Service Corporation International(SCI:US)
Market Cap$11.241B
Key Metrics
Price$81.37
Revenue (TTM)$4.332B
Holders Revenue (TTM)$658.38M
Gross Profit (TTM)$1.135B
Earnings (TTM)$535.54M
EBITDA (TTM)$1.318B
Op. Margin (TTM)22.39%
Dividend Yield1.64%
Holders Yield5.86%
Cash on hand$257.96M
Total Assets$18.575B
Net Assets$1.585B
Total Debt$5.163B
Key Metrics
Price$81.37
Revenue (TTM)$4.332B
Holders Revenue (TTM)$658.38M
Gross Profit (TTM)$1.135B
Earnings (TTM)$535.54M
EBITDA (TTM)$1.318B
Op. Margin (TTM)22.39%
Dividend Yield1.64%
Holders Yield5.86%
Cash on hand$257.96M
Total Assets$18.575B
Net Assets$1.585B
Total Debt$5.163B
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 | Oct 31, 1988 | Jul 31, 1988 | Apr 30, 1988 | Jan 31, 1988 | Oct 31, 1987 | Jul 31, 1987 | Apr 30, 1987 | Jan 31, 1987 | Oct 31, 1986 | Jul 31, 1986 | Apr 30, 1986 | Jan 31, 1986 | Oct 31, 1985 | Jul 31, 1985 | Apr 30, 1985 | Jan 31, 1985 | Oct 31, 1984 | Jul 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.096B | $1.112B | $1.058B | $1.065B | $1.074B | $1.093B | $1.014B | $1.034B | $1.045B | $1.056B | $1.002B | $1.013B | $1.029B | $1.028B | $977.72M | $990.86M | $1.112B | $1.043B | $1.034B | $987.54M | $1.078B | $970.27M | $918.24M | $820.04M | $802.97M | $850.76M | $769.24M | $812.57M | $798.21M | $820.81M | $778.79M | $796.09M | $794.48M | $812.73M | $731.35M | $773.24M | $777.71M | $809.05M | $721.47M | $751.4M | $749.22M | $769.38M | $714.45M | $754.35M | $748.12M | $783.44M | $718.31M | $746.76M | $745.5M | $668.57M | $608.59M | $624.23M | $652.35M | $629.42M | $581.18M | $597.37M | $602.51M | $586.57M | $573M | $576.77M | $579.7M | $571.25M | $533.17M | $555.27M | $530.86M | $531.76M | $497.22M | $513.95M | $510.6M | $516.95M | $516.44M | $548.78M | $573.45M | $572.92M | $539.33M | $565.49M | $607.56M | $473.82M | $400.39M | $431.4M | $442M | $430.08M | $406.37M | $431.84M | $447.44M | $437.78M | $397.19M | $432.37M | $589.42M | $604.22M | $566.46M | $586.24M | $581.51M | $576.53M | $543.81M | $583.42M | $601.27M | $630.88M | $582.98M | $618.71M | $677.78M | $437.02M | $615.7M | $736.55M | $869.47M | $810.7M | $708.19M | $830.3M | $904.1M | $773.5M | $712.5M | $690.2M | $698.8M | $644M | $601M | $601.1M | $638.4M | $609.5M | $544.5M | $564.7M | $575.5M | $546.8M | $403.5M | $353.6M | $348.1M | $315.3M | $277.8M | $262.9M | $261.3M | $246.3M | $211.4M | $217M | $224.4M | $200.7M | $183.9M | $187.1M | $200.7M | $181.1M | $152.5M | $156.1M | $153.5M | $144.5M | $129M | $139M | $150.7M | -$48.4M | $181.9M | $189.3M | $131.7M | $140.4M | $136.2M | $153.8M | $136.3M | $123.2M | $126.7M | $111.7M | $108.6M | $83.1M | $68.8M | $60.8M | $70M | $61.9M | $61.1M | $62.4M | $60.2M | $51.6M | $51.6M |
Cost of Revenue | $810M | $799.85M | $792.55M | $794.01M | $782.75M | $787.13M | $761.32M | $776.1M | $771.17M | $768.23M | $748.18M | $751.95M | $739.62M | $747.6M | $746.76M | $724.21M | $735.49M | $718.88M | $696.37M | $714.21M | $695.54M | $654.91M | $654.59M | $601.27M | $623.92M | $632.89M | $609.51M | $621.43M | $606.38M | $610.55M | $612.62M | $607.97M | $598.72M | $600.86M | $581.57M | $589.72M | $600.47M | $598.28M | $580.72M | $589.41M | $586.3M | $584.06M | $572.77M | $588.1M | $570.67M | $578.03M | $570.02M | $590.72M | $579.43M | $520.51M | $492.78M | $498.25M | $492.7M | $481.22M | $459.91M | $469.18M | $474.94M | $456.55M | $465.95M | $461.75M | $453.25M | $446.28M | $430.52M | $445.98M | $418.51M | $413.68M | $396.05M | $412.12M | $410.48M | $425.21M | $434.17M | $441.62M | $435.85M | $451.46M | $436.82M | $462.13M | $466.57M | $371.92M | $327.34M | $347.21M | $353.31M | $359.1M | $348.09M | $358.8M | $350.22M | $358.03M | $328.89M | $359.02M | $473.11M | $514.02M | $497.52M | $489.42M | $465.99M | $498.46M | $468.4M | $492.15M | $482.1M | $535.97M | $515.96M | $532.14M | $566.89M | $489.12M | $543.84M | $564.48M | $508.27M | $657.1M | $522.74M | $583.2M | $629.3M | $563.8M | $490.5M | $459.9M | $439.8M | $415.9M | $410.3M | $400.2M | $413M | $411.9M | $378.5M | $386M | $383.5M | $379.5M | $273.1M | $225.3M | $210.6M | $188.8M | $183.8M | $169.8M | $157.5M | $151.2M | $142.2M | $143.3M | $140.9M | $127.4M | $125M | $124.9M | $125.7M | $119.5M | $106.1M | $104.6M | $99.5M | $98.8M | $90.9M | $96.4M | $100.1M | -$71M | $145.5M | $144.