Eagle Materials Inc.(EXP:US)
Market Cap$5.237B
Key Metrics
Price$170.01
Revenue (TTM)$2.325B
Holders Revenue (TTM)$424.65M
Gross Profit (TTM)$628.19M
Earnings (TTM)$402.57M
EBITDA (TTM)$736.84M
Op. Margin (TTM)23.21%
Dividend Yield0.61%
Holders Yield8.11%
Cash on hand$297.92M
Total Assets$3.842B
Net Assets$1.475B
Total Debt$1.797B
Key Metrics
Price$170.01
Revenue (TTM)$2.325B
Holders Revenue (TTM)$424.65M
Gross Profit (TTM)$628.19M
Earnings (TTM)$402.57M
EBITDA (TTM)$736.84M
Op. Margin (TTM)23.21%
Dividend Yield0.61%
Holders Yield8.11%
Cash on hand$297.92M
Total Assets$3.842B
Net Assets$1.475B
Total Debt$1.797B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $650.97M | $479.11M | $555.96M | $638.91M | $634.69M | $470.18M | $558.03M | $623.62M | $608.69M | $476.71M | $558.83M | $622.24M | $601.52M | $470.13M | $511.49M | $605.07M | $561.39M | $413.12M | $462.94M | $509.69M | $475.77M | $343.3M | $404.67M | $447.68M | $426.99M | $315.44M | $342.9M | $400.57M | $370.6M | $284.7M | $333.29M | $381.5M | $393.76M | $284.71M | $359.37M | $376.32M | $366.12M | $278.66M | $302.4M | $332.66M | $297.5M | $252.13M | $277.41M | $328.99M | $284.96M | $223.78M | $291.53M | $284.81M | $266.25M | $189.89M | $228.81M | $252.65M | $227.04M | $159.12M | $164.74M | $164.66M | $154.04M | $116.8M | $123.6M | $134.82M | $119.81M | $95.38M | $103.87M | $132.14M | $130.79M | $97.19M | $104.53M | $138.19M | $127.81M | $108.62M | $137.83M | $178.93M | $176.8M | $144.85M | $173.01M | $210.46M | $221.24M | $191.78M | $214.18M | $256.47M | $259.97M | $221.6M | $211.52M | $221.78M | $204.8M | $153.34M | $149.8M | $163.11M | $150.29M | $122.26M | $121.32M | $134.64M | $144.09M | $117.4M | $119.09M | $116.08M | $128.78M | $111.37M | $112.75M | $130.3M | $117.42M | $150.62M | $105.3M | $99.77M | $115.07M | $95.3M | $108.4M | $117.8M | $97.2M | $80.9M | $84.9M | $91.8M | $79.8M | $65.4M | $69.9M | $83.4M | $78M | $53.7M | $59.1M | $65.5M | $61.1M | $44.7M | $55.7M | $67M | $55.1M | $43M | $45.6M | $55.4M | $50.4M | $36M | $43.6M | $43.6M | $43.6M |
Cost of Revenue | $489.72M | $372.78M | $395.05M | $439.19M | $449.09M | $365.56M | $380.21M | $419.78M | $421.82M | $357.03M | $378.21M | $413.22M | $425.53M | $334.74M | $352.72M | $410.83M | $410.52M | $313.94M | $324.36M | $354.35M | $349.26M | $273.47M | $291.29M | $324.84M | $324.69M | $251.53M | $249.7M | $291.55M | $295.27M | $228.12M | $252.86M | $283.57M | $302.12M | $223.34M | $264.81M | $279.56M | $280.06M | $217.16M | $215.02M | $241.45M | $225.55M | $194.77M | $208.54M | $284.69M | $223.87M | $180.26M | $212.38M | $209.75M | $209.85M | $160.37M | $178.96M | $193.17M | $180.44M | $142.52M | $133.48M | $132.17M | $131.15M | $101.89M | $111.13M | $126.1M | $115.43M | $97.62M | $96.03M | $118.59M | $114.36M | $98.98M | $96.22M | $117.77M | $108.07M | $95.24M | $117.15M | $152.5M | $161.71M | $137.15M | $140.79M | $159.37M | $162.01M | $139.14M | $153.76M | $162.03M | $170.17M | $155.78M | $153.14M | $157.48M | $155.71M | $116.14M | $116.05M | $122.33M | $116.36M | $98.72M | $98.31M | $109.77M | $119.75M | $99.94M | $91.92M | $95.42M | $99.66M | $90.59M | $90.54M | $106.77M | $104.35M | $130.78M | $84.47M | $63.05M | $78.97M | $49.68M | $58.5M | $60.6M | $56.8M | $47.6M | $49.5M | $52.9M | $48.9M | $44.6M | $45.6M | $51.3M | $49.6M | $37.1M | $38.1M | $41.5M | $42M | $33.1M | $36.1M | $47M | $38.2M | $31.4M | $32.7M | $40M | $38.2M | - | - | - | - |
