Arthur J. Gallagher & Co.(AJG:US)
Market Cap$64.111B
Key Metrics
Price$250.10
Revenue (TTM)$15.755B
Holders Revenue (TTM)$991M
Gross Profit (TTM)$6.596B
Earnings (TTM)$1.57B
EBITDA (TTM)$4.026B
Op. Margin (TTM)17.08%
Dividend Yield1.06%
Holders Yield1.55%
Cash on hand$1.413B
Total Assets$78.301B
Net Assets$23.802B
Total Debt$13.372B
Key Metrics
Price$250.10
Revenue (TTM)$15.755B
Holders Revenue (TTM)$991M
Gross Profit (TTM)$6.596B
Earnings (TTM)$1.57B
EBITDA (TTM)$4.026B
Op. Margin (TTM)17.08%
Dividend Yield1.06%
Holders Yield1.55%
Cash on hand$1.413B
Total Assets$78.301B
Net Assets$23.802B
Total Debt$13.372B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $4.003B | $4.758B | $3.628B | $3.366B | $3.221B | $3.727B | $2.716B | $2.807B | $2.775B | $3.257B | $2.438B | $2.492B | $2.442B | $2.706B | $2.018B | $2.045B | $2.04B | $2.434B | $1.963B | $2.134B | $1.933B | $2.161B | $1.714B | $1.846B | $1.583B | $1.867B | $1.708B | $1.822B | $1.656B | $1.934B | $1.657B | $1.778B | $1.654B | $1.835B | $1.599B | $1.594B | $1.49B | $1.646B | $1.385B | $1.482B | $1.427B | $1.3B | $1.335B | $1.455B | $1.371B | $1.231B | $1.245B | $1.287B | $1.179B | $915M | $890.2M | $835.8M | $779.5M | $674.1M | $673.2M | $650.4M | $649.9M | $546.8M | $578.4M | $562.8M | $546.1M | $447.4M | $459.1M | $463.2M | $459.5M | $482.4M | $435.1M | $439.5M | $453.6M | $401.1M | $378.3M | $428.2M | $428.9M | $375.8M | $370.2M | $410.7M | $440.8M | $375M | $414.7M | $421.2M | $370.6M | $327.5M | $376.1M | $389.9M | $371.1M | $346.8M | $386.9M | $363.5M | $368.7M | $332.9M | $365.5M | $345M | $299M | $254M | $306.78M | $256.5M | $248.64M | $249M | $253.96M | $235.66M | $203.52M | $216.65M | $201.63M | $209.12M | $180.98M | $169.21M | $188.6M | $165.94M | $134.83M | $132.92M | $154.4M | $146.4M | $121.9M | $119M | $122.5M | $120.8M | $106.6M | $105.1M | $119.6M | $121.7M | $103.5M | $100.7M | $110.9M | $110.6M | $91.2M | $90.5M | $88.3M | $96.7M | $79.3M | $79.3M | $68M | $89.1M | $73.6M | $66.8M | $77.2M | $72.4M | $60.4M | $58.3M | $62.6M | $59.2M | $52M | $49.1M | $51.9M | $54.8M | $43.7M | $45.7M | $46.7M | $47.5M | $38.5M | $40.5M | $38.1M | $44.3M | $33.1M | $36.8M | $20.8M | $39.7M | $29.3M | $31.6M | $18.4M | $33.8M | $20.4M | $24.5M | $21.9M | $23.1M | $17.3M | $19.3M | $17.1M | $15.7M | $15.7M | $15.7M |
Cost of Revenue | $2.378B | $2.558B | $2.251B | $1.972B | $1.846B | $1.937B | $1.59B | $1.662B | $1.66B | $1.765B | $1.467B | $1.463B | $1.448B | $1.449B | $1.208B | $1.214B | $1.196B | $1.336B | $1.275B | $1.399B | $1.243B | $1.317B | $1.138B | $1.234B | $1.009B | $1.119B | $1.176B | $1.271B | $1.131B | $1.253B | $1.228B | $1.312B | $1.202B | $1.242B | $1.159B | $1.166B | $1.099B | $1.112B | $988.7M | $1.076B | $956M | $926.5M | $950.2M | $1.024B | $921.9M | $884.5M | $897.9M | $890.8M | $800.5M | $637.3M | $628.8M | $559.4M | $492.1M | $442M | $448.2M | $401.6M | $393.1M | $362.1M | $384M | $345.9M | $336.5M | $295.1M | $864.1M | $280.5M | $275.8M | $326.2M | $87.8M | $83.7M | $79.1M | $78.9M | $118.1M | $99.9M | $85.2M | $87.9M | $174.6M | $86M | $90.1M | $213.9M | $91.4M | $80.9M | $76.5M | $73.6M | $103M | $75.7M | $74.1M | $69.5M | $72.3M | $67.6M | $65.7M | $64.6M | $72.2M | $64.3M | $63.5M | $63M | $86.49M | $56.9M | $72M | $67M | $73.76M | $73.11M | $59.94M | $65.99M | $65.32M | $60.33M | $58.04M | $52.21M | $174.1M | $46.94M | $43.73M | $38.4M | $53M | $41.6M | $40M | $37.3M | $40.1M | $36M | $36.5M | $33.7M | $38.4M | $33.7M | $34.6M | $30.7M | $32.2M | $30.6M | $29.2M | $28.3M | $28.1M | $26.7M | $24.6M | $25.7M | $25.2M | $25.5M | $24.3M | $21.2M | $23.8M | $23.5M | $21.