Nabors Industries Ltd.(NBR:US)
Market Cap$1.157B
Key Metrics
Price$78.20
Revenue (TTM)$3.232B
Holders Revenue (TTM)$6.05M
Gross Profit (TTM)$620.73M
Earnings (TTM)$224.52M
EBITDA (TTM)$890.72M
Op. Margin (TTM)8.06%
Dividend Yield0.52%
Holders Yield0.52%
Cash on hand$500.81M
Total Assets$4.386B
Net Assets$1.442B
Total Debt$2.128B
Key Metrics
Price$78.20
Revenue (TTM)$3.232B
Holders Revenue (TTM)$6.05M
Gross Profit (TTM)$620.73M
Earnings (TTM)$224.52M
EBITDA (TTM)$890.72M
Op. Margin (TTM)8.06%
Dividend Yield0.52%
Holders Yield0.52%
Cash on hand$500.81M
Total Assets$4.386B
Net Assets$1.442B
Total Debt$2.128B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | 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 | $783.55M | $797.53M | $818.19M | $832.79M | $736.19M | $729.82M | $731.81M | $734.8M | $733.7M | $725.8M | $733.97M | $767.07M | $779.14M | $760.15M | $694.14M | $630.94M | $568.54M | $543.54M | $524.17M | $489.33M | $460.51M | $443.4M | $438.35M | $533.93M | $718.36M | $714.26M | $758.08M | $771.41M | $799.64M | $782.08M | $779.43M | $761.92M | $734.19M | $708.28M | $662.1M | $631.36M | $562.55M | $538.95M | $519.73M | $571.59M | $597.57M | $738.87M | $847.55M | $863.31M | $1.415B | $1.784B | $1.814B | $1.617B | $1.59B | $1.608B | $1.552B | $1.458B | $1.535B | $1.596B | $1.73B | $1.737B | $1.89B | $1.699B | $1.609B | $1.344B | $1.374B | $1.332B | $1.069B | $896.03M | $891.35M | $679.12M | $804.5M | $877.99M | $1.143B | $1.239B | $1.455B | $1.303B | $1.3B | $1.32B | $1.25B | $1.129B | $1.236B | $1.329B | $1.213B | $1.144B | $1.182B | $1.047B | $920.52M | $786.12M | $797.52M | $697.68M | $597.58M | $540.5M | $592.98M | $566.96M | $473.49M | $432.55M | $463.46M | $450.06M | $353.15M | $346.09M | $360.81M | $428.85M | $593.65M | $584.82M | $513.83M | $412.21M | $344.51M | $291.29M | $279.12M | $220.6M | $142.4M | $129.6M | $149.7M | $208.3M | $224.2M | $248.9M | $286.9M | $302.8M | $305.6M | $267.9M | $238.7M | $204.1M | $210.7M | $181.3M | $163.3M | $164.3M | $150.8M | $152.7M | $143.3M | $126M | $104.6M | $96.9M | $103.5M | $117.6M | $119.9M | $83.3M | $78.9M | $69.9M | $73.8M | $68.9M | $75.3M | $68.4M | $60M | $58.7M | $64M | $57.4M | $47.4M | $41.7M | $31.3M | $18.5M | $13.9M | $17.9M | $24.8M | $18.3M | $15.7M | $12.9M | $16.4M | $13.2M | $7.5M | $5M | $8.9M | $7.2M | $10.7M | $15M | $22.1M | $19.6M | $23M | $19.8M | $27.2M | $21.7M | $22.6M | $18.7M | $23M |
Cost of Revenue | $649.66M | $645.56M | $652.18M | $663.94M | $601.94M | $589.75M | $590.94M | $600.37M | $594.76M | $586M | $609.09M | $615.23M | $625.36M | $626.03M | $602.17M | $565.81M | $537.07M | $515.19M | $509.91M | $487.24M | $467.93M | $482.93M | $477.26M | $537.68M | $688.9M | $662.07M | $697.02M | $714.98M | $731.35M | $737.05M | $705.71M | $712.24M | $688.85M | $685.75M | $658.34M | $625.61M | $591.32M | $547.75M | $527.15M | $560.19M | $580.84M | $676.27M | $758.28M | $706.72M | $1.201B | $1.488B | $1.469B | $1.349B | $1.344B | $1.311B | $1.255B | $1.239B | $1.264B | $2.095B | $1.373B | $1.384B | $1.432B | $1.052B | $1.019B | $827.45M | $841.11M | $775.31M | $625.56M | $517.53M | $505.2M | $460.27M | $431.28M | $453.92M | $665.29M | $816.84M | $805.53M | $740.18M | $747.77M | $721.1M | $722.06M | $637.1M | $684.3M | $690.63M | $654.27M | $594.23M | $614.62M | $567.51M | $500.55M | $454.58M | $474.63M | $435.58M | $378.08M | $368.94M | $390.04M | $350.31M | $323.3M | $298.79M | $304.56M | $252.4M | $233.89M | $238.19M | $234.37M | $276.37M | $347.97M | $349.37M | $323.24M | $267.56M | $230.49M | $196.81M | $193.46M | $150.7M | $93.5M | $81.3M | $93.3M | $136M | $139.3M | $160.1M | $188.4M | $199.7M | $210.5M | $187.2M | $177.5M | $151.8M | $160.7M | $134.6M | $120M | $124.5M | $115.6M | $115.9M | $108.8M | $93.7M | $79.2M | $74.3M | $79.5M | $92.1M | $96.8M | $60.1M | $56.8M | $47.5M | $49M | $47.5M | $52.3M | $46.3M | $40.4M | $40.6M | $47.2M | $42.1M | $33.7M | $29.9M | $22.6M | $13.