The J. M. Smucker Company(SJM:US)
Market Cap$13.592B
Key Metrics
Price$127.43
Revenue (TTM)$9.051B
Holders Revenue (TTM)$470.3M
Gross Profit (TTM)$3.035B
Earnings (TTM)-$138.7M
EBITDA (TTM)$1.859B
Op. Margin (TTM)14.84%
Dividend Yield3.42%
Holders Yield3.46%
Cash on hand$58.6M
Total Assets$16.219B
Net Assets$5.544B
Total Debt$7.089B
Key Metrics
Price$127.43
Revenue (TTM)$9.051B
Holders Revenue (TTM)$470.3M
Gross Profit (TTM)$3.035B
Earnings (TTM)-$138.7M
EBITDA (TTM)$1.859B
Op. Margin (TTM)14.84%
Dividend Yield3.42%
Holders Yield3.46%
Cash on hand$58.6M
Total Assets$16.219B
Net Assets$5.544B
Total Debt$7.089B
Financials
| Name | Apr 30, 2026 | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 | Jan 31, 2023 | Oct 31, 2022 | Jul 31, 2022 | Apr 30, 2022 | Jan 31, 2022 | Oct 31, 2021 | Jul 31, 2021 | Apr 30, 2021 | Jan 31, 2021 | Oct 31, 2020 | Jul 31, 2020 | Apr 30, 2020 | Jan 31, 2020 | Oct 31, 2019 | Jul 31, 2019 | Apr 30, 2019 | Jan 31, 2019 | Oct 31, 2018 | Jul 31, 2018 | Apr 30, 2018 | Jan 31, 2018 | Oct 31, 2017 | Jul 31, 2017 | Apr 30, 2017 | Jan 31, 2017 | Oct 31, 2016 | Jul 31, 2016 | Apr 30, 2016 | Jan 31, 2016 | Oct 31, 2015 | Jul 31, 2015 | Apr 30, 2015 | Jan 31, 2015 | Oct 31, 2014 | Jul 31, 2014 | Apr 30, 2014 | Jan 31, 2014 | Oct 31, 2013 | Jul 31, 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 | $2.268B | $2.339B | $2.33B | $2.113B | $2.144B | $2.186B | $2.271B | $2.125B | $2.206B | $2.229B | $1.939B | $1.805B | $2.235B | $2.216B | $2.205B | $1.873B | $2.034B | $2.057B | $2.05B | $1.858B | $1.92B | $2.077B | $2.034B | $1.972B | $2.092B | $1.972B | $1.958B | $1.779B | $1.902B | $2.012B | $2.022B | $1.903B | $1.781B | $1.903B | $1.924B | $1.749B | $1.784B | $1.879B | $1.914B | $1.816B | $1.808B | $1.974B | $2.078B | $1.952B | $1.447B | $1.44B | $1.482B | $1.324B | $1.234B | $1.466B | $1.56B | $1.351B | $1.34B | $1.56B | $1.629B | $1.37B | $1.355B | $1.468B | $1.514B | $1.189B | $1.187B | $1.312B | $1.279B | $1.047B | $1.069B | $1.206B | $1.279B | $1.052B | $1.069B | $1.183B | $843.14M | $663.66M | $590M | $665.37M | $707.89M | $561.51M | $493.47M | $523.08M | $604.96M | $526.51M | $501.68M | $536.45M | $606.26M | $510.33M | $491.45M | $550.23M | $588.92M | $413.27M | $325.41M | $343.79M | $374.2M | $341.91M | $329.01M | $340.83M | $366.98M | $274.94M | $176.12M | $168.39M | $172.84M | $169.79M | $169.69M | $153.63M | $169.84M | $166.33M | $156.6M | $150.43M | $164M | $161.5M | $156.26M | $140.8M | $154.9M | $150.5M | $142.28M | $130.7M | $145.2M | $147.4M | $141.1M | $120.3M | $142.8M | $129.6M | $41.78M | $159.7M | $179.2M | $148M | $142.28M | $157.3M | $184.3M | $144.3M | $134.23M | $120.6M | $138.4M | $118.3M | $122.3M | $110.4M | $133.9M | $124.8M | $121.1M | $112M | $130.8M | $119.7M | $117.1M | $102M | $125.2M | $110.7M | $108.5M | $95.4M | $118.4M | $100.1M | $93.6M | $85M | $100.3M | $88.1M | $79.5M | $75.4M | $82.2M | $77.1M | $73.2M | $67.6M | $78.1M | $69.4M | $65.2M | $62M | $71.6M | $64.1M | $63M | $54.3M | $60.5M | $52.7M | $56.4M | $51.4M |
Cost of Revenue | $1.406B | $1.512B | $1.46B | $1.639B | $1.321B | $1.308B | $1.385B | $1.328B | $1.292B | $1.406B | $1.214B | $1.15B | $1.442B | $1.461B | $1.504B | $1.321B | $1.367B | $1.374B | $1.339B | $1.219B | $1.185B | $1.267B | $1.216B | $1.196B | $1.304B | $1.212B | $1.204B | $1.079B | $1.21B | $1.238B | $1.25B | $1.224B | $1.091B | $1.175B | $1.169B | $1.087B | $1.137B | $1.156B | $1.171B | $1.093B | $1.12B | $1.21B | $1.29B | $1.223B | $1.017B | $917.1M | $945.3M | $845.1M | $794M | $920.3M | $1.007B | $858M | $860.01M | $1.023B | $1.087B | $899.9M | $905.57M | $1.002B | $1.015B | $757.8M | $766.17M | $837.94M | $784.24M | $638.88M | $638.97M | $747.64M | $786.5M | $645.5M | $669.35M | $781.55M | $599.72M | $455.88M | $407.76M | $469.92M | $489.4M | $375.53M | $313.57M | $350.11M | $413.76M | $368.52M | $341.68M | $372.6M | $402.84M | $345.62M | $341.31M | $376.04M | $400.04M | $269.08M | $221.59M | $217.26M | $241.23M | $223.51M | $214.62M | $217.9M | $240.56M | $182.58M | $119.13M | $113.39M | $116.76M | $112.88M | $126M | $101.19M | $115.47M | $110.4M | $105.98M | $95.94M | $109.1M | $103.5M | $104.34M | $91.7M | $103.2M | $96.6M | $90.21M | $83.4M | $96M | $96M | $88.55M | $80.4M | $94.2M | $85.9M | $17.5M | $104.5M | $120.4M | $94.6M | $95.21M | $100.6M | $120.8M | $94.4M | $86.26M | $77M | $88.5M | $74.4M | $63.2M | $69.8M | $86.6M | $81.4M | $65.5M | $72.7M | $85.3M | $77.8M | $64.3M | $66M | $82.2M | $71.3M | $61M | $65.1M | $79.5M | $65.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $862.1M | $827.8M | $869.9M | $474.7M | $823.3M | $878.1M | $886.1M | $797.2M | $913.3M | $823.1M | $724.2M | $654.8M | $792.4M | $755.8M | $701.1M | $552.5M | $666.7M | $683.1M | $711.5M | $639.4M | $735.7M | $809.4M | $818.2M | $775.4M | $788.4M | $760M | $754M | $699.6M | $692.4M | $773.8M | $771.3M | $678.2M | $690.5M | $728.5M | $755M | $662.1M | $646.8M | $722.9M | $742.9M | $722.7M | $688M | $763.8M | $787.3M | $728.7M | $430.6M | $522.9M | $536.5M | $478.7M | $440.3M | $545.2M | $552.6M | $492.9M | $479.69M | $536.2M | $541.9M | $469.8M | $449.79M | $465.69M | $498.67M | $431.08M | $421M | $474.41M | $494.67M | $408.44M | $430.11M | $458.3M | $492.25M | $406.03M | $399.19M | $401.04M | $243.42M | $207.78M | $182.24M | $195.45M | $218.49M | $185.98M | $179.9M | $172.97M | $191.19M | $157.99M | $160M | $163.85M | $203.42M | $164.71M | $150.15M | $174.2M | $188.88M | $144.19M | $103.82M | $126.53M | $132.97M | $118.4M | $114.39M | $122.93M | $126.41M | $92.35M | $56.99M | $55M | $56.08M | $56.92M | $43.69M | $52.44M | $54.37M | $55.92M | $50.62M | $54.49M | $54.9M | $58M | $51.91M | $49.1M | $51.7M | $53.9M | $52.06M | $47.3M | $49.2M | $51.4M | $52.55M | $39.9M | $48.6M | $43.7M | $24.28M | $55.2M | $58.8M | $53.4M | $47.07M | $56.7M | $63.5M | $49.9M | $47.97M | $43.6M | $49.9M | $43.9M | $59.1M | $40.6M | $47.3M | $43.4M | $55.6M | $39.3M | $45.5M | $41.9M | $52.8M | $36M | $43M | $39.4M | $47.5M | $30.3M | $38.9M | $34.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $353.2M | $359.2M | $395.6M | $372.9M | $381.8M | $355.4M | $389.1M | $384.6M | $413.9M | $371.1M | $365.1M | $311.5M | $365.3M | $381.7M | $351.4M | $317.2M | $304.3M | $324.8M | $343M | $322.8M | $417.3M | $344.5M | $377.9M | $354.7M | $375.2M | $356.5M | $362.1M | $379.9M | $368.3M | $370.5M | $355.7M | $383.1M | $326.5M | $330.4M | $361.6M | $348.3M | $330.4M | $339.8M | $361.2M | $355M | $350.7M | $351.9M | $389.9M | $385.7M | $285.2M | $236.7M | $253.7M | $253.6M | $218.3M | $249.7M | $270.2M | $249.3M | $234.15M | $246.9M | $258.6M | $231.2M | $213.1M | $223.87M | $237.98M | $215.56M | $222.71M | $214.62M | $225.02M | $204.01M | $222.86M | $215.61M | $234.83M | $202.34M | $185.37M | $211.96M | $150.79M | $132.03M | $119.65M | $122.91M | $131.36M | $116.75M | $109.54M | $108.79M | $116.09M | $108.4M | $104.2M | $103.61M | $120.03M | $110.62M | $95.27M | $106.46M | $115.28M | $90.83M | $70.81M | $74.53M | $76.97M | $75.06M | $72.96M | $71.91M | $74.95M | $59.95M | $42.39M | $39.79M | $41.31M | $41.69M | $29.43M | $39.69M | $42.81M | $39.86M | $49.93M | $46.24M | $39.8M | $40.8M | $37.34M | $35.5M | $37.4M | $37.3M | $37.1M | $35M | $35.3M | $35.4M | $37.25M | $28.9M | $35.1M | $30.5M | $15.99M | $42.5M | $42.1M | $37M | $35.47M | $41.8M | $42.8M | $34.7M | $40.89M | $31.8M | $32.4M | $29.6M | $30.4M | $28.9M | $30.4M | $28M | $28.3M | $28.4M | $30.5M | $27.7M | $27.5M | $25.8M | $28.6M | $25.9M | $24.2M | $20.7M | $25M | $22M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $357.8M | $363.2M | $398.2M | $377.4M | $380.6M | $367.6M | $390.7M | $390.1M | $424.9M | $374.2M | $333.5M | $313.6M | $376M | $380.9M | $354.3M | $343.8M | $352.6M | $336M | $347.7M | $324M | $411.1M | $371.7M | $382.8M | $357.5M | $373.4M | $358.9M | $361.5M | $380.5M | $369.8M | $373.1M | $382.4M | $383.3M | $327.8M | $330.6M | $359.5M | $348.8M | $334.4M | $337.2M | $363.1M | $356M | $351.8M | $381.1M | $389.8M | $387.6M | $288.2M | $237.3M | $252.4M | $253.4M | $218M | $250.3M | $270.3M | $250.2M | $233.48M | $251M | $257.2M | $232.2M | $214.51M | $225.02M | $236.6M | $216.55M | $222.71M | $214.33M | $222.82M | $203.26M | $229.65M | $214.41M | $232.99M | $201.18M | $181.71M | $211.63M | $151.29M | $131.88M | $119.65M | $122.91M | $131.36M | $116.75M | $109.54M | $108.79M | $116.09M | $108.4M | $104.2M | $103.61M | $120.03M | $110.62M | $95.27M | $106.46M | $115.28M | $90.83M | $70.81M | $74.96M | $78.78M | $75.06M | $72.96M | $71.91M | $74.95M | $59.95M | $42.39M | $39.79M | $41.31M | $41.69M | $29.43M | $39.69M | $40.66M | $39.86M | $40.25M | $41.44M | $39.8M | $40.8M | $37.34M | $35.5M | $37.4M | $37.3M | $37.1M | $35M | $35.3M | $35.4M | $37.25M | $28.9M | $35.1M | $30.5M | $15.99M | $42.5M | $42.1M | $37M | $35.47M | $41.8M | $42.8M | $34.7M | $40.89M | $31.8M | $32.4M | $29.6M | $30.4M | $28.9M | $30.4M | $28M | $28.3M | $28.4M | $30.5M | $27.7M | $27.5M | $25.8M | $28.6M | $25.9M | $24.2M | $20.7M | $25M | $22M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -$4.6M | -$4M | -$2.6M | -$4.5M | $1.2M | -$12.2M | -$1.6M | -$5.5M | -$11M | -$3.1M | $31.6M | -$2.1M | -$10.7M | $800K | -$2.9M | -$26.6M | -$48.3M | -$11.2M | -$4.7M | -$1.2M | $6.2M | -$27.2M | -$4.9M | -$2.8M | $1.8M | -$2.4M | $600K | -$600K | -$1.5M | -$2.6M | -$26.7M | -$200K | -$1.3M | -$200K | $2.1M | -$500K | -$4M | $2.6M | -$1.9M | -$1M | -$1.1M | -$29.2M | $100K | -$1.9M | -$3M | -$600K | $1.3M | $200K | $300K | -$600K | -$100K | -$900K | $665K | -$4.1M | $1.4M | -$1M | -$1.42M | -$1.15M | $1.38M | -$988K | - | $297K | $2.19M | $750K | -$6.79M | $1.2M | $1.84M | $1.17M | $3.66M | $325K | -$507K | $148K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$425K | -$1.81M | - | - | - | - | - | - | - | - | - | $0 | - | $2.15M | - | $9.69M | $4.81M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $449M | $418.3M | $424.1M | $51.6M | $387.9M | $468.8M | $441.2M | $356.6M | $443.4M | $396.3M | $319.5M | $303.5M | $387M | $318.5M | $294.1M | $179.7M | $304.9M | $303M | $313.1M | $261.2M | $261.5M | $407.9M | $380.8M | $361.1M | $353.3M | $344.7M | $333.1M | $260.9M | $263.7M | $343.6M | $355.9M | $234.6M | $311.9M | $346.5M | $341.8M | $262.3M | $264.3M | $331.4M | $329.9M | $316M | $287.1M | $359.7M | $344.4M | $290M | $109.8M | $261M | $257.6M | $200.2M | $197.2M | $270.6M | $257.7M | $219.1M | $221.34M | $265.1M | $259.1M | $214.4M | $211.45M | $219.79M | $240.13M | $195.29M | $179.96M | $241.28M | $251.15M | $186.68M | $188.85M | $225.32M | $240.95M | $185.31M | $197.02M | $169.27M | $92.63M | $75.75M | $66.47M | $72.55M | $87.13M | $69.23M | $70.36M | $64.18M | $75.1M | $49.6M | $54.93M | $60.24M | $83.4M | $54.09M | $54.88M | $67.73M | $73.6M | $53.36M | $29.39M | $51.57M | $54.2M | $43.34M | $41.43M | $51.02M | $51.46M | $32.41M | $14.6M | $15.21M | $14.78M | $15.23M | $14.26M | $12.75M | $11.56M | $16.07M | $684K | $8.25M | $15.1M | $17.2M | $14.58M | $13.6M | $14.3M | $16.6M | $14.96M | $12.3M | $13.9M | $16M | $15.3M | $11M | $13.5M | $13.2M | $8.29M | $12.7M | $16.7M | $16.4M | $11.6M | $14.9M | $20.7M | $15.2M | $7.08M | $11.8M | $17.5M | $14.3M | $15.6M | $11.7M | $16.9M | $15.4M | $14.5M | $10.9M | $15M | $14.2M | $13.5M | $10.2M | $14.4M | $13.5M | $12.8M | $9.6M | $13.9M | $12.7M | -$230.5M | $85M | $100.3M | $88.1M | -$197.1M | $75.4M | $82.2M | $77.1M | -$181M | $67.6M | $78.1M | $69.4M | -$168.6M | $62M | $71.6M | $64.1M | -$140.8M | $54.3M | $60.5M | $52.7M | -$134.5M | $51.4M |
