O-I Glass, Inc.(OI:US)
Market Cap$893.74M
Key Metrics
Price$5.83
Revenue (TTM)$6.399B
Holders Revenue (TTM)$30M
Gross Profit (TTM)$1.028B
Earnings (TTM)-$186M
EBITDA (TTM)$1.149B
Op. Margin (TTM)8.31%
Dividend Yield-
Holders Yield3.36%
Cash on hand$317M
Total Assets$8.95B
Net Assets$1.432B
Total Debt$4.96B
Key Metrics
Price$5.83
Revenue (TTM)$6.399B
Holders Revenue (TTM)$30M
Gross Profit (TTM)$1.028B
Earnings (TTM)-$186M
EBITDA (TTM)$1.149B
Op. Margin (TTM)8.31%
Dividend Yield-
Holders Yield3.36%
Cash on hand$317M
Total Assets$8.95B
Net Assets$1.432B
Total Debt$4.96B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.54B | $1.5B | $1.653B | $1.706B | $1.567B | $1.529B | $1.679B | $1.729B | $1.593B | $1.641B | $1.743B | $1.89B | $1.831B | $1.693B | $1.693B | $1.778B | $1.692B | $1.587B | $1.609B | $1.66B | $1.5B | $1.496B | $1.616B | $1.418B | $1.561B | $1.628B | $1.67B | $1.756B | $1.638B | $1.635B | $1.734B | $1.772B | $1.736B | $1.712B | $1.791B | $1.751B | $1.615B | $1.642B | $1.712B | $1.76B | $1.588B | $1.626B | $1.566B | $1.543B | $1.421B | $1.603B | $1.745B | $1.797B | $1.639B | $1.761B | $1.784B | $1.781B | $1.641B | $1.748B | $1.747B | $1.766B | $1.739B | $1.818B | $1.862B | $1.959B | $1.719B | $1.598B | $1.689B | $1.67B | $1.546B | $1.866B | $1.875B | $1.807B | $1.519B | $1.705B | $2.009B | $2.211B | $1.961B | $1.994B | $1.928B | $1.997B | $1.684B | $1.912B | $1.738B | $1.764B | $1.692B | $1.783B | $1.826B | $1.873B | $1.668B | $1.779B | $1.738B | $1.461B | $1.286B | $1.556B | $1.589B | $1.604B | $1.412B | $1.398B | $1.472B | $1.523B | $1.338B | $1.372B | $1.384B | $1.893B | $1.365B | $1.327B | $1.43B | $1.449B | $1.41B | $1.367B | $1.426B | $1.423B | $1.307B | $1.369B | $1.454B | $1.385B | $1.099B | $1.138B | $1.24B | $1.225B | $1.056B | $962.1M | $1.014B | $963.7M | $905.8M | $892.4M | $962.2M | $985M | $923.6M | $884.8M | $927.9M | $915.4M | $839.2M | $873.3M | $914.6M | $915M | $889.9M | $931.1M | $952.9M | $942.3M | $845.8M | $849.7M | $946.3M | $889.4M | $889.4M |
Cost of Revenue | $1.341B | $1.27B | $1.353B | $1.407B | $1.287B | $1.321B | $1.464B | $1.426B | $1.275B | $1.41B | $1.379B | $1.474B | $1.347B | $1.434B | $1.368B | $1.453B | $1.388B | $1.35B | $1.307B | $1.354B | $1.256B | $1.232B | $1.339B | $1.255B | $1.293B | $1.352B | $1.371B | $1.42B | $1.34B | $1.341B | $1.41B | $1.426B | $1.417B | $1.593B | $1.438B | $1.405B | $1.3B | $1.427B | $1.376B | $1.418B | $1.269B | $1.334B | $1.29B | $1.269B | $1.153B | $1.366B | $1.408B | $1.439B | $1.318B | $1.47B | $1.432B | $1.412B | $1.322B | $1.47B | $1.405B | $1.39B | $1.361B | $1.514B | $1.475B | $1.604B | $1.376B | $1.333B | $1.329B | $1.287B | $1.247B | $1.535B | $1.426B | $1.4B | $1.222B | $1.418B | $1.601B | $1.685B | $1.504B | $1.536B | $1.511B | $1.568B | $1.356B | $1.558B | $1.404B | $1.43B | $1.385B | $1.483B | $1.474B | $1.475B | $1.289B | $1.375B | $1.379B | $1.133B | $1.01B | $1.249B | $1.258B | $1.271B | $1.14B | $601M | $1.145B | $1.153B | $1.02B | $1.071B | $1.037B | $1.083B | $1.028B | $948.6M | $988.3M | $1.026B | $967.2M | $978.7M | $1.112B | $1.009B | $916M | $954.5M | $972.5M | $913.6M | $815.8M | $838.4M | $874.5M | $831.9M | $762.9M | $754.1M | $734.4M | $686.2M | $657.9M | $662.6M | $687.5M | $691.9M | $668.4M | $655.8M | $665.3M | $656.1M | $613.5M | $640.9M | $670.8M | $659.8M | $647.2M | $720M | $744.6M | $675.3M | $614.4M | - | - | - | - |
