Nexstar Media Group, Inc.(NXST:US)
Market Cap$5.072B
Key Metrics
Price$164.65
Revenue (TTM)$5.876B
Holders Revenue (TTM)$226M
Gross Profit (TTM)$3.209B
Earnings (TTM)$172M
EBITDA (TTM)$1.536B
Op. Margin (TTM)18.01%
Dividend Yield4.46%
Holders Yield4.46%
Cash on hand$218M
Total Assets$17.715B
Net Assets$2.264B
Total Debt$11.798B
Key Metrics
Price$164.65
Revenue (TTM)$5.876B
Holders Revenue (TTM)$226M
Gross Profit (TTM)$3.209B
Earnings (TTM)$172M
EBITDA (TTM)$1.536B
Op. Margin (TTM)18.01%
Dividend Yield4.46%
Holders Yield4.46%
Cash on hand$218M
Total Assets$17.715B
Net Assets$2.264B
Total Debt$11.798B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.993B | $1.396B | $1.289B | $1.198B | $1.229B | $1.234B | $1.487B | $1.366B | $1.269B | $1.284B | $1.304B | $1.132B | $1.24B | $1.257B | $1.487B | $1.269B | $1.245B | $1.21B | $1.246B | $1.157B | $1.132B | $1.114B | $1.377B | $1.118B | $914.63M | $1.092B | $1.1B | $663.58M | $649.01M | $626.65M | $798.02M | $693.02M | $660.32M | $615.34M | $653.66M | $611.87M | $626.12M | $540.32M | $309.88M | $275.66M | $261.99M | $255.66M | $246.77M | $223.03M | $219.35M | $201.74M | $192.8M | $157.74M | $146.93M | $133.83M | $138.12M | $125.79M | $126.21M | $112.21M | $116.17M | $89.95M | $88.86M | $83.64M | $86.2M | $74.84M | $75.51M | $69.95M | $97.06M | $73.13M | $74.54M | $68.63M | $73.96M | $60.4M | $62.15M | $55.47M | $80.31M | $70.28M | $70.62M | $63.71M | $71.56M | $64.46M | $68.73M | $62.05M | $77.19M | $63.59M | $64.56M | $59.83M | $61.53M | $54.67M | $58.66M | $53.31M | $70.46M | $59.88M | $61.16M | $54.24M | $112.19M | $52.87M | $33.69M | $33.69M |
Cost of Revenue | $929M | $611M | $565M | $562M | $557M | $551M | $558M | $563M | $552M | $548M | $540M | $537M | $537M | $538M | $502.1M | $511M | $502M | $490M | $470.63M | $480.1M | $462.4M | $449.3M | $435.73M | $423.09M | $416.64M | $445.06M | $437.4M | $322.33M | $296.04M | $292.86M | $279.15M | $285.36M | $274.44M | $278.96M | $264.41M | $257.66M | $252.61M | $218.73M | $98.2M | $100.74M | $92.94M | $90.12M | $77.14M | $78.55M | $73.04M | $68.03M | $51.93M | $48.4M | $45.26M | $41.85M | $39.88M | $37.27M | $36.46M | $34.1M | $25.83M | $21.95M | $21.85M | $22.13M | $22.02M | $20.83M | $19.71M | $19.1M | $20.09M | $19.67M | $19.58M | $18.98M | $20.37M | $18.73M | $19.09M | $19.06M | $20.1M | $19.41M | $19.28M | $19.5M | $19.22M | $18.2M | $18.55M | $18.16M | $18.63M | $17.74M | $17.71M | $17.39M | $18.49M | $16.55M | $16.55M | $16.2M | $17.95M | $16.69M | $15.94M | $15.47M | $30.28M | $15.65M | - | - |
