Olin Corporation(OLN:US)
Market Cap$1.784B
Key Metrics
Price$15.65
Revenue (TTM)$6.703B
Holders Revenue (TTM)$111.4M
Gross Profit (TTM)$460.7M
Earnings (TTM)-$196.9M
EBITDA (TTM)$460.6M
Op. Margin (TTM)-0.8%
Dividend Yield5.11%
Holders Yield6.25%
Cash on hand$192.2M
Total Assets$7.354B
Net Assets$1.735B
Total Debt$3.311B
Key Metrics
Price$15.65
Revenue (TTM)$6.703B
Holders Revenue (TTM)$111.4M
Gross Profit (TTM)$460.7M
Earnings (TTM)-$196.9M
EBITDA (TTM)$460.6M
Op. Margin (TTM)-0.8%
Dividend Yield5.11%
Holders Yield6.25%
Cash on hand$192.2M
Total Assets$7.354B
Net Assets$1.735B
Total Debt$3.311B
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 | 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 | $1.742B | $1.583B | $1.665B | $1.713B | $1.758B | $1.644B | $1.671B | $1.59B | $1.644B | $1.635B | $1.615B | $1.671B | $1.703B | $1.844B | $1.977B | $2.322B | $2.616B | $2.461B | $2.43B | $2.34B | $2.221B | $1.919B | $1.654B | $1.438B | $1.241B | $1.425B | $1.387B | $1.577B | $1.593B | $1.553B | $1.635B | $1.872B | $1.728B | $1.71B | $1.62B | $1.555B | $1.527B | $1.567B | $1.386B | $1.453B | $1.364B | $1.348B | $1.267B | $533.6M | $535.4M | $518M | $499.8M | $593.6M | $570.4M | $577.4M | $562.1M | $670.7M | $652.2M | $630M | $587.6M | $581.2M | $508.7M | $507.2M | $445.8M | $550.2M | $529.1M | $436M | $385.4M | $432.8M | $405.7M | $362M | $350.9M | $397M | $383M | $400.6M | $434.2M | $502.9M | $428.3M | $399.1M | $404.8M | $350.3M | $266.2M | $255.5M | $748.4M | $273.7M | $826.4M | $725.1M | $604.1M | $599M | $593.7M | $560.9M | $475.2M | $520.1M | $506.5M | $482.9M | $384.9M | $414.5M | $396.4M | $390.2M | $351.4M | $340.3M | $314.3M | $295M | $278.7M | $333.6M | $324.5M | $334.2M | $415.7M | $413.1M | $396.9M | $381.7M | $341.3M | $354.1M | $314.8M | $304.8M | -$342.2M | $383M | $348.2M | $359.1M | $578.5M | $607.9M | $632.4M | $591.2M | $276M | $748.6M | $824M | $789.4M | $783.8M | $796.4M | $803.7M | $766.1M | $678.1M | $666.9M | $708.1M | $604.9M | $598.8M | $606.8M | $625.5M | $591.9M | $552.4M | $576.5M | $632.9M | $614.2M | $594.3M | $551.3M | $568M | $561M | $640M | $656M | $660M | $636M | $600M | $580M | $658M | $671M | $623M | $540M | $578M | $567.2M | $502.9M | $468.5M | $485.9M | $467.7M | $407.3M | $407.5M | $440.8M | $451.4M | $390.6M | $427.1M | $462.4M | $540.3M | $495.9M | $497.6M | $545.3M | $526.5M |
Cost of Revenue | $1.572B | $1.507B | $1.634B | $1.53B | $1.62B | $1.496B | $1.513B | $1.455B | $1.406B | $1.428B | $1.431B | $1.402B | $1.393B | $1.442B | $1.595B | $1.841B | $1.951B | $1.808B | $1.801B | $1.68B | $1.712B | $1.424B | $1.457B | $1.307B | $1.236B | $1.374B | $1.271B | $1.358B | $1.464B | $1.347B | $1.391B | $1.442B | $1.461B | $1.529B | $1.396B | $1.349B | $1.408B | $1.398B | $1.227B | $1.284B | $1.237B | $1.175B | $1.148B | $460M | $445.5M | $433.2M | $421.9M | $492.3M | $463.6M | $475.4M | $469.7M | $528.5M | $531.1M | $504.4M | $487.9M | $475.8M | $391.4M | $392.9M | $368.3M | $432.7M | $413.7M | $359.2M | $323.2M | $366.5M | $347.7M | $312.5M | $288.1M | $316.4M | $312M | $306.2M | $335.2M | $380M | $347.3M | $314M | $335.9M | $282.5M | $211.9M | $207.2M | $667.2M | $213M | $741.2M | $618.9M | $514M | $505.4M | $505.5M | $473.9M | $400.3M | $457.4M | $465.2M | $432.1M | $345.9M | $365.8M | $348.4M | $345.9M | $318.3M | $307.9M | $284.7M | $270M | $242.1M | $302.9M | $282.1M | $294.9M | $331.7M | $340.1M | $324.4M | $298.2M | $269.5M | $289.4M | $251.8M | $244.3M | -$197.1M | $299.8M | $253M | $268.2M | $420.8M | $439.2M | $458.8M | $423.2M | $179.8M | $543.2M | $597.6M | $570.4M | $593.4M | $608.5M | $597.9M | $578.2M | $520.5M | $507.2M | $531.2M | $454.1M | $625.3M | $472.4M | $473.3M | $451M | $420.2M | $442.2M | $485.6M | $461M | $458.5M | $423.1M | $423M | $412M | $492M | $506M | $481M | $461M | $423M | $418M | $476M | $490M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $170.2M | $75.8M | $31.3M | $183.4M | $138.1M | $148.7M | $157.9M | $134.5M | $237.8M | $207.3M | $183.7M | $269.1M | $310.1M | $402.6M | $382.5M | $480.8M | $664.7M | $653.9M | $629.8M | $660.3M | $509.1M | $495M | $196.8M | $130.2M | $5.5M | $50.9M | $116.5M | $219M | $129.2M | $206.1M | $244M | $430.7M | $267.7M | $181.6M | $223.7M | $205.6M | $118.6M | $169.6M | $158.7M | $168.3M | $127.1M | $172.8M | $119.3M | $73.6M | $89.9M | $84.8M | $77.9M | $101.3M | $106.8M | $102M | $92.4M | $142.2M | $121.1M | $125.6M | $99.7M | $105.4M | $117.3M | $114.3M | $77.5M | $117.5M | $115.4M | $76.8M | $62.2M | $66.3M | $58M | $49.5M | $62.8M | $80.6M | $71M | $94.4M | $99M | $122.9M | $81M | $85.1M | $68.9M | $67.8M | $54.3M | $48.3M | $81.2M | $60.7M | $85.2M | $106.2M | $90.1M | $93.6M | $88.2M | $87M | $74.9M | $62.7M | $41.3M | $50.8M | $39M | $48.7M | $48M | $44.3M | $33.1M | $32.4M | $29.6M | $25M | $36.6M | $30.7M | $42.4M | $39.3M | $84M | $73M | $72.5M | $83.5M | $71.8M | $64.7M | $63M | $60.5M | -$145.1M | $83.2M | $95.2M | $90.9M | $157.7M | $168.7M | $173.6M | $168M | $96.2M | $205.4M | $226.4M | $219M | $190.4M | $187.9M | $205.8M | $187.9M | $157.6M | $159.7M | $176.9M | $150.8M | -$26.5M | $134.4M | $152.2M | $140.9M | $132.2M | $134.3M | $147.3M | $153.2M | $135.8M | $128.2M | $145M | $149M | $148M | $150M | $179M | $175M | $177M | $162M | $182M | $181M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $102.6M | $145M | $168.7M | $97.7M | $95.4M | $101M | $100.3M | $111.1M | $94.6M | $94.9M | $60.1M | $91.2M | $74.2M | $105.6M | $97.9M | $79.7M | $95.7M | $104.3M | $102.2M | $107.7M | $100.1M | $106.9M | $111.9M | $112.9M | $99.6M | $96.7M | $102M | $110.7M | $96.9M | $106.9M | $115M | $112.5M | $110.3M | $92.4M | $95.8M | $91.1M | $84.5M | $93.3M | $84M | $82.2M | $79.5M | $77.2M | $105.6M | $35.9M | -$2.5M | $47.2M | $41.4M | $41.8M | $40.8M | $43.6M | $56.7M | $36.9M | $47.2M | $48.9M | $37.4M | $41.3M | $45.2M | $43.2M | $39.6M | $39.8M | $42.7M | $39.5M | $33.1M | $33.3M | $35.9M | $32.1M | $28.8M | $31.2M | $36.1M | $39.2M | $32.8M | $35.2M | $35.1M | $32.7M | $32.3M | $30M | $33.8M | $31.5M | $37.4M | $32.4M | $44.5M | $47M | $49M | $48.4M | $42.2M | $31.8M | $39.1M | $33.2M | $29.1M | $33.3M | $34M | $33.4M | $29.6M | $31.5M | $33M | $27.4M | $28.7M | $30M | $29.6M | $30.4M | $26.9M | $33.7M | $37.1M | $32.5M | $33.4M | $29M | $29M | $33.4M | $33.7M | $32.9M | -$112.4M | $35.1M | $34.6M | $35.5M | $72.7M | $79.3M | $82.2M | $79.8M | $35.4M | $103.8M | $107.1M | $111.7M | $107.5M | $96.4M | $94.4M | $86.7M | $78.9M | $82.6M | $90.2M | $85.3M | $128.4M | $82.5M | $89.6M | $82.5M | $80M | $77.6M | $79.2M | $81.2M | $79.9M | $68.1M | $78M | $207M | $104M | $84M | $102M | $92M | $93M | $83M | $87M | $90M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.2M | $1.1M | $1.2M | $1M | $1.1M | $1.2M | $1.1M | $1M | $900K | $1.2M | $1.2M | $900K | $900K | $1M | $1.5M | $1.2M | $1.1M | $1.2M | $1.5M | $1.2M | $1.1M | $1M | $1M | $1.2M | $1.3M | $1.5M | $900K | $1.3M | $1.4M | $1.4M | $2.9M | $2M | $2.1M | $2M | -$10.5M | $2.6M | $3.1M | $1.6M | $6.8M | $7.6M | $7.2M | $7.