Sinclair, Inc. Class A Common Stock(SBGI:US)
Market Cap$904.73M
Key Metrics
Price$12.52
Revenue (TTM)$3.256B
Holders Revenue (TTM)$71M
Gross Profit (TTM)$1.557B
Earnings (TTM)$52M
EBITDA (TTM)$597M
Op. Margin (TTM)5.87%
Dividend Yield7.85%
Holders Yield7.85%
Cash on hand$604M
Total Assets$5.481B
Net Assets$304M
Total Debt$4.192B
Key Metrics
Price$12.52
Revenue (TTM)$3.256B
Holders Revenue (TTM)$71M
Gross Profit (TTM)$1.557B
Earnings (TTM)$52M
EBITDA (TTM)$597M
Op. Margin (TTM)5.87%
Dividend Yield7.85%
Holders Yield7.85%
Cash on hand$604M
Total Assets$5.481B
Net Assets$304M
Total Debt$4.192B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $840M | $807M | $836M | $773M | $784M | $776M | $1.004B | $917M | $829M | $798M | $826M | $767M | $768M | $773M | $960M | $843M | $837M | $1.288B | $1.476B | $1.535B | $1.612B | $1.511B | $1.512B | $1.539B | $1.283B | $1.609B | $1.622B | $1.125B | $771M | $722M | $893.33M | $766M | $730.14M | $665.35M | $734M | $644.53M | $652.23M | $626.94M | $797.69M | $693.84M | $666.53M | $578.89M | $611.79M | $548.4M | $554.17M | $504.78M | $613.82M | $494.96M | $455.14M | $412.65M | $427.72M | $338.64M | $314.15M | $282.62M | $324.86M | $258.71M | $251.07M | $222.37M | $213.16M | $181.04M | $188.86M | $182.61M | $225.56M | $186.45M | $183.19M | $167.47M | $183.34M | $160.13M | $158.27M | $154.74M | $196.01M | $178.19M | $193.62M | $186.66M | $198.07M | $176.7M | $180.67M | $164.94M | $198.12M | $166.35M | $185.09M | $163.47M | $178.78M | $165.79M | $183.63M | $163.86M | $149.3M | $168.11M | $186.62M | $163.98M | $192.85M | $179.44M | $195.78M | $170.68M | $203.31M | $178.57M | $191.62M | $160.38M | $184.55M | $162.65M | $186.51M | $165.56M | $218.22M | $187.19M | $207.61M | $176.43M | $204.5M | $176.1M | $190.62M | $162.36M | $240.5M | $170.4M | $167.5M | $123.8M | $152.1M | $124.7M | $131.3M | $108.2M | $141.3M | $110.3M | $79.1M | $42.7M | $59M | $50.2M | $54.2M | $41.3M | $30.8M | $30.9M | $30.9M | $30.9M |
Cost of Revenue | $424M | $412M | $450M | $413M | $420M | $418M | $467M | $414M | $425M | $408M | $449M | $400M | $413M | $398M | $394M | $396M | $403M | $758M | $901M | $1.033B | $1.345B | $1.04B | $447M | $1.077B | $383M | $828M | $858M | $560M | $335M | $319M | $297.83M | $304M | $300.86M | $288.55M | $307.69M | $268.33M | $269.49M | $258.4M | $311M | $290.55M | $292.64M | $256.5M | $242.56M | $226.83M | $223.71M | $203.9M | $214.56M | $189.95M | $178.28M | $160.84M | $158.67M | $129.77M | $115.81M | $106.32M | $107.51M | $91.38M | $92.79M | $88.21M | $82.91M | $66.68M | $68.22M | $66.04M | $85.7M | $62.24M | $60.83M | $54.83M | $5.1M | $73.83M | $78.94M | $78.18M | $11.16M | $86.86M | $91.07M | $84.02M | $68.99M | $60.29M | $57.64M | $81.63M | $60.75M | $49.9M | $57.36M | $52.92M | $58.98M | $50.34M | $52.95M | $56.38M | $44.56M | $53.27M | $38.67M | $43.24M | -$15.22M | $52.08M | $56.2M | $54.88M | $36.62M | $48.21M | $36.91M | $48.23M | $35.38M | $34.46M | $36.39M | $38.22M | $3.1M | $46.79M | $51.15M | $38.07M | $91.2M | $41.6M | $43.07M | $40.61M | $8.8M | $22.8M | $30.3M | $25.8M | $23.4M | $22M | $33.1M | $22.5M | $23.7M | $22.3M | $18.5M | $6.9M | -$29.4M | $15M | - | $5.5M | - | - | - | - |