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $133.89M | $151.97M | $166.02M | $168.85M | $134.25M | $140.07M | $140.87M | $134.43M | $138.94M | $139.8M | $124.89M | $151.84M | $153.78M | $134.12M | $91.97M | $65.13M | $31.47M | $28.35M | $14.25M | $2.09M | -$7.42M | -$39.54M | -$38.91M | -$3.75M | $29.46M | $52.19M | $61.06M | $56.42M | $68.29M | $45.04M | $73.71M | $49.68M | $45.34M | $22.53M | $3.77M | $5.74M | -$28.77M | -$8.8M | -$7.42M | $11.4M | $16.73M | $62.61M | $89.27M | $156.59M | $214.08M | $295.42M | $345.2M | $267.67M | $245.75M | $296.48M | $296.46M | $219.45M | $271.12M | -$498.95M | $357.24M | $352.84M | $457.99M | $647.13M | $589.09M | $516.19M | $532.46M | $556.24M | $443.7M | $378.5M | $386.15M | $218.85M | $373.22M | $424.07M | $477.47M | $421.68M | $649.03M | $563.25M | $552.09M | $598.59M | $528.24M | $491.74M | $551.72M | $638.45M | $558.99M | $549.87M | $567.58M | $479.34M | $419.97M | $331.54M | $322.89M | $262.09M | $219.5M | $171.56M | $202.94M | $216.66M | $150.2M | $133.76M | $158.9M | $197.66M | $119.26M | $107.9M | $126.44M | $152.48M | $245.69M | $235.45M | $190.6M | $144.65M | $114.01M | $94.49M | $85.65M | $69.9M | $48.9M | $48.3M | $56.4M | $72.3M | $84.9M | $88.8M | $98.5M | $103.1M | $95.1M | $80.7M | $61.2M | $52.3M | $50M | $46.7M | $43.3M | $39.8M | $35.2M | $36.8M | $34.5M | $32.3M | $25.4M | $22.6M | $24M | $25.5M | $23.1M | $23.2M | $22.1M | $22.4M | $24.8M | $21.4M | $23M | $22.1M | $19.6M | $18.1M | $16.8M | $15.3M | $13.7M | $11.8M | $8.7M | $5.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $85.27M | $89.61M | $90.05M | $95.45M | $82.54M | $75.87M | $78.38M | $76.52M | $75.61M | $70.93M | $76.2M | $76.51M | $76.8M | $72.94M | $71M | $69.11M | $65.32M | $64.65M | $62.4M | $59.55M | $62.55M | $61M | $53.55M | $53.46M | $71.59M | $75.49M | $75.58M | $76.34M | $81.69M | $69.99M | $83.02M | $86.16M | $97.42M | $74.08M | $81.15M | $76.97M | $75.17M | $142.19M | $65.68M | $107.68M | $247.74M | $94.79M | $130.03M | $86.29M | $127.13M | $142.87M | $138.97M | $133.63M | $134.27M | $135.31M | $141.99M | $131.2M | $175.88M | $130.72M | $130.68M | $179.88M | $136.35M | $123.41M | $119.43M | $122.97M | $115.95M | $109.97M | $87.19M | $91.29M | $95.74M | $89.03M | $92.15M | $170.5M | $91.1M | $129.1M | $122.65M | $116.91M | $111.32M | $116.46M | $105.98M | $99.95M | $113.9M | $150.46M | $92.78M | $87.83M | $88.8M | $65.65M | $65.88M | $59.81M | $58.64M | $54.8M | $49.55M | $45.44M | $45.6M | $42.47M | $41.21M | $50.75M | $41.25M | $39.44M | $36.97M | $32.82M | $32.67M | $34.35M | $34.25M | $33.81M | $33.09M | $27.79M | $26.16M | $26.62M | $25.93M | $19M | $15M | $15.1M | $16.3M | $18.4M | $18.5M | $20M | $20.1M | $18.6M | $18.1M | $18.5M | $17.3M | $14.6M | $15.3M | $14.9M | $14.1M | $12.5M | $11.7M | $12.8M | $13M | $11.6M | $10.2M | $39.9M | $10.5M | $10.6M | $10M | $10.5M | $9.7M | $10.2M | $11.6M | $10M | $10.8M | $10.2M | $10.1M | $8.4M | $8.3M | $7.6M | $8.8M | $6.4M | $4.2M | $2.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $13.51M | $13.33M | $12.98M | $12.72M | $14.04M | $14.43M | $14.4M | $14.36M | $13.86M | $13.93M | $14.02M | $13.28M | $15.07M | $13.91M | $13.41M | $10.94M | $11.68M | $10.22M | $9.5M | $7.97M | $7.47M | $7.29M | $7.57M | $7.31M | $11.41M | $12.92M | $12M | $11.92M | $13.52M | $13.44M | $14.46M | $12.44M | $15.81M | $15.01M | $12.96M | $11.34M | $11.76M | $8.76M | $8.48M | $8.18M | $8.16M | - | $9.72M | $10.48M | $11.