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $102.7M | $145M | $169M | $98.1M | $95.2M | $101M | $100.3M | $111.7M | $94.6M | $95.1M | $102.8M | $90.9M | $101.2M | $106.1M | $97.9M | $92.7M | $99M | $104.3M | $102.2M | $107.2M | $100.6M | $106.9M | $112.9M | $112.7M | $99.7M | $96.7M | $102.1M | $110.8M | $97M | $107M | $109M | $110.8M | $110.3M | $100.5M | $96.1M | $91.1M | $84.8M | $92.9M | $73.8M | $82M | $79.3M | $88.1M | $63.8M | $35.8M | $39.9M | $47M | $41.9M | $41.8M | $41.7M | $43.5M | $55.7M | $36.5M | $48.7M | $49.1M | $37.4M | $42.4M | $45.1M | $43.7M | $39.6M | $39.8M | $42.5M | $39.5M | $33.1M | $33.3M | $35.9M | $32.1M | $28.8M | $31.2M | $36.1M | $39.2M | $32.8M | $35.6M | $35.6M | $33.3M | $33.7M | $30.3M | $32.8M | $30.4M | $42.2M | $31.4M | $44.1M | $45.8M | $47.9M | $48.3M | $41.3M | $38.8M | $37.9M | $35.6M | $33.7M | $32.3M | $34.1M | $34M | $31.6M | $30.3M | $31.5M | $26.2M | $27.6M | $29M | $28.6M | $29.2M | $25.6M | $32.2M | $36.2M | $31.2M | $32M | $27.6M | $26.1M | $31.4M | $31.6M | $30.9M | -$101.9M | $32.5M | $31.5M | $33.9M | $65.9M | $71.7M | $75M | $72.4M | $35.4M | $103.8M | $107.1M | $111.7M | $107.5M | $96.4M | $94.4M | $86.7M | $78.9M | $82.6M | $90.2M | $85.3M | $128.4M | $82.5M | $89.6M | $82.5M | $80M | $77.6M | $79.2M | $81.2M | $79.9M | $68.1M | $78M | $207M | $104M | $84M | $102M | $92M | $93M | $83M | $87M | $90M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -$100K | - | -$300K | -$400K | $200K | - | $0 | -$600K | - | -$200K | -$42.7M | $300K | -$27M | -$500K | $0 | -$13M | -$3.3M | - | - | $500K | -$500K | - | -$1M | $200K | -$100K | - | -$100K | -$100K | -$100K | -$100K | $6M | $1.7M | - | -$8.1M | -$300K | - | -$300K | $400K | $10.2M | $200K | $200K | -$10.9M | $41.8M | $100K | -$42.4M | $200K | -$500K | - | -$900K | $100K | $1M | $400K | -$1.5M | -$200K | - | -$1.1M | $100K | -$500K | - | - | $200K | - | - | - | - | - | - | - | - | - | - | -$400K | -$500K | -$600K | -$1.4M | -$300K | -$200K | - | -$6M | - | -$700K | - | $0 | -$900K | - | -$8.2M | - | -$3.3M | -$5.5M | - | -$1.6M | -$1.8M | -$3.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $67.6M | -$69.2M | -$137.4M | $85.7M | $42.7M | $47.7M | $57.6M | $23.4M | $143.2M | $112.4M | $123.6M | $177.9M | $235.9M | $297M | $284.6M | $401.1M | $569M | $549.6M | $527.6M | $552.6M | $409M | $388.1M | $84.9M | $17.3M | -$94.1M | -$45.8M | $14.5M | $108.3M | $32.3M | $99.2M | $129M | $318.2M | $157.4M | $89.2M | $127.9M | $114.5M | $34.1M | $76.3M | $74.7M | $86.1M | $47.6M | $95.6M | $13.7M | $37.7M | $92.4M | $37.6M | $36.5M | $59.5M | $66M | $58.4M | $35.7M | $105.3M | $73.9M | $76.7M | $62.6M | $64.1M | $72.1M | $71.1M | $37.9M | $77.7M | $72.9M | $37.3M | $29.1M | $33M | $22.1M | $17.4M | $34M | $49.4M | $34.9M | $55.2M | $64.7M | $87.3M | $45.9M | $52.4M | $36.6M | $37.8M | $21.7M | $17.9M | $43.8M | $29.3M | $40.7M | $59.2M | $41.1M | $45.2M | $46M | $55.2M | $31M | $29.5M | $12.2M | $17.5M | $5M | $15.3M | $18.4M | $12.8M | $100K | $5M | $900K | -$5M | $7M | $300K | $15.5M | $5.6M | $25.3M | $40.5M | $39.1M | $35.1M | $21.2M | $11M | $9.8M | $9M | -$16.9M | $27.6M | $29.7M | $36.2M | $51.2M | $58.7M | $58.6M | $61.5M | $41.9M | $64.2M | $84M | $68.9M | $45.9M | $56.1M | $76.6M | $66.4M | $44.5M | $40.7M | $50.7M | $32.1M | -$191.9M | $16.6M | $29M | $25.3M | $19.2M | $16.7M | $38.3M | $42.8M | $27.2M | $29.8M | $36M | -$88M | $11M | $35M | $48M | $53M | $52M | $48M | $65M | $62M | -$1.505B | $540M | $578M | $567.2M | -$1.278B | $468.5M | $485.9M | $467.7M | -$1.219B | $407.5M | $440.8M | $451.4M | -$1.304B | $427.1M | $462.4M | $540.3M | -$1.445B | $497.6M | $545.3M | $526.5M |
