Unisys Corp.(UIS:US)
Market Cap$161.14M
Key Metrics
Price$2.21
Revenue (TTM)$1.946B
Holders Revenue (TTM)-
Gross Profit (TTM)$541.6M
Earnings (TTM)-$421.3M
EBITDA (TTM)-$77.8M
Op. Margin (TTM)3.6%
Dividend Yield-
Holders Yield-
Cash on hand$324.3M
Total Assets$1.642B
Net Assets-$351.9M
Total Debt$758.8M
Key Metrics
Price$2.21
Revenue (TTM)$1.946B
Holders Revenue (TTM)-
Gross Profit (TTM)$541.6M
Earnings (TTM)-$421.3M
EBITDA (TTM)-$77.8M
Op. Margin (TTM)3.6%
Dividend Yield-
Holders Yield-
Cash on hand$324.3M
Total Assets$1.642B
Net Assets-$351.9M
Total Debt$758.8M
Financials
| Name | Jun 30, 2026 | 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 | $473.5M | $437.6M | $574.5M | $460.2M | - | - | - | - | - | - | - | - | $476.8M | $516.4M | $557M | $461.2M | $515M | $446.7M | $539.3M | $488M | $517.3M | $509.8M | $576.9M | $495.2M | $438.8M | $515.4M | $741.5M | $552.1M | $569.4M | $554.5M | $760.9M | $688.3M | $667.4M | $708.4M | $744.8M | $666.3M | $666.2M | $664.5M | $721.7M | $683.3M | $748.9M | $666.8M | $789.9M | $739.2M | $764.8M | $721.2M | $905.8M | $882.5M | $806.4M | $761.7M | $995.9M | $792.1M | $858.6M | $809.9M | $979.3M | $877.4M | $921.3M | $928.4M | $985.3M | $1.02B | $937.2M | $911.2M | $1.045B | $960.6M | $1.037B | $977.4M | $1.21B | $1.106B | $1.101B | $1.073B | $1.28B | $1.312B | $1.34B | $1.301B | $1.536B | $1.393B | $1.376B | $1.348B | $1.552B | $1.41B | $1.407B | $1.388B | $1.57B | $1.387B | $1.436B | $1.367B | $1.524B | $1.446B | $1.388B | $1.463B | $1.638B | $1.45B | $1.425B | $1.399B | $1.553B | $1.332B | $1.36B | $1.363B | $1.557B | $1.376B | $1.461B | $1.624B | $1.928B | $1.691B | $1.597B | $1.669B | $1.96B | $1.865B | $1.897B | $1.823B | $2.049B | $1.792B | $1.729B | $1.65B | $1.899B | $1.621B | $1.585B | $1.531B | $1.812B | $1.631B | $1.505B | $1.423B | $1.839B | $1.461B | $1.496B | $1.407B | $2.124B | $1.788B | $1.799B | $1.689B | $2.101B | $1.807B | $1.927B | $1.908B | $2.256B | $2.068B | $2.089B | $2.01B | $2.462B | $1.972B | $2.203B | $2.059B | $2.934B | $2.4B | $2.471B | $2.306B | $2.969B | $2.352B | $2.575B | $2.202B | $2.874B | $2.268B | $2.393B | $2.368B | $2.799B | $2.223B | $2.275B | $2.416B | $2.326B | $2.633B | $1.338B | $1.136B | $1.48B | $1.159B | $1.231B | $1.167B | $1.371B | $1.137B | $1.218B | $1.083B |
Cost of Revenue | $356.2M | $325.1M | $379.9M | $343M | - | - | - | - | - | - | - | - | $361M | $357.4M | $367.2M | $356.9M | $366.9M | $359.3M | $375.6M | $361.1M | $375.1M | $370.6M | $401.8M | $375.3M | $363.9M | $402.3M | $591.3M | $412.1M | $416.8M | $429.4M | $582.5M | $534.5M | $514.5M | $507.2M | $575.3M | $562.7M | $547.5M | $525.9M | $561.5M | $561.7M | $570.6M | $568.3M | $630.9M | $598.6M | $640.5M | $604.2M | $661.1M | $647.6M | $641.2M | $628.7M | $680.5M | $620.6M | $657.9M | $649.1M | $693.4M | $658.8M | $678.1M | $702.6M | $705M | $735.3M | $723.5M | $703M | $733.5M | $723.2M | $749M | $742.2M | $871.3M | $808.6M | $840.6M | $858.2M | $1.042B | $1.02B | $1.036B | $1.008B | $1.115B | $1.084B | $1.076B | $1.091B | $1.166B | $1.151B | $1.244B | $1.186B | $1.192B | $1.141B | $1.158B | $1.106B | $1.261B | $1.105B | $1.021B | $1.071B | $1.127B | $1.025B | $1.033B | $1.012B | $1.061B | $929.3M | $955.3M | $973.2M | $1.279B | $996.1M | $1.064B | $1.196B | $1.27B | $1.145B | $1.05B | $1.06B | $1.212B | $1.135B | $1.163B | $1.087B | $1.273B | $1.115B | $1.081B | $1.029B | $297M | $973.9M | $972.7M | $941.9M | $1.068B | $1.019B | $935.4M | $900.5M | $1.605B | $923.8M | $873.5M | $809.5M | $1.384B | $1.066B | $1.059B | $981.8M | $1.188B | $1.025B | $1.052B | $1.093B | $1.23B | $1.145B | $1.124B | $1.14B | $1.419B | $1.042B | $1.592B | $1.137B | $1.773B | $1.49B | $1.361B | $1.242B | $1.799B | $1.626B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $117.3M | $112.5M | $194.6M | $117.2M | - | - | - | - | - | - | - | - | $115.8M | $159M | $189.8M | $104.3M | $148.1M | $87.4M | $163.7M | $126.9M | $142.2M | $139.2M | $175.1M | $119.9M | $74.9M | $113.1M | $150.2M | $140M | $152.6M | $125.1M | $178.4M | $153.8M | $152.9M | $201.2M | $169.5M | $103.6M | $118.7M | $138.6M | $160.2M | $121.6M | $178.3M | $98.5M | $159M | $140.6M | $124.3M | $117M | $244.7M | $234.9M | $165.2M | $133M | $315.4M | $171.5M | $200.7M | $160.8M | $285.9M | $218.6M | $243.2M | $225.8M | $280.3M | $284.8M | $213.7M | $208.2M | $311.1M | $237.4M | $288M | $235.2M | $338.2M | $297.8M | $260.6M | $214.5M | $237.7M | $292M | $303.8M | $293.2M | $421.1M | $309.1M | $299.4M | $257.4M | $386.1M | $258.7M | $162.9M | $201.9M | $377.7M | $246M | $277.4M | $260.3M | $262.8M | $341M | $367.1M | $391.5M | $510.7M | $425.1M | $392.1M | $387.1M | $491.7M | $403M | $404.5M | $389.3M | $278.4M | $379.9M | $397.4M | $427.6M | $658M | $546M | $547.4M | $608.7M | $747.9M | $730.9M | $734M | $735.8M | $776.1M | $677.3M | $647.9M | $620.6M | $1.602B | $647.5M | $612.6M | $588.8M | $744M | $611.9M | $569.6M | $522.6M | $234M | $536.9M | $622.3M | $597.6M | $739.3M | $722.2M | $740.3M | $707.1M | $913.4M | $782M | $875.4M | $814.5M | $1.026B | $922.3M | $964.8M | $869.3M | $1.043B | $930.2M | $611.1M | $921.5M | $1.161B | $910.7M | $1.11B | $1.064B | $1.17B | $725.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $131.5M | $126.4M | $118M | $95.7M | - | - | - | - | - | - | - | - | $125.9M | $302M | $144.8M | $129.7M | $133.7M | $124.4M | $121.8M | $111.7M | $106.1M | $107.6M | $127.4M | $101.9M | $85.1M | $93M | $112.8M | $90.6M | $99.6M | $99.9M | $105.9M | $98M | $98.9M | $99.4M | $110.4M | $106.5M | $122.2M | $116.8M | $124.7M | $131.4M | $128.8M | $126.1M | $143.2M | $132M | $173.8M | $147M | $162.3M | $158.3M | $149.4M | $152.9M | $159.5M | $147.5M | $162.7M | $159.2M | $171.3M | $157.4M | $164.2M | $161.4M | $158.7M | $171.8M | $165.6M | $166.3M | $176.5M | $161.3M | $181.5M | $176.7M | $208M | $186.2M | $192.9M | $199.5M | $285.5M | $254.1M | $281.2M | $265.2M | $351.7M | $265.5M | $296.9M | $287M | $317.5M | $301.6M | $346.6M | $370.7M | $341.1M | $322.2M | $334M | $326.5M | $341.3M | $379M | $344.2M | $332.7M | $351.5M | $319.2M | $306.1M | $310.5M | $340.5M | $306.8M | $307.5M | $310.5M | $478.8M | $336.1M | $351.6M | $321.3M | $500.4M | $397.6M | $400.7M | $363.6M | $437.7M | $441M | $429.9M | $415.4M | $437.5M | $408M | $398.6M | $403.1M | $496.7M | $414.5M | $409.2M | $409.1M | $510.7M | $434.3M | $428M | $418M | $911.8M | $475.4M | $468.1M | $438M | $644.5M | $524.7M | $508.9M | $474.6M | $565.4M | $527.6M | $534.4M | $536.7M | $674.4M | $629.8M | $621.4M | $606.2M | $699.4M | $634.7M | $1.097B | $727.4M | $886.5M | $954.4M | $822.9M | $803.1M | $827.7M | $961.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $5.8M | $4.8M | $8.1M | $4.8M | - | - | - | - | - | - | - | - | $5.4M | $6.2M | $6.9M | $6M | $4.8M | $6.5M | $9.4M | $6.7M | $6.8M | $5.6M | $10.5M | $6.7M | $3.2M | $6.2M | $9.2M | $5.9M | $7.2M | $9M | $10.1M | $7.1M | $6.2M | $8.5M | $9.5M | $8.7M | $10.8M | $11.8M | $14.9M | $11.4M | $13.1M | $16M | $13.2M | $16.6M | $28.4M | $18.2M | $18.3M | $20.3M | $15.8M | $14.4M | $18.9M | $15.8M | $17.8M | $17M | $20.5M | $18.8M | $22.2M | $20M | $18.9M | $18.5M | $18.4M | $20.3M | $18.1M | $18.9M | $21.1M | $20.8M | $25.1M | $24.3M | $25.1M | $27.4M | $30.4M | $35.7M | $30.2M | $32.7M | $47.4M | $39.7M | $49.5M | $42.4M | $47M | $45.5M | $63.9M | $75.3M | $71.2M | $61.2M | $66.6M | $64.9M | $76.2M | $75.3M | $71.3M | $71.5M | $81.4M | $68.2M | $63.7M | $66.8M | $80.7M | $65.5M | $62M | $65.1M | $106.9M | $73.4M | $75.2M | $76M | $95.8M | $77.5M | $78.2M | $82.1M | $88M | $86.2M | $84.7M | $80.5M | $79.8M | $76.9M | $70M | $72.9M | $80.1M | $74.5M | $67.4M | $80.3M | $84.3M | $81.2M | $81.4M | $96M | $139.2M | $86M | $87.5M | $96.8M | $130M | $114.2M | $117.6M | $121.