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.625B | $2.2B | $1.377B | $1.394B | $1.375B | $1.791B | $1.126B | $1.145B | $1.116B | $1.492B | $970.8M | $1.029B | $993.9M | $1.257B | $810.2M | $831.5M | $844.5M | $1.098B | $688M | $734.7M | $690.3M | $843.8M | $576.5M | $611.4M | $573.8M | $747.4M | $532.3M | $551.1M | $524.6M | $680.8M | $429M | $466.1M | $452.4M | $593M | $439.6M | $428M | $390.3M | $534.6M | $396.3M | $406M | $471.1M | $373.9M | $384.7M | $431M | $449.5M | $346.8M | $347.5M | $396M | $378.8M | $277.7M | $261.4M | $276.4M | $287.4M | $232.1M | $225M | $248.8M | $256.8M | $184.7M | $194.4M | $216.9M | $209.6M | $152.3M | -$405M | $182.7M | $183.7M | $156.2M | $347.3M | $355.8M | $374.5M | $322.2M | $260.2M | $328.3M | $343.7M | $287.9M | $195.6M | $324.7M | $350.7M | $161.1M | $323.3M | $340.3M | $294.1M | $253.9M | $273.1M | $314.2M | $297M | $277.3M | $314.6M | $295.9M | $303M | $268.3M | $293.3M | $280.7M | $235.5M | $191M | $220.3M | $199.6M | $176.64M | $182M | $180.2M | $162.56M | $143.57M | $150.66M | $136.31M | $148.79M | $122.94M | $117M | $14.5M | $119M | $91.11M | $94.52M | $101.4M | $104.8M | $81.9M | $81.7M | $82.4M | $84.8M | $70.1M | $71.4M | $81.2M | $88M | $68.9M | $70M | $78.7M | $80M | $62M | $62.2M | $60.2M | $70M | $54.7M | $53.6M | $42.8M | $63.6M | $49.3M | $45.6M | $53.4M | $48.9M | $38.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $679M | $643M | $667.5M | $580.8M | $519.3M | $490.4M | $438.9M | $453.7M | $425.6M | $435.7M | $450.6M | $423M | $433.6M | $382.5M | $368.2M | $321.5M | $323.9M | $317.3M | $320.3M | $265.6M | $253.4M | $233.1M | $230.8M | $203.2M | $214.8M | $257.7M | $280.3M | $268M | $257.7M | $262.5M | $237.1M | $227.7M | $222.8M | $216.1M | $226.3M | $209M | $204.2M | $199.5M | $199M | $189.6M | $204.6M | $204.5M | $222M | $208.1M | $207.1M | $203.5M | $221M | $197.3M | $179.2M | $148.8M | $147.7M | $133.1M | $137.8M | $133.8M | - | $243.2M | $247.4M | $216.6M | $102.9M | $110.5M | $108.2M | $188M | -$463.9M | $84.8M | $87.4M | $343.4M | $285.6M | $263.2M | $270.4M | $251.3M | $246.8M | $253.6M | $248.9M | $238.7M | $211.4M | $238.8M | $238.1M | $77.6M | $245M | $220.1M | $219.3M | $205.5M | $310.5M | $202M | $189.1M | $193.2M | $68.1M | $178.8M | $174.4M | $165.3M | $215M | $203.5M | $175.8M | $168M | $157.21M | $155M | $145.33M | $126M | $141.1M | $115.14M | $111M | $110.92M | $112.11M | $103.15M | $96.82M | $91.33M | -$38M | $83.83M | $77.44M | $75.27M | $77.9M | $73.9M | $70M | $68.5M | $67.2M | $63.5M | $58M | $61.2M | $61.8M | $60M | $61.1M | $55.4M | $56.8M | $54.2M | $51.4M | $50.5M | $50.5M | $47.2M | $45.8M | $45.5M | $41.8M | $42.7M | $36M | $37.4M | $39M | $34.7M | $33M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $121.6M | $123.7M | $108.3M | $102.9M | $110.5M | $108.2M | $94M | -$463.9M | $84.8M | $87.4M | $262.2M | $285.6M | $263.2M | $270.4M | $251.3M | $246.8M | $253.6M | $248.9M | $238.7M | $211.4M | $238.8M | $238.1M | $77.6M | $245M | $220.1M | $219.3M | $205.5M | $310.5M | $202M | $189.1M | $193.2M | $68.1M | $178.8M | $174.4M | $165.3M | $215M | $203.5M | $175.8M | $168M | $157.21M | $155M | $145.33M | $126M | $141.1M | $115.14M | $111M | $110.92M | $112.11M | $103.15M | $96.82M | $91.33M | -$38M | $83.83M | $77.44M | $75.27M | $77.9M | $73.9M | $70M | $68.5M | $67.2M | $63.5M | $58M | $61.2M | $61.8M | $60M | $61.1M | $55.4M | $56.8M | $54.2M | $51.4M | $50.5M | $50.5M | $47.2M | $45.8M | $45.5M | $41.8M | $42.7M | $36M | $37.4M | $39M | $34.7M | $33M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $679M | $643M | $667.5M | $580.8M | $519.3M | $490.4M | $438.9M | $453.7M | $425.6M | $435.7M | $450.6M | $423M | $433.6M | $382.5M | $368.2M | $321.5M | $323.9M | $317.3M | $320.3M | $265.6M | $253.4M | $233.1M | $230.8M | $203.2M | $214.8M | $257.7M | $280.3M | $268M | $257.7M | $262.5M | $237.1M | $227.7M | $222.8M | $216.1M | $226.3M | $209M | $204.2M | $199.5M | $199M | $189.6M | $204.6M | $204.5M | $222M | $208.1M | $207.1M | $203.5M | $221M | $197.3M | $179.2M | $148.8M | $147.7M | $133.1M | $137.8M | $133.8M | - | $121.6M | $123.7M | $108.3M | - | - | - | $94M | - | - | - | $81.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $588M | $1.218B | $348.1M | $536.6M | $624.4M | $1.047B | $473.7M | $480.9M | $478.7M | $848.8M | $330.5M | $434.4M | $384.6M | $715.5M | $288M | $364.5M | $380.3M | $621.1M | $221.2M | $337.8M | $291.7M | $467.4M | $212.2M | $274.3M | $236.4M | $317.3M | $122.4M | $163.8M | $151.9M | $307.8M | $82.1M | $132.2M | $125.4M | $278.1M | $116.7M | $118.9M | $90.8M | $241.3M | $108M | $127.5M | $177.9M | $85.4M | $68.9M | $141M | $160.1M | $67.1M | $52.9M | $125.8M | $140.1M | $76M | $63.4M | $98.2M | $106.8M | $57.9M | $58.7M | $90.7M | $96.7M | $45.6M | $57.6M | $77M | $74M | $33.8M | $34.8M | $75.1M | $71.7M | $53.4M | $39.3M | $71.1M | $82.5M | $50.8M | -$8.1M | $56.5M | $76.6M | $33.4M | -$28.9M | $72M | $97.4M | $68.8M | $62.6M | $105.4M | $61.8M | $35.5M | -$49.5M | $99M | $93.6M | $70.3M | $233M | $104.8M | $114.3M | $91.8M | $66.7M | $66.4M | $50.3M | $16M | $54.71M | $35.7M | $22.92M | $50M | $39.1M | $42.02M | $27.16M | $34.07M | $20.27M | $45.64M | $26.12M | $25.67M | $47.9M | $31.37M | $9.92M | $15.94M | $20.3M | $28.1M | $9.1M | $10.2M | $12.1M | $18.6M | $9.4M | $7.6M | $16.9M | $25.5M | $5.2M | $12.4M | $19.9M | $23.6M | $8.8M | $9.7M | $7.8M | $21M | $7.1M | $6.3M | -$700K | $19.3M | $11.8M | $6.7M | $13.1M | $14.2M | $5.7M | $5.5M | $9.5M | $10.3M | $1.8M | $4.7M | $8.2M | $12.6M | $3.3M | $5.1M | -$97.9M | $47.5M | $38.5M | $40.5M | -$91.8M | $44.3M | $33.1M | $36.8M | -$85.2M | $39.7M | $29.3M | $31.6M | -$72.7M | $33.8M | $20.4M | $24.5M | -$42.1M | $23.1M | $17.3M | $19.3M | -$36.1M | $15.7M | $15.7M | $15.7M |
| -$174M | -$175M | -$168.1M | -$189.7M | -$153M | -$174.2M | -$38.6M | $15.3M | -$113.1M | -$76.1M | -$412.7M | -$70.3M | -$87.2M | -$109.7M | -$166M | -$49.5M | -$28M | -$83.4M | -$108.2M | -$106.4M | -$69.4M | -$59M | -$78.5M | -$64.8M | -$64.7M | $38.7M | -$38.4M | -$49M | -$46.4M | $14M | -$38.9M | -$41.9M | -$21.8M | -$35.8M | -$34.6M | -$42M | -$36.7M | -$41.7M | -$39.2M | -$32.6M | -$40.4M | -$29.7M | -$40.5M | -$35.3M | -$31.6M | -$36.2M | -$26.6M | -$30.4M | -$28.2M | -$21.3M | -$14.1M | -$12.7M | -$9.4M | -$15.6M | -$13.3M | -$14.4M | -$5.6M | -$13.1M | -$10.2M | -$6M | -$8.1M | -$10.3M | -$9M | -$4.7M | -$7.8M | -$10.5M | -$8.9M | -$8M | -$8.4M | -$7.3M | - | -$7.1M | -$7.3M | -$8M | - | $9.3M | -$3.6M | -$44.4M | -$8.8M | -$42.5M | -$3M | -$4.4M | $184.8M | -$30.5M | $6.9M | -$192.4M | - | -$33.7M | $8.7M | $10.3M | - | - | - | - | $13.37M | -$13.75M | $28.45M | $16.18M | $11.45M | $11.75M | $10.43M | $18.61M | $12.03M | $14.6M | $3.01M | $618K | - | $5.14M | $9.9M | $4.69M | $4.8M | $1.3M | $5.6M | $7.2M | $7M | $9.6M | $10M | $6.4M | - | - | $6.4M | - | - | - | - | - | - | - | $700K | $2.