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $286.45M | $311.68M | $265.54M | $271.44M | $291.42M | $305.89M | $252.64M | $257.92M | $274.21M | $287.56M | $253.68M | $261.47M | $289.09M | $280.09M | $230.96M | $266.65M | $376.91M | $324.38M | $338M | $273.32M | $382.44M | $315.36M | $263.66M | $218.77M | $179.04M | $217.87M | $159.73M | $191.15M | $191.83M | $210.26M | $166.17M | $188.13M | $195.76M | $211.88M | $149.78M | $183.52M | $177.24M | $210.78M | $140.75M | $161.99M | $162.92M | $185.32M | $141.68M | $166.26M | $177.44M | $205.41M | $148.3M | $156.04M | $166.06M | $148.07M | $115.81M | $125.98M | $159.66M | $148.2M | $121.27M | $128.19M | $127.57M | $130.02M | $107.05M | $115.02M | $126.45M | $124.97M | $102.65M | $109.3M | $112.36M | $118.08M | $101.16M | $101.83M | $100.12M | $91.75M | $82.27M | $107.16M | $137.6M | $121.47M | $102.52M | $103.36M | $140.98M | $101.9M | $73.05M | $84.19M | $88.69M | $70.98M | $58.28M | $73.04M | $97.23M | $79.75M | $68.3M | $73.35M | $116.31M | $90.2M | $68.95M | $96.82M | $115.52M | $78.07M | $75.41M | $91.27M | $119.16M | $94.91M | $67.02M | $86.57M | $110.89M | -$52.1M | $71.86M | $172.07M | $361.2M | $153.6M | $185.45M | $247.1M | $274.8M | $209.7M | $222M | $230.3M | $259M | $228.1M | $190.7M | $200.9M | $225.4M | $197.6M | $166M | $178.7M | $192M | $167.3M | $130.4M | $128.3M | $137.5M | $126.5M | $94M | $93.1M | $103.8M | $95.1M | $69.2M | $73.7M | $83.5M | $73.3M | $58.9M | $62.2M | $75M | $61.6M | $46.4M | $51.5M | $54M | $45.7M | $38.1M | $42.6M | $50.6M | $22.6M | $36.4M | $45.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $43.91M | $33.66M | $38.33M | $49.47M | $44.7M | $14.96M | $43.73M | $39M | $41.33M | $45.07M | $33.21M | $34.92M | $44.16M | $107.91M | $41.91M | $45.72M | $41.7M | $35.86M | $41.46M | $33.65M | $41.67M | $31.1M | $40.99M | $37.17M | $31.81M | $25.58M | $29.67M | $29.22M | $42.98M | $38.51M | $41.07M | $31.14M | $34.78M | $32.12M | $38.99M | $40.37M | $42.28M | $35.06M | $26.92M | $36.85M | $38.9M | $31.41M | $27.9M | $33.1M | $34.55M | $42.99M | $39.75M | $46.31M | $55.83M | $59.34M | $33.74M | $31.38M | $30.92M | $41.98M | $26.41M | $29.56M | $25.96M | $26.48M | $23.86M | $24.69M | $28.83M | $23.65M | $26.86M | $26.97M | $26.25M | $33.08M | $20.96M | $26.47M | $14.56M | $23.41M | $20.42M | $19.96M | $38.23M | $21.17M | $33.25M | $20.54M | $42.91M | $32.83M | $51.71M | $23.8M | $26.52M | -$20.07M | $47.2M | $17.96M | $25.46M | $44.46M | $28.55M | $22.51M | $15.82M | $30.97M | $54.23M | $40.46M | $9.11M | $56.48M | $50.43M | $248.11M | $20.63M | $16.86M | $17.05M | $18.42M | $43M | $19.9M | $20.19M | $119.73M | -$38.05M | $26.8M | $19.32M | $16.8M | $19.7M | $17.1M | $15.4M | $17.3M | $17M | $17.6M | $16.8M | $15.8M | $16.6M | $22.4M | $12.3M | $14.8M | $13.8M | $17.9M | $12.2M | $11M | $12.5M | $16.2M | $10.7M | $11.4M | $13.5M | $15.7M | $9.1M | $9M | $9.9M | $9.8M | $9.3M | $9M | $10.6M | $10.7M | $7.9M | $8.8M | $7.9M | $7.3M | $7.5M | $6.8M | $6.5M | $6.6M | $7.4M | $7.