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $125.7M | $121.6M | $109.9M | $90.9M | - | - | - | - | - | - | - | - | $120.5M | $295.8M | $132.9M | $117.2M | $121.5M | $104.4M | $109.8M | $95.1M | $94.6M | $90M | $116.9M | $85.5M | $80.2M | $86.8M | $103.6M | $84.7M | $92.4M | $90.9M | $95.8M | $90.9M | $92.7M | $90.9M | $100.9M | $97.8M | $111.4M | $105M | $109.8M | $120M | $115.7M | $110.1M | $130M | $115.4M | $145.4M | $128.8M | $144M | $138M | $133.6M | $138.5M | $140.6M | $131.7M | $144.9M | $142.2M | $150.8M | $138.6M | $142M | $141.4M | $139.8M | $153.3M | $147.2M | $146M | $158.4M | $142.4M | $160.4M | $155.9M | $182.9M | $161.9M | $167.8M | $172.1M | $255.1M | $218.4M | $251M | $232.5M | $304.3M | $225.8M | $247.4M | $244.6M | $270.5M | $256.1M | $282.7M | $295.4M | $269.9M | $261M | $267.4M | $261.6M | $265.1M | $303.7M | $272.9M | $261.2M | $270.1M | $251M | $242.4M | $243.7M | $259.8M | $241.3M | $245.5M | $245.4M | $371.9M | $262.7M | $276.4M | $245.3M | $404.6M | $320.1M | $322.5M | $281.5M | $349.7M | $354.8M | $345.2M | $334.9M | $357.7M | $331.1M | $328.6M | $330.2M | $416.6M | $340M | $341.8M | $328.8M | $426.4M | $353.1M | $346.6M | $322M | $772.6M | $389.4M | $380.6M | $341.2M | $514.5M | $410.5M | $391.3M | $353M | $565.4M | $527.6M | $534.4M | $536.7M | $674.4M | $629.8M | $621.4M | $606.2M | $699.4M | $634.7M | $1.097B | $727.4M | $886.5M | $954.4M | $822.9M | $803.1M | $827.7M | $961.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $5M | $6.5M | $7.4M | $13.5M | $2.6M | $9.9M | $4.7M | $12M | - | $9.7M | $1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | -$14.2M | -$13.9M | $76.6M | $21.5M | - | - | - | - | - | - | - | - | -$10.1M | -$143M | $45M | -$18.9M | $21.8M | -$23.5M | $41.9M | $15.2M | $36.1M | $31.6M | $47.7M | $18M | -$10.2M | $20.1M | $37.4M | $49.4M | $53M | $25.2M | $72.5M | $55.8M | $54M | $101.8M | $59.1M | -$2.9M | -$3.5M | $21.8M | $35.5M | -$9.8M | $49.5M | -$27.6M | $15.8M | $8.6M | -$49.5M | -$30M | $82.4M | $76.6M | $15.8M | -$19.9M | $155.9M | $24M | $38M | $1.6M | $114.6M | $61.2M | $79M | $64.4M | $121.6M | $113M | $48.1M | $41.9M | $134.6M | $76.1M | $106.5M | $58.5M | $130.2M | $111.6M | $67.7M | $15M | -$47.8M | $37.9M | $22.6M | $28M | $69.4M | $43.6M | $2.5M | -$29.6M | $68.6M | -$42.9M | -$183.7M | -$168.8M | $36.6M | -$76.2M | -$56.6M | -$66.2M | -$78.5M | -$38M | $22.9M | $58.8M | $159.2M | $105.9M | $86M | $76.6M | $151.2M | $96.2M | $97M | $78.8M | -$200.4M | $43.8M | $45.8M | $106.3M | $93.9M | $77.1M | $80.1M | $175.7M | $244.1M | $229.2M | $234.2M | $253.2M | $270M | $197.9M | $184.3M | $156.1M | $107.8M | $160.5M | $129.2M | $106.6M | $146.9M | $95.7M | $63.9M | $20.9M | -$792M | -$28.2M | $65.7M | $56.4M | -$21.6M | $85.5M | $119.1M | $123M | $228.7M | $135.3M | $217.7M | $152.4M | $228.3M | $165.3M | $203M | $124.1M | $200M | $26.1M | -$805.4M | $400K | $88.3M | -$232.4M | $102M | $86.1M | $162.3M | -$410.8M | $2.575B | $2.202B | -$5.955B | $2.268B | $2.393B | $2.368B | -$5.787B | $2.223B | $2.275B | $2.416B | -$5.122B | $2.633B | $1.338B | $1.136B | -$3.13B | $1.159B | $1.231B | $1.167B | -$3.016B | $1.137B | $1.218B | $1.083B |
