United Therapeutics Corp.(UTHR:US)
Market Cap$22.752B
Key Metrics
Price$533.12
Revenue (TTM)$3.155B
Holders Revenue (TTM)$2.564B
Gross Profit (TTM)$2.717B
Earnings (TTM)$1.311B
EBITDA (TTM)$1.678B
Op. Margin (TTM)44.49%
Dividend Yield-
Holders Yield11.27%
Cash on hand$1.803B
Total Assets$7.22B
Net Assets$6.4B
Total Debt$0
Key Metrics
Price$533.12
Revenue (TTM)$3.155B
Holders Revenue (TTM)$2.564B
Gross Profit (TTM)$2.717B
Earnings (TTM)$1.311B
EBITDA (TTM)$1.678B
Op. Margin (TTM)44.49%
Dividend Yield-
Holders Yield11.27%
Cash on hand$1.803B
Total Assets$7.22B
Net Assets$6.4B
Total Debt$0
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $783.3M | $781.5M | $790.2M | $799.5M | $798.6M | $794.4M | $735.9M | $748.9M | $714.9M | $677.7M | $614.7M | $609.4M | $596.5M | $506.9M | $491.5M | $516M | $466.9M | $461.9M | $415.2M | $444.7M | $446.5M | $379.1M | $384.9M | $380.1M | $362M | $356.3M | $311.1M | $401.5M | $373.6M | $362.6M | $381.4M | $412.7M | $444.5M | $389.2M | $464.7M | $445.5M | $444.6M | $370.5M | $409M | $408.2M | $412.6M | $369M | $404.88M | $386.2M | $347.2M | $327.5M | $346.36M | $329.95M | $322.8M | $289.4M | $289.02M | $302.23M | $280.61M | $245.14M | $243.82M | $242.47M | $225.58M | $204.21M | $195.18M | $201.74M | $183.75M | $162.51M | $166.48M | $168.58M | $134.72M | $128.88M | $108.92M | $97.22M | $83.98M | $79.73M | $75.86M | $75.03M | $68.56M | $62.05M | $59.9M | $59.05M | $51.83M | $40.17M | $45.83M | $40.4M | $40.25M | $33.16M | $29.64M | $33.01M | $30.06M | $23.21M | $21.61M | $20M | $18.3M | $13.68M | $13.59M | $15.04M | $13.98M | $10.74M | $12.02M | $5.13M | $11.56M | $1.41M | $1.62M | $1.32M | $1.31M | $1.48M | $789.67K | $403.89K | $546.3K | $309.4K | $200K | $100K | $100K | $100K |
Cost of Revenue | $99.5M | $133.4M | $103.4M | $100.9M | $87.6M | $92.5M | $75.9M | $83.1M | $77.8M | $72.9M | $71M | $70.1M | $64.1M | $52.3M | $58.8M | $37.2M | $29.7M | $25.9M | $34.6M | $27.7M | $37.2M | $23M | $34.8M | $24M | $25.9M | $23.4M | $28.8M | $33M | $26.7M | $29.1M | $31.9M | $51.9M | $61.7M | $53.2M | $53M | $19.5M | $18.9M | $14.3M | $28.4M | $23.6M | $20M | $700K | $25.31M | $6.9M | $16M | $20.8M | $15.77M | $40.8M | $38.71M | $30.6M | $38.78M | $30.72M | $32.32M | $29.31M | $37.67M | $27.97M | $29.63M | $24.03M | $25.33M | $22.68M | $21.16M | $19.74M | $20.17M | $20.16M | $15.26M | $14.89M | $13.5M | $12.76M | $10.08M | $8.99M | $8.11M | $7.74M | $7.33M | $6.89M | $6.36M | $6.17M | $5.34M | $4.4M | $4.75M | $4.15M | $4.24M | $3.88M | $3.15M | $3.43M | $3.18M | $2.56M | $2.25M | $2.16M | $2.04M | $1.8M | $1.28M | $1.75M | $2.02M | $1.73M | $1.5M | $1.28M | $1.91M | $770K | $747.79K | $859.37K | $724.71K | $143.1K | $711.86K | $252.14K | $397.71K | $344.08K | - | - | - | - |
