Telephone and Data Systems, Inc.(TDS:US)
Market Cap$3.86B
Key Metrics
Price$33.90
Revenue (TTM)$2.135B
Holders Revenue (TTM)$196.48M
Gross Profit (TTM)$1.261B
Earnings (TTM)$131.32M
EBITDA (TTM)$1.027B
Op. Margin (TTM)1.1%
Dividend Yield2.27%
Holders Yield5.09%
Cash on hand$1.367B
Total Assets$8.211B
Net Assets$5.263B
Total Debt$1.255B
Key Metrics
Price$33.90
Revenue (TTM)$2.135B
Holders Revenue (TTM)$196.48M
Gross Profit (TTM)$1.261B
Earnings (TTM)$131.32M
EBITDA (TTM)$1.027B
Op. Margin (TTM)1.1%
Dividend Yield2.27%
Holders Yield5.09%
Cash on hand$1.367B
Total Assets$8.211B
Net Assets$5.263B
Total Debt$1.255B
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 | $309.45M | $330.71M | $308.52M | $1.186B | $1.154B | $1.24B | $1.224B | $1.238B | $1.262B | $1.312B | $1.278B | $1.267B | $1.303B | $1.357B | $1.392B | $1.349B | $1.315B | $1.372B | $1.328B | $1.311B | $1.318B | $1.376B | $1.324B | $1.263B | $1.261B | $1.336B | $1.321B | $1.261B | $1.257B | $1.332B | $1.297B | $1.255B | $1.225B | $1.308B | $1.251B | $1.247B | $1.238B | $1.278B | $1.314B | $1.295B | $1.254B | $1.274B | $1.374B | $1.276B | $1.252B | $1.297B | $1.28B | $1.236B | $1.196B | $1.184B | $1.181B | $1.228B | $1.309B | $1.346B | $1.37B | $1.323B | $1.306B | $1.317B | $1.325B | $1.28B | $1.259B | $1.266B | $1.266B | $1.232B | $1.222B | $1.263B | $1.258B | $1.242B | $1.258B | $1.264B | $1.305B | $1.274B | $1.249B | $1.243B | $1.237B | $1.193B | $1.157B | $1.125B | $1.112B | $1.069B | $1.059B | $1.026B | $1.028B | $969.86M | $935.79M | $946.51M | $964.42M | $934.59M | $870.51M | $911.76M | $882.39M | $857.41M | $815.28M | $794.47M | $784.1M | $720.44M | $665.2M | $670.86M | $675.01M | $642.3M | $600.37M | $704.01M | $605.51M | $585.65M | $538.33M | $500.3M | $510.6M | $497.3M | $454.95M | $483M | $435.4M | $447M | $390.1M | $401.1M | $365.2M | $332.1M | $318.2M | $336.3M | $315.9M | $299M | $263.4M | $255.8M | $256.5M | $232.1M | $210M | $205.3M | $193.1M | $173.6M | $158.8M | $160.6M | $158.7M | $144.8M | $126.7M | $126.1M | $118.4M | $111M | $100.6M | $97.7M | $92.7M | $86.4M | $77.4M | $80.4M | $75M | $71.9M | $67.4M | $67M | $61.6M | $57.8M | $53.3M | $52.7M | $50.1M | $48.5M | $45M | $47.7M | $44.3M | $42.8M | $39.8M | $48.7M | $37.8M | $35.9M | $32.6M | $34.5M | $29.6M | $28.4M | $26.5M | $23.4M | $25.3M | $26.9M | $23.7M |
Cost of Revenue | $124.49M | $128.9M | $128.63M | $492M | $458M | $564M | $516M | $523M | $531M | $607M | $567M | $568M | $592M | $662M | $703M | $620M | $580M | $670M | $609M | $600M | $592M | $670M | $599M | $547M | $539M | $629M | $608M | $553M | $548M | $630M | $605M | $566M | $534M | $637M | $585M | $585M | $552M | $617M | $626M | $606M | $579M | $610.57M | $640M | $599M | $566M | $682.97M | $646.39M | $599.5M | $582.61M | $668.41M | $481.29M | $515.73M | $559.89M | $635.23M | $600.46M | $527.67M | $509.21M | $558.1M | $525.13M | $476.12M | $486.75M | $526.67M | $487.31M | $453.04M | $444.53M | $488.78M | $477.27M | $431.02M | $467.29M | $497.16M | $466.71M | $456.8M | $446.39M | $438.58M | $433.4M | $415.28M | $402.03M | $405.49M | $390.18M | $369.56M | $376.31M | $374.2M | $373.97M | $341.83M | $338.62M | $326.52M | $349.22M | $317.23M | $311.39M | $368.09M | $294.37M | $285.41M | $286.28M | $730.93M | $251.75M | $328.81M | $559.83M | $565.86M | $556.59M | $520.06M | $509.88M | $526.95M | $481.54M | $459.26M | $348.09M | $355M | $341.5M | $284.1M | $293.41M | $407.2M | $248.7M | $342M | $304.5M | $361.8M | $279.3M | $247.8M | $213.9M | $252.1M | $209.6M | $191.7M | $175.5M | $174.7M | $163.6M | $149.3M | $133.7M | $135.4M | $121.8M | $107.5M | $99.9M | $113.9M | $103.7M | $93.4M | $82.5M | $88.1M | $79.1M | $72.1M | $63.9M | $67.8M | $63.1M | $56.8M | $49.8M | $52.5M | $45.3M | $44.9M | $41.9M | $44.6M | $41M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $184.96M | $201.81M | $179.89M | $694M | $696M | $676M | $708M | $715M | $731M | $705M | $711M | $699M | $711M | $695M | $689M | $729M | $735M | $702M | $719M | $711M | $726M | $706M | $725M | $716M | $722M | $707M | $713M | $708M | $709M | $702M | $692M | $689M | $691M | $671M | $666M | $662M | $686M | $661M | $688M | $689M | $675M | $663.89M | $734M | $677M | $686M | $614.09M | $633.63M | $636.89M | $613.36M | $515.11M | $699.7M | $712.44M | $748.68M | $710.98M | $769.65M | $795.5M | $796.58M | $758.63M | $800.29M | $803.52M | $771.94M | $739.09M | $779.11M | $779.18M | $777.9M | $774.03M | $780.47M | $811.05M | $791.1M | $766.81M | $837.89M | $817.56M | $802.71M | $804.13M | $803.49M | $777.55M | $754.52M | $719.19M | $721.89M | $699.13M | $682.77M | $651.47M | $653.98M | $628.03M | $597.16M | $619.99M | $615.19M | $617.36M | $559.12M | $543.67M | $588.02M | $572.01M | $529M | $63.54M | $532.35M | $391.63M | $105.37M | $105M | $118.42M | $122.24M | $90.49M | $177.07M | $123.97M | $126.4M | $190.24M | $145.3M | $169.1M | $213.2M | $161.54M | $75.8M | $186.7M | $105M | $85.6M | $39.3M | $85.9M | $84.3M | $104.3M | $84.2M | $106.3M | $107.3M | $87.9M | $81.1M | $92.9M | $82.8M | $76.3M | $69.9M | $71.3M | $66.1M | $58.9M | $46.7M | $55M | $51.4M | $44.2M | $38M | $39.3M | $38.9M | $36.7M | $29.9M | $29.6M | $29.6M | $27.6M | $27.9M | $29.7M | $27M | $25.5M | $22.4M | $20.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $102.71M | $103.86M | $106.19M | $421M | $425M | $450M | $422M | $426M | $424M | $445M | $432M | $436M | $439M | $468M | $462M | $427M | $410M | $445M | $429M | $416M | $388M | $454M | $415M | $398M | $411M | $457M | $439M | $421M | $397M | $462M | $421M | $417M | $395M | $440M | $423M | $420M | $407M | $460M | $440M | $429M | $431M | $457.91M | $450M | $435M | $438M | $466.22M | $465.01M | $470.9M | $463.67M | $513.29M | $476.86M | $470.72M | $486.9M | $517.68M | $506.22M | $502.4M | $507.6M | $543.24M | $492.68M | $479.88M | $491.11M | $526.76M | $504.97M | $502.54M | $486.52M | $520.79M | $510.24M | $474.1M | $467.73M | $484.75M | $497.77M | $479.79M | $462.94M | $473.93M | $479.07M | $433.07M | $423.72M | $444.5M | $424.23M | $411.37M | $392.62M | $420.54M | $380.25M | $352.13M | $348.57M | $479.22M | $355.71M | $342.48M | $330.5M | $332.72M | $309.73M | $384.58M | $342.04M | - | $294.93M | $191.93M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $102.71M | $103.86M | $106.19M | $421M | $425M | $450M | $422M | $426M | $424M | $445M | $432M | $436M | $439M | $468M | $462M | $427M | $410M | $445M | $429M | $416M | $388M | $454M | $415M | $398M | $411M | $457M | $439M | $421M | $397M | $462M | $421M | $417M | $395M | $440M | $423M | $420M | $407M | $460M | $440M | $429M | $431M | $457.91M | $450M | $435M | $438M | $466.22M | $465.01M | $470.9M | $463.67M | $513.29M | $476.86M | $470.72M | $486.9M | $517.68M | $506.22M | $502.4M | $507.6M | $543.24M | $492.68M | $479.88M | $491.11M | $526.76M | $502.59M | $501.33M | $481.09M | $520.79M | $506.97M | $471.08M | $463.56M | $484.75M | $490.67M | $473.35M | $459.29M | $473.93M | $477.31M | $433.07M | $420.42M | $444.5M | $424.23M | $411.37M | $392.62M | $420.54M | $380.25M | $352.13M | $348.57M | $371.95M | $355.71M | $343.06M | $330.64M | $305.52M | $311.17M | $331.48M | $320.48M | - | $294.93M | $191.93M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.38M | $1.21M | $5.43M | - | $3.27M | $3.02M | $4.17M | - | $7.1M | $6.44M | $3.65M | - | $1.76M | - | $3.31M | - | - | - | - | - | - | - | - | $107.27M | - | -$582K | -$143K | $27.2M | -$1.44M | $53.1M | $21.56M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | -$3.69M | $8.17M | -$18.05M | $37M | $37M | -$13M | $48M | $56M | $73M | $26M | $54M | $38M | $40M | -$11M | -$7M | $73M | $96M | $32M | $77M | $61M | $114M | $28M | $93M | $82M | $76M | $15M | $37M | $53M | $85M | $19M | $51M | $52M | $75M | $19M | $34M | $31M | $68M | -$13M | $34M | $50M | $32M | -$9.94M | $73M | $31M | $41M | -$53.65M | -$36.91M | -$38.58M | -$75.23M | -$264.68M | -$32.46M | -$12.49M | $19.7M | -$28.17M | $67.21M | $94.59M | $91.55M | $23.51M | $117.57M | $130.59M | $90.02M | $30.22M | $87.07M | $87.6M | $107.43M | $71.1M | $79.52M | $153.44M | $140.38M | $111.34M | $152.14M | $149.74M | $153.61M | $96.66M | $134.49M | $153.96M | $142.8M | $87.91M | $110.38M | $107.31M | $107.18M | $104.06M | $104.49M | $107.33M | $78.84M | -$37.87M | $89.3M | $110.47M | $73.17M | $52.61M | $134.05M | $42.53M | $35.73M | $63.54M | $94.21M | $123.29M | $105.37M | $103.74M | $118.42M | $122.24M | $90.49M | $74.69M | $123.97M | $126.4M | $91.51M | $49.8M | $125M | $103.7M | $79.07M | -$33.5M | $85.7M | $5.5M | -$14.1M | -$49.9M | $5.3M | $14.5M | $42.3M | $32.8M | $41.2M | $49.1M | $31M | $28.4M | $40.6M | $33.8M | $29.2M | $25.2M | $32.3M | $29M | $22.3M | $12.3M | $21.2M | $20.8M | $15.5M | $9.8M | $14.3M | $15.3M | $14.6M | $7.9M | $11.4M | $11M | $9.6M | $10.9M | $13.1M | $11.9M | $11.3M | $8.3M | $7.5M | $57.8M | $53.3M | -$113.6M | $50.1M | $48.5M | $45M | -$96.2M | $44.3M | $42.8M | $39.8M | -$79.3M | $37.8M | $35.9M | $32.6M | -$59.4M | $29.6M | $28.4M | $26.5M | -$51.6M | $25.3M | $26.9M | $23.7M |
| $237.52M | $77.13M | $24.05M | -$16M | -$17M | $26M | -$152M | -$43M | -$15M | -$574M | -$23M | -$23M | -$15M | -$27M | -$6M | -$7M | $13M | -$1M | -$11M | -$38M | -$12M | -$11M | $6M | $4M | $10M | $0 | $1M | $2M | $19M | -$1M | $7M | $13M | $6M | -$4M | -$270M | -$9M | $9M | $2M | -$4M | $0 | -$9M | $1.07M | $35M | $13M | $251M | $20.78M | -$75M | -$821K | $107.18M | $253.16M | $14.68M | $323.49M | -$8.53M | -$24.88M | -$4.61M | -$2.88M | $3.43M | -$7.28M | $24.19M | -$9.29M | -$5.56M | -$14.36M | -$4.18M | -$3.74M | -$7.24M | -$36.66M | -$3.03M | -$11.29M | -$2.46M | -$398.49M | $31.88M | $9.78M | -$13.85M | -$226.98M | $215.23M | -$198.19M | $274.04M | -$224.03M | $54.38M | $101.2M | $18.91M | $63.1M | $10.1M | $11.48M | $10.93M | -$51.49M | -$3.2M | $15.14M | $14.25M | -$34.74M | $4.54M | -$51.68M | -$11.15M | -$30.34M | -$74.23M | -$1.713B | -$25.16M | $68.22M | $22.52M | -$633.47M | $8.95M | -$12.88M | $65.68M | -$42.47M | $17.1M | $4.6M | -$500K | $288M | $8.84M | $57.2M | -$2.6M | $15.2M | $210.8M | $45.4M | $31.2M | $23.7M | -$2.2M | $6.3M | $16.1M | $95.3M | $49.6M | $15.8M | $55.6M | $26.7M | $31.6M | $14.9M | $12.8M | $8.7M | $6.4M | $7.2M | $10.9M | $6M | $4.4M | $20.6M | $5.1M | $5.5M | $19.3M | $6.4M | $7M | $5.7M | $6M | $4.7M | $3.6M | $4.1M | $4.3M | -$700K | $3.