CDW Corporation(CDW:US)
Market Cap$19.258B
Key Metrics
Price$150.48
Revenue (TTM)$22.905B
Holders Revenue (TTM)$980.8M
Gross Profit (TTM)$4.941B
Earnings (TTM)$1.077B
EBITDA (TTM)$1.964B
Op. Margin (TTM)7.29%
Dividend Yield1.7%
Holders Yield5.09%
Cash on hand$578.6M
Total Assets$16.453B
Net Assets$2.555B
Total Debt$5.791B
Key Metrics
Price$150.48
Revenue (TTM)$22.905B
Holders Revenue (TTM)$980.8M
Gross Profit (TTM)$4.941B
Earnings (TTM)$1.077B
EBITDA (TTM)$1.964B
Op. Margin (TTM)7.29%
Dividend Yield1.7%
Holders Yield5.09%
Cash on hand$578.6M
Total Assets$16.453B
Net Assets$2.555B
Total Debt$5.791B
Financials
| Name | 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, 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $5.68B | $5.511B | $5.737B | $5.977B | $5.199B | $5.186B | $5.517B | $5.423B | $4.873B | $5.019B | $5.628B | $5.626B | $5.103B | $5.438B | $6.216B | $6.146B | $5.949B | $5.537B | $5.3B | $5.146B | $4.838B | $4.956B | $4.756B | $4.366B | $4.389B | $4.537B | $4.908B | $4.63B | $3.958B | $4.075B | $4.373B | $4.186B | $3.606B | $3.839B | $3.933B | $3.892B | $3.256B | $3.492B | $3.708B | $3.665B | $3.117B | $3.418B | $3.501B | $3.314B | $2.755B | $3.05B | $3.266B | $3.106B | $2.652B | $2.713B | $2.864B | $2.779B | $2.412B | $2.601B | $2.623B | $2.585B | $2.319B | $2.479B | $2.581B | $2.412B | $2.13B | $2.269B | $2.374B | $2.223B | $1.934B | $1.965B | $1.963B | $2.033B | $1.859B | $1.824B | $1.739B | $1.633B | $1.589B | $1.607B | $1.67B | $1.54B | $1.475B | $1.507B | $1.511B | $1.383B | $1.337B | $1.349B | $1.223B | $1.075B | $1.018B | $1.054B | $1.151B | $1.057B | $1.003B | $988.19M | $991.07M | $995.05M | $987.25M | $1.007B | $1.028B | $943.34M | $863.99M | $741.24M | $683M | $597.55M | $539.41M | $477.19M | $462.7M | $408.9M | $384.6M | $350.73M | $323.9M | $304.5M | $297.8M | $262.2M | $240.3M | $218.7M | $206.7M | $180.1M | $161.1M | $146.2M | $141.4M | $121.1M | $112.4M | $92.2M | $87.6M | $77.4M | $71.8M | $61.8M | $59.9M |
Cost of Revenue | $4.49B | $4.257B | $4.482B | $4.735B | $4.077B | $4.031B | $4.316B | $4.24B | $3.809B | $3.865B | $4.401B | $4.445B | $4.014B | $4.257B | $4.982B | $4.978B | $4.845B | $4.561B | $4.385B | $4.264B | $4.042B | $4.075B | $3.931B | $3.619B | $3.633B | $3.759B | $4.091B | $3.856B | $3.286B | $3.381B | $3.66B | $3.491B | $3.003B | $3.224B | $3.291B | $3.251B | $2.703B | $2.915B | $3.094B | $3.054B | $2.592B | $2.861B | $2.934B | $2.78B | $2.299B | $2.558B | $2.759B | $2.609B | $2.227B | $2.265B | $2.406B | $2.328B | $2.01B | $2.176B | $2.191B | $2.158B | $1.935B | $2.066B | $2.161B | $2.01B | $1.778B | $1.913B | $2.006B | $1.863B | $1.628B | $1.662B | $1.662B | $1.705B | $1.558B | $1.54B | $1.472B | $1.369B | $1.335B | $1.358B | $1.415B | $1.302B | $1.249B | $1.284B | $1.283B | $1.168B | $1.132B | $1.155B | $1.047B | $918.84M | $870.23M | $914.57M | $993.93M | $919.57M | $872.67M | $857.87M | $857.09M | $862.42M | $857.13M | $879.8M | $896.92M | $821.12M | $754.78M | $651.1M | $595.5M | $521.11M | $470M | $420.21M | $402.7M | $356.2M | $334.2M | $305.32M | $280.7M | $262.7M | $257.4M | $229.41M | $208.1M | $188.3M | $179.6M | $156.6M | $140.1M | $127.1M | $122.5M | $104.3M | $97.6M | $79.6M | $76.2M | $67M | $62M | $54.3M | - |
Gross Profit | $1.19B | $1.254B | $1.256B | $1.241B | $1.122B | $1.155B | $1.201B | $1.183B | $1.063B | $1.154B | $1.228B | $1.182B | $1.089B | $1.181B | $1.233B | $1.168B | $1.104B | $975.6M | $914.9M | $882.8M | $795.2M | $880.9M | $825.5M | $747.2M | $756.5M | $777.5M | $816.5M | $773.8M | $672.1M | $693.8M | $713.6M | $695.6M | $603.9M | $614.3M | $642.2M | $640.8M | $553.5M | $577.9M | $614.3M | $610.5M | $524.5M | $557.6M | $567.2M | $534.5M | $456.5M | $491.9M | $507.3M | $496.9M | $425.2M | $448.3M | $458.4M | $451.6M | $402M | $425.4M | $432.7M | $426.9M | $384.6M | $413.3M | $420.8M | $401.8M | $351.5M | $356.7M | $368.4M | $359.9M | $305.9M | $302.6M | $301.3M | $327.99M | $301.32M | $284.05M | $267.87M | $264.04M | $253.89M | $248.78M | $254.94M | $237.48M | $226.43M | $223.18M | $227.96M | $214.53M | $204.46M | $193.72M | $176.22M | $156.46M | $147.39M | $139.38M | $157.04M | $137.25M | $130.16M | $130.32M | $133.97M | $132.62M | $130.12M | $127.28M | $131.13M | $122.22M | $109.21M | $90.14M | $87.5M | $76.45M | $69.41M | $56.98M | $60M | $52.7M | $50.4M | $45.41M | $43.2M | $41.8M | $40.4M | $32.78M | $32.2M | $30.4M | $27.1M | $23.5M | $21M | $19.1M | $18.9M | $16.8M | $14.8M | $12.6M | $11.4M | $10.4M | $9.8M | $7.5M | - |
| $814M | $823.7M | $812.2M | $821M | $760.9M | $746.7M | $719.1M | $750M | $735.3M | $718.8M | $749.3M | $769.3M | $734.1M | $734.5M | $766.8M | $732.9M | $717.2M | $636.3M | $528.5M | $512.9M | $471.8M | $548.7M | $507.7M | $463.8M | $510.7M | $493.7M | $495.9M | $473.5M | $443.2M | $450.9M | $438.8M | $430.1M | $399.8M | $392.8M | $398.2M | $410M | $382.8M | $380.7M | $376.8M | $387M | $363.5M | $377.7M | $362.6M | $328.6M | $304.9M | $327.6M | $322.6M | $308.7M | $289.4M | $306.3M | $365.5M | $298M | $281.9M | $294.5M | $293M | $290.5M | $281M | $302.2M | $281.1M | $273.6M | $259.8M | $275.5M | $263.8M | $264.3M | $234.6M | $244M | $231M | $204.32M | $183.36M | $176.22M | $156.38M | $156.2M | $159.64M | $141.79M | $172.36M | $164.66M | $155.16M | $121.81M | $121.89M | $119.38M | $114.28M | $120.76M | $103.66M | $85.97M | $78.94M | $66.02M | $68.12M | $66.55M | $64.97M | $62.93M | $65.12M | $64.12M | $66.66M | $48.13M | $59.36M | $57.91M | $52.37M | $47.23M | $43.5M | $38.68M | $36.2M | $31.14M | $31.7M | $26.9M | $25.8M | $24.12M | $22.6M | $21.6M | $22M | $17.68M | $16.3M | $16.6M | $14.4M | $13.4M | $12.4M | $11.7M | $11.7M | $9.7M | $9M | $8.3M | $7.6M | $6.1M | $6M | $5M | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $814M | $823.7M | $812.2M | $821M | $760.9M | $746.7M | $719.1M | $750M | $735.3M | $718.8M | $749.3M | $769.3M | $734.1M | $734.5M | $766.8M | $732.9M | $717.2M | $636.3M | $528.5M | $512.9M | $471.8M | $548.7M | $507.7M | $463.8M | $510.7M | $493.7M | $495.9M | $473.5M | $443.2M | $450.9M | $438.8M | $430.1M | $399.8M | $392.8M | $398.2M | $410M | $382.8M | $380.7M | $376.8M | $387M | $363.5M | $377.7M | $362.6M | $328.6M | $304.9M | $327.6M | $322.6M | $308.7M | $289.4M | $306.3M | $365.5M | $298M | $281.9M | $294.5M | $293M | $290.5M | $281M | $302.2M | $281.1M | $273.6M | $259.8M | $275.5M | $263.8M | $264.3M | $234.6M | $244M | $231M | $204.32M | $183.36M | $176.22M | $156.38M | $156.2M | $159.64M | $113.25M | $142.51M | $134.99M | $128.7M | $98.51M | $97.89M | $94.1M | $96.07M | $103.48M | $84.66M | $68.76M | $68.31M | $65.22M | $67.19M | $64.97M | $64.24M | $62.48M | $64.48M | $62.53M | $63.84M | $48.13M | $59.36M | $57.91M | $52.37M | $47.23M | $43.5M | $38.68M | $36.2M | $31.14M | $31.7M | $26.9M | $25.8M | $24.12M | $22.6M | $21.6M | $22M | $17.68M | $16.3M | $16.6M | $14.4M | $13.4M | $12.4M | $11.7M | $11.7M | $9.7M | $9M | $8.3M | $7.6M | $6.1M | $6M | $5M | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $28.55M | $29.84M | $29.67M | $26.46M | $23.29M | $24.01M | $25.29M | $18.22M | $17.29M | $19M | $17.21M | $10.63M | $802K | $931K | $1.58M | $733K | $456K | $648K | $1.59M | $2.81M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $376M | $430.7M | $443.3M | $420.2M | $361.4M | $408.6M | $481.6M | $433.1M | $328M | $435M | $478.4M | $412.2M | $355.3M | $446.6M | $466.4M | $435.3M | $386.9M | $339.3M | $386.4M | $369.9M | $323.4M | $332.2M | $317.8M | $283.4M | $245.8M | $283.8M | $320.6M | $300.3M | $228.9M | $242.9M | $274.8M | $265.5M | $204.1M | $221.5M | $244M | $230.8M | $170.7M | $197.2M | $237.5M | $223.5M | $161M | $179.9M | $204.6M | $205.9M | $151.6M | $164.3M | $184.7M | $188.2M | $135.8M | $142M | $92.9M | $153.6M | $120.1M | $130.9M | $139.7M | $136.4M | $103.6M | $111.1M | $139.7M | $128.2M | $91.7M | $81.2M | $104.6M | $95.6M | $71.3M | $58.6M | $70.3M | $123.67M | $117.96M | $82.82M | $111.49M | $107.84M | $94.25M | $106.99M | $112.43M | $102.49M | $97.73M | $101.37M | $106.06M | $95.15M | $90.18M | $72.96M | $72.56M | $70.49M | $68.45M | $73.37M | $88.92M | $70.69M | $65.19M | $67.39M | $68.85M | $68.5M | $63.46M | $66.67M | $71.78M | $64.31M | $56.85M | $48.01M | $42.1M | $36.07M | $31.71M | $29.24M | $27.1M | $24.8M | $23.4M | $22.09M | $20.4M | $20M | $18M | $13M | $15.3M | $13M | $12.2M | $9.5M | $8M | $6.9M | $6.7M | $6.5M | $5.4M | $3.9M | $3.5M | $4M | $3.3M | $2.3M | $59.9M |
