Molson Coors Beverage Company Class B Common Stock(TAP:US)
Market Cap$7.292B
Key Metrics
Price$39.03
Revenue (TTM)$11.084B
Holders Revenue (TTM)$919.4M
Gross Profit (TTM)$4.102B
Earnings (TTM)-$2.306B
EBITDA (TTM)$2.334B
Op. Margin (TTM)13.32%
Dividend Yield5.04%
Holders Yield12.61%
Cash on hand$2.128B
Total Assets$24.359B
Net Assets$10.409B
Total Debt$7.71B
Key Metrics
Price$39.03
Revenue (TTM)$11.084B
Holders Revenue (TTM)$919.4M
Gross Profit (TTM)$4.102B
Earnings (TTM)-$2.306B
EBITDA (TTM)$2.334B
Op. Margin (TTM)13.32%
Dividend Yield5.04%
Holders Yield12.61%
Cash on hand$2.128B
Total Assets$24.359B
Net Assets$10.409B
Total Debt$7.71B
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 | $3.097B | $2.351B | $2.662B | $2.974B | $3.201B | $2.304B | $2.736B | $3.043B | $3.252B | $2.596B | $2.791B | $3.298B | $3.267B | $2.346B | $2.63B | $2.935B | $2.922B | $2.215B | $2.619B | $2.823B | $2.939B | $1.898B | $2.294B | $2.754B | $2.503B | $2.103B | $2.486B | $2.842B | $2.948B | $2.303B | $2.419B | $2.934B | $3.085B | $2.332B | $2.58B | $2.883B | $3.091B | $2.449B | $2.294B | $947.6M | $986.2M | $657.2M | $844.4M | $1.017B | $1.006B | $700M | $973.8M | $1.168B | $1.189B | $816M | $1.028B | $1.171B | $1.178B | $828.5M | $1.03B | $1.196B | $999.4M | $691.4M | $937.3M | $954.4M | $933.6M | $690.4M | $835.1M | $875M | $883.3M | $661M | $820.8M | $853.7M | $798.9M | $559M | $739.1M | $921.1M | $1.757B | $1.357B | $1.6B | $1.685B | $1.676B | $1.229B | $1.531B | $1.577B | $1.583B | $1.154B | $1.235B | $1.527B | $1.547B | $1.048B | $1.127B | $1.104B | $1.15B | $923.99M | $1.023B | $1.049B | $1.1B | $828.14M | $981.13M | $1.002B | $1.048B | $745.82M | $558.4M | $634.66M | $692.7M | $543.7M | $732.54M | $603.28M | $614.15M | $464.45M | $497.19M | $544.03M | $575.57M | $439.86M | $444.08M | $499.36M | $541.94M | $414.15M | $412.63M | $489.7M | $520.83M | $399M | $407.57M | $453.51M | $502.43M | $368.73M | $381.4M | $455.35M | $457.44M | $348.39M | $356.42M | $555.58M | $432.22M | $318.45M | $337.3M | $535.63M | $412.87M | $295.98M | $16.8M | $642.7M | $507.9M | $383.5M | $418.3M | $664.4M | $460M | $374.7M | $386.6M | $607.1M | $475.4M | $394.3M | $431.1M | $583.3M | $425.5M | $324.1M | $353.5M | $498M | $383.1M | $287.1M | $293.1M | $432.8M | $357.9M | $266.9M | $275.9M | $415M | $360.6M | $263.4M | $278.9M | $405.3M | $352.3M | $244.5M | $248.3M | $382.3M | $285.3M | $216.7M |
Cost of Revenue | $2.033B | $1.454B | $1.694B | $1.8B | $1.919B | $1.453B | $1.698B | $1.84B | $1.922B | $1.633B | $1.758B | $1.952B | $2.048B | $1.576B | $1.706B | $1.952B | $2.102B | $1.287B | $1.762B | $1.629B | $1.668B | $1.167B | $1.399B | $1.551B | $1.457B | $1.479B | $1.52B | $1.685B | $1.76B | $1.413B | $1.596B | $1.714B | $1.739B | $1.536B | $1.499B | $1.589B | $1.756B | $1.372B | $1.486B | $541.3M | $562.2M | $414M | $542.9M | $585.9M | $579.9M | $454.8M | $620.2M | $666.6M | $683.3M | $523.2M | $644.4M | $670M | $684.1M | $547.1M | $646.6M | $687M | $580.1M | $438.8M | $547.5M | $550.5M | $523.9M | $427.2M | $475.6M | $457.4M | $474.8M | $404.4M | $475.6M | $472.6M | $432.6M | $346.1M | $447.9M | $524.4M | $1.034B | $835M | $978.56M | $987.3M | $966.9M | $770.2M | $927.13M | $907.31M | $919.98M | $726.67M | $731.18M | $882.5M | $895.6M | $689.64M | $738.54M | $688.38M | $703.02M | $611.74M | $686.21M | $658.02M | $683.09M | $559.47M | $656.07M | $636.09M | $640.02M | $482.34M | $359.28M | $402.31M | $424.88M | $351.15M | $531.47M | $359.51M | $348.91M | $285.94M | $307.83M | $320.54M | $315.22M | $272.38M | $278.13M | $309.48M | $309.35M | $261.93M | $266.18M | $298.77M | $300.66M | $255.17M | $260.27M | $289.36M | $307.47M | $260.78M | $261.92M | $289.1M | $282.96M | $236.96M | $238.22M | $358.68M | $254.64M | $211.25M | $203.3M | $349.15M | $257.54M | $198.91M | -$5.8M | $391M | $301.3M | $234.2M | $278.7M | $410.2M | $244.3M | $224.7M | $241.5M | $371.8M | $281.3M | $248.