Amdocs Ltd.(DOX:US)
Market Cap$6.271B
Key Metrics
Price$60.06
Revenue (TTM)$4.653B
Holders Revenue (TTM)$795.74M
Gross Profit (TTM)$1.781B
Earnings (TTM)$452.05M
EBITDA (TTM)$1.048B
Op. Margin (TTM)17.81%
Dividend Yield3.7%
Holders Yield12.69%
Cash on hand$206.45M
Total Assets$6.416B
Net Assets$3.327B
Total Debt$1.087B
Key Metrics
Price$60.06
Revenue (TTM)$4.653B
Holders Revenue (TTM)$795.74M
Gross Profit (TTM)$1.781B
Earnings (TTM)$452.05M
EBITDA (TTM)$1.048B
Op. Margin (TTM)17.81%
Dividend Yield3.7%
Holders Yield12.69%
Cash on hand$206.45M
Total Assets$6.416B
Net Assets$3.327B
Total Debt$1.087B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.175B | $1.172B | $1.156B | $1.15B | $1.144B | $1.128B | $1.11B | $1.264B | $1.25B | $1.246B | $1.245B | $1.243B | $1.236B | $1.223B | $1.186B | $1.167B | $1.16B | $1.145B | $1.105B | $1.087B | $1.066B | $1.049B | $1.086B | $1.053B | $1.026B | $1.048B | $1.042B | $1.03B | $1.025B | $1.02B | $1.012B | $1.003B | $1.002B | $992.34M | $977.71M | $979.72M | $966.7M | $966.01M | $954.73M | $940.66M | $930.13M | $925.94M | $921.51M | $926.78M | $907.9M | $902.58M | $906.29M | $900.26M | $902.48M | $896.85M | $864.05M | $845.23M | $841.33M | $832.94M | $826.36M | $822.13M | $808.84M | $808.93M | $807.01M | $812.2M | $801.41M | $788.94M | $775.18M | $762.19M | $753.25M | $743.97M | $724.81M | $707.42M | $690.27M | $711.08M | $753.84M | $825.28M | $820.29M | $774.28M | $742.25M | $726.69M | $712.09M | $706.36M | $691.03M | $665.45M | $626.45M | $601.13M | $587.03M | $573.32M | $507.36M | $488.42M | $469.53M | $452.46M | $450.22M | $442.76M | $428.3M | $411.76M | $377.17M | $355.01M | $339.39M | $355.52M | $380.14M | $455.27M | $422.64M | $415.45M | $404.01M | $372.29M | $342.17M | $315.07M | $297M | $270.75M | $235.5M | $182.8M | $164.9M | $147.83M | $131.4M | $116.7M | $106.5M | $90.3M | $90.3M |
Cost of Revenue | $707.74M | $716.73M | $727.72M | $719.88M | $711.15M | $698.05M | $682.26M | $824.89M | $809.97M | $802M | $812.74M | $803.6M | $804.01M | $795.49M | $756.85M | $751.36M | $748.21M | $741.26M | $716.72M | $707.37M | $689.37M | $685.52M | $728.72M | $703.56M | $681.73M | $683.97M | $686.31M | $667.13M | $664.86M | $658.61M | $662.57M | $654.92M | $650.57M | $646.59M | $643.2M | $636.45M | $628.64M | $621.74M | $620.83M | $611.11M | $601.25M | $600.12M | $595.57M | $603.11M | $592.37M | $580.57M | $573.45M | $581.6M | $584.6M | $583.28M | $557.4M | $546M | $546.67M | $538.74M | $535.65M | $529.54M | $520.27M | $518.54M | $517.11M | $525.35M | $521.74M | $513.44M | $508.84M | $486.29M | $480.53M | $476.19M | $462.66M | $450.71M | $442.31M | $456.57M | $485.04M | $530.89M | $528.99M | $494.89M | $471.52M | $462.56M | $449.76M | $447.88M | $436.19M | $415.84M | $403.62M | $389.25M | $375.11M | $362.89M | $325.37M | $311.29M | $296.1M | $285.56M | $284.56M | $279.49M | $273.24M | $262.83M | $231.78M | $213.63M | $205.12M | $218.28M | $232.84M | $250.64M | $231.58M | $229.74M | $222.61M | $207.45M | $193.45M | $178.75M | $169.4M | $158.35M | $140.2M | $104.6M | $87.6M | $78.4M | $77.2M | $68.3M | $63.2M | - | - |
