NCR Voyix Corporation(VYX:US)
Market Cap$1.04B
Key Metrics
Price$7.56
Revenue (TTM)$2.533B
Holders Revenue (TTM)$112M
Gross Profit (TTM)$632M
Earnings (TTM)$76M
EBITDA (TTM)$239M
Op. Margin (TTM)1.07%
Dividend Yield1.25%
Holders Yield10.77%
Cash on hand$237M
Total Assets$3.852B
Net Assets$1.133B
Total Debt$1.312B
Key Metrics
Price$7.56
Revenue (TTM)$2.533B
Holders Revenue (TTM)$112M
Gross Profit (TTM)$632M
Earnings (TTM)$76M
EBITDA (TTM)$239M
Op. Margin (TTM)1.07%
Dividend Yield1.25%
Holders Yield10.77%
Cash on hand$237M
Total Assets$3.852B
Net Assets$1.133B
Total Debt$1.312B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $523M | $606M | $720M | $684M | $666M | $617M | $682M | $711M | $876M | $862M | -$2.064B | $809M | $946M | $916M | $2.009B | $1.972B | $1.997B | $1.866B | $2.034B | $1.901B | $1.677B | $1.544B | $1.631B | $1.589B | $1.484B | $1.503B | $1.886B | $1.783B | $1.71B | $1.536B | $1.801B | $1.55B | $1.537B | $1.517B | $1.782B | $1.663B | $1.593B | $1.478B | $1.802B | $1.677B | $1.62B | $1.444B | $1.68B | $1.613B | $1.604B | $1.476B | $1.768B | $1.647B | $1.658B | $1.518B | $1.67B | $1.508B | $1.535B | $1.41B | $1.642B | $1.435B | $1.409B | $1.244B | $1.633B | $1.36B | $1.272B | $1.058B | $1.406B | $1.207B | $1.176B | $1.029B | $1.345B | $1.135B | $1.124B | $1.008B | $1.421B | $1.379B | $1.332B | $1.183B | $1.521B | $1.278B | $1.179B | $992M | $1.811B | $1.142B | $1.531B | $1.283B | $1.717B | $1.498B | $1.47B | $1.343B | $1.788B | $1.454B | $1.452B | $1.29B | $1.643B | $1.355B | $1.366B | $1.234B | $1.581B | $1.377B | $1.38B | $1.247B | $1.6B | $1.442B | $1.499B | $1.376B | $1.792B | $1.464B | $1.448B | $1.255B | $1.761B | $1.53B | $1.572B | $1.333B | $2.067B | $1.555B | $1.574B | $1.309B | $1.992B | $1.563B | $1.645B | $1.389B | $2.04B | $1.658B | $1.679B | $1.586B | $2.269B | $2.033B | $2.042B | $1.818B |
Cost of Revenue | $367M | $476M | $540M | $518M | $513M | $482M | $533M | $545M | $685M | $666M | -$1.395B | $614M | $682M | $686M | $1.524B | $1.481B | $1.526B | $1.455B | $1.531B | $1.381B | $1.221B | $1.13B | $1.303B | $1.162B | $1.112B | $1.106B | $1.354B | $1.276B | $1.239B | $1.125B | $1.359B | $1.14B | $1.134B | $1.097B | $1.267B | $1.191B | $1.132B | $1.066B | $1.323B | $1.2B | $1.174B | $1.064B | $1.204B | $1.156B | $1.458B | $1.086B | $1.336B | $1.243B | $1.178B | $1.102B | $1.14B | $1.093B | $1.109B | $1.041B | $1.31B | $1.053B | $1.035B | $929M | $1.271B | $1.061B | $993M | $839M | $1.12B | $961M | $935M | $838M | $1.099B | $911M | $895M | $824M | $1.094B | $1.069B | $1.045B | $924M | $1.169B | $1.016B | $910M | $835M | $1.262B | $901M | $1.106B | $931M | $1.189B | $1.062B | $1.074B | $972M | $1.282B | $1.059B | $1.059B | $968M | $1.149B | $981M | $1.007B | $927M | $1.141B | $981M | $979M | $897M | $1.087B | $1.034B | $1.036B | $966M | $1.216B | $1.001B | $978M | $897M | $1.22B | $974M | $1.075B | $950M | $1.432B | $1.004B | $1.015B | $955M | $1.447B | $1.132B | $1.206B | $897M | - | - | - | - | - | - | - | - |
