SM Energy Company(SM:US)
Market Cap$9.468B
Key Metrics
Price$39.50
Revenue (TTM)$3.775B
Holders Revenue (TTM)$164M
Gross Profit (TTM)$1.318B
Earnings (TTM)$130.73M
EBITDA (TTM)$2.3B
Op. Margin (TTM)24.57%
Dividend Yield1.6%
Holders Yield1.73%
Cash on hand$449M
Total Assets$19.144B
Net Assets$6.868B
Total Debt$7.976B
Key Metrics
Price$39.50
Revenue (TTM)$3.775B
Holders Revenue (TTM)$164M
Gross Profit (TTM)$1.318B
Earnings (TTM)$130.73M
EBITDA (TTM)$2.3B
Op. Margin (TTM)24.57%
Dividend Yield1.6%
Holders Yield1.73%
Cash on hand$449M
Total Assets$19.144B
Net Assets$6.868B
Total Debt$7.976B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.477B | $702.3M | $811.01M | $785.08M | $839.62M | $835.86M | $642.38M | $633.45M | $559.6M | $606.86M | $639.7M | $546.56M | $570.78M | $669.25M | $827.56M | $990.38M | $858.72M | $852.37M | $759.81M | $562.57M | $423.17M | $320.29M | $282.01M | $169.63M | $355.73M | $451.15M | $390.32M | $406.91M | $340.87M | $392.93M | $458.58M | $404.42M | $384.23M | $340M | $297.27M | $287.85M | $335.28M | $346.24M | $330.27M | $291.77M | $212.1M | $299.2M | $368.74M | $444.26M | $401.74M | $595.18M | $624.22M | $672.45M | $629.76M | $608.24M | $613.11M | $559.36M | $484.18M | $469.8M | $386.98M | $328.41M | $377.42M | $610.66M | $537.42M | $384.2M | $291.79M | $294.12M | $213.85M | $195.35M | $236.56M | $242M | $185.79M | $205.2M | $199.22M | $258.17M | $324.09M | $356.94M | $362.1M | $275.25M | $246.69M | $247.15M | $221.01M | $202.69M | $198.04M | $182.07M | $193.59M | $227.89M | $203.3M | $166.69M | $143.82M | $125.96M | $108.08M | $111.7M | $96.48M | $98.03M | $91M | $103.79M | $101.2M | $55.26M | $48.34M | $50.03M | $42.77M | $40.67M | $42.66M | $55.78M | $68.35M | $60.75M | $53.84M | $46.82M | $37.03M | $24.1M | $19.9M | $15.99M | $14.1M | $22.5M | $16.7M | $20.3M | $19.1M | $21.8M | $18.5M | $19.9M | $30.9M | $19.4M | $15.1M | $13.6M | $11.4M | $11.3M | $8.4M | $9M | $10M | $9.7M | $14.1M | $11.8M | $9.2M | $10.5M | $9.7M | $9.7M | $8.6M | $12.3M | $12.8M | $12.8M | $12.7M | $7.1M | $6.9M | $6.9M | $6.9M | $6.9M | $6.9M | $6.9M | $6.9M |
Cost of Revenue | $860M | $525.62M | $554.41M | $517M | $494.97M | $475.12M | $351.32M | $316.27M | $303.56M | $326.45M | $327.62M | $303.42M | $296.54M | $294.28M | $305.83M | $320.42M | $304.17M | $343.3M | $338.45M | $330.17M | $267.89M | $284.9M | $276.97M | $261.3M | $353.04M | $355.91M | $340.17M | $329.38M | $299.05M | $303.42M | $328.74M | $269.17M | $251.35M | $254.23M | $257.25M | $277.61M | $275.86M | $323.46M | $346.49M | $359.61M | $358.75M | $423.18M | $428.45M | $393.39M | $413.55M | $439.92M | $361.65M | $365.38M | $340.92M | $423.04M | $354.71M | $375.47M | $324.34M | $845.84M | $294.88M | $252.74M | $256.7M | $153.24M | $98.49M | $70.49M | $85.67M | $92.16M | $59.84M | $61.55M | $48.34M | $82.52M | $78.73M | $82.56M | $82.81M | $94.51M | $106.35M | $111.24M | $91.53M | $81.06M | $77.97M | $79.31M | $71.34M | $50.14M | $58.74M | $61.85M | $52M | $68.47M | $56.38M | $39.89M | $39.24M | $34.73M | $36.53M | $28.14M | $31.59M | $26.19M | $33.8M | $32.99M | $29.56M | $10.32M | $20.16M | $18.49M | $21.64M | $19.41M | $19.1M | $16.27M | $21.06M | $15.28M | $12.18M | $11.75M | $10.83M | $12.8M | $6.7M | $5.16M | $5.7M | $6.7M | $7.4M | $7.2M | $7.2M | $6.1M | $6.9M | $5.6M | $5.5M | $6.4M | $5.4M | $4.8M | $5.8M | $6.6M | $4.5M | $5.3M | $4.3M | $5.7M | $5.8M | $4.1M | $4.3M | $8.2M | $3.3M | $3.5M | $3.3M | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $617M | $176.67M | $256.6M | $268.08M | $344.65M | $360.74M | $291.06M | $317.18M | $256.03M | $280.41M | $312.08M | $243.14M | $274.24M | $374.97M | $521.73M | $669.96M | $554.55M | $509.07M | $421.37M | $232.4M | $155.28M | $35.4M | $5.05M | -$91.67M | $2.69M | $95.24M | $50.15M | $77.53M | $41.82M | $89.51M | $129.84M | $135.25M | $132.87M | $85.78M | $40.02M | $10.25M | $59.42M | $22.78M | -$16.22M | -$67.84M | -$146.65M | -$123.98M | -$59.71M | $50.87M | -$11.82M | $155.26M | $262.57M | $307.08M | $288.84M | $185.2M | $258.39M | $183.89M | $159.84M | -$376.04M | $92.1M | $75.67M | $120.72M | $457.41M | $438.93M | $313.71M | $206.12M | $201.95M | $154.01M | $133.79M | $188.22M | $159.48M | $107.06M | $122.63M | $116.41M | $163.66M | $217.74M | $245.7M | $270.57M | $194.19M | $168.72M | $167.84M | $149.67M | $152.56M | $139.3M | $120.23M | $141.59M | $159.43M | $146.92M | $126.8M | $104.58M | $91.23M | $71.55M | $83.56M | $64.9M | $71.84M | $57.2M | $70.79M | $71.65M | $44.93M | $28.18M | $31.54M | $21.13M | $21.26M | $23.55M | $39.51M | $47.29M | $45.47M | $41.65M | $35.07M | $26.2M | $11.3M | $13.2M | $10.82M | $8.4M | $15.8M | $9.3M | $13.1M | $11.9M | $15.7M | $11.6M | $14.3M | $25.4M | $13M | $9.7M | $8.8M | $5.6M | $4.7M | $3.9M | $3.7M | $5.7M | $4M | $8.3M | $7.7M | $4.9M | $2.3M | $6.4M | $6.2M | $5.3M | - | - | - | - | - | - | - | - | - | - | - | - |
| $218M | $65.78M | $55.6M | $51.48M | $51.14M | $53.47M | $46.39M | $49.92M | $49.49M | $51M | $41.13M | $45.46M | $53.52M | $42.48M | $37.03M | $52.92M | $34.29M | $48.44M | $77.21M | $33.93M | $12.76M | $46M | $35.56M | $45.06M | $39.36M | $74.33M | $45.23M | $40.86M | $43.77M | $48.87M | $52.19M | $42.92M | $46.02M | $59.27M | $42.68M | $45.47M | $45.49M | $60.05M | $40.24M | $49.36M | $53.18M | $61.26M | $60.26M | $73.97M | $93.83M | $72.52M | $75.3M | $61.25M | $62.7M | $13.21M | $71.22M | $85.91M | $61.55M | $30.68M | $70.61M | $48.17M | $62.14M | -$43.02M | $41.06M | $36.91M | $38.57M | $40.85M | $40.66M | $39.9M | $37.38M | $31.93M | $32.68M | $37.71M | $596K | -$95.93M | -$7.4M | $89.53M | $41.87M | $71.83M | $13.37M | $13.74M | $29.71M | $41.56M | $6.08M | $3.91M | $24.04M | $51.11M | $64.57M | $16.14M | $15.49M | $21.46M | $12.83M | $26.3M | $8.32M | $14.56M | $9.83M | $7.18M | $6.34M | $12.58M | $5.26M | $3.26M | $3.94M | $6.1M | $4.32M | $3.65M | $4.28M | $10.02M | $2.34M | $2.92M | $2.76M | $11.8M | $3.3M | $2.03M | $2.2M | $12.1M | $10.5M | $2.9M | $3.7M | $6.8M | $1.5M | $1.5M | $3M | $2.8M | $1.4M | $2M | $2.2M | $1M | $1.5M | $1M | $1.7M | $4.9M | $1.6M | $1.3M | $1.8M | $1.1M | $900K | $1.3M | $2.2M | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $174M | $40.25M | $39.32M | $42.1M | $39.34M | $41.91M | $35.14M | $31.11M | $30.18M | $36.64M | $29.26M | $27.5M | $27.67M | $32.84M | $28.43M | $28.29M | $25M | $37.06M | $25.53M | $24.64M | $24.71M | $20.03M | $24.45M | $27.23M | $27.45M | $37.21M | $32.58M | $30.92M | $32.09M | $30.44M | $29.46M | $28.92M | $27.68M | $35.02M | $27.56M | $28.24M | $28.82M | $33.31M | $32.68M | $28.2M | $32.24M | $33.64M | $37.78M | $42.61M | $43.64M | $52.24M | $41.7M | $38.12M | $35.05M | $47.98M | $33.92M | $35.37M | $32.28M | $28.37M | $32.17M | $31.13M | $28.14M | $35.57M | $29.79M | $27.31M | $25.86M | $31.56M | $26.22M | $25.4M | $23.49M | $20.69M | $20.79M | $18.16M | $16.4M | -$4.24M | $24.15M | $21.87M | $21.13M | $22.2M | $13.11M | $13.7M | $12.89M | $7.93M | $9.73M | $10.43M | $24.04M | $9.52M | $9.77M | $13.79M | $14.98M | -$6.69M | $5.47M | $8.72M | $7.74M | $9.67M | $9.12M | $6.02M | $6.15M | $11.74M | $4.39M | $3.02M | $3.14M | $3.53M | $2.8M | $3.54M | $4.02M | $10.02M | $2.34M | $2.33M | $2.76M | $11.8M | $3.3M | $2.03M | $2.2M | $12.1M | $10.5M | $2.9M | $3.7M | $6.8M | $1.5M | $1.5M | $3M | $2.8M | $1.4M | $2M | $2.2M | $1M | $1.5M | $1M | $1.7M | $4.9M | $1.6M | $1.3M | $1.8M | $1.1M | $900K | $1.3M | $2.2M | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $44M | $25.53M | $16.28M | $9.38M | $11.8M | $11.56M | $11.25M | $18.8M | $19.32M | $14.36M | $11.88M | $17.96M | $25.85M | $9.64M | $8.6M | $24.63M | $9.3M | $11.37M | $51.68M | $9.29M | -$11.96M | $25.97M | $11.11M | $17.83M | $11.92M | $37.12M | $12.65M | $9.94M | $11.68M | $18.43M | $22.73M | $14M | $18.34M | $24.25M | $15.12M | $17.23M | $16.68M | $26.74M | $7.57M | $21.16M | $20.95M | $27.61M | $22.48M | $31.37M | $50.19M | $20.28M | $33.6M | $23.14M | $27.65M | -$34.77M | $37.3M | $50.53M | $29.27M | $2.31M | $38.43M | $17.04M | $34M | -$78.58M | $11.27M | $9.6M | $12.71M | $9.29M | $14.44M | $14.5M | $13.9M | $11.25M | $11.89M | $19.55M | -$15.8M | -$91.69M | -$31.54M | $67.66M | $20.74M | $49.63M | $263K | $40K | $16.82M | $33.63M | -$3.64M | -$6.52M | - | $41.59M | $54.8M | $2.35M | $514K | $28.16M | $7.36M | $17.58M | $585K | $4.89M | $707K | $1.17M | $196K | $840K | $873K | $243K | $801K | $2.56M | $1.52M | $118K | $261K | - | - | $592K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $399M | $110.89M | $201M | $216.6M | $293.5M | $307.27M | $244.67M | $267.26M | $206.54M | $229.41M | $270.95M | $197.68M | $220.72M | $332.49M | $484.7M | $617.04M | $520.26M | $460.64M | $344.15M | $198.47M | $142.52M | -$10.6M | -$30.51M | -$136.73M | -$36.67M | $20.91M | $4.93M | $36.67M | -$1.95M | $40.64M | $77.65M | $92.33M | $86.85M | $26.5M | -$2.66M | -$35.23M | $13.92M | -$37.27M | -$56.46M | -$117.21M | -$199.84M | -$185.23M | -$119.97M | -$23.1M | -$105.65M | $82.74M | $187.27M | $245.82M | $226.14M | $171.99M | $187.17M | $97.99M | $98.29M | $116.89M | $21.5M | $27.5M | $58.58M | $333.13M | $274.8M | $161.41M | $62.19M | $66.29M | $29.55M | $14.13M | $73.07M | $57.59M | $7.42M | $14.53M | $24.1M | $147.59M | $146.12M | $69.87M | $158.35M | $57.44M | $96.29M | $99.45M | $71M | $66.59M | $93.4M | $80.41M | $83.16M | $76.49M | $45.4M | $76.75M | $59.53M | $40.32M | $37.25M | $36.59M | $35.95M | $36.57M | $26.61M | $42.01M | $46.42M | $17.09M | $10.08M | $15M | $4.13M | $1.69M | $5.53M | $22.97M | $31.72M | $22.13M | $29.68M | $23.83M | $14.58M | -$7.1M | $4.6M | $3.51M | $800K | -$3.7M | -$6.8M | $3.7M | $2.8M | $2.6M | $6.1M | $8.8M | $18.4M | $6.6M | $5M | $3.9M | $500K | $700K | $200K | $300K | $1.4M | -$3.3M | $4M | $3.7M | $800K | -$600K | $3.1M | $2.5M | $1.3M | -$12.7M | $12.8M | $12.8M | $12.7M | -$14.3M | $6.9M | $6.9M | $6.9M | -$12.7M | $6.9M | $6.9M | $6.9M |
