VF Corporation(VFC:US)
Market Cap$6.624B
Key Metrics
Price$16.85
Revenue (TTM)$9.514B
Holders Revenue (TTM)$146.69M
Gross Profit (TTM)$5.23B
Earnings (TTM)$274.18M
EBITDA (TTM)$819.14M
Op. Margin (TTM)6.42%
Dividend Yield2.13%
Holders Yield2.22%
Cash on hand$670.06M
Total Assets$9.464B
Net Assets$1.765B
Total Debt$4.954B
Key Metrics
Price$16.85
Revenue (TTM)$9.514B
Holders Revenue (TTM)$146.69M
Gross Profit (TTM)$5.23B
Earnings (TTM)$274.18M
EBITDA (TTM)$819.14M
Op. Margin (TTM)6.42%
Dividend Yield2.13%
Holders Yield2.22%
Cash on hand$670.06M
Total Assets$9.464B
Net Assets$1.765B
Total Debt$4.954B
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 | $1.669B | $2.166B | $2.876B | $2.803B | $1.761B | $2.144B | $2.834B | $2.758B | $1.907B | $2.374B | $2.78B | $2.92B | $2.086B | $2.74B | $3.531B | $3.081B | $2.262B | $2.825B | $3.624B | $3.198B | $2.195B | $2.583B | $2.972B | $2.608B | $1.076B | $1.439B | $3.156B | $3.18B | $2.051B | $3.213B | $3.94B | $3.907B | $2.788B | $3.045B | $3.361B | $3.509B | $2.36B | $2.582B | $3.321B | $3.328B | $2.32B | $2.634B | $3.413B | $3.53B | $2.427B | $2.837B | $3.579B | $3.52B | $2.402B | $2.781B | $3.29B | $3.297B | $2.22B | $2.612B | $3.033B | $3.148B | $2.142B | $2.556B | $2.91B | $2.75B | $1.84B | $1.959B | $2.126B | $2.232B | $1.594B | $1.75B | $1.915B | $2.094B | $1.486B | $1.725B | $1.912B | $2.207B | $1.677B | $1.846B | $1.955B | $2.073B | $1.517B | $1.674B | $949.44M | $1.81B | $13.515B | $1.456B | $1.626B | $1.822B | $1.452B | $1.582B | $1.56B | $1.793B | $1.27B | $1.433B | $1.387B | $1.435B | $1.135B | $1.25B | $1.311B | $1.4B | $1.16B | $1.212B | $1.295B | $1.477B | $1.323B | $1.423B | $1.441B | $1.6B | $1.33B | $1.355B | $1.364B | $1.465B | $1.365B | $1.358B | $1.344B | $1.459B | $1.35B | $1.326B | $1.287B | $1.417B | $1.256B | $1.263B | $1.377B | $1.381B | $1.221B | $1.158B | $1.271B | $1.332B | $1.272B | $1.188B | $1.289B | $1.373B | $1.186B | $1.123B | $1.098B | $1.153B | $1.053B | $1.017B | $1.029B | $1.125B | $852.5M | $817.6M | $850.2M | $834.8M | $654M | $613.3M | $687.6M | $723.1M | $634.7M | $567.2M | $663.4M | $695.4M | $611.1M | $562.8M | $605M | $672.4M | $642.9M | $595.9M | $620M | $731.6M | $640.7M | $581.5M | $452.1M | $430.2M | $345.5M | $316.7M | $403.8M | $429M | $347.2M | $301.2M | $304.5M | $307.7M | $291.8M | $263.4M |
Cost of Revenue | $752.34M | $944.11M | $1.247B | $1.34B | $811.66M | $1.001B | $1.239B | $1.317B | $915.64M | $1.225B | $1.261B | $1.43B | $985.27M | $1.382B | $1.593B | $1.498B | $1.043B | $1.359B | $1.593B | $1.479B | $955.55M | $1.236B | $1.345B | $1.282B | $506.95M | $556.64M | $1.352B | $1.456B | $896.28M | $1.595B | $1.896B | $1.951B | $1.385B | $1.506B | $1.619B | $1.752B | $1.187B | $1.287B | $1.69B | $1.693B | $1.185B | $1.351B | $1.763B | $1.844B | $1.261B | $1.447B | $1.824B | $1.819B | $1.239B | $1.407B | $1.705B | $1.728B | $1.143B | $1.355B | $1.596B | $1.678B | $1.155B | $1.389B | $1.595B | $1.505B | $994.59M | $1.034B | $1.135B | $1.195B | $842.5M | $932.2M | $1.029B | $1.166B | $833.69M | $996.64M | $1.099B | $1.228B | $942.76M | $1.014B | $1.105B | $1.163B | $865.73M | $945.88M | $466.08M | $1.018B | $765.55M | $824.6M | $974.53M | $1.056B | $841.81M | $915.56M | $923.41M | $1.073B | $769.71M | $878.39M | $837.13M | $898.33M | $714.01M | $781.29M | $851.14M | $871.12M | $725.08M | $784.37M | $1.01B | $970.63M | $876.04M | $942.41M | $963.09M | $1.056B | $867.47M | $859.03M | $862.4M | $922.1M | $863.8M | $853.2M | $835.1M | $904.2M | $856.3M | $831.1M | $800.3M | $890.8M | $787.7M | $805.6M | $881.3M | $896.1M | $783.2M | $737.2M | $947M | $876.9M | $829.8M | $756.6M | $849.8M | $891.5M | $767.8M | $722.8M | $727.5M | $766M | $694.1M | $659.1M | $684.9M | $727.2M | $554.6M | $528.8M | $567.7M | $553.8M | $430.1M | $397.3M | $486.1M | $476.3M | $424M | $367.6M | $442.9M | $456.8M | $403.2M | $361.