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $43.91M | $33.66M | $38.33M | $49.47M | $44.7M | $14.96M | $43.73M | $39M | $41.33M | $45.07M | $33.21M | $34.92M | $44.16M | $107.91M | $41.91M | $45.72M | $41.7M | $35.86M | $41.46M | $33.65M | $41.67M | $31.1M | $40.99M | $37.17M | $31.81M | $25.58M | $29.67M | $29.22M | $42.98M | $38.51M | $41.07M | $31.14M | $34.78M | $32.12M | $38.99M | $40.37M | $42.28M | $35.06M | $26.92M | $36.85M | $38.9M | $31.41M | $27.9M | $33.1M | $34.55M | $42.99M | $39.75M | $46.31M | $55.83M | $59.34M | $33.74M | $31.38M | $30.92M | $41.98M | $26.41M | $29.56M | $25.96M | $26.48M | $23.86M | $24.69M | $28.83M | $23.65M | $26.86M | $26.97M | $26.25M | $33.08M | $20.96M | $26.47M | $21.79M | $24.61M | $16.11M | $21.66M | $25.08M | $39.65M | $32.07M | $30.28M | $35.23M | $31.02M | $20.96M | $20.92M | $22.01M | $22.85M | $19.75M | $22.49M | $19.72M | $30.55M | $25.3M | $24.03M | $51.02M | $67.65M | $52.78M | $37.99M | $21.41M | $31.94M | $22.49M | $60.4M | $15.73M | $16.86M | $17.05M | $18.42M | $17.98M | $19.9M | $20.19M | $19.73M | $20.11M | $26.8M | $19.32M | $16.8M | $19.7M | $17.1M | $15.4M | $17.3M | $17M | $17.6M | $16.8M | $15.8M | $16.6M | $22.4M | $12.3M | $14.8M | $13.8M | $17.9M | $12.2M | $11M | $12.5M | $16.2M | $10.7M | $11.4M | $13.5M | $15.7M | $9.1M | $9M | $9.9M | $9.8M | $9.3M | $9M | $10.6M | $10.7M | $7.9M | $8.8M | $7.9M | $7.3M | $7.5M | $6.8M | $6.5M | $6.6M | $7.4M | $7.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$7.23M | -$1.2M | $4.31M | -$1.69M | $13.15M | -$18.48M | $1.18M | -$9.74M | $7.68M | $1.82M | $30.75M | $2.88M | $4.51M | -$42.92M | $27.45M | -$4.53M | $5.74M | $13.91M | $3.26M | -$1.52M | -$35.2M | -$36.68M | $1.45M | $2.47M | -$12.3M | $24.54M | $27.94M | $187.71M | $4.89M | - | - | - | $25.02M | - | - | $100M | -$58.16M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $242.54M | $278.02M | $227.21M | $221.97M | $246.72M | $290.93M | $208.91M | $218.92M | $232.89M | $242.49M | $220.47M | $226.55M | $244.93M | $172.18M | $189.05M | $220.92M | $335.21M | $288.52M | $296.54M | $239.68M | $340.77M | $284.26M | $222.67M | $181.6M | $147.23M | $192.29M | $130.06M | $161.93M | $148.86M | $171.75M | $125.1M | $156.99M | $160.98M | $179.76M | $110.78M | $143.15M | $134.96M | $175.71M | $113.83M | $125.14M | $124.02M | $153.92M | $113.78M | $133.16M | $142.89M | $162.42M | $108.55M | $109.74M | $110.23M | $88.73M | $82.07M | $94.6M | $128.73M | $106.22M | $94.86M | $98.63M | $101.61M | $103.54M | $83.19M | $90.34M | $97.61M | $101.32M | $75.79M | $82.32M | $86.11M | $85.74M | $80.2M | $75.36M | $78.33M | $68.34M | $66.16M | $87.2M | $99.37M | $100.29M | $70.45M | $82.82M | $105.76M | $69.07M | $21.34M | $60.39M | $62.18M | $91.05M | $11.08M | $55.09M | $71.77M | $35.29M | $39.74M | $50.84M | $100.49M | $59.23M | $14.72M | $56.36M | $106.41M | $21.59M | $24.98M | -$156.84M | $98.54M | $78.05M | $49.97M | $68.15M | $67.89M | -$115.46M | $51.68M | $52.33M | $341.09M | $59.8M | $104.43M | $162.8M | $199.2M | $124.2M | $158.2M | $170.4M | $199.1M | $166.9M | $135M | $147.3M | $171.5M | $146.5M | $119.1M | $129.2M | $146.4M | $118.9M | $93.5M | $94.9M | $104.2M | $81.8M | $66.2M | $65.4M | $76.1M | $57.6M | $47.5M | $52.9M | $61.6M | $51.1M | $37.1M | $42M | $53.1M | $40.3M | $30.1M | $34.9M | $37.9M | $31.1M | $24.4M | $28.9M | $37.5M | $23.6M | $18.9M | $26.6M | $131.7M | $140.4M | $136.2M | -$302.9M | $136.3M | $123.2M | $126.7M | -$212.2M | $108.6M | $83.1M | $68.8M | -$152.6M | $70M | $61.9M | $61.1M | -$119.5M | $60.2M | $51.6M | $51.6M |
