Weatherford International plc(WFRD:US)
Market Cap$5.478B
Key Metrics
Price$76.19
Revenue (TTM)$4.877B
Holders Revenue (TTM)$116M
Gross Profit (TTM)$715M
Earnings (TTM)$463M
EBITDA (TTM)$920M
Op. Margin (TTM)13.92%
Dividend Yield1.39%
Holders Yield2.12%
Cash on hand$1.012B
Total Assets$5.085B
Net Assets$1.759B
Total Debt$1.63B
Key Metrics
Price$76.19
Revenue (TTM)$4.877B
Holders Revenue (TTM)$116M
Gross Profit (TTM)$715M
Earnings (TTM)$463M
EBITDA (TTM)$920M
Op. Margin (TTM)13.92%
Dividend Yield1.39%
Holders Yield2.12%
Cash on hand$1.012B
Total Assets$5.085B
Net Assets$1.759B
Total Debt$1.63B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 | Dec 31, 1983 | Sep 30, 1983 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.152B | $1.289B | $1.232B | $1.204B | $1.193B | $1.341B | $1.409B | $1.405B | $1.358B | $1.362B | $1.313B | $1.274B | $1.186B | $1.209B | $1.12B | $1.064B | $938M | $965M | $945M | $903M | $832M | $842M | $807M | $821M | $1.215B | $985M | $1.314B | $1.309B | $1.346B | $1.429B | $1.444B | $1.448B | $1.423B | $1.49B | $1.46B | $1.363B | $1.386B | $1.406B | $1.356B | $1.402B | $1.585B | $2.012B | $2.237B | $2.39B | $2.794B | $3.727B | $3.877B | $3.711B | $3.596B | $3.738B | $3.82B | $3.868B | $3.837B | $4.058B | $3.819B | $3.747B | $3.591B | $3.709B | $3.37B | $3.052B | $2.856B | $2.91B | $2.53B | $2.437B | $2.331B | $2.426B | $2.15B | $1.995B | $2.256B | $2.635B | $2.541B | $2.229B | $2.196B | $2.192B | $1.972B | $1.816B | $1.852B | $1.808B | $1.697B | $1.539B | $1.536B | $1.461B | $1.077B | $937.3M | $857.71M | $882.61M | $794.34M | $742.19M | $712.64M | $723.89M | $647.65M | $616.19M | $589.34M | $581.89M | $584.93M | $593.87M | $568.25M | $620.94M | $608.62M | $573M | $526.16M | $534.86M | $462.17M | $421.85M | $395.38M | $372.6M | $323.6M | $278.59M | $265.34M | $424M | $322.3M | $530.8M | $570.5M | $279.4M | $509.7M | $211.5M | $164.6M | $87.4M | $134.4M | $98.9M | $90.3M | $105.4M | $93.8M | $79.7M | $72.7M | $74.7M | $68.1M | $50.6M | $55.1M | $70.8M | $70.2M | $52.2M | $52.7M | $56.5M | $47.5M | $44.6M | $43.8M | $42.8M | $47.8M | $44.2M | $43.2M | $45.6M | $38.7M | $37.8M | $31M | $33.7M | $25.3M | $24.1M | $14.5M | $15.8M | $14.8M | $13.6M | $9.9M | $8.9M | $4.9M | $1.5M | $100K | $400K | $600K | $600K | $900K | $1.7M | $3.3M | $3.7M | $3.9M | $3.4M | $4.3M | $4.4M | $4M | $3.1M | $2.3M |
Cost of Revenue | $812M | - | - | $829M | $819M | $913M | $917M | $891M | $884M | $899M | $859M | $847M | $790M | $807M | $775M | $756M | $682M | $717M | $686M | $677M | $636M | $520M | $631M | $609M | $913M | $745M | $1.007B | $1.019B | $1.082B | $1.121B | $1.105B | $1.143B | $1.145B | $1.299B | $1.195B | $1.189B | $1.206B | $1.247B | $1.23B | $1.238B | $1.474B | $1.934B | $1.869B | $2.016B | $2.202B | $2.908B | $2.885B | $2.829B | $2.839B | $3.134B | $3.036B | $3.126B | $3.006B | $3.217B | $2.967B | $2.971B | $2.7B | $2.797B | $2.48B | $2.269B | $2.133B | $2.125B | $1.896B | $1.807B | $1.752B | $1.877B | $1.609B | $1.443B | $1.535B | $1.698B | $1.641B | $1.454B | $1.45B | $1.428B | $1.273B | $1.192B | $1.165B | $1.154B | $1.078B | $998.27M | $987.64M | $985.69M | $747.97M | $633.11M | $582.74M | $604.55M | $539.28M | $517.43M | $497.49M | $514.77M | $454.62M | $435.74M | $401.9M | $406.54M | $402.68M | $406.06M | $391.02M | $414M | $394.51M | $368.7M | $351.5M | $302.8M | $272.11M | $246.83M | $232.58M | $222.4M | $211.8M | $168.7M | $144.63M | $303.3M | $179.6M | $293.3M | $342.5M | $173.2M | $343.9M | $151.3M | $115.5M | $79.4M | $101.2M | $68.3M | $65.9M | $73.6M | $63.8M | $55.5M | $48.7M | $51.5M | $46.1M | $32.5M | $37.1M | $49M | $48.2M | $35.8M | $36.4M | $43.3M | $33.1M | $32.5M | $31.3M | $29.4M | $32.6M | $32M | $31.2M | $34.2M | $27.7M | $25.8M | $19.6M | $20.3M | $17.2M | $17.