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $13.79M | $12.26M | $15.66M | $6M | $6M | $7M | $8M | $7M | $5M | $4M | $5M | $6M | $5M | $7M | $4M | $5M | $2M | $2M | $3M | $3M | $3M | $3M | $4M | $2M | $6M | $5M | $7M | $9M | $9M | $8M | $6M | $6M | $5M | $3M | $4M | $4M | $4M | $18M | $2M | $3M | $3M | $10.66M | $10M | $10M | $8M | $7.19M | $4.53M | $2.75M | $2.49M | $2.41M | $2.51M | $2.6M | $1.58M | $2.35M | $2.36M | $2.35M | $2.18M | $2.23M | $2.2M | $2.09M | $2.62M | $2.61M | $2.79M | $2.67M | $2.44M | $2.69M | $3.46M | $2.9M | $2.07M | - | $8.62M | $17.46M | $9.75M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $5.32M | $12.32M | $47.28M | $70M | $61M | $71M | $76M | $73M | $57M | $66M | $62M | $62M | $53M | $56M | $46M | $40M | $33M | $39M | $54M | $86M | $53M | $49M | $43M | $38M | $37M | $37M | $42M | $43M | $43M | $43M | $43M | $43M | $43M | $42M | $43M | $43M | $42M | $43M | $42M | $43M | $41M | $38.93M | $35M | $34M | $34M | $27.62M | $27.17M | $27.9M | $28.71M | $25.6M | $24.96M | $23.75M | $24.5M | $18.65M | $20.5M | $23.14M | $24.46M | $24.02M | $22.26M | $45.42M | $26.51M | $28.7M | $28.3M | $29.27M | $28.96M | $31.78M | $30.85M | $32.53M | $30.37M | - | $31.68M | $35.57M | $41.38M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $229.06M | $77.19M | $55.67M | $48M | $38M | $90M | -$84M | $23M | $37M | -$512M | $34M | $33M | $33M | $22M | $36M | $28M | $44M | $36M | $40M | $45M | $38M | $35M | $45M | $40M | $41M | $32M | $36M | $36M | $53M | $34M | $44M | $50M | $44M | $35M | -$231M | $30M | $47M | $27M | $36M | $40M | $29M | $29.33M | $60M | $37M | $277M | $41.21M | -$52.35M | $24.33M | $133.4M | $276.36M | $37.13M | $344.64M | $14.39M | -$8.59M | $13.53M | $17.91M | $25.71M | $14.5M | $44.25M | $34.03M | $18.33M | $11.73M | $21.33M | $22.85M | $19.28M | -$7.57M | $24.36M | $18.34M | $25.84M | -$398.49M | $54.95M | $27.9M | $17.78M | -$226.98M | $215.23M | -$198.19M | $274.04M | -$224.03M | $54.38M | $101.2M | $18.91M | $63.1M | $10.1M | $11.48M | $10.93M | -$51.49M | -$3.2M | $15.14M | $14.25M | -$34.74M | $4.54M | -$51.68M | -$11.15M | -$30.34M | -$74.23M | -$1.713B | -$25.16M | $68.22M | $22.52M | -$633.47M | $8.95M | -$12.88M | $65.68M | -$42.47M | $17.1M | $4.6M | -$500K | $288M | $8.84M | $57.2M | -$2.6M | $15.2M | $210.8M | $45.4M | $31.2M | $23.7M | -$2.2M | $6.3M | $16.1M | $95.3M | $49.6M | $15.8M | $55.6M | $26.7M | $31.6M | $14.9M | $12.8M | $8.7M | $6.4M | $7.2M | $10.9M | $6M | $4.4M | $20.6M | $5.1M | $5.5M | $19.3M | $6.4M | $7M | $5.7M | $6M | $4.7M | $3.6M | $4.1M | $4.3M | -$700K | $3.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $233.84M | $85.3M | $6.01M | $21M | $20M | $13M | -$104M | $13M | $58M | -$548M | $31M | $15M | $25M | -$38M | -$13M | $66M | $109M | $31M | $66M | $23M | $102M | $17M | $99M | $86M | $86M | $15M | $38M | $55M | $104M | $18M | $58M | $65M | $81M | $15M | -$236M | $22M | $77M | -$11M | $30M | $50M | $23M | -$8.87M | $108M | $44M | $292M | -$32.87M | -$111.91M | -$39.4M | $31.95M | -$11.52M | -$17.79M | $311M | $11.17M | -$53.05M | $62.6M | $91.7M | $94.98M | $16.23M | $141.76M | $121.3M | $84.46M | $15.86M | $82.88M | $83.86M | $100.19M | $34.44M | $76.49M | $142.15M | $137.92M | -$330.3M | $184.02M | $159.53M | $139.76M | -$61.81M | $320.44M | $48.29M | $360.56M | -$218.3M | $121.71M | $295.77M | $68.34M | $83.54M | $74.94M | $183.17M | $46.21M | -$20.03M | $58.39M | $81.85M | $43.35M | $31.35M | $95.69M | -$182K | $908K | -$8.18M | -$17.46M | -$1.576B | $46.45M | $215.61M | $103.44M | -$552.89M | $61.84M | $33.03M | $141.36M | $45.63M | $71.86M | $29.2M | $93.8M | $361.5M | $57.85M | -$9.3M | $49.2M | -$13.8M | $160.2M | -$33.7M | $12.4M | $16.9M | $23.4M | $24.1M | $44.5M | $121.9M | $61.3M | $27.2M | $76.1M | $39.6M | $42.2M | $25.9M | $31.4M | $25.6M | $18.2M | $10.6M | $21.4M | $16.1M | $12.2M | $20.3M | $11.9M | $12.6M | $23.5M | $6.4M | $10.8M | $9.7M | $9.2M | $12M | $10.7M | $10.4M | $10.4M | $6.2M | $5.