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $168M | $158M | $161.2M | $160.8M | $158.6M | $158.4M | - | - | $94.3M | $92.2M | $78.2M | $72.8M | $77.8M | $67.9M | $64M | $64.4M | $64.6M | $63.9M | $61.5M | $60.3M | $56.2M | $48.1M | $47.8M | $48.1M | $50M | $50.5M | $48.1M | $46.6M | $44.9M | $40.2M | $36.5M | $36.7M | $33.9M | $31.3M | $31.2M | $31.4M | $31.6M | $29.9M | $28.3M | $28.5M | $27.2M | $25.8M | $25.8M | $25.6M | $26M | $25.6M | $25.7M | $25.9M | $21.2M | $16.2M | $13.9M | $13.1M | $11.9M | $11.2M | $10.9M | $10.7M | $10.8M | $10.6M | $10.4M | $10.3M | $10.6M | $9.5M | $8.7M | $8.6M | $8.7M | $8.6M | $7.4M | $6.8M | $7M | $7.3M | - | $7.1M | $7.3M | $6.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$6M | -$17M | -$6.9M | -$28.9M | $5.6M | -$15.8M | -$38.6M | $15.3M | -$18.8M | $16.1M | -$334.5M | $2.5M | -$9.4M | -$41.8M | -$102M | $14.9M | $36.6M | -$19.5M | -$46.7M | -$46.1M | -$13.2M | -$10.9M | -$30.7M | -$16.7M | -$14.7M | $89.2M | $9.7M | -$2.4M | -$1.5M | $54.2M | -$2.4M | -$5.2M | $12.1M | -$4.5M | -$3.4M | -$10.6M | -$5.1M | -$11.8M | -$10.9M | -$4.1M | -$13.2M | -$3.9M | -$14.7M | -$9.7M | -$5.6M | -$10.6M | -$900K | -$4.5M | -$7M | -$5.1M | -$200K | $400K | $2.5M | -$4.4M | -$2.4M | -$3.7M | $5.2M | -$2.5M | $200K | $4.3M | $2.5M | -$800K | -$300K | $3.9M | $900K | -$1.9M | -$1.5M | -$1.2M | -$1.4M | - | - | - | - | -$1.5M | - | $9.3M | -$3.6M | -$44.4M | -$8.8M | -$42.5M | -$3M | -$4.4M | $184.8M | -$30.5M | $6.9M | -$192.4M | - | -$33.7M | $8.7M | $10.3M | - | - | - | - | $13.37M | -$13.75M | $28.45M | $16.18M | $11.45M | $11.75M | $10.43M | $18.61M | $12.03M | $14.6M | $3.01M | $618K | - | $5.14M | $9.9M | $4.69M | $4.8M | $1.3M | $5.6M | $7.2M | $7M | $9.6M | $10M | $6.4M | - | - | $6.4M | - | - | - | - | - | - | - | $700K | $2.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $414M | $1.043B | $180M | $346.9M | $471.4M | $872.7M | $333.2M | $403.3M | $365.6M | $772.7M | -$82.2M | $364.1M | $297.4M | $605.8M | $122M | $315M | $352.3M | $537.7M | $113M | $231.4M | $222.3M | $408.4M | $133.7M | $209.5M | $171.7M | $356M | $84M | $114.8M | $105.5M | $321.8M | $43.2M | $90.3M | $103.6M | $242.3M | $82.1M | $76.9M | $54.1M | $199.6M | $68.8M | $94.9M | $137.5M | $55.7M | $28.4M | $105.7M | $128.5M | $30.9M | $26.3M | $95.4M | $111.9M | $54.7M | $49.3M | $85.5M | $97.4M | $42.3M | $45.4M | $76.3M | $91.1M | $32.5M | $47.4M | $71M | $65.9M | $23.5M | $25.8M | $70.4M | $63.9M | $42.9M | $30.4M | $63.1M | $74.1M | $43.5M | $18M | $49.4M | $69.3M | $26.9M | $56M | $66.4M | $90.6M | $23.8M | $15.6M | $60.8M | $47.7M | $29M | -$1.1M | $65.6M | $57.4M | -$124.7M | $61.3M | $68.5M | $57.9M | $48.4M | $64.8M | $64.4M | $48.3M | $16M | $54.71M | $33.3M | $48.53M | $49M | $36.99M | $42.02M | $28.77M | $34.07M | $32.3M | $45.64M | $26.12M | $25.67M | $28.9M | $36.51M | $19.82M | $20.63M | $25.1M | $29.4M | $14.7M | $17.4M | $19.3M | $28.2M | $19.4M | $14M | $17M | $25.6M | $11.6M | $12.4M | $20M | $23.7M | $8.8M | $9.7M | $17M | $20.5M | $7.3M | $8.4M | $14.5M | $18.8M | $11.4M | $6.2M | $12.7M | $13.6M | $5.1M | $4.9M | $9M | $9.7M | $1.2M | $4M | $7.5M | $12M | $2.8M | $4.