Murphy Oil Corporation(MUR:US)
Market Cap$5.713B
Key Metrics
Price$39.85
Revenue (TTM)$2.993B
Holders Revenue (TTM)$193.91M
Gross Profit (TTM)$1.131B
Earnings (TTM)$294.08M
EBITDA (TTM)$1.764B
Op. Margin (TTM)23.22%
Dividend Yield3.38%
Holders Yield3.39%
Cash on hand$378.75M
Total Assets$10.036B
Net Assets$5.233B
Total Debt$2.3B
Key Metrics
Price$39.85
Revenue (TTM)$2.993B
Holders Revenue (TTM)$193.91M
Gross Profit (TTM)$1.131B
Earnings (TTM)$294.08M
EBITDA (TTM)$1.764B
Op. Margin (TTM)23.22%
Dividend Yield3.38%
Holders Yield3.39%
Cash on hand$378.75M
Total Assets$10.036B
Net Assets$5.233B
Total Debt$2.3B
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 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $926.33M | $732.35M | $613.08M | $720.97M | $683.07M | $672.73M | $669.57M | $753.17M | $801.01M | $794.85M | $842.27M | $953.77M | $812.85M | $839.97M | $986.12M | $1.166B | $1.196B | $871.37M | $762.31M | $687.55M | $758.83M | $592.53M | $440.08M | $425.32M | $285.75M | $600.56M | $756.98M | $750.34M | $680.44M | $629.35M | $664.72M | $475.46M | $426.77M | $396.33M | $545.22M | $511.19M | $477.56M | $509.04M | $482.99M | $486.28M | $411.22M | $429.09M | $653.76M | $665.59M | $718.62M | $749.15M | $1.219B | $1.431B | $1.358B | $1.281B | -$2.964B | $1.366B | $1.316B | $1.299B | $7.38B | $2.655B | $7.147B | $6.954B | $6.784B | $7.22B | $7.408B | $6.266B | $6.509B | $5.2B | $5.592B | $5.18B | $5.827B | $5.184B | $4.556B | $3.446B | $4.551B | $8.167B | $8.344B | $6.51B | $5.624B | $4.773B | $4.615B | $3.428B | $3.364B | $4.153B | $3.798B | $2.991B | $3.195B | $3.317B | $2.95B | $2.415B | $2.301B | $2.293B | $2.106B | $1.648B | $1.452B | $1.295B | $1.223B | $1.322B | $926.93M | $1.048B | $1.035B | $755.21M | $849.41M | $1.115B | $1.297B | $1.189B | $2.094B | $1.247B | $1.092B | $1.021B | $651.6M | $632.4M | $449.96M | $302.9M | $375.4M | $432.2M | $447.8M | $439.7M | $563.6M | $555.2M | $506.3M | $507.2M | $644.2M | $477.9M | $499.8M | $421.4M | $435.9M | $420.3M | $447.3M | $407.8M | $401.1M | $492.8M | $434.8M | $409.5M | $387.9M | $420M | $430.3M | $398.5M | $475.1M | $404.8M | $409.9M | $366M | $183.2M | $469.6M | $477.1M | $470.9M | $538.6M | $577.5M | $436.9M | $459.6M | $424.4M | $406.8M | $434.9M | $386.6M | $364M | $381.8M | $370.9M | $356.9M | $344.9M | $427.2M | $368.4M | $333.5M | $327.7M | $327.6M | $327.6M | $327.6M | $507M | $576M | $572.3M | $495.6M | $538.4M | $560.5M | $477.4M | $548.2M |
Cost of Revenue | $451.1M | $444.9M | $449.68M | $515.96M | $528.95M | $448.09M | $488.99M | $493.96M | $531.63M | $502.11M | $471.45M | $497.88M | $479.48M | $481.85M | $506M | $512.2M | $441.13M | $381.54M | $365.4M | $364.53M | $403.4M | $388.35M | $385.5M | $397.42M | $417.18M | $559.62M | $564.86M | $527.5M | $436.34M | $400.64M | $411.01M | $298.2M | $271.99M | $271.58M | $365.19M | $356.39M | $346.17M | $358.3M | $380.86M | $375.56M | $411.77M | $445.25M | $490.27M | $617.53M | $630.88M | $713.45M | $828.1M | $764.67M | $744.86M | $658.5M | -$3.661B | $653.19M | $633.16M | $700.37M | $5.22B | $1.757B | $5.941B | $5.847B | $5.459B | $6.326B | $6.434B | $5.421B | $5.504B | $4.49B | $4.713B | $4.445B | $4.339B | $4.552B | $3.983B | $3.03B | $3.887B | $7.013B | $7.144B | $5.614B | $5.062B | $4.272B | $3.995B | $3.069B | $3.028B | $3.594B | $3.307B | $2.6B | $2.844B | $2.79B | $2.233B | $2.063B | $1.963B | $1.977B | $1.72B | $1.396B | $1.232B | $1.079B | $1.019B | $1.083B | $730.12M | $901.14M | $880.07M | $654.7M | $717.1M | $956.26M | $964M | $951.17M | $1.865B | $1.015B | $905.24M | $869.47M | $480.3M | $473.7M | $345.8M | $243.7M | $301.2M | $345.6M | $343.3M | $344.8M | $416.5M | $409.2M | $373.6M | $360.7M | $423M | $378.4M | $394.9M | $314.3M | $345.3M | $342.4M | $330.6M | $311.8M | $360.3M | $356.2M | $322.2M | $285.6M | $320.1M | $327M | $329.2M | $315M | $347.5M | $362.3M | $322M | $295.7M | $203.6M | $343.5M | $386.4M | $347.7M | $478.4M | $407.6M | $292.3M | $330.4M | $272.4M | $304.