Smithfield Foods, Inc.(SFD:US)
Market Cap$7.334B
Key Metrics
Price$18.64
Revenue (TTM)$15.56B
Holders Revenue (TTM)$396M
Gross Profit (TTM)$2.091B
Earnings (TTM)$1.008B
EBITDA (TTM)$1.601B
Op. Margin (TTM)8.43%
Dividend Yield5.4%
Holders Yield5.4%
Cash on hand$1.386B
Total Assets$12.002B
Net Assets$7.175B
Total Debt$2.389B
Key Metrics
Price$18.64
Revenue (TTM)$15.56B
Holders Revenue (TTM)$396M
Gross Profit (TTM)$2.091B
Earnings (TTM)$1.008B
EBITDA (TTM)$1.601B
Op. Margin (TTM)8.43%
Dividend Yield5.4%
Holders Yield5.4%
Cash on hand$1.386B
Total Assets$12.002B
Net Assets$7.175B
Total Debt$2.389B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | 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 | Jul 31, 2013 | Jun 30, 2013 | Apr 30, 2013 | Jan 31, 2013 | Oct 31, 2012 | Jul 31, 2012 | Apr 30, 2012 | Jan 31, 2012 | Oct 31, 2011 | Jul 31, 2011 | Apr 30, 2011 | Jan 31, 2011 | Oct 31, 2010 | Jul 31, 2010 | Apr 30, 2010 | Jan 31, 2010 | Oct 31, 2009 | Jul 31, 2009 | Apr 30, 2009 | Jan 31, 2009 | Oct 31, 2008 | Jul 31, 2008 | Apr 30, 2008 | Jan 31, 2008 | Oct 31, 2007 | Jul 31, 2007 | Apr 30, 2007 | Jan 31, 2007 | Oct 31, 2006 | Jul 31, 2006 | Apr 30, 2006 | Jan 31, 2006 | Oct 31, 2005 | Jul 31, 2005 | Apr 30, 2005 | Jan 31, 2005 | Oct 31, 2004 | Jul 31, 2004 | Apr 30, 2004 | Jan 31, 2004 | Oct 31, 2003 | Jul 31, 2003 | Apr 30, 2003 | Jan 31, 2003 | Oct 31, 2002 | Jul 31, 2002 | Apr 30, 2002 | Jan 31, 2002 | Oct 31, 2001 | Jul 31, 2001 | Apr 30, 2001 | Jan 31, 2001 | Oct 31, 2000 | Jul 31, 2000 | Apr 30, 2000 | Jan 31, 2000 | Oct 31, 1999 | Jul 31, 1999 | Apr 30, 1999 | Jan 31, 1999 | Oct 31, 1998 | Jul 31, 1998 | Apr 30, 1998 | Jan 31, 1998 | Oct 31, 1997 | Jul 31, 1997 | Apr 30, 1997 | Jan 31, 1997 | Oct 31, 1996 | Jul 31, 1996 | Apr 30, 1996 | Jan 31, 1996 | Oct 31, 1995 | Jul 31, 1995 | Apr 30, 1995 | Jan 31, 1995 | Oct 31, 1994 | Jul 31, 1994 | Apr 30, 1994 | Jan 31, 1994 | Oct 31, 1993 | Jul 31, 1993 | Apr 30, 1993 | Jan 31, 1993 | Oct 31, 1992 | Jul 31, 1992 | Apr 30, 1992 | Jan 31, 1992 | Oct 31, 1991 | Jul 31, 1991 | Apr 30, 1991 | Jan 31, 1991 | Oct 31, 1990 | Jul 31, 1990 | Apr 30, 1990 | Jan 31, 1990 | Oct 31, 1989 | Jul 31, 1989 | Apr 30, 1989 | Jan 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 | Apr 30, 1984 | Jan 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.8B | $4.227B | $3.747B | $3.786B | $3.771B | $3.952B | $3.334B | $3.444B | $3.998B | $3.539B | $3.493B | $3.306B | $3.929B | $3.406B | $3.487B | $3.617B | $4.093B | $3.702B | $3.814B | $3.422B | $3.894B | $3.393B | $3.338B | $3.321B | $3.583B | $3.226B | $3.091B | $3.209B | $3.478B | $3.313B | $3.094B | $3.116B | $3.186B | $2.999B | $2.901B | $2.91B | $2.885B | $2.692B | $2.715B | $2.851B | $3.348B | $3.147B | $3.142B | $733.3M | $3.119B | $2.747B | $2.617B | $3.052B | $3.277B | $2.804B | $2.769B | $2.6B | $2.927B | $2.872B | $2.93B | $2.923B | $3.06B | $2.719B | $2.652B | $2.522B | $2.704B | $2.06B | $1.982B | $1.949B | $1.81B | $1.773B | $2.001B | $1.963B | $2.086B | $1.67B | $1.636B | $1.51B | $1.537B | $1.431B | $1.421B | $1.401B | $1.377B | $1.23B | $1.142B | $999.1M | $1.036B | $874.4M | $865.8M | $873.7M | $1.096B | $982.7M | $915M | $927.5M | $1.081B | $969.2M | $892.9M | $873.8M | $687M | $455.8M | $367.3M | $344M | $454.5M | $385.4M | $342.7M | $364.2M | $429M | $354.9M | $299.2M | $309.2M | $339.4M | $265.6M | $228.3M | $234M | $315.6M | $259.7M | $241.3M | $261.5M | $308.6M | $265.7M | $236.1M | $225.1M | $242M | $214.4M | $171.9M | $181.2M | $205.3M | $201.8M | $183.5M | $192.8M | $234.5M | $256.6M | $232.4M | $229.7M | $291.4M | $289.3M | $245.9M | $209.9M | $252.4M | $213.4M | $188.6M | $202.1M | $189.3M | $146.3M | $131.4M | $132M | $139.5M |
Cost of Revenue | $3.289B | $3.625B | $3.268B | $3.288B | $3.262B | $3.418B | $2.859B | $3.083B | $3.713B | $3.066B | $3.036B | $2.894B | $3.383B | $3.021B | $3.068B | $3.21B | $3.637B | $3.248B | $3.346B | $3.025B | $3.543B | $3.089B | $3.032B | $3.039B | $3.255B | $2.849B | $2.759B | $2.866B | $3.099B | $2.893B | $2.687B | $2.66B | $2.729B | $2.566B | $2.534B | $2.731B | $2.601B | $2.524B | $2.617B | $2.736B | $3.264B | $2.913B | $2.947B | $584.1M | $2.738B | $2.46B | $2.336B | $2.747B | $2.986B | $2.541B | $2.491B | $2.403B | $2.6B | $2.59B | $2.656B | $2.575B | $2.71B | $2.447B | $2.394B | $2.229B | $2.436B | $1.858B | $1.806B | $1.891B | $1.66B | $1.624B | $1.777B | $1.727B | $1.768B | $1.387B | $1.381B | $1.251B | $1.304B | $1.192B | $1.189B | $1.201B | $1.197B | $1.055B | $993.8M | $847.1M | $832.4M | $755.8M | $792M | $770.9M | $978.3M | $888M | $839M | $826.8M | $991.4M | $894.9M | $833.4M | $805.6M | $629.6M | $396.2M | $322.9M | $301.7M | $366.4M | $323.6M | $295.3M | $307.3M | $361.2M | $308.8M | $260.2M | $268.6M | $298.7M | - | $198.7M | $202.3M | $267.1M | $227.1M | $213.9M | - | - | $232.2M | $211M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $511M | $602M | $479M | $499M | $510M | $533M | $475M | $362M | $285M | $472.5M | $457M | $412.4M | $545.8M | $385M | $418.5M | $406.1M | $456.4M | $454M | $468.5M | $396.7M | $351.1M | $304.2M | $306.2M | $281.4M | $328.8M | $377.3M | $332.2M | $342.9M | $379.8M | $419.6M | $407.1M | $456.5M | $457.2M | $432.7M | $367.7M | $178.9M | $284.2M | $168.3M | $98.7M | $115M | $84.3M | $234.4M | $195.2M | $149.2M | $380.7M | $287.1M | $280.8M | $304.8M | $291.2M | $263.5M | $277.8M | $197.4M | $326.3M | $282.1M | $273.7M | $347.9M | $349.9M | $271.7M | $257.6M | $292.6M | $268.2M | $202.2M | $175.9M | $57.5M | $149.8M | $148.3M | $223.6M | $235.75M | $318.78M | $282.9M | $255.42M | $259.18M | $233.75M | $238.54M | $232.64M | $199.64M | $179.8M | $175.1M | $148.6M | $152M | $203.3M | $118.6M | $73.8M | $102.8M | $117.7M | $94.7M | $76M | $100.7M | $89.6M | $74.3M | $59.5M | $68.2M | $57.4M | $59.6M | $44.4M | $42.3M | $88.1M | $61.8M | $47.4M | $56.9M | $67.8M | $46.1M | $39M | $40.6M | $40.7M | - | $29.6M | $31.7M | $48.5M | $32.6M | $27.4M | - | - | $33.5M | $25.