Gross Profit | $156M | $130M | $180M | $166M | $153M | $135M | $149M | $166M | $191M | $196M | -$669M | $195M | $264M | $230M | $485M | $491M | $471M | $411M | $503M | $520M | $456M | $414M | $328M | $427M | $372M | $397M | $532M | $507M | $471M | $411M | $442M | $410M | $403M | $420M | $515M | $472M | $461M | $412M | $479M | $477M | $446M | $380M | $476M | $457M | $146M | $390M | $432M | $404M | $480M | $416M | $530M | $415M | $426M | $369M | $332M | $382M | $374M | $315M | $362M | $299M | $279M | $219M | $286M | $246M | $241M | $191M | $246M | $224M | $229M | $184M | $327M | $310M | $287M | $259M | $352M | $262M | $269M | $157M | $549M | $241M | $425M | $352M | $528M | $436M | $396M | $371M | $506M | $395M | $393M | $322M | $494M | $374M | $359M | $307M | $440M | $396M | $401M | $350M | $513M | $408M | $463M | $410M | $576M | $463M | $470M | $358M | $541M | $556M | $497M | $383M | $635M | $551M | $559M | $354M | $545M | $431M | $439M | $492M | - | - | - | - | - | - | - | - |
| $142M | $149M | $163M | $151M | $139M | $155M | $147M | $151M | $195M | $192M | -$217M | $172M | $210M | $205M | $317M | $294M | $358M | $367M | $249M | $360M | $369M | $301M | $406M | $309M | $282M | $320M | $432M | $337M | $316M | $311M | $290M | $285M | $326M | $311M | $334M | $273M | $286M | $297M | $331M | $281M | $279M | $277M | $309M | $277M | $406M | $280M | $365M | $291M | $311M | $308M | $233M | $270M | $287M | $284M | $339M | $253M | $244M | $237M | $280M | $271M | $217M | $199M | $234M | $212M | $210M | $209M | $207M | $195M | $190M | $194M | $232M | $210M | $225M | $194M | $233M | $224M | $190M | $174M | $344M | $193M | $322M | $305M | $357M | $324M | $323M | $317M | $377M | $336M | $340M | $330M | $381M | $341M | $343M | $339M | $364M | $343M | $350M | $341M | $402M | $373M | $404M | $429M | $463M | $396M | $427M | $376M | $568M | $412M | $436M | $391M | $505M | $428M | $449M | $388M | $511M | $447M | $458M | $418M | - | - | - | - | - | - | - | - | |
| Research and Development | $30M | $39M | $43M | $40M | $32M | $40M | $28M | $38M | $55M | $60M | $10M | $29M | $42M | $49M | $53M | $40M | $59M | $65M | $64M | $69M | $69M | $66M | $65M | $55M | $49M | $65M | $74M | $64M | $62M | $59M | $62M | $59M | $65M | $66M | $78M | $53M | $58M | $67M | $83M | $56M | $50M | $53M | $55M | $53M | $67M | $55M | $77M | $59M | $64M | $63M | $40M | $53M | $55M | $55M | $64M | $47M | $49M | $46M | $51M | $44M | $41M | $40M | $45M | $39M | $39M | $39M | $36M | $36M | $34M | $35M | $37M | $35M | $41M | $35M | $41M | $37M | $30M | $29M | $63M | $28M | $58M | $60M | $71M | $57M | $58M | $59M | $68M | $58M | $59M | $57M | $62M | $56M | $56M | $59M | $59M | $56M | $61M | $56M | $72M | $68M | $77M | $76M | $87M | $77M | $99M | $70M | $94M | $82M | $84M | $80M | $100M | $86M | $90M | $80M | $102M | $96M | $96M | $87M | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $112M | $110M | $120M | $111M | $107M | $115M | $119M | $113M | $140M | $132M | -$227M | $143M | $168M | $156M | $264M | $254M | $299M | $302M | $185M | $291M | $300M | $235M | $341M | $254M | $233M | $255M | $358M | $273M | $254M | $252M | $228M | $226M | $261M | $245M | $256M | $220M | $228M | $230M | $248M | $225M | $229M | $224M | $254M | $224M | $339M | $225M | $288M | $232M | $247M | $245M | $193M | $217M | $232M | $229M | $275M | $206M | $195M | $191M | $229M | $227M | $176M | $159M | $189M | $173M | $171M | $170M | $171M | $159M | $156M | $159M | $195M | $175M | $184M | $159M | $192M | $187M | $160M | $145M | $281M | $165M | $264M | $245M | $286M | $267M | $265M | $258M | $309M | $278M | $281M | $273M | $319M | $285M | $287M | $280M | $305M | $287M | $289M | $285M | $330M | $305M | $327M | $353M | $376M | $319M | $328M | $306M | $474M | $330M | $352M | $311M | $405M | $342M | $359M | $308M | $409M | $351M | $362M | $331M | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $14M | -$19M | $17M | $15M | $14M | -$20M | $2M | $15M | -$4M | $4M | -$452M | $23M | $54M | $25M | $168M | $197M | $113M | $44M | $254M | $160M | $87M | $113M | -$78M | $118M | $90M | $77M | $100M | $170M | $155M | $100M | $152M | $125M | $77M | $109M | $181M | $199M | $175M | $115M | $148M | $196M | $167M | $103M | $167M | $180M | -$260M | $110M | $67M | $113M | $169M | $108M | $297M | $145M | $139M | $85M | -$7M | $129M | $130M | $78M | $82M | $28M | $62M | $20M | $52M | $34M | $31M | -$18M | $39M | $29M | $39M | -$10M | $95M | $100M | $62M | $65M | $119M | $38M | $79M | -$17M | $205M | $48M | $103M | $47M | $171M | $112M | $73M | $54M | $129M | $59M | $53M | -$8M | $113M | $33M | $16M | -$32M | $76M | $53M | $51M | $9M | $111M | $35M | $59M | -$19M | $113M | $67M | $43M | -$18M | -$27M | $51M | $61M | -$8M | $80M | $33M | $23M | -$34M | $34M | -$16M | -$19M | -$18M | -$4.793B | $1.658B | $1.679B | $1.586B | -$8.264B | $2.033B | $2.042B | $1.818B |
| -$15M | -$21M | $6M | -$37M | -$16M | -$6M | -$9M | -$37M | -$39M | -$51M | -$107M | -$96M | -$90M | -$81M | -$84M | -$82M | -$73M | -$63M | -$63M | -$114M | -$63M | -$46M | -$67M | -$84M | -$59M | -$52M | -$15M | -$60M | -$50M | -$53M | -$89M | -$53M | -$233M | -$46M | -$53M | -$49M | -$45M | -$44M | -$63M | -$56M | -$62M | -$58M | -$119M | -$61M | -$51M | -$66M | -$95M | -$132M | -$49M | -$50M | -$44M | -$26M | -$29M | -$19M | -$25M | -$7M | -$13M | -$11M | -$109M | -$4M | -$2M | $6M | -$19M | $1M | $0 | $0 | -$160M | -$24M | -$1M | -$5M | -$51M | -$1M | -$1M | $1M | -$52M | $18M | $7M | $9M | -$28M | $8M | $5M | $9M | $2M | $3M | $12M | -$8M | $16M | $4M | $4M | $7M | $0 | -$1M | -$33M | $2M | -$19M | -$8M | -$11M | -$1M | -$2M | -$39M | - | -$3M | $22M | $22M | $24M | $15M | $101M | $37M | $15M | $16M | -$92M | $10M | $73M | $37M | $18M | $13M | $25M | $5M | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $1M | $0 | $1M | $0 | $1M | $6M | $4M | $2M | $1M | $2M | $2M | $5M | $3M | $3M | $7M | $3M | $2M | $1M | - | $0 | $1M | $3M | $4M | $2M | $1M | - | - | $1M | $1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $15M | $15M | $16M | $15M | $14M | $15M | $14M | $40M | $41M | $39M | $35M | $83M | $91M | $83M | $81M | $74M | $67M | $63M | $64M | $68M | $61M | $45M | $51M | $60M | $57M | $50M | $54M | $53M | $45M | $45M | $43M | $43M | $41M | $41M | $41M | $42M | $41M | $39M | $40M | $41M | $43M | $46M | $42M | $42M | $45M | $44M | $46M | $46M | $46M | $43M | $33M | $23M | $26M | $21M | $18M | $7M | $8M | $9M | $9M | $3M | $1M | $0 | $1M | $0 | $0 | $1M | $0 | $0 | $5M | $5M | - | $6M | $5M | $6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$1M | -$6M | $21M | -$22M | -$3M | $3M | $1M | $1M | $1M | -$14M | -$74M | -$18M | -$2M | -$1M | -$10M | -$11M | -$8M | -$1M | $1M | -$46M | -$3M | -$4M | -$20M | -$26M | -$3M | -$2M | $39M | -$8M | -$6M | -$8M | -$46M | -$10M | -$192M | -$5M | -$12M | -$7M | -$4M | -$5M | -$23M | -$15M | -$19M | -$12M | -$77M | -$19M | -$6M | -$22M | -$49M | -$86M | -$3M | -$7M | -$11M | -$3M | -$3M | $2M | -$7M | - | -$5M | -$2M | -$100M | -$1M | -$1M | $6M | -$18M | $1M | - | $1M | -$160M | -$24M | $4M | - | -$51M | $5M | $4M | $7M | -$52M | $18M | $7M | $9M | -$28M | $8M | $5M | $9M | $2M | $3M | $12M | -$8M | $16M | $4M | $4M | $7M | $0 | -$1M | -$33M | $2M | -$19M | -$8M | -$11M | -$1M | -$2M | -$39M | - | -$3M | $22M | $22M | $24M | $15M | $101M | $37M | $15M | $16M | -$92M | $10M | $73M | $37M | $18M | $13M | $25M | $5M | - | - | - | - | - | - | - | - |
Income Before Tax | -$2M | -$41M | $22M | -$23M | -$3M | -$27M | -$8M | -$32M | -$50M | -$55M | -$568M | -$79M | -$44M | -$61M | $83M | $112M | $37M | -$21M | $172M | $42M | $22M | $48M | -$146M | $32M | $30M | $25M | $83M | $108M | $103M | $47M | $60M | $72M | -$156M | $63M | $131M | $150M | $130M | $71M | $89M | $140M | $105M | $45M | $53M | $119M | -$311M | $44M | -$22M | -$19M | $120M | $58M | $259M | $119M | $110M | $66M | -$26M | $122M | $117M | $67M | -$22M | $24M | $60M | $26M | $38M | $35M | $31M | -$18M | -$115M | $5M | $34M | -$15M | $62M | $99M | $61M | $66M | $116M | $50M | $80M | -$14M | $206M | $50M | $102M | $50M | $167M | $110M | $79M | $40M | $149M | $57M | $51M | -$6M | $107M | $25M | -$23M | -$37M | $51M | $38M | $36M | $6M | $107M | -$10M | $53M | -$26M | $131M | $85M | $64M | -$18M | $70M | $86M | $74M | $5M | $78M | $42M | $92M | - | $47M | -$7M | $2M | -$15M | - | - | - | - | - | - | - | - |
Income Tax | -$1M | -$39M | -$56M | -$6M | -$4M | -$7M | $1M | -$1M | $24M | -$14M | -$76M | $187M | $7M | $5M | $92M | $43M | $0 | $13M | $109M | $29M | $31M | $17M | -$20M | $0 | -$34M | $1M | -$301M | $4M | $15M | $9M | $93M | -$15M | -$12M | $7M | $164M | $31M | $33M | $14M | $17M | $31M | $31M | $13M | $5M | $16M | $32M | $2M | -$62M | -$19M | $29M | $4M | $54M | $19M | $23M | $2M | -$1M | $33M | $28M | $7M | -$8M | $2M | $13M | $6M | $7M | -$45M | $11M | -$1M | -$58M | -$12M | $13M | -$1M | $7M | $17M | $17M | $17M | $20M | $17M | $29M | -$5M | $32M | $11M | $24M | $9M | $17M | -$112M | -$48M | $10M | $20M | $13M | -$71M | -$1M | $27M | $7M | -$10M | -$10M | -$6M | -$3M | $10M | $2M | $36M | -$4M | $18M | -$147M | $41M | $31M | $25M | - | -$165M | $33M | $28M | $2M | $29M | $17M | $44M | - | $11M | $2M | $6M | $1M | - | - | - | - | - | - | - | - |