| -$65.6M | -$9.2M | -$35.9M | -$314.4M | -$6.1M | -$1.1M | -$205.6M | -$52.8M | $2.7M | $4.1M | -$383.1M | $6.3M | -$14M | -$11.6M | -$19M | -$20.3M | -$18.3M | -$29.4M | -$151.5M | -$22.8M | -$231.5M | -$180.7M | -$203.6M | -$25.2M | -$56.6M | -$62M | -$43.1M | -$64.4M | -$45.1M | -$45.9M | -$34.4M | -$33.6M | -$33.7M | -$39.2M | -$31.7M | -$37.5M | -$38.8M | -$38.6M | -$10.9M | -$5.4M | -$5.2M | -$5.6M | -$3.4M | -$1.3M | -$1.3M | $2.3M | $6.2M | $1M | -$4.8M | -$11.8M | -$3.5M | -$500K | $11.5M | -$7.6M | -$5.2M | -$33.6M | -$3.8M | -$22.5M | $100.7M | $4.1M | -$62.7M | -$49.7M | -$31.4M | -$25.2M | -$32.8M | -$63.4M | -$35.6M | -$28.8M | -$18.2M | -$28.5M | -$8.7M | -$22.4M | -$27.6M | -$22.7M | -$3.6M | -$19.3M | -$8.7M | $25.5M | $0 | $400K | -$700K | $153.4M | $10.4M | $13.3M | $32M | $500K | $6.2M | -$3M | $24M | $600K | $19.9M | -$4.7M | $10.6M | -$3.4M | -$5M | $9.5M | -$16M | -$12.4M | -$4.6M | $3.9M | $15.7M | $13M | -$4.5M | $6.4M | $23.9M | $6.2M | $2.7M | $1M | -$17M | -$49.3M | -$13.6M | -$7.7M | -$900K | -$11.6M | -$990.7M | -$20.2M | -$3.2M | -$15.6M | $1.8M | -$7.5M | $12.4M | $9.3M | $1.7M | $28.9M | $46M | $42.5M | -$600K | $25.2M | $2M | $24.3M | -$1M | $15.3M | -$6.5M | $3.2M | $7.5M | $10.2M | $11.2M | $26.6M | $3M | $35.7M | -$368.8M | $28.3M | -$29.7M | $36M | $33.6M | $25.5M | $1.7M | -$54.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $4.4M | $4.9M | $4.7M | $4.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $18.3M | $18.5M | $18.8M | $18.2M | - | - | - | - | - | - | - | - | $7.5M | $7.6M | $7.8M | $7.9M | $8.3M | $8.4M | $8.4M | $8.5M | $8.4M | $10.1M | $8.3M | $2.4M | $4.6M | $13.9M | $15.2M | $15.2M | $16.2M | $15.5M | $15.8M | $15.9M | $15.7M | $16.6M | $16.4M | $16.4M | $14.3M | $5.7M | $7.5M | $7.7M | $7.8M | $4.4M | $3.6M | $3M | $2.7M | $2.6M | $2.6M | $2.3M | $2.3M | $2M | $2.2M | $2.4M | $2.6M | $2.7M | $2.5M | $7.8M | $7.9M | $9.3M | $11.4M | $12.5M | $13.3M | $25.9M | $25M | $25M | $25.3M | $26.5M | $26.8M | $25.4M | $21.2M | $21.8M | - | $21.5M | $21.2M | $21.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$51.7M | $4.4M | -$21.8M | -$300.9M | -$6.1M | -$1.1M | -$205.6M | -$52.8M | $2.7M | $4.1M | -$383.1M | $6.3M | -$6.5M | -$4M | -$11.2M | -$12.4M | -$10M | -$21M | -$143.1M | -$14.3M | -$223.1M | -$170.6M | -$195.3M | -$22.8M | -$52M | -$48.1M | -$27.9M | -$49.2M | -$28.9M | -$30.4M | -$18.6M | -$17.7M | -$18M | -$22.6M | -$15.3M | -$21.1M | -$24.5M | -$32.9M | -$3.4M | $2.3M | $2.6M | -$1.2M | $200K | $1.7M | $1.4M | $4.9M | $8.8M | $3.3M | -$2.5M | -$9.8M | -$1.3M | $1.9M | $14.1M | -$4.9M | -$2.7M | -$25.8M | $4.1M | -$13.2M | $112.1M | $16.6M | -$49.4M | -$23.8M | -$6.4M | -$200K | -$7.5M | -$36.9M | -$8.8M | -$3.4M | $3M | -$6.7M | -$8.7M | -$900K | -$6.4M | -$1.1M | -$3.6M | -$19.3M | -$8.7M | $25.5M | $0 | $400K | -$700K | $153.4M | $10.4M | $13.3M | $32M | $500K | $6.2M | -$3M | $24M | $600K | $19.9M | -$4.7M | $10.6M | -$3.4M | -$5M | $9.5M | -$16M | -$12.4M | -$4.6M | $3.9M | $15.7M | $13M | -$4.5M | $6.4M | $23.9M | $6.2M | $2.7M | $1M | -$17M | -$49.3M | -$13.6M | -$7.7M | -$900K | -$11.6M | -$990.7M | -$20.2M | -$3.2M | -$15.6M | $1.8M | -$7.5M | $12.4M | $9.3M | $1.7M | $28.9M | $46M | $42.5M | -$600K | $25.2M | $2M | $24.3M | -$1M | $15.3M | -$6.5M | $3.2M | $7.5M | $10.2M | $11.2M | $26.6M | $3M | $35.7M | -$368.8M | $28.3M | -$29.7M | $36M | $33.6M | $25.5M | $1.7M | -$54.