W&T Offshore Inc.(WTI:US)
Market Cap$565.36M
Key Metrics
Price$3.80
Revenue (TTM)$521.61M
Holders Revenue (TTM)$6M
Gross Profit (TTM)$382.1M
Earnings (TTM)-$142.02M
EBITDA (TTM)$104.8M
Op. Margin (TTM)-5.74%
Dividend Yield1.06%
Holders Yield1.06%
Cash on hand$130.92M
Total Assets$959.15M
Net Assets-$221.75M
Total Debt$352.98M
Key Metrics
Price$3.80
Revenue (TTM)$521.61M
Holders Revenue (TTM)$6M
Gross Profit (TTM)$382.1M
Earnings (TTM)-$142.02M
EBITDA (TTM)$104.8M
Op. Margin (TTM)-5.74%
Dividend Yield1.06%
Holders Yield1.06%
Cash on hand$130.92M
Total Assets$959.15M
Net Assets-$221.75M
Total Debt$352.98M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $150.02M | $121.71M | $127.52M | $122.37M | $129.87M | $120.35M | $121.37M | $142.76M | $140.79M | $132.34M | $142.41M | $126.18M | $131.73M | $189.7M | $266.49M | $273.81M | $191M | $165.59M | $133.95M | $132.83M | $125.65M | $94.75M | $72.52M | $55.24M | $124.13M | $151.89M | $132.22M | $134.7M | $116.08M | $143.42M | $153.46M | $149.61M | $134.21M | $129.1M | $110.28M | $123.32M | $124.39M | $115.21M | $107.4M | $99.66M | $77.72M | $104.06M | $126.23M | $149.07M | $127.91M | $196.68M | $234.52M | $262.99M | $254.52M | $244.93M | $244.56M | $235.38M | $259.22M | $237.15M | $185.95M | $215.51M | $235.89M | $261.9M | $245.37M | $252.92M | $210.86M | $186.96M | $169.58M | $179.67M | $169.59M | $176.1M | $167.04M | $150.43M | $117.42M | $108.31M | $289.79M | $461.02M | $356.5M | $339.46M | $255.19M | $272.56M | $246.54M | $264.38M | $213.43M | $165.8M | $156.85M | $152.86M | $153.43M | $149.78M | $129.07M | $138.86M | $120.53M | $123.29M | $123.29M | $99.34M | $107.75M | $107.75M | $107.75M |
Cost of Revenue | $35.92M | $37.26M | $34.4M | $31.95M | $38.55M | $44.12M | $40.35M | $45.25M | $41.48M | $40.28M | $36.91M | $34.98M | $28.76M | $35.76M | $39.69M | $36.86M | $29.94M | $14.88M | $27.41M | $31.7M | $27.08M | $9.34M | $29.95M | $33.93M | $45.49M | $26.07M | $45.38M | $45.46M | $40.61M | $23.74M | $43.18M | $45.12M | $43.59M | $26.91M | $40.94M | $46.13M | $46.71M | $28.1M | $57.14M | $64.26M | $69.35M | $51.67M | $101.79M | $109.14M | $130.93M | $118.99M | $134.58M | $134.06M | $130.59M | $124.31M | $109.56M | $106.28M | $115.11M | $352.72M | $81.63M | $91.39M | $94.2M | $2.09M | $1.05M | $845K | $288K | -$13.71M | $276K | $283K | $229K | $3.3M | $4.22M | $4.34M | $3.31M | -$146.69M | $6.21M | $7.93M | $8.82M | $70.36M | $56.15M | $54.53M | $63.64M | $49.71M | $40.04M | $21.41M | $15.78M | $22.65M | $20.59M | $20.83M | $16.15M | $33.12M | $20.98M | $21.08M | $21.08M | $18.72M | $19.05M | $19.05M | $19.05M |