| -$809M | $30.31M | $3.29M | $35.9M | -$61.5M | -$65.84M | $52.98M | -$3.38M | -$43.27M | $62.41M | -$94.59M | -$5.71M | $33.34M | -$9.16M | $115.92M | -$206.85M | -$458.63M | -$25.7M | -$258.6M | -$421.63M | -$393.68M | -$188M | -$90.75M | $10.79M | -$474.23M | -$150.67M | $53.42M | $27.31M | -$221.66M | $351.12M | -$250.32M | -$76.04M | $329.54M | -$169.91M | -$125.72M | -$155.74M | $105.02M | -$293.34M | -$8.18M | -$147.37M | -$342.24M | -$351.88M | $118.95M | -$75.11M | $19.14M | $447.98M | $146.41M | -$149.99M | -$121.64M | -$156.24M | -$74.12M | $24.77M | -$71.18M | -$221.04M | -$82.57M | $12.18M | -$16.57M | -$525.4M | $88.64M | $35.97M | -$91.75M | -$7.79M | -$4.76M | $16.37M | $128.02M | -$55.08M | -$14.44M | -$27.95M | -$165.64M | -$265.02M | -$8.58M | -$18.81M | -$7.5M | -$51.37M | -$2.14M | -$2.97M | -$19.79M | -$28.26M | -$8.72M | -$24.13M | -$4.95M | -$32.58M | -$56.43M | -$30.34M | -$3.74M | -$22.89M | -$8.85M | -$17.58M | -$725K | $3.72M | -$4.6M | -$866K | - | -$9.73M | $4.65M | $3.41M | -$704K | -$2.26M | -$1.24M | - | - | $5.87M | -$3.16M | -$651K | -$3.5M | $0 | - | -$1.26M | $100K | -$7.9M | -$9.2M | -$200K | $200K | -$400K | $400K | $100K | $300K | $1.2M | $100K | - | $200K | -$600K | $100K | $100K | $100K | $300K | -$300K | -$100K | - | -$700K | -$700K | -$600K | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | $1.88M | $828K | $182K | $113K | $783K | $18.02M | $6.33M | $6.77M | $6.05M | $4.11M | $4.99M | $4.7M | - | $1.55M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $5K | $6K | - | - | $25K | $571K | - | - | - | $26K | $3K | $28K | $24K | $12K | $19K | $126K | $5K | $70K | $84K | $27K | $227K | $128K | $53K | $85K | $54K | $129K | $10K | $90K | $105K | $22K | - | $239K | $59K | $97K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $113M | $43.13M | $42.94M | $42.56M | $44.37M | $46.3M | $50.68M | $21.81M | $21.87M | $23.92M | $23.11M | $22.15M | $22.46M | $22.64M | $22.83M | $35.5M | $39.39M | $40.09M | $40.86M | $39.54M | $39.87M | $40.51M | $41.52M | $40.35M | $41.51M | $40.91M | $40.58M | $39.63M | $37.98M | $38.06M | $38.11M | $41.65M | $43.09M | $43.62M | $44.09M | $44.6M | $46.95M | $46.36M | $47.21M | $34.04M | $31.09M | $31.57M | $33.16M | $30.78M | $32.65M | $27.7M | $22.62M | $24.04M | $24.19M | $24.54M | $24.49M | $21.58M | $19.1M | $18.37M | $18.36M | $12.71M | $14.28M | $12.21M | $9.37M | $14.55M | $9.71M | $4.73M | $6.34M | $6.34M | $6.79M | $7.53M | $7.57M | $7.66M | $6.1M | - | $7.03M | $7.24M | $6.59M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$696M | $71.56M | $45.4M | $78.28M | -$17.24M | -$20.33M | $85.65M | $12.1M | -$28.17M | $80.27M | -$75.59M | $11.44M | $51.1M | $13.48M | $137.19M | -$171.35M | -$419.25M | $14.38M | -$217.74M | -$382.1M | -$353.81M | -$147.49M | -$49.23M | $51.15M | -$432.72M | -$109.76M | $94M | $66.94M | -$183.68M | $389.17M | -$212.21M | -$34.38M | $372.62M | -$126.29M | -$81.63M | -$111.15M | $151.97M | -$246.99M | $39.03M | -$113.34M | -$311.16M | -$320.32M | $152.11M | -$44.36M | $51.21M | $475.68M | $169.04M | -$125.95M | -$97.48M | -$131.7M | -$49.66M | $46.32M | -$52.09M | -$202.69M | -$64.33M | $24.89M | -$2.36M | -$513.27M | $97.99M | $50.29M | -$82.16M | -$3.12M | $1.5M | $22.66M | $134.68M | -$47.56M | -$6.97M | -$20.39M | -$159.57M | -$265.02M | -$1.8M | -$11.62M | -$1.01M | -$51.37M | -$2.14M | -$2.97M | -$19.79M | -$28.26M | -$8.72M | -$24.13M | -$4.95M | -$32.58M | -$56.43M | -$30.34M | -$3.74M | -$22.89M | -$8.85M | -$17.58M | -$725K | $3.72M | -$4.6M | -$866K | - | -$9.73M | $4.65M | $3.41M | -$704K | -$2.26M | -$1.24M | - | - | $5.87M | -$3.16M | -$651K | -$3.5M | $0 | - | -$1.26M | $100K | -$7.9M | -$9.2M | -$200K | $200K | -$400K | $400K | $100K | $300K | $1.2M | $100K | - | $200K | -$600K | $100K | $100K | $100K | $300K | -$300K | -$100K | - | -$700K | -$700K | -$600K | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$410M | $141.2M | $204.29M | $252.5M | $232M | $241.42M | $297.65M | $263.88M | $163.27M | $291.81M | $176.36M | $191.97M | $254.06M | $323.33M | $600.62M | $410.2M | $61.63M | $434.93M | $85.55M | -$223.16M | -$251.16M | -$198.6M | -$121.26M | -$125.94M | -$510.9M | -$129.76M | $58.35M | $63.98M | -$223.61M | $391.76M | -$172.67M | $16.3M | $416.39M | -$143.4M | -$128.38M | -$190.97M | $118.94M | -$330.61M | -$64.64M | -$264.58M | -$542.09M | -$537.11M | -$1.03M | -$98.21M | -$86.51M | $530.71M | $333.69M | $95.83M | $104.47M | $15.75M | $113.02M | $122.73M | $27.11M | -$104.15M | -$61.07M | $39.68M | $42.02M | -$192.27M | $363.44M | $197.38M | -$29.56M | $58.51M | $24.8M | $30.5M | $201.09M | $2.51M | -$7.02M | -$13.42M | -$141.54M | -$193.04M | $137.54M | $51.07M | $150.84M | $50.69M | $91.62M | $94.39M | $63.56M | $65.97M | $85.14M | $64.08M | $80.13M | $79.54M | $42.32M | $60.58M | $55.8M | $41.31M | $35.13M | $35.26M | $34.54M | $39.1M | $22.55M | $39.99M | $44.43M | $11.4M | $11.88M | $15.86M | $3.44M | $1.7M | $5.6M | $23.12M | $31.87M | $24.58M | $28.39M | $23.97M | $12.35M | -$7.6M | $3.9M | $2.89M | $600K | -$8.1M | -$11.7M | $3.2M | $2.5M | $2M | $6.3M | $8.6M | $18M | $6.9M | $4.7M | $3.5M | $500K | -$600K | -$100K | - | $1.4M | -$3.6M | $3.6M | $3.3M | $700K | -$1.3M | $2.4M | $2M | $1.4M | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$75M | $32.23M | $49.21M | $50.84M | $49.73M | $53.14M | $57.13M | $53.59M | $32.07M | $44.7M | -$45.98M | $42.09M | $55.51M | $64.87M | $119.38M | $86.71M | $12.86M | $10.03M | -$39K | -$162K | $106K | -$33.43M | -$22.97M | -$36.69M | -$99.01M | -$27.71M | $16.11M | $13.59M | -$46.04M | $82.03M | -$36.75M | -$901K | $98.99M | -$117.15M | -$39.27M | -$71.06M | $44.51M | -$129.67M | -$23.73M | -$95.9M | -$194.88M | -$196.86M | -$4.14M | -$40.7M | -$33.45M | $198.99M | $124.75M | $36.05M | $38.86M | $8.76M | $42.33M | $46.21M | $10.38M | -$37.01M | -$22.74M | $14.8M | $15.68M | -$71.56M | $133.35M | $72.85M | -$11.06M | $21.37M | $9.35M | $12.43M | $74.92M | $1.52M | -$2.6M | -$5.1M | -$53.92M | -$67M | $50.54M | $18.6M | $55.87M | $17.82M | $33.97M | $35.15M | $23.61M | $22.44M | $29.27M | $24M | $29.61M | $28.3M | $14.99M | $22.32M | $20.69M | $14.68M | $12.56M | $13.43M | $13.09M | $14.43M | $8.77M | $15.67M | $17.07M | $4.42M | $4.21M | $5.27M | $1.12M | $729K | $734K | $8.89M | $11.48M | $8.58M | $11.25M | $9.37M | $4.46M | -$2.9M | $1.4M | $982K | $200K | -$3.3M | -$4M | $1.1M | $800K | $600K | $2.2M | $3M | $6.4M | $2.5M | $1.6M | $1.2M | $100K | -$600K | -$200K | - | $100K | -$1.6M | $800K | $1M | $100K | -$800K | $700K | $800K | $400K | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$335M | $108.98M | $155.09M | $201.67M | $182.27M | $188.28M | $240.52M | $210.29M | $131.2M | $247.11M | $222.34M | $149.87M | $198.55M | $258.46M | $481.24M | $323.49M | $48.76M | $424.9M | $85.59M | -$223M | -$251.27M | -$165.18M | -$98.29M | -$89.25M | -$411.9M | -$102.06M | $42.23M | $50.39M | -$177.57M | $309.73M | -$135.92M | $17.2M | $317.4M | -$26.26M | -$89.11M | -$119.91M | $74.43M | -$200.95M | -$40.91M | -$168.68M | -$347.21M | -$340.26M | $3.11M | -$57.51M | -$53.06M | $331.73M | $208.94M | $59.78M | $65.61M | $7M | $70.69M | $76.52M | $16.73M | -$67.14M | -$38.34M | $24.89M | $26.34M | -$120.71M | $230.1M | $124.53M | -$18.5M | $37.14M | $15.45M | $18.07M | $126.18M | $990K | -$4.42M | -$8.32M | -$87.62M | -$126.04M | $87M | $32.47M | $94.97M | $32.87M | $57.65M | $59.24M | $39.95M | $43.53M | $55.88M | $40.08M | $50.53M | $51.24M | $27.33M | $38.26M | $35.1M | $26.63M | $22.57M | $21.84M | $21.45M | $25.28M | $14.49M | $24.62M | $32.99M | $7.28M | $7.96M | $10.83M | $3.12M | $309K | $5.14M | $14.35M | $20.65M | $14.82M | $17.08M | $15.19M | $8.53M | -$3.9M | $3M | $2.12M | $400K | -$4.8M | -$7.7M | $2.1M | $1.7M | $1.6M | $4.1M | $5.9M | $11.6M | $4.4M | $3.1M | $2.4M | $500K | $100K | $100K | $300K | $1.3M | -$2M | $2.8M | $2.3M | $600K | -$500K | $1.7M | $1.2M | $1.3M | $2.3M | $4.5M | $4.4M | $4.3M | $900K | $800K | $800K | $700K | $1M | $900K | $800K | $700K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$665K | -$600K | -$707K | -$299K | -$196K | -$300K | -$286K | -$243K | -$801K | - | -$283K | -$118K | -$261K | - | $56K | -$592K | -$642K | -$800K | -$500K | -$213K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$335M | $108.98M | $155.09M | $201.67M | $182.27M | $188.28M | $240.52M | $210.29M | $131.2M | $247.11M | $222.34M | $149.87M | $198.55M | $258.46M | $481.24M | $323.49M | $48.76M | $424.9M | $85.59M | -$223M | -$251.27M | -$165.18M | -$98.29M | -$89.25M | -$411.9M | -$102.06M | $42.23M | $50.39M | -$177.57M | $309.73M | -$135.92M | $17.2M | $317.4M | -$26.26M | -$89.11M | -$119.91M | $74.43M | -$200.95M | -$40.91M | -$168.68M | -$347.21M | -$340.26M | $3.11M | -$57.51M | -$53.06M | $331.73M | $208.94M | $59.78M | $65.61M | $7M | $70.69M | $76.52M | $16.73M | -$67.14M | -$38.34M | $24.89M | $26.34M | -$120.71M | $230.1M | $124.53M | -$18.5M | $37.14M | $15.45M | $18.07M | $126.18M | $990K | -$4.42M | -$8.32M | -$87.62M | -$126.04M | $87M | $32.47M | $94.97M | $32.87M | $57.65M | $59.24M | $39.95M | $43.53M | $55.88M | $40.08M | $50.53M | $51.24M | $27.33M | $38.26M | $35.1M | $26.63M | $22.57M | $21.84M | $20.78M | $24.68M | $13.79M | $24.32M | $32.8M | $6.98M | $7.67M | $10.59M | $2.32M | $309K | $4.86M | $14.23M | $20.39M | $14.82M | $17.14M | $14.6M | $7.89M | -$4.7M | $2.5M | $1.91M | $400K | -$4.8M | -$7.7M | $2.1M | $1.7M | $1.6M | $4.1M | $5.9M | $11.6M | $4.4M | $3.1M | $2.4M | $500K | $100K | $100K | $300K | $1.3M | -$2M | $2.8M | $2.3M | $600K | -$500K | $1.7M | $1.2M | $1.3M | $2.3M | $4.5M | $4.4M | $4.3M | $900K | $800K | $800K | $700K | $1M | $900K | $800K | $700K |
Shares Outstanding (Basic) | 199M | 115M | 114.83M | 114.52M | 114.52M | 114.42M | 114.41M | 114.63M | 115.64M | 115.97M | 117.82M | 119.41M | 121.67M | 122.49M | 123.2M | 121.91M | 121.91M | 121.54M | 121.46M | 118.36M | 114.76M | 114.53M | 114.37M | 113.01M | 113.01M | 112.85M | 112.8M | 112.26M | 112.25M | 112.14M | 112.11M | 111.7M | 111.7M | 111.61M | 111.58M | 111.28M | 111.26M | 91.44M | 78.47M | 68.1M | 68.08M | 67.98M | 67.96M | 67.48M | 67.46M | - | 67.38M | 67.07M | 67.06M | 67M | 66.94M | 66.3M | 66.21M | 66.1M | 65.75M | 64.59M | 64.1M | - | 63.9M | 63.64M | 63.45M | - | 63.03M | 62.92M | 62.79M | - | 62.51M | 62.42M | 62.34M | - | 62.19M | 61.71M | 62.86M | - | 63.42M | 63.58M | 57.01M | - | 55.4M | 57.08M | 57.23M | - | 56.64M | 56.96M | 57.23M | - | 57.09M | 114.33M | 119.1M | - | 63.06M | 62.96M | 60.71M | - | 55.75M | 55.65M | 55.57M | - | 55.58M | 56.27M | 56.47M | - | 55.84M | 27.62M | 55.05M | - | 45.45M | 43.65M | 40M | - | 42.78M | 42M | 42.5M | - | 43.16M | 43.7M | 38.67M | - | 34.44M | 32M | 33.33M | - | 30M | 30M | 37.14M | - | 35M | 35.38M | 30M | - | 34M | 34.29M | 32.5M | - | 29.03M | 28.39M | 27.74M | - | 32M | 32M | 28M | - | 30M | 32M | 28M |