Gross Profit | $199M | $230M | $300M | $299M | $280M | $208M | $215M | $303M | $318M | $231M | $364M | $416M | $484M | $259M | $325M | $325M | $304M | $237M | $302M | $306M | $244M | $264M | $277M | $163M | $268M | $276M | $299M | $336M | $298M | $294M | $324M | $346M | $319M | $119M | $353M | $346M | $315M | $215M | $336M | $342M | $319M | $292M | $276M | $274M | $268M | $237M | $337M | $358M | $321M | $291M | $352M | $369M | $319M | $278M | $342M | $376M | $378M | $304M | $387M | $355M | $343M | $265.2M | $360M | $383M | $299M | $331M | $448.7M | $407.4M | $296.8M | $287.3M | $407.3M | $525.2M | $456.8M | $457.6M | $417.2M | $429.4M | $327.8M | $353.4M | $334M | $333.5M | $307.2M | $300.4M | $352M | $397.9M | $379.2M | $403.4M | $359.3M | $327.5M | $275.9M | $307.2M | $330.9M | $333.4M | $271.8M | $797.2M | $327.5M | $369.9M | $318.5M | $301.2M | $346.9M | $810M | $336.8M | $378.4M | $442M | $423.5M | $442.9M | $387.9M | $314M | $414.2M | $391M | $414.7M | $481.1M | $471.4M | $282.7M | $299.8M | $365M | $392.6M | $293.4M | $208M | $279.7M | $277.5M | $247.9M | $229.8M | $274.7M | $293.1M | $255.2M | $229M | $262.6M | $259.3M | $225.7M | $232.4M | $243.8M | $255.2M | $242.7M | $211.1M | $208.3M | $267M | $231.4M | - | - | - | - |
| $108M | $130M | $113M | $117M | $122M | $131M | $123M | $130M | $144M | $161M | $158M | $165M | $166M | $163M | $147M | $143M | $142M | $202M | $132M | $135M | $274M | $143M | $111M | $118M | $132M | $131M | $135M | $136M | $131M | $210M | $132M | $143M | $142M | $154M | $135M | $139M | $134M | $145M | $137M | $142M | $144M | $143M | $124M | $134M | $139M | $157M | $133M | $148M | $148M | $146M | $130M | $140M | $140M | $162M | $140M | $151M | $151M | $149M | $156M | $164M | $158M | $138.7M | $138M | $138M | $134M | $153.8M | $142.5M | $136.5M | $132.4M | $148.1M | $137.9M | $148.7M | $143.8M | $151.6M | $145.8M | $147.1M | $141.9M | $176.2M | $144.1M | $137.9M | $145.5M | $147.4M | $137.8M | $134.7M | $133.6M | $156.8M | $111.1M | $95.2M | $99.8M | $124.5M | $109.1M | $102.2M | $103.7M | $608M | $98.2M | $102.8M | $99.4M | $391.6M | $87.1M | $119.6M | $95.4M | $1.085B | $92.1M | $78.7M | $85.8M | $297.8M | $92.3M | $82.7M | $76.2M | $584M | $90.6M | $117.1M | $70.1M | $110.8M | $97.2M | $98M | $101M | $63.4M | $61.6M | $55M | $65.3M | $67.3M | $57.1M | $56.2M | $62M | $65.5M | $62.2M | $59.1M | $61.3M | $678.7M | $53.8M | $53.5M | $58M | $76M | $58.6M | $65.8M | $69.2M | - | - | - | - | |
| Research and Development | $9M | $9M | $8M | $11M | $13M | $18M | $20M | $20M | $21M | $26M | $24M | $22M | $19M | $23M | $14M | $20M | $23M | $25M | $19M | $19M | $18M | $30M | $16M | $13M | $16M | $18M | $16M | $18M | $16M | $20M | $17M | $17M | $16M | $14M | $15M | $16M | $15M | $17M | $16M | $16M | $15M | $18M | $15M | $16M | $15M | $16M | $15M | $17M | $15M | $17M | $15M | $15M | $15M | $17M | $13M | $17M | $15M | $19M | $18M | $18M | $16M | $18.7M | $14M | $15M | $14M | $16.5M | $14.3M | $14.1M | $13.9M | $15.6M | $17.1M | $17.9M | $16M | $19.3M | $15.3M | $16.5M | $14.7M | $12.5M | $3.4M | $12.4M | $16.2M | $10.8M | $15.8M | $15.7M | $16.4M | $7.2M | $5.2M | $15.1M | $6M | -$12.7M | $20.2M | $12.4M | $9.9M | -$18M | $21.6M | $9.2M | $18.6M | -$11.8M | $17.9M | $18.1M | $17M | -$14.9M | $18.5M | $13.1M | $10.5M | $6.9M | $20.4M | $10.1M | $9.6M | -$14.8M | $9.5M | $8.9M | $7.7M | $6.3M | $7.9M | $6.9M | $7.8M | $14.4M | $14M | $13.7M | $14.6M | $12.5M | $13.8M | $14.1M | $14.4M | $13.6M | $16M | $12.2M | $12.8M | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $99M | $121M | $105M | $106M | $109M | $113M | $103M | $110M | $123M | $135M | $134M | $143M | $147M | $140M | $133M | $123M | $119M | $177M | $113M | $116M | $102M | $113M | $95M | $105M | $116M | $113M | $119M | $118M | $115M | $190M | $115M | $126M | $126M | $140M | $120M | $123M | $119M | $128M | $121M | $126M | $129M | $125M | $109M | $118M | $124M | $141M | $118M | $131M | $133M | $129M | $119M | $129M | $129M | $145M | $131M | $139M | $140M | $130M | $138M | $146M | $142M | $120M | $124M | $123M | $120M | $137.3M | $128.2M | $122.4M | $118.5M | $132.5M | $120.8M | $130.8M | $127.8M | $132.3M | $130.5M | $130.6M | $127.2M | $163.7M | $140.7M | $125.5M | $129.3M | $136.6M | $122M | $119M | $117.2M | $149.6M | $105.9M | $80.1M | $93.8M | $137.2M | $88.9M | $89.8M | $93.8M | $626M | $76.6M | $93.6M | $80.8M | $403.4M | $69.2M | $101.5M | $78.4M | $1.099B | $73.6M | $65.6M | $75.3M | $290.9M | $71.9M | $72.6M | $66.6M | $598.8M | $81.1M | $108.2M | $62.4M | $104.5M | $89.3M | $91.1M | $93.2M | $49M | $47.6M | $41.3M | $50.7M | $54.8M | $43.3M | $42.1M | $47.6M | $51.9M | $46.2M | $46.9M | $48.5M | $678.7M | $53.8M | $53.5M | $58M | $76M | $58.6M | $65.8M | $69.2M | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $154M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$4M | -$4M | -$4M | - | -$4M | -$5M | -$4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $84M | $93M | $180M | $175M | $152M | $70M | $85M | $166M | $166M | $62M | $198M | $243M | $310M | $87M | $170M | $174M | $154M | $29M | $161M | $231M | -$39M | $111M | $158M | $40M | $126M | $135M | $153M | $190M | $157M | $63M | $195M | $193M | $167M | -$45M | $218M | $207M | $181M | $31M | $189M | $191M | $164M | $149M | $152M | $140M | $129M | $11M | $204M | $210M | $173M | $133M | $218M | $225M | $175M | $133M | $202M | $225M | $227M | $155M | $231M | $191M | $185M | $126.5M | $222M | $245M | $165M | $177.2M | $306.2M | $270.9M | $164.4M | $139.2M | $269.4M | $376.5M | $313M | $306M | $271.4M | $282.3M | $185.9M | $177.2M | $189.9M | $195.6M | $161.7M | -$982.3M | $214.2M | $263.2M | $245.6M | -$426.8M | $248.2M | $232.3M | $176.1M | $6.678B | $221.8M | $231.2M | $168.1M | $189.2M | $229.3M | $267.1M | $219.1M | -$90.4M | $259.8M | $690.4M | $241.4M | -$836.7M | $211.8M | $204.6M | $216.5M | -$47.2M | $221.7M | $199.8M | $178.1M | -$292M | $257.3M | $236.3M | $122.6M | $97M | $180.9M | $196.8M | $110.4M | $75.4M | $148.2M | $155.7M | $116.9M | $109.4M | $157.2M | $175.8M | $129.7M | $104.4M | $143.6M | $143.1M | $103.8M | -$501.4M | $133.6M | $146.8M | $118.8M | $53M | $149.7M | $144.9M | $104.7M | -$2.191B | $946.3M | $889.4M | $889.4M |
