Constellation Brands Inc. Class A(STZ:US)
Market Cap$19.408B
Key Metrics
$113.17
$9.057B
$1.554B
$4.766B
$1.824B
$3.398B
32.69%
3.67%
8.01%
$96.6M
$22.109B
$8.55B
$10.534B
Key Metrics
$113.17
$9.057B
$1.554B
$4.766B
$1.824B
$3.398B
32.69%
3.67%
8.01%
$96.6M
$22.109B
$8.55B
$10.534B
Financials
| Name | May 31, 2026 | Feb 28, 2026 | Nov 30, 2025 | Aug 31, 2025 | May 31, 2025 | Feb 28, 2025 | Nov 30, 2024 | Aug 31, 2024 | May 31, 2024 | Feb 29, 2024 | Nov 30, 2023 | Aug 31, 2023 | May 31, 2023 | Feb 28, 2023 | Nov 30, 2022 | Aug 31, 2022 | May 31, 2022 | Feb 28, 2022 | Nov 30, 2021 | Aug 31, 2021 | May 31, 2021 | Feb 28, 2021 | Nov 30, 2020 | Aug 31, 2020 | May 31, 2020 | Feb 29, 2020 | Nov 30, 2019 | Aug 31, 2019 | May 31, 2019 | Feb 28, 2019 | Nov 30, 2018 | Aug 31, 2018 | May 31, 2018 | Feb 28, 2018 | Nov 30, 2017 | Aug 31, 2017 | May 31, 2017 | Feb 28, 2017 | Nov 30, 2016 | Aug 31, 2016 | May 31, 2016 | Feb 29, 2016 | Nov 30, 2015 | Aug 31, 2015 | May 31, 2015 | Feb 28, 2015 | Nov 30, 2014 | Aug 31, 2014 | May 31, 2014 | Feb 28, 2014 | Nov 30, 2013 | Aug 31, 2013 | May 31, 2013 | Feb 28, 2013 | Nov 30, 2012 | Aug 31, 2012 | May 31, 2012 | Feb 29, 2012 | Nov 30, 2011 | Aug 31, 2011 | May 31, 2011 | Feb 28, 2011 | Nov 30, 2010 | Aug 31, 2010 | May 31, 2010 | Feb 28, 2010 | Nov 30, 2009 | Aug 31, 2009 | May 31, 2009 | Feb 28, 2009 | Nov 30, 2008 | Aug 31, 2008 | May 31, 2008 | Feb 29, 2008 | Nov 30, 2007 | Aug 31, 2007 | May 31, 2007 | Feb 28, 2007 | Nov 30, 2006 | Aug 31, 2006 | May 31, 2006 | Feb 28, 2006 | Nov 30, 2005 | Aug 31, 2005 | May 31, 2005 | Feb 28, 2005 | Nov 30, 2004 | Aug 31, 2004 | May 31, 2004 | Feb 29, 2004 | Nov 30, 2003 | Aug 31, 2003 | May 31, 2003 | Feb 28, 2003 | Nov 30, 2002 | Aug 31, 2002 | May 31, 2002 | Feb 28, 2002 | Nov 30, 2001 | Aug 31, 2001 | May 31, 2001 | Feb 28, 2001 | Nov 30, 2000 | Aug 31, 2000 | May 31, 2000 | Feb 29, 2000 | Nov 30, 1999 | Aug 31, 1999 | May 31, 1999 | Feb 28, 1999 | Nov 30, 1998 | Aug 31, 1998 | May 31, 1998 | Feb 28, 1998 | Nov 30, 1997 | Aug 31, 1997 | May 31, 1997 | Feb 28, 1997 | Nov 30, 1996 | Aug 31, 1996 | May 31, 1996 | Nov 30, 1995 | Aug 31, 1995 | May 31, 1995 | Feb 28, 1995 | Nov 30, 1994 | Aug 31, 1994 | May 31, 1994 | Feb 28, 1994 | Nov 30, 1993 | Aug 31, 1993 | May 31, 1993 | Feb 28, 1993 | Nov 30, 1992 | Aug 31, 1992 | May 31, 1992 | Feb 29, 1992 | Nov 30, 1991 | Aug 31, 1991 | May 31, 1991 | Feb 28, 1991 | Nov 30, 1990 | Aug 31, 1990 | May 31, 1990 | Feb 28, 1990 | Nov 30, 1989 | Aug 31, 1989 | May 31, 1989 | Feb 28, 1989 | Nov 30, 1988 | Aug 31, 1988 | May 31, 1988 | Feb 29, 1988 | Nov 30, 1987 | Aug 31, 1987 | May 31, 1987 | Feb 28, 1987 | Nov 30, 1986 | Aug 31, 1986 | May 31, 1986 | Feb 28, 1986 | Nov 30, 1985 | Aug 31, 1985 | May 31, 1985 | Feb 28, 1985 | Nov 30, 1984 | Aug 31, 1984 | May 31, 1984 | Feb 29, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $2.433B | $1.92B | $2.223B | $2.481B | $2.515B | $2.164B | $2.464B | $2.919B | $2.662B | $2.139B | $2.471B | $2.837B | $2.515B | $1.998B | $2.437B | $2.655B | $2.363B | $2.103B | $2.321B | $2.371B | $2.027B | $1.953B | $2.438B | $2.26B | $1.963B | $1.903B | $1.999B | $2.344B | $2.097B | $1.797B | $1.973B | $2.299B | $2.047B | $1.766B | $1.802B | $2.088B | $1.929B | $1.628B | $1.811B | $2.021B | $1.872B | $1.543B | $1.641B | $1.733B | $1.631B | $1.356B | $1.542B | $1.604B | $1.526B | $1.291B | $1.443B | $1.46B | $673.4M | $695.9M | $766.9M | $698.5M | $634.8M | $628.1M | $700.7M | $690.2M | $635.3M | $715.3M | $966.4M | $862.8M | $787.5M | $708.7M | $987.7M | $876.8M | $791.6M | $735.1M | $1.031B | $956.5M | $931.8M | $884.4M | $1.095B | $892.6M | $901.2M | $1.142B | $1.501B | $1.418B | $1.156B | $1.048B | $1.267B | $1.192B | $1.097B | $1.038B | $1.086B | $1.037B | $927.31M | $881.32M | $987.25M | $911.06M | $772.8M | $653.03M | $738.38M | $689.81M | $650.39M | $673.54M | $701.85M | $689.13M | $642.11M | $544.04M | $629.58M | $637.49M | $585.58M | $527.17M | $652.97M | $621.6M | $530.17M | $459.4M | $375.6M | $349.4M | $312.9M | $282.6M | $322.7M | $301.5M | $306M | $261.6M | $317.7M | $279.2M | $276.5M | $285.6M | $229.2M | $222.8M | $210.9M | $243.5M | $180.9M | $154.2M | $140M | $154.5M | $115.9M | $60.5M | $58.8M | $71.1M | $59.6M | $65.1M | $56.9M | $63.6M | $40.7M | $49.6M | $41.5M | $44.8M | $45M | $49.9M | $41.2M | $43.7M | $43M | $43.6M | $37.5M | $40.2M | $46M | $42.9M | $33.4M | $41.3M | $40M | $57.2M | $36.1M | $38M | $55.8M | $55M | $29.9M | $32.8M | $46M | $35.8M | $22.7M | $29.1M | $26.9M | $23.5M | $19M |
Cost of Revenue | $1.112B | $968.5M | $1.04B | $1.171B | $1.248B | $1.05B | $1.18B | $1.407B | $1.258B | $1.1B | $1.2B | $1.387B | $1.257B | $1.037B | $1.21B | $1.329B | $1.108B | $969.9M | $1.095B | $1.141B | $907.2M | $959.3M | $1.17B | $1.045B | $975.1M | $953.1M | $1.012B | $1.158B | $1.069B | $903.7M | $1.003B | $1.131B | $998.5M | $916.8M | $891.6M | $1.019B | $940.2M | $840.3M | $919.1M | $1.052B | $990.5M | $847.1M | $907M | $957.8M | $894.2M | $758.6M | $902.8M | $932.1M | $855.9M | $742.3M | $833.6M | $882.8M | $417.3M | $434.1M | $456.1M | $413.4M | $384.2M | $382.9M | $417.8M | $407.2M | $384.3M | $461.3M | $614.5M | $548.6M | $517.5M | $486.3M | $643.6M | $567.2M | $522.9M | $543.9M | $627.2M | $650.7M | $602.8M | $572.7M | $702.9M | $582.9M | $633M | $796.9M | $1.056B | $1.003B | $837.3M | $761.5M | $882.9M | $844M | $790.53M | $750.9M | $772.05M | $747.26M | $676.84M | $637.76M | $704.63M | $670.53M | $563.72M | $475.8M | $524.89M | $496.54M | $473.67M | $452.54M | $508.74M | $505.84M | $426.16M | $390.02M | $402.35M | $419.01M | $383.25M | $345.66M | $426.38M | $412.1M | $360.1M | $307.7M | $251.1M | $237.6M | $212.3M | $189.9M | $216.1M | $208.2M | $216.4M | $189.2M | $227.4M | $200.7M | $195M | $201M | $163.6M | $154.5M | $147.5M | $167.8M | $124.1M | $107.4M | $95.2M | $106.7M | $81M | $40M | $39M | $48M | $41.6M | $44.7M | $38.1M | $56.6M | $4.4M | $44M | $37.1M | $40.2M | $7.8M | $45.9M | $37.6M | $39.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.321B | $951.7M | $1.183B | $1.31B | $1.267B | $1.115B | $1.284B | $1.512B | $1.404B | $1.039B | $1.271B | $1.45B | $1.258B | $961.2M | $1.227B | $1.326B | $1.255B | $1.133B | $1.226B | $1.23B | $1.119B | $993.7M | $1.268B | $1.216B | $988.3M | $949.8M | $987.5M | $1.186B | $1.029B | $893.5M | $970M | $1.168B | $1.049B | $849.1M | $910.3M | $1.069B | $988.3M | $787.7M | $891.4M | $969M | $881.3M | $696.1M | $733.5M | $775.6M | $737.1M | $597.6M | $638.9M | $672M | $670.1M | $548.9M | $609.7M | $577M | $256.1M | $261.8M | $310.8M | $285.1M | $250.6M | $245.2M | $282.9M | $283M | $251M | $254M | $351.9M | $314.2M | $270M | $222.4M | $344.1M | $309.6M | $268.7M | $191.2M | $404M | $305.8M | $329M | $311.7M | $391.9M | $309.7M | $268.2M | $345.3M | $445.2M | $414.8M | $318.6M | $286.36M | $384.2M | $348M | $306.01M | $286.78M | $313.66M | $289.68M | $250.46M | $243.56M | $282.62M | $240.53M | $209.09M | $177.23M | $213.49M | $193.26M | $176.73M | $221.01M | $193.11M | $183.29M | $215.96M | $154.02M | $227.23M | $218.48M | $202.34M | $181.51M | $226.59M | $209.5M | $170.07M | $151.7M | $124.5M | $111.8M | $100.6M | $92.7M | $106.6M | $93.3M | $89.6M | $72.4M | $90.3M | $78.5M | $81.5M | $84.6M | $65.6M | $68.3M | $63.4M | $75.7M | $56.8M | $46.8M | $44.8M | $47.8M | $34.9M | $20.5M | $19.8M | $23.1M | $18M | $20.4M | $18.8M | $7M | $36.3M | $5.6M | $4.4M | $4.6M | $37.2M | $4M | $3.6M | $4.