Portland General Electric Co.(POR:US)
Market Cap$5.112B
Key Metrics
Price$44.15
Revenue (TTM)$3.534B
Holders Revenue (TTM)$236M
Gross Profit (TTM)$1.68B
Earnings (TTM)$257M
EBITDA (TTM)$1.107B
Op. Margin (TTM)14.06%
Dividend Yield4.62%
Holders Yield4.62%
Cash on hand$35M
Total Assets$13.643B
Net Assets$4.123B
Total Debt$5.211B
Key Metrics
Price$44.15
Revenue (TTM)$3.534B
Holders Revenue (TTM)$236M
Gross Profit (TTM)$1.68B
Earnings (TTM)$257M
EBITDA (TTM)$1.107B
Op. Margin (TTM)14.06%
Dividend Yield4.62%
Holders Yield4.62%
Cash on hand$35M
Total Assets$13.643B
Net Assets$4.123B
Total Debt$5.211B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $814M | $879M | $889M | $952M | $807M | $928M | $824M | $929M | $758M | $929M | $725M | $802M | $648M | $748M | $687M | $743M | $591M | $626M | $608M | $642M | $537M | $609M | $556M | $547M | $469M | $573M | $548M | $542M | $460M | $573M | $524M | $525M | $449M | $493M | $515M | $515M | $449M | $530M | $524M | $484M | $428M | $487M | $499M | $476M | $450M | $473M | $500M | $484M | $423M | $493M | $499M | $435M | $403M | $473M | $463M | $450M | $413M | $479M | $479M | $439M | $411M | $484M | $455M | $464M | $415M | $449M | $485M | $445M | $389M | $485M | $449M | $400M | $425M | $471M | $470M | $435M | $402M | $436M | $416M | $372M | $351M | $381M | $387M | $355M | $333M | $371M | $379M | $348M | $332M | $395M | $377M | $494M | $410M | $471M | $494M | $458M | $553M | $540M | $545M | $905M | $831M | $766M | $698M | $728M | $430M | - |
Cost of Revenue | $408M | $471M | $491M | $484M | $408M | $478M | $457M | $511M | $382M | $504M | $375M | $471M | $321M | $397M | $371M | $420M | $253M | $292M | $283M | $339M | $261M | $249M | $232M | $357M | $186M | $226M | $247M | $243M | $191M | $256M | $151M | $258M | $104M | $130M | $149M | $184M | $118M | $141M | $162M | $180M | $126M | $149M | $171M | $181M | $148M | $161M | $185M | $202M | $142M | $184M | $219M | $190M | $156M | $192M | $40M | $182M | $156M | $195M | $269M | $232M | $224M | $236M | $263M | $245M | $232M | $263M | $331M | $267M | $227M | $297M | $226M | $217M | $185M | $250M | $259M | $242M | $175M | $203M | $190M | $198M | $143M | $232M | $579M | $30M | $34M | $28M | $31M | $31M | $36M | $29M | $31M | $28M | $30M | $28M | $30M | $28M | $32M | $28M | $39M | $29M | $36M | $24M | $36M | $31M | $33M | $26M |
Gross Profit | $406M | $408M | $398M | $468M | $399M | $450M | $367M | $418M | $376M | $425M | $350M | $331M | $327M | $351M | $316M | $323M | $338M | $334M | $325M | $303M | $276M | $360M | $324M | $190M | $283M | $347M | $301M | $299M | $269M | $317M | $373M | $267M | $345M | $363M | $366M | $331M | $331M | $389M | $362M | $304M | $302M | $338M | $328M | $295M | $302M | $312M | $315M | $282M | $281M | $309M | $280M | $245M | $247M | $281M | $423M | $268M | $257M | $284M | $210M | $207M | $187M | $248M | $192M | $219M | $183M | $186M | $154M | $178M | $162M | $188M | $223M | $183M | $240M | $221M | $211M | $193M | $227M | $233M | $226M | $174M | $208M | $149M | -$192M | $325M | $299M | $343M | $348M | $317M | $296M | $366M | $346M | $466M | $380M | $443M | $464M | $430M | $521M | $512M | $506M | $876M | $795M | $742M | $662M | $697M | $397M | -$26M |
| $90M | $106M | $101M | $99M | $96M | $96M | $109M | $102M | $204M | $194M | $174M | $174M | $194M | $173M | $173M | $167M | $169M | $179M | $163M | $162M | $155M | $166M | $153M | $128M | $151M | $144M | $149M | $152M | $164M | $148M | $109M | $121M | $139M | $134M | $94M | $132M | $142M | $146M | $110M | $128M | $117M | $120M | $95M | $117M | $121M | $118M | $86M | $103M | $114M | $102M | $117M | $99M | $171M | $103M | $267M | $99M | $105M | $106M | $60M | $55M | $51M | $52M | $46M | $47M | $48M | $45M | $45M | $43M | $46M | $45M | $92M | $88M | $93M | $86M | $89M | $82M | $86M | $77M | $82M | $74M | $78M | $70M | -$375M | $232M | $209M | $230M | $245M | $239M | $201M | $259M | $250M | $395M | $299M | $354M | $396M | $367M | $449M | $419M | $421M | $836M | $707M | $651M | $553M | $605M | $318M | $281M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $90M | $106M | $101M | $99M | $96M | $96M | $109M | $102M | $97M | $95M | $79M | $89M | $93M | $80M | $83M | $84M | $84M | $89M | $89M | $82M | $79M | $86M | $75M | $63M | $74M | $71M | $67M | $74M | $78M | $71M | $163M | $49M | $141M | $138M | $141M | $136M | $145M | $148M | $149M | $132M | $125M | $127M | $136M | $123M | $126M | $122M | $139M | $114M | $123M | $108M | $117M | $103M | $119M | $105M | $267M | $99M | $107M | $107M | $60M | $55M | $51M | $52M | $46M | $47M | $48M | $45M | $45M | $43M | $46M | $45M | $48M | $48M | $47M | $47M | $48M | $46M | $45M | $45M | $45M | $40M | $45M | $34M | $41M | $42M | $47M | $38M | $43M | $35M | $35M | $35M | $39M | $37M | $36M | $36M | $43M | $33M | $33M | $38M | $56M | $30M | $37M | $28M | $32M | $36M | $34M | $35M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | $107M | $99M | $95M | $85M | $101M | $93M | $90M | $83M | $85M | $90M | $74M | $80M | $76M | $80M | $78M | $65M | $77M | $73M | $82M | $78M | $86M | $77M | -$54M | $72M | -$2M | -$4M | -$47M | -$4M | -$3M | -$2M | -$39M | -$4M | -$8M | -$7M | -$41M | -$6M | -$5M | -$4M | -$53M | -$11M | -$9M | -$6M | $0 | -$4M | $52M | -$2M | - | - | -$2M | -$1M | - | - | - | - | - | - | - | - | - | - | - | - | $44M | $40M | $46M | $39M | $41M | $36M | $41M | $32M | $37M | $34M | $33M | $36M | -$416M | $190M | $162M | $192M | $202M | $204M | $166M | $224M | $211M | $358M | $263M | $318M | $353M | $334M | $416M | $381M | $365M | $806M | $670M | $623M | $521M | $569M | $284M | $246M |
