Viatris Inc.(VTRS:US)
Market Cap$21.728B
Key Metrics
Price$18.66
Revenue (TTM)$14.563B
Holders Revenue (TTM)$882.6M
Gross Profit (TTM)$5.01B
Earnings (TTM)-$296.5M
EBITDA (TTM)$2.573B
Op. Margin (TTM)1.66%
Dividend Yield2.57%
Holders Yield4.06%
Cash on hand$1.804B
Total Assets$36.835B
Net Assets$14.658B
Total Debt$14.61B
Key Metrics
Price$18.66
Revenue (TTM)$14.563B
Holders Revenue (TTM)$882.6M
Gross Profit (TTM)$5.01B
Earnings (TTM)-$296.5M
EBITDA (TTM)$2.573B
Op. Margin (TTM)1.66%
Dividend Yield2.57%
Holders Yield4.06%
Cash on hand$1.804B
Total Assets$36.835B
Net Assets$14.658B
Total Debt$14.61B
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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.517B | $3.704B | $3.76B | $3.582B | $3.254B | $3.528B | $3.751B | $3.797B | $3.663B | $3.837B | $3.942B | $3.919B | $3.729B | $3.876B | $4.078B | $4.117B | $4.192B | $4.342B | $4.537B | $4.578B | $4.43B | $3.624B | $2.972B | $2.731B | $2.619B | $3.192B | $2.962B | $2.852B | $2.496B | $3.079B | $2.862B | $2.808B | $2.685B | $3.239B | $2.987B | $2.962B | $2.72B | $3.268B | $3.057B | $2.561B | $2.191B | $2.491B | $2.695B | $2.372B | $1.872B | $2.083B | $2.084B | $1.837B | $1.716B | $1.809B | $1.767B | $1.702B | $1.632B | $1.702B | $1.802B | $1.688B | $1.584B | $1.531B | $1.576B | $1.574B | $1.449B | $1.434B | $1.355B | $1.369B | $1.292B | $1.352B | $1.264B | $1.267B | $1.21B | $1.203B | $1.657B | $1.203B | $1.074B | $477.09M | $546.32M | $487.26M | $477.09M | $366.66M | $356.14M | $324.55M | $311.25M | $297.99M | $323.38M | $316.44M | $290.97M | $306.96M | $339.01M | $333.36M | $349.79M | $360.06M | $331.41M | $353.69M | $320.49M | $319.54M | $275.47M | $282.6M | $297.19M | $286.33M | $237.93M | $248.65M | $223.24M | $207.56M | $167.26M | $214.65M | $203.9M | $194.5M | $177.1M | $190.6M | $186.2M | $177.6M | $166.7M | $135.9M | $129.5M | $154M | $109.2M | $118.7M | $114M | $109M | $98.5M | $94.7M | $91.3M | $97.7M | $109.2M | $110.7M | $104.3M | $96M | $85.1M | $69.1M | $66.4M | $57.8M | $58.5M | $61M | $61.1M | $51M | $38.8M | $38.8M | $34.9M | $26.2M | $23.4M | $24M | $22.9M | $20.9M | $23.3M | $27.1M | $24.1M | $23.2M | $21.1M | $21.5M | $22.2M | $21.1M | $23M | $26.7M | $22.7M | $25.1M | $21.5M | $24.1M | $23.8M | $25M | $22.2M | $20.3M | $23.1M | $21.4M | $16.1M | $15.2M | $15.3M | $11.5M | $11.5M |
Cost of Revenue | $2.36B | $2.556B | $2.388B | $2.249B | $2.093B | $2.313B | $2.292B | $2.351B | $2.159B | $2.241B | $2.251B | $2.31B | $2.187B | $2.602B | $2.33B | $2.414B | $2.421B | $2.795B | $2.963B | $3.25B | $3.303B | $2.917B | $1.814B | $1.706B | $1.713B | $2.104B | $1.889B | $1.919B | $1.69B | $2.063B | $1.823B | $1.846B | $1.7B | $1.944B | $1.809B | $1.737B | $1.635B | $1.933B | $1.774B | $1.389B | $1.284B | $1.428B | $1.38B | $1.364B | $1.042B | $1.114B | $1.072B | $1.029B | $977.8M | $1.013B | $958.9M | $959.3M | $938M | $948.07M | $1.009B | $985.18M | $913.43M | $886.64M | $917.37M | $904.45M | $858.01M | $855.31M | $775.06M | $826.69M | $776.08M | $835.83M | $759.09M | $739.21M | $684.18M | $808.5M | $745.71M | $788.91M | $724.24M | $255.45M | $249.61M | $252.42M | $255.45M | $170.57M | $167.94M | $163.79M | $155.45M | $154.76M | $155.54M | $163.25M | $155.63M | $151.7M | $159.26M | $155.22M | $150.6M | $152.35M | $153.98M | $166.16M | $150.92M | $152.81M | $127.87M | $121.67M | $119.82M | $122.55M | $116.07M | $131.42M | $107.18M | $101.3M | $82.3M | $95.91M | $83.5M | $74.5M | $72.1M | $75.3M | $78.7M | $79.8M | $76.1M | $74.9M | $69.6M | $65.8M | $56.3M | $70M | $61.7M | $59.1M | $51.6M | $51.1M | $43.3M | $42.7M | $47.1M | $46.2M | $43.5M | $37.2M | $30M | $32M | $28.2M | $28.4M | $25.9M | $23.1M | $22.1M | $19.9M | $17.8M | $17.5M | $17.3M | $14.6M | $13.1M | $14.9M | $12.9M | $11.7M | $12.5M | $15.2M | $13.7M | $14.3M | $12.