Choice Hotels International Inc(CHH:US)
Market Cap$4.898B
Key Metrics
Price$108.41
Revenue (TTM)$1.619B
Holders Revenue (TTM)$185.95M
Gross Profit (TTM)$818.9M
Earnings (TTM)$326.83M
EBITDA (TTM)$491.92M
Op. Margin (TTM)25.52%
Dividend Yield1.08%
Holders Yield3.8%
Cash on hand$42.83M
Total Assets$2.989B
Net Assets$142.18M
Total Debt$2.107B
Key Metrics
Price$108.41
Revenue (TTM)$1.619B
Holders Revenue (TTM)$185.95M
Gross Profit (TTM)$818.9M
Earnings (TTM)$326.83M
EBITDA (TTM)$491.92M
Op. Margin (TTM)25.52%
Dividend Yield1.08%
Holders Yield3.8%
Cash on hand$42.83M
Total Assets$2.989B
Net Assets$142.18M
Total Debt$2.107B
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 | Nov 30, 1997 | Aug 31, 1997 | May 31, 1997 | Feb 28, 1997 | Nov 30, 1996 | Aug 31, 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $440.76M | $340.58M | $390.15M | $447.34M | $426.44M | $332.86M | $389.77M | $427.96M | $435.16M | $331.95M | $358.4M | $425.56M | $427.42M | $332.79M | $361.98M | $414.27M | $367.97M | $257.73M | $284.64M | $323.37M | $278.34M | $182.95M | $193.39M | $210.77M | $151.73M | $218.18M | $268.08M | $310.73M | $317.68M | $218.32M | $244.98M | $291.49M | $295.44M | $209.39M | $237.57M | $269.93M | $261.02M | $188.87M | $208.2M | $267.58M | $241.75M | $207.12M | $210.95M | $241.53M | $232.16M | $175.25M | $185.4M | $215.17M | $197.66M | $159.74M | $180.7M | $216.72M | $190.93M | $148.17M | $178.31M | $205.27M | $173.62M | $129.17M | $165.89M | $192.32M | $165.3M | $115.28M | $155.01M | $183.8M | $149.85M | $107.42M | $140.7M | $165.98M | $143.34M | $114.16M | $154.49M | $191.21M | $167.12M | $128.86M | $165.19M | $175.1M | $157.71M | $114.93M | $143.71M | $151M | $140.54M | $109.42M | $121.67M | $141.95M | $122.3M | $91.17M | $106.89M | $127.51M | $107.17M | $87.24M | $95.16M | $105.89M | $103.5M | $81.56M | $84.31M | $105.03M | $100.47M | $75.33M | $209.66M | $97.18M | $84.46M | $67.17M | $44.55M | $50.11M | $41.17M | $31.65M | $43M | $48M | $38.7M | $28.94M | $41.1M | $47.7M | $42M | $32.2M | $44.4M | $43.3M | $110.5M | $47.3M | $109.4M | $119.4M |
Cost of Revenue | $223.12M | $185.44M | $183.31M | $208.06M | $198.78M | $164.87M | $203.2M | $215.26M | $225.82M | $196.4M | $216.86M | $225.97M | $225.42M | $185.64M | $211.86M | $203.7M | $164.54M | $121.8M | $125.49M | $123.27M | $118.62M | $102.32M | $116.53M | $117.62M | $92.29M | $136.48M | $149.18M | $164.44M | $160.12M | $119.84M | $140.15M | $138.32M | $136.57M | $119.23M | $131.81M | $128.66M | $128.78M | $107.99M | $113.52M | $152.02M | $133.81M | $126.36M | $122.47M | $134.46M | $133.12M | $98.71M | $103.59M | $115.65M | $103.77M | $89.61M | $101.65M | $124.81M | $104.07M | $82.32M | $101.06M | $117.97M | $95.5M | $71.74M | $91.72M | $105.29M | $91.69M | $63.8M | $87.95M | $103.69M | $81.2M | $59.6M | $78.35M | $91.23M | $76.13M | $62.83M | $82.8M | $101.73M | $86.2M | $69.19M | $87.02M | $86.35M | $82.6M | $61.53M | $75.14M | $73.82M | $73.54M | $58.72M | $59.25M | $73.67M | $63.42M | $49.79M | $52.95M | $66.16M | $55.1M | $50M | $46.27M | $49.4M | $54.28M | $48.08M | $42.28M | $51.07M | $55.23M | $44.15M | $168.76M | $44.7M | $39.91M | $34.37M | - | - | -$2.43M | -$2.78M | -$4.2M | -$1.1M | -$1.9M | -$1.77M | $1.2M | $4.5M | $5.8M | $3.5M | $41.1M | $39.6M | $64.4M | $9.3M | $60.1M | - |