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$79.8M | -$23.1M | $40.7M | -$292.9M | - | - | - | - | - | - | - | - | -$24.1M | -$154.6M | $26M | -$39.2M | $3.5M | -$52.9M | -$109.6M | -$7.6M | -$195.4M | -$149.1M | -$155.9M | -$7.2M | -$66.8M | -$41.9M | -$5.7M | -$15M | $7.9M | -$20.7M | $38.1M | $22.2M | $20.3M | $62.6M | $27.4M | -$40.4M | -$42.3M | -$16.8M | $24.6M | -$15.2M | $44.3M | -$33.2M | $12.4M | $7.3M | -$50.8M | -$27.7M | $88.6M | $77.6M | $11M | -$31.7M | $152.4M | $23.5M | $49.5M | -$6M | $109.4M | $27.6M | $75.2M | $41.9M | $111.3M | $117.1M | -$14.6M | -$7.8M | $103.2M | $50.9M | $73.7M | -$4.9M | $94.6M | $82.8M | $49.5M | -$13.5M | -$77.3M | $15.5M | -$5M | $5.3M | $45.6M | $5.8M | -$24.9M | -$23M | $49.3M | -$61.5M | -$203.5M | -$35.2M | $27.2M | -$80M | -$39.8M | -$78.3M | -$89.9M | -$57.2M | $28.7M | $42.4M | $160.8M | $84M | $78.2M | $57.5M | $132.9M | $88.1M | $62.9M | $48.9M | -$225M | $31.2M | $43.9M | $103.4M | $67.3M | $65M | $85.3M | $161.4M | $222M | $196.1M | $182.5M | $169.7M | $216.5M | $147.6M | $140.8M | $98M | -$936.7M | $80.8M | $66.5M | $30.6M | $84.5M | $21.5M | $8M | -$20.3M | -$841.3M | -$48.8M | $60.6M | $48.4M | -$72.8M | $60.5M | $70.2M | $95.3M | $173M | $95.4M | $151.5M | $83.5M | $148.8M | $85.9M | $133.8M | $67.1M | $110.5M | -$37.8M | -$1.28B | -$81.2M | -$55.1M | -$295.2M | $17.8M | -$4.8M | $51M | -$569.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $15.8M | $13.7M | $20.9M | $16.3M | - | - | - | - | - | - | - | - | $15.4M | $19.9M | $17.2M | $700K | $20.3M | $4.1M | $21.9M | $10.9M | -$53.1M | $8.4M | $18.8M | $6.1M | $9.7M | $10.8M | $11.2M | $10.4M | $3.6M | $9.4M | $13.9M | $15.2M | $14.3M | $20.9M | -$27.1M | $12.5M | -$3.8M | $12.9M | $23M | $9.9M | $18.8M | $5.5M | $11.1M | $14.9M | $5.1M | $13.3M | $23.9M | $26.4M | $19.9M | $16M | $28.2M | $27M | $22.7M | $21.4M | $20.5M | $32.7M | $22.1M | $22M | $12.4M | $33.4M | -$9.2M | $28.2M | $6.1M | $28.2M | $13.3M | $11.2M | -$16.8M | $28.4M | $13.5M | $12.8M | -$19.3M | $45.1M | $3.5M | $23.9M | $31.8M | $36.8M | $40.6M | -$26.6M | $28M | $16M | -$8.9M | -$7.3M | $58.3M | $1.548B | -$12.7M | -$32.8M | -$55M | -$82.4M | $9.3M | $13.5M | $49.3M | $27.8M | $25.7M | $19M | $43.8M | $29.1M | $20.7M | $16.2M | -$55.6M | $10.3M | $14.6M | $34.1M | $28.2M | $22.1M | $29M | $54.9M | $77.6M | $45.6M | $64.5M | $59.8M | $77.9M | $53.8M | $50.7M | $35.3M | $29M | $29.9M | $24.6M | $11.3M | $28.8M | $7.3M | $2.7M | -$6.9M | -$174.3M | -$16.6M | $20.8M | $16.3M | -$20.5M | $17.6M | $20.3M | $27.6M | $55.3M | $11.3M | $48.5M | $26.7M | $47.6M | $27.6M | $45.4M | $18.8M | $30M | $38M | $20M | $17M | $33.4M | $61.6M | $6M | -$1.6M | $17M | $78.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$95.6M | -$36.8M | $19.8M | -$309.2M | - | - | - | - | - | - | - | - | -$39.5M | -$174.5M | $8.8M | -$39.9M | -$16.8M | -$57M | -$131.5M | -$18.5M | -$142.3M | -$157.5M | -$173.1M | -$12.9M | -$78.6M | $1.016B | -$16.9M | -$9.4M | $29.8M | -$16.8M | $24.2M | $7M | $6M | $41.7M | $54.5M | -$52.9M | -$38.5M | -$29.7M | $1.6M | -$25.1M | $25.5M | -$38.7M | $1.3M | -$7.6M | -$55.9M | -$41M | $64.7M | $51.2M | -$8.9M | -$47.7M | $124.2M | -$3.5M | $26.8M | -$27.4M | $88.9M | -$5.1M | $53.1M | $19.9M | $98.9M | $83.7M | -$5.4M | -$36M | $97.1M | $29.2M | $121.4M | -$10.4M | $111.4M | $54.4M | $36M | -$26.3M | -$58M | -$29.6M | -$8.5M | -$18.6M | $13.8M | -$31M | -$65.5M | $3.6M | $21.3M | -$77.5M | -$194.6M | -$27.9M | -$31.1M | -$1.628B | -$27.1M | -$45.5M | -$34.9M | $25.2M | $19.4M | $28.9M | $111.5M | $56.2M | $52.5M | $38.5M | $89.1M | $59M | $42.2M | $32.7M | -$169.4M | $20.9M | $12.1M | $69.3M | $39.1M | $42.9M | $36.5M | $106.5M | $144.4M | $138.4M | $118M | $109.9M | $138.6M | $93.8M | $90.1M | $62.7M | -$965.7M | $50.9M | $41.9M | $19.3M | $43.6M | $14.2M | $5.3M | -$13.4M | -$676.8M | -$32.2M | $39.8M | $44.6M | -$52.3M | $42.9M | $49.9M | $60M | $117.7M | $84.1M | $103M | $260.6M | $139.2M | $68.3M | $105.4M | $48.3M | $80.5M | -$75.8M | -$1.3B | -$98.2M | -$88.5M | -$356.8M | $11.8M | -$3.2M | $34M | -$648.2M | $53.6M | -$78.7M | $218M | $151M | $162.3M | $149.3M | $216.9M | $129.7M | $121.2M | $110.2M | -$188.5M | $52.9M | $76.2M | $16M | $115.3M | $32.2M | $54.1M | $46.6M | $94.4M | $50.2M | $57.3M | $43M |
