Franklin Electric Co., Inc.(FELE:US)
Market Cap$4.428B
Key Metrics
Price$100.16
Revenue (TTM)$2.212B
Holders Revenue (TTM)$221.19M
Gross Profit (TTM)$785.77M
Earnings (TTM)$155.26M
EBITDA (TTM)$300.12M
Op. Margin (TTM)13%
Dividend Yield1.11%
Holders Yield5%
Cash on hand$80.4M
Total Assets$1.997B
Net Assets$1.345B
Total Debt$290.52M
Key Metrics
Price$100.16
Revenue (TTM)$2.212B
Holders Revenue (TTM)$221.19M
Gross Profit (TTM)$785.77M
Earnings (TTM)$155.26M
EBITDA (TTM)$300.12M
Op. Margin (TTM)13%
Dividend Yield1.11%
Holders Yield5%
Cash on hand$80.4M
Total Assets$1.997B
Net Assets$1.345B
Total Debt$290.52M
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 | Mar 31, 1990 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $622.88M | $500.44M | $506.86M | $581.71M | $587.43M | $455.25M | $485.75M | $531.44M | $543.26M | $460.9M | $472.97M | $538.43M | $569.18M | $484.55M | $489.43M | $551.67M | $551.14M | $451.47M | $432.52M | $459.02M | $437.28M | $333.05M | $321.11M | $351.19M | $308.28M | $266.75M | $320.11M | $348.42M | $355.34M | $290.72M | $316.66M | $341.87M | $343.97M | $295.63M | $288.2M | $311.11M | $305.35M | $220.25M | $239.59M | $239.76M | $252.08M | $218.43M | $219.28M | $232.49M | $247.43M | $225.73M | $253.84M | $278.05M | $284.47M | $231.42M | $229.65M | $249.84M | $263.44M | $222.52M | $205.17M | $237.56M | $246.7M | $201.92M | $187.24M | $224.39M | $224.12M | $185.33M | $174.97M | $188.41M | $190.42M | $159.99M | $144.91M | $166.01M | $165.28M | $149.8M | $152.11M | $215.82M | $201.7M | $176.01M | $153.74M | $165.26M | $152.53M | $130.5M | $118.65M | $156.17M | $162.67M | $101.74M | $114.55M | $119.04M | $123.54M | $82.43M | $107.62M | $110.34M | $106.14M | $80.21M | $96.2M | $99.69M | $93.84M | $69.78M | $96M | $97.13M | $93.68M | $68.07M | $87.39M | $86.76M | $82.86M | $65.9M | $89.63M | $85.17M | $84.88M | $66.05M | $78.8M | $81.8M | $74.6M | $58.01M | $73.3M | $75.2M | $67.9M | $56M | $77.6M | $85.6M | $75.9M | $64.2M | $85.5M | $79.4M | $73.1M | $62.8M | $74M | $66.2M | $76.4M | $59.8M | $66.3M | $60M | $64.8M | $50.4M | $52.1M | $56.5M | $55.6M | $42.2M | $49M | $51.4M | $53M | $45.2M | $42.9M | $48.4M | $48.7M | $44.1M | $42.2M | $46M | $47.8M | $43M |
Cost of Revenue | $392.28M | $325.47M | $335.36M | $373.01M | $375.61M | $291.34M | $321.51M | $341.78M | $343.46M | $297.32M | $312.96M | $352.18M | $380.7M | $322.29M | $323.21M | $361.08M | $361.85M | $306.14M | $287.33M | $295.9M | $285.04M | $217.5M | $209.7M | $226.89M | $201.16M | $176.44M | $218.85M | $230.79M | $235.62M | $201.21M | $212.32M | $228.9M | $227.89M | $196.65M | $193.62M | $207.27M | $202.6M | $144.44M | $158.57M | $154.29M | $161.4M | $144.19M | $150.17M | $155.69M | $167.22M | $154.24M | $176.08M | $188.9M | $185.07M | $153.31M | $153.64M | $162.87M | $168.85M | $148.58M | $136.7M | $154.98M | $162.36M | $135.65M | $126.39M | $150.67M | $146.9M | $124.8M | $118.85M | $128.97M | $125.78M | $109.39M | $99.67M | $115.76M | $116.12M | $106.6M | $107.83M | $149.35M | $136.98M | $124.55M | $111.12M | $117.31M | $109.22M | $91.57M | $72.88M | $102.81M | $108.9M | $66.31M | $73.95M | $78.72M | $82.12M | $56.96M | $71.62M | $74.28M | $71.63M | $56.59M | $64.73M | $68.92M | $64.9M | $49.96M | $65.07M | $67.57M | $67.08M | $50.22M | $54.59M | $61.73M | $59.7M | $48.79M | $62.91M | $61.73M | $58.72M | $46.35M | $53.2M | $56.3M | $51.2M | $40.85M | $48M | $52.2M | $45.9M | $39M | $50M | $60M | $54.2M | $45.9M | $58.6M | $57.2M | $51.7M | $45.7M | $52.6M | $51.7M | $53.9M | $44M | $45M | $43.8M | $46.3M | $36.7M | $35.7M | $41.5M | $41.2M | $30.6M | $35.2M | $37.7M | $38.2M | $33.2M | $31.7M | $35.7M | $35.5M | $32.3M | $32.3M | $34.5M | $34.5M | $31.9M |
Gross Profit | $230.61M | $174.97M | $171.49M | $208.7M | $211.83M | $163.9M | $164.24M | $189.66M | $199.8M | $163.58M | $160.01M | $186.25M | $188.48M | $162.27M | $166.22M | $190.6M | $189.29M | $145.33M | $145.19M | $163.12M | $152.24M | $115.55M | $111.4M | $124.3M | $107.12M | $90.32M | $101.26M | $117.62M | $119.72M | $89.51M | $104.34M | $112.97M | $116.08M | $98.98M | $94.57M | $103.84M | $102.75M | $75.82M | $81.02M | $85.47M | $90.68M | $74.24M | $69.12M | $76.79M | $80.21M | $71.49M | $77.75M | $89.15M | $99.39M | $78.11M | $76.01M | $86.97M | $94.59M | $73.94M | $68.47M | $82.58M | $84.34M | $66.27M | $60.85M | $73.72M | $77.22M | $60.53M | $56.12M | $59.44M | $64.64M | $50.6M | $45.24M | $50.24M | $49.16M | $43.2M | $44.28M | $66.47M | $64.72M | $51.46M | $42.62M | $47.96M | $43.31M | $38.93M | $45.77M | $53.37M | $53.77M | $35.43M | $40.59M | $40.32M | $41.42M | $25.48M | $36M | $36.06M | $34.51M | $23.62M | $31.47M | $30.77M | $28.94M | $19.82M | $30.93M | $29.55M | $26.6M | $17.85M | $32.8M | $25.04M | $23.16M | $17.11M | $26.73M | $23.44M | $26.16M | $19.7M | $25.6M | $25.5M | $23.4M | $17.17M | $25.3M | $23M | $22M | $17M | $27.6M | $25.6M | $21.7M | $18.3M | $26.9M | $22.2M | $21.4M | $17.1M | $21.4M | $14.5M | $22.5M | $15.8M | $21.3M | $16.2M | $18.5M | $13.7M | $16.4M | $15M | $14.4M | $11.6M | $13.8M | $13.7M | $14.8M | $12M | $11.2M | $12.7M | $13.2M | $11.8M | $9.9M | $11.5M | $13.3M | $11.1M |