Gross Profit | $114.1M | $84.46M | $93.12M | $90.42M | $91.32M | $76.23M | $81.02M | $97.51M | $99.31M | $92.06M | $105.5M | $91.2M | $102.97M | $153.95M | $226.79M | $236.95M | $161.06M | $150.71M | $106.54M | $101.12M | $98.56M | $85.41M | $42.56M | $21.31M | $78.64M | $125.83M | $86.84M | $89.24M | $75.48M | $119.68M | $110.28M | $104.49M | $90.62M | $102.19M | $69.34M | $77.19M | $77.68M | $87.11M | $50.26M | $35.39M | $8.36M | $52.39M | $24.44M | $39.93M | -$3.02M | $77.69M | $99.94M | $128.93M | $123.92M | $120.62M | $134.99M | $129.1M | $144.12M | -$115.58M | $104.32M | $124.13M | $141.69M | $259.81M | $244.32M | $252.08M | $210.57M | $200.66M | $169.3M | $179.38M | $169.36M | $172.8M | $162.82M | $146.1M | $114.12M | $255M | $283.59M | $453.09M | $347.67M | $269.1M | $199.04M | $218.03M | $182.9M | $214.67M | $173.39M | $144.39M | $141.07M | $130.21M | $132.83M | $128.95M | $112.92M | $105.73M | $99.55M | $102.21M | $102.21M | $80.63M | $88.7M | $88.7M | $88.7M |
| $99.46M | $103.55M | $105.73M | $103.28M | $99.56M | $93.22M | $99.98M | $103.74M | $99.31M | $90.27M | $88.22M | $91.13M | $92.62M | $97.95M | $88.68M | $74.62M | $63.42M | $59.49M | $58.35M | $67.57M | $58.94M | $51.01M | $50.91M | $33.94M | $68.74M | $70.86M | $57.29M | $53.67M | $57.57M | $58.31M | $53.42M | $49.8M | $51.88M | $51.29M | $50.77M | $47.99M | $53.44M | $48.16M | $50.21M | $52.86M | $60.91M | $65.34M | $61.55M | $64.89M | $74.1M | $173.99M | $92.74M | $143.21M | $134.82M | $172.7M | $154.72M | $156.36M | $139.77M | $90.05M | $125.51M | $135.18M | $142.81M | $89.61M | $81.86M | $70.4M | $75.09M | $78.13M | $58.63M | $76.69M | $56.62M | $65.23M | $75.36M | $75.35M | $72.81M | $277.56M | $57.56M | $99.09M | $84.22M | $33.87M | $12.76M | $13.06M | $26.75M | $9.29M | -$18.22M | $19.62M | $7.59M | $9.23M | $8.73M | $5.75M | $11.15M | $4.86M | $6.9M | $6.73M | $6.73M | $5.37M | $8.33M | $8.33M | $8.33M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $90.95M | $95.25M | $97.73M | $94.59M | $91.17M | $85.06M | $92.14M | $95.34M | $91.35M | $82.89M | $81.8M | $83.41M | $85.11M | $90.97M | $82.06M | $67.94M | $57.19M | $59.49M | $52.88M | $61.54M | $53.07M | $51.01M | $50.91M | $33.94M | $68.74M | $70.86M | $57.29M | $53.67M | $57.57M | $58.31M | $53.42M | $49.8M | $51.88M | $51.29M | $50.77M | $47.99M | $53.44M | $48.16M | $50.21M | $52.86M | $60.91M | $65.34M | $61.55M | $64.89M | $74.1M | $98.36M | $92.74M | $81.45M | $79.21M | $96.8M | $87.37M | $88.12M | $80.43M | $240.34M | $72.1M | $74.9M | $86.14M | $23.78M | $22.96M | $21.8M | $22.68M | $15.15M | $18M | $18.1M | $14.97M | $11.07M | $9.76M | $10.73M | $11.44M | $12.93M | $10.66M | $11.06M | $12.58M | $9.61M | $9.95M | $10.11M | $14.78M | $11.74M | $8.85M | $9.07M | $12.87M | $9.23M | $6.52M | $5.75M | $11.15M | $4.86M | $4.55M | $6.72M | $6.72M | $5.37M | $8.33M | $8.33M | $8.33M |