Minority Interests | $300K | $1M | -$1.1M | $300K | - | - | - | - | - | - | - | - | -$500K | -$900K | -$300K | -$200K | -$300K | -$300K | $300K | -$200K | $1.5M | -$300K | $0 | $0 | $0 | -$500K | $6.1M | -$3.8M | -$3.6M | -$2.6M | $800K | -$900K | -$2.2M | -$1.1M | -$4M | $11.8M | -$3.5M | -$3M | -$2.8M | -$3.1M | -$3.9M | -$1.2M | -$200K | -$2M | -$2.3M | -$2.2M | -$2.9M | -$3.4M | -$3.2M | -$3.1M | -$2.7M | -$4.1M | -$2.3M | -$2.5M | -$3M | -$3.3M | -$2.4M | -$2.5M | -$600K | -$1M | -$2.2M | -$3.4M | -$1.9M | -$900K | -$1.2M | -$1.2M | $3.1M | -$2M | -$2.5M | -$2.3M | - | -$5.1M | -$5.5M | -$4.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$95.3M | -$35.8M | $18.7M | -$308.9M | - | - | - | - | - | - | - | - | -$40M | -$175.4M | $8.5M | -$40.1M | -$17.1M | -$57.3M | -$131.2M | -$18.7M | -$140.8M | -$157.8M | -$173.1M | -$12.9M | -$78.6M | $1.015B | -$10.8M | -$13.2M | $26.2M | -$19.4M | $25M | $6.1M | $3.8M | $40.6M | $50.5M | -$41.1M | -$42M | -$32.7M | -$1.2M | -$28.2M | $21.6M | -$39.9M | $1.1M | -$9.6M | -$58.2M | -$43.2M | $61.8M | $47.8M | -$12.1M | -$50.8M | $121.5M | -$7.6M | $24.5M | -$29.9M | $85.9M | -$8.4M | $50.7M | $17.4M | $98.3M | $82.7M | -$7.6M | -$39.4M | $95.2M | $28.3M | $120.2M | -$11.6M | $114.5M | $52.4M | $33.5M | -$28.6M | -$58M | -$34.7M | -$14M | -$23.4M | $13.8M | -$31M | -$65.5M | $3.6M | $21.3M | -$77.5M | -$194.6M | -$27.9M | -$31.1M | -$1.628B | -$27.1M | -$45.5M | -$34.9M | $25.2M | $19.4M | $28.9M | $111.5M | $56.2M | $52.5M | $38.5M | $89.1M | $59M | $42.2M | $32.7M | -$169.4M | $20.9M | $12.1M | $69.3M | $39.1M | $42.9M | $36.5M | $106.5M | $144.4M | $138.4M | $118M | $109.9M | $138.6M | $93.8M | $90.1M | $62.7M | -$965.7M | $50.9M | $41.9M | $19.3M | $43.6M | $14.2M | $5.3M | -$13.4M | -$676.8M | -$32.2M | $39.8M | $44.6M | -$52.3M | $42.9M | $49.9M | $60M | $117.7M | $84.1M | $103M | $260.6M | $139.2M | $68.3M | $105.4M | $48.3M | $80.5M | -$75.8M | -$1.3B | -$98.2M | -$88.5M | -$356.8M | $11.8M | -$3.2M | $34M | -$648.2M | $53.6M | -$78.7M | $218M | $151M | $162.3M | $149.3M | $216.9M | $129.7M | $121.2M | $110.2M | -$188.5M | $52.9M | $76.2M | $16M | $115.3M | $32.2M | $54.1M | $46.6M | $94.4M | $50.2M | $57.3M | $43M |
Shares Outstanding (Basic) | 72.91M | 71.8M | 71.31M | 71.3M | 71.26M | 70.24M | 69.46M | 69.36M | 69.28M | 68.7M | 68.4M | 68.38M | 68.29M | 67.98M | 67.79M | 67.79M | 67.69M | 67.39M | 67.17M | 67.13M | 67.08M | 64.42M | 63.04M | 63.03M | 63.01M | 62.65M | 62.4M | 58.25M | 51.78M | 51.42M | 51.03M | 51.02M | 50.99M | 50.75M | 50.48M | 50.47M | 50.44M | 50.26M | 50.09M | 50.08M | 50.07M | 50M | - | 49.93M | 49.93M | 49.82M | - | 50.25M | 50.84M | 46.34M | - | 43.81M | 43.78M | 44.05M | - | 43.97M | 43.91M | 43.61M | - | 43.25M | 43.11M | 42.84M | - | 42.62M | 42.59M | 42.4M | - | 40.57M | 37.03M | 37.01M | - | 36.09M | 35.82M | 35.48M | - | 35.08M | 34.47M | 36M | - | 33.7M | 34.14M | 34.88M | - | 34.06M | 33.88M | 35M | - | 31.5M | 32.33M | 32.11M | - | 33.06M | 32.81M | 32.08M | - | 32.78M | 32.46M | 32.7M | - | 29.86M | 30.25M | 31.63M | - | 30.64M | 30.42M | 31.32M | - | 30.33M | 27.41M | 26.27M | - | 25.85M | 25.11M | 24.86M | - | 17.36M | 17.32M | 17.3M | - | 17.3M | 17.27M | 17.14M | - | 17.14M | 17.22M | 17.18M | - | 17.18M | 17.22M | 17.33M | - | 16.3M | 16.45M | 16.56M | - | 16.39M | 16.26M | 16.27M | - | 16.08M | 16.14M | 16.24M | - | 15.99M | 16.78M | 15.79M | - | 15.88M | 15.86M | 15.86M | - | 15.86M | 15.86M | 15.86M | - | 14.08M | 14.08M | 13.75M | - | 13.75M | 13.68M | 13.68M | - | 13.64M | 13.62M | 13.62M | - | 13.61M | 13.61M | 13.61M |
