Equity LifeStyle Properties, Inc.(ELS:US)
Market Cap$11.692B
Key Metrics
Price$60.25
Revenue (TTM)$1.106B
Holders Revenue (TTM)$412.58M
Gross Profit (TTM)$572.31M
Earnings (TTM)$305.5M
EBITDA (TTM)$563.58M
Op. Margin (TTM)31.9%
Dividend Yield3.53%
Holders Yield3.53%
Cash on hand$18.84M
Total Assets$5.749B
Net Assets$1.82B
Total Debt$3.29B
Key Metrics
Price$60.25
Revenue (TTM)$1.106B
Holders Revenue (TTM)$412.58M
Gross Profit (TTM)$572.31M
Earnings (TTM)$305.5M
EBITDA (TTM)$563.58M
Op. Margin (TTM)31.9%
Dividend Yield3.53%
Holders Yield3.53%
Cash on hand$18.84M
Total Assets$5.749B
Net Assets$1.82B
Total Debt$3.29B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | - | $379.56M | $353.26M | $373.35M | $372.58M | $367.52M | $341.52M | $366.19M | $374.97M | $366.81M | $289.02M | $368.55M | $365.28M | $348.06M | $336.89M | $376.71M | $360.97M | $356.53M | $322.47M | $344.19M | $327.14M | $300.94M | $269.21M | $281.76M | $251.28M | $278.03M | $256.18M | $262.3M | $245.68M | $256.35M | $240.52M | $249.41M | $235.23M | $243.14M | $226.07M | $237.6M | $218.41M | $229.86M | $211.51M | $221.82M | $206.19M | $216.76M | $197.66M | $206.56M | $197.57M | $205.48M | $187.99M | $197.01M | $184.52M | $192.45M | $176.27M | $183.88M | $173.05M | $179.4M | $155.13M | $170.29M | $164.91M | $177.17M | $159.31M | $164.04M | $127.69M | $135.14M | $121.17M | $134.2M | $123.85M | $132.15M | $130.41M | $130.99M | $121.53M | $130.81M | $322.18M | $114.38M | $101.1M | $114.43M | $98.14M | $103.78M | $99.89M | $110.22M | $104.35M | $104.97M | $102.96M | $104.61M | $101.09M | $93.21M | $93.45M | $95.43M | $96.33M | $86.04M | $82.45M | $76.62M | $69.69M | $67.65M | $65.62M | $63.72M | $67.29M | $64.77M | $63.9M | $63.38M | $56.57M | $54.55M | $51.98M | $56.62M | $55.39M | $53.88M | $54.27M | $57.15M | $54.73M | $53.5M | $52.5M | $54.3M | $51.23M | $50.8M | $47.9M | $44.9M | $34.41M | $31.1M | $29.3M | $28.4M | $27.2M | $26.4M | $26.1M | $25.5M | $24M | $25.4M | $24.6M | $24.1M | $22.1M | $18.6M | $14.6M | $13.5M | $12.1M | $10.5M | $10M | $9.4M |
Cost of Revenue | - | $175.41M | $166.88M | $191.58M | $186.89M | $174.33M | $162.8M | $191.96M | $193.29M | $177.25M | $169.45M | $199.22M | $189.67M | $173.4M | $164.68M | $200.14M | $193.56M | $172M | $163.57M | $179.42M | $168.91M | $140.94M | $128.73M | $142.94M | $125.6M | $127.39M | $123.27M | $128.97M | $122.52M | $113.59M | $112.97M | $122.46M | $118M | $112.7M | $111.37M | $119.24M | $109.31M | $103.24M | $101.1M | $111.05M | $102.51M | $97.83M | $94.16M | $102.79M | $97.95M | $93.15M | $86.69M | $98.68M | $90.91M | $88.53M | $84.56M | $90.53M | $85.81M | $82.24M | $79.75M | $82.82M | $81.5M | $80.54M | $74.19M | $78.93M | $65.9M | $63.08M | $60.18M | $69.24M | $64.85M | $61.67M | $95.36M | $68.93M | $63.18M | $62.86M | $5.1M | $55.31M | $55.15M | $38.24M | $6.35M | $8.12M | $8.13M | $8.12M | $13.27M | $15.13M | $15.79M | $10.31M | $19.37M | $13.53M | $15.62M | $8.95M | $14.64M | $10.82M | $9.28M | $6.85M | $10.03M | $10.12M | $8.17M | $3.46M | $10.13M | $7.4M | $5.92M | $3.74M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | - | $204.15M | $186.38M | $181.77M | $185.69M | $193.19M | $178.73M | $174.24M | $181.68M | $189.57M | $119.57M | $169.33M | $175.61M | $174.66M | $172.21M | $176.56M | $167.41M | $184.52M | $158.9M | $164.78M | $158.23M | $160.01M | $140.48M | $138.82M | $125.68M | $150.64M | $132.91M | $133.33M | $123.16M | $142.77M | $127.55M | $126.95M | $117.23M | $130.44M | $114.7M | $118.36M | $109.1M | $126.63M | $110.41M | $110.76M | $103.68M | $118.94M | $103.5M | $103.78M | $99.62M | $112.32M | $101.3M | $98.33M | $93.61M | $103.91M | $91.71M | $93.35M | $87.24M | $97.16M | $75.38M | $87.47M | $83.41M | $96.64M | $85.13M | $85.12M | $61.79M | $72.06M | $60.99M | $64.96M | $59M | $70.48M | $35.05M | $62.05M | $58.35M | $67.95M | $317.09M | $59.08M | $45.95M | $76.19M | $91.79M | $95.67M | $91.76M | $102.1M | $91.08M | $89.85M | $87.17M | $94.3M | $81.72M | $79.67M | $77.83M | $86.48M | $81.7M | $75.23M | $73.17M | $69.77M | $59.67M | $57.54M | $57.46M | $60.26M | $57.16M | $57.37M | $57.98M | $59.64M | - | $54.55M | $51.98M | $56.62M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - | $21.76M | $19.07M | $20.18M | $21.51M | $19.34M | $19.12M | $23.06M | $22.58M | $23.43M | $20.23M | $22.76M | $29.3M | $22.74M | $20.55M | $22.9M | $23.76M | $22.3M | $14.95M | $22M | $21.18M | $20.13M | $12.85M | $15.36M | $15.49M | $15.83M | $26.75M | $13.49M | $14.15M | $14.21M | $27.96M | $27.07M | $27.42M | $25.61M | $12.19M | $25.39M | $25.31M | $23.55M | $14.2M | $12.52M | $12.52M | $11.39M | $12.94M | $11.88M | $12.47M | $11.29M | $15.05M | $12.13M | $11.29M | $9.2M | $10.6M | $11.83M | $11.7M | $9.37M | -$34.55M | $9.24M | $9.55M | $8.45M | $26.84M | $19.8M | $8.88M | $7.49M | $7.73M | $8.16M | $8.23M | $8.72M | -$2.95M | $16.39M | $9.07M | $3.47M | $453.49M | $14.85M | $52M | -$551K | $1.53M | -$37.26M | $44.95M | $967K | $4.86M | $2.1M | -$819K | $2.49M | $43.05M | $42.35M | $15.8M | $61.34M | $120.56M | $100.09M | $98.21M | $32.6M | -$217.91M | $27.22M | $26.65M | $27.54M | -$99.66M | $69.37M | $26.26M | $66.08M | $55.74M | $23.4M | $22.41M | $24.5M | $22.29M | $53.18M | $22.78M | $57.02M | $1.49M | $1.4M | $1.5M | $1.7M | $1.21M | $1.3M | $1.3M | $1.6M | $1.36M | $1M | $1.1M | $1.2M | $1.06M | $1M | $1M | $1M | $1.9M | $1.9M | $1.9M | $2.2M | $3.1M | $1.8M | $900K | $1M | $900K | $800K | $800K | $700K | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | $21.76M | $19.07M | $20.18M | $21.51M | $19.34M | $19.12M | $23.06M | $22.58M | $23.43M | $20.23M | $22.76M | $29.3M | $23.42M | $21M | $24.1M | $24.72M | $22.88M | $15.62M | $23.47M | $22.62M | $21.63M | $13.18M | $15.99M | $15.97M | $16.05M | $12.92M | $13.81M | $14.54M | $14.4M | $14.96M | $13.49M | $13.95M | $11.93M | $11.86M | $12.23M | $12.28M | $10.99M | $11.25M | $11.66M | $11.99M | $10.73M | $11.89M | $11.19M | $11.77M | $10.73M | $14.19M | $11.38M | $10.29M | $8.89M | $10.21M | $11.31M | $10.08M | $9.14M | $8.31M | $9.02M | $9.19M | $7.97M | $9.12M | $9.04M | $8.88M | $7.49M | $7.73M | $8.16M | $8.23M | $8.72M | -$2.95M | $7.66M | $9.07M | $7.38M | $9.21M | $8.4M | $5.35M | $6.75M | $17.3M | $4.52M | $1.75M | $37.27M | $4.86M | $2.47M | $2.44M | $5.7M | $5.74M | $5.8M | $6.04M | $4.91M | $4.82M | $4.27M | $4.55M | $4.29M | $3.79M | $4M | $3.81M | $3.83M | $9.95M | $3.91M | $4.07M | $1.88M | $1.62M | $1.56M | $1.86M | $1.66M | $1.42M | $1.35M | $1.83M | $1.83M | $1.49M | $1.4M | $1.5M | $1.7M | $1.21M | $1.3M | $1.3M | $1.6M | $1.36M | $1M | $1.1M | $1.2M | $1.06M | $1M | $1M | $1M | $1.9M | $1.9M | $1.9M | $2.2M | $3.1M | $1.8M | $900K | $1M | $900K | $800K | $800K | $700K |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | -$679K | -$450K | -$1.21M | -$957K | -$583K | -$670K | -$1.47M | -$1.44M | -$1.5M | -$333K | -$630K | -$481K | -$216K | $13.83M | -$313K | -$389K | -$191K | $12.99M | $13.59M | $13.47M | $13.68M | $334K | $13.16M | $13.02M | $12.56M | $2.95M | $855K | $527K | $654K | $1.05M | $687K | $694K | $553K | $860K | $751K | $1M | $311K | $394K | $521K | $1.62M | $232K | -$42.86M | $221K | $367K | $479K | $17.72M | $10.76M | - | - | - | - | - | - | - | $8.73M | - | -$3.91M | $444.29M | $6.45M | $46.65M | -$7.3M | -$15.77M | -$41.77M | $43.2M | -$36.3M | - | -$372K | -$3.26M | -$3.2M | $37.32M | $36.55M | $9.76M | $56.44M | $115.74M | $95.82M | $93.66M | $28.31M | -$221.71M | $23.22M | $22.84M | $23.72M | -$109.6M | $65.47M | $22.19M | $64.2M | $54.12M | $21.84M | $20.55M | $22.84M | $20.87M | $51.84M | $20.95M | $55.19M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | - | $129.25M | $114.32M | $109.28M | $111.54M | $122.91M | $109.12M | $100.25M | $107.75M | $115.03M | $48.54M | $95.6M | $94.85M | $100.73M | $102.03M | $99.91M | $91.9M | $112.24M | $93.64M | $98.36M | $88.73M | $94.48M | $88.44M | $84.88M | $71.86M | $95.78M | $81.89M | $82.81M | $71.23M | $90.58M | $77.08M | $78.48M | $68.93M | $86.14M | $71.8M | $75.5M | $65.61M | $84.5M | $64.78M | $67.35M | $61.71M | $78.56M | $61.4M | $62.87M | $58.15M | $72.26M | $58.22M | $57.29M | $53.16M | $65.75M | $53.54M | $54.58M | $46.07M | $61.61M | $38.51M | $45.25M | $32.68M | $43.73M | $34.23M | $42.4M | $34.69M | $46.24M | $35.85M | $39.46M | $33.45M | $44.63M | $45.87M | $36.53M | $31.91M | $43.01M | -$153.06M | $27.01M | -$434K | $60.37M | $48.19M | $116.9M | $46.81M | $59.61M | -$11.77M | $46.17M | $46.58M | $52.75M | -$1.43M | $34.34M | $23.04M | $50.66M | $5.18M | $542K | $1.22M | $6.57M | $114.21M | $8.15M | $8.16M | $11.11M | $9.45M | $8.7M | $9.73M | $10.79M | $11.75M | $9.49M | $9.48M | $9.73M | $10.7M | $9.72M | $9.49M | $10.74M | -$211.57M | $83.3M | $83M | $85.2M | -$184.04M | $78.2M | $73M | $68.5M | -$101.33M | $46.9M | $44.3M | $43.2M | -$93.46M | $40.5M | $40.4M | $39.2M | $35M | $38.4M | $37.5M | $37.7M | $34.1M | $28.8M | $21.6M | $19.8M | $17.3M | $15.9M | $14.8M | $15.9M |