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $180M | $161M | $172M | $267M | $196M | $241M | $199M | $198M | $403M | $233.8M | $227.8M | $208.1M | $280.4M | $238.4M | $232.6M | $221.9M | $249.2M | $218.4M | $219.2M | $215.4M | $213.4M | $205.2M | $213.9M | $209.7M | $198.9M | $205.7M | $201.1M | $190.1M | $187.3M | $200.8M | $238.7M | $240M | $84.5M | $172.8M | $190.1M | $147.6M | $187.7M | $166.5M | $173.5M | $195.9M | $202.2M | $233.4M | $194.4M | $148M | $237.7M | $201.7M | $152.8M | $203.8M | $193.5M | $173.5M | $172.5M | $142.5M | $179.4M | $172.4M | $170.8M | $180.2M | $170M | $157.1M | $149.1M | $150.2M | $170.6M | $128M | $122M | $150.8M | $122.7M | $126.8M | $140.9M | $136.22M | $164.67M | $126.8M | $116.22M | $114.24M | $124.46M | $108.42M | $103.85M | $100.13M | $99.2M | $96.7M | $94.6M | $82.8M | $88.8M | $66M | $58M | $53.4M | $64.2M | $53.2M | $49.2M | $55.9M | $48.4M | $44M | $42.9M | $42.9M | $27.6M | $41.7M | $37.9M | $25.8M | $51.9M | $40.9M | $35.7M | $36.5M | $38.3M | $33.5M | $30.3M | $30.7M | $31.8M | - | $22.3M | $23.9M | $29M | $21.9M | $17.7M | - | - | $19.8M | $17.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $180M | $206M | $178M | $268M | $197M | $246M | $201M | $199M | $407M | $233.8M | $227.8M | $208.1M | $280.4M | $238.4M | $232.6M | $221.9M | $249.2M | $218.4M | $219.2M | $215.4M | $213.4M | $205.2M | $213.9M | $209.7M | $198.9M | $205.7M | $201.1M | $190.1M | $187.3M | $200.8M | $238.7M | $195.7M | $220.3M | $172.8M | $201M | $147.6M | $194.5M | $180M | $183.8M | $195.9M | $202.2M | $209.7M | $190.6M | $148M | $237.7M | $216.6M | $165M | $203.8M | $193.5M | $173.5M | $172.5M | $142.5M | $179.4M | $172.4M | $170.8M | $180.2M | $170M | $157.1M | $149.1M | $150.2M | $170.6M | $128M | $122M | $150.8M | $122.7M | $126.8M | $140.9M | $136.22M | $164.67M | $126.8M | $116.22M | $114.24M | $124.46M | $108.42M | $103.85M | $100.13M | $99.2M | $96.7M | $94.6M | $82.8M | $88.8M | $66M | $58M | $53.4M | $64.2M | $53.2M | $49.2M | $55.9M | $48.4M | $44M | $42.9M | $42.9M | $27.6M | $41.7M | $37.9M | $25.8M | $51.9M | $40.9M | $35.7M | $36.5M | $38.3M | $33.5M | $30.3M | $30.7M | $31.8M | - | $22.3M | $23.9M | $29M | $21.9M | $17.7M | - | - | $19.8M | $17.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | -$45M | -$6M | -$1M | -$1M | -$5M | -$2M | -$1M | -$4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $44.3M | -$135.8M | - | -$10.9M | - | -$6.8M | -$13.5M | -$10.3M | - | - | $23.7M | $3.8M | - | - | -$14.9M | -$12.