Molina Healthcare Inc.(MOH:US)
Market Cap$10.783B
Key Metrics
Price$207.36
Revenue (TTM)$44.522B
Holders Revenue (TTM)$500M
Gross Profit (TTM)$3.579B
Earnings (TTM)-$7M
EBITDA (TTM)$464M
Op. Margin (TTM)0.66%
Dividend Yield-
Holders Yield4.64%
Cash on hand$5.314B
Total Assets$16.391B
Net Assets$4.08B
Total Debt$3.947B
Key Metrics
Price$207.36
Revenue (TTM)$44.522B
Holders Revenue (TTM)$500M
Gross Profit (TTM)$3.579B
Earnings (TTM)-$7M
EBITDA (TTM)$464M
Op. Margin (TTM)0.66%
Dividend Yield-
Holders Yield4.64%
Cash on hand$5.314B
Total Assets$16.391B
Net Assets$4.08B
Total Debt$3.947B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $10.874B | $10.796B | $11.375B | $11.477B | $11.427B | $11.147B | $10.499B | $10.34B | $9.88B | $9.931B | $9.048B | $8.548B | $8.327B | $8.149B | $8.223B | $7.927B | $8.054B | $7.77B | $7.409B | $7.04B | $6.8B | $6.522B | $5.235B | $5.021B | $4.618B | $4.549B | $4.274B | $4.243B | $4.193B | $4.119B | $4.664B | $4.697B | $4.883B | $4.646B | $4.949B | $5.031B | $4.999B | $4.904B | $4.534B | $4.546B | $4.359B | $4.343B | $3.871B | $3.611B | $3.525B | $3.171B | $2.801B | $2.484B | $2.312B | $2.069B | $1.706B | $1.687B | $1.606B | $1.59B | $1.579B | $1.54B | $1.479B | $1.374B | $1.306B | $1.177B | $1.167B | $1.12B | $1.081B | $1.039B | $999.34M | $966.74M | $964.22M | $916.51M | $927.59M | $861.03M | $812.5M | $796.33M | $766.49M | $737.04M | $679.63M | $636.03M | $613.89M | $562.9M | $549.52M | $517.47M | $484.63M | $453.38M | $423.22M | $428.61M | $404.27M | $393.95M | $375.38M | $330.81M | $249.06M | $220.03M | $208.93M | $197.53M | $194.98M | $192.11M |
Cost of Revenue | $9.945B | $9.774B | $10.674B | $10.55B | $10.26B | $9.867B | $9.386B | $9.151B | $8.666B | $8.711B | $8.006B | $7.482B | $7.207B | $7.043B | $7.219B | $6.971B | $7.087B | $6.771B | $6.573B | $6.253B | $6.004B | $5.661B | $4.648B | $4.338B | $3.826B | $3.934B | $3.667B | $3.642B | $3.576B | $3.509B | $3.974B | $4.098B | $4.173B | $4.021B | $4.481B | $4.449B | $4.729B | $4.344B | $4.144B | $4.049B | $3.869B | $3.882B | $3.451B | $3.185B | $3.097B | $2.808B | $2.475B | $2.241B | $2.063B | $1.836B | $1.501B | $1.467B | $1.381B | $1.365B | $1.476B | $1.395B | $1.387B | $1.204B | $1.077B | $993.74M | $988.57M | $944.75M | $899.28M | $873.54M | $853.87M | $822.82M | $842.37M | $792.77M | $803.21M | $737.89M | $684.78M | $669.36M | $640.83M | $626.35M | $560.84M | $525.9M | $516.87M | $476.48M | $462.82M | $430.87M | $401.72M | $383.25M | $355.66M | $366.61M | $369.49M | $333.11M | $314.9M | $276.52M | $209.05M | $184.22M | $172.86M | $161.74M | $160.59M | $162.73M |