| -$61.33M | -$66.75M | -$66.35M | -$57.67M | -$53.36M | -$93.41M | -$59.5M | -$60.74M | -$62.57M | -$62.65M | -$58.84M | -$51.27M | -$53.08M | -$50.09M | -$30.62M | -$42.61M | -$38.41M | -$27.36M | -$22.6M | -$35.84M | -$34.21M | -$34.81M | -$57.83M | -$39.88M | -$41.19M | $2.88M | -$57.2M | -$65.85M | -$48.55M | -$45.74M | -$39.06M | -$37.68M | -$50.61M | -$46.13M | -$44.21M | -$41.63M | -$36.43M | -$36.43M | -$38.87M | -$92.5M | -$44.25M | -$40.22M | -$39.74M | -$48.67M | -$44.78M | $15.17M | -$16.82M | -$40.42M | -$46.27M | -$39.04M | -$36.43M | -$38.51M | -$34.72M | -$18.16M | -$18.49M | -$16.39M | -$19.97M | -$30.77M | -$39.15M | -$45.51M | -$33.62M | -$114.09M | -$47.17M | -$14.9M | -$34.67M | -$29.03M | -$30.14M | -$34.87M | -$22.97M | -$3.24M | -$50.23M | -$35.03M | -$32.9M | $193.8M | $6.3M | $2.46M | -$9.94M | -$38.77M | -$19.42M | -$2.68M | -$3.52M | -$6.42M | -$23M | -$7.95M | -$8.16M | $45.35M | $974K | -$15.77M | $41.62M | $47.75M | $9.94M | $205K | $13.35M | -$16.16M | -$15.67M | -$189.69M | $5.27M | -$579.64M | $4.33M | -$15.5M | -$22.07M | -$487.26M | $6.21M | -$5.63M | $3.81M | -$267.7M | -$334K | $12.8M | -$75.3M | $8.3M | $18.1M | $10.5M | $6.7M | $11M | $9.3M | $7M | $68.6M | $3.5M | $5.7M | $2.5M | -$500K | $2.3M | $800K | $1.8M | -$1.4M | $1.8M | $3.1M | $2.2M | $2.5M | $5.4M | $5.4M | $1.7M | $900K | $2M | $3.3M | $3.9M | $700K | $3.1M | $1.2M | $2M | $2M | $1.6M | $4.6M | $5.3M | $2.1M | -$3.7M | $4.3M | $7.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $12.44M | $18.67M | $10.2M | $27.25M | $14.31M | $26.58M | $16.51M | - | $17.96M | $19.99M | $15.44M | - | $584K | $585K | $703K | - | $1.13M | $1.45M | $1.92M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $64.01M | $64.14M | $65.68M | $64.07M | $61.48M | $63.23M | $65.8M | $64.38M | $64.35M | $64.54M | $61.51M | $59.48M | $53.92M | $49M | $43.51M | $40.57M | $39.03M | $38.75M | $38.62M | $37.44M | $35.81M | $36.22M | $40.72M | $41.77M | $44.35M | $44.46M | $46.68M | $47.32M | $47.39M | $47.04M | $46.42M | $44.52M | $43.58M | $43.65M | $42.75M | $42.08M | $40.64M | $40.11M | $39.51M | $39.4M | $43.08M | $43.06M | $43.92M | $42.98M | $42.94M | $42.89M | $43.38M | $46.31M | $45M | $38.77M | $38.08M | $32.74M | $32.77M | $34.02M | $33.57M | $33.89M | $33.59M | $33.31M | $33.04M | $33.88M | $33.56M | $31.92M | $31.5M | $32.48M | $32.3M | $35.54M | $29.38M | $32.39M | $31.67M | - | $33.22M | $33.31M | $34.07M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $2.67M | -$2.62M | -$667K | $6.4M | $8.12M | -$30.18M | $6.31M | $3.65M | $1.78M | $1.89M | $2.67M | $8.21M | $840K | -$1.09M | $12.89M | -$2.03M | $617K | $11.38M | $16.02M | $1.59M | $1.61M | $1.42M | -$17.11M | $1.89M | $3.16M | $47.34M | -$10.52M | -$18.53M | -$1.16M | $1.3M | $7.36M | $6.84M | -$7.03M | -$2.47M | -$1.45M | $452K | $4.21M | $3.68M | $642K | -$53.1M | -$1.17M | $2.84M | $4.18M | -$5.69M | -$1.84M | $58.06M | $26.56M | $5.89M | -$1.28M | -$272K | $1.65M | -$5.77M | -$1.95M | $15.86M | $2.63M | -$1.16M | $3.42M | -$24.71M | -$20.42M | -$38.21M | -$16.57M | -$82.18M | -$33.63M | -$2.4M | -$17.81M | $6.52M | -$1.34M | -$3.07M | $8M | -$3.24M | -$18.13M | -$3.17M | -$748K | $193.8M | $6.3M | $2.46M | -$9.94M | -$38.77M | -$19.42M | -$2.68M | -$3.52M | -$6.42M | -$23M | -$7.95M | -$8.16M | $45.35M | $974K | -$15.77M | $41.62M | $47.75M | $9.94M | $205K | $13.35M | -$16.16M | -$15.67M | -$189.69M | $5.27M | -$579.64M | $4.33M | -$15.5M | -$22.07M | -$487.26M | $6.21M | -$5.63M | $3.81M | -$267.7M | -$334K | $12.8M | -$75.3M | $8.3M | $18.1M | $10.5M | $6.7M | $11M | $9.3M | $7M | $68.6M | $3.5M | $5.7M | $2.5M | -$500K | $2.3M | $800K | $1.8M | -$1.4M | $1.8M | $3.1M | $2.2M | $2.5M | $5.4M | $5.4M | $1.7M | $900K | $2M | $3.3M | $3.9M | $700K | $3.1M | $1.2M | $2M | $2M | $1.6M | $4.6M | $5.3M | $2.1M | -$3.7M | $4.3M | $7.