Gross Profit | $416M | $395M | $386M | $360M | $364M | $358M | $537M | $503M | $404M | $390M | $377M | $367M | $355M | $375M | $566M | $447M | $434M | $530M | $575M | $502M | $267M | $471M | $1.065B | $462M | $900M | $781M | $764M | $565M | $436M | $403M | $595.5M | $462M | $429.29M | $376.8M | $426.31M | $376.2M | $382.75M | $368.54M | $486.69M | $403.29M | $373.89M | $322.39M | $369.23M | $321.57M | $330.46M | $300.88M | $399.26M | $305.01M | $276.85M | $251.81M | $269.05M | $208.88M | $198.34M | $176.3M | $217.35M | $167.34M | $158.28M | $134.16M | $130.25M | $114.37M | $120.64M | $116.57M | $139.86M | $124.22M | $122.37M | $112.64M | $178.24M | $86.29M | $79.33M | $76.56M | $184.85M | $91.33M | $102.55M | $102.64M | $129.08M | $116.41M | $123.03M | $83.31M | $137.37M | $116.45M | $127.73M | $110.54M | $119.8M | $115.45M | $130.68M | $107.48M | $104.74M | $114.84M | $147.95M | $120.74M | $208.08M | $127.36M | $139.58M | $115.8M | $166.69M | $130.36M | $154.71M | $112.15M | $149.17M | $128.19M | $150.11M | $127.35M | $215.12M | $140.4M | $156.46M | $138.36M | $113.3M | $134.5M | $147.55M | $121.74M | $231.7M | $147.6M | $137.2M | $98M | $128.7M | $102.7M | $98.2M | $85.7M | $117.6M | $88M | $60.6M | $35.8M | $88.4M | $35.2M | - | $35.8M | - | - | - | - |
| $275M | $296M | $240M | $276M | $258M | $255M | $219M | $274M | $257M | $266M | $1.261B | $254M | $261M | $261M | $274M | $64M | $69M | $280M | $286M | $285M | $284M | $297M | $283M | $260M | $239M | $289M | $328M | $464M | $256M | $227M | $237.88M | $221M | $211.5M | $192.72M | $222.47M | $179.48M | $169.52M | $164.86M | $182.49M | $178.91M | $174.8M | $170.91M | $175.2M | $156.73M | $151.43M | $151.19M | $158.46M | $143.53M | $123.57M | $121.7M | $116.88M | $101.45M | $83.4M | $82.05M | $57.73M | $65.75M | $64.26M | $59.18M | $38.63M | $37.13M | $37.27M | $39.23M | $40.4M | $38.47M | $37.8M | $37.22M | $109.75M | $34.09M | $36.73M | $36.03M | $184M | $37.62M | $43.13M | $41.33M | $44.12M | $39.21M | $42.06M | $9.51M | $42.68M | $39.38M | $40.75M | $39.95M | $40.64M | $39.92M | $44.25M | $40.23M | $39.81M | $40.17M | $62.49M | $53.47M | $118.79M | $42.6M | $43.87M | $41.14M | $54.93M | $41.38M | $57.89M | $39.06M | $69.06M | $58.93M | $62.8M | $54.33M | $101.1M | $40.56M | $44.28M | $54.64M | -$1.8M | $36.5M | $32.53M | $33.25M | $94.8M | $51.7M | $44.6M | $37.5M | $40.9M | $37M | $26.4M | $32.6M | $38M | $30.9M | $15M | $11.5M | $35.6M | $9.7M | $26M | $11.1M | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4.95M | $2.55M | $1.35M | $1.16M | $1.03M | $745K | $1.21M | $1.1M | $881K | $4.8M | $4.24M | $2.52M | - | $2.38M | $1.58M | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $262M | $263M | $259M | $243M | $245M | $244M | $239M | $242M | $244M | $254M | $1.276B | $221M | $252M | $249M | $252M | $30M | $38M | $267M | $271M | $263M | $270M | $274M | $261M | $242M | $218M | $259M | $292M | $422M | $217M | $188M | $200.11M | $189M | $180.48M | $171.5M | $189.96M | $159.44M | $152.1M | $145.3M | $150.3M | $145.72M | $142.77M | $136.35M | $139.71M | $122.09M | $117.41M | $118.28M | $127.97M | $112.52M | $98.42M | $97.76M | $92.7M | $82.22M | $64.74M | $63.19M | $57.73M | $51.46M | $49.09M | $45.08M | $38.63M | $37.13M | $37.27M | $39.23M | $40.4M | $38.47M | $37.8M | $37.22M | $38.59M | $34.59M | $38.01M | $37.27M | $102.23M | $39.79M | $41.5M | $41.33M | $44.12M | $39.21M | $42.06M | $9.51M | $42.68M | $39.38M | $40.75M | $39.95M | $40.64M | $39.92M | $44.25M | $40.23M | $39.81M | $40.17M | $62.49M | $53.47M | $118.79M | $42.6M | $43.87M | $41.14M | $54.93M | $41.38M | $57.89M | $39.06M | $58.42M | $53.8M | $57.32M | $54.33M | $101.1M | $40.56M | $44.28M | $54.64M | -$1.8M | $36.5M | $32.53M | $33.25M | $94.8M | $51.7M | $44.6M | $37.5M | $40.9M | $37M | $26.4M | $32.6M | $38M | $30.9M | $15M | $11.5M | $35.6M | $9.7M | $26M | $11.1M | - | - | - | - |
| Other Operating Expenses | $13M | $33M | -$19M | $33M | $13M | $11M | -$20M | $32M | $13M | $12M | -$15M | $33M | $9M | $12M | $22M | $34M | $31M | $13M | $15M | $22M | $14M | $23M | $22M | $18M | $21M | $30M | $36M | $42M | $39M | $39M | $37.77M | $32M | $31.02M | $21.22M | $27.56M | $17.5M | $16.08M | $18.4M | $31.16M | $32.44M | $30.82M | $33.46M | $34.61M | $29.84M | $29.78M | $30.39M | $30.49M | $28.62M | $23.57M | $23.94M | $24.18M | $19.23M | $18.66M | $18.86M | - | $14.3M | $15.17M | $14.1M | - | - | - | - | - | - | - | - | $71.16M | -$500K | -$1.28M | -$1.24M | $81.77M | -$2.16M | $1.63M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $10.64M | $5.14M | $5.48M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $55M | $34M | $80M | $22M | $30M | $22M | $257M | $166M | $66M | $42M | -$394M | $47M | $2M | $27M | $226M | $126M | $103M | $104M | $120M | $69M | -$186M | $21M | $609M | $9M | $464M | $295M | $242M | -$41M | $92M | $86M | $259.57M | $147M | $126.84M | $86.21M | $132.24M | $103.41M | $118.7M | $104.28M | $233.4M | $150.68M | $129.06M | $83.68M | $124.52M | $99.35M | $114.31M | $84.53M | $171.18M | $101.66M | $103.04M | $81M | $106.63M | $72.85M | $84.28M | $63.66M | $119.04M | $78.4M | $71.89M | $59.89M | $64.29M | $52.41M | $58.24M | $51.87M | $86.15M | $56.1M | $55.96M | $45.63M | $53.38M | $35.98M | $25.82M | $23.39M | $48.5M | $37.4M | $44.94M | $46.22M | $47.01M | $32.93M | $41.86M | $37.59M | $38.59M | $38.01M | $47.18M | $35.36M | $44.25M | $40.29M | $52.34M | $32.58M | $34.68M | $34.35M | $47.35M | $25.26M | $45.77M | $41.71M | $55.53M | $30.01M | $63.83M | $43M | $49.04M | $28.85M | $796K | $6.68M | $24.75M | $8.94M | $45.54M | $37.52M | $49.38M | $23.19M | $45.8M | $37.9M | $55.02M | $26.92M | $72.6M | $34.5M | $53.5M | $23.6M | $47.6M | $30.7M | $35.7M | $12.3M | $39.8M | $20.7M | $20M | $4.3M | $16.6M | $9.2M | $8.8M | $4.8M | -$70M | $30.9M | $30.9M | $30.9M |