| Other Operating Expenses | $8.52M | $8.31M | $8M | $8.68M | $8.39M | $8.16M | $7.85M | $8.4M | $7.97M | $7.38M | $6.41M | $7.72M | $7.51M | $6.97M | $6.62M | $6.68M | $6.24M | - | $5.47M | $6.03M | $5.87M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $75.64M | - | $61.77M | $55.62M | $75.9M | $67.35M | $68.25M | $59.34M | -$150.29M | $53.41M | $60.28M | $56.66M | $65.83M | $58.9M | $48.6M | $52.41M | $62.99M | $40.64M | $58.58M | $41.65M | $54.17M | $65.6M | $64.62M | $61.37M | $264.63M | $46.9M | $88.02M | $71.65M | $24.26M | $2.81M | $2.95M | $11.97M | -$2.45M | -$27.07M | $10.55M | -$5.28M | - | $2.2M | - | - | - | $2.35M | $19K | $19K | - | -$1K | -$1K | -$1K |
Operating Income | $14.64M | -$19.1M | -$12.61M | -$12.85M | -$8.24M | -$16.99M | -$18.96M | -$6.24M | -$4K | $1.79M | $17.28M | $71K | $10.35M | $56M | $138.12M | $162.32M | $97.64M | $68.3M | $48.18M | $33.56M | $39.63M | $11.88M | -$8.35M | -$12.63M | $9.9M | $35.51M | $29.55M | $35.57M | $17.91M | $42.95M | $56.86M | $54.69M | $38.74M | $33.73M | $18.58M | $29.2M | $24.24M | $21.38M | $48K | -$17.46M | -$52.55M | -$33.65M | -$37.12M | -$24.96M | -$77.12M | -$41.3M | $7.2M | $47.48M | $44.72M | $2.9M | $47.62M | $40.98M | $63.69M | $46.27M | $32.22M | $49.23M | $55.55M | $89.86M | $78.01M | $98.31M | $61.39M | $54.79M | $41.62M | $32.8M | $49.82M | $34.94M | $7.32M | -$3.77M | -$39.48M | -$112.91M | $121.83M | $210.1M | $127.49M | $79.14M | $67.48M | $83.17M | $36.01M | $74.85M | $109.1M | $59.57M | $86.6M | $85.63M | $82.72M | $73.41M | $62.56M | $59.34M | $58.92M | $57.31M | $57.31M | $38.08M | $47.25M | $47.25M | $47.25M |
| -$34.53M | -$6.1M | -$2.87M | -$10.41M | -$26.95M | -$8.22M | -$22.5M | -$13.79M | -$10.43M | $82.82M | -$10.36M | -$9.18M | $24.29M | -$5.69M | $22.5M | -$25.5M | -$100.79M | -$8.6M | -$92.05M | -$97.97M | -$40.58M | -$27.68M | -$26.05M | -$2.01M | $62.58M | -$34.12M | -$9.15M | -$10.88M | -$65.5M | $96.07M | -$10.46M | -$18.49M | -$10.99M | -$11.86M | -$14.39M | -$4.86M | -$7.53M | -$3.88M | $42.09M | -$139.18M | -$142.84M | -$54.71M | -$458.97M | -$279.63M | -$281.55M | -$9.36M | -$5.61M | -$32.37M | -$26.88M | -$21.37M | -$25.4M | -$6.16M | -$22.17M | -$16.01M | -$35.87M | $38.49M | -$50.35M | -$21.11M | $3.75M | -$13.3M | -$32.55M | -$30.85M | -$13.76M | -$1.86M | -$3.48M | -$29.73M | -$9.18M | -$12.73M | -$229.09M | -$1.1B | -$4.63M | -$5.01M | -$6.27M | -$25.81M | -$12.39M | -$10.84M | -$22.45M | -$942K | $22.53M | -$15.07M | $2.4M | -$11.3M | -$4.41M | -$4.63M | -$4.62M | -$432K | -$2.35M | $317K | $317K | $135K | $339K | $339K | $339K | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $62K | $6K | - | $7K | - | $150K | - | $128K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $9.19M | $9M | $9M | $9.01M | $9.49M | $10.23M | $9.99M | $10.16M | $10.07M | $9.73M | $9.93M | $10.32M | $14.71M | $14.53M | $16.85M | $18.18M | $19.88M | $19.58M | $18.91M | $16.53M | $15.03M | $15.4M | $14.14M | $14.82M | $17.11M | $16.64M | $14.45M | $12.21M | $16.28M | $13.55M | $10.73M | $11.79M | $10.96M | $11.55M | $11.55M | $11.44M | $11.29M | $11.51M | $23.62M | $29.67M | $27.47M | $25.53M | $26.55M | $24.09M | $21.16M | $20.12M | $19.59M | $19.3M | $19.39M | $18.96M | $18.8M | $19M | $18.8M | $16.48M | $11.41M | $11.38M | $10.71M | $12.26M | $11.56M | $9.97M | $8.72M | $9.48M | $9.14M | $9.59M | $9.5M | $10.12M | $9.22M | $10.02M | $10.73M | - | $8.77M | $7.7M | $8.71M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$25.34M | $2.9M | $6.13M | -$1.41M | -$17.46M | $2.01M | -$12.51M | -$3.62M | -$353K | $92.55M | -$436K | $1.14M | $39.01M | $8.84M | $39.35M | -$7.32M | -$80.9M | $10.97M | -$73.14M | -$81.44M | -$25.54M | -$12.28M | -$11.91M | $12.8M | $79.69M | -$17.48M | $5.3M | $1.33M | -$49.22M | $109.62M | $270K | -$6.71M | -$28K | -$305K | -$2.84M | $6.58M | $3.76M | $7.63M | $65.71M | -$109.51M | -$115.37M | -$29.18M | -$432.42M | -$255.54M | -$260.39M | $10.76M | $13.98M | -$13.08M | -$7.49M | -$2.41M | -$6.6M | $12.84M | -$3.37M | $472K | -$24.46M | $49.87M | -$39.63M | -$8.92M | $15.3M | -$3.33M | -$23.84M | -$21.37M | -$4.77M | $7.73M | $5.9M | -$19.61M | $39K | -$2.71M | -$218.37M | -$1.1B | $4.14M | $2.69M | $2.44M | -$25.81M | -$12.39M | -$10.84M | -$22.45M | -$942K | $22.53M | -$15.07M | $2.4M | -$11.3M | -$4.41M | -$4.63M | -$4.62M | -$432K | -$2.35M | $317K | $317K | $135K | $339K | $339K | $339K |
Income Before Tax | -$19.89M | -$25.19M | -$15.48M | -$23.27M | -$35.19M | -$25.21M | -$41.47M | -$20.02M | -$10.43M | $1.49M | $6.92M | -$9.11M | $34.64M | $50.31M | $83.12M | $154.53M | -$3.15M | $59.69M | -$43.87M | -$64.41M | -$949K | -$15.81M | -$34.4M | -$14.64M | $72.48M | $1.39M | $20.4M | $24.69M | -$47.59M | $139.02M | $46.4M | $36.2M | $27.75M | $21.88M | $4.19M | $24.34M | $16.71M | $17.5M | $42.14M | -$156.64M | -$195.39M | -$88.36M | -$496.09M | -$304.58M | -$358.67M | -$50.66M | $1.59M | $15.11M | $17.84M | -$18.47M | $22.23M | $34.82M | $41.52M | $30.26M | -$3.65M | $87.72M | $5.2M | $68.74M | $81.75M | $85.01M | $28.83M | $24.65M | $27.86M | $30.95M | $46.34M | $11.06M | -$1.86M | -$16.5M | -$268.57M | -$1.272B | $117.2M | $205.09M | $121.22M | $71.88M | $55.17M | $68.67M | $20.05M | $59.8M | $102.15M | $58.74M | $85.66M | $77.7M | $81.1M | $71.2M | $60.02M | $59.02M | $58.54M | $56.82M | $56.82M | $37.43M | $46.72M | $46.72M | $46.72M |
