NOV Inc.(NOV:US)
Market Cap$6.656B
Key Metrics
Price$18.63
Revenue (TTM)$8.639B
Holders Revenue (TTM)$447M
Gross Profit (TTM)$1.774B
Earnings (TTM)$95M
EBITDA (TTM)$782M
Op. Margin (TTM)5.89%
Dividend Yield2.28%
Holders Yield6.72%
Cash on hand$1.164B
Total Assets$11.199B
Net Assets$6.261B
Total Debt$2.326B
Key Metrics
Price$18.63
Revenue (TTM)$8.639B
Holders Revenue (TTM)$447M
Gross Profit (TTM)$1.774B
Earnings (TTM)$95M
EBITDA (TTM)$782M
Op. Margin (TTM)5.89%
Dividend Yield2.28%
Holders Yield6.72%
Cash on hand$1.164B
Total Assets$11.199B
Net Assets$6.261B
Total Debt$2.326B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $2.134B | $2.052B | $2.277B | $2.176B | - | - | - | - | - | - | - | - | $2.093B | $1.962B | $2.073B | $1.889B | $1.727B | $1.548B | $1.517B | $1.341B | $1.417B | $1.249B | $1.327B | $1.384B | $1.496B | $1.883B | $2.281B | $2.126B | $2.132B | $1.94B | $2.398B | $2.154B | $2.106B | $1.795B | $1.969B | $1.835B | $1.759B | $1.741B | $1.692B | $1.646B | $1.724B | $2.189B | $2.722B | $3.306B | $3.909B | $4.82B | $5.709B | $5.587B | $5.255B | $4.889B | $6.172B | $4.863B | $4.68B | $5.307B | $5.685B | $5.319B | $4.734B | $4.303B | $4.259B | $3.74B | $3.513B | $3.146B | $3.172B | $3.011B | $2.941B | $3.032B | $3.134B | $3.087B | $3.01B | $3.481B | $3.81B | $3.611B | $3.325B | $2.685B | $2.659B | $2.58B | $2.385B | $2.166B | $2.079B | $1.778B | $1.657B | $1.512B | $1.377B | $1.237B | $1.216B | $814.9M | $669.45M | $618.89M | $533.56M | $496.21M | $530.35M | $498.6M | $475.4M | $500.58M | $393.64M | $366.93M | $372.39M | $388.99M | $465.74M | $486.81M | $434.63M | $360.27M | $329.4M | $286.33M | $270.31M | $229.39M | $198.3M | $168.3M | $195M | $203.92M | $268.8M | $330.2M | $294.8M | $301.9M | $299.9M | $265M | $197.9M | $206.7M | $180.5M | $173.5M |
Cost of Revenue | $1.613B | $1.673B | $1.815B | $1.764B | - | - | - | - | - | - | - | - | $1.636B | $1.551B | $1.63B | $1.521B | $1.418B | $1.334B | $1.315B | $1.156B | $1.186B | $1.093B | $1.393B | $1.245B | $1.359B | $1.659B | $1.905B | $1.975B | $2.07B | $1.684B | $1.989B | $1.761B | $1.751B | $1.508B | $1.802B | $1.55B | $1.528B | $1.532B | $2.151B | $1.567B | $1.689B | $1.945B | $2.334B | $2.634B | $3.054B | $3.643B | $4.168B | $4.059B | $3.8B | $3.599B | $4.675B | $3.503B | $3.507B | $4.043B | $4.291B | $3.948B | $3.428B | $3.036B | $2.984B | $2.576B | $2.43B | $2.171B | $2.175B | $2.066B | $2.013B | $2.07B | $2.155B | $2.196B | $2.135B | $2.442B | $2.617B | $2.511B | $2.344B | $1.888B | $1.868B | $1.839B | $1.701B | $1.551B | $1.511B | $1.335B | $1.257B | $1.162B | $1.066B | $977.8M | $960.5M | $653.1M | $526.15M | $486.93M | $415.97M | $392.66M | $415.51M | $379.76M | $368.77M | $380.13M | $300.76M | $278.4M | $284.99M | $295.94M | $352.48M | $366.91M | $331.13M | $269.1M | $235.22M | $213.73M | $201.54M | $180.05M | $153.7M | $133.3M | $160.3M | $156.68M | $203.9M | $247.8M | $217.5M | $232.8M | $226.5M | $201.2M | $164.3M | $161.8M | $153.3M | $147.8M |