| -$20M | -$171M | $43M | -$22M | -$106M | -$222M | -$32M | -$41M | -$42M | -$21M | -$68M | -$104M | -$109M | -$38M | -$7M | $12M | -$149M | $3.199B | -$165M | -$143M | -$211M | -$4M | -$10M | -$4.223B | -$137M | -$156M | -$163M | -$103M | -$46M | -$58M | -$66.08M | -$85M | -$100.83M | -$57.84M | $166.62M | -$53.73M | -$47.78M | -$5M | -$54.54M | -$71.66M | -$51.86M | -$45.87M | -$52.97M | -$48.11M | -$44.58M | -$43.26M | -$22.08M | -$45.37M | -$38.36M | -$38.52M | -$84.13M | -$37.81M | -$61.67M | -$38.29M | -$34.68M | -$32.83M | -$23.46M | -$25.98M | -$27.85M | -$22.09M | -$27.1M | -$28.39M | -$35.52M | -$36.73M | -$28.77M | -$27.87M | -$146.22M | -$16.81M | -$16.76M | -$129.2M | -$460.73M | -$19.81M | -$24.4M | -$21.42M | $2.37M | $2.78M | -$17.04M | -$14.43M | -$14.32M | $2K | $431K | $7.95M | $5.01M | $5.92M | $87K | $10.14M | -$30.74M | -$1.35M | $17.68M | $2.57M | $10.23M | $9.16M | -$16.69M | $1.6M | $5.73M | -$33.19M | -$15.44M | $8.93M | -$27.07M | -$19.33M | -$5.11M | -$11.64M | -$4.41M | -$9.44M | -$2.61M | -$618K | $2.6M | $900K | $4.67M | $7.25M | $3.2M | -$8.3M | $5.2M | $1.4M | $800K | $300K | $500K | -$700K | $300K | $500K | $1.2M | $500K | $2.1M | $600K | $7M | $400K | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $19K | $3K | $11K | $26K | - | $224K | $194K | $181K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $80M | $85M | $84M | $85M | $82M | $144M | $74M | $78M | $76M | $76M | $78M | $77M | $76M | $74M | $68M | $59M | $54M | $115M | $152M | $155M | $160M | $151M | $154M | $157M | $165M | $180M | $185M | $129M | $54M | $54M | $54.21M | $76M | $92.27M | $69.74M | $52.3M | $51.74M | $50.96M | $57.32M | $54.32M | $53.49M | $53.92M | $49.42M | $48.57M | $48.57M | $47.66M | $46.65M | $47.25M | $47.95M | $40.12M | $39.54M | $39.91M | $39.87M | $45.47M | $37.7M | $36.55M | $35.29M | $29.32M | $27.39M | $27.56M | $24.46M | $24.93M | $29.17M | $27.35M | $31.35M | $28.13M | $28.76M | $26.54M | $17.47M | $17.65M | $18.37M | - | $21.57M | $21.95M | $22.67M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $60M | -$86M | $127M | $63M | -$24M | -$78M | $42M | $37M | $34M | $55M | $10M | -$27M | -$33M | $36M | $61M | $71M | -$95M | $3.314B | -$13M | $12M | -$51M | $147M | $144M | -$4.066B | $28M | $24M | $22M | $26M | $8M | -$4M | -$11.87M | -$9M | -$8.56M | $11.9M | $218.92M | -$1.99M | $3.18M | $52.32M | -$218K | -$18.18M | $2.06M | $3.55M | -$4.4M | $459K | $3.09M | $3.39M | $25.18M | $2.58M | $1.76M | $1.02M | -$44.23M | $2.06M | -$16.21M | -$595K | $1.87M | $2.47M | $5.86M | $1.41M | -$285K | $2.37M | -$2.17M | $777K | -$8.18M | -$5.38M | -$634K | $898K | -$119.7M | $658K | $875K | -$110.86M | -$460.73M | $1.54M | -$2.65M | $1.07M | $2.37M | $2.78M | -$17.04M | -$14.43M | -$14.32M | $2K | $431K | $7.95M | $5.01M | $5.92M | $87K | $10.14M | -$30.74M | -$1.35M | $17.68M | $2.57M | $10.23M | $9.16M | -$16.69M | $1.6M | $5.73M | -$33.19M | -$15.44M | $8.93M | -$27.07M | -$19.33M | -$5.11M | -$11.64M | -$4.41M | -$9.44M | -$2.61M | -$618K | $2.6M | $900K | $4.67M | $7.25M | $3.2M | -$8.3M | $5.2M | $1.4M | $800K | $300K | $500K | -$700K | $300K | $500K | $1.2M | $500K | $2.1M | $600K | $7M | $400K | - | - | - | - |