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $457M | $420.5M | $491.2M | $436M | $500.7M | $505.3M | $491.3M | $491.2M | $462.2M | $409.8M | $473.7M | $471.2M | $493.1M | $494.5M | $480.2M | $512.8M | $438.6M | $456.8M | $385.8M | $490.5M | $378.3M | $453.3M | $464.1M | $399.1M | $353.3M | $370.1M | $406.3M | $439.4M | $406M | $428.2M | $413.5M | $403.2M | $423.2M | $333.4M | $420.7M | $351.4M | $427.2M | $348.3M | $357.4M | $358.1M | $328.6M | $285M | $286.2M | $296.2M | $309.8M | $243.9M | $263.3M | $293.3M | $277.9M | $219.5M | $245.9M | $244.1M | $185.6M | $134.7M | $152M | $154.5M | $144M | $123.3M | $121.8M | $138.2M | $138.2M | $128.7M | $176.1M | $167.3M | $168.8M | $143.6M | $202.9M | $166.3M | $165.1M | $171.2M | $200.5M | $225.2M | $233.5M | $227.1M | $192.1M | $190.5M | $197.6M | $194M | $197.8M | $204.4M | $172.6M | $133.85M | $156.9M | $163.7M | $157.86M | $154.58M | $130.33M | $132.36M | $138.43M | $108.85M | $113.33M | $127.29M | $107.8M | $87.15M | $85.47M | $87.62M | $90.76M | $146.27M | $84.29M | $94.28M | $118.02M | $107.43M | $122.82M | $129.94M | $126.41M | $113.81M | $132.31M | $125.3M | $110.5M | $96.9M | $73.8M | $67.5M | $61.3M | $59.9M | $60.3M | $56.3M | $55.2M | $47.9M | $58.3M | $52.9M | $49.9M | $50.1M | $40.4M | $38.8M | $34.9M | $45.1M | $58.3M | $27.4M | $28M | $31.6M | $22.5M | $11.8M | $11.4M | $14.3M | $10M | $12.2M | $11.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $457M | $420.5M | $491.2M | $436M | $500.7M | $505.3M | $491.3M | $491.2M | $462.2M | $409.8M | $473.7M | $471.2M | $493.1M | $494.5M | $480.2M | $512.8M | $438.6M | $456.8M | $385.8M | $490.5M | $378.3M | $453.3M | $464.1M | $399.1M | $353.3M | $370.1M | $406.3M | $439.4M | $406M | $428.2M | $413.5M | $403.2M | $423.2M | $333.4M | $420.7M | $351.4M | $427.2M | $348.3M | $357.4M | $358.1M | $328.6M | $285M | $286.2M | $296.2M | $309.8M | $243.9M | $263.3M | $293.3M | $277.9M | $219.5M | $245.9M | $244.1M | $185.6M | $134.7M | $152M | $154.5M | $144M | $123.3M | $121.8M | $138.2M | $138.2M | $128.7M | $176.1M | $167.3M | $168.8M | $143.6M | $202.9M | $166.3M | $165.1M | $171.2M | $200.5M | $225.2M | $233.5M | $227.1M | $192.1M | $190.5M | $197.6M | $194M | $197.8M | $204.4M | $172.6M | $133.85M | $156.9M | $163.7M | $157.86M | $154.58M | $130.33M | $132.36M | $138.43M | $108.85M | $113.33M | $127.29M | $107.8M | $87.15M | $85.47M | $87.62M | $90.76M | $146.27M | $84.29M | $94.28M | $132.03M | $107.43M | $122.82M | $129.94M | $126.41M | $113.81M | $132.31M | $125.3M | $110.5M | $96.9M | $73.8M | $67.5M | $61.3M | $59.9M | $60.3M | $56.3M | $55.2M | $47.9M | $58.3M | $52.9M | $49.9M | $50.1M | $40.4M | $38.8M | $34.9M | $45.1M | $58.3M | $27.4M | $28M | $31.6M | $22.5M | $11.8M | $11.4M | $14.3M | $10M | $12.2M | $11.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$14.01M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $863.6M | $531.2M | $692M | $874M | $765.9M | $609.4M | $793M | $1.021B | $941.6M | $629.4M | $796.9M | $978.7M | $764.7M | $466.7M | $746.7M | $813.1M | $816.4M | $675.8M | $839.9M | $739.2M | $741M | $540.4M | $804.1M | $816.7M | $635M | $579.7M | $581.2M | $746.5M | $622.7M | $465.3M | $556.5M | $765M | $625.4M | $515.7M | $489.6M | $717.3M | $561.1M | $439.4M | $534M | $610.9M | $552.7M | $411.1M | $447.3M | $479.4M | $427.3M | $353.7M | $375.6M | $378.7M | $392.2M | $329.4M | $363.8M | $332.9M | $70.5M | $127.1M | $158.8M | $130.6M | $106.6M | $121.9M | $161.1M | $144.8M | $112.8M | $125.3M | $175.8M | $146.9M | $101.2M | $78.8M | $141.2M | $143.3M | $103.6M | $20M | $203.5M | $80.6M | $95.5M | $84.6M | $199.8M | $119.2M | $70.6M | $151.3M | $247.4M | $210.4M | $146M | $152.52M | $227.3M | $184.3M | $148.14M | $132.2M | $183.33M | $157.33M | $112.03M | $134.71M | $169.28M | $113.24M | $101.28M | $90.09M | $128.02M | $105.65M | $85.97M | $74.73M | $108.82M | $89M | $83.93M | -$655.53M | $85.24M | $70.7M | $57.46M | $53.75M | $77.38M | $63.8M | $45.67M | $41.8M | $41.9M | $35.7M | $30.7M | $25.4M | $37.7M | $28.4M | $25.5M | $18.5M | $23.3M | $16.9M | $23M | $27.2M | $22.2M | $24.5M | $22.4M | $24M | -$5M | $15.4M | $13.6M | $13.1M | $11.2M | $6.6M | $6.4M | $7.3M | $6.6M | $6.6M | $5.3M | $5.5M | $4.3M | $4.3M | $3.4M | $3.4M | $2.2M | $2.8M | $2.4M | $2.9M | -$113.7M | $43.6M | $37.5M | $40.2M | -$122M | $42.9M | $33.4M | $41.3M | -$147M | $57.2M | $36.1M | $38M | -$97.7M | $55M | $29.9M | $32.8M | -$69.9M | $35.8M | $22.7M | $29.1M | -$51.9M | $23.5M | $19M |