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $331M | $441M | $307M | $232M | $314M | $292M | $276M | $164M | -$118M | $238.7M | $229.2M | $204.3M | $265.4M | $146.6M | $185.9M | $184.2M | $207.2M | $235.6M | $249.3M | $181.3M | $137.7M | $99M | $92.3M | $71.7M | $129.9M | $171.6M | $131.1M | $152.8M | $192.5M | $218.8M | $168.4M | $216.5M | $236.9M | $259.9M | $166.7M | $69.9M | $96.5M | -$11.7M | -$74.8M | -$131M | -$117.9M | $1M | $4.6M | $1.2M | $143M | $85.4M | $128M | $101M | $97.7M | $90M | $105.3M | $54.9M | $146.9M | $109.7M | $102.9M | $167.7M | $179.9M | $114.6M | $108.5M | $142.4M | $97.6M | $74.2M | $53.9M | $27.9M | $27.1M | $21.5M | $43.2M | $62.19M | $117.2M | $122.1M | $107.49M | $108.46M | $73.89M | $95.85M | $94.9M | $66.84M | $48.6M | $50.1M | $28M | $49.4M | $94.7M | $37.5M | $1.9M | $37.1M | $41.5M | $30.4M | $16.3M | $34.2M | $31.3M | $21.2M | $7.1M | $16.9M | $21.8M | $12M | $500K | $10.6M | $30.9M | $16.1M | $7M | $15.5M | $23.5M | $5.8M | $2.6M | $3.5M | $3M | $265.6M | $3.7M | $4.6M | $16.1M | $7.7M | $6.6M | -$762.4M | $308.6M | $10.8M | $5M | -$612.5M | $242M | $214.4M | $171.9M | -$572.7M | $205.3M | $201.8M | $183.5M | -$690.8M | $234.5M | $256.6M | $232.4M | -$794.9M | $291.4M | $289.3M | $245.9M | -$635.4M | $252.4M | $213.4M | $188.6M | -$454.2M | $189.3M | $146.3M | $131.4M | -$401.3M | $139.5M |
| -$8M | -$47M | $11M | $22M | -$9M | $24M | -$2M | -$12M | -$8M | -$24.4M | -$24.9M | -$26.2M | -$34.9M | -$25.2M | -$30.6M | -$43.5M | -$21.4M | -$24.8M | -$29.5M | -$24.6M | -$87.2M | -$43.5M | -$47.4M | -$42.9M | -$34.2M | -$155.5M | -$41.8M | -$40.7M | -$68.9M | -$44.7M | -$44.5M | -$72M | $61.4M | -$54.6M | -$57.7M | -$98.1M | -$60.4M | -$61.3M | -$67.9M | -$84.5M | -$16.3M | -$21.9M | $2.1M | $300K | -$42.1M | $16.5M | $13.8M | -$1.3M | $26.7M | $19.6M | -$6.1M | -$6.1M | $3.1M | $4.4M | $7.8M | - | $3.9M | $5.1M | $2.3M | - | - | - | - | - | - | - | - | $0 | - | - | $7.01M | $2.54M | $76.48M | - | - | - | - | - | - | - | - | - | - | $0 | - | - | -$12.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | - | $0 | $1.3M | $900K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $8M | $8M | $11M | $11M | $11M | $14M | $17M | $16M | $17M | $32M | $32.8M | $32M | $35.3M | $32.3M | $31.5M | $34.7M | $38.9M | $39.3M | $40.4M | $40.8M | $59M | $41.8M | $44.9M | $44.1M | $40.6M | $41.5M | $42.5M | $42.1M | $42.3M | $44.2M | $48.1M | $51M | $60.3M | $65.5M | $68.6M | $67.5M | $67.2M | $71.2M | $60.5M | $54.5M | $62.2M | - | $45.3M | - | $53.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | - | -$39M | $22M | $33M | $2M | $38M | $15M | $4M | $9M | $7.6M | $7.9M | $5.8M | $400K | $7.1M | $900K | -$8.8M | $17.5M | $14.5M | $10.9M | $16.2M | -$28.2M | -$1.7M | -$2.5M | $1.2M | $6.4M | -$114M | $700K | $1.4M | -$26.6M | -$500K | $3.6M | -$21M | $121.7M | $10.9M | $10.9M | -$30.6M | $6.8M | $9.9M | -$7.4M | -$30M | $45.9M | -$21.9M | $47.4M | $300K | $11.1M | $16.5M | $13.8M | -$1.3M | $26.7M | $19.6M | -$6.1M | -$6.1M | $3.1M | $4.4M | $7.8M | - | $3.9M | $5.1M | $2.3M | - | - | - | - | - | - | - | - | $0 | - | - | $7.01M | $2.54M | $76.48M | - | - | - | - | - | - | - | - | - | - | $0 | - | - | -$12.