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.157B | $1.148B | $1.372B | $1.333B | $1.161B | $1.215B | $1.459B | $1.445B | $1.504B | $1.597B | $1.691B | $1.609B | $1.542B | $1.274B | $1.748B | $1.703B | $1.771B | $1.546B | $1.574B | $1.328B | $1.127B | $706.4M | $1.159B | $1.026B | $906.1M | $1.087B | $1.072B | $932.6M | $805.2M | $1.016B | $1.039B | $962.5M | $984.3M | $1.295B | $1.178B | $1.225B | $1.085B | $1.335B | $1.283B | $1.172B | $907M | $1.063B | $1.315B | $1.008B | $830.1M | $969M | $1.012B | $808.8M | $737.8M | $795.95M | $808.5M | $742.4M | $693.5M | $754.33M | $793.12M | $702.64M | $670.23M | $644.6M | $658.39M | $669.43M | $590.95M | $579.19M | $580.06M | $541.85M | $516.3M | $515.99M | $504.98M | $527.77M | $525.73M | $394.65M | $911.14M | $414.21M | $350.22M | $221.64M | $296.71M | $234.85M | $221.64M | $196.09M | $188.2M | $160.76M | $155.8M | $143.23M | $167.83M | $153.19M | $135.35M | $155.25M | $179.75M | $178.15M | $199.18M | $207.71M | $177.43M | $187.53M | $169.58M | $166.73M | $147.6M | $160.93M | $177.37M | $163.78M | $121.86M | $117.23M | $116.06M | $106.25M | $84.96M | $118.73M | $120.4M | $120M | $105M | $115.3M | $107.5M | $97.8M | $90.6M | $61M | $59.9M | $88.2M | $52.9M | $48.7M | $52.3M | $49.9M | $46.9M | $43.6M | $48M | $55M | $62.1M | $64.5M | $60.8M | $58.8M | $55.1M | $37.1M | $38.2M | $29.4M | $32.6M | $37.9M | $39M | $31.1M | $21M | $21.3M | $17.6M | $11.6M | $10.3M | $9.1M | $10M | $9.2M | $10.8M | $11.9M | $10.4M | $8.9M | $8.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $1.177B | $1.305B | $1.137B | $1.148B | $1.17B | $1.253B | $1.202B | $1.562B | $1.217B | $1.809B | $1.265B | $1.24B | $1.142B | $1.448B | $1.192B | $1.144B | $1.058B | $1.35B | $1.207B | $1.353B | $1.371B | $1.516B | $788.2M | $875.7M | $719.6M | $806.2M | $800.6M | $816.2M | $780.5M | $781.7M | $721.4M | $830M | $812.4M | $861.4M | $846.4M | $801.6M | $848.3M | $903.1M | $856M | $760.9M | $802.9M | $755.2M | $711.9M | $732.4M | $653.1M | $575.8M | $496.5M | $559.5M | $495.7M | $535.91M | $478.8M | $426.8M | $477.9M | $480.12M | $450.48M | $453.37M | $417.52M | $377.1M | $390.24M | $386.71M | $355.31M | $372.26M | $344.28M | $335.16M | $317.06M | $341.79M | $329.42M | $353.69M | $300.51M | $343.43M | $350.31M | $340.21M | $721.76M | $129.75M | $108.63M | $95.64M | $129.75M | $61.54M | $71.05M | $68.95M | $77.76M | $85.25M | $108.27M | $100.02M | $86.37M | $81.73M | $53.26M | $69.93M | $73.7M | $73.53M | $50.51M | $78.25M | $66.88M | $61.74M | $52.95M | $49.28M | $57.43M | $64.54M | $57.52M | $48.13M | $56.42M | $55.44M | $55.62M | $52.27M | $52.8M | $50.4M | $49.9M | $57.7M | $48.3M | $41.8M | $39.1M | $38.8M | $29.1M | $43.6M | $31.4M | -$12M | $30.3M | $29.8M | $31.8M | $24.7M | $25.1M | $23.1M | $22.2M | $23.1M | $22.9M | $21.8M | $20.7M | $17.6M | $19.8M | $17.6M | $15.8M | $13.2M | $14.5M | $12.3M | $10.2M | $9.6M | $9.7M | $5.6M | $4.7M | $3.9M | $4.6M | $4.6M | $4.6M | $3.7M | $4.2M | $4.4M | $4.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $248.6M | $274.7M | $250.4M | $218.8M | $222M | $206.5M | $198.4M | $204.1M | $199.7M | $202.8M | $211.2M | $208.3M | $182.9M | $182.4M | $174.9M | $162.6M | $142.3M | $267.2M | $152.1M | $147.7M | $184.1M | $154.8M | $129.8M | $156.3M | $114.2M | $151.8M | $167.9M | $147.6M | $172.6M | $148.8M | $144.1M | $206.7M | $204.9M | $202.4M | $182.3M | $181.1M | $217.5M | $194.6M | $199.1M | $179.5M | $253.6M | $159M | $174.8M | $168.2M | $169.9M | $150.2M | $158.2M | $155.4M | $118M | $155.91M | $114M | $111.4M | $126.5M | $117.77M | $108.25M | $94.36M | $80.96M | $76.08M | $70.85M | $72.49M | $75.31M | $82.07M | $71.99M | $66.79M | $61.3M | $72.59M | $69.81M | $74.02M | $58.84M | $77.9M | $74.72M | $80.75M | $83.84M | $33.58M | $31.72M | $36.85M | $33.58M | $22.7M | $21.23M | $19.53M | $29.28M | $28.25M | $25.18M | $21.18M | $23.17M | $22.04M | $21.5M | $26.88M | $25.25M | $23.95M | $24.74M | $26.8M | $22.94M | $20.17M | $16.84M | $12.16M | $13.44M | $16.46M | $16.78M | $14.77M | $15.82M | $17.26M | $16.54M | $13.42M | $12.4M | $11.5M | $11.8M | $22.1M | $12.3M | $13.4M | $14.1M | $14.6M | $7.9M | $12.1M | $11.7M | - | - | $10.3M | $10.