Stanley Black & Decker Inc.(SWK:US)
Market Cap$14.414B
Key Metrics
Price$92.73
Revenue (TTM)$15.232B
Holders Revenue (TTM)$777.4M
Gross Profit (TTM)$4.625B
Earnings (TTM)$371.1M
EBITDA (TTM)$1.723B
Op. Margin (TTM)8.09%
Dividend Yield3.49%
Holders Yield5.39%
Cash on hand$333.7M
Total Assets$21.6B
Net Assets$8.977B
Total Debt$6.501B
Key Metrics
Price$92.73
Revenue (TTM)$15.232B
Holders Revenue (TTM)$777.4M
Gross Profit (TTM)$4.625B
Earnings (TTM)$371.1M
EBITDA (TTM)$1.723B
Op. Margin (TTM)8.09%
Dividend Yield3.49%
Holders Yield5.39%
Cash on hand$333.7M
Total Assets$21.6B
Net Assets$8.977B
Total Debt$6.501B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.846B | $3.685B | $3.756B | $3.945B | $3.745B | $3.721B | $3.751B | $4.024B | $3.87B | $3.737B | $3.954B | $4.159B | $3.932B | $3.987B | $4.12B | $4.393B | $4.448B | $2.856B | $3.78B | $3.799B | $3.721B | $4.408B | $3.85B | $3.147B | $3.129B | $3.714B | $3.633B | $3.761B | $3.334B | $3.635B | $3.495B | $3.644B | $3.209B | $3.414B | $3.359B | $3.287B | $2.856B | $2.92B | $2.882B | $2.932B | $2.672B | $2.845B | $2.83B | $2.867B | $2.63B | $2.911B | $2.879B | $2.86B | $2.617B | $2.906B | $2.758B | $2.858B | $2.477B | $1.937B | $2.517B | $2.567B | $2.426B | $2.736B | $2.62B | $2.603B | $2.362B | $2.413B | $2.369B | $2.366B | $1.262B | $969.4M | $935.5M | $919.2M | $913M | $1.079B | $1.118B | $1.152B | $1.071B | $1.167B | $1.131B | $1.096B | $1.062B | $1.019B | $1.013B | $1.018B | $968.7M | $810.2M | $834.9M | $814.7M | $796.3M | $678.9M | $751.8M | $753.9M | $734.8M | $596.5M | $665.6M | $699.7M | $632.2M | $661.7M | $665.5M | $649.1M | $616.7M | $645.6M | $676.1M | $671.6M | $621.6M | $666.3M | $684.4M | $702.8M | $695.4M | $690.6M | $692M | $685.5M | $683.7M | $675.8M | $689.6M | $691.8M | $671.9M | $698.8M | $650.5M | $673.6M | $646.6M | $685.4M | $672.9M | $677.2M | $635.3M | $669.8M | $655.7M | $655.5M | $643.3M | $663.8M | $632.6M | $628.8M | $585.7M | $578.2M | $576.3M | $565.2M | $553.4M | $598.8M | $555.9M | $560.9M | $502.1M | $512.5M | $506.1M | $490M | $453.6M | $501.4M | $492.3M | $498.9M | $484.1M | $511.7M | $487.7M | $491.5M | $480.6M | $486.2M | $470M | $486.5M | $466.3M | $458.5M | $454.4M | $433.4M | $416.8M | $256.2M | $388.3M | $402.6M | $324.2M | $322.4M | $297.1M | $311.9M | $276.9M | $306M | $294.6M | $292.3M | $265.5M |
Cost of Revenue | $2.689B | $2.463B | $2.577B | $2.879B | $2.624B | $2.576B | $2.631B | $2.883B | $2.761B | $2.632B | $2.893B | $3.227B | $3.096B | $3.233B | $3.102B | $3.186B | $3.143B | $2.161B | $2.564B | $2.437B | $2.333B | $2.852B | $2.474B | $2.135B | $2.106B | $2.554B | $2.394B | $2.462B | $2.228B | $2.475B | $2.256B | $2.357B | $2.044B | $2.165B | $2.106B | $2.073B | $1.79B | $1.844B | $1.798B | $1.804B | $1.695B | $1.831B | $1.803B | $1.81B | $1.656B | $1.872B | $1.832B | $1.812B | $1.661B | $1.875B | $1.771B | $1.853B | $1.568B | $1.25B | $1.605B | $1.637B | $1.514B | $1.767B | $1.651B | $1.64B | $1.484B | $1.543B | $1.515B | $1.597B | $806.1M | $575.2M | $549.1M | $552.6M | $551.9M | $686.5M | $686.2M | $710.1M | $665.1M | $733.7M | $700.2M | $673.3M | $666.8M | $647.2M | $634.9M | $641.2M | $636.8M | $525.1M | $530.6M | $514M | $509.3M | $416.4M | $474M | $480.8M | $466.9M | $392.6M | $438.2M | $468.7M | $418.8M | $474.3M | $455.6M | $426.1M | $401.2M | $428.7M | $436.8M | $437.3M | $398.5M | $427M | $439.4M | $447.1M | $438M | $441.1M | $426M | $433.9M | $427.3M | $434.1M | $433.2M | $430.6M | $415.2M | $452.8M | $418.1M | $427.2M | $412.9M | $448.9M | $428.4M | $434.3M | $409.2M | $443M | $427M | $422.8M | $415.7M | $426M | $406M | $397M | $373.2M | $376.4M | $377.5M | $365.8M | $352.6M | $389M | $345.5M | $353.4M | $315.5M | $320.4M | $313.8M | $302.3M | $282.4M | $314.1M | $303M | $302.2M | $298.7M | $311.2M | $307.3M | $302.