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $475.23M | $287.45M | $163.4M | $205M | $154.12M | $224.64M | $180.58M | $259.21M | $269.38M | $292.74M | $370.82M | $455.89M | $333.37M | $358.12M | $480.12M | $654.21M | $755.11M | $489.84M | $396.91M | $323.02M | $355.43M | $204.17M | $54.58M | $27.91M | -$131.44M | $40.94M | $192.13M | $222.84M | $244.1M | $228.71M | $253.71M | $177.26M | $154.78M | $124.75M | $180.03M | $154.81M | $131.39M | $150.74M | $102.13M | $110.71M | -$552K | -$16.16M | $163.49M | $48.06M | $87.74M | $35.7M | $390.71M | $666.34M | $613.05M | $622.7M | $696.94M | $713.24M | $682.44M | $598.56M | $2.159B | $898.12M | $1.206B | $1.107B | $1.325B | $894.33M | $973.41M | $844.93M | $1.006B | $709.87M | $878.52M | $735.59M | $1.488B | $631.52M | $572.48M | $416.04M | $664.06M | $1.155B | $1.2B | $895.45M | $561.77M | $501.46M | $619.78M | $358.38M | $336.14M | $559.39M | $491.26M | $391.74M | $351.65M | $526.55M | $716.69M | $351.39M | $338.14M | $316.05M | $385.36M | $251.63M | $219.89M | $216.15M | $204M | $239.46M | $196.81M | $146.64M | $154.81M | $100.51M | $132.31M | $158.67M | $333.03M | $238.21M | $229.04M | $231.83M | $187.16M | $151.04M | $171.3M | $158.7M | $104.16M | $59.2M | $74.2M | $86.6M | $104.5M | $94.9M | $147.1M | $146M | $132.7M | $146.5M | $221.2M | $99.5M | $104.9M | $107.1M | $90.6M | $77.9M | $116.7M | $96M | $40.8M | $136.6M | $112.6M | $123.9M | $67.8M | $93M | $101.1M | $83.5M | $127.6M | $42.5M | $87.9M | $70.3M | -$20.4M | $126.1M | $90.7M | $123.2M | $60.2M | $169.9M | $144.6M | $129.2M | $152M | $102.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $107.55M | $136.64M | $108.06M | $83.94M | $63.58M | $65.08M | $60.24M | $74.85M | $76.4M | $95.63M | $162.26M | $73.32M | $157.46M | $51.64M | $135.41M | $23M | $90.76M | $198.91M | $8.47M | $31.13M | $125.15M | $72.85M | $74.54M | $71.6M | $101.04M | $66.86M | $86.7M | $49.31M | $98.1M | $105.24M | $89.28M | $88.87M | $81.58M | $83.21M | $110.94M | $90.52M | $83.44M | $90.47M | $98.25M | $86.43M | $116.59M | $112.55M | $301.04M | $141.86M | $155.89M | $227.47M | $230.69M | $212.99M | $242.14M | $242.56M | $469.2M | $259.72M | $187.64M | $201.86M | $2.612B | $510.78M | $726.32M | $639.02M | $584.67M | $81.5M | $209.73M | $175.42M | $406.67M | $76.49M | $129.79M | $139.11M | $95.09M | $49.74M | $72.44M | -$300.94M | $58.79M | $61.64M | $60.5M | $63.93M | $55.99M | $65.59M | $54.73M | $52.99M | $89.23M | $52.24M | $46.55M | $40.38M | $6.98M | $75.15M | $40.46M | $36.31M | $34.83M | $33.62M | $33.19M | $30.68M | $34.97M | $31.86M | $27.19M | $30.82M | $29.91M | $23.17M | $23.13M | $22.36M | $26.11M | $25.7M | $24.98M | $21.05M | $23.87M | $22.96M | $20.78M | $17.86M | $29.3M | $19M | $16.9M | $16.5M | $12.4M | $15.4M | $16.9M | $16.8M | $13.1M | $23.8M | $38M | $42.9M | $47M | $35.2M | $29.2M | $27.1M | $16.5M | $16.3M | $17.2M | $17.6M | -$14.8M | $27.2M | $25.6M | $28.6M | $15.7M | $16.5M | $16.8M | $16.2M | $18.7M | $18.5M | $37.2M | $17.2M | $3.4M | $23.1M | $151.6M | $22.9M | $91M | $22.3M | $20.1M | $20.6M | $70.4M | $20.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $38.67M | $34.87M | $38.64M | $30.86M | $36.92M | $30.92M | $31.16M | $24.87M | $22.89M | $31.16M | $42.91M | $30.75M | $25.35M | $18.31M | $41.11M | $29.35M | $27.13M | $33.53M | $36.12M | $27.21M | $29.11M | $29.5M | $35.86M | $28.51M | $39.1M | $36.77M | $56.48M | $55.37M | $57.53M | $63.36M | $42.7M | $60.68M | $56.3M | $48.1M | $54.51M | $51.37M | $52.81M | $51.26M | $69.07M | $55.52M | $67.11M | $73.51M | $68.73M | $71.79M | $79.18M | $86.97M | $94.02M | $82.96M | $95M | $92.03M | $94.06M | $99.33M | $86.9M | $81.47M | $93.21M | $66.14M | $87.62M | $88.16M | $80.25M | $72.86M | $77.53M | $69.66M | $60.41M | $63.89M | $68.85M | $65.13M | $95.09M | $58.01M | $96.69M | $63.09M | $58.79M | $61.64M | $60.5M | $63.93M | $55.99M | $65.59M | $54.73M | $52.99M | $89.23M | $52.24M | $46.55M | $40.38M | $6.98M | $75.15M | $40.46M | $36.31M | $34.83M | $33.62M | $33.19M | $30.68M | $34.97M | $31.86M | $27.19M | $30.82M | $29.91M | $23.17M | $23.13M | $22.36M | $26.11M | $25.7M | $24.98M | $21.05M | $23.87M | $22.96M | $20.78M | $17.86M | $29.3M | $19M | $16.9M | $16.5M | $12.4M | $15.4M | $16.9M | $16.8M | $13.1M | $23.8M | $38M | $42.9M | $47M | $35.2M | $29.2M | $27.1M | $16.5M | $16.3M | $17.2M | $17.6M | -$14.8M | $27.2M | $25.6M | $28.6M | $15.7M | $16.5M | $16.8M | $16.2M | $18.7M | $18.5M | $37.2M | $17.2M | $3.4M | $23.1M | $151.6M | $22.9M | $91M | $22.3M | $20.1M | $20.6M | $70.4M | $20.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $68.88M | $101.77M | $69.42M | $53.08M | $26.66M | $34.16M | $29.08M | $49.98M | $53.51M | $64.47M | $119.35M | $42.57M | $132.12M | $33.33M | $94.3M | -$6.35M | $63.63M | $165.38M | -$27.65M | $3.92M | $96.04M | $43.35M | $38.67M | $43.09M | $61.94M | $30.09M | $30.22M | -$6.06M | $40.57M | $41.88M | $46.58M | $28.19M | $25.29M | $35.11M | $56.43M | $39.15M | $30.63M | $39.22M | $29.18M | $30.91M | $49.47M | $39.04M | $232.31M | $70.07M | $76.71M | $140.5M | $136.68M | $130.03M | $147.14M | $150.53M | $375.14M | $160.38M | $100.73M | $120.39M | $2.519B | $444.64M | $638.7M | $550.86M | $504.42M | $8.64M | $132.2M | $105.76M | $346.26M | $12.6M | $60.94M | $73.98M | - | -$8.27M | -$24.25M | -$364.03M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $367.68M | $150.81M | $55.34M | $121.06M | $90.53M | $159.56M | $120.34M | $184.37M | $192.98M | $197.11M | $208.56M | $382.57M | $175.9M | $306.49M | $344.71M | $631.21M | $664.35M | $290.92M | $388.44M | $291.89M | $230.28M | $131.32M | -$19.95M | -$43.7M | -$232.48M | -$25.92M | $105.43M | $173.53M | $146M | $123.47M | $164.43M | $88.39M | $73.2M | $41.55M | $69.1M | $64.29M | $47.95M | $60.27M | $3.89M | $24.28M | -$117.14M | -$128.71M | -$137.55M | -$93.8M | -$68.14M | -$191.77M | $160.02M | $453.35M | $370.91M | $380.15M | $227.74M | $453.53M | $494.8M | $396.71M | $519.96M | $387.34M | $479.28M | $467.88M | $440.32M | $541.57M | $506.89M | $405.76M | $300.34M | $360.76M | $460.52M | $303.81M | $575.76M | $336.24M | $302.61M | $158.19M | $404.99M | $928.76M | $984.03M | $670.9M | $352.95M | $321.58M | $450.31M | $197.41M | $149.59M | $419.97M | $342.51M | $254M | $255.36M | $357.64M | $567.2M | $210.33M | $220.37M | $206.83M | $269.45M | $140.75M | $94.15M | $100.3M | $117.69M | $129.72M | $90.05M | $56.9M | $48.23M | $8.44M | $46.79M | $74.1M | $249.01M | $162.15M | $140.45M | $157.48M | $118.82M | $77.61M | $84.1M | $84.7M | $33.96M | -$6.5M | $5.4M | $17.6M | $37.4M | $25.1M | $77.9M | $63.1M | $41.3M | $52.3M | $133.1M | $21.9M | $28.1M | $28.7M | $26.2M | -$400K | $37.4M | $13.8M | -$6.2M | $58.3M | $34.8M | $42.2M | $400K | $33.8M | $42.7M | $24.5M | $50.1M | -$13.6M | $8.1M | $9.9M | -$41.6M | $58.6M | -$102.4M | $54.4M | -$76.6M | $76.7M | $77.3M | $59M | $28.3M | $26.4M | $434.9M | $386.6M | -$1.077B | $381.8M | $370.9M | $356.9M | -$1.128B | $427.2M | $368.4M | $333.5M | -$988.6M | $327.6M | $327.6M | $327.6M | -$1.346B | $576M | $572.3M | $495.6M | -$1.231B | $560.5M | $477.4M | $548.2M |
| -$26.69M | -$31.67M | -$26.44M | -$124.73M | -$55.68M | -$36.79M | -$41.78M | -$30.53M | -$3.39M | -$51.52M | -$39.03M | -$26.23M | -$48.58M | -$38.62M | -$62.03M | $102.74M | -$148.82M | -$372.82M | -$127.09M | -$117.04M | -$268.4M | -$486.51M | -$187.39M | -$284.72M | -$185.43M | -$569.45M | -$225.12M | -$829K | -$47.03M | -$94.48M | -$54.59M | -$19M | -$96.48M | -$62.61M | $26.8M | -$180.86M | -$108.16M | $79.6M | -$83.94M | -$41.04M | -$14.13M | -$136.33M | -$508.87M | -$2.314B | -$41.95M | $74.04M | $56.99M | -$56.85M | -$75.2M | -$45.97M | -$6.62M | $10.15M | -$40.65M | -$44.68M | -$6.01M | -$18.62M | $8.76M | -$2.24M | -$10.6M | -$14.85M | -$11.35M | -$3.81M | -$9.09M | -$8.04M | -$23.39M | -$25.27M | -$43.84M | -$19.33M | $24.81M | $27.45M | -$18.57M | -$19.69M | -$22.66M | $18.34M | -$16.96M | -$8.17M | -$88.57M | -$6.57M | -$2.76M | -$59.55M | -$91.36M | -$77.71M | -$15.04M | $3.98M | $166.63M | -$2.33M | -$12.79M | $36.53M | -$874K | $26.7M | $36.8M | -$3.03M | $46.78M | - | -$35.82M | -$18.31M | $4.57M | - | - | - | - | - | -$13.84M | -$41.99M | - | - | $4.4M | - | - | -$3M | -$173.9M | $1.3M | $1.1M | $1.1M | -$54.3M | $1.1M | $1.4M | $1.1M | -$64.6M | $49.4M | $18.6M | $15.9M | -$223.6M | $2.9M | $1.7M | $13.4M | - | - | - | - | - | - | - | - | -$20.6M | $20.8M | $29.4M | $600K | $87.5M | $600K | $500K | $600K | $123.2M | $1.2M | $1.1M | $900K | $28M | $600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $241K | -$4.39M | -$4.42M | -$8.97M | -$4.75M | $3.67M | -$4.58M | -$717K | $4.59M | $25.54M | -$53.02M | -$38.31M | -$15.02M | $24.29M | $14.99M | $22.44M | $1.18M | $4.37M | $49.3M | $1.42M | $36.72M | $44.78M | $2.16M | -$8.88M | $5.17M | $15.77M | $53.1M | $16.39M | -$7.99M | - | -$8.51M | $10.84M | $2.99M | - | - | $8.27M | $5.61M | - | - | $0 | $0 | - | $4.14M | $56.28M | $39.43M | - | $7.29M | $3.15M | $471K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $24.92M | $28.98M | $22.77M | $24.73M | $25.05M | $23.52M | $43.66M | $21.26M | $20.99M | $20.02M | $23.68M | $29.98M | $29.86M | $28.86M | $34.66M | $37.44M | $41.39M | $37.28M | $48.69M | $46.93M | $43.37M | $88.1M | $51.74M | $50.36M | $43.77M | $41.1M | $78.57M | $49.35M | $63.06M | $50.82M | $43.67M | $48.79M | $45.04M | $44.54M | -$50.16M | $101.7M | $83.45M | $59.62M | $44.28M | $39.22M | $34.45M | $30.22M | $30.5M | $30.15M | $28.64M | $28.09M | $33.44M | $29.65M | $37.6M | $24.02M | $22.62M | $20.52M | $15.12M | $21.63M | $6.01M | $9.99M | $2.12M | $5.32M | $10.6M | $14.85M | $9.96M | $5.29M | -$17.79M | $8.04M | $10.2M | $12.14M | $43.84M | $16.75M | $25.31M | $11.99M | - | $16.62M | $15.56M | $14.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$1.77M | -$2.7M | -$3.67M | -$100M | -$30.63M | -$13.27M | $1.88M | -$9.27M | $17.59M | -$31.5M | -$15.35M | $3.75M | -$18.72M | -$9.77M | -$27.38M | $140.18M | -$107.44M | -$335.54M | -$78.41M | -$70.11M | -$225.03M | -$398.41M | -$135.65M | -$234.36M | -$141.66M | -$528.59M | -$142.17M | $52.94M | $25.01M | -$38.91M | -$14.59M | $34.37M | -$50.72M | -$22.65M | -$48.9M | -$26.14M | $13.6M | $154.24M | -$63.95M | -$16.81M | -$2.11M | -$107.29M | -$482.74M | -$2.333B | -$14.73M | $65.41M | $45.65M | -$29.37M | -$28.72M | -$27.12M | $233K | -$22.43M | -$41.92M | -$15.06M | - | -$120K | $35K | $90K | - | - | -$9.66M | -$4.14M | -$26.88M | - | -$13.19M | -$13.13M | - | -$6.72M | -$6.16M | - | -$18.57M | -$10.36M | -$10.26M | $32.07M | -$16.96M | -$8.17M | -$88.57M | -$6.57M | -$2.76M | -$59.55M | -$91.36M | -$77.71M | -$15.04M | $3.98M | $166.63M | -$2.33M | -$12.79M | $36.53M | -$874K | $26.7M | $36.8M | -$3.03M | $46.78M | - | -$35.82M | -$18.31M | $4.57M | - | - | - | - | - | -$13.84M | -$41.99M | - | - | $4.4M | - | - | -$3M | -$173.9M | $1.3M | $1.1M | $1.1M | -$54.3M | $1.1M | $1.4M | $1.1M | -$64.6M | $49.4M | $18.6M | $15.9M | -$223.6M | $2.9M | $1.7M | $13.4M | - | - | - | - | - | - | - | - | -$20.6M | $20.8M | $29.4M | $600K | $87.5M | $600K | $500K | $600K | $123.2M | $1.2M | $1.1M | $900K | $28M | $600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $341M | $119.14M | $28.9M | -$3.66M | $34.85M | $122.77M | $78.56M | $153.84M | $189.58M | $145.59M | $169.54M | $356.34M | $127.33M | $267.87M | $282.68M | $733.95M | $515.53M | -$81.9M | $261.34M | $174.85M | -$38.12M | -$355.19M | -$207.34M | -$328.41M | -$417.91M | -$595.37M | -$115.3M | $177.12M | $107.94M | $33.75M | $106.17M | $73.97M | -$22.56M | -$21.06M | $2.38M | -$63.56M | -$21.9M | $154.88M | -$80.06M | -$16.76M | -$131.27M | -$265.03M | -$646.43M | -$2.408B | -$110.09M | -$117.73M | $217M | $396.49M | $304.59M | $334.18M | $221.12M | $463.67M | $454.15M | $360.01M | $262.67M | $377.23M | $488.04M | $465.64M | $100.01M | $526.71M | $505.21M | $411.43M | $323.11M | $352.71M | $444.98M | $286.15M | $536.73M | $312.78M | $271.14M | $156.52M | $270.94M | $919.43M | $968.48M | $656.7M | $314.45M | $318.11M | $404.29M | $200.39M | $142.86M | $384.46M | $295.13M | $214.81M | $252.91M | $353.97M | $561.96M | $203.22M | $206.08M | $196.42M | $257.62M | $139.83M | $75.35M | $90.58M | $111.04M | $125.29M | $60.79M | $43.38M | $40.51M | $3.71M | $33.28M | $69.65M | $246.98M | $155.99M | $131.74M | $132.99M | $119.94M | $74.02M | $81M | $80.5M | $28.2M | -$11.2M | -$85.4M | $15.4M | $36.9M | $24.8M | $51.2M | $64.2M | $42.8M | $53.4M | $68M | $70.5M | $45.9M | $43.5M | -$198.5M | $1.3M | $37.7M | $25.6M | $24.1M | $57.9M | $33.7M | $41.1M | $34.3M | $33.8M | $42.2M | $23.4M | $29M | -$1M | $36.1M | $5.3M | $34M | $52.2M | -$106.9M | $48.6M | $41.5M | $63.6M | $63.4M | $45.4M | $45.5M | $19.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $77.03M | $49.95M | $6.64M | $4.16M | $1.03M | $32.72M | $13.42M | $2.12M | $32.68M | $30.06M | $29.11M | $78.11M | $34.87M | $53.83M | $61.89M | $159.45M | $105.08M | -$16.96M | $56.64M | $36.84M | -$11.18M | -$88.16M | -$44.85M | -$62.58M | -$94.77M | -$91.53M | -$24.04M | $18.78M | $9.12M | $10.82M | -$6.47M | $17.84M | $2.62M | -$111.64M | $287.14M | $2.76M | -$4.55M | $97.39M | -$17.28M | -$2.18M | -$134.17M | -$65.55M | -$63.19M | -$820.94M | -$21.11M | -$121.26M | -$224.96M | $125.44M | $161.93M | $164.9M | $17.9M | $198.59M | $194.27M | $177.33M | $100.28M | $165.55M | $196.73M | $184.2M | $213.27M | $179.4M | $225.19M | $172.99M | $149.04M | $155.28M | $172.69M | $137.26M | $217.18M | $123.9M | $110.29M | $85.28M | $143.58M | $334.42M | $349.96M | $248.49M | $108.33M | $118.57M | $154.05M | $89.75M | $55.31M | $160.31M | $78.95M | $98.83M | $98.36M | $131.57M | $214.16M | $90.07M | $79.29M | $80.64M | $89.48M | $59.13M | $16.69M | $21.84M | $38.68M | $31.19M | $17.15M | $6.89M | $27.59M | $1.38M | $4.51M | $27.92M | $84.42M | $58.15M | $43.37M | $42.88M | $46.89M | $24.87M | $21.5M | $29.3M | $12.5M | -$4.5M | -$24.2M | $6.4M | $14.7M | $9.3M | $19.3M | $21.9M | $15.2M | $22.8M | $27.6M | $30M | $17.8M | $19.5M | -$35.7M | -$6.3M | $17.1M | $9.6M | $6M | $20.6M | $6.2M | $17.4M | $14.2M | $13.6M | $19.5M | -$400K | $7.3M | -$15.7M | $8.6M | $6.4M | $6.5M | $8.6M | -$1.8M | $24.1M | $23.6M | $26M | $34.9M | $27.5M | $24.6M | $16.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $263.53M | $68.65M | $22.57M | -$8.32M | $35.12M | $89.42M | $64.45M | $151.11M | $156.26M | $114.66M | $139.71M | $277.8M | $91.86M | $214.31M | $220.63M | $574.08M | $409.5M | -$65.49M | $204.08M | $137.31M | -$27.04M | -$266.82M | -$162.74M | -$266.61M | -$324.4M | -$508.7M | -$54.41M | $1.112B | $123.24M | $72.77M | $111.77M | $93.94M | $45.52M | $168.25M | -$286.79M | -$65.89M | -$17.57M | $58.46M | -$63.92M | -$16.18M | $2.93M | -$198.8M | -$587.13M | -$1.595B | -$73.83M | -$14.44M | $375.24M | $245.71M | $129.41M | $155.25M | $75.42M | $284.81M | $402.64M | $360.6M | $158.69M | $226.68M | $295.44M | $290.07M | -$113.93M | $406.11M | $311.61M | $268.9M | $174.07M | $202.83M | $272.29M | $148.89M | $318.87M | $188.88M | $158.77M | $171.1M | $127.37M | $584.42M | $619.2M | $408.99M | $205.99M | $199.09M | $250.24M | $110.66M | $87.61M | $224.14M | $216.17M | $115.98M | $154.56M | $230.95M | $347.79M | $113.15M | $134.48M | $118.72M | $349.87M | $98.24M | $58.66M | $68.74M | $79.69M | $87.11M | $57.64M | $37.41M | $13.93M | $2.53M | $28.77M | $41.73M | $162.57M | $97.84M | $79.63M | $90.11M | $73.05M | $40.41M | $59.5M | $51.2M | $15.7M | -$6.7M | -$61.2M | $9M | $22.2M | $15.5M | $31.9M | $42.3M | $27.6M | $30.6M | $43.5M | $42.3M | $28.1M | $24M | -$162.8M | $7.6M | $20.6M | $16M | $18.1M | $37.3M | $27.5M | $23.7M | $20.1M | $20.2M | $22.7M | $39.1M | $31.2M | $17.1M | $33.9M | $23.3M | $30.5M | $43.6M | -$106.8M | $24.1M | $18.6M | $42.8M | $33.8M | $22.6M | $24.8M | -$1.3M | $16.8M | $6.4M | $25.7M | $10.1M | $9.4M | -$6.4M | -$61.6M | $7.8M | $7.1M | $3.1M | -$207.8M | -$500K | $2.6M | $10.9M | $17.1M | $18.6M | $23.8M | $20.2M | $20.9M | $25.3M | $23.6M | $26.3M |