Gross Profit | $161.25M | $106.33M | $160.91M | $199.71M | $185.6M | $104.61M | $177.81M | $203.84M | $186.87M | $119.68M | $180.63M | $209.02M | $176M | $135.39M | $158.77M | $194.24M | $150.87M | $99.18M | $138.59M | $155.34M | $126.51M | $69.83M | $113.38M | $122.85M | $102.3M | $63.91M | $93.2M | $109.02M | $75.33M | $56.58M | $80.42M | $97.93M | $91.63M | $61.38M | $94.57M | $96.75M | $86.06M | $61.5M | $87.38M | $91.21M | $71.96M | $57.36M | $68.87M | $44.29M | $61.1M | $43.52M | $79.15M | $75.06M | $56.4M | $29.53M | $49.85M | $59.48M | $46.6M | $16.6M | $31.26M | $32.49M | $22.9M | $14.92M | $12.47M | $8.72M | $4.37M | -$2.24M | $7.84M | $13.55M | $16.43M | -$1.79M | $8.31M | $20.41M | $19.73M | $13.37M | $20.68M | $26.43M | $15.09M | $7.7M | $32.21M | $51.09M | $59.23M | $52.64M | $60.42M | $94.44M | $89.8M | $65.83M | $58.38M | $64.3M | $49.09M | $37.2M | $33.75M | $40.78M | $33.93M | $23.55M | $23.01M | $24.87M | $24.34M | $17.47M | $27.17M | $20.66M | $29.12M | $20.78M | $22.21M | $23.53M | $13.08M | $19.84M | $20.83M | $36.73M | $36.1M | $45.61M | $49.9M | $57.2M | $40.4M | $33.3M | $35.4M | $38.9M | $30.9M | $20.8M | $24.3M | $32.1M | $28.4M | $16.6M | $21M | $24M | $19.1M | $11.6M | $19.6M | $20M | $16.9M | $11.6M | $12.9M | $15.4M | $12.2M | - | - | - | - |
| $20.2M | $23.07M | $24.01M | $21.32M | $20.78M | $19.6M | $20.82M | $17.88M | $15.65M | $17.34M | $14.2M | $16.58M | $11.68M | $15.69M | $12.5M | $13.63M | $11.82M | $13.82M | $12.85M | $10.67M | $9.47M | $9.29M | $11.33M | $11.11M | $17.79M | $16.9M | $13.79M | $13.46M | $21.25M | $10.04M | $9.41M | $9.92M | $8M | $11.82M | $9.88M | $8.93M | $8.92M | $5.98M | $8.74M | $8.33M | $8.76M | $10.38M | $7.14M | $8.79M | $8.56M | $5.77M | $8.88M | $6.53M | $6.36M | $6.03M | $6.4M | $5.74M | $5.01M | $7.78M | $6.49M | $5.85M | $5.69M | $7.15M | $4.34M | $4.36M | $4.2M | $4.61M | $3.94M | $4.42M | $3.7M | $3.57M | $3.17M | $4.85M | $4.29M | $2.79M | $5.14M | $4.92M | $4.06M | $4.36M | $4.3M | $5.75M | $4.35M | $5.31M | $5.62M | $5.13M | $4.28M | $5.47M | $3.84M | $3.96M | $3.1M | $2.87M | $2.81M | $2.72M | $1.88M | $3.28M | $2.05M | $2.47M | $1.47M | $1.46M | $1.42M | $1.38M | $1.4M | $1.7M | $1.29M | $1.32M | $1.17M | $1.17M | $1.16M | $1.18M | $1.18M | $1.18M | $1.2M | $1.2M | $1.1M | $1.4M | $1.2M | $900K | $900K | $1M | $900K | $900K | $900K | $1.5M | $1.1M | $700K | $700K | $600K | $600K | $600K | $600K | $600K | $600K | $500K | $600K | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $20.2M | $23.07M | $24.01M | $21.32M | $20.78M | $19.6M | $20.82M | $17.88M | $15.65M | $17.34M | $14.2M | $16.58M | $11.68M | $15.69M | $12.5M | $13.63M | $11.82M | $13.82M | $12.85M | $10.67M | $9.47M | $9.29M | $11.33M | $11.11M | $17.79M | $16.9M | $13.79M | $13.46M | $21.25M | $10.04M | $9.41M | $9.92M | $8M | $11.82M | $9.88M | $9.82M | $9.68M | $6.11M | $9.17M | $8.83M | $9.83M | $10.53M | $8.3M | $9.36M | $8.99M | $6.92M | $9.37M | $7.41M | $7.04M | $6.1M | $6.8M | $6.06M | $5.59M | $6.98M | $6.27M | $5.92M | $5.42M | $7.15M | $4.93M | $4.47M | $4.12M | $4.61M | $3.94M | $4.42M | $3.7M | $3.57M | $3.17M | $4.85M | $4.29M | $2.79M | $5.14M | $4.92M | $4.06M | $4.36M | $4.3M | $5.75M | $4.35M | $5.31M | $5.62M | $5.13M | $4.28M | $5.47M | $3.84M | $3.96M | $3.1M | $2.87M | $2.81M | $2.72M | $1.88M | $3.28M | $2.05M | $2.47M | $1.47M | $1.46M | $1.42M | $1.38M | $1.4M | $1.7M | $1.29M | $1.32M | $1.17M | $1.17M | $1.16M | $1.18M | $1.18M | $1.18M | $1.2M | $1.2M | $1.1M | $1.4M | $1.2M | $900K | $900K | $1M | $900K | $900K | $900K | $1.5M | $1.1M | $700K | $700K | $600K | $600K | $600K | $600K | $600K | $600K | $500K | $600K | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$887K | -$757K | -$131K | -$429K | -$504K | -$1.08M | -$158K | -$1.16M | -$572K | -$435K | -$1.15M | -$488K | -$883K | -$679K | -$68K | -$400K | -$317K | -$583K | $805K | $223K | -$66K | $270K | - | -$591K | -$115K | $79K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $141.04M | $83.25M | $136.9M | $178.4M | $164.82M | $85.02M | $157M | $185.97M | $171.22M | $102.34M | $166.43M | $192.44M | $164.32M | $119.71M | $146.27M | $180.61M | $139.05M | $85.36M | $125.74M | $144.67M | $117.04M | $60.54M | $102.05M | $111.74M | $84.51M | $47.01M | $79.41M | $95.56M | $54.08M | $46.54M | $71.01M | $88.01M | $83.63M | $49.56M | $84.68M | $86.93M | $76.38M | $55.52M | $78.21M | $82.88M | $63.2M | $46.99M | $61.72M | $35.5M | $52.54M | $37.75M | $70.27M | $68.53M | $50.04M | $23.49M | $43.45M | $53.74M | $41.59M | $8.82M | $24.77M | $26.64M | $17.21M | $8.12M | $8.13M | $4.36M | $176K | -$6.85M | $3.9M | $9.13M | $12.73M | -$5.36M | $5.14M | $15.56M | $15.44M | $10.58M | $15.54M | $21.52M | $11.04M | $3.34M | $27.91M | $45.35M | $54.88M | $47.33M | $54.8M | $89.31M | $85.52M | $60.36M | $54.54M | $60.34M | $45.99M | $34.32M | $30.94M | $38.06M | $32.05M | $20.27M | $20.96M | $22.4M | $22.87M | $16.01M | $25.75M | $19.28M | $27.72M | $19.08M | $20.92M | $22.21M | $11.9M | $9.11M | $19.67M | $30.92M | $34.91M | $39.84M | $43.3M | $51.6M | $35.1M | $27.7M | $29.9M | $34.3M | $26M | $15.8M | $19.5M | $27.3M | $23.4M | $11.4M | $16.7M | $19.7M | $15.1M | $7.8M | $15.6M | $15.9M | $12.6M | $7.3M | $8.7M | $11.3M | $7.9M | -$113.9M | $43.6M | $43.6M | $43.6M |
