CMS
CMSCMS Energy Price (CMS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
298,800,000
(2.434)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
CMS Energy CorporationCurrency: USD
| YEAR | 1985 | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Revenue |
3,298,300,000.00
+0% |
3,108,400,000.00
-6% |
2,800,500,000.00
-10% |
2,942,700,000.00
+5% |
2,961,100,000.00
+1% |
2,977,000,000.00
+1% |
2,941,000,000.00
-1% |
3,073,000,000.00
+4% |
3,482,000,000.00
+13% |
3,619,000,000.00
+4% |
3,890,000,000.00
+7% |
4,333,000,000.00
+11% |
4,787,000,000.00
+10% |
5,141,000,000.00
+7% |
6,103,000,000.00
+19% |
8,998,000,000.00
+47% |
9,597,000,000.00
+7% |
8,687,000,000.00
-9% |
5,513,000,000.00
-37% |
5,472,000,000.00
-1% |
6,288,000,000.00
+15% |
6,810,000,000.00
+8% |
6,464,000,000.00
-5% |
6,821,000,000.00
+6% |
6,205,000,000.00
-9% |
6,432,000,000.00
+4% |
6,503,000,000.00
+1% |
6,253,000,000.00
-4% |
6,566,000,000.00
+5% |
7,179,000,000.00
+9% |
6,456,000,000.00
-10% |
6,399,000,000.00
-1% |
6,583,000,000.00
+3% |
6,873,000,000.00
+4% |
6,845,000,000.00
0% |
6,680,000,000.00
-2% |
7,329,000,000.00
+10% |
8,596,000,000.00
+17% |
7,462,000,000.00
-13% |
7,515,000,000.00
+1% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,360,000,000.00 | 2,489,000,000.00 | 2,835,000,000.00 | 3,179,000,000.00 | 3,491,000,000.00 | 4,042,000,000.00 | 2,949,000,000.00 | 2,856,000,000.00 | 3,535,000,000.00 | 1,400,000,000.00 | 1,137,000,000.00 | 1,066,000,000.00 | 4,148,000,000.00 | 4,102,000,000.00 | 4,212,000,000.00 | 3,570,000,000.00 | 3,518,000,000.00 | 3,512,000,000.00 | 4,424,000,000.00 | 4,562,000,000.00 | 5,090,000,000.00 | 4,281,000,000.00 | 4,010,000,000.00 | 4,080,000,000.00 | 4,475,000,000.00 | 4,281,000,000.00 | 3,911,000,000.00 | 4,680,000,000.00 | 5,834,000,000.00 | 4,600,000,000.00 | 0.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
3,298,300,000.00
+0% |
3,108,400,000.00
-6% |
2,800,500,000.00
-10% |
2,942,700,000.00
+5% |
2,961,100,000.00
+1% |
2,977,000,000.00
+1% |
2,941,000,000.00
-1% |
3,073,000,000.00
+4% |
3,482,000,000.00
+13% |
1,259,000,000.00
-64% |
1,401,000,000.00
+11% |
1,498,000,000.00
+7% |
1,608,000,000.00
+7% |
1,650,000,000.00
+3% |
2,061,000,000.00
+25% |
6,049,000,000.00
+193% |
6,741,000,000.00
+11% |
5,152,000,000.00
-24% |
4,113,000,000.00
-20% |
4,335,000,000.00
+5% |
5,222,000,000.00
+20% |
2,662,000,000.00
-49% |
2,362,000,000.00
-11% |
2,609,000,000.00
+10% |
2,635,000,000.00
+1% |
2,914,000,000.00
+11% |
2,991,000,000.00
+3% |
1,829,000,000.00
-39% |
2,004,000,000.00
+10% |
2,089,000,000.00
+4% |
2,175,000,000.00
+4% |
2,389,000,000.00
+10% |
2,503,000,000.00
+5% |
2,398,000,000.00
-4% |
2,564,000,000.00
+7% |
2,769,000,000.00
+8% |
2,649,000,000.00
-4% |
2,762,000,000.00
+4% |
2,862,000,000.00
+4% |
7,515,000,000.00
