Evergy Inc(EVRG:US)
Market Cap$19.201B
Key Metrics
Price$83.30
Revenue (TTM)$6.031B
Holders Revenue (TTM)$617.1M
Gross Profit (TTM)$3.156B
Earnings (TTM)$882.1M
EBITDA (TTM)$2.82B
Op. Margin (TTM)25.85%
Dividend Yield3.21%
Holders Yield3.21%
Cash on hand$18.4M
Total Assets$34.482B
Net Assets$10.206B
Total Debt$15.876B
Key Metrics
Price$83.30
Revenue (TTM)$6.031B
Holders Revenue (TTM)$617.1M
Gross Profit (TTM)$3.156B
Earnings (TTM)$882.1M
EBITDA (TTM)$2.82B
Op. Margin (TTM)25.85%
Dividend Yield3.21%
Holders Yield3.21%
Cash on hand$18.4M
Total Assets$34.482B
Net Assets$10.206B
Total Debt$15.876B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.444B | $1.34B | $1.81B | $1.437B | $1.375B | $1.257B | $1.811B | $1.448B | $1.331B | $1.188B | $1.669B | $1.354B | $1.297B | $1.28B | $1.909B | $1.447B | $1.224B | $1.122B | $1.617B | $1.236B | $1.612B | $1.094B | $1.518B | $1.185B | $1.117B | $1.132B | $1.578B | $1.222B | $1.217B | $1.2B | $1.583B | $893.4M | $600.2M | $594.78M | $794.3M | $609.3M | $572.57M | $606.54M | $764.65M | $621.45M | $569.45M | $545.97M | $732.83M | $589.56M | $590.81M | $596.44M | $764.04M | $612.67M | $628.56M | $559.88M | $694.97M | $569.59M | $546.21M | $523.77M | $695.76M | $566.26M | $475.68M | $486.23M | $678.15M | $524.89M | $481.72M | $456.72M | $644.44M | $495.18M | $459.83M | $440.12M | $528.53M | $467.81M | $421.77M | $406.1M | $574.85M | $451.22M | $406.83M | $392.85M | $548.5M | $415.18M | $370.31M | $343.15M | $515.95M | $406.62M | $340.02M | $394.08M | $477.9M | $374.8M | $336.5M | $344.31M | $421.49M | $358.43M | $340.26M | $331.66M | $438.17M | $345.89M | $345.43M | $417.16M | $442.15M | $505.13M | $317.24M | $435.55M | $513.49M | $520.83M | $560.74M | $572.48M | $759.56M | $546.61M | $481.7M | $450.5M | $649M | $476.1M | $460.6M | $487.1M | $701.4M | $463.3M | $382.3M | $511.6M | $560M | $454M | $626.2M | $564.9M | $490.2M | $436.1M | $555.6M | $397.3M | $470.3M | $372.3M | $443.4M | $359.3M | $379.2M | $341.1M | $538.4M | $510.4M | $419M | $400.4M | $579.6M | $460.2M | $380.7M | $341.7M | $373.6M | $297.7M | $220.9M | $220.7M | $422.9M | $260.7M | $220.8M | $245.8M | $422.5M | $293.4M | $206.6M | $220.6M | $407M | $262.6M | $222.3M | $228M | $453.2M | $303.7M | $228M | $238M | $396.7M | $310.9M | $232.2M | $230.7M | $425.1M | $379.3M | $247M | $237.6M | $490.2M | $390.2M | $271.8M | $290.5M | $527.7M |
Cost of Revenue | $712.8M | $705M | $756.6M | $700.4M | $683.7M | $650.4M | $785M | $696.7M | $680.6M | $636.2M | $807M | $647.8M | $651.7M | $820.2M | $990.8M | $778.6M | $639.9M | $662.5M | $694.6M | $617.8M | $980M | $629.4M | $686.9M | $600.5M | $608.4M | $660.1M | $731.3M | $643M | $700.4M | $756.9M | $772.5M | $581.9M | $343.2M | $274.67M | $393M | $313.2M | $309.85M | $290.15M | $300.37M | $259.48M | $238.58M | $240.98M | $301.87M | $280.17M | $297.37M | $311.14M | $340.69M | $322.15M | $317.59M | $198.32M | $317.25M | $285.3M | $279.7M | $750.02M | $326.51M | $304.15M | $283.7M | $144.1M | $199.54M | $152.97M | $134.18M | $124.57M | $187.88M | $137.12M | $133.8M | $132.24M | $141.47M | $120.51M | $140.64M | $136.4M | $220.14M | $191.36M | $146.45M | $126.98M | $182.69M | $131.35M | $103.41M | $93.16M | $169.05M | $129.75M | $110.5M | $184.79M | $132.03M | $119.61M | $91.8M | $98.9M | $120.04M | $99.09M | $101.76M | $90.27M | $121.43M | $88.71M | $89.9M | $126.55M | $114.63M | $205.23M | $88.49M | $182.65M | $157.69M | $236.66M | $269.6M | $277.78M | $364.03M | $214.72M | $174.94M | $130.4M | $232.8M | $151.7M | $147.9M | $185M | $336M | $172M | $130.3M | $484.4M | $221.3M | $188.5M | $315.8M | $185.3M | $119.1M | $122.7M | $221.3M | $148.9M | $110.2M | $95M | $156.8M | $117.3M | $90.8M | $96.8M | $257.