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $917.04M | $1.222B | $1.628B | $1.462B | $949M | $1.142B | $1.595B | $1.441B | $991.66M | $1.149B | $1.519B | $1.49B | $1.101B | $1.358B | $1.938B | $1.582B | $1.219B | $1.466B | $2.032B | $1.719B | $1.239B | $1.346B | $1.627B | $1.326B | $569.34M | $882.43M | $1.804B | $1.723B | $1.154B | $1.618B | $2.044B | $1.957B | $1.403B | $1.539B | $1.742B | $1.757B | $1.173B | $1.295B | $1.63B | $1.635B | $1.135B | $1.284B | $1.649B | $1.685B | $1.166B | $1.391B | $1.755B | $1.702B | $1.163B | $1.374B | $1.585B | $1.569B | $1.077B | $1.257B | $1.438B | $1.47B | $986.37M | $1.168B | $1.315B | $1.245B | $845.53M | $924.94M | $991.12M | $1.037B | $751.6M | $817.68M | $886.42M | $927.96M | $651.94M | $728.83M | $812.94M | $979.05M | $734.72M | $832.21M | $850.18M | $909.76M | $651.67M | $727.74M | $483.37M | $792.08M | $12.75B | $631.02M | $651.58M | $766.47M | $610.3M | $666.62M | $636.35M | $719.83M | $499.83M | $554.28M | $550.13M | $537.08M | $420.73M | $468.76M | $459.48M | $529.27M | $435.18M | $427.89M | $285.6M | $506.57M | $446.92M | $480.89M | $478.39M | $543.6M | $462.86M | $496.15M | $501.3M | $542.8M | $501M | $505M | $508.4M | $554.6M | $494M | $495.1M | $486.7M | $526.1M | $467.8M | $457.2M | $495.9M | $484.8M | $437.8M | $420.9M | $323.7M | $455.2M | $442.1M | $431M | $439.5M | $481.5M | $418.5M | $400.2M | $370M | $386.8M | $359.3M | $357.5M | $344.1M | $398.1M | $297.9M | $288.8M | $282.5M | $281M | $223.9M | $216M | $201.5M | $246.8M | $210.7M | $199.6M | $220.5M | $238.6M | $207.9M | $201.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $1B | $1.16B | $1.309B | $1.15B | $1.036B | $1.177B | $1.318B | $1.167B | $1.087B | $1.254B | $1.353B | $1.139B | $1.11B | $1.206B | $1.422B | $1.251B | $1.155B | $1.273B | $1.353B | $1.16B | $1.036B | $1.203B | $1.215B | $1.006B | $816.15M | $922.56M | $1.264B | $1.175B | $1.058B | $1.423B | $1.452B | $1.298B | $1.172B | $1.228B | $1.287B | $1.168B | $1.005B | $1.004B | $1.23B | $1.026B | $940.8M | $971.92M | $1.109B | $1.046B | $947.07M | $992.92M | $1.177B | $1.069B | $942.92M | $971.02M | $1.077B | $989.42M | $875.72M | $898.86M | $987.46M | $933.37M | $822.39M | $853.49M | $963.71M | $814.97M | $656.86M | $650.3M | $715.85M | $682.44M | $582.08M | $594.42M | $626.73M | $610.07M | $532.21M | $567.39M | $633.14M | $627.84M | $570.86M | $588.09M | $599.56M | $578.72M | $483.2M | $512.41M | $328.15M | $504.25M | $12.604B | $443.71M | $473.43M | $463.25M | $446.64M | $466.77M | $432.3M | $468.42M | $350.05M | $381.72M | $366.46M | $332.5M | $295.12M | $316M | $325.18M | $312.96M | $283.25M | $290.62M | $411M | $315.99M | $311.97M | $329.67M | $396.73M | $355.27M | $325.46M | $314.42M | $291.7M | $313.5M | $314.2M | $310.5M | $286M | $304.5M | $298.5M | $309.9M | $301.2M | $296.9M | $287M | $290.5M | $305.4M | $280M | $267M | $269.8M | $308M | $277.1M | $272.7M | $273.2M | $258.7M | $274.1M | $258.9M | $253.9M | $233.5M | $235.1M | $223.2M | $221.8M | $209.1M | $225.9M | $180.2M | $176.1M | $174.7M | $157.9M | $139.4M | $136.6M | $137M | $130.4M | $123.7M | $119.7M | $123M | $121M | $110.1M | $112.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $1B | $1.16B | $1.309B | $1.15B | $1.036B | $1.177B | $1.318B | $1.167B | $1.087B | $1.254B | $1.353B | $1.139B | $1.11B | $1.206B | $1.422B | $1.251B | $1.155B | $1.273B | $1.353B | $1.16B | $1.036B | $1.203B | $1.215B | $1.006B | $816.15M | $922.56M | $1.264B | $1.175B | $1.058B | $1.423B | $1.452B | $1.298B | $1.172B | $1.228B | $1.287B | $1.168B | $1.005B | $1.004B | $1.23B | $1.026B | $940.8M | $971.92M | $1.109B | $1.046B | $947.07M | $992.92M | $1.177B | $1.069B | $942.92M | $971.02M | $1.077B | $989.42M | $875.72M | $898.86M | $987.46M | $933.37M | $822.39M | $853.49M | $963.71M | $814.97M | $656.86M | $650.3M | $715.85M | $682.44M | $582.08M | $594.42M | $626.73M | $610.07M | $532.21M | $567.39M | $633.14M | $627.84M | $570.86M | $588.09M | $599.56M | $578.72M | $483.2M | $512.41M | $328.15M | $504.25M | $439.97M | $443.71M | $508.72M | $478.47M | $456.51M | $480.12M | $446.78M | $466.2M | $371.79M | $394.96M | $366.46M | $341.86M | $301.16M | $322.33M | $325.18M | $321.03M | $288.58M | $295.12M | $411M | $315.99M | $311.97M | $329.67M | $396.73M | $355.27M | $325.46M | $314.42M | $291.7M | $313.5M | $314.2M | $310.5M | $286M | $304.5M | $298.5M | $309.9M | $301.2M | $296.9M | $287M | $290.5M | $305.4M | $280M | $267M | $269.8M | $308M | $277.1M | $272.7M | $273.2M | $258.7M | $274.1M | $258.9M | $253.9M | $233.5M | $235.1M | $223.2M | $221.8M | $209.1M | $225.9M | $180.2M | $176.1M | $174.7M | $157.9M | $139.4M | $136.6M | $137M | $130.4M | $123.7M | $119.7M | $123M | $121M | $110.1M | $112.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $12.164B | - | -$35.29M | -$15.22M | -$9.87M | -$13.35M | -$14.48M | $2.23M | -$21.73M | -$13.24M | - | -$9.36M | -$6.04M | -$6.33M | - | -$8.07M | -$5.32M | -$4.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | -$83.07M | $61.5M | $319.77M | $312.62M | -$86.61M | -$34.65M | $276.78M | $273.9M | -$94.89M | -$105.3M | $165.85M | $350.54M | -$8.99M | $152.2M | $516.03M | $331.1M | $63.36M | $192.39M | $678.44M | $558.49M | $202.88M | $142.85M | $412M | $319.95M | -$246.81M | -$40.13M | $540.04M | $548.56M | $95.97M | $194.38M | $591.91M | $658.67M | $230.88M | $311.36M | $454.99M | $588.6M | $168.02M | $291.47M | $399.77M | $608.25M | $194.42M | $311.8M | $540.77M | $639.56M | $218.98M | $397.84M | $578.01M | $633.08M | $219.81M | $403.19M | $508.38M | $579.7M | $201.33M | $357.73M | $450.29M | $536.89M | $163.99M | $314.1M | $351.36M | $430.12M | $188.67M | $274.64M | $275.27M | $354.55M | $169.52M | $223.26M | $259.69M | $317.89M | $119.74M | $161.45M | $179.8M | $351.21M | $163.86M | $244.13M | $250.62M | $331.04M | $168.46M | $215.33M | $155.22M | $287.82M | $145.79M | $187.31M | $178.15M | $288M | $153.78M | $186.51M | $204.05M | $251.4M | $149.78M | $172.56M | $161.94M | $204.58M | $125.61M | $152.76M | $116.41M | $216.32M | $151.93M | $137.27M | -$125.4M | $190.58M | $134.94M | $151.22M | $36.98M | $188.34M | $137.4M | $139.62M | $167.6M | $186.5M | $144.7M | $154M | $182.8M | $209.6M | $156.1M | $143.3M | $148.7M | $189.7M | $140.3M | $127.2M | $150.4M | $166.3M | $129.3M | $110.7M | -$25.6M | $135.4M | $128.2M | $115.3M | $140.8M | $167.9M | $121.3M | $108.7M | $106.1M | $119.9M | $104.3M | $101.4M | $112.4M | $142.3M | $89M | $85.6M | $84.2M | $100.3M | $62.1M | $57.4M | $39.2M | $92.2M | $63M | $55.1M | $77.1M | $94.1M | $74.9M | $66.8M | -$1.59B | $672.4M | $642.9M | $595.9M | -$1.595B | $731.6M | $640.7M | $581.5M | -$829M | $430.2M | $345.5M | $316.7M | -$795M | $429M | $347.2M | $301.2M | -$630M | $307.7M | $291.8M | $263.4M |
| -$23.82M | -$224.83M | $43.09M | -$44.34M | -$39.98M | -$81.97M | -$80.11M | -$43.35M | -$202.63M | -$304.34M | -$277.19M | -$43.29M | -$53.29M | -$368.2M | -$60.13M | -$465.11M | -$125.98M | -$21.27M | -$37.13M | -$26.82M | -$23.73M | -$53.81M | -$25.29M | -$26.29M | -$66.14M | -$457.81M | -$39.48M | -$18.16M | -$10.03M | -$18.7M | -$25.62M | -$59.57M | -$44.55M | -$17.23M | $83.44M | -$127.52M | -$22.26M | -$20.26M | -$100.92M | -$23.67M | -$19.89M | -$18.73M | -$162.69M | -$21.94M | -$20.29M | -$18.92M | -$417.68M | -$22.31M | -$20.33M | -$21.4M | -$21.71M | -$21.24M | -$22.23M | -$19.48M | -$20.34M | -$21.64M | $19.15M | -$20.56M | -$20.18M | -$25.77M | -$17.19M | -$16.91M | -$221.38M | -$19.35M | -$18.08M | -$13.58M | -$143.84M | -$20.4M | -$19.86M | -$20M | -$4.05M | -$24.55M | -$18.33M | -$20.8M | -$642K | $1.83M | $1.48M | $266K | -$56.39M | $1.87M | $542K | $829K | $39.55M | $19.84M | $16.14M | $18.66M | $15.79M | -$1.39M | $21.24M | $14.85M | -$20.98M | $9.21M | $8.25M | $7.06M | -$16.38M | $8.77M | $5.72M | $5.63M | $3.51M | $218K | -$906K | -$4.84M | -$1.42M | -$408K | $3.03M | $1.37M | $4.1M | $400K | $2.3M | $1.8M | -$700K | -$700K | $1.6M | $1.8M | $18.4M | $4.2M | $3.5M | $3.4M | $6M | $2.6M | $5.2M | $300K | $4.2M | $3.8M | $300K | -$300K | $1.4M | -$600K | -$2M | -$1.6M | $3.7M | $29.6M | $4.3M | $3.2M | $9.5M | $1.4M | $3.7M | $2.9M | $10.4M | $5.6M | $5.7M | $6.1M | -$29.3M | $4.8M | -$5.5M | -$100K | $1.9M | $3.2M | $7.9M | $4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $5.81M | $6.97M | $5.14M | $3.41M | $2.52M | $10.99M | $6.83M | $3.68M | $3.55M | $7.12M | $3.57M | $4.55M | $5.49M | $3.74M | $3.91M | $823K | $1.28M | $740K | $606K | $1.52M | $2.14M | $2.13M | $2.54M | $3.18M | $1.31M | $2.27M | $4.97M | $4.42M | $6.54M | $11.86M | $4.55M | $2.85M | $3.39M | $3.23M | $4.42M | $4.57M | $3.58M | $3.52M | $2.7M | $2.22M | $2.24M | $2.01M | $1.65M | $1.51M | $1.9M | $2.1M | $2.21M | $1.85M | $1.52M | $1.33M | $1.58M | $1.26M | $815K | $490K | $495K | $632K | $1.19M | $1.04M | $931K | $1.37M | $1.51M | $966K | $736K | $610K | $496K | $494K | $480K | $420K | $565K | $765K | - | $1.44M | $1.57M | $1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $30.42M | $33.77M | $39.75M | $49.62M | $43.64M | $40.09M | $43.34M | $46.37M | $59.23M | $61.82M | $52.66M | $45.66M | $55.21M | $52.98M | $54.14M | $34.73M | $32.55M | $31.67M | $33.99M | $35.89M | $34.92M | $37.97M | $34.32M | $34.11M | $29.26M | $26.8M | $22.3M | $20.81M | $22.13M | $24.04M | $28.4M | $28.36M | $27.28M | $24.39M | $26.97M | $27.11M | $24.19M | $23.71M | $24.28M | $24.78M | $23.63M | $22.03M | $22.22M | $22.16M | $22.86M | $21.85M | $22.2M | $22.56M | $21.34M | $20.64M | $20.99M | $21.25M | $21.53M | $21.01M | $22.83M | $23.84M | $23.59M | $23.35M | $25.01M | $20.67M | $15.96M | $15.94M | $16.19M | $20.56M | $20.49M | $20.5M | $20.74M | $21.33M | $21.82M | $22.02M | - | $24.31M | $23.01M | $22.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $791K | -$198.03M | $77.7M | $1.87M | $1.14M | -$52.87M | -$43.59M | -$660K | -$146.95M | -$249.64M | -$228.09M | -$2.18M | -$3.57M | -$318.97M | -$9.9M | -$431.2M | -$94.71M | $9.66M | -$3.74M | $7.55M | $9.04M | -$17.96M | $6.48M | $4.64M | -$38.19M | -$433.28M | -$22.14M | -$1.77M | $5.55M | -$6.52M | -$1.77M | -$34.06M | -$20.67M | $3.94M | $105.99M | -$104.98M | -$1.65M | -$67K | -$79.34M | -$1.1M | $1.5M | $1.29M | -$142.13M | -$1.28M | $672K | $828K | -$397.7M | -$1.61M | -$508K | -$2.09M | -$2.3M | -$1.25M | -$1.51M | $1.04M | $1.99M | $1.57M | $41.56M | $1.75M | $3.89M | -$6.47M | -$2.74M | -$1.93M | -$205.93M | $599K | $1.92M | $6.42M | -$123.57M | $505K | $1.39M | $1.25M | -$4.05M | -$1.68M | $3.11M | -$298K | -$642K | $1.83M | $1.48M | $266K | -$56.39M | $1.87M | $542K | $829K | $39.55M | $19.84M | $16.14M | $18.66M | $15.79M | -$1.39M | $21.24M | $14.85M | -$20.98M | $9.21M | $8.25M | $7.06M | -$16.38M | $8.77M | $5.72M | $5.63M | $3.51M | $218K | -$906K | -$4.84M | -$1.42M | -$408K | $3.03M | $1.37M | $4.1M | $400K | $2.3M | $1.8M | -$700K | -$700K | $1.6M | $1.8M | $18.4M | $4.2M | $3.5M | $3.4M | $6M | $2.6M | $5.2M | $300K | $4.2M | $3.8M | $300K | -$300K | $1.4M | -$600K | -$2M | -$1.6M | $3.7M | $29.6M | $4.3M | $3.2M | $9.5M | $1.4M | $3.7M | $2.9M | $10.4M | $5.6M | $5.7M | $6.1M | -$29.3M | $4.8M | -$5.5M | -$100K | $1.9M | $3.2M | $7.9M | $4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$106.89M | -$163.33M | $362.86M | $268.28M | -$126.59M | -$116.61M | $196.67M | $230.56M | -$297.52M | -$409.64M | -$111.33M | $307.25M | -$62.28M | -$216M | $455.9M | -$134M | -$62.61M | $171.12M | $641.31M | $531.67M | $179.15M | $89.05M | $386.71M | $293.66M | -$312.95M | -$497.95M | $500.56M | $530.41M | $85.94M | $175.69M | $566.28M | $599.1M | $186.33M | $294.13M | $538.43M | $461.08M | $145.76M | $271.22M | $298.85M | $584.58M | $174.53M | $293.07M | $378.08M | $617.63M | $198.69M | $378.91M | $160.32M | $610.77M | $199.48M | $381.79M | $486.67M | $558.47M | $179.1M | $338.25M | $429.95M | $515.25M | $183.14M | $293.54M | $331.18M | $404.35M | $171.48M | $257.74M | $53.89M | $335.2M | $151.45M | $209.68M | $115.86M | $297.49M | $99.88M | $141.45M | $152.64M | $326.66M | $145.53M | $223.32M | $226.04M | $315.73M | $159.69M | $204.11M | $142.49M | $275.3M | $133.77M | $176.88M | $170.04M | $270.87M | $137.2M | $170.97M | $188.6M | $233.51M | $132.63M | $157.39M | $151.56M | $190.79M | $114.73M | $141.42M | $106.09M | $197.03M | $137.59M | $121.02M | -$141.12M | $169.09M | $111.37M | $123.46M | $12.6M | $165.35M | $121.16M | $124.77M | $158.6M | $169.2M | $128.6M | $139.2M | $166.5M | $192.9M | $142M | $130.2M | $155.4M | $181.1M | $131.3M | $118M | $143.6M | $153.1M | $118.5M | $93.1M | -$39M | $118.6M | $107.9M | $96.5M | $123.9M | $146.1M | $97.7M | $87.9M | $91.8M | $131.1M | $90.6M | $86.4M | $104.4M | $124.4M | $75.3M | $71.6M | $77.7M | $87.9M | $50.4M | $47.3M | -$8.3M | $76.6M | $37M | $37.7M | $63.7M | $83.7M | $73.3M | $63.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$9.74M | -$44.05M | $62.01M | $78.52M | -$10.19M | $33.66M | $27.56M | $28.05M | -$38.63M | $8.67M | -$19.6M | $758.89M | -$4.85M | -$1.11M | -$51.97M | -$15.57M | -$6.65M | $90.68M | $123.51M | $67.61M | $25.18M | $27.31M | $59.05M | $50.42M | -$35.2M | $71.91M | $78.98M | -$94.97M | $20.66M | $46.88M | $103.16M | $91.98M | $26.38M | $32.97M | $533.53M | $74.32M | $30.9M | $56.54M | $34.51M | $99.36M | $38.04M | $51.13M | $65.87M | $159.99M | $30.85M | $90.2M | $38.22M | $140.24M | $41.8M | $84.6M | $119.01M | $124.71M | $40.83M | $67.83M | $95.78M | $133.93M | $27.71M | $78.31M | $73.18M | $102.93M | $41.92M | $56.32M | -$1.42M | $91.94M | $39.96M | $46.22M | $50.87M | $79.43M | $24.9M | $41.01M | $36.77M | $92.61M | $41.51M | $74.38M | $61.99M | $106.41M | $53.89M | $70.03M | $32.36M | $89.34M | $44.21M | $58.74M | $56.23M | $91.24M | $40.45M | $56.28M | $63.3M | $78.07M | $42.54M | $53.51M | $45.93M | $65.5M | $39.79M | $49.36M | $35.75M | $68.47M | $49.11M | $43.97M | -$28.53M | $65.53M | $41.99M | $45.98M | $7.23M | $61.99M | $45.41M | $46.92M | $61.4M | $65.3M | $49M | $53.6M | $62.7M | $73.3M | $55.2M | $52.1M | $62.3M | $72.4M | $52.4M | $47.8M | $61M | $62.1M | $48.6M | $37.2M | -$3.4M | $48.9M | $42.7M | $38.5M | $49M | $58.3M | $38.8M | $35M | $30.7M | $54.3M | $34.9M | $33.7M | $33.9M | $47.8M | $29.1M | $27.9M | $29.3M | $34.1M | $19.7M | $18.8M | $1.7M | $31.2M | $14.6M | $14.5M | $23.4M | $31.7M | $27.8M | $24.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$97.15M | -$119.28M | $300.85M | $189.77M | -$116.41M | -$150.79M | $167.78M | $52.18M | -$258.89M | -$418.31M | -$42.45M | -$450.7M | -$57.43M | -$214.89M | $507.87M | -$118.43M | -$55.96M | $80.84M | $517.8M | $464.05M | $324.25M | $89.52M | $347.24M | $256.72M | -$285.61M | -$483.78M | $465M | $649M | $49.22M | $128.8M | $463.51M | $507.12M | $160.36M | $252.79M | -$101.39M | $386.76M | $114.87M | $214.68M | $264.33M | $485.22M | $136.49M | $241.94M | $312.21M | $457.64M | $167.84M | $288.71M | $122.1M | $470.53M | $157.68M | $297.19M | $367.67M | $433.76M | $138.27M | $270.42M | $334.17M | $381.32M | $155.43M | $215.23M | $257.99M | $301.41M | $129.57M | $201.42M | $55.31M | $243.25M | $111.49M | $163.46M | $64.99M | $218.06M | $74.98M | $100.43M | $115.86M | $234.05M | $104.02M | $148.95M | $164.41M | $207.21M | $81.66M | $138.34M | $108.59M | $197.71M | $99.03M | $128.19M | $101.98M | $179.63M | $96.75M | $102.85M | $125.3M | $155.44M | $90.09M | $103.87M | $105.63M | $125.29M | $74.95M | $92.07M | $76.6M | $128.25M | $88.87M | -$448.26M | -$112.6M | $103.56M | $69.38M | $77.49M | -$1.41M | $103.36M | $75.75M | $71.07M | $97.2M | $103.9M | $79.6M | $85.6M | $103.8M | $119.6M | $86.8M | $78.1M | $93.1M | $108.7M | $78.9M | $70.2M | $82.6M | $91M | $69.9M | $55.9M | -$35.6M | $69.7M | $65.2M | $58M | $74.9M | $87.8M | $58.9M | $52.9M | $61.1M | $76.8M | $55.7M | $52.7M | $70.5M | $76.6M | $46.2M | $43.7M | $48.4M | $53.8M | $30.7M | $28.5M | -$10M | $45.4M | $22.4M | $23.2M | $40.3M | $52M | $45.5M | $38.3M | $38.2M | $53.7M | $45.2M | $36.7M | $43.9M | $60.5M | $42.8M | $32.5M | $29M | $44.9M | $29.9M | $25.6M | $39.9M | $43.2M | $31.9M | $23.7M | $31.2M | $35.9M | $30.2M | $27.3M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$624K | -$4.98M | -$5.52M | $0 | $13.27M | -$85.48M | $18.33M | - | $2.23M | $2.97M | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | -$128K | -$11K | -$676K | -$712K | -$199K | -$717K | -$1.09M | -$467K | -$655K | $57K | $1.9M | -$141K | $549K | $505K | - | -$176K | -$40K | $86K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$97.15M | -$119.28M | $300.85M | $189.77M | -$116.41M | -$150.79M | $167.78M | $52.18M | -$258.89M | -$418.31M | -$42.45M | -$450.7M | -$57.43M | -$214.89M | $507.87M | -$118.43M | -$55.96M | $80.84M | $517.8M | $464.05M | $324.25M | $89.52M | $347.24M | $256.72M | -$285.61M | -$483.78M | $465M | $649M | $49.22M | $128.8M | $463.51M | $507.12M | $160.36M | $252.79M | -$101.39M | $386.14M | $109.89M | $209.16M | $264.33M | $498.49M | $51.02M | $260.27M | $312.21M | $459.86M | $170.81M | $288.71M | $122.1M | $470.53M | $157.68M | $297.19M | $367.67M | $433.76M | $138.27M | $270.42M | $334.17M | $381.32M | $155.3M | $215.22M | $257.32M | $300.7M | $129.37M | $200.7M | $54.22M | $242.79M | $110.84M | $163.52M | $66.89M | $217.92M | $75.53M | $100.94M | $115.86M | $233.88M | $103.98M | $149.03M | $164.41M | $207.21M | $81.66M | $138.34M | $108.59M | $197.71M | $99.03M | $128.19M | $101.98M | $179.63M | $96.75M | $102.85M | $125.3M | $155.44M | $90.09M | $103.87M | $105.63M | $125.29M | $74.95M | $92.07M | $76.6M | $128.25M | $88.87M | -$448.26M | -$112.6M | $103.56M | $69.38M | $77.49M | -$1.41M | $103.36M | $75.75M | $71.07M | $97.2M | $103.9M | $79.6M | $85.6M | $103.8M | $119.6M | $86.8M | $78.1M | $93.1M | $108.7M | $78.9M | $70.2M | $82.6M | $91M | $69.9M | $55.9M | -$35.6M | $69.7M | $65.2M | $58M | $74.9M | $87.8M | $58.9M | $52.9M | $61.1M | $76.8M | $55.7M | $52.7M | $70.5M | $76.6M | $46.2M | $43.7M | $48.4M | $53.8M | $30.7M | $28.5M | -$10M | $45.4M | $22.4M | $23.2M | $40.3M | $52M | $45.5M | $38.3M | $38.2M | $53.7M | $45.2M | $36.7M | $43.9M | $60.5M | $42.8M | $32.5M | $29M | $44.9M | $29.9M | $25.6M | $39.9M | $43.2M | $31.9M | $23.7M | $31.2M | $35.9M | $30.2M | $27.3M |
Shares Outstanding (Basic) | 392.11M | - | 390.92M | 390.65M | 390.02M | 389.61M | 389.22M | 389.04M | 388.74M | - | 388.38M | 388.34M | 388.16M | 388.06M | 387.74M | 387.69M | 387.56M | 387.6M | 390.43M | 391.78M | 391.35M | 390.75M | 389.87M | 389.22M | 388.7M | 391.23M | 395.94M | 397.75M | 396.73M | 395.41M | 395.29M | 395.89M | 394.17M | 395.25M | 394.58M | 393.26M | 397.07M | 411.99M | 413.21M | 413.46M | 415.99M | 421.75M | 425.81M | 425.21M | 424.35M | 426.26M | 431.65M | 430.64M | 429.94M | 438.29M | 439.02M | 438.18M | 437.1M | 440.27M | 439.57M | 438.23M | 436.86M | 442.11M | 440.82M | 438.57M | 436.32M | 432.89M | - | 431.52M | 435.83M | 441.04M | - | 443.52M | 440.97M | 439.97M | - | 436.42M | 434.84M | 437.44M | - | 438.68M | 442.02M | 447.57M | - | 443.21M | 439.52M | 439.42M | - | 444.46M | 441.02M | 447.04M | - | 440.6M | 438.62M | 434.92M | - | 428.85M | 429.65M | 433.42M | - | 435.07M | 438.5M | 439.82M | - | 445.24M | 446.28M | 447.82M | - | 456.05M | 456.5M | 461.41M | - | 477.7M | 489.85M | 477.55M | - | 488.16M | 496M | 495.87M | - | 488.7M | 502.56M | 511.33M | - | 508.1M | 508.27M | 510.42M | - | 510.04M | 510.74M | 512.18M | - | 517.82M | 517.52M | 517.3M | - | 515.52M | 515.09M | 502.74M | - | 470.85M | 468.56M | 466.79M | - | 458.19M | 457.14M | 466.79M | - | 456.1M | 456.09M | 455.93M | - | 465.78M | 545.39M | 455.93M | - | 545.38M | 543.52M | 543.52M | - | 543.25M | 540.45M | 540.45M | - | 499.77M | 499.04M | 497.55M | - | 495.78M | 494.78M | 494.98M | - | 503.58M | 526.22M | 526.22M |
