CorVel Corp(CRVL:US)
Market Cap$4.057B
Key Metrics
Price$79.69
Revenue (TTM)$983.74M
Holders Revenue (TTM)$56.21M
Gross Profit (TTM)$243.9M
Earnings (TTM)$115.33M
EBITDA (TTM)$184.13M
Op. Margin (TTM)15.37%
Dividend Yield-
Holders Yield1.39%
Cash on hand$233.07M
Total Assets$642.99M
Net Assets$394.23M
Total Debt$28.11M
Key Metrics
Price$79.69
Revenue (TTM)$983.74M
Holders Revenue (TTM)$56.21M
Gross Profit (TTM)$243.9M
Earnings (TTM)$115.33M
EBITDA (TTM)$184.13M
Op. Margin (TTM)15.37%
Dividend Yield-
Holders Yield1.39%
Cash on hand$233.07M
Total Assets$642.99M
Net Assets$394.23M
Total Debt$28.11M
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $259.93M | $248.55M | $235.63M | $239.64M | $234.71M | $231.51M | $227.97M | $224.38M | $211.72M | $207.23M | $202.3M | $195.52M | $190.25M | $185.44M | $179.39M | $177.43M | $176.31M | $171.36M | $164.51M | $157.74M | $152.62M | $145.51M | $141.51M | $136.03M | $129.6M | $147.03M | $148.09M | $146.97M | $150.14M | $151.08M | $146.08M | $148.18M | $150.4M | $143.57M | $140.73M | $136.43M | $137.61M | $133.61M | $128.4M | $128.22M | $128.46M | $128.29M | $123.89M | $124.46M | $126.94M | $122.2M | $122.35M | $123.71M | $124.36M | $120.25M | $121.1M | $119.36M | $118.11M | $111.96M | $107.29M | $105.46M | $104.61M | $104.43M | $101.38M | $104.55M | $102.31M | $100.49M | $95.28M | $93.39M | $91.5M | $87.61M | $86.63M | $82.42M | $81.31M | $77.06M | $76.96M | $77.86M | $78.2M | $77.37M | $76.68M | $73.51M | $74.34M | $70.91M | $66.58M | $67.33M | $69.76M | $66.42M | $63.07M | $66.34M | $70.67M | $72.8M | $69.79M | $72.16M | $76.26M | $76.76M | $75.63M | $76.98M | $75.91M | $73.99M | $73.14M | $69.35M | $66.3M | $60.78M | $58.72M | $58.41M | $58M | $55.1M | $52.24M | $51.66M | $50.56M | $48.97M | $46.3M | $45.9M | $45.7M | $43.4M | $42M | $40.5M | $39.6M | $37.4M | $35.6M | $34.7M | $34M | $31.7M | $30.4M | $29.7M | $29.9M | $28.4M | $27.1M | $26.9M | $26.8M | $26.1M | $24.7M | $22.9M | $22.1M | $21.5M | $20.8M | $19.4M | $18.9M | $17.3M | $15.8M | $14.8M | $13.9M | $13.1M | $12.2M | $11.4M | $10.3M | $7.2M | $7.2M | $7.2M | $7.2M |
Cost of Revenue | $192.13M | $185.54M | $180.71M | $181.47M | $177.95M | $173.33M | $175.12M | $173.63M | $163.57M | $163.83M | $160.14M | $151.27M | $148.38M | $143.49M | $139.04M | $141.33M | $136.44M | $128.31M | $129.32M | $121.08M | $115.41M | $109.79M | $110.61M | $105.53M | $103.09M | $116.28M | $118.84M | $114.13M | $117.01M | $118.47M | $116.73M | $116.69M | $119.05M | $116.42M | $115.17M | $110.68M | $108.83M | $105.88M | $102.83M | $102.31M | $102.88M | $101.85M | $98.66M | $97.78M | $100.76M | $99.52M | $98.22M | $98.25M | $96.66M | $93.71M | $93.39M | $92.04M | $91.2M | $88.05M | $85.55M | $82.62M | $81.43M | $82.97M | $80.16M | $78.94M | $76.76M | $74.78M | $71.46M | $70.15M | $67.7M | $65.83M | $64.82M | $61.61M | $60.17M | $59.77M | $59.3M | $59M | $58.27M | $56.54M | $56.28M | $54.86M | $56.16M | $53.33M | $51.05M | $50.93M | $53.44M | $53.9M | $53.03M | $55.47M | $58.66M | $61.65M | $60.88M | $60.46M | $63.35M | $64.73M | $63.26M | $63.55M | $62.3M | $60.82M | $60.11M | $56.02M | $53.99M | $49.64M | $48.02M | $47.93M | $47.64M | $50.4M | $41.5M | $40.53M | $39.59M | $37.35M | $36.2M | $36.2M | $36.1M | $33.6M | $33.2M | $31.8M | $31M | $28.9M | $28.2M | $26.9M | $26.3M | $24.6M | $23.8M | $23.2M | $23.5M | - | - | $21.2M | $21.2M | $20.8M | $19.7M | $18.4M | $17.7M | $17.2M | $16.7M | $15.8M | $15.6M | $14.7M | $13.2M | $12.3M | $11.4M | $10.4M | $10.1M | $9.4M | $8.6M | - | - | - | - |
Gross Profit | $67.79M | $63.01M | $54.92M | $58.18M | $56.76M | $58.18M | $52.86M | $50.75M | $48.16M | $43.4M | $42.16M | $44.25M | $41.88M | $41.95M | $40.35M | $36.09M | $39.87M | $43.05M | $35.19M | $36.66M | $37.21M | $35.72M | $30.89M | $30.5M | $26.51M | $30.75M | $29.25M | $32.84M | $33.13M | $32.61M | $29.35M | $31.49M | $31.35M | $27.15M | $25.57M | $25.75M | $28.78M | $27.72M | $25.58M | $25.91M | $25.58M | $26.45M | $25.23M | $26.68M | $26.18M | $22.67M | $24.13M | $25.47M | $27.7M | $26.54M | $27.71M | $27.32M | $26.92M | $23.91M | $21.73M | $22.84M | $23.18M | $21.46M | $21.23M | $25.61M | $25.54M | $25.71M | $23.82M | $23.24M | $23.8M | $21.78M | $21.81M | $20.81M | $21.14M | $17.29M | $17.66M | $18.86M | $19.93M | $20.83M | $20.4M | $18.65M | $18.18M | $17.58M | $15.53M | $16.4M | $16.33M | $12.52M | $10.05M | $10.87M | $12M | $11.15M | $8.9M | $11.69M | $12.91M | $12.03M | $12.37M | $13.43M | $13.61M | $13.16M | $13.02M | $13.33M | $12.31M | $11.14M | $10.7M | $10.48M | $10.36M | $4.7M | $10.74M | $11.13M | $10.97M | $11.62M | $10.1M | $9.7M | $9.6M | $9.8M | $8.8M | $8.7M | $8.6M | $8.5M | $7.4M | $7.8M | $7.7M | $7.1M | $6.6M | $6.5M | $6.4M | - | - | $5.7M | $5.6M | $5.3M | $5M | $4.5M | $4.4M | $4.3M | $4.1M | $3.6M | $3.3M | $2.6M | $2.6M | $2.5M | $2.5M | $2.7M | $2.1M | $2M | $1.7M | - | - | - | - |
| $24.45M | $23.29M | $22.68M | $22.28M | $21.48M | $24.86M | $22.06M | $22.08M | $20.12M | $20.81M | $19.8M | $19.54M | $16.45M | $19.36M | $18.13M | $17.55M | $18.67M | $16.79M | $17.51M | $16.66M | $16.65M | $16.37M | $16.94M | $15.56M | $15.59M | $15.92M | $17M | $16.59M | $15.75M | $16.46M | $15.8M | $15.09M | $15.94M | $15.56M | $15.5M | $13.67M | $14.63M | $15M | $14.13M | $14.64M | $13.46M | $15.81M | $14.5M | $13.21M | $14.96M | $13.62M | $13.83M | $12.75M | $14.21M | $13.7M | $13.2M | $12.22M | $12.84M | $11.9M | $11.71M | $11.98M | $12.17M | $13.19M | $12.33M | $12.59M | $12.29M | $21.09M | $12.43M | $14.17M | $11.49M | $10.69M | $10.71M | $10.21M | $10.45M | $10.31M | $10.3M | $10.72M | $10.81M | $10.66M | $10.58M | $9.4M | $9.08M | $8.91M | $9.26M | $8.49M | $8.72M | $7.54M | $7.34M | $7.28M | $7.43M | $7.17M | $6.86M | $6.76M | $7.36M | $7M | $6.25M | $6.24M | $6.58M | $6.28M | $6.26M | $6.73M | $5.81M | $4.96M | $4.65M | $4.61M | $4.57M | $4.33M | $3.86M | $4.07M | $4.12M | $3.85M | $3.6M | $3.6M | $3.6M | $3.3M | $3.1M | $3M | $3.2M | $2.8M | $2.7M | $2.6M | $2.8M | $2.2M | $2.2M | $2.1M | $2.1M | - | - | $2M | $2.1M | $2M | $1.8M | $1.7M | $1.6M | $1.6M | $1.6M | $1.4M | $1.4M | $1.3M | $1.2M | $1.2M | $1.2M | $1.5M | $1M | $1M | $800K | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $24.45M | $23.29M | $22.68M | $22.28M | $21.48M | $24.86M | $22.06M | $22.08M | $20.12M | $20.81M | $19.8M | $19.54M | $16.45M | $19.36M | $18.13M | $17.55M | $18.67M | $16.79M | $17.51M | $16.66M | $16.65M | $16.37M | $16.94M | $15.56M | $15.59M | $15.92M | $17M | $16.59M | $15.75M | $16.46M | $15.8M | $15.09M | $15.94M | $15.56M | $15.5M | $13.67M | $14.63M | $15M | $14.13M | $14.64M | $13.46M | $15.81M | $14.5M | $13.21M | $14.96M | $13.62M | $13.83M | $12.75M | $14.21M | $13.7M | $13.2M | $12.22M | $12.84M | $11.9M | $11.71M | $11.98M | $12.17M | $13.19M | $12.33M | $12.59M | $12.29M | $21.09M | $12.43M | $14.17M | $11.49M | $10.69M | $10.71M | $10.21M | $10.45M | $10.31M | $10.3M | $10.72M | $10.81M | $10.66M | $10.58M | $9.4M | $9.08M | $8.91M | $9.26M | $8.49M | $8.72M | $7.54M | $7.34M | $7.28M | $7.43M | $7.17M | $6.86M | $6.76M | $7.36M | $7M | $6.25M | $6.24M | $6.58M | $6.28M | $6.26M | $6.73M | $5.81M | $4.96M | $4.65M | $4.61M | $4.57M | $4.33M | $3.86M | $4.07M | $4.12M | $3.85M | $3.6M | $3.6M | $3.6M | $3.3M | $3.1M | $3M | $3.2M | $2.8M | $2.7M | $2.6M | $2.8M | $2.2M | $2.2M | $2.1M | $2.1M | - | - | $2M | $2.1M | $2M | $1.8M | $1.7M | $1.6M | $1.6M | $1.6M | $1.4M | $1.4M | $1.3M | $1.2M | $1.2M | $1.2M | $1.5M | $1M | $1M | $800K | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $43.34M | $39.72M | $32.23M | $35.9M | $35.28M | $33.32M | $30.8M | $28.67M | $28.04M | $22.6M | $22.36M | $24.71M | $25.43M | $22.59M | $22.22M | $18.55M | $21.2M | $26.26M | $17.68M | $20M | $20.57M | $19.35M | $13.96M | $14.94M | $10.92M | $14.83M | $12.25M | $16.25M | $17.38M | $16.15M | $13.55M | $16.4M | $15.42M | $11.6M | $10.07M | $12.08M | $14.15M | $12.72M | $11.44M | $11.27M | $12.12M | $10.63M | $10.73M | $13.48M | $11.22M | $9.06M | $10.29M | $12.72M | $13.5M | $12.83M | $14.5M | $15.1M | $14.08M | $12.01M | $10.02M | $10.86M | $11.01M | $8.27M | $8.89M | $13.02M | $13.25M | $4.62M | $11.4M | $9.07M | $12.32M | $11.1M | $11.09M | $10.6M | $10.69M | $6.98M | $7.37M | $8.14M | $9.13M | $10.17M | $9.82M | $9.26M | $9.1M | $8.67M | $6.27M | $7.91M | $7.61M | $4.98M | $2.71M | $3.59M | $4.57M | $3.98M | $2.05M | $4.94M | $5.55M | $5.03M | $6.12M | $7.19M | $7.03M | $6.89M | $6.76M | $6.6M | $6.5M | $6.18M | $6.06M | $5.87M | $5.8M | $5.48M | $5.2M | $5.28M | $5.21M | $5.1M | $4.9M | $4.8M | $4.6M | $4.3M | $4.2M | $4.2M | $4.1M | $3.7M | $3.9M | $3.9M | $3.7M | $3.7M | $3.4M | $3.4M | $3.3M | -$68.6M | $27.1M | $3M | $2.8M | $2.6M | $2.5M | $2.3M | $2.3M | $2.1M | $1.9M | $1.8M | $1.5M | $1.1M | $1.1M | $1M | $1M | $700K | $800K | $700K | $700K | -$20.6M | $7.2M | $7.2M | $7.2M |
| - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $43.34M | $39.72M | $32.23M | $35.9M | $35.28M | $33.32M | $30.8M | $28.67M | $28.04M | $22.6M | $22.36M | $24.71M | $25.43M | $22.59M | $22.22M | $18.55M | $21.2M | $26.26M | $17.68M | $20M | $20.57M | $19.35M | $13.96M | $14.94M | $10.92M | $14.83M | $12.25M | $16.25M | $17.38M | $16.15M | $13.55M | $16.4M | $15.42M | $11.6M | $10.07M | $12.08M | $14.15M | $12.72M | $11.44M | $11.27M | $12.12M | $10.63M | $10.73M | $13.48M | $11.22M | $9.06M | $10.29M | $12.72M | $13.5M | $12.83M | $14.5M | $15.1M | $14.08M | $12.01M | $10.02M | $10.86M | $11.01M | $8.27M | $8.89M | $13.02M | $13.25M | $4.62M | $11.4M | $9.07M | $12.32M | $11.1M | $11.09M | $10.6M | $10.69M | $6.98M | $7.37M | $8.14M | $9.13M | $10.17M | $9.82M | $9.26M | $9.1M | $8.67M | $6.27M | $7.91M | $7.61M | $4.98M | $2.71M | $3.59M | $4.57M | $3.98M | $2.05M | $4.94M | $5.55M | $5.03M | $6.12M | $7.19M | $7.03M | $6.89M | $6.76M | $6.6M | $6.5M | $6.18M | $6.06M | $5.87M | $5.8M | $5.48M | $5.2M | $5.28M | $5.21M | $5M | $4.8M | $4.8M | $4.7M | $4.4M | $4.2M | $4.2M | $4M | $3.8M | $3.9M | $3.9M | $3.7M | $3.5M | $3.5M | $3.4M | $3.3M | - | - | $3M | $2.8M | $2.7M | $2.5M | $2.3M | $2.2M | $2.1M | $1.9M | $1.7M | $1.5M | $1.2M | $1.1M | $1M | $800K | $700K | $700K | $700K | $500K | - | - | - | - |
Income Tax | $11.12M | $8.69M | $8.06M | $7.99M | $8.05M | $6.9M | $7.03M | $5.27M | $6.46M | $3.14M | $5.27M | $4.82M | $5.62M | $4.42M | $5.37M | $3.89M | $4.51M | $6.62M | $3.82M | $3.93M | $3.73M | $4.54M | $2.58M | $3.08M | $2.62M | $3.08M | $2.9M | $3.38M | $3.98M | $4.31M | $3.25M | $3.61M | $3.64M | $2.64M | $504K | $3.69M | $5.38M | $4.73M | $4.39M | $4.32M | $4.63M | $3.97M | $4.04M | $5.21M | $4.32M | $3.48M | $3.46M | $4.84M | $5.2M | $4.5M | $5.73M | $6.42M | $5.47M | $4.43M | $4.1M | $4.23M | $4.41M | $3.2M | $3.49M | $5.14M | $5.05M | $1.98M | $4.67M | $1.54M | $4.56M | $4.48M | $4.42M | $4.2M | $4.29M | $2.74M | $2.86M | $3.17M | $3.56M | $3.97M | $3.83M | $3.62M | $3.54M | $3.38M | $2.44M | $3.08M | $2.97M | $1.92M | $1.04M | $1.38M | $1.76M | $1.53M | $788K | $1.9M | $2.14M | $1.91M | $2.04M | $2.73M | $2.67M | $2.62M | $2.57M | $2.51M | $2.47M | $2.35M | $2.3M | $2.23M | $2.2M | $2.08M | $1.87M | $2.01M | $1.98M | $1.94M | $1.8M | $1.8M | $1.8M | $1.7M | $1.6M | $1.6M | $1.5M | $1.4M | $1.5M | $1.5M | $1.4M | $1.3M | $1.3M | $1.3M | $1.3M | - | - | $1.2M | $1.1M | $1.1M | $1M | $900K | $900K | $800K | $700K | $700K | $600K | $500K | $400K | $400K | $300K | $200K | $300K | $300K | $200K | - | - | - | - |
Net Income | $32.23M | $31.03M | $24.17M | $27.91M | $27.24M | $26.42M | $23.77M | $23.4M | $21.58M | $19.45M | $17.1M | $19.9M | $19.81M | $18.17M | $16.85M | $14.66M | $16.69M | $19.64M | $13.86M | $16.07M | $16.84M | $14.81M | $11.38M | $11.87M | $8.3M | $11.75M | $9.35M | $12.87M | $13.41M | $11.84M | $10.3M | $12.79M | $11.78M | $8.96M | $9.57M | $8.39M | $8.78M | $7.99M | $7.05M | $6.95M | $7.49M | $6.67M | $6.69M | $8.27M | $6.9M | $5.58M | $6.83M | $7.88M | $8.3M | $8.33M | $8.78M | $8.68M | $8.61M | $7.58M | $5.92M | $6.63M | $6.6M | $5.07M | $5.4M | $7.88M | $8.2M | $2.65M | $6.72M | $7.53M | $7.76M | $6.62M | $6.68M | $6.4M | $6.4M | $4.24M | $4.5M | $4.96M | $5.57M | $6.2M | $5.99M | $5.63M | $5.56M | $5.29M | $3.83M | $4.82M | $4.64M | $3.07M | $1.67M | $2.21M | $2.81M | $2.45M | $1.26M | $3.04M | $3.41M | $3.12M | $4.08M | $4.46M | $4.36M | $4.27M | $4.19M | $4.09M | $4.03M | $3.83M | $3.76M | $3.64M | $3.59M | $3.4M | $3.33M | $3.27M | $3.23M | $3.07M | $3M | $3M | $2.9M | $2.7M | $2.6M | $2.6M | $2.5M | $2.4M | $2.4M | $2.4M | $2.3M | $2.2M | $2.2M | $2.1M | $2M | $1.9M | $1.9M | $1.8M | $1.7M | $1.6M | $1.5M | $1.4M | $1.3M | $1.3M | $1.2M | $1M | $900K | $700K | $700K | $600K | $500K | $500K | $400K | $400K | $300K | $200K | $200K | $200K | $200K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $32.23M | $31.03M | $24.17M | $27.91M | $27.24M | $26.42M | $23.77M | $23.4M | $21.58M | $19.45M | $17.1M | $19.9M | $19.81M | $18.17M | $16.85M | $14.66M | $16.69M | $19.64M | $13.86M | $16.07M | $16.84M | $14.81M | $11.38M | $11.87M | $8.3M | $11.75M | $9.35M | $12.87M | $13.41M | $11.84M | $10.3M | $12.79M | $11.78M | $8.96M | $9.57M | $8.39M | $8.78M | $7.99M | $7.05M | $6.95M | $7.49M | $6.67M | $6.69M | $8.27M | $6.9M | $5.58M | $6.83M | $7.88M | $8.3M | $8.33M | $8.78M | $8.68M | $8.61M | $7.58M | $5.92M | $6.63M | $6.6M | $5.07M | $5.4M | $7.88M | $8.2M | $2.65M | $6.72M | $7.53M | $7.76M | $6.62M | $6.68M | $6.4M | $6.4M | $4.24M | $4.5M | $4.96M | $5.57M | $6.2M | $5.99M | $5.63M | $5.56M | $5.29M | $3.83M | $4.82M | $4.64M | $3.07M | $1.67M | $2.21M | $2.81M | $2.45M | $1.26M | $3.04M | $3.41M | $3.12M | $4.08M | $4.46M | $4.36M | $4.27M | $4.19M | $4.09M | $4.03M | $3.83M | $3.76M | $3.64M | $3.59M | $3.4M | $3.33M | $3.27M | $3.23M | $3.07M | $3M | $3M | $2.9M | $2.7M | $2.6M | $2.6M | $2.5M | $2.4M | $2.4M | $2.4M | $2.3M | $2.2M | $2.2M | $2.1M | $2M | $1.9M | $1.9M | $1.8M | $1.7M | $1.6M | $1.5M | $1.4M | $1.3M | $1.3M | $1.2M | $1M | $900K | $700K | $700K | $600K | $500K | $500K | $400K | $400K | $300K | $200K | $200K | $200K | $200K |
Shares Outstanding (Basic) | 50.8M | 51.15M | 51.32M | 51.31M | 51.35M | 51.37M | 51.39M | 51.4M | 51.37M | - | 17.11M | 17.12M | 17.14M | - | 17.25M | 17.39M | 17.51M | 17.62M | 17.79M | 17.84M | 17.9M | 17.9M | 17.9M | 17.94M | 17.98M | 18.07M | 18.25M | 18.45M | 18.52M | - | 18.76M | 18.88M | 18.92M | 18.88M | 18.85M | 18.76M | 18.81M | 19.09M | 19.43M | 19.58M | 19.57M | 19.58M | 19.67M | 19.9M | 20.15M | 20.33M | 20.6M | 20.82M | 20.94M | 20.95M | 20.94M | 21.14M | 21.4M | 21.62M | 22.23M | 22.54M | 22.63M | - | 22.84M | 23.05M | 23.23M | - | 23.5M | 23.72M | 23.91M | - | 24.47M | 25.52M | 25.85M | - | 26.63M | 27.53M | 27.63M | - | 27.63M | 27.78M | 27.93M | - | 28.05M | 42.37M | 28.25M | - | 42.89M | 29.57M | 29.88M | - | 31.19M | 31.46M | 31.75M | - | 31.68M | 31.78M | 31.88M | - | 32.15M | 32.25M | 32.48M | - | 33.08M | 33.21M | 50.31M | - | 34.03M | 34.35M | 34.61M | - | 36.1M | 36.52M | 36.58M | - | 36.6M | 36.62M | 36.77M | - | 37.17M | 37.68M | 38.07M | - | 41.34M | 41.85M | 41.85M | - | 42.42M | 41.6M | 39.43M | - | 40.68M | 37.06M | 36.91M | - | 35.65M | 34.77M | 33.69M | - | 33.19M | 31.22M | 30.86M | - | 30.05M | 29.97M | 14.16M | - | 14.16M | 14.16M | 14.16M |
Shares Outstanding (Diluted) | 50.93M | 51.29M | 51.58M | 51.72M | 51.91M | 51.98M | 52.04M | 52.02M | 51.94M | - | 17.33M | 17.35M | 17.39M | - | 17.49M | 17.65M | 17.8M | 17.98M | 18.21M | 18.23M | 18.22M | 18.2M | 18.18M | 18.17M | 18.11M | 18.33M | 18.53M | 18.77M | 18.79M | - | 18.98M | 19.09M | 19.1M | 19.08M | 19.12M | 18.97M | 19M | 19.24M | 19.55M | 19.73M | 19.75M | 19.77M | 19.85M | 20.06M | 20.34M | 20.52M | 20.79M | 21.05M | 21.21M | 21.27M | 21.26M | 21.38M | 21.58M | 21.8M | 22.43M | 22.75M | 22.85M | - | 23.15M | 23.34M | 23.57M | - | 23.97M | 24.21M | 24.37M | - | 24.85M | 25.84M | 26.11M | - | 26.88M | 27.92M | 28.09M | - | 27.93M | 28.12M | 28.32M | - | 28.74M | 42.69M | 28.34M | - | 42.99M | 29.73M | 30.06M | - | 31.53M | 31.79M | 32.11M | - | 32.38M | 