+163% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.35%) | (0.36%) | (0.35%) | (0.34%) | (0.32%) | (0.34%) | (0.67%) | (0.70%) | (0.59%) | (0.75%) | (0.79%) | (0.83%) | (0.39%) | (0.37%) | (0.38%) | (0.42%) | (0.45%) | (0.46%) | (0.29%) | (0.31%) | (0.29%) | (0.34%) | (0.37%) | (0.38%) | (0.35%) | (0.37%) | (0.41%) | (0.36%) | (0.32%) | (0.38%) | (1.00%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15,000,000.00 | 41,000,000.00 | 24,000,000.00 | 90,000,000.00 | 91,000,000.00 | 118,000,000.00 | 165,000,000.00 | 205,000,000.00 | 180,000,000.00 | 0.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 444,000,000.00 | 475,000,000.00 | 493,000,000.00 | 533,000,000.00 | 544,000,000.00 | 630,000,000.00 | 637,000,000.00 | 524,000,000.00 | 515,000,000.00 | 462,000,000.00 | 431,000,000.00 | 525,000,000.00 | 576,000,000.00 | 545,000,000.00 | 589,000,000.00 | 570,000,000.00 | 576,000,000.00 | 546,000,000.00 | 598,000,000.00 | 628,000,000.00 | 685,000,000.00 | 750,000,000.00 | 811,000,000.00 | 881,000,000.00 | 933,000,000.00 | 992,000,000.00 | 1,043,000,000.00 | 1,114,000,000.00 | 1,126,000,000.00 | 1,180,000,000.00 | 1,240,000,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 755,000,000.00 | 798,000,000.00 | 821,000,000.00 | 862,000,000.00 | 912,000,000.00 | 1,149,000,000.00 | 5,322,000,000.00 | 6,440,000,000.00 | 5,053,000,000.00 | 3,682,000,000.00 | 3,744,000,000.00 | 5,617,000,000.00 | 2,788,000,000.00 | 2,450,000,000.00 | 1,823,000,000.00 | 1,937,000,000.00 | 1,936,000,000.00 | 1,988,000,000.00 | -22,000,000.00 | 12,000,000.00 | -16,000,000.00 | 29,000,000.00 | -36,000,000.00 | -14,000,000.00 | 70,000,000.00 | 5,606,000,000.00 | 5,318,000,000.00 | 6,183,000,000.00 | 7,372,000,000.00 | 1,447,000,000.00 | 6,028,000,000.00 | |
| Total Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 755,000,000.00 | 798,000,000.00 | 821,000,000.00 | 862,000,000.00 | 912,000,000.00 | 1,149,000,000.00 | 5,322,000,000.00 | 6,440,000,000.00 | 5,053,000,000.00 | 3,682,000,000.00 | 3,744,000,000.00 | 5,617,000,000.00 | 2,788,000,000.00 | 2,450,000,000.00 | 1,823,000,000.00 | 1,937,000,000.00 | 1,936,000,000.00 | 1,988,000,000.00 | 827,000,000.00 | 5,424,000,000.00 | 6,027,000,000.00 | 5,293,000,000.00 | 5,102,000,000.00 | 5,245,000,000.00 | 5,711,000,000.00 | 5,606,000,000.00 | 5,318,000,000.00 | 6,183,000,000.00 | 7,372,000,000.00 | 1,627,000,000.00 | 6,028,000,000.00 | |
| Cost and Exponses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,115,000,000.00 | 3,287,000,000.00 | 3,656,000,000.00 | 4,041,000,000.00 | 4,403,000,000.00 | 5,191,000,000.00 | 8,271,000,000.00 | 9,296,000,000.00 | 8,588,000,000.00 | 5,082,000,000.00 | 4,881,000,000.00 | 6,683,000,000.00 | 6,936,000,000.00 | 6,552,000,000.00 | 6,035,000,000.00 | 5,507,000,000.00 | 5,454,000,000.00 | 5,500,000,000.00 | 5,251,000,000.00 | 5,424,000,000.00 | 6,027,000,000.00 | 5,293,000,000.00 | 5,102,000,000.00 | 5,245,000,000.00 | 5,711,000,000.00 | 5,606,000,000.00 | 5,318,000,000.00 | 6,183,000,000.00 | 7,372,000,000.00 | 6,227,000,000.00 | 6,028,000,000.00 | |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Income |
3,298,300,000.00
+0% |
3,108,400,000.00
-6% |
2,800,500,000.00
-10% |
