Enviri Corp(NVRI:US)
Market Cap$546.06M
Key Metrics
Price$19.43
Revenue (TTM)-
Holders Revenue (TTM)-
Gross Profit (TTM)-
Earnings (TTM)-
EBITDA (TTM)-
Op. Margin (TTM)-
Dividend Yield-
Holders Yield-
Cash on hand$105.62M
Total Assets$1.658B
Net Assets-$616.56M
Total Debt$1.752B
Key Metrics
Price$19.43
Revenue (TTM)-
Holders Revenue (TTM)-
Gross Profit (TTM)-
Earnings (TTM)-
EBITDA (TTM)-
Op. Margin (TTM)-
Dividend Yield-
Holders Yield-
Cash on hand$105.62M
Total Assets$1.658B
Net Assets-$616.56M
Total Debt$1.752B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | 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 | $187.34M | $549.8M | $315.97M | $547.91M | $558.71M | $573.63M | $609.99M | $600.32M | $528.82M | $596.97M | $609.02M | $560.71M | $468.3M | $486.91M | $481.05M | $452.8M | $205.42M | $470.39M | $468.67M | $447.27M | $508.34M | $509.4M | $447.28M | $398.84M | $399.79M | $423.16M | $350.9M | $329.9M | $436.9M | $351.56M | $339.91M | $408.04M | $454.97M | $384.65M | $394.9M | $372.54M | $360.22M | $367.79M | $369.93M | $353.28M | $387.43M | $428.33M | $455.75M | $451.58M | $492.09M | $526.38M | $535.34M | $512.48M | $681.34M | $740.05M | $759.74M | $715.4M | $766.33M | $756.78M | $770.58M | $752.34M | $792.73M | $855.86M | $875.09M | $779.06M | $757.35M | $752.4M | $786.52M | $742.41M | $772.49M | $744.22M | $776.98M | $696.89M | $835.55M | $1.045B | $1.1B | $987.79M | $974.62M | $927.36M | $946.15M | $840.03M | $912.3M | $773.29M | $766.02M | $682.07M | $732.53M | $697.47M | $696.15M | $640.06M | $710.92M | $617.29M | $617.58M | $556.27M | $563.97M | $530.19M | $536.46M | $487.9M | $497.27M | $510.52M | $486.62M | $458.6M | $518.62M | $510.29M | $532.34M | $505.04M | $564.91M | $533.22M | $465.81M | $449.14M | $458.3M | $425.9M | $430.83M | $404.63M | $432.5M | $446.2M | $456.9M | $401M | $402.3M | $407M | $426.3M | $390.7M | $407.4M | $395.8M | $387.7M | $366.7M | $387.2M | $374.1M | $377.3M | $356.9M | $352.9M | $348.1M | $338.1M | $318.7M | $407M | $314.9M | $354.6M | $345.8M | $414.1M | $416M | $386.8M | $408.1M | $586.3M | $447.8M | $454.5M | $454.5M | $505.4M | $414.3M | $451.3M | $388.5M | $325.3M | $300.9M | $355M | $370M | $337.1M | $324.4M | $323.6M | $293.9M | $357.2M | $278.4M | $264.3M | $269.3M | $291.1M | $261.7M | $296.3M | $281.3M | $300.9M | $322.6M | $337.7M | $300M | $321.3M | $263.9M | $273.9M | $242.2M |
Cost of Revenue | $345.57M | $444.23M | $283.24M | $424.78M | $489.36M | $454.75M | $480.22M | $478.26M | $417.6M | $470.93M | $474.68M | $452.06M | $380.31M | $392.8M | $403.2M | $377.02M | $180.74M | $375.34M | $375.45M | $357.37M | $408.02M | $412.18M | $364.14M | $316.47M | $315.43M | $311.49M | $266.2M | $251.18M | $331.78M | $257.08M | $252.24M | $311.35M | $349.76M | $290.33M | $293.96M | $288.27M | $284.2M | $286.31M | $316.9M | $283.06M | $298.25M | $336.63M | $360.4M | $361.08M | $408.93M | $408.74M | $417.19M | $409.77M | $524.91M | $567.89M | $577.15M | $564.26M | $591.08M | $579.99M | $584.78M | $593.67M | $621.59M | $671.4M | $667.21M | $610.42M | $592.18M | $574.75M | $590.52M | $579.43M | $588.02M | $554.6M | $572.63M | $536.89M | $641.33M | $762.34M | $791.75M | $731.01M | $709.18M | $667.45M | $683.26M | $625.62M | $681.01M | $558.29M | $552.2M | $502.36M | $546.79M | $532.65M | $526.32M | $493.65M | $548.77M | $470.75M | $467.88M | $428.99M | $424.87M | $399.99M | $403.84M | $375.67M | $374.67M | $383.76M | $361.29M | $344.52M | $388.77M | $382.35M | $398.53M | $385.11M | $385.74M | $353.41M | $356.09M | $319.27M | $321.9M | $291.7M | $300.93M | $286.4M | $298.7M | $308.6M | $311.1M | $277.7M | $270.7M | $279.2M | $291.8M | $270.3M | $277M | $272.5M | $263.5M | $254.4M | $268.3M | $258.3M | $264.7M | $251.3M | $246.3M | $245.6M | $241.1M | $229.4M | $289.4M | $226.9M | $258.9M | $259.1M | $314.9M | $310.9M | $297.8M | $316.5M | $491.2M | $348.6M | $374M | $373.6M | $413.1M | $325.5M | $357.9M | $310.3M | $278.5M | $218.3M | $322.