Whirlpool Corp.(WHR:US)
Market Cap$1.808B
Key Metrics
Price$27.89
Revenue (TTM)$14.921B
Holders Revenue (TTM)$174M
Gross Profit (TTM)$2.026B
Earnings (TTM)$188M
EBITDA (TTM)$794M
Op. Margin (TTM)2.96%
Dividend Yield9.62%
Holders Yield9.62%
Cash on hand$1.239B
Total Assets$17.327B
Net Assets$3.922B
Total Debt$8.057B
Key Metrics
Price$27.89
Revenue (TTM)$14.921B
Holders Revenue (TTM)$174M
Gross Profit (TTM)$2.026B
Earnings (TTM)$188M
EBITDA (TTM)$794M
Op. Margin (TTM)2.96%
Dividend Yield9.62%
Holders Yield9.62%
Cash on hand$1.239B
Total Assets$17.327B
Net Assets$3.922B
Total Debt$8.057B
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 | $3.517B | $3.273B | $4.098B | $4.033B | $3.773B | $3.621B | $4.136B | $3.993B | $3.989B | $4.49B | $5.088B | $4.926B | $4.792B | $4.649B | $4.923B | $4.784B | $5.097B | $4.92B | $5.815B | $5.488B | $5.324B | $5.358B | $5.798B | $5.291B | $4.042B | $4.325B | $5.382B | $5.091B | $5.186B | $4.76B | $5.66B | $5.326B | $5.14B | $4.911B | $5.702B | $5.418B | $5.347B | $4.786B | $5.656B | $5.248B | $5.198B | $4.616B | $5.56B | $5.277B | $5.208B | $4.846B | $6.003B | $4.824B | $4.682B | $4.363B | $5.09B | $4.683B | $4.748B | $4.248B | $4.788B | $4.494B | $4.51B | $4.348B | $4.911B | $4.625B | $4.73B | $4.401B | $5.041B | $4.519B | $4.534B | $4.272B | $4.864B | $4.497B | $4.169B | $3.569B | $4.315B | $4.902B | $5.076B | $4.614B | $5.325B | $4.84B | $4.854B | $4.389B | $4.954B | $4.843B | $4.734B | $3.536B | $3.954B | $3.599B | $3.556B | $3.208B | $3.632B | $3.318B | $3.264B | $3.007B | $3.359B | $3.113B | $2.988B | $2.716B | $2.946B | $2.759B | $2.737B | $2.574B | $2.648B | $2.594B | $2.585B | $2.517B | $2.579B | $2.57B | $2.586B | $2.59B | $2.689B | $2.719B | $2.617B | $2.486B | $2.735B | $2.539B | $2.585B | $2.464B | $2.51B | $2.043B | $2.117B | $1.99B | $2.165B | $2.2B | $2.272B | $2.059B | $2.093B | $2.154B | $2.115B | $1.985B | $2.099B | $2.085B | $2.05B | $1.87B | $1.904B | $1.909B | $1.912B | $1.808B | $1.997B | $1.86B | $1.781B | $1.663B | $1.644B | $1.619B | $1.723B | $1.564B | $1.56B | $1.612B | $1.664B | $1.598B | $1.572B | $1.502B | $1.639B | $1.576B | $994M | $1.152B | $1.127B | $1.042B | $972.1M | $1.109B | $1.137B | $961M | $942.9M | $1.12B | $1.075B | $870.6M | $826.5M | $890.5M | $967.4M | $790.2M | $693.4M | $811.4M | $868.2M | $764.5M |
Cost of Revenue | $3.075B | $2.858B | $3.523B | $3.439B | $3.162B | $3.014B | $3.465B | $3.35B | $3.363B | $3.848B | $4.296B | $4.127B | $3.976B | $3.886B | $4.278B | $4.104B | $4.2B | $4.069B | $4.753B | $4.38B | $4.234B | $4.21B | $4.434B | $4.143B | $3.417B | $3.622B | $4.334B | $4.35B | $4.254B | $3.948B | $4.71B | $4.431B | $4.26B | $4.099B | $4.717B | $4.503B | $4.471B | $3.96B | $4.701B | $4.308B | $4.229B | $3.793B | $4.558B | $4.347B | $4.303B | $3.993B | $4.977B | $3.997B | $3.895B | $3.608B | $4.181B | $3.837B | $3.931B | $3.522B | $3.979B | $3.791B | $3.782B | $3.698B | $4.198B | $4.052B | $4.061B | $3.778B | $4.375B | $3.871B | $3.773B | $3.633B | $4.176B | $3.877B | $3.615B | $3.045B | $3.842B | $4.217B | $4.324B | $4B | $4.487B | $4.148B | $4.121B | $3.761B | $4.259B | $4.139B | $4.034B | $2.979B | $3.094B | $3.046B | $3.036B | $2.724B | $2.896B | $2.604B | $2.539B | $2.32B | $2.563B | $2.418B | $2.332B | $2.094B | $2.266B | $2.114B | $2.103B | $1.982B | $1.989B | $1.988B | $1.989B | $1.959B | $1.885B | $1.885B | $1.849B | $1.848B | $1.889B | $1.948B | $1.865B | $1.767B | $1.958B | $1.828B | $1.856B | $1.764B | $1.788B | $1.518B | $1.507B | $1.453B | $1.596B | $1.591B | $1.644B | $1.474B | $1.528B | $1.541B | $1.51B | $1.354B | $1.473B | $1.47B | $1.447B | $1.298B | $1.317B | $1.33B | $1.353B | $1.27B | $1.202B | $1.366B | $1.301B | $1.222B | $1.246B | $1.163B | $1.267B | $1.136B | $1.148B | $1.195B | $1.232B | $1.181B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $442M | $415M | $575M | $594M | $610M | $607M | $671M | $643M | $626M | $642M | $792M | $799M | $816M | $763M | $645M | $680M | $897M | $851M | $1.062B | $1.108B | $1.09B | $1.148B | $1.364B | $1.148B | $625M | $703M | $1.048B | $741M | $932M | $812M | $950M | $895M | $880M | $812M | $985M | $915M | $876M | $826M | $955M | $940M | $969M | $823M | $1.002B | $930M | $905M | $853M | $1.026B | $827M | $787M | $755M | $909M | $846M | $817M | $726M | $809M | $703M | $728M | $650M | $713M | $573M | $669M | $623M | $666M | $648M | $761M | $639M | $688M | $620M | $554M | $524M | $473M | $685M | $752M | $614M | $838M | $692M | $733M | $628M | $695M | $704M | $700M | $557M | $860M | $553M | $520M | $484M | $736M | $714M | $725M | $687M | $796M | $695M | $656M | $622M | $680M | $645M | $634M | $592M | $659M | $606M | $596M | $558M | $694M | $685M | $737M | $742M | $800M | $771M | $752M | $719M | $777M | $711M | $729M | $700M | $722M | $525M | $610M | $537M | $569M | $609M | $628M | $585M | $565M | $613M | $605M | $631M | $626M | $615M | $603M | $572M | $587M | $579M | $559M | $538M | $795M | $494M | $480M | $441M | $398M | $455.7M | $456.5M | $428M | $412M | $416.7M | $432.5M | $416.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $371M | $359M | $424M | $405M | $397M | $406M | $418M | $395M | $394M | $477M | $557M | $473M | $476M | $487M | $537M | $446M | $461M | $376M | $555M | $524M | $509M | $493M | $523M | $513M | $421M | $420M | $562M | $491M | $584M | $505M | $593M | $550M | $541M | $505M | $566M | $521M | $526M | $499M | $546M | $519M | $543M | $473M | $547M | $529M | $556M | $498M | $694M | $448M | $457M | $439M | $494M | $460M | $453M | $421M | $485M | $420M | $447M | $405M | $422M | $394M | $425M | $380M | $441M | $391M | $401M | $371M | $427M | $400M | $390M | $327M | $379M | $477M | $502M | $440M | $484M | $414M | $463M | $375M | $480M | $462M | $465M | $344M | $611M | $339M | $322M | $297M | $562M | $526M | $516M | $483M | $547M | $491M | $461M | $433M | $456M | $442M | $432M | $406M | $431M | $692M | $405M | $406M | $440M | $417M | $389M | $405M | $457M | $437M | $437M | $421M | $498M | $421M | $456M | $416M | $165M | $706M | $393M | $373M | $421M | $405M | $418M | $393M | $526M | $380M | $404M | $396M | $396M | $374M | $373M | $347M | $377M | $348M | $337M | $371M | $391M | $322M | $313M | $297M | $245M | $316M | $327M | $294M | $295M | $304M | $293M | $273.