Income Tax | $2.64M | $1.93M | $55.99M | -$2.38M | -$4.62M | -$1.85M | -$4.55M | -$4.64M | $1.05M | $1.93M | $4.78M | $3M | $8.64M | $6.86M | $16.4M | $31.09M | -$689K | $10.79M | -$5.9M | -$12.74M | -$203K | -$6.86M | -$21.06M | -$8.74M | $6.5M | -$8.17M | -$55.5M | -$11.7M | $172K | $172K | $142K | $112K | $109K | -$1.49M | $5.48M | -$8.98M | -$7.59M | $1.02M | -$3.79M | -$35.72M | -$4.88M | -$36.76M | -$18.52M | -$44.13M | -$103.57M | -$17.28M | $904K | $5.27M | $6.65M | -$6.58M | $8.03M | $12.42M | $14.9M | $13.59M | -$2.18M | $34.15M | $1.98M | $22.68M | $28.82M | $29.84M | $10.18M | $4.14M | $669K | $3.08M | $4.02M | -$39.06M | -$539K | -$10.52M | -$23.99M | -$420.58M | $39.02M | $70.48M | $41.41M | $22.47M | $18.83M | $23.15M | $7.02M | $21.7M | $35.44M | $20.28M | $29.83M | $26.85M | $28M | $25.42M | $20.74M | $20.34M | $20.49M | $19.89M | $19.89M | $12.1M | $16.35M | $16.35M | $16.35M |
Net Income | -$22.53M | -$27.13M | -$71.47M | -$20.88M | -$30.58M | -$23.36M | -$36.92M | -$15.39M | -$11.47M | -$443K | $2.15M | -$12.11M | $26.01M | $43.45M | $66.72M | $123.44M | -$2.46M | $48.9M | -$37.96M | -$51.67M | -$746K | -$8.95M | -$13.34M | -$5.9M | $65.98M | $9.56M | $75.9M | $36.39M | -$47.76M | $138.84M | $46.26M | $36.08M | $27.64M | $23.37M | -$1.3M | $33.32M | $24.3M | $16.48M | $45.93M | -$120.92M | -$190.51M | -$51.61M | -$477.57M | -$260.45M | -$255.1M | -$33.37M | $684K | $9.84M | $11.19M | -$11.89M | $14.19M | $22.4M | $26.62M | $16.67M | -$1.47M | $53.57M | $3.22M | $46.07M | $52.93M | $55.18M | $18.65M | $20.52M | $27.19M | $27.87M | $42.32M | $50.11M | -$1.32M | -$5.97M | -$244.58M | -$851.42M | $78.18M | $134.61M | $79.81M | $49.41M | $36.34M | $45.52M | $13.03M | $38.11M | $66.7M | $38.47M | $55.83M | $50.86M | $53.1M | $45.78M | $39.28M | $38.68M | $38.05M | $36.94M | $36.94M | $25.33M | $30.42M | $30.42M | $30.42M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.35M | -$666K | $0 | -$5.24M | -$1.86M | -$1.47M | -$1.15M | -$895K | $0 | -$1.37M | -$1.06M | - | -$1.69M | $0 | $0 | - | $0 | $0 | $0 | -$61K | -$70K | -$100K | -$120K | $410K | -$159K | -$275K | -$281K | - | -$90K | -$1.19M | -$140K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | $0 | $0 | $0 | $0 | $0 | -$112K | $0 | $0 | $791K | $99K | $1.35M | $666K | $0 | $5.24M | $1.86M | $1.47M | $1.15M | $895K | $0 | $1.37M | $1.06M | - | $1.69M | $0 | $0 | $0 | $0 | $0 | $0 | $61K | $70K | $100K | $120K | -$410K | $159K | $275K | $281K | - | $90K | $1.19M | $140K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$22.53M | -$27.13M | -$71.47M | -$20.88M | -$30.58M | -$23.36M | -$36.92M | -$15.39M | -$11.47M | -$443K | $2.15M | -$12.11M | $26.01M | $43.45M | $66.72M | $123.44M | -$2.46M | $48.9M | -$37.96M | -$51.67M | -$746K | -$8.84M | -$13.34M | -$5.9M | $65.19M | $9.46M | $73.21M | $35.06M | -$47.76M | $128.37M | $42.54M | $33.14M | $25.35M | $21.58M | -$1.3M | $30.57M | $22.18M | $16.48M | $42.55M | -$120.92M | -$190.51M | -$51.61M | -$477.57M | -$260.45M | -$255.1M | -$33.49M | $544K | $9.64M | $10.95M | -$11.07M | $13.88M | $21.85M | $26.06M | $16.67M | -$1.65M | $51.2M | $2.94M | $46.07M | $52.93M | $55.18M | $18.65M | $20.52M | $27.19M | $27.87M | $42.32M | $50.11M | -$1.32M | -$5.97M | -$244.58M | -$851.42M | $78.18M | $134.61M | $79.81M | $49.41M | $36.34M | $45.52M | $13.03M | $38.11M | $66.7M | $38.47M | $55.83M | $50.86M | $53.1M | $45.78M | $39.28M | $38.68M | $38.05M | $36.94M | $36.94M | $25.33M | $30.42M | $30.42M | $30.42M |
Shares Outstanding (Basic) | 148.78M | 148.78M | 148.59M | 147.85M | 147.6M | 147.37M | 147.21M | 146.94M | 146.86M | 146.58M | 146.48M | 146.45M | 146.42M | 143.49M | 143.12M | 143.02M | 142.94M | 142.39M | 142.3M | 142.24M | 142.15M | 141.72M | 141.62M | 141.6M | 141.55M | 140.77M | 140.57M | 140.57M | 140.64M | 139.26M | 138.97M | 138.93M | 138.85M | 137.83M | 137.58M | 137.55M | 137.51M | 137.03M | 92.24M | 76.46M | 76.43M | 76.02M | 75.93M | 75.91M | 75.86M | 75.66M | 75.61M | 75.61M | 75.56M | 75.29M | 75.23M | 75.22M | 75.21M | 74.47M | 74.33M | 74.32M | 74.3M | - | 74.03M | 74.02M | 74M | - | 73.68M | 73.67M | 73.66M | - | 74.66M | 74.64M | 75.98M | - | 75.91M | 75.91M | 76.01M | - | 75.71M | 75.87M | 76.64M | - | 72.5M | 66.32M | 65.68M | - | 66.38M | 66.35M | 62.35M | - | 52.43M | 52.6M | 52.6M | - | 51.43M | 51.43M | 51.43M |
Shares Outstanding (Diluted) | 148.78M | 148.78M | 148.59M | 147.85M | 147.6M | 147.37M | 147.21M | 146.94M | 146.86M | 146.58M | 151.46M | 146.45M | 148.73M | 146.26M | 145.88M | 144.53M | 142.94M | 144.14M | 142.3M | 142.24M | 142.15M | 141.72M | 141.62M | 141.6M | 141.55M | 140.77M | 140.57M | 140.57M | 140.64M | 139.26M | 138.97M | 138.93M | 138.85M | 137.83M | 137.58M | 137.55M | 137.51M | 137.03M | 92.24M | 76.46M | 76.43M | 76.02M | 75.93M | 75.91M | 75.86M | 75.66M | 75.61M | 75.61M | 75.56M | 75.29M | 75.23M | 75.22M | 75.21M | 74.47M | 74.33M | 74.32M | 74.3M | - | 74.03M | 74.02M | 74M | - | 73.68M | 73.67M | 73.66M | - | 74.66M | 74.64M | 75.98M | - | 75.91M | 75.91M | 76.01M | - | 75.71M | 75.87M | 76.64M | - | 73.3M | 66.32M | 65.68M | - | 66.38M | 66.35M | 65.47M | - | 65.09M | 65.94M | 65.94M | - | 64.77M | 64.77M | 64.77M |
EPS (Basic) | -$0.15 | -$0.18 | -$0.48 | -$0.14 | -$0.21 | -$0.16 | -$0.25 | -$0.10 | -$0.08 | -$0.003 | $0.01 | -$0.08 | $0.18 | $0.30 | $0.46 | $0.86 | -$0.02 | $0.34 | -$0.27 | -$0.36 | -$0.01 | -$0.06 | -$0.09 | -$0.04 | $0.46 | $0.07 | $0.53 | $0.25 | -$0.34 | $0.96 | $0.32 | $0.25 | $0.19 | $0.16 | -$0.01 | $0.23 | $0.17 | $0.12 | $0.48 | -$1.58 | -$2.49 | -$0.68 | -$6.29 | -$3.43 | -$3.36 | -$0.44 | $0.01 | $0.13 | $0.15 | -$0.16 | $0.19 | $0.29 | $0.35 | $0.21 | -$0.02 | $0.70 | $0.04 | - | $0.70 | $0.73 | $0.25 | - | $0.36 | $0.37 | $0.57 | - | -$0.02 | -$0.08 | -$3.22 | - | $1.02 | $1.76 | $1.05 | - | $0.48 | $0.60 | $0.17 | - | $0.92 | $0.58 | $0.85 | - | $0.80 | $0.69 | $0.63 | - | $0.72 | $0.70 | $0.70 | - | $0.59 | $0.59 | $0.59 |