| -$57M | -$61.6M | -$53.9M | -$55.3M | -$57.4M | -$57.1M | -$54M | -$53.4M | -$51.4M | -$54.3M | -$58.6M | -$58.8M | -$59M | -$65.4M | -$67.4M | -$58.1M | -$56.5M | -$52M | -$36M | $1.3M | -$34.5M | -$37.2M | -$67.7M | -$38M | -$34M | -$47.8M | -$59.7M | -$39.1M | -$37.3M | -$36.3M | -$36.4M | -$35.7M | -$38.4M | -$36.9M | -$37.1M | -$35.5M | -$96.2M | -$34.4M | -$39.3M | -$36M | -$37.1M | -$38.2M | $41.6M | -$33.8M | -$64.6M | -$84.2M | -$95.2M | -$51M | -$55M | -$59.4M | -$97.7M | -$80.4M | -$75.6M | -$82.8M | -$76.5M | -$76.7M | -$88.5M | -$300K | $500K | -$115.7M | -$2.7M | -$7.3M | $200K | -$100K | $9.3M | -$7.1M | $400K | $234K | -$405K | -$427K | -$361K | -$94K | -$962K | -$698K | -$284K | -$479K | -$370K | -$408K | -$422K | -$626K | -$411K | -$869K | -$410K | -$435K | -$405K | -$393K | -$377K | -$431K | -$328K | -$325K | -$228K | -$200K | -$106K | -$220K | -$123K | -$172K | -$175K | -$150K | -$100K | -$108K | $900K | -$3.84M | $1.3M | $1M | $1.1M | -$3.24M | $1.1M | $1M | $900K | $1.31M | $900K | $800K | -$3.2M | $800K | $600K | $300K | $300K | $200K | $200K | - | - | $0 | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $55.3M | $58.5M | $55M | $56.8M | $57.1M | $56.5M | $54.4M | $52.3M | $51.3M | $53.3M | $57.4M | $58.2M | $57.7M | $59.4M | $62.6M | $57.7M | $56M | $43.4M | $36.4M | $35.5M | $35.6M | $37.1M | $40.2M | $39.7M | $37.9M | $38.3M | $42.3M | $40.5M | $38.3M | $37.1M | $36.6M | $37.2M | $37.7M | $37.1M | $37.8M | $35.9M | $39.7M | $33.9M | $37.6M | $36.9M | $38.1M | $38.4M | $38.5M | $37.8M | $44.8M | $48.6M | $50.1M | $48.5M | $50.1M | $51.5M | $56.2M | $70.3M | $72.1M | $74.9M | $76.7M | $76.9M | $78.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$1.7M | -$3.1M | $1.1M | $1.5M | -$300K | -$600K | $400K | -$1.1M | -$100K | -$1M | -$1.2M | -$600K | -$1.3M | -$6M | -$4.8M | -$400K | -$500K | -$8.6M | $400K | $36.8M | $1.1M | -$100K | -$27.5M | $1.7M | $3.9M | -$9.5M | -$17.4M | $1.4M | $1M | $800K | $200K | $1.5M | -$700K | $200K | $700K | $400K | -$56.5M | -$500K | -$1.7M | $900K | $1M | $200K | $80.1M | $4M | -$19.8M | -$35.6M | -$45.1M | -$2.5M | -$4.9M | -$7.9M | -$41.5M | -$10.1M | -$3.5M | -$7.9M | $200K | $200K | -$9.6M | -$300K | $500K | -$115.7M | -$2.7M | -$7.3M | $200K | -$100K | $9.3M | -$7.1M | $400K | $234K | -$405K | -$427K | -$361K | -$94K | -$962K | -$698K | -$284K | -$479K | -$370K | -$408K | -$422K | -$626K | -$411K | -$869K | -$410K | -$435K | -$405K | -$393K | -$377K | -$431K | -$328K | -$325K | -$228K | -$200K | -$106K | -$220K | -$123K | -$172K | -$175K | -$150K | -$100K | -$108K | $900K | -$3.84M | $1.3M | $1M | $1.1M | -$3.24M | $1.1M | $1M | $900K | $1.31M | $900K | $800K | -$3.2M | $800K | $600K | $300K | $300K | $200K | $200K | - | - | $0 | - | - | - |