Gross Profit | $521M | $379M | $462M | $412M | - | - | - | - | - | - | - | $468M | $457M | $411M | $443M | $368M | $309M | $214M | $202M | $185M | $231M | $156M | -$66M | $139M | $137M | $224M | $376M | $151M | $62M | $256M | $409M | $393M | $355M | $287M | $167M | $285M | $231M | $209M | -$459M | $79M | $35M | $244M | $388M | $672M | $855M | $1.177B | $1.541B | $1.528B | $1.455B | $1.29B | $1.497B | $1.36B | $1.173B | $1.264B | $1.394B | $1.371B | $1.306B | $1.267B | $1.275B | $1.164B | $1.083B | $975M | $997M | $945M | $928M | $962M | $979M | $891M | $875M | $1.039B | $1.193B | $1.1B | $981M | $797M | $791.1M | $740.3M | $683.8M | $615M | $567.4M | $442.7M | $400.7M | $349.8M | $311.5M | $258.7M | $255.2M | $161.8M | $143.3M | $131.96M | $117.59M | $103.55M | $114.83M | $118.84M | $106.62M | $120.45M | $92.88M | $88.53M | $87.4M | $93.05M | $113.26M | $119.91M | $103.49M | $91.17M | $94.18M | $72.6M | $68.77M | $49.34M | $44.6M | $35M | $34.7M | $47.25M | $64.9M | $82.4M | $77.3M | $69.1M | $73.4M | $63.8M | $33.6M | $44.9M | $27.2M | $25.7M |
| $328M | $332M | $300M | $305M | - | - | - | - | - | - | - | - | $276M | $285M | $281M | $313M | $241M | $235M | $217M | $228M | $219M | $244M | $235M | $213M | $237M | $283M | $289M | $293M | $417M | $304M | $322M | $320M | $303M | $288M | $278M | $292M | $293M | $306M | $307M | $293M | $305M | $433M | $386M | $383M | $417M | $607M | $524M | $540M | $542M | $491M | $540M | $476M | $460M | $513M | $491M | $473M | $427M | $390M | $427M | $392M | $375M | $366M | $373M | $349M | $338M | $325M | $390M | $279M | $334M | $319M | $326.4M | $338M | $306.4M | $228M | $216.4M | $194.9M | $186.6M | $187.9M | $186.2M | $157.2M | $154.1M | $152M | $147.7M | $113.7M | $153.1M | $95.9M | $87.86M | $82.84M | $79.31M | $77.8M | $84.08M | $76.47M | $68.68M | $77.02M | $60.41M | $56.63M | $55.17M | $55.33M | $63.91M | $63M | $56.7M | $54.94M | $54.08M | $42.05M | $44.56M | $33.19M | $28.8M | $29.2M | $39.8M | $31.19M | $35.7M | $39.2M | $32.9M | $29.5M | $34.6M | $26.7M | $18.1M | $25.2M | $15.5M | $14.5M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $328M | $332M | $300M | $305M | - | - | - | - | - | - | - | - | $276M | $285M | $281M | $313M | $241M | $235M | $217M | $228M | $219M | $244M | $235M | $213M | $237M | $283M | $289M | $293M | $417M | $304M | $322M | $320M | $303M | $288M | $278M | $292M | $293M | $306M | $307M | $293M | $305M | $433M | $386M | $383M | $417M | $607M | $524M | $540M | $542M | $491M | $540M | $476M | $460M | $513M | $491M | $473M | $427M | $390M | $427M | $392M | $375M | $366M | $373M | $349M | $338M | $325M | $390M | $279M | $334M | $319M | $326.4M | $310M | $290M | $228M | $216.4M | $194.9M | $186.6M | $187.9M | $186.2M | $157.2M | $154.1M | $152M | $149.8M | $110.9M | $142.6M | $95.9M | $87.86M | $82.84M | $79.31M | $77.8M | $84.08M | $76.47M | $68.68M | $77.02M | $60.41M | $56.63M | $55.17M | $55.33M | $63.91M | $63M | $56.7M | $54.94M | $54.08M | $42.05M | $44.56M | $33.19M | $28.8M | $29.2M | $39.8M | $31.19M | $35.7M | $39.2M | $32.9M | $29.5M | $34.6M | $26.7M | $18.1M | $25.2M | $15.5M | $14.5M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $28M | $16.4M | - | - | - | - | - | $0 | - | - | - | -$2.1M | $2.8M | $10.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $193M | $47M | $162M | $107M | - | - | - | - | - | - | - | - | $181M | $126M | $162M | $55M | $68M | -$21M | -$15M | -$43M | $12M | -$88M | -$301M | -$74M | -$100M | -$59M | $87M | -$142M | -$355M | -$48M | $87M | $73M | $52M | -$1M | -$111M | -$7M | -$62M | -$97M | -$766M | -$214M | -$270M | -$189M | $2M | $289M | $438M | $570M | $1.017B | $988M | $913M | $799M | $957M | $884M | $713M | $751M | $903M | $898M | $879M | $877M | $848M | $772M | $708M | $609M | $624M | $596M | $590M | $637M | $589M | $612M | $541M | $720M | $867M | $790M | $691M | $569M | $574.7M | $545.4M | $497.2M | $427.1M | $381.2M | $285.5M | $246.6M | $197.8M | $163.8M | $145M | $102.1M | $65.9M | $55.44M | $49.13M | $38.28M | $25.75M | $30.76M | $42.38M | $37.94M | $43.43M | $32.47M | $31.9M | $32.24M | $37.72M | $49.36M | $56.9M | $46.79M | $36.23M | $30.88M | $22.24M | $13.63M | $9.23M | $8.3M | $900K | -$10.5M | $10.28M | $23.9M | $38.1M | $39.9M | $35.3M | $34.6M | $28.7M | $14.3M | $16.8M | $11M | $10.2M |
| -$36M | -$12M | -$96M | -$34M | - | - | - | - | - | - | - | - | -$5M | $19M | -$21M | $9M | $0 | -$14M | -$14M | -$17M | -$33M | -$32M | -$25M | -$40M | -$34M | -$2.146B | -$518M | -$47M | -$5.402B | -$37M | -$46M | -$40M | -$22M | -$62M | -$34M | -$33M | -$29M | -$36M | -$39M | -$1.03B | -$68M | -$47M | -$1.676B | -$97M | -$47M | -$68M | -$187M | -$4M | -$20M | -$12M | -$24M | -$23M | -$1M | -$27M | -$19M | -$24M | $8M | -$4M | -$5M | $8M | -$2M | -$16M | -$1M | -$23M | -$5M | -$21M | -$14M | -$33M | -$188M | -$19M | $16M | $27M | -$11M | $19M | -$15.9M | $1.8M | -$800K | -$2.9M | -$8.2M | -$9.1M | -$11M | -$3M | $1.8M | -$1.7M | -$9.4M | -$700K | -$699K | -$1.22M | $1.05M | -$1.33M | -$1.48M | -$697K | -$1.18M | -$2.37M | -$638K | $2.07M | $143K | $1.21M | $1.91M | -$2.75M | -$472K | $3.21M | -$14.22M | $667K | -$21.28M | -$184K | -$100K | $200K | -$4.5M | -$614K | -$16M | $100K | $500K | -$500K | $300K | -$10.2M | $300K | -$100K | -$22.7M | $500K | |
| Non-Operating Interest Income | $8M | $11M | $19M | $11M | - | - | - | - | - | - | - | - | $8M | $8M | $7M | $6M | $5M | $1M | $2M | $3M | $2M | $2M | $2M | $0 | $2M | $3M | $4M | $4M | $6M | $6M | $7M | $6M | $5M | $7M | $6M | $11M | $4M | $4M | $4M | $3M | $3M | $5M | $5M | $2M | $2M | $5M | $5M | $4M | $5M | $4M | $4M | $2M | $3M | $3M | $2M | $2M | $3M | $3M | $5M | $5M | $4M | $4M | $4M | $4M | $3M | $2M | $1M | $4M | $2M | $2M | - | $11M | $10M | $16M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $21M | $22M | $22M | $22M | - | - | - | - | - | - | - | - | $21M | $21M | $21M | $19M | $19M | $19M | $19M | $19M | $19M | $20M | $19M | $21M | $22M | $22M | $25M | $25M | $25M | $25M | $22M | $24M | $23M | $24M | $25M | $26M | $26M | $25M | $25M | $25M | $30M | $25M | $27M | $24M | $26M | $26M | $26M | $26M | $27M | $26M | $27M | $26M | $30M | $28M | $21M | $11M | $9M | $8M | $9M | $8M | $9M | $14M | $12M | $12M | $13M | $13M | $13M | $14M | $13M | $13M | - | $19M | $24M | $10M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$23M | -$1M | -$93M | -$23M | - | - | - | - | - | - | - | - | $8M | $32M | -$7M | $22M | $14M | $4M | $3M | -$1M | -$16M | -$14M | -$8M | -$19M | -$14M | -$2.127B | -$497M | -$26M | -$5.383B | -$18M | -$31M | -$22M | -$4M | -$45M | -$15M | -$18M | -$7M | -$15M | -$18M | -$1.008B | -$41M | -$27M | -$1.654B | -$75M | -$23M | -$47M | -$166M | $18M | $2M | $10M | -$1M | $1M | $26M | -$2M | - | -$15M | $14M | $1M | -$1M | $11M | $3M | -$6M | $7M | -$15M | $5M | -$10M | -$2M | -$23M | -$177M | -$8M | $16M | $35M | $3M | $13M | -$15.9M | $1.8M | -$800K | -$2.9M | -$8.2M | -$9.1M | -$11M | -$3M | $1.8M | -$1.7M | -$9.4M | -$700K | -$699K | -$1.22M | $1.05M | -$1.33M | -$1.48M | -$697K | -$1.18M | -$2.37M | -$638K | $2.07M | $143K | $1.21M | $1.91M | -$2.75M | -$472K | $3.21M | -$14.22M | $667K | -$21.28M | -$184K | -$100K | $200K | -$4.5M | -$614K | -$16M | $100K | $500K | -$500K | $300K | -$10.2M | $300K | -$100K | -$22.7M | $500K |