Minority Interests | -$31.36M | -$15.67M | -$10.68M | $5.34M | -$12.84M | -$16.38M | -$14.12M | -$12.02M | -$28.52M | -$24.66M | -$23.42M | -$22.46M | $6.43M | -$22.67M | -$21.23M | -$45.65M | -$58.95M | -$47.85M | -$35.68M | -$28.85M | -$36.04M | -$20.61M | -$9.2M | $23.06M | $7.22M | $92.6M | -$17.31M | -$22.7M | -$30.97M | -$32.59M | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | -$298K | $124K | $448K | $2K | -$26K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$4.6M | - | $1.7M | $400K | -$700K | -$5.2M | -$5.3M | -$4.7M | -$3.9M | $3.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $232.18M | $52.99M | $11.89M | -$2.97M | $22.28M | $73.04M | $50.34M | $139.09M | $127.74M | $90M | $116.29M | $255.34M | $98.29M | $191.64M | $199.4M | $528.43M | $350.56M | -$113.34M | $168.4M | $108.46M | -$63.08M | -$287.44M | -$171.94M | -$243.55M | -$317.18M | -$416.1M | -$71.72M | $1.089B | $92.27M | $40.18M | $111.77M | $93.94M | $45.52M | $168.25M | -$286.79M | -$65.89M | -$17.57M | $58.46M | -$63.92M | -$16.18M | $2.93M | -$198.8M | -$587.13M | -$1.595B | -$73.83M | -$14.44M | $375.24M | $245.71M | $129.41M | $155.25M | $75.42M | $284.81M | $402.64M | $360.6M | $158.69M | $226.68M | $295.44M | $290.07M | -$113.93M | $406.11M | $311.61M | $268.9M | $174.07M | $202.83M | $272.29M | $148.89M | $318.87M | $188.88M | $158.77M | $171.1M | $127.37M | $584.42M | $619.2M | $408.69M | $206.12M | $199.54M | $250.24M | $110.63M | $87.61M | $224.14M | $216.17M | $115.98M | $154.56M | $230.95M | $347.79M | $113.15M | $134.48M | $118.72M | $349.87M | $98.24M | $58.66M | $68.74M | $79.69M | $87.11M | $57.64M | $37.41M | $13.93M | $2.53M | $28.77M | $41.73M | $162.57M | $97.84M | $79.63M | $90.11M | $73.05M | $40.41M | $59.5M | $51.2M | $15.7M | -$6.7M | -$61.2M | $9M | $22.2M | $15.5M | $31.9M | $42.3M | $27.6M | $30.6M | $43.5M | $42.3M | $28.1M | $24M | -$162.8M | $7.6M | $20.6M | $16M | $18.1M | $37.3M | $27.5M | $23.7M | $20.1M | $20.2M | $22.7M | $39.1M | $31.2M | $17.1M | $33.9M | $23.3M | $25.9M | $43.6M | -$105.1M | $24.5M | $17.9M | $37.6M | $28.5M | $17.9M | $20.9M | $2.5M | $16.8M | $6.4M | $25.7M | $10.1M | $9.4M | -$6.4M | -$61.6M | $7.8M | $7.1M | $3.1M | -$207.8M | -$500K | $2.6M | $10.9M | $17.1M | $18.6M | $23.8M | $20.2M | $20.9M | $25.3M | $23.6M | $26.3M |
Shares Outstanding (Basic) | 143.35M | 143.08M | 142.76M | 142.73M | 142.72M | 144.28M | 145.84M | 149.38M | 152.15M | 152.66M | 153.75M | 155.45M | 156.13M | 155.86M | 155.46M | 155.45M | 155.39M | 154.92M | 154.46M | 154.44M | 154.4M | 153.95M | 153.6M | 153.6M | 153.58M | 153.31M | 154.01M | 160.37M | 168.54M | 173.34M | 173.06M | 173.05M | 173.04M | 172.81M | 172.57M | 172.57M | 172.56M | 172.42M | 172.2M | 172.2M | 172.2M | 172.11M | 172.03M | 172.21M | 174.49M | 177.73M | 177.5M | 177.54M | 178.5M | 181.37M | 185.2M | 186.94M | 189M | 190.81M | 193.45M | 194.29M | 194.21M | 193.92M | - | 193.52M | 193.48M | 193.09M | - | 191.94M | 191.59M | 191.22M | - | 190.81M | 190.75M | 190.55M | - | 189.79M | 189.56M | 189.15M | - | 188.24M | 187.62M | 187.15M | - | 186.21M | 185.92M | 185.71M | - | 184.36M | 183.9M | 184.25M | - | 184.01M | 183.99M | 183.85M | - | 183.7M | 183.63M | 183.48M | - | 183.28M | 183.14M | 182.04M | - | 181.23M | 180.83M | 180.23M | - | 180.17M | 180.09M | 180.04M | - | 179.89M | 179.86M | 179.82M | - | 180M | 181.22M | 177.14M | - | 180M | 180.98M | 180M | - | 180M | 181.29M | 177.78M | - | 178.82M | 179.13M | 177.78M | - | 179.76M | 180.33M | 178.87M | - | 179.56M | 178.04M | 179.77M | - | 180M | 180.8M | 179.23M | - | 179.79M | 135.61M | 134.25M | - | 135.5M | 135.71M | 135.09M | - | 125M | 135.5M | 135.47M | - | 135.47M | 135.47M | 134.5M | - | 134.49M | 134.44M | 134.36M | - | 134.36M | 134.36M | 134.36M | - | 141.58M | 143.4M | 146.32M | - | 146.32M | 146.28M | 146.28M |