Shares Outstanding (Diluted) | 392.11M | - | 397.16M | 393.99M | 390.02M | 389.61M | 393.91M | 390.95M | 388.74M | - | 388.38M | 388.34M | 388.16M | 388.06M | 388.19M | 387.69M | 388.4M | 389M | 392.5M | 394.02M | 394.13M | 393.58M | 392.85M | 391.18M | 390.79M | 395.25M | 400.32M | 402.26M | 401.91M | 400.73M | 399.77M | 401.94M | 399.55M | 401.28M | 400.38M | 397.38M | 400.51M | 415.96M | 417.89M | 419.24M | 422.06M | 429.13M | 432.04M | 431.46M | 430.7M | 434.1M | 439.7M | 437.59M | 437.13M | 446.27M | 447.75M | 445.62M | 445.92M | 447.9M | 448.24M | 445.95M | 444.91M | 451M | 450.67M | 446.33M | 443.56M | 440.16M | - | 436.76M | 441.92M | 446.52M | - | 448.58M | 444.96M | 444.11M | - | 445.03M | 443.94M | 447.51M | - | 449.7M | 453.89M | 459.28M | - | 452.25M | 450.16M | 449.36M | - | 456.58M | 453.13M | 459.97M | - | 452.14M | 450.57M | 446.06M | - | 439.1M | 440.35M | 443.74M | - | 447.4M | 451.93M | 453.51M | - | 458.25M | 461.5M | 461.95M | - | 467.95M | 469.13M | 473.78M | - | 488.94M | 497.5M | 492.68M | - | 498.33M | 503.19M | 503.87M | - | 488.7M | 502.56M | 511.33M | - | 508.1M | 508.27M | 510.42M | - | 510.04M | 510.74M | 512.18M | - | 517.82M | 517.52M | 517.3M | - | 515.52M | 515.09M | 502.74M | - | 470.85M | 468.56M | 466.79M | - | 458.19M | 457.14M | 466.79M | - | 456.1M | 456.09M | 455.93M | - | 465.78M | 545.39M | 455.93M | - | 545.38M | 543.52M | 543.52M | - | 543.25M | 540.45M | 540.45M | - | 499.77M | 499.04M | 497.55M | - | 495.78M | 494.78M | 494.98M | - | 503.58M | 526.22M | 526.22M |
EPS (Basic) | -$0.25 | - | $0.77 | $0.49 | -$0.30 | -$0.39 | $0.43 | $0.13 | -$0.67 | - | -$0.11 | -$1.16 | -$0.15 | -$0.55 | $1.31 | -$0.31 | -$0.14 | $0.21 | $1.33 | $1.18 | $0.83 | $0.23 | $0.89 | $0.66 | -$0.73 | -$1.24 | $1.17 | $1.63 | $0.12 | $0.33 | $1.17 | $1.28 | $0.41 | $0.64 | -$0.23 | $0.98 | $0.29 | $0.52 | $0.64 | $1.22 | $0.35 | $0.62 | $0.73 | $1.08 | $0.40 | $0.68 | $0.28 | $1.09 | $0.37 | $0.68 | $0.84 | $0.99 | $0.32 | $0.62 | $0.76 | $0.87 | $0.36 | $0.49 | $0.58 | $0.69 | $0.30 | $0.46 | - | $0.56 | $0.26 | $0.37 | - | $0.49 | $0.17 | $0.23 | - | $0.54 | $0.24 | $0.34 | - | $0.47 | $0.19 | $0.31 | - | $0.45 | $0.23 | $0.29 | - | $0.40 | $0.22 | $0.23 | - | $0.35 | $0.21 | $0.24 | - | $0.29 | $0.17 | $0.21 | - | $0.29 | $0.20 | -$0.86 | - | $0.23 | $0.15 | $0.17 | - | $0.23 | $0.16 | $0.15 | - | $0.22 | $0.16 | $0.18 | - | $0.25 | $0.18 | $0.16 | - | $0.11 | $0.076 | $0.068 | - | $0.089 | $0.068 | $0.054 | - | $0.068 | $0.064 | $0.056 | - | $0.084 | $0.056 | $0.051 | - | $0.074 | $0.054 | $0.053 | - | $0.081 | $0.049 | $0.046 | - | $0.058 | $0.033 | $0.03 | - | $0.049 | $0.024 | $0.025 | - | $0.05 | $0.043 | $0.035 | - | $0.05 | $0.041 | $0.034 | - | $0.056 | $0.04 | $0.03 | - | $0.045 | $0.03 | $0.013 | - | $0.023 | $0.016 | $0.012 | - | $0.018 | $0.015 | $0.013 |
EPS (Diluted) | -$0.25 | - | $0.76 | $0.48 | -$0.30 | -$0.39 | $0.43 | $0.13 | -$0.67 | - | -$0.11 | -$1.16 | -$0.15 | -$0.55 | $1.31 | -$0.31 | -$0.14 | $0.21 | $1.32 | $1.18 | $0.82 | $0.23 | $0.88 | $0.66 | -$0.73 | -$1.24 | $1.16 | $1.61 | $0.12 | $0.32 | $1.16 | $1.26 | $0.40 | $0.63 | -$0.23 | $0.97 | $0.29 | $0.52 | $0.63 | $1.20 | $0.35 | $0.61 | $0.72 | $1.07 | $0.40 | $0.67 | $0.28 | $1.08 | $0.36 | $0.67 | $0.82 | $0.97 | $0.31 | $0.60 | $0.75 | $0.86 | $0.35 | $0.48 | $0.57 | $0.67 | $0.29 | $0.46 | - | $0.56 | $0.25 | $0.37 | - | $0.49 | $0.17 | $0.23 | - | $0.53 | $0.24 | $0.33 | - | $0.46 | $0.18 | $0.30 | - | $0.44 | $0.22 | $0.29 | - | $0.39 | $0.21 | $0.22 | - | $0.35 | $0.20 | $0.23 | - | $0.29 | $0.17 | $0.21 | - | $0.29 | $0.20 | -$0.86 | - | $0.23 | $0.15 | $0.17 | - | $0.22 | $0.16 | $0.15 | - | $0.21 | $0.16 | $0.17 | - | $0.24 | $0.17 | $0.16 | - | $0.11 | $0.075 | $0.066 | - | $0.086 | $0.066 | $0.054 | - | $0.066 | $0.063 | $0.055 | - | $0.083 | $0.055 | $0.05 | - | $0.073 | $0.053 | $0.051 | - | $0.079 | $0.048 | $0.045 | - | $0.056 | $0.031 | $0.03 | - | $0.048 | $0.024 | $0.025 | - | $0.05 | $0.043 | $0.035 | - | $0.05 | $0.041 | $0.034 | - | $0.056 | $0.04 | $0.03 | - | $0.045 | $0.03 | $0.013 | - | $0.023 | $0.016 | $0.012 | - | $0.018 | $0.015 | $0.013 |