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $54.41M | $22.94M | -$72.77M | $3M | $8M | $5M | -$25M | $6M | $20M | -$45M | $27M | $15M | $13M | -$9M | -$3M | $27M | $37M | -$5M | $19M | -$11M | $31M | $2M | $6M | $8M | $3M | $0 | $15M | $16M | $34M | -$2M | $5M | $21M | $24M | -$318M | -$5M | $10M | $34M | -$5M | $14M | $18M | $13M | -$6.79M | $46M | $18M | $116M | -$12.21M | $9.29M | -$13.67M | $11.66M | -$4.01M | -$6.73M | $132.61M | $4.18M | -$12.04M | $22.44M | $35.77M | $27.41M | $18.24M | $53.55M | $11.56M | $30.16M | -$5.88M | $29.35M | $31.47M | $37.92M | $11.91M | $28.33M | $55.24M | $42.11M | -$133.44M | $61.02M | $53.26M | $49.25M | -$14.79M | $115.91M | $26.7M | $141.24M | -$68.79M | $35.72M | $117.19M | $32.34M | $13.43M | $29.49M | $76.98M | $17.4M | $9.41M | $11.46M | $31.28M | $20.11M | $1.68M | $38.83M | $4.03M | $4.59M | $11.34M | -$1.21M | -$609.53M | $22.41M | $88.41M | $50.49M | -$214.43M | $30.61M | $12.6M | $74.16M | $24.93M | $36.33M | $17.7M | $40.9M | $144.8M | $26.91M | -$6.9M | $22.9M | -$100K | $86M | $1.3M | $3.4M | $10.1M | $13.8M | $12.1M | $21.8M | $62.2M | $27.6M | $11.6M | $33.5M | $17M | $19M | $7.6M | $13.8M | $11.3M | $8M | $4.6M | $9.4M | $7.1M | $5.4M | $9.2M | $5.1M | $5.4M | $10.1M | $3.1M | $4.7M | $3.7M | $3.5M | $3.4M | $4M | $4.2M | $4.8M | $2.1M | $2.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $177.04M | $63.61M | -$73.12M | $18M | $12M | $8M | -$79M | $7M | $38M | -$503M | $4M | $0 | $12M | -$29M | -$10M | $39M | $72M | $36M | $47M | $34M | $71M | $15M | $93M | $78M | $83M | $15M | $23M | $39M | $70M | $20M | $53M | $44M | $57M | $333M | -$231M | $12M | $43M | -$6M | $16M | $32M | $10M | -$2.09M | $62M | $26M | $176M | -$20.66M | -$121.2M | -$25.73M | $20.29M | -$7.51M | -$11.05M | $178.4M | $6.99M | -$41.01M | $40.16M | $55.94M | $67.57M | -$2.01M | $88.22M | $109.74M | $54.3M | $21.74M | $53.53M | $52.39M | $62.27M | $22.53M | $48.16M | $86.9M | $95.81M | -$196.85M | $122.99M | $106.27M | $90.51M | -$47.02M | $247.36M | $21.59M | $237.3M | -$104.4M | $86M | $178.58M | $46.7M | $70.76M | $45.79M | $106.19M | $28.81M | -$27.43M | $51.28M | $50.57M | $23.24M | $10.95M | $59.53M | $1.99M | -$15.47M | -$9.95M | -$16.25M | -$966.91M | $33.61M | $35.34M | $69.28M | -$320.28M | $42.41M | $16.7M | $72.39M | $2.162B | $48.08M | $17.7M | $31.7M | $188.7M | $14.92M | -$200K | $12.5M | -$7.5M | $79.1M | -$34.9M | $6.2M | $8.2M | $12.4M | $14.3M | $26.3M | $73.1M | $41.1M | $21.1M | $50.6M | $28.9M | $29.4M | $19.9M | $21.2M | $17M | $10.7M | $5.4M | $12.8M | $10M | $6M | $5.1M | $6.2M | $7.4M | $15.8M | $3.3M | $6.1M | $6M | $5.7M | $6M | $6.7M | $6.2M | $5.6M | -$200K | $3M | $2.4M | $1.6M | $3.3M | $3.6M | $2.4M | $2.1M | $3.5M | $3.3M | $2.9M | $2.7M | $4.1M | $2.7M | $5.3M | $2M | $2.2M | $2.1M | $2.2M | $2.4M | $500K | $2.1M | $2.2M | $2M |
Minority Interests | -$32.44M | -$7.14M | -$8.63M | -$6M | -$5M | -$2M | $13M | -$4M | -$9M | -$3M | -$4M | -$2M | -$4M | $4M | $2M | -$4M | -$11M | -$6M | -$7M | -$7M | -$12M | -$1M | -$15M | -$13M | -$14M | -$4M | -$5M | -$6M | -$11M | -$4M | -$7M | -$11M | -$18M | -$46M | $50M | -$2M | -$6M | $0 | -$3M | -$4M | -$2M | $1.25M | -$11M | -$3M | -$30M | $4.12M | $5.17M | $3.69M | -$2.04M | $1.45M | $1.54M | -$22.32M | -$5.57M | -$837K | -$11.04M | -$13.6M | -$15.31M | -$4.17M | -$16.92M | -$17.79M | -$10.79M | -$7.21M | -$12.11M | -$12.1M | -$13.86M | -$6.01M | -$11.38M | -$20.54M | -$21.35M | $27.93M | -$21.77M | -$18.51M | -$17.02M | -$9.3M | -$15.62M | -$30.21M | -$17.97M | -$11.84M | -$10.76M | -$11.82M | -$10.7M | -$9.89M | -$7.17M | -$9.14M | -$5.76M | -$9.85M | -$7.9M | -$9.18M | -$3.51M | $1.69M | -$17.72M | -$7.14M | -$368K | -$16.13M | -$4.24M | $15.12M | -$16.23M | $26.59M | -$17.79M | -$19.44M | -$14.17M | -$6.2M | -$26.1M | -$18.51M | -$16.39M | -$6.2M | -$6.2M | -$6.2M | -$6.2M | -$2.2M | -$6.2M | -$6.2M | -$4.9M | -$100K | $2.8M | -$1.4M | -$2.8M | -$2.3M | -$3.6M | -$13.4M | -$7.4M | -$5.5M | -$8M | -$6.3M | -$6.2M | -$1.6M | -$3.6M | -$2.7M | -$1.2M | $600K | -$800K | -$1M | $800K | -$1.7M | $600K | -$200K | -$2.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $144.59M | $56.47M | -$81.75M | $12M | $7M | $6M | -$66M | $3M | $29M | -$506M | $0 | -$2M | $8M | -$25M | -$8M | $35M | $61M | $30M | $40M | $27M | $59M | $14M | $78M | $65M | $69M | $11M | $18M | $33M | $59M | $16M | $46M | $33M | $39M | $287M | -$181M | $10M | $37M | -$6M | $13M | $28M | $8M | -$832K | $51M | $23M | $146M | -$16.54M | -$116.03M | -$22.04M | $18.25M | -$6.06M | -$9.51M | $156.08M | $1.42M | -$41.85M | $29.12M | $42.34M | $52.25M | -$6.19M | $71.29M | $91.95M | $43.5M | $14.53M | $41.42M | $40.29M | $48.41M | $16.52M | $36.78M | $66.36M | $74.46M | -$168.93M | $101.22M | $87.76M | $73.49M | -$56.32M | $231.74M | -$8.63M | $219.33M | -$116.24M | $75.24M | $166.76M | $36M | $60.87M | $38.62M | $97.06M | $23.05M | -$37.27M | $43.37M | $41.39M | $19.73M | $12.64M | $41.81M | -$5.16M | -$15.83M | -$26.08M | -$20.49M | -$951.79M | $17.38M | $61.93M | $51.5M | -$339.72M | $28.23M | $10.49M | $46.29M | $2.143B | $31.68M | $11.5M | $25.5M | $182.5M | $8.72M | -$2.4M | $6.3M | -$13.7M | $74.2M | -$35M | $9M | $6.8M | $9.6M | $12M | $22.7M | $59.7M | $33.7M | $15.6M | $42.6M | $22.6M | $23.2M | $18.3M | $17.6M | $14.3M | $9.5M | $6M | $12M | $9M | $6.8M | $3.4M | $6.8M | $7.2M | $13.4M | $3.3M | $6.1M | $6M | $5.7M | $6M | $6.7M | $6.2M | $5.6M | -$200K | $3M | $2.4M | $1.6M | $3.3M | $3.6M | $2.4M | $2.1M | $3.5M | $3.3M | $2.9M | $2.7M | $4.1M | $2.7M | $5.3M | $2M | $2.2M | $2.1M | $2.2M | $2.4M | $500K | $2.1M | $2.2M | $2M |
Shares Outstanding (Basic) | 113.88M | 114.77M | 116.13M | 115M | 115M | 114M | 114M | 114M | 113M | - | 113M | 113M | 113M | 113M | 114M | 115M | 115M | 115M | 115M | 115M | 114M | 114M | 114M | 114M | 115M | 115M | 115M | 114M | 114M | 113M | 112M | 112M | 111M | 111M | 111M | 111M | 110M | 110M | 110M | 109M | 109M | 109.07M | 109M | 108M | 108M | 108M | 108.25M | 108.72M | 108.99M | 108.74M | 108.57M | 108.39M | 108.26M | - | 108.82M | 108.73M | 108.65M | - | 112.49M | 108.42M | 108.94M | - | 114.01M | 114.7M | 115.15M | - | 117.71M | 120.38M | 122M | - | 125.77M | 126.38M | 127.8M | - | 129.03M | 127.21M | 127M | - | 125.84M | 125.84M | 125.81M | - | 125.46M | 125.25M | 125M | - | 124.61M | 124.5M | 124.28M | - | 124.83M | 124.95M | 127.38M | - | 127.53M | 127.48M | 127.4M | - | 127.64M | 127.51M | 127.65M | - | 129.43M | 131.11M | 132.78M | - | 121.74M | 144.04M | 129.91M | - | 128.27M | 133.28M | 132.6M | - | 131.99M | 124.51M | 131.89M | - | 134.06M | 131.99M | 129.28M | - | 127.72M | 126.44M | 126.54M | - | 114.77M | 115.39M | 113.82M | - | 103.27M | 101.45M | 96.28M | - | 84.24M | 84.4M | 81.37M | - | 74.17M | 68.84M | 70.34M | - | 66.26M | 64.13M | 64.01M | - | 58.7M | 58.95M | 58.95M | - | 53.19M | 51.48M | 49.16M | - | 48.04M | 47.24M | 46.1M | - | 46.06M | 46.06M | 43.19M | - | 43.18M | 43.15M | 43.13M | - | 36.39M | 35.91M | 35.91M |