| - | -$17.76M | -$13.78M | -$8.92M | -$28.04M | -$8.52M | -$8.68M | -$13.38M | -$25.63M | -$277K | $36.85M | -$15.52M | -$29.77M | -$14.8M | -$25.83M | -$30.87M | -$28.56M | -$25.37M | -$25.9M | -$25.12M | -$25.72M | -$26.36M | -$23.23M | -$32.38M | -$24.08M | -$25.27M | -$24.24M | -$18.15M | -$25.37M | $28.42M | -$25.04M | -$19.61M | -$21.38M | -$23.16M | -$24.71M | -$21.33M | -$22.19M | -$22.57M | -$22.87M | -$21.09M | -$21.67M | -$22.25M | -$22.12M | -$22.65M | -$22.16M | -$41.33M | -$24.77M | -$28.25M | -$23.76M | -$23.75M | -$25.16M | -$61.65M | -$28.06M | -$24.79M | -$21.41M | -$26.74M | -$27.23M | -$26.84M | -$30.37M | -$41.04M | -$23.03M | -$20.61M | -$25.25M | -$21.1M | -$21.43M | -$22.93M | -$30.68M | -$23.09M | -$23.33M | -$22.65M | -$23.3M | -$21.2M | -$15.19M | -$24.1M | -$39.95M | -$66.6M | -$66.32M | -$40.67M | $33.37M | -$39.15M | -$40.42M | -$37.87M | -$16.44M | -$39.48M | -$20.7M | -$38.1M | -$4.24M | -$40K | $43K | -$339K | $436K | $490K | $550K | $589K | $399K | $213K | $292K | $375K | $75K | $819K | $1.12M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $800K | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | $2.19M | $2.36M | $2.77M | $2.2M | $2.24M | $2.22M | $2.43M | $2.42M | $2.17M | $2.41M | $2.28M | $2.26M | $2.09M | $2.08M | $1.87M | $1.72M | $1.76M | $1.7M | $1.81M | $1.74M | $1.77M | $1.76M | $1.8M | $1.79M | $1.81M | $1.82M | $1.83M | $1.8M | $1.75M | $1.87M | $1.85M | $1.86M | $1.95M | $2.04M | $1.97M | $1.8M | $1.77M | $1.79M | $1.77M | $1.63M | $1.66M | $1.72M | $1.76M | $1.74M | $1.82M | $1.87M | $1.9M | $1.88M | $2.7M | $2.09M | $2.2M | $2.08M | $1.9M | - | $2.12M | $1.91M | $2.63M | - | - | - | - | - | $1.05M | $997K | - | - | $1.18M | $1.22M | - | $1.53M | $885K | $294K | - | - | $496K | $425K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | $33.65M | $34.01M | $33.66M | $32.2M | $31.14M | $31.63M | $36.5M | $36.04M | $33.54M | $33.2M | $33.43M | $33.12M | $32.59M | $31.29M | $29.76M | $28.05M | $27.46M | $27.95M | $27.36M | $27.13M | $26.28M | $25.23M | $25.22M | $26.25M | $26.07M | $26.26M | $25.55M | $26.02M | $26.39M | $26.52M | $26.49M | $26.29M | $25.7M | $25.84M | $25.03M | $24.82M | $24.88M | $25.4M | $25.44M | $25.56M | $25.63M | $26.08M | $26.23M | $26.15M | $27.28M | $28.12M | $27.86M | $28.27M | $28.05M | $28.82M | $29.21M | $30.38M | $30.12M | $31.09M | $31.51M | $30.71M | $30.96M | $30.74M | $26.08M | $21.46M | $21.39M | $21.93M | $22.47M | $22.99M | $23.77M | $24.24M | $24.49M | $25.03M | $24.55M | $24.83M | $24.93M | $24.69M | $24.98M | - | $25.94M | $25.69M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | - | $13.69M | $17.87M | $21.97M | $1.95M | $20.38M | $20.74M | $20.69M | $7.99M | $31.1M | $67.63M | $15.64M | $1.09M | $15.71M | $3.37M | -$2.98M | -$2.23M | $340K | $354K | $441K | -$333K | -$1.85M | $251K | -$8.96M | $383K | -$999K | $196K | $5.57M | -$1.15M | $53.07M | -$390K | $5.04M | $3.05M | $597K | -$908K | $1.73M | $838K | $538K | $736K | $2.58M | $2.27M | $1.72M | $2.25M | $1.82M | $2.25M | -$15.87M | $1.48M | -$2.29M | $2.63M | $1.6M | $1.57M | -$34.65M | $243K | $3.44M | $9.69M | $2.65M | $1.57M | $1.49M | $366K | -$14.96M | -$1.58M | $784K | -$3.32M | $314K | $559K | $841K | -$6.44M | $229K | $475K | $1.9M | - | $2.85M | $9.2M | $884K | -$39.95M | -$41.15M | -$41.06M | -$40.67M | $33.37M | -$39.15M | -$40.42M | -$37.87M | -$16.44M | -$39.48M | -$20.7M | -$38.1M | -$4.24M | -$40K | $43K | -$339K | $436K | $490K | $550K | $589K | $399K | $213K | $292K | $375K | $75K | $819K | $1.12M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $800K | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | - | $111.49M | $100.54M | $100.36M | $83.49M | $114.39M | $100.44M | $86.86M | $82.13M | $114.75M | $85.39M | $80.08M | $65.08M | $85.94M | $76.2M | $69.04M | $63.34M | $86.88M | $67.75M | $73.24M | $63.01M | $68.12M | $65.21M | $52.5M | $47.79M | $70.52M | $57.65M | $64.66M | $45.86M | $119M | $52.04M | $58.87M | $47.56M | $62.98M | $47.09M | $54.18M | $43.42M | $61.93M | $41.92M | $46.26M | $40.04M | $56.31M | $39.28M | $40.22M | $35.99M | $30.93M | $33.45M | $29.04M | $29.4M | $42M | $28.38M | -$7.07M | $18.01M | $36.82M | $27.12M | $18.52M | $5.45M | $16.89M | $3.86M | $1.36M | $11.65M | $25.63M | - | $17.31M | - | $21.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | - | - | - | - | - | - | -$115K | $0 | $0 | -$239K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | - | $111.49M | $103.81M | $100.36M | $83.49M | $114.39M | $100.56M | $86.86M | $82.13M | $115.27M | $96.43M | $80.74M | $66.05M | $86.46M | $76.68M | $70.51M | $64.59M | $87.05M | $68.84M | $74.09M | $64.08M | $68.99M | $68.37M | $53.47M | $48.85M | $70.72M | $58.13M | $68.18M | $49.09M | $120.54M | $53.38M | $59.66M | $49.17M | $64.18M | $47.97M | $54.87M | $44.46M | $63.08M | $42.38M | $46.76M | $40.8M | $57.19M | $39.77M | $42.11M | $36.83M | $31.81M | $34.26M | $30.28M | $30.04M | $43.89M | $28.72M | $34.94M | $21.79M | $40.47M | $29.01M | $21.49M | $6.3M | $17.65M | $3.86M | $1.36M | $11.65M | $25.63M | $10.6M | $17.31M | $10.97M | $21.53M | $11.39M | $16.96M | $7.45M | $20.47M | -$13K | $5.85M | $9.11M | $19.76M | $4.66M | $9.65M | $1.63M | $16.16M | $1.8M | $3.55M | $1.22M | $10.07M | -$14.62M | $1.09M | $2.49M | $3.54M | -$10.64M | -$3.41M | $460K | $4.51M | $2.51M | $9.27M | $18.59M | $12.26M | $29.63M | $10.78M | $10.73M | $11.64M | $2.59M | $6.1M | $6.14M | $12.64M | $6.24M | $1.19M | $13.92M | $1.92M | $1.57M | $5.4M | $5.5M | $6.4M | $18.86M | $5.2M | $5.6M | $6M | $13.82M | $6.5M | $6.5M | $6.2M | $5.27M | $5.7M | $5.3M | $5.2M | $3.5M | $5.1M | $4.3M | $3.2M | $2.3M | $3.1M | $4.1M | $3.9M | $3.8M | $2.2M | $2.3M | $1.6M |
Minority Interests | - | -$3.59M | -$3.34M | -$3.23M | -$3.78M | -$5.2M | -$4.57M | -$4.04M | -$3.82M | -$5.37M | -$4.49M | -$3.77M | -$3.12M | -$4.09M | -$3.64M | -$3.35M | -$3.07M | -$4.14M | -$3.29M | -$3.47M | -$3.02M | -$3.75M | -$3.72M | -$2.91M | -$2.66M | -$3.85M | -$3.17M | -$3.72M | -$2.68M | -$7.23M | -$3.21M | -$3.59M | -$3.02M | -$3.96M | -$2.96M | -$3.29M | -$2.65M | -$3.89M | -$3.1M | -$3.46M | -$3M | -$4.31M | -$2.95M | -$3.14M | -$2.72M | -$2.33M | -$2.53M | -$2.22M | -$2.23M | -$3.48M | -$2.22M | -$2.75M | -$1.6M | -$3.13M | -$2.18M | -$1.5M | -$197K | -$1.19M | $16K | $289K | -$789K | -$5.42M | -$4.86M | -$5.75M | -$4.97M | -$6.46M | -$5.06M | -$5.83M | -$4.54M | -$6.83M | - | -$4.36M | -$5M | -$7.04M | - | - | - | - | - | - | - | - | - | - | - | $5.17M | - | $2.54M | -$3M | -$3.97M | -$2.77M | -$4.06M | -$4.19M | -$4.59M | - | -$4.07M | -$4.29M | -$4.53M | $4.62M | $4.37M | $4.38M | - | - | $4.26M | - | $4.41M | $4.1M | $1.5M | $1.5M | $1.8M | -$11.83M | $1.6M | $1.7M | $1.8M | -$7.07M | $1.1M | $800K | $800K | $700K | $700K | $700K | $700K | $400K | $600K | $500K | $400K | $300K | $300K | $500K | $500K | - | $500K | $500K | -$900K |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $587K | - | - | - | $466K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | - | $107.9M | $100.47M | $97.13M | $79.72M | $109.19M | $95.98M | $82.82M | $78.31M | $109.91M | $91.94M | $76.97M | $62.93M | $82.37M | $73.04M | $67.16M | $61.52M | $82.91M | $65.55M | $70.63M | $61.06M | $65.24M | $64.65M | $50.56M | $46.2M | $66.88M | $54.96M | $64.46M | $46.41M | $113.31M | $50.18M | $56.07M | $46.15M | $60.22M | $45.01M | $51.58M | $41.81M | $59.19M | $39.28M | $43.3M | $37.81M | $52.88M | $36.82M | $38.97M | $34.1M | $29.48M | $31.73M | $28.06M | $27.81M | $40.41M | $26.49M | $32.18M | $20.19M | $37.34M | $26.84M | $19.4M | $6.1M | $16.46M | $3.88M | $1.18M | $10.87M | $20.21M | $5.74M | $11.55M | $6M | $15.06M | $6.33M | $11.13M | $2.9M | $13.64M | -$13K | $1.48M | $4.11M | $12.73M | $4.66M | $9.65M | $1.63M | $16.16M | $1.8M | $3.55M | $1.22M | $10.07M | -$14.62M | $1.09M | $2.49M | $8.71M | -$10.64M | -$864K | -$2.54M | $541K | -$268K | $5.21M | $14.4M | $7.67M | $29.63M | $6.71M | $6.44M | $7.12M | $7.21M | $10.47M | $10.51M | $12.64M | $6.24M | $5.45M | $13.92M | $6.33M | $5.67M | $6.9M | $7M | $8.2M | $7.03M | $6.8M | $7.3M | $7.8M | $6.75M | $7.6M | $7.3M | $7M | $5.97M | $6.4M | $6M | $5.9M | $3.9M | $5.7M | $4.8M | $3.6M | $2.6M | $3.4M | $4.6M | $4.4M | $3.8M | $2.7M | $2.8M | $700K |
Shares Outstanding (Basic) | 193.73M | 193.68M | 193.63M | 193M | 190.99M | 190.93M | 190.82M | 186.33M | 186.32M | 186.29M | 186.22M | 186.1M | 186.02M | 185.9M | 185.85M | 185.81M | 185.77M | 194.99M | 183.89M | 183.47M | 182.34M | 182.31M | 182.23M | 180.57M | 192.54M | 192.56M | 181.66M | 182.08M | 180.31M | 179.56M | 179.14M | 178.4M | 177.1M | 177.05M | 176.23M | 174.07M | 173.53M | 172.1M | 170.33M | 170.21M | 169.03M | 183.6M | 168.14M | 168.11M | 168.06M | 167.92M | 167.12M | 167.06M | 166.47M | 166.23M | 166.01M | 166.04M | 166.04M | 166.05M | 165.14M | 180.53M | 180.35M | 164.35M | - | 172.92M | 147.77M | 141.32M | - | 122.48M | 121.65M | 120.51M | - | 139.83M | 100.65M | 99.78M | - | 98.11M | 97.48M | 96.8M | - | 96.59M | 96.53M | 95.64M | - | 93.9M | 93.54M | 93.32M | - | 92.39M | 92.17M | 91.9M | - | 91.32M | 90.95M | 90.7M | - | 88.46M | 88.11M | 87.67M | - | 86.7M | 86.25M | 85.73M | - | 84.43M | 83.88M | 83.17M | - | 84.66M | 87.48M | 89.19M | - | 102.22M | 103.86M | 104.63M | - | 104.62M | 100.69M | 100.65M | - | 98.06M | 100.69M | 100M | - | 98.46M | 100M | 98.33M | - | 99.13M | 96M | 96M | - | 85M | 80M | 80M | - | 51.43M | 50.91M | 56M |