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.157B | $1.222B | $1.179B | $1.067B | $1.121B | $1.144B | $1.121B | $1.141B | $1.109B | $1.104B | $1.061B | $932.1M | $835.5M | $753.5M | $1.018B | $1.207B | $1.305B | $694.8M | $1.216B | $1.362B | $1.388B | $1.556B | $1.376B | $1.013B | $1.023B | $1.161B | $1.24B | $1.3B | $1.106B | $1.16B | $1.238B | $1.287B | $1.166B | $1.248B | $1.253B | $1.213B | $1.066B | $1.077B | $1.084B | $1.129B | $977.6M | $1.014B | $1.027B | $1.057B | $973.6M | $1.039B | $1.047B | $1.049B | $956.4M | $1.031B | $987.6M | $1.006B | $908.6M | $686.7M | $911.9M | $930.3M | $912M | $969.2M | $968.3M | $962.9M | $877.4M | $869.6M | $854.3M | $769M | $455.9M | $394.2M | $386.4M | $366.6M | $361.1M | $392.1M | $431.4M | $441.6M | $405.9M | $433.7M | $431.1M | $422.4M | $395.3M | $372.1M | $377.8M | $376.7M | $331.9M | $285.1M | $304.3M | $300.7M | $287M | $262.5M | $277.8M | $273.1M | $267.9M | $203.9M | $227.4M | $231M | $213.4M | $187.4M | $209.9M | $223M | $215.5M | $216.9M | $239.3M | $234.3M | $223.1M | $239.3M | $245M | $255.7M | $257.4M | $249.5M | $266M | $251.6M | $256.4M | $241.7M | $256.4M | $261.2M | $256.7M | $246M | $232.4M | $246.4M | $233.7M | $236.5M | $244.5M | $242.9M | $226.1M | $226.8M | $228.7M | $232.7M | $227.6M | $237.8M | $226.6M | $231.8M | $212.5M | $201.8M | $198.8M | $199.4M | $200.8M | $209.8M | $210.4M | $207.5M | $186.6M | $192.1M | $192.3M | $187.7M | $171.2M | $187.3M | $189.3M | $196.7M | $185.4M | $200.5M | $180.4M | $188.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $919.6M | $801.9M | $789.7M | $870.4M | $852.5M | $842.7M | $790M | $825.8M | $852M | $832.8M | $791.8M | $834.4M | $886.7M | $822.7M | $868.1M | $928.5M | $1.011B | $629.2M | $799.7M | $814.5M | $764.9M | $893.1M | $805.6M | $799.9M | $737.8M | $784.9M | $807.8M | $838.4M | $826M | $820.5M | $852.3M | $921.1M | $836.8M | $854.6M | $823.9M | $793.9M | $782.5M | $724.4M | $700.6M | $707.3M | $666.6M | $669.3M | $652.4M | $682M | $677.4M | $687.3M | $698.1M | $706.3M | $697.8M | $777.6M | $731.6M | $745.2M | $734M | $514.7M | $671.8M | $705.4M | $702.9M | $739.2M | $725.5M | $683.7M | $651.5M | $635M | $631.6M | $646.2M | $443.4M | $265M | $282.2M | $240.6M | $277.9M | $256.7M | $269.2M | $280.1M | $272.4M | $274.7M | $256.5M | $263.4M | $259M | $239.9M | $231.9M | $244.6M | $238.8M | $182.7M | $179.1M | $188.4M | $184.4M | $165.8M | $173.2M | $171.3M | $166.7M | $143.7M | $143.5M | $173.8M | $167.8M | $143.8M | $133.4M | $134.9M | $135.1M | $137.1M | $152.1M | $146.1M | $148.9M | $154.4M | $162.2M | $168.1M | $171.9M | $180.8M | $166.9M | $182.2M | $173.1M | $174.8M | $172.7M | $166.1M | $171.1M | $172.5M | $148.2M | $153.8M | $153.2M | $154.7M | $151.7M | $153.1M | $149M | $147.8M | $148M | $148.6M | $147.3M | $147.7M | $139.5M | $139.4M | $133.8M | $127.6M | $126.1M | $128.5M | $130.1M | $138.1M | $132.7M | $130M | $127M | $118.7M | $114.2M | $114.8M | $114.7M | $118.3M | $114.6M | $113.8M | $116.3M | $112.7M | $108.7M | $112.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $877.7M | $801.9M | $789.7M | $870.4M | $852.5M | $842.7M | $790M | $825.8M | $852M | $832.8M | $791.8M | $834.4M | $823M | $758.1M | $799M | $849.4M | $949.2M | $591.4M | $770.8M | $772M | $716.9M | $866.4M | $731.3M | $713M | $737.8M | $718.4M | $752.8M | $776.2M | $760.6M | $770.2M | $792.9M | $801.8M | $778.8M | $796.9M | $763.4M | $738.6M | $682M | $678.1M | $643.8M | $659.7M | $620.4M | $615.5M | $598.4M | $631.5M | $613.7M | $629.6M | $637.2M | $649M | $636.9M | $699M | $665M | $673.8M | $663.2M | $514.7M | $604.6M | $622.9M | $635M | $663.9M | $635.9M | $624.1M | $599M | $617.7M | $579.3M | $581.1M | $378.5M | $265M | $248.6M | $253.2M | $247.6M | $256.7M | $269.2M | $280.1M | $272.4M | $274.7M | $256.5M | $263.4M | $259M | $239.9M | $231.9M | $244.6M | $238.8M | $182.7M | $179.1M | $188.4M | $184.4M | $165.8M | $173.2M | $171.3M | $166.7M | $143.7M | $143.5M | $173.8M | $167.8M | $143.8M | $133.4M | $134.9M | $135.1M | $137.1M | $152.1M | $146.1M | $148.9M | $154.4M | $162.2M | $168.1M | $171.9M | $180.8M | $166.9M | $182.2M | $173.1M | $174.8M | $172.7M | $166.1M | $171.1M | $172.5M | $148.2M | $153.8M | $153.2M | $154.7M | $151.7M | $153.1M | $149M | $147.8M | $148M | $148.6M | $147.3M | $147.7M | $139.5M | $139.4M | $133.8M | $127.6M | $126.1M | $128.5M | $130.1M | $138.1M | $132.7M | $130M | $127M | $118.7M | $114.2M | $114.8M | $114.7M | $118.3M | $114.6M | $113.8M | $116.3M | $112.7M | $108.7M | $112.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $41.9M | - | - | - | - | - | - | - | - | - | - | - | $63.7M | $64.6M | $69.1M | $79.1M | $62M | $37.8M | $28.9M | $42.5M | $48M | $26.7M | $74.3M | $86.9M | - | $66.5M | $55M | $62.2M | $65.4M | $50.3M | $59.4M | $119.3M | $58M | $57.7M | $60.5M | $55.3M | $100.5M | $46.3M | $56.8M | $47.6M | $46.2M | $53.8M | $54M | $50.5M | $63.7M | $57.7M | $60.9M | $57.3M | $60.9M | $78.6M | $66.6M | $71.4M | $70.8M | - | $67.2M | $82.5M | $67.9M | $75.3M | $89.6M | $59.6M | $52.5M | $17.3M | $52.3M | $65.1M | $64.9M | - | $33.6M | -$12.6M | $30.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $231.4M | $420.1M | $388.1M | $193.4M | $253.8M | $288.9M | $323.5M | $312.6M | $256.7M | $270.4M | $266.3M | $94.8M | $10.4M | -$3.7M | $218.3M | $354.4M | $345.1M | $107.7M | $442.1M | $594.7M | $668.7M | $685.6M | $637.4M | $280.7M | $274.6M | $436.9M | $483.4M | $517.5M | $326.7M | $378.5M | $439.5M | $481.3M | $380.1M | $455.1M | $484.1M | $469.1M | $375.7M | $392.8M | $438.7M | $462M | $349.8M | $403.6M | $418.7M | $412.7M | $350.6M | $404M | $405.5M | $392.7M | $315.8M | $327.6M | $318M | $328.5M | $243.9M | $419.7M | $302.7M | $304.1M | $274.7M | $226.8M | $239M | $273.1M | $223.2M | $232.7M | $219.4M | $119.7M | $8.5M | $29.9M | $101.4M | $123.9M | $78.1M | $13.6M | $156.6M | $158.7M | $131.3M | $159M | $174.6M | $159M | $136.3M | $132.2M | $145.9M | $132.1M | $93.1M | $102.4M | $125.2M | $112.3M | $102.6M | $96.7M | $104.6M | $101.8M | $101.2M | $60.2M | $83.9M | $57.2M | $45.6M | $43.6M | $76.5M | $88.1M | $80.4M | $79.8M | $87.2M | $88.2M | $74.2M | $84.9M | $82.8M | $87.6M | $85.5M | $49.3M | $78.2M | $48.2M | $59.2M | $45.3M | $63.7M | $76.8M | $65.8M | $57M | $65.7M | $73.7M | $62M | $65.9M | $72.8M | $71.1M | $57M | $61.5M | $59.7M | $63.3M | $58.4M | $70.8M | $67.4M | $70.8M | $57.5M | $52.6M | $53.4M | $53.2M | $48.6M | $55.9M | $53.2M | $58.5M | $40.4M | $58.9M | $55.6M | $54M | $37.5M | $52M | $55.6M | $63.9M | $49.9M | $71.9M | $62.4M | $58.3M | $480.6M | -$1.204B | $470M | $486.5M | $466.3M | -$1.093B | $454.4M | $433.4M | $416.8M | -$953.2M | $388.3M | $402.6M | $324.2M | -$734.7M | $297.1M | $311.9M | $276.9M | -$715.4M | $294.6M | $292.3M | $265.5M |
| -$146.6M | -$192.1M | -$352.5M | -$166.7M | -$126.2M | -$163.5M | -$234M | -$334.7M | -$208.4M | -$349.2M | -$323.3M | -$170.6M | -$174.5M | -$148.5M | -$222.6M | -$338.5M | -$166.6M | -$2.9M | -$72.9M | -$99.3M | -$95.4M | -$145.5M | -$167.8M | -$169.6M | -$128.4M | -$200.1M | -$188.7M | -$113.8M | -$131.9M | -$207.5M | -$134.6M | -$186.9M | -$128.3M | -$113.3M | -$129.7M | -$110.8M | $97.7M | -$110.5M | -$111M | -$100M | -$95.7M | -$97.2M | -$109.6M | -$98.7M | -$129.3M | -$124M | -$101.1M | -$95.9M | -$97.9M | -$273.2M | -$131.2M | -$76.8M | -$150.4M | -$444.9M | -$199.8M | -$139.3M | -$139.3M | -$42.4M | -$41.7M | -$47.8M | -$42.9M | -$65.8M | -$51.5M | -$110.4M | -$115.5M | $22.2M | -$21.6M | -$25.2M | -$25.4M | $9.6M | -$53.5M | -$57.8M | -$44.2M | -$22.1M | -$28.8M | -$27.1M | -$23.9M | -$15.7M | -$16.3M | -$12.7M | -$26.6M | -$14.9M | -$14.9M | -$13.6M | -$9.5M | -$19.5M | -$10.3M | -$10.5M | -$13.9M | -$25.1M | -$24.8M | -$32.6M | -$10.5M | -$11M | $500K | $21M | -$2.1M | -$61M | -$3.9M | -$5M | $2.8M | -$8.5M | -$1.8M | -$3.7M | -$6M | $45.9M | $6.2M | -$2.4M | -$4.6M | -$3.5M | -$2.7M | -$4.1M | -$2.8M | -$2.7M | -$213.8M | -$288M | $5.6M | -$90.7M | -$11.7M | -$12M | -$3.5M | -$89.6M | -$86.7M | -$4.4M | -$4.6M | -$8.8M | -$9.1M | -$9M | -$8.8M | -$23.2M | -$3.6M | -$4M | -$3.8M | -$5.3M | -$5.1M | -$6.9M | -$6.8M | -$9.4M | -$2.9M | -$5M | -$6.8M | -$5.4M | -$6.4M | -$6.4M | -$5.8M | -$10.5M | -$9.5M | -$900K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $37.2M | $50.3M | $50M | $48.9M | $49.2M | $39.8M | $52.8M | $42.9M | $43.6M | $51.7M | $50.2M | $45.2M | $39.8M | $30M | $15.4M | $6.5M | $2.8M | $1.9M | $2.2M | $2.7M | $2.9M | $3.4M | $2M | $2.5M | $10.1M | $12.5M | $12.7M | $12.1M | $16.6M | $18.6M | $18.7M | $15.6M | $15.8M | $11.5M | $10.3M | $9.7M | $8.6M | $6.8M | $5.1M | $5.5M | $5.8M | $4.9M | $3.6M | $3M | $3.7M | $4.1M | $3.1M | $3M | $3.4M | $3.3M | $3M | $3.3M | $3.2M | $2.6M | $2.5M | $2.2M | $2.5M | $6.6M | $8M | $7.2M | $5.1M | $3.5M | $2.5M | $2.2M | $1.2M | $1M | $500K | $900K | $700K | - | $2.7M | $3.7M | $1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $113.1M | $131.7M | $129.1M | $129.1M | $126.4M | $114.4M | $131.4M | $121.3M | $131.5M | $139.3M | $144.6M | $144.6M | $130.9M | $113.9M | $91.7M | $78.2M | $54.7M | $45.6M | $45.6M | $46.5M | $47.5M | $53.4M | $52.7M | $57.3M | $59.7M | $65.1M | $72.4M | $72.4M | $74.4M | $73.6M | $72.1M | $69M | $63.2M | $58.1M | $57.2M | $56M | $51.3M | $49.3M | $50.2M | $47.7M | $47.3M | $44.6M | $45.2M | $46.2M | $44.4M | $46.1M | $43.5M | $43.3M | $44.1M | $41.8M | $39.1M | $39.6M | $39.9M | $39.1M | $36.7M | $34.6M | $33.9M | $36.7M | $34.8M | $34M | $34.7M | $34.7M | $29.2M | $26.8M | $19.3M | $15M | $15.5M | $16.2M | $17M | - | $23.5M | $24M | $21.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$70.7M | -$110.7M | -$273.4M | -$86.5M | -$49M | -$88.9M | -$155.4M | -$256.3M | -$120.5M | -$261.6M | -$228.9M | -$71.2M | -$83.4M | -$64.6M | -$146.3M | -$266.8M | -$114.7M | $40.8M | -$29.5M | -$55.5M | -$50.8M | -$95.5M | -$117.1M | -$114.8M | -$78.8M | -$147.5M | -$129M | -$53.5M | -$74.1M | -$152.5M | -$81.2M | -$133.5M | -$80.9M | -$66.7M | -$82.8M | -$64.5M | $140.4M | -$68M | -$65.9M | -$57.8M | -$54.2M | -$57.5M | -$68M | -$55.5M | -$88.6M | -$82M | -$60.7M | -$55.6M | -$57.2M | -$234.7M | -$95.1M | -$40.5M | -$113.7M | -$408.4M | -$165.6M | -$106.9M | -$107.9M | -$12.3M | -$14.9M | -$21M | -$13.3M | -$34.6M | -$24.8M | -$85.8M | -$97.4M | $36.2M | -$6.6M | -$9.9M | -$9.1M | $9.6M | -$32.7M | -$37.5M | -$23.3M | -$22.1M | -$28.8M | -$27.1M | -$23.9M | -$15.7M | -$16.3M | -$12.7M | -$26.6M | -$14.9M | -$14.9M | -$13.6M | -$9.5M | -$19.5M | -$10.3M | -$10.5M | -$13.9M | -$25.1M | -$24.8M | -$32.6M | -$10.5M | -$11M | $500K | $21M | -$2.1M | -$61M | -$3.9M | -$5M | $2.8M | -$8.5M | -$1.8M | -$3.7M | -$6M | $45.9M | $6.2M | -$2.4M | -$4.6M | -$3.5M | -$2.7M | -$4.1M | -$2.8M | -$2.7M | -$213.8M | -$288M | $5.6M | -$90.7M | -$11.7M | -$12M | -$3.5M | -$89.6M | -$86.7M | -$4.4M | -$4.6M | -$8.8M | -$9.1M | -$9M | -$8.8M | -$23.2M | -$3.6M | -$4M | -$3.8M | -$5.3M | -$5.1M | -$6.9M | -$6.8M | -$9.4M | -$2.9M | -$5M | -$6.8M | -$5.4M | -$6.4M | -$6.4M | -$5.8M | -$10.5M | -$9.5M | -$900K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $84.8M | $228M | $35.6M | $26.7M | $127.6M | $125.4M | $89.5M | -$22.1M | $48.3M | -$78.8M | -$57M | -$75.8M | -$164.1M | -$152.2M | -$4.3M | $15.9M | $178.5M | $104.8M | $369.2M | $495.4M | $573.3M | $540.1M | $469.6M | $111.1M | $146.2M | $236.8M | $294.7M | $403.7M | $194.8M | $171M | $304.9M | $294.4M | $251.8M | $341.8M | $354.4M | $358.3M | $473.4M | $282.3M | $327.7M | $362M | $254.1M | $306.4M | $309.1M | $314M | $221.3M | $280M | $304.4M | $296.8M | $217.9M | $54.4M | $186.8M | $251.7M | $93.5M | $20.3M | $102.9M | $164.8M | $135.4M | $184.4M | $197.3M | $225.3M | $180.3M | $166.9M | $167.9M | $9.3M | -$107M | $52.1M | $79.8M | $98.7M | $52.7M | $4.9M | $103.1M | $100.9M | $87.1M | $117.3M | $125.6M | $111.6M | $92.2M | $101.1M | $113.1M | $102M | $50.9M | $77.6M | $102.2M | $90.5M | $85.5M | $67.8M | $86M | $82.9M | $79.4M | $28.8M | $52M | $17.9M | $27.3M | $25.2M | $72.2M | $103.2M | $71.9M | $14M | $76.6M | $75.7M | $70.4M | $70.2M | $73.8M | $76.7M | $73M | $67.9M | $77.4M | $38.1M | $47.4M | $36.1M | $53.6M | $67.5M | $58.2M | $50.6M | -$46.4M | -$81.5M | $58.7M | $10.7M | $59M | $57.5M | $47M | $8.8M | $6.9M | $50.8M | $46.3M | $55.1M | $51.4M | $54M | $41.3M | $24.4M | $42.9M | $43.2M | $37.5M | $43.8M | $40.9M | $45.6M | $27.8M | $42.9M | $46.3M | $42M | $25.3M | $39.4M | $44.1M | $51M | $37.5M | $55.5M | $47.6M | $50.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $25.2M | $69.8M | -$15.8M | -$75.2M | $37.2M | -$69.5M | -$1.6M | -$2.9M | $28.8M | $197.3M | -$61.7M | -$253.3M | $23.7M | -$51.6M | -$40.9M | -$62.8M | $22.9M | -$131.4M | -$500K | $67.3M | $115.5M | $67.4M | $78.4M | -$117.3M | $12.9M | $25.3M | $59.2M | $51.6M | $24.7M | $277M | $56.6M | $1M | $81.7M | $60.7M | $79.9M | $80.7M | $79.7M | $26.5M | $78.7M | $90.5M | $65.5M | $39.1M | $75.7M | $78.5M | $55.3M | $49.8M | $58.3M | $74.1M | $48M | -$11.2M | $17.3M | $54.4M | $8.8M | -$37.8M | $12.9M | $38.6M | $29.8M | $4.2M | $35.1M | $27.7M | $23.2M | $29.6M | $44.8M | -$37M | $1.5M | -$3.6M | $17.7M | $26.7M | $13.7M | -$1M | $25.4M | $26.3M | $22.8M | $25M | $34.2M | $29M | $24.6M | $14.1M | $22.9M | $27M | $12.4M | $15.5M | $25.8M | $25.2M | $19.7M | $11.4M | $24.8M | $24.1M | $24.4M | $5.4M | $14.6M | $5.5M | $8.3M | $7.1M | $17.5M | $39.9M | $23M | $7.5M | $22.1M | $25M | $23.8M | $23.3M | $25.1M | $26.1M | $24.8M | $23.8M | $27.1M | $12.8M | $17.1M | $10.3M | $20.2M | $25.3M | $21.8M | $24.1M | -$5.8M | -$17M | $22M | $13.7M | $21.3M | $24.9M | $17.4M | $8.2M | $8.6M | $19.3M | $17.6M | $21.3M | $19.2M | $20.3M | $15.7M | $6.8M | $17.9M | $16.2M | $14.5M | $17.4M | $15.5M | $16.8M | $10.3M | $17.7M | $18.1M | $15.8M | $9.8M | $13.6M | $16.4M | $20.4M | $15M | $22.2M | $18.6M | $19.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $59.6M | $158.2M | $51.4M | $101.9M | $90.4M | $194.9M | $91.1M | -$11.2M | $19.5M | -$304.4M | $4.7M | $177M | -$187.8M | -$45M | $844.6M | $87.7M | $175.4M | $328.1M | $414.1M | $458.5M | $486.8M | $467.7M | $395.2M | $238.7M | $133.1M | $199.1M | $231.1M | $357.4M | $170.4M | -$106M | $248.3M | $293.4M | $170.1M | $281.1M | $274.5M | $277.6M | $393.7M | $255.8M | $249M | $271.5M | $188.6M | $265.6M | $228M | $227M | $161.5M | $145.5M | $236.4M | $217.4M | $162.1M | $56M | $165.7M | $186.8M | $80.7M | $492.4M | $115M | $154.5M | $121.1M | $163.7M | $155.3M | $197.3M | $158.4M | $137.3M | $123.1M | $46.3M | -$108.5M | $55.9M | $62.1M | $72M | $39M | $1.2M | $77.1M | $78.5M | $64.3M | $92.3M | $91.4M | $85.3M | $67.6M | $86.6M | $90.5M | $74.7M | $37.7M | $60.2M | $76.9M | $65.9M | $66.6M | $88.1M | $63.9M | $61.4M | $153.5M | $34.6M | $41.7M | $12.4M | $19.2M | $18.1M | $54.7M | $63.3M | $48.9M | $6.5M | $54.5M | $50.7M | $46.6M | $46.9M | $48.7M | $50.6M | $48.2M | $44.1M | $50.3M | $25.3M | $30.3M | $25.8M | $33.4M | $42.2M | $36.4M | $26.5M | -$40.6M | -$64.5M | $36.7M | -$3M | $37.7M | $32.6M | $29.6M | $600K | -$1.7M | $31.5M | $28.7M | $33.8M | $32.2M | $33.7M | $25.6M | $9.1M | $25M | $27M | $23M | $26.4M | $25.4M | $28.8M | $17.5M | $25.2M | $28.2M | $26.2M | $15.5M | $25.8M | $27.7M | $30.6M | $22.5M | $33.3M | $29M | $30.8M | $24.6M | $30.4M | $25.7M | $26.1M | $21.3M | $26.2M | $21.1M | $21.7M | $17.7M | $23.5M | $20.1M | $19.6M | $14.7M | $25.7M | $19.4M | $19.1M | $14M | $22.4M | $18.1M | $18.1M | $13.8M |