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $181.21M | $211.26M | $160.86M | $164.3M | $193.36M | $197.51M | $149.41M | $158.18M | $170.31M | $179.84M | $161.63M | $175.28M | $191.86M | $122.09M | $158.43M | $178.32M | $296.8M | $261.15M | $273.95M | $203.83M | $306.57M | $249.46M | $164.84M | $141.72M | $106.04M | $195.17M | $72.87M | $96.08M | $100.31M | $126.01M | $86.04M | $119.32M | $110.37M | $133.64M | $66.58M | $101.52M | $98.53M | $139.29M | $74.96M | $32.64M | $79.77M | $113.7M | $74.05M | $84.49M | $98.12M | $177.59M | $91.74M | $69.32M | $63.96M | $49.68M | $45.63M | $56.09M | $94.01M | $46.75M | $63.93M | $63.57M | $71.44M | $72.77M | $44.04M | $44.83M | $63.99M | $71.97M | $28.62M | $67.43M | $51.44M | $54.84M | $49.97M | $39.9M | $54.66M | $28.72M | $15.93M | $52.17M | $66.47M | $244.02M | $42.91M | $41.85M | $58.21M | $5.53M | $7.6M | $40.76M | $42.42M | $32.44M | -$10.3M | $20.28M | $48.76M | $15.13M | $17.36M | $1.71M | $74.26M | $35.38M | -$8.72M | $21.08M | $70.06M | -$8.51M | -$969K | -$200.23M | $65.32M | -$548.82M | $4.86M | -$1.5M | $10.03M | -$667.9M | -$15.37M | -$26.87M | $31.21M | -$272.5M | $44.69M | $118.8M | $66.4M | $81.4M | $128.5M | $140.5M | $168.1M | $141.6M | $111.6M | $121.3M | $205.5M | $114.4M | $88.8M | $97.6M | $113.2M | $88.1M | $62M | $66.5M | $77.6M | $57.1M | $48.3M | $50.7M | $62.9M | $47.6M | $37.6M | $40.3M | $47.9M | $39.3M | $27.5M | $32M | $40.6M | $32.2M | $20.4M | $26.2M | $30.1M | $24M | $20M | $24.7M | $30.8M | $15.4M | $13.7M | $25.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $45.33M | $51.79M | $43.34M | $41.38M | $50.43M | $46.12M | $31.55M | $39.96M | $39.04M | $41.4M | $39.59M | $42.93M | $47.03M | $29.67M | $37.52M | $45.17M | $77.23M | $54.59M | $64M | $46.04M | $77.61M | $48.36M | $37.35M | $36.17M | $24.04M | $48M | $2M | $23.57M | $21.1M | -$67.22M | $17.04M | $16.03M | $28.32M | -$113.76M | $10.44M | $32.96M | -$76.22M | $72.87M | $27.42M | $16.75M | $32.31M | $41.25M | $26.12M | $31.01M | $36.65M | $90.98M | $74.93M | $37.36M | $22.71M | $21.13M | $18.41M | $21.6M | $35.29M | $20.37M | $22.13M | $25.94M | $23.12M | $28.22M | $9.03M | $18.09M | $24.07M | $35.2M | $9.94M | $27.2M | $20.12M | $20.27M | $19.4M | $16.32M | $20.28M | $19.19M | $1.16M | $20.4M | $24.97M | $77.17M | $14.06M | $28.94M | $23.5M | $8.94M | $4.8M | $15.4M | $15.65M | $8.59M | -$1.13M | $9.55M | $17.34M | -$1.75M | $4.34M | -$6.9M | -$3.38M | $1.37M | -$3.33M | $7.01M | $25.98M | -$2.12M | -$125K | -$57.21M | $18.47M | $44.65M | $681K | $9.16M | $6.72M | -$146.4M | -$4.52M | -$10.42M | $10.27M | -$88.2M | $15.34M | $42.8M | $24.5M | $22.2M | $45.3M | $49.6M | $59.3M | $49.7M | $38.9M | $42.5M | $74.4M | $40.6M | $31.4M | $35.3M | $41.3M | $31.7M | $22.9M | $25.9M | $30.2M | $22.3M | $19.7M | $20.5M | $25.5M | $17.9M | $17.8M | $16M | $18.7M | $14.9M | $10.4M | $12.1M | $15.4M | $11.9M | $2.3M | $9.9M | $11.4M | $8.9M | $7M | $9M | $11M | $6.6M | $4.6M | $8.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $135.87M | $159.47M | $117.52M | $122.92M | $142.93M | $151.4M | $117.86M | $118.22M | $131.27M | $138.44M | $122.04M | $132.35M | $144.83M | $92.42M | $120.91M | $133.15M | $219.57M | $206.57M | $209.94M | $157.79M | $228.96M | $201.09M | $127.49M | $105.55M | $82M | $147.17M | $70.87M | $72.51M | $79.21M | $193.24M | $68.99M | $103.28M | $82.05M | $247.4M | $56.14M | $68.56M | $174.75M | $66.42M | $47.54M | $15.89M | $47.45M | $72.45M | $47.93M | $53.09M | $61.47M | $87.95M | $17.69M | $31.78M | $41.39M | $28.55M | $27.39M | $34.44M | $58.72M | $26.38M | $41.8M | $37.64M | $48.32M | $44.55M | $35.02M | $26.74M | $39.93M | $36.77M | $18.68M | $40.23M | $31.33M | $34.57M | $30.56M | $23.58M | $34.38M | $9.53M | $14.77M | $31.4M | $41.52M | $166.8M | $28.17M | $15.12M | $37.64M | $770K | $3.37M | $25.26M | $26.93M | $24.15M | -$9.63M | $13.84M | -$154.95M | $26.24M | $13.88M | $42.95M | $31.31M | $34.01M | -$4.73M | $15.31M | $44.09M | -$4.22M | $4.06M | -$143.02M | -$88.71M | -$591.76M | $4.28M | -$10.59M | $265K | -$1.433B | -$49.63M | $4.56M | -$876.64M | -$184.3M | $32.05M | $76M | $43.8M | $59.2M | $83.2M | $90.9M | $108.8M | $91.9M | $72.7M | $78.8M | $90.3M | $73.8M | $57.4M | $62.3M | $71.9M | $56.4M | $39.1M | $40.6M | $47.4M | $34.8M | $28.6M | $30.2M | $37.4M | $29.7M | $19.8M | $24.3M | $27.2M | $24.4M | $17.1M | $19.9M | $25.2M | $20.3M | $18.1M | $16.3M | $18.7M | $15.1M | $13M | $15.7M | $19.8M | $11.8M | $9.1M | $16.4M | $19.6M | -$11.4M | $14.8M | $16.5M | $16.9M | $15.6M | $14.5M | $14.9M | $14.8M | $11.1M | $10.8M | $12.3M | $11M | $8.8M | $8.9M | $9.5M | $10.1M | $7.3M | $8.1M |