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $371M | $359M | $424M | $405M | $397M | $406M | $418M | $395M | $394M | $477M | $557M | $473M | $476M | $487M | $537M | $446M | $461M | $376M | $555M | $524M | $509M | $493M | $523M | $513M | $421M | $420M | $562M | $491M | $584M | $505M | $593M | $550M | $541M | $505M | $566M | $521M | $526M | $499M | $546M | $519M | $543M | $473M | $547M | $529M | $556M | $498M | $694M | $448M | $457M | $439M | $494M | $460M | $453M | $421M | $485M | $420M | $447M | $405M | $422M | $394M | $425M | $380M | $441M | $391M | $401M | $371M | $427M | $400M | $390M | $327M | $379M | $477M | $502M | $440M | $484M | $414M | $463M | $375M | $480M | $462M | $465M | $344M | $611M | $339M | $322M | $297M | $562M | $526M | $516M | $483M | $547M | $491M | $461M | $433M | $456M | $442M | $432M | $406M | $436M | $392M | $405M | $406M | $440M | $417M | $389M | $405M | $457M | $437M | $437M | $421M | $498M | $421M | $456M | $416M | $165M | $706M | $393M | $373M | $421M | $405M | $418M | $393M | $526M | $380M | $404M | $396M | $396M | $374M | $373M | $347M | $377M | $348M | $337M | $371M | $391M | $322M | $313M | $297M | $245M | $316M | $327M | $294M | $295M | $304M | $293M | $273.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$5M | $300M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $65M | $50M | $145M | $182M | $206M | $194M | $246M | $241M | $225M | $154M | $234M | $308M | $330M | $265M | $97M | $226M | $429M | $466M | $497M | $574M | $571M | $638M | $825M | $619M | $189M | $268M | $470M | $233M | $330M | $289M | $340M | $327M | $319M | $287M | $392M | $376M | $333M | $310M | $392M | $403M | $408M | $332M | $436M | $383M | $331M | $336M | $316M | $373M | $325M | $310M | $409M | $381M | $359M | $296M | $317M | $275M | $273M | $238M | $284M | $172M | $237M | $236M | $218M | $250M | $353M | $261M | $254M | $213M | $157M | $190M | $87M | $201M | $243M | $167M | $347M | $271M | $263M | $243M | $205M | $232M | $226M | $213M | $249M | $214M | $198M | $187M | $172M | $188M | $209M | $204M | $245M | $204M | $195M | $189M | $205M | $202M | $201M | $185M | $220M | -$93M | $184M | $145M | $167M | $173M | $232M | $235M | $241M | $238M | $205M | $189M | $181M | $180M | $158M | $169M | $449M | -$264M | $127M | $73M | $65M | $116M | $117M | $103M | -$24M | $148M | $121M | $151M | $169M | $173M | $162M | $158M | $172M | $163M | $149M | $101M | $318M | $109M | $105M | $81M | $93M | $82M | $71M | $71M | $37M | $57M | $78M | $87.5M | -$4.243B | $1.502B | $1.639B | $1.576B | -$3.118B | $1.152B | $1.127B | $1.042B | -$2.942B | $1.109B | $1.137B | $961M | -$2.77B | $1.12B | $1.075B | $870.6M | -$2.372B | $890.5M | $967.4M | $790.2M | -$2.172B | $811.4M | $868.2M | $764.5M |
| $30M | -$101M | -$8M | -$63M | -$84M | -$55M | -$466M | -$62M | -$195M | -$331M | $92M | -$136M | -$126M | -$374M | -$1.619B | -$26M | -$761M | -$39M | -$24M | $12M | $103M | -$39M | -$173M | -$85M | -$152M | -$46M | -$139M | $444M | -$128M | $53M | -$84M | -$104M | -$928M | -$178M | -$183M | -$108M | -$121M | -$112M | -$84M | -$98M | -$122M | -$117M | -$154M | -$116M | -$56M | -$129M | -$145M | -$112M | -$90M | -$96M | -$181M | -$127M | -$114M | -$106M | -$143M | -$148M | -$149M | -$105M | -$155M | -$114M | -$607M | -$82M | -$86M | -$174M | -$146M | -$90M | -$161M | -$133M | -$93M | -$133M | -$177M | -$79M | -$113M | -$64M | -$23M | -$12M | -$18M | -$19M | -$15M | -$7M | -$20M | -$11M | -$2M | -$12M | -$24M | -$7M | $10M | -$7M | -$10M | -$4M | -$16M | -$5M | -$13M | -$9M | -$118M | -$3M | -$49M | -$21M | -$109M | -$321M | -$19M | -$52M | $24M | -$14M | $3M | -$11M | $176M | -$29M | $1M | -$154M | $26M | $28M | $44M | $40M | -$341M | $8M | $28M | $17M | $35M | -$38M | -$2M | -$8M | $83M | -$11M | -$7M | -$6M | -$229M | $14M | $32M | -$14M | -$22M | -$19M | -$2M | -$2M | -$241M | $40M | $46M | $46M | $34M | $70M | $71M | $42M | -$29M | $107M | $45M | $35.