2,942,700,000.00
+5% |
2,961,100,000.00
+1% |
2,977,000,000.00
+1% |
2,941,000,000.00
-1% |
3,073,000,000.00
+4% |
3,482,000,000.00
+13% |
504,000,000.00
-86% |
603,000,000.00
+20% |
677,000,000.00
+12% |
746,000,000.00
+10% |
738,000,000.00
-1% |
912,000,000.00
+24% |
727,000,000.00
-20% |
301,000,000.00
-59% |
99,000,000.00
-67% |
431,000,000.00
+335% |
591,000,000.00
+37% |
-395,000,000.00
-167% |
-126,000,000.00
-68% |
-88,000,000.00
-30% |
786,000,000.00
-993% |
696,000,000.00
-11% |
978,000,000.00
+41% |
1,003,000,000.00
+3% |
1,003,000,000.00
+0% |
1,142,000,000.00
+14% |
1,152,000,000.00
+1% |
1,163,000,000.00
+1% |
1,297,000,000.00
+12% |
1,338,000,000.00
+3% |
1,162,000,000.00
-13% |
356,000,000.00
-69% |
398,000,000.00
+12% |
209,000,000.00
-47% |
295,000,000.00
+41% |
1,235,000,000.00
+319% |
1,487,000,000.00
+20% |
|
| Operating Income Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.14%) | (0.16%) | (0.16%) | (0.16%) | (0.14%) | (0.15%) | (0.08%) | (0.03%) | (0.01%) | (0.08%) | (0.11%) | (-0.06%) | (-0.02%) | (-0.01%) | (0.12%) | (0.11%) | (0.15%) | (0.15%) | (0.16%) | (0.17%) | (0.16%) | (0.18%) | (0.20%) | (0.20%) | (0.17%) | (0.05%) | (0.06%) | (0.03%) | (0.03%) | (0.17%) | (0.20%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 30,000,000.00 | 24,000,000.00 | 19,000,000.00 | 9,000,000.00 | 5,000,000.00 | 3,000,000.00 | 5,000,000.00 | 12,000,000.00 | 6,000,000.00 | 12,000,000.00 | 11,000,000.00 | 7,000,000.00 | 11,000,000.00 | 3,000,000.00 | 5,000,000.00 | 0.00 | 0.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 400,000,000.00 | 435,000,000.00 | 431,000,000.00 | 415,000,000.00 | 389,000,000.00 | 398,000,000.00 | 407,000,000.00 | 396,000,000.00 | 435,000,000.00 | 438,000,000.00 | 458,000,000.00 | 519,000,000.00 | 561,000,000.00 | 500,000,000.00 | 519,000,000.00 | 643,000,000.00 | 708,000,000.00 | |
| Total Other Income/Exp... | -3,298,300,000.00 | -3,108,400,000.00 | -2,800,500,000.00 | -2,942,700,000.00 | -2,961,100,000.00 | -2,977,000,000.00 | -2,941,000,000.00 | -3,073,000,000.00 | -3,482,000,000.00 | -221,000,000.00 | -281,000,000.00 | -315,000,000.00 | -364,000,000.00 | -382,000,000.00 | -537,000,000.00 | -615,000,000.00 | -383,000,000.00 | -386,000,000.00 | -416,000,000.00 | -469,000,000.00 | 74,000,000.00 | -195,000,000.00 | -233,000,000.00 | -346,000,000.00 | -363,000,000.00 | -388,000,000.00 | -397,000,000.00 | -381,000,000.00 | -386,000,000.00 | -423,000,000.00 | -382,000,000.00 | -430,000,000.00 | -452,000,000.00 | -388,000,000.00 | -286,000,000.00 | -421,000,000.00 | -323,000,000.00 | -322,000,000.00 | -281,000,000.00 | -364,000,000.00 | |
| EBITDA | |||||||||||||||||||||||||||||||||||||||||