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $71.76M | $76.28M | $77.08M | $82.73M | $68.51M | $61.44M | $63.98M | $62.15M | $61.75M | $57M | $62.18M | $63.23M | $61.73M | $59.03M | $57.59M | $58.17M | $53.64M | $54.42M | $52.9M | $51.58M | $54.66M | $53.72M | $46.17M | $46.24M | $57.38M | $62.57M | $63.58M | $64.42M | $68.17M | $56.62M | $66.81M | $67.82M | $74.57M | $59.07M | $65.01M | $63.7M | $63.41M | $65.48M | $56.08M | $99.5M | $239.58M | $29.16M | $72.03M | $75.81M | $115.43M | $142.87M | $138.97M | $133.63M | $134.27M | $135.31M | $127.94M | $131.2M | $175.88M | $130.72M | $130.68M | $133.61M | $136.35M | $123.41M | $119.43M | $122.97M | $115.95M | $103.7M | $87.19M | $80.34M | $75.43M | $76.46M | $81.64M | $163.81M | $107.34M | $129.1M | $122.65M | $116.91M | $111.32M | $116.46M | $105.98M | $99.95M | $113.9M | $150.46M | $92.78M | $87.83M | $88.8M | $65.65M | $65.88M | $59.81M | $58.64M | $54.8M | $49.55M | $45.44M | $45.6M | $42.47M | $41.21M | $40.48M | $41.25M | $39.44M | $36.97M | $32.82M | $32.67M | $34.35M | $34.25M | $33.81M | $33.09M | $27.79M | $26.16M | $26.62M | $25.93M | $19M | $15M | $15.1M | $16.3M | $18.4M | $18.5M | $20M | $20.1M | $18.6M | $18.1M | $18.5M | $17.3M | $14.6M | $15.3M | $14.9M | $14.1M | $12.5M | $11.7M | $12.8M | $13M | $11.6M | $10.2M | $39.9M | $10.5M | $10.6M | $10M | $10.5M | $9.7M | $10.2M | $11.6M | $10M | $10.8M | $10.2M | $10.1M | $8.4M | $8.3M | $7.6M | $8.8M | $6.4M | $4.2M | $2.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $418K | - | -$182K | -$90K | $2.8M | - | - | - | - | -$74K | $1.75M | $5.89M | $7.04M | - | $3.18M | $1.93M | - | $67.94M | $1.13M | - | - | $65.63M | $48.28M | - | - | - | - | - | - | $0 | $14.04M | - | - | - | - | $46.26M | - | - | - | - | - | $6.26M | - | $10.95M | $20.31M | $12.57M | $10.52M | $6.69M | -$16.25M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $10.26M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $48.63M | $62.37M | $75.96M | $73.4M | $51.71M | $64.2M | $62.49M | $57.92M | $63.33M | $68.88M | $48.69M | $75.33M | $76.98M | $61.18M | $20.97M | -$3.98M | -$33.85M | -$36.3M | -$48.14M | -$57.45M | -$69.55M | -$103.48M | -$92.46M | -$57.21M | -$42.13M | -$99.72M | -$14.52M | -$19.91M | -$13.4M | -$24.95M | -$7.56M | -$30.58M | -$52.08M | -$51.55M | -$77.38M | -$71.22M | -$103.93M | -$150.99M | -$73.1M | -$96.28M | -$231.01M | -$73.44M | -$40.76M | $70.3M | $86.95M | -$241.41M | $206.23M | $134.04M | $111.49M | $161.17M | $168.52M | $88.24M | $95.24M | $9.89M | $226.56M | $172.97M | $321.64M | $304.53M | $235.58M | $168.18M | $191.3M | $224.81M | $152.58M | $117.92M | $134.16M | -$41.54M | $104.87M | $85.01M | $224.47M | $108.06M | $357.39M | $290.97M | $291.6M | $310.6M | $284.64M | $271.26M | $327.59M | $373.84M | $362.54M | $366.18M | $384.38M | $323.05M | $269.07M | $189.41M | $196.06M | $127.45M | $96.31M | $55.3M | $96.85M | $108.17M | $50.46M | $26.36M | $63.73M | $106.61M | $30.2M | $27.09M | $50.09M | $77.13M | $157.03M | $150.89M | $113.78M | $76.88M | $49.76M | $30.66M | $22.59M | $20.2M | $10M | $9.4M | $18.7M | $31.6M | $45M | $48.7M | $57.2M | $64.2M | $57.7M | $45.2M | $28.2M | $24M | $20.9M | $20.5M | $18.2M | $17.3M | $15.7M | $15.1M | $14.1M | $13.7M | $10.5M | -$22.1M | $8.4M | $9.5M | $8M | $7.9M | $7.9M | $7.9M | $8.6M | $8.2M | $8.9M | $8.5M | $7.1M | $7.4M | $6.6M | $5.8M | $5.1M | $3.2M | $2.8M | $1.6M | -$57.3M | $17.9M | $24.8M | $18.3M | -$41.4M | $12.9M | $16.4M | $13.2M | -$30.8M | $5M | $8.9M | $7.2M | -$58M | $15M | $22.1M | $19.6M | -$70.1M | $19.8M | $27.2M | $21.7M | -$83.3M | $18.7M | $23M |