Net Income | $2M | -$5M | $98M | -$19M | $0 | -$17M | -$11M | $1.082B | -$73M | -$41M | -$328M | -$128M | $16M | $8M | -$18M | $69M | $43M | -$35M | $63M | $13M | -$9M | $31M | -$198M | $32M | $64M | $24M | $349M | $89M | $88M | $38M | -$47M | $86M | -$146M | $21M | -$43M | $119M | $102M | $57M | $61M | $107M | $74M | $32M | $28M | $99M | -$343M | $42M | $35M | $15M | $91M | $54M | $197M | $100M | $87M | $63M | -$22M | $88M | $102M | $51M | -$12M | $15M | $35M | $14M | $38M | $85M | $31M | -$17M | -$57M | $17M | $24M | -$14M | $56M | $80M | $43M | $48M | $89M | $53M | $98M | $34M | $174M | $89M | $78M | $41M | $150M | $222M | $127M | $30M | $129M | $44M | $122M | -$5M | $80M | $18M | -$13M | -$27M | $57M | $41M | $26M | -$344M | $71M | -$6M | $35M | $117M | $90M | $54M | $39M | -$5M | $235M | $53M | $46M | $3M | $49M | $25M | $48M | - | $36M | -$9M | -$4M | -$16M | $7M | -$33M | -$18M | -$65M | -$305M | -$1.586B | -$243M | -$146M |
Minority Interests | $0 | - | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1M | $1M | -$1M | $1M | -$1M | $2M | $0 | -$2M | $1M | $1M | -$1M | $0 | -$1M | $1M | -$1M | $0 | -$1M | $0 | $1M | $0 | -$1M | $0 | -$2M | $1M | -$1M | -$2M | -$1M | $0 | $0 | - | -$2M | $2M | $0 | $0 | -$1M | -$1M | -$2M | -$2M | $0 | -$1M | -$1M | $1M | -$2M | -$1M | -$2M | $2M | -$1M | $0 | -$1M | $3M | $1M | -$2M | -$1M | $1M | -$2M | $0 | -$2M | $1M | -$2M | -$1M | -$1M | - | $0 | $1M | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $2M | -$5M | $98M | -$19M | $0 | -$17M | -$11M | $1.082B | -$73M | -$40M | -$327M | -$129M | $17M | $7M | -$16M | $69M | $41M | -$34M | $64M | $12M | -$9M | $30M | -$197M | $31M | $64M | $23M | $349M | $90M | $88M | $37M | -$47M | $84M | -$145M | $20M | -$45M | $118M | $102M | $57M | $61M | $105M | $76M | $32M | $28M | $98M | -$344M | $40M | $33M | $15M | $90M | $53M | $198M | $98M | $86M | $61M | -$20M | $87M | $102M | $50M | -$9M | $16M | $33M | $13M | $39M | $83M | $31M | -$19M | -$56M | $15M | $23M | -$15M | $56M | $80M | $44M | $48M | $89M | $53M | $98M | $34M | $174M | $89M | $78M | $41M | $150M | $222M | $127M | $30M | $129M | $44M | $122M | -$5M | $80M | $18M | -$13M | -$27M | $57M | $41M | $26M | -$344M | $71M | -$6M | $35M | $117M | $90M | $54M | $39M | -$5M | $235M | $53M | $46M | $3M | $49M | $25M | $48M | - | $36M | -$9M | -$4M | -$16M | $7M | -$33M | -$18M | -$65M | -$305M | -$1.586B | -$243M | -$146M |