| EBITDA | 3,298,300,000.00 | 3,108,400,000.00 | 2,800,500,000.00 | 2,942,700,000.00 | 2,961,100,000.00 | 2,977,000,000.00 | 2,941,000,000.00 | 3,073,000,000.00 | 3,482,000,000.00 | 948,000,000.00 | 1,096,000,000.00 | 1,170,000,000.00 | 1,227,000,000.00 | 1,282,000,000.00 | 1,486,000,000.00 | 1,340,000,000.00 | 503,000,000.00 | 468,000,000.00 | 893,000,000.00 | 1,022,000,000.00 | 24,000,000.00 | 354,000,000.00 | 457,000,000.00 | 1,430,000,000.00 | 1,340,000,000.00 | 1,597,000,000.00 | 1,567,000,000.00 | 1,609,000,000.00 | 1,782,000,000.00 | 1,821,000,000.00 | 1,942,000,000.00 | 2,072,000,000.00 | 2,205,000,000.00 | 2,165,000,000.00 | 2,340,000,000.00 | 2,357,000,000.00 | 2,437,000,000.00 | 2,547,000,000.00 | 2,777,000,000.00 | 3,071,000,000.00 | |
| EBITDA ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.26%) | (0.28%) | (0.27%) | (0.27%) | (0.25%) | (0.25%) | (0.14%) | (0.09%) | (0.07%) | (0.13%) | (0.16%) | (0.00%) | (0.04%) | (0.05%) | (0.20%) | (0.21%) | (0.25%) | (0.24%) | (0.26%) | (0.18%) | (0.16%) | (0.18%) | (0.20%) | (0.20%) | (0.18%) | (0.20%) | (0.22%) | (0.18%) | (0.17%) | (0.37%) | (0.41%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 283,000,000.00 | 334,000,000.00 | 379,000,000.00 | 385,000,000.00 | 342,000,000.00 | 341,000,000.00 | 101,000,000.00 | -404,000,000.00 | -403,000,000.00 | 15,000,000.00 | 122,000,000.00 | -266,000,000.00 | -243,000,000.00 | -321,000,000.00 | 442,000,000.00 | 335,000,000.00 | 590,000,000.00 | 606,000,000.00 | 622,000,000.00 | 756,000,000.00 | 729,000,000.00 | 796,000,000.00 | 826,000,000.00 | 886,000,000.00 | 774,000,000.00 | 829,000,000.00 | 885,000,000.00 | 823,000,000.00 | 902,000,000.00 | 954,000,000.00 | 1,123,000,000.00 | |
| Income Before Tax Ratio | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.08%) | (0.09%) | (0.09%) | (0.08%) | (0.07%) | (0.06%) | (0.01%) | (-0.04%) | (-0.05%) | (0.00%) | (0.02%) | (-0.04%) | (-0.04%) | (-0.05%) | (0.06%) | (0.05%) | (0.09%) | (0.09%) | (0.10%) | (0.12%) | (0.10%) | (0.12%) | (0.13%) | (0.13%) | (0.11%) | (0.12%) | (0.13%) | (0.11%) | (0.10%) | (0.13%) | (0.15%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 269,800,000.00 | -177,800,000.00 | -186,900,000.00 | -271,600,000.00 | -312,100,000.00 | 494,000,000.00 | 262,000,000.00 | 297,000,000.00 | -155,000,000.00 | 104,000,000.00 | 130,000,000.00 | 139,000,000.00 | 117,000,000.00 | 100,000,000.00 | 64,000,000.00 | 60,000,000.00 | -73,000,000.00 | 13,000,000.00 | 58,000,000.00 | -5,000,000.00 | -168,000,000.00 | -158,000,000.00 | -195,000,000.00 | 142,000,000.00 | 115,000,000.00 | 224,000,000.00 | 191,000,000.00 | 245,000,000.00 | 302,000,000.00 | 250,000,000.00 | 271,000,000.00 | 273,000,000.00 | 424,000,000.00 | 115,000,000.00 | 147,000,000.00 | 133,000,000.00 | 95,000,000.00 | 93,000,000.00 | 147,000,000.00 | 176,000,000.00 | |
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Net Income | -269,800,000.00
+0% |
177,800,000.00
-166% |
186,900,000.00
+5% |
271,600,000.00
+45% |
312,100,000.00
+15% |
-494,000,000.00
-258% |
-262,000,000.00
-47% |
-297,000,000.00
+13% |
155,000,000.00
-152% |
179,000,000.00
+15% |
204,000,000.00
+14% |
240,000,000.00
+18% |
268,000,000.00
+12% |
285,000,000.00
+6% |
277,000,000.00
-3% |
36,000,000.00
-87% |
-545,000,000.00
-1,614% |
-620,000,000.00
+14% |
-44,000,000.00
-93% |