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | - | $0 | $1.3M | $900K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $323M | $394M | $318M | $254M | $304M | $316M | $276M | $152M | -$127M | $214.3M | $204.3M | $178.1M | $230.5M | $121.4M | $155.3M | $140.7M | $185.8M | $210.8M | $219.8M | $156.7M | $50.5M | $55.5M | $44.9M | $28.8M | $95.7M | $16.1M | $89.3M | $112.1M | $123.6M | $174.1M | $123.9M | $144.5M | $298.3M | $205.3M | $109M | -$28.2M | $29.3M | -$73M | -$142.7M | -$146.4M | -$134.2M | -$51.1M | -$42.8M | -$15.9M | $100.9M | $37.1M | $86.6M | $54.1M | $80.1M | $66.4M | $59M | $13.1M | $113.8M | $77.3M | $73.3M | $128.9M | $147.7M | $87.2M | $83.2M | $108M | $63.9M | $48.5M | $26.4M | $7.1M | $3.8M | -$400K | $18.3M | $38.37M | $87.25M | $98.9M | $93.29M | $88.64M | $125.15M | $71.77M | $71.76M | $47.79M | $27.3M | $34.2M | $10.8M | $39.9M | $84.8M | $26.6M | -$7.8M | $29.2M | $33M | $22.4M | -$3.6M | $28.4M | $23.9M | $14.1M | $1.1M | $10.8M | $16.5M | $6.7M | -$3.7M | $7.1M | $26.9M | $12.6M | $3.8M | $12M | $19.4M | $1.6M | -$300K | $500K | $800K | - | $2.6M | $4.4M | $16.2M | $7.8M | $5M | - | - | $8.2M | $3.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $72M | $78M | $71M | $62M | $72M | $106M | $69M | $39M | -$41M | $70.5M | $66.5M | $57.1M | $62.7M | $38.1M | $51.1M | $43.7M | $33.2M | $55.5M | $76.9M | $51.4M | $15.8M | $16M | $12.5M | -$900K | $14.2M | $5.2M | $27.6M | $32.6M | $44.6M | $53.4M | $41.8M | $46.1M | $95.7M | $61.6M | $32.7M | -$23.6M | -$8M | -$46.6M | -$35M | -$67.6M | -$26.1M | -$21.1M | -$13.7M | -$15.3M | $43.5M | $13.7M | $30M | $9.7M | $18M | $20M | $19.1M | $4.4M | $38.8M | $25.7M | $24.3M | $43.5M | $50.2M | $28.8M | $28.3M | $36.9M | $21.8M | $16.6M | $8.8M | $2M | $900K | -$200K | $6.5M | $13.43M | $32.72M | $38.4M | $36.38M | $35.12M | $44.3M | $27.19M | $27.19M | $19.28M | $9.8M | $12M | $3.9M | $13.1M | $29.9M | $8.1M | -$2.5M | $8.5M | $9.3M | $6.9M | $2.9M | $9M | $8.2M | $5.1M | $400K | $3.8M | $5.7M | $2.1M | -$1.1M | $2.7M | $9.6M | $4.8M | $1.4M | $4.6M | $7.7M | $700K | $100K | -$100K | $300K | - | $1.1M | $1.4M | $5.7M | $2.8M | $1.8M | - | - | $3M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $249M | $331M | $252M | $188M | $227M | $209M | $300M | $154M | -$87M | $143.8M | $137.8M | $121M | $167.8M | $83.3M | $104.2M | $97M | $152.6M | $155.3M | $142.9M | $105.3M | $34.7M | $39.5M | $32.4M | $29.7M | $81.5M | $10.9M | $61.7M | $79.5M | $79M | $120.7M | $82.1M | $98.4M | $202.6M | $143.7M | $76.3M | -$4.6M | $37.3M | -$26.4M | -$107.7M | -$86.6M | -$105.7M | $6M | -$13.2M | $8.6M | $54.5M | $19M | $56.2M | $37.1M | $60.4M | $44.7M | $24.6M | $1.1M | $71M | $51.6M | $49M | $85.4M | $97.5M | $58.4M | $54.9M | $122.7M | $46.1M | $36.2M | $22.1M | $5.1M | $5.3M | $4.1M | $11.8M | $25.87M | $55.92M | $60.5M | $58.48M | $57.96M | $83.41M | $43.65M | $44.32M | $27.32M | $18.4M | $21.3M | $9.7M | $27M | $54.1M | $18.5M | -$5.3M | $20.7M | $23.7M | $15.5M | -$6.5M | $19.4M | $15.7M | $9M | $700K | $7M | $8.7M | $4.6M | -$4.4M | $300K | $17.3M | $7.8M | $2.4M | $7.9M | $12.7M | $1.5M | $0 | $2.4M | $600K | $300K | $1.5M | $2.6M | $10.6M | $5.3M | $3.2M | $8.6M | $12.8M | $5.3M | $2.1M | $2.9M | $4.7M | $1.1M | -$1.6M | $900K | $5.1M | $2.9M | $2M | $3M | $9.2M | $4.4M | $100K | -$100K | $4.3M | $3.1M | $1.4M | $0 | $3.2M | $5.1M | $900K | $600K | $2.1M | $1.6M | -$700K | -$300K | $1.4M |