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $730.9M | $635.2M | $1.053B | $736.6M | $690.8M | $607M | $1.026B | $750.8M | $650.4M | $551.7M | $862.3M | $706.4M | $645.1M | $459.4M | $918.3M | $667.9M | $584M | $459.6M | $921.9M | $618.4M | $631.9M | $465M | $830.7M | $584.2M | $508.3M | $471.5M | $846.3M | $578.7M | $516.5M | $442.9M | $810M | $311.5M | $257M | $320.12M | $401.3M | $296.1M | $262.73M | $316.38M | $464.28M | $361.97M | $330.88M | $304.99M | $430.96M | $309.39M | $293.43M | $285.3M | $423.35M | $290.52M | $310.97M | $361.56M | $377.72M | $284.29M | $266.51M | -$226.25M | $369.25M | $262.11M | $191.98M | $342.13M | $478.61M | $371.92M | $347.54M | $332.16M | $456.56M | $358.07M | $326.03M | $307.88M | $387.06M | $347.3M | $281.12M | $269.69M | $354.71M | $259.86M | $260.38M | $265.87M | $365.81M | $283.83M | $266.9M | $250M | $346.89M | $276.87M | $229.52M | $209.29M | $345.87M | $255.19M | $244.71M | $245.41M | $301.45M | $259.34M | $238.5M | $241.39M | $316.73M | $257.18M | $255.54M | $290.61M | $327.52M | $299.89M | $228.75M | $252.9M | $355.8M | $284.16M | $291.14M | $294.7M | $395.53M | $331.89M | $306.76M | $320.1M | $416.2M | $324.4M | $312.7M | $302.1M | $365.4M | $291.3M | $252M | $27.2M | $338.7M | $265.5M | $310.4M | $379.6M | $371.1M | $313.4M | $334.3M | $248.4M | $360.1M | $277.3M | $286.6M | $242M | $288.4M | $244.3M | $280.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $6.3M | - | $6.4M | $4.7M | - | - | $5.9M | $6.8M | $9.5M | $20M | $18.7M | $5M | $21.3M | $79.3M | $26.9M | $22.9M | $24.9M | $69.9M | $19.2M | $18.8M | $20.9M | $20.5M | $20.1M | $14.9M | $22.7M | $19.7M | $19.7M | $18.1M | $19.4M | $23.5M | $30.8M | $13.8M | $10.6M | $71.8M | $77.13M | $65.28M | $69.51M | $72.36M | $66.47M | $78.63M | $62M | $74.61M | $65.88M | $66.3M | $61.13M | $75M | $67.22M | $64.46M | $62.15M | $70.65M | $60.44M | $56.83M | $54.31M | $61.67M | $60.58M | $65.13M | $52.89M | $52.46M | $165.32M | $193.22M | $186.12M | $213.93M | $177.02M | $169.96M | $167.1M | $181.08M | $172.22M | $193.45M | $170.15M | $164.9M | $158.47M | $175.22M | $157.67M | $168.52M | $167.34M | $165.02M | $151.23M | $171.52M | $156.86M | $157.65M | $130.27M | $156.31M | $149.79M | $150.23M | $147.47M | $161.37M | $140.61M | $143.6M | $139.93M | $38.63M | $122.03M | $135.32M | $137.39M | $347.64M | $130.42M | $175.82M | $158.38M | $192.34M | $162.37M | $189.58M | $171.56M | $180.37M | $169.14M | $159.57M | $171.12M | $213.2M | $168.1M | $159.5M | $151M | $301.8M | $136.9M | $150.4M | $126.3M | -$993.6M | $167M | $147.2M | $146.4M | $208.5M | $157.5M | $162.1M | $166.1M | $106.7M | $148.6M | $148.5M | $126.5M | $104.2M | $102M | $105.6M | $103.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $6.3M | - | $6.4M | $4.7M | - | - | $5.9M | $6.3M | $4.6M | - | $5.9M | $4.6M | $14.8M | - | $10.2M | $17.9M | $18.4M | - | $12.8M | $13.8M | $14.8M | - | $13.7M | $13.8M | - | - | - | - | - | - | - | - | - | $67.2M | $65.63M | $57.58M | $59.16M | $68.69M | $60.58M | $75.72M | $56.46M | $70.71M | $60.49M | $63.66M | $55.42M | $70.81M | $60.98M | $62.17M | $56.49M | $66.47M | $54.25M | $54.48M | $48.95M | $61.67M | $54.3M | $62.71M | $47.33M | $52.46M | $27.5M | $55.97M | $48.77M | $63.11M | $50.42M | $48.15M | $45.93M | $56.42M | $41.92M | $53.64M | $47.98M | $47.72M | $50.8M | $44.25M | $41.66M | $45.8M | $46.18M | $42.96M | $43.65M | $51.83M | $41.83M | $39.08M | $38.27M | $41.34M | $42.07M | $41.39M | $41.26M | $49.83M | $40.64M | $42.06M | $40.97M | $41.93M | $35.67M | $40.19M | $43.04M | $589.81M | $37.32M | $78.19M | $64.99M | $89.3M | $82.41M | $83.11M | $78.87M | $96.12M | $84.2M | $76.92M | $84.92M | $95.2M | $100.6M | $75M | $71.9M | $100.2M | $54.5M | $68.6M | $48.6M | - | $71M | $49.1M | $53.