121,000,000.00
-375% |
-84,000,000.00
-169% |
-79,000,000.00
-6% |
-215,000,000.00
+172% |
300,000,000.00
-240% |
229,000,000.00
-24% |
340,000,000.00
+48% |
415,000,000.00
+22% |
382,000,000.00
-8% |
452,000,000.00
+18% |
477,000,000.00
+6% |
523,000,000.00
+10% |
551,000,000.00
+5% |
460,000,000.00
-17% |
657,000,000.00
+43% |
680,000,000.00
+4% |
755,000,000.00
+11% |
728,000,000.00
-4% |
837,000,000.00
+15% |
887,000,000.00
+6% |
1,003,000,000.00
+13% |
|
| Net Income Ratio | (-0.08%) | (0.06%) | (0.07%) | (0.09%) | (0.11%) | (-0.17%) | (-0.09%) | (-0.10%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.05%) | (0.00%) | (-0.06%) | (-0.07%) | (-0.01%) | (0.02%) | (-0.01%) | (-0.01%) | (-0.03%) | (0.04%) | (0.04%) | (0.05%) | (0.06%) | (0.06%) | (0.07%) | (0.07%) | (0.08%) | (0.09%) | (0.07%) | (0.10%) | (0.10%) | (0.11%) | (0.10%) | (0.10%) | (0.12%) | (0.13%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||||||||||||
| Basic EPS | -3.06 | 0.74 | 2.19 | 3.31 | 3.80 | -6.07 | -3.26 | -3.72 | 1.90 | 2.09 | 2.27 | 2.45 | 2.63 | 2.45 | 2.18 | 0.04 | -4.19 | -4.46 | -0.29 | 0.65 | -0.39 | -0.36 | -0.97 | 1.25 | 0.96 | 1.40 | 1.65 | 1.43 | 1.71 | 1.76 | 1.90 | 1.99 | 1.64 | 2.33 | 2.40 | 2.65 | 2.52 | 2.86 | 3.01 | 3.36 | |
| Diluted EPS | -3.06 | 0.74 | 2.19 | 3.31 | 3.80 | -6.07 | -3.26 | -3.72 | 1.90 | 2.08 | 2.26 | 2.44 | 2.61 | 2.45 | 2.17 | 0.04 | -4.17 | -4.46 | -0.29 | 0.64 | -0.39 | -0.36 | -0.97 | 1.20 | 0.91 | 1.28 | 1.57 | 1.39 | 1.66 | 1.74 | 1.89 | 1.98 | 1.64 | 2.32 | 2.39 | 2.64 | 2.51 | 2.85 | 3.01 | 3.39 | |
| Share Outstanding | |||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 88,144,796.00 | 87,837,838.00 | 85,342,466.00 | 82,054,381.00 | 82,131,579.00 | 81,383,855.00 | 80,368,098.00 | 79,838,710.00 | 81,578,947.00 | 85,645,933.00 | 89,867,841.00 | 91,428,571.00 | 92,775,665.00 | 107,746,479.00 | 110,100,000.00 | 111,000,000.00 | 130,000,000.00 | 138,888,889.00 | 153,333,333.00 | 169,230,769.00 | 213,636,364.00 | 219,512,195.00 | 222,549,020.00 | 225,700,000.00 | 227,200,000.00 | 231,500,000.00 | 250,800,000.00 | 260,700,000.00 | 265,000,000.00 | 271,000,000.00 | 276,000,000.00 | 278,000,000.00 | 280,000,000.00 | 282,200,000.00 | 283,000,000.00 | 285,000,000.00 | 289,000,000.00 | 289,500,000.00 | 291,200,000.00 | 301,190,476.00 | |
| Diluted Share Outstanding | 88,144,796.00 | 87,837,838.00 | 85,342,466.00 | 82,054,381.00 | 82,131,579.00 | 81,383,855.00 | 80,368,098.00 | 79,838,710.00 | 81,578,947.00 | 86,057,692.00 | 90,265,487.00 | 91,803,279.00 | 93,486,590.00 | 108,778,626.00 | 114,700,000.00 | 111,917,098.00 | 130,769,231.00 | 138,888,889.00 | 153,333,333.00 | 171,875,000.00 | 213,636,364.00 | 219,512,195.00 | 222,549,020.00 | 236,200,000.00 | 237,900,000.00 | 252,900,000.00 | 263,400,000.00 | 268,600,000.00 | 272,000,000.00 | 275,000,000.00 | 276,000,000.00 | 279,000,000.00 | 280,800,000.00 | 282,900,000.00 | 284,300,000.00 | 286,300,000.00 | 289,500,000.00 | 290,000,000.00 | 291,700,000.00 | 298,800,000.00 | |