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.063B | $897.2M | $968.3M | $1.174B | $1.282B | $850.9M | $1.038B | $1.203B | $1.33B | $963.5M | $1.033B | $1.346B | $1.219B | $770.7M | $923.7M | $983.7M | $820M | $927.8M | $857.3M | $1.194B | $1.272B | $731M | $895.2M | $1.203B | $1.047B | $623.8M | $966.2M | $1.156B | $1.189B | $890.3M | $822.7M | $1.22B | $1.346B | $795.8M | $1.081B | $1.294B | $1.336B | $1.076B | $808.4M | $406.3M | $424M | $243.2M | $301.5M | $431.5M | $425.8M | $245.2M | $353.6M | $501.4M | $505.2M | $292.8M | $384M | $501.2M | $493.9M | $281.4M | $383.6M | $508.5M | $419.3M | $252.6M | $389.8M | $403.9M | $409.7M | $263.2M | $359.5M | $417.6M | $408.5M | $256.6M | $345.2M | $381.1M | $366.3M | $212.9M | $291.2M | $396.7M | $723.8M | $521.6M | $621.75M | $698.1M | $709.3M | $458.4M | $604.16M | $669.52M | $663.05M | $427.18M | $503.41M | $644.6M | $651.26M | $358.79M | $388.76M | $415.92M | $447.19M | $312.25M | $336.67M | $390.71M | $417.29M | $268.67M | $325.06M | $365.5M | $407.75M | $263.48M | $199.12M | $232.36M | $267.82M | $192.55M | $201.07M | $243.76M | $265.24M | $178.51M | $189.37M | $223.49M | $260.35M | $167.48M | $165.95M | $189.88M | $232.6M | $152.22M | $146.45M | $190.93M | $220.16M | $143.83M | $147.3M | $164.16M | $194.96M | $107.95M | $119.48M | $166.26M | $174.48M | $111.43M | $118.2M | $196.9M | $177.58M | $107.2M | $134M | $186.48M | $155.33M | $97.08M | $22.6M | $251.7M | $206.6M | $149.3M | $139.6M | $254.2M | $215.7M | $150M | $145.1M | $235.3M | $194.1M | $145.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $718.5M | $610M | $610.9M | $686.7M | $693.1M | $653.2M | $649.7M | $684.7M | $728.5M | $654.6M | $683.2M | $746.8M | $734.9M | $615M | $575.5M | $660M | $707.6M | $675.7M | $665.1M | $664.8M | $681.7M | $542.9M | $648.3M | $634.5M | $524.5M | $629.7M | $612.9M | $690.2M | $769.7M | $655.2M | $663M | $713.9M | $744.7M | $681.1M | $765.6M | $783.8M | $782.4M | $705.3M | $753.9M | $278.9M | $313.6M | $250.9M | $262.7M | $265.2M | $283.3M | $240.6M | $282.6M | $289.6M | $327.8M | $263.9M | $296.4M | $290.8M | $319.5M | $293.9M | $272.5M | $300.6M | $304.8M | $248.2M | $259.9M | $248.2M | $272.5M | $238.4M | $264.9M | $248.9M | $261.2M | $237.5M | $247.5M | $240.7M | $230M | $182.6M | $196.6M | $236.8M | $463.2M | $436.6M | $419.67M | $461.1M | $456.9M | $396.8M | $434.16M | $434.11M | $448.28M | $388.86M | $347.34M | $430.5M | $446.4M | $337.37M | $305.36M | $312.02M | $322.06M | $283.78M | $270.52M | $281.31M | $299.81M | $254.31M | $283.62M | $276.36M | $285.24M | $218.29M | $172.95M | $197.21M | $194.62M | $169.96M | $188.93M | $192.26M | $199.13M | $157.64M | $172.69M | $184.31M | $186.64M | $149.36M | $155.4M | $176.26M | $167.94M | $137.22M | $148.61M | $159.27M | $127.35M | $129.11M | $141.02M | $130.46M | $151.4M | $110.48M | $124.33M | $136.83M | $136.24M | $110.95M | $115.34M | $164.2M | $131.01M | $95.12M | $222.9M | $162.79M | $118.64M | $85.35M | $39.7M | $153.8M | $137.6M | $110.9M | $151.3M | $176.9M | $126.5M | $108.9M | $108.7M | $152.7M | $122.1M | $101.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4M | $3.56M | $2.82M | $4M | $3.12M | $3.28M | $2.36M | $4.04M | $3.8M | $3.65M | $3.6M | $3.54M | $4.22M | $3.31M | $2.2M | - | $4.51M | $2.83M | $2.