Shares Outstanding (Diluted) | 146.15M | 144.38M | 144.18M | 142.73M | 143.22M | 145.07M | 146.8M | 150.35M | 153.14M | 153.82M | 155.29M | 156.83M | 157.3M | 157.39M | 157.68M | 157.34M | 157.46M | 154.92M | 156.59M | 155.93M | 154.4M | 153.95M | 153.6M | 153.6M | 153.58M | 153.31M | 154.92M | 160.98M | 169.27M | 174.49M | 174.31M | 174.18M | 173.98M | 174.62M | 172.57M | 172.57M | 172.56M | 173.09M | 172.2M | 172.2M | 172.8M | 172.11M | 172.03M | 172.21M | 174.49M | 178.24M | 178.42M | 178.86M | 180.05M | 182.58M | 186.62M | 188.34M | 189.95M | 191.77M | 194.4M | 195.06M | 194.85M | 194.89M | - | 194.41M | 194.92M | 194.6M | - | 193.44M | 193.17M | 192.93M | - | 192.64M | 192.38M | 192.28M | - | 192.24M | 192.26M | 191.55M | - | 191.19M | 190.16M | 189.79M | - | 189.24M | 189.1M | 188.64M | - | 188.07M | 187.68M | 187.81M | - | 187.14M | 186.68M | 186.35M | - | 185.7M | 185.01M | 184.7M | - | 184.29M | 184.53M | 183.61M | - | 182.73M | 182.58M | 181.26M | - | 181.22M | 181.02M | 180.64M | - | 180.24M | 180.14M | 179.82M | - | 180M | 181.22M | 177.14M | - | 180M | 180.98M | 180M | - | 180M | 181.29M | 177.78M | - | 178.82M | 179.13M | 177.78M | - | 179.76M | 180.33M | 178.87M | - | 179.56M | 178.04M | 179.77M | - | 180M | 180.8M | 179.23M | - | 179.79M | 135.61M | 134.25M | - | 135.5M | 135.71M | 135.09M | - | 125M | 135.5M | 135.47M | - | 135.47M | 135.47M | 134.5M | - | 134.49M | 134.44M | 134.36M | - | 134.36M | 134.36M | 134.36M | - | 141.58M | 143.4M | 146.32M | - | 146.32M | 146.28M | 146.28M |
EPS (Basic) | $1.62 | $0.37 | $0.08 | -$0.02 | $0.16 | $0.50 | $0.35 | $0.93 | $0.84 | $0.59 | $0.76 | $1.64 | $0.63 | $1.22 | $1.28 | $3.40 | $2.23 | -$0.73 | $1.09 | $0.70 | -$0.41 | -$1.87 | -$1.11 | -$1.59 | -$2.06 | -$2.71 | -$0.47 | $6.79 | $0.55 | $0.23 | $0.60 | $0.54 | $0.27 | $0.97 | -$1.66 | -$0.38 | -$0.10 | $0.34 | -$0.37 | -$0.09 | $0.02 | -$1.16 | -$3.41 | -$9.26 | -$0.42 | -$0.08 | $2.11 | $1.38 | $0.72 | $0.86 | $0.41 | $1.52 | $2.13 | $1.89 | $0.82 | $1.17 | $1.52 | $1.50 | - | $2.10 | $1.61 | $1.39 | - | $1.06 | $1.42 | $0.78 | - | $0.99 | $0.83 | $0.90 | - | $3.08 | $3.27 | $2.16 | - | $1.06 | $1.33 | $0.59 | - | $1.20 | $1.16 | $0.62 | - | $1.25 | $1.89 | $0.62 | - | $0.64 | $1.90 | $0.54 | - | $0.38 | $0.44 | $0.48 | - | $0.21 | $0.075 | $0.015 | - | $0.23 | $0.90 | $0.54 | - | $0.50 | $0.41 | $0.23 | - | $0.29 | $0.088 | -$0.038 | - | $0.05 | $0.12 | $0.088 | - | $0.24 | $0.15 | $0.17 | - | $0.24 | $0.16 | $0.14 | - | $0.043 | $0.12 | $0.09 | - | $0.21 | $0.15 | $0.13 | - | $0.11 | $0.13 | $0.22 | - | $0.095 | $0.19 | $0.13 | - | $0.24 | -$0.78 | $0.18 | - | $0.28 | $0.21 | $0.13 | - | $0.02 | $0.12 | $0.048 | - | $0.075 | $0.07 | -$0.048 | - | $0.06 | $0.053 | $0.023 | - | -$0.005 | $0.02 | $0.08 | - | $0.14 | $0.17 | $0.14 | - | $0.17 | $0.16 | $0.18 |
EPS (Diluted) | $1.59 | $0.37 | $0.08 | -$0.02 | $0.16 | $0.50 | $0.34 | $0.93 | $0.83 | $0.59 | $0.75 | $1.63 | $0.62 | $1.22 | $1.26 | $3.36 | $2.23 | -$0.73 | $1.08 | $0.70 | -$0.41 | -$1.87 | -$1.11 | -$1.59 | -$2.06 | -$2.71 | -$0.47 | $6.76 | $0.54 | $0.23 | $0.59 | $0.54 | $0.25 | $0.96 | -$1.66 | -$0.38 | -$0.10 | $0.34 | -$0.37 | -$0.09 | $0.02 | -$1.16 | -$3.41 | -$9.26 | -$0.42 | -$0.08 | $2.10 | $1.37 | $0.72 | $0.85 | $0.40 | $1.51 | $2.12 | $1.88 | $0.82 | $1.16 | $1.52 | $1.49 | - | $2.09 | $1.60 | $1.38 | - | $1.05 | $1.41 | $0.77 | - | $0.98 | $0.83 | $0.89 | - | $3.04 | $3.22 | $2.14 | - | $1.04 | $1.32 | $0.58 | - | $1.18 | $1.14 | $0.61 | - | $1.23 | $1.85 | $0.60 | - | $0.63 | $1.87 | $0.53 | - | $0.37 | $0.43 | $0.47 | - | $0.21 | $0.075 | $0.015 | - | $0.23 | $0.89 | $0.54 | - | $0.50 | $0.40 | $0.23 | - | $0.29 | $0.088 | -$0.038 | - | $0.05 | $0.12 | $0.088 | - | $0.24 | $0.15 | $0.17 | - | $0.24 | $0.16 | $0.14 | - | $0.043 | $0.12 | $0.09 | - | $0.21 | $0.15 | $0.13 | - | $0.11 | $0.13 | $0.22 | - | $0.095 | $0.19 | $0.095 | - | $0.24 | -$0.78 | $0.18 | - | $0.28 | $0.21 | $0.13 | - | $0.02 | $0.12 | $0.048 | - | $0.075 | $0.07 | -$0.048 | - | $0.06 | $0.053 | $0.023 | - | -$0.005 | $0.02 | $0.08 | - | $0.14 | $0.17 | $0.14 | - | $0.17 | $0.16 | $0.18 |