Shares Outstanding (Diluted) | 116.65M | 117.52M | 118.84M | 115M | 115M | 114M | 114M | 114M | 117M | - | 113M | 113M | 113M | 113M | 114M | 116M | 116M | 116M | 116M | 116M | 116M | 115M | 115M | 115M | 116M | 116M | 116M | 116M | 116M | 115M | 114M | 113M | 113M | 112M | 111M | 112M | 112M | 110M | 111M | 111M | 110M | 109.07M | 110M | 110M | 109M | 108M | 108.25M | 108.72M | 109.67M | 108.74M | 108.57M | 108.91M | 108.69M | - | 109.25M | 109.02M | 109.1M | - | 112.84M | 109.13M | 109.72M | - | 114.46M | 115.12M | 115.49M | - | 118.01M | 120.63M | 122.21M | - | 126.3M | 126.98M | 128.47M | - | 130.39M | 127.21M | 128.68M | - | 127.03M | 126.79M | 126.45M | - | 126.2M | 126.05M | 125.71M | - | 125.3M | 125.18M | 124.84M | - | 125.8M | 124.95M | 127.38M | - | 127.53M | 127.48M | 127.4M | - | 128.4M | 127.51M | 130.05M | - | 132.06M | 131.11M | 134.43M | - | 124.51M | 146.16M | 129.91M | - | 128.27M | 133.28M | 133.7M | - | 131.99M | 124.51M | 131.89M | - | 134.06M | 133.35M | 129.28M | - | 127.72M | 126.44M | 126.54M | - | 114.77M | 115.39M | 113.82M | - | 103.27M | 101.45M | 96.28M | - | 84.24M | 84.4M | 81.37M | - | 74.17M | 68.84M | 70.34M | - | 66.26M | 64.13M | 64.01M | - | 58.7M | 58.95M | 58.95M | - | 53.19M | 51.48M | 49.16M | - | 48.04M | 47.24M | 46.1M | - | 46.06M | 46.06M | 43.19M | - | 43.18M | 43.15M | 43.13M | - | 36.39M | 35.91M | 35.91M |
EPS (Basic) | $1.12 | $0.34 | -$0.85 | -$0.05 | -$0.09 | -$0.10 | -$0.73 | -$0.13 | $0.11 | - | -$0.16 | -$0.17 | -$0.08 | -$0.38 | -$0.22 | $0.15 | $0.38 | $0.12 | $0.24 | $0.18 | $0.49 | $0.12 | $0.68 | $0.57 | $0.60 | $0.10 | $0.15 | $0.29 | $0.52 | $0.14 | $0.41 | $0.30 | $0.35 | $2.59 | -$1.64 | $0.09 | $0.34 | -$0.05 | $0.12 | $0.25 | $0.07 | -$0.01 | $0.47 | $0.21 | $1.35 | -$0.15 | -$1.07 | -$0.20 | $0.17 | -$0.06 | -$0.09 | $1.44 | $0.01 | - | $0.27 | $0.39 | $0.48 | - | $0.63 | $0.85 | $0.40 | - | $0.36 | $0.35 | $0.42 | - | $0.31 | $0.55 | $0.61 | - | $0.80 | $0.69 | $0.57 | - | $1.79 | -$0.064 | $1.73 | - | $0.60 | $1.32 | $0.29 | - | $0.30 | $0.77 | $0.18 | - | $0.35 | $0.33 | $0.16 | - | $0.34 | -$0.041 | -$0.12 | - | -$0.16 | -$7.47 | $0.13 | - | $0.40 | -$2.66 | $0.22 | - | $0.36 | $16.34 | $0.24 | - | $0.21 | $1.26 | $0.064 | - | $0.046 | -$0.11 | $0.56 | - | $0.064 | $0.051 | $0.069 | - | $0.17 | $0.45 | $0.26 | - | $0.33 | $0.17 | $0.18 | - | $0.14 | $0.12 | $0.078 | - | $0.11 | $0.083 | $0.064 | - | $0.074 | $0.078 | $0.16 | - | $0.078 | $0.083 | $0.078 | - | $0.097 | $0.092 | $0.083 | - | $0.046 | $0.037 | $0.023 | - | $0.06 | $0.041 | $0.037 | - | $0.064 | $0.051 | $0.051 | - | $0.051 | $0.051 | $0.046 | - | $0.046 | $0.051 | $0.051 | - | $0.051 | $0.051 | $0.046 |
EPS (Diluted) | $1.09 | $0.33 | -$0.85 | -$0.05 | -$0.09 | -$0.10 | -$0.73 | -$0.13 | $0.10 | - | -$0.16 | -$0.17 | -$0.08 | -$0.38 | -$0.22 | $0.15 | $0.37 | $0.11 | $0.24 | $0.17 | $0.48 | $0.12 | $0.66 | $0.56 | $0.59 | $0.10 | $0.15 | $0.28 | $0.50 | $0.14 | $0.41 | $0.29 | $0.34 | $2.54 | -$1.64 | $0.09 | $0.33 | -$0.05 | $0.11 | $0.25 | $0.07 | -$0.01 | $0.46 | $0.21 | $1.33 | -$0.15 | -$1.07 | -$0.20 | $0.16 | -$0.06 | -$0.09 | $1.42 | $0.01 | - | $0.26 | $0.39 | $0.48 | - | $0.63 | $0.84 | $0.39 | - | $0.36 | $0.35 | $0.41 | - | $0.31 | $0.55 | $0.61 | - | $0.80 | $0.69 | $0.57 | - | $1.78 | -$0.074 | $1.70 | - | $0.59 | $1.32 | $0.29 | - | $0.30 | $0.76 | $0.18 | - | $0.34 | $0.33 | $0.16 | - | $0.33 | -$0.041 | -$0.12 | - | -$0.16 | -$7.47 | $0.13 | - | $0.40 | -$2.66 | $0.22 | - | $0.35 | $16.21 | $0.23 | - | $0.20 | $1.25 | $0.064 | - | $0.046 | -$0.11 | $0.55 | - | $0.064 | $0.051 | $0.069 | - | $0.17 | $0.45 | $0.26 | - | $0.33 | $0.17 | $0.18 | - | $0.14 | $0.12 | $0.078 | - | $0.11 | $0.083 | $0.064 | - | $0.074 | $0.078 | $0.16 | - | $0.078 | $0.083 | $0.078 | - | $0.097 | $0.092 | $0.083 | - | $0.046 | $0.037 | $0.023 | - | $0.06 | $0.041 | $0.037 | - | $0.064 | $0.051 | $0.051 | - | $0.051 | $0.051 | $0.046 | - | $0.046 | $0.051 | $0.051 | - | $0.051 | $0.051 | $0.046 |