| -$121.4M | -$1.07B | -$105.7M | -$108.1M | -$1.115B | -$1.162B | -$374.4M | -$110.6M | -$130.3M | -$200.8M | -$50.6M | -$65.1M | -$1.066B | -$43.1M | -$41.2M | -$38.6M | -$44.7M | -$193.4M | -$44.3M | -$56M | -$68.2M | -$46.4M | -$77.3M | -$47.5M | -$54.9M | -$102.2M | -$54M | -$54.2M | -$161.8M | -$186.4M | -$86.5M | -$61.5M | -$47.7M | -$230.5M | -$50M | -$73.3M | -$102.4M | -$133.8M | -$64.4M | -$62.6M | -$76.9M | -$84.4M | -$74.8M | -$67.2M | -$66.3M | -$22.6M | -$18.7M | -$24.7M | -$13.5M | -$24.1M | -$27.7M | -$29.6M | -$28.39M | -$30.63M | -$34.52M | -$46.82M | -$47.56M | -$42.55M | -$46.93M | -$28.46M | -$30.06M | -$45.5M | -$29.43M | -$36.92M | -$21.5M | -$28.16M | -$25.95M | -$34.08M | -$39.49M | -$54.92M | -$5.49M | -$3.04M | -$1.5M | -$3.36M | -$4.16M | $1.19M | -$1.55M | -$703K | -$544K | -$1.3M | -$3.8M | -$6.4M | -$6.14M | -$4.22M | -$9.33M | -$7.11M | -$4.35M | -$6.3M | $3.46M | -$1.69M | -$1.42M | -$1.37M | -$2.48M | -$4.05M | -$2.86M | -$4.83M | -$2.04M | -$493K | -$130K | $67K | $423K | -$38K | -$2.3M | -$199K | -$89K | $173K | $300K | $400K | -$1.11M | $100K | $600K | $900K | -$1.09M | $1M | $700K | $800K | -$1.44M | $400K | $500K | $300K | $3.22M | $600K | $1.3M | $1M | -$574K | $800K | $1.5M | $900K | $214K | $600K | $100K | $400K | $300K | $1.1M | $300K | $500K | $600K | $300K | $500K | $700K | $800K | $300K | $300K | $400K | $500K | $400K | $300K | $700K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $466K | $378K | $278K | $414K | $464K | $324K | $302K | $728K | $779K | $572K | $433K | $426K | $310K | $686K | $1.37M | - | $1.82M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $87.9M | $94.5M | $98.6M | $100.2M | $94.2M | $95.4M | $98.7M | $100.4M | $97.3M | $99.8M | $35.1M | $32.1M | $35.3M | $37.9M | $39.7M | $39.1M | $38M | $39.5M | $40.3M | $43.1M | $42.4M | $43.5M | $45.1M | $46.1M | $45.6M | $45.1M | $49.1M | $49.4M | $49.1M | $51.6M | $53.6M | $53.6M | $47.4M | $43.1M | $41.6M | $42M | $40.3M | $40.3M | $41M | $41.5M | $40.5M | $43.6M | $42.6M | $44.4M | $29.5M | $16.8M | $16.2M | $17.4M | $16.7M | $18.4M | $20.5M | $23.8M | $21.03M | $23.8M | $23.9M | $23.6M | $22.83M | $23.6M | $19.45M | $15.42M | $16.42M | $18.13M | $18.51M | $16.54M | $14.53M | $14.24M | $17.47M | $18.95M | - | $21.96M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$33.5M | -$975.7M | -$7.1M | -$7.9M | -$1.021B | -$1.066B | -$275.7M | -$10.2M | -$33M | -$101M | -$15.5M | -$33M | -$1.03B | -$5.2M | -$1.5M | $500K | -$6.7M | -$153.9M | -$4M | -$12.9M | -$25.8M | -$2.9M | -$32.2M | -$1.4M | -$9.3M | -$57.1M | -$4.9M | -$4.8M | -$112.7M | -$134.8M | -$32.9M | -$7.9M | -$300K | -$187.4M | -$8.4M | -$31.3M | -$62.1M | -$93.5M | -$23.4M | -$21.1M | -$36.4M | -$40.8M | -$32.2M | -$22.8M | -$36.8M | -$5.8M | -$2.5M | -$7.3M | $3.2M | -$5.7M | -$7.2M | -$5.8M | -$7.36M | -$7.3M | -$11M | -$23.5M | -$25.14M | -$19.42M | -$27.8M | -$13.34M | -$14.37M | -$28.15M | -$11.49M | -$20.82M | -$7.4M | -$14.24M | -$9.16M | -$16.5M | -$39.49M | -$34.78M | -$5.49M | -$3.04M | -$1.5M | -$3.36M | -$4.16M | $1.19M | -$1.55M | -$703K | -$544K | -$1.3M | -$3.8M | -$6.4M | -$6.14M | -$4.22M | -$9.33M | -$7.11M | -$4.35M | -$6.3M | $3.46M | -$1.69M | -$1.42M | -$1.37M | -$2.48M | -$4.05M | -$2.86M | -$4.83M | -$2.04M | -$493K | -$130K | $67K | $423K | -$38K | -$2.3M | -$199K | -$89K | $173K | $300K | $400K | -$1.11M | $100K | $600K | $900K | -$1.09M | $1M | $700K | $800K | -$1.44M | $400K | $500K | $300K | $3.22M | $600K | $1.3M | $1M | -$574K | $800K | $1.5M | $900K | $214K | $600K | $100K | $400K | $300K | $1.1M | $300K | $500K | $600K | $300K | $500K | $700K | $800K | $300K | $300K | $400K | $500K | $400K | $300K | $700K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $327.6M | -$651.9M | $318.4M | -$56.5M | -$697.1M | -$662.5M | $66.8M | $246M | $313.1M | $195.5M | $249.4M | $238.4M | -$678.6M | $275.4M | $252.9M | $141.1M | $260.2M | $109.6M | $268.8M | $205.2M | $193.3M | $361.5M | $303.5M | $313.6M | $298.4M | $242.5M | $279.1M | $206.7M | $101.9M | $157.2M | $269.4M | $173.1M | $264.2M | $116M | $291.8M | $189M | $161.9M | $197.6M | $265.5M | $253.4M | $210.2M | $275.3M | $269.6M | $222.8M | -$129.8M | $238.4M | $238.9M | $175.5M | $183.7M | $246.5M | $230M | $189.5M | $191.82M | $234M | $224.2M | $167.3M | $163.9M | $177.24M | $193.2M | $166.83M | $149.9M | $195.78M | $221.73M | $149.75M | $167.36M | $197.16M | $215M | $151.23M | $141.04M | $114.36M | $77.23M | $63.45M | $52.93M | $62.16M | $75.88M | $63.82M | $65.73M | $60.45M | $70.64M | $44.19M | $47.86M | $49.57M | $72.56M | $45.58M | $41.6M | $55.52M | $64.14M | $43.36M | $36.15M | $49.36M | $51.89M | $40.39M | $37.49M | $45.15M | $46.92M | $25.83M | $10.53M | $13.03M | $12.89M | $13.75M | $12.84M | $11.09M | $10.15M | $15.72M | $751K | $7.72M | $15.2M | $17.8M | $15.73M | $13.8M | $14.7M | $17.4M | $16.36M | $13.1M | $14.4M | $16.9M | $16.07M | $11M | $13.3M | $12.8M | $8M | $11.4M | $16.1M | $16.2M | $10.68M | $14.5M | $20.9M | $15.3M | $8.12M | $12.4M | $17.6M | $14.6M | $15.8M | $12.6M | $17.2M | $15.8M | $15M | $11.1M | $15.3M | $14.6M | $14.1M | $10.3M | $14.3M | $13.9M | $13.3M | $9.7M | $13.8M | $13.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$60.5M | $72.3M | $77.1M | -$12.6M | $31.9M | -$200K | $91.3M | $61M | $68M | $75.1M | $54.5M | $54.8M | -$77.9M | $66.9M | $61.8M | $31.3M | $58.1M | $39.9M | $62.8M | $51.3M | $46.3M | $100M | $72.7M | $76.6M | $72.1M | $55.1M | $67.9M | $52.1M | $30.4M | $35.8M | $80.9M | $40.1M | $78.3M | -$715.3M | $97.2M | $62.2M | $51.5M | $63M | $88.2M | $83.4M | $19.2M | $90M | $93.6M | $86.4M | -$39.5M | $77.5M | $80.6M | $59.5M | $65.2M | $79.8M | $76.6M | $62.9M | $61.5M | $79.8M | $75.4M | $56.4M | $59.77M | $60.39M | $65.95M | $55.3M | $55.02M | $63.78M | $72M | $46.87M | $46.75M | $61.68M | $75.01M | $53.17M | $46.77M | $36.42M | $25.77M | $21.16M | $15.88M | $19.76M | $25.71M | $23.06M | $23.23M | $20.02M | $25.07M | $15.47M | $12.16M | $18.26M | $26.12M | $15.68M | $14.82M | $19.99M | $23.47M | $15.87M | $13.97M | $18.24M | $19.17M | $15.15M | $14.25M | $17.16M | $17.83M | $9.82M | $3.88M | $5.08M | $5.03M | $5.36M | $4.12M | $4.05M | $3.95M | $6.16M | -$217K | $2.75M | $5.8M | $6.8M | $5.67M | $5.6M | $5.6M | $7M | $6.61M | $5.1M | $5.8M | $6.9M | $6.93M | $4.5M | $5.5M | $5.3M | $3.84M | $5.1M | $6.7M | $6.7M | $4.58M | $5.8M | $8.6M | $6.1M | $4.33M | $5M | $7.2M | $5.7M | $5.8M | $5.2M | $6.8M | $6.2M | $5.9M | $4.4M | $6M | $5.7M | $5.7M | $4M | $5.7M | $5.4M | $5.5M | $3.6M | $5.5M | $5.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $388.1M | -$724.2M | $241.3M | -$43.9M | -$729M | -$662.3M | -$24.5M | $185M | $245.1M | $120.4M | $194.9M | $183.6M | -$600.7M | $208.5M | $191.1M | $109.8M | $202.1M | $69.7M | $206M | $153.9M | $147M | $261.5M | $230.8M | $237M | $226.3M | $187.4M | $211.2M | $154.6M | $71.5M | $121.4M | $188.5M | $133M | $185.9M | $831.3M | $194.6M | $126.8M | $110.4M | $134.6M | $177.3M | $170M | $191M | $185.3M | $176M | $136.4M | -$90.3M | $160.9M | $158.3M | $116M | $118.5M | $166.7M | $153.4M | $126.6M | $130.32M | $154.2M | $148.8M | $110.9M | $104.13M | $116.84M | $127.25M | $111.52M | $94.88M | $132M | $149.73M | $102.88M | $120.61M | $135.48M | $139.99M | $98.06M | $94.27M | $77.94M | $51.45M | $42.29M | $37.05M | $42.4M | $50.17M | $40.76M | $42.5M | $40.43M | $45.57M | $28.72M | $35.7M | $31.31M | $46.44M | $29.9M | $22.11M | $36.11M | $38.01M | $32.85M | $22.18M | $31.32M | $32.07M | $25.79M | $23.25M | $27.99M | $29.09M | $16.02M | $6.65M | $7.95M | $7.86M | $8.39M | $7.73M | $7.04M | $6.21M | $8.57M | $968K | $4.96M | $9.4M | $11M | $10.06M | $8.2M | $9.1M | $10.4M | $9.79M | $5M | $8.6M | $10M | $9.14M | $6.5M | $7.8M | $7.5M | $4.01M | $6.3M | $9.4M | $9.5M | $6.1M | $8.7M | $12.3M | $9.2M | $3.8M | $7.4M | $10.4M | $8.9M | $5.5M | $7.4M | $10.4M | $9.6M | $9.1M | $6.7M | $9.3M | $8.9M | $8.4M | $6.3M | $8.6M | $8.5M | $7.8M | $6.1M | $8.3M | $8.1M | $6.9M | $6M | $7.5M | $7.3M | $6.1M | $5.1M | $5.5M | $6.2M | $4.7M | $4.2M | $4.3M | $4.5M | $3.9M | $3.6M | $4.3M | $4.1M | $5.2M | $3.5M | $3.6M | $3.6M | $4.2M | $3.2M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $0 | $0 | - | $0 | -$100K | $0 | $0 | $0 | $0 | $0 | $100K | $100K | -$800K | $200K | $300K | $200K | $600K | $100K | $600K | $500K | $600K | $1.1M | $900K | $1.1M | $1.2M | $1.1M | $1.3M | $800K | $300K | $600K | $1M | $700K | $700K | $4.4M | $1.1M | $600K | $600K | $600K | $800K | $800K | $800K | $800K | $800K | $600K | - | $1M | $1.1M | $800K | $1M | $1.2M | $1.2M | $1.1M | $1.11M | $1.4M | $1.2M | $1M | $873K | $974K | $1.3M | $1.13M | - | $1.31M | $1.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $388.1M | -$724.2M | $241.3M | -$43.9M | -$728.9M | -$662.3M | -$24.5M | $185M | $245.1M | $120.4M | $194.8M | $183.5M | -$599.9M | $208.3M | $190.8M | $109.6M | $201.5M | $69.6M | $205.4M | $153.4M | $146.4M | $260.4M | $229.9M | $235.9M | $225.1M | $186.3M | $209.9M | $153.8M | $71.2M | $120.8M | $187.5M | $132.3M | $185.2M | $826.9M | $193.5M | $126.2M | $109.8M | $134M | $176.5M | $169.2M | $190.2M | $184.5M | $175.2M | $135.8M | -$90.3M | $159.9M | $157.2M | $115.2M | $117.5M | $165.5M | $152.2M | $125.5M | $129.22M | $152.8M | $147.6M | $109.9M | $103.26M | $115.87M | $125.95M | $110.4M | $94.88M | $130.68M | $148.23M | $102.88M | $120.61M | $135.48M | $139.99M | $98.06M | $94.27M | $77.94M | $51.45M | $42.29M | $37.05M | $42.4M | $50.17M | $40.76M | $42.5M | $40.43M | $45.57M | $28.72M | $35.7M | $31.31M | $46.44M | $29.9M | $22.11M | $36.11M | $38.01M | $32.85M | $22.18M | $31.32M | $32.07M | $25.79M | $23.25M | $27.99M | $29.09M | $16.02M | $6.65M | $7.95M | $7.86M | $8.39M | $7.73M | $7.04M | $6.21M | $8.57M | $968K | $4.96M | $9.4M | $11M | $10.06M | $8.2M | $9.1M | $10.4M | $9.79M | $5M | $8.6M | $10M | $9.14M | $6.5M | $7.8M | $7.5M | $4.01M | $6.3M | $9.4M | $9.5M | $6.1M | $8.7M | $12.3M | $9.2M | $3.8M | $7.4M | $10.4M | $8.9M | $5.5M | $7.4M | $10.4M | $9.6M | $9.1M | $6.7M | $9.3M | $8.9M | $8.4M | $6.3M | $8.6M | $8.5M | $7.8M | $6.1M | $8.3M | $8.1M | $6.9M | $6M | $7.5M | $7.3M | $6.1M | $5.1M | $5.5M | $6.2M | $4.7M | $4.2M | $4.3M | $4.5M | $3.9M | $3.6M | $4.3M | $4.1M | $5.2M | $3.5M | $3.6M | $3.6M | $4.2M | $3.2M |
Shares Outstanding (Basic) | 106.7M | 106.7M | 106.7M | 106.6M | 106.4M | 106.4M | 106.4M | 106.3M | 106.2M | 105.9M | 102.1M | 102.4M | 105.4M | 106.5M | 106.6M | 106.3M | 107.5M | 108.4M | 108.1M | 108.3M | 108.9M | 112.1M | 114.2M | 114.1M | 114M | 114M | 114.1M | 113.2M | 113.7M | 113.8M | 113.2M | 113.7M | 113.6M | 113.6M | 113.6M | 113.5M | 114.82M | 116.44M | 116.43M | 116.33M | 118.76M | 119.68M | 119.67M | 119.62M | 109.57M | 101.8M | 101.82M | 101.77M | 102.55M | 104.79M | 105.13M | 105.96M | 107.19M | 108.47M | 109.22M | 110.37M | 111.41M | 113.44M | 113.89M | 114.28M | - | 117.16M | 119.51M | 119.3M | - | 119.07M | 118.96M | 118.66M | - | 114.08M | 54.39M | 54.28M | - | 56.53M | 57.01M | 56.61M | - | 56.15M | 56.96M | 56.32M | - | 57.99M | 58.06M | 58.62M | - | 58.24M | 58.47M | 53.85M | - | 49.71M | 50.1M | 49.59M | - | 49.99M | 49.3M | 41.07M | - | 23.47M | 23.22M | 22.64M | - | 24.09M | 25.21M | 28.19M | - | 13.47M | - | 13.57M | - | - | - | 13.6M | - | - | - | 13.61M | - | - | - | 13.58M | - | - | - | 13.59M | - | - | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M |