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | $500K | $4.9M | $20M | $12.8M | $400K | $6.5M | $79.3M | $16.7M | $5M | $6.5M | $69.9M | $6.4M | $5M | $6.1M | $20.5M | $6.4M | $1.1M | $22.7M | $19.7M | $19.7M | $18.1M | $19.4M | $23.5M | $30.8M | $13.8M | $10.6M | $4.6M | $11.5M | $7.7M | $10.35M | $3.67M | $5.89M | $2.91M | $5.54M | $3.9M | $5.39M | $2.63M | $5.71M | $4.2M | $6.24M | $2.29M | $5.66M | $4.19M | $6.2M | $2.35M | $5.36M | - | $6.28M | $2.42M | $5.55M | - | $137.82M | $137.25M | $137.35M | $150.83M | $126.6M | $121.81M | $121.17M | $124.66M | $130.3M | $139.81M | $122.17M | $117.18M | $107.67M | $130.97M | $116.02M | $122.73M | $121.15M | $122.06M | $107.59M | $119.69M | $115.02M | $118.57M | $92M | $114.97M | $107.72M | $108.84M | $106.21M | $111.54M | $99.97M | $101.53M | $98.96M | -$3.29M | $86.36M | $95.13M | $94.35M | -$242.17M | $93.1M | $97.63M | $93.39M | $103.04M | $79.96M | $106.48M | $92.68M | $84.25M | $84.94M | $82.65M | $86.21M | $118M | $67.5M | $84.5M | $79.1M | $201.6M | $82.4M | $81.8M | $77.7M | -$993.6M | $96M | $98.1M | $93.3M | $208.5M | $157.5M | $162.1M | $166.1M | $106.7M | $148.6M | $148.5M | $126.5M | $104.2M | $102M | $105.6M | $103.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $312.1M | $255.9M | $652.1M | $339.1M | $291.6M | $238.9M | $621.6M | $351.8M | $260.2M | $180.6M | $480M | $332M | $279.3M | $129.1M | $584.4M | $335.5M | $253.1M | $141.2M | $600.7M | $295.3M | $317.7M | $153M | $521.7M | $271.7M | $197.5M | $165.8M | $538.7M | $271.7M | $209.6M | $150.1M | $533.1M | $126.9M | $123.5M | $117.28M | $264.9M | $160.2M | $131.39M | $115.88M | $270.58M | $153.62M | $141.81M | $108.36M | $255.6M | $131.48M | $125.56M | $105.27M | $255.42M | $122.73M | $149.54M | $103.53M | $224.21M | $131.51M | $119.94M | $107.78M | $249.89M | $133.1M | $71.37M | $72.58M | $241.09M | $107.61M | $91.16M | $48.24M | $211.62M | $120.99M | $92M | $61.81M | $150.33M | $90.04M | $52.76M | $51.53M | $144.27M | $35.04M | $53.81M | $46.12M | $150.57M | $70.76M | $69.95M | $46.49M | $139.59M | $69.01M | $51.68M | $30.14M | $153.26M | $62.41M | $54.93M | $41.38M | $118.38M | $73.49M | $56.65M | $160.95M | $152.9M | $79.62M | $76.75M | -$118.62M | $156.1M | $56.86M | $22.27M | -$43.76M | $90.46M | -$7.65M | $17.09M | $5M | $121M | $64.22M | $27.86M | $500K | $118M | $78.1M | $77.9M | -$75.8M | $156.3M | $72.3M | $64.8M | $716.6M | $110.3M | $57.5M | $103.3M | $92.6M | $131.6M | $73.8M | $94.9M | $72.2M | $143.6M | $59.4M | $91.7M | $75.9M | $118.3M | $69.8M | $101M | $510.4M | $419M | $400.4M | $579.6M | $460.2M | $380.7M | $341.7M | $373.6M | $297.7M | $220.9M | $220.7M | $422.9M | $260.7M | $220.8M | $245.8M | $422.5M | $293.4M | $206.6M | $220.6M | $407M | $262.6M | $222.3M | $228M | $453.2M | $303.7M | $228M | $238M | $396.7M | $310.9M | $232.2M | $230.7M | $425.1M | $379.3M | $247M | $237.6M | $490.2M | $390.2M | $271.8M | $290.5M | $527.7M |