32.63M | 32.68M | - | 33.1M | 33.17M | 33.58M | - | 34.13M | 34.08M | 51.65M | - | 34.84M | 35.08M | 35.42M | - | 36.64M | 36.52M | 36.58M | - | 36.6M | 36.62M | 36.77M | - | 37.17M | 37.68M | 38.07M | - | 41.34M | 41.85M | 41.85M | - | 42.42M | 41.6M | 39.43M | - | 40.68M | 37.06M | 36.91M | - | 35.65M | 34.77M | 33.69M | - | 33.19M | 31.22M | 30.86M | - | 30.05M | 29.97M | 14.16M | - | 14.16M | 14.16M | 14.16M |
EPS (Basic) | $0.63 | $0.61 | $0.47 | $0.54 | $0.53 | $0.51 | $0.46 | $0.46 | $0.42 | - | $1 | $1.16 | $1.16 | - | $0.98 | $0.84 | $0.95 | $1.11 | $0.78 | $0.90 | $0.94 | $0.83 | $0.64 | $0.66 | $0.46 | $0.65 | $0.51 | $0.70 | $0.72 | - | $0.55 | $0.68 | $0.62 | $0.47 | $0.51 | $0.45 | $0.47 | $0.42 | $0.36 | $0.36 | $0.38 | $0.34 | $0.34 | $0.42 | $0.34 | $0.27 | $0.33 | $0.38 | $0.40 | $0.40 | $0.42 | $0.41 | $0.40 | $0.35 | $0.27 | $0.30 | $0.29 | - | $0.24 | $0.34 | $0.36 | - | $0.29 | $0.32 | $0.33 | - | $0.28 | $0.25 | $0.25 | - | $0.17 | $0.18 | $0.20 | - | $0.22 | $0.21 | $0.20 | - | $0.14 | $0.11 | $0.16 | - | $0.04 | $0.073 | $0.093 | - | $0.04 | $0.097 | $0.11 | - | $0.13 | $0.14 | $0.14 | - | $0.13 | $0.13 | $0.12 | - | $0.11 | $0.11 | $0.071 | - | $0.098 | $0.096 | $0.093 | - | $0.084 | $0.037 | $0.035 | - | $0.016 | $0.015 | $0.015 | - | $0.014 | $0.014 | $0.013 | - | $0.012 | $0.011 | $0.011 | - | $0.0099 | $0.0099 | $0.0094 | - | $0.0084 | $0.0079 | $0.0074 | - | $0.0064 | $0.0059 | $0.0054 | - | $0.004 | $0.004 | $0.003 | - | $0.0025 | $0.0025 | $0.003 | - | -$0.00099 | -$0.00099 | -$0.00099 |
EPS (Diluted) | $0.63 | $0.61 | $0.47 | $0.54 | $0.52 | $0.51 | $0.46 | $0.45 | $0.42 | - | $0.99 | $1.15 | $1.14 | - | $0.96 | $0.83 | $0.94 | $1.09 | $0.76 | $0.88 | $0.92 | $0.81 | $0.63 | $0.65 | $0.46 | $0.64 | $0.50 | $0.69 | $0.71 | - | $0.54 | $0.67 | $0.62 | $0.47 | $0.50 | $0.44 | $0.46 | $0.42 | $0.36 | $0.35 | $0.38 | $0.34 | $0.34 | $0.41 | $0.34 | $0.27 | $0.33 | $0.37 | $0.39 | $0.39 | $0.41 | $0.41 | $0.40 | $0.35 | $0.27 | $0.29 | $0.29 | - | $0.24 | $0.34 | $0.35 | - | $0.28 | $0.31 | $0.32 | - | $0.27 | $0.25 | $0.25 | - | $0.17 | $0.18 | $0.20 | - | $0.22 | $0.20 | $0.20 | - | $0.14 | $0.11 | $0.16 | - | $0.04 | $0.073 | $0.093 | - | $0.04 | $0.097 | $0.11 | - | $0.13 | $0.14 | $0.13 | - | $0.13 | $0.12 | $0.12 | - | $0.11 | $0.11 | $0.069 | - | $0.096 | $0.093 | $0.091 | - | $0.082 | $0.036 | $0.035 | - | $0.016 | $0.015 | $0.015 | - | $0.014 | $0.014 | $0.013 | - | $0.011 | $0.011 | $0.011 | - | $0.0099 | $0.0099 | $0.0094 | - | $0.0084 | $0.0079 | $0.0074 | - | $0.0064 | $0.0059 | $0.0054 | - | $0.004 | $0.004 | $0.003 | - | $0.0025 | $0.0025 | $0.003 | - | -$0.00099 | -$0.00099 | -$0.00099 |