Shares Outstanding (Diluted) | 72.91M | 71.8M | 73.64M | 71.3M | 71.26M | 70.24M | 72.94M | 69.36M | 69.28M | 68.7M | 69.77M | 68.38M | 68.29M | 67.98M | 68.12M | 67.79M | 67.69M | 67.39M | 67.17M | 67.13M | 67.08M | 64.42M | 63.04M | 63.03M | 63.01M | 62.65M | 62.4M | 58.25M | 52.11M | 51.42M | 73.63M | 51.72M | 51.4M | 72.94M | 72.6M | 50.47M | 50.44M | 50.26M | 50.09M | 50.08M | 71.79M | 50M | - | 49.93M | 49.93M | 49.82M | - | 50.42M | 50.84M | 46.34M | - | 43.81M | 44.2M | 44.05M | - | 43.97M | 51.24M | 44.06M | - | 50.62M | 43.11M | 42.84M | - | 43.29M | 43.33M | 42.4M | - | 41.4M | 37.45M | 37.01M | - | 36.09M | 35.82M | 35.48M | - | 35.08M | 34.47M | 36M | - | 33.7M | 34.14M | 34.88M | - | 34.06M | 33.88M | 35M | - | 36M | 32.33M | 32.11M | - | 33.06M | 32.81M | 32.08M | - | 32.78M | 32.46M | 32.7M | - | 29.86M | 30.25M | 31.9M | - | 30.64M | 30.42M | 31.32M | - | 31.74M | 28.58M | 27.78M | - | 26.88M | 26.65M | 26.28M | - | 18.69M | 17.51M | 17.3M | - | 17.3M | 17.27M | 17.14M | - | 17.14M | 17.22M | 17.18M | - | 20.56M | 20.59M | 20.74M | - | 16.3M | 18.56M | 16.56M | - | 16.39M | 16.62M | 16.27M | - | 16.08M | 16.14M | 16.24M | - | 15.99M | 16.78M | 15.79M | - | 15.88M | 15.86M | 15.86M | - | 15.86M | 15.86M | 15.86M | - | 14.08M | 14.08M | 13.75M | - | 13.75M | 13.68M | 13.68M | - | 13.64M | 13.62M | 13.62M | - | 13.61M | 13.61M | 13.61M |
EPS (Basic) | -$1.31 | -$0.50 | $0.26 | -$4.33 | -$0.28 | -$0.42 | $0.43 | -$0.89 | -$0.17 | -$2.18 | -$2.42 | -$0.73 | -$0.59 | -$2.58 | $0.13 | -$0.59 | -$0.25 | -$0.85 | -$1.95 | -$0.28 | -$2.10 | -$2.45 | -$2.75 | -$0.20 | -$1.25 | $16.21 | -$0.17 | -$0.23 | $0.51 | -$0.38 | $0.49 | $0.12 | $0.07 | $0.80 | $1.01 | -$0.81 | -$0.83 | -$0.65 | -$0.02 | -$0.56 | $0.43 | -$0.80 | - | -$0.19 | -$1.17 | -$0.87 | - | $0.95 | -$0.24 | -$1.15 | - | -$0.26 | $0.47 | -$0.77 | - | -$0.28 | $1.06 | $0.31 | - | $1.82 | -$0.27 | -$0.95 | - | $0.66 | $2.82 | -$0.27 | - | $1.51 | $1.03 | -$0.66 | - | -$0.96 | -$0.40 | -$0.70 | - | -$0.90 | -$1.90 | $0.10 | - | -$2.30 | -$5.70 | -$0.80 | - | -$47.80 | -$0.80 | -$1.30 | - | $0.80 | $0.60 | $0.90 | - | $1.70 | $1.60 | $1.20 | - | $1.80 | $1.30 | $1 | - | $0.70 | $0.40 | $2.20 | - | $1.40 | $1.20 | $3.40 | - | $4.50 | $3.90 | $3.30 | - | $2.60 | $2.50 | $1.40 | - | $1.40 | $0.80 | -$0.60 | - | -$0.90 | -$1.40 | -$2.50 | - | -$3.60 | $0.60 | $0.90 | - | $0.80 | $1.20 | $1.70 | - | $3.30 | $4.40 | $13.90 | - | $2.30 | $4.60 | $1.10 | - | -$6.60 | -$82.40 | -$7.90 | - | -$24.20 | -$0.90 | -$1.90 | - | -$42.50 | $1.70 | -$6.60 | - | $7.70 | $8.40 | $7.70 | - | $6.80 | $6.40 | $5.70 | - | $3.40 | $5.40 | $1.20 | - | $2.40 | $4 | $3.40 | - | $3.70 | $4.20 | $3.20 |
EPS (Diluted) | -$1.31 | -$0.50 | $0.25 | -$4.33 | -$0.28 | -$0.42 | $0.41 | -$0.89 | -$0.17 | -$2.18 | -$2.42 | -$0.73 | -$0.59 | -$2.58 | $0.12 | -$0.59 | -$0.25 | -$0.85 | -$1.95 | -$0.28 | -$2.10 | -$2.45 | -$2.75 | -$0.20 | -$1.25 | $16.21 | -$0.17 | -$0.23 | $0.50 | -$0.38 | $0.41 | $0.12 | $0.07 | $0.62 | $0.77 | -$0.81 | -$0.83 | -$0.65 | -$0.02 | -$0.56 | $0.36 | -$0.80 | - | -$0.19 | -$1.17 | -$0.87 | - | $0.95 | -$0.24 | -$1.15 | - | -$0.26 | $0.46 | -$0.77 | - | -$0.28 | $0.99 | $0.30 | - | $1.63 | -$0.27 | -$0.95 | - | $0.65 | $2.77 | -$0.27 | - | $1.48 | $1.02 | -$0.66 | - | -$0.96 | -$0.40 | -$0.70 | - | -$0.90 | -$1.90 | $0.10 | - | -$2.30 | -$5.70 | -$0.80 | - | -$47.80 | -$0.80 | -$1.30 | - | $0.70 | $0.60 | $0.90 | - | $1.70 | $1.60 | $1.20 | - | $1.80 | $1.30 | $1 | - | $0.70 | $0.40 | $2.20 | - | $1.40 | $1.20 | $3.40 | - | $4.30 | $3.70 | $3.10 | - | $2.50 | $2.40 | $1.40 | - | $1.30 | $0.80 | -$0.60 | - | -$0.90 | -$1.40 | -$2.50 | - | -$3.60 | $0.60 | $0.90 | - | $0.80 | $1.20 | $1.70 | - | $3.30 | $3.90 | $10.60 | - | $2.30 | $4.50 | $1.10 | - | -$6.60 | -$82.40 | -$7.90 | - | -$24.20 | -$0.90 | -$1.90 | - | -$42.50 | $1.70 | -$6.60 | - | $7.20 | $7.80 | $7.20 | - | $6.50 | $6.20 | $5.70 | - | $3.40 | $5.40 | $1.20 | - | $2.40 | $4 | $3.40 | - | $3.70 | $4.20 | $3.20 |