Minority Interests | -$4M | -$4M | -$4M | $0 | -$4M | -$5M | -$7M | $1M | -$8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.8M | -$1.7M | - | - | -$1.6M | -$1.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$926K | -$1.39M | -$44K | -$1.58M | -$4.44M | -$2.56M | $923K | $246K | $1.19M | -$900K | $900K | -$2.8M | -$200K | $800K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$500K | -$1M | -$600K | -$400K | -$700K | -$100K | - | - | - | -$100K | -$300K | - | - | - | -$100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $245M | $327M | $248M | $188M | $223M | $204M | $293M | $155M | -$95M | $143.8M | $137.8M | $121M | $167.8M | $83.3M | $104.2M | $97M | $152.6M | $155.3M | $142.9M | $105.3M | $34.7M | $39.5M | $32.4M | $29.7M | $81.5M | $10.9M | $61.7M | $79.5M | $79M | $120.7M | $82.1M | $98.4M | $202.6M | $143.7M | $76.3M | -$4.6M | $37.3M | -$26.4M | -$107.7M | -$86.6M | -$105.7M | $4.2M | -$14.9M | $8.6M | $54.5M | $17.4M | $54.6M | $37.1M | $60.4M | $44.7M | $24.6M | $1.1M | $71M | $51.6M | $49M | $85.4M | $97.5M | $58.4M | $54.9M | $122.7M | $46.1M | $36.2M | $22.1M | $5.1M | $5.3M | $4.1M | $11.8M | $24.94M | $54.53M | $60.46M | $56.9M | $53.52M | $80.85M | $44.58M | $44.57M | $28.51M | $17.5M | $22.2M | $6.9M | $26.8M | $54.9M | $18.5M | -$5.3M | $20.7M | $23.7M | $15.5M | -$6.5M | $19.4M | $15.7M | $9M | $700K | $7M | $8.7M | $4.6M | -$4.4M | $300K | $17.3M | $7.8M | $2.4M | $7.4M | $11.7M | $900K | -$400K | $1.7M | $500K | $300K | $1.5M | $2.6M | $10.5M | $5M | $3.2M | $8.6M | $12.8M | $5.2M | $2.1M | $2.9M | $4.7M | $1.1M | -$1.6M | $900K | $5.1M | $2.9M | $2M | $3M | $9.2M | $4.4M | $100K | -$100K | $4.3M | $3.1M | $1.4M | $0 | $3.2M | $5.1M | $900K | $600K | $2.1M | $1.6M | -$700K | -$300K | $1.4M |
Shares Outstanding (Basic) | 393.29M | - | 393.11M | 393.11M | 388.81M | - | - | 393.11M | - | 1K | 1K | 393.11M | - | 393.11M | 393.11M | 393.11M | - | 1K | 1K | 1K | 1K | 139M | 138.95M | 138.8M | 140.3M | 146.94M | 154.3M | - | 161M | 162.4M | 165.8M | - | 166M | 166M | 166M | - | 165.8M | 155.29M | 143.6M | - | 143.6M | 141.5M | 135.5M | - | 134.3M | 134.3M | 132.7M | - | 111.9M | 111.3M | 111.2M | - | 111.1M | 111.1M | 111.1M | - | 111.2M | 111.1M | 111.1M | - | 110.7M | 109.9M | 109.5M | - | 109.4M | 109.4M | 110M | - | 111.41M | 105.2M | 52.47M | - | 54.44M | 54.47M | 54.66M | - | 47.8M | 90.61M | 47.28M | - | 81.33M | 77.08M | 37.54M | - | 75.24M | 79.49M | 18.76M | - | 76.59M | 78.26M | 18.02M | - | 75.65M | 70.77M | 16.4M | - | 69.2M | 66.09M | 16.28M | - | 66.86M | 65.1M | 65.1M | - | 80M | 60M | 60M | - | 63.64M | 62.5M | 58.18M | - | 55.38M | 57.78M | 52.5M | - | 52.37M | 52.49M | 55.22M | - | 57.25M | 58.05M | 58.02M | - | 64.72M | 66.22M | 65.98M | - | 50M | 49.18M | 48.74M | - | 48.74M | 48.74M | 48.74M | - | 51.68M | 52.86M | 54.43M | - | 54.43M |
