Pentair plc(PNR:US)
Market Cap$8.636B
Key Metrics
Price$53.44
Revenue (TTM)$4.202B
Holders Revenue (TTM)$617.6M
Gross Profit (TTM)$1.72B
Earnings (TTM)$671.3M
EBITDA (TTM)$1.027B
Op. Margin (TTM)21.73%
Dividend Yield1.96%
Holders Yield7.15%
Cash on hand$67.7M
Total Assets$7.072B
Net Assets$3.81B
Total Debt$2.082B
Key Metrics
Price$53.44
Revenue (TTM)$4.202B
Holders Revenue (TTM)$617.6M
Gross Profit (TTM)$1.72B
Earnings (TTM)$671.3M
EBITDA (TTM)$1.027B
Op. Margin (TTM)21.73%
Dividend Yield1.96%
Holders Yield7.15%
Cash on hand$67.7M
Total Assets$7.072B
Net Assets$3.81B
Total Debt$2.082B
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 | 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 | $1.037B | $1.021B | $1.022B | $1.123B | $1.01B | $972.9M | $993.4M | $1.099B | $1.017B | $984.6M | $1.009B | $1.083B | $1.029B | $1.003B | $1.055B | $1.064B | $999.6M | $988.6M | $969.2M | $941.1M | $865.9M | $796M | $798.5M | $713.3M | $710M | $755.2M | $713.6M | $799.5M | $688.9M | $740.5M | $711.4M | $780.6M | $732.6M | $1.261B | $687.6M | $754M | $1.184B | $1.188B | $1.211B | $1.301B | $1.19B | $1.761B | $1.113B | $1.661B | $1.475B | $1.803B | $1.758B | $1.834B | $1.644B | $1.917B | $1.713B | $1.964B | $1.775B | $1.751B | $865.5M | $941.5M | $858M | $865.69M | $890.55M | $910.18M | $790.27M | $753.86M | $773.74M | $796.17M | $707.01M | $702.25M | $662.67M | $693.71M | $633.84M | $737.65M | $855.82M | $898.38M | $830.15M | $830.22M | $837.83M | $922.65M | $792.85M | $743.04M | $778.02M | $862.02M | $771.39M | $732.11M | $716.31M | $788.52M | $709.64M | $651.48M | $607.77M | $530.43M | $488.45M | $682.85M | $685.01M | $718.99M | $637.52M | $640.3M | $629.3M | $708.12M | $603.06M | $595.93M | $636.17M | $689.43M | $671.38M | $543.2M | $691.78M | $733.76M | $647.69M | $785.1M | $604.9M | $507.2M | $470.49M | $524.1M | $476.8M | $471.8M | $465M | $523.6M | $482.1M | $422.3M | $411.1M | $426.9M | $411M | $362.9M | $366.3M | $377.5M | $353.3M | $338.2M | $459.3M | $441.9M | $426.1M | $391.9M | $389.3M | $340.6M | $345.5M | $320.3M | $321.8M | $320.9M | $328.2M | $296.7M | $292.8M | $295.6M | $300.6M | $283.8M | $289.1M | $293.9M | $300.7M | $294.9M | $286.4M | $284.8M | $300.1M | $303.9M | $274.8M | $221.1M | $203.9M | $203.9M | $194.3M | $196.6M | $198.5M | $196.3M | $197.8M | $191.1M | $163.2M | $133.7M | $135.9M | $126.8M | $129.1M | $133M | $145.3M | $140.8M | $141.9M | $143.3M | $119.4M |
Cost of Revenue | $603.3M | $608.7M | $603.4M | $666.5M | $607.1M | $595.3M | $600.2M | $661.4M | $627.1M | $618.5M | $637M | $683M | $646.8M | $678.1M | $707M | $704.7M | $667.4M | $660.4M | $634.4M | $600.1M | $550.7M | $512.5M | $521.1M | $468.2M | $458.4M | $481M | $458.6M | $512.8M | $453.3M | $472.5M | $467.6M | $498M | $479.3M | $792.6M | $451.1M | $480.4M | $761.2M | $748M | $769.8M | $819.4M | $758.7M | $1.191B | $718.1M | $1.095B | $964.8M | $1.175B | $1.134B | $1.188B | $1.08B | $1.273B | $1.099B | $1.296B | $1.251B | $1.352B | $587.4M | $629.4M | $577M | $600.83M | $618.48M | $622.44M | $541.21M | $521.63M | $537.19M | $548M | $493.31M | $489.79M | $455.7M | $497.23M | $464.61M | $507.8M | $599.86M | $619.97M | $579.45M | $572.59M | $591.67M | $639.2M | $556.91M | $534.47M | $565.53M | $599.33M | $548.88M | $524.3M | $515.47M | $553.29M | $505.5M | $468.27M | $437.98M | $368.78M | $348.38M | $509.59M | $518.01M | $535.5M | $482.23M | $486.56M | $480.33M | $532.14M | $466.05M | $442.22M | $487.03M | $531.29M | $507.4M | $453.34M | $518.93M | $541.61M | $451.03M | $518.2M | $395.8M | $328.2M | $302.05M | $339.2M | $314.1M | $307M | $301.6M | $356.1M | $323.2M | $275.9M | $267.9M | $280M | $280.1M | $241.5M | $237M | $256.1M | $246.4M | $230.5M | $331.7M | $318.5M | $305.9M | $278.7M | $273.1M | $243.1M | $247.3M | $231.4M | $232.1M | $226.3M | $236.7M | $215.6M | $210.1M | $206.8M | $215.8M | $205.2M | $211.8M | $213.3M | $220.4M | $219.1M | $212.