| -$27.48M | -$37.93M | $344.08M | -$52.53M | $20.48M | -$81.84M | -$85.46M | -$55.39M | -$56.29M | -$45.77M | -$69.42M | -$32.65M | $7.1M | -$93.18M | -$13.07M | -$56.61M | -$127.15M | -$54.58M | -$64.78M | -$108.23M | -$49.06M | $33.68M | -$57.92M | -$76.32M | -$314.45M | -$158.33M | -$59.32M | -$161.49M | -$60.18M | -$123.6M | -$75.66M | -$141.36M | -$67.96M | -$86.33M | -$56.61M | -$63.75M | -$69.31M | -$241.74M | -$55.79M | -$131.47M | -$217.7M | -$150.53M | -$291.02M | -$45.74M | $16.71M | -$668.6M | -$42.29M | -$56.32M | -$47.75M | -$58.29M | -$302.97M | -$53.33M | $7.57M | $123.91M | -$166.3M | -$307.06M | -$109.23M | -$258.98M | -$110.08M | -$59.77M | -$51.57M | -$211.84M | -$65.27M | -$65.16M | -$82.05M | -$177.22M | -$66.67M | -$301.24M | -$49.78M | -$133.41M | -$25.18M | $17.87M | $2.22M | -$59.56M | -$55.3M | $39.63M | -$1.44M | $36.13M | $38.79M | $5.15M | $370K | -$34.82M | $11.59M | $981K | -$14.22M | -$11.28M | $10.44M | $7.31M | -$13.12M | $3.02M | $4.76M | $1.38M | - | -$13.15M | $938K | $13.08M | $11.67M | $3.78M | $13.86M | $13.05M | $19.52M | $13.47M | $15.25M | $16.5M | $16.39M | -$1.7M | $1.8M | $7.1M | $6.3M | $7.1M | $3.3M | $12M | $10.7M | $2.4M | $12.6M | $7.5M | $7.9M | $16.1M | $6.2M | $5M | $3.3M | $1.9M | $2.3M | $1.1M | $2.4M | $1.8M | $2.1M | $400K | $1.1M | $1.5M | $600K | $6.5M | $3.3M | $2.4M | $2.3M | $1.8M | $1.1M | $1.8M | $2.5M | $1.5M | $1.9M | $1.4M | $3.6M | $2.7M | $1.2M | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $2.86M | $7.6M | $7.33M | $6.39M | $6.61M | $8.83M | $11.48M | $8.6M | $10.19M | $15.33M | $10.04M | $11.02M | $9.51M | $8.94M | $4.81M | $1.32M | $397K | $313K | $211K | - | $1.29M | - | $177K | $1.23M | $2.37M | $2.08M | $2.04M | $2.25M | $2.03M | - | $900K | $1.14M | $1.19M | - | - | $397K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $43.76M | $50.63M | $54.33M | $56.08M | $54.33M | $53.64M | $55.35M | $51.49M | $50.38M | $49.94M | $44.04M | $46.16M | $45.14M | $44.25M | $43.84M | $42.9M | $46.91M | $44.57M | $42.22M | $42M | $42.98M | $47.94M | $52.4M | $51.21M | $54.72M | $49.18M | $51.29M | $51.49M | $52.35M | $53.73M | $51.42M | $60.59M | $61.39M | $57.08M | $54.61M | $54.69M | $56.52M | $47.56M | $46.84M | $45.24M | $45.73M | $46.41M | $44.45M | $44.47M | $46.6M | $43.7M | $43.14M | $46.3M | $44.81M | $47.08M | $56.06M | $60.27M | $60.01M | $61.84M | $63.78M | $63.46M | $62.65M | $61.06M | $58.06M | $63.76M | $73.97M | $74.01M | $66.97M | $65.29M | $66.77M | $65.17M | $66.67M | $66.03M | $67.08M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $13.42M | $5.09M | $391.09M | -$2.83M | $68.2M | -$37.03M | -$41.58M | -$12.49M | -$16.1M | -$11.16M | -$35.42M | $2.5M | $42.73M | -$57.87M | $25.95M | -$15.03M | -$80.64M | -$10.33M | -$22.77M | -$66.23M | -$7.38M | $81.62M | -$5.69M | -$26.34M | -$262.1M | -$111.23M | -$10.07M | -$112.25M | -$9.86M | -$69.87M | -$25.15M | -$81.9M | -$7.77M | -$29.26M | -$2M | -$9.46M | -$12.79M | -$194.18M | -$8.95M | -$86.23M | -$171.97M | -$104.12M | -$246.57M | -$1.27M | $63.31M | -$624.9M | $851K | -$10.01M | -$2.94M | -$11.21M | -$246.91M | $6.94M | $67.58M | $185.74M | -$102.52M | -$243.6M | -$46.58M | -$197.92M | -$52.02M | $3.99M | $22.4M | -$137.83M | $1.7M | $135K | -$15.28M | -$112.05M | - | -$235.21M | $17.3M | -$133.41M | -$25.18M | $17.87M | $2.22M | -$59.56M | -$55.3M | $39.63M | -$1.44M | $36.13M | $38.79M | $5.15M | $370K | -$34.82M | $11.59M | $981K | -$14.22M | -$11.28M | $10.44M | $7.31M | -$13.12M | $3.02M | $4.76M | $1.38M | - | -$13.15M | $938K | $13.08M | $11.67M | $3.78M | $13.86M | $13.05M | $19.52M | $13.47M | $15.25M | $16.5M | $16.39M | -$1.7M | $1.8M | $7.1M | $6.3M | $7.1M | $3.3M | $12M | $10.7M | $2.4M | $12.6M | $7.5M | $7.9M | $16.1M | $6.2M | $5M | $3.3M | $1.9M | $2.3M | $1.1M | $2.4M | $1.8M | $2.1M | $400K | $1.1M | $1.5M | $600K | $6.5M | $3.3M | $2.4M | $2.3M | $1.8M | $1.1M | $1.8M | $2.5M | $1.5M | $1.9M | $1.4M | $3.6M | $2.7M | $1.2M | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $21.15M | $24.43M | $420.04M | $20.87M | $72.19M | -$17.64M | -$22.97M | $2.53M | $7.04M | $23.1M | -$20.73M | $42.68M | $84.08M | -$31.99M | $7.89M | -$60.58M | -$161M | -$90.88M | -$112.92M | -$165.68M | -$118.6M | -$65.09M | -$150.38M | -$133.52M | -$356.58M | -$258.06M | -$75.89M | -$181.4M | -$73.58M | -$143.59M | -$83.22M | -$171.94M | -$120.04M | -$137.88M | -$133.99M | -$134.97M | -$173.24M | -$392.73M | -$128.89M | -$227.75M | -$448.71M | -$223.97M | -$331.78M | $24.56M | $103.66M | -$910.01M | $163.94M | $77.72M | $63.74M | $102.88M | -$134.44M | $34.91M | $102.81M | $133.8M | $60.26M | -$134.1M | $212.41M | $143.62M | $125.5M | $108.41M | $139.73M | $12.97M | -$35.79M | $52.77M | $52.11M | -$218.76M | $38.2M | -$208.1M | $157.39M | -$58.34M | $306.7M | $266.13M | $287.13M | $280.48M | $215.89M | $297.16M | $341.8M | $348.89M | $387.58M | $349.8M | $372.29M | $288.81M | $242.19M | $173.85M | $169.1M | $121.35M | $84.29M | $50.07M | $80.13M | $58.93M | $45.68M | $26.36M | $43.66M | $29.18M | $21.52M | $33.89M | $56.39M | $73.96M | $169.13M | $165.11M | $134.09M | $89.97M | $64.27M | $41.56M | $30.92M | $12.8M | $7.7M | $5.4M | $19.6M | $34.9M | $44.2M | $56.7M | $64M | $62.6M | $66M | $47.9M | $32.9M | $36.3M | $22.9M | $22.1M | $19.4M | $17.3M | $16.4M | $14.1M | $14.5M | $13.6M | $10.9M | -$23.4M | $7.7M | $9.2M | $6.7M | $12.4M | $9.3M | $8.2M | $9.5M | $8.5M | $8.5M | $9M | $9.1M | $7.5M | $7.2M | $6.2M | $7.4M | $4.7M | $3.4M | $1.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $16.88M | $7.44M | $117.57M | $23.08M | $15.01M | $15.23M | $10.12M | $15.55M | $16.04M | $19.24M | $10.51M | $26.45M | $23.02M | $26.16M | $12.35M | $9.35M | $13.67M | $18.39M | $2.78M | $24.72M | $9.73M | $38.84M | -$3.7M | $4.45M | $17.69M | $26.48M | $23.9M | $11.4M | $29.8M | $21.96M | $10.49M | $23.28M | $23.55M | -$23.16M | -$14.71M | -$19.5M | -$25.61M | -$62.53M | -$31.05M | -$41.18M | -$52.06M | -$62.88M | -$80.9M | $66.45M | -$20.71M | -$23.61M | $61.51M | $10.76M | $14.01M | -$26.38M | -$44.68M | $6.03M | $9.85M | $3.78M | -$4.98M | -$36.19M | $69.04M | $35.38M | $37.56M | $36.77M | $44.43M | -$37.97M | -$4.23M | $8.79M | $8.59M | -$171.16M | -$15.48M | -$14.9M | $33.27M | $25.65M | $96.4M | $71.77M | $56.62M | $58.33M | $20.13M | $76.3M | $84.91M | $111.1M | $102.79M | $116.37M | $115.53M | $78.19M | $63.33M | $42.04M | $41.69M | $12.58M | $8.67M | $3.72M | $8.41M | -$5.94M | -$4.61M | -$2.66M | -$4.4M | $1.97M | -$5.41M | $8.47M | $14.32M | $21.56M | $60.89M | $61.09M | $50.96M | $35.09M | $25.71M | $17.45M | $12.98M | $5.1M | $3M | $2.1M | $7.6M | $13.9M | $15.7M | $21M | $24.3M | $21.3M | $23.9M | $16.8M | $11.5M | $15.7M | $3.2M | $3.4M | $2.6M | $2M | $1.7M | $1.1M | $2.2M | $2.5M | $1.6M | $700K | $700K | $700K | -$400K | $1.6M | $600K | $500K | $300K | $300K | $300K | $800K | $200K | $700K | $1M | $900K | $1.4M | $800K | $300K | -$100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $4.26M | $16.99M | $302.47M | -$2.21M | $57.18M | -$32.87M | -$33.09M | -$13.03M | -$9M | $3.86M | -$31.24M | $16.23M | $61.06M | -$58.15M | -$4.46M | -$69.94M | -$174.67M | -$109.26M | -$115.72M | -$190.4M | -$128.31M | -$103.88M | -$146.66M | -$137.95M | -$374.27M | -$284.51M | -$99.63M | -$192.84M | -$103.53M | -$165.62M | -$107.64M | -$195.8M | -$143.66M | -$115.17M | -$146.42M | -$130.98M | -$148.07M | -$334.46M | -$110.03M | -$187.55M | -$397.57M | -$162.82M | -$296.15M | -$36.87M | $123.55M | -$890.87M | $106.44M | $65.93M | $51.24M | $152.38M | -$104.19M | $2.01M | $99.97M | $31.15M | $77.39M | -$73.21M | $134.57M | -$104.45M | $74.96M | $192.05M | $82.16M | $51.77M | -$39.15M | $43.06M | $39.1M | -$47.6M | $30.43M | -$193.21M | $124.12M | -$83.99M | $210.3M | $194.36M | $230.51M | $222.15M | $218.03M | $228.35M | $262.16M | $237.79M | $292.75M | $233.43M | $256.76M | $210.62M | $178.86M | $131.81M | $127.41M | $108.77M | $75.63M | $46.35M | $71.72M | $64.87M | $50.28M | $29.02M | $48.06M | $27.21M | $26.92M | $25.42M | $41.94M | $62.06M | $108.24M | $104.02M | $83.14M | $54.91M | $38.71M | $24.1M | $19.63M | $7.7M | $4.7M | $3.3M | $12M | $21M | $28.5M | $35.7M | $39.7M | $41.3M | $42.1M | $31.1M | $21.4M | $20.6M | $19.7M | $18.7M | $16.8M | $15.3M | $14.7M | $13M | $12.3M | $11.1M | $9.3M | -$24.1M | $7M | $8.5M | $7.1M | $10.8M | $8.7M | $7.7M | $9.2M | $8.2M | $8.2M | $8.2M | $8.9M | $6.8M | $6.2M | $5.3M | $6M | $3.9M | $3.1M | $1.7M | $1.6M | $600K | $2.2M | $1.1M | -$900K | $3.7M | -$800K | -$6.3M | -$7.1M | -$66M | -$5.3M | -$7.2M | -$6M | -$600K | -$3M | - | -$13.2M | -$700K | -$5.6M | -$3.2M | -$4.2M | -$4.9M | -$1.4M |