| -$9.36M | -$4.86M | -$7.65M | -$1.92M | -$6.96M | -$4.02M | -$2.69M | -$714K | -$285K | -$645K | $176K | $1.75M | -$8.87M | $3.26M | $4.66M | -$2.09M | -$2.87M | $4.85M | $6.11M | -$13.36M | $4.68M | $18.9M | $3.02M | -$2.07M | $45.42M | -$1.79M | -$23.25M | $2.81M | $786K | -$218.14M | $3.51M | $3.78M | $1.39M | -$830K | -$33.3M | $5.39M | $3.15M | -$1.34M | $5.48M | $6.49M | $4.08M | $5.34M | $6.48M | $7.34M | $3.34M | $6.95M | $7.6M | $6.05M | $5.75M | $6.27M | $5.38M | $4.95M | $2.92M | $1.94M | $2.53M | -$511K | $2.7M | $4.53M | -$7.65M | $3.38M | $863K | -$8M | $2.72M | $1.01M | $1.94M | $22.79M | $325K | -$620K | $1.76M | - | -$7.67M | $850K | -$105K | $8.55M | $9.74M | $9.16M | $6.07M | $4.73M | $7.49M | $10.89M | $5.9M | $8.06M | $5.7M | $6.88M | $5.42M | $5.56M | $7.57M | $8.79M | $4.09M | $3.04M | $7.21M | $7.22M | - | - | - | $7.46M | - | - | - | -$755K | $1.16M | - | - | - | $472K | - | $1.1M | $700K | $500K | -$600K | $600K | $800K | $800K | $700K | $1.3M | $400K | $100K | $400K | $500K | $300K | $200K | - | -$300K | $600K | -$100K | - | $400K | $800K | - | - | - | - | - | |
| Non-Operating Interest Income | $2.02M | $4.09M | $1.56M | $363K | $151K | $755K | $223K | $558K | $182K | $520K | $150K | $215K | $158K | $176K | $163K | $70K | $15K | $1K | $0 | $13K | $25K | $13K | $13K | $40K | $0 | $11K | $12K | $7K | $4K | $4K | $7K | $110K | $2K | $4K | $4K | $3K | $3K | $17K | $19K | $4K | $0 | $2K | $2K | $1K | $1K | $3.85M | $2K | $1K | $1K | $2K | $1K | $1K | $1K | $1K | $48K | $3K | $1K | $1K | $429K | $1K | $1K | -$332K | $2K | $2K | $2K | $14K | $4K | $6K | $17K | - | $141K | $52K | $26K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $14.96M | $15.78M | $15.27M | $9.73M | $11.87M | $10.82M | $9.28M | $11.27M | $10.87M | $10.21M | $10.28M | $10.42M | $12.4M | $10.51M | $9.1M | $8.65M | $7.35M | $5.98M | $5.65M | $12.28M | $7M | $8.48M | $9.37M | $12.6M | $14.04M | $9.91M | $9.56M | $10.14M | $8.85M | $7.64M | $7.3M | $6.93M | $6.63M | $6.05M | $6.66M | $7.46M | $7.49M | $6.89M | $6.22M | $5.66M | $3.9M | $3.76M | $4M | $4.34M | $4.49M | $3.54M | $4.1M | $3.9M | $4.05M | $4.06M | $4.48M | $4.8M | $4.96M | $4.68M | $3.88M | $3.55M | $3.77M | $3.29M | $4.64M | $4.56M | $4.59M | $4.44M | $4.4M | $4.44M | $4.45M | $4.51M | $5.62M | $5.49M | $5.65M | - | $7.69M | $8.06M | $8.02M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $3.59M | $6.84M | $6.06M | $7.44M | $4.76M | $6.05M | $6.37M | $10M | $10.4M | $9.04M | $10.3M | $11.95M | $3.37M | $13.59M | $13.59M | $6.49M | $4.46M | $10.84M | $11.76M | -$1.09M | $11.65M | $27.36M | $12.38M | $10.49M | $59.46M | $8.1M | -$13.71M | $12.94M | $9.63M | -$210.51M | $10.8M | $10.6M | $8.02M | $5.22M | -$26.64M | $12.84M | $10.63M | $5.54M | $11.67M | $12.15M | $7.98M | $9.09M | $10.48M | $11.68M | $7.83M | $6.64M | $11.7M | $9.95M | $9.8M | $10.33M | $9.86M | $9.75M | $7.88M | $6.61M | $6.37M | $3.04M | $6.47M | $7.81M | -$3.44M | $7.94M | $5.45M | -$3.22M | $7.12M | $5.45M | $6.39M | $27.29M | $5.94M | $4.86M | $7.39M | - | -$125K | $8.85M | $7.89M | $8.55M | $9.74M | $9.16M | $6.07M | $4.73M | $7.49M | $10.89M | $5.9M | $8.06M | $5.7M | $6.88M | $5.42M | $5.56M | $7.57M | $8.79M | $4.09M | $3.04M | $7.21M | $7.22M | - | - | - | $7.46M | - | - | - | -$755K | $1.16M | - | - | - | $472K | - | $1.1M | $700K | $500K | -$600K | $600K | $800K | $800K | $700K | $1.3M | $400K | $100K | $400K | $500K | $300K | $200K | - | -$300K | $600K | -$100K | - | $400K | $800K | - | - | - | - | - |