EBIT | -$61.5M | -$4.6M | $59.5M | -$274.7M | - | - | - | - | - | - | - | - | -$16.6M | -$147M | $33.8M | -$31.3M | $11.8M | -$44.5M | -$101.2M | $900K | -$187M | -$139M | -$147.6M | -$4.8M | -$62.2M | -$28M | $9.5M | $200K | $24.1M | -$5.2M | $53.9M | $38.1M | $36M | $79.2M | $43.8M | -$24M | -$28M | -$11.1M | $32.1M | -$7.5M | $52.1M | -$28.8M | $16M | $10.3M | -$48.1M | -$25.1M | $91.2M | $79.9M | $13.3M | -$29.7M | $154.6M | $25.9M | $52.1M | -$3.3M | $111.9M | $35.4M | $83.1M | $51.2M | $122.7M | $129.6M | -$1.3M | $18.1M | $128.2M | $75.9M | $99M | $21.6M | $121.4M | $108.2M | $70.7M | $8.3M | -$47.8M | $37M | $16.2M | $26.9M | $69.4M | $43.6M | $2.5M | -$29.6M | $68.6M | -$42.9M | -$183.7M | -$168.8M | $36.6M | -$76.2M | -$56.6M | -$66.2M | -$78.5M | -$38M | $22.9M | $58.8M | $159.2M | $105.9M | $86M | $76.6M | $151.2M | $96.2M | $97M | $78.8M | -$200.4M | $43.8M | $45.8M | $106.3M | $93.9M | $77.1M | $80.1M | $175.7M | $244.1M | $229.2M | $234.2M | $253.2M | $270M | $197.9M | $184.3M | $156.1M | $107.8M | $160.5M | $129.2M | $106.6M | $146.9M | $95.7M | $63.9M | $20.9M | -$792M | -$28.2M | $65.7M | $56.4M | -$21.6M | $85.5M | $119.1M | $123M | $228.7M | $135.3M | $217.7M | $152.4M | $228.3M | $165.3M | $203M | $124.1M | $200M | $26.1M | -$805.4M | $400K | $88.3M | -$232.4M | $102M | $86.1M | $162.3M | -$410.8M | $2.575B | $2.202B | -$5.955B | $2.268B | $2.393B | $2.368B | -$5.787B | $2.223B | $2.275B | $2.416B | -$5.122B | $2.633B | $1.338B | $1.136B | -$3.13B | $1.159B | $1.231B | $1.167B | -$3.016B | $1.137B | $1.218B | $1.083B |
EBITDA | $15.8M | $11.7M | $88.6M | -$193.9M | - | - | - | - | - | - | - | - | $22.2M | -$107.1M | $89.3M | $19.5M | $65M | $13.7M | -$54.9M | $46.3M | -$144.9M | -$96.9M | -$107.7M | $31.3M | $12.1M | $9.8M | $47.9M | $38.1M | $60.7M | $29.3M | $95.3M | $78.7M | $76.1M | $121.2M | $84.3M | $14.1M | $11.2M | $27.6M | $71.4M | $31.4M | $92.4M | $8.3M | $70.5M | $54.2M | -$7.1M | $15.6M | $134.2M | $124.4M | $54.4M | $10.3M | $193.3M | $66.6M | $92.1M | $36.9M | $158.1M | $75.5M | $129.6M | $93M | $55.5M | $159.9M | $97.9M | $95.1M | $195.2M | $136.7M | $169M | $125.4M | $226.8M | $193.7M | $157.8M | $98.7M | $82.5M | $135.8M | $121.5M | $127.6M | $177.1M | $149.7M | $102M | $43.7M | $169.8M | $52.6M | -$90M | -$223.8M | $123.1M | $1.2M | $4.8M | $26.5M | $31M | $64.1M | $95.5M | $147.6M | $234.8M | $192.4M | $161M | $159.7M | $238.1M | $158M | $188M | $160.8M | -$95M | $107.5M | $94.2M | $163M | $162.1M | $142M | $122.8M | $238.9M | $307.5M | $288.9M | $323.9M | $369.7M | $352.2M | $279.7M | $250.2M | $229.1M | $2.096B | $253.2M | $206.6M | $195.3M | $231.5M | $185.1M | $129.2M | $95.3M | -$679.5M | $32.6M | $108.2M | $117.1M | $95.4M | $172.3M | $229.4M | $208.2M | $349M | $239.1M | $347.5M | $274.6M | $344.4M | $282.3M | $333.5M | $236.5M | $340.5M | $259.8M | $9M | $165.8M | $304M | -$71.3M | $262.6M | $235.5M | $340.4M | -$181.1M | $2.575B | $2.202B | -$5.955B | $2.268B | $2.393B | $2.368B | -$5.787B | $2.223B | $2.275B | $2.416B | -$5.122B | $2.633B | $1.338B | $1.136B | -$3.13B | $1.159B | $1.231B | $1.167B | -$3.016B | $1.137B | $1.218B | $1.083B |