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $90M | $220M | $25.7M | $73.3M | $105.2M | $163.8M | $75M | $89.2M | $80.2M | $160M | -$42.6M | $80.9M | $61.6M | $119.2M | -$13.5M | $58.7M | $67.2M | $98.6M | -$7.9M | -$7.2M | $20.5M | $14.7M | -$19.4M | $21.7M | $9.9M | $600K | -$21.6M | -$22.3M | -$15.9M | -$29.9M | -$84.6M | -$48.1M | -$20.1M | -$43.7M | -$31.1M | -$41.2M | -$24.2M | -$42.4M | -$32.2M | -$35.5M | -$18.2M | -$2.2M | -$39.8M | -$35.2M | -$19.1M | -$1.5M | -$25.2M | -$5.9M | -$1.8M | -$3.1M | -$10.7M | $10.9M | $3.9M | $1.8M | $11.9M | $14.6M | $19.4M | $4.4M | $6.9M | $24.3M | $24.2M | $8.3M | -$20.2M | $24.2M | $22M | $13.7M | $11M | $21.5M | $30.3M | $15.2M | $6.3M | $7.7M | $27.6M | $10.6M | $16.8M | $14M | $46.8M | $2.5M | -$9M | $10.6M | $11.1M | $11.9M | -$8.6M | $15.1M | $13.2M | -$51.1M | $12.2M | $13.8M | $11.6M | $9.6M | $15.6M | $15.5M | $12.1M | $4M | $16.41M | $10M | $14.07M | $15M | $3.92M | $116K | $5.58M | $6.99M | $6.9M | $13.58M | $9.04M | $8.85M | $10.1M | $12.81M | $6.78M | $7.15M | $8.3M | $9.3M | $4.8M | $5.7M | $6.6M | $9.6M | $6.6M | $4.8M | $5.7M | $7.5M | $4.6M | $4.2M | $6.4M | $8.3M | $3.1M | $3.4M | $5.3M | $7.6M | $2.7M | $3.1M | $5.4M | $7M | $4.2M | $2.3M | $4.4M | $4.7M | $1.8M | $1.7M | $3.2M | $2.7M | $400K | $1.4M | $2.6M | $4.3M | $1M | $1.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $324M | $823M | $154.3M | $273.6M | $366.2M | $708.9M | $258.2M | $314.1M | $285.4M | $612.7M | -$39.6M | $283.2M | $235.8M | $486.6M | $135.5M | $256.3M | $285.1M | $439.1M | $120.9M | $238.6M | $201.8M | $393.7M | $153.1M | $187.8M | $161.8M | $355.4M | $105.6M | $137.1M | $121.4M | $351.7M | $127.8M | $138.4M | $123.7M | $286M | $113.2M | $118.1M | $78.3M | $242M | $101M | $130.4M | $155.7M | $57.9M | $68.2M | $140.9M | $147.6M | $32.4M | $51.5M | $101.3M | $113.7M | $57.8M | $60M | $74.6M | $93.5M | $40.5M | $33.5M | $61.7M | $71.7M | $28.1M | $40.5M | $46.7M | $41.7M | $15.2M | $54.7M | $46.2M | $44M | $29.2M | $16.8M | $41.6M | $43.8M | $26.4M | $4.7M | $37.8M | $40.8M | -$6M | $23.4M | $51.8M | $43.8M | $19.8M | $24.6M | $50.2M | $36.6M | $17.1M | $2.5M | $50.5M | $51.8M | -$73.8M | $49.1M | $54.4M | $46.1M | $38.9M | $49.2M | $48.9M | $36.2M | $12M | $38.29M | $23.3M | $34.46M | $34M | $33.07M | $41.9M | $23.2M | $27.08M | $25.4M | $32.06M | $17.08M | $16.82M | $18.8M | $23.7M | $13.05M | $13.48M | $16.8M | $20.1M | $9.9M | $11.7M | $12.7M | $18.6M | $12.8M | $9.2M | $11.3M | $18.1M | $7M | $8.2M | $13.6M | $15.4M | $5.7M | $6.3M | $11.7M | $12.9M | $4.6M | $5.3M | $9.1M | $11.8M | $7.2M | $3.9M | $8.3M | $8.9M | $3.3M | $3.2M | $5.8M | $7M | $800K | $2.6M | $4.9M | $7.7M | $1.8M | $2.9M | $3.8M | $7.7M | $1.9M | $3.9M | $3.3M | $7.8M | $1.6M | $4.1M | $2.5M | $7.3M | $2.7M | $3.4M | $3M | $5.5M | $1.7M | $3.7M | $1.9M | $3.9M | $1M | $3.1M | $1.2M | $1.7M | $1.7M | $1.7M |