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $433.4M | $411.8M | $418.6M | $456.6M | $403.3M | $377.6M | $393.2M | $437.9M | $390.1M | $366.1M | $371.8M | $399.5M | $381.8M | $324.8M | $348.1M | $359.5M | $332.2M | $328.2M | $334.8M | $341M | $315.2M | $283.5M | $277.4M | $245.1M | $251.6M | $274.2M | $255M | $286.7M | $235.6M | $268M | $243.8M | $282.6M | $253.3M | $468.3M | $236.5M | $273.6M | $422.3M | $440.1M | $440.9M | $481.8M | $431.3M | $569.3M | $394.7M | $566.2M | $510.2M | $627.9M | $624.7M | $646.3M | $564.1M | $644.1M | $614.7M | $667.4M | $523.8M | $398.67M | $278.1M | $312.1M | $281M | $264.87M | $272.06M | $287.74M | $249.06M | $232.23M | $236.54M | $248.17M | $213.7M | $212.46M | $206.97M | $196.48M | $169.23M | $229.84M | $255.95M | $278.41M | $250.69M | $257.64M | $246.17M | $283.45M | $235.93M | $208.57M | $212.49M | $262.69M | $222.51M | $207.81M | $200.84M | $235.23M | $204.14M | $183.2M | $169.78M | $161.65M | $140.07M | $173.25M | $167.01M | $183.49M | $155.29M | $153.75M | $148.97M | $175.98M | $137.01M | $153.7M | $149.14M | $158.13M | $163.99M | $89.85M | $172.86M | $192.15M | $196.67M | $266.9M | $209.1M | $179M | $168.44M | $184.9M | $162.7M | $164.8M | $163.4M | $167.5M | $158.9M | $146.4M | $143.2M | $146.9M | $130.9M | $121.4M | $129.3M | $121.4M | $106.9M | $107.7M | $127.6M | $123.4M | $120.2M | $113.2M | $116.2M | $97.5M | $98.2M | $88.9M | $89.7M | $94.6M | $91.5M | $81.1M | $82.7M | $88.8M | $84.8M | $78.6M | $77.3M | $80.6M | $80.3M | $75.8M | $73.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $190.5M | $195.8M | $182.2M | $238.9M | $200.2M | $170.9M | $184.2M | $189.9M | $209.3M | $199.1M | $189.7M | $191M | $198.2M | $213.2M | $201M | $168.7M | $186.4M | $177.5M | $167.5M | $179.2M | $158.1M | $162M | $149.3M | $134M | $150.9M | $151.9M | $146.2M | $152.9M | $168M | $155M | $135.4M | $160M | $160.6M | $330.9M | $134.7M | $144.4M | $281.7M | $278.3M | $258.1M | $278.4M | $278.6M | $406.5M | $241.8M | $348.3M | $339M | $451.9M | $357.3M | $419.9M | $382M | $399.3M | $384.7M | $441.5M | $449.5M | $637.49M | $222.9M | $192.8M | $195M | $184.33M | $179.16M | $178.31M | $162.88M | $152.62M | $145.72M | $148.04M | $150.1M | $159.97M | $140.29M | $132.92M | $132.02M | $180.63M | $170.34M | $202.3M | $153.37M | $165.63M | $155.19M | $168.6M | $154.43M | $148.4M | $152.19M | $154.71M | $143.95M | $153.36M | $123.96M | $128M | $132.05M | $121.15M | $105.69M | $90.67M | $89.96M | $109.96M | $99.26M | $107.16M | $103.1M | $99.9M | $87.15M | $101.39M | $91.28M | $120.23M | $97.96M | $97.78M | $111.13M | $33.86M | $111.51M | $112.71M | $92.85M | $120M | $123.6M | $108.4M | $103.4M | $87.5M | $101M | $101.7M | $100.9M | $78.7M | $99.5M | $90.4M | $88.5M | $74.5M | $80.4M | $73.6M | $82.1M | $62.7M | $69.8M | $72.3M | $77.9M | $63.4M | $72.5M | $71.2M | $72.1M | $55.9M | $57.9M | $54.8M | $55M | $52.3M | $55.3M | $50.2M | $51.3M | $51M | $50.6M | $47.8M | $48.7M | $48.7M | $47.4M | $47.7M | $48M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $24.5M | $22.5M | $24.7M | $25.1M | $23.6M | $21.8M | $22.9M | $24.8M | $24.1M | $23.5M | $25.5M | $25.9M | $24.9M | $23.1M | $23.7M | $23.1M | $22.3M | $21.5M | $21.9M | $21M | $21.5M | $20.1M | $19.3M | $17.3M | $19M | $17.7M | $19.8M | $20.7M | $20.7M | $19.7M | $19.1M | $19.1M | $18.8M | $28.7M | $17.9M | $17.7M | $30M | $27.2M | $29.7M | $28.7M | $28.5M | $30.9M | $24.8M | $29M | $29.8M | $29.1M | $28.5M | $30.2M | $29.5M | $28.7M | $31.3M | $32.1M | $33.5M | $32.17M | $19.8M | $20.8M | $21M | $20.06M | $20.09M | $19.88M | $18.12M | $16.08M | $16.87M | $17M | $17.21M | $14.62M | $14.71M | $13.82M | $14.74M | $13.58M | $16.22M | $15.82M | $15.26M | $14.61M | $14.45M | $14.81M | $14.95M | $14.04M | $14.27M | $14.88M | $14.86M | $12.94M | $11.15M | $10.53M | $11.43M | $9.93M | $8.8M | $6.41M | $6.31M | $11.56M | $11M | $11.22M | $10.12M | $10.62M | $8.9M | $9.02M | $8.36M | $8.38M | $7.81M | $7.25M | $7.74M | $4.07M | $7.21M | $7.53M | $8.62M | - | - | $6.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $166M | $173.3M | $157.5M | $213.8M | $176.6M | $149.1M | $161.3M | $165.1M | $185.2M | $175.6M | $164.2M | $165.1M | $173.3M | $190.1M | $177.3M | $145.6M | $164.1M | $156M | $145.6M | $158.2M | $136.6M | $141.9M | $130M | $116.7M | $131.9M | $134.2M | $126.4M | $132.2M | $147.3M | $135.3M | $116.3M | $140.9M | $141.8M | $302.2M | $116.8M | $126.7M | $251.7M | $251.1M | $228.4M | $249.7M | $250.1M | $375.6M | $217M | $319.3M | $309.2M | $422.8M | $328.8M | $389.7M | $352.5M | $370.6M | $353.4M | $409.4M | $416M | $605.32M | $203.1M | $172M | $174M | $164.27M | $159.07M | $158.43M | $144.76M | $136.54M | $128.85M | $131.04M | $132.89M | $145.35M | $125.58M | $119.1M | $117.28M | $167.05M | $154.12M | $166.05M | $138.1M | $151.03M | $140.75M | $153.79M | $139.48M | $134.37M | $137.92M | $139.83M | $129.09M | $140.43M | $112.81M | $117.47M | $120.63M | $111.22M | $96.88M | $84.26M | $83.65M | $98.41M | $88.27M | $95.93M | $92.98M | $89.28M | $78.24M | $92.37M | $82.92M | $111.85M | $90.15M | $90.53M | $103.39M | $29.79M | $104.3M | $105.18M | $101M | $120M | $123.6M | $102.3M | $103.4M | $87.5M | $101M | $101.7M | $100.9M | $78.7M | $99.5M | $90.4M | $88.5M | $74.5M | $80.4M | $73.6M | $82.1M | $62.7M | $69.8M | $72.3M | $77.9M | $63.4M | $72.5M | $71.2M | $72.1M | $55.9M | $57.9M | $54.8M | $55M | $52.3M | $55.3M | $50.2M | $51.3M | $51M | $50.6M | $47.8M | $48.7M | $48.7M | $47.4M | $47.7M | $48M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | $20.44M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$16.76M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $242.9M | $216M | $236.4M | $217.7M | $203.1M | $206.7M | $209M | $248M | $180.8M | $167M | $182.1M | $208.5M | $183.6M | $111.6M | $147.1M | $190.8M | $145.8M | $150.7M | $167.3M | $161.8M | $157.1M | $121.5M | $128.1M | $111.1M | $100.7M | $122.3M | $108.8M | $133.8M | $67.6M | $113M | $108.4M | $122.6M | $92.7M | $137.4M | $101.8M | $129.2M | $140.6M | $161.8M | $182.8M | $203.4M | $152.7M | $162.8M | $152.9M | $217.9M | $171.2M | $176M | $267.4M | $226.4M | $182.1M | $244.8M | $230M | $225.9M | $74.3M | -$238.82M | $55.2M | $119.3M | $86M | $80.54M | $92.9M | $109.42M | $86.18M | $79.61M | $90.82M | $100.13M | $63.6M | $52.49M | $66.68M | $63.56M | $37.21M | $49.21M | $85.61M | $96.55M | $97.33M | $92M | $90.98M | $114.85M | $81.5M | $60.16M | $60.29M | $107.98M | $78.56M | $54.45M | $76.88M | $107.23M | $72.09M | $62.05M | $64.1M | $70.98M | $50.11M | $63.29M | $67.75M | $76.33M | $52.19M | $53.85M | $61.82M | $74.59M | $45.73M | $33.48M | $51.18M | $60.35M | $52.86M | $35.12M | $61.35M | $79.44M | $87.05M | $91.7M | $62.6M | $51.6M | $46.44M | $58M | $46.6M | $44.7M | $44M | $51.1M | $42.8M | $38.5M | $37.4M | $41.8M | $35.6M | $32.9M | $32.6M | $32.2M | $28.1M | $26.6M | $31.7M | $36.3M | $28.6M | $26.3M | $26.4M | $28.9M | $27.8M | $21.4M | $21.9M | $30.9M | $24M | $18.5M | $19M | $26.1M | $22.5M | $19M | $16.6M | $21.9M | $21.7M | $17M | $14.3M | -$800.6M | $300.1M | $303.9M | $274.8M | -$526.5M | $203.9M | $203.9M | $194.3M | -$554.2M | $198.5M | $196.3M | $197.8M | -$401.3M | $163.2M | $133.7M | $135.9M | -$376.4M | $129.1M | $133M | $145.3M | -$363.9M | $141.9M | $143.3M | $119.4M |