Gross Profit | $217.64M | $155.14M | $206.84M | $239.28M | $227.67M | $167.99M | $186.57M | $212.71M | $209.34M | $135.55M | $141.53M | $199.59M | $202.01M | $147.16M | $150.13M | $210.57M | $203.44M | $135.92M | $159.15M | $200.1M | $159.73M | $80.63M | $76.87M | $93.15M | $59.45M | $81.69M | $118.9M | $146.29M | $157.56M | $98.48M | $104.83M | $153.17M | $158.87M | $90.17M | $105.76M | $141.27M | $132.24M | $80.87M | $94.67M | $115.56M | $107.94M | $80.76M | $88.49M | $107.06M | $99.03M | $76.53M | $81.81M | $99.52M | $93.9M | $70.13M | $79.04M | $91.91M | $86.86M | $65.85M | $77.25M | $87.31M | $78.12M | $57.43M | $74.17M | $87.03M | $73.61M | $51.48M | $67.06M | $80.11M | $68.65M | $47.83M | $62.35M | $74.75M | $67.22M | $51.33M | $71.7M | $89.49M | $80.92M | $59.66M | $78.17M | $88.75M | $75.11M | $53.4M | $68.57M | $77.18M | $67M | $50.7M | $62.42M | $68.29M | $58.87M | $41.38M | $53.94M | $61.35M | $52.07M | $37.23M | $48.89M | $56.49M | $49.21M | $33.48M | $42.03M | $53.96M | $45.24M | $31.18M | $40.9M | $52.48M | $44.55M | $32.81M | - | - | $43.6M | $34.42M | $47.2M | $49.1M | $40.6M | $30.71M | $39.9M | $43.2M | $36.2M | $28.7M | $3.3M | $3.7M | $46.1M | $38M | $49.3M | - |
| $96.15M | $78.05M | $85.84M | $79.61M | $89.3M | $74.21M | $57.18M | $49.08M | $65M | $48.63M | $34.08M | $44.04M | $58.42M | $48.92M | $62.86M | $70.2M | $43.89M | $30.32M | $45.78M | $35.11M | $34.47M | $30.27M | $44.31M | $31.78M | $51.78M | $28.38M | $44.03M | $38.31M | $46.98M | $39.51M | $44.7M | $38.19M | $46.27M | $40.86M | $45.96M | $46.57M | $44.04M | $33.75M | $39.21M | $34.36M | $40.04M | $35.12M | $38.54M | $30.15M | $33.12M | $32.44M | $33.09M | $30.24M | $31.41M | $26.68M | $29.49M | $26.41M | $29.73M | $26.67M | $29.78M | $23.07M | $24.55M | $24.35M | $33.46M | $22.56M | $26.54M | $23.85M | $26.74M | $23.16M | $22.82M | $21.82M | $26.18M | $24.52M | $27.08M | $21.46M | $35.58M | $25.58M | $34.28M | $23.56M | $27.86M | $24.23M | $25.61M | $23.9M | $26.32M | $20.28M | $22.24M | $18.28M | $23.89M | $18.31M | $19.2M | $16.75M | $20.04M | $16.37M | $17.44M | $15.8M | $17.82M | $14.14M | $17.42M | $13.49M | $12.82M | $14.68M | $14.99M | $12.41M | $14.39M | $14.01M | $15.19M | $12.47M | $17.01M | $14.48M | $14.07M | $12.23M | $17.1M | $15.2M | $12.6M | $10.98M | $13.9M | $14.2M | $12.4M | $11.4M | $13M | $10.5M | $9M | $12.1M | $17.4M | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $96.15M | $78.05M | $85.84M | $79.61M | $89.3M | $74.21M | $57.18M | $49.08M | $65M | $48.63M | $34.08M | $44.04M | $58.42M | $48.92M | $62.86M | $70.2M | $43.89M | $30.32M | $45.78M | $35.11M | $34.47M | $30.27M | $44.31M | $31.78M | $43.94M | $28.38M | $44.03M | $38.31M | $46.91M | $39.51M | $44.7M | $38.19M | $46.27M | $40.86M | $45.96M | $46.57M | $44.04M | $33.75M | $39.21M | $34.36M | $40.04M | $35.12M | $38.54M | $30.15M | $33.12M | $32.44M | $33.09M | $30.24M | $31.41M | $26.68M | $29.49M | $26.41M | $29.73M | $26.67M | $29.78M | $23.07M | $24.55M | $24.35M | $33.46M | $22.56M | $26.54M | $23.85M | $26.74M | $23.16M | $22.82M | $21.82M | $26.18M | $24.52M | $27.08M | $21.46M | $35.58M | $25.58M | $34.28M | $23.56M | $27.86M | $24.23M | $25.61M | $23.9M | $26.32M | $20.28M | $22.24M | $18.28M | $23.89M | $18.31M | $19.2M | $16.75M | $20.04M | $16.37M | $17.44M | $15.8M | $17.82M | $14.14M | $17.42M | $13.49M | $12.82M | $14.68M | $14.99M | $12.41M | $14.39M | $14.01M | $15.19M | $12.5M | $17.01M | $14.48M | $14.07M | $12.23M | $17.1M | $15.2M | $12.6M | $10.98M | $13.9M | $14.2M | $12.4M | $11.4M | $13M | $10.5M | $9M | $12.1M | $17.4M | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $7.85M | - | - | - | $71K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$34K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $104.67M | $60.27M | $104.22M | $143.91M | $124.94M | $80.03M | $118.73M | $152.77M | $133.52M | $75.99M | $97.26M | $145.91M | $133.77M | $88.21M | $77.28M | $131.64M | $154.07M | $99.37M | $107.07M | $159.11M | $119.02M | $44M | $26.03M | $54.99M | $9.12M | $46.78M | $68.63M | $102.41M | $107.18M | $55.35M | $56.33M | $111.17M | $108.93M | $46.25M | $56.59M | $93.1M | $86.54M | $45.4M | $52.46M | $78.22M | $64.94M | $42.87M | $47.2M | $73.8M | $62.92M | $41.4M | $46.26M | $66.99M | $60.15M | $41.17M | $47.16M | $63.23M | $54.74M | $37.14M | $45.23M | $62.37M | $51.59M | $31.07M | $38.66M | $62.4M | $45.12M | $25.68M | $38.44M | $54.88M | $43.61M | $23.84M | $34.08M | $48.13M | $38.11M | $27.76M | $34.1M | $61.87M | $44.58M | $34.05M | $48.09M | $62.36M | $47.36M | $27.39M | $39.89M | $54.55M | $42.11M | $30.07M | $36.25M | $47.79M | $37.42M | $22.3M | $31.48M | $42.49M | $32.13M | $18.9M | $28.31M | $39.77M | $28.67M | $17.23M | $26.18M | $36.59M | $27.45M | $16.04M | $23.01M | $35.41M | $26.35M | $17.45M | $24.31M | $32.8M | $24.04M | $16.73M | $23.2M | $30.2M | $24.5M | $16.2M | $22.4M | $26.7M | $21.1M | $14.3M | -$11.7M | -$9.9M | $29.4M | $23.6M | $24.4M | $119.4M |
| -$18.79M | -$29.96M | -$26.61M | $67.01M | -$16.33M | -$20.27M | -$17.02M | -$15.62M | -$16.94M | -$35.79M | -$61.58M | -$24.68M | -$21.22M | -$20.72M | -$7.11M | $5.14M | -$11.94M | -$11.63M | -$22.74M | -$7.52M | -$7.17M | -$15.29M | -$24.64M | -$30.9M | -$11.99M | -$16.38M | -$15.26M | -$16.49M | -$13.02M | -$18.87M | -$16M | -$8.73M | -$8.91M | -$15.79M | -$9.87M | -$9.35M | -$10.13M | -$11.12M | -$8.67M | -$8.02M | -$9.33M | -$12.5M | -$9.39M | -$11.54M | -$10.04M | -$10.37M | -$10.22M | -$11.03M | -$9.92M | -$9.64M | -$8.83M | -$8.96M | -$10.24M | -$9.56M | -$9.91M | -$9.59M | -$3.65M | -$832K | -$1.61M | -$5.43M | -$3.01M | -$3.76M | -$1.93M | $149K | -$1.58M | $809K | $211K | $2.37M | $2.13M | -$2.15M | $476K | -$4.12M | $201K | $301K | $393K | $462K | $181K | $194K | $315K | $349K | -$212K | $258K | $219K | $464K | $208K | $332K | $281K | -$521K | $91K | $186K | - | - | - | - | -$1.47M | -$438K | - | - | $122.56M | -$11.65M | -$1.37M | -$2.16M | -$19.65M | $109K | $955K | -$1.73M | -$1.4M | - | $5M | $1.17M | $3.5M | $3.3M | $5.5M | $4.4M | $35.1M | $32.8M | - | -$1.3M | - | - | |
| Non-Operating Interest Income | $1.1M | $1.21M | $1.79M | $1.44M | $1.46M | $1.56M | $2.09M | $2.41M | $2.42M | $1.73M | $1.93M | $1.9M | $2.06M | $1.88M | $2.03M | $2.35M | $1.63M | $1.28M | $1.26M | $1.2M | $1.23M | $1.28M | $1.41M | $1.74M | $2.25M | $2.29M | $2.38M | $2.22M | $2.78M | $2.61M | $2.23M | $1.97M | $1.64M | $1.61M | $1.64M | $1.58M | $1.44M | $1.26M | $1.03M | $836K | $827K | $839K | $598K | $359K | $277K | $346K | $556K | $355K | $347K | $503K | $568K | $676K | $659K | $644K | $384K | $425K | $394K | $337K | $369K | $506K | $221K | $210K | $1.26M | $161K | $135K | $60K | $560K | $2.96M | $3.17M | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $24.26M | $23.96M | $23.68M | $23.49M | $22.74M | $21.24M | $21.07M | $22.04M | $23.85M | $20.18M | $17.26M | $16.17M | $16.27M | $14.08M | $11.71M | $9.36M | $11.25M | $11.47M | $11.57M | $11.64M | $11.69M | $11.78M | $11.88M | $12.69M | $13.08M | $11.38M | $12.07M | $12.43M | $11.09M | $11.21M | $11.19M | $11.71M | $11.71M | $11.31M | $11.16M | $11.4M | $11.28M | $11.21M | $10.98M | $11.15M | $11.22M | $11.09M | $10.78M | $10.82M | $11.06M | $10.18M | $10.11M | $10.5M | $10.71M | $10.17M | $10.2M | $10.76M | $10.81M | $10.77M | $10.37M | $10.17M | $3.54M | $3.12M | $3.22M | $3.23M | $3.27M | $3.22M | $3.52M | $1.86M | $675K | $621K | $683K | $926K | $1.27M | $2.37M | - | $4.56M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $4.37M | -$7.21M | -$4.72M | $89.06M | $4.95M | -$586K | $1.96M | $4.01M | $4.49M | -$17.34M | -$46.25M | -$10.41M | -$7.01M | -$8.52M | $2.57M | $12.15M | -$2.32M | -$1.44M | -$12.43M | $2.92M | $3.29M | -$4.79M | -$14.18M | -$19.95M | -$1.16M | -$7.29M | -$5.57M | -$6.28M | -$4.72M | -$10.27M | -$7.05M | $1.02M | $1.15M | -$6.09M | -$355K | $472K | -$283K | -$1.18M | $1.28M | $2.3M | $1.07M | -$2.24M | $787K | -$1.07M | $742K | -$537K | -$665K | -$888K | $444K | $24K | $808K | $1.12M | -$87K | $569K | $76K | $156K | -$505K | $1.95M | $1.24M | -$2.71M | $38K | -$742K | $336K | $1.85M | -$1.04M | $1.37M | $334K | $336K | $225K | $218K | $476K | $436K | $201K | $301K | $393K | $462K | $181K | $194K | $315K | $349K | -$212K | $258K | $219K | $464K | $208K | $332K | $281K | -$521K | $91K | $186K | - | - | - | - | -$1.47M | -$438K | - | - | $122.56M | -$11.65M | -$1.37M | -$2.16M | -$19.65M | $109K | $955K | -$1.73M | -$1.4M | - | $5M | $1.17M | $3.5M | $3.3M | $5.5M | $4.4M | $35.1M | $32.8M | - | -$1.3M | - | - |