Gross Profit | $467.16M | $455.25M | $428.22M | $430.34M | $433.29M | $430.15M | $427.8M | $438.99M | $440.09M | $443.85M | $432.46M | $438.96M | $431.96M | $427.82M | $428.87M | $415.15M | $412.08M | $404.01M | $387.91M | $379.94M | $376.88M | $363.22M | $357.63M | $349.39M | $344.48M | $363.96M | $355.65M | $363.12M | $359.84M | $361.04M | $349.49M | $347.67M | $351.63M | $345.75M | $334.51M | $343.28M | $338.06M | $344.27M | $333.89M | $329.55M | $328.88M | $325.82M | $325.94M | $323.67M | $315.53M | $322.01M | $332.84M | $318.66M | $317.87M | $313.57M | $306.64M | $299.23M | $294.66M | $294.2M | $290.71M | $292.59M | $288.56M | $290.38M | $289.9M | $286.85M | $279.67M | $275.5M | $266.34M | $275.9M | $272.72M | $267.78M | $262.15M | $256.71M | $247.95M | $254.52M | $268.8M | $294.39M | $291.3M | $279.39M | $270.74M | $264.13M | $262.34M | $258.49M | $254.84M | $249.6M | $222.83M | $211.88M | $211.92M | $210.43M | $181.98M | $177.13M | $173.43M | $166.9M | $165.67M | $163.27M | $155.06M | $148.93M | $145.39M | $141.39M | $134.26M | $137.24M | $147.3M | $204.63M | $191.06M | $185.71M | $181.4M | $164.84M | $148.72M | $136.31M | $127.6M | $112.4M | $95.3M | $78.2M | $77.3M | $69.43M | $54.2M | $48.4M | $43.3M | - | - |
| $235.62M | $240.68M | $195.7M | $209.67M | $214.44M | $216.42M | $206.42M | $228.77M | $234.4M | $238.76M | $231.71M | $238.07M | $235.94M | $232.6M | $238.95M | $225.62M | $225.59M | $222.05M | $210.02M | $207.34M | $203.2M | $192.11M | $197.56M | $182.2M | $179.71M | $187.9M | $190.78M | $195.16M | $193.46M | $187.23M | $190.55M | $196.61M | $189.13M | $185.13M | $186.85M | $184.92M | $181.12M | $181.77M | $184.07M | $178.07M | $178.88M | $178.19M | $182.04M | $177.09M | $170.73M | $169.99M | $177.22M | $177.66M | $177.54M | $173.54M | $174.28M | $166.3M | $162.98M | $162.74M | $166.82M | $166.36M | $165.54M | $167.19M | $167.64M | $162.67M | $156.73M | $152.6M | $159.35M | $150.82M | $145.7M | $143.22M | $141.69M | $138.3M | $132.87M | $137.06M | $146.49M | $160.42M | $160.77M | $154.75M | $153.68M | $150.81M | $151.17M | $149.01M | $149.64M | $133.66M | $129.81M | $115.62M | $121.66M | $112.96M | $87.84M | $87.86M | $87.87M | $85.47M | $84.41M | $83.92M | $83M | $82.99M | $80.88M | $80.45M | $81.2M | $85.14M | $88.23M | $91.93M | $113.05M | $80.32M | $80.73M | $73.32M | $67.03M | $61.03M | $113.34M | $52.28M | $62.4M | $34.8M | $31.3M | $26.5M | $24M | $22.3M | $20.5M | - | - | |