EPS (Diluted) | -$0.15 | -$0.18 | -$0.48 | -$0.14 | -$0.21 | -$0.16 | -$0.25 | -$0.10 | -$0.08 | -$0.003 | $0.01 | -$0.08 | $0.17 | $0.30 | $0.46 | $0.85 | -$0.02 | $0.34 | -$0.27 | -$0.36 | -$0.01 | -$0.06 | -$0.09 | -$0.04 | $0.46 | $0.07 | $0.53 | $0.25 | -$0.34 | $0.96 | $0.32 | $0.25 | $0.19 | $0.16 | -$0.01 | $0.23 | $0.17 | $0.12 | $0.48 | -$1.58 | -$2.49 | -$0.68 | -$6.29 | -$3.43 | -$3.36 | -$0.44 | $0.01 | $0.13 | $0.15 | -$0.16 | $0.19 | $0.29 | $0.35 | $0.21 | -$0.02 | $0.70 | $0.04 | - | $0.70 | $0.73 | $0.25 | - | $0.36 | $0.37 | $0.57 | - | -$0.02 | -$0.08 | -$3.22 | - | $1.02 | $1.76 | $1.05 | - | $0.48 | $0.60 | $0.17 | - | $0.91 | $0.58 | $0.85 | - | $0.80 | $0.69 | $0.60 | - | $0.58 | $0.56 | $0.56 | - | $0.47 | $0.47 | $0.47 |
EBIT | -$10.71M | -$16.19M | -$6.49M | -$14.26M | -$25.7M | -$14.99M | -$31.47M | -$9.86M | -$357K | $11.22M | $16.85M | $1.21M | $49.36M | $64.83M | $99.97M | $172.71M | $16.74M | $79.27M | -$24.96M | -$47.88M | $14.09M | -$404K | -$20.26M | $176K | $89.59M | $18.02M | $34.84M | $36.9M | -$31.31M | $152.56M | $57.13M | $47.98M | $38.71M | $33.43M | $15.74M | $35.78M | $28.01M | $29.01M | $65.76M | -$126.97M | -$167.92M | -$62.83M | -$469.54M | -$280.49M | -$337.51M | -$30.54M | $21.18M | $34.41M | $37.23M | $491K | $41.03M | $53.82M | $60.32M | $46.74M | $7.76M | $99.1M | $15.91M | $81M | $93.31M | $94.98M | $37.55M | $34.13M | $37M | $40.53M | $55.84M | $21.18M | $7.36M | -$6.48M | -$257.84M | -$1.282B | $125.97M | $212.79M | $129.93M | $79.14M | $67.48M | $83.17M | $36.01M | $74.85M | $109.1M | $59.57M | $86.6M | $85.63M | $82.72M | $73.41M | $62.56M | $59.34M | $58.92M | $57.31M | $57.31M | $38.08M | $47.25M | $47.25M | $47.25M |
EBITDA | $49.59M | $20.41M | $25.99M | $8.82M | $33.36M | $33.49M | $7.38M | $37.59M | $36.67M | -$44.07M | $51.99M | $36.28M | $40.25M | $74.72M | $95.33M | $215.93M | $127.65M | $104.99M | $74.47M | $64.51M | $65.3M | $37.67M | $16.03M | $16.11M | $48.3M | $74.5M | $67.83M | $73.17M | $51.35M | $80.77M | $93.81M | $93.96M | $76.79M | $72.83M | $55.11M | $64.4M | $64.04M | $68M | $51.62M | $40.05M | $9.88M | $32.27M | $59.25M | $76.7M | $48.35M | $89.59M | $136.07M | $175.72M | $168.02M | $141.52M | $160.83M | $140.88M | $172.56M | $150.82M | $109.88M | $135.17M | $144.04M | $176.79M | $162.47M | $181.68M | $135.48M | $129.06M | $117.08M | $108.83M | $119.15M | $119.12M | $95.4M | $83.93M | $52.06M | -$74.19M | $235.7M | $363.93M | $272.97M | $265.13M | $203.56M | $225.11M | $182.87M | $211.85M | $172.97M | $142.05M | $133.37M | $142.05M | $132.81M | $130.03M | $108.55M | $103.56M | $94.93M | $95.1M | $95.1M | $75.02M | $79.97M | $79.97M | $79.97M |