Gross Profit | $929M | $1.022B | $701M | $927M | $1.167B | $1.28B | $1.113B | $1.189B | $1.214B | $1.22B | $1.042B | $1.066B | $1.12B | $1.106B | $1.004B | $956M | $967M | $999M | $836M | $787M | $796M | $861M | $587M | $683M | $792M | $615M | $607M | $601M | $617M | $610M | $690M | $599M | $710M | $625M | $468M | $582M | $270M | $560M | $390M | $497M | $490M | $461M | $420.03M | $426M | $428M | $363M | $326.01M | $242.9M | $248.57M | $233.05M | $204.62M | $220.03M | $224.94M | $225.71M | $102.86M | $145.26M | $92.6M | $169.92M | $229.5M | $182.98M | $178.53M | $174.95M | $181.47M | $165.6M | $145.47M | $143.93M | $121.85M | $123.74M | $124.38M | $123.14M | $127.72M | $126.97M | $125.66M | $110.7M | $118.79M | $110.13M | $97.02M | $86.43M | $86.7M | $86.6M | $82.92M | $70.13M | $67.57M | $62M | $34.78M | $60.84M | $60.47M | $54.29M | $40.01M | $35.81M | $36.07M | $35.79M | $34.39M | $29.38M |
| $744M | $807M | $819M | $745M | $736M | $799M | $685M | $675M | $734M | $749M | $683M | $665M | $635M | $607M | $644M | $576M | $562M | $587M | $610M | $534M | $492M | $493M | $472M | $371M | $347M | $321M | $343M | $323M | $330M | $305M | $335M | $311M | $335M | $352M | $367M | $383M | $405M | $439M | $359M | $343M | $351M | $340M | $315.72M | $287M | $287M | $256M | $204.49M | $178.88M | $193.24M | $188.09M | $187.01M | $176.23M | $161.48M | $141.28M | $153.42M | $127.04M | $125.82M | $121.47M | $124.97M | $99.61M | $96.92M | $94.44M | $100.37M | $88.66M | $78.08M | $78.88M | $115.93M | $68.56M | $65.01M | $92.46M | $91.57M | $88.03M | $87.07M | $790.68M | $731.02M | $681.45M | $141.17M | $609.7M | $591.09M | $557.51M | $519.2M | $490.44M | $453.25M | $464.74M | $38M | $403.4M | $380.3M | $332.36M | $248.47M | $220.73M | $204.53M | $196.53M | $192.81M | $14.71M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $724M | $779M | $795M | $729M | $711M | $774M | $665M | $676M | $691M | $711M | $645M | $608M | $618M | $591M | $629M | $560M | $551M | $571M | $579M | $532M | $484M | $473M | $450M | $368M | $345M | $317M | $343M | $323M | $328M | $302M | $335M | $311M | $335M | $352M | $367M | $383M | $405M | $439M | $359M | $343M | $351M | $340M | $315.72M | $287M | $287M | $256M | $204.49M | $178.88M | $193.24M | $188.09M | $187.01M | $176.23M | $161.48M | $141.28M | $153.42M | $127.04M | $125.82M | $121.47M | $124.97M | $99.61M | $96.92M | $94.44M | $100.37M | $88.66M | $78.08M | $78.88M | $115.93M | $68.56M | $65.01M | $92.46M | $91.57M | $88.03M | $87.07M | $78.09M | $80.46M | $74.24M | $67.21M | $63.39M | $61.03M | $60.5M | $56.31M | $51.21M | $45.73M | $47.01M | $37.06M | $33.55M | $31.21M | $26.64M | $18.84M | $17.46M | $14.81M | $16.6M | $15.42M | $14.71M |
| Other Operating Expenses | $20M | $28M | $24M | $16M | $25M | $25M | $20M | -$1M | $43M | $38M | $38M | $57M | $17M | $16M | $15M | $16M | $11M | $16M | $31M | $2M | $8M | $20M | $22M | $3M | $2M | $4M | - | - | $2M | $3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $712.59M | $650.56M | $607.22M | $73.96M | $546.31M | $530.06M | $497.01M | $462.89M | $439.22M | $407.52M | $417.73M | $939K | $369.86M | $349.09M | $305.72M | $229.62M | $203.27M | $189.72M | $179.93M | $177.39M | - |