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $340M | - | - | $375M | $374M | $428M | $492M | $514M | $474M | $463M | $454M | $427M | $396M | $402M | $345M | $308M | $256M | $248M | $259M | $226M | $196M | $322M | $176M | $212M | $302M | $240M | $307M | $290M | $264M | $308M | $339M | $305M | $278M | $191M | $265M | $174M | $180M | $159M | $126M | $164M | $111M | $78M | $368M | $374M | $592M | $819M | $992M | $882M | $757M | $604M | $784M | $742M | $831M | $841M | $852M | $776M | $891M | $912.33M | $890M | $783M | $723M | $785.04M | $633.9M | $630.41M | $578.61M | $549.35M | $540.64M | $551.99M | $721.62M | $936.92M | $899.87M | $775.1M | $746.21M | $764.3M | $698.74M | $623.48M | $687.44M | $653.98M | $618.91M | $540.3M | $548.37M | $475.72M | $328.84M | $304.19M | $274.97M | $278.05M | $255.06M | $224.76M | $215.15M | $209.12M | $193.03M | $180.46M | $187.44M | $175.34M | $182.25M | $187.81M | $177.23M | $206.93M | $214.11M | $204.3M | $174.66M | $232.07M | $190.06M | $175.02M | $162.8M | $150.2M | $111.8M | $109.89M | $120.72M | $120.7M | $142.7M | $237.5M | $228M | $106.2M | $165.8M | $60.2M | $49.1M | $8M | $33.2M | $30.6M | $24.4M | $31.8M | $30M | $24.2M | $24M | $23.2M | $22M | $18.1M | $18M | $21.8M | $22M | $16.4M | $16.3M | $13.2M | $14.4M | $12.1M | $12.5M | $13.4M | $15.2M | $12.2M | $12M | $11.4M | $11M | $12M | $11.4M | $13.4M | $8.1M | $6.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $204M | $192M | $196M | $197M | $203M | $230M | $249M | $250M | $241M | $247M | $236M | $226M | $211M | $233M | $222M | $204M | $218M | $209M | $188M | $201M | $209M | $206M | $217M | $268M | $281M | $214M | $309M | $311M | $267M | $235M | $254M | $270M | $274M | $311M | $300M | $280M | $302M | $307M | $300M | $305M | $364M | $466M | $400M | $451M | $504M | $658M | $562M | $530M | $557M | $670M | $545M | $534M | $558M | $596M | $537M | $615M | $521M | $513.14M | $480M | $491M | $514M | $501.97M | $358.47M | $525.32M | $471.05M | $459.51M | $390.72M | $398.63M | $410.9M | $405.57M | $365.13M | $278.17M | $330.68M | $296.78M | $279.16M | $296.04M | $274.79M | $280.55M | $255.51M | $239.81M | $241.01M | $322.5M | $174.62M | $163.78M | $151.95M | $152.97M | $144.03M | $132.74M | $127.54M | $130.97M | $115.73M | $123.82M | $117.72M | $145.4M | $116.99M | $107.69M | $86.99M | $103.73M | $97.95M | $96.74M | $94.87M | $103.63M | $95.44M | $93.44M | $87.55M | $81.1M | $68.7M | $67.18M | $66.49M | $80.1M | $57.2M | $71.6M | $76.9M | $42.8M | $66.7M | $23.6M | $19M | $8.1M | $14.7M | $13.8M | $12.9M | $15.7M | $15.1M | $13.2M | $12.9M | $12.5M | $12.5M | $11.4M | $11.5M | $10.9M | $13.2M | $10.4M | $10.9M | $10M | $10.3M | $8M | $9M | $9.2M | $9.4M | $8.5M | $7.9M | $8.4M | $6.8M | $8.7M | $8.2M | $8M | $6.6M | $5.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $21M | $22M | $27M | $30M | $29M | $28M | $33M | $31M | $31M | $29M | $30M | $27M | $26M | $24M | $23M | $22M | $21M | $22M | $21M | $21M | $21M | $20M | $21M | $23M | $33M | $29M | $35M | $36M | $36M | $33M | $31M | $37M | $38M | $41M | $42M | $36M | $39M | $40M | $33M | $41M | $45M | $52M | $56M | $59M | $64M | $74M | $72M | $75M | $69M | $62M | $65M | $71M | $67M | $63M | $68M | $64M | $62M | $59.33M | $59M | $62M | $60M | $57.64M | $54.46M | $53.53M | $48.86M | $50.22M | $49.3M | $46.11M | $49.02M | $53.56M | $52.03M | $44.43M | $42.64M | $44.9M | $43.2M | $40.7M | $40.51M | $37.38M | $38.24M | $37.36M | $36.44M | $35.3M | $27.14M | $23.9M | $21.02M | $23.83M | $20.45M | $20.02M | $19.25M | $20.34M | $19.97M | $22.39M | $20M | $24.44M | $19.62M | $18.54M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $168M | $170M | $169M | $164M | $161M | $167M | $203M | $216M | $205M | $205M | $211M | $198M | $190M | $203M | $201M | $196M | $178M | $187M | $175M | $188M | $188M | $186M | $180M | $223M | $248M | $185M | $232M | $247M | $231M | $202M | $223M | $233M | $236M | $270M | $258M | $244M | $263M | $267M | $267M | $264M | $319M | $414M | $344M | $392M | $440M | $584M | $490M | $455M | $488M | $608M | $480M | $463M | $491M | $533M | $469M | $479M | $459M | $453.8M | $421M | $429M | $454M | $444.34M | $304.02M | $471.79M | $422.19M | $409.29M | $341.42M | $352.51M | $361.88M | $352.01M | $313.11M | $315.09M | $288.04M | $251.88M | $240.11M | $256.33M | $235.07M | $243.26M | $217.08M | $205.75M | $207.2M | $199.93M | $154.34M | $142.7M | $131.11M | $134.98M | $128.87M | $118.74M | $113.54M | $115.07M | $101.41M | $101.73M | $102.28M | $99.75M | $97.37M | $95.49M | $93.84M | $110.55M | $104.9M | $101.74M | $94.87M | $103.63M | $95.44M | $93.44M | $87.55M | $81.1M | $68.7M | $67.18M | $66.49M | $80.1M | $57.2M | $71.6M | $76.9M | $42.8M | $66.7M | $23.6M | $19M | $8.1M | $14.7M | $13.8M | $12.9M | $15.7M | $15.1M | $13.2M | $12.9M | $12.5M | $12.5M | $11.4M | $11.5M | $10.9M | $13.2M | $10.4M | $10.9M | $10M | $10.3M | $8M | $9M | $9.2M | $9.4M | $8.5M | $7.9M | $8.4M | $6.8M | $8.7M | $8.2M | $8M | $6.6M | $5.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $15M | - | - | $3M | $13M | $35M | $13M | $3M | $5M | $13M | -$5M | $1M | -$5M | $6M | -$2M | -$14M | $19M | - | -$8M | -$8M | - | - | $16M | $22M | - | - | $42M | $28M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $72M | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | -$81.34M | - | - | -$4.15M | -$989K | -$790K | -$93K | $190K | -$3.29M | -$2.63M | $87.27M | -$6.86M | -$2.82M | -$176K | -$5.85M | -$5.28M | -$6.03M | -$5.25M | -$4.44M | -$5.64M | -$302K | -$4.56M | $21.21M | - | -$6.34M | -$6.85M | -$6.82M | -$6.95M | -$5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $136M | $187M | $178M | $178M | $171M | $198M | $243M | $264M | $233M | $216M | $218M | $201M | $185M | $169M | $121M | $104M | $38M | $39M | $71M | $25M | -$13M | $164M | -$25M | -$34M | $21M | $26M | -$2M | -$21M | -$3M | $73M | $85M | $35M | $4M | -$120M | -$35M | -$106M | -$122M | -$148M | -$174M | -$141M | -$253M | -$388M | -$32M | -$77M | $88M | $161M | $430M | $352M | $200M | -$66M | $239M | $208M | $273M | $317M | $315M | $233M | $370M | $399.19M | $410M | $292M | $209M | $283.06M | $275.42M | $105.09M | $107.56M | $89.84M | $149.92M | $153.37M | $310.73M | $531.35M | $534.74M | $496.92M | $415.53M | $461.59M | $419.59M | $327.44M | $412.65M | $373.43M | $363.4M | $300.49M | $307.36M | $153.22M | $154.22M | $140.41M | $123.02M | $125.09M | $111.03M | $92.02M | $87.61M | $78.15M | $77.3M | $56.64M | $69.73M | $29.95M | $65.26M | $80.12M | $90.24M | $103.21M | $116.16M | $107.56M | $79.79M | $68.14M | $44.33M | $33.94M | $26.84M | $22.4M | $16.9M | $9.65M | $15.18M | -$4.2M | $43.1M | $95.5M | $109.2M | $49.8M | $91.5M | $29.6M | $23.3M | $3.5M | $14.7M | $10.2M | $8.1M | $9.7M | $9.2M | $6.8M | $6.6M | $6.4M | $6.2M | $3.5M | $3.4M | $7.7M | $5.2M | $3.2M | $2.7M | $500K | $1.4M | $1.3M | $1.1M | $2M | $3.6M | $1.8M | $2.3M | $1.1M | $2.8M | $2.1M | $2.1M | $4M | $100K | $0 | $14.5M | -$37.8M | $14.8M | $13.6M | $9.9M | -$6.4M | $4.9M | $1.5M | $100K | -$3.4M | $600K | $600K | $900K | -$20.2M | $3.3M | $3.7M | $3.9M | -$11.8M | $4.3M | $4.4M | $4M | -$5M | $2.3M |