Income Before Tax | $85.88M | $30.31M | $77.6M | $210.92M | $108.61M | $59.76M | $101.71M | $137.15M | $116.58M | $40.21M | $35.69M | $121.23M | $112.55M | $67.5M | $70.17M | $136.78M | $142.13M | $87.74M | $84.34M | $151.59M | $111.85M | $28.71M | $1.39M | $24.09M | -$2.88M | $30.4M | $53.37M | $85.92M | $94.15M | $36.48M | $40.33M | $102.44M | $100.02M | $30.46M | $46.72M | $83.74M | $76.41M | $34.28M | $43.79M | $70.2M | $55.61M | $30.38M | $37.8M | $62.27M | $52.88M | $31.03M | $36.04M | $55.96M | $50.23M | $31.53M | $38.33M | $54.27M | $44.5M | $27.58M | $35.33M | $52.79M | $47.94M | $30.23M | $37.05M | $56.97M | $42.11M | $21.92M | $36.52M | $55.03M | $42.02M | $24.65M | $34.29M | $50.5M | $40.24M | $25.6M | $27.9M | $57.75M | $42.23M | $29.45M | $43.29M | $59.36M | $46.05M | $25.18M | $38.34M | $52.26M | $37.68M | $27M | $32.54M | $45.16M | $34.16M | $18.89M | $29.21M | $38.97M | $29.5M | $168.5M | $30.8M | $38.55M | $27.49M | $15.56M | $22.86M | $33.72M | $25.18M | $14.06M | -$9.81M | $20.85M | $22.24M | $12.13M | $4.14M | $31.92M | $19.08M | $14.44M | $22.6M | $30.3M | $24.2M | $17.27M | $20.9M | $25.2M | $22.3M | $13.9M | $20.8M | $20.6M | $22.1M | $20.5M | $18.1M | - |
Income Tax | $21.54M | $10.01M | $13.92M | $30.92M | $26.88M | $15.23M | $25.9M | $31.43M | $29.45M | $9.2M | $6.73M | $29.21M | $27.84M | $14.68M | $14.66M | $33.7M | $35.96M | $20.34M | $20.26M | $34.93M | $25.97M | $6.37M | -$6.47M | $9.59M | -$437K | -$25.06M | $11.2M | $9.69M | $19.77M | $6.4M | $8.86M | $22.48M | $20.19M | $5.38M | $53.16M | $26.55M | $25.73M | $10.01M | $11.97M | $22.64M | $16.79M | $9.22M | $8.6M | $20.85M | $17.07M | $9.44M | $10.73M | $16.54M | $14.96M | $10.06M | $11M | $15.7M | $12.88M | $7.81M | $10.88M | $10.15M | $16.08M | $10.24M | $12.27M | $14.66M | $14.54M | $6.19M | $12.37M | $14.53M | $15.01M | $8.85M | $10.66M | $17.69M | $14.74M | $9.29M | $9.19M | $21.83M | $15.22M | $10.87M | $15.34M | $20.97M | $17.4M | $8.87M | $13.71M | $5.91M | $13.55M | $9.33M | $10.98M | $12.69M | $12.61M | $6.89M | $8.87M | $14.06M | $11M | $6.26M | $10.08M | $14.21M | $10.38M | $5.88M | $7.77M | $11.86M | $9.87M | $5.48M | $9.34M | $8.35M | $8.67M | $4.73M | $1.62M | $12.45M | $7.44M | $5.63M | $8.5M | $12M | $9.7M | $7M | $8.7M | $10.5M | $9.3M | $5.8M | $8.5M | $8.5M | $9.6M | $8.5M | $7.5M | - |
Net Income | $64.34M | $20.3M | $63.68M | $180M | $81.73M | $44.53M | $75.8M | $105.72M | $87.14M | $31.01M | $28.95M | $92.02M | $84.71M | $52.82M | $55.51M | $103.08M | $106.17M | $67.39M | $64.08M | $116.66M | $85.88M | $22.34M | $7.87M | $14.5M | -$2.44M | $55.46M | $42.17M | $76.24M | $74.39M | $30.08M | $31.47M | $79.96M | $79.84M | $25.09M | -$6.44M | $57.19M | $50.69M | $24.27M | $31.82M | $47.57M | $38.82M | $21.16M | $29.2M | $41.42M | $35.81M | $21.59M | $25.29M | $39.37M | $35.4M | $23.11M | $27.33M | $38.72M | $31.81M | $19.74M | $24.45M | $42.74M | $31.86M | $20M | $24.79M | $42.3M | $27.58M | $15.73M | $24.14M | $40.49M | $27.01M | $15.79M | $23.63M | $32.81M | $25.5M | $16.31M | $18.71M | $35.92M | $27.01M | $18.58M | $27.95M | $38.39M | $28.65M | $16.32M | $24.63M | $46.36M | $24.14M | $17.67M | $21.55M | $32.47M | $21.55M | $12M | $20.33M | $24.92M | $18.5M | $10.59M | $20.72M | $24.35M | $17.11M | $9.69M | $14.99M | $21.97M | $15.31M | $8.57M | -$19.15M | $12.51M | $13.57M | $7.4M | $2.53M | $19.47M | $11.64M | $8.81M | $14.1M | $18.3M | $14.5M | $10.28M | $12.2M | $21.9M | $13M | $8.1M | $12.3M | $12.1M | $11.4M | $12M | $10.6M | $15.4M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$105K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $255K | $79K | $302K | $857K | $392K | $219K | $386K | $540K | $437K | $158K | $144K | $479K | $437K | $272K | $355K | $614K | $622K | $324K | $215K | $420K | $324K | $110K | $45K | $78K | -$14K | $317K | $248K | $463K | $468K | $179K | $167K | $447K | $462K | $155K | -$67K | $402K | $359K | $174K | $226K | $342K | $272K | $142K | $194K | $278K | $243K | $164K | $208K | $343K | $324K | $202K | $265K | $377K | $310K | $207K | - | $453K | $346K | $204K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $64.08M | $20.23M | $63.38M | $179.14M | $81.34M | $44.32M | $75.42M | $105.18M | $86.7M | $30.85M | $28.81M | $91.55M | $84.27M | $52.55M | $55.16M | $102.47M | $105.55M | $67.07M | $63.87M | $116.24M | $85.56M | $22.23M | $7.82M | $14.42M | -$2.43M | $55.15M | $41.92M | $75.78M | $73.92M | $29.9M | $31.3M | $79.51M | $79.38M | $24.93M | -$6.37M | $56.79M | $50.33M | $24.1M | $31.6M | $47.22M | $38.55M | $21.02M | $29.01M | $41.14M | $35.57M | $21.43M | $25.08M | $39.02M | $35.08M | $22.91M | $27.07M | $38.34M | $31.5M | $19.54M | $24.45M | $42.29M | $31.52M | $19.79M | $24.79M | $42.3M | $27.58M | $15.73M | $24.14M | $40.49M | $27.01M | $15.79M | $23.63M | $32.81M | $25.5M | $16.31M | $18.71M | $35.92M | $27.01M | $18.58M | $27.95M | $38.39M | $28.65M | $16.32M | $24.63M | $46.36M | $24.14M | $17.67M | $21.55M | $32.47M | $21.55M | $12M | $20.33M | $24.92M | $18.5M | $10.59M | $20.72M | $24.35M | $17.11M | $9.69M | $14.99M | $21.87M | $15.31M | $8.57M | -$19.15M | $12.51M | $13.57M | $7.4M | $2.53M | $19.47M | $11.64M | $8.81M | $14.1M | $18.3M | $14.5M | $10.28M | $12.2M | $21.9M | $13M | $8.1M | $12.3M | $12.1M | $11.4M | $12M | $10.6M | $15.4M |
Shares Outstanding (Basic) | 45.31M | 46.15M | 46.15M | 46.27M | 46.44M | 46.49M | 46.79M | 47.19M | 47.74M | 49.3M | 49.92M | 50.04M | 50.63M | 51.27M | 52.87M | 55.12M | 55.88M | 55.7M | 55.72M | 55.43M | 55.39M | 55.26M | 56.18M | 55.11M | 61.03M | 55.34M | 55.49M | 55.37M | 55.32M | 55.35M | 56.2M | 56.03M | 56.36M | 56.46M | 58.55M | 56.66M | 56.24M | 55.94M | 55.83M | 55.96M | 56.26M | 56.03M | 56.16M | 57.53M | 57.76M | 56.83M | 57.47M | 