Income Before Tax | $131.69M | $78.4M | $129.25M | $176.47M | $157.86M | $81M | $154.3M | $185.25M | $170.93M | $101.7M | $166.6M | $194.19M | $155.45M | $122.96M | $150.93M | $178.52M | $136.18M | $90.21M | $131.85M | $131.32M | $121.72M | $79.44M | $105.07M | $109.67M | $129.93M | $45.22M | $56.16M | $98.37M | $54.86M | -$171.6M | $74.52M | $91.79M | $85.02M | $48.73M | $51.39M | $92.32M | $79.53M | $54.18M | $83.69M | $89.37M | $67.28M | $52.32M | $68.21M | $42.84M | $55.89M | $44.7M | $77.87M | $74.58M | $55.79M | $29.77M | $48.83M | $58.69M | $44.52M | $10.76M | $27.3M | $26.13M | $19.91M | $12.65M | $489K | $7.74M | $1.04M | -$14.85M | $6.62M | $10.32M | $14.67M | -$853K | $5.47M | $14.94M | $17.19M | $12.46M | $16.55M | $22.24M | $10.93M | $4.61M | $31.95M | $50.36M | $57.46M | $53.99M | $61.35M | $99.19M | $89.76M | $66.29M | $58.87M | $65.73M | $50.18M | $38.74M | $37.94M | $45.98M | $35.43M | $24.59M | $27.48M | $28.66M | $21.39M | $14.11M | $23.12M | $24.22M | $25.16M | $16.21M | $17.43M | $17.92M | $8.14M | $4.56M | $18.14M | $32.94M | $36.62M | $36.48M | $45.8M | $52.3M | $35.7M | $27.1M | $32M | $35M | $27M | $16.5M | $20.7M | $27.7M | $23.4M | $11.9M | $17.3M | $20M | $15.2M | $8.7M | $15.4M | $16.2M | $12M | $5.6M | $8.8M | $11.8M | $7.6M | - | - | - | - |
Income Tax | $29.56M | $18.24M | $26.35M | $39.09M | $34.5M | $14.52M | $34.73M | $41.73M | $37.09M | $24.6M | $37.47M | $43.64M | $34.6M | $22.61M | $33.74M | $39.53M | $31.17M | $15.9M | $29.37M | $29.19M | $26.39M | $13.43M | $23.88M | $19.8M | $32.84M | -$27.21M | $12.68M | $23.3M | $13.56M | -$43.8M | $16.8M | $19.19M | $18.68M | $11.72M | -$49.99M | $28.96M | $24.65M | $17.93M | $27.3M | $29.14M | $21.93M | $13.16M | $22.36M | $13.02M | $18.12M | -$2.1M | $25.84M | $24.26M | $18.08M | $7.15M | $17.21M | $18.79M | $14.42M | $2.92M | $9.32M | $8.17M | $5.94M | $3.64M | -$2.41M | $1.71M | $232K | -$4.04M | $1.12M | $691K | $4.14M | -$1.01M | $783K | $4.52M | $5.27M | $5.43M | $5.29M | $6.6M | $3.1M | $2.69M | $9.58M | $15.58M | $18.76M | $17.43M | $20.43M | $33.1M | $30.66M | $22.52M | $19.88M | $22.41M | $15.27M | $11.26M | $12.07M | $15.86M | $12.22M | $8.48M | $9.48M | $10.1M | $7.16M | $4.73M | $7.74M | $8.11M | $8.43M | $5.43M | $5.84M | $6.04M | $2.69M | $911K | $6.6M | $11.99M | $13.33M | $13.25M | $16.7M | $19.1M | $12.9M | $9.8M | $11.7M | $12.6M | $9.7M | $6.1M | $7.5M | $9.9M | $8.3M | $4.2M | $6.1M | $7M | $5.3M | $3.1M | $5.4M | $5.7M | $4.2M | $2M | $3.1M | $4.2M | $2.7M | - | - | - | - |