Gross Profit | $1.064B | $785M | $724M | $636M | $672M | $683M | $929M | $803M | $717M | $736M | $764M | $595M | $703M | $719M | $984.6M | $758M | $743M | $720M | $775.21M | $676.9M | $669.2M | $664.6M | $940.88M | $695.11M | $497.99M | $646.76M | $662.69M | $341.25M | $352.97M | $333.78M | $518.87M | $407.65M | $385.88M | $336.37M | $389.25M | $354.21M | $373.51M | $321.59M | $211.68M | $174.92M | $169.06M | $165.54M | $169.62M | $144.48M | $146.31M | $133.71M | $140.87M | $109.35M | $101.67M | $91.98M | $98.25M | $88.52M | $89.75M | $78.1M | $90.34M | $68M | $67.01M | $61.51M | $64.18M | $54.01M | $55.8M | $50.84M | $76.97M | $53.46M | $54.96M | $49.64M | $53.59M | $41.67M | $43.07M | $36.41M | $60.22M | $50.87M | $51.34M | $44.22M | $52.34M | $46.26M | $50.18M | $43.9M | $58.56M | $45.85M | $46.86M | $42.44M | $43.04M | $38.12M | $42.11M | $37.12M | $52.51M | $43.2M | $45.22M | $38.76M | $81.91M | $37.22M | - | - |
| $457M | $327M | $275M | $271M | $262M | $258M | $270M | $278M | $269M | $264M | $315M | $272M | $252M | $257M | $326.7M | $248.5M | $266M | $246M | $280.11M | $252.6M | $242.5M | $235.6M | $273.89M | $226.54M | $193.24M | $218.38M | $260.48M | $183.08M | $144.06M | $142.36M | $158.83M | $140.3M | $138.9M | $141.91M | $136.09M | $140.46M | $147.44M | $176.93M | $66.07M | $63.6M | $65.77M | $68.17M | $62.21M | $56.43M | $56.56M | $57.29M | $46.3M | $43.65M | $43.8M | $41.04M | $40.28M | $37.59M | $37.57M | $35.5M | $35.76M | $27.51M | $27.13M | $27.11M | $28.85M | $26.35M | $24.96M | $25.02M | $29.2M | $24M | $24.77M | $23.2M | $30.21M | $19.02M | $16.71M | $22.88M | -$31.32M | $70.84M | $18.89M | $27.24M | $22.81M | $21.02M | $20.51M | $20.45M | $23.92M | $20.8M | $20.76M | $20.44M | $20.54M | $18.57M | $18.97M | $18.2M | $20.78M | $17.79M | $16.93M | -$32.2M | $44.18M | $18.04M | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $457M | $327M | $273M | $270M | $262M | $257M | $270M | $278M | $269M | $264M | $315M | $272M | $252M | $257M | $326.7M | $249M | $266M | $248M | $280.11M | $258.2M | $242.5M | $243.4M | $273.89M | $226.54M | $193.24M | $218.38M | $260.48M | $183.08M | $144.06M | $142.36M | $158.83M | $140.3M | $138.9M | $141.91M | $136.09M | $140.46M | $147.44M | $176.93M | $66.07M | $63.6M | $65.77M | $68.17M | $62.21M | $56.43M | $56.56M | $57.29M | $46.3M | $43.65M | $43.8M | $41.04M | $40.28M | $37.59M | $37.57M | $35.5M | $35.76M | $27.51M | $27.13M | $27.13M | $28.85M | $26.35M | $24.96M | $25.01M | $28.9M | $23.99M | $24.75M | $23.25M | $23.25M | $21.63M | $21.37M | $23.47M | $24.83M | $22.92M | $21.84M | $20.89M | $23.12M | $21.57M | $21.79M | $20.3M | $23.79M | $20.38M | $20.75M | $20.38M | $20.33M | $18.46M | $18.21M | $18.1M | $20.78M | $17.9M | $16.93M | $16.72M | $44.18M | $18.04M | - | - |