Minority Interests | -$65K | -$76K | -$49K | -$59K | -$47K | -$44K | -$34K | -$54K | $27K | -$42K | -$72K | -$164K | -$66K | -$111K | -$55K | -$476K | -$54K | -$65K | -$88K | -$84K | -$76K | -$48K | -$77K | -$45K | -$60K | -$21K | -$80K | -$184K | $110K | -$190K | -$58K | -$42K | -$60K | -$79K | $23K | -$81K | -$47K | -$171K | $186K | -$273K | -$9K | -$96K | -$479K | -$497K | -$90K | -$155K | -$34K | -$5.86M | -$289K | -$2.72M | -$615K | -$820K | -$1.1M | -$1K | -$735K | -$563K | -$290K | $0 | $481K | -$645K | -$1.17M | -$314K | $85K | $58K | -$413K | -$269K | $600K | -$476K | $150K | - | -$133K | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $135.81M | $159.4M | $117.47M | $122.87M | $142.88M | $151.35M | $117.83M | $118.17M | $131.3M | $138.4M | $121.97M | $132.19M | $144.76M | $92.31M | $120.85M | $132.67M | $219.51M | $206.5M | $209.86M | $157.71M | $228.88M | $201.04M | $127.42M | $105.51M | $81.94M | $147.15M | $70.79M | $72.33M | $79.32M | $193.05M | $68.94M | $103.24M | $81.99M | $247.32M | $56.16M | $68.48M | $174.7M | $66.25M | $47.73M | $15.62M | $47.45M | $72.35M | $47.45M | $52.6M | $61.38M | $87.79M | $17.65M | $25.92M | $41.1M | $25.83M | $26.78M | $33.62M | $57.62M | $26.38M | $41.06M | $37.08M | $48.03M | $44.55M | $35.5M | $26.09M | $38.76M | $36.46M | $18.77M | $40.29M | $30.91M | $34.3M | $31.16M | $23.1M | $34.53M | $9.53M | $14.64M | $31.4M | $41.52M | $166.8M | $28.17M | $15.12M | $37.64M | $770K | $3.37M | $25.26M | $26.93M | $24.15M | -$9.63M | $13.84M | -$154.95M | $26.24M | $13.88M | $42.95M | $31.31M | $34.01M | -$4.73M | $15.31M | $44.09M | -$4.22M | $4.06M | -$143.02M | -$88.71M | -$591.76M | $4.28M | -$10.59M | $265K | -$1.433B | -$49.63M | $4.56M | -$876.64M | -$184.3M | $32.05M | $76M | $43.8M | $59.2M | $83.2M | $90.9M | $108.8M | $91.9M | $72.7M | $78.8M | $90.3M | $73.8M | $57.4M | $62.3M | $71.9M | $56.4M | $39.1M | $40.6M | $47.4M | $34.8M | $28.6M | $30.2M | $37.4M | $29.7M | $19.8M | $24.3M | $27.2M | $24.4M | $17.1M | $19.9M | $25.2M | $20.3M | $18.1M | $16.3M | $18.7M | $15.1M | $13M | $15.7M | $19.8M | $11.8M | $9.1M | $16.4M | $19.6M | -$11.4M | $14.8M | $16.5M | $16.9M | $15.6M | $14.5M | $14.9M | $14.8M | $11.1M | $10.8M | $12.3M | $11M | $8.8M | $8.9M | $9.5M | $10.1M | $7.3M | $8.1M |
Shares Outstanding (Basic) | 139.03M | 140.14M | 140.32M | 141.9M | 144.12M | 144.83M | 144.71M | 145.3M | 146.27M | 147.33M | 150.63M | 151.23M | 153.13M | 154.13M | 156.78M | 158.71M | 161.33M | 164.45M | 167.42M | 168.45M | 169.92M | - | 175.98M | 177.9M | 180.85M | 182.33M | 182.55M | 182.37M | 181.7M | 181.23M | 180.86M | 182.64M | 185.13M | 187.24M | 187.44M | 187.6M | 188.26M | 190.37M | 193.27M | 193.81M | 194.92M | 196.25M | 199.31M | 202.47M | 203.51M | 206.98M | 210.82M | 212.39M | 212.84M | 212.08M | 211.95M | 211.82M | 211.38M | 211.95M | 214.91M | 215.9M | 220.13M | - | 232.92M | 238.5M | 239.77M | - | 246.21M | 251.76M | 254.4M | - | 251.77M | 250.98M | 250.13M | - | 257.41M | 259.66M | 261.48M | - | 284.51M | 290.58M | 293.1M | - | 291.66M | 293.41M | 294.31M | - | 297.42M | 302.36M | 313.49M | - | 336.59M | 307.99M | 303.02M | - | 300.51M | 299.35M | 297.78M | - | 295.15M | 293.87M | 292.65M | - | 290.26M | 284.85M | 273.64M | - | 272.21M | 272.09M | 272.1M | - | 267.12M | 271.43M | 273.75M | - | 260M | 252.5M | 253.02M | - | 250.69M | 238.79M | 237.63M | - | 229.6M | 239.62M | 231.94M | - | 195.5M | 193.33M | 189.6M | - | 168.24M | 167.78M | 170M | - | 165M | 162M | 160M | - | 155.45M | 153.08M | 148.24M | - | 139.23M | 135.83M | 133.57M | - | 137.11M | 143M | 145.45M | - | 146M | 143M | 144.68M | 144.33M | 143.78M | - | 143.91M | 143.91M | 143.91M | - | 128.29M | 128.29M | 128.29M | - | 113.84M | 112.37M | 111.56M | - | 108.2M | 107.54M | 107.33M |