Shares Outstanding (Basic) | 137.8M | 139M | 138.4M | 138.2M | 137.9M | 139.9M | 144.9M | 145.4M | 145M | 143.5M | 141.4M | 140.9M | 140.4M | 139.6M | 137.5M | 137M | 136.6M | 135.7M | 132.1M | 131.5M | 131M | 130M | 129M | 128.5M | 128M | 128M | 127.6M | 121.4M | 120.2M | 119.3M | 118.6M | 118M | 117.9M | 119.2M | 121.9M | 121.5M | 121.4M | 122.8M | 124.5M | 123.9M | 123.8M | 130.4M | 158.4M | 169.8M | 169.6M | 169M | 168.5M | 168.2M | 167.9M | 167.1M | 166.5M | 166.2M | 165.2M | 163.7M | 160.4M | 159.6M | 159M | 158.2M | - | 157.4M | 157.8M | 159.2M | - | 160.1M | 160.4M | 159.9M | - | 159M | 158.7M | 158.3M | - | 163.2M | 166.8M | 173M | - | 180.6M | 180.1M | 179.3M | - | 178.7M | 181.1M | 181.7M | - | 184.9M | 186.2M | 186.4M | - | 186.7M | 188.2M | 189.1M | - | 189.2M | 189.6M | 192M | - | 195.6M | 196.8M | 195.8M | - | 194.4M | 193.4M | 191.4M | - | 192.2M | 190.8M | 187.8M | - | 196.3M | 196.6M | 198M | - | 200M | 204.26M | 206.4M | - | 205M | 204.2M | 200M | - | 206.25M | 200M | 203.13M | - | 202.81M | 202.5M | 202.78M |
Shares Outstanding (Diluted) | 137.8M | 139M | 140.9M | 138.2M | 137.9M | 139.9M | 144.9M | 145.4M | 145M | 143.5M | 141.4M | 140.9M | 140.4M | 139.6M | 137.5M | 140.3M | 140.8M | 135.7M | 140.3M | 137.8M | 131M | 134.7M | 129M | 129.7M | 128.9M | 130.5M | 143.9M | 123.4M | 152.7M | 122.2M | 118.6M | 149.3M | 117.9M | 123.8M | 121.9M | 153.1M | 152.7M | 122.8M | 128.6M | 155.4M | 154.5M | 132.7M | 160.9M | 172.3M | 169.6M | 171.6M | 171.3M | 171.3M | 170.9M | 171M | 170.8M | 170M | 168.8M | 167.5M | 160.4M | 164.8M | 163.9M | 162.3M | - | 160.2M | 160.7M | 161.7M | - | 161.5M | 161.6M | 159.9M | - | 160.2M | 159.8M | 158.3M | - | 166.2M | 169.9M | 175.7M | - | 182.3M | 182.8M | 179.3M | - | 181.4M | 184.2M | 185M | - | 188.7M | 190.3M | 191.6M | - | 190.4M | 192.2M | 189.1M | - | 190.6M | 189.6M | 192M | - | 199.2M | 201M | 201.2M | - | 194.4M | 200.6M | 198.6M | - | 198.2M | 197.6M | 187.8M | - | 200M | 204.2M | 205.8M | - | 200M | 208.7M | 206.4M | - | 205M | 204.2M | 200M | - | 206.25M | 200M | 203.13M | - | 202.81M | 202.5M | 202.78M |
EPS (Basic) | -$0.01 | -$0.06 | $0.64 | -$0.16 | -$0.03 | -$0.15 | -$0.10 | $7.41 | -$0.53 | -$0.31 | -$2.25 | -$0.94 | $0.09 | $0.02 | -$0.15 | $0.47 | $0.27 | -$0.28 | $0.45 | $0.06 | -$0.10 | $0.20 | -$1.62 | $0.19 | $0.45 | $0.13 | $2.69 | $0.09 | $0.63 | $0.20 | -$0.51 | $0.61 | -$1.33 | $0.07 | -$0.46 | $0.87 | $0.74 | -$0.14 | $0.36 | $0.74 | $0.51 | $0.16 | $0.15 | $0.58 | -$2.03 | $0.24 | $0.20 | $0.09 | $0.54 | $0.32 | $1.19 | $0.59 | $0.52 | $0.37 | -$0.12 | $0.36 | $0.50 | $0.24 | - | $0.10 | $0.21 | $0.08 | - | $0.52 | $0.19 | -$0.12 | - | $0.09 | $0.14 | -$0.09 | - | $0.49 | $0.26 | $0.28 | - | $0.29 | $0.54 | $0.19 | - | $0.50 | $0.43 | $0.23 | - | $1.20 | $0.68 | $0.16 | - | $0.24 | $0.65 | -$0.03 | - | $0.095 | -$0.07 | -$0.14 | - | $0.21 | $0.13 | -$1.76 | - | -$0.035 | $0.18 | $0.61 | - | $0.29 | $0.21 | -$0.025 | - | $0.27 | $0.24 | $0.015 | - | $0.13 | $0.24 | - | - | -$0.045 | -$0.02 | -$0.08 | - | -$0.16 | -$0.09 | -$0.32 | - | -$7.82 | -$1.20 | -$0.72 |