Minority Interests | $0 | -$1M | -$3.2M | -$900K | -$400K | -$4.5M | $100K | -$1.5M | -$2M | -$4.3M | $7.4M | -$2.5M | -$1.3M | -$100K | $0 | -$500K | -$900K | -$400K | -$11.5M | -$13.5M | -$11.6M | -$11.6M | -$10.9M | -$11.2M | -$8.1M | -$9.1M | -$7.1M | -$11M | -$11.3M | -$17.6M | -$10.5M | -$10.8M | -$8.8M | -$12.3M | -$8.1M | -$7.1M | -$8.3M | -$13.2M | -$5.9M | -$7.6M | -$5.7M | -$11.4M | -$5.9M | -$7.6M | -$8.3M | -$10.5M | - | -$7.7M | -$4.7M | -$8.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $324M | $822M | $151.1M | $272.7M | $365.8M | $704.4M | $258.3M | $312.6M | $283.4M | $608.4M | -$32.2M | $280.7M | $234.5M | $486.5M | $135.5M | $255.8M | $284.2M | $438.7M | $109.4M | $225.1M | $190.2M | $382.1M | $142.2M | $176.6M | $153.7M | $346.3M | $98.5M | $126.1M | $110.1M | $334.1M | $117.3M | $127.6M | $114.9M | $273.7M | $105.1M | $111M | $70M | $228.8M | $95.1M | $122.8M | $150M | $46.5M | $62.3M | $133.3M | $139.3M | $21.9M | $51.5M | $93.6M | $109M | $49.3M | $60M | $74.6M | $93.5M | $40.5M | $33.5M | $61.7M | $71.7M | $28.1M | $40.5M | $46.7M | $41.7M | $15.2M | $54.7M | $46.2M | $44M | $29.2M | $16.8M | $41.6M | $43.8M | $26.4M | $4.7M | $37.8M | $40.8M | -$6M | $23.4M | $51.8M | $43.8M | $19.8M | $24.6M | $50.2M | $36.6M | $17.1M | $2.5M | $50.5M | $51.8M | -$73.8M | $49.1M | $54.4M | $46.1M | $38.9M | $49.2M | $48.9M | $36.2M | $12M | $38.29M | $23.3M | $34.46M | $34M | $33.07M | $41.9M | $23.2M | $27.08M | $25.4M | $32.06M | $17.08M | $16.82M | $18.8M | $23.7M | $13.05M | $13.48M | $16.8M | $20.1M | $9.9M | $11.7M | $12.7M | $18.6M | $12.8M | $9.2M | $11.3M | $18.1M | $7M | $8.2M | $13.6M | $15.4M | $5.7M | $6.3M | $11.7M | $12.9M | $4.6M | $5.3M | $9.1M | $11.8M | $7.2M | $3.9M | $8.3M | $8.9M | $3.3M | $3.2M | $5.8M | $7M | $800K | $2.6M | $4.9M | $7.7M | $1.8M | $2.9M | $3.8M | $7.7M | $1.9M | $3.9M | $3.3M | $7.8M | $1.6M | $4.1M | $2.5M | $7.3M | $2.7M | $3.4M | $3M | $5.5M | $1.7M | $3.7M | $1.9M | $3.9M | $1M | $3.1M | $1.2M | $1.7M | $1.7M | $1.7M |
Shares Outstanding (Basic) | 256.65M | 257.12M | 256.9M | 256.62M | 256.26M | 254.82M | 226.43M | 219.33M | 218.79M | 217.46M | 216.33M | 215.7M | 214.9M | 212.8M | 211.41M | 210.67M | 210.25M | 208.99M | 207.8M | 206.99M | 201.3M | 194.64M | 192.87M | 191.91M | 190.47M | 188.72M | 187.36M | 186.3M | 185.77M | 184.52M | 183.83M | 183.29M | 182.61M | 182.1M | 181.04M | 180.51M | 179.86M | 178.89M | 178.17M | 177.61M | 177.42M | 177.04M | 176.81M | 175.96M | 170.61M | 165.57M | 162.71M | 160.23M | 154.25M | 134.2M | 132.33M | 129.82M | 127.26M | 126.17M | 124.94M | 123.05M | 119.7M | 116.38M | - | 112.63M | 110.16M | 109.27M | - | 105.5M | 102.7M | 102.74M | - | 101.35M | 100.62M | 98M | - | 94.1M | 93M | 92.3M | - | 94.18M | 97.33M | 99M | - | 96.54M | 96.32M | 95M | - | 95.28M | 94.18M | 86.82M | - | 92.2M | 90.39M | 90.47M | - | 90.56M | 90.5M | 92.31M | - | 88.1M | 88.36M | 85.41M | - | 84.79M | 84.62M | 80.68M | - | 84M | 82.92M | 78.32M | - | 74.06M | 73.74M | 70.93M | - | 71.79M | 70.71M | 68.82M | - | 64.14M | 64M | 65.71M | - | 67.04M | 70M | 63.08M | - | 64.17M | 63.33M | 63M | - | 61.43M | 57.5M | 58.89M | - | 62.11M | 60M | 55.71M | - | 55.63M | 55M | 53.33M | - | 53.85M | 40M | 43.33M | - | 48.13M | 45M | 48.33M | - | 45.62M | 45.62M | 43.56M | - | 43.56M | 43.52M | 43.52M | - | 42.33M | 42.33M | 42.33M | - | 38.32M | 34.12M | 34.12M | - | 34.07M | 33.82M | 33.82M | - | 33.78M | 33.78M | 33.78M |