Operating Income | $145M | $176M | -$162M | $137M | $373M | $433M | $380M | $467M | $434M | $426M | $316M | $359M | $443M | $455M | $313M | $335M | $361M | $372M | $191M | $221M | $273M | $335M | $91M | $289M | $424M | $274M | $243M | $257M | $265M | $280M | $332M | $263M | $350M | $247M | $73M | $166M | -$172M | $82M | -$6M | $118M | $105M | $89M | $76.29M | $113M | $116M | $82M | $96.44M | $39.78M | $32.43M | $24.27M | -$2.69M | $24.93M | $46.45M | $67.87M | $54.13M | $2.37M | -$49.43M | $33.42M | $48.47M | $33.57M | $31.41M | $31.3M | $33.43M | $29.95M | $21.18M | $20.44M | -$3.72M | $15.09M | $19.49M | $21.63M | $27.47M | $30.43M | $30.26M | $24.45M | $29.85M | $28.82M | $23.07M | $16.6M | $19.46M | $20.46M | $21.74M | $14.15M | $16.64M | $10.88M | -$6.77M | $24.09M | $26.29M | $25.09M | $19.43M | $16.75M | $19.21M | $17.59M | $17.59M | $13.35M |
| -$54M | -$147M | -$52M | -$49M | -$48M | -$43M | -$34M | -$29M | -$28M | -$27M | -$27M | -$27M | -$27M | -$28M | -$27M | -$28M | -$27M | -$28M | -$30M | -$30M | -$30M | -$21M | -$40M | -$13M | -$29M | $4M | -$21M | -$24M | -$8M | -$20M | -$76M | -$4M | -$45M | -$68M | -$389M | -$279M | -$142M | $49M | -$12M | -$16M | -$15M | -$16M | -$19.99M | -$10M | -$11M | -$12M | -$14.57M | -$15.28M | -$13.98M | -$13.78M | -$13.83M | -$13.51M | -$15.17M | -$12.91M | -$4.35M | -$4.5M | -$4.89M | -$2.58M | -$3.85M | -$4.38M | -$3.68M | -$3.6M | -$3.45M | -$4.6M | -$2.5M | -$1.84M | -$2.05M | -$1.57M | -$1.14M | $132K | $1.45M | $1.66M | $1.91M | $4.04M | - | $7.1M | $5.25M | - | - | - | - | - | $939K | - | -$400K | - | $27K | $1K | -$19K | $1.16M | $12K | $32K | $21K | $53K | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $54M | $54M | $52M | $49M | $48M | $43M | $34M | $29M | $28M | $27M | $27M | $27M | $27M | $28M | $27M | $28M | $27M | $28M | $30M | $30M | $30M | $30M | $30M | $27M | $24M | $21M | $20M | $22M | $22M | $23M | $24M | $26M | $32M | $33M | $33M | $32M | $27M | $26M | $25M | $26M | $25M | $25M | $20.91M | $15M | $15M | $15M | $14.58M | $14.42M | $13.99M | $13.82M | $13.84M | $13.53M | $11.67M | $13.04M | $4.35M | $4.32M | $3.81M | $4.3M | $3.85M | $4.38M | $3.68M | $3.6M | $3.45M | $4.6M | $4.1M | $3.36M | $3.86M | $3.28M | $3.22M | $3.42M | $2.16M | $3.12M | $3.43M | $3.37M | - | $530K | $725K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | - | -$93M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $9M | -$10M | $14M | -$5M | $25M | -$1M | -$2M | $14M | $3M | -$52M | $22M | -$13M | -$35M | -$356M | -$247M | -$115M | $75M | $13M | $10M | $10M | $9M | $918K | $5M | $4M | $3M | $8K | -$863K | $9K | $44K | $4K | $24K | -$3.5M | $131K | - | -$184K | -$1.09M | $1.72M | - | - | - | - | - | - | $1.6M | $1.52M | $1.81M | $1.71M | $2.08M | $3.55M | $3.61M | $4.78M | $5.34M | $7.4M | - | $7.63M | $5.98M | - | - | - | - | - | $939K | - | -$400K | - | $27K | $1K | -$19K | $1.16M | $12K | $32K | $21K | $53K |