EBIT | $239.16M | $97.62M | $53.29M | $91M | $81M | $84M | -$28M | $86M | $115M | -$482M | $93M | $77M | $78M | $18M | $33M | $106M | $142M | $70M | $120M | $109M | $155M | $66M | $142M | $124M | $123M | $52M | $80M | $98M | $147M | $61M | $101M | $108M | $124M | $57M | -$193M | $65M | $119M | $32M | $72M | $93M | $64M | $30.05M | $143M | $78M | $326M | -$5.25M | -$84.74M | -$11.5M | $60.66M | $14.08M | $7.18M | $334.75M | $35.67M | -$34.4M | $83.1M | $114.84M | $119.44M | $40.24M | $164.02M | $166.72M | $110.97M | $44.56M | $111.18M | $113.12M | $129.15M | $66.21M | $107.34M | $174.68M | $168.29M | -$164.59M | $215.7M | $195.1M | $181.14M | $96.66M | $134.49M | $153.96M | $142.8M | $87.91M | $110.38M | $107.31M | $107.18M | $104.06M | $104.49M | $107.33M | $78.84M | -$37.87M | $89.3M | $110.47M | $73.17M | $52.61M | $134.05M | $42.53M | $35.73M | $63.54M | $94.21M | $123.29M | $105.37M | $103.74M | $118.42M | $122.24M | $90.49M | $74.69M | $123.97M | $126.4M | $91.51M | $49.8M | $125M | $103.7M | $79.07M | -$33.5M | $85.7M | $5.5M | -$14.1M | -$49.9M | $5.3M | $14.5M | $42.3M | $32.8M | $41.2M | $49.1M | $31M | $28.4M | $40.6M | $33.8M | $29.2M | $25.2M | $32.3M | $29M | $22.3M | $12.3M | $21.2M | $20.8M | $15.5M | $9.8M | $14.3M | $15.3M | $14.6M | $7.9M | $11.4M | $11M | $9.6M | $10.9M | $13.1M | $11.9M | $11.3M | $8.3M | $7.5M | $57.8M | $53.3M | -$113.6M | $50.1M | $48.5M | $45M | -$96.2M | $44.3M | $42.8M | $39.8M | -$79.3M | $37.8M | $35.9M | $32.6M | -$59.4M | $29.6M | $28.4M | $26.5M | -$51.6M | $25.3M | $26.9M | $23.7M |
EBITDA | $177.59M | $178.74M | $194.96M | $475.67M | $317M | $274M | $338M | $336M | $355M | $302M | $324M | $307M | $321M | $270M | $272M | $345M | $372M | $303M | $341M | $346M | $383M | $298M | $362M | $364M | $362M | $294M | $325M | $337M | $365M | $288M | $322M | $319M | $340M | $271M | $284M | $280M | $317M | $249M | $287M | $300M | $282M | $247.14M | $334M | $288M | $291M | $178.66M | $209.29M | $203.58M | $189.66M | $36.81M | $263.09M | $279.72M | $290.29M | $215.44M | $291.02M | $320.59M | $314.78M | $236.13M | $331.86M | $348.32M | $302.84M | $246.98M | $303.44M | $306.52M | $324.16M | $289.09M | $297.03M | $358.22M | $350.78M | $444.69M | $371.3M | $378.13M | $370.98M | $522.76M | $133.01M | $569.86M | $80.46M | $527.51M | $267.35M | $209.05M | $291.05M | $161.48M | $281.36M | $282.61M | $237.66M | $192.26M | $264.03M | $259.75M | $214.37M | $245.69M | $273.75M | $239.1M | $198.11M | $233.58M | $311.64M | $1.952B | $242.42M | $153.97M | $211.22M | $865.02M | $188.47M | $189.94M | $157.8M | $267.4M | $173.14M | $140.7M | $213.8M | -$74.8M | $152.7M | $18.6M | $189.3M | $89.8M | -$125.2M | -$6.1M | $54.7M | $60.6M | $106.5M | $77.9M | $90.2M | $12M | $38.3M | $65.3M | $37.3M | $56.1M | $44.7M | $55M | $62.4M | $57.9M | $52.5M | $39.5M | $44.1M | $45.4M | $39.8M | $17.4M | $34.2M | $33.5M | $17.4M | $23.5M | $22.6M | $23.9M | $21.6M | $23.2M | $26.1M | $22.9M | $21.2M | $23.1M | $17.5M | $57.8M | $53.3M | -$113.6M | $50.1M | $48.5M | $45M | -$96.2M | $44.3M | $42.8M | $39.8M | -$79.3M | $37.8M | $35.9M | $32.6M | -$59.4M | $29.6M | $28.4M | $26.5M | -$51.6M | $25.3M | $26.9M | $23.7M |