Minority Interests | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | -$100K | -$100K | $0 | $100K | $1M | $600K | -$400K | -$300K | -$300K | $100K | $0 | -$600K | -$1.1M | -$500K | -$800K | -$500K | $200K | $500K | $400K | $0 | $0 | $0 | -$300K | -$100K | $0 | $800K | -$100K | $700K | $200K | $800K | $300K | $300K | -$900K | -$200K | $100K | $300K | $300K | $400K | -$400K | $200K | $300K | $700K | $300K | -$700K | $0 | $300K | $500K | $100K | -$500K | -$100K | $200K | -$300K | -$1.2M | -$700K | - | -$600K | -$400K | -$200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$400K | - | - | - | -$100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $59.6M | $158.2M | $51.4M | $101.9M | $90.4M | $194.9M | $91.1M | -$11.2M | $19.5M | -$304.4M | $4.7M | $177M | -$187.8M | -$45M | $844.6M | $87.6M | $175.3M | $328.1M | $414.6M | $459.5M | $487.4M | $467.3M | $395M | $238.4M | $133.2M | $199.1M | $230.5M | $356.3M | $169.9M | -$106.8M | $247.8M | $293.6M | $170.6M | $281.5M | $274.5M | $277.6M | $393.7M | $255.5M | $248.9M | $271.5M | $189.4M | $265.5M | $228.7M | $227.2M | $162.3M | $145.8M | $236.7M | $216.5M | $161.9M | $56.1M | $166M | $187.1M | $81.1M | $492M | $115.2M | $154.8M | $121.8M | $164M | $154.6M | $197.3M | $158.7M | $137.8M | $123.2M | $45.8M | -$108.6M | $56.1M | $61.8M | $70.8M | $38.3M | $1.2M | $76.5M | $78.1M | $64.1M | $92.3M | $91.4M | $85.3M | $67.6M | $86.6M | $90.5M | $74.7M | $37.7M | $60.2M | $76.9M | $65.9M | $66.6M | $88.1M | $63.9M | $61.4M | $153.5M | $34.6M | $41.7M | $12.4M | $19.2M | $18.1M | $54.7M | $63.3M | $48.9M | $6.5M | $54.5M | $50.7M | $46.6M | $46.9M | $48.7M | $50.6M | $48.2M | $44.1M | $50.3M | $25.3M | $30.3M | $25.8M | $33.4M | $42.2M | $36.4M | $26.5M | -$40.6M | -$64.5M | $36.7M | -$3M | $37.7M | $32.6M | $29.6M | $600K | -$1.7M | $31.5M | $28.7M | $33.8M | $32.2M | $33.7M | $25.6M | $9.1M | $25M | $27M | $23M | $26.4M | $25.4M | $28.8M | $17.5M | $25.2M | $28.2M | $26.2M | $15.5M | $25.8M | $27.7M | $30.6M | $22.5M | $33.3M | $29M | $30.8M | $24.6M | $30.4M | $25.7M | $26.1M | $21.3M | $26.2M | $21.1M | $21.7M | $17.7M | $23.5M | $20.1M | $19.6M | $14.7M | $25.7M | $19.4M | $19.1M | $14M | $22.4M | $18.1M | $18.1M | $13.8M |
Shares Outstanding (Basic) | 151.76M | 151.45M | 151.34M | 151.23M | 151.03M | 150.73M | 150.58M | 150.39M | 150.24M | 149.93M | 149.8M | 149.69M | 149.57M | 146.97M | 144.38M | 145.35M | 155.43M | 159.61M | 159.44M | 158.64M | 157.49M | 156.87M | 156.37M | 153.33M | 150.33M | 149.02M | 148.35M | 148.1M | 147.86M | 147.58M | 147.96M | 149.75M | 150.61M | 150.08M | 149.69M | 149.51M | 149.21M | 147.15M | 145.41M | 145.14M | 145.87M | 145.91M | 145.91M | 148.06M | 152.17M | 155.8M | 156.63M | 156.32M | 155.91M | 155.51M | 155.04M | 155.06M | 155.55M | 161.21M | 162.99M | 164.08M | 164.53M | - | 164.96M | 168.12M | 167.26M | - | 165.79M | 162.85M | 97.67M | - | 79.97M | 79.33M | 79.21M | - | 78.81M | 78.65M | 79.18M | - | 82.29M | 82.81M | 82.85M | - | 81.21M | 81.13M | 82.89M | - | 83.57M | 83.02M | 82.82M | - | 82.17M | 81.94M | 81.63M | - | 81.48M | 85.56M | 87.82M | - | 86.58M | 85.82M | 85.52M | - | 85.44M | 85.84M | 85.9M | - | 86.53M | 87.61M | 88.94M | - | 89.82M | 90.36M | 89.12M | - | 90.27M | 89.79M | 89.48M | - | 89.57M | 89.53M | 89.35M | - | 88.85M | 88.83M | 88.82M | - | 88.58M | 88.73M | 88.83M | - | 89.68M | 89.66M | 89.54M | - | 89.29M | 90M | 88.46M | - | 90.71M | 90M | 92.11M | - | 85.45M | 79.39M | 81.58M | - | 83.94M | 85M | 83.33M | - | 87.88M | 85.56M | 85.74M | - | 85.74M | 85.74M | 85.74M | - | 87.24M | 85.13M | 85.13M | - | 83.41M | 83.51M | 83.51M | - | 83.48M | 83.35M | 80.7M | - | 83.29M | 83.47M | 83.47M |