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | -$158.22M | $105.58M | $32.73M | $123.13M | $69.35M | $118.88M | $129.78M | $122.06M | $111.21M | $126.04M | $134.34M | $108.65M | $87.99M | $94.11M | $77.85M | $75.78M | $24.68M | $95.05M | $93.23M | $89.9M | $100.32M | $97.22M | $83.14M | $82.37M | $84.36M | $111.67M | $84.7M | $78.72M | $105.11M | $94.49M | $87.67M | $96.69M | $105.22M | $94.32M | $100.94M | $84.27M | $76.03M | $81.48M | $53.04M | $70.22M | $89.18M | $91.7M | $95.35M | $90.5M | $83.15M | $117.64M | $118.16M | $102.71M | $156.43M | $172.15M | $182.58M | $151.14M | $175.24M | $176.8M | $185.8M | $158.67M | $171.14M | $184.46M | $207.88M | $168.64M | $165.17M | $177.65M | $196.01M | $162.97M | $184.47M | $189.63M | $204.34M | $160.01M | $194.22M | $282.56M | $307.84M | $256.79M | $265.44M | $259.92M | $262.89M | $214.41M | $231.3M | $215M | $213.82M | $179.71M | $185.74M | $164.82M | $169.83M | $146.41M | $162.15M | $146.54M | $149.7M | $127.29M | $139.1M | $130.2M | $132.62M | $112.23M | $122.59M | $126.76M | $125.33M | $114.09M | $129.85M | $127.94M | $133.82M | $119.93M | $179.18M | $179.81M | $109.72M | $129.87M | $136.4M | $134.2M | $129.89M | $118.23M | $133.8M | $137.6M | $145.8M | $123.3M | $131.6M | $127.8M | $134.5M | $120.4M | $130.4M | $123.3M | $124.2M | $112.3M | $118.9M | $115.8M | $112.6M | $105.6M | $106.6M | $102.5M | $97M | $89.3M | $117.6M | $88M | $95.7M | $86.7M | $99.2M | $105.1M | $89M | $91.6M | $95.1M | $99.2M | $80.5M | $80.9M | $92.3M | $88.8M | $93.4M | $78.2M | $46.8M | $82.6M | $32.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $86.2M | $91.92M | $56.93M | $89.58M | $93.89M | $90.07M | $95.56M | $92.16M | $84.97M | $94.42M | $93.22M | $87.71M | $66.98M | $64.34M | $68.23M | $69.21M | $23.18M | $70.96M | $71.13M | $71.77M | $87.33M | $88.52M | $81.56M | $73.76M | $67.48M | $64.54M | $68.62M | $57.16M | $64.55M | $52.39M | $50.62M | $58.32M | $63.84M | $60.93M | $55.71M | $54.77M | $51.37M | $51.16M | $50.48M | $51.67M | $56.24M | $65.58M | $59.98M | $64.82M | $73.09M | $68.63M | $79.03M | $69.46M | $108.84M | $127.08M | $127.81M | $126.89M | $128.92M | $126.4M | $129.07M | $130.86M | $233.95M | $133.63M | $142.78M | $134.11M | $229.36M | $133.58M | $134.14M | $134.73M | $128.27M | $133.2M | $133.98M | $122.83M | $161.32M | $148.68M | $162M | $157.41M | $147.33M | $135.19M | $127.04M | $127.84M | $133.6M | $117.06M | $117.41M | $114.66M | $108.19M | $95.21M | $95.33M | $99.14M | $101.32M | $92.09M | $92.08M | $90.33M | $89.86M | $84.42M | $83.65M | $82.32M | $76.67M | $78.71M | $78.07M | $80.59M | $103.61M | $75.63M | $80.83M | $85.49M | $79.99M | $86.94M | $57.71M | $55.44M | $53M | $53M | $52.5M | $55.9M | $57.5M | $54.4M | $55.7M | $52.8M | $54M | $54.6M | $54.9M | $54M | $55.7M | $53M | $51.8M | $52.1M | $59.4M | $47.8M | $49.4M | $49.5M | $59.2M | $59.6M | $54M | $49.6M | $57.4M | $44.6M | $45.1M | $41.1M | $47.4M | $47M | $43.8M | $41.9M | $41.5M | $45.2M | $44M | $43.8M | $50.2M | $44.6M | $41.8M | $37M | $35.5M | $38.4M | $42.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $654K | $465K | $775K | $467K | $1.27M | $888K | $943K | $861K | $339K | $902K | $1.02M | $520K | $145K | $193K | $296K | $56K | -$1.25M | $331K | $323K | $157K | $626K | $568K | $792K | $1.26M | $1.61M | $1.34M | $1.12M | $749K | $1.17M | $1.34M | $1.01M | $1.24M | $1.13M | $936K | $1.33M | $831K | $1.53M | $910K | $956K | $882K | $1.02M | $1.06M | $1.51M | $919K | $892K | $854K | $1.06M | $2.66M | $2.11M | $3.08M | $2.18M | $2.2M | $2.23M | $2.16M | $2.69M | $2.06M | $1.75M | $1.58M | $1.37M | $1.34M | $1.29M | $1.29M | $770K | $916K | $915K | $861K | $732K | $643K | $1.56M | $1.18M | $1.51M | $1.05M | $585K | $864K | $734K | $993K | $884K | $720K | $694K | $557K | $685K | $620K | $711K | $659K | $608K | $590K | $676K | $705K | $946K | $695K | $800K | $872K | $614K | $642K | $708K | $857K | $1.09M | $1.42M | $893K | $585K | $1.29M | $1.34M | $1.44M | $1.65M | $2.8M | $1.9M | $1.48M | $1.7M | $2.4M | $1.8M | $1.6M | $1.2M | $2.4M | $1.6M | $900K | $1.