| -$31M | -$21M | -$23M | $13M | -$75M | -$29M | -$65M | -$54M | -$51M | -$36M | -$54M | -$127M | -$66M | -$72M | -$58M | -$80M | -$84M | -$176M | -$132M | -$83M | -$74M | -$338M | -$134M | -$533M | -$935M | $5.321B | -$782M | -$258M | -$462M | -$2.215B | -$257M | -$268M | -$180M | -$1.752B | -$191M | -$42M | -$288M | -$389M | -$910M | -$445M | -$339M | -$760M | -$194M | -$538M | -$195M | -$476M | -$243M | -$474M | -$205M | -$128M | -$159M | -$299M | -$238M | -$228M | -$152M | -$1.013B | -$130M | -$152.17M | -$141M | -$136M | -$131M | -$176.22M | -$122.33M | -$109.91M | -$168.42M | -$101.08M | -$101.33M | -$97.37M | -$104.6M | -$113.27M | -$8.24M | -$67.68M | -$52.3M | -$7.47M | $5.43M | -$4.95M | -$1.58M | $6.68M | $142K | -$6.63M | $515K | $111.82M | -$70.62M | $6.25M | -$403K | $56.81M | $4.37M | $30.05M | $5.88M | $6.82M | -$12.07M | $5.93M | $1.99M | -$21.96M | -$3.35M | $5.13M | $5.89M | $8.07M | $5.9M | $5.45M | $2.61M | -$56.63M | $309K | $540K | $1.8M | $2.8M | - | $3.53M | -$482K | -$23.1M | $700K | -$104.9M | $700K | $1.7M | $1.3M | $4.3M | $3.3M | $1.3M | $100K | $200K | -$100K | $500K | $200K | $100K | $100K | -$100K | $400K | $200K | $300K | $800K | $400K | $100K | $200K | $200K | $300K | $300K | $200K | $300K | $400K | $700K | $600K | $49.4M | $200K | $300K | $1.9M | -$800K | $1.1M | $1.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $10M | $10M | $11M | $14M | $11M | $12M | $13M | $17M | $14M | - | $15M | $16M | $16M | - | - | $6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $27M | $31M | $34M | $35M | $37M | $37M | $37M | $41M | $43M | - | $45M | $47M | $47M | $39M | $44M | $54M | $48M | $49M | $69M | $72M | $70M | $70M | $64M | $59M | $58M | $21M | $26M | $160M | $155M | $157M | $156M | $152M | $149M | $152M | $148M | $138M | $141M | $136M | $129M | $119M | $115M | $117M | $114M | $117M | $120M | $122M | $122M | $128M | $126M | $128M | $129M | $128M | $131M | $126M | $127M | $121M | $112M | $112.36M | $115M | $114M | $112M | $115.41M | $99.32M | $95.72M | $95.34M | $91.9M | $90.29M | $93.5M | $91.06M | - | - | $62.4M | $52.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$14M | - | - | $34M | -$49M | -$4M | -$41M | -$30M | -$22M | -$36M | -$24M | -$96M | -$35M | -$33M | -$14M | -$32M | -$36M | -$127M | -$63M | -$11M | -$4M | -$268M | -$70M | -$474M | -$877M | $5.342B | -$756M | -$98M | -$307M | -$2.058B | -$101M | -$116M | -$31M | -$1.6B | -$43M | $96M | -$147M | -$253M | -$781M | -$326M | -$224M | -$643M | -$80M | -$421M | -$75M | -$354M | -$121M | -$346M | -$79M | $0 | -$30M | -$171M | -$107M | -$102M | -$25M | -$892M | -$18M | -$39.81M | -$26M | -$22M | -$19M | -$60.81M | -$23.01M | -$14.19M | -$73.08M | -$9.18M | -$11.05M | -$3.87M | -$13.54M | -$113.27M | -$8.24M | -$5.28M | $499K | -$7.47M | $5.43M | -$4.95M | -$1.58M | $6.68M | $142K | -$6.63M | $515K | $111.82M | -$70.62M | $6.25M | -$403K | $56.81M | $4.37M | $30.05M | $5.88M | $6.82M | -$12.07M | $5.93M | $1.99M | -$21.96M | -$3.35M | $5.13M | $5.89M | $8.07M | $5.9M | $5.45M | $2.61M | -$56.63M | $309K | $540K | $1.8M | $2.8M | - | $3.53M | -$482K | -$23.1M | $700K | -$104.9M | $700K | $1.7M | $1.3M | $4.3M | $3.3M | $1.3M | $100K | $200K | -$100K | $500K | $200K | $100K | $100K | -$100K | $400K | $200K | $300K | $800K | $400K | $100K | $200K | $200K | $300K | $300K | $200K | $300K | $400K | $700K | $600K | $49.4M | $200K | $300K | $1.9M | -$800K | $1.1M | $1.