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $928.8M | $1.031B | $886.6M | $928.7M | $948.1M | $1.047B | $1.003B | $1.358B | $1.018B | $1.606B | $1.054B | $1.032B | $958.9M | $1.265B | $1.017B | $981.1M | $915.3M | $1.083B | $1.055B | $1.205B | $1.187B | $1.361B | $658.4M | $719.4M | $605.4M | $654.4M | $632.7M | $668.6M | $607.9M | $632.9M | $577.3M | $623.3M | $607.5M | $659M | $664.1M | $620.5M | $630.8M | $708.5M | $656.9M | $581.4M | $549.3M | $596.2M | $537.1M | $564.2M | $483.2M | $425.6M | $418.3M | $404.1M | $377.7M | $380.01M | $349.8M | $315.4M | $351.4M | $362.35M | $342.23M | $359.01M | $336.56M | $301.03M | $319.39M | $314.22M | $280M | $290.19M | $272.29M | $268.37M | $255.76M | $269.19M | $259.61M | $279.67M | $241.67M | $265.53M | $275.58M | $259.46M | $252.91M | $97.02M | $76.91M | $62.75M | $97.02M | $50.35M | $49.83M | $49.41M | $48.13M | $57M | $71.09M | $78.85M | $63.2M | $59.69M | $57.75M | $53.46M | $51.12M | $49.59M | $47.44M | $51.45M | $43.94M | $41.57M | $36.11M | $37.12M | $43.98M | $48.08M | $40.74M | $33.36M | $40.6M | $38.17M | $39.08M | $38.85M | $40.4M | $38.9M | $38.1M | $35.6M | $36M | $28.4M | $25M | $24.2M | $21.2M | $31.5M | $19.7M | -$12M | $30.3M | $19.5M | $21.3M | $24.7M | $25.1M | $23.1M | $22.2M | $23.1M | $22.9M | $21.8M | $20.7M | $17.6M | $19.8M | $17.6M | $15.8M | $13.2M | $14.5M | $12.3M | $10.2M | $9.6M | $9.7M | $5.6M | $4.7M | $3.9M | $4.6M | $4.6M | $4.6M | $3.7M | $4.2M | $4.4M | $4.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | -$80M | - | - | - | $15M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $385M | -$848K | - | -$3.96M | -$848K | -$11.5M | - | $10K | $345K | - | $12M | -$5K | - | - | -$25.99M | -$10.41M | -$2.68M | - | -$21.67M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | -$20.2M | -$157.5M | $234.5M | $185.4M | -$8.9M | -$38.2M | $257.4M | -$116.7M | $286.8M | -$212.1M | $426.6M | $368.4M | $400.4M | -$173.7M | $556.2M | $559.6M | $713.6M | $196.3M | $367M | -$24.8M | -$243.3M | -$809.8M | $370.3M | $150M | $186.5M | $281.2M | $271.8M | $116.4M | $24.7M | $233.9M | $317.8M | $132.5M | $171.9M | $433.2M | $331.7M | $423.8M | $236.7M | $431.9M | $427.3M | $410.8M | $104.1M | $307.4M | $603.4M | $275.7M | $177M | $393.2M | $515.9M | $249.3M | $242.1M | $260.04M | $329.7M | $315.6M | $215.6M | $274.21M | $342.64M | $249.27M | $252.71M | $267.5M | $268.16M | $282.72M | $235.64M | $206.93M | $235.78M | $206.69M | $199.24M | $174.21M | $175.56M | $174.08M | $225.22M | $436.23M | $560.83M | $74M | $13.46M | $91.9M | $188.07M | $139.21M | $91.9M | $134.55M | $117.15M | $91.8M | $78.04M | $57.98M | $59.57M | $53.17M | $48.98M | $73.52M | $126.5M | $108.22M | $125.49M | $134.18M | $126.92M | $111.65M | $102.69M | $105M | $94.65M | $111.66M | $119.95M | $99.24M | $64.34M | -$46.94M | $48.67M | $40.87M | $19.36M | $57.86M | $58.4M | $60.4M | $46.4M | $49.7M | $51.4M | $50.3M | $46M | $16.5M | $25.3M | $39.2M | $16.4M | $14.7M | $17M | $15.4M | $10.9M | $15.4M | $18.6M | $29.7M | $36.4M | $37.9M | $34.7M | $34M | $31.4M | $16.5M | $14.4M | $10.3M | $14.1M | $23.3M | $22.1M | $17.5M | $9.3M | $10.2M | $6M | $5.2M | $4.7M | $5.2M | $4.4M | $3.7M | $5.2M | $7.3M | $5.2M | $4M | $3.8M | -$45.2M | $22.2M | $21.1M | $23M | -$32.4M | $22.7M | $25.1M | $21.5M | -$29.1M | $23.8M | $25M | $22.2M | -$24.3M | $23.1M | $21.4M | $16.1M | -$16.1M | $15.3M | $11.5M | $11.5M |