Operating Income | $121M | $107M | $95M | $174M | $118M | $168M | $88M | $146M | $116M | $162M | $113M | $85M | $81M | $117M | $87M | $92M | $112M | $106M | $101M | $83M | $61M | $133M | $81M | -$16M | $71M | $133M | $97M | $88M | $57M | $111M | $75M | $91M | $80M | $100M | $108M | $78M | $69M | $124M | $106M | $64M | $64M | $99M | $84M | $68M | $72M | $85M | $72M | $65M | $58M | $98M | $77M | $53M | -$11M | $87M | $71M | $82M | $61M | $88M | $69M | $68M | $57M | $115M | $59M | $90M | $57M | $61M | $38M | $62M | $45M | $63M | $57M | $21M | $76M | $63M | $55M | $45M | $79M | $90M | $72M | $26M | $59M | $381M | $51M | $36M | $32M | $53M | $44M | $20M | $38M | $48M | $43M | $19M | $28M | $34M | $27M | $24M | $33M | $51M | $30M | $11M | $43M | $50M | $61M | $53M | $41M | -$346M |
| -$41M | -$53M | -$55M | -$51M | -$44M | -$46M | -$44M | -$41M | -$37M | -$40M | -$30M | -$32M | -$32M | -$29M | -$33M | -$22M | -$35M | -$35M | -$30M | -$28M | -$25M | -$28M | -$25M | -$28M | -$27M | -$34M | -$29M | -$27M | -$29M | -$27M | -$32M | -$29M | -$28M | -$28M | -$26M | -$25M | -$27M | -$28M | -$27M | -$24M | -$18M | -$21M | -$21M | -$24M | -$22M | -$25M | -$14M | -$11M | -$13M | -$20M | -$19M | -$18M | -$22M | -$22M | -$22M | -$26M | -$26M | -$24M | -$24M | -$30M | -$26M | -$24M | -$24M | -$20M | -$25M | -$24M | -$26M | -$15M | -$16M | -$26M | -$8M | -$4M | $1M | -$3M | -$2M | $2M | $4M | $4M | -$12M | $7M | $2M | $3M | -$1M | -$2M | $1M | $3M | $0 | $7M | $2M | $2M | $5M | -$3M | $5M | $4M | -$1M | - | - | $3M | -$45M | $2M | $4M | - | $2M | -$3M | $3M | $5M | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $61M | $60M | $59M | $60M | $57M | $56M | $55M | $53M | $52M | $51M | $46M | $42M | $41M | $44M | $41M | $39M | $38M | $38M | $37M | $33M | $33M | $34M | $34M | $35M | $34M | $33M | $33M | $32M | $31M | $32M | $31M | $31M | $31M | $31M | $30M | $30M | $30M | $30M | $30M | $28M | $27M | $27M | $28M | $28M | $28M | $30M | $25M | $23M | $23M | $25M | $26M | $25M | $25M | $25M | $26M | $27M | $27M | $28M | $28M | $27M | $28M | $27M | $28M | $27M | $26M | $29M | $28M | $25M | $26M | $25M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $20M | $7M | $4M | $9M | $13M | $10M | $11M | $12M | $15M | $11M | $16M | $10M | $9M | $15M | $8M | $17M | $3M | $3M | $7M | $5M | $8M | $6M | $9M | $7M | $7M | -$1M | $4M | $5M | $2M | $5M | -$1M | $2M | $3M | $3M | $4M | $5M | $3M | $2M | $3M | $4M | $9M | $6M | $7M | $4M | $6M | $5M | $11M | $12M | $10M | $5M | $7M | $7M | $3M | $3M | $4M | $1M | $1M | $4M | $4M | -$3M | $2M | $3M | $4M | $7M | $1M | $5M | $2M | $10M | $10M | -$1M | -$8M | -$4M | $1M | -$3M | -$2M | $2M | $4M | $4M | -$12M | $7M | $2M | $3M | -$1M | -$2M | $1M | $3M | $0 | $7M | $2M | $2M | $5M | -$3M | $5M | $4M | -$1M | - | - | $3M | -$45M | $2M | $4M | - | $2M | -$3M | $3M | $5M |