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $718.5M | $610M | $610.9M | $686.7M | $693.1M | $653.2M | $649.7M | $684.7M | $728.5M | $654.6M | $683.2M | $746.8M | $734.9M | $615M | $575.5M | $660M | $707.6M | $675.7M | $665.1M | $664.8M | $681.7M | $542.9M | $648.3M | $634.5M | $524.5M | $629.7M | $612.9M | $690.2M | $769.7M | $655.2M | $663M | $713.9M | $744.7M | $681.1M | $765.6M | $783.8M | $782.4M | $705.3M | $753.9M | $278.9M | $313.6M | $250.9M | $262.7M | $265.2M | $283.3M | $240.6M | $282.6M | $289.6M | $327.8M | $263.9M | $296.4M | $290.8M | $319.5M | $293.9M | $272.5M | $300.6M | $304.8M | $248.2M | $259.9M | $248.2M | $272.5M | $238.4M | $264.9M | $248.9M | $261.2M | $237.5M | $247.5M | $240.7M | $230M | $182.6M | $196.6M | $236.8M | $463.2M | $436.6M | $419.67M | $461.1M | $456.9M | $396.8M | $434.16M | $434.11M | $448.28M | $388.86M | $347.34M | $430.5M | $446.4M | $337.37M | $305.36M | $312.02M | $322.06M | $283.78M | $270.52M | $281.31M | $299.81M | $254.31M | $279.16M | $276.36M | $286.31M | $215.41M | $172.95M | $179.54M | $194.62M | $169.96M | $183.77M | $197.7M | $183.63M | $157.64M | $172.69M | $184.31M | $186.64M | $149.36M | $155.4M | $156.87M | $167.94M | $137.22M | $148.61M | $155.27M | $156.31M | $125.3M | $129.17M | $134.04M | $142.92M | $108.11M | $120.29M | $133.03M | $132.59M | $107.35M | $111.81M | $159.98M | $127.69M | $92.93M | $222.9M | $158.29M | $115.8M | $82.75M | $39.7M | $153.8M | $137.6M | $110.9M | $151.3M | $176.9M | $126.5M | $108.9M | $108.7M | $152.7M | $122.1M | $101.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4.47M | - | -$1.07M | $2.88M | - | $17.67M | - | - | $5.16M | -$5.44M | $15.5M | - | - | - | - | - | $0 | $19.4M | - | - | $0 | - | -$32.52M | $998K | $7.85M | -$6.71M | $5.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $344.8M | $287.2M | $357.4M | $486.8M | $588.8M | $197.7M | $387.8M | $517.8M | $601.4M | $308.9M | $349.8M | $599.4M | $484M | $155.7M | $348.2M | $323.7M | $112.4M | $252.1M | $192.2M | $528.8M | $589.8M | $188.1M | $246.9M | $568M | $522.3M | -$5.9M | $353.3M | $466M | $418.8M | $235.1M | $159.7M | $506.3M | $601.4M | $114.7M | $315.4M | $510.3M | $553.4M | $371.1M | $54.5M | $127.4M | $110.4M | -$7.7M | $38.8M | $166.3M | $142.5M | $4.6M | $71M | $211.8M | $177.4M | $28.9M | $87.6M | $210.4M | $174.4M | -$12.5M | $111.1M | $207.9M | $114.5M | $4.4M | $129.9M | $155.7M | $137.2M | $24.8M | $94.6M | $168.7M | $147.3M | $19.1M | $97.7M | $140.4M | $136.3M | $30.3M | $94.6M | $159.9M | $260.6M | $85M | $202.08M | $237M | $252.4M | $61.6M | $170M | $235.41M | $214.77M | $38.32M | $156.07M | $214.1M | $204.86M | $21.42M | $90.92M | $103.9M | $125.13M | $28.47M | $66.14M | $109.4M | $117.48M | $14.36M | $41.44M | $89.15M | $122.51M | $45.19M | $44.93M | $52.82M | $73.2M | $22.59M | $12.15M | $51.5M | $66.11M | $20.87M | $16.67M | $39.18M | $73.71M | $18.12M | $10.56M | $13.61M | $64.65M | $15M | $8.21M | $31.66M | $92.81M | $14.72M | $6.28M | $33.7M | $43.56M | -$2.52M | $10.35M | $29.42M | $38.23M | $476K | $16.81M | $32.71M | $46.57M | $12.08M | -$116.9M | $23.68M | $36.69M | $11.73M | -$14.7M | $49.7M | $34.2M | $4.2M | -$47.9M | $32.7M | $26.1M | $10.8M | $4.7M | $42.5M | $42.7M | $14.5M | -$1.299B | $583.3M | $425.5M | $324.1M | -$1.099B | $498M | $383.1M | $287.1M | -$969.1M | $432.8M | $357.9M | $266.9M | -$930.3M | $415M | $360.6M | $263.4M | -$912M | $405.3M | $352.3M | $244.5M | -$833.5M | $382.3M | $285.3M | $216.7M |