| -$53.5M | -$31.6M | -$19.7M | -$45.2M | -$20.2M | -$22.3M | -$48.8M | -$27.1M | -$27.4M | -$33M | -$29.2M | -$27M | -$33.1M | -$10.2M | -$19.4M | -$9.3M | -$5.8M | $1M | -$1.5M | -$4.1M | -$5.5M | -$10.8M | -$2.9M | -$7.5M | -$8.1M | -$16.4M | -$7.6M | $3.4M | -$4.4M | -$7.2M | -$6.6M | -$23.9M | -$19.2M | -$23M | -$18.8M | -$127.6M | -$37M | -$44.8M | -$33.1M | -$34.3M | -$35.8M | -$597.7M | -$30.7M | -$18M | -$17.7M | -$20.9M | -$16.8M | -$17.8M | -$15.8M | -$32M | -$16.9M | -$17.5M | -$100K | -$136.23M | -$18M | -$15.5M | -$13M | -$200.1M | $574K | $672K | -$9.09M | $302K | $347K | -$1.38M | -$84K | -$11.68M | -$135K | $5.08M | $277K | -$714K | $5.28M | $108.8M | -$917K | - | - | - | -$957K | $197K | $167K | - | - | $236K | - | $5.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | -$40.59M | - | - | -$2.5M | -$24.59M | - | - | $2.47M | $0 | - | - | -$38M | - | - | - | - | - | - | $100K | $200K | - | - | - | $700K | - | - | - | $2.7M | $3.7M | $800K | $100K | $1M | $1.2M | -$400K | -$100K | -$400K | $300K | $800K | $600K | $1.5M | $5.2M | $3.8M | $900K | $1.8M | $3M | $1.1M | $1.6M | $1.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $20.1M | $17.4M | $14.4M | $17.9M | $19.7M | $15.2M | $19.8M | $26.3M | $27.3M | $26.6M | $27.5M | $31.8M | $32.4M | $27.6M | $19.3M | $9.2M | $5.7M | $1M | $2.6M | $3.8M | $5.1M | $3.9M | $5.4M | $7.7M | $6.9M | $6.5M | $6.9M | $9.4M | $7.3M | $4.7M | $4.3M | $10.1M | $13.5M | $23M | $13.9M | $25.3M | $35M | $42.5M | $34.3M | $35.4M | $36.2M | $40.6M | $30.9M | $18.6M | $18.2M | $21.2M | $17.1M | $17.9M | $16.1M | $24.1M | $17.5M | $18.4M | $17M | - | $18.6M | $16.1M | $15M | - | - | - | $9.33M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$33.4M | -$14.2M | -$5.3M | -$27.3M | -$500K | -$7.1M | -$29M | -$800K | -$100K | -$6.4M | -$1.7M | $4.8M | -$700K | $17.4M | -$100K | -$100K | -$100K | $2M | $1.1M | -$300K | -$400K | -$6.9M | $2.5M | $200K | -$1.2M | -$9.9M | -$700K | $12.8M | $2.9M | -$2.5M | -$2.3M | -$13.8M | -$5.7M | $0 | -$4.9M | -$102.3M | -$2M | -$2.3M | $1.2M | $1.1M | $400K | -$557.1M | $200K | $600K | $500K | $300K | $300K | $100K | $300K | -$7.9M | $600K | $900K | $16.9M | -$136.23M | $600K | $600K | $2M | -$200.1M | $574K | $672K | $235K | $302K | $347K | -$1.38M | -$84K | -$11.68M | -$135K | $5.08M | $277K | -$714K | $5.28M | $108.8M | -$917K | - | - | - | -$957K | $197K | $167K | - | - | $236K | - | $5.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | -$40.59M | - | - | -$2.5M | -$24.59M | - | - | $2.47M | $0 | - | - | -$38M | - | - | - | - | - | - | $100K | $200K | - | - | - | $700K | - | - | - | $2.7M | $3.7M | $800K | $100K | $1M | $1.2M | -$400K | -$100K | -$400K | $300K | $800K | $600K | $1.5M | $5.2M | $3.8M | $900K | $1.8M | $3M | $1.1M | $1.6M | $1.