| -$156.5M | -$185.7M | -$150M | -$156.5M | -$155.5M | -$164.3M | -$135M | -$136.3M | -$128.9M | -$138M | -$118.2M | -$140.8M | -$101.8M | -$155.9M | -$105.7M | -$117.2M | -$118.1M | -$69.2M | -$93M | -$89.5M | -$102.1M | -$92.8M | -$106.1M | -$103.7M | -$117.4M | -$103.2M | -$105.9M | -$104.8M | -$99.1M | -$99M | -$113.4M | -$68.9M | -$52.8M | -$42.38M | -$50M | -$49.8M | -$46.99M | -$33.92M | -$30.81M | -$36.93M | -$34.48M | -$42.34M | -$48.75M | -$31.39M | -$44.72M | -$40.87M | -$34.13M | -$40.76M | -$43.61M | -$43.26M | -$36.72M | -$32.75M | -$41.87M | -$41.1M | -$42.45M | -$40.3M | -$29.69M | -$42.74M | -$43M | -$42.48M | -$44.69M | -$43.44M | -$43.96M | -$45.31M | -$46.5M | -$40.7M | -$40.94M | -$35.96M | -$37.17M | -$4.99M | -$26.63M | -$26.51M | -$10.91M | $1.38M | -$2.38M | $2M | -$2.31M | $1.11M | $1.15M | $3.94M | $7.3M | -$348K | $486K | $5.5M | -$1.91M | $1.31M | $1.47M | -$16.3M | -$700K | -$44.8M | $23.29M | $8.16M | $12.16M | $22.39M | -$22.19M | $10.68M | $28.81M | $33.5M | $22.94M | -$2.49M | $10.11M | $23.32M | $16.77M | $33.75M | $118.58M | -$74.4M | $10.3M | $15.5M | $22.5M | -$12.4M | $15.5M | $29M | $23.6M | -$443.1M | $859M | $28.1M | $10.4M | -$2.8M | $8.8M | $6.1M | $4.2M | $16.8M | $3.6M | $1.6M | $2.2M | $4.9M | $2.4M | $3.7M | $22.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $174.5M | $158M | $152M | $153.8M | $152.5M | $142.4M | $143.9M | $143.6M | $133.2M | $132.2M | $136.8M | $133.7M | $123.1M | $110.6M | $102.3M | $99.3M | $91.8M | $91.2M | $93.6M | $93.8M | $94M | $93.4M | $94.8M | $99.5M | $96.2M | $96.7M | $90.8M | $95.4M | $91.1M | $88.3M | $89.1M | $58.4M | $43.8M | $42.77M | $43.4M | $43.7M | $41.1M | $40.72M | $40.9M | $39.68M | $40.43M | $42.68M | $44.31M | $45.52M | $44.3M | $45.04M | $44.53M | $47.3M | $46.24M | $46.38M | $45.71M | $45.8M | $44.28M | $44.45M | $45.02M | $44.82M | $42.05M | $41.78M | $43.84M | $43.3M | $43.54M | $43.08M | $43.96M | $43.29M | $44.62M | $40.59M | $41.6M | $40.09M | $35.08M | - | $31.92M | $30.31M | $10.69M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $18M | -$27.7M | $2M | -$2.7M | -$3M | -$21.9M | $8.9M | $7.3M | $4.3M | -$5.8M | $18.6M | -$7.1M | $21.3M | -$45.3M | -$3.4M | -$17.9M | -$26.3M | $22M | $600K | $4.3M | -$8.1M | $600K | -$11.3M | -$4.2M | -$21.2M | -$6.5M | -$15.1M | -$9.4M | -$8M | -$10.7M | -$24.3M | -$10.5M | -$9M | $390K | -$6.6M | -$6.1M | -$5.9M | $6.79M | $10.09M | $2.75M | $5.95M | $339K | -$4.44M | $14.12M | -$419K | $4.17M | $10.4M | $6.55M | $2.63M | $3.12M | $8.99M | $13.05M | $2.41M | $3.35M | $2.57M | $4.52M | $12.36M | -$959K | $848K | $818K | -$1.15M | -$359K | -$1K | -$2.02M | -$1.88M | -$104K | $664K | $4.13M | -$2.1M | -$4.99M | $5.29M | $3.8M | -$222K | $1.38M | -$2.38M | $2M | -$2.31M | $1.11M | $1.15M | $3.94M | $7.3M | -$348K | $486K | $5.5M | -$1.91M | $1.31M | $1.47M | -$16.3M | -$700K | -$44.8M | $23.29M | $8.16M | $12.16M | $22.39M | -$22.19M | $10.68M | $28.81M | $33.5M | $22.94M | -$2.49M | $10.11M | $23.32M | $16.77M | $33.75M | $118.58M | -$74.4M | $10.3M | $15.5M | $22.5M | -$12.4M | $15.5M | $29M | $23.6M | -$443.1M | $859M | $28.1M | $10.4M | -$2.8M | $8.8M | $6.1M | $4.2M | $16.8M | $3.6M | $1.6M | $2.2M | $4.9M | $2.4M | $3.7M | $22.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $155.6M | $70.2M | $502.1M | $182.6M | $136.1M | $74.6M | $486.6M | $215.5M | $131.3M | $42.6M | $361.8M | $191.2M | $156.2M | -$26.8M | $478.7M | $218.3M | $135M | $72M | $507.7M | $205.8M | $215.6M | $60.2M | $415.6M | $168M | $80.1M | $62.6M | $432.8M | $166.9M | $110.5M | $51.1M | $419.7M | $58M | $70.7M | $74.9M | $214.9M | $110.4M | $84.39M | $81.96M | $239.76M | $116.69M | $107.33M | $66.02M | $206.86M | $100.08M | $80.84M | $64.4M | $221.29M | $81.97M | $105.93M | $60.27M | $187.49M | $98.76M | $78.07M | $66.68M | $207.44M | $92.8M | $41.68M | $29.84M | $198.09M | $65.12M | $46.47M | $4.8M | $167.67M | $75.69M | $45.5M | $21.11M | $109.4M | $54.08M | $15.59M | $13M | $117.65M | $8.53M | $42.9M | $28.34M | $119.33M | $42.34M | $42.19M | $23.15M | $114.98M | $47.9M | $35.59M | $5.2M | $126.86M | $40.17M | $23.16M | $12.74M | $88.34M | $19.92M | $12.52M | $67.58M | $118.7M | $29.22M | $29.18M | -$151.25M | $72.03M | -$1.75M | -$628K | -$70.67M | $50.01M | -$70.31M | -$38.23M | -$39.23M | $66.54M | $26.72M | $76.03M | -$143.3M | $59M | $21.3M | $30.3M | -$147.8M | $112.2M | $46.1M | $37.9M | $232.6M | $919.8M | $33.6M | $63.9M | $49.2M | $100.8M | $43.7M | $66.4M | $59.2M | $116M | $31.3M | $63.8M | $51.2M | $92.1M | $46.2M | $93.