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $49.06M | $91.46M | $53.77M | $89.11M | $92.63M | $89.18M | $94.62M | $91.3M | $84.63M | $93.51M | $92.2M | $87.19M | $66.83M | $64.15M | $67.94M | $69.15M | $24.44M | $70.63M | $70.81M | $71.61M | $86.71M | $87.95M | $80.77M | $72.5M | $65.87M | $63.2M | $67.5M | $56.41M | $63.38M | $51.05M | $49.61M | $57.08M | $62.71M | $59.99M | $54.39M | $53.94M | $49.84M | $50.25M | $49.52M | $50.78M | $55.22M | $64.53M | $58.46M | $63.9M | $72.2M | $67.77M | $77.97M | $66.79M | $106.73M | $124M | $125.62M | $124.7M | $126.69M | $121.86M | $125.59M | $129.2M | $239.97M | $129.01M | $141.16M | $137.79M | $131.13M | $131.41M | $133.76M | $136.33M | $138.65M | $125.44M | $130.92M | $125M | $131.69M | $153.52M | $160.33M | $156.63M | $149.85M | $133.31M | $127.31M | $127.75M | $136.44M | $117.98M | $115.05M | $112.25M | $105.85M | $95.09M | $95.21M | $97.04M | $100.33M | $90.59M | $89.46M | $88M | $86.47M | $81.55M | $81.45M | $80.51M | $75.48M | $78.2M | $75.93M | $78.39M | $83.63M | $73.89M | $79.94M | $81.06M | $78.7M | $85.6M | $56.27M | $53.79M | $50.2M | $51.1M | $51.02M | $54.2M | $55.1M | $52.6M | $54.1M | $51.6M | $51.6M | $53M | $54M | $52.8M | $55.7M | $53M | $51.8M | $52.1M | $59.4M | $47.8M | $49.4M | $49.5M | $59.2M | $59.6M | $54M | $49.6M | $57.4M | $44.6M | $45.1M | $41.1M | $47.4M | $47M | $43.8M | $41.9M | $41.5M | $45.2M | $44M | $43.8M | $50.2M | $44.6M | $41.8M | $37M | $35.5M | $38.4M | $42.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $36.48M | - | $2.38M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.38M | $791K | -$401K | -$7.77M | $3.05M | $246K | -$5.02M | $96.94M | $883K | -$394K | -$2.51M | -$11.29M | $6.9M | $2.34M | -$2.81M | $28.08M | -$6.01M | $163K | -$280K | -$3.11M | $1.01M | -$1M | -$912K | -$3.73M | -$1.64M | $1.66M | $1.85M | $1.65M | -$502K | -$593K | $1.44M | $382K | $907K | $1.95M | $1.62M | $2.45M | $2.17M | $1.4M | $938K | $572K | -$137K | $1.44M | $1.34M | $18.9M | $323K | $2K | $3.85M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | -$244.42M | $13.65M | -$24.2M | $33.55M | -$24.55M | $28.81M | $34.21M | $29.89M | $26.24M | $31.63M | $41.12M | $20.94M | $21.01M | $29.77M | $9.62M | $6.57M | $1.5M | $24.09M | $22.1M | $18.13M | $12.99M | $8.7M | $1.58M | $8.61M | $16.88M | $47.13M | $16.08M | $21.57M | $40.56M | $42.09M | $37.05M | $38.36M | $41.38M | $33.39M | $45.22M | $29.5M | $24.66M | $30.32M | $2.56M | $18.55M | $32.94M | $26.12M | $35.37M | $25.68M | $10.06M | $49.01M | $39.13M | $33.25M | $47.59M | $45.07M | $54.78M | $24.24M | $111.68M | $52.78M | $57.52M | $27.41M | -$62.81M | $50.83M | $65.1M | $34.53M | -$64.19M | $44.07M | $61.47M | $28.24M | $56.2M | $56.42M | $70.36M | $37.17M | $32.9M | $133.87M | $145.84M | $99.38M | $118.11M | $124.73M | $135.85M | $86.57M | $97.7M | $97.94M | $96.42M | $65.05M | $77.56M | $69.62M | $74.5M | $47.28M | $60.83M | $54.45M | $57.62M | $36.96M | $49.24M | $45.78M | $48.97M | $29.91M | $45.93M | $48.06M | $47.26M | $33.5M | $26.24M | $52.31M | $52.98M | $34.44M | $55.64M | $48.73M | $52.02M | $39.19M | $48.7M | $45.9M | $43.84M | $29.93M | $40.3M | $49.7M | $56.8M | $41.9M | $47.8M | $45.4M | $49.2M | $37.9M | $47M | $42.5M | $44.6M | $34.1M | $32.8M | $42M | $36.6M | $30.5M | $21.8M | $18.3M | $18.6M | $16.1M | $31.5M | $28M | $36.3M | $31.1M | $38.1M | $43.6M | $30.7M | $35.3M | $39.9M | $39.3M | $21.6M | $22.2M | $28.2M | $30M | $37.1M | $26.5M | -$2.2M | $30M | -$24.5M | $370M | -$884.8M | $324.4M | $323.6M | $293.9M | -$706.8M | $278.4M | $264.3M | $269.3M | -$757.6M | $261.7M | $296.3M | $281.3M | -$837.4M | $322.6M | $337.7M | $300M | -$694.1M | $263.9M | $273.9M | $242.2M |