| Other Operating Expenses | - | - | $2M | $1M | - | $1M | - | - | - | - | - | - | - | - | $0 | -$500K | - | -$2M | - | -$5.6M | - | -$7.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$19K | - | - | - | $8K | $298K | $10K | $11K | -$54K | $6.96M | -$2.61M | -$4.67M | -$591K | -$56.15M | $47.92M | -$2.95M | $6.35M | -$307K | -$547K | -$1.28M | $152K | $136K | $423K | $16K | $64K | $203K | $107K | $756K | $109K | - | -$109K | - | -$48.92M | - | - | - | - |
Operating Income | $362M | $265M | $256M | $175M | $213M | $220M | $441M | $335M | $240M | $282M | $239M | $103M | $189M | $213M | $426.9M | $367M | $334M | $329M | $342.93M | $277.4M | $281.4M | $284.9M | $524.17M | $330.72M | $163.73M | $285.18M | $240.68M | $67.91M | $130.53M | $112.89M | $275.76M | $187.5M | $168.8M | $116.25M | $160.82M | $125.92M | $135.53M | $49.8M | $107.74M | $72.9M | $64.01M | $57.93M | $67.35M | $48.32M | $52.54M | $37.9M | $69.54M | $41.7M | $34.94M | $27.7M | $33.36M | $25.15M | $28.19M | $17.82M | $35.87M | $23.56M | $23.46M | $17.49M | $18.08M | $8.19M | $13.02M | $9.17M | $30.91M | $12.87M | $13.97M | $9.82M | $22.17M | $2.53M | $9.36M | -$2.62M | $72.1M | -$36.8M | $16.17M | -$61K | $12.69M | $8.33M | $13.42M | $6.1M | $18.87M | $9.81M | $11.08M | $6.09M | $6.91M | $3.25M | $6.89M | $1.57M | $14.59M | $8.87M | $11.69M | $52.03M | -$1.53M | $1.35M | $33.69M | $33.69M |
| -$185M | -$112M | -$470M | -$79M | -$83M | -$82M | -$104M | -$91M | -$91M | -$54M | -$92M | -$89M | -$79M | -$83M | -$181.2M | $3M | -$36M | -$25M | -$14.07M | -$42.4M | -$10.9M | -$26M | -$31.68M | -$76.23M | -$28.18M | -$63.14M | -$72.4M | -$33.58M | -$33.15M | -$39.56M | -$62.6M | -$52.43M | -$48.93M | -$51.41M | -$73.3M | -$51.83M | -$54.75M | -$50.8M | -$61.72M | -$29.75M | -$20.72M | -$20.79M | -$20.57M | -$20.51M | -$20.54M | -$19.41M | -$16.69M | -$15.7M | -$15.54M | -$15.3M | -$52.05M | -$18.03M | -$16.99M | -$16.63M | -$3.27M | -$12.43M | -$13.07M | -$12.89M | -$441K | $82K | -$902K | -$14.05M | -$14.6M | -$14.38M | -$21.79M | -$11.87M | -$19.87M | -$24.83M | -$9.21M | $10.05M | -$35.34M | -$47.92M | $2.95M | -$6.35M | $307K | $547K | $1.28M | -$152K | -$136K | -$423K | -$16K | -$64K | -$199K | $317K | -$16.47M | -$157K | $363K | -$1.02M | $2.95M | -$6.52M | -$20.06M | $974K | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2K | $1K | $3K | $1K | $4K | $5K | $10K | $35K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $190M | $120M | $91M | $94M | $97M | $97M | $104M | $113M | $113M | $114M | $115M | $113M | $111M | $107M | $103.4M | $89M | $76M | $69M | $70.09M | $70.4M | $70.1M | $72.1M | $74.5M | $77.27M | $82.25M | $101.28M | $106.83M | $93.2M | $51.36M | $52.96M | $53.89M | $56.24M | $56.28M | $54.59M | $52.67M | $53.61M | $55.69M | $79.24M | $46.31M | $29.62M | $20.58M | $20.65M | $20.44M | $20.4M | $20.39M | $19.29M | $15.92M | $15.53M | $15.34M | $15.17M | $15.89M | $16.9M | $16.9M | $16.55M | - | $12.44M | $12.57M | $12.91M | - | - | - | $13.71M | $14.12M | $14.31M | $13.88M | $11.96M | $11.8M | $8.67M | $8.91M | $9.86M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $5M | $8M | -$379M | $15M | $14M | $15M | $0 | $22M | $22M | $60M | $23M | $24M | $32M | $24M | -$77.8M | $92M | $40M | $44M | $56.03M | $28M | $59.2M | $46.1M | $42.83M | $1.03M | $54.07M | $38.14M | $34.44M | $59.62M | $18.22M | $13.4M | -$8.71M | $3.8M | $7.35M | $3.18M | -$20.64M | $1.77M | $933K | $28.44M | -$15.41M | -$126K | -$147K | -$136K | -$134K | -$115K | -$150K | -$118K | -$767K | -$172K | -$198K | -$128K | -$36.16M | -$1.13M | -$84K | -$84K | -$3.27M | $4K | -$497K | $19K | -$441K | $82K | -$902K | -$347K | -$482K | -$75K | -$7.91M | $94K | -$8.07M | -$16.16M | -$314K | $19.87M | -$35.34M | -$47.92M | $2.95M | -$6.35M | $307K | $547K | $1.28M | -$152K | -$136K | -$423K | -$16K | -$64K | -$199K | $317K | -$16.47M | -$157K | $363K | -$1.02M | $2.95M | -$6.52M | -$20.06M | $974K | - | - |
Income Before Tax | $177M | $153M | -$214M | $96M | $130M | $138M | $337M | $244M | $149M | $228M | $147M | $14M | $110M | $130M | $245.7M | $370M | $298M | $304M | $328.87M | $235M | $270.5M | $258.9M | $492.49M | $254.49M | $135.55M | $222.04M | $168.28M | $34.33M | $97.38M | $73.33M | $213.16M | $135.07M | $119.87M | $64.85M | $87.52M | $74.09M | $80.78M | -$997K | $47.1M | $43.15M | $43.28M | $37.14M | $46.77M | $27.8M | $32M | $18.49M | $52.85M | $25.99M | $19.41M | $12.4M | -$18.7M | $7.12M | $11.21M | $1.19M | $18.97M | $11.12M | $10.39M | $4.6M | $4.71M | -$4.8M | -$1.19M | -$4.89M | $16.32M | -$1.52M | -$7.83M | -$2.05M | $2.3M | -$22.3M | $149K | $7.43M | -$26.91M | -$48.33M | $5.51M | -$13.65M | -$923K | -$5.34M | -$205K | -$7.5M | $5.73M | -$3.21M | -$1.65M | -$6.04M | -$4.95M | -$7.63M | -$19.68M | -$11.52M | $1.75M | -$5.36M | $1.63M | -$16.23M | -$49.43M | -$11.62M | - | - |