Net Income | $102.13M | $60.16M | $102.9M | $137.38M | $123.36M | $66.48M | $119.57M | $143.52M | $133.84M | $77.1M | $129.14M | $150.55M | $120.85M | $100.36M | $117.18M | $139M | $105.01M | $74.32M | $102.48M | $102.13M | $95.33M | $66.01M | $81.19M | $96.03M | $96.21M | $72.43M | -$114.63M | $71.79M | $41.3M | -$127.8M | $57.72M | $72.6M | $66.34M | $37.01M | $101.38M | $63.36M | $54.88M | $36.25M | $56.39M | $60.24M | $45.34M | $39.16M | $45.85M | $29.82M | $37.76M | $46.79M | $52.03M | $50.32M | $37.71M | $22.62M | $31.62M | $39.9M | $30.1M | $7.83M | $17.98M | $17.95M | $13.98M | $9M | $2.9M | $6.03M | $807K | -$10.8M | $5.5M | $9.63M | $10.53M | $152K | $4.68M | $10.42M | $11.92M | $7.03M | $11.26M | $15.65M | $7.83M | $1.91M | $22.38M | $34.78M | $38.7M | $36.56M | $40.92M | $66.1M | $59.09M | $43.77M | $38.99M | $43.32M | $34.91M | $27.49M | $25.87M | $30.12M | $23.21M | $16.11M | $18M | $18.56M | $14.22M | $9.39M | $15.38M | $16.11M | $16.74M | $10.78M | $11.59M | $11.88M | $5.46M | $3.65M | $11.54M | $20.95M | $23.29M | $23.23M | $29.1M | $33.2M | $22.8M | $17.3M | $20.3M | $22.4M | $17.3M | $10.4M | $13.2M | $17.8M | $15.1M | $7.7M | $11.2M | $13M | $9.9M | $5.6M | $10M | $10.5M | $7.8M | $3.6M | $5.7M | $7.6M | $4.9M | $2.4M | $2.6M | $2.6M | $2.6M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $102.13M | $60.16M | $102.9M | $137.38M | $123.36M | $66.48M | $119.57M | $143.52M | $133.84M | $77.1M | $129.14M | $150.55M | $120.85M | $100.36M | $117.18M | $139M | $105.01M | $74.32M | $102.48M | $102.13M | $95.33M | $66.01M | $81.19M | $96.03M | $96.21M | $72.43M | -$114.63M | $71.79M | $41.3M | -$127.8M | $57.72M | $72.6M | $66.34M | $37.01M | $101.38M | $63.36M | $54.88M | $36.25M | $56.39M | $60.24M | $45.34M | $39.16M | $45.85M | $29.82M | $37.76M | $46.79M | $52.03M | $50.32M | $37.71M | $22.62M | $31.62M | $39.9M | $30.1M | $7.83M | $17.98M | $17.95M | $13.98M | $9M | $2.9M | $6.03M | $807K | -$10.8M | $5.5M | $9.63M | $10.53M | $152K | $4.68M | $10.42M | $11.92M | $7.03M | $11.26M | $15.65M | $7.83M | $1.91M | $22.38M | $34.78M | $38.7M | $36.56M | $40.92M | $66.1M | $59.09M | $43.77M | $38.99M | $43.32M | $34.91M | $27.49M | $25.87M | $30.12M | $23.21M | $16.11M | $18M | $18.56M | $14.22M | $9.39M | $15.38M | $16.11M | $16.74M | $10.78M | $11.59M | $11.88M | $5.46M | $3.65M | $11.54M | $20.95M | $23.29M | $23.23M | $29.1M | $33.2M | $22.8M | $17.3M | $20.3M | $22.4M | $17.3M | $10.4M | $13.2M | $17.8M | $15.1M | $7.7M | $11.2M | $13M | $9.9M | $5.6M | $10M | $10.5M | $7.8M | $3.6M | $5.7M | $7.6M | $4.9M | $2.4M | $2.6M | $2.6M | $2.6M |
Shares Outstanding (Basic) | 30.94M | 31.3M | 31.82M | 32.3M | 32.62M | 33.03M | 33.32M | 33.43M | 33.73M | - | 34.47M | 35.06M | 35.27M | 35.72M | 36.34M | 37.14M | 37.98M | 38.87M | 40.05M | 41.22M | 42.03M | 41.82M | 41.49M | 41.45M | 41.41M | 41.34M | 41.31M | 41.57M | 43.87M | 45.28M | 46.28M | 47.22M | 47.69M | 48.17M | 48.22M | 48.05M | 48.12M | 48.02M | 47.88M | 47.81M | 48.01M | 48.56M | 49.19M | 49.83M | 49.77M | 49.67M | 49.66M | 49.59M | 49.5M | 49.37M | 49.29M | 49.01M | 48.96M | 48.77M | 48.33M | 44.75M | 44.67M | 44.31M | 44.21M | 44.2M | 44.18M | - | 43.89M | 43.86M | 43.83M | - | 43.75M | 43.63M | 43.58M | - | 43.52M | 43.48M | 43.42M | - | 44.02M | 46.73M | 47.95M | - | 48.35M | 49.58M | 50.34M | - | 52.56M | 53.25M | 54.32M | - | 54.94M | 55.22M | 55.9M | - | 56.01M | 55.39M | 55.22M | - | 55.11M | 55.38M | 55.45M | - | 55.06M | 55.06M | 55.07M | - | 55.03M | 55.17M | 55.78M | - | 57.04M | 57.96M | 59.02M | - | 60.96M | 63.46M | 64.14M | - | 66.07M | 65.99M | 66.68M | - | 65.95M | 66.17M | 67.57M | - | 69.84M | 68.55M | 68.89M | - | 68.47M | 69.16M | 70.07M | - | 70.98M | 70.98M | 70.98M |