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | $8M | -$21M | $5M | $4M | $32M | $0 | $6M | - | $29M | - | $10M | - | - | -$26M | $19M | $19M | $7M | $20M | $78M | $36M | $26M | -$17M | $22M | $15M | $1M | -$54M | $29M | $63M | $130M | - | - | - | $8M | - | - | - | - | - | - | - | - | - | - | $42M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $68M | $77M | $85M | $92M | $86M | $77M | $83M | $92M | $100M | $90M | $86M | $95M | $99M | $152M | $64M | $40M | $45M | $41M | $41M | $44M | $45M | $45M | $47M | $51M | $49M | $42M | $39M | $45M | $52M | $51M | $53M | $76M | $137M | $42M | $58M | $63M | $62M | $66M | $27M | $69M | $82M | $70M | $98M | $62M | $40M | $96M | $110M | $74M | $56M | $67M | $126M | $59M | $83M | $64M | $81M | $86M | $70M | $71M | $77M | $78M | $593M | $74M | -$127M | $158M | $124M | $58M | $41M | $109M | $70M | $62M | - | $52M | $49M | $49M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $98M | -$32M | $98M | $24M | -$2M | -$10M | -$383M | $24M | -$95M | -$270M | $178M | -$51M | -$27M | -$222M | -$1.529B | -$5M | -$735M | -$5M | -$3M | -$22M | $112M | -$20M | -$109M | -$56M | -$118M | -$5M | -$46M | $460M | -$139M | -$26M | -$31M | -$28M | -$791M | -$144M | -$125M | -$45M | -$59M | -$46M | -$57M | -$29M | -$40M | -$47M | -$56M | -$54M | -$58M | -$33M | -$35M | -$38M | -$34M | -$29M | -$55M | -$68M | -$31M | -$42M | -$62M | -$62M | -$79M | -$34M | -$78M | -$36M | -$14M | -$8M | -$213M | -$16M | -$22M | -$32M | -$120M | -$24M | -$23M | -$71M | -$177M | -$27M | -$64M | -$15M | -$23M | -$12M | -$18M | -$19M | -$15M | -$7M | -$20M | -$11M | -$2M | -$12M | -$24M | -$7M | $10M | -$7M | -$10M | -$4M | -$16M | -$5M | -$13M | -$9M | -$118M | -$3M | -$49M | -$21M | -$109M | -$321M | -$19M | -$52M | $24M | -$14M | $3M | -$11M | $176M | -$29M | $1M | -$154M | $26M | $28M | $44M | $40M | -$341M | $8M | $28M | $17M | $35M | -$38M | -$2M | -$8M | $83M | -$11M | -$7M | -$6M | -$229M | $14M | $32M | -$14M | -$22M | -$19M | -$2M | -$2M | -$241M | $40M | $46M | $46M | $34M | $70M | $71M | $42M | -$29M | $107M | $45M | $35.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $96M | -$51M | $135M | $120M | $121M | $139M | -$219M | $179M | $30M | -$177M | $326M | $172M | $204M | -$109M | -$1.522B | $200M | -$332M | $427M | $473M | $586M | $674M | $599M | $652M | $534M | $37M | $222M | $331M | $677M | $202M | $342M | $256M | $223M | -$609M | $109M | $209M | $268M | $212M | $198M | $308M | $305M | $286M | $215M | $282M | $267M | $275M | $207M | $171M | $261M | $235M | $214M | $228M | $254M | $245M | $190M | $174M | $127M | $124M | $133M | $129M | $58M | -$370M | $154M | $132M | $76M | $207M | $171M | $93M | $80M | $64M | $57M | -$109M | $122M | $130M | $103M | $237M | $196M | $200M | $171M | $133M | $182M | $137M | $165M | $153M | $171M | $140M | $133M | $133M | $149M | $169M | $164M | $192M | $162M | $144M | $143M | $55M | $157M | $114M | $129M | $67M | -$158M | $117M | $50M | $89M | $108M | $184M | $183M | $176M | $172M | $161M | $36M | $131M | $134M | $130M | $124M | $67M | -$271M | $97M | $59M | $68M | $40M | $73M | $56M | $22M | $94M | $79M | $114M | -$99M | $155M | $165M | $113M | $118M | $111M | $112M | $38M | $104M | $96M | $89M | $70M | $76M | $81M | $89M | $54M | -$54M | $99M | $72M | $65.