EBIT | $365.92M | $148.12M | $51.67M | $21.06M | $59.91M | $146.3M | $122.22M | $175.1M | $210.57M | $165.61M | $193.22M | $386.32M | $157.18M | $296.72M | $317.33M | $771.39M | $556.92M | -$44.62M | $310.03M | $221.78M | $5.26M | -$267.09M | -$155.6M | -$278.06M | -$374.14M | -$554.28M | -$36.74M | $226.46M | $171M | $84.56M | $149.84M | $122.76M | $22.48M | $23.48M | -$47.79M | $38.14M | $61.55M | $214.5M | -$35.77M | $22.46M | -$96.82M | -$234.81M | -$615.92M | -$2.378B | -$81.45M | -$89.64M | $250.44M | $426.14M | $342.19M | $358.2M | $243.74M | $484.2M | $469.27M | $381.64M | $268.68M | $387.22M | $490.16M | $470.95M | $110.61M | $541.57M | $515.17M | $416.72M | $305.32M | $360.76M | $455.17M | $298.29M | $580.57M | $329.53M | $296.45M | $168.51M | $404.99M | $936.06M | $984.03M | $670.9M | $352.95M | $321.58M | $450.31M | $197.41M | $149.59M | $419.97M | $342.51M | $254M | $255.36M | $357.64M | $567.2M | $210.33M | $220.37M | $206.83M | $269.45M | $140.75M | $94.15M | $100.3M | $117.69M | $129.72M | $90.05M | $56.9M | $48.23M | $8.44M | $46.79M | $74.1M | $249.01M | $162.15M | $140.45M | $157.48M | $118.82M | $77.61M | $84.1M | $84.7M | $33.96M | -$6.5M | $5.4M | $17.6M | $37.4M | $25.1M | $77.9M | $63.1M | $41.3M | $52.3M | $133.1M | $21.9M | $28.1M | $28.7M | $26.2M | -$400K | $37.4M | $13.8M | -$6.2M | $58.3M | $34.8M | $42.2M | $400K | $33.8M | $42.7M | $24.5M | $50.1M | -$13.6M | $8.1M | $9.9M | -$41.6M | $58.6M | -$102.4M | $54.4M | -$76.6M | $76.7M | $77.3M | $59M | $28.3M | $26.4M | $434.9M | $386.6M | -$1.077B | $381.8M | $370.9M | $356.9M | -$1.128B | $427.2M | $368.4M | $333.5M | -$988.6M | $327.6M | $327.6M | $327.6M | -$1.346B | $576M | $572.3M | $495.6M | -$1.231B | $560.5M | $477.4M | $548.2M |
EBITDA | $641.04M | $415.04M | $288.47M | $419.8M | $317.55M | $356.13M | $372.82M | $404.07M | $434.76M | $419.79M | $411.71M | $628.87M | $383.88M | $502.09M | $540.22M | $864.03M | $865.52M | $452.55M | $547.12M | $480.1M | $453.05M | $324.26M | $181.86M | $187.91M | -$1.03M | $325.61M | $422.33M | $499.09M | $384.86M | $322.87M | $415.86M | $320.28M | $263.29M | $239.92M | $224.33M | $305.47M | $276.57M | $294.26M | $265.37M | $288.68M | $168.05M | $159.04M | $171.68M | $371.01M | $322.74M | $276.3M | $733M | $954M | $830.08M | $780.76M | $622.4M | $901.29M | $892.57M | $759.85M | $933.84M | $661.87M | $799.95M | $803.45M | $773.82M | $812.84M | $771.95M | $675.12M | $598.95M | $633.38M | $748.73M | $596.49M | $971.2M | $581.92M | $566.43M | $363.28M | $657.21M | $1.101B | $1.139B | $831.52M | $541.35M | $457.84M | $664.59M | $323.89M | $255.41M | $585.85M | $537.41M | $438.77M | $365.01M | $452.84M | $514.73M | $324.4M | $320.81M | $250M | $356.74M | $198.15M | $155.05M | $238.04M | $130.03M | $211.85M | $209M | $145.68M | $135.52M | $84.21M | $112.08M | $139.39M | $313.67M | $222.4M | $219.01M | $254.42M | $169.62M | $136.18M | $137.6M | $139.7M | $87.26M | $45.7M | $235.7M | $71.2M | $87.6M | $77M | $188.3M | $121.1M | $93.3M | $102.5M | $238.8M | $14.9M | $57.1M | $64.1M | $297.7M | $58.7M | $97.8M | $65M | $55.6M | $109.4M | $87M | $95.3M | $52.1M | $79.5M | $90.8M | $67.3M | $129.5M | $3.2M | $21.3M | $52.5M | -$111.3M | $102.4M | -$61.4M | $99.7M | -$154M | $146.4M | $123.4M | $107.7M | $53.6M | $81.1M | $434.9M | $386.6M | -$1.077B | $381.8M | $370.9M | $356.9M | -$1.128B | $427.2M | $368.4M | $333.5M | -$988.6M | $327.6M | $327.6M | $327.6M | -$1.346B | $576M | $572.3M | $495.6M | -$1.231B | $560.5M | $477.4M | $548.2M |