Minority Interests | -$19.43M | -$6.65M | -$28.27M | -$28.71M | -$24.19M | -$20.8M | -$22.74M | -$19.23M | -$25.33M | -$20.56M | -$17.67M | -$11.62M | -$11.84M | -$10.91M | -$9.32M | -$12.98M | -$9.83M | -$4.41M | -$6.78M | -$5.61M | -$8.78M | -$4.36M | -$10.81M | -$10.17M | -$17.47M | $21.83M | -$19.3M | -$10.73M | -$14.18M | -$17.8M | -$6.93M | -$2.95M | -$539K | -$1.18M | -$2.11M | -$1.97M | -$917K | -$1.13M | -$1.19M | $2.9M | -$724K | -$834K | $320K | $44K | $89K | -$202K | -$387K | -$253K | -$573K | -$1.03M | -$441K | -$5.62M | -$97K | -$1.07M | -$988K | $1.17M | $267K | -$1.4M | -$708K | $394K | $669K | -$1.29M | -$453K | $559K | $1.1M | - | -$895K | $220K | $1.05M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $6.68M | - | - | $7.26M | $8.36M | - | - | $7.28M | $7.28M | - | - | $7.44M | $9.06M | - | $2.6M | $2.57M | $2.55M | - | $2.36M | $2.33M | $2.4M | - | - | - | $4.56M | - | $5.29M | - | $5.18M | - | $2.58M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$21.85M | $10.35M | $274.2M | -$38.17M | $24.63M | -$53.67M | -$55.83M | -$39.54M | -$41.62M | -$16.7M | -$48.92M | -$2.83M | $40.17M | -$69.07M | -$16.38M | -$85.49M | -$187.04M | -$113.68M | -$124.86M | -$198.34M | -$139.49M | -$108.24M | -$157.47M | -$148.11M | -$396.29M | -$262.68M | -$124.22M | -$203.56M | -$122.89M | -$183.42M | -$117.16M | -$198.75M | -$144.2M | -$116.34M | -$148.53M | -$132.95M | -$148.98M | -$335.59M | -$111.21M | -$184.65M | -$398.29M | -$163.65M | -$295.83M | -$36.82M | $123.63M | -$891.07M | $106.05M | $65.68M | $50.67M | $151.35M | -$104.63M | -$3.61M | $99.87M | $30.08M | $76.41M | -$72.04M | $134.84M | -$105.85M | $74.26M | $192.45M | $82.83M | $50.48M | -$39.61M | $43.62M | $40.2M | -$47.6M | $29.53M | -$192.99M | $125.17M | -$83.99M | $210.3M | $194.36M | $230.51M | $222.15M | $218.03M | $228.35M | $262.16M | $237.79M | $292.75M | $233.43M | $256.76M | $210.62M | $178.86M | $131.81M | $127.41M | $108.77M | $75.63M | $46.35M | $71.72M | $64.87M | $50.28M | $29.02M | $48.06M | $27.21M | $26.92M | $25.42M | $41.94M | $62.06M | $108.24M | $104.02M | $83.14M | $54.91M | $38.71M | $24.1M | $19.63M | $7.7M | $4.7M | $3.3M | $12M | $21M | $28.5M | $35.7M | $39.7M | $41.3M | $42.1M | $31.1M | $21.4M | $20.6M | $19.7M | $18.7M | $16.8M | $15.3M | $14.7M | $13M | $12.3M | $11.1M | $9.3M | -$24.1M | $7M | $8.5M | $7.1M | $10.8M | $8.7M | $7.7M | $9.2M | $8.2M | $8.2M | $8.2M | $8.9M | $6.8M | $6.2M | $5.3M | $6M | $3.9M | $3.1M | $1.7M | $1.6M | $600K | $2.2M | $1.1M | -$900K | $3.7M | -$800K | -$6.3M | -$7.1M | -$66M | -$5.3M | -$7.2M | -$6M | -$600K | -$3M | - | -$13.2M | -$700K | -$5.6M | -$3.2M | -$4.2M | -$4.9M | -$1.4M |
Shares Outstanding (Basic) | 14.21M | 14.13M | 14.1M | 14.08M | 10.46M | 9.21M | 9.21M | 9.21M | 9.18M | 9.13M | 9.15M | 9.2M | 9.16M | 9.1M | 9.1M | 9.08M | 8.31M | 7.95M | 7.91M | 7.46M | 7.1M | 7.07M | 7.06M | 7.05M | 7.05M | 7.04M | 7.04M | 7.03M | 7.02M | 7M | 7M | 6.57M | 6.18M | 5.73M | 5.59M | 5.58M | 5.56M | 5.54M | 5.53M | 5.53M | 5.52M | 5.53M | 5.68M | 5.72M | 5.71M | 5.7M | 5.85M | 5.96M | 5.92M | 5.9M | 5.9M | 5.89M | 5.83M | 5.81M | 5.81M | 5.81M | 5.77M | 5.75M | 5.75M | 5.75M | 5.72M | - | 5.71M | 5.7M | 5.69M | - | 5.66M | 5.66M | 5.66M | - | 5.59M | 5.55M | 5.55M | - | 5.6M | 5.59M | 5.54M | - | 5.55M | 5.89M | 6.26M | - | 6.29M | 6.3M | 6.09M | - | 5.96M | 5.95M | 5.92M | - | 5.88M | 5.86M | 5.83M | - | 5.8M | 5.73M | 5.64M | - | 5.74M | 5.86M | 5.87M | - | 5.84M | 5.83M | 5.57M | - | 4.7M | 4.4M | 4M | - | 4.07M | 4.08M | 4.07M | 4.03M | - | 4.15M | 4.08M | 3.92M | - | 3.74M | 3.73M | 3.6M | - | 3.47M | 3.51M | 3.42M | - | 2.92M | 2.8M | 2.83M | - | 2.7M | 2.68M | 2.57M | - | 2.52M | 2.52M | 2.52M | - | 2.47M | 2.48M | 2.36M | - | 2.23M | 2.07M | 1.7M | - | 1.74M | 1.75M | 1.68M | - | 400.96K | 400.96K | 400.96K | - | 400K | 400K | 400K | - | 412.76K | 412.76K | 412.76K | - | 412.56K | 406.4K | 406.4K | - | 406.4K | 406.4K |