Income Tax | $64M | -$7M | -$44M | $31M | $39M | $41M | $107M | $64M | $43M | $61M | $48M | $6M | $35M | $42M | $67.6M | $82M | $72M | $52M | $66.54M | $65.9M | $70.7M | $59.7M | $129.58M | $65.18M | $37.41M | $64.34M | $54.43M | $39.51M | $26.65M | $16.44M | $58.67M | $35.24M | $33.26M | $17.5M | -$292.34M | $32.01M | $32.32M | -$5.94M | $26.69M | $17.53M | $18.48M | $14.87M | $19.36M | $10.65M | $12.1M | $6.58M | $22M | $10.59M | $8.46M | $5.05M | -$6.24M | $3.53M | $4.84M | $480K | -$136.99M | $1.56M | $1.57M | $1.58M | $1.45M | $1.46M | $1.39M | $1.43M | $2.04M | $1.48M | $1.6M | $1.63M | $1.34M | -$3.91M | $1.39M | $1.38M | -$5.63M | -$3M | $1.63M | $1.68M | $1.68M | $1.51M | $1.09M | $1.53M | $1.12M | $733K | $714K | $1.25M | $1.16M | $1.26M | $1.25M | $1.29M | $1.55M | $924K | $945K | $968K | -$16.4M | $814K | - | - |
Net Income | $113M | $160M | -$170M | $65M | $91M | $97M | $230M | $180M | $106M | $167M | $99M | $8M | $75M | $88M | $178.1M | $288M | $226M | $252M | $262.33M | $169.1M | $199.8M | $199.2M | $362.91M | $189.31M | $98.14M | $157.69M | $113.85M | -$5.18M | $70.74M | $56.89M | $154.49M | $99.83M | $86.61M | $47.34M | $379.86M | $42.07M | $48.46M | $4.94M | $20.41M | $25.62M | $24.8M | $22.27M | $27.42M | $17.16M | $19.9M | $11.91M | $30.85M | $15.4M | $10.94M | $7.35M | -$12.45M | $3.6M | $6.37M | $705K | $161.1M | $9.56M | $8.82M | $3.02M | $3.26M | -$6.26M | -$2.58M | -$6.31M | $14.27M | -$3M | -$9.42M | -$3.67M | $967K | -$18.39M | -$1.24M | $6.05M | -$21.28M | -$45.33M | $3.88M | -$15.33M | -$2.61M | -$6.84M | -$1.29M | -$9.03M | $4.6M | -$3.94M | -$2.37M | -$7.29M | -$6.11M | -$8.89M | -$20.93M | -$12.81M | $198K | -$6.29M | $682K | -$17.2M | -$35.61M | -$21.33M | -$9.76M | -$9.76M |
Minority Interests | $7M | $4M | $4M | $5M | $6M | $11M | $12M | $7M | $12M | $8M | $15M | $17M | $21M | $23M | $25.2M | $1M | $1M | $0 | $1.67M | $500K | $300K | $1.7M | $1.34M | $1.37M | $1.45M | -$779K | -$639K | -$669K | -$2.73M | -$2M | -$1.38M | $686K | $1.13M | $781K | -$1.38M | $4.4M | -$4.46M | $1.11M | $71K | -$817K | -$270K | -$547K | -$242K | $127K | $421K | $995K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $543K | $583K | $493K | $487K | $523K | $158K | - | - |
Preferred Stock Dividends | $7M | - | $5M | $4M | $4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $113M | $164M | -$171M | $66M | $93M | $108M | $242M | $187M | $118M | $175M | $114M | $25M | $96M | $111M | $203.3M | $289M | $227M | $252M | $263.99M | $169.6M | $200.1M | $200.9M | $364.25M | $190.68M | $99.6M | $156.92M | $113.21M | -$5.85M | $68M | $54.89M | $153.11M | $100.51M | $87.73M | $48.12M | $378.48M | $46.48M | $43.99M | $6.05M | $20.48M | $24.8M | $24.53M | $21.73M | $27.17M | $17.28M | $20.32M | $12.91M | $30.85M | $15.4M | $10.94M | $7.35M | -$12.45M | $3.6M | $6.37M | $705K | $161.1M | $9.56M | $8.82M | $3.02M | $3.26M | -$6.26M | -$2.58M | -$6.31M | $14.27M | -$3M | -$9.42M | -$3.67M | $967K | -$18.39M | -$1.24M | $6.05M | -$21.28M | -$45.33M | $3.88M | -$15.33M | -$2.61M | -$6.84M | -$1.29M | -$9.03M | $4.6M | -$3.94M | -$2.37M | -$7.29M | -$6.11M | -$8.89M | -$20.93M | -$12.81M | $741K | -$5.7M | $1.18M | -$16.71M | -$35.09M | -$21.17M | -$9.76M | -$9.76M |