Shares Outstanding (Diluted) | 200.21M | 200.18M | 200.16M | 200.13M | 200.1M | 200.07M | 199.93M | 186.33M | 195.47M | 195.55M | 195.48M | 195.44M | 195.43M | 195.37M | 195.28M | 195.27M | 185.77M | 195.25M | 183.89M | 192.74M | 182.34M | 192.69M | 192.54M | 180.57M | 192.54M | 192.56M | 181.66M | 182.08M | 180.31M | 191.25M | 179.14M | 178.4M | 177.1M | 177.05M | 176.23M | 174.07M | 175.55M | 175.04M | 170.33M | 170.21M | 184.53M | 183.6M | 168.14M | 170.57M | 168.06M | 167.92M | 183.29M | 183.06M | 182.84M | 182.71M | 182.67M | 182.52M | 182.26M | 182.12M | 181.89M | 181.79M | 181.56M | 181.48M | - | 174.41M | 149.05M | 142.44M | - | 124.91M | 140.96M | 122.97M | - | 140.97M | 105.6M | 122.09M | - | 98.11M | 122.16M | 121.54M | - | 121.67M | 121.72M | 121.4M | - | 120.96M | 120.82M | 120.72M | - | 120.6M | 119.9M | 119.51M | - | 119.38M | 116.57M | 114.08M | - | 112.59M | 111.86M | 110.96M | - | 110.77M | 110.66M | 110.03M | - | 108.28M | 107.59M | 107.08M | - | 108.31M | 111.24M | 112.97M | - | 102.22M | 128.54M | 129.36M | - | 104.62M | 104.29M | 100.65M | - | 98.06M | 100.69M | 100M | - | 98.46M | 100M | 98.33M | - | 99.13M | 96M | 96M | - | 85M | 80M | 80M | - | 51.43M | 50.91M | 56M |
EPS (Basic) | $0.50 | $0.56 | $0.52 | $0.50 | $0.42 | $0.57 | $0.50 | $0.44 | $0.42 | $0.59 | $0.49 | $0.41 | $0.34 | $0.44 | $0.39 | $0.36 | $0.33 | $0.45 | $0.36 | $0.38 | $0.33 | $0.36 | $0.35 | $0.28 | $0.25 | $0.37 | $0.30 | $0.35 | $0.26 | $0.63 | $0.28 | $0.32 | $0.26 | $0.34 | $0.26 | $0.28 | $0.23 | $0.33 | $0.22 | $0.24 | $0.21 | $0.30 | $0.21 | $0.22 | $0.19 | $0.16 | $0.18 | $0.16 | $0.16 | $0.23 | $0.15 | $0.18 | $0.11 | $0.21 | $0.15 | $0.00098 | $0.013 | $0.075 | - | -$0.018 | $0.053 | $0.15 | - | $0.095 | $0.05 | $0.13 | - | $0.093 | $0.03 | $0.14 | - | $0.015 | $0.043 | $0.13 | - | $0.10 | $0.018 | $0.17 | - | $0.038 | $0.013 | $0.11 | - | $0.01 | $0.028 | $0.095 | - | -$0.01 | $0.005 | $0.05 | - | $0.06 | $0.16 | $0.088 | - | $0.078 | $0.075 | $0.083 | - | $0.073 | $0.073 | $0.15 | - | $0.065 | $0.16 | $0.07 | - | $0.068 | $0.068 | $0.078 | - | $0.065 | $0.073 | $0.078 | - | $0.078 | $0.073 | $0.07 | - | $0.065 | $0.06 | $0.06 | - | $0.058 | $0.05 | $0.038 | - | $0.04 | $0.058 | $0.055 | - | $0.053 | $0.055 | $0.013 |
EPS (Diluted) | $0.50 | $0.56 | $0.52 | $0.50 | $0.42 | $0.57 | $0.50 | $0.44 | $0.42 | $0.59 | $0.49 | $0.41 | $0.34 | $0.44 | $0.39 | $0.36 | $0.33 | $0.45 | $0.36 | $0.38 | $0.33 | $0.36 | $0.28 | $0.28 | $0.25 | $0.37 | $0.30 | $0.35 | $0.26 | $0.63 | $0.28 | $0.32 | $0.26 | $0.34 | $0.26 | $0.28 | $0.23 | $0.33 | $0.22 | $0.24 | $0.21 | $0.30 | $0.21 | $0.22 | $0.19 | $0.16 | $0.18 | $0.16 | $0.15 | $0.23 | $0.15 | $0.18 | $0.11 | $0.21 | $0.15 | $0.00098 | $0.013 | $0.075 | - | -$0.018 | $0.05 | $0.15 | - | $0.093 | $0.05 | $0.12 | - | $0.093 | $0.028 | $0.14 | - | $0.015 | $0.043 | $0.13 | - | $0.098 | $0.018 | $0.17 | - | $0.038 | $0.013 | $0.11 | - | $0.01 | $0.028 | $0.093 | - | -$0.01 | $0.005 | $0.048 | - | $0.058 | $0.16 | $0.085 | - | $0.075 | $0.073 | $0.08 | - | $0.07 | $0.073 | $0.15 | - | $0.063 | $0.16 | $0.07 | - | $0.068 | $0.068 | $0.078 | - | $0.065 | $0.07 | $0.078 | - | $0.078 | $0.073 | $0.07 | - | $0.065 | $0.06 | $0.06 | - | $0.058 | $0.05 | $0.038 | - | $0.04 | $0.058 | $0.055 | - | $0.053 | $0.055 | $0.013 |