| -$137M | -$225M | -$122M | -$168M | -$134M | -$195M | -$142M | -$62M | -$49M | -$501M | -$116M | -$89M | -$40M | -$58M | $108M | $154M | $16M | $43M | -$34M | -$33M | -$26M | -$97M | $218M | -$159M | -$45M | -$70M | -$689M | -$92M | -$46M | -$167M | -$27M | -$115M | -$32M | -$76M | -$46M | -$55M | -$108M | -$70M | -$36M | -$50M | -$63M | -$310M | -$94M | -$78M | -$29M | -$197M | -$113M | -$31M | -$39M | -$270M | -$38M | -$47M | -$55M | -$281M | -$75M | -$46M | -$57M | -$924M | -$83M | -$81M | -$70M | -$248.7M | -$34M | -$51M | -$42M | -$346.7M | -$113.4M | -$58.9M | -$74.4M | -$251.6M | -$74.7M | -$55.9M | -$57.9M | -$144M | -$55.4M | $1.3M | -$2.9M | -$90.3M | -$19.7M | $6.5M | $13.3M | -$619.4M | -$3.7M | $10M | $29.7M | -$154.5M | $4.8M | $36.1M | $15.3M | -$1.302B | -$62.6M | -$25.1M | $8.4M | $75.8M | $22.6M | $8.2M | -$484M | $248.1M | -$19.9M | $356.1M | -$46.9M | $1.002B | -$790.1M | $61.7M | $57.7M | $189.9M | $7.4M | $84.8M | $46.3M | $131.1M | $19.1M | $47.3M | $59.7M | $37M | $39.8M | $33.2M | $59.9M | $38.6M | $28.9M | $32M | $31M | $3.9M | $14.6M | $9.4M | $9.6M | -$99.1M | $14.9M | $19.2M | $19.6M | $66.1M | $20.5M | $11.9M | $6.7M | $10.7M | $16.6M | $21.4M | $37.9M | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4M | $2M | $1M | $3M | $2M | $2M | $2M | $3M | $3M | $2M | $3M | $3M | $2.3M | $2M | $4M | $4M | $7.5M | $6.1M | $6.5M | $8.5M | - | - | $10M | $8.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $79M | $84M | $91M | $85M | $81M | $83M | $87M | $87M | $78M | $79M | $78M | $118M | $68M | $64M | $63M | $46M | $66M | $63M | $50M | $52M | $51M | $53M | $61M | $98M | $53M | $96M | $83M | $68M | $65M | $62M | $63M | $74M | $62M | $64M | $63M | $62M | $78M | $73M | $66M | $67M | $66M | $63M | $67M | $74M | $47M | $69M | $53M | $54M | $54M | $55M | $54M | $56M | $68M | $61M | $61M | $62M | $64M | $68M | $70M | $100M | $76M | $72.4M | $61M | $60M | $56M | $57.1M | $58.6M | $57.9M | $48.1M | - | - | $69.2M | $64.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$58M | -$141M | -$31M | -$83M | -$53M | -$112M | -$55M | $25M | $29M | -$422M | -$38M | $29M | $28M | $6M | $171M | $200M | $82M | $106M | $16M | $19M | $25M | -$44M | $279M | -$61M | $8M | $26M | -$606M | -$24M | $19M | -$105M | $36M | -$41M | $30M | -$12M | $17M | $7M | -$30M | $3M | $30M | $17M | $3M | -$247M | -$27M | -$4M | $18M | -$128M | -$60M | $23M | $15M | -$219M | $14M | $8M | $10M | -$222M | -$16M | $14M | $4M | -$859M | -$15M | $16M | $3M | -$178.6M | $25M | $5M | $10M | -$297.1M | -$60.9M | -$7.5M | -$34.8M | -$251.6M | -$74.7M | $3.3M | -$2.3M | -$144M | -$55.4M | $1.3M | -$2.9M | -$90.3M | -$19.7M | $6.5M | $13.3M | -$619.4M | -$3.7M | $10M | $29.7M | -$154.5M | $4.8M | $36.1M | $15.3M | -$1.302B | -$62.6M | -$25.1M | $8.4M | $75.8M | $22.6M | $8.2M | -$484M | $248.1M | -$19.9M | $356.1M | -$46.9M | $1.002B | -$790.1M | $61.7M | $57.7M | $189.9M | $7.4M | $84.8M | $46.3M | $131.1M | $19.1M | $47.3M | $59.7M | $37M | $39.8M | $33.2M | $59.9M | $38.6M | $28.9M | $32M | $31M | $3.9M | $14.6M | $9.4M | $9.6M | -$99.1M | $14.9M | $19.2M | $19.6M | $66.1M | $20.5M | $11.9M | $6.7M | $10.7M | $16.6M | $21.4M | $37.9M | - | - | - | - |