| -$63.8M | -$49.1M | -$60.5M | -$44.2M | -$49.5M | -$45.6M | -$47.6M | -$48.6M | -$46.6M | -$52.1M | -$63.7M | -$51.2M | -$58M | -$102.2M | -$40.8M | -$33.2M | -$28.3M | -$26M | -$136.6M | -$48.3M | -$71.7M | -$82M | -$85.5M | -$770.7M | -$66M | -$60.1M | -$123.4M | -$64.5M | -$57.2M | -$46.1M | -$54.9M | -$56.8M | -$83.1M | -$61.7M | -$67.2M | -$54.1M | -$55.9M | -$58.4M | -$51.2M | -$64.8M | -$71.2M | -$151M | -$99.6M | -$28.4M | -$28.7M | -$18M | -$17.1M | -$19.2M | -$11.2M | -$10.2M | -$5.2M | -$12.3M | -$11.2M | -$12.9M | -$6.4M | -$17.4M | -$8.8M | -$10.6M | -$5.5M | -$12.6M | -$9.4M | -$179.9M | -$26.2M | $5.5M | $3.1M | -$4.5M | $800K | $4.1M | $9.9M | $19.2M | $6.9M | -$17M | $11.7M | $8.8M | $14M | $14.4M | $12.5M | $8.2M | $12.3M | $12.6M | $14M | -$2.7M | $11.8M | $9.6M | $10.8M | $16.6M | -$700K | $3.8M | $9.3M | -$7.9M | -$600K | $2.2M | $4.9M | -$27.5M | $2.2M | -$500K | -$3.6M | -$3M | $1.5M | -$27.7M | -$600K | $1.8M | $1.8M | $800K | $2.5M | -$100K | -$2.2M | -$2.6M | -$1.9M | -$1.7M | -$26.7M | -$43.3M | $2.1M | $3.5M | $6.6M | $5.3M | $7.3M | $9.8M | $194.8M | $3.6M | $6.5M | $11.1M | $6.8M | $3.5M | $2.3M | $3.4M | $2.6M | $4.2M | $2M | $1.2M | $2.1M | $1.9M | $2.8M | $2.2M | -$700K | $3.1M | $3.8M | $3.8M | $2.2M | $4.5M | $6M | $3M | $4M | -$1M | $9M | $10M | $8M | $2M | $5M | $6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | $1.1M | $400K | $1.6M | $1.2M | $1.2M | $1M | $1M | $900K | $800K | $1.1M | $1M | $1.1M | $1.1M | $1M | $500K | $300K | $400K | $0 | $100K | $0 | $100K | $100K | $100K | $200K | $100K | $300K | $200K | $300K | $200K | $500K | $300K | $400K | $400K | $800K | $400K | $400K | $200K | $2.1M | $500K | $500K | $300K | $200K | $300K | $300K | $300K | $400K | $200K | $400K | $300K | $300K | $100K | $100K | $100K | $300K | $200K | $300K | $200K | $500K | $200K | $300K | $200K | $300K | $300K | $200K | $200K | $200K | $100K | $300K | $500K | - | $1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $44.3M | $43.2M | $46.2M | $46.8M | $46.8M | $48.5M | $44.9M | $48.4M | $46.6M | $44.6M | $47.2M | $46.2M | $45.3M | $42.4M | $40.5M | $36M | $34.5M | $32.9M | $143.6M | $54M | $65.9M | $84.5M | $85.6M | $74.6M | $69.4M | $63.1M | $64M | $63.9M | $57.9M | $57.4M | $59.2M | $59.2M | $61.1M | $63.7M | $59.4M | $53.1M | $52.5M | $52.4M | $48.3M | $47.5M | $47.6M | $48.5M | $57.3M | $14.4M | $18.2M | $7.1M | $6.8M | $17.7M | $9.6M | $9.7M | $9.9M | $9.9M | $9.7M | $9.1M | $8.1M | $6M | $5.8M | $6.5M | $7.9M | $7.9M | $7.4M | $7.2M | $5.9M | $6.4M | $6.2M | $6.9M | $6.4M | $1.9M | $1.7M | $1.6M | - | $3.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$19.5M | -$7M | -$14.7M | $1M | -$3.9M | $1.7M | -$3.7M | -$1.2M | -$900K | -$8.3M | -$17.6M | -$6M | -$13.8M | -$60.9M | -$1.3M | $2.3M | $5.9M | $6.5M | $7M | $5.6M | -$5.8M | $2.4M | $0 | -$696.2M | $3.2M | $2.9M | -$59.7M | -$800K | $400K | $11.1M | $3.8M | $2.1M | -$22.4M | $1.6M | -$8.6M | -$1.4M | -$3.8M | -$6.2M | -$5M | -$17.8M | -$24.1M | -$102.8M | -$42.5M | -$14.3M | -$10.8M | -$11.2M | -$10.7M | -$1.7M | -$2M | -$800K | $4.4M | -$2.5M | -$1.6M | -$3.9M | $1.4M | -$11.6M | -$3.3M | -$4.3M | $1.9M | -$4.9M | -$2.3M | -$172.9M | -$20.6M | $11.6M | $9.1M | $2.2M | $7M | $5.9M | $11.3M | $20.3M | $6.9M | -$14.7M | $11.7M | $8.8M | $14M | $14.4M | $12.5M | $8.2M | $12.3M | $12.6M | $14M | -$2.7M | $11.8M | $9.6M | $10.8M | $16.6M | -$700K | $3.8M | $9.3M | -$7.9M | -$600K | $2.2M | $4.9M | -$27.5M | $2.2M | -$500K | -$3.6M | -$3M | $1.5M | -$27.7M | -$600K | $1.8M | $1.8M | $800K | $2.5M | -$100K | -$2.2M | -$2.6M | -$1.9M | -$1.7M | -$26.7M | -$43.3M | $2.1M | $3.5M | $6.6M | $5.3M | $7.3M | $9.8M | $194.8M | $3.6M | $6.5M | $11.1M | $6.8M | $3.5M | $2.3M | $3.4M | $2.6M | $4.2M | $2M | $1.2M | $2.1M | $1.9M | $2.8M | $2.2M | -$700K | $3.1M | $3.8M | $3.8M | $2.2M | $4.5M | $6M | $3M | $4M | -$1M | $9M | $10M | $8M | $2M | $5M | $6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $3.8M | -$118.3M | -$197.9M | $41.5M | -$6.8M | $2.1M | $10M | -$25.2M | $96.6M | $60.3M | $59.9M | $126.7M | $177.9M | $194.8M | $243.8M | $367.9M | $540.7M | $523.6M | $391M | $504.3M | $337.3M | $306.1M | -$600K | -$753.4M | -$160.1M | -$105.9M | -$108.9M | $43.8M | -$24.9M | $53.1M | $74.1M | $261.4M | $74.3M | $27.5M | $60.7M | $60.4M | -$21.8M | $17.9M | $23.5M | $21.3M | -$23.6M | -$55.4M | -$85.9M | $9.3M | $63.7M | $19.6M | $19.4M | $40.3M | $54.8M | $48.2M | $30.5M | $93M | $62.7M | $63.8M | $54.7M | $46.7M | $63.3M | $60.5M | $26.5M | $69.4M | $63.7M | $219.8M | -$2.3M | $38.8M | $25.2M | $15.2M | $34.8M | $55.9M | $44.8M | $74.4M | $73.5M | $70.3M | $54.8M | $58.9M | $45.4M | $48.6M | $32.2M | $24.5M | $48.4M | $39.3M | $51.8M | $54.4M | $62.1M | $51.2M | $52.9M | $59.4M | $30.7M | $25.5M | $11.4M | $5.1M | -$1.6M | $10.9M | $15.4M | -$19.7M | -$2.4M | -$500K | -$9.2M | -$15M | $4.3M | -$32.2M | $10.8M | $4.1M | $24.2M | $37.8M | $37.8M | $31.2M | $15.3M | $4.4M | $3.8M | $3.5M | -$46.7M | -$19.2M | $27.1M | $34.9M | $53.2M | $58.1M | $58.9M | $63.8M | $237.5M | $58.5M | $80.2M | $69.8M | $41.6M | $48.2M | $67.7M | $59.5M | $38.5M | $36M | $42.6M | $23.9M | -$198.9M | $8.8M | $22.2M | $17.9M | $9.2M | $10.4M | $31.7M | $36.7M | $18.1M | $22.7M | $30M | -$96M | $2M | $21M | $43M | $50M | $47M | $37M | $55M | $53M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $17.1M | -$35.3M | -$54.7M | -$2.2M | -$4M | $900K | -$100K | $0 | $24.3M | $12.5M | $11.1M | $22.2M | $33.2M | $40.8M | $47.2M | $52.7M | $118.6M | $130.6M | $84.4M | $113.6M | -$18.5M | $62.5M | $32.4M | -$16.6M | -$40M | -$25.9M | -$31.7M | -$400K | -$4.9M | $11.4M | $20.8M | $66.3M | $15.7M | $6.6M | -$428.6M | $7.7M | -$15.9M | $4.5M | $6M | $3.8M | -$22.6M | -$17.5M | -$23.2M | $3.4M | $21.4M | $6.5M | $6.6M | $14.2M | $18.2M | $18.7M | $5.8M | $23.3M | $19M | $23.3M | $20.1M | $18M | $15.7M | $21.8M | $7.8M | $22.2M | $21.6M | $86.1M | -$4.3M | $7M | $8.3M | $1.1M | $13M | $16.5M | $17M | $27.7M | $26.3M | $32.6M | $19.3M | $21.6M | $15.8M | $15.9M | $10.3M | $7.9M | $21.6M | -$11.4M | $18.8M | $20.7M | $23.1M | $19.8M | $20.8M | $22.2M | $11.7M | $6.8M | $4.8M | $2.3M | -$1.7M | $4.9M | $6.9M | -$6.1M | $9.3M | $500K | -$2.2M | -$4M | $2.9M | -$12.8M | $4.2M | $1.7M | $9.2M | $14.4M | $14.5M | $11.9M | $5.3M | $1.8M | $1.5M | $1.4M | -$14.2M | -$7.9M | $9.6M | $12.1M | $18.6M | $20.1M | $20.3M | $22M | $84M | $20.7M | $28.5M | $24.8M | $14.7M | $17.1M | $24.1M | $21.1M | $12.5M | $13.9M | $15M | $8.6M | -$75.9M | $3.8M | $7.9M | $6.2M | $4.2M | $4.8M | $10.9M | $13.1M | $8.2M | $7.5M | $9M | -$37M | -$6M | $6M | $14M | $18M | $16M | $13M | $20M | $19M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$13.3M | -$83M | -$143.2M | $43.7M | -$2.8M | $1.2M | $10.1M | -$25.2M | $72.3M | $47.8M | $48.8M | $104.5M | $144.7M | $154M | $196.6M | $315.2M | $422.1M | $393M | $306.6M | $390.7M | $355.8M | $243.6M | -$33M | -$736.8M | -$120.1M | -$80M | -$77.2M | $44.2M | -$20M | $41.7M | $53.3M | $195.1M | $58.6M | $20.9M | $489.3M | $52.7M | -$5.9M | $13.4M | $17.5M | $17.5M | -$1M | -$37.9M | -$62.7M | $5.9M | $42.3M | $13.1M | $12.8M | $26.1M | $37.3M | $29.5M | $24.7M | $69.7M | $43.7M | $40.5M | $34.6M | $28.7M | $47.6M | $38.7M | $18.7M | $47.2M | $42.1M | $133.7M | $2M | $31.8M | $16.9M | $14.1M | $21.8M | $39.4M | $27.8M | $46.7M | $47.2M | $37.7M | $35.5M | $37.3M | $15.3M | -$83.2M | $35.6M | $23.1M | $26.8M | $56.2M | $33M | $33.7M | $32.6M | $31.4M | $32.1M | $37.2M | $23M | $18.7M | $10.4M | $2.9M | $500K | $6M | $8.5M | -$39M | -$11.7M | -$1M | -$7M | -$11M | $1.4M | -$19.4M | $6.6M | $2.4M | $15M | $23.4M | $23.3M | $19.3M | $9.6M | $2.6M | $2.3M | $6.5M | -$28.5M | -$7.2M | $38.6M | $39.1M | $34.6M | $38M | $38.6M | $41.8M | $145.5M | $37.8M | $51.7M | $45M | $26.9M | $31.1M | $43.6M | $38.4M | $26M | $22.1M | $27.6M | $15.3M | -$123M | $5M | $14.3M | $11.7M | -$41M | $5.6M | $20.8M | $23.6M | $9.9M | $15.2M | $21M | -$59M | $8M | $15M | $29M | $32M | $31M | $24M | $35M | $34M | $21M | $19M | $29M | $29.2M | $16.4M | $14.9M | $22.3M | $24.5M | $8.2M | $8.6M | $30M | $25.3M | $8.4M | -$205.1M | $15.8M | $15.6M | $12.2M | $16.3M | $33M | $27.2M |
Minority Interests | $0 | $0 | -$200K | -$900K | $1.5M | -$200K | $600K | $300K | $1.9M | $800K | $4.1M | -$400K | $2.2M | $2.3M | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$13.3M | -$83M | -$143.4M | $42.8M | -$1.3M | $1M | $10.7M | -$24.9M | $74.2M | $48.6M | $52.9M | $104.1M | $146.9M | $156.3M | $196.6M | $315.2M | $422.1M | $393M | $306.6M | $390.7M | $355.8M | $243.6M | -$33M | -$736.8M | -$120.1M | -$80M | -$77.2M | $44.2M | -$20M | $41.7M | $53.3M | $195.1M | $58.6M | $20.9M | $489.3M | $52.7M | -$5.9M | $13.4M | $17.5M | $17.5M | -$1M | -$37.9M | -$62.7M | $5.9M | $42.3M | $13.1M | $12.8M | $26.1M | $37.3M | $29.5M | $24.7M | $69.7M | $43.7M | $40.5M | $34.6M | $28.7M | $47.6M | $38.7M | $18.7M | $47.2M | $42.1M | $133.7M | $2M | $31.8M | $16.9M | $14.1M | $21.8M | $39.4M | $27.8M | $46.7M | $47.2M | $37.7M | $35.5M | $37.3M | $15.3M | -$83.2M | $35.6M | $23.1M | $26.8M | $56.2M | $33M | $33.7M | $32.6M | $31.4M | $32.1M | $37.2M | $23M | $18.7M | $10.4M | $2.9M | $500K | $6M | $8.5M | -$39M | -$11.7M | -$1M | -$7M | -$11M | $1.4M | -$19.4M | $6.6M | $2.4M | $15M | $23.4M | $23.3M | $19.3M | $9.6M | $2.6M | $2.3M | $6.5M | -$28.5M | -$7.2M | $38.6M | $39.1M | $34.6M | $38M | $38.6M | $41.8M | $145.5M | $37.8M | $51.7M | $45M | $26.9M | $31.1M | $43.6M | $38.4M | $26M | $22.1M | $27.6M | $15.3M | -$123M | $5M | $14.3M | $11.7M | -$41M | $5.6M | $20.8M | $23.6M | $9.9M | $15.2M | $21M | -$59M | $8M | $15M | $29M | $32M | $31M | $24M | $35M | $34M | $21M | $19M | $29M | $29.2M | $16.4M | $14.9M | $22.3M | $24.5M | $8.2M | $8.6M | $30M | $25.3M | $8.4M | -$205.1M | $15.8M | $15.6M | $12.2M | $16.3M | $33M | $27.2M |
Shares Outstanding (Basic) | 113.9M | 113.8M | 113.9M | 114.4M | 114.9M | 115.3M | 116.1M | 116.9M | 118.5M | 119.9M | 121M | 124.2M | 127.4M | 131M | 134.5M | 141.2M | 149.2M | 154.7M | 158.4M | 160.1M | 159.9M | 158.6M | 157.9M | 157.9M | 157.9M | 157.8M | 158.2M | 161.9M | 164.6M | 165M | 166.1M | 167M | 167.1M | 167.2M | 167.1M | 166.3M | 166.1M | 165.6M | 165.3M | 165.2M | 165.2M | 165.1M | 161.6M | 77.6M | 77.5M | 77.4M | 77.9M | 78.4M | 78.8M | 79.2M | 79.5M | 79.8M | 80.2M | 80.2M | 80.2M | 80.1M | 80.1M | 80.1M | - | 80.2M | 80M | 79.6M | - | 79.4M | 79M | 78.8M | - | 78.4M | 78.1M | 77.5M | - | 76.3M | 75M | 74.6M | - | 74.1M | 73.8M | 73.5M | - | 72.7M | 72.4M | 72M | - | 71.6M | 71.2M | 70.8M | - | 69.9M | 69.5M | 64.1M | - | 58.4M | 58.1M | 57.8M | - | 49.7M | 46.9M | 44.3M | - | 43.4M | 43.4M | 43.8M | - | 45.1M | 45.1M | 45.1M | - | 43.33M | 46M | 45.9M | - | 48M | 47.65M | 48.27M | - | 50M | 51.47M | 51.6M | - | 50.97M | 49.8M | 49.43M | - | 48.36M | 48.28M | 48.42M | - | 47.67M | 44.48M | 43.87M | - | 40M | 43.1M | 38.15M | - | 37M | 42M | 40.94M | - | 38M | 38.78M | 38.13M | - | 39.39M | 38.03M | 37.5M | - | 37.93M | 41.18M | 40.48M | - | 44.01M | 44.01M | 44.01M | - | 47.53M | 47.53M | 48.25M | - | 45.5M | 45.6M | 45.94M | - | 45.97M | 45.94M | 45.8M | - | 47.63M | 47.97M | 47.97M |