Income Before Tax | $80M | $54M | $40M | $123M | $74M | $122M | $44M | $105M | $79M | $122M | $83M | $53M | $49M | $88M | $54M | $70M | $77M | $71M | $71M | $55M | $36M | $105M | $56M | -$44M | $44M | $99M | $68M | $61M | $28M | $84M | $43M | $62M | $52M | $72M | $82M | $53M | $42M | $96M | $79M | $40M | $46M | $78M | $63M | $44M | $50M | $60M | $58M | $54M | $45M | $78M | $58M | $35M | -$33M | $65M | $49M | $56M | $35M | $64M | $45M | $38M | $31M | $91M | $35M | $70M | $32M | $37M | $12M | $47M | $29M | $37M | $28M | - | $56M | $39M | $36M | $32M | $69M | $82M | $56M | $16M | $45M | -$11M | $37M | $19M | $16M | $37M | $31M | $5M | $21M | $32M | $28M | -$8M | $12M | $18M | $2M | $6M | $13M | $35M | -$65M | -$7M | $29M | $30M | $51M | $30M | $25M | $38M |
Income Tax | $12M | $9M | -$1M | $20M | $12M | $22M | $6M | $11M | $7M | $13M | $15M | $6M | $10M | $14M | $3M | $12M | $13M | $11M | $5M | $5M | $4M | $9M | $4M | -$27M | $5M | $18M | $7M | $6M | $3M | $11M | -$6M | $9M | $6M | $8M | $40M | $13M | $10M | $23M | $18M | $6M | $9M | $17M | $12M | $8M | $15M | $10M | $15M | $16M | $10M | $20M | $11M | $4M | -$11M | $17M | $21M | $19M | $9M | $15M | $16M | $11M | $9M | $22M | $13M | $22M | $8M | $10M | $4M | $16M | $3M | $13M | $8M | -$1M | $17M | $11M | $12M | $12M | $23M | $27M | $16M | $6M | $18M | -$5M | $46M | $0 | $0 | -$1M | $3M | -$5M | -$1M | $0 | $0 | -$4M | -$1M | -$1M | -$4M | -$2M | -$3M | -$1M | -$32M | -$2M | $0 | -$2M | $6M | -$2M | $0 | -$1M |
Net Income | $68M | $45M | $41M | $103M | $62M | $100M | $38M | $94M | $72M | $109M | $68M | $47M | $39M | $74M | $51M | $58M | $64M | $60M | $66M | $50M | $32M | $96M | $52M | -$17M | $39M | $81M | $61M | $55M | $25M | $73M | $49M | $53M | $46M | $64M | $42M | $40M | $32M | $73M | $61M | $34M | $37M | $61M | $51M | $36M | $35M | $50M | $43M | $38M | $35M | $58M | $47M | $31M | -$22M | $48M | $28M | $37M | $26M | $49M | $29M | $27M | $22M | $69M | $22M | $48M | $24M | $27M | $8M | $31M | $26M | $24M | $20M | - | $39M | $28M | $24M | $20M | $46M | $55M | $40M | $10M | $27M | -$6M | -$9M | $19M | $16M | $38M | $28M | $10M | $22M | $32M | $28M | -$4M | $13M | $21M | $6M | $8M | $16M | $36M | -$33M | -$5M | $29M | $43M | $45M | $32M | $25M | $39M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | - | - | $0 | $1M | $0 | $0 | $0 | $0 | $0 | $1M | $0 | $1M | $0 | $0 | $0 | $0 | - | - | $3M | $1M | $0 | $0 | $0 | $1M | -$2M | $7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2M | -$7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $68M | $45M | $41M | $103M | $62M | $100M | $38M | $94M | $72M | $109M | $68M | $47M | $39M | $74M | $51M | $58M | $64M | $60M | $66M | $50M | $32M | $96M | $52M | -$17M | $39M | $81M | $61M | $55M | $25M | $73M | $49M | $53M | $46M | $64M | $42M | $40M | $32M | $73M | $61M | $34M | $37M | $61M | $51M | $36M | $35M | $50M | $43M | $39M | $35M | $58M | $47M | $31M | -$22M | $49M | $28M | $38M | $26M | $49M | $29M | $27M | $22M | $69M | $25M | $49M | $24M | $27M | $8M | $32M | $22M | $38M | $20M | - | $39M | $28M | $24M | $20M | $46M | $55M | $40M | $10M | $27M | -$6M | -$9M | $19M | $16M | $38M | $28M | $10M | $22M | $32M | $28M | -$4M | $13M | $21M | $6M | $8M | $16M | $36M | -$33M | -$5M | $29M | $43M | $45M | $32M | $25M | $39M |
Shares Outstanding (Basic) | 115.73M | 115.64M | - | 110.17M | 109.52M | 109.42M | - | 103.85M | 103.03M | 101.3M | - | 100.85M | 97.09M | 91.84M | - | 89.26M | 89.23M | 89.4M | - | 89.41M | 89.55M | 89.56M | - | 89.51M | 89.49M | 89.43M | - | 89.37M | 89.36M | 89.31M | - | 89.24M | 89.22M | 89.16M | 89.06M | 89.07M | 89.06M | 89M | 88.93M | 88.92M | 88.9M | 88.83M | 88.77M | 88.77M | 80.75M | 78.27M | 78.21M | 78.2M | 78.18M | 78.99M | - | 77.64M | 75.94M | 75.61M | - | 75.53M | 75.51M | 75.42M | - | 75.34M | 75.33M | 75.32M | - | 75.3M | 75.28M | 75.23M | - | 75.18M | 75.13M | 65.52M | - | 62.55M | 62.53M | 62.53M | - | 62.52M | 62.51M | 62.51M | - | 62.5M | 62.5M | 62.5M | - | 62.5M | 62.5M | 62.5M | - | 62.5M | 62.5M | 62.5M | - | 62.5M | 62.5M | 62.5M | - | 62.5M | 62.5M | 62.5M | - | 62.5M | 62.5M | 62.5M | - | 62.5M | 62.5M | 62.5M |
Shares Outstanding (Diluted) | 116.38M | 116.14M | - | 110.42M | 109.77M | 109.68M | - | 104.34M | 103.23M | 101.47M | - | 101.1M | 97.63M | 92.57M | - | 89.45M | 89.37M | 89.53M | - | 89.57M | 89.67M | 89.7M | - | 89.51M | 89.63M | 89.58M | - | 89.59M | 89.56M | 89.31M | - | 89.24M | 89.22M | 89.16M | 89.18M | 89.07M | 89.06M | 89M | 89.09M | 88.92M | 88.9M | 88.83M | 88.93M | 88.77M | 80.75M | 81.47M | 81.17M | 80.23M | 80.05M | 80.16M | - | 78.33M | 75.94M | 75.7M | - | 75.54M | 75.52M | 75.44M | - | 75.36M | 75.4M | 75.34M | - | 75.31M | 75.29M | 75.25M | - | 75.22M | 75.24M | 65.61M | - | 62.61M | 62.59M | 62.57M | - | 62.54M | 62.51M | 62.51M | - | 62.51M | 62.5M | 62.5M | - | 62.5M | 62.5M | 62.5M | - | 63.48M | 63.48M | 63.48M | - | 63.48M | 63.48M | 63.48M | - | 63.48M | 63.48M | 63.48M | - | 63.48M | 63.48M | 63.48M | - | 63.48M | 63.48M | 63.48M |
EPS (Basic) | $0.59 | $0.39 | - | $0.94 | $0.56 | $0.91 | - | $0.91 | $0.69 | $1.08 | - | $0.47 | $0.39 | $0.81 | - | $0.65 | $0.72 | $0.67 | - | $0.56 | $0.36 | $1.07 | - | -$0.19 | $0.44 | $0.91 | - | $0.61 | $0.28 | $0.82 | - | $0.59 | $0.51 | $0.72 | $0.48 | $0.44 | $0.36 | $0.82 | $0.68 | $0.38 | $0.42 | $0.68 | $0.57 | $0.40 | $0.44 | $0.64 | $0.57 | $0.48 | $0.44 | $0.74 | - | $0.40 | -$0.29 | $0.65 | - | $0.50 | $0.34 | $0.65 | - | $0.36 | $0.29 | $0.92 | - | $0.65 | $0.32 | $0.36 | - | $0.43 | $0.31 | $0.47 | - | $0 | $0.63 | $0.44 | - | $0.32 | $0.73 | $0.88 | - | $0.16 | $0.43 | -$0.09 | - | $0.30 | $0.26 | $0.61 | - | $0.16 | $0.35 | $0.51 | - | -$0.064 | $0.21 | $0.32 | - | $0.11 | $0.26 | $0.56 | - | -$0.096 | $0.46 | $0.67 | - | $0.50 | $0.40 | $0.61 |