Income Before Tax | -$53M | -$132M | $58M | $7M | $18M | -$125M | -$57M | $104M | $117M | -$439M | $82M | $154M | $270M | $29M | $278M | $328M | $170M | $72M | $127M | $198M | -$65M | $14M | $376M | -$119M | $81M | $65M | -$536M | $98M | $111M | -$104M | $168M | $78M | $135M | -$121M | $172M | $152M | $73M | -$39M | $153M | $141M | $101M | -$161M | $58M | $62M | $100M | -$186M | $91M | $179M | $134M | -$137M | $178M | $177M | $117M | -$148M | $127M | $179M | $170M | -$769M | $148M | $110M | $115M | -$122.2M | $188M | $194M | $123M | -$169.5M | $192.8M | $212M | $90M | -$156.1M | $138.8M | $320.6M | $255.1M | $54.2M | $140.4M | $206.6M | $105.4M | -$71.5M | $66.6M | $98.9M | $56.7M | -$608.5M | $88.9M | $140M | $161M | -$85M | $104.2M | $125.7M | $75.2M | -$1.263B | $42.4M | $43.7M | $54.5M | $81.5M | $150.9M | $150M | -$365.8M | $500K | $123.6M | $442M | $81M | $35M | -$696.6M | $148.8M | $99.2M | $59.3M | $126.7M | $183.1M | $115.5M | -$274.3M | $176.9M | $177M | $109.2M | $61.9M | $143.3M | $137.7M | $78M | $29.9M | $94.7M | $105.9M | $65.5M | $26M | $86M | $98.5M | $59.4M | -$74.8M | $81.8M | $88.1M | $52.1M | -$513.3M | $76.9M | $80.8M | $40.1M | -$25.6M | $73.5M | $74.7M | $50.7M | - | - | - | - |
Income Tax | $18M | -$3M | $21M | $6M | $30M | $24M | $19M | $42M | $41M | $25M | $26M | $41M | $60M | $14M | $43M | $72M | $48M | $23M | $43M | $75M | $26M | $39M | $41M | -$18M | $26M | $32M | $31M | $27M | $27M | $13M | $41M | $22M | $32M | $5M | $37M | $9M | $20M | $26M | $36M | $30M | $27M | $33M | $33M | $15M | $25M | $3M | $23M | $39M | $27M | $10M | $40M | $37M | $33M | -$5M | $28M | $41M | $44M | $0 | $25M | $32M | $28M | -$17.2M | $53M | $51M | $32M | -$17M | $63.8M | $49.5M | $31.2M | $53.7M | $42.2M | $75.9M | $64.9M | $24.3M | $46.7M | $38.2M | $38.6M | $19.6M | $45.6M | $38.5M | $23.3M | $262.5M | $22.7M | $45.5M | $36.4M | -$76.8M | $33.7M | $34.2M | $22.1M | -$175.1M | $5.5M | $26.7M | $17.2M | $18.4M | $47.7M | $47.3M | -$131.7M | $18.5M | $47.6M | $193.1M | $27.2M | $2.7M | -$247.4M | $60.3M | $40.5M | $17.9M | $49.2M | $72.2M | $46.2M | -$87.4M | $63.3M | $62M | $28.8M | $22.8M | $51.5M | $50.8M | $23.4M | $7M | $32.7M | $39.3M | $25.9M | $5.3M | $29.9M | $39.5M | $26.1M | -$27.2M | $35.4M | $36.7M | $24M | -$199.8M | $34M | $33.7M | $18.3M | -$19.2M | $34.9M | $35M | $25.9M | - | - | - | - |
Net Income | -$71M | -$129M | $37M | $1M | -$12M | -$149M | -$76M | $62M | $76M | -$464M | $56M | $113M | $210M | $15M | $235M | $256M | $122M | $49M | $91M | $123M | -$91M | -$25M | $335M | -$101M | $55M | $31M | -$567M | $70M | $84M | -$3M | $127M | $56M | $103M | -$127M | $133M | $143M | $53M | -$66M | $114M | $109M | $73M | -$195M | $24M | $45M | $75M | -$190M | $67M | $120M | $106M | -$150M | $136M | $137M | $74M | -$141M | $97M | $137M | $125M | -$766M | $120M | $80M | $86M | -$405M | $151M | $155M | $94M | -$152.5M | $129M | $162.5M | $58.8M | -$210.9M | $96.6M | $248.5M | $194.3M | -$3.5M | $1.175B | $164.3M | $64.7M | -$91.1M | $21.3M | $52.5M | $33.4M | -$871M | $129.2M | $94.5M | $124.6M | $46.2M | $85.1M | $90.2M | $60.7M | -$1.062B | $36.9M | $22.8M | $37.3M | $60.2M | $103.2M | $102.7M | -$700.8M | $2.1M | $76M | $244.8M | $53.8M | $45.4M | -$446.7M | $92.8M | $60.8M | $41.7M | $80.5M | $116.3M | $73M | -$185.7M | $117.2M | $108.4M | $88.3M | $42M | $83M | $13.3M | $61M | $29.4M | $67.7M | $73.6M | $48.5M | $34.9M | $64.9M | $69.3M | $40.1M | -$37.8M | $52.2M | $56.2M | $31.8M | -$311.5M | $46.4M | $264.3M | $25.1M | -$229.4M | $7.3M | $55M | $47.5M | $17.8M | -$140.8M | $2.3M | $2.4M |