Income Before Tax | $157M | $35M | $66M | $73M | - | - | - | - | - | - | - | - | $176M | $145M | $141M | $64M | $68M | -$35M | -$29M | -$60M | -$21M | -$120M | -$326M | -$114M | -$134M | -$2.205B | -$431M | -$189M | -$5.757B | -$85M | $41M | $33M | $30M | -$63M | -$145M | -$40M | -$91M | -$133M | -$805M | -$1.244B | -$338M | -$236M | -$1.674B | $192M | $391M | $502M | $830M | $984M | $893M | $787M | $933M | $861M | $712M | $724M | $871M | $874M | $887M | $873M | $843M | $780M | $706M | $593M | $623M | $573M | $585M | $616M | $575M | $579M | $353M | $701M | $876.5M | $817M | $680M | $588M | $566.3M | $548.3M | $493.3M | $421M | $369.3M | $271.1M | $225.9M | $182.9M | $151.4M | $132.5M | $90.6M | $55.5M | $46.09M | $39.19M | $30.46M | $15.76M | -$81.62M | $32.94M | $27.97M | $31.91M | $25.12M | $27.74M | $26.5M | $33.1M | $45.2M | $47.37M | $40.81M | $34.64M | $12.25M | $19.21M | -$11.65M | $4.75M | $4.1M | -$2.6M | -$17.8M | $5.62M | $3.7M | $33.4M | $38.1M | $33.5M | $33.6M | $16.7M | $13.2M | $15.1M | -$13.8M | $7.4M |
Income Tax | $41M | $15M | $147M | $29M | - | - | - | - | - | - | - | - | $19M | $20M | $42M | $29M | -$2M | $14M | $14M | $5M | $2M | -$6M | $22M | -$61M | -$47M | -$156M | -$46M | $60M | -$373M | -$10M | $26M | $29M | $5M | $3M | -$130M | -$13M | -$17M | -$13M | -$88M | $120M | -$121M | -$118M | -$152M | $36M | $105M | $189M | $233M | $283M | $284M | $239M | $272M | $263M | $218M | $224M | $203M | $265M | $285M | $269M | $270M | $252M | $226M | $189M | $186M | $169M | $186M | $197M | $184M | $192M | $131M | $228M | $286.1M | $264M | $255M | $188M | $185.3M | $177.8M | $172M | $140.7M | $127.3M | $90.8M | $76.3M | $61.3M | $48.7M | $42.4M | $28.3M | $19.5M | -$4.87M | $10.67M | $8.83M | $4.57M | $2.65M | $10.24M | $8.59M | $10.82M | $7.95M | $9.99M | $9.54M | $11.92M | $16.86M | $18.43M | $15.51M | $13.16M | $6.04M | $7.3M | -$2.18M | $1.8M | $1.6M | -$700K | -$5.8M | $2.28M | $1.3M | $12.4M | $14.3M | $12.4M | $12.5M | $7.3M | $4.9M | $5.4M | -$5.2M | $2.6M |
Net Income | $116M | $20M | -$81M | $44M | - | - | - | - | - | - | - | - | $157M | $125M | $99M | $35M | $70M | -$49M | -$43M | -$65M | -$23M | -$114M | -$348M | -$53M | -$87M | -$2.049B | -$385M | -$249M | -$5.384B | -$75M | $15M | $4M | $25M | -$66M | -$15M | -$27M | -$74M | -$120M | -$717M | -$1.364B | -$217M | -$118M | -$1.522B | $156M | $286M | $313M | $597M | $701M | $620M | $589M | $661M | $636M | $531M | $500M | $668M | $609M | $602M | $604M | $573M | $528M | $480M | $404M | $437M | $404M | $399M | $419M | $391M | $387M | $222M | $473M | $590.4M | $553M | $425M | $400M | $381M | $370.5M | $321.3M | $280.3M | $242M | $180.3M | $149.6M | $121.6M | $102.7M | $90.1M | $62.3M | $36M | $50.96M | $28.53M | $21.63M | $11.19M | $16.69M | $22.71M | $19.38M | $21.09M | $17.17M | $17.76M | $16.96M | $21.19M | $28.35M | $28.94M | $25.3M | $21.48M | $6.21M | $11.91M | -$9.46M | $2.94M | $2.5M | -$1.9M | -$12M | $3.34M | $2.4M | $21M | $23.8M | $21.1M | $21.1M | $8.8M | $8.3M | $9.7M | -$8.6M | $4.8M |