| -$103.6M | -$180M | -$59.7M | -$91.1M | -$154.5M | -$952M | -$119.4M | -$2.355B | -$21.1M | -$136.8M | -$146M | -$130.8M | -$534.3M | -$210.3M | -$135.9M | -$1.821B | -$291.7M | -$177.9M | -$259.8M | -$596M | -$1.652B | -$55.1M | $664.5M | -$159.5M | -$703.2M | -$90.8M | -$873.6M | -$1.466B | -$1.045B | $1.065B | -$209.1M | $600.4M | $276.6M | $72.7M | $157.4M | -$83.2M | -$88.7M | $184.5M | -$50.1M | -$94.1M | -$83.9M | -$60.9M | -$48.3M | -$78.2M | -$76.5M | -$79.9M | -$64.8M | -$90M | -$85.9M | -$89M | -$71.6M | $1.255B | $11.8M | -$20.3M | -$8.9M | $15.9M | $6.6M | -$41.4M | $6.2M | $21.8M | $6.8M | $29.1M | $16.6M | $2.4M | $1.1M | -$149M | -$36M | $1.9M | -$24.5M | -$338.8M | -$7.9M | -$69.7M | -$19.3M | -$797.2M | -$9.7M | -$8.6M | -$6.3M | $26.8M | -$1.2M | -$26.3M | $49.6M | -$26.67M | $600K | -$10.4M | -$8.86M | -$11.44M | -$1.29M | -$969K | -$1.55M | -$4.09M | -$7.96M | -$16.57M | -$807K | $20.51M | $4.18M | $3.17M | $2.74M | $639K | $1.17M | -$137K | - | - | - | - | - | -$10K | - | - | -$5.5M | - | - | - | - | - | - | - | - | - | - | - | - | -$1.6M | -$400K | -$900K | $100K | -$100K | $100K | $200K | - | - | $0 | - | - | $100K | $0 | $100K | $100K | $100K | $400K | $200K | $200K | $300K | $400K | $200K | - | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $2.2M | $2.5M | $3.8M | $2.4M | $1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $87.7M | $85.4M | $86.6M | $89M | $100.6M | $100.2M | $104.4M | $104M | $102.8M | $102.4M | $104.2M | $110.6M | $118.9M | $117.2M | $98.7M | $94.3M | $88.5M | $85.9M | $88M | $95.8M | $86.7M | $89.8M | $95.7M | $100.2M | $100M | $99.4M | $103.1M | $111.6M | $114.6M | $118.5M | $72.8M | $88M | $87.8M | $86.9M | $81.4M | $81.3M | $82.4M | $77M | $77.6M | $94.1M | $84.6M | $83.5M | $75.6M | $77.3M | $77.5M | $80.3M | $86M | $85M | $86.4M | $88.5M | $89.6M | $90.3M | $54.8M | $60.4M | $61.4M | $54.6M | $50.7M | $47.9M | $46.3M | $42.5M | $44.3M | - | $49.1M | $50.3M | $48.5M | $67.7M | $65.5M | $68.1M | $68.4M | - | $78.4M | $80.7M | $86.6M | - | $82.4M | $86.7M | $79.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$18.1M | -$97.1M | $23.1M | -$4.5M | -$55.6M | -$851.8M | -$15M | -$2.251B | $81.7M | -$34.4M | -$41.8M | -$20.2M | -$415.4M | -$93.1M | -$37.2M | -$1.727B | -$203.2M | -$92M | -$171.8M | -$500.2M | -$1.565B | $34.7M | $760.2M | -$59.3M | -$603.2M | $8.6M | -$770.5M | -$1.354B | -$930.6M | $1.183B | -$136.3M | $688.4M | $364.4M | $159.6M | $238.8M | -$1.9M | -$6.3M | $261.5M | $27.5M | - | $700K | $22.6M | $27.3M | -$900K | $1M | $400K | $21.2M | -$5M | $500K | -$500K | $18M | $1.345B | $66.6M | $40.1M | $52.5M | $70.5M | $57.3M | $6.5M | $52.5M | $64.3M | $51.1M | $29.1M | $65.7M | $52.7M | $49.6M | -$81.3M | $29.5M | $70M | $43.9M | -$338.8M | $70.5M | $11M | $67.3M | -$797.2M | $72.7M | $78.1M | $73.4M | $26.8M | -$1.2M | -$26.3M | $49.6M | -$26.67M | $600K | -$10.4M | -$8.86M | -$11.44M | -$1.29M | -$969K | -$1.55M | -$4.09M | -$7.96M | -$16.57M | -$807K | $20.51M | $4.18M | $3.17M | $2.74M | $639K | $1.17M | -$137K | - | - | - | - | - | -$10K | - | - | -$5.5M | - | - | - | - | - | - | - | - | - | - | - | - | -$1.6M | -$400K | -$900K | $100K | -$100K | $100K | $200K | - | - | $0 | - | - | $100K | $0 | $100K | $100K | $100K | $400K | $200K | $200K | $300K | $400K | $200K | - | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $760M | $351.2M | $632.3M | $782.9M | $611.4M | -$342.6M | $673.6M | -$1.335B | $920.8M | $492.6M | $650.9M | $847.9M | $230.4M | $256.4M | $610.8M | -$1.008B | $524.7M | $497.9M | $580.1M | $143.2M | -$910.8M | $485.3M | $1.469B | $657.2M | -$68.2M | $488.9M | -$292.4M | -$719.2M | -$422.5M | $1.53B | $347.4M | $1.365B | $902M | $588.4M | $647M | $634.1M | $472.4M | $623.9M | $483.9M | $516.8M | $468.8M | $350.2M | $399M | $401.2M | $350.8M | $273.8M | $310.8M | $288.7M | $306.3M | $240.4M | $292.2M | $1.587B | $82.3M | $106.8M | $149.9M | $146.5M | $113.2M | $80.5M | $167.3M | $166.6M | $119.6M | $107M | $192.4M | $149.3M | $102.3M | -$70.2M | $105.2M | $145.2M | $79.1M | -$389.5M | $195.6M | $10.9M | $76.2M | -$805.6M | $190.1M | $110.6M | $64.3M | $103.7M | $173.1M | $111.6M | $146.9M | $78.43M | $179.8M | $127M | $91.99M | $74.42M | $151.4M | $125.96M | $80.2M | $98.16M | $129.43M | $55.57M | $61.23M | $85.7M | $106M | $81.67M | $61.56M | $47.59M | $82.74M | $59.89M | $39.74M | $30.63M | $58.26M | $43.52M | $29.84M | $25.96M | $49.83M | $35.2M | $18M | $21.3M | $34.2M | $28.3M | $22.2M | $17.1M | $29.8M | $21M | $17M | $9.9M | $14.7M | $8.9M | $14.2M | $17.3M | $16.3M | $17.3M | $16.3M | $16.8M | -$10.2M | $10.8M | $9.1M | $9.2M | $9.4M | $5.4M | $4.8M | $5.8M | $5.5M | $5.3M | $3.3M | $3.8M | $3.4M | $3.4M | $2.4M | $2.6M | $1.5M | $1.8M | $1.2M | $1.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $88.1M | $126.5M | $110.1M | $296.8M | $87.6M | $28M | $44.5M | -$152.2M | $28M | $88.2M | $130M | $147.2M | $91.2M | $33.2M | $131.1M | $132.4M | $125.4M | $92.3M | $99.3M | $131.3M | -$13.5M | $94.7M | $176.6M | $135.4M | $104.4M | $79.9M | -$658.9M | -$202.2M | -$185.4M | $280.8M | $35.3M | $214.1M | $155.7M | -$340.4M | $150.6M | $130M | $71.4M | $162M | $78.9M | $163.6M | $149.7M | $104.9M | $128M | $97.1M | $110.6M | $62.3M | $88.6M | $92.9M | $99.6M | $83.2M | $81.2M | $65.4M | $29.4M | $25.1M | $40.4M | $21.9M | $41.2M | -$22.5M | $62.5M | $3.9M | $45.1M | -$172.8M | $53.1M | $58M | $53.2M | -$19.2M | $61.1M | $45.5M | $72.6M | $17.3M | $112.1M | $33.6M | $31.6M | $29.2M | $70.5M | $38.5M | $34.5M | $33.5M | $65.3M | $43.2M | $61.4M | $20.25M | $70.8M | $44.6M | $16.29M | $26.79M | $54.5M | $45.35M | $28.87M | $35.34M | $46.59M | $20.01M | $22.04M | $33.68M | $41.66M | $32.1M | $24.19M | $19.04M | $33.1M | $23.96M | $15.9M | $12.25M | $23.3M | $17.41M | $11.94M | $10.38M | $19.93M | $14.1M | $7.2M | $8.4M | $14M | $11.6M | $9.1M | $7M | $12.2M | $8.6M | $7M | $4M | $6.4M | $4M | $5.7M | $6.9M | $6.3M | $6.7M | $6.3M | $6.5M | -$3.9M | $4.1M | $3.4M | $3.5M | $3.7M | $2M | $1.8M | $2.2M | $2M | $1.9M | $1.2M | $1.4M | $1.2M | $1.2M | $800K | $900K | $400K | $500K | $300K | $700K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $671.9M | $224.7M | $522.2M | $486.1M | $523.8M | -$370.6M | $629.1M | -$1.182B | $892.8M | $404.4M | $520.9M | $700.7M | $139.2M | $223.2M | $479.7M | -$1.141B | $399.3M | $405.6M | $480.8M | $11.9M | -$897.3M | $390.6M | $1.292B | $521.8M | -$172.6M | $409M | $366.5M | -$517M | -$237.1M | $1.249B | $312.1M | $1.151B | $746.3M | $928.8M | $496.4M | $504.1M | $401M | $461.9M | $405M | $353.2M | $319.1M | $245.3M | $271M | $304.1M | $240.2M | $211.5M | $222.2M | $195.8M | $206.7M | $157.2M | $211M | $1.522B | $52.9M | $81.7M | $109.5M | $124.6M | $72M | $103M | $104.8M | $162.7M | $74.5M | $279.8M | $139.3M | $91.3M | $49.1M | -$51M | $44.1M | $99.7M | $6.5M | -$406.8M | $83.5M | -$22.7M | $44.6M | -$834.8M | $119.6M | $72.1M | $29.8M | $70.2M | $107.8M | $68.4M | $85.5M | $58.18M | $109M | $82.4M | $75.7M | $47.63M | $96.89M | $80.61M | $51.33M | $62.82M | $82.84M | $35.56M | $39.19M | $52.02M | $64.34M | $49.57M | $37.37M | $27M | $49.64M | $35.93M | $23.84M | $18.38M | $34.95M | $26.11M | $17.9M | $15.58M | $29.9M | $21.1M | $10.8M | $1.5M | $20.2M | $16.7M | $13.1M | $10.1M | $17.6M | $12.4M | $10M | $5.9M | $8.3M | $4.9M | $8.5M | $10.4M | $10M | $10.6M | $10M | $10.3M | -$6.3M | $6.7M | $5.7M | $5.7M | $5.7M | $3.4M | $3M | $3.6M | $3.5M | $3.4M | $2.1M | $2.4M | $2.2M | $2.2M | $1.6M | $1.7M | $1.1M | $1.3M | $900K | $1.2M | $700K | $600K | $500K | $600K | -$6.8M | $100K | $700K | $900K | -$10.4M | -$2.8M | $1.7M | $1.8M | $4.6M | $2.4M | $1.8M | $1.8M | $4.5M | $1.9M | $1.4M | $1.7M | $1.4M | $1.7M | $1.5M |
Minority Interests | -$18.1M | -$22.9M | -$19.4M | -$20.1M | -$7.7M | -$4.7M | -$13.2M | -$16.6M | -$15.8M | -$12M | -$11.8M | -$10.7M | -$3.3M | -$200K | -$12M | -$10.5M | -$9.8M | -$10.2M | -$10M | -$10.4M | -$10.8M | -$7.7M | -$11.1M | -$9.7M | -$5.3M | -$10.6M | -$6.1M | -$8.2M | -$8.3M | -$9.9M | -$9M | -$1.8M | -$2.5M | -$3.3M | -$3.6M | -$2.5M | -$2.5M | -$9.9M | $900K | $5.7M | -$800K | -$1.9M | -$500K | -$1.7M | -$1.6M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $653.8M | $201.8M | $502.8M | $466M | $516.1M | -$375.3M | $615.9M | -$1.199B | $877M | $392.4M | $509.1M | $690M | $135.9M | $223M | $467.7M | -$1.151B | $389.5M | $395.4M | $470.8M | $1.5M | -$908.1M | $382.9M | $1.281B | $512.1M | -$177.9M | $398.4M | $360.4M | -$525.2M | -$245.4M | $1.24B | $303.1M | $1.15B | $743.8M | $925.5M | $492.8M | $501.6M | $398.5M | $452M | $405.9M | $358.9M | $318.3M | $243.4M | $270.5M | $302.4M | $238.6M | $211.5M | $222.2M | $195.8M | $206.7M | $157.2M | $211M | $1.522B | $52.9M | $81.7M | $109.5M | $124.6M | $72M | $103M | $104.8M | $162.7M | $74.5M | $279.8M | $139.3M | $91.3M | $49.1M | -$51M | $44.1M | $99.7M | $6.5M | -$406.8M | $83.5M | -$22.7M | $44.6M | -$834.8M | $119.6M | $72.1M | $29.8M | $70.2M | $107.8M | $68.4M | $85.5M | $58.18M | $109M | $82.4M | $75.7M | $47.63M | $96.89M | $80.61M | $51.33M | $62.82M | $82.84M | $35.56M | $39.19M | $52.02M | $64.34M | $49.57M | $37.37M | $27M | $49.64M | $35.93M | $23.84M | $18.38M | $34.95M | $26.11M | $17.9M | $15.58M | $29.9M | $21.1M | $10.8M | $1.5M | $20.2M | $16.7M | $13.1M | $10.1M | $17.6M | $12.4M | $10M | $5.9M | $8.3M | $4.9M | $8.5M | $10.4M | $10M | $10.6M | $10M | $10.3M | -$6.3M | $6.7M | $5.7M | $5.7M | $5.7M | $3.4M | $3M | $3.6M | $3.5M | $3.4M | $2.1M | $2.4M | $2.2M | $2.2M | $1.6M | $1.7M | $1.1M | $1.3M | $900K | $1.2M | $700K | $600K | $500K | $600K | -$6.8M | $100K | $700K | $900K | -$10.4M | -$2.8M | $1.7M | $1.8M | $4.6M | $2.4M | $1.8M | $1.8M | $4.5M | $1.9M | $1.4M | $1.7M | $1.4M | $1.7M | $1.5M |
Shares Outstanding (Basic) | 172.19M | 173.47M | 174.52M | 175.82M | 177.8M | 179.91M | 181.24M | 181.95M | 182.77M | 182.92M | 183.53M | 183.5M | 183.27M | 183.9M | 189.88M | 184.94M | 188.54M | 189.84M | 188.22M | 190.67M | 193.85M | 193.99M | 193.85M | 193.36M | 192.9M | 191.85M | 191.66M | 191.63M | 191.44M | 190.71M | 189.68M | 190.5M | 191.39M | 193.57M | 195.26M | 195.43M | 194.9M | 195.51M | 200.87M | 200.81M | 199.9M | 199.38M | 197.29M | 195.6M | 194.75M | 193.8M | 192.97M | 192.56M | 191.57M | 189.98M | 189.17M | 188.3M | 185.23M | 182.83M | 181.79M | 154.79M | 162.26M | - | 176.29M | 186.63M | 187.05M | - | 209.95M | 209.17M | 216.44M | - | 196.51M | 195.91M | 218.98M | - | 218.2M | 217.49M | 216.56M | - | 215.39M | 215.13M | 229.46M | - | 209.52M | 200.32M | 199.57M | - | 197.22M | 196.52M | 195.56M | - | 192.02M | 190.9M | 213.56M | - | 186.51M | 173M | 185.76M | - | 180.65M | 179.38M | 177.69M | - | 173.72M | 169.66M | 165.02M | - | 147.15M | 146.4M | 145.84M | - | 144.66M | 144.27M | 143.82M | - | 143.14M | 148.44M | 149.71M | - | 149.79M | 148.06M | 148.15M | - | 154.42M | 156.8M | 158.14M | 160.83M | - | 160M | 160M | 135.08M | - | 130.73M | 130.29M | 114M | - | 93.79M | 96M | 92.9M | - | 63.26M | 73.04M | 71.11M | - | 70.4M | 71.11M | 80M | - | 80M | 80M | 80M | - | 86.17M | 86.17M | 86.17M | - | 86.17M | 86.17M | 86.17M | - | 86.17M | 86.17M | 86.17M | - | 86.28M | 86.28M | 86.28M | - | 86.28M | 86.28M | 86.28M | - | 86.28M | 86.28M |