| -$11.58M | -$44.16M | -$21.27M | -$35.61M | -$68.94M | -$23.53M | -$31.62M | -$34.68M | -$28.86M | -$34.13M | -$37.65M | -$17.87M | -$39.41M | -$16.33M | -$120.38M | -$10.86M | -$8.77M | -$8.48M | -$6.94M | -$10.78M | -$17.31M | -$16.96M | -$13.55M | -$17.09M | -$10.16M | -$14.11M | -$12.7M | -$8.06M | -$4.5M | -$4.57M | -$4.22M | -$10.07M | -$15.69M | -$10.96M | -$14.66M | -$12.73M | -$46.79M | -$59.61M | -$15.99M | -$33.17M | -$40.11M | -$31.32M | -$13.19M | -$668K | -$44.57M | -$14.36M | -$44.46M | -$14.7M | -$63.39M | -$265.88M | -$15.95M | -$9.8M | -$10.67M | -$12.54M | -$33.6M | -$52.24M | -$11.2M | -$11.55M | -$12.69M | -$16.71M | -$12.57M | -$14.97M | -$14.37M | -$15.66M | -$15.14M | -$14.93M | -$14.97M | -$14.77M | - | -$12.29M | -$18.11M | -$15.52M | -$4.94M | -$685K | $1.29M | $1.04M | -$5.22M | $1.73M | -$1.56M | -$1.79M | -$1.67M | $473K | $635K | -$1.36M | -$464K | -$869K | -$1.88M | -$1.52M | -$2.4M | -$2.16M | -$1.3M | -$776K | -$637K | $275K | -$1.35M | -$1.13M | -$18.93M | -$98K | $188K | -$5.67M | -$2.33M | -$582K | $62K | -$21K | - | - | $610K | $1.7M | $9M | -$2.6M | $2M | $3.4M | $7M | $1.1M | $16.2M | $14.4M | $6.4M | $10.1M | $10.4M | $24.1M | $19.1M | -$20.6M | $11.3M | $20.5M | $28.3M | $31.1M | $22.4M | $26.5M | $1.9M | $12.1M | $3.3M | $12.7M | $900K | $3.1M | $4M | $3.8M | $3M | $6M | $3.9M | $2.4M | $1.6M | $4.7M | $2.7M | $2.3M | $1.4M | $1.9M | $3.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $580K | $473K | $414K | $454K | $682K | $981K | $3.44M | $1.7M | $1.97M | $1.72M | $1.59M | $1.48M | $1.27M | $952K | $693K | $644K | $390K | $544K | $577K | $547K | $561K | $604K | $816K | $193K | $406K | $445K | $591K | $533K | $506K | $575K | $577K | $498K | $854K | $610K | $493K | $512K | $715K | $673K | $552K | $535K | $623K | $264K | $431K | $256K | $440K | $555K | $410K | $297K | $463K | $388K | $830K | $406K | $671K | $1.45M | $882K | $674K | $729K | $683K | $619K | $720K | $819K | $737K | $651K | $461K | $984K | $888K | $512K | $545K | - | $1.07M | $886K | $914K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $8.24M | $27.83M | $8.74M | $26.57M | $27.35M | $28.81M | $27.93M | $28.12M | $27.08M | $27.55M | $26.41M | $25M | $23.62M | $19.75M | $16.69M | $15.09M | $14.38M | $15.74M | $15.64M | $16.26M | $18.21M | $15.79M | $14.95M | $12.65M | $12.27M | $12.82M | $13.54M | $5.51M | $8.91M | $5.75M | $5.68M | $9.58M | $11.37M | $12.12M | $12.41M | $11.65M | $11.66M | $13.76M | $13.81M | $12.36M | $11.99M | $11.11M | $11.82M | $11.88M | $11.78M | $11.95M | $11.96M | $11.42M | $12.24M | $12.82M | $12.86M | $11.74M | $11.34M | $11.61M | $11.61M | $12.82M | $11.93M | $12.23M | $12.64M | $11.94M | $13.38M | $15.71M | $15.41M | $16.12M | $16.13M | $15.82M | $15.49M | $15.31M | - | $19.65M | $19.08M | $17.12M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$3.92M | -$16.8M | -$12.94M | -$9.49M | -$42.28M | $4.3M | -$7.12M | -$8.26M | -$3.75M | -$8.3M | -$12.83M | $5.65M | -$17.06M | $2.47M | -$104.38M | $3.59M | $5.23M | $6.72M | $8.12M | $4.93M | $338K | -$1.77M | $583K | -$4.63M | $1.7M | -$1.74M | $245K | -$3.08M | $3.9M | $599K | $884K | -$983K | -$5.18M | $557K | -$2.75M | -$1.59M | -$35.85M | -$46.53M | -$2.74M | -$21.34M | -$28.74M | -$20.48M | -$1.81M | $10.96M | -$33.22M | -$2.97M | -$32.91M | -$3.57M | -$51.61M | -$253.45M | -$3.93M | $1.54M | - | -$2.38M | -$22.88M | -$40.09M | - | - | -$664K | -$5.49M | - | - | $394K | - | - | - | - | - | - | $6.29M | $83K | $685K | -$4.94M | -$685K | $1.29M | $1.04M | -$5.22M | $1.73M | -$1.56M | -$1.79M | -$1.67M | $473K | $635K | -$1.36M | -$464K | -$869K | -$1.88M | -$1.52M | -$2.4M | -$2.16M | -$1.3M | -$776K | -$637K | $275K | -$1.35M | -$1.13M | -$18.93M | -$98K | $188K | -$5.67M | -$2.33M | -$582K | $62K | -$21K | - | - | $610K | $1.7M | $9M | -$2.6M | $2M | $3.4M | $7M | $1.1M | $16.2M | $14.4M | $6.4M | $10.1M | $10.4M | $24.1M | $19.1M | -$20.6M | $11.3M | $20.5M | $28.3M | $31.1M | $22.4M | $26.5M | $1.9M | $12.1M | $3.3M | $12.7M | $900K | $3.1M | $4M | $3.8M | $3M | $6M | $3.9M | $2.4M | $1.6M | $4.7M | $2.7M | $2.3M | $1.4M | $1.9M | $3.