Shares Outstanding (Diluted) | 106.9M | 106.7M | 106.9M | 106.6M | 106.4M | 106.4M | 106.7M | 106.3M | 106.4M | 105.9M | 102.4M | 102.5M | 105.4M | 106.6M | 106.9M | 106.4M | 107.8M | 108.5M | 108.1M | 108.4M | 108.9M | 112.1M | 114.2M | 114.1M | 114M | 114M | 114.1M | 113.3M | 113.8M | 113.8M | 113.2M | 113.7M | 113.6M | 113.6M | 113.6M | 113.6M | 114.91M | 116.51M | 116.55M | 116.48M | 118.85M | 119.73M | 119.68M | 119.63M | 109.58M | 101.8M | 101.82M | 101.78M | 102.56M | 104.81M | 105.15M | 105.97M | 107.21M | 108.49M | 109.25M | 110.4M | 111.45M | 113.49M | 113.94M | 114.34M | - | 117.26M | 119.64M | 119.44M | - | 119.22M | 119.1M | 118.75M | - | 114.08M | 54.78M | 54.67M | - | 56.53M | 57.66M | 57.41M | - | 56.94M | 56.96M | 57.45M | - | 57.99M | 58.79M | 58.62M | - | 59.19M | 58.47M | 54.75M | - | 50.51M | 50.1M | 50.56M | - | 49.99M | 50.15M | 41.07M | - | 23.47M | 23.22M | 23.31M | - | 24.41M | 25.4M | 28.24M | - | 13.47M | - | 13.57M | - | - | - | 13.6M | - | - | - | 13.61M | - | - | - | 13.58M | - | - | - | 13.59M | - | - | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M | 27.45M | 27.45M | - | 27.45M |
EPS (Basic) | $3.64 | -$6.79 | $2.26 | -$0.41 | -$6.85 | -$6.22 | -$0.23 | $1.74 | $2.31 | $1.14 | $1.91 | $1.79 | -$5.69 | $1.96 | $1.79 | $1.03 | $1.88 | $0.64 | $1.90 | $1.42 | $1.35 | $2.32 | $2.02 | $2.08 | $1.98 | $1.64 | $1.85 | $1.36 | $0.63 | $1.07 | $1.66 | $1.17 | $1.64 | $7.32 | $1.71 | $1.12 | $0.96 | $1.16 | $1.52 | $1.46 | $1.61 | $1.55 | $1.47 | $1.14 | -$0.82 | $1.58 | $1.55 | $1.14 | $1.16 | $1.59 | $1.46 | $1.19 | $1.22 | $1.42 | $1.36 | $1 | $0.93 | $1.03 | $1.12 | $0.98 | - | $1.12 | $1.25 | $0.86 | - | $1.14 | $1.18 | $0.83 | - | $0.68 | $0.95 | $0.78 | - | $0.75 | $0.88 | $0.72 | - | $0.72 | $0.80 | $0.51 | - | $0.54 | $0.80 | $0.51 | - | $0.62 | $0.65 | $0.61 | - | $0.63 | $0.64 | $0.52 | - | $0.56 | $0.59 | $0.39 | - | $0.34 | $0.34 | $0.37 | - | $0.29 | $0.25 | $0.30 | - | $0.18 | $0.69 | $0.81 | - | $0.60 | $0.67 | $0.76 | - | $0.37 | $0.63 | $0.73 | - | $0.48 | $0.57 | $0.55 | - | $0.46 | $0.69 | $0.70 | - | $0.64 | $0.45 | $0.34 | - | $0.27 | $0.38 | $0.32 | - | $0.27 | $0.38 | $0.35 | - | $0.24 | $0.34 | $0.32 | - | $0.23 | $0.31 | $0.31 | - | $0.22 | $0.30 | $0.30 | - | $0.22 | $0.27 | $0.27 | - | $0.19 | $0.20 | $0.23 | - | $0.15 | $0.16 | $0.16 | - | $0.13 | $0.16 | $0.15 | - | $0.13 | $0.13 | $0.13 | - | $0.12 |
EPS (Diluted) | $3.64 | -$6.79 | $2.26 | -$0.41 | -$6.85 | -$6.22 | -$0.23 | $1.74 | $2.30 | $1.13 | $1.90 | $1.79 | -$5.69 | $1.95 | $1.79 | $1.03 | $1.87 | $0.64 | $1.90 | $1.42 | $1.35 | $2.32 | $2.02 | $2.08 | $1.98 | $1.64 | $1.85 | $1.36 | $0.63 | $1.07 | $1.66 | $1.17 | $1.64 | $7.32 | $1.71 | $1.12 | $0.96 | $1.16 | $1.52 | $1.46 | $1.61 | $1.55 | $1.47 | $1.14 | -$0.82 | $1.58 | $1.55 | $1.14 | $1.16 | $1.59 | $1.46 | $1.19 | $1.22 | $1.42 | $1.36 | $1 | $0.93 | $1.03 | $1.12 | $0.98 | - | $1.11 | $1.25 | $0.86 | - | $1.14 | $1.18 | $0.83 | - | $0.68 | $0.94 | $0.77 | - | $0.75 | $0.87 | $0.71 | - | $0.71 | $0.80 | $0.50 | - | $0.54 | $0.79 | $0.51 | - | $0.61 | $0.65 | $0.60 | - | $0.62 | $0.64 | $0.51 | - | $0.56 | $0.58 | $0.39 | - | $0.34 | $0.34 | $0.36 | - | $0.29 | $0.24 | $0.30 | - | $0.18 | $0.69 | $0.81 | - | $0.60 | $0.67 | $0.76 | - | $0.37 | $0.63 | $0.73 | - | $0.48 | $0.57 | $0.55 | - | $0.46 | $0.69 | $0.70 | - | $0.64 | $0.45 | $0.34 | - | $0.27 | $0.38 | $0.32 | - | $0.27 | $0.38 | $0.35 | - | $0.24 | $0.34 | $0.32 | - | $0.23 | $0.31 | $0.31 | - | $0.22 | $0.30 | $0.30 | - | $0.22 | $0.27 | $0.27 | - | $0.19 | $0.20 | $0.23 | - | $0.15 | $0.16 | $0.16 | - | $0.13 | $0.16 | $0.15 | - | $0.13 | $0.13 | $0.13 | - | $0.12 |