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $189.4M | $184.4M | $216.7M | $172.5M | $182.9M | $184.4M | $160.2M | $220.9M | $153.4M | $134M | $152.9M | $181.5M | $150.5M | $101.4M | $127.7M | $181.5M | $140M | $151.7M | $165.8M | $157.7M | $151.6M | $110.7M | $125.2M | $103.6M | $92.6M | $105.9M | $101.2M | $137.2M | $63.2M | $105.8M | $101.8M | $98.7M | $73.5M | $124.3M | $83M | $1.6M | $103.6M | $125.3M | $149.7M | $169.1M | $116.9M | -$428.9M | $122.2M | $199.9M | $153.5M | $158.8M | $250.6M | $208.6M | $166.3M | $220.4M | $213.1M | $208.4M | $74.2M | -$393.22M | $37.2M | $103.8M | $73M | -$137.09M | $76.1M | $95.48M | $77.09M | $70.84M | $82.22M | $92.93M | $54.16M | $42.01M | $56.84M | $48.64M | $25.15M | $34.75M | $66.59M | $189.49M | $80.32M | $70.51M | $72.14M | $95.96M | $65.83M | $47.34M | $47.44M | $95.42M | $65.27M | $43.42M | $66.13M | $100.74M | $60.81M | $51.16M | $52.93M | $63.48M | $42.47M | $51.78M | $58.15M | $66.5M | $42.2M | $42.72M | $53.62M | $64.12M | $32M | -$20.24M | $36.78M | $44.11M | $32.64M | -$3.89M | $42.6M | $60.86M | $53.8M | $70M | $48.5M | $44.6M | $3.53M | $52.2M | $41.1M | $39.1M | $38.5M | $55.7M | $36.7M | $33.6M | $32.3M | $37.3M | $31.1M | $28.2M | $28M | $30.2M | $25.5M | $22.5M | $25.9M | $28.4M | $22.5M | $19.3M | $18.9M | $23.1M | $22.1M | $16.2M | $16M | $25M | $19M | $13.4M | $15.3M | $25.9M | $20.2M | $14.9M | $13.2M | $19.2M | $16.2M | $12.1M | $10M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $28.6M | $22.6M | $32.4M | $24M | $28M | $18M | $20.6M | $34.8M | $19.9M | -$74.1M | $20.8M | $27.3M | $22M | $5.1M | $12.3M | $28.5M | $21.5M | $3.1M | $22.1M | $25.1M | $20.5M | $10.9M | $14.4M | $29.8M | $19.9M | $3M | $9.9M | $22.1M | $10.8M | $11.6M | $10.6M | $20.8M | $15.1M | -$79.6M | $34.1M | $5M | $22.9M | $15.7M | $32.2M | $36.4M | $25.1M | $23.4M | $27.5M | $46M | $35.3M | $29M | $58.1M | $49.4M | $40.8M | $60.7M | $46.7M | $53M | $20.9M | -$121.32M | $4.6M | $29.4M | $10M | -$3.39M | $24.05M | $27.34M | $25.05M | $21.26M | $26.49M | $31.32M | $18.13M | $14.62M | $18.16M | $16.22M | $7.43M | $10.82M | $21.59M | $49.65M | $27.86M | $22.2M | $14.1M | $33.96M | $23.2M | $8.72M | $14M | $26.79M | $22.2M | $13.57M | $21.6M | $39.36M | $20.63M | $17.46M | $19.84M | $21.49M | $14.22M | $17.61M | $19.77M | $22.61M | $14.35M | $14.63M | $16.21M | $21.14M | $10.56M | -$3.96M | $12.1M | $15.55M | $12.08M | -$2.56M | $14.58M | $22.19M | $20.16M | $27M | $18.7M | $16.3M | $1.29M | $19.3M | $15.3M | $14.7M | $14.8M | $26.2M | $14.5M | $13.1M | $12.9M | $15M | $12.5M | $11.1M | $11.5M | $12.2M | $10.2M | $9.2M | $10.5M | $11.5M | $8.7M | $7.5M | $7.8M | $9.1M | $8.8M | $6.4M | $6.5M | $10.7M | $7.4M | $5.2M | $6.6M | $12.2M | $9M | $6M | $5.8M | $8.4M | $6.7M | $5.1M | $4.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $172.4M | $166.1M | $184.3M | $148.5M | $154.9M | $166.4M | $139.6M | $186.1M | $133.3M | $208M | $132.1M | $152.9M | $129.7M | $95M | $115.4M | $152.9M | $117.6M | $148.7M | $143.6M | $132.1M | $128.6M | $103M | $110.8M | $72.1M | $72.7M | $97.8M | $92.3M | $114.3M | $51.3M | $92.9M | $110.1M | $41.5M | $102.9M | $189.6M | $125.4M | $263.7M | $87.8M | $131M | $141M | $142.8M | $107.4M | -$453.3M | $115.2M | $147.8M | $113.9M | $120.8M | -$186M | $161.5M | $118.6M | $159.7M | $174.2M | $155.4M | $53.3M | -$271.9M | $32.6M | $74.4M | $63M | -$133.7M | $52.05M | $68.14M | $52.03M | $47.29M | $56.28M | $62.21M | $36.55M | $27.53M | $38.59M | $32.35M | $17.73M | $4.92M | $43.22M | $138.74M | $44.29M | $48.55M | $58.04M | $62.07M | $42.27M | $38.64M | $34.84M | $68.63M | $41.62M | $29.85M | $44.53M | $61.38M | $40.18M | $27.65M | $47.9M | $55.46M | $40.21M | $31.24M | $38.38M | $43.89M | $27.85M | $28.09M | $37.4M | $42.98M | $21.44M | -$40.92M | $24.67M | $28.56M | $20.56M | -$27.31M | $13.64M | $37.23M | $31.44M | $43M | $29.8M | $28.3M | $2.24M | $32.9M | $25.8M | $24.4M | $23.7M | $29.5M | $22.2M | $20.5M | $19.4M | $22.3M | $18.6M | $17.1M | $16.5M | $18M | $15.3M | $28.5M | $15.4M | $16.9M | $13.8M | $11.8M | $11.1M | $14M | $13.3M | $9.8M | $9.5M | -$27.3M | $11.6M | $8.2M | $8.7M | $13.7M | $11.2M | $8.9M | $7.4M | $10.8M | $9.5M | $7M | $5.7M | $9.1M | $8M | $10.3M | $9M | $8.8M | $9.9M | $10.1M | $11M | $10.7M | $4.6M | $2.9M | $3.7M | $4.6M | $3.2M | $3.8M | $3.6M | $2.9M | $4.6M | $6.5M | $6.1M | $4.4M | $5.1M | $6M | $5.8M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | -$1.5M | -$1.4M | -$1.3M | -$1.6M | $1.65M | -$1.2M | -$1.7M | -$1M | -$419K | -$962K | -$1.43M | -$1.49M | -$909K | -$1.23M | -$1.12M | -$1.23M | $1.82M | -$1.64M | -$421K | -$466K | -$333K | -$2.1M | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $172.4M | $166.1M | $184.3M | $148.5M | $154.9M | $166.4M | $139.6M | $186.1M | $133.3M | $208M | $132.1M | $152.9M | $129.7M | $95M | $115.4M | $152.9M | $117.6M | $148.7M | $143.6M | $132.1M | $128.6M | $103M | $110.8M | $72.1M | $72.7M | $97.8M | $92.3M | $114.3M | $51.3M | $92.9M | $110.1M | $41.5M | $102.9M | $189.6M | $125.4M | $263.7M | $87.8M | $131M | $141M | $142.8M | $107.4M | -$453.3M | $115.2M | $147.8M | $113.9M | $120.8M | -$186M | $161.5M | $118.6M | $158.2M | $172.8M | $154.1M | $51.7M | -$270.25M | $31.4M | $72.7M | $62M | -$134.12M | $51.09M | $66.71M | $50.54M | $46.38M | $55.05M | $61.08M | $35.32M | $29.35M | $36.95M | $31.93M | $17.27M | $4.59M | $41.12M | $138.74M | $44.29M | $48.55M | $58.04M | $62.07M | $42.27M | $38.64M | $34.84M | $68.63M | $41.62M | $29.85M | $44.53M | $61.38M | $40.18M | $27.65M | $47.9M | $55.46M | $40.21M | $31.24M | $38.38M | $43.89M | $27.85M | $28.09M | $37.4M | $42.98M | $21.44M | -$40.92M | $24.67M | $28.56M | $20.56M | -$27.31M | $13.64M | $37.23M | $31.44M | $43M | $29.8M | $28.3M | $2.24M | $32.9M | $25.8M | $24.4M | $23.7M | $29.5M | $22.2M | $20.5M | $19.4M | $22.3M | $18.6M | $17.1M | $16.5M | $18M | $15.3M | $28.5M | $15.4M | $16.9M | $13.8M | $11.8M | $11.1M | $14M | $13.3M | $9.8M | $9.5M | -$27.3M | $11.6M | $8.2M | $8.7M | $13.7M | $11.2M | $8.9M | $7.4M | $10.8M | $9.5M | $7M | $5.7M | $9.1M | $8M | $10.3M | $9M | $8.8M | $9.9M | $10.1M | $11M | $10.7M | $4.6M | $2.9M | $3.7M | $4.6M | $3.2M | $3.8M | $3.6M | $2.9M | $4.6M | $6.5M | $6.1M | $4.4M | $5.1M | $6M | $5.8M |
Shares Outstanding (Basic) | 162.5M | 163.4M | 163.8M | 164.5M | 164.9M | 165.2M | 165.6M | 165.9M | 165.7M | 165.3M | 165.2M | 165M | 164.8M | 164.5M | 164.5M | 164.8M | 165.3M | 165.3M | 165.7M | 166M | 166.2M | 166.2M | 166.1M | 165.8M | 167.8M | 168.2M | 168.1M | 169.8M | 171.6M | 172.9M | 174.3M | 176.9M | 179.2M | 181.4M | 181.5M | 181.7M | 182M | 181.8M | 181.4M | 180.9M | 180.7M | 180.5M | 180.2M | 179.8M | 180.1M | 183.1M | 190.2M | 193.1M | 196.2M | 198.1M | 199.3M | 202.1M | 204.8M | 208.4M | 100.4M | 99.05M | 98.6M | - | 98.57M | 98.77M | 98.1M | - | 98.69M | 98.21M | 98.03M | - | 97.5M | 97.51M | 97.38M | - | 97.83M | 98.06M | 98.28M | - | 98.75M | 98.87M | 98.97M | - | 99.42M | 100.51M | 100.49M | - | 100.92M | 100.77M | 100.36M | - | 99.5M | 99.32M | 98.43M | - | 49.48M | 49.38M | 98.7M | - | 49.24M | 49.23M | 98.35M | - | 98.16M | 97.03M | 98.01M | - | 97.04M | 97.06M | 96.91M | - | 85.14M | 84.48M | 84.45M | - | 76.88M | 77.33M | 38.32M | - | 76.36M | 75.69M | 37.86M | - | 75.22M | 75.24M | 37.39M | - | 73.68M | 74.52M | 36.63M | - | 72.94M | 71.72M | 71.85M | - | 72.12M | 73.04M | 65.22M | - | 62.5M | 62.86M | 61.74M | - | 61.94M | 60.83M | 61.05M | - | 59.2M | 56.47M | 61.43M | - | 64.73M | 64.15M | 64.15M | - | 57.62M | 57.31M | 52.11M | - | 57.32M | 57.02M | 57.02M | - | 56.88M | 56.74M | 56.68M | - | 56.57M | 56.48M | 45.1M | - | 56.32M | 56.21M | 55.12M |