| Research and Development | $86.37M | $87M | $81.98M | $87.87M | $86.85M | $81.8M | $84.33M | $90.07M | $90.37M | $91.15M | $89.21M | $97.69M | $92.16M | $89.27M | $95.73M | $96.22M | $89.48M | $87.06M | $81.95M | $81.32M | $80.79M | $75.15M | $75.67M | $75.84M | $70.09M | $68.8M | $67.31M | $70.11M | $68.38M | $66.77M | $68.69M | $70.78M | $72.73M | $64.93M | $68.18M | $64.69M | $67.12M | $67.3M | $59.99M | $61.04M | $65.05M | $63.71M | $62.49M | $65.9M | $62.6M | $62.81M | $63.64M | $67.6M | $64.86M | $63.1M | $62.33M | $61.26M | $59.58M | $60.06M | $59.36M | $61.55M | $58.86M | $60.35M | $61.31M | $58.94M | $54.41M | $53.54M | $54.99M | $54.29M | $52.25M | $51.19M | $50.11M | $50.27M | $51.13M | $52.75M | $56.23M | $57.25M | $56.14M | $56.09M | $56.02M | $55.52M | $56.73M | $57.73M | $60.47M | $46.95M | $54.87M | $41.82M | $43.11M | $46.89M | $31.39M | $33.26M | $32.91M | $34.16M | $31.67M | $30.08M | $30.5M | $30.37M | $29.94M | $29.33M | $29.62M | $31.8M | $32.82M | $30.9M | $28.56M | $29.07M | $28M | $25.15M | $23.58M | $21.89M | $20.28M | $17.71M | $15M | $12.4M | $11M | $9.1M | $8.4M | $7.5M | $7.2M | - | - |
| Selling, General, and Administrative | $149.25M | $153.68M | $113.72M | $121.81M | $127.59M | $134.63M | $122.09M | $138.71M | $144.03M | $147.61M | $142.5M | $140.38M | $143.78M | $143.33M | $143.22M | $129.4M | $136.11M | $134.98M | $128.08M | $126.02M | $122.4M | $116.95M | $121.89M | $106.35M | $109.61M | $119.11M | $123.47M | $125.05M | $125.09M | $120.46M | $121.86M | $125.83M | $116.4M | $120.2M | $118.67M | $120.24M | $114M | $114.47M | $124.08M | $117.03M | $113.83M | $114.47M | $119.55M | $111.19M | $108.13M | $107.19M | $113.58M | $110.06M | $112.68M | $110.44M | $111.96M | $105.04M | $103.4M | $102.68M | $107.46M | $104.81M | $106.68M | $106.84M | $106.34M | $103.73M | $102.32M | $99.06M | $104.36M | $96.53M | $93.45M | $92.03M | $91.58M | $88.03M | $81.73M | $84.31M | $90.27M | $103.17M | $104.63M | $98.67M | $97.67M | $95.3M | $94.45M | $91.28M | $89.17M | $86.71M | $74.94M | $73.8M | $78.55M | $66.07M | $56.45M | $54.59M | $54.96M | $51.31M | $52.75M | $53.84M | $52.5M | $52.62M | $50.94M | $51.12M | $51.58M | $53.34M | $55.41M | $61.02M | $53.78M | $51.25M | $52.73M | $48.17M | $43.45M | $39.14M | $37.32M | $34.57M | $27.6M | $22.4M | $20.3M | $17.4M | $15.6M | $14.8M | $13.3M | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $30.71M | - | - | - | - | $0 | $55.74M | - | $19.8M | - | - | - | - | - | - | - | - |
Operating Income | $210.96M | $193.26M | $217.98M | $206.38M | $202.47M | $197.74M | $205.62M | $195.89M | $190.58M | $188.89M | $184.33M | $185.29M | $182.71M | $182.28M | $174.61M | $171.69M | $169.31M | $163.65M | $160.15M | $154.33M | $154.92M | $149.24M | $140.2M | $146.94M | $147.53M | $156.71M | $143.58M | $144.15M | $142.32M | $150.18M | $133.1M | $123.82M | $135.58M | $131.83M | $122.14M | $132.05M | $129.91M | $133.78M | $121.59M | $118.5M | $124.96M | $120.15M | $119.54M | $122.7M | $126.73M | $138M | $141.52M | $126.11M | $125M | $123.85M | $120.69M | $122.88M | $123.16M | $122.86M | $112.66M | $113.5M | $110.05M | $109.87M | $109.05M | $104.55M | $105.67M | $106.56M | $87.58M | $102.89M | $105.27M | $103.13M | $99.15M | $96.85M | $93.25M | $95.96M | $102.05M | $113.58M | $107.73M | $102.88M | $95.3M | $94.14M | $91.99M | $90.56M | $87.51M | $101.92M | $84.47M | $88.79M | $82.68M | $89.99M | $92.06M | $87.19M | $81.84M | $76.95M | $76.7M | $75.58M | $66.97M | $60.3M | $59.98M | $56.31M | $47.91M | -$4.47M | $2.5M | $50.81M | $21.23M | $49.53M | $44.86M | $37.36M | $27.53M | $20.96M | -$39.81M | $60.12M | $32.9M | $48.9M | $37.8M | $35.63M | $30.2M | $26.1M | $22.8M | $90.3M | $90.3M |
| -$120.51M | -$16.37M | -$22.57M | -$94.75M | -$11.71M | -$8.47M | -$13.19M | -$103.31M | -$21.59M | -$44.81M | -$9.78M | -$62.15M | -$4.42M | -$2.94M | -$29.5M | -$17.3M | - | -$8.62M | $7.44M | $5.66M | - | -$3.54M | $219.92M | -$5.37M | -$2.42M | -$2.29M | -$352K | $392K | -$3.96M | -$1.87M | $1.52M | -$60.61M | -$33.27M | -$239K | $121K | $479K | $1.15M | -$468K | -$2.76M | -$2.58M | $1.11M | $1.46M | -$1.67M | -$1.97M | -$1.04M | -$1.67M | $1.54M | $577K | -$748K | -$1.91M | -$1.4M | $1.03M | -$2.73M | -$1.76M | -$108K | -$2.11M | -$2.74M | $5.29M | -$3.61M | - | -$184K | - | -$3.12M | - | - | - | -$715K | $0 | - | - | -$20.78M | -$36.23M | -$1.78M | - | - | $7.97M | - | -$6.76M | - | - | - | - | - | - | - | - | - | - | - | - | - | -$4.53M | - | - | -$9.96M | -$17.47M | - | - | -$30.71M | -$17.96M | $5.23M | $5.1M | $5.56M | $4.72M | -$52.39M | $2.32M | -$19.6M | - | -$600K | -$1M | -$100K | - | -$700K | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $14.08M | $5.96M | $11.27M | $15.86M | $11.71M | $8.47M | $6.41M | - | $6.87M | $11.65M | $9.78M | - | $4.42M | $2.94M | $4.96M | - | - | $8.62M | $2.56M | - | - | $3.54M | $6.49M | $5.37M | $2.42M | $2.29M | $352K | -$392K | $3.96M | $1.87M | -$1.52M | -$566K | $3.21M | $239K | -$121K | -$479K | -$1.15M | $468K | $2.76M | $2.58M | -$1.11M | -$1.46M | $1.67M | $1.97M | $1.04M | $1.67M | -$1.54M | -$577K | $748K | $1.91M | $1.4M | -$1.03M | $2.73M | $1.76M | $108K | $2.11M | $2.74M | -$5.29M | $3.61M | - | $184K | - | $3.12M | - | - | - | $715K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$106.42M | -$10.41M | -$11.3M | -$78.9M | - | - | -$6.78M | -$103.31M | -$14.72M | -$33.16M | - | -$62.15M | - | - | -$24.54M | -$17.3M | - | - | $10M | $5.66M | - | - | $226.41M | - | - | - | - | - | - | - | - | -$61.17M | -$30.06M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | -$20.78M | -$36.23M | -$1.78M | - | - | $7.97M | - | -$6.76M | - | - | - | - | - | - | - | - | - | - | - | - | - | -$4.53M | - | - | -$9.96M | -$17.47M | - | - | -$30.71M | -$17.96M | $5.23M | $5.1M | $5.56M | $4.72M | -$52.39M | $2.32M | -$19.6M | - | -$600K | -$1M | -$100K | - | -$700K | - | - |