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$256.32M | -$32.8M | -$45.62M | -$4.67M | -$96.07M | $2.31M | -$330K | -$7.58M | -$5.48M | -$5.31M | $742K | $708K | -$20.46M | $10.93M | -$108.61M | -$4.82M | -$12.77M | $15.41M | $15.11M | $2.09M | -$2.41M | -$8.27M | -$11.98M | -$8.47M | $6.72M | $32.86M | $3.38M | $13.51M | $36.06M | $37.52M | $32.83M | $28.3M | $25.69M | $22.44M | $30.56M | $16.77M | -$22.13M | -$29.3M | -$13.43M | -$14.61M | -$7.17M | -$5.2M | $22.18M | $25.01M | -$34.51M | $34.65M | -$5.33M | $18.56M | -$15.8M | -$220.8M | $38.82M | $14.45M | -$257.81M | $40.24M | $23.91M | -$24.84M | -$67.85M | $39.28M | $52.41M | $17.82M | -$68.31M | $29.1M | $47.11M | $12.58M | $39.79M | $41.49M | $55.39M | $22.4M | $16.29M | $115.57M | $127.9M | $83.58M | $91.69M | $104.82M | $116.77M | $69.17M | $77.72M | $83.61M | $82.79M | $51.88M | $67.54M | $60.54M | $64.69M | $37.49M | $50.76M | $44.85M | $48.14M | $27.49M | $40.22M | $36M | $39.19M | $18.82M | $36.55M | $38.1M | $37.08M | $22.4M | $15.56M | $41.75M | $40.11M | $17.79M | $36.37M | $31.69M | $44.62M | $31.71M | $40.8M | $39.8M | $37.64M | $24.1M | $40M | $42M | $52.7M | $40.1M | $48.8M | $41M | $59.8M | $49.4M | $48.6M | $46.3M | $48.7M | $51.7M | $48.1M | $30.4M | $39.9M | $42.9M | $40.9M | $40M | $31.5M | $33.5M | $25.6M | $34.2M | $36.5M | $41M | $35.2M | $41.6M | $29.7M | $34.1M | $38.4M | $40M | $20.8M | $20.4M | $25.6M | $30.2M | $35.5M | $24.3M | -$5.1M | $27.8M | -$25.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $40.55M | -$24.39M | -$905K | $2M | -$14.31M | $13.44M | $10.02M | $7.92M | $6.83M | $3.5M | $15.33M | $8.02M | $2.9M | $9.38M | -$3.12M | $1.22M | -$10.69M | $7.82M | $4.8M | $2.1M | $1.86M | -$1.65M | -$2.3M | -$682K | $2.4M | $12.6M | $3.99M | $1.22M | -$11.14M | $11.05M | -$502K | $8.27M | $58.05M | $8.27M | $11.23M | $6.25M | -$8.28M | $5.08M | $12M | -$2.17M | $733K | $6.99M | $7.11M | $12.86M | $6.75M | $13.93M | $4.84M | $5.31M | $7.64M | $10.8M | $11.51M | $4.97M | $6.76M | $13.55M | $10.45M | $4.5M | $25.04M | $7.08M | $13.34M | $4.4M | -$19.02M | $7.39M | $12.87M | $3.03M | -$2M | $6.53M | $12.47M | $1.51M | $2.58M | $30.05M | $35M | $24.19M | $26.42M | $32.19M | $37.39M | $21.6M | $23.67M | $27.61M | $27.54M | $16.99M | $13.39M | $18.62M | $20.65M | $12.11M | $13.42M | $12.15M | $14.94M | $8.53M | $12.44M | $10.78M | $12.14M | $6.35M | $11.31M | $11.74M | $11.4M | $7.39M | $4.07M | $13.14M | $14.04M | $6.61M | $10.31M | $9.38M | $15.62M | $11.51M | $14.8M | $13.7M | $13.82M | $9.3M | $15.9M | $16.1M | $19.6M | $15.8M | $19M | $13.3M | $23.4M | $19.3M | $19.1M | $17.2M | $19.4M | $20.6M | $19.1M | $12M | $15.3M | $17.4M | $12.8M | $17.7M | $14M | $14.9M | $9.5M | $15.9M | $14.2M | $16.8M | $10.1M | $14.8M | $10.9M | $13.3M | $11.2M | $14.9M | $8.6M | $8.4M | $6.2M | $12.1M | $13.5M | $11.3M | -$1M | $13.2M | -$11.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$394.51M | -$9.54M | -$46.76M | -$7.81M | -$82.43M | -$12.27M | -$11.12M | -$16.85M | -$53.58M | -$10.09M | -$15.84M | -$8.59M | -$36.14M | $2.88M | -$104.5M | -$38.68M | -$23.74M | $9.83M | $15.08M | $1.57M | -$5.41M | -$8.34M | -$9.46M | $1.23M | $40.9M | $437.86M | $10.93M | $22.54M | $48.07M | $34.65M | $42.71M | $19.58M | -$31.82M | $13.8M | $19.73M | $10.14M | -$14.32M | -$31.54M | -$24.3M | -$9.59M | -$7.78M | -$9.48M | $7.76M | $15.83M | -$44.04M | $26.13M | -$12.6M | $11.61M | -$23.07M | -$231.57M | $27.38M | $9.07M | -$264.87M | $27.07M | $13.27M | -$29.57M | -$93.09M | $31.99M | $38.74M | $12.81M | -$49.86M | $20.93M | $31.46M | $9.93M | $41.21M | $23.3M | $41.51M | $19.76M | $17.73M | $81.84M | $92.41M | $59.54M | $94.34M | $79.7M | $85.4M | $49.78M | $54.14M | $57.62M | $55.96M | $36.52M | $54.16M | $41.89M | $43.97M | $25.38M | $37.3M | $40.58M | $32.96M | $19.03M | $27.7M | $30.31M | $27.2M | $14.2M | $25.42M | $27.34M | $27.79M | $15.61M | $11.49M | $28.03M | $26.07M | $11.23M | $27.69M | $23.73M | $29M | $21.37M | $27.5M | $27.3M | $24.92M | $16.1M | $24.7M | $27.4M | $34.5M | $25.8M | $180.4M | $34.8M | $38.1M | $31.5M | $31.1M | $30.7M | $30.4M | $32.3M | $29.9M | $18.8M | $25.1M | $26.2M | $29.3M | $22.8M | $18M | $19.2M | $16.1M | $18.3M | $22.3M | $31M | $17.9M | $26.8M | $18.8M | $20.8M | $27.2M | $25.1M | $12.2M | $12M | $19.4M | $18.1M | $22M | $13M | -$4.1M | $14.6M | -$14.5M | $15.5M | -$18M | $11.3M | $21.5M | $16.2M | $18.6M | $17.7M | $13.4M | $13.6M | $16.4M | $10.7M | $11.6M | $10.8M | $14.8M | $19.3M | $15.6M | $10.8M | $15.8M | $13.5M | $10M | $8.3M |