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $105M | $128M | $139M | $191M | $96M | $169M | $178M | $210M | $182M | $149M | $164M | $74M | $119M | $97M | $63M | $24M | -$46M | -$137M | -$61M | -$58M | -$87M | -$174M | -$159M | -$567M | -$914M | $5.347B | -$784M | -$279M | -$465M | -$2.142B | -$172M | -$233M | -$210M | -$1.872B | -$226M | -$148M | -$410M | -$537M | -$1.084B | -$664M | -$592M | -$1.148B | -$226M | -$615M | -$107M | -$315M | $187M | -$122M | -$5M | -$194M | $80M | -$91M | $35M | $89M | $163M | -$780M | $240M | $247.02M | $269M | $156M | $78M | $106.85M | $153.1M | -$4.82M | -$60.86M | -$11.24M | $48.59M | $56M | $206.12M | $431.47M | $465.98M | $429.24M | $363.23M | $408.02M | $370.68M | $286.21M | $376.25M | $347.39M | $336.24M | $266.93M | $286.25M | $327.74M | $59.55M | $128.86M | $108.78M | $162.12M | $95.06M | $101M | $72.56M | $64.65M | $42.42M | $41.4M | $46.35M | $7.16M | $41.51M | $58.86M | $68.32M | $84.08M | $95.31M | $90.29M | $68M | $212K | $33.97M | $20.71M | $15.68M | $12.1M | $4.8M | $2.29M | $5.46M | -$41.4M | $32.6M | -$22.9M | $97.9M | $41.6M | $82.8M | $29.4M | $22.2M | $900K | $10.6M | $6.3M | $4.2M | $6.4M | $4.7M | $2.8M | $2.6M | $2.1M | $2.7M | $200K | $1.4M | $6.5M | $3.5M | $1.6M | $1.3M | - | - | - | $700K | $1.4M | $3.3M | $1.8M | $2.2M | $45.8M | $2.1M | $1.3M | $2.8M | $2.3M | $800K | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$4M | -$11M | $52M | $46M | $10M | $45M | $12M | $73M | $59M | $2M | $33M | -$16M | $38M | $21M | $26M | $12M | $28M | $20M | $28M | $15M | $23M | $21M | $8M | $12M | $44M | $59M | $31M | $33M | $12M | -$46M | $22M | $26M | $32M | $62M | $25M | $17M | $33M | $7M | $692M | -$102M | -$101M | $52M | -$65M | -$132M | $0 | $148M | $98M | $11M | $27M | $70M | $49M | $20M | $5M | $203M | $86M | $63M | $110M | $338.74M | $145M | $100M | $46M | $289.89M | $54.16M | $39.76M | $3.47M | $16.01M | -$34.37M | $5.44M | $32.46M | $74.32M | $82.99M | $57.88M | $73.63M | $65.68M | $70.43M | $105.27M | $90.3M | $64.06M | $94.02M | $77.53M | $82.94M | $84.43M | $12.25M | $34.14M | $28.35M | $28.42M | $25.23M | $19.97M | $19.06M | $17.11M | $9.68M | $11M | $12.75M | $4.05M | -$51.72M | $20.01M | $23.1M | $30.37M | $34.79M | $33.41M | $24.49M | $83.82M | $12.44M | $7.5M | $5.68M | $4.6M | $1.8M | $356K | $1.7M | -$17.2M | $10.4M | -$8M | $36.8M | $14.4M | $29.1M | $10.3M | $7.9M | -$3.7M | $3.7M | $2.2M | $1.5M | $2M | $1.1M | $1M | $1M | $200K | $1M | $100K | $500K | $2.6M | $1.3M | $600K | $500K | - | - | - | $100K | $0 | $1.3M | $700K | $800K | $18M | $700K | $500K | $1.1M | $1M | $400K | $400K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $109M | $139M | $87M | $145M | $86M | $124M | $166M | $137M | $123M | $147M | $131M | $90M | $81M | $76M | $37M | $12M | -$74M | -$157M | -$89M | -$73M | -$110M | -$195M | -$167M | -$579M | -$958M | $5.288B | -$815M | -$312M | -$477M | -$2.096B | -$194M | -$259M | -$242M | -$1.934B | -$251M | -$165M | -$443M | -$544M | -$1.776B | -$562M | -$491M | -$1.2B | -$161M | -$483M | -$107M | -$463M | $89M | -$133M | -$32M | -$264M | $31M | -$111M | $30M | -$114M | $77M | -$843M | $130M | -$91.72M | $124M | $56M | $32M | -$183.04M | $98.94M | -$44.57M | -$64.32M | -$27.25M | $82.96M | $50.56M | $173.66M | $357.14M | $382.99M | $378.31M | $269.74M | $336.6M | $298.04M | $169.77M | $285.95M | $283.33M | $240.28M | $187.75M | $203.32M | $244.57M | $47.89M | $95.19M | $80.6M | $134.33M | $70.1M | $73.89M | $52.61M | $47.55M | $32.41M | $28.57M | $33.6M | $3.67M | $93.23M | $38.85M | $45.22M | $54.61M | $60.52M | $56.88M | $43.53M | -$83.73M | $21.65M | $13.35M | $7.1M | -$9.4M | -$9.6M | -$1.43M | $3.28M | -$24.2M | $42.7M | -$14.8M | $61.1M | $18.2M | $53.7M | $19.1M | $14.3M | $79M | $9.7M | $5.1M | $4.3M | $4.4M | $3.6M | $1.8M | $1.6M | $1.9M | $1.7M | $100K | -$2.9M | $1.8M | $2.2M | $1M | $800K | -$500K | $100K | - | $600K | $1.4M | $2M | $1.1M | $1.4M | $31.5M | $1.5M | $1.2M | $2.3M | $1.7M | $200K | $500K | $500K | $100K | $300K | $200K | $300K | $400K | $200K | - | $100K | $100K | $100K | $100K | $100K | -$5.7M | $500K | $600K | $400K | $100K | $700K | -$300K | $600K | $500K | $400K |