EBIT | -$76.47M | -$129.56M | $402.61M | $317.9M | -$82.96M | -$76.52M | $240.01M | $276.92M | -$238.29M | -$347.82M | -$58.67M | $352.9M | -$7.07M | -$163.02M | $510.05M | -$99.28M | -$30.07M | $202.79M | $675.31M | $567.55M | $214.07M | $127.02M | $421.02M | $327.77M | -$283.68M | -$471.14M | $522.86M | $551.22M | $108.06M | $199.72M | $594.68M | $627.46M | $213.61M | $318.53M | $565.41M | $488.19M | $169.95M | $294.93M | $323.13M | $609.37M | $198.16M | $315.1M | $400.3M | $639.79M | $221.55M | $400.76M | $182.52M | $633.33M | $220.82M | $402.43M | $507.66M | $579.71M | $200.64M | $359.26M | $452.77M | $539.09M | $206.73M | $316.89M | $356.18M | $425.02M | $187.45M | $273.68M | $70.08M | $355.75M | $171.94M | $230.18M | $136.6M | $318.82M | $121.7M | $163.46M | $179.8M | $350.97M | $168.53M | $245.52M | $250.62M | $331.04M | $168.46M | $215.33M | $155.22M | $287.82M | $145.79M | $187.31M | $178.15M | $288M | $153.78M | $186.51M | $204.05M | $251.4M | $149.78M | $172.56M | $161.94M | $204.58M | $125.61M | $152.76M | $116.41M | $216.32M | $151.93M | $137.27M | -$125.4M | $190.58M | $134.94M | $151.22M | $36.98M | $188.34M | $137.4M | $139.62M | $167.6M | $186.5M | $144.7M | $154M | $182.8M | $209.6M | $156.1M | $143.3M | $148.7M | $189.7M | $140.3M | $127.2M | $150.4M | $166.3M | $129.3M | $110.7M | -$25.6M | $135.4M | $128.2M | $115.3M | $140.8M | $167.9M | $121.3M | $108.7M | $106.1M | $119.9M | $104.3M | $101.4M | $112.4M | $142.3M | $89M | $85.6M | $84.2M | $100.3M | $62.1M | $57.4M | $39.2M | $92.2M | $63M | $55.1M | $77.1M | $94.1M | $74.9M | $66.8M | -$1.59B | $672.4M | $642.9M | $595.9M | -$1.595B | $731.6M | $640.7M | $581.5M | -$829M | $430.2M | $345.5M | $316.7M | -$795M | $429M | $347.2M | $301.2M | -$630M | $307.7M | $291.8M | $263.4M |
EBITDA | -$18.69M | -$62.08M | $512.2M | $387.7M | -$18.59M | $34.87M | $351.08M | $338.69M | -$25.51M | -$97.35M | $284.23M | $422.77M | $60.01M | $220.21M | $852.44M | $386.52M | $36.69M | $270.07M | $744.05M | $634.06M | $282.12M | $191.52M | $486.75M | $403.6M | -$220.66M | -$471.14M | $592.35M | $614.14M | $170.3M | $284.37M | $666.05M | $701.32M | $284.74M | $390.06M | $648.32M | $668.52M | $235.42M | $361.36M | $399.21M | $677.38M | $267.6M | $383.13M | $474.07M | $708.83M | $284.93M | $466.64M | $256.88M | $702.64M | $288M | $466.45M | $579.82M | $644.11M | $259.4M | $417.21M | $568.82M | $595.11M | $264.6M | $369.79M | $418.98M | $475.78M | $233M | $320.55M | $326.02M | $398.6M | $208.88M | $264.82M | $309.71M | $360.34M | $164.74M | $196.66M | $232.9M | $391.87M | $206.1M | $283.04M | $288.24M | $363.5M | $199.97M | $252.02M | $236.44M | $312.84M | $183.34M | $215.78M | $175.2M | $300.86M | $171.25M | $197.84M | $224.13M | $299.16M | $158.02M | $186.72M | $209.15M | $221.91M | $141.18M | $173.59M | $161.88M | $233.57M | $173.88M | $158.54M | -$88.01M | $232.05M | $178.63M | $199.67M | $83.08M | $232.72M | $177.03M | $180.37M | $205.5M | $228.9M | $184.5M | $192.7M | $223.1M | $250.8M | $193.9M | $183.4M | $167.1M | $225M | $177.3M | $163.3M | $184.5M | $202.2M | $165.6M | $150.8M | $11.5M | $174.3M | $169.1M | $158.1M | $179.4M | $210.4M | $162.3M | $147.9M | $132.8M | $122.2M | $131.8M | $132.5M | $125.5M | $170.8M | $114M | $109.8M | $97.4M | $117.7M | $78.8M | $73.3M | $93.8M | $112.1M | $92.5M | $80M | $95.6M | $115.7M | $90.3M | $85.3M | -$1.59B | $672.4M | $642.9M | $595.9M | -$1.595B | $731.6M | $640.7M | $581.5M | -$829M | $430.2M | $345.5M | $316.7M | -$795M | $429M | $347.2M | $301.2M | -$630M | $307.7M | $291.8M | $263.4M |