EBIT | $415.5M | -$557.4M | $417M | $43.7M | -$602.9M | -$567.1M | $165.5M | $346.4M | $410.4M | $295.3M | $284.5M | $270.5M | -$643.3M | $313.3M | $292.6M | $180.2M | $298.2M | $149.1M | $309.1M | $248.3M | $235.7M | $405M | $348.6M | $359.7M | $344M | $287.6M | $328.2M | $256.1M | $151M | $208.8M | $323M | $226.7M | $311.6M | $159.1M | $333.4M | $231M | $202.2M | $237.9M | $306.5M | $294.9M | $250.7M | $318.9M | $312.2M | $267.2M | -$100.3M | $255.2M | $255.1M | $192.9M | $200.4M | $264.9M | $250.5M | $213.3M | $212.85M | $257.8M | $248.1M | $190.9M | $186.72M | $200.83M | $212.65M | $182.25M | $166.32M | $213.91M | $240.23M | $166.29M | $181.88M | $211.4M | $232.48M | $170.19M | $121.64M | $136.32M | $92.63M | $75.75M | $66.47M | $72.55M | $87.13M | $69.23M | $70.36M | $64.18M | $75.1M | $49.6M | $54.93M | $60.24M | $83.4M | $54.09M | $54.88M | $67.73M | $73.6M | $53.36M | $29.39M | $51.57M | $54.2M | $43.34M | $41.43M | $51.02M | $51.46M | $32.41M | $14.6M | $15.21M | $14.78M | $15.23M | $14.26M | $12.75M | $11.56M | $16.07M | $684K | $8.25M | $15.1M | $17.2M | $14.58M | $13.6M | $14.3M | $16.6M | $14.96M | $12.3M | $13.9M | $16M | $15.3M | $11M | $13.5M | $13.2M | $8.29M | $12.7M | $16.7M | $16.4M | $11.6M | $14.9M | $20.7M | $15.2M | $7.08M | $11.8M | $17.5M | $14.3M | $15.6M | $11.7M | $16.9M | $15.4M | $14.5M | $10.9M | $15M | $14.2M | $13.5M | $10.2M | $14.4M | $13.5M | $12.8M | $9.6M | $13.9M | $12.7M | -$230.5M | $85M | $100.3M | $88.1M | -$197.1M | $75.4M | $82.2M | $77.1M | -$181M | $67.6M | $78.1M | $69.4M | -$168.6M | $62M | $71.6M | $64.1M | -$140.8M | $54.3M | $60.5M | $52.7M | -$134.5M | $51.4M |
EBITDA | $554.4M | $553.4M | $565.9M | $184.9M | $537.8M | $617.8M | $565M | $482.5M | $572.8M | $517.4M | $397.7M | $360.5M | $469.4M | $429.3M | $406M | $290.9M | $415.2M | $416.7M | $426.3M | $364M | $373.2M | $517.2M | $462.2M | $473.4M | $464M | $455.4M | $442.9M | $369M | $373.4M | $445.7M | $459.6M | $346.3M | $415.8M | $445.3M | $445.3M | $364.1M | $374M | $435.9M | $437.9M | $422.8M | $398.1M | $467.6M | $450.5M | $398.8M | $18M | $324.2M | $321M | $264.7M | $268.6M | $337M | $321.6M | $281.2M | $280.26M | $324.6M | $319.7M | $275.1M | $274.42M | $270.25M | $289.95M | $244.63M | $243.08M | $287.57M | $287.68M | $244.42M | $237.01M | $271.94M | $285.83M | $230.33M | $203.36M | $214.88M | $114.61M | $95.3M | $84.12M | $92.18M | $106.59M | $82.94M | $87.22M | $79.48M | $89.45M | $66.07M | $75.91M | $78.55M | $109M | $74.15M | $81.23M | $89.23M | $91.79M | $70.47M | $33.89M | $62.68M | $66.72M | $55.08M | $55.29M | $64M | $63.6M | $45.4M | $23.58M | $22.85M | $22.21M | $22.34M | $21.07M | $19.43M | $20.63M | $22.55M | $773K | $8.08M | $14.8M | $16.8M | $15.69M | $13.5M | $13.7M | $15.7M | $16.05M | $11.3M | $13.2M | $15.2M | $16.74M | $10.6M | $13M | $12.9M | $5.08M | $12.1M | $15.4M | $15.4M | $12.17M | $14.1M | $19.2M | $14.3M | $6.87M | $11.2M | $17.4M | $13.9M | $15.3M | $10.6M | $16.6M | $14.9M | $13.9M | $10.6M | $14.5M | $13.5M | $12.7M | $9.9M | $14.1M | $13.1M | $12.3M | $9.2M | $13.6M | $12M | -$230.5M | $85M | $100.3M | $88.1M | -$197.1M | $75.4M | $82.2M | $77.1M | -$181M | $67.6M | $78.1M | $69.4M | -$168.6M | $62M | $71.6M | $64.1M | -$140.8M | $54.3M | $60.5M | $52.7M | -$134.5M | $51.4M |