Shares Outstanding (Diluted) | 163.7M | 164.7M | 165.1M | 165.7M | 166.3M | 166.8M | 167M | 167.3M | 167.2M | 166.7M | 166.6M | 166.1M | 165.8M | 165.2M | 165.2M | 165.5M | 166.5M | 167M | 167.6M | 167.8M | 167.7M | 167.5M | 167.1M | 166.4M | 168.7M | 169.3M | 168.6M | 170.5M | 172.5M | 174M | 175.7M | 178.6M | 181.5M | 183.6M | 183.5M | 183.8M | 184M | 183.6M | 183.6M | 183M | 182.4M | 182.5M | 182.6M | 182.3M | 182.7M | 185.8M | 193.1M | 196.4M | 199.7M | 201.6M | 202.8M | 205.5M | 208.2M | 208.4M | 102.9M | 101.17M | 100.4M | - | 98.57M | 98.77M | 99.67M | - | 98.69M | 99.64M | 99.57M | - | 98.64M | 98.42M | 97.97M | - | 99.32M | 99.51M | 99.56M | - | 100.37M | 100.37M | 100.27M | - | 101.06M | 102.43M | 102.49M | - | 102.87M | 102.83M | 102.46M | - | 102.06M | 101.69M | 100.53M | - | 50.04M | 49.81M | 99.23M | - | 49.8M | 50.04M | 99.17M | - | 98.82M | 97.48M | 98.25M | - | 97.14M | 97.06M | 97.15M | - | 86.38M | 85.76M | 86.15M | - | 82M | 82.86M | 38.32M | - | 82.35M | 82.13M | 37.86M | - | 80.47M | 79M | 37.39M | - | 77.78M | 81.19M | 36.63M | - | 77.5M | 74.29M | 74.62M | - | 74.38M | 73.04M | 65.22M | - | 68.97M | 66M | 64.55M | - | 68.57M | 66.36M | 61.05M | - | 61.67M | 56.47M | 61.43M | - | 64.73M | 64.15M | 64.15M | - | 57.62M | 57.31M | 52.11M | - | 57.32M | 57.02M | 57.02M | - | 56.88M | 56.74M | 56.68M | - | 56.57M | 56.48M | 45.1M | - | 56.32M | 56.21M | 55.12M |
EPS (Basic) | $1.06 | $1.02 | $1.13 | $0.90 | $0.94 | $1.01 | $0.84 | $1.12 | $0.80 | $1.26 | $0.80 | $0.93 | $0.79 | $0.58 | $0.70 | $0.93 | $0.71 | $0.90 | $0.87 | $0.80 | $0.77 | $0.62 | $0.67 | $0.43 | $0.43 | $0.58 | $0.55 | $0.67 | $0.30 | $0.54 | $0.63 | $0.23 | $0.57 | $1.05 | $0.69 | $1.45 | $0.48 | $0.72 | $0.78 | $0.79 | $0.59 | $0.51 | $0.64 | $0.82 | $0.63 | $0.70 | -$0.98 | $0.84 | $0.60 | $0.80 | $0.87 | $0.76 | $0.25 | -$1.31 | $0.31 | $0.73 | $0.63 | - | $0.52 | $0.68 | $0.52 | - | $0.56 | $0.62 | $0.36 | - | $0.38 | $0.33 | $0.18 | - | $0.42 | $1.42 | $0.45 | - | $0.59 | $0.63 | $0.43 | - | $0.35 | $0.68 | $0.42 | - | $0.44 | $0.61 | $0.40 | - | $0.48 | $0.56 | $0.41 | - | $0.78 | $0.89 | $0.28 | - | $0.76 | $0.87 | $0.22 | - | $0.25 | $0.29 | $0.21 | - | $0.14 | $0.39 | $0.33 | - | $0.35 | $0.34 | $0.025 | - | $0.32 | $0.30 | $0.30 | - | $0.28 | $0.26 | $0.24 | - | $0.23 | $0.21 | $0.21 | - | $0.19 | $0.37 | $0.19 | - | $0.17 | $0.15 | $0.14 | - | $0.17 | $0.12 | $0.12 | - | $0.16 | $0.11 | $0.12 | - | $0.16 | $0.12 | $0.095 | - | $0.13 | $0.085 | $0.07 | - | $0.11 | $0.14 | $0.13 | - | $0.16 | $0.16 | $0.16 | - | $0.065 | $0.04 | $0.065 | - | $0.055 | $0.07 | $0.065 | - | $0.08 | $0.12 | $0.11 | - | $0.09 | $0.11 | $0.11 |
EPS (Diluted) | $1.05 | $1.01 | $1.12 | $0.90 | $0.93 | $0.99 | $0.84 | $1.11 | $0.80 | $1.25 | $0.79 | $0.92 | $0.79 | $0.57 | $0.70 | $0.92 | $0.70 | $0.89 | $0.86 | $0.79 | $0.77 | $0.61 | $0.66 | $0.43 | $0.43 | $0.58 | $0.55 | $0.67 | $0.30 | $0.53 | $0.63 | $0.23 | $0.57 | $1.04 | $0.68 | $1.43 | $0.48 | $0.71 | $0.77 | $0.78 | $0.59 | $0.50 | $0.63 | $0.81 | $0.62 | $0.69 | -$0.98 | $0.82 | $0.59 | $0.78 | $0.85 | $0.75 | $0.25 | -$1.31 | $0.31 | $0.71 | $0.62 | - | $0.52 | $0.68 | $0.51 | - | $0.56 | $0.61 | $0.36 | - | $0.38 | $0.33 | $0.18 | - | $0.41 | $1.40 | $0.45 | - | $0.58 | $0.62 | $0.42 | - | $0.34 | $0.67 | $0.41 | - | $0.43 | $0.60 | $0.39 | - | $0.47 | $0.55 | $0.40 | - | $0.77 | $0.88 | $0.28 | - | $0.75 | $0.86 | $0.22 | - | $0.25 | $0.29 | $0.21 | - | $0.14 | $0.38 | $0.33 | - | $0.35 | $0.33 | $0.025 | - | $0.30 | $0.28 | $0.27 | - | $0.26 | $0.24 | $0.23 | - | $0.22 | $0.20 | $0.19 | - | $0.18 | $0.34 | $0.18 | - | $0.16 | $0.14 | $0.13 | - | $0.16 | $0.12 | $0.12 | - | $0.15 | $0.10 | $0.11 | - | $0.14 | $0.11 | $0.095 | - | $0.12 | $0.085 | $0.07 | - | $0.11 | $0.14 | $0.12 | - | $0.14 | $0.15 | $0.15 | - | $0.065 | $0.04 | $0.065 | - | $0.055 | $0.065 | $0.065 | - | $0.075 | $0.11 | $0.11 | - | $0.09 | $0.11 | $0.11 |