Shares Outstanding (Diluted) | 199M | 115M | 115.23M | 114.79M | 114.95M | 115.04M | 114.99M | 115.72M | 116.46M | 116.59M | 118.33M | 120.07M | 122.29M | 123.4M | 124.28M | 124.34M | 124.18M | 124.02M | 123.85M | 118.36M | 114.76M | 114.53M | 114.37M | 113.01M | 113.01M | 112.85M | 113.33M | 112.93M | 112.25M | 113.29M | 112.11M | 113.63M | 112.88M | 111.61M | 111.58M | 111.28M | 111.33M | 91.44M | 78.47M | 68.1M | 68.08M | 67.98M | 68.12M | 67.48M | 67.46M | - | 68.43M | 68.24M | 68.13M | 68.35M | 68.25M | 67.89M | 67.52M | 66.1M | 65.75M | 67.56M | 67.85M | - | 67.39M | 66.91M | 63.45M | - | 64.79M | 64.57M | 64.38M | - | 62.51M | 62.42M | 62.34M | - | 63.08M | 62.75M | 64.05M | - | 64.73M | 65.12M | 64.91M | - | 64.93M | 66.95M | 67.33M | - | 66.74M | 66.77M | 67.05M | - | 66.2M | 132.24M | 136.77M | - | 71.66M | 71.6M | 69.72M | - | 56.9M | 56.86M | 56.59M | - | 56.5M | 57.43M | 57.86M | - | 57.07M | 28.17M | 55.68M | - | 45.45M | 43.74M | 40M | - | 42.78M | 42M | 42.5M | - | 45.56M | 43.7M | 38.67M | - | 34.44M | 32M | 33.33M | - | 30M | 30M | 37.14M | - | 35M | 35.38M | 30M | - | 34M | 34.29M | 32.5M | - | 29.03M | 28.39M | 27.74M | - | 32M | 32M | 28M | - | 30M | 32M | 28M |
EPS (Basic) | -$1.68 | $0.95 | $1.35 | $1.76 | $1.59 | $1.65 | $2.10 | $1.83 | $1.13 | $2.13 | $1.89 | $1.26 | $1.63 | $2.11 | $3.91 | $2.65 | $0.40 | $3.50 | $0.70 | -$1.88 | -$2.19 | -$1.44 | -$0.86 | -$0.79 | -$3.64 | -$0.90 | $0.37 | $0.45 | -$1.58 | $2.76 | -$1.21 | $0.15 | $2.84 | -$0.24 | -$0.80 | -$1.08 | $0.67 | -$2.20 | -$0.52 | -$2.48 | -$5.10 | -$5.01 | $0.05 | -$0.85 | -$0.79 | - | $3.10 | $0.89 | $0.98 | $0.10 | $1.06 | $1.15 | $0.25 | -$1.02 | -$0.58 | $0.39 | $0.41 | - | $3.60 | $1.96 | -$0.29 | - | $0.25 | $0.29 | $2.01 | - | -$0.07 | -$0.13 | -$1.41 | - | $1.40 | $0.53 | $1.51 | - | $0.91 | $0.93 | $0.70 | - | $1.01 | $0.70 | $0.88 | - | $0.48 | $0.67 | $0.61 | - | $0.40 | $0.19 | $0.18 | - | $0.22 | $0.39 | $0.54 | - | $0.14 | $0.19 | $0.04 | - | $0.085 | $0.26 | $0.36 | - | $0.31 | $0.27 | $0.14 | - | $0.055 | $0.045 | $0.01 | - | -$0.18 | $0.05 | $0.04 | - | $0.095 | $0.14 | $0.30 | - | $0.09 | $0.075 | $0.015 | - | $0.005 | $0.01 | $0.035 | - | $0.08 | $0.065 | $0.02 | - | $0.05 | $0.035 | $0.04 | - | $0.16 | $0.16 | $0.16 | - | $0.025 | $0.025 | $0.025 | - | $0.03 | $0.025 | $0.025 |
EPS (Diluted) | -$1.68 | $0.95 | $1.35 | $1.76 | $1.59 | $1.64 | $2.09 | $1.82 | $1.13 | $2.12 | $1.88 | $1.25 | $1.62 | $2.09 | $3.87 | $2.60 | $0.39 | $3.43 | $0.69 | -$1.88 | -$2.19 | -$1.44 | -$0.86 | -$0.79 | -$3.64 | -$0.90 | $0.37 | $0.45 | -$1.58 | $2.73 | -$1.21 | $0.15 | $2.81 | -$0.24 | -$0.80 | -$1.08 | $0.67 | -$2.20 | -$0.52 | -$2.48 | -$5.10 | -$5.01 | $0.05 | -$0.85 | -$0.79 | - | $3.05 | $0.88 | $0.96 | $0.10 | $1.04 | $1.13 | $0.25 | -$1.02 | -$0.58 | $0.37 | $0.39 | - | $3.41 | $1.86 | -$0.29 | - | $0.24 | $0.28 | $1.96 | - | -$0.07 | -$0.13 | -$1.41 | - | $1.38 | $0.52 | $1.48 | - | $0.89 | $0.91 | $0.63 | - | $0.88 | $0.61 | $0.76 | - | $0.42 | $0.59 | $0.54 | - | $0.36 | $0.17 | $0.17 | - | $0.21 | $0.36 | $0.49 | - | $0.14 | $0.19 | $0.04 | - | $0.085 | $0.25 | $0.36 | - | $0.30 | $0.26 | $0.14 | - | $0.055 | $0.045 | $0.01 | - | -$0.18 | $0.05 | $0.04 | - | $0.09 | $0.14 | $0.30 | - | $0.09 | $0.075 | $0.015 | - | $0.005 | $0.01 | $0.035 | - | $0.08 | $0.065 | $0.02 | - | $0.05 | $0.035 | $0.04 | - | $0.16 | $0.16 | $0.16 | - | $0.025 | $0.025 | $0.025 | - | $0.03 | $0.025 | $0.025 |
