.5M | -$2.4M | -$12M | -$11.1M | $4.9M | -$900K | $2.6M | $300K | -$24.3M | $50.4M | -$147.4M | $52M | $52M | $52M |