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $3M | $14M | $37M | $33M | $29M | $43M | $95M | $45M | -$206M | $76M | -$191M | $86M | $114M | $68M | $69M | $53M | $37M | $106M | $165M | $100M | $94M | $159M | $151M | $141M | $17M | $73M | $43M | $313M | $130M | -$132M | $86M | $7M | $30M | $15M | $481M | -$4M | $33M | $40M | $122M | $61M | -$56M | $59M | $93M | $17M | $90M | $9M | $63M | $26M | $50M | $50M | $41M | $55M | $39M | -$67M | $46M | $47M | $4M | $36M | -$83M | -$123M | -$206M | -$24M | -$46M | -$7M | -$8M | -$3M | -$10M | -$13M | -$22M | -$16M | -$160M | -$46M | $2M | $3M | $39M | $8M | $29M | $41M | -$2M | $46M | $35M | $47M | $29M | $56M | $41M | $45M | $38M | $48M | $62M | $61M | $68M | $57M | $50M | $52M | $42M | $56M | $51M | $45M | $46M | -$64M | $43M | $17M | $23M | $41M | $63M | $71M | $63M | $65M | $62M | $8M | $48M | $56M | $49M | $56M | $17M | -$71M | $32M | $16M | $23M | $19M | $21M | $18M | $4M | $30M | $27M | $39M | -$8M | $57M | $81M | $46M | $49M | $41M | $38M | $20M | $42M | $41M | $36M | $35M | $36M | $33M | $31M | $30M | $0 | $39M | $35M | $36.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $88M | -$82M | $112M | $76M | $75M | $79M | -$390M | $114M | $225M | -$253M | $492M | $85M | $87M | -$176M | -$1.604B | $145M | -$368M | $316M | $300M | $486M | $580M | $440M | $501M | $393M | $20M | $149M | $288M | $364M | $72M | $474M | $170M | $216M | -$639M | $94M | -$272M | $272M | $179M | $158M | $186M | $244M | $342M | $156M | $189M | $250M | $185M | $198M | $108M | $235M | $185M | $164M | $187M | $199M | $206M | $257M | $128M | $80M | $120M | $97M | $213M | $181M | -$164M | $178M | $178M | $83M | $215M | $174M | $102M | $93M | $86M | $73M | $51M | $168M | $128M | $100M | $190M | $182M | $169M | $121M | $111M | $119M | $94M | $119M | $124M | $115M | $99M | $88M | $97M | $101M | $107M | $100M | $128M | $108M | $96M | $93M | -$24M | $104M | $66M | $85M | $33M | -$91M | $58M | $40M | $70M | $69M | $126M | $115M | $119M | $103M | $105M | -$14M | $96M | $82M | $91M | $102M | $75M | -$240M | $61M | $42M | $37M | $18M | $50M | $37M | $18M | $66M | $53M | $77M | -$84M | $101M | $87M | $71M | $75M | $73M | $67M | -$162M | $62M | $55M | $53M | $35M | $40M | $48M | $58M | $29M | -$56M | $63M | $39M | $31.2M | $49.4M | $46.7M | $50.4M | $40.7M | -$12M | $31.5M | $41.4M | $33.2M | $40.4M | $44.6M | $47.4M | $48.7M | $42.3M | $55.8M | $52.4M | $49.3M | $49.7M | $44.7M | $48.9M | $38.9M | $36.6M | $53.5M | $46.7M | $52.9M |
Minority Interests | $0 | $0 | -$3M | -$3M | -$9M | -$7M | -$2M | -$5M | -$6M | -$6M | -$1M | -$2M | -$2M | -$3M | $0 | -$2M | -$3M | -$3M | -$2M | -$15M | $1M | -$7M | -$4M | -$1M | $10M | $5M | $0 | -$6M | -$5M | -$3M | $0 | -$6M | -$18M | $0 | $4M | $4M | $10M | -$5M | -$6M | -$6M | -$22M | -$6M | -$9M | -$15M | -$8M | -$7M | -$27M | -$5M | -$6M | -$4M | -$6M | -$3M | -$8M | -$5M | -$6M | -$6M | -$7M | -$5M | -$8M | -$4M | $3M | -$9M | -$7M | -$4M | -$10M | -$10M | -$7M | -$6M | -$8M | -$5M | -$7M | -$5M | -$11M | -$6M | -$3M | -$7M | -$8M | -$4M | -$2M | -$2M | -$3M | -$1M | $2M | -$1M | -$3M | -$2M | - | - | -$1M | $1M | -$4M | -$3M | -$2M | -$2M | -$6M | -$3M | -$3M | -$1M | -$5M | -$3M | -$5M | $1M | -$4M | -$2M | -$5M | -$3M | -$6M | $4M | -$6M | $42M | -$13M | -$4M | -$7M | -$22M | $17M | $22M | $4M | $4M | $8M | $3M | $2M | $1M | $0 | -$2M | -$1M | -$2M | -$7M | -$3M | -$3M | -$4M | -$6M | -$3M | $7M | - | - | - | - | - | - | - | - | -$5M | $2M | -$3M | -$2M | -$1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $88M | -$82M | $109M | $73M | $66M | $72M | -$392M | $109M | $219M | -$259M | $491M | $83M | $85M | -$179M | -$1.604B | $143M | -$371M | $313M | $298M | $471M | $581M | $433M | $497M | $392M | $30M | $154M | $288M | $358M | $67M | $471M | $170M | $210M | -$657M | $94M | -$268M | $276M | $189M | $153M | $180M | $238M | $320M | $150M | $180M | $235M | $177M | $191M | $81M | $230M | $179M | $160M | $181M | $196M | $198M | $252M | $122M | $74M | $113M | $92M | $205M | $177M | -$161M | $169M | $171M | $79M | $205M | $164M | $95M | $87M | $78M | $68M | $44M | $163M | $117M | $94M | $187M | $175M | $161M | $117M | $109M | $117M | $91M | $118M | $126M | $114M | $96M | $86M | $97M | $101M | $106M | $101M | $124M | $105M | $94M | $91M | -$30M | $101M | $63M | $84M | $28M | -$94M | $53M | $41M | $66M | $67M | $121M | $112M | $113M | $107M | $99M | $28M | $83M | $78M | $84M | $80M | $92M | -$218M | $65M | $46M | $45M | $21M | $52M | $38M | $18M | $64M | $52M | $75M | -$91M | $98M | $84M | $67M | $69M | $70M | $74M | -$162M | $62M | $55M | $53M | $35M | $40M | $48M | $58M | $24M | -$54M | $60M | $37M | $29.5M | $49.4M | $46.7M | $50.4M | $40.7M | -$12M | $31.5M | $41.4M | $33.2M | $40.4M | $44.6M | $47.4M | $48.7M | $42.3M | $55.8M | $52.4M | $49.3M | $49.7M | $44.7M | $48.9M | $38.9M | $36.6M | $53.5M | $46.7M | $52.9M |
Shares Outstanding (Basic) | 65M | 59.6M | 56.4M | 56.1M | 55.9M | 55.6M | 55.4M | 55.2M | 54.9M | 54.9M | 55.1M | 55M | 55M | 54.8M | 54.7M | 54.7M | 56M | 58.3M | 60.2M | 62.2M | 62.9M | 63M | 62.9M | 62.6M | 62.4M | 62.8M | 63.3M | 63.6M | 63.8M | 64M | 64.2M | 64.5M | 69.1M | 71.2M | 71.5M | 72.9M | 74M | 74.8M | 75.2M | 75.7M | 76.2M | 77.3M | 78.1M | 78.8M | 79.1M | 78.8M | 78.4M | 78.4M | 78.3M | 78.1M | 78.5M | 79.7M | 79.8M | 79.3M | 78.8M | 78.3M | 78M | 77.3M | - | 76.9M | 76.8M | 76.7M | - | 76.5M | 76.2M | 75.4M | - | 74.7M | 74.5M | 74.2M | - | 74.6M | 75.3M | 76.3M | - | 78.3M | 78.8M | 78.7M | - | 78.3M | 78M | 68.1M | - | 67M | 66.8M | 66.8M | - | 66.4M | 68M | 68.8M | - | 69.2M | 68.7M | 68.3M | - | 68.2M | 68.1M | 67.3M | - | 67M | 66.5M | 66.3M | - | 68.7M | 72.02M | 73.2M | - | 75.35M | 75.5M | 75.9M | - | 75.73M | 75.68M | 75.47M | - | 74.66M | 74.71M | 74.19M | - | 75M | 73.24M | 74.51M | - | 75.29M | 74.29M | 75M | - | 75.38M | 76.36M | 74.44M | - | 72.92M | 71.15M | 80.2M | - | 70.51M | 70.67M | 70M | - | 69.57M | 69.88M | 68.57M | - | 69.77M | 68.52M | 70.24M | - | 69.35M | 69.31M | 69.23M | - | 69.23M | 69.23M | 69.23M | - | 73.99M | 74.13M | 74.09M | - | 74.06M | 73.32M | 73.32M | - | 73.28M | 73.23M | 73.23M | - | 73.19M | 73.07M | 72.41M |