Shares Outstanding (Diluted) | 113.9M | 113.8M | 113.9M | 115.1M | 114.9M | 116.6M | 117.3M | 116.9M | 120.2M | 121.9M | 123.5M | 127M | 130.4M | 134.4M | 137.7M | 144.3M | 152.8M | 158.6M | 162.5M | 163.9M | 163.8M | 160.8M | 157.9M | 157.9M | 157.9M | 157.8M | 158.2M | 162.8M | 164.6M | 166.1M | 167.3M | 168.6M | 168.8M | 169.2M | 169.5M | 168.5M | 166.1M | 167.9M | 166.7M | 166.5M | 165.2M | 165.1M | 161.6M | 78.3M | 78.7M | 78.5M | 78.8M | 79.5M | 80M | 80.5M | 80.5M | 80.8M | 81.2M | 81.2M | 81M | 81M | 80.7M | 80.9M | - | 80.8M | 81.1M | 80.4M | - | 80.2M | 79.8M | 79.4M | - | 78.6M | 78.1M | 77.6M | - | 76.7M | 75.4M | 75M | - | 74.6M | 74.2M | 73.8M | - | 72.8M | 72.6M | 72.4M | - | 71.7M | 71.4M | 71.4M | - | 70.1M | 69.7M | 64.4M | - | 58.7M | 58.4M | 57.8M | - | 49.7M | 46.9M | 44.3M | - | 43.4M | 43.5M | 44M | - | 45.2M | 45.2M | 45.2M | - | 43.33M | 46M | 45.9M | - | 48M | 48.25M | 48.88M | - | 50.67M | 51.47M | 52.25M | - | 52.43M | 51.33M | 51.18M | - | 49.17M | 50.6M | 50.41M | - | 47.67M | 46.91M | 43.87M | - | 40M | 43.1M | 38.15M | - | 37M | 42.95M | 41.73M | - | 38M | 39.58M | 38.13M | - | 41.94M | 40.3M | 39.47M | - | 40M | 41.18M | 40.48M | - | 44.01M | 44.01M | 44.01M | - | 47.53M | 47.53M | 48.25M | - | 45.5M | 45.6M | 45.94M | - | 45.97M | 45.94M | 45.8M | - | 47.63M | 47.97M | 47.97M |
EPS (Basic) | -$0.12 | -$0.73 | -$0.75 | $0.37 | -$0.01 | $0.01 | $0.09 | -$0.21 | $0.63 | $0.41 | $0.44 | $0.84 | $1.15 | $1.19 | $1.46 | $2.23 | $2.83 | $2.54 | $1.94 | $2.44 | $2.23 | $1.54 | -$0.21 | -$4.67 | -$0.76 | -$0.51 | -$0.49 | $0.27 | -$0.12 | $0.25 | $0.32 | $1.17 | $0.35 | $0.13 | $2.93 | $0.32 | -$0.04 | $0.08 | $0.11 | $0.11 | -$0.01 | -$0.23 | -$0.37 | $0.08 | $0.55 | $0.17 | $0.16 | $0.33 | $0.47 | $0.37 | $0.31 | $0.87 | $0.54 | $0.50 | $0.43 | $0.36 | $0.59 | $0.48 | - | $0.59 | $0.53 | $1.68 | - | $0.40 | $0.21 | $0.18 | - | $0.50 | $0.36 | $0.60 | - | $0.49 | $0.47 | $0.50 | - | -$1.12 | $0.48 | $0.31 | - | $0.77 | $0.46 | $0.47 | - | $0.44 | $0.45 | $0.52 | - | $0.27 | $0.15 | $0.04 | - | $0.10 | $0.15 | -$0.67 | - | -$0.02 | -$0.15 | -$0.26 | - | -$0.45 | $0.15 | $0.06 | - | $0.52 | $0.52 | $0.43 | - | $0.06 | $0.05 | $0.14 | - | -$0.15 | $0.81 | $0.81 | - | $0.76 | $0.75 | $0.81 | - | $0.72 | $1.01 | $0.88 | - | $0.61 | $0.87 | $0.76 | - | $0.43 | $0.58 | $0.31 | - | $0.08 | $0.29 | $0.23 | - | $0.10 | $0.45 | $0.53 | - | $0.35 | $0.49 | -$1.60 | - | $0.33 | $0.71 | $0.80 | - | $0.58 | $0.85 | $0.84 | - | $0.45 | $0.69 | $0.67 | - | $0.32 | $0.48 | $0.53 | - | $0.20 | $0.66 | $0.56 | - | -$4.46 | $0.35 | $0.34 | - | $0.36 | $0.71 | $0.57 |
EPS (Diluted) | -$0.12 | -$0.73 | -$0.75 | $0.37 | -$0.01 | $0.01 | $0.09 | -$0.21 | $0.62 | $0.40 | $0.43 | $0.82 | $1.13 | $1.16 | $1.43 | $2.18 | $2.76 | $2.48 | $1.89 | $2.38 | $2.17 | $1.51 | -$0.21 | -$4.67 | -$0.76 | -$0.51 | -$0.49 | $0.27 | -$0.12 | $0.25 | $0.32 | $1.16 | $0.35 | $0.12 | $2.89 | $0.31 | -$0.04 | $0.08 | $0.10 | $0.11 | -$0.01 | -$0.23 | -$0.37 | $0.08 | $0.54 | $0.17 | $0.16 | $0.33 | $0.47 | $0.37 | $0.31 | $0.86 | $0.54 | $0.50 | $0.43 | $0.35 | $0.59 | $0.48 | - | $0.58 | $0.52 | $1.66 | - | $0.40 | $0.21 | $0.18 | - | $0.50 | $0.36 | $0.60 | - | $0.49 | $0.47 | $0.50 | - | -$1.12 | $0.48 | $0.31 | - | $0.77 | $0.45 | $0.47 | - | $0.44 | $0.45 | $0.52 | - | $0.27 | $0.15 | $0.04 | - | $0.10 | $0.15 | -$0.67 | - | -$0.02 | -$0.15 | -$0.26 | - | -$0.45 | $0.15 | $0.06 | - | $0.52 | $0.52 | $0.43 | - | $0.06 | $0.05 | $0.14 | - | -$0.15 | $0.80 | $0.80 | - | $0.75 | $0.75 | $0.80 | - | $0.70 | $0.98 | $0.85 | - | $0.60 | $0.83 | $0.73 | - | $0.43 | $0.55 | $0.31 | - | $0.08 | $0.29 | $0.23 | - | $0.10 | $0.44 | $0.52 | - | $0.35 | $0.48 | -$1.60 | - | $0.31 | $0.67 | $0.76 | - | $0.55 | $0.85 | $0.84 | - | $0.45 | $0.69 | $0.67 | - | $0.32 | $0.47 | $0.52 | - | $0.20 | $0.60 | $0.53 | - | -$4.46 | $0.33 | $0.32 | - | $0.34 | $0.65 | $0.53 |