Gross Profit | $683.8M | $648.1M | $686.8M | $698.6M | $711M | $701.9M | $660M | $665.8M | $637.1M | $604.8M | $543.7M | $539.3M | $532.4M | $454.6M | $432.7M | $478.8M | $437.2M | $436M | $380.6M | $417M | $409.3M | $356.1M | $350.1M | $356.1M | $336.1M | $332.9M | $282.3M | $368.5M | $346.9M | $333.5M | $349.5M | $360.8M | $382.8M | $336M | $411.7M | $426M | $425.7M | $356.2M | $380.6M | $384.6M | $392.6M | $368.3M | $379.57M | $379.3M | $331.2M | $306.7M | $330.59M | $289.15M | $284.09M | $258.8M | $250.24M | $271.51M | $248.29M | $215.82M | $206.15M | $214.5M | $195.94M | $180.18M | $169.85M | $179.07M | $162.59M | $142.77M | $146.3M | $148.42M | $119.46M | $113.99M | $95.43M | $84.46M | $73.9M | $70.74M | $67.76M | $67.29M | $61.22M | $55.16M | $53.54M | $52.88M | $46.49M | $35.77M | $41.07M | $36.24M | $36M | $29.29M | $26.49M | $29.58M | $26.88M | $20.65M | $19.36M | $17.84M | $16.26M | $11.89M | $12.31M | $13.28M | $11.96M | $9.01M | $10.52M | $3.85M | $9.65M | $636K | $871.61K | $456.47K | $589.24K | $1.34M | $77.81K | $151.75K | $148.59K | -$34.68K | - | - | - | - |
| $353M | $322.3M | $329.3M | $309.3M | $324.8M | $319.1M | $296.3M | $257.6M | $317.2M | $248.5M | $283.6M | $212.3M | $219M | $170.2M | $257.1M | $164.5M | $235.4M | $148M | $210.8M | $188.3M | $187.1M | $420.9M | $284.8M | $135M | $195.6M | $166.2M | $218.8M | $185.1M | $125.5M | $989.4M | $218M | $211.2M | $165.4M | $29.1M | $272.7M | $102.2M | $337.2M | $92.6M | $206.4M | $146M | $107.4M | $4.6M | $224.51M | -$7.7M | $159.4M | $321.5M | $152.02M | $321.38M | $107.77M | $42.66M | $278.73M | $166.86M | $125.98M | $121.79M | $77.55M | $133.78M | $90.36M | $73.45M | $106.34M | $76.09M | $26.93M | $105.97M | $137.25M | $85.93M | $42.98M | $81.75M | $97.61M | $72.72M | $78.02M | $50.18M | $201.62M | $49.23M | $42.23M | $40.41M | $61.94M | $38.72M | $38.44M | $43.28M | $37.52M | $24.81M | $24.49M | $26.8M | $16.13M | $15.04M | $15.72M | $13.81M | $13.05M | $12.14M | $12.69M | $14.26M | $15.83M | $15.03M | $14.79M | $12.44M | $13.64M | $10.39M | $11.03M | $7.61M | $10.38M | $12.35M | $13.56M | $12.57M | $31.15M | $10.56M | $30.63M | $9.58M | $9.7M | $7.2M | $6.3M | $12.4M | |
| Research and Development | $146.3M | $138.2M | $139.5M | $127.5M | $134M | $149M | $133.8M | $103.5M | $139.6M | $104.1M | $151.4M | $84.7M | $89M | $82.9M | $93.9M | $66.1M | $93.9M | $69M | $82.9M | $79.2M | $74.3M | $303.7M | $126.1M | $68.7M | $89.7M | $73.2M | $113.6M | $85.7M | $85.9M | $897.4M | $138.8M | $101.1M | $82.3M | $35.7M | $113.6M | $55M | $59.8M | $36.2M | $66.9M | $45.9M | $35.2M | -$400K | $75.95M | $9.6M | $49.4M | $110.2M | $71.48M | $118.88M | $39.74M | $12.45M | $121.55M | $72.75M | $54.62M | $50.43M | $37.48M | $65.16M | $37.1M | $33.66M | $48.64M | $59.43M | $24.24M | $47.71M | $62.26M | $40.34M | $28.59M | $34.87M | $41.03M | $31.55M | $28.65M | $20.96M | $179.75M | $19.21M | $19.14M | $21.08M | $17.71M | $19.56M | $17.97M | $28.11M | $18.34M | $11.92M | $12.61M | $14.7M | $9.46M | $9.42M | $8.69M | $8.47M | $7.5M | $7.32M | $7.33M | $8.56M | $9.77M | $9.4M | $8.79M | $7.45M | $8.36M | $6.64M | $7.28M | $4.51M | $6.51M | $8.01M | $9.6M | $8.47M | $27.34M | $8.14M | $28.94M | $5.78M | $7.9M | $6M | $5.2M | $11.6M |
| Selling, General, and Administrative | $206.7M | $184.1M | $189.8M | $181.8M | $190.8M | $170.1M | $162.5M | $154.1M | $177.6M | $144.4M | $132.2M | $127.6M | $130M | $87.3M | $163.2M | $98.4M | $141.5M | $79M | $127.9M | $109.1M | $112.8M | $117.2M | $158.7M | $66.3M | $105.9M | $93M | $105.2M | $99.4M | $39.6M | $92M | $79.2M | $110.1M | $83.1M | -$6.6M | $159.1M | $47.2M | $67.4M | $56.4M | $139.5M | $100.1M | $72.2M | $5M | $148.56M | -$17.3M | $110M | $211.3M | $80.53M | $202.51M | $68.03M | $30.22M | $157.18M | $94.11M | $71.37M | $71.36M | $40.07M | $68.63M | $53.26M | $39.79M | $57.71M | $16.66M | $23.86M | $58.26M | $75M | $45.59M | $29.65M | $46.88M | $56.58M | $41.17M | $49.37M | $29.22M | $21.86M | $30.02M | $23.09M | $19.33M | $44.23M | $19.16M | $20.47M | $15.16M | $19.19M | $12.89M | $11.87M | $10.08M | $6.67M | $5.62M | $7.03M | $5.34M | $5.55M | $4.82M | $5.36M | $5.7M | $6.06M | $5.62M | $5.99M | $4.99M | $5.28M | $3.75M | $3.76M | $3.1M | $3.87M | $4.34M | $3.97M | $4.76M | $3.81M | $2.43M | $1.7M | $3.8M | $1.8M | $1.2M | $1.1M | $800K |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | $210M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$21.16M | - | - | - | -$15.26M | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $2.02M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$662.18K | - | - | - | - | - | - | - | - |
Operating Income | $330.8M | $325.8M | $357.5M | $389.3M | $386.2M | $382.8M | $363.7M | $408.2M | $319.9M | $356.3M | $260.1M | $327M | $313.4M | $284.4M | $175.6M | $314.3M | $201.8M | $288M | $169.8M | $228.7M | $222.2M | -$64.8M | $65.3M | $221.1M | $140.5M | $166.7M | $63.5M | $183.4M | $221.4M | -$655.9M | $131.5M | $149.6M | $217.4M | $306.9M | $139M | $323.8M | $298.5M | $263.6M | $174.2M | $238.6M | $285.2M | $363.7M | $155.06M | $387M | $171.8M | -$14.8M | $178.58M | -$32.24M | $176.32M | $216.14M | -$28.49M | $104.65M | $122.3M | $94.04M | $128.6M | $80.72M | $105.59M | $106.74M | $63.51M | $102.98M | $114.49M | $36.8M | $9.05M | $62.49M | $76.48M | $32.25M | -$2.18M | $11.74M | -$4.12M | $20.57M | -$133.86M | $18.06M | $18.99M | $14.75M | -$8.4M | $14.16M | $8.05M | -$7.51M | $3.55M | $11.43M | $11.52M | $2.48M | $10.36M | $14.54M | $11.16M | $6.84M | $6.31M | $5.7M | $3.57M | -$2.37M | -$3.52M | -$1.74M | -$2.83M | -$3.43M | -$3.11M | -$6.54M | -$1.38M | -$6.98M | -$9.51M | -$11.9M | -$12.97M | -$11.89M | -$31.07M | -$10.42M | -$30.52M | -$9.49M | -$9.5M | -$7.1M | -$6.2M | -$12.3M |
| $41.9M | -$7.5M | $86.5M | $48.7M | $22.2M | $40.7M | $32.8M | -$19.6M | $35.4M | $42.3M | $35.3M | $24.8M | $21.8M | $7.5M | $3.2M | -$1.8M | -$51.2M | $20.7M | -$29.3M | -$24.3M | -$5.7M | $97.3M | $49.1M | -$2.1M | -$6.6M | $4.9M | $4.8M | -$16.5M | $29M | $5.3M | -$39.6M | -$9.5M | $500K | $2.1M | $2M | -$3.1M | -$254.3M | $0 | -$2.7M | $500K | $500K | $200K | $975K | $349.8M | -$3.4M | -$2M | -$3.81M | -$3.6M | -$2.18M | -$1.69M | -$3.14M | -$2.6M | -$3.79M | -$3.2M | -$3.65M | $27.77M | -$2.3M | -$2.8M | -$3.52M | -$4.72M | -$4.88M | -$4.74M | -$4.55M | -$4.15M | -$3.91M | -$3.57M | -$2.55M | -$2.69M | -$1.42M | -$935K | -$1.13M | -$805K | $774K | -$405K | -$628K | -$106K | -$358K | -$110K | $1.07M | $3K | -$166K | -$2.22M | -$177K | -$183K | -$182K | -$159K | -$318K | -$199K | -$105K | -$121K | -$270K | -$204K | -$184K | -$108K | -$23K | -$6.16M | -$3.63M | -$668K | $36.61K | -$67.76K | -$73.23K | -$92.4K | -$4.76M | $4.79K | $24.06K | $47.33K | - | - | - | $200K | |
| Non-Operating Interest Income | $31.5M | $41.8M | $43.2M | $46.4M | $51.3M | $51.1M | $49.3M | $49.8M | $46.2M | $53.8M | $51M | $45.3M | $37.2M | $29.2M | $20.8M | $13.3M | $6.8M | $4.3M | $4.2M | $3.8M | $4M | $4.7M | $5M | $6.4M | $7.2M | $10M | $11.5M | $12.1M | $10.8M | $9.8M | $8.7M | $7.9M | $6.7M | $5.3M | - | $2.2M | - | - | - | - | - | - | - | - | - | - | - | - | $1.11M | $1.23M | $1.11M | $868K | $869K | $979K | $716K | $1.14M | $1.06M | $1.03M | $930K | $1.02M | $839K | $666K | $629K | $564K | $802K | $944K | $1.01M | $1.09M | $1.34M | $1.72M | - | $2.31M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $2.9M | $3M | $3.1M | $3M | $7.3M | $6.1M | $7.9M | $10.1M | $11.6M | $13.3M | $15.1M | $15.6M | $14.8M | $13.8M | $12.3M | $9.2M | $6.2M | $4.7M | $4.7M | $4.6M | $4.7M | $4.6M | $4.8M | $4.9M | $5.6M | $8.2M | $10M | $11.7M | $12.2M | $10.3M | $4.3M | $4.1M | $2.9M | $2.6M | $3.5M | $3.3M | $1.4M | $800K | $2.2M | $500K | $600K | $600K | $546K | $800K | $1.3M | $2.1M | $3.53M | $4.71M | $4.75M | $4.61M | $4.56M | $4.54M | $4.52M | $4.44M | $4.49M | $4.38M | $3.88M | $3.89M | $5.11M | $5.42M | $5.43M | $5.41M | $5.46M | $4.81M | $4.76M | $4.69M | $3.66M | $3.33M | $3.25M | $2.64M | - | $2.62M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $13.3M | -$46.3M | $46.4M | $5.3M | -$21.8M | -$4.3M | -$8.6M | -$59.3M | $800K | $1.8M | -$600K | -$4.9M | -$600K | -$7.9M | -$5.3M | -$5.9M | -$51.8M | $21.1M | -$28.8M | -$23.5M | -$5M | $97.2M | $48.9M | -$3.6M | -$8.2M | $3.1M | $3.3M | -$16.9M | $30.4M | $5.8M | -$44M | -$13.3M | -$3.3M | -$600K | $5.5M | -$2M | -$252.9M | $800K | -$500K | $1M | $1.1M | $800K | $1.52M | $350.6M | -$2.1M | $100K | -$286K | $1.11M | $1.46M | $1.69M | $312K | $1.07M | -$134K | $255K | $123K | $31.02M | $527K | $52K | $663K | -$321K | -$287K | $4K | $284K | $98K | $49K | $178K | $103K | -$445K | $491K | -$19K | -$1.13M | -$492K | $774K | -$405K | -$628K | -$106K | -$358K | -$110K | $1.07M | $3K | -$166K | -$2.22M | -$177K | -$183K | -$182K | -$159K | -$318K | -$199K | -$105K | -$121K | -$270K | -$204K | -$184K | -$108K | -$23K | -$6.16M | -$3.63M | -$668K | $36.61K | -$67.76K | -$73.23K | -$92.4K | -$4.76M | $4.79K | $24.06K | $47.33K | - | - | - | $200K |
Income Before Tax | $372.7M | $318.3M | $444M | $438M | $408.4M | $423.5M | $396.5M | $388.6M | $355.3M | $398.6M | $295.4M | $351.8M | $335.2M | $291.9M | $178.8M | $312.5M | $150.6M | $308.7M | $140.5M | $204.4M | $216.5M | $32.5M | $114.4M | $219M | $133.9M | $171.6M | $68.3M | $166.9M | $250.4M | -$650.6M | $91.9M | $140.1M | $217.9M | $309M | $141M | $320.7M | $44.2M | $263.6M | $171.5M | $239.1M | $285.7M | $363.9M | $156.03M | $736.8M | $168.4M | -$16.8M | $174.76M | -$35.83M | $173.03M | $213.22M | -$31.63M | $101.18M | $118.52M | $90.84M | $124.95M | $108.49M | $103.29M | $103.94M | $59.99M | $98.26M | $109.61M | $32.06M | $4.51M | $58.34M | $57.31M | $28.68M | -$4.73M | $9.05M | -$5.54M | $20M | -$132.7M | $17.26M | $22.57M | $17.96M | -$5.12M | $17.02M | $8.91M | -$4.23M | $7.79M | $14.1M | $13.83M | $4.19M | $11.92M | $15.76M | $12.18M | $7.66M | $6.89M | $6.27M | $4.14M | -$1.85M | -$3.22M | -$1.34M | -$2.38M | -$3.02M | -$2.61M | -$12.19M | -$3.18M | -$5.68M | -$7.43M | -$9.81M | -$10.65M | - | - | - | - | - | - | - | - | - |
Income Tax | $39.7M | $43.4M | $79.7M | $99.3M | $98.9M | $101.3M | $95.2M | $79.5M | $77.2M | $92M | $78.3M | $84.2M | $76M | $51M | $46.7M | $73.2M | $34.6M | $68.8M | $28.3M | $41.7M | $43.9M | $4.2M | $15.6M | $47.8M | $26.8M | $33.9M | $15.7M | $34.5M | $45.3M | -$156M | $26.6M | $33.6M | $45M | $64.5M | $122M | $44.4M | $100.2M | $85M | $61.2M | $77.3M | $79.6M | $128.4M | $51.39M | $272.4M | $69.2M | -$200K | $58.83M | -$10.6M | $61.18M | $75.69M | -$1.32M | $38.49M | $38.66M | $28.51M | $41.7M | $30.38M | $30.97M | $33.18M | $16.8M | $17.64M | $35.72M | $12.45M | -$5.04M | $18.22M | $19.35M | $9.75M | -$1.4M | -$2.89M | -$3.2M | $6.8M | -$51.56M | $6.29M | $8.24M | $6.55M | -$7.1M | $2.17M | $3.11M | -$1.45M | -$47.72M | $5.62M | $6.16M | $1.88M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $333M | $274.9M | $364.3M | $338.7M | $309.5M | $322.2M | $301.3M | $309.1M | $278.1M | $306.6M | $217.1M | $267.6M | $259.2M | $240.9M | $132.1M | $239.3M | $116M | $239.9M | $112.2M | $162.7M | $172.6M | $28.3M | $98.8M | $171.2M | $107.1M | $137.7M | $52.6M | $132.4M | $205.1M | -$494.6M | $65.3M | $106.5M | $172.9M | $244.5M | $19M | $276.3M | -$56M | $178.6M | $110.3M | $161.8M | $206.1M | $235.5M | $104.64M | $464.4M | $99.2M | -$16.6M | $115.94M | -$25.24M | $111.85M | $137.52M | -$30.31M | $62.69M | $79.86M | $62.33M | $83.26M | $78.11M | $72.32M | $70.76M | $43.19M | $84.4M | $73.89M | $16.39M | $9.54M | $39.74M | $37.71M | $18.93M | -$3.33M | $11.94M | -$2.34M | $13.2M | -$81.15M | $10.97M | $14.33M | $11.4M | $1.99M | $14.85M | $5.81M | -$2.78M | $55.51M | $8.48M | $7.67M | $2.31M | $29.41M | $15.76M | $12.18M | $7.66M | $6.89M | $6.27M | $4.14M | -$1.85M | -$3.22M | -$1.34M | -$2.38M | -$3.02M | -$2.61M | -$12.19M | -$3.18M | -$5.68M | -$7.43M | -$9.81M | -$10.65M | -$9.4M | -$31.87M | -$7.01M | -$28.81M | -$7.91M | -$8.8M | -$6.4M | -$6.1M | -$12.2M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $333M | $274.9M | $364.3M | $338.7M | $309.5M | $322.2M | $301.3M | $309.1M | $278.1M | $306.6M | $217.1M | $267.6M | $259.2M | $240.9M | $132.1M | $239.3M | $116M | $239.9M | $112.2M | $162.7M | $172.6M | $28.3M | $98.8M | $171.2M | $107.1M | $137.7M | $52.6M | $132.4M | $205.1M | -$494.6M | $65.3M | $106.5M | $172.9M | $244.5M | $19M | $276.3M | -$56M | $178.6M | $110.3M | $161.8M | $206.1M | $235.5M | $104.64M | $464.4M | $99.2M | -$16.6M | $115.94M | -$25.24M | $111.85M | $137.52M | -$30.31M | $62.69M | $79.86M | $62.33M | $83.26M | $78.11M | $72.32M | $70.76M | $43.19M | $84.4M | $73.89M | $16.39M | $9.54M | $39.74M | $37.71M | $18.93M | -$3.33M | $11.94M | -$2.34M | $13.2M | -$81.15M | $10.97M | $14.33M | $11.4M | $1.99M | $14.85M | $5.81M | -$2.78M | $55.51M | $8.48M | $7.67M | $2.31M | $29.41M | $15.76M | $12.18M | $7.66M | $6.89M | $6.27M | $4.14M | -$1.85M | -$3.22M | -$1.34M | -$2.38M | -$3.02M | -$2.61M | -$12.19M | -$3.18M | -$5.68M | -$7.43M | -$9.81M | -$10.65M | -$9.4M | -$31.87M | -$7.01M | -$28.81M | -$7.91M | -$8.8M | -$6.4M | -$6.1M | -$12.2M |