Minority Interests | -$2M | -$9M | -$7M | -$6M | -$4M | -$5M | -$4M | -$5M | -$4M | -$6M | -$5M | -$3M | -$4M | -$2M | -$4M | -$4M | -$34M | -$6M | -$6M | -$5M | -$6M | -$4M | -$7M | - | -$5M | -$1M | -$8M | -$5M | -$5M | -$7M | -$7M | -$6M | -$5M | -$7M | -$7M | -$3M | -$4M | -$5M | -$6M | -$4M | -$6M | -$7M | -$7M | -$5M | -$4M | -$10M | -$7M | -$6M | -$5M | $3M | -$6M | -$5M | -$5M | -$19M | -$7M | -$4M | -$4M | -$5M | -$4M | -$7M | -$4M | -$7.1M | -$12M | -$14M | -$9M | -$6.8M | -$2.3M | -$13.2M | -$13.7M | -$18.8M | -$18M | -$17.2M | -$16.2M | -$15.3M | -$18.1M | -$14.6M | -$11.5M | -$11.7M | -$12.9M | -$9.9M | -$9.1M | -$10.9M | -$9.6M | -$8.3M | -$7.1M | -$10.7M | -$8.7M | -$7.6M | -$5.9M | -$9.1M | -$8M | -$5.8M | -$2.9M | -$9.9M | -$5.3M | -$5.8M | -$4.5M | -$7.3M | -$6.6M | -$1.3M | -$4.9M | -$13.1M | -$2.5M | -$4.3M | -$2.1M | -$1.1M | -$3M | -$5.4M | -$3.7M | -$1.2M | -$3.6M | -$7.5M | -$7.9M | -$6.5M | -$7.6M | -$10.9M | -$6.4M | -$6.5M | -$5.7M | -$7M | -$8.9M | -$14.2M | -$8.8M | -$10.3M | -$6.8M | -$9.8M | -$5.8M | -$4.8M | -$3.7M | -$6.3M | -$4.5M | -$5.3M | -$3.3M | -$5.7M | -$3.6M | -$2.5M | -$2.8M | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$73M | -$138M | $30M | -$5M | -$16M | -$154M | -$80M | $57M | $72M | -$470M | $51M | $110M | $206M | $13M | $231M | $252M | $88M | $43M | $85M | $118M | -$97M | -$29M | $328M | -$101M | $50M | $30M | -$575M | $65M | $79M | -$10M | $120M | $50M | $98M | -$134M | $126M | $140M | $49M | -$71M | $108M | $105M | $67M | -$202M | $17M | $40M | $71M | -$200M | $60M | $114M | $101M | -$147M | $130M | $132M | $69M | -$160M | $90M | $133M | $121M | -$771M | $116M | $73M | $82M | -$412.1M | $139M | $141M | $85M | -$159.3M | $126.7M | $149.3M | $45.1M | -$229.7M | $78.6M | $231.3M | $178.1M | -$18.8M | $1.157B | $149.7M | $53.2M | -$102.8M | $8.4M | $42.6M | $24.3M | -$881.9M | $119.6M | $86.2M | $117.5M | $35.5M | $76.4M | $82.6M | $54.8M | -$1.071B | $28.9M | $17M | $34.4M | $50.3M | $97.9M | $96.9M | -$705.3M | -$5.2M | $69.4M | $243.5M | $48.9M | $32.3M | -$449.2M | $88.5M | $58.7M | $40.6M | $77.5M | $110.9M | $69.3M | -$186.9M | $113.6M | $100.9M | $80.4M | $35.5M | $75.4M | $2.4M | $54.6M | $22.9M | $62M | $66.6M | $39.6M | $20.7M | $56.1M | $59M | $33.3M | -$47.6M | $46.4M | $51.4M | $28.1M | -$317.8M | $41.9M | $259M | $21.8M | -$235.1M | $3.7M | $52.5M | $44.7M | $17.8M | -$140.8M | $2.3M | $2.4M |
Shares Outstanding (Basic) | 152.68M | 152.95M | 153.57M | 153.99M | 153.71M | 154.04M | 154.62M | 155.28M | 154.27M | 154.22M | 154.7M | 154.99M | 154.7M | 154.6M | 155.12M | 155.68M | 155.85M | 156.32M | 156.83M | 157.9M | 157.57M | 157.27M | 157.07M | 156.79M | 156.08M | 155.75M | 155.54M | 155.34M | 154.36M | 157.72M | 159.03M | 160.86M | 162.92M | 162.97M | 162.87M | 162.72M | 162.39M | 162.19M | 162.08M | 161.95M | 161.2M | 160.83M | 160.73M | 160.99M | 162.15M | 164.42M | 164.8M | 164.91M | 164.76M | 164.71M | 164.55M | 164.37M | 164.07M | 164.05M | 164.8M | 164.8M | 164.24M | 163.96M | 163.81M | 163.63M | 163.36M | - | 163.08M | 163.5M | 167.38M | - | 167.88M | 167.76M | 167.08M | - | 165.46M | 165.35M | 156.32M | - | 154.73M | 153.55M | 152.94M | - | 152.15M | 151.98M | 151.68M | - | 151.28M | 150.8M | 150.08M | - | 148.05M | 147.58M | 147.04M | - | 146.94M | 146.89M | 146.85M | - | 146.75M | 146.66M | 146.27M | - | 146.15M | 144.87M | 144.64M | - | 145.72M | 146.44M | 146.59M | - | 168.48M | 155.87M | 169.02M | - | 162.29M | 152.88M | 141.05M | - | 142.26M | 120M | 124.09M | - | 121.57M | 121.09M | 120M | - | 121.96M | 120.41M | 118.93M | - | 118.97M | 119.53M | 122.17M | - | 119.71M | 119.35M | 121.11M | - | 123.33M | 119.32M | 117.63M | - | 118.98M | - | - |
Shares Outstanding (Diluted) | 152.68M | 152.95M | 155.22M | 153.99M | 153.71M | 154.04M | 154.62M | 157.38M | 158.47M | 154.22M | 159.29M | 159.33M | 159.09M | 159.27M | 158.94M | 158.95M | 158.8M | 159.82M | 160.51M | 160.79M | 157.57M | 157.27M | 159.3M | 156.79M | 157.68M | 156.91M | 155.54M | 156.47M | 156.64M | 157.72M | 161.04M | 162.71M | 165.19M | 162.97M | 164.99M | 164.48M | 163.84M | 162.19M | 163.2M | 162.82M | 161.79M | 160.83M | 161.61M | 161.91M | 163.29M | 164.42M | 166.14M | 166.26M | 166.17M | 164.71M | 165.98M | 165.73M | 165.5M | 164.05M | 165.77M | 165.93M | 166.21M | 163.96M | 165.7M | 166.27M | 166.11M | - | 165.59M | 166.46M | 170.67M | - | 171.54M | 170.49M | 168.47M | - | 170.06M | 170.55M | 170.52M | - | 168.68M | 167.22M | 156.99M | - | 153.88M | 153.96M | 154.01M | - | 153.36M | 153.14M | 161.01M | - | 149.92M | 149.25M | 148.12M | - | 147.83M | 147.53M | 147.52M | - | 147.47M | 148.22M | 146.27M | - | 146.23M | 153.7M | 144.66M | - | 145.72M | 146.92M | 147.18M | - | 168.48M | 165.98M | 169.02M | - | 164.64M | 152.88M | 143.57M | - | 142.26M | 120M | 124.09M | - | 124M | 123.33M | 123.75M | - | 121.96M | 120.41M | 118.93M | - | 118.97M | 119.53M | 122.17M | - | 119.71M | 119.35M | 121.11M | - | 123.33M | 119.32M | 117.63M | - | 118.98M | - | - |
EPS (Basic) | -$0.48 | -$0.90 | $0.19 | -$0.03 | -$0.10 | -$1 | -$0.52 | $0.37 | $0.46 | -$3.05 | $0.33 | $0.71 | $1.33 | $0.09 | $1.49 | $1.62 | $0.56 | $0.28 | $0.54 | $0.75 | -$0.62 | -$0.18 | $2.09 | -$0.64 | $0.32 | $0.20 | -$3.69 | $0.42 | $0.51 | -$0.06 | $0.75 | $0.31 | $0.60 | -$0.81 | $0.77 | $0.86 | $0.30 | -$0.44 | $0.66 | $0.65 | $0.41 | -$1.26 | $0.10 | $0.25 | $0.44 | -$0.80 | $0.37 | $0.69 | $0.61 | -$0.90 | $0.79 | $0.80 | $0.42 | -$0.97 | $0.54 | $0.81 | $0.73 | -$4.69 | $0.71 | $0.44 | $0.50 | - | $0.85 | $0.86 | $0.51 | - | $0.75 | $0.89 | $0.27 | - | $0.47 | $1.39 | $1.09 | - | $7.44 | $0.94 | $0.31 | - | $0.02 | $0.25 | $0.12 | - | $0.75 | $0.54 | $0.75 | - | $0.48 | $0.52 | $0.33 | - | $0.16 | $0.08 | $0.20 | - | $0.63 | $0.62 | -$4.91 | - | $0.44 | $1.64 | $0.30 | - | -$3.12 | $0.57 | $0.36 | - | $0.46 | $0.68 | $0.41 | - | $0.70 | $0.66 | $0.57 | - | $0.53 | $0.02 | $0.44 | - | $0.51 | $0.55 | $0.33 | - | $0.46 | $0.49 | $0.28 | - | $0.39 | $0.43 | $0.23 | - | $0.35 | $2.17 | $0.18 | - | $0.03 | $0.44 | $0.38 | - | -$3.81 | $0.06 | $0.07 |