Income Before Tax | $319M | $369.1M | $389.4M | $364.9M | $304M | $351.5M | $427.6M | $379.7M | $276.6M | $380.7M | $419.8M | $353.4M | $296.3M | $381.2M | $399M | $377.2M | $330.4M | $287.3M | $350.4M | $371.2M | $288.9M | $295M | $250.1M | $245.4M | $211.8M | $236M | $260.9M | $261.2M | $191.6M | $206.6M | $238.4M | $229.8M | $165.7M | $184.6M | $206.9M | $195.3M | $74.5M | $162.8M | $198.2M | $187.5M | $123.9M | $141.7M | $246.2M | $172.1M | $87M | $80.1M | $89.5M | $137.2M | $80.8M | $82.6M | -$4.8M | $73.2M | $44.5M | $48.1M | $63.2M | $59.7M | $15.1M | $29.9M | $54.7M | -$53.2M | -$3.1M | -$29.3M | -$300K | -$10.9M | $3.5M | -$62.8M | -$37.6M | $129.24M | $121.91M | $86.33M | $116.3M | $113.24M | $98.49M | $110.61M | $115.81M | $106M | $100.54M | $103.68M | $107.98M | $96.6M | $91.61M | $73.64M | $73.73M | $72.1M | $70.09M | $75.28M | $90.73M | $72.81M | $67.37M | $69.62M | $71.76M | $71.42M | $67.18M | $69.54M | $74.39M | $66.31M | $58.43M | $49.49M | $43.4M | $36.92M | $32.6M | $30.41M | $28.3M | $25.8M | $24.5M | $23.11M | $21.5M | $21M | $18.9M | $17.78M | $16.2M | $13.9M | $9M | $10.3M | $8.7M | $7.1M | $6.9M | $6.7M | $5.6M | $3.9M | $3.5M | $4M | $3.3M | $2.3M | - |
Income Tax | $83.6M | $89.6M | $98.4M | $93.7M | $79.1M | $87.3M | $111.2M | $98.6M | $60.5M | $84.6M | $104.3M | $90.8M | $66.2M | $94M | $101.2M | $97.9M | $80.2M | $72M | $83.8M | $97.1M | $56.3M | $56.7M | $56.9M | $56.3M | $43.9M | $50.4M | $59.2M | $64.6M | $38.7M | $47.3M | $54.7M | $56.8M | $38.7M | -$10.6M | $77.6M | $54.4M | $16.3M | $59.6M | $72.3M | $70M | $46.1M | $52.4M | $95.3M | $63.9M | $32.3M | $28.3M | $33.9M | $50.6M | $29.9M | $22.6M | -$2.6M | $26.5M | $16.2M | $14.8M | $25.2M | $22.9M | $4.2M | $10.9M | $17.6M | -$18.4M | $1.1M | -$5.2M | $0 | -$3.9M | $1.3M | -$25.4M | -$12.6M | $49.15M | $45.13M | $32.77M | $38.56M | $40.13M | $36.81M | $40.1M | $42.68M | $38.94M | $39.14M | $40.98M | $42.8M | $38.32M | $36.31M | $29.09M | $29.12M | $28.48M | $27.69M | $29.74M | $35.84M | $28.76M | $26.61M | $27.67M | $28.53M | $28.39M | $26.71M | $27.54M | $29.46M | $26.26M | $23.14M | $19.61M | $17.2M | $14.62M | $12.9M | $12.07M | $11.2M | $10.2M | $9.7M | $9.21M | $8.5M | $8.3M | $7.5M | $7.08M | $6.5M | $5.4M | $3.5M | $4M | $3.4M | $2.8M | $2.7M | $2.6M | $2.2M | $1.5M | $1.4M | $1.6M | $1.3M | -$3.4M | - |
Net Income | $235.4M | $279.5M | $291M | $271.2M | $224.9M | $264.2M | $316.4M | $281.1M | $216.1M | $296.1M | $315.5M | $262.6M | $230.1M | $287.2M | $297.8M | $279.3M | $250.2M | $215.3M | $266.6M | $274.1M | $232.6M | $238.3M | $193.2M | $189.1M | $167.9M | $185.6M | $201.7M | $196.6M | $152.9M | $159.3M | $183.7M | $173M | $127M | $195.2M | $129.3M | $140.9M | $58.2M | $103.2M | $125.9M | $117.5M | $77.8M | $89.3M | $150.9M | $108.2M | $54.7M | $51.8M | $55.6M | $86.6M | $50.9M | $60M | -$2.2M | $46.7M | $28.3M | $33.3M | $38M | $36.8M | $10.9M | $19M | $37.1M | -$34.8M | -$4.2M | -$24.1M | -$300K | -$7M | $2.2M | -$37.4M | -$25M | $80.09M | $76.78M | $53.56M | $77.73M | $73.11M | $61.68M | $70.51M | $73.12M | $67.06M | $61.4M | $62.7M | $65.18M | $58.28M | $55.29M | $44.55M | $44.6M | $43.62M | $42.41M | $45.55M | $54.89M | $44.05M | $40.76M | $41.95M | $43.24M | $43.03M | $40.48M | $42M | $44.93M | $40.05M | $35.29M | $29.89M | $26.2M | $22.3M | $19.7M | $18.34M | $17.1M | $15.6M | $14.8M | $13.9M | $13M | $12.7M | $11.4M | $10.7M | $9.7M | $8.5M | $5.5M | $6.3M | $5.3M | $4.3M | $4.2M | $4.1M | $3.4M | $2.4M | $2.1M | $2.4M | $2M | $5.7M | $1.6M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$9.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $235.4M | $279.5M | $291M | $271.2M | $224.9M | $264.2M | $316.4M | $281.1M | $216.1M | $296.1M | $315.5M | $262.6M | $230.1M | $287.2M | $297.8M | $279.3M | $250.2M | $215.3M | $266.6M | $274.1M | $232.6M | $238.3M | $193.2M | $189.1M | $167.9M | $185.6M | $201.7M | $196.6M | $152.9M | $159.3M | $183.7M | $173M | $127M | $195.2M | $129.3M | $140.9M | $58.2M | $103.2M | $125.9M | $117.5M | $77.8M | $89.3M | $150.9M | $108.2M | $54.7M | $51.8M | $55.6M | $86.6M | $50.9M | $60M | -$2.2M | $46.7M | $37.9M | $33.3M | $38M | $36.8M | $10.9M | $19M | $37.1M | -$34.8M | -$4.2M | -$24.1M | -$300K | -$7M | $2.2M | -$37.4M | -$25M | $80.09M | $76.78M | $53.56M | $77.73M | $73.11M | $61.68M | $70.51M | $73.12M | $67.06M | $61.4M | $62.7M | $65.18M | $58.28M | $55.29M | $44.55M | $44.6M | $43.62M | $42.41M | $45.55M | $54.89M | $44.05M | $40.76M | $41.95M | $43.24M | $43.03M | $40.48M | $42M | $44.93M | $40.05M | $35.29M | $29.89M | $26.2M | $22.3M | $19.7M | $18.34M | $17.1M | $15.6M | $14.8M | $13.9M | $13M | $12.7M | $11.4M | $10.7M | $9.7M | $8.5M | $5.5M | $6.3M | $5.3M | $4.3M | $4.2M | $4.1M | $3.4M | $2.4M | $2.1M | $2.4M | $2M | $5.7M | $1.6M |
Shares Outstanding (Basic) | 129M | 130M | 131M | 131.6M | 132.5M | 133.1M | 133.5M | 134.1M | 134.4M | 134.1M | 134.1M | 134.6M | 135.6M | 135.5M | 135.3M | 135.2M | 134.9M | 135.5M | 137.3M | 139.8M | 141.1M | 142.7M | 142.7M | 142.4M | 142.7M | 143.5M | 144.5M | 145.7M | 147M | 149.1M | 150.9M | 151.6M | 152.2M | 152.6M | 153.8M | 156M | 159.4M | 160.1M | 162.1M | 164.9M | 167.3M | 168.5M | 169.6M | 171M | 172.1M | 171.6M | 170.9M | 170.2M | 169.6M | 169M | 166.8M | 145.2M | 145.2M | - | 145.1M | 145.1M | 145.2M | - | 145.2M | 145.2M | 145.2M | - | 145.2M | 145.2M | 145.2M | - | 145.2M | 79.1M | 78.61M | - | 77.89M | 78.99M | 80M | - | 80.53M | 81.34M | 82.62M | - | 83.05M | 83.54M | 83.82M | - | 82.79M | 83.35M | 83.97M | - | 84.21M | 85.62M | 85.84M | - | 85.84M | 85.6M | 86.19M | - | 87.24M | 86.95M | 43.29M | - | 84.52M | 86.24M | 85.65M | - | 85.5M | 86.67M | 82.22M | - | 86.67M | 84.67M | 81.43M | - | 80.83M | 85M | 78.57M | - | 75.71M | 71.67M | 84M | - | 68M | 60M | 70M | - | 66.67M | 81.43M | 53.33M |