Shares Outstanding (Diluted) | 139.93M | 141.1M | 141.42M | 142.99M | 145.29M | 146.19M | 146.22M | 146.78M | 147.91M | 148.78M | 152.29M | 153.13M | 155.3M | 156.37M | 159.1M | 161.29M | 163.81M | 167.19M | 170.01M | 170.86M | 172.37M | - | 178.14M | 179.67M | 183.59M | 185.19M | 185.84M | 185.69M | 185.32M | 185.68M | 185.46M | 187.19M | 189.92M | 191.73M | 192.24M | 192.14M | 192.87M | 192.96M | 196.57M | 196.72M | 198.03M | 199.98M | 203.44M | 206.75M | 207.75M | 210.47M | 213.01M | 215.99M | 217.23M | 216.35M | 216.37M | 215.95M | 215.21M | 215.26M | 218.46M | 218.91M | 223.21M | - | 235.51M | 241.44M | 242.05M | - | 247.52M | 253.58M | 256.15M | - | 253.05M | 251.13M | 250.31M | - | 260.37M | 263.13M | 265.33M | - | 289.6M | 296.12M | 298.62M | - | 295.92M | 297.5M | 298.68M | - | 297.42M | 306.4M | 317.75M | - | 340.22M | 312.73M | 353.09M | - | 300.51M | 299.84M | 348.67M | - | 295.15M | 293.87M | 345.55M | - | 293.76M | 284.85M | 273.97M | - | 272.25M | 272.1M | 272.1M | - | 267.12M | 271.43M | 273.75M | - | 260M | 259.71M | 259.05M | - | 259.64M | 254.19M | 250.83M | - | 239.17M | 249.2M | 247.93M | - | 205.79M | 203M | 206.09M | - | 178.75M | 177.65M | 170M | - | 165M | 173.57M | 160M | - | 155.45M | 153.08M | 148.24M | - | 139.23M | 135.83M | 133.57M | - | 137.11M | 143M | 145.45M | - | 146M | 143M | 144.68M | 144.33M | 143.78M | - | 143.91M | 143.91M | 143.91M | - | 128.29M | 128.29M | 128.29M | - | 113.84M | 112.37M | 111.56M | - | 108.2M | 107.54M | 107.33M |
EPS (Basic) | $0.98 | $1.14 | $0.84 | $0.87 | $0.99 | $1.05 | $0.81 | $0.81 | $0.90 | $0.94 | $0.81 | $0.87 | $0.95 | $0.60 | $0.77 | $0.84 | $1.36 | $1.26 | $1.25 | $0.94 | $1.35 | - | $0.72 | $0.59 | $0.45 | $0.81 | $0.39 | $0.40 | $0.44 | $1.07 | $0.38 | $0.57 | $0.44 | $1.32 | $0.30 | $0.37 | $0.93 | $0.35 | $0.25 | $0.08 | $0.24 | $0.37 | $0.24 | $0.26 | $0.30 | $0.42 | $0.08 | $0.12 | $0.19 | $0.12 | $0.13 | $0.16 | $0.27 | $0.12 | $0.19 | $0.17 | $0.22 | - | $0.15 | $0.11 | $0.16 | - | $0.08 | $0.16 | $0.12 | - | $0.12 | $0.09 | $0.14 | - | $0.06 | $0.12 | $0.16 | - | $0.10 | $0.05 | $0.13 | - | $0.01 | $0.09 | $0.09 | - | -$0.03 | $0.05 | -$0.49 | - | $0.04 | $0.14 | $0.10 | - | -$0.02 | $0.05 | $0.15 | - | $0.01 | -$0.49 | -$0.30 | - | $0.02 | -$0.04 | $0 | - | -$0.18 | $0.02 | $0.25 | - | $0.12 | $0.28 | $0.16 | - | $0.32 | $0.36 | $0.43 | - | $0.29 | $0.33 | $0.38 | - | $0.25 | $0.26 | $0.31 | - | $0.20 | $0.21 | $0.25 | - | $0.17 | $0.18 | $0.22 | - | $0.12 | $0.15 | $0.17 | - | $0.11 | $0.13 | $0.17 | - | $0.13 | $0.12 | $0.14 | - | $0.033 | $0.033 | $0.043 | - | $0.05 | $0.10 | $0.14 | -$0.08 | $0.11 | - | $0.12 | $0.12 | $0.11 | - | $0.11 | $0.09 | $0.10 | - | $0.10 | $0.08 | $0.08 | - | $0.09 | $0.07 | $0.08 |
EPS (Diluted) | $0.97 | $1.13 | $0.83 | $0.86 | $0.98 | $1.04 | $0.81 | $0.81 | $0.89 | $0.93 | $0.80 | $0.86 | $0.93 | $0.59 | $0.76 | $0.82 | $1.34 | $1.24 | $1.23 | $0.92 | $1.33 | - | $0.72 | $0.59 | $0.45 | $0.79 | $0.38 | $0.39 | $0.43 | $1.04 | $0.37 | $0.55 | $0.43 | $1.29 | $0.29 | $0.36 | $0.91 | $0.34 | $0.24 | $0.08 | $0.24 | $0.36 | $0.23 | $0.25 | $0.30 | $0.42 | $0.08 | $0.12 | $0.19 | $0.12 | $0.12 | $0.16 | $0.27 | $0.12 | $0.19 | $0.17 | $0.22 | - | $0.15 | $0.11 | $0.16 | - | $0.08 | $0.16 | $0.12 | - | $0.12 | $0.09 | $0.14 | - | $0.06 | $0.12 | $0.16 | - | $0.10 | $0.05 | $0.13 | - | $0.01 | $0.09 | $0.09 | - | -$0.03 | $0.05 | -$0.49 | - | $0.04 | $0.14 | $0.10 | - | -$0.02 | $0.05 | $0.14 | - | $0.01 | -$0.49 | -$0.30 | - | $0.02 | -$0.04 | $0 | - | -$0.18 | $0.02 | $0.25 | - | $0.12 | $0.28 | $0.16 | - | $0.32 | $0.35 | $0.42 | - | $0.28 | $0.31 | $0.36 | - | $0.24 | $0.25 | $0.29 | - | $0.19 | $0.20 | $0.23 | - | $0.16 | $0.17 | $0.22 | - | $0.12 | $0.14 | $0.17 | - | $0.11 | $0.13 | $0.17 | - | $0.13 | $0.12 | $0.14 | - | $0.033 | $0.033 | $0.043 | - | $0.05 | $0.10 | $0.14 | -$0.08 | $0.11 | - | $0.12 | $0.12 | $0.11 | - | $0.11 | $0.09 | $0.10 | - | $0.10 | $0.08 | $0.08 | - | $0.09 | $0.07 | $0.08 |