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $3.4M | -$15.7M | $26M | $10M | $9.6M | -$4.7M | $20M | $7.4M | $7.3M | -$16.4M | $8.8M | $10.8M | $12.4M | -$35.6M | $49.5M | $22.1M | $11.5M | $17.6M | $57.2M | $19.6M | $23M | $8.4M | $50M | $33.7M | $10.1M | -$2.2M | $65.5M | $24.4M | $9.3M | $30.7M | $64.1M | -$45M | $9.2M | $38.6M | $55.8M | $35.9M | $20.91M | $24.16M | $81.21M | $40.54M | $38.62M | $24.19M | $66.29M | $33.84M | $27.68M | $18.63M | $71.53M | $26.15M | $34.96M | $17.21M | $52.39M | $29.31M | $24.81M | $18.98M | $66.37M | $28.34M | $12.44M | $8.53M | $61.7M | $19.6M | $13.51M | -$1.75M | $51.8M | $21.16M | $13.82M | $10.5M | $28.26M | $15.7M | $4.4M | -$9.87M | $29.36M | $2.69M | -$18.24M | $14.58M | $27.62M | $9.63M | $12.01M | $10.08M | $24.95M | $12.54M | $8.75M | -$1.71M | $42.38M | $12.3M | $7.54M | -$4.2M | $27.97M | $5.94M | $3.73M | $27.16M | $38.12M | $7.41M | $9.08M | -$51.96M | $25.31M | -$6.78M | -$6.39M | -$36.43M | $13.86M | -$34.35M | -$19.04M | -$8.11M | $12.55M | $3.16M | $36.23M | -$55.8M | $10M | $2.8M | $9.6M | -$57.5M | $40.8M | $16.7M | $8.1M | $312.3M | $411.4M | $9.3M | $22.9M | $16.6M | $37.9M | $15M | $21.6M | $12.7M | $44.1M | $9.6M | $22.2M | $17.8M | $34.4M | $16M | $27.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $154.6M | $87.4M | $478M | $174.4M | $128.1M | $81.3M | $468.6M | $210.1M | $125.8M | $61.1M | $354.6M | $182.2M | $145.7M | $10.6M | $431.2M | $197.6M | $125.6M | $56.5M | $452.5M | $188.3M | $194.6M | $54M | $367.5M | $136.3M | $72.2M | $66.7M | $370.9M | $144.6M | $103.4M | $21.1M | $357.6M | $104.4M | $62.9M | $36.31M | $160.7M | $76M | $63.48M | $57.8M | $158.55M | $76.14M | $68.71M | $41.83M | $140.56M | $66.24M | $53.16M | $45.77M | $149.76M | $55.82M | $70.97M | $43.06M | $135.1M | $69.45M | $53.26M | $47.7M | $141.07M | $64.46M | $29.24M | $21.31M | $136.39M | $45.53M | $32.96M | $6.55M | $115.86M | $54.53M | $31.68M | $11.38M | $81.14M | $38.39M | $44.16M | $22.87M | $88.29M | $5.85M | $61.14M | $13.77M | $91.71M | $32.71M | $30.18M | $13.07M | $90.03M | $35.37M | $26.84M | $6.9M | $84.48M | $27.88M | $15.62M | $88.84M | $60.37M | $13.98M | $15.68M | $13.97M | -$1.536B | $28.19M | $123.92M | -$112.45M | $43.57M | $9.54M | -$746.53M | -$33.79M | $32.75M | -$34.64M | $3.18M | -$33.04M | $57.05M | $39.85M | $54.87M | -$80.3M | $42.5M | $17.4M | $20M | -$92.3M | $71.6M | $31.2M | $29.9M | -$84.4M | $508.9M | $24.6M | $41.3M | $32.6M | $62.9M | $28.7M | $44.8M | $46.5M | $71.9M | $21.7M | $41.6M | $33.4M | $57.7M | $30.2M | $66.1M | $35.1M | $56.8M | $30.7M | $54.8M | $39.3M | $42.2M | $18.4M | $28M | $15.3M | $19.1M | $4.8M | $33.1M | $18.3M | $21.9M | $9.4M | $30M | $11.8M | $19.9M | $7.4M | $33.7M | $12.5M | $25.2M | $9.4M | $32.7M | $19.2M | $24.4M | $15.3M | $29.8M | $20.2M | $25.3M | $13.8M | $32.1M | $21.4M | $24.1M | $11M | $31.5M | $19.4M | $24.8M | $13.6M | $32M |