EBIT | $48.1M | -$75.1M | -$151.7M | $88.3M | $40M | $50.6M | $54.9M | $23.2M | $143.2M | $104.9M | $107.1M | $172.9M | $223.2M | $237.2M | $284.3M | $403.9M | $575.2M | $556.5M | $534.6M | $558.3M | $403.2M | $390.6M | $85M | -$678.8M | -$90.7M | -$42.8M | -$44.9M | $107.7M | $33M | $110.5M | $133.3M | $320.6M | $135.4M | $91.2M | $120.1M | $113.5M | $30.7M | $70.3M | $71.8M | $68.8M | $24M | -$6.9M | -$28.6M | $23.7M | $81.9M | $26.7M | $26.2M | $58M | $64.4M | $57.9M | $40.4M | $102.9M | $72.4M | $72.9M | $62.8M | $52.7M | $69.1M | $67M | $34.4M | $77.3M | $71.1M | $227M | $3.6M | $45.2M | $31.4M | $22.1M | $41.2M | $57.8M | $46.5M | $76M | $85.5M | $73.6M | $45.9M | $52.4M | $36.6M | $37.8M | $21.7M | $17.9M | $43.8M | $29.3M | $40.7M | $59.2M | $41.1M | $45.2M | $46M | $55.2M | $31M | $29.5M | $12.2M | $17.5M | $5M | $15.3M | $18.4M | $12.8M | $100K | $5M | $900K | -$5M | $7M | $300K | $15.5M | $5.6M | $25.3M | $40.5M | $39.1M | $35.1M | $21.2M | $11M | $9.8M | $9M | -$16.9M | $27.6M | $29.7M | $36.2M | $51.2M | $58.7M | $58.6M | $61.5M | $41.9M | $64.2M | $84M | $68.9M | $45.9M | $56.1M | $76.6M | $66.4M | $44.5M | $40.7M | $50.7M | $32.1M | -$191.9M | $16.6M | $29M | $25.3M | $19.2M | $16.7M | $38.3M | $42.8M | $27.2M | $29.8M | $36M | -$88M | $11M | $35M | $48M | $53M | $52M | $48M | $65M | $62M | -$1.505B | $540M | $578M | $567.2M | -$1.278B | $468.5M | $485.9M | $467.7M | -$1.219B | $407.5M | $440.8M | $451.4M | -$1.304B | $427.1M | $462.4M | $540.3M | -$1.445B | $497.6M | $545.3M | $526.5M |
EBITDA | $191.3M | $51.2M | -$6.9M | $225M | $177.3M | $186.8M | $194.4M | $161.3M | $279M | $242.9M | $260.2M | $315.8M | $379.2M | $435.2M | $443.8M | $561.3M | $727.6M | $711.3M | $686.7M | $707.1M | $559.2M | $542.7M | $232.8M | $164.4M | $47.5M | $105.4M | $156M | $268.6M | $188.2M | $267.4M | $285.9M | $477.9M | $292.8M | $242.2M | $276.5M | $263M | $180.7M | $220.6M | $213.5M | $222.4M | $180.9M | $225.8M | $138.5M | $74.3M | $127.8M | $72.7M | $72M | $95.1M | $102.1M | $93.3M | $75.5M | $138.6M | $106.8M | $108.1M | $83.3M | $89.9M | $97.5M | $94.4M | $58.8M | $108.5M | $99.5M | $430.1M | $53.4M | $66.8M | $52.9M | $43.7M | $60.2M | $76.1M | $63M | $87.1M | $104.3M | $117.6M | $62.8M | $69M | $51M | $49.6M | $30.9M | $27.4M | $58M | $29M | $57.8M | $91.4M | $59.7M | $62.3M | $63M | $64.7M | $54.2M | $48M | $22.5M | $43.5M | $18.5M | $33.5M | $34.8M | $63.1M | $23.4M | $26.2M | $25.8M | $19.3M | $33M | $48.3M | $37.2M | $24.2M | $45.1M | $60.8M | $56.2M | $54.6M | $45M | $33.9M | $31.2M | $29.3M | -$6M | $91.4M | $58.5M | $51.9M | $78.4M | $84.1M | $84.1M | $78.4M | -$134M | $98M | $112.8M | $96.2M | $76.1M | $88M | $109.1M | $97.8M | $76.1M | $72.9M | $84.7M | $64.3M | -$157M | $50M | $60.2M | $56.2M | $52.9M | $53.6M | $64.9M | $68.2M | $53.7M | $55.6M | $61M | -$61M | $40M | $67M | $68M | $73M | $76M | $77M | $90M | $85M | -$1.505B | $540M | $578M | $567.2M | -$1.278B | $468.5M | $485.9M | $467.7M | -$1.219B | $407.5M | $440.8M | $451.4M | -$1.304B | $427.1M | $462.4M | $540.3M | -$1.445B | $497.6M | $545.3M | $526.5M |