Shares Outstanding (Diluted) | 129.5M | 130.6M | 131.8M | 132.4M | 133.5M | 134.4M | 134.9M | 135.6M | 136M | 135.9M | 135.9M | 136.1M | 137.3M | 137.4M | 137.1M | 136.8M | 136.7M | 137.7M | 139.4M | 141.7M | 143.1M | 145.1M | 144.8M | 144.3M | 144.9M | 146.4M | 147.2M | 148.3M | 149.2M | 151.9M | 153.7M | 153.9M | 154.8M | 155.3M | 156.2M | 159M | 162.8M | 163.3M | 164.9M | 166.7M | 168.9M | 170.1M | 171M | 172.5M | 173.5M | 173.2M | 173M | 172.7M | 1.723B | 172.1M | 166.8M | 145.2M | 146.1M | - | 145.9M | 145.8M | 146.1M | - | 146.1M | 146.1M | 146.1M | - | 146.1M | 146.1M | 146.1M | - | 146.1M | 81M | 80.22M | - | 79.46M | 80.56M | 81.97M | - | 82.96M | 83.74M | 85.31M | - | 85.96M | 86.78M | 87.28M | - | 85.79M | 85.7M | 86.54M | - | 87.33M | 89.13M | 89.75M | - | 89.04M | 88.89M | 89.09M | - | 91.87M | 91.15M | 44.73M | - | 87.33M | 87.85M | 85.65M | - | 85.5M | 86.67M | 87.06M | - | 86.67M | 84.67M | 87.69M | - | 88.18M | 85M | 78.57M | - | 75.71M | 71.67M | 84M | - | 68M | 60M | 70M | - | 66.67M | 81.43M | 53.33M |
EPS (Basic) | $1.82 | $2.15 | $2.22 | $2.06 | $1.70 | $1.98 | $2.37 | $2.10 | $1.61 | $2.20 | $2.35 | $1.95 | $1.70 | $2.12 | $2.20 | $2.07 | $1.85 | $1.60 | $1.94 | $1.96 | $1.65 | $1.67 | $1.36 | $1.32 | $1.18 | $1.29 | $1.39 | $1.35 | $1.04 | $1.07 | $1.22 | $1.14 | $0.83 | $1.28 | $0.84 | $0.90 | $0.36 | $0.64 | $0.78 | $0.71 | $0.47 | $0.53 | $0.89 | $0.63 | $0.32 | $0.30 | $0.33 | $0.51 | $0.30 | $0.35 | -$0.01 | $0.32 | $0.19 | - | $0.26 | $0.25 | $0.075 | - | $0.26 | -$0.24 | -$0.029 | - | -$0.0021 | -$0.048 | $0.015 | - | -$0.17 | $1.01 | $0.98 | - | $1 | $0.93 | $0.77 | - | $0.91 | $0.82 | $0.74 | - | $0.78 | $0.70 | $0.66 | - | $0.54 | $0.52 | $0.51 | - | $0.65 | $0.51 | $0.47 | - | $0.50 | $0.50 | $0.47 | - | $0.52 | $0.46 | $0.82 | - | $0.31 | $0.26 | $0.23 | - | $0.20 | $0.18 | $0.18 | - | $0.15 | $0.15 | $0.14 | - | $0.12 | $0.10 | $0.07 | - | $0.07 | $0.06 | $0.05 | - | $0.05 | $0.04 | $0.03 | - | $0.03 | $0.07 | $0.03 |
EPS (Diluted) | $1.82 | $2.14 | $2.21 | $2.05 | $1.69 | $1.97 | $2.34 | $2.07 | $1.59 | $2.18 | $2.32 | $1.92 | $1.68 | $2.09 | $2.17 | $2.04 | $1.83 | $1.57 | $1.91 | $1.93 | $1.63 | $1.65 | $1.33 | $1.31 | $1.16 | $1.27 | $1.37 | $1.33 | $1.02 | $1.05 | $1.20 | $1.12 | $0.82 | $1.26 | $0.83 | $0.89 | $0.35 | $0.63 | $0.76 | $0.70 | $0.46 | $0.52 | $0.88 | $0.63 | $0.32 | $0.30 | $0.32 | $0.50 | $0.30 | $0.35 | -$0.01 | $0.32 | $0.19 | - | $0.26 | $0.25 | $0.075 | - | $0.25 | -$0.24 | -$0.029 | - | -$0.0021 | -$0.048 | $0.015 | - | -$0.17 | $0.99 | $0.96 | - | $0.98 | $0.91 | $0.75 | - | $0.88 | $0.80 | $0.72 | - | $0.76 | $0.67 | $0.63 | - | $0.52 | $0.51 | $0.49 | - | $0.63 | $0.49 | $0.45 | - | $0.49 | $0.48 | $0.45 | - | $0.49 | $0.44 | $0.79 | - | $0.30 | $0.25 | $0.23 | - | $0.20 | $0.18 | $0.17 | - | $0.15 | $0.15 | $0.13 | - | $0.11 | $0.10 | $0.07 | - | $0.07 | $0.06 | $0.05 | - | $0.05 | $0.04 | $0.03 | - | $0.03 | $0.07 | $0.03 |