Shares Outstanding (Diluted) | 172.41M | 173.68M | 174.61M | 175.94M | 177.99M | 179.91M | 181.75M | 181.95M | 183.46M | 183.56M | 184.17M | 184.28M | 183.86M | 184.53M | 208.5M | 184.94M | 212.54M | 213.89M | 213.16M | 192.53M | 193.85M | 195.94M | 195.44M | 195.14M | 192.9M | 194.92M | 194.86M | 191.63M | 191.44M | 194.5M | 194.82M | 195.91M | 197.06M | 199.49M | 201.18M | 201.35M | 201.03M | 199.87M | 205.46M | 205.65M | 205.37M | 205.19M | 204.1M | 203.11M | 202.86M | 202.21M | 201.28M | 200.8M | 200.36M | 199.16M | 198.08M | 196.77M | 194.88M | 191.89M | 196.89M | 184.64M | 190.26M | - | 202.93M | 213.65M | 214.91M | - | 236.79M | 234.86M | 242.58M | - | 222.21M | 220.71M | 219.82M | - | 220.01M | 217.49M | 219.19M | - | 219.43M | 219.3M | 233.44M | - | 239.4M | 240.32M | 240.1M | - | 238.58M | 239.07M | 238.18M | - | 233.45M | 232.29M | 230.12M | - | 228.39M | 208.26M | 191.32M | - | 186.17M | 186.06M | 184.71M | - | 178.95M | 175.73M | 170.1M | - | 149.87M | 149.31M | 148.78M | - | 149.21M | 148.07M | 147.58M | - | 146.6M | 151.82M | 154.12M | - | 153.04M | 152.62M | 150.94M | - | 154.42M | 156.8M | 158.14M | 160.83M | - | 160M | 160M | 135.08M | - | 130.73M | 130.29M | 123.24M | - | 100.74M | 100M | 102.86M | - | 63.26M | 73.04M | 71.11M | - | 70.4M | 71.11M | 80M | - | 80M | 80M | 80M | - | 86.17M | 86.17M | 86.17M | - | 86.17M | 86.17M | 86.17M | - | 86.17M | 86.17M | 86.17M | - | 86.28M | 86.28M | 86.28M | - | 86.28M | 86.28M | 86.28M | - | 86.28M | 86.28M |
EPS (Basic) | $3.80 | $1.16 | $2.88 | $2.65 | $2.90 | -$2.09 | $3.40 | -$6.59 | $4.80 | $2.15 | $2.77 | $3.76 | $0.74 | $1.21 | $2.58 | -$6.30 | $2.09 | $2.11 | $2.53 | $0.01 | -$4.74 | $2 | $6.68 | $2.68 | -$0.94 | $2.10 | $1.90 | -$2.77 | -$1.30 | $6.57 | $1.62 | $6.11 | $3.93 | $4.84 | $2.55 | $2.59 | $2.07 | $2.34 | $2.04 | $1.81 | $1.61 | $1.23 | $1.39 | $1.56 | $1.24 | $1.12 | $1.16 | $1.03 | $1.09 | $0.84 | $1.13 | $8.18 | $0.29 | $0.45 | $0.61 | $0.71 | $0.39 | - | $0.53 | $0.78 | $0.36 | - | $0.66 | $0.44 | $0.23 | - | $0.20 | $0.46 | $0.03 | - | $0.39 | -$0.11 | $0.21 | - | $0.56 | $0.34 | $0.13 | - | $0.47 | $0.30 | $0.38 | - | $0.49 | $0.37 | $0.34 | - | $0.44 | $0.37 | $0.23 | - | $0.39 | $0.18 | $0.21 | - | $0.36 | $0.28 | $0.21 | - | $0.29 | $0.21 | $0.15 | - | $0.24 | $0.18 | $0.12 | - | $0.21 | $0.15 | $0.075 | - | $0.14 | $0.11 | $0.088 | - | $0.12 | $0.084 | $0.068 | - | $0.054 | $0.031 | $0.054 | $0.065 | - | $0.066 | $0.063 | $0.076 | - | $0.051 | $0.044 | $0.05 | - | $0.036 | $0.031 | $0.039 | - | $0.054 | $0.029 | $0.034 | - | $0.031 | $0.023 | $0.021 | - | $0.016 | $0.011 | $0.015 | - | $0.0075 | $0.0063 | $0.0075 | - | $0.0013 | $0.0075 | $0.011 | - | -$0.033 | $0.019 | $0.021 | - | $0.22 | $0.17 | $0.17 | - | $0.18 | $0.13 | $0.15 | - | $0.16 | $0.13 |
EPS (Diluted) | $3.79 | $1.16 | $2.88 | $2.65 | $2.90 | -$2.09 | $3.39 | -$6.59 | $4.78 | $2.14 | $2.76 | $3.74 | $0.74 | $1.21 | $2.52 | -$6.30 | $2.06 | $2.07 | $2.48 | $0.01 | -$4.74 | $1.95 | $6.55 | $2.62 | -$0.94 | $2.04 | $1.85 | -$2.77 | -$1.30 | $6.37 | $1.56 | $5.87 | $3.77 | $4.64 | $2.45 | $2.49 | $1.98 | $2.26 | $1.98 | $1.75 | $1.55 | $1.19 | $1.33 | $1.49 | $1.18 | $1.06 | $1.10 | $0.98 | $1.03 | $0.79 | $1.07 | $7.74 | $0.27 | $0.43 | $0.58 | $0.67 | $0.38 | - | $0.52 | $0.76 | $0.35 | - | $0.59 | $0.39 | $0.20 | - | $0.20 | $0.45 | $0.03 | - | $0.38 | -$0.11 | $0.20 | - | $0.55 | $0.33 | $0.13 | - | $0.45 | $0.28 | $0.36 | - | $0.46 | $0.34 | $0.32 | - | $0.42 | $0.35 | $0.23 | - | $0.37 | $0.17 | $0.21 | - | $0.35 | $0.27 | $0.20 | - | $0.28 | $0.21 | $0.14 | - | $0.23 | $0.18 | $0.12 | - | $0.20 | $0.14 | $0.074 | - | $0.14 | $0.11 | $0.085 | - | $0.12 | $0.081 | $0.066 | - | $0.054 | $0.031 | $0.054 | $0.065 | - | $0.066 | $0.063 | $0.076 | - | $0.051 | $0.044 | $0.046 | - | $0.034 | $0.03 | $0.035 | - | $0.054 | $0.029 | $0.034 | - | $0.031 | $0.023 | $0.021 | - | $0.016 | $0.011 | $0.015 | - | $0.0075 | $0.0063 | $0.0075 | - | $0.0013 | $0.0075 | $0.011 | - | -$0.033 | $0.019 | $0.021 | - | $0.22 | $0.17 | $0.17 | - | $0.18 | $0.13 | $0.15 | - | $0.16 | $0.13 |
EBIT | $847.7M | $436.6M | $718.9M | $871.9M | $712M | -$242.4M | $778M | -$1.231B | $1.024B | $595M | $755.1M | $958.5M | $349.3M | $373.6M | $709.5M | -$914M | $613.2M | $583.8M | $668.1M | $239M | -$824.1M | $575.1M | $1.564B | $757.4M | $31.8M | $588.3M | -$189.3M | -$607.6M | -$307.9M | $1.649B | $420.2M | $1.453B | $989.8M | $675.3M | $728.4M | $715.4M | $554.8M | $700.9M | $561.5M | $610.9M | $553.4M | $433.7M | $474.6M | $478.5M | $428.3M | $354.1M | $396.8M | $373.7M | $392.7M | $328.9M | $381.8M | $1.678B | $137.1M | $167.2M | $211.3M | $201.1M | $163.9M | $128.4M | $213.6M | $209.1M | $163.9M | -$42.7M | $241.5M | $199.6M | $150.8M | -$2.5M | $170.7M | $213.3M | $147.5M | -$128.8M | $274M | $91.6M | $162.8M | $84.6M | $272.5M | $197.3M | $144M | $151.3M | $247.4M | $210.4M | $146M | $152.52M | $227.3M | $184.3M | $148.14M | $132.2M | $183.33M | $157.33M | $112.03M | $134.71M | $169.28M | $113.24M | $101.28M | $90.09M | $128.02M | $105.65M | $85.97M | $74.73M | $108.82M | $89M | $83.93M | -$655.53M | $85.24M | $70.7M | $57.46M | $53.75M | $77.38M | $63.8M | $45.67M | $41.8M | $41.9M | $35.7M | $30.7M | $25.4M | $37.7M | $28.4M | $25.5M | $18.5M | $23.3M | $16.9M | $23M | $27.2M | $22.2M | $24.5M | $22.4M | $24M | -$5M | $15.4M | $13.6M | $13.1M | $11.2M | $6.6M | $6.4M | $7.3M | $6.6M | $6.6M | $5.3M | $5.5M | $4.3M | $4.3M | $3.4M | $3.4M | $2.2M | $2.8M | $2.4M | $2.9M | -$113.7M | $43.6M | $37.5M | $40.2M | -$122M | $42.9M | $33.4M | $41.3M | -$147M | $57.2M | $36.1M | $38M | -$97.7M | $55M | $29.9M | $32.8M | -$69.9M | $35.8M | $22.7M | $29.1M | -$51.9M | $23.5M | $19M |
EBITDA | $963.9M | $638M | $818.3M | $977.6M | $869.3M | $712.4M | $935.9M | $1.133B | $1.135B | $701.1M | $874.5M | $1.082B | $649.9M | $486.7M | $811.8M | $254.4M | $743.6M | $729.7M | $954.1M | $944.7M | $662.9M | $357.5M | $893.4M | $855.3M | $332.1M | $626M | $738.3M | $343.4M | $606.3M | $543.8M | $667.1M | $847.5M | $709.6M | $595.1M | $654.3M | $788.1M | $631.2M | $549.6M | $595.4M | $669M | $608.5M | $469.4M | $498.6M | $536.1M | $482M | $401.1M | $427.2M | $432.2M | $441.7M | $371.4M | $405.9M | $2.017B | $99.5M | -$29.6M | $188.3M | $158.5M | $134.7M | $200.6M | $242.7M | $234.2M | $201.9M | $10.6M | $281.8M | $247M | $190.3M | $157.3M | $213.1M | $262.4M | $203.6M | $215.9M | $313.8M | $191.7M | $211.8M | $958M | $314.5M | $237.6M | $185.1M | $204.8M | $295M | $270.4M | $125.2M | $210.1M | $267.4M | $223.2M | $185.76M | $174.84M | $209.54M | $183.33M | $137.92M | $162.98M | $201.84M | $159.48M | $126.23M | $104.61M | $142.65M | $120.78M | $101.83M | $95.73M | $129.69M | $110.48M | $105.99M | -$640.13M | $104.41M | $88.55M | $75.93M | $67.71M | $94.28M | $84.2M | $65.07M | $54.8M | $50.7M | $44.3M | $39.3M | $32.8M | $46.3M | $37M | $34.4M | $24.5M | $32M | $25.6M | $31.6M | $36.1M | $25.6M | $30.4M | $28.4M | $30.7M | -$1.6M | $19.2M | $16.9M | $16.2M | $12.4M | $8.7M | $9M | $8.7M | $8M | $8.1M | $6.8M | $6.9M | $5.7M | $5.5M | $4.2M | $4.3M | $3.4M | $3.8M | $3.7M | $3.9M | -$113.7M | $43.6M | $37.5M | $40.2M | -$122M | $42.9M | $33.4M | $41.3M | -$147M | $57.2M | $36.1M | $38M | -$97.7M | $55M | $29.9M | $32.8M | -$69.9M | $35.8M | $22.7M | $29.1M | -$51.9M | $23.5M | $19M |