EPS (Diluted) | $0.59 | $0.38 | - | $0.94 | $0.56 | $0.91 | - | $0.90 | $0.69 | $1.08 | - | $0.46 | $0.39 | $0.80 | - | $0.65 | $0.72 | $0.67 | - | $0.56 | $0.36 | $1.07 | - | -$0.19 | $0.43 | $0.91 | - | $0.61 | $0.28 | $0.82 | - | $0.59 | $0.51 | $0.72 | $0.48 | $0.44 | $0.36 | $0.82 | $0.68 | $0.38 | $0.42 | $0.68 | $0.57 | $0.40 | $0.44 | $0.62 | $0.55 | $0.47 | $0.43 | $0.73 | - | $0.40 | -$0.29 | $0.65 | - | $0.50 | $0.34 | $0.65 | - | $0.36 | $0.29 | $0.92 | - | $0.65 | $0.32 | $0.36 | - | $0.43 | $0.31 | $0.47 | - | $0 | $0.63 | $0.44 | - | $0.32 | $0.73 | $0.88 | - | $0.16 | $0.43 | -$0.09 | - | $0.30 | $0.26 | $0.61 | - | $0.16 | $0.35 | $0.50 | - | -$0.064 | $0.20 | $0.32 | - | $0.11 | $0.25 | $0.55 | - | -$0.096 | $0.46 | $0.66 | - | $0.49 | $0.39 | $0.60 |
EBIT | $141M | $114M | $99M | $183M | $131M | $178M | $99M | $158M | $131M | $173M | $129M | $95M | $90M | $132M | $95M | $109M | $115M | $109M | $108M | $88M | $69M | $139M | $90M | -$9M | $78M | $132M | $101M | $93M | $59M | $116M | $74M | $93M | $83M | $103M | $112M | $83M | $72M | $126M | $109M | $68M | $73M | $105M | $91M | $72M | $78M | $90M | $83M | $77M | $68M | $103M | $84M | $60M | -$8M | $90M | $75M | $83M | $62M | $92M | $73M | $65M | $59M | $118M | $63M | $97M | $58M | $66M | $40M | $72M | $55M | $62M | $57M | $21M | $76M | $63M | $55M | $45M | $79M | $90M | $72M | $26M | $59M | $381M | $51M | $36M | $32M | $53M | $44M | $20M | $38M | $48M | $43M | $19M | $28M | $34M | $27M | $24M | $33M | $51M | $30M | $11M | $43M | $50M | $61M | $53M | $41M | -$346M |
EBITDA | $278M | $255M | $247M | $327M | $264M | $313M | $220M | $278M | $247M | $289M | $240M | $206M | $199M | $240M | $198M | $213M | $215M | $205M | $203M | $185M | $165M | $238M | $219M | $95M | $178M | $237M | $202M | $194M | $158M | $214M | $172M | $187M | $174M | $191M | $197M | $166M | $155M | $208M | $184M | $143M | $148M | $180M | $163M | $142M | $149M | $161M | $149M | $142M | $132M | $172M | $146M | $118M | $52M | $150M | $135M | $146M | $123M | $153M | $126M | $127M | $112M | $171M | $124M | $149M | $114M | $118M | $89M | $115M | $95M | $120M | $119M | $75M | $125M | $116M | $104M | $89M | $118M | $131M | $138M | $74M | $110M | $438M | $110M | $95M | $89M | $110M | $103M | $71M | $93M | $105M | $91M | $74M | $76M | $85M | $69M | $63M | $72M | $90M | $130M | $38M | $84M | $91M | $107M | $95M | $76M | -$312M |