EBIT | - | $145.14M | $134.55M | $134.02M | $115.69M | $145.53M | $132.08M | $123.36M | $118.16M | $148.29M | $118.58M | $113.51M | $98.2M | $118.52M | $107.49M | $98.8M | $91.39M | $114.34M | $95.7M | $100.6M | $90.14M | $94.39M | $90.44M | $77.72M | $74.04M | $96.59M | $83.91M | $90.21M | $71.88M | $145.4M | $78.55M | $85.36M | $73.84M | $88.69M | $72.93M | $79.21M | $68.25M | $86.8M | $67.31M | $71.7M | $65.6M | $81.94M | $65.37M | $66.45M | $62.13M | $58.21M | $61.57M | $56.9M | $57.66M | $70.05M | $57.2M | $22.14M | $48.39M | $66.95M | $58.21M | $50.02M | $36.16M | $47.85M | $34.6M | $27.44M | $33.11M | $47.02M | $34.24M | $39.77M | $33.45M | $45.47M | $45.87M | $36.53M | $31.91M | $43.01M | -$153.06M | $27.01M | -$434K | $60.37M | $48.19M | $116.9M | $46.81M | $59.61M | -$11.77M | $46.17M | $46.58M | $52.75M | -$1.43M | $34.34M | $23.04M | $50.66M | $5.18M | $542K | $1.22M | $6.57M | $114.21M | $8.15M | $8.16M | $11.11M | $9.45M | $8.7M | $9.73M | $10.79M | $11.75M | $9.49M | $9.48M | $9.73M | $10.7M | $9.72M | $9.49M | $10.74M | -$211.57M | $83.3M | $83M | $85.2M | -$184.04M | $78.2M | $73M | $68.5M | -$101.33M | $46.9M | $44.3M | $43.2M | -$93.46M | $40.5M | $40.4M | $39.2M | $35M | $38.4M | $37.5M | $37.7M | $34.1M | $28.8M | $21.6M | $19.8M | $17.3M | $15.9M | $14.8M | $15.9M |
EBITDA | - | $197.75M | $184.05M | $181.79M | $167.62M | $195.9M | $188.51M | $175.92M | $162.09M | $183.84M | $168.91M | $164.49M | $148.54M | $170.92M | $153.08M | $154.05M | $141.35M | $163.19M | $145.63M | $144.51M | $138.75M | $141.67M | $129.4M | $125.28M | $112M | $136.63M | $123.09M | $120.69M | $110.74M | $130.31M | $114.45M | $115.31M | $105.14M | $120.46M | $104.88M | $108.11M | $98.66M | $117.48M | $98.29M | $100.3M | $93.07M | $109.49M | $92.55M | $93.93M | $89.18M | $103.11M | $88.35M | $88.3M | $84.39M | $97.6M | $83.4M | $83.93M | $78.56M | $90.62M | $118.42M | $81.67M | $79.67M | $91.28M | $58.66M | $67.5M | $55.15M | $66.75M | $51.65M | $58.97M | $52.6M | $64.46M | $63.15M | $59.5M | $50.99M | $62.22M | -$133.41M | $43.39M | $33.89M | $79.63M | $130.21M | $135.1M | $65.84M | $141.8M | -$3.49M | $126.9M | $128.4M | $129.68M | $55.11M | $113.35M | $82.73M | $127.48M | $46.93M | $37.25M | $36.3M | $37.51M | $145.03M | $29.82M | $30.26M | $32.13M | $30.62M | $30.74M | $31.44M | $32.23M | $33.2M | $30.34M | $28.46M | $32.12M | $33.1M | $31.69M | $31.49M | $33.2M | -$202.87M | $83.3M | $83M | $85.2M | -$174.59M | $86.5M | $80.1M | $74.9M | -$92.85M | $51.3M | $49M | $47.7M | -$87.6M | $44.5M | $44.6M | $43.1M | $40.3M | $41.7M | $41.7M | $41.9M | $38.3M | $31.7M | $23.6M | $21.7M | $18.9M | $17.4M | $16.3M | $19.2M |