Minority Interests | -$1.49M | -$1.13M | -$1.06M | -$1.2M | -$814K | -$901K | -$2.48M | -$1.12M | -$779K | -$708K | $4.4M | -$935K | -$582K | -$802K | -$1.1M | -$1.16M | -$592K | -$2.26M | -$1.69M | -$1.43M | -$894K | -$1.24M | -$1.15M | -$1.09M | -$1.67M | -$2.51M | -$2.29M | -$1.84M | -$2.16M | -$1.8M | -$2.22M | -$1.77M | -$1.58M | -$498K | -$693K | -$1.25M | -$1.32M | -$1.44M | -$1.87M | -$1.28M | $781K | $827K | -$1.19M | -$565K | -$1.55M | -$1.53M | -$14K | -$1.4M | -$2.26M | -$2.09M | -$3.58M | -$1.83M | $512K | -$664K | -$562K | $203K | $625K | -$190K | -$1.01M | -$1.38M | -$1.26M | -$753K | -$1.8M | -$1.89M | -$1.81M | -$3.12M | -$900K | -$1.16M | $684K | -$1.55M | -$2.53M | -$2.5M | -$2.89M | -$2.38M | -$2.34M | -$2.12M | -$1.67M | -$1.82M | -$2.09M | -$2.27M | -$2.29M | -$1.9M | -$2.23M | -$2.33M | -$2.32M | -$2.03M | -$2.22M | -$2.1M | -$2.08M | -$1.85M | -$1.6M | -$1.68M | -$1.35M | -$1.67M | -$1.59M | -$1.45M | -$1.44M | -$1.19M | -$1.37M | -$1.09M | -$1.63M | -$1.42M | -$769K | -$1.16M | -$1.5M | -$1.2M | -$1.09M | -$1.3M | -$600K | -$1.5M | -$1.4M | -$1.5M | -$1.3M | -$1.6M | -$1.7M | -$1.4M | -$1.6M | -$1.6M | -$1.1M | -$1.2M | -$900K | -$400K | -$500K | -$700K | -$1.2M | -$500K | -$500K | -$600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$396M | -$10.67M | -$47.81M | -$9.01M | -$83.24M | -$13.17M | -$13.6M | -$17.96M | -$54.36M | -$10.8M | -$11.44M | -$9.53M | -$36.72M | $2.08M | -$105.59M | -$39.84M | -$24.34M | $7.56M | $13.39M | $135K | -$6.3M | -$9.58M | -$10.6M | $141K | $39.23M | $435.35M | $8.64M | $20.7M | $45.91M | $32.85M | $40.49M | $17.81M | -$33.4M | $13.3M | $19.04M | $8.89M | -$15.64M | -$32.99M | -$26.17M | -$10.87M | -$7M | -$8.66M | $6.58M | $15.26M | -$45.59M | $24.6M | -$12.61M | $10.21M | -$25.33M | -$233.66M | $23.8M | $7.25M | -$264.36M | $26.4M | $12.71M | -$29.37M | -$92.47M | $31.8M | $37.73M | $11.43M | -$51.12M | $20.18M | $29.66M | $8.03M | $39.4M | $20.18M | $40.61M | $18.59M | $18.42M | $80.28M | $89.88M | $57.04M | $91.45M | $77.32M | $83.07M | $47.65M | $52.47M | $55.8M | $53.87M | $34.25M | $51.87M | $39.99M | $41.74M | $23.06M | $34.99M | $38.55M | $30.75M | $16.92M | $25.62M | $28.47M | $25.61M | $12.52M | $24.07M | $25.67M | $26.2M | $14.16M | $10.04M | $26.84M | $24.71M | $10.14M | $26.06M | $22.31M | $28.23M | $20.2M | $26M | $26.1M | $23.82M | $14.8M | $24.1M | $25.9M | $33.1M | $24.3M | $179.1M | $33.2M | $36.4M | $30.1M | $29.5M | $29.1M | $29.3M | $31.1M | $29M | $18.4M | $24.6M | $25.5M | $28.1M | $22.3M | $17.5M | $18.6M | $16.1M | $18.3M | $22.3M | $31M | $17.9M | $26.8M | $18.8M | $20.8M | $27.2M | $25.1M | $12.2M | $12M | $19.4M | $18.1M | $22M | $13M | -$4.1M | $14.6M | -$14.5M | $15.5M | -$18M | $11.3M | $21.5M | $16.2M | $18.6M | $17.7M | $13.4M | $13.6M | $16.4M | $10.7M | $11.6M | $10.8M | $14.8M | $19.3M | $15.6M | $10.8M | $15.8M | $13.5M | $10M | $8.3M |
Shares Outstanding (Basic) | 27.88M | 28.11M | 28.11M | 28.11M | 80.22M | 80.17M | 80.15M | 79.95M | - | 79.85M | 79.82M | 79.63M | 79.56M | 79.53M | 79.51M | 79.36M | 79.29M | 79.29M | 79.27M | 79.09M | 79.01M | 79M | 78.99M | 78.76M | 78.64M | 79.67M | 80.33M | 79.91M | 80.4M | 80.95M | 80.86M | 80.65M | 80.65M | 80.64M | 80.54M | 80.39M | - | 80.38M | 80.34M | 80.24M | 80.24M | 80.24M | 80.22M | 80.24M | 80.91M | 80.92M | 80.89M | 80.82M | 80.78M | 80.78M | 80.76M | 80.71M | 80.66M | 80.66M | 80.63M | 80.58M | - | 80.77M | 80.75M | 80.7M | - | 80.57M | 80.56M | 80.54M | - | 80.32M | 80.29M | 80.25M | - | 84.09M | 84.27M | 84.37M | - | 84.19M | 84.15M | 84.05M | - | 168.04M | 167.84M | 167.29M | - | 83.39M | 83.22M | 83.01M | - | 82.33M | 