| -$1.2M | -$34.9M | -$34.9M | -$3.926B | $24.6M | $15.2M | $13.1M | -$93.3M | $9.7M | $4.9M | -$138.2M | -$6.6M | $11.7M | $5.3M | -$854.6M | $8M | $9.1M | -$15.1M | -$20.9M | $15.1M | $700K | $3.5M | -$1.519B | -$49.7M | -$50.9M | -$83.9M | -$78.5M | -$709M | $47.4M | $19.5M | -$19.5M | -$28.8M | -$1.7M | $325.9M | -$3.2M | $2.8M | -$4M | $6.4M | $2.47B | $187.4M | $147.2M | $254.1M | $35.7M | -$154.5M | $178.1M | $118.1M | $80.4M | -$213.7M | $188.1M | $176.1M | $93.9M | -$20.2M | $164M | $120.2M | $52.6M | $89.7M | $106.9M | $116M | $78.1M | $97M | $159M | $100.5M | $19.4M | $149.9M | $143.8M | $55.4M | $24.5M | $130.3M | $98.8M | $48.5M | $1.8M | $63.8M | -$136.9M | -$42.9M | -$74.65M | -$102.1M | -$35.3M | -$33.3M | -$33.72M | -$50.3M | -$57.69M | -$61.03M | -$16.38M | -$71.33M | -$65.91M | -$61.71M | $14.59M | -$6.37M | $1.84M | -$17.39M | $2.11M | -$1K | $2.91M | $3.38M | -$326K | $1.55M | -$1.5M | $2.05M | -$2.85M | $9.9M | $7.02M | $6.97M | -$12.9M | $9.57M | -$11.12M | $3.23M | -$3.63M | -$3.53M | $1.77M | $1.44M | $2.47M | -$18.12M | $163K | $1.05M | $6.27M | -$519K | $31.54M | -$2.08M | -$2.81M | $6.71M | -$7.81M | -$2.58M | $24.35M | -$2.3M | -$1.34M | -$2.04M | $23.6M | -$1.27M | -$2.57M | $156K | $13.7M | -$3.7M | -$2.9M | -$3.37M | $15.3M | -$6.6M | -$4.6M | -$2.8M | $900K | $1.4M | $300K | -$600K | -$32.5M | -$3.7M | -$1.4M | -$2.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $3.58M | - | - | - | $4.69M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $36.5M | $23.9M | $25.4M | $24.4M | $34.3M | $22.5M | $19.9M | $19.9M | $34.7M | $25.6M | $27M | $27.8M | $50.95M | $24.2M | $24.9M | $26.3M | $45.95M | $28.27M | $36.89M | $31.96M | $29M | $31.31M | $27.7M | $19.58M | - | $12.27M | - | $20.22M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$1.2M | -$34.9M | -$34.9M | -$3.926B | $24.6M | $15.2M | $13.1M | -$93.3M | $9.7M | $4.9M | -$138.2M | -$6.6M | $11.7M | $5.3M | -$854.6M | $8M | $9.1M | -$15.1M | -$20.9M | $15.1M | $700K | $3.5M | -$1.519B | -$49.7M | -$50.9M | -$83.9M | -$78.5M | -$709M | $47.4M | $19.5M | -$19.5M | -$28.8M | -$1.7M | $325.9M | -$3.2M | $2.8M | -$4M | $6.4M | $2.47B | $187.4M | $147.2M | $254.1M | $35.7M | -$154.5M | $178.1M | $118.1M | $80.4M | -$213.7M | $188.1M | $176.1M | $93.9M | -$20.2M | $164M | $120.2M | $52.6M | $89.7M | $106.9M | $116M | $78.1M | $97M | $159M | $100.5M | $55.9M | $173.8M | $169.2M | $79.8M | $58.8M | $152.8M | $118.7M | $68.4M | $36.5M | $89.4M | -$109.9M | -$15.1M | -$23.7M | -$77.9M | -$10.4M | -$7M | $12.23M | -$22.03M | -$20.8M | -$29.07M | $12.62M | -$40.02M | -$38.21M | -$45.71M | $14.59M | $5.9M | $1.84M | -$1.86M | $2.11M | -$1K | $2.91M | $3.38M | -$326K | $1.55M | -$1.5M | $2.05M | -$2.85M | $9.9M | $7.02M | $6.97M | -$12.9M | $9.57M | -$11.12M | $3.23M | -$3.63M | -$3.53M | $1.77M | $1.44M | $2.47M | -$18.12M | $163K | $1.05M | $6.27M | -$519K | $31.54M | -$2.08M | -$2.81M | $6.71M | -$7.81M | -$2.58M | $24.35M | -$2.3M | -$1.34M | -$2.04M | $23.6M | -$1.27M | -$2.57M | $156K | $13.7M | -$3.7M | -$2.9M | -$3.37M | $15.3M | -$6.6M | -$4.6M | -$2.8M | $900K | $1.4M | $300K | -$600K | -$32.5M | -$3.7M | -$1.4M | -$2.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $283.1M | $194.7M | $266.3M | -$3.496B | $554.9M | $156.3M | $346.3M | $331.4M | $559.9M | $265.4M | $165.5M | $544M | $441.1M | $101.9M | -$564.1M | $273M | $54.9M | $173.7M | $109.5M | $480.6M | $522.6M | $126.3M | -$1.337B | $450.4M | $401.7M | -$158.7M | $206.6M | -$308.6M | $400.6M | $181.3M | $69.3M | $410.1M | $523M | $357.4M | $227.3M | $440.5M | $460.2M | $280.9M | $2.434B | $223.4M | $196.9M | $180.7M | $42.2M | -$15M | $290M | $93.5M | $120.6M | -$33.2M | $329.3M | $169.6M | $145.3M | $172.4M | $297.2M | $32.8M | $128.5M | $243.2M | $123.8M | $96.6M | $181.8M | $225.4M | $268.5M | $98.5M | $124.8M | $318.6M | $291.1M | $74.5M | $132.9M | $270.7M | $235.1M | $78.8M | $113.7M | $223.7M | $123.7M | $42.1M | $154.02M | $134.9M | $217.1M | $28.3M | $152.57M | $185.11M | $157.08M | -$22.71M | $157.19M | $142.77M | $138.95M | -$43.87M | $85.63M | $97.54M | $113.94M | $11.08M | $53.91M | $95.76M | $102.89M | $1.26M | $30.33M | $74.58M | $106.73M | $44.97M | $25.51M | $62.72M | $80.22M | $29.56M | $19.31M | $55.63M | $70.49M | $24.1M | $19.98M | $35.65M | $75.48M | $19.56M | $15.35M | $14.89M | $64.82M | $16.04M | $10.28M | $31.14M | $91.83M | $13.64M | $6.93M | $32.2M | $40.95M | -$5.11M | $8.98M | $27.72M | $36.89M | -$1.57M | $16.54M | $31.44M | $44.01M | $12.23M | -$118.9M | $19.99M | $33.79M | $8.36M | -$15.5M | $43.2M | $29.5M | $1.4M | -$47.6M | $34.3M | $26.3M | $10.2M | -$28.2M | $38.8M | $41.2M | $12.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $61.5M | $44.6M | $57M | -$558.6M | $130.6M | $33.2M | $52.6M | $102.6M | $134.6M | $55.5M | $60M | $112.4M | $95M | $28.7M | $25.7M | $54.9M | $7M | $36.4M | $27.1M | $26.8M | $132.3M | $44.3M | $36.6M | $104M | $204.5M | -$43.3M | $40.4M | $90.7M | $70.4M | $32.2M | -$6.4M | $64.5M | $92.2M | $74.9M | -$386.1M | $147.4M | $125.2M | $65.9M | $993.2M | $19.6M | $21.2M | $16.7M | $7.9M | -$27.3M | $58.4M | $12.8M | $27.1M | $700K | $36.4M | $4.8M | $13.7M | $37.2M | $30M | $2M | $68.8M | $42.5M | $25.9M | $17.3M | $9M | $31.1M | $43.2M | $16.1M | $14.1M | $60.7M | $52.2M | $11.7M | -$86M | $25.3M | $47.3M | -$1.3M | $22.4M | $54.9M | $26.5M | -$6.6M | -$23.86M | -$5.7M | $28.5M | $5.3M | $37.18M | $57.63M | -$4.97M | -$7.44M | $21.17M | $7.37M | $37.42M | -$15.69M | $25.57M | $29.43M | $36.5M | $3.73M | $17.83M | $34.33M | $26.55M | $454K | $10.11M | $27.96M | $39.11M | $17.76M | $9.65M | $23.8M | $30.37M | $11.23M | $7.35M | $21.14M | $22.14M | $9.28M | $7.74M | $13.81M | $29.25M | $7.58M | $5.98M | $5.81M | $25.28M | $6.26M | $4.53M | $13.7M | $40.82M | $5.59M | $2.97M | $13.52M | $17.15M | -$2.1M | $3.7M | $11.23M | $15.45M | -$648K | $6.6M | $14.1M | $20.1M | $5.3M | -$43.9M | $10.4M | $14.9M | $3.7M | -$7.8M | $18.4M | $11.7M | $600K | -$24.7M | $9.9M | $10.2M | $3.9M | -$10.7M | $15.3M | $16.1M | $4.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $221.6M | $150.1M | $209.3M | -$2.937B | $424.3M | $123.1M | $293.7M | $228.8M | $425.3M | $209.9M | $105.5M | $431.6M | $346.1M | $73.2M | -$589.8M | $218.1M | $47.9M | $137.3M | $82.4M | $453.8M | $390.3M | $82M | -$1.374B | $346.4M | $197.2M | -$115.4M | $166.2M | -$399.3M | $330.2M | $149.1M | $75.7M | $345.6M | $430.8M | $282.5M | $614.1M | $293.1M | $335M | $215M | $1.441B | $203.8M | $173.9M | $163.5M | $33.7M | $15.2M | $231.3M | $82.6M | $94.4M | -$32.6M | $293.1M | $162.9M | $131.9M | $136.1M | $268.9M | $29.9M | $59.6M | $201.4M | $98.7M | $79.4M | $173.6M | $197M | $223.8M | $82.7M | $109.2M | $257M | $238.3M | $105.4M | $222.8M | $236.4M | $187.8M | $76.2M | $97.3M | $172M | $84.8M | $39.7M | $174.85M | $140.2M | $189.2M | $8.2M | $102.53M | $140.89M | $160.63M | -$26.94M | $40.52M | $112.61M | $44.61M | -$31.96M | $60.06M | $68.11M | $77.44M | $7.35M | $36.08M | $61.43M | $76.34M | $806K | $20.22M | $46.62M | $67.62M | $27.2M | $15.87M | $38.92M | $49.85M | $18.33M | $11.96M | $34.49M | $48.34M | $14.82M | $12.24M | $21.84M | $46.23M | $11.98M | $9.38M | $9.08M | $39.54M | $9.79M | $5.76M | $17.44M | $51.02M | $8.05M | $3.96M | $18.68M | $23.8M | -$3.01M | $5.28M | $16.49M | $21.44M | -$917K | $9.94M | $17.34M | $23.91M | $6.93M | -$75M | $9.59M | $18.89M | $4.66M | -$46.7M | $24.8M | $19.1M | $800K | -$22.9M | $24.4M | $16.1M | $6.3M | -$17.5M | $23.5M | $25.1M | $7.7M | -$20M | $21M | $16.9M | -$4.8M | $2.3M | $21.6M | $19.3M | $3.7M | $3.6M | $20.1M | $17.5M | $7M | $4M | $18.8M | $29.4M | $7.2M | $7.8M | $17.8M | $27.1M | $600K | $200K | $20.3M | $16.9M | $7.3M |