Shares Outstanding (Diluted) | 65.2M | 59.6M | 56.6M | 56.5M | 56.1M | 55.8M | 55.4M | 55.2M | 55M | 54.9M | 55.2M | 55.3M | 55.2M | 54.8M | 54.7M | 55M | 56M | 58.7M | 60.9M | 62.7M | 63.5M | 63.6M | 63.9M | 63.3M | 62.7M | 63.3M | 63.9M | 64.2M | 64.3M | 64.5M | 64.7M | 65.3M | 69.1M | 72.1M | 72.5M | 74M | 75.1M | 76M | 76.3M | 76.9M | 77.4M | 78.1M | 78.9M | 79.7M | 80M | 80M | 79.8M | 79.6M | 79.6M | 79.4M | 79.9M | 81M | 81.1M | 80.7M | 80.2M | 79.3M | 78.8M | 78.5M | - | 78.1M | 76.8M | 77.9M | - | 77.7M | 77.7M | 76.8M | - | 75.7M | 75M | 74.7M | - | 75.5M | 76.3M | 77.3M | - | 79.8M | 80.5M | 79.9M | - | 79.6M | 79.4M | 69.5M | - | 68.3M | 67.9M | 67.9M | - | 67.6M | 69.5M | 70.7M | - | 70.9M | 69.7M | 69M | - | 69M | 70.1M | 69.3M | - | 67M | 67.7M | 66.9M | - | 68.7M | 72.89M | 73.68M | - | 76.43M | 76.5M | 76.1M | - | 76.47M | 76.36M | 76.19M | - | 74.66M | 75.58M | 74.19M | - | 75M | 74.29M | 74.51M | - | 77.11M | 74.29M | 76.53M | - | 77.17M | 77.06M | 76.14M | - | 73.68M | 73.27M | 80.2M | - | 73.33M | 72.6M | 71.43M | - | 69.57M | 69.88M | 68.57M | - | 69.77M | 68.52M | 70.24M | - | 69.35M | 69.31M | 69.23M | - | 69.23M | 69.23M | 69.23M | - | 73.99M | 74.13M | 74.09M | - | 74.06M | 73.32M | 73.32M | - | 73.28M | 73.23M | 73.23M | - | 73.19M | 73.07M | 72.41M |
EPS (Basic) | $1.15 | -$1.43 | $1.92 | $1.30 | $1.17 | $1.29 | -$7.10 | $2.01 | $3.96 | -$4.72 | $8.91 | $1.53 | $1.56 | -$3.27 | -$29.35 | $2.61 | -$6.62 | $5.37 | $4.96 | $7.56 | $9.23 | $6.87 | $7.90 | $6.35 | $0.55 | $2.42 | $4.56 | $5.62 | $1.04 | $7.36 | $2.66 | $3.25 | -$9.50 | $1.31 | -$3.74 | $3.78 | $2.55 | $2.05 | $2.40 | $3.14 | $4.20 | $1.94 | $2.31 | $2.98 | $2.24 | $2.42 | $1.04 | $2.92 | $2.29 | $2.06 | $2.31 | $2.46 | $2.48 | $3.18 | $1.55 | $0.95 | $1.45 | $1.19 | - | $2.31 | -$2.10 | $2.21 | - | $1.04 | $2.69 | $2.17 | - | $1.17 | $1.05 | $0.92 | - | $2.18 | $1.55 | $1.23 | - | $2.24 | $2.04 | $1.48 | - | $1.49 | $1.16 | $1.73 | - | $1.70 | $1.44 | $1.28 | - | $1.53 | $1.56 | $1.47 | - | $1.51 | $1.37 | $1.33 | - | $1.48 | $0.93 | $1.25 | - | -$1.40 | $0.80 | $0.62 | - | $0.98 | $1.68 | $1.53 | - | $1.42 | $1.32 | $0.37 | - | $1.03 | $1.11 | $1.06 | - | -$2.92 | $0.87 | $0.62 | - | $0.28 | $0.71 | $0.51 | - | $0.85 | $0.70 | $1 | - | $1.30 | $1.10 | $0.90 | - | $0.96 | $1.04 | -$2.02 | - | $0.78 | $0.75 | $0.50 | - | $0.69 | $0.83 | $0.35 | - | $0.86 | $0.54 | $0.42 | - | $0.68 | $0.72 | $0.59 | - | $0.45 | $0.60 | $0.48 | - | $0.63 | $0.65 | $0.66 | - | $0.76 | $0.71 | $0.67 | - | $0.61 | $0.67 | $0.53 | - | $0.73 | $0.64 | $0.73 |
EPS (Diluted) | $1.15 | -$1.43 | $1.91 | $1.29 | $1.17 | $1.28 | -$7.10 | $2 | $3.96 | -$4.72 | $8.90 | $1.53 | $1.55 | -$3.27 | -$29.35 | $2.60 | -$6.62 | $5.33 | $4.90 | $7.51 | $9.15 | $6.81 | $7.77 | $6.27 | $0.55 | $2.41 | $4.52 | $5.57 | $1.04 | $7.31 | $2.64 | $3.22 | -$9.50 | $1.30 | -$3.74 | $3.72 | $2.52 | $2.01 | $2.36 | $3.10 | $4.15 | $1.92 | $2.28 | $2.95 | $2.21 | $2.38 | $1.02 | $2.88 | $2.25 | $2.02 | $2.26 | $2.42 | $2.44 | $3.12 | $1.52 | $0.94 | $1.43 | $1.17 | - | $2.27 | -$2.10 | $2.17 | - | $1.02 | $2.64 | $2.13 | - | $1.15 | $1.04 | $0.91 | - | $2.15 | $1.53 | $1.22 | - | $2.20 | $2 | $1.46 | - | $1.47 | $1.14 | $1.70 | - | $1.66 | $1.42 | $1.26 | - | $1.50 | $1.53 | $1.43 | - | $1.48 | $1.35 | $1.32 | - | $1.46 | $0.91 | $1.21 | - | -$1.40 | $0.78 | $0.61 | - | $0.98 | $1.66 | $1.52 | - | $1.40 | $1.30 | $0.36 | - | $1.02 | $1.10 | $1.05 | - | -$2.92 | $0.86 | $0.62 | - | $0.28 | $0.70 | $0.51 | - | $0.83 | $0.70 | $0.98 | - | $1.27 | $1.09 | $0.88 | - | $0.95 | $1.01 | -$2.02 | - | $0.75 | $0.73 | $0.49 | - | $0.69 | $0.83 | $0.35 | - | $0.86 | $0.54 | $0.42 | - | $0.68 | $0.72 | $0.59 | - | $0.45 | $0.60 | $0.48 | - | $0.63 | $0.65 | $0.66 | - | $0.76 | $0.71 | $0.67 | - | $0.61 | $0.67 | $0.53 | - | $0.73 | $0.64 | $0.73 |