Shares Outstanding (Basic) | 30.62M | 30.37M | 30.33M | 30.32M | 30.22M | 30.53M | 30.98M | 32.02M | 32.82M | 33.45M | - | 34.93M | 35.79M | 36.72M | 37.52M | 38.77M | 40.2M | 40.9M | 40.99M | 41.68M | 42.6M | 43.3M | 43.76M | 44.98M | 45.27M | 45.7M | 45.95M | 46.11M | 46.09M | 45.79M | 45.62M | 45.55M | 45.63M | 46.08M | 45.76M | 46.11M | 46.93M | 44.2M | 30.71M | 30.7M | 30.68M | 30.66M | 30.62M | 31.26M | 31.33M | 31.2M | 30.96M | 30.89M | 30.64M | 30.6M | 30.47M | 30.05M | 29.6M | 29.46M | 29.12M | 28.96M | 28.88M | 28.81M | - | 28.8M | 28.45M | 28.45M | - | 28.43M | 28.43M | 28.43M | - | 28.43M | 28.43M | 28.43M | - | 28.43M | 28.42M | 28.42M | - | 28.4M | 28.4M | 28.39M | - | 28.38M | 28.37M | 28.36M | - | 28.36M | 28.36M | 28.36M | - | 28.36M | 28.36M | 28.36M | - | 15.35M | 6.94M | 6.94M |
Shares Outstanding (Diluted) | 30.91M | 31.17M | 30.33M | 30.65M | 30.51M | 30.93M | 31.45M | 32.44M | 33.29M | 34.02M | - | 35.37M | 36.31M | 37.45M | 38.32M | 39.56M | 40.9M | 42M | 42.68M | 43.48M | 44.39M | 45.42M | 45.7M | 46.74M | 46.85M | 45.7M | 45.95M | 46.11M | 47.97M | 47.78M | 47.48M | 47.34M | 47.15M | 47.69M | 47.51M | 47.45M | 48.2M | 45.42M | 31.8M | 31.7M | 31.62M | 31.54M | 31.58M | 32.15M | 32.38M | 32.26M | 32.1M | 32.07M | 31.93M | 31.91M | 30.47M | 31.51M | 31.33M | 31.05M | 31.24M | 30.7M | 30.34M | 30.64M | - | 28.8M | 28.45M | 28.45M | - | 28.43M | 28.43M | 28.43M | - | 28.43M | 28.43M | 28.43M | - | 28.43M | 28.42M | 28.42M | - | 28.4M | 28.4M | 28.39M | - | 28.38M | 28.37M | 28.36M | - | 28.36M | 28.36M | 28.36M | - | 28.36M | 28.36M | 28.36M | - | 15.35M | 6.94M | 6.94M |
EPS (Basic) | $3.65 | $5.22 | -$5.63 | $2.16 | $3.09 | $3.41 | $7.68 | $5.34 | $3.59 | $5.25 | - | $0.71 | $2.68 | $3.03 | $5.42 | $7.45 | $5.66 | $6.15 | $6.44 | $4.07 | $4.70 | $4.64 | $8.32 | $4.24 | $2.20 | $3.43 | $2.46 | -$0.13 | $1.48 | $1.20 | $3.36 | $2.21 | $1.92 | $1.04 | $8.27 | $1.01 | $0.94 | $0.14 | $0.67 | $0.81 | $0.80 | $0.71 | $0.89 | $0.55 | $0.65 | $0.41 | $1 | $0.50 | $0.36 | $0.24 | -$0.41 | $0.12 | $0.22 | $0.02 | $5.53 | $0.33 | $0.31 | $0.10 | - | -$0.22 | -$0.09 | -$0.22 | - | -$0.11 | -$0.33 | -$0.13 | - | -$0.65 | -$0.04 | $0.21 | - | -$1.59 | $0.14 | -$0.54 | - | -$0.24 | -$0.05 | -$0.32 | - | -$0.14 | -$0.08 | -$0.26 | - | -$0.31 | -$0.74 | -$0.45 | - | -$0.20 | $0.04 | -$0.59 | - | -$1.38 | -$2.01 | -$2.01 |