Income Before Tax | $35M | -$137M | $123M | $0 | -$76M | -$200M | $225M | $125M | $24M | $21M | -$462M | -$57M | -$107M | -$11M | $219M | $138M | -$46M | $3.303B | -$45M | -$74M | -$397M | $17M | $599M | -$4.214B | $327M | $139M | $79M | -$144M | $46M | $28M | $193.49M | $62M | $26.01M | $28.37M | $298.86M | $49.68M | $70.92M | $99.28M | $178.86M | $79.02M | $77.21M | $37.81M | $71.55M | $51.24M | $69.73M | $41.26M | $149.1M | $56.29M | $64.68M | $42.48M | $22.49M | $35.04M | $22.61M | $25.36M | $84.36M | $45.57M | $48.43M | $33.92M | $36.44M | $30.32M | $31.14M | $23.48M | $50.63M | $19.37M | $27.19M | $17.76M | -$92.84M | $19.17M | $9.05M | -$105.84M | -$430.51M | $17.6M | $20.54M | $25.55M | $27.73M | $13.9M | $631K | -$2.83M | $12.17M | $10.48M | $19.29M | $13.64M | $19.06M | $15.29M | $23.67M | $13.87M | -$19.23M | $3.13M | $34.21M | $2.91M | $22.64M | $17.53M | $2.24M | -$3.99M | $29.8M | -$26.33M | -$4.66M | -$1.3M | -$57.39M | -$49.23M | -$16.66M | -$41.76M | $619K | -$15.71M | $3.66M | -$19.53M | -$2.2M | -$11.5M | $10.58M | -$14.03M | $26.3M | -$19.2M | $27.4M | -$8.1M | $21.6M | -$200K | $5.6M | -$15.5M | $12.2M | -$7.8M | $4.5M | -$5M | $8M | $1.3M | $6.1M | -$4.7M | - | - | - | - |
Income Tax | $112M | -$158M | $7M | -$1M | -$14M | -$46M | $46M | $29M | $5M | -$4M | -$122M | -$12M | -$20M | -$204M | $157M | $109M | -$40M | $687M | -$4M | -$91M | -$69M | -$9M | $85M | -$847M | $54M | -$12M | -$8M | -$95M | $3M | $5M | -$14.2M | -$3M | -$3.3M | -$15.63M | -$145.94M | $17.12M | $24.88M | $28.58M | $56.36M | $26.99M | $26.61M | $12.18M | $10.72M | $7.21M | $23.33M | $16.43M | $52.01M | $7.52M | $23.07M | $14.82M | $18.26M | $4.49M | $9.65M | $8.85M | $25.64M | $19.09M | $18.3M | $4.79M | $13.08M | $10.88M | $12.58M | $8.25M | $17.29M | $5.15M | $10.52M | $6.95M | -$23.38M | $3.31M | $6.36M | -$18.8M | -$147.83M | $8.36M | $9.48M | $10.46M | $16.48M | $4.33M | -$1.2M | -$721K | $4.23M | -$12.35M | $8.5M | $6.56M | $20.61M | $2.27M | $8.32M | $5.42M | -$6.63M | $1.2M | $13.8M | -$1.12M | $5.68M | $11.07M | $1.57M | -$2.64M | -$1.22M | $2.88M | -$2.65M | -$404K | -$23.37M | -$19.74M | -$3.44M | -$5.14M | $11.91M | $4.91M | $4.91M | -$16.91M | $16.2M | $5.4M | $14.46M | -$10.97M | $36.8M | -$9.5M | $17.2M | -$4.8M | $20.2M | -$100K | $3.8M | -$7.9M | $9.3M | -$4.5M | $2.5M | -$2.5M | $3.8M | $1M | $3M | -$2.5M | - | - | - | - |
Net Income | -$77M | $21M | $116M | $1M | -$62M | -$154M | $179M | $96M | $19M | $25M | -$340M | -$45M | -$87M | $193M | $62M | $29M | -$6M | $2.616B | -$41M | $17M | -$328M | $26M | $514M | -$3.367B | $273M | $151M | $87M | -$49M | $43M | $23M | $207.69M | $65M | $29.31M | $43.99M | $444.8M | $32.57M | $46.04M | $70.7M | $122.5M | $52.03M | $50.6M | $25.63M | $60.83M | $44.03M | $46.4M | $24.84M | $97.09M | $48.77M | $41.6M | $27.66M | $4.24M | $36.65M | $18.06M | $16.87M | $59.4M | $26.35M | $30.13M | $29.07M | $23.24M | $19.33M | $18.48M | $15.13M | $32.96M | $14.15M | $16.95M | $10.99M | -$69.57M | $16.1M | $2.59M | -$87.15M | -$282.84M | $9.2M | $11.24M | $14.96M | $33.41M | $9.9M | $2.2M | -$2.25M | $59.76M | $22.57M | $10.28M | $10.02M | -$717K | $31.23M | $145.14M | $11.31M | -$2.59M | $3.51M | $22.81M | $289K | $18.61M | $6.46M | $5.94M | $4.63M | -$492.69M | -$15.47M | $4.55M | -$561.79M | -$37.08M | -$23.89M | -$11.75M | -$30.8M | $64.94M | $24.66M | $7.02M | $3.99M | $185.2M | -$5.5M | $7.12M | $4.2M | -$4.6M | $3.6M | $4.9M | $2.5M | $13.9M | -$100K | $1.8M | -$7.6M | $2.9M | -$3.3M | $2M | -$2.5M | $4.4M | -$4.8M | $3.1M | -$2.2M | -$800K | -$900K | -$900K | -$900K |