EBIT | $43.34M | $39.72M | $32.23M | $35.9M | $35.28M | $33.32M | $30.8M | $28.67M | $28.04M | $22.6M | $22.36M | $24.71M | $25.43M | $22.59M | $22.22M | $18.55M | $21.2M | $26.26M | $17.68M | $20M | $20.57M | $19.35M | $13.96M | $14.94M | $10.92M | $14.83M | $12.25M | $16.25M | $17.38M | $16.15M | $13.55M | $16.4M | $15.42M | $11.6M | $10.07M | $12.08M | $14.15M | $12.72M | $11.44M | $11.27M | $12.12M | $10.63M | $10.73M | $13.48M | $11.22M | $9.06M | $10.29M | $12.72M | $13.5M | $12.83M | $14.5M | $15.1M | $14.08M | $12.01M | $10.02M | $10.86M | $11.01M | $8.27M | $8.89M | $13.02M | $13.25M | $4.62M | $11.4M | $9.07M | $12.32M | $11.1M | $11.09M | $10.6M | $10.69M | $6.98M | $7.37M | $8.14M | $9.13M | $10.17M | $9.82M | $9.26M | $9.1M | $8.67M | $6.27M | $7.91M | $7.61M | $4.98M | $2.71M | $3.59M | $4.57M | $3.98M | $2.05M | $4.94M | $5.55M | $5.03M | $6.12M | $7.19M | $7.03M | $6.89M | $6.76M | $6.6M | $6.5M | $6.18M | $6.06M | $5.87M | $5.8M | $5.48M | $5.2M | $5.28M | $5.21M | $5.1M | $4.9M | $4.8M | $4.6M | $4.3M | $4.2M | $4.2M | $4.1M | $3.7M | $3.9M | $3.9M | $3.7M | $3.7M | $3.4M | $3.4M | $3.3M | -$68.6M | $27.1M | $3M | $2.8M | $2.6M | $2.5M | $2.3M | $2.3M | $2.1M | $1.9M | $1.8M | $1.5M | $1.1M | $1.1M | $1M | $1M | $700K | $800K | $700K | $700K | -$20.6M | $7.2M | $7.2M | $7.2M |
EBITDA | $52.1M | $47.98M | $40.3M | $43.74M | $42.87M | $40.92M | $38.3M | $36.38M | $34.76M | $29.28M | $29.11M | $31.18M | $31.79M | $28.85M | $28.44M | $24.87M | $27.52M | $32.27M | $23.74M | $25.95M | $26.47M | $25.24M | $19.86M | $20.76M | $16.75M | $20.52M | $17.86M | $21.78M | $23.06M | $22.04M | $19.37M | $22.04M | $21.05M | $17.36M | $15.55M | $17.32M | $19.46M | $18.05M | $16.65M | $16.63M | $17.17M | $15.68M | $15.72M | $18.45M | $16.17M | $13.79M | $14.84M | $17.32M | $17.61M | $17.04M | $18.58M | $19.2M | $18.09M | $15.9M | $13.93M | $14.44M | $15.37M | $12.38M | $12.52M | $16.61M | $16.65M | $7.85M | $14.47M | $12.15M | $15.18M | $14.31M | $13.94M | $13.58M | $13.64M | $9.91M | $10.31M | $11.08M | $12.1M | $13.25M | $12.86M | $12.29M | $11.71M | $11.18M | $8.74M | $10.47M | $10.19M | $7.64M | $5.29M | $6.44M | $7.43M | $6.82M | $4.86M | $7.59M | $8.34M | $7.82M | $9.01M | $9.16M | $9.33M | $9.17M | $9.15M | $10.26M | $9.01M | $8.27M | $8.4M | $7.94M | $7.71M | $7.13M | $6.88M | $7.06M | $6.85M | $7.77M | $6.5M | $6.1M | $6M | $6.5M | $5.7M | $5.7M | $5.4M | $5.7M | $4.7M | $5.2M | $4.9M | $4.9M | $4.4M | $4.4M | $4.3M | -$68.6M | $27.1M | $3.7M | $3.5M | $3.3M | $3.2M | $2.8M | $2.8M | $2.7M | $3M | $2.2M | $1.9M | $1.3M | $1.4M | $1.3M | $1.3M | $1.2M | $1.1M | $1M | $900K | -$20.6M | $7.2M | $7.2M | $7.2M |