Income Before Tax | $90.46M | $176.89M | $195.42M | $120.78M | $190.77M | $189.27M | $192.43M | $103.44M | $169M | $144.08M | $174.56M | $133.62M | $178.29M | $179.34M | $145.11M | $164.29M | $161.5M | $155.03M | $167.58M | $153.23M | $155.25M | $145.7M | $360.12M | $140.56M | $145.11M | $154.42M | $143.23M | $146.6M | $138.36M | $148.31M | $134.62M | $65.38M | $102.31M | $131.59M | $122.26M | $129.71M | $131.06M | $133.31M | $118.83M | $119.15M | $126.08M | $121.61M | $117.87M | $108.33M | $125.68M | $136.33M | $143.07M | $124.07M | $124.26M | $121.94M | $119.29M | $121.39M | $120.44M | $121.1M | $112.55M | $113.62M | $107.31M | $115.16M | $105.44M | $99.15M | $105.49M | $106.61M | $84.47M | $105M | $101.5M | $80.37M | $98.43M | $96.69M | $95.76M | $90.2M | $83.5M | $89.62M | $112.11M | $111.7M | $104.12M | $107.78M | $106.28M | $94.7M | $99.25M | $84.28M | $99.41M | $99.1M | $91.09M | $84.76M | $96.37M | $92.87M | $86.8M | $78.95M | $76.82M | $77.3M | $68.04M | $58.49M | $63.25M | $60.5M | $42.93M | -$14.88M | $5.58M | $53.2M | $24.56M | $55.93M | $50.09M | $42.45M | $33.09M | $25.67M | -$36.45M | $62.43M | $33.2M | $42.7M | $36.3M | $33M | $28.8M | $23.8M | $12.9M | - | - |
Income Tax | $27.26M | $38.12M | $36.96M | $23.67M | $35.96M | $25.27M | $40.57M | $16.26M | $28M | $24.66M | $25.83M | $30.95M | $18.18M | $29.03M | $15.24M | $35.35M | $33.04M | -$3.47M | $33.98M | $29.71M | $9.1M | $26.64M | $60.49M | $6.1M | $24.71M | $27.38M | $27.29M | $24.57M | $6.91M | $24.03M | $32.93M | $21.12M | $10.78M | $29.86M | $5.39M | $22.5M | $11.8M | $20.75M | $21.04M | $23.44M | $21.02M | $13.89M | $17.03M | $17.2M | $17.9M | $20.07M | $12.08M | $23.57M | $14.43M | $11.58M | $17.85M | $32.44M | $880K | $16.19M | $13.53M | $15.6M | $8.57M | $13.29M | $12.7M | $11.77M | $13.7M | $12.5M | $11.08M | $10.26M | $9.24M | $11.82M | $10.08M | $10.94M | $10.21M | $9.57M | $9.26M | $6.91M | $11.44M | $11.84M | $8.45M | $11.54M | $18.1M | $7.53M | $5.9M | $8.32M | $13.82M | $17.33M | $15.76M | $16.96M | $19.27M | $18.58M | $17.36M | $17.37M | $16.9M | $17.01M | $14.97M | $14.62M | $15.81M | $15.13M | $10.73M | -$5.89M | $32.43M | $26.76M | $20.22M | $36.02M | $31.6M | $27.04M | $20.52M | $12.68M | $30.71M | $19.57M | $15.9M | $12.8M | $10.9M | $9.9M | $8.6M | $11.9M | $6.4M | - | - |
Net Income | $63.19M | $138.77M | $158.45M | $97.11M | $154.8M | $164M | $151.85M | $87.18M | $141M | $119.43M | $148.72M | $102.67M | $160.12M | $150.31M | $129.87M | $128.94M | $128.47M | $158.5M | $133.6M | $123.53M | $146.15M | $119.07M | $299.63M | $134.46M | $120.41M | $127.04M | $115.93M | $122.03M | $131.45M | $124.28M | $101.69M | $44.27M | $91.53M | $101.73M | $116.87M | $107.21M | $119.26M | $112.56M | $97.79M | $95.71M | $105.06M | $107.72M | $100.84M | $91.13M | $107.78M | $116.26M | $130.99M | $100.5M | $109.83M | $110.36M | $101.44M | $88.95M | $119.56M | $104.91M | $99.02M | $98.02M | $98.75M | $101.87M | $92.73M | $87.38M | $91.79M | $94.11M | $73.39M | $94.74M | $92.27M | $68.55M | $88.35M | $85.75M | $85.55M | $80.63M | $74.25M | $82.71M | $100.67M | $99.86M | $95.66M | $96.24M | $88.18M | $87.17M | $93.34M | $75.96M | $85.59M | $81.76M | $75.33M | $67.8M | $77.1M | $74.3M | $69.44M | $61.58M | $59.92M | $60.29M | $53.07M | $43.87M | $47.44M | $45.38M | $32.2M | -$8.99M | -$26.85M | $26.44M | $4.33M | $19.91M | $18.49M | $15.41M | $12.58M | $12.99M | -$67.16M | $42.86M | $17.3M | $29.8M | $25.4M | $23.1M | $20.1M | $11.6M | $6.4M | $6M | $6M |
Minority Interests | -$1.02M | -$957K | -$888K | -$787K | -$801K | -$758K | -$719K | -$735K | -$709K | -$923K | -$757K | -$655K | -$687K | -$706K | -$205K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | $1.83M | $2.9M | $3.08M | $2.79M | $1.68M | $2.71M | $2.26M | $2.68M | $1.82M | $2.8M | $2.57M | $2.01M | $1.9M | $1.93M | $2.33M | $1.74M | $1.4M | $1.62M | $1.24M | $2.58M | $1.02M | $927K | $958K | $764K | $822K | $911K | $867K | $697K | $313K | $676K | $749K | $900K | $840K | $949K | $907K | $818K | $764K | $870K | $965K | $987K | - | $1.06M | $1.16M | $1.53M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $62.17M | $137.82M | $157.57M | $94.5M | $151.1M | $160.16M | $148.35M | $84.76M | $137.58M | $116.24M | $145.29M | $100.19M | $156.63M | $147.03M | $127.65M | $127.04M | $126.54M | $156.16M | $131.87M | $122.13M | $144.54M | $117.83M | $297.05M | $133.44M | $119.48M | $126.08M | $115.17M | $121.21M | $130.54M | $123.41M | $101M | $43.95M | $90.85M | $100.98M | $115.97M | $106.37M | $118.32M | $111.65M | $96.98M | $94.95M | $104.19M | $106.76M | $99.86M | $91.13M | $106.72M | $115.1M | $129.46M | $100.5M | $109.83M | $110.36M | $101.44M | $88.95M | $119.56M | $104.91M | $99.02M | $98.02M | $98.75M | $101.87M | $92.73M | $87.38M | $91.79M | $94.11M | $73.39M | $94.74M | $92.27M | $68.55M | $88.35M | $85.75M | $85.55M | $80.63M | $74.25M | $82.71M | $100.67M | $99.86M | $95.66M | $96.24M | $88.18M | $87.17M | $93.34M | $75.96M | $85.59M | $81.76M | $75.33M | $67.8M | $77.1M | $74.3M | $69.44M | $61.58M | $59.92M | $60.29M | $53.07M | $43.87M | $47.44M | $45.38M | $32.2M | -$8.99M | -$26.85M | $26.44M | $4.33M | $19.91M | $18.49M | $15.41M | $12.58M | $12.99M | -$67.16M | $42.86M | $17.3M | $29.8M | $25.4M | $23.1M | $20.1M | $11.6M | $6.4M | $6M | $6M |
Shares Outstanding (Basic) | 105.45M | 107.1M | 105.9M | 109.28M | 108.53M | 109.85M | 110.67M | 113.75M | 112.75M | 114.19M | 114.73M | 118.08M | 117.42M | 118.44M | 118.78M | 121.45M | 122.32M | 121.17M | 122.89M | 125.92M | 127.17M | 128.42M | 130M | 132.33M | 132.13M | 134.29M | 133.71M | 135.32M | 135.6M | 138.18M | 139.64M | 140.76M | 141.97M | 141.98M | 143.92M | 144.76M | 145.9M | 146.6M | 146.82M | 147.28M | 148.84M | 149.92M | 150.63M | 152.6M | 154.1M | 155.11M | 154.07M | 157.35M | 159.26M | 159.81M | 159.66M | 161.27M | 160.91M | 160.96M | 162.18M | 163.47M | 167.19M | 169.74M | 172.71M | - | 183.27M | 187.79M | 191.6M | - | 203.79M | 206.03M | 205.43M | - | 203.95M | 203.83M | 203.58M | - | 206.33M | 206.76M | 208.11M | - | 208.26M | 207.29M | 206.45M | - | 204.4M | 202.52M | 200.53M | - | 200.49M | 202.17M | 201.7M | - | 206.09M | 209.98M | 215.11M | - | 215.94M | 215.8M | 215.63M | - | 220.25M | 223M | 222.7M | - | 222.35M | 221.88M | 221.22M | - | 219.96M | 205.99M | 201.02M | - | 197.32M | 196.8M | 196.8M | - | 107.92M | 200M | 196.8M |
Shares Outstanding (Diluted) | 105.69M | 107.47M | 110.67M | 109.85M | 109.1M | 110.4M | 111.36M | 114.38M | 113.33M | 114.91M | 115.42M | 118.88M | 118.25M | 119.29M | 119.63M | 122.32M | 122.32M | 122.01M | 123.69M | 126.82M | 128.05M | 129.34M | 130.45M | 132.66M | 132.57M | 134.29M | 134.73M | 136.15M | 136.14M | 138.18M | 140.51M | 141.87M | 142.15M | 143.34M | 144.24M | 146.14M | 146.1M | 146.77M | 147.15M | 148.98M | 149.49M | 150.61M | 151.58M | 155.2M | 155.06M | 155.81M | 156.29M | 159.67M | 161.73M | 162.25M | 161.85M | 163.33M | 162.67M | 162.88M | 163.59M | 164.69M | 168.29M | 170.97M | 173.81M | - | 184.68M | 189.23M | 192.97M | - | 205.47M | 207.69M | 206.66M | - | 204.25M | 210.65M | 213.07M | - | 219.12M | 219.79M | 222.04M | - | 223.78M | 222.5M | 222.72M | - | 220.11M | 217.92M | 214.87M | - | 216.57M | 218.81M | 217.45M | - | 222.24M | 216.16M | 220.59M | - | 220.79M | 219.11M | 217.14M | - | 220.25M | 225.49M | 225.09M | - | 226.94M | 227.21M | 226.36M | - | 219.96M | 211.42M | 204.87M | - | 200.31M | 199.54M | 198.91M | - | 110.5M | 200M | 196.8M |
EPS (Basic) | $0.59 | $1.29 | $1.46 | $0.88 | $1.39 | $1.46 | $1.34 | $0.76 | $1.22 | $1.02 | $1.27 | $0.86 | $1.33 | $1.24 | $1.07 | $1.06 | $1.05 | $1.29 | $1.07 | $0.98 | $1.15 | $0.92 | $2.29 | $1.02 | $0.90 | $0.95 | $0.86 | $0.90 | $0.96 | $0.90 | $0.73 | $0.31 | $0.64 | $0.71 | $0.81 | $0.74 | $0.82 | $0.77 | $0.67 | $0.65 | $0.71 | $0.72 | $0.67 | $0.60 | $0.70 | $0.75 | $0.84 | $0.64 | $0.69 | $0.69 | $0.64 | $0.55 | $0.74 | $0.65 | $0.61 | $0.60 | $0.59 | $0.60 | $0.54 | - | $0.50 | $0.50 | $0.38 | - | $0.45 | $0.33 | $0.43 | - | $0.42 | $0.40 | $0.36 | - | $0.49 | $0.48 | $0.46 | - | $0.42 | $0.42 | $0.45 | - | $0.42 | $0.40 | $0.38 | - | $0.38 | $0.37 | $0.34 | - | $0.29 | $0.29 | $0.25 | - | $0.22 | $0.21 | $0.15 | - | -$0.12 | $0.12 | $0.02 | - | $0.08 | $0.07 | $0.06 | - | -$0.31 | $0.21 | $0.09 | - | $0.13 | $0.12 | $0.10 | - | $0.04 | $0.03 | $0.06 |
EPS (Diluted) | $0.59 | $1.28 | $1.45 | $0.88 | $1.39 | $1.45 | $1.33 | $0.76 | $1.21 | $1.01 | $1.26 | $0.86 | $1.32 | $1.23 | $1.07 | $1.05 | $1.04 | $1.28 | $1.07 | $0.97 | $1.14 | $0.91 | $2.28 | $1.01 | $0.90 | $0.94 | $0.85 | $0.90 | $0.96 | $0.90 | $0.72 | $0.31 | $0.64 | $0.70 | $0.80 | $0.73 | $0.81 | $0.76 | $0.66 | $0.64 | $0.70 | $0.71 | $0.66 | $0.59 | $0.69 | $0.74 | $0.83 | $0.63 | $0.68 | $0.68 | $0.63 | $0.54 | $0.73 | $0.64 | $0.61 | $0.60 | $0.59 | $0.60 | $0.53 | - | $0.50 | $0.50 | $0.38 | - | $0.45 | $0.33 | $0.43 | - | $0.42 | $0.39 | $0.35 | - | $0.46 | $0.46 | $0.44 | - | $0.40 | $0.40 | $0.42 | - | $0.39 | $0.38 | $0.36 | - | $0.36 | $0.34 | $0.32 | - | $0.27 | $0.28 | $0.24 | - | $0.21 | $0.21 | $0.15 | - | -$0.12 | $0.12 | $0.02 | - | $0.08 | $0.07 | $0.06 | - | -$0.31 | $0.20 | $0.08 | - | $0.13 | $0.12 | $0.10 | - | $0.04 | $0.03 | $0.06 |
EBIT | $104.54M | $182.86M | $206.68M | $136.64M | $202.47M | $197.74M | $198.83M | $62.15M | $190.58M | $155.73M | $184.33M | $119.85M | $182.71M | $182.28M | $150.07M | $172.21M | $169.31M | $163.65M | $170.15M | $391.22M | $154.92M | $149.24M | $366.61M | $145.93M | $147.53M | $156.71M | $143.58M | $146.21M | $142.32M | $150.18M | $133.1M | $34.76M | $135.58M | $131.83M | $122.14M | $129.23M | $129.91M | $133.78M | $121.59M | $121.72M | $124.96M | $120.15M | $119.54M | $110.3M | $126.73M | $138M | $141.52M | $123.49M | $125M | $123.85M | $120.69M | $120.36M | $123.16M | $122.86M | $112.66M | $115.73M | $110.05M | $109.87M | $109.05M | $98.78M | $105.67M | $106.56M | $87.58M | $80.89M | $105.27M | $103.13M | $99.15M | $92.44M | $93.25M | $95.96M | $102.05M | $113.58M | $107.73M | $102.88M | $95.3M | $94.14M | $91.99M | $90.56M | $87.51M | $101.92M | $84.47M | $88.79M | $82.68M | $89.99M | $92.06M | $87.19M | $81.84M | $76.95M | $76.7M | $75.58M | $66.97M | $60.3M | $59.98M | $56.31M | $47.91M | -$4.47M | $2.5M | $50.81M | $21.23M | $49.53M | $44.86M | $37.36M | $27.53M | $20.96M | -$39.81M | $60.12M | $32.9M | $48.9M | $37.8M | $35.63M | $30.2M | $26.1M | $22.8M | $90.3M | $90.3M |
EBITDA | $263.39M | $246.27M | $268.72M | $269.31M | $250.47M | $243.59M | $252.03M | $207.91M | $251.19M | $240.88M | $230.2M | $225.56M | $228.04M | $224.29M | $235.68M | $238.75M | $242.96M | $213.85M | $211.02M | $444.13M | $210.65M | $198.84M | $191.91M | $199.62M | $194.14M | $205.82M | $192.58M | $204.58M | $195.73M | $200.55M | $184.57M | $149.74M | $220.15M | $185.49M | $171.38M | $180.58M | $184.41M | $185.27M | $179.15M | $173.72M | $180.53M | $173.25M | $170.66M | $161.96M | $166.56M | $181.59M | $181.23M | $169.35M | $165.18M | $164.86M | $156.42M | $153.73M | $156.94M | $157.19M | $151.95M | $156.08M | $149.44M | $149.2M | $149.59M | $142.04M | $149.84M | $151.45M | $136.74M | $160.45M | $153.79M | $150.6M | $149.2M | $142.69M | $142.62M | $145.69M | $171.59M | $198.77M | $159.29M | $150.38M | $142.01M | $130.59M | $134.77M | $137.08M | $125.55M | $136.67M | $113.49M | $114.29M | $111.31M | $118.98M | $113.65M | $107.68M | $104.6M | $100.88M | $104.2M | $99.63M | $92.37M | $92.31M | $83.51M | $78.74M | $81.89M | $89.76M | $77.27M | $131.53M | $129.53M | $140.64M | $111.26M | $101.13M | $90.95M | $83.46M | $78.15M | $70.17M | $62.7M | $57.5M | $46.6M | $43.93M | $36.8M | $26.1M | $23.5M | $90.3M | $90.3M |