Minority Interests | $10.1M | $1.2M | $29M | $9.3M | $4.4M | -$2.1M | -$5.9M | -$29M | $1.7M | -$2.1M | -$2.2M | -$900K | -$3.7M | -$700K | -$700K | -$1.7M | -$600K | $14.2M | -$2.4M | -$800K | -$1.7M | $2.1M | $4.1M | -$3.6M | -$2.2M | -$1.6M | -$2.5M | -$3.5M | -$800K | $2.3M | $300K | -$7.3M | -$6.7M | -$4.4M | -$4.5M | -$6.1M | -$5.1M | -$6.5M | -$2.2M | -$1.3M | -$1.6M | -$800K | -$900K | $1.4M | -$2.3M | -$1.5M | -$300K | -$1.8M | -$2.2M | $500K | -$400K | -$1.8M | -$1.6M | -$1.4M | $400K | -$3M | $6.4M | $100K | -$400K | $400K | -$1M | $200K | $600K | -$900K | -$1.1M | -$800K | -$700K | -$1.1M | -$500K | -$500K | -$600K | -$700K | -$5.4M | -$5.4M | -$1.7M | -$5.5M | -$4.3M | -$3.8M | -$3.29M | -$5.1M | -$4.4M | -$3.3M | -$18.14M | -$4.41M | -$6.06M | -$2.22M | -$4.34M | -$3.97M | -$5.41M | -$2.51M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $231.7M | $151.3M | $238.3M | -$2.928B | $428.7M | $121M | $287.8M | $199.8M | $427M | $207.8M | $103.3M | $430.7M | $342.4M | $72.5M | -$590.5M | $216.4M | $47.3M | $151.5M | $80M | $453M | $388.6M | $84.1M | -$1.37B | $342.8M | $195M | -$117M | $163.7M | -$402.8M | $329.4M | $151.4M | $76M | $338.3M | $424.1M | $278.1M | $609.6M | $287M | $329.9M | $208.5M | $1.438B | $202.5M | $172.3M | $162.7M | $32.8M | $16.6M | $229M | $81.1M | $94.1M | -$34.4M | $290.9M | $163.4M | $131.5M | $134.3M | $267.3M | $28.5M | $60M | $198.4M | $105.1M | $79.5M | $173.2M | $197.4M | $222.8M | $82.9M | $109.8M | $256.1M | $237.2M | $104.6M | $222.1M | $235.3M | $187.3M | $75.7M | $96.7M | $171.3M | $79.4M | $34.3M | $173.15M | $134.7M | $184.9M | $4.4M | $99.25M | $135.79M | $156.23M | -$30.24M | $22.38M | $108.2M | $38.55M | -$34.18M | $55.72M | $64.14M | $72.04M | $4.84M | $36.08M | $61.43M | $76.34M | $806K | $20.22M | $46.62M | $67.62M | $27.2M | $15.87M | $38.92M | $49.85M | $18.33M | $11.96M | $34.49M | $48.34M | $14.82M | $12.24M | $21.84M | $46.23M | $11.98M | $9.38M | $9.08M | $39.54M | $9.79M | $5.76M | $17.44M | $51.02M | $8.05M | $3.96M | $18.68M | $23.8M | -$3.01M | $5.28M | $16.49M | $21.44M | -$917K | $9.94M | $17.34M | $23.91M | $6.93M | -$75M | $9.59M | $18.89M | $4.66M | -$46.7M | $24.8M | $19.1M | $800K | -$22.9M | $24.4M | $16.1M | $6.3M | -$17.5M | $23.5M | $25.1M | $7.7M | -$20M | $21M | $16.9M | -$4.8M | $2.3M | $21.6M | $19.3M | $3.7M | $3.6M | $20.1M | $17.5M | $7M | $4M | $18.8M | $29.4M | $7.2M | $7.8M | $17.8M | $27.1M | $600K | $200K | $20.3M | $16.9M | $7.3M |
Shares Outstanding (Basic) | 187.5M | 188.9M | 195.1M | 197.9M | 200.5M | 203M | 205.3M | 207.2M | 210M | 212.7M | 215M | 216.1M | 216.4M | 216.5M | 216.6M | 216.8M | 217M | 217.2M | 217.2M | 217.2M | 217.1M | 217M | - | 216.9M | 216.9M | 216.7M | 216.7M | 216.6M | 216.6M | 216.5M | 216.1M | 216M | 216M | 215.8M | 215.5M | 215.5M | 215.4M | 215M | 214.8M | 214.8M | 214.7M | 203.6M | 184.5M | 185M | 185.7M | 185.8M | 185.3M | 185.1M | 184.8M | 184.3M | 183.9M | 183.5M | 182.9M | 181.7M | 181.3M | 181M | 180.8M | 180.3M | - | 185M | 187.1M | 186.9M | - | 186M | 185.7M | 185.5M | - | 184.6M | 184.2M | 183.8M | - | 183.5M | 182.4M | 181M | - | 179.4M | 178.9M | 176.1M | - | 344.64M | 171.91M | 171.37M | - | 170.65M | 170.64M | 126.21M | - | 74.68M | 74.32M | 73.33M | - | 72.68M | 72.64M | 72.63M | - | 72.39M | 72.23M | 71.95M | - | 74.14M | 74.57M | 74.41M | - | 73.72M | 73.42M | 73.33M | - | 73.49M | 73.48M | 73.32M | - | 72.44M | 72.32M | 72.84M | - | 73.98M | 74.78M | 75.56M | - | 76.04M | 76.03M | 76.02M | - | 76.23M | 76.7M | 76.66M | - | 76.61M | 76.55M | 76.43M | - | 76.2M | 75.74M | 75.5M | - | 75.15M | 74.9M | 80M | - | 75.08M | 74.88M | 74.12M | - | 74.6M | 73.82M | 73.33M | - | 73.49M | 73.4M | 73.39M | - | 73.22M | 73.21M | 73.19M | - | 72.93M | 72.67M | 72.65M | - | 72.49M | 71.91M | 70.8M | - | 70.31M | 70.02M | 70.02M | - | 70.02M | 70.02M | 70.02M |