EBIT | $209.5M | $201.8M | $231.1M | $190.4M | $202.6M | $199.6M | $180M | $247.2M | $180.7M | $160.6M | $180.4M | $213.3M | $182.9M | $129M | $147M | $190.7M | $145.7M | $152.7M | $168.4M | $161.5M | $156.7M | $114.6M | $130.6M | $111.3M | $99.5M | $112.4M | $108.1M | $146.6M | $70.5M | $110.5M | $106.1M | $108.8M | $87M | $147.3M | $96.9M | $26.9M | $138.6M | $167.8M | $184M | $204.5M | $153.1M | -$388.3M | $153.1M | $218.5M | $171.7M | $180M | $267.7M | $226.5M | $182.4M | $244.5M | $230.6M | $226.8M | $91.2M | -$369.85M | $55.8M | $119.9M | $88M | -$116.66M | $92.9M | $109.42M | $86.41M | $82.98M | $90.82M | $100.13M | $63.6M | $47.31M | $66.68M | $63.56M | $37.21M | $49.21M | $85.61M | $96.55M | $97.33M | $92M | $90.98M | $114.85M | $81.5M | $60.16M | $60.29M | $107.98M | $78.56M | $54.45M | $76.88M | $107.23M | $72.09M | $62.05M | $64.1M | $70.98M | $50.11M | $63.29M | $67.75M | $76.33M | $52.19M | $53.85M | $61.82M | $74.59M | $45.73M | $33.48M | $51.18M | $60.35M | $52.86M | $35.12M | $61.35M | $79.44M | $87.05M | $91.7M | $62.6M | $51.6M | $46.44M | $58M | $46.6M | $44.7M | $44M | $51.1M | $42.8M | $38.5M | $37.4M | $41.8M | $35.6M | $32.9M | $32.6M | $32.2M | $28.1M | $26.6M | $31.7M | $36.3M | $28.6M | $26.3M | $26.4M | $28.9M | $27.8M | $21.4M | $21.9M | $30.9M | $24M | $18.5M | $19M | $26.1M | $22.5M | $19M | $16.6M | $21.9M | $21.7M | $17M | $14.3M | -$800.6M | $300.1M | $303.9M | $274.8M | -$526.5M | $203.9M | $203.9M | $194.3M | -$554.2M | $198.5M | $196.3M | $197.8M | -$401.3M | $163.2M | $133.7M | $135.9M | -$376.4M | $129.1M | $133M | $145.3M | -$363.9M | $141.9M | $143.3M | $119.4M |
EBITDA | $272.7M | $243.4M | $265M | $245.6M | $231.6M | $240.1M | $237.5M | $276.1M | $209.1M | $189.6M | $211.1M | $241.9M | $211.4M | $164.3M | $178.7M | $210.5M | $165.3M | $172.5M | $185.8M | $180.6M | $176.5M | $133.8M | $149.1M | $129.6M | $118.7M | $133M | $127.8M | $167.4M | $87.2M | $132.1M | $126.9M | $148.2M | $114.2M | $193.5M | $123M | $128.3M | $184M | $211.9M | $228.9M | $251.4M | $198.2M | $245.3M | $153.1M | $280.9M | $231.7M | $242.9M | $330.7M | $290.2M | $245.7M | $314.9M | $291.7M | $301.3M | $154.4M | -$284.04M | $81.4M | $146.3M | $114M | -$87.41M | $121.92M | $137.66M | $108.04M | $104.27M | $111.47M | $121.05M | $84.91M | $96.16M | $88.69M | $80.59M | $59.62M | $70.62M | $102.72M | $8.99M | $118.67M | $112.1M | $112.27M | $137.68M | $101.83M | $76.34M | $78.98M | $128.35M | $98.04M | $65.81M | $94.8M | $120.62M | $90.54M | $77.7M | $71.07M | $95.68M | $63.7M | $77.66M | $84.42M | $94.04M | $69.08M | $71.46M | $76.81M | $90.8M | $61.63M | $98.79M | $77.42M | $87.01M | $82.09M | $80.58M | $84.85M | $107.15M | $111.53M | $119.8M | $85.5M | $70.6M | $103.05M | $74.4M | $61.7M | $63.1M | $62.5M | $67.5M | $59.4M | $55.9M | $54.5M | $56.9M | $50.5M | $47.8M | $46.5M | $45.3M | $40.2M | $35.4M | $47M | $44.2M | $46.9M | $41.9M | $43.1M | $40.4M | $40.7M | $34.2M | $35.1M | $42M | $35.4M | $30.3M | $29.9M | $32.6M | $30.4M | $29.9M | $26.8M | $28.9M | $31.8M | $26.5M | $24.4M | -$800.6M | $300.1M | $303.9M | $274.8M | -$526.5M | $203.9M | $203.9M | $194.3M | -$554.2M | $198.5M | $196.3M | $197.8M | -$401.3M | $163.2M | $133.7M | $135.9M | -$376.4M | $129.1M | $133M | $145.3M | -$363.9M | $141.9M | $143.3M | $119.4M |