EBIT | -$297M | $184.33M | $247.23M | $295.06M | $276.37M | $287.72M | $348.33M | $285.69M | $185.14M | $315.73M | $199.47M | $214.11M | $276.52M | $345.97M | $623.44M | $445.69M | $101.01M | $475.02M | $126.42M | -$183.62M | -$211.29M | -$158.1M | -$79.74M | -$85.58M | -$469.39M | -$88.85M | $98.93M | $103.61M | -$185.63M | $429.82M | -$134.56M | $57.95M | $459.48M | -$99.79M | -$84.29M | -$146.37M | $165.89M | -$284.26M | -$17.43M | -$230.54M | -$511M | -$505.55M | $32.13M | -$67.43M | -$53.86M | $558.42M | $356.31M | $119.87M | $128.66M | $40.29M | $137.51M | $144.31M | $46.21M | -$85.78M | -$42.71M | $52.4M | $56.3M | -$180.06M | $372.82M | $211.93M | -$19.84M | $63.23M | $31.14M | $36.84M | $207.88M | $10.04M | $547K | -$5.76M | -$135.44M | -$202.66M | $144.57M | $58.31M | $157.44M | $57.44M | $96.29M | $99.45M | $71M | $66.59M | $93.4M | $80.41M | $83.16M | $76.49M | $45.4M | $76.75M | $59.53M | $40.32M | $37.25M | $36.59M | $35.95M | $36.57M | $26.61M | $42.01M | $46.42M | $17.09M | $10.08M | $15M | $4.13M | $1.69M | $5.53M | $22.97M | $31.72M | $22.13M | $29.68M | $23.83M | $14.58M | -$7.1M | $4.6M | $3.51M | $800K | -$3.7M | -$6.8M | $3.7M | $2.8M | $2.6M | $6.1M | $8.8M | $18.4M | $6.6M | $5M | $3.9M | $500K | $700K | $200K | $300K | $1.4M | -$3.3M | $4M | $3.7M | $800K | -$600K | $3.1M | $2.5M | $1.3M | -$12.7M | $12.8M | $12.8M | $12.7M | -$14.3M | $6.9M | $6.9M | $6.9M | -$12.7M | $6.9M | $6.9M | $6.9M |
EBITDA | $832M | $431.64M | $527.12M | $509.65M | $563.49M | $569.02M | $464.99M | $453.22M | $379.47M | $424.33M | $464.18M | $360.27M | $379.38M | $479.41M | $631.73M | $771.98M | $679.01M | $661.26M | $547.01M | $402.34M | $309.11M | $176.75M | $149.52M | $43.94M | $196.33M | $248.96M | $215.5M | $242.44M | $175.48M | $222.68M | $279.56M | $245.9M | $217.74M | $158.96M | $132.8M | $118.96M | $151.5M | $134.41M | $137.73M | $93.82M | $14.38M | $54.82M | $123.93M | $196.63M | $112.33M | $301.95M | $369.86M | $431.76M | $403.38M | $374.63M | $382.99M | $323.74M | $297.01M | $321.18M | $214.06M | $189.11M | $228.22M | $500.51M | $397.9M | $277.02M | $167.68M | $161.15M | $113.44M | $93.95M | $150.97M | $132.74M | $74.47M | $85.03M | $115.84M | $157.63M | $218.72M | $146.29M | $228.8M | $173.73M | $157.49M | $157.08M | $139.74M | $139.26M | $141.93M | $140.44M | $122.5M | $140.9M | $138.78M | $141M | $93.34M | $92.66M | $70.53M | $74.84M | $57.3M | $53.56M | $51.98M | $64.48M | $65.3M | $42.09M | $18.27M | $24.87M | $17.89M | $17.42M | $20.47M | $35.86M | $43.01M | $29.58M | $42.47M | $32.15M | $26.93M | -$500K | $9.92M | $10.06M | $6.1M | $11.6M | $8M | $10.4M | $8M | $9.3M | $9.8M | $12.7M | $22.1M | $9M | $8.2M | $6.9M | $3.2M | $4.3M | $2.3M | $2.6M | $3.9M | -$1.2M | $7M | $6.5M | $3.1M | $1.9M | $6.3M | $5.8M | $3.1M | -$12.7M | $12.8M | $12.8M | $12.7M | -$14.3M | $6.9M | $6.9M | $6.9M | -$12.7M | $6.9M | $6.9M | $6.9M |