Minority Interests | -$3.1M | -$3.1M | -$3M | -$3.1M | -$3.1M | -$3.1M | -$3M | -$3.1M | -$3.1M | -$3.1M | -$3M | -$3.1M | -$3.1M | -$3.1M | -$3M | -$3.1M | -$3.1M | -$3.1M | -$3.1M | -$3M | -$3M | -$3M | -$3M | -$2.9M | -$2.8M | -$2.8M | -$4.1M | -$4.9M | -$3.9M | -$2.6M | -$2.6M | -$2.6M | -$2.4M | -$2.42M | -$2.4M | -$3.9M | -$3.82M | -$3.86M | -$3.83M | -$3.8M | -$3.12M | -$2.59M | -$2.56M | -$2.53M | -$2.18M | -$2.32M | -$2.38M | -$2.35M | -$2.02M | -$2M | -$1.97M | -$2.26M | -$2.11M | -$2.09M | -$1.79M | -$1.73M | -$1.71M | -$1.73M | -$1.44M | -$1.4M | -$1.37M | -$1.39M | -$1.12M | -$1.22M | -$1M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $13.14M | $794K | -$266K | $96.57M | $2.67M | $3.23M | $4.45M | $1.27M | $4.8M | $3.66M | $1.06M | -$383K | $4.5M | $6.5M | $1.1M | $700K | $2M | -$200K | -$200K | -$100K | - | -$500K | -$300K | -$300K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $3.3M | $3.4M | $3.4M | $3.3M | $3.5M | $3.5M | $3.3M | $2.5M | $2.5M | $2.5M | $900K | $400K | $400K | $400K | $400K | $400K | $500K | $500K | $500K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $151.5M | $84.3M | $475M | $171.3M | $125M | $78.2M | $465.6M | $207M | $122.7M | $58M | $351.6M | $179.1M | $142.6M | $7.5M | $428.2M | $194.5M | $122.5M | $53.4M | $449.4M | $185.3M | $191.6M | $51M | $364.5M | $133.4M | $69.4M | $63.9M | $366.8M | $139.7M | $99.5M | $18.5M | $355M | $101.8M | $60.5M | $33.89M | $158.3M | $72.1M | $59.66M | $53.93M | $154.72M | $72.34M | $65.59M | $39.24M | $138M | $63.71M | $50.98M | $43.45M | $147.38M | $53.47M | $68.96M | $41.06M | $133.13M | $67.19M | $51.14M | $45.61M | $139.28M | $62.73M | $27.52M | $19.58M | $134.95M | $44.13M | $31.58M | $5.16M | $114.74M | $53.31M | $30.68M | $11.38M | $81.14M | $38.39M | $44.16M | $22.87M | $88.29M | $5.85M | $61.14M | $13.77M | $91.71M | $32.71M | $30.18M | $13.07M | $90.03M | $35.37M | $26.84M | $6.9M | $84.48M | $27.88M | $15.62M | $88.84M | $60.37M | $13.98M | $15.68M | $13.97M | -$1.536B | $28.19M | $123.92M | -$99.32M | $44.36M | $9.28M | -$649.96M | -$31.12M | $35.98M | -$30.19M | $4.45M | -$28.24M | $60.71M | $40.91M | $54.48M | -$75.8M | $49M | $18.5M | $20.7M | -$90.3M | $71.4M | $31M | $29.8M | -$84.4M | $508.4M | $24.3M | $41M | $32.6M | $62.9M | $28.7M | $44.8M | $46.5M | $71.9M | $21.7M | $41.6M | $33.4M | $57.7M | $30.2M | $66.1M | $31.8M | $53.4M | $27.3M | $51.5M | $35.8M | $38.7M | $15.1M | $25.5M | $12.8M | $16.6M | $3.9M | $32.7M | $17.9M | $21.5M | $9M | $29.6M | $11.3M | $19.4M | $6.9M | $33.7M | $12.5M | $25.2M | $9.4M | $32.7M | $19.2M | $24.4M | $15.3M | $29.8M | $20.2M | $25.3M | $13.8M | $32.1M | $21.4M | $24.1M | $11M | $31.5M | $19.4M | $24.8M | $13.6M | $32M |
Shares Outstanding (Basic) | 230.7M | - | 230.5M | 230.4M | 230.4M | - | 230.3M | 230.3M | 230.2M | - | 230.1M | 230.1M | 230M | - | 229.9M | 229.9M | 229.8M | - | 229.7M | 229.3M | 227.3M | - | 227.3M | 227.2M | 227.1M | - | 234.6M | 243.2M | 252.8M | - | 268.6M | 180.9M | 142.6M | 142.48M | 142.5M | 142.5M | 142.44M | 142.15M | 142.09M | 142.03M | 141.99M | 141.71M | 141.62M | 135.94M | 132.4M | 131.47M | 130.2M | 129.36M | 129M | - | 127.44M | 127.31M | 127.2M | - | 126.78M | 126.64M | 126.5M | - | 116.81M | 114.91M | 113.88M | - | 111.71M | 111.52M | 110.93M | - | 109.75M | 109.54M | 109.33M | - | 108.71M | 100.73M | 97.42M | - | 91.94M | 89.78M | 87.95M | - | 87.58M | 87.46M | 87.28M | - | 86.95M | 86.83M | 86.57M | - | 86.06M | 85.83M | 73.61M | - | 72.57M | 72.21M | 72.04M | - | 71.44M | 71.65M | 71.37M | - | 70.74M | 70.41M | 70.36M | - | 69.38M | 68.73M | 67.73M | - | 68.06M | 68.52M | 66.77M | - | 64.91M | 62M | 66.22M | - | 65.43M | 67.5M | 67.21M | - | 72.3M | 71.75M | 67.88M | - | 65.36M | 72.33M | 67.1M | - | 65.57M | 68.64M | 64.8M | - | 59.33M | 58.09M | 57.87M | - | 57.76M | 58.08M | 34.46M | - | 34.58M | 35.45M | 34.42M | - | 34.68M | 34.62M | 34.82M | - | 34.64M | 34.5M | 34.57M | - | 34.57M | 34.57M | 34.57M | - | 34.57M | 34.57M | 34.57M | - | 34.57M | 34.57M | 34.56M | - | 34.39M | 34.23M | 33.88M | - | 33.45M | 33.23M | 32.77M |