Minority Interests | -$1M | -$1M | -$6M | -$9M | -$10M | -$12M | -$9M | -$12M | -$11M | -$7M | -$8M | -$8M | -$9M | -$4M | -$9M | -$6M | -$6M | -$4M | -$6M | -$5M | -$6M | -$5M | -$7M | -$2M | -$8M | -$9M | -$6M | -$4M | -$4M | -$7M | -$5M | -$5M | -$3M | -$4M | -$5M | -$6M | -$5M | -$5M | -$4M | -$3M | -$7M | -$8M | -$9M | -$6M | -$11M | -$12M | -$12M | -$12M | -$9M | -$7M | -$9M | -$7M | -$8M | -$8M | -$7M | -$6M | -$7M | -$5.94M | -$3M | -$5M | -$2M | -$3.16M | -$4.29M | -$3.32M | -$4.04M | -$3.14M | -$5.59M | -$8.57M | -$8.86M | -$9.03M | -$12.39M | -$7.32M | -$5.54M | -$5.59M | -$5.32M | -$4.46M | -$4.37M | - | -$6.08M | -$899K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$81K | -$341K | -$444K | -$22K | $118K | -$127K | -$145K | -$563K | -$900K | -$1.5M | -$588K | -$738K | - | - | -$100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$3.7M | -$100K | -$400K | -$600K | -$400K | $200K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | $2M | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $108M | $138M | $81M | $136M | $76M | $112M | $155M | $125M | $112M | $140M | $123M | $82M | $72M | $72M | $28M | $6M | -$80M | -$161M | -$95M | -$78M | -$116M | -$200M | -$174M | -$581M | -$966M | $5.279B | -$821M | -$316M | -$481M | -$2.103B | -$199M | -$264M | -$245M | -$1.938B | -$256M | -$171M | -$448M | -$549M | -$1.78B | -$565M | -$498M | -$1.208B | -$170M | -$489M | -$118M | -$475M | $77M | -$145M | -$41M | -$271M | $22M | -$118M | $22M | -$122M | $70M | -$849M | $123M | -$97.66M | $121M | $51M | $30M | -$186.2M | $94.65M | -$47.89M | -$68.36M | -$30.39M | $77.37M | $41.98M | $164.8M | $348.12M | $370.6M | $370.98M | $264.2M | $331.01M | $292.71M | $165.31M | $281.57M | $283.33M | $234.2M | $186.85M | $203.32M | $244.57M | $47.89M | $95.19M | $80.6M | $134.33M | $70.1M | $73.89M | $52.61M | $47.55M | $32.41M | $28.57M | $33.6M | $3.67M | $93.23M | $38.85M | $45.22M | $54.52M | $60.18M | $56.44M | $43.51M | -$83.61M | $21.52M | $13.2M | $6.54M | -$10.3M | -$11.1M | -$2.02M | $2.54M | -$24.2M | $42.7M | -$14.9M | $61.1M | $18.2M | $53.7M | $19.1M | $14.3M | $79M | $9.7M | $5.1M | $4.3M | $4.4M | $3.6M | $1.8M | $1.6M | $1.9M | $1.7M | $100K | -$2.9M | $1.8M | $2.2M | $1M | $800K | -$500K | $100K | - | $600K | $1.4M | $2M | $1.1M | $1.4M | $27.8M | $1.4M | $800K | $1.7M | $1.3M | $400K | $700K | $500K | $100K | $300K | $200K | $300K | $400K | $200K | - | $100K | $100K | $100K | $100K | $100K | -$5.7M | $500K | $600K | $400K | $100K | $700K | -$300K | $600K | $500K | $400K |
Shares Outstanding (Basic) | 71.9M | 71.8M | 71.9M | 72.2M | 73.1M | 72.6M | 73.2M | 73.2M | 72.9M | 72M | 72.1M | 72.1M | 71.5M | 71M | 71M | 71M | 70M | 70M | 70M | 70M | 70M | 70M | 70M | 70M | 70M | - | 1.004B | 1.004B | 1.003B | 1.001B | 998M | 997M | 994M | 993M | 990M | 990M | 988M | 937M | 899M | 899M | 813M | 782M | 779M | 778M | 778M | 777M | 777M | 777M | 776M | - | 773M | 770M | 769M | 768M | 767M | 765M | 760M | 758.21M | 753.9M | 750.54M | 747.47M | - | 745.5M | 743.21M | 737.87M | - | 724.11M | 700.42M | 698.33M | - | 682.53M | 681.87M | 680.19M | - | 338.18M | 338.33M | 339.01M | - | 345.73M | 348.85M | 349.16M | - | 150.49M | 277.87M | 137.81M | - | 134.15M | 133.11M | 132.31M | - | 131.6M | 121.47M | 121.19M | - | 120.19M | 480.13M | 476.64M | - | 460.27M | 454.68M | 442.16M | - | 439.17M | 435.58M | 435.01M | - | 403.64M | 390.34M | 389.26M | - | 388.18M | 397.33M | 191.53M | - | 183.01M | 181.9M | 184.52M | - | 168.7M | 170M | 143.33M | - | 120M | 102.86M | 91.43M | - | 97.14M | 105.45M | 105.45M | - | 97.78M | 100M | 80M | - | 80M | 80M | 80M | - | 88.89M | 88M | 80M | - | 80M | 80M | 75.56M | - | 53.33M | 70M | 74.14M | - | 89.34M | 89.34M | 89.34M | - | 75.58M | 89.34M | 89.34M | - | 89.34M | 89.34M | 89.34M | - | 89.34M | 89.34M | 89.34M | - | 89.34M | 89.34M | 89.02M | - | 89.34M |