Shares Outstanding (Diluted) | 14.21M | 14.21M | 15.32M | 14.08M | 11.67M | 9.21M | 9.21M | 9.21M | 9.18M | 9.13M | 9.15M | 9.2M | 9.87M | 9.1M | 9.1M | 9.08M | 8.31M | 7.95M | 7.91M | 7.46M | 7.1M | 7.07M | 7.06M | 7.05M | 7.05M | 7.04M | 7.04M | 7.03M | 7.02M | 7M | 7M | 6.57M | 6.18M | 5.73M | 5.59M | 5.58M | 5.56M | 5.54M | 5.53M | 5.53M | 5.52M | 5.53M | 5.68M | 5.72M | 5.72M | 5.7M | 5.9M | 6.02M | 5.98M | 5.95M | 5.9M | 5.94M | 5.88M | 5.85M | 5.85M | 5.81M | 5.83M | 5.82M | 5.84M | 5.89M | 5.85M | - | 5.71M | 5.8M | 5.81M | - | 5.75M | 5.66M | 5.66M | - | 5.75M | 5.83M | 5.67M | - | 5.76M | 5.76M | 5.7M | - | 5.73M | 6.09M | 6.49M | - | 6.47M | 6.45M | 6.35M | - | 6.56M | 6.21M | 6.52M | - | 6.14M | 6.13M | 6.42M | - | 6.05M | 6.02M | 6.19M | - | 6.7M | 6.93M | 6.81M | - | 6.5M | 6.11M | 5.95M | - | 4.7M | 4.4M | 4M | - | 4.22M | 4.33M | 4.41M | 4.46M | - | 4.29M | 4.08M | 3.92M | - | 3.74M | 3.73M | 3.6M | - | 3.47M | 3.51M | 3.42M | - | 2.92M | 2.8M | 2.83M | - | 2.7M | 2.68M | 2.57M | - | 2.52M | 2.52M | 2.52M | - | 2.47M | 2.48M | 2.36M | - | 2.23M | 2.07M | 1.7M | - | 1.74M | 1.75M | 1.68M | - | 400.96K | 400.96K | 400.96K | - | 400K | 400K | 400K | - | 412.76K | 412.76K | 412.76K | - | 412.56K | 406.4K | 406.4K | - | 406.4K | 406.4K |
EPS (Basic) | -$1.54 | $0.17 | $18.25 | -$2.71 | $2.35 | -$6.67 | -$6.86 | -$4.29 | -$4.54 | -$2.70 | -$6.26 | $0.31 | $4.39 | -$7.87 | -$1.80 | -$9.41 | -$22.51 | -$14.60 | -$15.79 | -$26.59 | -$20.16 | -$16.45 | -$23.42 | -$22.13 | -$56.73 | -$38.50 | -$18.50 | -$30.50 | -$18.13 | -$27.50 | -$17.50 | -$30.50 | -$23 | -$20 | -$26 | -$23 | -$26 | -$59 | -$19.50 | -$32.50 | -$70.50 | -$29 | -$51 | -$6.50 | $21.50 | -$154 | $10.50 | $10.50 | $8.50 | $25 | -$17.50 | -$0.50 | $17 | $4.50 | $13 | -$12.50 | $23 | -$18.50 | $13 | $33.50 | $14.50 | - | -$7 | $7.50 | $7 | - | $5 | -$34 | $22 | - | $37.50 | $35 | $41.50 | - | $39 | $41 | $47.50 | - | $52.50 | $39.50 | $41 | - | $28.50 | $21 | $21 | - | $12.75 | $7.75 | $12 | - | $8.50 | $5 | $8.25 | - | $4.75 | $4.50 | $7.50 | - | $18.75 | $17.75 | $14.25 | - | $6.50 | $4.25 | $3.50 | - | $1 | $0.75 | $3 | - | $7 | $8.75 | $9.75 | $10.25 | - | $7.50 | $5.25 | $5.25 | - | $5 | $4.50 | $4.25 | - | $3.75 | $3.50 | $3.25 | - | -$8.25 | $2.50 | $3 | - | $4 | $3.25 | $3 | - | $3.25 | $3.25 | $3.25 | - | $2.75 | $2.50 | $2.25 | - | $1.75 | $1.50 | $1 | - | $0.25 | $1.25 | $0.75 | - | $3.50 | -$2 | -$15.50 | - | -$165 | -$13.25 | -$18 | - | -$1.50 | -$9 | $0 | - | -$2.25 | -$17.25 | -$9.75 | - | -$15 | -$4.25 |
EPS (Diluted) | -$1.54 | $0.17 | $16.85 | -$2.71 | $2.18 | -$6.67 | -$6.86 | -$4.29 | -$4.54 | -$2.70 | -$6.26 | $0.31 | $4.11 | -$7.87 | -$1.80 | -$9.41 | -$22.51 | -$14.60 | -$15.79 | -$26.59 | -$20.16 | -$16.45 | -$23.42 | -$22.13 | -$56.73 | -$38.50 | -$18.50 | -$30.50 | -$18.13 | -$27.50 | -$17.50 | -$30.50 | -$23 | -$20 | -$26 | -$23 | -$26 | -$59 | -$19.50 | -$32.50 | -$70.50 | -$29 | -$51 | -$6.50 | $21 | -$154 | $10 | $10.50 | $8 | $25 | -$17.50 | -$0.50 | $16.50 | $4.50 | $13 | -$12.50 | $23 | -$18.50 | $12.50 | $32.50 | $14 | - | -$7 | $7.50 | $7 | - | $5 | -$34 | $22 | - | $36.50 | $33.50 | $40.50 | - | $38 | $39.50 | $46 | - | $51 | $38.50 | $39.50 | - | $27.50 | $20.50 | $20 | - | $12 | $7.50 | $11.50 | - | $8.25 | $4.75 | $7.75 | - | $4.50 | $4.25 | $7 | - | $17 | $15.75 | $12.75 | - | $6.25 | $4 | $3.25 | - | $1 | $0.75 | $3 | - | $6.75 | $8.25 | $9 | $9.25 | - | $7.25 | $5.25 | $5.25 | - | $5 | $4.50 | $4.25 | - | $3.75 | $3.50 | $3.25 | - | -$8.25 | $2.50 | $3 | - | $4 | $3.25 | $3 | - | $3.25 | $3.25 | $3.25 | - | $2.75 | $2.50 | $2.25 | - | $1.75 | $1.50 | $1 | - | $0.25 | $1.25 | $0.75 | - | $3.50 | -$2 | -$15.50 | - | -$165 | -$13.25 | -$18 | - | -$1.50 | -$9 | $0 | - | -$2.25 | -$17.25 | -$9.75 | - | -$15 | -$4.25 |