Minority Interests | $1M | -$1M | -$7M | -$2M | -$2M | -$2M | -$3M | -$2M | -$2M | -$2M | -$1M | -$1M | -$2M | -$8M | -$7M | -$8M | -$5M | -$29M | -$48M | $2M | -$4M | -$38M | -$47M | $111M | -$21M | -$28M | -$44M | -$11M | -$1M | -$1M | -$1.49M | -$1M | -$1.27M | -$871K | -$1.27M | -$1.93M | -$1.39M | -$13.5M | -$1.6M | -$1.19M | -$1.18M | -$1.49M | -$2.63M | -$779K | -$612K | -$554K | -$1.64M | -$427K | -$266K | -$499K | -$1.93M | -$309K | -$233K | $127K | -$393K | -$107K | -$72K | $285K | -$540K | -$93K | $102K | $152K | $122K | $131K | $321K | $526K | $1.81M | -$1.16M | $197K | $1.49M | - | $991K | $585K | -$5K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | -$5.27M | -$5.97M | -$5.97M | -$5.97M | -$5.97M | -$5.97M | -$6.45M | -$5.97M | -$5.97M | -$5.81M | -$5.81M | -$5.81M | -$5.81M | -$5.81M | -$5.9M | -$5.8M | -$5.81M | -$5.81M | -$5.9M | -$5.8M | -$5.8M | -$5.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$76M | $20M | $109M | -$1M | -$64M | -$156M | $176M | $94M | $17M | $23M | -$341M | -$46M | -$89M | $185M | $55M | $21M | -$11M | $2.587B | -$89M | $19M | -$332M | -$12M | $467M | -$3.256B | $252M | $123M | $43M | -$60M | $42M | $22M | $206.2M | $64M | $28.04M | $43.12M | $443.53M | $30.64M | $44.65M | $57.2M | $120.9M | $50.85M | $49.42M | $24.14M | $58.2M | $43.26M | $45.79M | $24.28M | $95.45M | $48.34M | $41.34M | $27.16M | $2.3M | $36.34M | $17.83M | $17M | $59M | $26.25M | $30.06M | $29.36M | $22.7M | $19.24M | $18.58M | $15.28M | $33.08M | $14.28M | $17.27M | $11.52M | -$67.76M | $14.94M | $2.78M | -$85.66M | -$282.84M | $10.19M | $11.82M | $14.95M | $33.41M | $9.9M | $2.2M | -$2.25M | $59.76M | $22.57M | $10.28M | $10.02M | -$717K | $31.23M | $145.14M | $11.31M | -$2.59M | $3.51M | $22.81M | $289K | $18.61M | $6.46M | $670K | -$1.35M | -$498.66M | -$21.44M | -$1.42M | -$567.76M | -$43.53M | -$29.86M | -$17.72M | -$36.61M | $59.13M | $18.85M | $1.21M | -$1.82M | $179.3M | -$11.3M | $1.3M | -$1.62M | -$10.5M | -$2.2M | -$900K | -$3.3M | $13.9M | -$100K | $1.8M | -$7.6M | $2.9M | -$3.3M | $2M | -$2.5M | $4.4M | -$4.8M | $3.1M | -$2.2M | -$800K | -$900K | -$900K | -$900K |
Shares Outstanding (Basic) | 72.16M | 70.57M | 69.7M | 69.66M | 69.59M | 67.49M | 66.42M | 66.36M | 66.19M | 64.16M | - | 63.33M | 64.01M | 69.74M | 69.68M | 69.91M | 70.9M | 73.09M | 75M | 75.47M | 75.33M | 74.39M | 73.97M | 74.81M | 80.43M | 90.61M | 91.91M | 92.09M | 91.76M | 92.3M | 97.48M | 102.08M | 102.22M | 101.9M | 101.73M | 102.25M | 102.65M | 92.63M | 90.51M | 93.95M | 95.03M | 94.7M | 94.58M | 95M | 95.31M | 95.13M | 96.42M | 97.15M | 97.17M | 98.82M | 99.8M | 99.47M | 92.08M | 81.19M | 81.11M | 81.08M | 