| -$227.1M | -$185.5M | -$242.4M | -$402.5M | -$3.088B | -$488.3M | -$166.9M | -$275.1M | -$82.2M | -$642.9M | -$24.4M | -$35.4M | -$77.7M | $1.643B | -$128.7M | -$170.3M | -$186.1M | -$400.2M | -$167.1M | -$194.3M | -$198M | -$203.6M | -$128.7M | -$130M | -$155.8M | -$146M | -$86M | -$168.5M | -$139.2M | -$156.9M | -$125.6M | -$113.8M | -$161.4M | -$112.3M | -$152.1M | -$99.1M | -$165.1M | -$219.3M | -$752.6M | -$207.7M | -$85.1M | -$89.1M | -$108.9M | -$95M | -$115.7M | -$120.8M | -$103.3M | -$111.5M | -$90.4M | -$66.84M | -$134.4M | -$95.9M | -$76.4M | -$83.18M | -$77.79M | -$59.25M | -$94.4M | -$138.62M | -$75.95M | -$79.68M | -$105.13M | -$208.98M | -$104.27M | -$105.75M | -$73.71M | -$200.1M | -$191.07M | -$52.23M | -$78.7M | -$25.88M | -$87.77M | -$84.53M | -$474.52M | $167.68M | -$36.36M | -$132.59M | $167.68M | $9.28M | $9.58M | $4.07M | $4.17M | $4.35M | -$6.44M | $3.79M | $3.7M | $1.91M | $26.67M | $13.49M | $6.87M | $7.43M | $24.77M | $7.56M | $3.73M | $1.61M | $1.99M | -$6.27M | $3.17M | $1.45M | $14.8M | $8.05M | $10.15M | $11.49M | -$138.25M | $12.78M | $5.4M | -$2.1M | $3.8M | $5.8M | -$23.6M | $6.2M | $6.4M | $32.5M | $5.8M | $6.9M | $6M | $4.4M | $7M | $8.8M | $9M | $9.3M | $11.9M | $10.9M | $9.5M | $8.6M | $10.8M | $7.7M | $6.3M | $6M | $11.5M | $7.3M | $7M | $7M | $7.5M | $500K | $4.9M | $6.2M | $6.6M | $5.5M | $5.8M | $5.8M | $5.3M | $5.4M | $4M | $2.4M | $6.5M | $2M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $120.1M | $119.6M | $119.6M | $116.6M | $115.5M | $120.2M | $145.6M | $145.8M | $138.4M | $140.9M | $141.5M | $143.7M | $147M | $147.1M | $153.2M | $145.9M | $146.2M | $148.2M | $151.9M | $167.1M | $169M | $144.4M | $117.3M | $116.2M | $119.9M | $126M | $128.9M | $131.2M | $131.2M | $135.2M | $136.2M | $139.2M | $131.7M | $128.3M | $131.8M | $136.3M | $138.2M | $149.8M | $144.4M | $90.3M | $70.3M | $70.9M | $95.1M | $93.9M | $79.5M | $82M | $83.9M | $84.6M | $82.7M | $79.59M | $73.9M | $81.8M | $78M | $74.57M | $76.05M | $75.67M | $82.41M | $81.11M | $85.77M | $84.65M | $84.41M | $91.48M | $87.54M | $78.4M | $74.05M | $78.29M | $77.03M | $78.17M | $85M | - | $93.54M | $92.39M | $96.48M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$107M | -$65.9M | -$122.8M | -$285.9M | -$2.973B | -$368.1M | -$21.3M | -$129.3M | $56.2M | -$502M | $117.1M | $108.3M | $69.3M | $1.79B | $24.5M | -$24.4M | -$39.9M | -$252M | -$15.2M | -$27.2M | -$29M | -$59.2M | -$11.4M | -$13.8M | -$35.9M | -$20M | $42.9M | -$37.3M | -$8M | -$21.7M | $10.6M | $25.4M | -$29.7M | $16M | -$20.3M | $37.2M | -$26.9M | -$69.5M | -$608.2M | -$117.4M | -$14.8M | -$18.2M | -$13.8M | -$1.1M | -$36.2M | -$38.8M | -$19.4M | -$26.9M | -$7.7M | $12.75M | -$60.5M | -$14.1M | $1.6M | -$8.61M | -$1.74M | $16.42M | -$11.99M | -$57.51M | $9.83M | $4.97M | -$20.72M | -$117.5M | -$16.73M | -$27.34M | $335K | -$121.81M | -$114.04M | $25.94M | $6.31M | -$25.88M | $5.77M | $7.86M | -$378.04M | $167.68M | -$36.36M | -$132.59M | $167.68M | $9.28M | $9.58M | $4.07M | $4.17M | $4.35M | -$6.44M | $3.79M | $3.7M | $1.91M | $26.67M | $13.49M | $6.87M | $7.43M | $24.77M | $7.56M | $3.73M | $1.61M | $1.99M | -$6.27M | $3.17M | $1.45M | $14.8M | $8.05M | $10.15M | $11.49M | -$138.25M | $12.78M | $5.4M | -$2.1M | $3.8M | $5.8M | -$23.6M | $6.2M | $6.4M | $32.5M | $5.8M | $6.9M | $6M | $4.4M | $7M | $8.8M | $9M | $9.3M | $11.9M | $10.9M | $9.5M | $8.6M | $10.8M | $7.7M | $6.3M | $6M | $11.5M | $7.3M | $7M | $7M | $7.5M | $500K | $4.9M | $6.2M | $6.6M | $5.5M | $5.8M | $5.8M | $5.3M | $5.4M | $4M | $2.4M | $6.5M | $2M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$247.3M | -$343M | -$7.9M | -$217.1M | -$3.097B | -$526.5M | $90.5M | -$391.8M | $204.6M | -$855M | $402.2M | $333M | $322.7M | $1.469B | $427.5M | $389.3M | $527.5M | -$203.9M | $199.9M | -$219.1M | -$441.3M | -$1.014B | $241.6M | $20M | $30.7M | $135.2M | $185.8M | -$52.1M | -$114.5M | $77M | $192.2M | $18.7M | $10.5M | $327.1M | $179.6M | $324.7M | $71.6M | $224.9M | -$325.3M | $203.1M | $19M | $218.3M | $455.1M | $180.7M | $61.3M | $272.4M | $412.6M | $137.8M | $151.7M | $193.19M | $195.3M | $219.7M | $139.2M | $191.03M | $264.85M | $190.02M | $158.31M | $128.88M | $192.21M | $203.04M | $130.52M | -$2.04M | $131.51M | $100.95M | $125.53M | -$25.89M | -$15.51M | $121.85M | $146.53M | -$66.91M | $473.06M | -$10.53M | -$461.05M | $235.62M | $128.8M | -$18.33M | $235.62M | $121.88M | $116.37M | $84.16M | $71.93M | $53.39M | $65.12M | $56.95M | $52.68M | $75.43M | $127.18M | $111.3M | $129.68M | $141.6M | $130.02M | $116.84M | $106.43M | $106.61M | $96.64M | $105.39M | $123.11M | $100.68M | $79.14M | $65.72M | $58.82M | $52.36M | -$118.89M | $70.54M | $63.6M | $58.4M | $50.2M | $55.5M | $27.9M | $56.4M | $52.5M | $48.9M | $31.1M | $46.1M | $22.3M | $19.1M | $23.9M | $24.1M | $20M | $24.6M | $30.5M | $40.7M | $46M | $46.5M | $45.4M | $41.8M | $37.7M | $22.5M | $25.9M | $17.5M | $21.1M | $30.3M | $29.7M | $23.1M | $14.3M | $16M | $12.5M | $10.7M | $10.5M | $10.9M | $9.7M | $9.2M | $9.1M | $9.9M | $11.7M | $5.9M | $4.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$423.7M | -$2.9M | $120.3M | -$212.5M | -$55M | -$10M | -$4.3M | -$65.4M | $90.7M | -$89.4M | $70.6M | $69M | $98M | $457.7M | $73.2M | $75.4M | $128.3M | $59.9M | -$111.6M | $60.1M | $596.3M | -$97.7M | $55.9M | -$19.4M | $9.9M | $114.7M | -$4M | $116.4M | -$89.5M | $25.8M | $15.5M | -$18.8M | -$76.6M | $82.8M | $91.3M | $27.7M | $5.2M | -$192.6M | -$205.5M | $34.7M | $5.1M | $23.7M | $26.5M | $12.8M | $4.7M | $81.9M | -$86.8M | $11.2M | $35.1M | $12.24M | $35.9M | $41M | $31.7M | $28.7M | $52.76M | $50.84M | $28.84M | -$1.02M | $34.83M | $56.05M | $25.97M | -$22.84M | -$12.03M | $14.01M | $31.26M | -$73.31M | -$11.09M | $26.18M | $37.45M | -$59.96M | $256.09M | -$28.91M | -$47.12M | $88.5M | $49.21M | $52.75M | $88.5M | $44.34M | $40.79M | $26.51M | $23.73M | $17.62M | $22.21M | $18.82M | $17.91M | $26.78M | $45.15M | $36.45M | $45.07M | $50.33M | $46.16M | $43M | $38M | $38.38M | $34.79M | $38.1M | $44.94M | $36.55M | $28.49M | $23.66M | $21.18M | $18.85M | -$42.8M | $25.8M | $23.2M | $21.3M | $18.2M | $19.7M | $19.7M | $19.2M | $18.3M | $17.1M | $9.1M | $15.7M | $5.7M | $5.4M | $5.8M | $6.8M | $6M | $6.9M | $8.6M | $11.2M | $12.8M | $13.2M | $13.6M | $13.1M | $10.6M | $5.1M | $3.8M | $100K | $5M | $8.9M | $8.5M | $6.4M | $2.9M | $3.7M | $2.2M | $2M | $1.9M | $1.6M | $1.5M | $1.5M | $1.6M | $200K | $3.5M | $1.3M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $176.4M | -$340.1M | -$128.2M | -$4.6M | -$3.042B | -$516.5M | $94.8M | -$326.4M | $113.9M | -$765.6M | $331.6M | $264M | $224.7M | $1.011B | $354.3M | $313.9M | $399.2M | -$263.8M | $311.5M | -$279.2M | -$1.038B | -$915.8M | $185.7M | $39.4M | $20.8M | $20.5M | $189.8M | -$168.5M | -$25M | $51.2M | $176.7M | $37.5M | $87.1M | $244.3M | $88.3M | $297M | $66.4M | $417.5M | -$119.8M | $168.4M | $13.9M | $194.6M | $428.6M | $167.9M | $56.6M | $190.5M | $499.4M | $126.6M | $116.6M | $180.95M | $159.4M | $178.7M | $107.5M | $162.33M | $212.09M | $139.17M | $129.47M | $129.89M | $157.38M | $146.99M | $104.55M | $20.8M | $143.54M | $86.93M | $94.27M | $47.42M | -$4.42M | $95.67M | $109.07M | -$6.96M | $216.97M | $18.37M | -$413.93M | $147.12M | $79.59M | -$71.08M | $147.12M | $77.54M | $75.59M | $57.65M | $48.21M | $35.77M | $42.92M | $38.14M | $34.77M | $48.65M | $82.03M | $74.85M | $84.62M | $91.28M | $83.86M | $73.84M | $68.43M | $68.23M | $61.85M | $67.29M | $78.18M | $64.14M | $50.65M | $42.06M | $37.65M | $33.51M | -$76.09M | $44.75M | $40.4M | $37.1M | $32M | $35.8M | $8.2M | $37.2M | $34.2M | $31.8M | $22M | $30.4M | $16.6M | $13.7M | $18.1M | $17.3M | $14M | $17.7M | $21.9M | $29.5M | $33.2M | $33.3M | $31.8M | $28.7M | $27.1M | $17.4M | $22.1M | $17.4M | $16.1M | $21.4M | $21.2M | $11.6M | $11.4M | $12.3M | $10.3M | $8.7M | $8.6M | $9.3M | $8.2M | $7.7M | $7.5M | $9.7M | $8.2M | $4.6M | $3.8M | $3.8M | $3.8M | $4.6M | $6.1M | $7.7M | $5.2M | $6.8M | $5.5M | $6.2M | $5.3M | $6.3M | $5.5M | $5M | $6.2M | $6M | $3.5M | $3.9M | $3.6M | $2.4M | $2.6M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | - | $0 | $0 | -$100K | $0 | -$1.3M | -$300K | -$1.4M | -$700K | -$717K | -$500K | -$1M | -$600K | -$368K | -$829K | -$622K | -$391K | -$403K | -$680K | -$540K | -$370K | -$952K | -$356K | -$705K | $1.59M | -$8.52M | -$841K | -$2.8M | -$3.02M | $1.77M | $151K | $72K | $2.04M | $2.7M | $137K | - | $2.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $5.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $176.4M | -$340.1M | -$128.2M | -$4.6M | -$3.042B | -$516.5M | $94.8M | -$326.4M | $113.9M | -$765.6M | $331.6M | $264M | $224.7M | $1.011B | $354.3M | $313.9M | $399.2M | -$263.8M | $311.5M | -$279.2M | -$1.038B | -$915.8M | $185.7M | $39.4M | $20.8M | $20.5M | $189.8M | -$168.5M | -$25M | $51.2M | $176.7M | $37.5M | $87.1M | $244.3M | $88.3M | $297M | $66.4M | $417.5M | -$119.8M | $168.4M | $13.9M | $194.6M | $428.6M | $167.8M | $56.6M | $189.2M | $499.1M | $125.2M | $115.9M | $180.23M | $158.9M | $177.7M | $106.9M | $161.96M | $211.26M | $138.55M | $129.08M | $129.49M | $156.7M | $146.45M | $104.18M | $19.85M | $143.18M | $86.23M | $95.86M | $38.9M | -$5.26M | $92.87M | $106.06M | -$5.19M | $217.12M | $18.45M | -$411.89M | $149.83M | $79.73M | -$71.08M | $149.83M | $77.54M | $75.59M | $57.65M | $48.21M | $35.77M | $42.92M | $38.14M | $34.77M | $48.65M | $82.03M | $74.85M | $84.62M | $91.28M | $83.86M | $73.84M | $68.43M | $68.23M | $61.85M | $67.29M | $78.18M | $64.14M | $50.65M | $42.06M | $37.65M | $33.51M | -$76.09M | $44.75M | $40.4M | $37.1M | $32M | $35.8M | $8.2M | $37.2M | $34.2M | $31.8M | $22M | $30.4M | $16.6M | $13.7M | $18.1M | $17.3M | $14M | $17.7M | $21.9M | $29.5M | $33.2M | $33.3M | $31.8M | $28.7M | $27.1M | $17.4M | $22.1M | $17.4M | $16.1M | $21.4M | $21.2M | $16.7M | $11.4M | $12.3M | $10.3M | $8.7M | $8.6M | $9.3M | $8.2M | $7.7M | $7.5M | $9.7M | $8.2M | $4.6M | $3.8M | $3.8M | $3.8M | $4.6M | $6.1M | $7.7M | $5.2M | $6.8M | $5.5M | $6.2M | $5.3M | $6.3M | $5.5M | $5M | $6.2M | $6M | $3.5M | $3.9M | $3.6M | $2.4M | $2.6M |
Shares Outstanding (Basic) | 1.155B | 1.153B | 1.165B | 1.173B | 1.192B | 1.194B | 1.194B | 1.191B | 1.195B | 1.2B | 1.2B | 1.199B | 1.203B | 1.213B | 1.213B | 1.212B | 1.211B | 1.209B | 1.209B | 1.209B | 1.208B | - | 516.9M | 516.9M | 516.4M | 516.1M | 516M | 515.5M | 515M | 514.6M | 514.5M | 514.4M | 514.4M | 533.3M | 535.2M | 535M | 534.5M | 534.1M | 523.6M | 504.4M | 489.8M | 490.2M | 490.5M | 490.1M | 418M | 374.6M | 374.1M | 373.8M | 372.3M | - | 382.1M | 381.2M | 393.16M | 406.84M | 406.47M | 420.28M | 427.26M | - | 426.41M | 433.24M | 437.15M | - | 309.45M | 308.97M | 307M | - | 305.29M | 304.99M | 304.58M | - | 304.45M | 304.28M | 304.18M | 248.66M | 248.48M | - | 248.66M | 211M | 209.96M | - | 213.35M | 225.04M | 269.45M | - | 269.17M | 268.95M | 268.55M | - | 268.56M | 268.64M | 270.22M | - | 276.52M | 282.06M | 283.39M | - | 282.3M | 282.09M | 281.32M | - | 280.82M | 280.62M | 289.29M | - | 290.77M | 287.56M | 287.71M | - | 307.2M | 278.72M | 