EPS (Diluted) | -$0.48 | -$0.90 | $0.19 | -$0.03 | -$0.10 | -$1 | -$0.52 | $0.36 | $0.45 | -$3.05 | $0.32 | $0.69 | $1.29 | $0.08 | $1.45 | $1.59 | $0.55 | $0.27 | $0.53 | $0.73 | -$0.62 | -$0.18 | $2.06 | -$0.64 | $0.32 | $0.20 | -$3.69 | $0.42 | $0.51 | -$0.06 | $0.75 | $0.31 | $0.59 | -$0.81 | $0.76 | $0.85 | $0.30 | -$0.44 | $0.66 | $0.64 | $0.41 | -$1.26 | $0.10 | $0.25 | $0.44 | -$0.80 | $0.37 | $0.68 | $0.61 | -$0.90 | $0.78 | $0.79 | $0.42 | -$0.97 | $0.54 | $0.80 | $0.72 | -$4.69 | $0.70 | $0.43 | $0.50 | - | $0.84 | $0.85 | $0.50 | - | $0.74 | $0.88 | $0.27 | - | $0.46 | $1.35 | $1.04 | - | $6.86 | $0.89 | $0.30 | - | $0.02 | $0.24 | $0.12 | - | $0.75 | $0.53 | $0.73 | - | $0.47 | $0.52 | $0.33 | - | $0.16 | $0.08 | $0.20 | - | $0.63 | $0.62 | -$4.91 | - | $0.44 | $1.58 | $0.30 | - | -$3.12 | $0.57 | $0.36 | - | $0.46 | $0.67 | $0.41 | - | $0.69 | $0.66 | $0.56 | - | $0.53 | $0.02 | $0.44 | - | $0.50 | $0.54 | $0.32 | - | $0.46 | $0.49 | $0.28 | - | $0.39 | $0.43 | $0.23 | - | $0.35 | $2.17 | $0.18 | - | $0.03 | $0.44 | $0.38 | - | -$3.81 | $0.06 | $0.07 |
EBIT | $26M | -$48M | $149M | $92M | $99M | -$42M | $30M | $191M | $195M | -$360M | $160M | $272M | $338M | $93M | $341M | $374M | $236M | $135M | $177M | $250M | -$14M | $67M | $437M | -$21M | $134M | $161M | -$453M | $166M | $176M | -$42M | $231M | $152M | $197M | -$57M | $235M | $214M | $151M | $34M | $219M | $208M | $167M | -$98M | $125M | $136M | $147M | -$117M | $144M | $233M | $188M | -$82M | $232M | $233M | $185M | -$87M | $188M | $241M | $234M | -$701M | $218M | $210M | $191M | -$49.8M | $249M | $254M | $179M | -$112.4M | $251.4M | $269.9M | $138.1M | -$147.5M | $269.4M | $389.8M | $319.4M | $306M | $271.4M | $282.3M | $185.9M | $177.2M | $189.9M | $195.6M | $161.7M | -$982.3M | $214.2M | $263.2M | $245.6M | -$426.8M | $248.2M | $232.3M | $176.1M | $6.678B | $221.8M | $231.2M | $168.1M | $189.2M | $229.3M | $267.1M | $219.1M | -$90.4M | $259.8M | $690.4M | $241.4M | -$836.7M | $211.8M | $204.6M | $216.5M | -$47.2M | $221.7M | $199.8M | $178.1M | -$292M | $257.3M | $236.3M | $122.6M | $97M | $180.9M | $196.8M | $110.4M | $75.4M | $148.2M | $155.7M | $116.9M | $109.4M | $157.2M | $175.8M | $129.7M | $104.4M | $143.6M | $143.1M | $103.8M | -$501.4M | $133.6M | $146.8M | $118.8M | $53M | $149.7M | $144.9M | $104.7M | -$2.191B | $946.3M | $889.4M | $889.4M |
EBITDA | $228M | $262M | $336M | $323M | $297M | $197M | $234M | $316M | $323M | $216M | $369M | $398M | $455M | $230M | $316M | $322M | $297M | $165M | $307M | $376M | $103M | $205M | $286M | $176M | $274M | $280M | $303M | $331M | $305M | $68M | $365M | $343M | $330M | $89M | $362M | $332M | $278M | $140M | $343M | $334M | $307M | $272M | $224M | $238M | $242M | -$41M | $327M | $352M | $299M | $18M | $338M | $341M | $292M | $13M | $293M | $343M | $339M | $273M | $356M | $324M | $308M | $245.2M | $341M | $355M | $277M | $301.3M | $425M | $390.3M | $279.2M | $182.4M | $480.3M | $521.5M | $454M | $576.3M | $456.3M | $407.7M | $301.3M | $397.5M | $330.5M | $297.2M | $281.5M | -$225.8M | $353.7M | $381.4M | $361.4M | -$138.9M | $331.9M | $359.8M | $277.9M | $8.125B | $420.1M | $393M | $293.9M | $312.1M | $329.9M | $387.7M | $822.7M | -$189.4M | $418M | $472.9M | $421.8M | -$1.708B | $1.14B | $283.1M | $299.4M | -$99.8M | $353.9M | $246.7M | $268.5M | -$300.4M | $371.4M | $307M | $152.9M | $152M | $228M | $261.4M | $132.5M | $106M | $189.2M | $190.5M | $151.6M | $158.6M | $203M | $227.5M | $183.6M | $262.6M | $185.5M | $181M | $144.8M | -$512.4M | $169.5M | $189.8M | $178M | $124.4M | $188.3M | $179.8M | $124.3M | -$2.191B | $946.3M | $889.4M | $889.4M |