Shares Outstanding (Diluted) | 258.69M | 259.82M | 260.26M | 260.41M | 260.44M | 259.42M | 231.06M | 223.89M | 222.85M | 221.96M | 221.1M | 220.2M | 219M | 217M | 215.83M | 214.97M | 214.35M | 213.52M | 212.86M | 211.5M | 205.8M | 199.08M | 197.42M | 196.35M | 194.05M | 193.24M | 191.76M | 190.7M | 189.77M | 188.36M | 187.51M | 186.77M | 182.61M | 182.1M | 183.58M | 182.52M | 181.61M | 180.59M | 179.09M | 178.52M | 178.27M | 177.62M | 177.55M | 176.81M | 171.73M | 166.78M | 164.01M | 161.5M | 155.67M | 135.8M | 133.99M | 131.32M | 128.87M | 127.54M | 126.32M | 124.49M | 121.19M | 117.85M | - | 113.12M | 111.09M | 110.32M | - | 105.74M | 104.76M | 102.94M | - | 101.55M | 100.72M | 98.1M | - | 94.6M | 93.5M | 92.9M | - | 95.93M | 99.55M | 99M | - | 98.43M | 98.92M | 100.59M | - | 97.12M | 95.93M | 86.82M | - | 95.44M | 94.08M | 94.88M | - | 94.04M | 92.82M | 92.31M | - | 92.1M | 93.14M | 90.6M | - | 90.07M | 89.76M | 86.06M | - | 89.66M | 87.69M | 82.4M | - | 79M | 77.43M | 74.87M | - | 74.44M | 70.71M | 68.82M | - | 68.89M | 67.37M | 65.71M | - | 69.62M | 70M | 63.08M | - | 64.17M | 63.33M | 63M | - | 61.43M | 57.5M | 58.89M | - | 62.11M | 60M | 55.71M | - | 55.63M | 55M | 53.33M | - | 53.85M | 40M | 43.33M | - | 48.13M | 45M | 48.33M | - | 45.62M | 45.62M | 43.56M | - | 43.56M | 43.52M | 43.52M | - | 42.33M | 42.33M | 42.33M | - | 38.32M | 34.12M | 34.12M | - | 34.07M | 33.82M | 33.82M | - | 33.78M | 33.78M | 33.78M |
EPS (Basic) | $1.26 | $3.20 | $0.59 | $1.06 | $1.43 | $2.76 | $1.14 | $1.43 | $1.30 | $2.80 | -$0.15 | $1.30 | $1.09 | $2.29 | $0.64 | $1.21 | $1.35 | $2.10 | $0.53 | $1.09 | $0.94 | $1.96 | $0.74 | $0.92 | $0.81 | $1.83 | $0.53 | $0.68 | $0.59 | $1.81 | $0.64 | $0.70 | $0.63 | $1.51 | $0.58 | $0.72 | $0.96 | $0.31 | $0.53 | $0.69 | $0.85 | $0.26 | $0.35 | $0.76 | $0.82 | $0.13 | $0.31 | $0.58 | $0.71 | $0.37 | $0.45 | $0.57 | $0.73 | $0.32 | $0.27 | $0.50 | $0.59 | $0.24 | - | $0.41 | $0.38 | $0.14 | - | $0.44 | $0.42 | $0.28 | - | $0.41 | $0.44 | $0.27 | - | $0.40 | $0.44 | -$0.07 | - | $0.55 | $0.45 | $0.20 | - | $0.52 | $0.38 | $0.18 | - | $0.53 | $0.55 | -$0.85 | - | $0.59 | $0.51 | $0.43 | - | $0.54 | $0.40 | $0.13 | - | $0.26 | $0.39 | $0.39 | - | $0.49 | $0.27 | $0.32 | - | $0.38 | $0.21 | $0.21 | - | $0.32 | $0.18 | $0.19 | - | $0.28 | $0.14 | $0.17 | - | $0.29 | $0.20 | $0.14 | - | $0.27 | $0.10 | $0.13 | - | $0.24 | $0.09 | $0.10 | - | $0.21 | $0.08 | $0.09 | - | $0.19 | $0.12 | $0.07 | - | $0.16 | $0.06 | $0.06 | - | $0.13 | $0.02 | $0.06 | - | $0.16 | $0.04 | $0.06 | - | $0.17 | $0.04 | $0.09 | - | $0.17 | $0.04 | $0.10 | - | $0.17 | $0.07 | $0.08 | - | $0.13 | $0.05 | $0.11 | - | $0.11 | $0.03 | $0.09 | - | $0.06 | $0.06 | $0.06 |
EPS (Diluted) | $1.25 | $3.16 | $0.58 | $1.04 | $1.40 | $2.72 | $1.12 | $1.39 | $1.27 | $2.74 | -$0.15 | $1.28 | $1.07 | $2.24 | $0.63 | $1.19 | $1.33 | $2.05 | $0.51 | $1.06 | $0.92 | $1.92 | $0.72 | $0.90 | $0.79 | $1.79 | $0.51 | $0.66 | $0.58 | $1.77 | $0.63 | $0.68 | $0.62 | $1.48 | $0.57 | $0.71 | $0.95 | $0.31 | $0.53 | $0.69 | $0.84 | $0.26 | $0.35 | $0.75 | $0.81 | $0.13 | $0.31 | $0.58 | $0.70 | $0.36 | $0.45 | $0.57 | $0.73 | $0.32 | $0.27 | $0.50 | $0.59 | $0.24 | - | $0.41 | $0.37 | $0.14 | - | $0.44 | $0.42 | $0.28 | - | $0.41 | $0.44 | $0.27 | - | $0.40 | $0.44 | -$0.07 | - | $0.54 | $0.44 | $0.20 | - | $0.51 | $0.37 | $0.17 | - | $0.52 | $0.54 | -$0.85 | - | $0.57 | $0.49 | $0.41 | - | $0.52 | $0.39 | $0.13 | - | $0.25 | $0.37 | $0.37 | - | $0.47 | $0.26 | $0.32 | - | $0.37 | $0.19 | $0.20 | - | $0.30 | $0.17 | $0.18 | - | $0.27 | $0.14 | $0.17 | - | $0.27 | $0.19 | $0.14 | - | $0.26 | $0.10 | $0.13 | - | $0.24 | $0.09 | $0.10 | - | $0.21 | $0.08 | $0.09 | - | $0.19 | $0.12 | $0.07 | - | $0.16 | $0.06 | $0.06 | - | $0.13 | $0.02 | $0.06 | - | $0.16 | $0.04 | $0.06 | - | $0.17 | $0.04 | $0.09 | - | $0.17 | $0.04 | $0.10 | - | $0.17 | $0.07 | $0.08 | - | $0.13 | $0.05 | $0.11 | - | $0.11 | $0.03 | $0.09 | - | $0.06 | $0.06 | $0.06 |