EPS (Diluted) | $3.61 | $5.09 | -$5.63 | $2.14 | $3.06 | $3.37 | $7.56 | $5.27 | $3.54 | $5.16 | - | $0.70 | $2.64 | $2.97 | $5.30 | $7.30 | $5.56 | $5.99 | $6.19 | $3.90 | $4.51 | $4.42 | $7.97 | $4.08 | $2.13 | $3.30 | $2.36 | -$0.13 | $1.42 | $1.15 | $3.22 | $2.12 | $1.86 | $1.01 | $7.97 | $0.98 | $0.91 | $0.13 | $0.64 | $0.78 | $0.78 | $0.69 | $0.86 | $0.54 | $0.63 | $0.40 | $0.96 | $0.48 | $0.34 | $0.23 | -$0.41 | $0.11 | $0.20 | $0.02 | $5.16 | $0.31 | $0.29 | $0.10 | - | -$0.22 | -$0.09 | -$0.22 | - | -$0.11 | -$0.33 | -$0.13 | - | -$0.65 | -$0.04 | $0.21 | - | -$1.59 | $0.14 | -$0.54 | - | -$0.24 | -$0.05 | -$0.32 | - | -$0.14 | -$0.08 | -$0.26 | - | -$0.31 | -$0.74 | -$0.45 | - | -$0.20 | $0.04 | -$0.59 | - | -$1.38 | -$2.01 | -$2.01 |
EBIT | $367M | $273M | -$123M | $190M | $227M | $235M | $441M | $357M | $262M | $342M | $262M | $127M | $221M | $237M | $349.1M | $459M | $374M | $373M | $398.96M | $305.4M | $340.6M | $331M | $567M | $331.76M | $217.8M | $323.32M | $275.11M | $127.53M | $148.74M | $126.29M | $267.05M | $191.31M | $176.15M | $119.43M | $140.19M | $127.69M | $136.46M | $78.24M | $93.41M | $72.77M | $63.86M | $57.79M | $67.21M | $48.2M | $52.39M | $37.79M | $68.77M | $41.52M | $34.74M | $27.57M | -$2.81M | $24.02M | $28.11M | $17.73M | $32.13M | $23.56M | $22.97M | $17.51M | $18.08M | $8.19M | $13.02M | $8.82M | $30.43M | $12.87M | $13.97M | $9.82M | $14.11M | -$13.63M | $9.05M | $17.29M | -$13.85M | -$36.8M | $16.17M | -$61K | $12.69M | $8.33M | $13.42M | $6.1M | $18.87M | $9.81M | $11.08M | $6.09M | $6.91M | $3.25M | $6.89M | $1.57M | $14.59M | $8.87M | $11.69M | $52.03M | -$1.53M | $1.35M | $33.69M | $33.69M |
EBITDA | $620M | $466M | $70M | $380M | $424M | $440M | $685M | $547M | $470M | $492M | $507M | $347M | $483M | $486M | $714.4M | $548M | $517M | $518M | $571.11M | $452.3M | $485.9M | $475.1M | $715.27M | $506.97M | $352.01M | $466.92M | $443.74M | $184.5M | $229.15M | $206.52M | $378.72M | $274.32M | $254.82M | $198.66M | $253.05M | $216.75M | $228.32M | $147.18M | $131.29M | $111.19M | $103.14M | $97.23M | $107.28M | $87.94M | $89.6M | $76.3M | $94.44M | $65.53M | $57.75M | $50.82M | $56.76M | $50.85M | $52.1M | $42.52M | $56.59M | $40.5M | $39.88M | $34.39M | $35.77M | $27.59M | $31.75M | $25.82M | $47.77M | $29.55M | $38.12M | $26.35M | $36.46M | $22.66M | $26.37M | $13.57M | $40.92M | $27.95M | $29.5M | $24.08M | $30M | $25.42M | $29.24M | $23.6M | $35.27M | $26.03M | $26.95M | $22.08M | $22.87M | $19.24M | $39.62M | $19.07M | $31.37M | $26.59M | $25.35M | $77.48M | $58.57M | $18.21M | $33.69M | $33.69M |