EBIT | $164M | $26M | $220M | $212M | $207M | $216M | -$136M | $271M | $130M | -$87M | $412M | $267M | $303M | $43M | -$1.458B | $240M | -$287M | $468M | $514M | $630M | $719M | $644M | $699M | $585M | $86M | $264M | $370M | $722M | $254M | $393M | $309M | $299M | -$472M | $151M | $267M | $331M | $274M | $264M | $335M | $374M | $368M | $285M | $380M | $329M | $315M | $303M | $281M | $335M | $291M | $281M | $354M | $313M | $328M | $254M | $255M | $213M | $194M | $204M | $206M | $136M | $223M | $228M | $5M | $234M | $331M | $229M | $134M | $189M | $134M | $119M | -$162M | $174M | $179M | $152M | $347M | $271M | $263M | $243M | $205M | $232M | $226M | $213M | $249M | $214M | $198M | $187M | $172M | $188M | $209M | $204M | $245M | $204M | $195M | $189M | $205M | $202M | $201M | $185M | $220M | -$93M | $184M | $145M | $167M | $173M | $232M | $235M | $241M | $238M | $205M | $189M | $181M | $180M | $158M | $169M | $449M | -$264M | $127M | $73M | $65M | $116M | $117M | $103M | -$24M | $148M | $121M | $151M | $169M | $173M | $162M | $158M | $172M | $163M | $149M | $101M | $318M | $109M | $105M | $81M | $93M | $82M | $71M | $71M | $37M | $57M | $78M | $87.5M | -$4.243B | $1.502B | $1.639B | $1.576B | -$3.118B | $1.152B | $1.127B | $1.042B | -$2.942B | $1.109B | $1.137B | $961M | -$2.77B | $1.12B | $1.075B | $870.6M | -$2.372B | $890.5M | $967.4M | $790.2M | -$2.172B | $811.4M | $868.2M | $764.5M |
EBITDA | $152M | $157M | $214M | $271M | $289M | $309M | $331M | $326M | $306M | $272M | $333M | $402M | $419M | $354M | $202M | $363M | $562M | $585M | $633M | $771M | $725M | $805M | $962M | $787M | $337M | $404M | $560M | $403M | $553M | $561M | $494M | $479M | $481M | $472M | $559M | $544M | $489M | $473M | $551M | $567M | $572M | $500M | $608M | $548M | $543M | $497M | $479M | $509M | $459M | $437M | $552M | $523M | $485M | $425M | $443M | $403M | $419M | $389M | $420M | $308M | $382M | $377M | $359M | $391M | $492M | $395M | $391M | $343M | $300M | $305M | $145M | $358M | $400M | $320M | $520M | $420M | $428M | $403M | $381M | $391M | $388M | $321M | $359M | $336M | $332M | $308M | $273M | $305M | $333M | $317M | $358M | $321M | $318M | $306M | $435M | $308M | $320M | $299M | $319M | $325M | $302M | $300M | $230M | $282M | $345M | $348M | $167M | $363M | $314M | $452M | $253M | $262M | $229M | $244M | $898M | -$189M | $189M | $147M | $113M | $242M | $212M | $200M | -$44M | $244M | $208M | $241M | $459M | $227M | $200M | $239M | $232M | $250M | $224M | $169M | $645M | $134M | $121M | $98M | $119M | $69.7M | $58.5M | $92M | $146M | $5.7M | $99.7M | $108.5M | -$4.243B | $1.502B | $1.639B | $1.576B | -$3.118B | $1.152B | $1.127B | $1.042B | -$2.942B | $1.109B | $1.137B | $961M | -$2.77B | $1.12B | $1.075B | $870.6M | -$2.372B | $890.5M | $967.4M | $790.2M | -$2.172B | $811.4M | $868.2M | $764.5M |