EPS (Diluted) | -$0.01 | -$0.06 | $0.63 | -$0.16 | -$0.03 | -$0.15 | -$0.10 | $7.41 | -$0.53 | -$0.31 | -$2.25 | -$0.94 | $0.09 | $0.02 | -$0.15 | $0.46 | $0.26 | -$0.28 | $0.43 | $0.06 | -$0.10 | $0.19 | -$1.62 | $0.19 | $0.44 | $0.13 | $2.43 | $0.09 | $0.58 | $0.20 | -$0.51 | $0.56 | -$1.33 | $0.06 | -$0.46 | $0.77 | $0.67 | -$0.14 | $0.35 | $0.68 | $0.49 | $0.16 | $0.15 | $0.57 | -$2.03 | $0.23 | $0.19 | $0.09 | $0.53 | $0.31 | $1.16 | $0.58 | $0.51 | $0.36 | -$0.12 | $0.35 | $0.49 | $0.23 | - | $0.10 | $0.21 | $0.08 | - | $0.51 | $0.19 | -$0.12 | - | $0.09 | $0.14 | -$0.09 | - | $0.48 | $0.26 | $0.28 | - | $0.29 | $0.54 | $0.19 | - | $0.49 | $0.42 | $0.22 | - | $1.18 | $0.67 | $0.16 | - | $0.23 | $0.64 | -$0.03 | - | $0.095 | -$0.07 | -$0.14 | - | $0.21 | $0.13 | -$1.76 | - | -$0.035 | $0.18 | $0.59 | - | $0.28 | $0.20 | -$0.025 | - | $0.27 | $0.23 | $0.015 | - | $0.13 | $0.23 | - | - | -$0.045 | -$0.02 | -$0.08 | - | -$0.16 | -$0.09 | -$0.32 | - | -$7.82 | -$1.20 | -$0.72 |
EBIT | $13M | -$26M | $38M | -$8M | $11M | -$12M | $6M | $8M | -$9M | -$16M | -$533M | $4M | $47M | $22M | $164M | $186M | $104M | $42M | $236M | $110M | $83M | $93M | -$95M | $92M | $87M | $75M | $137M | $161M | $148M | $92M | $103M | $115M | -$115M | $104M | $172M | $192M | $171M | $110M | $129M | $181M | $148M | $91M | $95M | $161M | -$266M | $88M | $24M | $27M | $166M | $101M | $292M | $142M | $136M | $87M | -$8M | $129M | $125M | $76M | -$13M | $27M | $61M | $26M | $39M | $35M | $31M | -$17M | -$115M | $5M | $39M | -$10M | $84M | $105M | $66M | $72M | $119M | $38M | $79M | -$17M | $205M | $48M | $103M | $47M | $171M | $112M | $73M | $54M | $129M | $59M | $53M | -$8M | $113M | $33M | $16M | -$32M | $76M | $53M | $51M | $9M | $111M | $35M | $59M | -$19M | $113M | $67M | $43M | -$18M | -$27M | $51M | $61M | -$8M | $80M | $33M | $23M | -$34M | $34M | -$16M | -$19M | -$18M | -$4.793B | $1.658B | $1.679B | $1.586B | -$8.264B | $2.033B | $2.042B | $1.818B |
EBITDA | $67M | $27M | $97M | $48M | $70M | $48M | $70M | $74M | $77M | $87M | -$386M | $173M | $211M | $173M | $320M | $351M | $263M | $189M | $411M | $309M | $206M | $189M | $20M | $205M | $179M | $162M | $207M | $259M | $233M | $173M | $254M | $193M | $153M | $190M | $289M | $283M | $258M | $195M | $262M | $272M | $238M | $182M | $258M | $250M | -$184M | $179M | $160M | $168M | $239M | $170M | $351M | $194M | $186M | $134M | $35M | $171M | $165M | $117M | $139M | $58M | $91M | $49M | $94M | $70M | $64M | $14M | $77M | $64M | $70M | $19M | $161M | $128M | $88M | $94M | $200M | $20M | $132M | $1M | $274M | $40M | $137M | $77M | $227M | $150M | $84M | $125M | $184M | $123M | $118M | $52M | $190M | $109M | $129M | $49M | $178M | $144M | $144M | $90M | $219M | $181M | $164M | $89M | $180M | $132M | $110M | $61M | -$48M | $107M | $138M | $69M | $262M | $113M | $37M | $63M | $121M | $63M | $50M | $69M | -$4.793B | $1.658B | $1.679B | $1.586B | -$8.264B | $2.033B | $2.042B | $1.818B |