81.04M | 80.85M | - | 80.94M | 80.91M | 80.37M | - | 80.34M | 80.31M | 79.96M | - | 79.74M | 79.57M | 80.82M | - | 86.32M | 87.62M | 87.34M | - | 87.18M | 87.12M | 86.14M | - | 85.72M | 85.69M | 85.53M | - | 85.43M | 85.4M | 85.24M | - | 85.31M | 85.63M | 85.94M | - | 85.67M | 85.6M | 85.6M | - | 85.49M | 85.43M | 84.88M | - | 84.25M | 84.31M | 84.56M | - | 90.36M | 92.49M | 95.24M | - | 80.71M | 78.77M | 95.24M | - | 91.48M | 78.77M | 78.77M | - | 64.44M | 60M | 69.09M | - | 66M | 66.67M | 50M | - | 68.57M | 62M | 55M | - | 1.43M | 1.43M | 1.43M |
Shares Outstanding (Diluted) | 72.16M | 70.82M | 70.07M | 69.66M | 69.59M | 67.49M | 67.25M | 66.53M | 66.19M | 64.4M | - | 63.33M | 64.01M | 69.86M | 69.68M | 69.91M | 70.9M | 73.1M | 75M | 75.52M | 75.33M | 74.39M | 74.53M | 75.25M | 80.74M | 91.23M | 92.93M | 93.44M | 93.16M | 93.22M | 98.22M | 102.79M | 102.99M | 102.92M | 102.62M | 103.06M | 103.67M | 93.69M | 91.36M | 94.77M | 95.93M | 95.61M | 95.41M | 95.69M | 96.05M | 95.77M | 97.13M | 97.9M | 97.86M | 99.5M | 100.65M | 100.24M | 93.6M | 82.06M | 81.44M | 81.38M | 81.29M | 81.13M | - | 81.2M | 81.17M | 80.69M | - | 80.63M | 86.99M | 79.96M | - | 86.16M | 79.57M | 80.82M | - | 86.32M | 87.62M | 94.05M | - | 87.23M | 87.28M | 86.14M | - | 99.15M | 85.73M | 85.54M | - | 85.45M | 99.42M | 85.24M | - | 85.31M | 92.64M | 86.21M | - | 85.81M | 85.76M | 85.66M | - | 85.73M | 85.75M | 85.04M | - | 84.33M | 84.31M | 84.59M | - | 90.49M | 92.49M | 95.24M | - | 80.71M | 87.66M | 95.24M | - | 93.65M | 87.66M | 87.66M | - | 64.44M | 60M | 69.09M | - | 66M | 66.67M | 50M | - | 68.57M | 62M | 55M | - | 1.43M | 1.43M | 1.43M |
EPS (Basic) | -$1.06 | $0.28 | $1.56 | -$0.02 | -$0.91 | -$2.30 | $2.64 | $1.43 | $0.27 | $0.35 | - | -$0.74 | -$1.38 | $2.65 | $0.79 | $0.32 | -$0.17 | $35.40 | -$1.18 | $0.25 | -$4.41 | -$0.16 | $6.32 | -$42.91 | $3.13 | $1.36 | $0.47 | -$0.65 | $0.46 | $0.23 | $2.12 | $0.63 | $0.27 | $0.42 | $4.36 | $0.30 | $0.43 | $0.62 | $1.34 | $0.54 | $0.52 | $0.25 | $0.62 | $0.46 | $0.48 | $0.26 | $0.99 | $0.50 | $0.43 | $0.27 | $0.02 | $0.37 | $0.19 | $0.21 | $0.73 | $0.33 | $0.37 | $0.36 | - | $0.24 | $0.23 | $0.19 | - | $0.18 | $0.22 | $0.14 | - | $0.19 | $0.04 | -$1.06 | - | $0.12 | $0.13 | $0.17 | - | $0.11 | $0.03 | -$0.03 | - | $0.26 | $0.12 | $0.11 | - | $0.36 | $1.98 | $0.10 | - | $0.01 | $0.24 | -$0.03 | - | $0.05 | -$0.02 | -$0.05 | - | -$0.28 | -$0.05 | -$6.72 | - | -$0.39 | -$0.25 | -$0.46 | - | $0.18 | -$0.01 | -$0.04 | - | -$0.14 | -$0.02 | -$0.05 | - | -$0.05 | -$0.04 | -$0.08 | - | -$0.01 | $0.03 | -$0.11 | - | -$0.05 | $0.03 | -$0.05 | - | -$0.07 | $0.05 | -$0.04 | - | -$0.63 | -$0.63 | -$0.63 |