EBIT | $582M | $1.201B | $341.2M | $507.7M | $630M | $1.031B | $447.7M | $480.9M | $459.9M | $864.9M | -$4M | $434.4M | $375.2M | $673.7M | $186M | $379.4M | $416.9M | $601.6M | $174.5M | $291.7M | $278.5M | $456.5M | $181.5M | $257.6M | $221.7M | $406.5M | $132.1M | $161.4M | $150.4M | $362M | $79.7M | $127M | $137.5M | $273.6M | $113.3M | $108.3M | $85.7M | $229.5M | $97.1M | $123.4M | $164.7M | $81.5M | $54.2M | $131.3M | $154.5M | $56.5M | $52M | $121.3M | $133.1M | $70.9M | $63.2M | $98.6M | $109.3M | $53.5M | $56.3M | $87M | $101.9M | $43.1M | $57.8M | $81.3M | $76.5M | $33M | $34.5M | $79M | $72.6M | $51.5M | $37.8M | $69.9M | $81.1M | $50.8M | -$8.1M | $56.5M | $76.6M | $33.4M | -$28.9M | $72M | $97.4M | $68.8M | $62.6M | $105.4M | $61.8M | $35.5M | -$49.5M | $99M | $93.6M | $70.3M | $233M | $104.8M | $114.3M | $91.8M | $66.7M | $66.4M | $50.3M | $16M | $54.71M | $35.7M | $22.92M | $50M | $39.1M | $42.02M | $27.16M | $34.07M | $20.27M | $45.64M | $26.12M | $25.67M | $47.9M | $31.37M | $9.92M | $15.94M | $20.3M | $28.1M | $9.1M | $10.2M | $12.1M | $18.6M | $9.4M | $7.6M | $16.9M | $25.5M | $5.2M | $12.4M | $19.9M | $23.6M | $8.8M | $9.7M | $7.8M | $21M | $7.1M | $6.3M | -$700K | $19.3M | $11.8M | $6.7M | $13.1M | $14.2M | $5.7M | $5.5M | $9.5M | $10.3M | $1.8M | $4.7M | $8.2M | $12.6M | $3.3M | $5.1M | -$97.9M | $47.5M | $38.5M | $40.5M | -$91.8M | $44.3M | $33.1M | $36.8M | -$85.2M | $39.7M | $29.3M | $31.6M | -$72.7M | $33.8M | $20.4M | $24.5M | -$42.1M | $23.1M | $17.3M | $19.3M | -$36.1M | $15.7M | $15.7M | $15.7M |
EBITDA | $946M | $1.557B | $709.6M | $812.9M | $855.2M | $1.3B | $699.3M | $675.6M | $690.3M | $1.057B | $520.2M | $603.6M | $560.3M | $874.9M | $442M | $510M | $520.6M | $780.9M | $367.7M | $469.1M | $436.9M | $610.7M | $345.7M | $408.2M | $359M | $489.7M | $252M | $283.1M | $266.9M | $418.3M | $191.9M | $238.4M | $229.6M | $376.9M | $213.3M | $219M | $186.1M | $335.1M | $197.3M | $216.4M | $266.5M | $169.4M | $162.7M | $222.9M | $242.4M | $143.3M | $126.5M | $198.7M | $199.6M | $128.9M | $113.7M | $143.3M | $149.6M | $98.3M | $95.4M | $127.2M | $133.1M | $76.4M | $91.5M | $106.4M | $101.4M | $58.3M | $58.9M | $97.9M | $96.3M | $75M | $61.7M | $92.6M | $104.1M | $70.9M | $20.3M | $74.7M | $94.8M | $49.2M | -$14.4M | $85.9M | $118.5M | $130.1M | $88.6M | $164.1M | $81.7M | $54.6M | -$220.7M | $144.2M | $102.4M | $279.2M | $249.2M | $153.3M | $121.8M | $95.4M | $80.3M | $82.7M | $59.7M | $26.3M | $34.19M | $46.77M | $2.86M | $57M | $19.07M | $35.66M | $22.14M | $21.13M | $12.17M | $42.07M | $26.95M | $29.05M | $52.5M | $30.57M | $3.76M | $14.57M | $18.7M | $29.9M | $6.3M | $6M | $8.2M | $11.7M | $2.1M | $3.8M | $19.4M | $28M | $2M | $14.6M | $21.9M | $25.8M | $10.6M | $11.7M | $9.7M | $22.9M | $8.2M | $5.5M | $1M | $20.9M | $13.4M | $8.2M | $14.4M | $16M | $5.7M | $5.5M | $9.5M | $10.3M | $1.8M | $4.7M | $8.2M | $12.6M | $3.3M | $5.1M | -$97.9M | $47.5M | $38.5M | $40.5M | -$91.8M | $44.3M | $33.1M | $36.8M | -$85.2M | $39.7M | $29.3M | $31.6M | -$72.7M | $33.8M | $20.4M | $24.5M | -$42.1M | $23.1M | $17.3M | $19.3M | -$36.1M | $15.7M | $15.7M | $15.7M |