58.75M | 58.03M | 57.49M | 58.15M | 58.47M | 58.82M | 57.49M | 58.22M | 57.63M | 58.2M | 58.81M | - | 59.58M | 59.92M | 60.5M | - | 59.55M | 59.59M | 59.51M | - | 59.73M | 60.47M | 60.53M | - | 62.84M | 62.18M | 61.75M | - | 63.56M | 65.48M | 65.78M | - | 65.67M | 65.36M | 64.78M | - | 64.76M | 64.45M | 64.14M | - | 65.61M | 66.79M | 68.55M | - | 71.27M | 71.45M | 73.54M | - | 78.07M | 79.62M | 82.55M | - | 85.71M | 88.7M | 91.6M | - | 105.54M | 106.18M | 106.78M | - | 107.65M | 110M | 111.77M | - | 115.26M | 118.18M | 115.71M | 117.14M | 121M | - | 120M | 124.71M | 128.33M |
Shares Outstanding (Diluted) | 45.63M | 46.15M | 46.48M | 46.63M | 46.71M | 47.12M | 47.68M | 47.62M | 48.04M | 49.64M | 49.92M | 50.47M | 50.99M | 51.71M | 53.38M | 55.72M | 56.17M | 56.16M | 56.21M | 55.91M | 55.8M | 55.66M | 56.18M | 55.41M | 61.03M | 55.68M | 56.23M | 55.63M | 55.56M | 55.66M | 56.2M | 56.43M | 56.83M | 57.11M | 58.55M | 56.66M | 56.96M | 56.29M | 56.82M | 56.63M | 57.09M | 56.31M | 57.26M | 57.53M | 57.76M | 58.36M | 58.8M | 58.75M | 59M | 59.29M | 59.42M | 59.3M | 58.82M | 59.7M | 58.38M | 58.39M | 58.2M | 58.81M | - | 59.81M | 59.92M | 60.5M | - | 59.66M | 59.68M | 59.6M | - | 59.82M | 60.6M | 60.85M | - | 63.39M | 62.86M | 62.6M | - | 64.6M | 66.6M | 67.05M | - | 67.15M | 67.11M | 66.73M | - | 66.96M | 66.68M | 66.64M | - | 68.52M | 69.59M | 71.28M | - | 73.49M | 73.12M | 75.03M | - | 79.51M | 81.33M | 84.02M | - | 87.17M | 89.56M | 92.56M | - | 106.24M | 107.07M | 108.52M | - | 110.91M | 111.62M | 113.02M | - | 118.38M | 118.18M | 124.62M | 117.14M | 121M | - | 120M | 124.71M | 128.33M |
EPS (Basic) | $1.42 | $0.44 | $1.38 | $3.89 | $1.76 | $0.95 | $1.62 | $2.24 | $1.82 | $0.63 | $0.58 | $1.83 | $1.66 | $1.02 | $1.05 | $1.87 | $1.90 | $1.21 | $1.15 | $2.10 | $1.54 | $0.40 | $0.14 | $0.26 | -$0.04 | $1 | $0.76 | $1.37 | $1.34 | $0.54 | $0.56 | $1.42 | $1.41 | $0.44 | -$0.11 | $0.84 | $0.80 | $0.43 | $0.57 | $0.85 | $0.69 | $0.38 | $0.52 | $0.72 | $0.62 | $0.38 | $0.44 | $0.67 | $0.61 | $0.33 | $0.47 | $0.71 | $0.48 | $0.27 | $0.42 | $0.77 | $0.55 | $0.34 | - | $0.71 | $0.46 | $0.26 | - | $0.68 | $0.45 | $0.27 | - | $0.55 | $0.42 | $0.27 | - | $0.57 | $0.43 | $0.30 | - | $0.60 | $0.44 | $0.25 | - | $0.71 | $0.37 | $0.27 | - | $0.50 | $0.33 | $0.19 | - | $0.38 | $0.28 | $0.16 | - | $0.34 | $0.24 | $0.13 | - | $0.28 | $0.19 | $0.11 | - | $0.15 | $0.16 | $0.08 | - | $0.19 | $0.11 | $0.08 | - | $0.17 | $0.13 | $0.09 | - | $0.19 | $0.11 | $0.07 | $0.11 | $0.10 | - | $0.10 | $0.085 | $0.12 |