Minority Interests | -$4M | -$1M | $3M | -$2M | - | - | - | - | - | - | - | - | -$2M | $1M | $5M | -$3M | -$1M | -$1M | $3M | -$4M | -$3M | -$1M | $1M | -$2M | -$6M | $2M | $0 | $5M | -$5M | -$2M | -$3M | -$3M | -$1M | -$2M | $1M | $1M | -$1M | -$2M | $3M | $2M | $0 | -$1M | -$1M | -$1M | $3M | -$3M | -$2M | -$2M | -$1M | $0 | -$3M | $0 | $0 | $2M | $0 | $3M | $3M | $2M | $1M | $4M | $1M | $3M | $3M | $0 | $2M | $3M | $3M | -$2M | -$2M | -$3M | -$5.4M | -$5M | -$4M | -$2M | -$4.3M | -$4.5M | -$2.8M | -$4.4M | -$2.8M | -$3.7M | -$1.7M | -$1.3M | -$1.1M | -$1.6M | -$1.1M | -$400K | -$942K | -$696K | -$238K | -$224K | -$2.11M | -$1M | -$1.11M | -$1.93M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $112M | $19M | -$78M | $42M | - | - | - | - | - | - | - | - | $155M | $126M | $104M | $32M | $69M | -$50M | -$40M | -$69M | -$26M | -$115M | -$347M | -$55M | -$93M | -$2.047B | -$385M | -$244M | -$5.389B | -$77M | $12M | $1M | $24M | -$68M | -$14M | -$26M | -$75M | -$122M | -$714M | -$1.362B | -$217M | -$119M | -$1.523B | $155M | $289M | $310M | $595M | $699M | $619M | $589M | $658M | $636M | $531M | $502M | $668M | $612M | $605M | $606M | $574M | $532M | $481M | $407M | $440M | $404M | $401M | $422M | $394M | $385M | $220M | $470M | $585M | $548M | $421M | $398M | $376.7M | $366M | $318.5M | $275.9M | $239.2M | $176.6M | $147.9M | $120.3M | $101.6M | $88.5M | $61.2M | $35.6M | $50.02M | $27.83M | $21.39M | $10.96M | $14.58M | $21.7M | $18.27M | $19.17M | $17.17M | $17.76M | $16.96M | $21.19M | $28.35M | $28.94M | $25.3M | $21.48M | $6.21M | $11.91M | -$9.46M | $2.94M | $2.5M | -$1.9M | -$12M | $3.34M | $2.4M | $21M | $23.8M | $21.1M | $21.1M | $8.8M | $8.3M | $9.7M | -$8.6M | $4.8M |
Shares Outstanding (Basic) | 359M | 361M | 364M | 370M | 375M | 381M | 388M | 392M | 395M | 394M | 393M | 393M | 393M | 392M | 391M | 391M | 390M | 387M | 387M | 387M | 386M | 385M | 385M | 385M | 385M | 383M | 382M | 382M | 382M | 380M | 379M | 379M | 378M | 377M | 377M | 377M | 377M | 376M | 376M | 376M | 375M | 375M | 375M | 380M | 387M | 407M | 427M | 429M | 428M | 428M | 427M | 426M | 426M | 426M | 426M | 425M | 425M | 423M | - | 422M | 422M | 420M | - | 417M | 417M | 417M | - | 416M | 416M | 416M | - | 416M | 402M | 356M | - | 355.5M | 354.4M | 351.8M | - | 350.8M | 350.4M | 349.2M | - | 347.4M | 344.6M | 210.6M | - | 171.8M | 171.59M | 170.79M | - | 169.96M | 168.88M | 167.41M | - | 161.98M | 161.96M | 161.84M | - | 161.77M | 161.72M | 161.23M | - | 160.22M | 159.73M | 154.07M | - | 126.67M | 143.45M | 116.4M | - | 110.53M | 103.48M | 102.93M | - | 103.53M | 72.17M | 71.5M | - | 53.33M |