Shares Outstanding (Basic) | 42.6M | 43.5M | 43.3M | 43.8M | 45.1M | 44.9M | 44.7M | 44.6M | 44.4M | 47M | 47M | 46.9M | 46.9M | 46.3M | 45.8M | 45.5M | 45.4M | 45.2M | 45.1M | 44.9M | 44.8M | 44.6M | 44.5M | 44.4M | 44.1M | 43.9M | 43.9M | 43.9M | 43.8M | 43.7M | 43.6M | 43.6M | 43.1M | 43.3M | 43.2M | 43.4M | 44.9M | 44.5M | 42.2M | 43.2M | 44.3M | 45.4M | 45.69M | 45.5M | 46.1M | 46.7M | 47.43M | 47.3M | 47.62M | 50.4M | 50.28M | 50.01M | 49.8M | 50.21M | - | 51.51M | 52.75M | 53.63M | - | 58.32M | 58.18M | 57.75M | - | 56.54M | 56.05M | 54.77M | - | 53.46M | 52.98M | 52.88M | - | 45.87M | 45.2M | 44.67M | - | 42.17M | 41.67M | 42.61M | - | 46.39M | 47.18M | 46.75M | - | 45.83M | 45.39M | 44.98M | - | 43.7M | 42.78M | 42.66M | - | 42.46M | 42.16M | 41.85M | - | 41.8M | 41.04M | 40.45M | - | 40.5M | 40.55M | 40.79M | - | 39.98M | 37.17M | 36.11M | - | 32M | 23.02M | 30.45M |
Shares Outstanding (Diluted) | 45.8M | 47.2M | 47.3M | 47.3M | 48.3M | 48.6M | 48.7M | 48.4M | 47.5M | 49.7M | 49.8M | 49.7M | 49.5M | 49.6M | 49.4M | 48.7M | 48.1M | 47.7M | 47.8M | 47.6M | 47.3M | 46.4M | 45.1M | 44.6M | 44.4M | 44.1M | 44M | 44M | 44M | 43.7M | 44M | 44M | 43.4M | 43.9M | 43.8M | 44.1M | 44.9M | 45.9M | 45.4M | 46.2M | 46.9M | 48.7M | 49.75M | 50.2M | 51.9M | 46.7M | 53.55M | 47.3M | 53.25M | 56.66M | 50.28M | 53.69M | 52.65M | 52.38M | - | 53.59M | 53.94M | 55.01M | - | 61.21M | 62.76M | 62.62M | - | 60.22M | 60.39M | 60.02M | - | 57.65M | 52.98M | 54.3M | - | 50.96M | 48.66M | 48.15M | - | 44.89M | 44.04M | 42.61M | - | 49.83M | 50.69M | 51.22M | - | 51.42M | 49.99M | 49.08M | - | 46.84M | 46.29M | 42.66M | - | 42.46M | 42.16M | 41.85M | - | 41.8M | 41.04M | 40.45M | - | 40.5M | 40.55M | 40.79M | - | 39.98M | 37.17M | 36.11M | - | 32M | 23.02M | 30.45M |
EPS (Basic) | $7.82 | $6.32 | $8.41 | $7.73 | $6.86 | $7.18 | $6.74 | $6.93 | $6.26 | $6.52 | $4.62 | $5.71 | $5.53 | $5.20 | $2.88 | $5.26 | $2.56 | $5.31 | $2.49 | $3.62 | $3.85 | $0.63 | $2.22 | $3.86 | $2.43 | $3.14 | $1.20 | $3.02 | $4.68 | -$11.32 | $1.50 | $2.44 | $4.01 | $5.65 | $0.44 | $6.37 | -$1.25 | $4.01 | $2.61 | $3.75 | $4.65 | $5.19 | $2.29 | $10.20 | $2.15 | -$0.36 | $2.44 | -$0.53 | $2.35 | $2.73 | -$0.60 | $1.25 | $1.60 | $1.24 | - | $1.52 | $1.37 | $1.32 | - | $1.45 | $1.27 | $0.28 | - | $0.70 | $0.67 | $0.35 | - | $0.22 | -$0.04 | $0.25 | - | $0.24 | $0.32 | $0.26 | - | $0.35 | $0.14 | -$0.065 | - | $0.19 | $0.17 | $0.05 | - | $0.35 | $0.27 | $0.17 | - | $0.15 | $0.095 | -$0.045 | - | -$0.03 | -$0.055 | -$0.07 | - | -$0.29 | -$0.08 | -$0.14 | - | -$0.24 | -$0.27 | -$0.23 | - | -$0.18 | -$0.78 | -$0.22 | - | -$0.20 | -$0.27 | -$0.095 |