Shares Outstanding (Diluted) | 394.67M | - | 394.59M | 393.75M | 389.06M | - | - | 393.11M | - | 1K | 1K | 393.11M | - | 393.11M | 393.11M | 393.11M | - | 1K | 1K | 1K | 1K | 393.11M | 138.95M | 141.5M | 141.5M | 146.94M | 155.3M | - | 162.8M | 163.5M | 167M | - | 167.2M | 167.1M | 167.2M | - | 166M | 155.29M | 143.6M | - | 143.6M | 141.5M | 135.5M | - | 134.5M | 134.5M | 133M | - | 112.2M | 112.1M | 112.1M | - | 112.1M | 112M | 112.1M | - | 112.3M | 112.1M | 112.3M | - | 111.5M | 111.3M | 110.8M | - | 110.9M | 110.7M | 111.6M | - | 113.88M | 107.4M | 53.45M | - | 55.27M | 55.16M | 55.34M | - | 48.41M | 92.5M | 47.28M | - | 83.82M | 78.72M | 37.54M | - | 79M | 79.49M | 18.76M | - | 76.59M | 78.26M | 18.02M | - | 75.65M | 70.77M | 16.4M | - | 69.2M | 66.09M | 16.28M | - | 66.86M | 65.1M | 65.1M | - | 80M | 60M | 60M | - | 63.64M | 62.5M | 58.18M | - | 55.38M | 57.78M | 52.5M | - | 52.37M | 52.49M | 55.22M | - | 57.25M | 58.05M | 58.02M | - | 64.72M | 66.22M | 65.98M | - | 50M | 49.18M | 48.74M | - | 48.74M | 48.74M | 48.74M | - | 51.68M | 52.86M | 54.43M | - | 54.43M |
EPS (Basic) | $0.63 | - | $0.63 | $0.48 | $0.57 | - | - | $0.40 | - | $143.8K | $137.8K | $121K | - | $83.3K | $104.2K | $97K | - | $155.3K | $142.9K | $105.3K | $34.7K | $0.28 | $0.23 | $0.21 | $0.58 | $0.074 | $0.40 | - | $0.49 | $0.74 | $0.50 | - | $1.22 | $0.87 | $0.46 | - | $0.22 | -$0.17 | -$0.75 | - | -$0.74 | $0.03 | -$0.10 | - | $0.41 | $0.13 | $0.41 | - | $0.54 | $0.40 | $0.22 | - | $0.64 | $0.46 | $0.44 | - | $0.88 | $0.53 | $0.49 | - | $0.42 | $0.33 | $0.20 | - | $0.05 | $0.04 | $0.11 | - | $0.49 | $0.58 | $1.08 | - | $1.49 | $0.82 | $0.82 | - | $0.37 | $0.25 | $0.075 | - | $0.68 | $0.24 | -$0.07 | - | $0.32 | $0.20 | -$0.085 | - | $0.21 | $0.12 | $0.005 | - | $0.12 | $0.065 | -$0.07 | - | $0.25 | $0.12 | $0.035 | - | $0.18 | $0.01 | -$0.01 | - | $0.005 | $0.005 | $0.025 | - | $0.17 | $0.08 | $0.055 | - | $0.23 | $0.09 | $0.04 | - | $0.08 | $0.02 | -$0.03 | - | $0.08 | $0.045 | $0.03 | - | $0.14 | $0.06 | $0.005 | - | $0.06 | $0.045 | $0.02 | - | $0.045 | $0.07 | $0.01 | - | $0.025 | $0.02 | -$0.01 | - | $0.015 |
EPS (Diluted) | $0.62 | - | $0.63 | $0.48 | $0.57 | - | - | $0.40 | - | $143.8K | $137.8K | $121K | - | $83.3K | $104.2K | $97K | - | $155.3K | $142.9K | $105.3K | $34.7K | $0.27 | $0.23 | $0.21 | $0.58 | $0.074 | $0.40 | - | $0.49 | $0.74 | $0.49 | - | $1.21 | $0.86 | $0.46 | - | $0.22 | -$0.17 | -$0.75 | - | -$0.74 | $0.03 | -$0.10 | - | $0.41 | $0.13 | $0.41 | - | $0.54 | $0.40 | $0.22 | - | $0.63 | $0.46 | $0.44 | - | $0.87 | $0.52 | $0.49 | - | $0.41 | $0.33 | $0.20 | - | $0.05 | $0.04 | $0.11 | - | $0.48 | $0.56 | $1.06 | - | $1.46 | $0.81 | $0.81 | - | $0.36 | $0.24 | $0.075 | - | $0.66 | $0.24 | -$0.07 | - | $0.30 | $0.20 | -$0.085 | - | $0.21 | $0.12 | $0.005 | - | $0.12 | $0.065 | -$0.07 | - | $0.25 | $0.12 | $0.035 | - | $0.18 | $0.01 | -$0.01 | - | $0.005 | $0.005 | $0.025 | - | $0.17 | $0.08 | $0.055 | - | $0.23 | $0.09 | $0.04 | - | $0.08 | $0.02 | -$0.03 | - | $0.08 | $0.045 | $0.03 | - | $0.14 | $0.06 | $0.005 | - | $0.06 | $0.045 | $0.02 | - | $0.045 | $0.07 | $0.01 | - | $0.025 | $0.02 | -$0.01 | - | $0.015 |