Shares Outstanding (Diluted) | 362M | 364M | 367M | 371M | 376M | 383M | 390M | 395M | 397M | 397M | 397M | 396M | 395M | 396M | 395M | 393M | 393M | 387M | 387M | 387M | 386M | 385M | 385M | 385M | 385M | 383M | 382M | 382M | 382M | 380M | 383M | 383M | 381M | 377M | 377M | 377M | 377M | 376M | 376M | 376M | 375M | 375M | 375M | 381M | 388M | 409M | 428M | 431M | 430M | 429M | 429M | 428M | 428M | 428M | 428M | 427M | 427M | 426M | - | 425M | 425M | 423M | - | 419M | 419M | 419M | - | 418M | 418M | 418M | - | 418M | 404M | 359M | - | 357.9M | 356.4M | 355.1M | - | 353.8M | 353.2M | 353.2M | - | 351.8M | 348.4M | 213.2M | - | 173.4M | 172.78M | 171.87M | - | 170.4M | 169.98M | 168.95M | - | 163.04M | 163.97M | 163.17M | - | 162.87M | 164.18M | 163.95M | - | 163.45M | 162.81M | 156.43M | - | 126.67M | 144.17M | 116.53M | - | 110.53M | 103.48M | 105.5M | - | 103.53M | 72.17M | 71.5M | - | 53.33M |
EPS (Basic) | $0.31 | $0.05 | -$0.21 | $0.11 | $0.29 | $0.19 | $0.41 | $0.33 | $0.57 | $0.30 | $1.52 | $0.29 | $0.39 | $0.32 | $0.27 | $0.08 | $0.18 | -$0.13 | -$0.10 | -$0.18 | -$0.07 | -$0.30 | -$0.90 | -$0.14 | -$0.24 | -$5.34 | -$1.01 | -$0.64 | -$14.11 | -$0.20 | $0.03 | $0.0026 | $0.06 | -$0.18 | -$0.04 | -$0.07 | -$0.20 | -$0.32 | -$1.90 | -$3.62 | -$0.58 | -$0.32 | -$4.06 | $0.41 | $0.75 | $0.76 | $1.39 | $1.63 | $1.45 | $1.38 | $1.54 | $1.49 | $1.25 | $1.18 | $1.57 | $1.44 | $1.42 | $1.43 | - | $1.26 | $1.14 | $0.97 | - | $0.97 | $0.96 | $1.01 | - | $0.93 | $0.53 | $1.13 | - | $1.32 | $1.05 | $1.12 | - | $1.03 | $0.90 | $0.78 | - | $0.51 | $0.42 | $0.35 | - | $0.26 | $0.18 | $0.17 | - | $0.16 | $0.13 | $0.065 | - | $0.13 | $0.11 | $0.12 | - | $0.11 | $0.11 | $0.13 | - | $0.18 | $0.16 | $0.14 | - | $0.075 | -$0.06 | $0.03 | - | -$0.015 | -$0.085 | $0.03 | - | $0.19 | $0.23 | $0.21 | - | $0.085 | $0.12 | $0.095 | - | $0.09 |
EPS (Diluted) | $0.31 | $0.05 | -$0.21 | $0.11 | $0.29 | $0.19 | $0.41 | $0.33 | $0.57 | $0.30 | $1.51 | $0.29 | $0.39 | $0.32 | $0.26 | $0.08 | $0.18 | -$0.13 | -$0.10 | -$0.18 | -$0.07 | -$0.30 | -$0.90 | -$0.14 | -$0.24 | -$5.34 | -$1.01 | -$0.64 | -$14.11 | -$0.20 | $0.03 | $0.0026 | $0.06 | -$0.18 | -$0.04 | -$0.07 | -$0.20 | -$0.32 | -$1.90 | -$3.62 | -$0.58 | -$0.32 | -$4.06 | $0.41 | $0.74 | $0.76 | $1.39 | $1.62 | $1.44 | $1.37 | $1.53 | $1.49 | $1.24 | $1.17 | $1.56 | $1.43 | $1.42 | $1.42 | - | $1.25 | $1.13 | $0.96 | - | $0.96 | $0.96 | $1.01 | - | $0.92 | $0.53 | $1.13 | - | $1.31 | $1.04 | $1.11 | - | $1.02 | $0.90 | $0.78 | - | $0.50 | $0.42 | $0.34 | - | $0.25 | $0.18 | $0.17 | - | $0.16 | $0.13 | $0.065 | - | $0.13 | $0.11 | $0.12 | - | $0.11 | $0.11 | $0.13 | - | $0.18 | $0.16 | $0.13 | - | $0.075 | -$0.06 | $0.03 | - | -$0.015 | -$0.085 | $0.03 | - | $0.19 | $0.23 | $0.20 | - | $0.085 | $0.12 | $0.095 | - | $0.09 |
EBIT | $178M | $57M | $88M | $95M | - | - | - | - | - | - | - | - | $197M | $166M | $162M | $83M | $87M | -$16M | -$10M | -$41M | -$2M | -$100M | -$307M | -$93M | -$112M | -$2.183B | -$406M | -$164M | -$5.732B | -$60M | $63M | $57M | $53M | -$39M | -$120M | -$14M | -$65M | -$108M | -$780M | -$1.219B | -$308M | -$211M | -$1.647B | $216M | $417M | $528M | $856M | $1.01B | $920M | $813M | $960M | $887M | $742M | $752M | $892M | $885M | $896M | $881M | $852M | $788M | $715M | $607M | $635M | $585M | $598M | $629M | $588M | $593M | $366M | $714M | $867M | $836M | $704M | $598M | $574.7M | $545.4M | $497.2M | $427.1M | $381.2M | $285.5M | $246.6M | $197.8M | $163.8M | $145M | $102.1M | $65.9M | $55.44M | $49.13M | $38.28M | $25.75M | $30.76M | $42.38M | $37.94M | $43.43M | $32.47M | $31.9M | $32.24M | $37.72M | $49.36M | $56.9M | $46.79M | $36.23M | $30.88M | $22.24M | $13.63M | $9.23M | $8.3M | $900K | -$10.5M | $10.28M | $23.9M | $38.1M | $39.9M | $35.3M | $34.6M | $28.7M | $14.3M | $16.8M | $11M | $10.2M |
EBITDA | $271M | $149M | $178M | $184M | - | - | - | - | - | - | - | - | $268M | $243M | $238M | $159M | $162M | $58M | $65M | $34M | $75M | -$21M | -$225M | -$10M | -$30M | -$187M | $130M | -$50M | -$205M | $117M | $234M | $229M | $227M | $134M | $55M | $160M | $109M | $67M | -$606M | -$71M | -$130M | -$36M | $170M | $455M | $607M | $718M | $1.055B | $1.208B | $1.11B | $1.004B | $1.16B | $1.074B | $924M | $926M | $1.058B | $1.042B | $1.053B | $1.029B | $1.007B | $928M | $860M | $761M | $771M | $735M | $725M | $772M | $718M | $743M | $681M | $866M | $973.7M | $937M | $825M | $646M | $649.1M | $600M | $549.9M | $477.3M | $431.3M | $336.2M | $296.3M | $239.2M | $190.5M | $181.5M | $146.5M | $82.9M | $67.34M | $62.44M | $48.12M | $36.9M | $44.59M | $52.8M | $49.14M | $54.47M | $39.42M | $35.87M | $38.46M | $42.84M | $57.44M | $69.47M | $56.87M | $42.49M | $54.32M | $29.88M | $45.49M | $16.33M | $15.9M | $5.6M | $316K | $16.68M | $45.2M | $44.4M | $43.9M | $40.1M | $38.5M | $47.3M | $15.2M | $19.8M | $34.4M | $10.7M |