Shares Outstanding (Diluted) | 187.7M | 189.4M | 195.7M | 197.9M | 201.2M | 204M | 206.5M | 208M | 210.8M | 214.2M | 216.6M | 217.6M | 217.8M | 217.3M | 216.6M | 217.6M | 217.8M | 217.8M | 217.6M | 217.6M | 217.6M | 217.4M | - | 217M | 217M | 216.7M | 217M | 216.6M | 216.9M | 216.9M | 216.7M | 216.6M | 216.5M | 216.6M | 216.5M | 216.5M | 216.4M | 216.5M | 216.4M | 216.3M | 216M | 205.1M | 185.7M | 186M | 186.5M | 186.9M | 186.5M | 185.1M | 185.9M | 185.5M | 185M | 184.6M | 184.1M | 182.9M | 182.2M | 182M | 181.6M | 181.7M | - | 186.2M | 188.8M | 188.7M | - | 187.4M | 187.4M | 187.2M | - | 186.2M | 185.4M | 184.9M | - | 185.7M | 186M | 184.5M | - | 181.7M | 181.2M | 178.2M | - | 347.13M | 173.05M | 171.37M | - | 171.8M | 171.86M | 126.21M | - | 76.25M | 75.72M | 74.55M | - | 73.15M | 73.05M | 73.12M | - | 73.07M | 73.37M | 72.54M | - | 74.47M | 75.04M | 75.38M | - | 75.11M | 74.67M | 74.43M | - | 74.87M | 74.87M | 75.1M | - | 74.95M | 74.64M | 74.83M | - | 76.21M | 74.78M | 75.56M | - | 76.04M | 76.03M | 76.02M | - | 76.23M | 76.7M | 76.66M | - | 76.61M | 76.55M | 76.43M | - | 76.2M | 75.74M | 75.5M | - | 75.15M | 74.9M | 80M | - | 75.08M | 74.88M | 74.12M | - | 74.6M | 73.82M | 73.33M | - | 73.49M | 73.4M | 73.39M | - | 73.22M | 73.21M | 73.19M | - | 72.93M | 72.67M | 72.65M | - | 72.49M | 71.91M | 70.8M | - | 70.31M | 70.02M | 70.02M | - | 70.02M | 70.02M | 70.02M |
EPS (Basic) | $1.24 | $0.80 | $1.22 | -$14.79 | $2.14 | $0.60 | $1.40 | $0.96 | $2.03 | $0.98 | $0.48 | $1.99 | $1.58 | $0.33 | -$2.73 | $1 | $0.22 | $0.70 | $0.37 | $2.09 | $1.79 | $0.39 | - | $1.58 | $0.90 | -$0.54 | $0.76 | -$1.86 | $1.52 | $0.70 | $0.35 | $1.57 | $1.96 | $1.29 | $2.73 | $1.33 | $1.53 | $0.97 | $6.70 | $0.94 | $0.80 | $0.80 | $0.18 | $0.09 | $1.23 | $0.44 | $0.50 | -$0.19 | $1.57 | $0.89 | $0.72 | $0.74 | $1.46 | $0.16 | $0.33 | $1.09 | $0.58 | $0.44 | - | $1.06 | $1.19 | $0.44 | - | $1.38 | $1.28 | $0.56 | - | $1.27 | $1.02 | $0.41 | - | $0.95 | $0.43 | $0.19 | - | $0.75 | $1.03 | $0.03 | - | $0.40 | $0.91 | -$0.18 | - | $0.64 | $0.23 | -$0.27 | - | $0.86 | $0.97 | $0.065 | - | $0.85 | $1.05 | $0.01 | - | $0.65 | $0.94 | $0.38 | - | $0.53 | $0.67 | $0.25 | - | $0.47 | $0.66 | $0.20 | - | $0.30 | $0.63 | $0.17 | - | $0.13 | $0.55 | $0.14 | - | $0.24 | $0.68 | $0.11 | - | $0.25 | $0.32 | -$0.04 | - | $0.22 | $0.28 | -$0.01 | - | $0.23 | $0.32 | $0.09 | - | $0.13 | $0.25 | $0.06 | - | $0.33 | $0.26 | $0.01 | - | $0.33 | $0.22 | $0.085 | - | $0.32 | $0.34 | $0.11 | - | $0.29 | $0.23 | -$0.065 | - | $0.30 | $0.27 | $0.05 | - | $0.28 | $0.24 | $0.095 | - | $0.26 | $0.41 | $0.10 | - | $0.26 | $0.39 | $0.01 | - | $0.29 | $0.24 | $0.11 |
EPS (Diluted) | $1.23 | $0.80 | $1.22 | -$14.79 | $2.13 | $0.59 | $1.39 | $0.96 | $2.03 | $0.97 | $0.48 | $1.98 | $1.57 | $0.33 | -$2.73 | $0.99 | $0.22 | $0.70 | $0.37 | $2.08 | $1.79 | $0.39 | - | $1.58 | $0.90 | -$0.54 | $0.75 | -$1.86 | $1.52 | $0.70 | $0.35 | $1.56 | $1.96 | $1.28 | $2.72 | $1.33 | $1.52 | $0.96 | $6.65 | $0.94 | $0.80 | $0.80 | $0.18 | $0.09 | $1.23 | $0.43 | $0.50 | -$0.19 | $1.56 | $0.88 | $0.71 | $0.73 | $1.45 | $0.16 | $0.33 | $1.09 | $0.57 | $0.44 | - | $1.06 | $1.18 | $0.44 | - | $1.37 | $1.27 | $0.56 | - | $1.26 | $1.01 | $0.41 | - | $0.94 | $0.42 | $0.19 | - | $0.74 | $1.02 | $0.03 | - | $0.39 | $0.91 | -$0.18 | - | $0.63 | $0.23 | -$0.27 | - | $0.84 | $0.95 | $0.065 | - | $0.84 | $1.05 | $0.01 | - | $0.64 | $0.92 | $0.38 | - | $0.53 | $0.67 | $0.25 | - | $0.46 | $0.65 | $0.20 | - | $0.29 | $0.62 | $0.16 | - | $0.12 | $0.53 | $0.13 | - | $0.23 | $0.68 | $0.11 | - | $0.25 | $0.32 | -$0.04 | - | $0.22 | $0.28 | -$0.01 | - | $0.23 | $0.32 | $0.09 | - | $0.13 | $0.25 | $0.06 | - | $0.33 | $0.26 | $0.01 | - | $0.33 | $0.22 | $0.085 | - | $0.32 | $0.34 | $0.11 | - | $0.29 | $0.23 | -$0.065 | - | $0.30 | $0.27 | $0.05 | - | $0.28 | $0.24 | $0.095 | - | $0.26 | $0.41 | $0.10 | - | $0.26 | $0.39 | $0.01 | - | $0.29 | $0.24 | $0.11 |