EBIT | $245.21M | $275.4M | $226.54M | $228.37M | $254.84M | $260.75M | $215.21M | $222.57M | $234.67M | $244.38M | $223.14M | $234.76M | $245.77M | $171.09M | $201.93M | $218.89M | $335.83M | $299.9M | $312.56M | $241.27M | $342.38M | $285.68M | $205.56M | $183.49M | $150.39M | $239.63M | $119.55M | $143.4M | $147.7M | $173.05M | $132.46M | $163.83M | $153.95M | $177.29M | $109.33M | $143.6M | $139.16M | $179.39M | $114.47M | $72.04M | $122.85M | $156.75M | $117.97M | $127.47M | $141.06M | $220.48M | $135.11M | $115.62M | $108.95M | $88.45M | $83.71M | $88.83M | $126.78M | $80.77M | $97.49M | $97.47M | $105.02M | $106.08M | $77.08M | $78.71M | $97.55M | $103.89M | $60.12M | $99.91M | $83.74M | $90.38M | $79.35M | $72.29M | $86.33M | $36.98M | $49.15M | $85.48M | $100.54M | $100.29M | $70.45M | $82.82M | $105.76M | $69.07M | $21.34M | $60.39M | $62.18M | $91.05M | $11.08M | $55.09M | $71.77M | $35.29M | $39.74M | $50.84M | $100.49M | $59.23M | $14.72M | $56.36M | $106.41M | $21.59M | $24.98M | -$156.84M | $98.54M | $78.05M | $49.97M | $68.15M | $67.89M | -$115.46M | $51.68M | $52.33M | $341.09M | $59.8M | $104.43M | $162.8M | $199.2M | $124.2M | $158.2M | $170.4M | $199.1M | $166.9M | $135M | $147.3M | $171.5M | $146.5M | $119.1M | $129.2M | $146.4M | $118.9M | $93.5M | $94.9M | $104.2M | $81.8M | $66.2M | $65.4M | $76.1M | $57.6M | $47.5M | $52.9M | $61.6M | $51.1M | $37.1M | $42M | $53.1M | $40.3M | $30.1M | $34.9M | $37.9M | $31.1M | $24.4M | $28.9M | $37.5M | $23.6M | $18.9M | $26.6M | $131.7M | $140.4M | $136.2M | -$302.9M | $136.3M | $123.2M | $126.7M | -$212.2M | $108.6M | $83.1M | $68.8M | -$152.6M | $70M | $61.9M | $61.1M | -$119.5M | $60.2M | $51.6M | $51.6M |
EBITDA | $326.88M | $369.08M | $312.07M | $310.16M | $330.49M | $380.28M | $292.03M | $301.21M | $311.6M | $328.72M | $297.73M | $306.82M | $317.33M | $250.55M | $258.06M | $290.5M | $407.7M | $357.74M | $372.41M | $308.55M | $414.94M | $352.28M | $293.08M | $246.25M | $203.08M | $257.31M | $189.3M | $224.31M | $209.49M | $235.41M | $188.9M | $221.49M | $220.27M | $248.18M | $171.76M | $204.18M | $193M | $246.4M | $172.5M | $183.23M | $180.88M | $221.18M | $170.99M | $190.14M | $196.66M | $225.34M | $167.18M | $168.08M | $169.21M | $141.39M | $131.02M | $140.74M | $172.98M | $118.81M | $143.73M | $143.42M | $150.77M | $178.72M | $143.94M | $161.04M | $159.31M | $230.14M | $138.83M | $146.41M | $142.3M | $126.64M | $121.14M | $115.08M | $118.84M | $84.53M | $108.94M | $132.6M | $141.88M | -$22.62M | $112.83M | $126.42M | $164.21M | $179.51M | $98.4M | $77.91M | $96.66M | $120.12M | $62.35M | $79.03M | $100.46M | $31.63M | $71.31M | $101.94M | $94.87M | $45.9M | $51.09M | $95.54M | $134.01M | $73.25M | $46.23M | $91.62M | $121.96M | $703.47M | $93.6M | $133.57M | $140.23M | $415.26M | $96.54M | $112.46M | $399.64M | $394.5M | $166.47M | $217.5M | $330.4M | $184.3M | $188.5M | $202.5M | $235.3M | $199.5M | $164.6M | $178.1M | $140.2M | $171.7M | $148M | $161.4M | $178.7M | $147.1M | $117.4M | $117M | $126.4M | $108.5M | $80.2M | $79.5M | $87.8M | $74M | $54.7M | $63M | $72.7M | $61.5M | $46.3M | $49.3M | $63.7M | $47.8M | $37.3M | $40.7M | $44.1M | $36.8M | $26M | $30.7M | $42M | $19.7M | $24.7M | $30.1M | $131.7M | $140.4M | $136.2M | -$302.9M | $136.3M | $123.2M | $126.7M | -$212.2M | $108.6M | $83.1M | $68.8M | -$152.6M | $70M | $61.9M | $61.1M | -$119.5M | $60.2M | $51.6M | $51.6M |