Shares Outstanding (Diluted) | 235.6M | - | 234.1M | 232.7M | 232.1M | - | 230.6M | 230.5M | 230.4M | - | 230.5M | 230.5M | 230.3M | - | 230.6M | 230.4M | 230.2M | - | 230.2M | 229.7M | 227.6M | - | 227.5M | 227.6M | 227.5M | - | 235M | 243.4M | 253M | - | 268.8M | 181M | 142.7M | 142.59M | 142.5M | 142.6M | 142.7M | 142.66M | 142.58M | 142.5M | 142.31M | 142.06M | 141.84M | 137.41M | 135.54M | 134.52M | 133.03M | 131.97M | 131.27M | - | 128.11M | 127.93M | 127.62M | - | 127.13M | 126.88M | 126.61M | - | 118.16M | 114.91M | 113.88M | - | 112.32M | 111.52M | 110.93M | - | 109.75M | 109.54M | 109.33M | - | 108.71M | 100.73M | 97.42M | - | 91.94M | 89.78M | 87.95M | - | 88.03M | 87.46M | 87.28M | - | 87.74M | 86.83M | 86.57M | - | 87.14M | 85.83M | 73.61M | - | 72.57M | 73.53M | 72.34M | - | 72.06M | 71.65M | 71.37M | - | 70.74M | 70.41M | 70.36M | - | 69.38M | 68.73M | 67.73M | - | 68.06M | 68.52M | 66.77M | - | 64.91M | 62M | 66.22M | - | 65.43M | 67.5M | 67.21M | - | 72.3M | 71.75M | 67.88M | - | 65.36M | 72.33M | 67.1M | - | 65.57M | 68.64M | 64.8M | - | 59.33M | 58.09M | 57.87M | - | 57.76M | 58.08M | 34.46M | - | 34.58M | 35.45M | 34.42M | - | 34.68M | 34.62M | 34.82M | - | 34.64M | 34.5M | 34.57M | - | 34.57M | 34.57M | 34.57M | - | 34.57M | 34.57M | 34.57M | - | 34.57M | 34.57M | 34.56M | - | 34.39M | 34.23M | 33.88M | - | 33.45M | 33.23M | 32.77M |
EPS (Basic) | $0.66 | - | $2.06 | $0.74 | $0.54 | - | $2.02 | $0.90 | $0.53 | - | $1.53 | $0.78 | $0.62 | - | $1.86 | $0.85 | $0.53 | - | $1.96 | $0.81 | $0.84 | - | $1.60 | $0.59 | $0.31 | - | $1.56 | $0.57 | $0.39 | - | $1.32 | $0.56 | $0.42 | $0.24 | $1.11 | $0.50 | $0.42 | $0.38 | $1.09 | $0.51 | $0.46 | $0.28 | $0.97 | $0.47 | $0.38 | $0.33 | $1.13 | $0.41 | $0.53 | - | $1.04 | $0.53 | $0.40 | - | $1.10 | $0.48 | $0.21 | - | $1.15 | $0.38 | $0.27 | - | $1.02 | $0.47 | $0.27 | - | $0.73 | $0.35 | $0.40 | - | $0.80 | $0.06 | $0.62 | - | $0.99 | $0.36 | $0.34 | - | $1.03 | $0.40 | $0.30 | - | $0.97 | $0.32 | $0.18 | - | $0.70 | $0.16 | $0.21 | - | -$1.12 | $0.39 | $1.72 | - | $0.61 | $0.18 | -$10.46 | - | $0.51 | -$0.43 | $0.06 | - | $0.96 | $0.59 | $0.88 | - | $0.72 | $0.27 | $0.31 | - | $1.10 | $0.50 | $0.45 | - | $7.77 | $0.36 | $0.61 | - | $0.87 | $0.40 | $0.66 | - | $1.10 | $0.30 | $0.62 | - | $0.88 | $0.44 | $1.02 | - | $0.90 | $0.47 | $0.89 | - | $0.67 | $0.26 | $0.74 | - | $0.48 | $0.11 | $0.95 | - | $0.62 | $0.26 | $0.85 | - | $0.56 | $0.20 | $0.96 | - | $0.72 | $0.26 | $0.93 | - | $0.68 | $0.42 | $0.81 | - | $0.68 | $0.35 | $0.87 | - | $0.64 | $0.25 | $0.86 | - | $0.67 | $0.34 | $0.90 |
EPS (Diluted) | $0.64 | - | $2.03 | $0.74 | $0.54 | - | $2.02 | $0.90 | $0.53 | - | $1.53 | $0.78 | $0.62 | - | $1.86 | $0.84 | $0.53 | - | $1.95 | $0.81 | $0.84 | - | $1.60 | $0.59 | $0.31 | - | $1.56 | $0.57 | $0.39 | - | $1.32 | $0.56 | $0.42 | $0.24 | $1.11 | $0.50 | $0.42 | $0.38 | $1.08 | $0.51 | $0.46 | $0.28 | $0.97 | $0.46 | $0.38 | $0.32 | $1.10 | $0.40 | $0.52 | - | $1.04 | $0.52 | $0.40 | - | $1.09 | $0.48 | $0.21 | - | $1.14 | $0.38 | $0.27 | - | $1.01 | $0.47 | $0.27 | - | $0.73 | $0.35 | $0.40 | - | $0.80 | $0.06 | $0.62 | - | $0.99 | $0.36 | $0.34 | - | $1.02 | $0.40 | $0.30 | - | $0.96 | $0.32 | $0.18 | - | $0.69 | $0.16 | $0.21 | - | -$1.12 | $0.38 | $1.71 | - | $0.60 | $0.18 | -$10.46 | - | $0.50 | -$0.43 | $0.06 | - | $0.95 | $0.59 | $0.88 | - | $0.72 | $0.27 | $0.31 | - | $1.10 | $0.50 | $0.45 | - | $7.77 | $0.36 | $0.61 | - | $0.87 | $0.40 | $0.66 | - | $1.10 | $0.30 | $0.62 | - | $0.88 | $0.44 | $1.02 | - | $0.90 | $0.47 | $0.89 | - | $0.67 | $0.26 | $0.74 | - | $0.48 | $0.11 | $0.95 | - | $0.62 | $0.26 | $0.85 | - | $0.56 | $0.20 | $0.96 | - | $0.72 | $0.26 | $0.93 | - | $0.68 | $0.42 | $0.81 | - | $0.68 | $0.35 | $0.87 | - | $0.64 | $0.25 | $0.86 | - | $0.67 | $0.34 | $0.90 |