EBIT | $64.91M | $75.06M | $474.37M | $76.95M | $126.51M | $36M | $32.38M | $54.02M | $57.42M | $73.04M | $23.31M | $88.84M | $129.22M | $12.25M | $51.73M | -$17.68M | -$114.09M | -$46.31M | -$70.7M | -$123.68M | -$75.63M | -$17.15M | -$97.97M | -$82.32M | -$301.85M | -$208.88M | -$24.59M | -$129.91M | -$21.23M | -$89.86M | -$31.81M | -$111.35M | -$58.66M | -$80.81M | -$79.39M | -$80.28M | -$116.72M | -$345.17M | -$82.05M | -$182.51M | -$402.98M | -$177.56M | -$287.33M | $69.02M | $150.26M | -$866.31M | $207.08M | $124.02M | $108.55M | $149.96M | -$78.39M | $95.18M | $162.82M | $195.63M | $124.04M | -$70.64M | $275.07M | $204.68M | $183.56M | $172.17M | $213.69M | $86.97M | $31.18M | $118.06M | $118.88M | -$153.59M | $104.87M | -$142.08M | $224.47M | $108.06M | $357.39M | $290.97M | $291.6M | $310.6M | $284.64M | $271.26M | $327.59M | $373.84M | $362.54M | $366.18M | $384.38M | $323.05M | $269.07M | $189.41M | $196.06M | $127.45M | $96.31M | $55.3M | $96.85M | $108.17M | $50.46M | $26.36M | $63.73M | $106.61M | $30.2M | $27.09M | $50.09M | $77.13M | $157.03M | $150.89M | $113.78M | $76.88M | $49.76M | $30.66M | $22.59M | $20.2M | $10M | $9.4M | $18.7M | $31.6M | $45M | $48.7M | $57.2M | $64.2M | $57.7M | $45.2M | $28.2M | $24M | $20.9M | $20.5M | $18.2M | $17.3M | $15.7M | $15.1M | $14.1M | $13.7M | $10.5M | -$22.1M | $8.4M | $9.5M | $8M | $7.9M | $7.9M | $7.9M | $8.6M | $8.2M | $8.9M | $8.5M | $7.1M | $7.4M | $6.6M | $5.8M | $5.1M | $3.2M | $2.8M | $1.6M | -$57.3M | $17.9M | $24.8M | $18.3M | -$41.4M | $12.9M | $16.4M | $13.2M | -$30.8M | $5M | $8.9M | $7.2M | -$58M | $15M | $22.1M | $19.6M | -$70.1M | $19.8M | $27.2M | $21.7M | -$83.3M | $18.7M | $23M |
EBITDA | $208.02M | $193.34M | $241.69M | $247.68M | $209.19M | $202.58M | $226.61M | $223.87M | $230.54M | $254.25M | $217.68M | $245.17M | $242.12M | $235.33M | $194.39M | $158.83M | $131.15M | $130.72M | $104.01M | $119.7M | $106.01M | $107.71M | $114.08M | $155.18M | $190.12M | $127.51M | $206.63M | $200.16M | $198.2M | $200.58M | $201.06M | $193.36M | $164.42M | $172.21M | $145.07M | $136.72M | $100.09M | $59.19M | $149.6M | $67.89M | -$182.53M | $109.17M | $164.63M | $291.09M | $374.79M | $53.67M | $487.06M | $417.08M | $392.11M | $436.45M | $452.44M | $369.18M | $370.71M | $288.71M | $395.14M | $299.59M | $500.32M | $653.18M | $517.01M | $406.21M | $449.91M | $447.01M | $249.15M | $311.89M | $320.83M | $130.51M | $282.54M | $253.57M | $386.42M | $436.33M | $559.49M | $427.21M | $436.96M | $543.56M | $484.12M | $356.61M | $456.16M | $455.75M | $437.53M | $468.22M | $486.33M | $458.97M | $346.69M | $296.19M | $287.47M | $224.52M | $165.76M | $142.13M | $180.91M | $187.75M | $113.32M | $89.33M | $125.6M | $187.51M | $81.35M | $72.43M | $101.77M | $122.54M | $206.04M | $198.58M | $148.24M | $103.39M | $72.6M | $51.37M | $43.33M | $52.6M | $32.1M | $26.1M | $33.8M | $46.8M | $63.1M | $56.8M | $67.7M | $82.1M | $64.4M | $54.7M | $36.7M | $21.6M | $28.5M | $26.8M | $25.9M | $25.4M | $21.2M | $22.9M | $19.1M | $18.9M | $13.1M | -$17.7M | $12.4M | $13.4M | $12.5M | $6.2M | $9.1M | $9.8M | $10.9M | $9.6M | $11.1M | $10.1M | $7M | $8.2M | $6.6M | $6.3M | $1.3M | $2.7M | $3.3M | $2.2M | -$57.3M | $17.9M | $24.8M | $18.3M | -$41.4M | $12.9M | $16.4M | $13.2M | -$30.8M | $5M | $8.9M | $7.2M | -$58M | $15M | $22.1M | $19.6M | -$70.1M | $19.8M | $27.2M | $21.7M | -$83.3M | $18.7M | $23M |