EBIT | $331M | $402M | $329M | $265M | $315M | $330M | $293M | $168M | -$110M | $246.3M | $237.1M | $210.1M | $265.8M | $153.7M | $186.8M | $175.4M | $224.7M | $250.1M | $260.2M | $197.5M | $109.5M | $97.3M | $89.8M | $72.9M | $136.3M | $57.6M | $131.8M | $154.2M | $165.9M | $218.3M | $172M | $195.5M | $358.6M | $270.8M | $177.6M | $39.3M | $96.5M | -$1.8M | -$82.2M | -$91.9M | -$72M | $1M | $2.5M | $1.2M | $154.1M | $85.4M | $128M | $101M | $97.7M | $90M | $105.3M | $54.9M | $146.9M | $109.7M | $102.9M | $167.7M | $179.9M | $114.6M | $108.5M | $142.4M | $97.6M | $74.2M | $53.9M | $27.9M | $27.1M | $21.5M | $43.2M | $62.19M | $117.2M | $122.1M | $107.49M | $108.46M | $73.89M | $95.85M | $94.9M | $66.84M | $48.6M | $50.1M | $28M | $49.4M | $94.7M | $37.5M | $1.9M | $37.1M | $41.5M | $30.4M | $16.3M | $34.2M | $31.3M | $21.2M | $7.1M | $16.9M | $21.8M | $12M | $500K | $10.6M | $30.9M | $16.1M | $7M | $15.5M | $23.5M | $5.8M | $2.6M | $3.5M | $3M | $265.6M | $3.7M | $4.6M | $16.1M | $7.7M | $6.6M | -$762.4M | $308.6M | $10.8M | $5M | -$612.5M | $242M | $214.4M | $171.9M | -$572.7M | $205.3M | $201.8M | $183.5M | -$690.8M | $234.5M | $256.6M | $232.4M | -$794.9M | $291.4M | $289.3M | $245.9M | -$635.4M | $252.4M | $213.4M | $188.6M | -$454.2M | $189.3M | $146.3M | $131.4M | -$401.3M | $139.5M |
EBITDA | $413M | $486M | $392M | $310M | $390M | $373M | $383M | $250M | $19M | $300.3M | $289.5M | $262.9M | $336.3M | $205.1M | $244.3M | $242.2M | $324.1M | $293.9M | $306.4M | $238M | $190.5M | $161.9M | $89.8M | $150.5M | $188.3M | $237.2M | $189.9M | $203.3M | $252.6M | $279.6M | $229.9M | $324.3M | $294.2M | $318.5M | $225M | $133.9M | $154.8M | $47.3M | -$13.8M | $93M | -$47.8M | $69.3M | $24M | $57.3M | $207.7M | $162.3M | $192.7M | $155M | $156.7M | $141.5M | $165.7M | $104M | $195.8M | $166.9M | $153.8M | $218.3M | $232.2M | $163.1M | $156M | $188.8M | $146.8M | $114.2M | $93.4M | $74.3M | $66.7M | $56.6M | $84.3M | $101.57M | $156.69M | $157.95M | $133.84M | $142.4M | $32.81M | $130.13M | $128.8M | $99.5M | $80.6M | $78.4M | $54M | $69.2M | $114.5M | $52.6M | $15.8M | $49.4M | $53.5M | $41.5M | $39.4M | $44.8M | $41.2M | $30.3M | $16.6M | $25.3M | $29.8M | $18.3M | $6.5M | $16.5M | $36.7M | $21.8M | $11.7M | $20.4M | $29.5M | $12.6M | $8.7M | $9.9M | $8.9M | $265.6M | $7.3M | $7.8M | $18.3M | $9.8M | $9.7M | -$762.4M | $308.6M | $13.7M | $7.6M | -$612.5M | $242M | $214.4M | $171.9M | -$572.7M | $205.3M | $201.8M | $183.5M | -$690.8M | $234.5M | $256.6M | $232.4M | -$794.9M | $291.4M | $289.3M | $245.9M | -$635.4M | $252.4M | $213.4M | $188.6M | -$454.2M | $189.3M | $146.3M | $131.4M | -$401.3M | $139.5M |