EBIT | $374.3M | $427.6M | $444.4M | $421.7M | $361.1M | $408M | $482M | $432M | $327.9M | $434M | $477.2M | $411.6M | $354M | $440.6M | $461.6M | $434.9M | $386.4M | $330.7M | $386.8M | $406.7M | $324.5M | $332.1M | $290.3M | $285.1M | $249.7M | $274.3M | $303.2M | $301.7M | $229.9M | $243.7M | $275M | $267M | $203.4M | $221.7M | $244.7M | $231.2M | $114.2M | $196.7M | $235.8M | $224.4M | $162M | $180.1M | $284.7M | $209.9M | $131.8M | $128.7M | $139.6M | $185.7M | $130.9M | $134.1M | $51.4M | $143.5M | $116.6M | $123M | $139.9M | $136.6M | $94M | $111.1M | $139.7M | $128.2M | $91.7M | $81.2M | $104.6M | $95.6M | $71.3M | $58.6M | $70.3M | $123.67M | $117.96M | $82.82M | $111.49M | $107.84M | $94.25M | $106.99M | $112.43M | $102.49M | $97.73M | $101.37M | $106.06M | $95.15M | $90.18M | $72.96M | $72.56M | $70.49M | $68.45M | $73.37M | $88.92M | $70.69M | $65.19M | $67.39M | $68.85M | $68.5M | $63.46M | $66.67M | $71.78M | $64.31M | $56.85M | $48.01M | $42.1M | $36.07M | $31.71M | $29.24M | $27.1M | $24.8M | $23.4M | $22.09M | $20.4M | $20M | $18M | $13M | $15.3M | $13M | $12.2M | $9.5M | $8M | $6.9M | $6.7M | $6.5M | $5.4M | $3.9M | $3.5M | $4M | $3.3M | $2.3M | $59.9M |
EBITDA | $449.4M | $501.7M | $517.7M | $495M | $436M | $477.5M | $551.1M | $501.4M | $395.2M | $502.1M | $543.2M | $477.5M | $424.7M | $513.1M | $537.2M | $506M | $457.8M | $381.9M | $435M | $453.3M | $369.7M | $408.7M | $422.7M | $410.3M | $341.1M | $343.9M | $371.4M | $366.7M | $294.2M | $310.6M | $340.8M | $333.3M | $270M | $287.4M | $310.4M | $296.5M | $235.8M | $260.5M | $300.9M | $288.1M | $226M | $242.5M | $344.6M | $262.5M | $208.6M | $217.6M | $237.3M | $240.3M | $188.3M | $194.5M | $144.7M | $206.1M | $172.5M | $181.9M | $193.3M | $189.8M | $155.9M | $111.4M | $139.2M | $294.7M | $146M | $139.4M | $104.4M | $148.4M | $114.4M | $118.8M | $69.9M | $134.51M | $128.41M | $92.31M | $118.24M | $114.04M | $101.79M | $113.33M | $118.16M | $108.27M | $103.21M | $106.42M | $110.93M | $99.83M | $94.45M | $77.68M | $76.73M | $74.56M | $72.75M | $77.49M | $92.92M | $75.13M | $69.74M | $72.07M | $73.02M | $72.6M | $66.75M | $70.05M | $74.69M | $67.06M | $58.98M | $60.05M | $44.1M | $37.88M | $32.31M | $41.23M | $27M | $24.8M | $23.5M | $28.8M | $19.5M | $19.2M | $17.5M | $15.57M | $15M | $13M | $15.9M | $9.3M | $8M | $7.1M | $6.9M | $6.9M | $5.6M | $4.3M | $3.8M | $4.3M | $3.8M | $2.5M | $59.9M |