EPS (Diluted) | $7.27 | $5.82 | $7.70 | $7.16 | $6.41 | $6.63 | $6.19 | $6.39 | $5.85 | $6.17 | $4.36 | $5.38 | $5.24 | $4.86 | $2.67 | $4.91 | $2.41 | $5.03 | $2.35 | $3.42 | $3.65 | $0.61 | $2.19 | $3.84 | $2.41 | $3.12 | $1.20 | $3.01 | $4.66 | -$11.32 | $1.48 | $2.42 | $3.98 | $5.57 | $0.43 | $6.27 | -$1.25 | $3.89 | $2.43 | $3.50 | $4.39 | $4.84 | $2.10 | $9.24 | $1.91 | -$0.36 | $2.17 | -$0.53 | $2.10 | $2.43 | -$0.60 | $1.17 | $1.52 | $1.19 | - | $1.46 | $1.34 | $1.29 | - | $1.38 | $1.18 | $0.26 | - | $0.66 | $0.62 | $0.32 | - | $0.21 | -$0.04 | $0.24 | - | $0.22 | $0.30 | $0.24 | - | $0.33 | $0.13 | -$0.065 | - | $0.17 | $0.15 | $0.045 | - | $0.31 | $0.25 | $0.16 | - | $0.14 | $0.09 | -$0.045 | - | -$0.03 | -$0.055 | -$0.07 | - | -$0.29 | -$0.08 | -$0.14 | - | -$0.24 | -$0.27 | -$0.23 | - | -$0.18 | -$0.78 | -$0.22 | - | -$0.20 | -$0.27 | -$0.095 |
EBIT | $375.6M | $321.3M | $447.1M | $441M | $415.7M | $429.6M | $404.4M | $398.7M | $366.9M | $411.9M | $310.5M | $367.4M | $350M | $305.7M | $191.1M | $321.7M | $156.8M | $313.4M | $145.2M | $209M | $221.2M | $37.1M | $119.2M | $223.9M | $139.5M | $179.8M | $78.3M | $178.6M | $262.6M | -$640.3M | $96.2M | $144.2M | $220.8M | $311.6M | $144.5M | $324M | $45.6M | $264.4M | $173.7M | $239.6M | $286.3M | $364.5M | $156.58M | $737.6M | $169.7M | -$14.7M | $178.29M | -$31.12M | $177.78M | $217.83M | -$27.07M | $105.72M | $123.04M | $95.27M | $129.44M | $112.88M | $107.17M | $107.82M | $65.1M | $103.67M | $115.05M | $37.47M | $9.96M | $63.15M | $62.07M | $33.37M | -$1.07M | $12.38M | -$2.3M | $22.63M | -$124.09M | $19.88M | $18.99M | $14.75M | -$8.4M | $14.16M | $8.05M | -$7.51M | $3.55M | $11.43M | $11.52M | $2.48M | $10.36M | $14.54M | $11.16M | $6.84M | $6.31M | $5.7M | $3.57M | -$2.37M | -$3.52M | -$1.74M | -$2.83M | -$3.43M | -$3.11M | -$6.54M | -$1.38M | -$6.98M | -$9.51M | -$11.9M | -$12.97M | -$11.89M | -$31.07M | -$10.42M | -$30.52M | -$9.49M | -$9.5M | -$7.1M | -$6.2M | -$12.3M |
EBITDA | $399.8M | $343.9M | $470.7M | $463.7M | $458.5M | $449.4M | $430.1M | $482.9M | $385.6M | $426.9M | $324.2M | $380.7M | $362.9M | $319M | $204.3M | $334.6M | $169.5M | $327.6M | $157.8M | $221.4M | $235.9M | $49.6M | $132.3M | $239.2M | $152.1M | $197.8M | $90.8M | $191.3M | $273M | -$630M | $147.8M | $166M | $228.9M | $319.5M | $152.2M | $334.8M | $309.8M | $272.3M | $181.5M | $247.8M | $294.2M | $372.2M | $164.54M | $395.9M | $178.1M | -$6.4M | $187.22M | -$23.02M | $185.42M | $225.39M | -$19.32M | $113.38M | $130.72M | $103.44M | $136.73M | $119.79M | $113.46M | $114.47M | $69.33M | $108.94M | $120.14M | $43.24M | $13.39M | $68.04M | $66.56M | $37.71M | $3.5M | $15.29M | -$421K | $24.4M | -$120.65M | $22.37M | $18.17M | $16.28M | -$7.42M | $14.19M | $8.58M | -$7.34M | $2.41M | $11.81M | $12.01M | $5.04M | $10.96M | $15.12M | $11.76M | $7.41M | $6.94M | $6.23M | $4.07M | -$1.8M | -$2.94M | -$1.19M | -$2.26M | -$3M | -$2.66M | $186K | $3.24M | -$5.36M | -$7.89M | -$11.1M | -$12.14M | -$11.14M | -$26.32M | -$10.42M | -$30.51M | -$9.66M | -$10.9M | -$6.9M | -$6.2M | -$12.5M |