274.55M | - | 274.73M | 273.33M | 266.52M | - | 271.23M | 277.76M | 262.24M | - | 273.48M | 265.24M | 266.52M | - | 264.74M | 268.79M | 264.85M | - | 261.45M | 260.74M | 258.49M | - | 250.8M | 250.25M | 256.24M | - | 257.24M | 244.44M | 241.63M | - | 230.4M | 247.25M | 240.83M | - | 230.4M | 206.8M | 284.71M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares Outstanding (Diluted) | 1.175B | 1.153B | 1.165B | 1.173B | 1.192B | 1.194B | 1.2B | 1.191B | 1.21B | 1.2B | 1.208B | 1.204B | 1.206B | 1.221B | 1.218B | 1.217B | 1.213B | 1.209B | 1.213B | 1.209B | 1.208B | - | 517.7M | 517.2M | 517M | 516.6M | 516.2M | 515.5M | 515M | 516.5M | 516.5M | 516.3M | 516.8M | 535.7M | 537M | 537M | 536.9M | 536.5M | 523.6M | 509.7M | 509.6M | 509.8M | 514M | 521.9M | 443.8M | 400.6M | 397.3M | 397.4M | 396.7M | - | 395.5M | 387.1M | 399.01M | 412.62M | 411.56M | 424.39M | 432.37M | - | 431.59M | 445.39M | 448.47M | - | 437.92M | 314.41M | 311.95M | - | 305.29M | 306.26M | 458.05M | - | 458.35M | 304.28M | 304.18M | 250.5M | 251.6M | - | 250.5M | 215.08M | 214.79M | - | 218.71M | 229.26M | 273.26M | - | 273.14M | 272.93M | 275.41M | - | 276.88M | 276.42M | 276.13M | - | 279.89M | 285.25M | 285.65M | - | 287.47M | 286.51M | 284.34M | - | 283.51M | 282.72M | 291.52M | - | 292.56M | 297.83M | 287.71M | - | 307.2M | 278.72M | 274.55M | - | 274.73M | 273.33M | 287.02M | - | 271.23M | 277.76M | 262.24M | - | 273.48M | 265.24M | 266.52M | - | 264.74M | 268.79M | 264.85M | - | 261.45M | 260.74M | 258.49M | - | 250.8M | 250.25M | 256.24M | - | 257.24M | 244.44M | 241.63M | - | 230.4M | 247.25M | 240.83M | - | 230.4M | 206.8M | 284.71M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EPS (Basic) | $0.15 | -$0.30 | -$0.11 | $0 | -$2.55 | -$0.43 | $0.08 | -$0.27 | $0.10 | -$0.64 | $0.28 | $0.22 | $0.19 | $0.83 | $0.29 | $0.26 | $0.33 | -$0.22 | $0.26 | -$0.23 | -$0.86 | - | $0.36 | $0.08 | $0.04 | $0.04 | $0.37 | -$0.33 | -$0.05 | $0.10 | $0.34 | $0.07 | $0.17 | $0.46 | $0.17 | $0.56 | $0.12 | $0.78 | -$0.23 | $0.33 | $0.03 | $0.40 | $0.87 | $0.34 | $0.14 | $0.51 | $1.33 | $0.34 | $0.31 | - | $0.42 | $0.47 | $0.27 | $0.40 | $0.52 | $0.33 | $0.30 | - | $0.37 | $0.34 | $0.24 | - | $0.35 | $0.17 | $0.20 | - | -$0.13 | $0.19 | $0.23 | - | $0.56 | -$0.05 | -$1.47 | $0.60 | $0.32 | - | $0.60 | $0.37 | $0.36 | - | $0.23 | $0.16 | $0.16 | - | $0.13 | $0.18 | $0.31 | - | $0.32 | $0.34 | $0.31 | - | $0.25 | $0.24 | $0.22 | - | $0.28 | $0.23 | $0.18 | - | $0.13 | $0.12 | -$0.26 | - | $0.14 | $0.13 | $0.11 | - | $0.027 | $0.13 | $0.12 | - | $0.08 | $0.11 | $0.062 | - | $0.067 | $0.062 | $0.053 | - | $0.08 | $0.11 | $0.12 | - | $0.12 | $0.11 | $0.10 | - | $0.085 | $0.067 | $0.062 | - | $0.085 | $0.067 | $0.044 | - | $0.04 | $0.036 | $0.036 | - | $0.036 | $0.031 | $0.031 | - | $0.036 | $0.022 | $0.013 | - | $0.013 | $0.022 | $0.027 | - | $0.022 | $0.031 | $0.022 | - | $0.022 | $0.027 | $0.022 | - | $0.027 | $0.027 | $0.013 | - | $0.013 | $0.013 | $0.013 |
EPS (Diluted) | $0.15 | -$0.30 | -$0.11 | $0 | -$2.55 | -$0.43 | $0.08 | -$0.27 | $0.09 | -$0.64 | $0.27 | $0.22 | $0.19 | $0.83 | $0.29 | $0.26 | $0.33 | -$0.22 | $0.26 | -$0.23 | -$0.86 | - | $0.36 | $0.08 | $0.04 | $0.04 | $0.37 | -$0.33 | -$0.05 | $0.10 | $0.34 | $0.07 | $0.17 | $0.46 | $0.16 | $0.55 | $0.12 | $0.78 | -$0.23 | $0.33 | $0.03 | $0.38 | $0.83 | $0.32 | $0.13 | $0.47 | $1.26 | $0.32 | $0.29 | - | $0.40 | $0.46 | $0.27 | $0.39 | $0.51 | $0.33 | $0.30 | - | $0.36 | $0.33 | $0.23 | - | $0.33 | $0.16 | $0.20 | - | -$0.13 | $0.19 | $0.23 | - | $0.45 | -$0.05 | -$1.47 | $0.60 | $0.32 | - | $0.60 | $0.36 | $0.35 | - | $0.22 | $0.16 | $0.16 | - | $0.13 | $0.18 | $0.30 | - | $0.31 | $0.33 | $0.31 | - | $0.25 | $0.24 | $0.22 | - | $0.27 | $0.22 | $0.18 | - | $0.13 | $0.12 | -$0.26 | - | $0.14 | $0.12 | $0.11 | - | $0.027 | $0.13 | $0.12 | - | $0.08 | $0.11 | $0.058 | - | $0.067 | $0.062 | $0.053 | - | $0.08 | $0.11 | $0.12 | - | $0.12 | $0.11 | $0.10 | - | $0.085 | $0.067 | $0.062 | - | $0.085 | $0.067 | $0.044 | - | $0.04 | $0.036 | $0.036 | - | $0.036 | $0.031 | $0.031 | - | $0.036 | $0.022 | $0.013 | - | $0.013 | $0.022 | $0.027 | - | $0.022 | $0.031 | $0.022 | - | $0.022 | $0.027 | $0.022 | - | $0.027 | $0.027 | $0.013 | - | $0.013 | $0.013 | $0.013 |