Income Before Tax | $91M | $29M | -$214M | $88M | $325M | $390M | $346M | $438M | $406M | $399M | $289M | $332M | $416M | $427M | $78M | $307M | $334M | $344M | $136M | $191M | $243M | $305M | $51M | $262M | $395M | $253M | $222M | $233M | $257M | $260M | $256M | $259M | $305M | $179M | -$316M | -$113M | -$314M | $131M | -$31M | $92M | $80M | $64M | $56.3M | $98M | $101M | $67M | $81.88M | $24.5M | $18.44M | $10.49M | -$16.52M | $11.42M | $31.28M | $54.97M | $50.15M | -$2.13M | -$54.32M | $29.12M | -$19.96M | $29.19M | $27.73M | $27.7M | $29.98M | $25.35M | $17.08M | $17.08M | -$7.58M | $11.81M | $16.27M | $19.75M | $25.31M | $27.31M | $26.83M | $21.08M | $28.38M | $28.29M | $21.56M | $15.47M | $18.74M | $19.81M | $21.16M | $13.74M | $17.34M | $10.3M | -$7.59M | $23.81M | $26.06M | $24.81M | $19.16M | $17.66M | $18.92M | $17.23M | $16.99M | $13.28M |
Income Tax | $31M | $15M | -$54M | $9M | $70M | $92M | $95M | $112M | $105M | $98M | $73M | $87M | $107M | $106M | $22M | $77M | $86M | $86M | $33M | $48M | $58M | $77M | $17M | $77M | $119M | $75M | $54M | $58M | $61M | $62M | $55M | $62M | $103M | $72M | -$54M | -$16M | -$84M | $54M | $16M | $50M | $47M | $40M | $26.67M | $52M | $62M | $39M | $47.94M | $8.43M | $10.7M | $5.66M | -$7.48M | $3.87M | $15.48M | $24.45M | $24.5M | -$1.97M | -$21.27M | $11.03M | $13M | $10.24M | $10.29M | $10.31M | $12.35M | $9.18M | $6.5M | $6.49M | -$3.11M | $3.25M | $1.7M | $7.54M | $9.77M | $10.83M | $11.01M | $8.61M | $10.47M | $10.77M | $8.25M | $5.88M | $7.1M | $7.47M | $8.01M | $5.15M | $6.61M | $3.49M | -$2.89M | $9.05M | $9.77M | $8.37M | $7.21M | $6.56M | $7.06M | $5.5M | $6.04M | $5.3M |
Net Income | $60M | $14M | -$160M | $79M | $255M | $298M | $251M | $326M | $301M | $301M | $216M | $245M | $309M | $321M | $56M | $230M | $248M | $258M | $103M | $143M | $185M | $228M | $34M | $185M | $276M | $178M | $168M | $175M | $196M | $198M | $201M | $197M | $202M | $107M | -$262M | -$97M | -$230M | $77M | -$47M | $42M | $33M | $24M | $29.61M | $46M | $39M | $28M | $33.79M | $16.12M | $7.81M | $4.5M | -$9.13M | $7.57M | $24.57M | $29.92M | $25.64M | $3.36M | -$37.31M | $18.09M | -$32.96M | $18.95M | $17.44M | $17.39M | $17.63M | $16.17M | $10.58M | $10.59M | -$4.47M | $8.56M | $14.57M | $12.21M | $15.54M | $16.48M | $15.82M | $12.48M | $17.91M | $17.51M | $13.31M | $9.59M | $11.64M | $12.34M | $13.15M | $8.59M | $10.73M | $6.81M | -$4.71M | $14.76M | $16.29M | $16.44M | $11.95M | $11.1M | $11.87M | $11.72M | $10.95M | $7.98M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $60M | $14M | -$160M | $79M | $255M | $298M | $251M | $326M | $301M | $301M | $216M | $245M | $309M | $321M | $56M | $230M | $248M | $258M | $103M | $143M | $185M | $228M | $34M | $185M | $276M | $178M | $168M | $175M | $196M | $198M | $201M | $197M | $202M | $107M | -$262M | -$97M | -$230M | $77M | -$47M | $42M | $33M | $24M | $29.61M | $46M | $39M | $28M | $33.79M | $16.12M | $7.81M | $4.5M | -$9.13M | $7.57M | $24.57M | $29.92M | $25.64M | $3.36M | -$37.31M | $18.09M | -$32.96M | $18.95M | $17.44M | $17.39M | $17.63M | $16.17M | $10.58M | $10.59M | -$4.47M | $8.56M | $14.57M | $12.21M | $15.54M | $16.48M | $15.82M | $12.48M | $17.91M | $17.51M | $13.31M | $9.59M | $11.64M | $12.34M | $13.15M | $8.59M | $10.73M | $6.81M | -$4.71M | $14.76M | $16.29M | $16.44M | $11.95M | $11.1M | $11.87M | $11.72M | $10.95M | $7.98M |
Shares Outstanding (Basic) | 52M | 52M | 51.4M | 51M | 54M | 54M | 56M | 57M | 59M | 57.9M | 58.3M | 58.3M | 58M | 58M | 58M | 58M | 58M | 59M | 58M | 58M | 58M | 58M | 59.3M | 59M | 59M | 59M | 62M | 62.2M | 63M | 63M | 62M | 62M | 62M | 62M | 60M | 57M | 56M | 57M | 57M | 57M | 57M | 57M | 56M | 55M | 56.05M | 49M | 49.73M | 46.99M | 46.28M | 46.02M | 45.73M | 45.7M | 45.45M | 45.98M | 46.62M | 46.55M | 46.36M | 46M | - | 45.83M | 45.9M | 46.26M | - | 42.54M | 38.61M | 38.76M | - | 38.45M | 38.81M | 39.8M | - | 41.37M | 42M | 42.69M | - | 42.46M | 42.35M | 42.23M | - | 42.03M | 41.92M | 41.78M | - | 41.63M | 41.56M | 41.42M | - | 41.18M | 41.03M | 38.25M | - | 37.92M | 28.2M | 29.17M |
Shares Outstanding (Diluted) | 52M | 52M | 51.4M | 52.5M | 54M | 54.8M | 56.5M | 57.7M | 59M | 58.3M | 58.3M | 58.3M | 58M | 58M | 58.4M | 58.3M | 58.4M | 59M | 58.7M | 58.5M | 58.4M | 58.6M | 59.4M | 59.6M | 59.4M | 61M | 63M | 63.6M | 64M | 66.2M | 66.6M | 67.9M | 66.7M | 65.2M | 60M | 57M | 56M | 57M | 57M | 57M | 57M | 57M | 57.7M | 60M | 56.05M | 50M | 49.73M | 48.64M | 48M | 47.52M | 45.73M | 47.06M | 46.51M | 46.44M | 47.14M | 46.88M | 46.36M | 46.89M | - | 46.3M | 46.47M | 46.58M | - | 42.54M | 38.93M | 38.76M | - | 38.45M | 38.81M | 39.84M | - | 41.37M | 42.07M | 42.86M | - | 42.66M | 42.51M | 42.41M | - | 42.52M | 42.41M | 42.21M | - | 42.1M | 41.56M | 41.95M | - | 41.7M | 41.61M | 38.88M | - | 38.61M | 28.75M | 29.7M |
EPS (Basic) | $1.15 | $0.27 | -$3.11 | $1.55 | $4.72 | $5.52 | $4.48 | $5.72 | $5.10 | $5.21 | $3.70 | $4.20 | $5.33 | $5.53 | $0.97 | $3.97 | $4.28 | $4.37 | $1.78 | $2.47 | $3.19 | $3.93 | $0.57 | $3.14 | $4.68 | $3.02 | $2.71 | $2.81 | $3.11 | $3.14 | $3.24 | $3.18 | $3.26 | $1.73 | -$4.37 | -$1.70 | -$4.10 | $1.35 | -$1.60 | $0.74 | $0.58 | $0.42 | $0.54 | $0.84 | $0.69 | $0.58 | $0.68 | $0.34 | $0.17 | $0.10 | -$0.20 | $0.17 | $0.54 | $0.65 | $0.55 | $0.07 | -$0.80 | $0.39 | - | $0.41 | $0.38 | $0.38 | - | $0.39 | $0.27 | $0.27 | - | $0.23 | $0.37 | $0.31 | - | $0.42 | $0.38 | $0.29 | - | $0.41 | $0.31 | $0.23 | - | $0.29 | $0.31 | $0.21 | - | $0.17 | -$0.11 | $0.35 | - | $0.40 | $0.29 | $0.29 | - | $0.31 | $0.39 | $0.27 |