EPS (Diluted) | -$1.06 | $0.28 | $1.55 | -$0.02 | -$0.91 | -$2.30 | $2.61 | $1.43 | $0.27 | $0.35 | - | -$0.74 | -$1.38 | $2.64 | $0.79 | $0.32 | -$0.17 | $35.39 | -$1.18 | $0.25 | -$4.41 | -$0.16 | $6.27 | -$42.91 | $3.12 | $1.35 | $0.47 | -$0.65 | $0.45 | $0.23 | $2.10 | $0.62 | $0.27 | $0.42 | $4.32 | $0.30 | $0.43 | $0.61 | $1.32 | $0.54 | $0.52 | $0.25 | $0.61 | $0.45 | $0.48 | $0.25 | $0.98 | $0.49 | $0.42 | $0.27 | $0.02 | $0.36 | $0.19 | $0.21 | $0.73 | $0.32 | $0.37 | $0.36 | - | $0.24 | $0.23 | $0.19 | - | $0.18 | $0.21 | $0.14 | - | $0.19 | $0.04 | -$1.06 | - | $0.12 | $0.13 | $0.17 | - | $0.11 | $0.03 | -$0.03 | - | $0.25 | $0.12 | $0.11 | - | $0.36 | $1.74 | $0.10 | - | $0.01 | $0.22 | -$0.03 | - | $0.05 | -$0.02 | -$0.05 | - | -$0.28 | -$0.05 | -$6.72 | - | -$0.39 | -$0.25 | -$0.46 | - | $0.18 | -$0.01 | -$0.04 | - | -$0.14 | -$0.02 | -$0.05 | - | -$0.05 | -$0.04 | -$0.08 | - | -$0.01 | $0.03 | -$0.11 | - | -$0.05 | $0.03 | -$0.05 | - | -$0.07 | $0.05 | -$0.04 | - | -$0.63 | -$0.63 | -$0.63 |
EBIT | $115M | -$52M | $207M | $85M | $6M | -$56M | $299M | $203M | $100M | $97M | -$384M | $20M | -$31M | $63M | $287M | $197M | $8M | $3.418B | $107M | $81M | -$237M | $168M | $753M | -$4.057B | $492M | $319M | $264M | -$15M | $100M | $82M | $247.7M | $138M | $118.28M | $98.11M | $351.16M | $101.43M | $121.87M | $156.6M | $233.18M | $132.51M | $131.12M | $87.22M | $120.12M | $99.81M | $117.4M | $87.91M | $196.36M | $104.24M | $104.8M | $82.02M | $62.4M | $74.91M | $68.08M | $63.06M | $120.91M | $80.86M | $77.75M | $61.31M | $64M | $54.78M | $56.07M | $52.65M | $77.97M | $50.72M | $55.33M | $46.53M | -$66.31M | $36.63M | $26.7M | -$87.47M | -$407.05M | $39.16M | $42.49M | $48.22M | $47.01M | $32.93M | $41.86M | $37.59M | $38.59M | $38.01M | $47.18M | $35.36M | $44.25M | $40.29M | $52.34M | $32.58M | $34.68M | $34.35M | $47.35M | $25.26M | $45.77M | $41.71M | $55.53M | $30.01M | $63.83M | $43M | $49.04M | $28.85M | $796K | $6.68M | $24.75M | $8.94M | $45.54M | $37.52M | $49.38M | $23.19M | $45.8M | $37.9M | $55.02M | $26.92M | $72.6M | $34.5M | $53.5M | $23.6M | $47.6M | $30.7M | $35.7M | $12.3M | $39.8M | $20.7M | $20M | $4.3M | $16.6M | $9.2M | $8.8M | $4.8M | -$70M | $30.9M | $30.9M | $30.9M |
EBITDA | $193M | $20M | $273M | $111M | $87M | $31M | $351M | $253M | $183M | $178M | -$325M | $92M | $55M | $156M | $326M | $426M | $263M | $503M | $650M | $756M | $731M | $859M | $952M | $974M | $658M | $850M | $855M | $263M | $174M | $164M | $342.36M | $221M | $204.49M | $174.88M | $224.98M | $197.25M | $217.6M | $205.21M | $335.09M | $259.03M | $231.97M | $185.82M | $224.24M | $194.89M | $211.87M | $183.45M | $273.25M | $192.68M | $178.61M | $155.06M | $177.65M | $128.71M | $133.68M | $112.52M | $163.23M | $118.35M | $115.05M | $90.83M | $91.99M | $79.32M | $84.19M | $77.36M | $97.14M | $83.75M | $83.54M | $75.96M | $68.46M | $52.72M | $43.13M | $40.2M | $3.45M | $54.66M | $59.83M | $63M | $85.57M | $77M | $98.89M | $90.08M | $94.96M | $78.93M | $87.84M | $70.02M | $73.12M | $71.11M | $85.7M | $59.45M | $105.81M | $74.94M | $72.7M | $67.45M | $79.83M | $76.6M | $113.51M | $74.24M | $107.12M | $123.87M | $115.33M | $70.18M | $109.05M | $93.19M | $96.83M | $84.84M | $118.43M | $109.29M | $114.79M | $89.39M | $112.5M | $97.1M | $110.35M | $81.25M | $133.7M | $104.2M | $87.4M | $59.1M | $87M | $65.4M | $71.3M | $53.8M | $79.3M | $56.7M | $44.8M | $23.8M | $50.7M | $24.9M | $21.2M | $24.3M | -$70M | $30.9M | $30.9M | $30.9M |