Shares Outstanding (Diluted) | 152.39M | 152.14M | 151.96M | 151.73M | 151.7M | 151.71M | 151.47M | 150.39M | 150.94M | 149.93M | 150.55M | 150.23M | 149.57M | 146.97M | 153.6M | 154.81M | 165.41M | 165.38M | 161.48M | 161.57M | 164.35M | 159.28M | 157.97M | 154.15M | 151.9M | 151.24M | 150.62M | 150.36M | 149.91M | 147.58M | 150.6M | 152.49M | 153.91M | 153.41M | 152.62M | 152.23M | 151.53M | 149.44M | 147.98M | 147.26M | 147.62M | 150.02M | 150.78M | 152.66M | 156.54M | 160.01M | 160.58M | 159.67M | 158.95M | 159.2M | 158.93M | 158.35M | 158.99M | 164.55M | 166.04M | 167.92M | 168.95M | - | 168.9M | 173.08M | 171.95M | - | 168.89M | 166.08M | 99.46M | - | 80.57M | 79.74M | 79.47M | - | 79.85M | 79.83M | 80.4M | - | 84M | 84.54M | 84.77M | - | 82.87M | 82.98M | 84.8M | - | 85.48M | 84.98M | 85.16M | - | 84.38M | 84.11M | 83.39M | - | 82.13M | 86M | 88.48M | - | 88.04M | 88.11M | 87.89M | - | 87.42M | 87.52M | 87.11M | - | 86.68M | 87.83M | 89.16M | - | 89.82M | 90.36M | 89.12M | - | 90.27M | 89.79M | 90.52M | - | 89.57M | 89.53M | 90.14M | - | 88.85M | 88.83M | 88.82M | - | 88.58M | 88.73M | 88.83M | - | 89.68M | 89.66M | 89.54M | - | 89.29M | 90M | 88.46M | - | 90.71M | 90M | 92.11M | - | 85.45M | 79.39M | 81.58M | - | 83.94M | 85M | 83.33M | - | 87.88M | 85.56M | 85.74M | - | 85.74M | 85.74M | 85.74M | - | 87.24M | 85.13M | 85.13M | - | 83.41M | 83.51M | 83.51M | - | 83.48M | 83.35M | 80.7M | - | 83.29M | 83.47M | 83.47M |
EPS (Basic) | $0.39 | $1.04 | $0.34 | $0.67 | $0.60 | $1.29 | $0.61 | -$0.07 | $0.13 | -$2.03 | $0.03 | $1.18 | -$1.26 | -$0.35 | $5.85 | $0.60 | $1.13 | $2.06 | $2.60 | $2.87 | $3.04 | $2.92 | $2.47 | $1.52 | $0.89 | $1.34 | $1.55 | $2.41 | $1.15 | -$0.45 | $1.67 | $1.96 | $1.13 | $1.88 | $1.83 | $1.85 | $2.64 | $1.74 | $1.71 | $1.87 | $1.30 | $1.82 | $1.57 | $1.53 | $1.07 | $0.94 | $1.51 | $1.38 | $1.04 | $0.36 | $1.07 | $1.21 | $0.52 | $3.05 | $0.71 | $0.94 | $0.74 | - | $0.94 | $1.17 | $0.95 | - | $0.99 | $1.26 | $0.72 | - | $0.75 | $0.88 | $0.48 | - | $2.06 | $0.99 | $0.84 | - | $1.11 | $1.03 | $0.82 | - | $1.11 | $0.92 | $0.45 | - | $0.92 | $0.79 | $0.80 | - | $0.78 | $0.75 | $1.88 | - | $0.51 | $0.14 | $0.22 | - | $0.63 | $0.74 | $0.57 | - | $0.64 | $0.59 | $0.54 | - | $0.56 | $0.58 | $0.54 | - | $0.56 | $0.28 | $0.34 | - | $0.37 | $0.47 | $0.41 | - | -$0.46 | -$0.72 | $0.41 | - | $0.42 | $0.37 | $0.33 | - | -$0.02 | $0.36 | $0.33 | - | $0.36 | $0.38 | $0.29 | - | $0.28 | $0.30 | $0.26 | - | $0.28 | $0.32 | $0.19 | - | $0.33 | $0.33 | $0.19 | - | $0.33 | $0.36 | $0.27 | - | $0.33 | $0.36 | $0.29 | - | $0.30 | $0.31 | $0.25 | - | $0.24 | $0.25 | $0.20 | - | $0.24 | $0.24 | $0.18 | - | $0.24 | $0.24 | $0.18 | - | $0.22 | $0.22 | $0.17 |
EPS (Diluted) | $0.39 | $1.04 | $0.34 | $0.67 | $0.60 | $1.28 | $0.60 | -$0.07 | $0.13 | -$2.03 | $0.03 | $1.18 | -$1.26 | -$0.35 | $5.50 | $0.57 | $1.06 | $1.99 | $2.56 | $2.81 | $2.91 | $2.88 | $2.44 | $1.52 | $0.88 | $1.32 | $1.53 | $2.37 | $1.13 | -$0.45 | $1.65 | $1.93 | $1.11 | $1.84 | $1.80 | $1.82 | $2.60 | $1.71 | $1.68 | $1.84 | $1.28 | $1.77 | $1.52 | $1.49 | $1.04 | $0.91 | $1.47 | $1.36 | $1.02 | $0.35 | $1.04 | $1.18 | $0.51 | $2.99 | $0.69 | $0.92 | $0.72 | - | $0.92 | $1.14 | $0.92 | - | $0.97 | $1.24 | $0.70 | - | $0.75 | $0.87 | $0.47 | - | $2.04 | $0.98 | $0.83 | - | $1.09 | $1.01 | $0.80 | - | $1.09 | $0.90 | $0.44 | - | $0.90 | $0.78 | $0.78 | - | $0.76 | $0.73 | $1.84 | - | $0.51 | $0.14 | $0.22 | - | $0.62 | $0.72 | $0.56 | - | $0.62 | $0.58 | $0.54 | - | $0.56 | $0.58 | $0.54 | - | $0.56 | $0.28 | $0.34 | - | $0.37 | $0.47 | $0.40 | - | -$0.46 | -$0.72 | $0.41 | - | $0.42 | $0.36 | $0.33 | - | -$0.02 | $0.36 | $0.33 | - | $0.36 | $0.38 | $0.29 | - | $0.28 | $0.30 | $0.26 | - | $0.28 | $0.32 | $0.19 | - | $0.33 | $0.33 | $0.19 | - | $0.33 | $0.36 | $0.27 | - | $0.33 | $0.36 | $0.29 | - | $0.30 | $0.31 | $0.25 | - | $0.24 | $0.25 | $0.20 | - | $0.24 | $0.24 | $0.18 | - | $0.24 | $0.24 | $0.18 | - | $0.22 | $0.22 | $0.17 |