EPS (Diluted) | $1.15 | $0.27 | -$3.15 | $1.51 | $4.72 | $5.45 | $4.44 | $5.65 | $5.10 | $5.17 | $3.70 | $4.20 | $5.33 | $5.52 | $0.96 | $3.95 | $4.25 | $4.37 | $1.74 | $2.46 | $3.16 | $3.89 | $0.56 | $3.10 | $4.65 | $2.92 | $2.67 | $2.75 | $3.06 | $2.99 | $3.01 | $2.90 | $3.02 | $1.64 | -$4.59 | -$1.70 | -$4.10 | $1.35 | -$1.64 | $0.74 | $0.58 | $0.42 | $0.51 | $0.77 | $0.69 | $0.56 | $0.68 | $0.33 | $0.16 | $0.09 | -$0.20 | $0.16 | $0.53 | $0.64 | $0.54 | $0.07 | -$0.80 | $0.39 | - | $0.41 | $0.38 | $0.37 | - | $0.38 | $0.27 | $0.27 | - | $0.22 | $0.37 | $0.31 | - | $0.41 | $0.37 | $0.29 | - | $0.41 | $0.31 | $0.23 | - | $0.29 | $0.31 | $0.21 | - | $0.16 | -$0.11 | $0.35 | - | $0.39 | $0.29 | $0.29 | - | $0.31 | $0.38 | $0.27 |
EBIT | $145M | $83M | -$162M | $137M | $373M | $433M | $380M | $467M | $434M | $426M | $316M | $359M | $443M | $455M | $105M | $335M | $361M | $372M | $166M | $221M | $273M | $335M | $81M | $289M | $419M | $274M | $242M | $255M | $279M | $283M | $280M | $285M | $337M | $212M | -$283M | -$81M | -$287M | $157M | -$6M | $118M | $105M | $89M | $77.21M | $113M | $116M | $82M | $96.45M | $38.92M | $32.44M | $24.31M | -$2.68M | $24.95M | $42.94M | $68M | $54.49M | $2.18M | -$50.52M | $33.42M | -$16.1M | $33.57M | $31.41M | $31.3M | $33.43M | $29.95M | $21.18M | $20.44M | -$3.72M | $15.09M | $19.49M | $23.16M | $27.47M | $30.43M | $30.26M | $24.45M | $29.85M | $28.82M | $22.28M | $16.6M | $19.46M | $20.46M | $21.74M | $14.15M | $16.64M | $10.88M | -$6.77M | $24.09M | $26.29M | $25.09M | $19.43M | $16.75M | $19.21M | $17.59M | $17.59M | $13.35M |
EBITDA | $185M | $215M | -$118M | $182M | $431M | $481M | $428M | $514M | $480M | $471M | $359M | $401M | $485M | $499M | $152M | $380M | $405M | $412M | $201M | $253M | $304M | $368M | $105M | $312M | $440M | $294M | $264M | $276M | $301M | $308M | $363M | $284M | $381M | $274M | $98M | $209M | -$125M | $206M | $41M | $164M | $150M | $133M | $110.62M | $144M | $145M | $115M | $131.39M | $72.73M | $65.1M | $57.31M | $23.15M | $49.08M | $65.05M | $89.8M | $74.97M | $22.46M | -$30.85M | $51.76M | $5.87M | $51.38M | $47.92M | $49.39M | $58.59M | $46.53M | $35.03M | $30.5M | $4.11M | $23.21M | $26.99M | $28.67M | $32.55M | $34.17M | $33.25M | $25.2M | $36.76M | $28.27M | $23.05M | $23.29M | $25.67M | $26.09M | $26.61M | $18.92M | $19.96M | $14.99M | -$2.82M | $27.29M | $29.24M | $27.65M | $21.19M | $17.19M | $21.24M | $19.16M | $18.95M | $14.61M |