Shares Outstanding (Diluted) | 72.2M | 72.5M | 72.2M | 72.4M | 73.4M | 74.5M | 75.2M | 75.3M | 74.7M | 74M | 73.7M | 73.4M | 73.5M | 73M | 72M | 73M | 70M | 70M | 70M | 70M | 70M | 70M | 70M | 70M | 70M | - | 1.004B | 1.004B | 1.003B | 1.001B | 998M | 997M | 994M | 993M | 990M | 990M | 988M | 937M | 899M | 899M | 813M | 782M | 779M | 778M | 778M | 777M | 784M | 777M | 776M | - | 779M | 770M | 773M | 768M | 771M | 769M | 766M | 762.79M | 759.95M | 757.91M | 757.62M | - | 751.39M | 743.21M | 737.87M | - | 735.11M | 709.41M | 702.64M | - | 701.28M | 701.93M | 697.09M | - | 348.25M | 347.82M | 346.31M | - | 354.47M | 358.43M | 358.33M | - | 155.89M | 307.03M | 152.37M | - | 149.09M | 147.6M | 146.95M | - | 136.47M | 127.41M | 126.55M | - | 120.19M | 543.04M | 535.23M | - | 540.32M | 542.19M | 499.4M | - | 458M | 451.62M | 445.27M | - | 403.64M | 397.72M | 392.03M | - | 388.18M | 397.33M | 191.53M | - | 185.56M | 186.34M | 184.52M | - | 168.7M | 170M | 143.33M | - | 120M | 102.86M | 91.43M | - | 97.14M | 105.45M | 105.45M | - | 97.78M | 100M | 80M | - | 80M | 80M | 80M | - | 88.89M | 88M | 80M | - | 80M | 80M | 75.56M | - | 53.33M | 70M | 74.14M | - | 89.34M | 89.34M | 89.34M | - | 75.58M | 89.34M | 89.34M | - | 89.34M | 89.34M | 89.34M | - | 89.34M | 89.34M | 89.34M | - | 89.34M | 89.34M | 89.02M | - | 89.34M |
EPS (Basic) | $1.50 | $1.92 | $1.13 | $1.87 | $1.04 | $1.54 | $2.14 | $1.71 | $1.54 | $1.94 | $1.70 | $1.14 | $1 | $1.01 | $0.39 | $0.08 | -$1.14 | -$2.30 | -$1.36 | -$1.11 | -$1.66 | -$2.87 | -$2.48 | -$8.30 | -$13.80 | - | -$0.82 | -$0.31 | -$0.48 | -$2.10 | -$0.20 | -$0.26 | -$0.25 | -$1.95 | -$0.26 | -$0.17 | -$0.45 | -$0.59 | -$1.98 | -$0.63 | -$0.61 | -$1.54 | -$0.22 | -$0.63 | -$0.15 | -$0.61 | $0.10 | -$0.19 | -$0.05 | - | $0.03 | -$0.15 | $0.03 | -$0.16 | $0.25 | $0.27 | $0.16 | $0.33 | $0.25 | $0.15 | $0.08 | - | $0.19 | -$0.04 | -$0.05 | - | $0.11 | $0.06 | $0.24 | - | $0.54 | $0.54 | $0.39 | - | $0.87 | $0.49 | $0.83 | - | $0.68 | $0.54 | $0.58 | - | $0.32 | $0.34 | $0.58 | - | $0.52 | $0.56 | $0.40 | - | $0.25 | $0.24 | $0.28 | - | -$1.01 | $0.08 | $0.095 | - | $0.13 | $0.13 | $0.098 | - | $0.05 | $0.03 | $0.015 | - | -$0.028 | -$0.005 | $0.0075 | - | $0.11 | -$0.038 | $0.16 | - | $0.14 | $0.11 | $0.078 | - | $0.058 | $0.03 | $0.03 | - | $0.03 | $0.018 | $0.018 | - | $0.018 | $0.0025 | -$0.028 | - | $0.023 | $0.01 | $0.01 | - | $0.0025 | - | $0.0075 | - | $0.023 | $0.013 | $0.018 | - | $0.018 | $0.01 | $0.023 | - | $0.0075 | $0.01 | $0.0075 | - | $0.005 | $0.0025 | $0.005 | - | $0.005 | - | $0.0025 | - | $0.0025 | $0.0025 | $0.0025 | - | $0.0075 | $0.0075 | $0.005 | - | $0.01 | -$0.005 | $0.0075 | - | $0.005 |
EPS (Diluted) | $1.49 | $1.91 | $1.12 | $1.87 | $1.03 | $1.50 | $2.06 | $1.66 | $1.50 | $1.90 | $1.66 | $1.12 | $0.97 | $0.99 | $0.39 | $0.08 | -$1.14 | -$2.30 | -$1.36 | -$1.11 | -$1.66 | -$2.87 | -$2.48 | -$8.30 | -$13.80 | - | -$0.82 | -$0.31 | -$0.48 | -$2.10 | -$0.20 | -$0.26 | -$0.25 | -$1.95 | -$0.26 | -$0.17 | -$0.45 | -$0.59 | -$1.98 | -$0.63 | -$0.61 | -$1.54 | -$0.22 | -$0.63 | -$0.15 | -$0.61 | $0.10 | -$0.19 | -$0.05 | - | $0.03 | -$0.15 | $0.03 | -$0.16 | $0.25 | $0.27 | $0.16 | $0.33 | $0.25 | $0.15 | $0.08 | - | $0.19 | -$0.04 | -$0.05 | - | $0.11 | $0.06 | $0.23 | - | $0.53 | $0.53 | $0.38 | - | $0.84 | $0.48 | $0.81 | - | $0.66 | $0.52 | $0.57 | - | $0.31 | $0.32 | $0.55 | - | $0.49 | $0.52 | $0.38 | - | $0.24 | $0.22 | $0.27 | - | -$1.01 | $0.078 | $0.09 | - | $0.12 | $0.12 | $0.093 | - | $0.048 | $0.03 | $0.015 | - | -$0.028 | -$0.005 | $0.0075 | - | $0.11 | -$0.038 | $0.16 | - | $0.14 | $0.10 | $0.078 | - | $0.058 | $0.03 | $0.03 | - | $0.03 | $0.018 | $0.018 | - | $0.018 | $0.0025 | -$0.028 | - | $0.023 | $0.01 | $0.01 | - | $0.0025 | - | $0.0075 | - | $0.023 | $0.013 | $0.018 | - | $0.018 | $0.01 | $0.023 | - | $0.0075 | $0.01 | $0.0075 | - | $0.005 | $0.0025 | $0.005 | - | $0.005 | - | $0.0025 | - | $0.0025 | $0.0025 | $0.0025 | - | $0.0075 | $0.0075 | $0.005 | - | $0.01 | -$0.005 | $0.0075 | - | $0.005 |
EBIT | $132M | $159M | $173M | $226M | $133M | $206M | $215M | $251M | $225M | $84M | $209M | $121M | $166M | $136M | $121M | $78M | $2M | -$88M | $8M | $14M | -$17M | -$104M | -$95M | -$508M | -$856M | $5.368B | -$758M | -$119M | -$310M | -$1.985B | -$16M | -$81M | -$61M | -$1.72B | -$78M | -$10M | -$269M | -$401M | -$955M | -$545M | -$477M | -$1.031B | -$112M | -$498M | $13M | -$193M | $309M | $6M | $121M | -$66M | $209M | $37M | $166M | $215M | $290M | -$659M | $352M | $359.39M | $384M | $270M | $190M | $222.26M | $252.42M | $90.9M | $34.48M | $80.67M | $138.88M | $149.49M | $297.19M | $486.4M | $534.74M | $491.64M | $416.03M | $461.59M | $419.59M | $327.44M | $412.65M | $373.43M | $363.4M | $300.49M | $307.36M | $153.22M | $154.22M | $140.41M | $123.02M | $125.09M | $111.03M | $92.02M | $87.61M | $78.15M | $77.3M | $56.64M | $69.73M | $29.95M | $65.26M | $80.12M | $90.24M | $103.21M | $116.16M | $107.56M | $79.79M | $68.14M | $44.33M | $33.94M | $26.84M | $22.4M | $16.9M | $9.65M | $15.18M | -$4.2M | $43.1M | $95.5M | $109.2M | $49.8M | $91.5M | $29.6M | $23.3M | $3.5M | $14.7M | $10.2M | $8.1M | $9.7M | $9.2M | $6.8M | $6.6M | $6.4M | $6.2M | $3.5M | $3.4M | $7.7M | $5.2M | $3.2M | $2.7M | $500K | $1.4M | $1.3M | $1.1M | $2M | $3.6M | $1.8M | $2.3M | $1.1M | $2.8M | $2.1M | $2.1M | $4M | $100K | $0 | $14.5M | -$37.8M | $14.8M | $13.6M | $9.9M | -$6.4M | $4.9M | $1.5M | $100K | -$3.4M | $600K | $600K | $900K | -$20.2M | $3.3M | $3.7M | $3.9M | -$11.8M | $4.3M | $4.4M | $4M | -$5M | $2.3M |
EBITDA | $215M | $233M | $240M | $232M | $224M | $289M | $304M | $347M | $310M | $172M | $292M | $259M | $246M | $223M | $209M | $168M | $109M | $126M | $179M | $128M | $94M | $283M | $72M | $46M | $153M | $18M | $108M | $94M | $111M | $185M | $207M | $172M | $109M | $64M | $163M | $106M | $93M | $75M | $58M | $23M | -$2M | -$93M | $278M | $216M | $393M | $519M | $748M | $688M | $542M | $281M | $561M | $531M | $606M | $560M | $619M | $517M | $651M | $686.52M | $696M | $553M | $487M | $553.65M | $542.63M | $363.66M | $357.27M | $343.54M | $387.83M | $367.06M | $512.12M | $803.35M | $730.11M | $668.63M | $584.82M | $630.33M | $577.28M | $477.86M | $550.6M | $495.88M | $486.61M | $425.4M | $424.98M | $159.66M | $316.48M | $211.6M | $198.02M | $145.46M | $179.43M | $135.18M | $153.67M | $139.9M | $157.62M | $112.78M | $132.64M | -$95.17M | $129.51M | $138.57M | $145.17M | $161.12M | $176.54M | $161.68M | $130.39M | $185.06M | $94.31M | $81.04M | $73.45M | $66.3M | $57.55M | $46.42M | $54.71M | $63.7M | $84.8M | $270.8M | $150.4M | $61.7M | $183.7M | $32.3M | $26.8M | -$1.4M | $18.8M | $16.6M | $11.6M | $15.6M | $14.7M | $10.9M | $11M | $10.8M | $9.4M | $6.6M | $6.2M | $10.1M | $8.4M | $5.9M | $5.2M | $3M | $3.8M | $4.1M | $3.3M | $3.9M | $5.4M | $3M | $3.5M | -$46.4M | $4M | $3.2M | $1.3M | $6.2M | $400K | -$900K | $14.5M | -$37.8M | $14.8M | $13.6M | $9.9M | -$6.4M | $4.9M | $1.5M | $100K | -$3.4M | $600K | $600K | $900K | -$20.2M | $3.3M | $3.7M | $3.9M | -$11.8M | $4.3M | $4.4M | $4M | -$5M | $2.3M |