EBIT | $197.9M | $359.7M | $164.7M | $155.8M | $254M | $239.8M | $220.9M | $99.2M | $179.8M | $60.5M | $87.6M | $68.8M | -$33.2M | -$38.3M | $87.4M | $94.1M | $233.2M | $150.4M | $414.8M | $541.9M | $620.8M | $593.5M | $522.3M | $168.4M | $205.9M | $301.9M | $367.1M | $476.1M | $269.2M | $244.6M | $377M | $363.4M | $315M | $399.9M | $411.6M | $414.3M | $524.7M | $331.6M | $377.9M | $409.7M | $301.4M | $351M | $354.3M | $360.2M | $265.7M | $326.1M | $347.9M | $340.1M | $262M | $96.2M | $225.9M | $291.3M | $133.4M | $59.4M | $139.6M | $199.4M | $169.3M | $221.1M | $232.1M | $259.3M | $215M | $201.6M | $197.1M | $36.1M | -$87.7M | $67.1M | $95.3M | $114.9M | $69.7M | -$62.7M | $126.6M | $124.9M | $109M | $159M | $174.6M | $159M | $136.3M | $132.2M | $145.9M | $132.1M | $93.1M | $102.4M | $125.2M | $112.3M | $102.6M | $96.7M | $104.6M | $101.8M | $101.2M | $60.2M | $83.9M | $57.2M | $45.6M | $43.6M | $76.5M | $88.1M | $80.4M | $79.8M | $87.2M | $88.2M | $74.2M | $84.9M | $82.8M | $87.6M | $85.5M | $49.3M | $78.2M | $48.2M | $59.2M | $45.3M | $63.7M | $76.8M | $65.8M | $57M | $65.7M | $73.7M | $62M | $65.9M | $72.8M | $71.1M | $57M | $61.5M | $59.7M | $63.3M | $58.4M | $70.8M | $67.4M | $70.8M | $57.5M | $52.6M | $53.4M | $53.2M | $48.6M | $55.9M | $53.2M | $58.5M | $40.4M | $58.9M | $55.6M | $54M | $37.5M | $52M | $55.6M | $63.9M | $49.9M | $71.9M | $62.4M | $58.3M | $480.6M | -$1.204B | $470M | $486.5M | $466.3M | -$1.093B | $454.4M | $433.4M | $416.8M | -$953.2M | $388.3M | $402.6M | $324.2M | -$734.7M | $297.1M | $311.9M | $276.9M | -$715.4M | $294.6M | $292.3M | $265.5M |
EBITDA | $381.6M | $540.8M | $496.1M | $304.7M | $383.9M | $412.4M | $444.6M | $284M | $360.5M | $374.7M | $373.6M | $237.8M | $147.7M | $108.8M | $302.6M | $425.2M | $429.6M | $286.3M | $559.6M | $697.3M | $767.6M | $809.3M | $710.4M | $360.8M | $369.8M | $522.7M | $582M | $609.1M | $431.8M | $472.3M | $528.5M | $505.3M | $461.5M | $531.6M | $554.6M | $539.3M | $385.3M | $456.1M | $490.1M | $521.9M | $409.5M | $460.3M | $472.2M | $467.2M | $393.1M | $462.8M | $460.3M | $452.8M | $368.7M | $370.9M | $363.2M | $368.5M | $282.1M | $582.5M | $343.8M | $332.8M | $325.1M | $345.5M | $347.3M | $374.1M | $332.2M | $346.1M | $308.3M | $214.6M | $69.4M | $82.2M | $153.8M | $173.7M | $126.8M | -$17.8M | $206.5M | $202.9M | $173.1M | $223.2M | $245.6M | $226.8M | $197.4M | $177.8M | $192.2M | $175.8M | $150M | $143.1M | $163.5M | $149.8M | $135.5M | $140.9M | $138.1M | $135M | $139.5M | $106.3M | $129.7M | $111.7M | $78.7M | $77.3M | $91.8M | $83.1M | $99.2M | $162.9M | $109.7M | $113.1M | $93.7M | $112.3M | $104.9M | $111.7M | $115.2M | $22.8M | $92.9M | $71.8M | $87.9M | $70.4M | $86.4M | $99.2M | $88.4M | $76.2M | $298M | $380.6M | $74.9M | $172.5M | $104.5M | $101.8M | $80.6M | $168.6M | $167.4M | $88.5M | $84.9M | $98.9M | $96.2M | $101.4M | $87.5M | $97.4M | $76.3M | $74.9M | $74.5M | $77M | $82.8M | $84.4M | $66.4M | $82.8M | $81M | $77.9M | $63.3M | $74.4M | $81.1M | $89.3M | $74.9M | $98.3M | $90.5M | $76.9M | $480.6M | -$1.204B | $470M | $486.5M | $466.3M | -$1.093B | $454.4M | $433.4M | $416.8M | -$953.2M | $388.3M | $402.6M | $324.2M | -$734.7M | $297.1M | $311.9M | $276.9M | -$715.4M | $294.6M | $292.3M | $265.5M |