EBIT | $344.8M | $287.2M | -$3.543B | $486.8M | $588.8M | $197.7M | $357.6M | $517.8M | $601.4M | $308.9M | $247.4M | $599.4M | $484M | $155.7M | -$500.1M | $323.7M | $112.4M | $252.1M | $192.6M | $528.8M | $589.8M | $188.1M | -$1.454B | $568M | $522.3M | -$5.9M | -$359.1M | $466M | $418.8M | $235.1M | $443.6M | $506.3M | $601.4M | $114.7M | $293.2M | $510.3M | $553.4M | $371.1M | $3.077B | $127.4M | $110.4M | -$7.7M | $217.6M | $166.3M | $142.5M | $4.6M | $313.2M | $211.8M | $177.4M | $28.9M | $459.2M | $210.4M | $174.4M | -$12.5M | $461.6M | $207.9M | $114.5M | $4.4M | $575.2M | $155.7M | $137.2M | $24.8M | $161.3M | $168.7M | $147.3M | $19.1M | $167.2M | $293.2M | $255M | $98.7M | $148.4M | $249.3M | $150.7M | $69.9M | $204.97M | $159.1M | $242M | $54.6M | $198.52M | $213.38M | $193.97M | $9.25M | $186.19M | $174.08M | $166.65M | -$24.29M | $90.92M | $109.81M | $125.13M | $31.3M | $66.14M | $109.4M | $117.48M | $14.36M | $41.44M | $89.15M | $122.51M | $45.19M | $44.93M | $52.82M | $73.2M | $22.59M | $12.15M | $51.5M | $66.11M | $20.87M | $16.67M | $39.18M | $73.71M | $18.12M | $10.56M | $13.61M | $64.65M | $15M | $8.21M | $31.66M | $92.81M | $14.72M | $6.28M | $33.7M | $43.56M | -$2.52M | $10.35M | $29.42M | $38.23M | $476K | $16.81M | $32.71M | $46.57M | $12.08M | -$116.9M | $23.68M | $36.69M | $11.73M | -$14.7M | $49.7M | $34.2M | $4.2M | -$47.9M | $32.7M | $26.1M | $10.8M | $4.7M | $42.5M | $42.7M | $14.5M | -$1.299B | $583.3M | $425.5M | $324.1M | -$1.099B | $498M | $383.1M | $287.1M | -$969.1M | $432.8M | $357.9M | $266.9M | -$930.3M | $415M | $360.6M | $263.4M | -$912M | $405.3M | $352.3M | $244.5M | -$833.5M | $382.3M | $285.3M | $216.7M |
EBITDA | $557.2M | $508.8M | -$3.324B | $4.591B | $764.9M | $393.9M | $610.9M | $759M | $769M | $471.6M | $571.3M | $780.8M | $652.2M | $327.7M | $529.8M | $488.6M | $284.7M | $453.4M | $409.1M | $726.5M | $800.4M | $401.3M | $280.2M | $848.4M | $824.3M | $337.2M | -$78.7M | $1.381B | $585.7M | $461M | $695.1M | $757.5M | $827.8M | $13.6M | $505.8M | $722.7M | $768.8M | $574.9M | $804.1M | $163.6M | $225.7M | -$52.5M | $301.1M | $539.1M | $251.6M | $93.3M | $403.7M | $658M | $256.8M | $56.8M | $549.9M | $455.9M | $265.2M | $65.3M | $569.9M | $330.4M | $252.6M | $61M | $638.4M | $212.3M | $206.1M | $76.5M | $240.1M | $178M | $192.7M | $83.4M | $210.1M | $288.1M | $314.8M | $171.8M | $210M | $323.6M | $345.5M | $167.3M | $319.62M | $324.5M | $336.4M | $145M | $286.19M | $345.66M | $331.76M | $149.54M | $269.15M | $314.22M | $304.11M | $103.52M | $142.49M | $170.91M | $189.62M | $100.14M | $127.75M | $171.87M | $174.67M | $68.3M | $98.07M | $152.87M | $188.02M | $87.85M | $78.86M | $72.9M | $95.68M | $46.14M | $58.34M | $73.76M | $110.79M | $48.25M | $51.77M | $70.65M | $105.73M | $47.26M | $37.24M | $60.63M | $93.8M | $42.41M | $30.85M | $61.28M | $90.16M | $47.08M | $39.79M | $58.03M | $81.86M | $28.97M | $14.64M | $59.97M | $70.57M | $32.7M | $22.04M | $71.29M | $76.71M | $39M | -$102.6M | $64.04M | $66.8M | $42.22M | -$32.4M | $104.5M | $73.6M | $41.2M | -$12.6M | $75.9M | $88.9M | $41.7M | $68.9M | $86.3M | $73.4M | $46M | -$1.299B | $583.3M | $425.5M | $324.1M | -$1.099B | $498M | $383.1M | $287.1M | -$969.1M | $432.8M | $357.9M | $266.9M | -$930.3M | $415M | $360.6M | $263.4M | -$912M | $405.3M | $352.3M | $244.5M | -$833.5M | $382.3M | $285.3M | $216.7M |