Shares Outstanding (Diluted) | 31.09M | 31.48M | 32.01M | 32.47M | 32.81M | 33.26M | 33.61M | 33.72M | 33.99M | - | 34.75M | 35.34M | 35.53M | 36.01M | 36.61M | 37.37M | 38.22M | 39.21M | 40.46M | 41.59M | 42.44M | 42.26M | 41.83M | 41.65M | 41.56M | 41.55M | 41.31M | 41.83M | 44.15M | 45.28M | 46.5M | 47.56M | 48.14M | 48.65M | 48.76M | 48.5M | 48.66M | 48.47M | 48.3M | 48.23M | 48.52M | 49.05M | 49.77M | 50.47M | 50.45M | 50.36M | 50.41M | 50.43M | 50.29M | 50.19M | 50.16M | 49.86M | 49.81M | 49.64M | 49.25M | 45.35M | 45.08M | 44.76M | 44.4M | 44.33M | 44.71M | - | 44.2M | 44.17M | 44.22M | - | 44.09M | 44.01M | 44M | - | 43.83M | 43.84M | 43.89M | - | 44.6M | 47.34M | 48.59M | - | 49.01M | 50.22M | 51.16M | - | 53.24M | 54.01M | 54.97M | - | 55.59M | 55.85M | 56.52M | - | 56.55M | 55.83M | 55.53M | - | 55.35M | 55.66M | 55.98M | - | 55.36M | 55.38M | 55.35M | - | 55.22M | 55.34M | 55.93M | - | 57.28M | 58.3M | 59.02M | - | 61.58M | 64.06M | 64.94M | - | 66.07M | 66.82M | 66.68M | - | 65.95M | 66.17M | 67.57M | - | 69.84M | 68.55M | 68.89M | - | 68.47M | 69.16M | 70.07M | - | 70.98M | 70.98M | 70.98M |
EPS (Basic) | $3.30 | $1.92 | $3.23 | $4.25 | $3.78 | $2.01 | $3.59 | $4.29 | $3.97 | - | $3.75 | $4.29 | $3.43 | $2.81 | $3.23 | $3.74 | $2.76 | $1.91 | $2.56 | $2.48 | $2.27 | $1.58 | $1.96 | $2.32 | $2.32 | $1.75 | -$2.77 | $1.73 | $0.94 | -$2.82 | $1.25 | $1.54 | $1.39 | $0.77 | $2.10 | $1.32 | $1.14 | $0.75 | $1.18 | $1.26 | $0.94 | $0.81 | $0.93 | $0.60 | $0.76 | $0.94 | $1.05 | $1.01 | $0.76 | $0.46 | $0.64 | $0.81 | $0.61 | $0.16 | $0.37 | $0.40 | $0.31 | $0.20 | $0.07 | $0.14 | $0.07 | - | $0.13 | $0.22 | $0.24 | - | $0.11 | $0.28 | $0.27 | - | $0.26 | $0.36 | $0.18 | - | $0.51 | $0.74 | $0.81 | - | $0.85 | $1.33 | $1.17 | - | $0.74 | $0.81 | $0.64 | - | $0.47 | $0.55 | $0.42 | - | $0.32 | $0.34 | $0.26 | - | $0.28 | $0.29 | $0.30 | - | $0.21 | $0.22 | $0.10 | - | $0.21 | $0.38 | $0.42 | - | $0.51 | $0.57 | $0.39 | - | $0.33 | $0.35 | $0.27 | - | $0.20 | $0.27 | $0.23 | - | $0.17 | $0.20 | $0.15 | - | $0.14 | $0.15 | $0.11 | - | $0.083 | $0.11 | $0.07 | - | $0.037 | $0.037 | $0.037 |
EPS (Diluted) | $3.29 | $1.91 | $3.22 | $4.23 | $3.76 | $2 | $3.56 | $4.26 | $3.94 | - | $3.72 | $4.26 | $3.40 | $2.79 | $3.20 | $3.72 | $2.75 | $1.90 | $2.53 | $2.46 | $2.25 | $1.56 | $1.94 | $2.31 | $2.31 | $1.74 | -$2.77 | $1.72 | $0.94 | -$2.82 | $1.24 | $1.53 | $1.38 | $0.76 | $2.08 | $1.31 | $1.13 | $0.75 | $1.17 | $1.25 | $0.93 | $0.80 | $0.92 | $0.59 | $0.75 | $0.93 | $1.03 | $1 | $0.75 | $0.45 | $0.63 | $0.80 | $0.60 | $0.16 | $0.37 | $0.40 | $0.31 | $0.20 | $0.07 | $0.14 | $0.07 | - | $0.12 | $0.22 | $0.24 | - | $0.11 | $0.28 | $0.27 | - | $0.26 | $0.36 | $0.18 | - | $0.50 | $0.73 | $0.80 | - | $0.83 | $1.32 | $1.16 | - | $0.73 | $0.80 | $0.64 | - | $0.47 | $0.54 | $0.41 | - | $0.32 | $0.33 | $0.26 | - | $0.28 | $0.29 | $0.30 | - | $0.21 | $0.21 | $0.10 | - | $0.21 | $0.38 | $0.42 | - | $0.51 | $0.57 | $0.39 | - | $0.33 | $0.35 | $0.27 | - | $0.20 | $0.27 | $0.23 | - | $0.17 | $0.20 | $0.15 | - | $0.14 | $0.15 | $0.11 | - | $0.083 | $0.11 | $0.07 | - | $0.037 | $0.037 | $0.037 |