EPS (Diluted) | $1.41 | $0.44 | $1.37 | $3.86 | $1.75 | $0.94 | $1.59 | $2.22 | $1.80 | $0.62 | $0.58 | $1.81 | $1.65 | $1.02 | $1.04 | $1.85 | $1.89 | $1.20 | $1.14 | $2.08 | $1.53 | $0.40 | $0.14 | $0.26 | -$0.04 | $0.99 | $0.75 | $1.36 | $1.33 | $0.54 | $0.56 | $1.41 | $1.40 | $0.44 | -$0.11 | $0.84 | $0.79 | $0.43 | $0.56 | $0.84 | $0.68 | $0.37 | $0.51 | $0.72 | $0.62 | $0.37 | $0.43 | $0.67 | $0.60 | $0.32 | $0.46 | $0.70 | $0.48 | $0.26 | $0.42 | $0.76 | $0.55 | $0.34 | - | $0.71 | $0.46 | $0.26 | - | $0.68 | $0.45 | $0.26 | - | $0.55 | $0.42 | $0.27 | - | $0.57 | $0.43 | $0.30 | - | $0.59 | $0.43 | $0.24 | - | $0.69 | $0.36 | $0.26 | - | $0.48 | $0.32 | $0.18 | - | $0.36 | $0.27 | $0.15 | - | $0.33 | $0.24 | $0.13 | - | $0.27 | $0.19 | $0.10 | - | $0.15 | $0.15 | $0.08 | - | $0.19 | $0.11 | $0.08 | - | $0.17 | $0.13 | $0.09 | - | $0.19 | $0.11 | $0.065 | $0.11 | $0.10 | - | $0.10 | $0.085 | $0.12 |
EBIT | $110.14M | $54.27M | $101.28M | $234.41M | $131.35M | $81M | $122.78M | $159.19M | $140.43M | $60.39M | $52.94M | $137.4M | $128.82M | $81.58M | $81.88M | $146.14M | $153.38M | $99.21M | $95.91M | $163.23M | $123.55M | $40.49M | $13.27M | $36.79M | $10.2M | $41.78M | $65.44M | $98.36M | $105.25M | $47.69M | $51.52M | $114.15M | $111.73M | $41.77M | $57.87M | $95.14M | $87.69M | $45.48M | $54.77M | $81.35M | $66.83M | $41.47M | $48.58M | $73.09M | $63.94M | $41.21M | $46.15M | $66.45M | $60.94M | $41.7M | $48.53M | $65.03M | $55.31M | $38.35M | $45.69M | $62.96M | $51.48M | $33.35M | $40.27M | $60.19M | $45.38M | $25.15M | $40.04M | $56.89M | $42.7M | $25.27M | $34.98M | $51.42M | $41.51M | $27.97M | $35.51M | $62.31M | $44.58M | $34.05M | $48.09M | $62.36M | $47.36M | $27.39M | $39.89M | $54.55M | $42.11M | $30.07M | $36.25M | $47.79M | $37.42M | $22.3M | $31.48M | $42.49M | $32.13M | $18.9M | $28.31M | $39.77M | $28.67M | $17.23M | $26.18M | $36.59M | $27.45M | $16.04M | $23.01M | $35.41M | $26.35M | $17.45M | $24.31M | $32.8M | $24.04M | $16.73M | $23.2M | $30.2M | $24.5M | $16.2M | $22.4M | $26.7M | $21.1M | $14.3M | -$11.7M | -$9.9M | $29.4M | $23.6M | $24.4M | $119.4M |
EBITDA | $133.6M | $76.44M | $126.09M | $155.79M | $149.66M | $99.74M | $140.29M | $177.8M | $158.92M | $94.2M | $126.76M | $166.86M | $157.31M | $111.24M | $102.56M | $150.11M | $163.03M | $112.56M | $109.84M | $175.4M | $136.04M | $52.66M | $36.65M | $68.82M | $22.54M | $53.79M | $83.81M | $107.67M | $117.37M | $66.13M | $64.51M | $122.6M | $120.29M | $49.89M | $61.09M | $102.07M | $94.22M | $52.5M | $57.77M | $83.93M | $69.79M | $44.24M | $51.33M | $76.2M | $66.93M | $43.9M | $48.61M | $68.75M | $63.28M | $43.98M | $50.93M | $67.43M | $57.83M | $40.53M | $50.07M | $65.48M | $53.46M | $35.37M | $41.09M | $64.94M | $47.29M | $28.15M | $41.91M | $57.46M | $46.16M | $26.42M | $37.06M | $53.53M | $43.54M | $30.09M | $37.53M | $64.34M | $46.65M | $36.11M | $50.32M | $64.52M | $49.5M | $29.5M | $42.26M | $56.9M | $45.1M | $32.42M | $38.49M | $49.78M | $39.62M | $24.49M | $33.89M | $45.67M | $34.63M | $21.43M | $31.07M | $42.36M | $31.8M | $19.99M | $29.21M | $39.28M | $30.25M | $18.77M | -$97.91M | $38.47M | $29.96M | $20.34M | $47.29M | $35.52M | $28.57M | $23.92M | $31.5M | $33.9M | $23M | $18.57M | $22.5M | $26.6M | $18.3M | $12.9M | -$44.8M | -$39.6M | $37.1M | $25.9M | $31.9M | $119.4M |