EBIT | $330.1M | $228.2M | $654.1M | $336.4M | $288.6M | $217M | $630.5M | $359.1M | $264.5M | $174.8M | $498.6M | $324.9M | $279.3M | $83.8M | $581M | $317.6M | $226.8M | $163.2M | $601.3M | $299.6M | $309.6M | $153.6M | $510.4M | $267.5M | $176.3M | $159.3M | $523.6M | $262.3M | $201.6M | $139.4M | $508.8M | $116.4M | $114.5M | $117.67M | $258.3M | $154.1M | $125.49M | $122.67M | $280.66M | $156.37M | $147.76M | $108.7M | $251.16M | $145.6M | $125.14M | $109.44M | $265.82M | $129.28M | $152.17M | $106.65M | $233.2M | $144.56M | $122.35M | $111.13M | $252.46M | $137.63M | $83.73M | $71.62M | $241.94M | $108.42M | $90.01M | $47.88M | $211.62M | $118.98M | $90.12M | $61.7M | $151M | $94.18M | $50.66M | $51.53M | $149.57M | $38.84M | $53.59M | $46.12M | $150.57M | $70.76M | $69.95M | $46.49M | $139.59M | $69.01M | $51.68M | $30.14M | $153.26M | $62.41M | $54.93M | $41.38M | $118.38M | $73.49M | $56.65M | $160.95M | $152.9M | $79.62M | $76.75M | -$118.62M | $156.1M | $56.86M | $22.27M | -$43.76M | $90.46M | -$7.65M | $17.09M | $5M | $121M | $64.22M | $27.86M | $500K | $118M | $78.1M | $77.9M | -$75.8M | $156.3M | $72.3M | $64.8M | $716.6M | $110.3M | $57.5M | $103.3M | $92.6M | $131.6M | $73.8M | $94.9M | $72.2M | $143.6M | $59.4M | $91.7M | $75.9M | $118.3M | $69.8M | $101M | $510.4M | $419M | $400.4M | $579.6M | $460.2M | $380.7M | $341.7M | $373.6M | $297.7M | $220.9M | $220.7M | $422.9M | $260.7M | $220.8M | $245.8M | $422.5M | $293.4M | $206.6M | $220.6M | $407M | $262.6M | $222.3M | $228M | $453.2M | $303.7M | $228M | $238M | $396.7M | $310.9M | $232.2M | $230.7M | $425.1M | $379.3M | $247M | $237.6M | $490.2M | $390.2M | $271.8M | $290.5M | $527.7M |
EBITDA | $650.5M | $550.6M | $957.1M | $661.9M | $590.8M | $512.1M | $928.6M | $645.3M | $551M | $453.1M | $781.9M | $603.1M | $548.7M | $348.8M | $823M | $566.6M | $481.2M | $364.7M | $833.4M | $522.9M | $540.6M | $383.3M | $741.5M | $500.6M | $410M | $381.3M | $751.1M | $489.9M | $426.6M | $359M | $712.7M | $248.9M | $212.2M | $217.81M | $360.2M | $254.91M | $219.03M | $210.45M | $368.7M | $246.82M | $237.71M | $195.83M | $336.48M | $225.85M | $202.21M | $187.03M | $344.36M | $201.32M | $225.87M | $181.91M | $305.83M | $216.24M | $188M | $196.7M | $322.42M | $212.17M | $154.06M | $152.09M | $320.79M | $179.64M | $167.21M | $143.31M | $286.37M | $194.85M | $165.02M | $126.8M | $214.85M | $153.86M | $110.97M | $137.68M | $196.24M | $84.64M | $102.7M | $101.71M | $220.02M | $116.82M | $125.8M | $81.28M | $195.81M | $121.38M | $98.72M | $53.32M | $203.51M | $101.54M | $104.35M | $86.22M | $163.29M | $135.04M | $104.26M | $247.55M | $175.79M | $120.01M | $106.51M | -$61.32M | $219.29M | $140.39M | $41.56M | $35.93M | $170.49M | $97.07M | $109.47M | $91.01M | $209.62M | $138.57M | $17.05M | $181.3M | $237.8M | $149.4M | $139.2M | $12.7M | $213M | $111.9M | $102.1M | $1.222B | -$687.3M | $90.2M | $153.6M | $152.7M | $179.4M | $119.8M | $138.9M | $101.8M | $183.3M | $102.6M | $133.4M | $111.4M | $158.4M | $109.4M | $122.2M | $510.4M | $419M | $400.4M | $579.6M | $460.2M | $380.7M | $341.7M | $373.6M | $297.7M | $220.9M | $220.7M | $422.9M | $260.7M | $220.8M | $245.8M | $422.5M | $293.4M | $206.6M | $220.6M | $407M | $262.6M | $222.3M | $228M | $453.2M | $303.7M | $228M | $238M | $396.7M | $310.9M | $232.2M | $230.7M | $425.1M | $379.3M | $247M | $237.6M | $490.2M | $390.2M | $271.8M | $290.5M | $527.7M |