EBIT | $146.65M | $94.17M | $144.52M | $186.2M | $169.73M | $91.82M | $163.59M | $196.52M | $181.8M | $111.9M | $176.88M | $204.61M | $167.85M | $133.47M | $160.02M | $187.17M | $143.52M | $96.2M | $137.5M | $143.6M | $128.72M | $87.92M | $114.45M | $122.27M | $143.97M | $55.12M | $65.71M | $108.51M | $63.71M | -$163.96M | $81.82M | $98.72M | $91.66M | $54.78M | $58.05M | $99.78M | $87.02M | $61.07M | $89.91M | $95.03M | $71.18M | $56.08M | $72.21M | $47.18M | $60.37M | $48.24M | $81.97M | $78.48M | $59.84M | $33.83M | $53.31M | $63.48M | $49.47M | $15.43M | $31.19M | $29.68M | $23.68M | $15.93M | $5.13M | $12.3M | $5.63M | -$10.4M | $11.02M | $14.77M | $19.12M | $3.66M | $11.09M | $20.43M | $22.84M | $42.56M | $24.24M | $30.3M | $18.95M | $3.34M | $27.91M | $45.35M | $54.88M | $47.33M | $54.8M | $89.31M | $85.52M | $60.36M | $54.54M | $60.34M | $45.99M | $34.32M | $30.94M | $38.06M | $32.05M | $20.27M | $20.96M | $22.4M | $22.87M | $16.01M | $25.75M | $19.28M | $27.72M | $19.08M | $20.92M | $22.21M | $11.9M | $9.11M | $19.67M | $30.92M | $34.91M | $39.84M | $43.3M | $51.6M | $35.1M | $27.7M | $29.9M | $34.3M | $26M | $15.8M | $19.5M | $27.3M | $23.4M | $11.4M | $16.7M | $19.7M | $15.1M | $7.8M | $15.6M | $15.9M | $12.6M | $7.3M | $8.7M | $11.3M | $7.9M | -$113.9M | $43.6M | $43.6M | $43.6M |
EBITDA | $187.85M | $134.68M | $186.13M | $228.19M | $210.37M | $134.06M | $202.82M | $235.6M | $220.15M | $150.39M | $214.35M | $241.81M | $204.53M | $168.33M | $194.84M | $221.82M | $177.75M | $136.94M | $169.69M | $184.34M | $160.66M | $120.73M | $146.53M | $154.53M | $123.93M | $83.7M | $119.45M | $136.88M | $91.67M | $86.88M | $111.6M | $131.05M | $123.31M | $86.89M | $125.79M | $130.08M | $115.96M | $84.97M | $112.55M | $117.42M | $94.04M | $78.94M | $97.42M | $71.95M | $84.64M | $74.04M | $102.38M | $98.16M | $77.13M | $51.53M | $71M | $80.89M | $66.69M | $34.33M | $48.01M | $48.17M | $36.34M | $19.14M | $29.01M | $24.66M | $17.95M | $11.43M | $23.22M | $25.86M | $31.69M | $13.06M | $23.86M | $33.27M | $35.58M | $55.26M | $37.1M | $43.37M | $31.67M | $15.96M | $38.95M | $56.21M | $65.67M | $57.69M | $64.76M | $99.31M | $95.56M | $70.53M | $64.72M | $69.79M | $55.64M | $43.75M | $39.63M | $46.4M | $40.99M | $28.25M | $29.39M | $29.65M | $32.23M | $25.13M | $36.83M | $26.68M | $36.9M | $27.86M | $30M | $31.92M | $20.89M | $18.67M | $25.76M | $35.55M | $39.03M | $44.43M | $47.6M | $55.3M | $38.8M | $32.5M | $33.6M | $37.2M | $29.2M | $19.1M | $22.1M | $30.8M | $27.4M | $14.7M | $19.6M | $23M | $18.2M | $11M | $19.3M | $18.8M | $16.4M | $11M | $12M | $14.1M | $11.6M | -$113.9M | $43.6M | $43.6M | $43.6M |