EBIT | -$127.2M | -$223.4M | $111.7M | -$100.5M | -$2.982B | -$406.3M | $236.1M | -$246M | $343M | -$714.1M | $543.7M | $476.7M | $469.7M | $1.616B | $580.7M | $535.2M | $673.7M | -$55.7M | $351.8M | -$52M | -$272.3M | -$869.1M | $358.9M | $136.2M | $150.6M | $261.2M | $314.7M | $79.1M | $16.7M | $212.2M | $328.4M | $157.9M | $142.2M | $455.4M | $311.4M | $461M | $209.8M | $374.7M | -$180.9M | $293.4M | $89.3M | $289.2M | $550.2M | $274.6M | $140.8M | $354.4M | $496.5M | $222.4M | $234.4M | $272.79M | $269.2M | $301.5M | $217.2M | $265.6M | $340.9M | $265.68M | $240.72M | $209.98M | $277.98M | $287.69M | $214.93M | $89.43M | $219.05M | $179.35M | $199.58M | $52.4M | $61.52M | $200.02M | $231.53M | $45.93M | $566.6M | $81.86M | -$364.58M | $91.9M | $188.07M | $139.21M | $91.9M | $134.55M | $117.15M | $91.8M | $78.04M | $57.98M | $59.57M | $53.17M | $48.98M | $73.52M | $126.5M | $108.22M | $125.49M | $134.18M | $126.92M | $111.65M | $102.69M | $105M | $94.65M | $111.66M | $119.95M | $99.24M | $64.34M | -$46.94M | $48.67M | $40.87M | $19.36M | $57.86M | $58.4M | $60.4M | $46.4M | $49.7M | $51.4M | $50.3M | $46M | $16.5M | $25.3M | $39.2M | $16.4M | $14.7M | $17M | $15.4M | $10.9M | $15.4M | $18.6M | $29.7M | $36.4M | $37.9M | $34.7M | $34M | $31.4M | $16.5M | $14.4M | $10.3M | $14.1M | $23.3M | $22.1M | $17.5M | $9.3M | $10.2M | $6M | $5.2M | $4.7M | $5.2M | $4.4M | $3.7M | $5.2M | $7.3M | $5.2M | $4M | $3.8M | -$45.2M | $22.2M | $21.1M | $23M | -$32.4M | $22.7M | $25.1M | $21.5M | -$29.1M | $23.8M | $25M | $22.2M | -$24.3M | $23.1M | $21.4M | $16.1M | -$16.1M | $15.3M | $11.5M | $11.5M |
EBITDA | $608.4M | $578.6M | $855.9M | $530.2M | $556.5M | $481.5M | $937.3M | $663.5M | $1.117B | $172.7M | $1.198B | $1.163B | $1.2B | $2.513B | $1.276B | $1.268B | $1.416B | $963.2M | $1.378B | $1.288B | $1.173B | $148.9M | $801.3M | $571.5M | $581M | $812.8M | $732.1M | $601.8M | $513.5M | $818.2M | $810.2M | $611.4M | $641.3M | $982.2M | $754.8M | $824.4M | $624M | $886.9M | $850.8M | $694.8M | $370.7M | $513.4M | $794.4M | $532.4M | $333.5M | $523.6M | $651.1M | $374.8M | $372.7M | $401.7M | $386M | $426.5M | $347.9M | $400.12M | $520.02M | $376.46M | $366.56M | $391.73M | $409.73M | $408.04M | $355.19M | $319.85M | $340.72M | $309.16M | $301.71M | $278.42M | $279.15M | $272.8M | $319.86M | $169.3M | $668.44M | $183.68M | $123.97M | -$48.44M | $251.3M | $296.3M | -$20.96M | $137.37M | $119.35M | $99.42M | $85.07M | $66.06M | $77.51M | $61.06M | $56.66M | $82.7M | $110.79M | $99.24M | $130.29M | $137.47M | $112.47M | $109.97M | $109.44M | $112.85M | $102.84M | $127.9M | $128.92M | $109.05M | $59.97M | -$45.04M | $49.56M | $39.33M | $167.59M | $53.68M | $62.2M | $71.7M | $51.3M | $51.8M | $82.8M | $49.8M | $45.1M | -$10.3M | $25M | $37.7M | $15.5M | $13.7M | $15M | $11.3M | $6.1M | $9.6M | $11M | $21M | $30.4M | $32.8M | $27.1M | $29.3M | $28.1M | $13.5M | $6.9M | $5.9M | $9.8M | $17.7M | $17M | $18.3M | $5.9M | $5.5M | $1.3M | $500K | -$200K | -$600K | $100K | -$800K | $2.2M | $5.8M | -$300K | $2.5M | $3.3M | -$45.2M | $22.2M | $21.1M | $23M | -$32.4M | $22.7M | $25.1M | $21.5M | -$29.1M | $23.8M | $25M | $22.2M | -$24.3M | $23.1M | $21.4M | $16.1M | -$16.1M | $15.3M | $11.5M | $11.5M |