82.16M | 81.87M | - | 81.5M | 81.23M | 81.09M | - | 81.03M | 80.71M | 160.16M | - | 159.59M | 79.66M | 159.23M | - | 79.98M | 159.86M | 80.03M | - | 82.6M | 82.16M | 82.42M | - | 88.9M | 91.84M | 93.51M | - | 96.41M | 97.7M | 98.75M | - | 99.11M | 99.95M | 100.34M | - | 101.3M | 101.18M | 100.81M | - | 100.67M | 100.54M | 100.36M | - | 99.22M | 98.6M | 101.3M | - | 105.17M | 105.62M | 104.94M | - | 105.17M | 105.16M | 105.13M | - | 104.87M | 104.87M | 104.84M | - | 104.84M | 104.83M | 108.66M | - | 108.66M | 108.66M | 114.53M | - | 116.51M | 117.4M | 119.28M | - | 119.28M | 119.39M | 119.39M | - | 119.21M | 119.08M | 118.94M | - | 118.91M | 118.87M | 114.33M |
Shares Outstanding (Diluted) | 27.88M | 28.11M | 28.11M | 28.11M | 80.22M | 80.17M | 80.15M | 79.95M | - | 79.85M | 79.82M | 79.63M | 79.56M | 79.57M | 79.51M | 79.36M | 80.09M | 80.28M | 80.77M | 79.09M | 79.01M | 79M | 78.99M | 78.76M | 80.27M | 81.11M | 80.33M | 81.65M | 83.31M | 83.88M | 83.64M | 83.54M | 80.65M | 83.14M | 82.85M | 82.26M | - | 80.38M | 80.34M | 80.24M | 80.24M | 80.24M | 80.42M | 80.35M | 80.91M | 81.1M | 80.89M | 81.02M | 80.78M | 80.78M | 81M | 80.93M | 80.66M | 80.91M | 80.88M | 80.58M | - | 81.04M | 81.01M | 80.94M | - | 80.76M | 80.74M | 80.74M | - | 80.63M | 80.55M | 80.48M | - | 84.54M | 84.75M | 84.85M | - | 84.76M | 84.7M | 84.58M | - | 169.01M | 168.89M | 168.46M | - | 84.22M | 84.09M | 83.96M | - | 83.18M | 83.05M | 82.92M | - | 82.2M | 81.74M | 81.31M | - | 81.29M | 81.88M | 162.14M | - | 160.61M | 79.87M | 159.52M | - | 80.15M | 160.19M | 80.17M | - | 82.6M | 82.16M | 82.42M | - | 88.9M | 91.84M | 93.51M | - | 96.41M | 97.7M | 98.75M | - | 99.11M | 99.95M | 100.34M | - | 101.3M | 101.18M | 100.81M | - | 100.67M | 100.54M | 100.36M | - | 99.22M | 98.6M | 101.3M | - | 105.17M | 105.62M | 104.94M | - | 105.17M | 105.16M | 105.13M | - | 104.87M | 104.87M | 104.84M | - | 104.84M | 104.83M | 108.66M | - | 108.66M | 108.66M | 114.53M | - | 116.51M | 117.4M | 119.28M | - | 119.28M | 119.39M | 119.39M | - | 119.21M | 119.08M | 118.94M | - | 118.91M | 118.87M | 114.33M |
EPS (Basic) | -$14.21 | -$0.38 | -$1.70 | -$0.32 | -$1.04 | -$0.16 | -$0.17 | -$0.22 | - | -$0.14 | -$0.14 | -$0.12 | -$0.46 | $0.03 | -$1.33 | -$0.50 | -$0.31 | $0.10 | $0.17 | $0 | -$0.08 | -$0.12 | -$0.13 | $0 | $0.50 | $5.46 | $0.11 | $0.26 | $0.57 | $0.41 | $0.50 | $0.22 | -$0.41 | $0.16 | $0.24 | $0.11 | - | -$0.41 | -$0.33 | -$0.14 | -$0.09 | -$0.11 | $0.08 | $0.19 | -$0.56 | $0.30 | -$0.16 | $0.13 | -$0.31 | -$2.89 | $0.29 | $0.09 | -$3.28 | $0.33 | $0.16 | -$0.36 | - | $0.39 | $0.47 | $0.14 | - | $0.25 | $0.37 | $0.10 | - | $0.25 | $0.51 | $0.23 | - | $0.95 | $1.07 | $0.68 | - | $0.92 | $0.99 | $0.57 | - | $0.33 | $0.32 | $0.21 | - | $0.48 | $0.50 | $0.28 | - | $0.47 | $0.38 | $0.21 | - | $0.35 | $0.32 | $0.16 | - | $0.32 | $0.33 | $0.088 | - | $0.17 | $0.31 | $0.063 | - | $0.28 | $0.18 | $0.25 | - | $0.16 | $0.15 | $0.09 | - | $0.14 | $0.18 | $0.13 | - | $0.17 | $0.19 | $0.15 | - | $0.074 | $0.073 | $0.078 | - | $0.046 | $0.061 | $0.064 | - | $0.056 | $0.044 | $0.046 | - | $0.046 | $0.056 | $0.078 | - | $0.065 | $0.045 | $0.05 | - | $0.06 | $0.029 | $0.029 | - | $0.044 | $0.053 | $0.031 | - | $0.035 | -$0.035 | $0.038 | - | $0.028 | $0.051 | $0.038 | - | $0.039 | $0.029 | $0.029 | - | $0.023 | $0.025 | $0.023 | - | $0.028 | $0.023 | $0.015 | - | $0.019 | $0.014 | $0.012 |
EPS (Diluted) | -$14.21 | -$0.38 | -$1.70 | -$0.32 | -$1.04 | -$0.16 | -$0.17 | -$0.22 | - | -$0.14 | -$0.14 | -$0.12 | -$0.46 | $0.03 | -$1.33 | -$0.50 | -$0.31 | $0.09 | $0.17 | $0 | -$0.08 | -$0.12 | -$0.13 | $0 | $0.49 | $5.37 | $0.11 | $0.25 | $0.55 | $0.39 | $0.48 | $0.21 | -$0.41 | $0.16 | $0.23 | $0.11 | - | -$0.41 | -$0.33 | -$0.14 | -$0.09 | -$0.11 | $0.08 | $0.19 | -$0.56 | $0.30 | -$0.16 | $0.13 | -$0.31 | -$2.89 | $0.29 | $0.09 | -$3.28 | $0.33 | $0.16 | -$0.36 | - | $0.39 | $0.47 | $0.14 | - | $0.25 | $0.37 | $0.10 | - | $0.25 | $0.50 | $0.23 | - | $0.95 | $1.06 | $0.67 | - | $0.91 | $0.98 | $0.56 | - | $0.33 | $0.32 | $0.21 | - | $0.48 | $0.50 | $0.28 | - | $0.47 | $0.37 | $0.21 | - | $0.35 | $0.32 | $0.16 | - | $0.32 | $0.32 | $0.088 | - | $0.17 | $0.31 | $0.063 | - | $0.28 | $0.18 | $0.25 | - | $0.16 | $0.15 | $0.088 | - | $0.14 | $0.18 | $0.13 | - | $0.17 | $0.19 | $0.15 | - | $0.074 | $0.073 | $0.078 | - | $0.046 | $0.061 | $0.064 | - | $0.056 | $0.044 | $0.046 | - | $0.046 | $0.056 | $0.078 | - | $0.065 | $0.045 | $0.05 | - | $0.06 | $0.029 | $0.029 | - | $0.044 | $0.053 | $0.031 | - | $0.035 | -$0.035 | $0.038 | - | $0.028 | $0.051 | $0.038 | - | $0.039 | $0.029 | $0.029 | - | $0.023 | $0.025 | $0.023 | - | $0.028 | $0.023 | $0.015 | - | $0.019 | $0.014 | $0.012 |
EBIT | -$248.08M | -$4.96M | -$36.88M | $21.9M | -$68.72M | $31.12M | $27.6M | $20.55M | $21.6M | $22.25M | $27.15M | $25.7M | $3.16M | $30.68M | -$91.91M | $10.27M | $1.61M | $31.15M | $30.75M | $18.34M | $15.81M | $7.53M | $2.98M | $4.18M | $18.99M | $45.68M | $16.92M | $19.02M | $44.97M | $43.27M | $38.51M | $37.88M | $37.06M | $34.56M | $42.97M | $28.42M | -$10.47M | -$15.54M | $377K | -$2.25M | $4.82M | $5.91M | $34M | $36.89M | -$22.73M | $46.6M | $6.63M | $29.98M | -$3.56M | -$207.99M | $51.68M | $26.19M | -$246.47M | $51.84M | $35.52M | -$12.01M | -$55.92M | $51.51M | $65.05M | $29.76M | -$54.93M | $44.81M | $62.52M | $28.7M | $55.91M | $57.31M | $70.87M | $37.72M | $37.41M | $135.22M | $146.97M | $100.7M | $118.11M | $124.73M | $135.85M | $86.57M | $97.7M | $97.94M | $96.42M | $65.05M | $77.56M | $69.62M | $74.5M | $47.28M | $60.83M | $54.45M | $57.62M | $36.96M | $49.24M | $45.78M | $48.97M | $29.91M | $45.93M | $48.06M | $47.26M | $33.5M | $26.24M | $52.31M | $52.98M | $34.44M | $55.64M | $48.73M | $52.02M | $39.19M | $48.7M | $45.9M | $43.84M | $29.93M | $40.3M | $49.7M | $56.8M | $41.9M | $47.8M | $45.4M | $49.2M | $37.9M | $47M | $42.5M | $44.6M | $34.1M | $32.8M | $42M | $36.6M | $30.5M | $21.8M | $18.3M | $18.6M | $16.1M | $31.5M | $28M | $36.3M | $31.1M | $38.1M | $43.6M | $30.7M | $35.3M | $39.9M | $39.3M | $21.6M | $22.2M | $28.2M | $30M | $37.1M | $26.5M | -$2.2M | $30M | -$24.5M | $370M | -$884.8M | $324.4M | $323.6M | $293.9M | -$706.8M | $278.4M | $264.3M | $269.3M | -$757.6M | $261.7M | $296.3M | $281.3M | -$837.4M | $322.6M | $337.7M | $300M | -$694.1M | $263.9M | $273.9M | $242.2M |
EBITDA | -$188.82M | $26.79M | $31.44M | $52.62M | $15.02M | $67.53M | $79.76M | $73.89M | $69.75M | $68.42M | $82.21M | $60.72M | $58.82M | $72.77M | $54.9M | $52.79M | $41.9M | $73.35M | $67.56M | $59.13M | $58.52M | $52.17M | $45.61M | $46.83M | $52.71M | $82.03M | $47.63M | $54.25M | $74.6M | $76.82M | $72.52M | $73.05M | $75.18M | $66.15M | $77.38M | $61.38M | $60.46M | $22.27M | $37.15M | $42.48M | $78.54M | $59.6M | $71.85M | $63.58M | $57.77M | $89.72M | $76.96M | $74.14M | $99.55M | $105.74M | $115.56M | $88.23M | -$178.19M | $119.3M | $123.62M | $99.1M | $21.24M | $129.87M | $144.12M | $111.77M | $23.85M | $123.33M | $139.12M | $109.64M | $138.8M | $133.25M | $149.17M | $112.12M | $114.48M | $223.1M | $235.67M | $184.99M | $205.18M | $204.58M | $210.31M | $155.94M | $169.34M | $159.66M | $160.97M | $127.15M | $130.07M | $117.58M | $123.22M | $98.14M | $110.27M | $101.08M | $104.63M | $83.1M | $95.93M | $91.16M | $91.59M | $71.11M | $85M | $88.07M | $87.39M | $73.15M | $88.81M | $97.27M | $97.61M | $81.47M | $101.53M | $93.46M | $87.54M | $74.45M | $83.4M | $81.2M | $76.78M | $60.63M | $67.3M | $85.8M | $88.1M | $67.1M | $70.6M | $72.1M | $63.4M | $52M | $68.3M | $60.2M | $62.1M | $36.1M | $40.4M | $88.6M | $51.9M | $35.6M | $19.1M | $12.4M | $21.4M | $13.2M | $58.3M | $33.3M | $47.3M | $32.9M | $50.9M | $55M | $41.2M | $45.9M | $50.6M | $48M | $32.6M | $34.7M | $40.5M | $39.5M | $48.9M | $38.9M | $9.9M | $42.3M | -$13.4M | $370M | -$884.8M | $324.4M | $323.6M | $293.9M | -$706.8M | $278.4M | $264.3M | $269.3M | -$757.6M | $261.7M | $296.3M | $281.3M | -$837.4M | $322.6M | $337.7M | $300M | -$694.1M | $263.9M | $273.9M | $242.2M |