| $132.09M | $123.01M | $119.59M | $123.47M | $123.52M | $119.64M | $117.85M | $116M | $120.65M | $115.64M | $108.83M | $107.69M | $107.43M | $109.54M | $109.72M | $109.37M | $108.31M | $104.67M | $97.74M | $106.45M | $100.49M | $81.6M | $76.71M | $75.47M | $72.31M | $75.62M | $71.87M | $74.5M | $75.78M | $76.3M | $74.98M | $72.48M | $74.97M | $76.28M | $69.41M | $70.85M | $68.23M | $57M | $55.54M | $55.37M | $57.95M | $52.35M | $45.09M | $47.72M | $56.28M | $55.16M | $60.09M | $55.64M | $59.97M | $52.02M | $52.35M | $48.42M | $53.19M | $50.07M | $47.37M | $49M | $46.77M | $45.35M | $44.41M | $44.84M | $43.93M | $44.15M | $42.27M | $39.6M | $43.12M | $35.89M | $30.73M | $33.82M | $34.63M | $34.45M | $34.53M | $38.88M | $38.27M | $36.31M | $30.3M | $28.19M | $31.81M | $29.46M | $24.27M | $27.79M | $27.63M | $20.44M | $20.13M | $19.07M | $19.98M | $16.27M | $17.01M | $16.88M | $16M | $14.98M | $15.54M | $14.93M | $14.77M | $13.87M | $15.59M | $13.96M | $13.43M | $11.66M | $12.11M | $12.27M | $11.81M | $11.34M | $12.62M | $11.25M | $10.78M | $10.31M | $11M | $10.6M | $10.6M | $9.76M | $10.4M | $10.7M | $11.2M | $9.7M | $12.3M | $13.9M | $11.5M | $11.5M | $13.5M | $11.4M | $10.8M | $10.2M | $10.4M | $9.9M | $10M | $10.4M | $9.3M | $7.7M | $8.5M | $7.7M | $8.6M | $8.2M | $7.5M | $6.7M | $7.1M | $6.5M | $7M | $6.5M | $6.7M | $5.9M | $6.3M | $6.6M | $5.9M | $5.5M | $6.2M | $5.9M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $132.09M | $123.01M | $119.59M | $123.47M | $123.52M | $119.64M | $117.85M | $116M | $120.65M | $115.64M | $108.83M | $107.69M | $107.43M | $109.54M | $109.72M | $109.37M | $108.31M | $104.67M | $97.74M | $106.45M | $100.49M | $81.6M | $76.71M | $75.47M | $72.31M | $75.62M | $71.87M | $74.5M | $75.78M | $76.3M | $74.98M | $72.48M | $74.97M | $76.28M | $69.41M | $70.85M | $68.23M | $57M | $55.54M | $55.37M | $57.95M | $52.35M | $45.09M | $47.72M | $56.28M | $55.16M | $60.09M | $55.64M | $59.97M | $52.02M | $52.35M | $48.42M | $53.19M | $50.07M | $47.37M | $49M | $46.77M | $45.35M | $44.41M | $44.84M | $43.93M | $44.15M | $42.27M | $39.6M | $43.12M | $35.89M | $30.73M | $33.82M | $34.63M | $34.45M | $34.53M | $38.88M | $38.27M | $36.31M | $30.3M | $28.19M | $31.81M | $29.46M | $24.27M | $27.79M | $27.63M | $20.44M | $20.13M | $19.07M | $19.98M | $16.27M | $17.01M | $16.88M | $16M | $14.98M | $15.54M | $14.93M | $14.77M | $13.87M | $15.59M | $13.96M | $13.43M | $11.66M | $12.11M | $12.27M | $11.81M | $11.34M | $12.62M | $11.25M | $10.78M | $10.31M | $11M | $10.6M | $10.6M | $9.76M | $10.4M | $10.7M | $11.2M | $9.7M | $12.3M | $13.9M | $11.5M | $11.5M | $13.5M | $11.4M | $10.8M | $10.2M | $10.4M | $9.9M | $10M | $10.4M | $9.3M | $7.7M | $8.5M | $7.7M | $8.6M | $8.2M | $7.5M | $6.7M | $7.1M | $6.5M | $7M | $6.5M | $6.7M | $5.9M | $6.3M | $6.6M | $5.9M | $5.5M | $6.2M | $5.9M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $98.52M | $51.96M | $51.9M | $85.23M | $88.31M | $44.26M | $46.39M | $73.67M | $79.15M | $47.94M | $51.18M | $78.57M | $81.05M | $52.73M | $56.49M | $81.23M | $80.98M | $40.66M | $47.45M | $56.67M | $51.75M | $33.94M | $34.69M | $48.83M | $34.81M | $14.69M | $29.39M | $43.12M | $43.94M | $13.21M | $29.36M | $40.48M | $41.11M | $22.71M | $25.16M | $32.99M | $34.52M | $18.82M | $25.49M | $30.1M | $32.72M | $21.89M | $24.03M | $29.07M | $23.93M | $16.33M | $17.66M | $33.52M | $39.42M | $26.1M | $23.67M | $38.56M | $41.4M | $23.88M | $21.1M | $33.58M | $37.57M | $20.93M | $16.44M | $28.88M | $33.28M | $16.38M | $13.86M | $19.84M | $21.52M | $14.72M | $14.51M | $16.43M | $14.53M | $8.75M | $9.75M | $27.59M | $26.44M | $15.15M | $12.32M | $19.77M | $11.51M | $9.47M | $21.5M | $25.57M | $26.14M | $14.99M | $20.46M | $21.25M | $21.44M | $9.21M | $18.99M | $19.18M | $18.51M | $8.64M | $15.93M | $15.84M | $14.17M | $5.95M | $15.34M | $15.6M | $13.17M | $6.19M | $20.69M | $12.77M | $11.35M | $5.77M | $10.87M | $9.67M | $12.81M | $6.88M | $13.1M | $12.5M | $10.9M | $5.68M | $12.2M | $10.9M | $9.2M | $5.5M | $13.5M | $9.7M | $8.2M | $5M | $11.5M | $8.6M | $8.4M | $4.8M | $9.1M | $5.1M | $7.5M | $2.9M | $9M | $7.4M | $8.8M | $4.9M | $6.9M | $5.7M | $5.8M | $3.8M | $5.7M | $6.2M | $6.8M | $4.5M | $3.6M | $5.8M | $5.9M | $4.2M | $3.1M | $5M | $6M | $4.1M |
| -$9.59M | -$6.18M | -$3.26M | -$61.7M | -$7.68M | -$2.41M | -$5.66M | -$1.79M | -$2.23M | -$5.62M | -$4.03M | -$5.65M | -$6.72M | -$4.91M | -$7.67M | -$8.88M | -$4.41M | -$3.18M | $4.24M | $193K | -$3.14M | -$1.4M | -$2.49M | -$2.17M | -$3.31M | -$1.35M | -$6.27M | -$609K | -$3.34M | -$2.6M | -$1.05M | -$4.81M | -$4.2M | -$3.19M | -$4.19M | -$2.68M | $2.64M | -$2.68M | -$3.73M | $1.58M | -$578K | -$3.36M | -$2.79M | -$2.39M | -$2.13M | $264K | -$18.39M | -$3.99M | -$1.61M | -$3.02M | -$5.83M | -$3.66M | -$3.43M | -$3.02M | -$2.66M | -$2.92M | -$2.33M | $10.72M | -$1.05M | -$2.48M | -$2.9M | -$1.43M | -$1M | -$2.24M | -$4.7M | -$6.41M | -$3.75M | -$3.51M | -$5.61M | -$2.9M | -$1.68M | -$1.5M | -$2.99M | -$2.43M | -$1.22M | $154K | $951K | -$693K | $291K | $502K | $534K | $400K | $490K | -$596K | -$358K | -$43K | -$1.89M | -$1.76M | -$1.55M | -$597K | -$108K | -$264K | $329K | $587K | $451K | -$266K | $1.29M | $18K | -$412K | $531K | -$305K | -$584K | $953K | -$3.85M | $9K | -$316K | $300K | $600K | $500K | $166K | $1M | $800K | $900K | $900K | $4.4M | $300K | $500K | $500K | $400K | $400K | $100K | $500K | $500K | $500K | $300K | $400K | $500K | $500K | $700K | $800K | -$400K | $1.9M | $1.5M | $600K | -$300K | $1.7M | $200K | $200K | $1M | $900K | $300K | $500K | $0 | $700K | $200K | $500K | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $3.52M | $2.31M | $2.54M | $3.5M | $2.81M | $1.8M | $1.34M | $1.56M | $1.98M | $1.45M | $1.48M | $2.98M | $4.18M | $3.15M | $4.03M | $3.07M | $2.93M | $1.49M | $1.36M | $1.38M | $1.37M | $1.09M | $1.13M | $1.13M | $1.13M | $1.23M | $1.57M | $2.04M | $2.3M | $2.34M | $2.36M | $2.44M | $2.61M | $2.43M | $2.27M | $2.3M | $2.24M | $3.51M | $2.1M | $1.98M | $2.22M | $2.43M | $2.32M | $2.6M | $2.41M | $2.71M | $2.7M | $2.74M | $2.51M | $2.78M | $2.79M | $2.67M | $2.56M | $2.59M | $2.89M | $2.37M | $2.36M | $2.59M | $2.97M | $2.92M | $2.41M | $2.21M | $2.95M | $2.25M | $2.28M | $2.21M | $2.3M | $2.47M | $2.4M | $2.37M | - | $2.68M | $2.78M | $2.62M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$6.07M | -$3.87M | -$717K | -$58.2M | -$4.88M | -$609K | -$4.32M | -$232K | -$252K | -$4.17M | -$2.55M | -$2.67M | -$2.54M | -$1.76M | -$3.63M | -$5.81M | -$1.48M | -$1.68M | $5.59M | $1.58M | -$1.77M | -$309K | -$1.36M | -$1.04M | -$2.18M | -$113K | -$4.7M | $1.43M | -$1.04M | -$258K | $1.31M | -$2.37M | -$1.59M | -$762K | -$1.92M | -$378K | $4.88M | $832K | -$1.63M | $3.56M | $1.64M | -$929K | -$464K | $216K | $273K | $2.97M | -$15.69M | -$1.24M | $904K | -$231K | -$3.05M | -$998K | -$874K | -$434K | $227K | -$554K | $36K | $13.31M | $1.93M | $435K | -$490K | $780K | $1.94M | $11K | -$2.42M | -$4.2M | -$1.45M | -$1.04M | -$3.21M | -$523K | -$1.68M | $1.18M | -$210K | $193K | -$1.22M | $154K | $951K | -$693K | $291K | $502K | $534K | $400K | $490K | -$596K | -$358K | -$43K | -$1.89M | -$1.76M | -$1.55M | -$597K | -$108K | -$264K | $329K | $587K | $451K | -$266K | $1.29M | $18K | -$412K | $531K | -$305K | -$584K | $953K | -$3.85M | $9K | -$316K | $300K | $600K | $500K | $166K | $1M | $800K | $900K | $900K | $4.4M | $300K | $500K | $500K | $400K | $400K | $100K | $500K | $500K | $500K | $300K | $400K | $500K | $500K | $700K | $800K | -$400K | $1.9M | $1.5M | $600K | -$300K | $1.7M | $200K | $200K | $1M | $900K | $300K | $500K | $0 | $700K | $200K | $500K |
Income Before Tax | $88.92M | $45.78M | $48.64M | $23.53M | $80.62M | $41.85M | $40.74M | $71.88M | $76.92M | $42.31M | $47.15M | $72.91M | $74.33M | $47.82M | $48.83M | $72.35M | $76.56M | $37.48M | $51.68M | $56.86M | $48.62M | $32.54M | $32.2M | $46.65M | $31.5M | $13.35M | $23.12M | $42.51M | $40.6M | $10.61M | $28.31M | $35.67M | $36.91M | $19.52M | $20.97M | $30.32M | $37.16M | $16.14M | $21.76M | $31.67M | $32.15M | $18.54M | $21.24M | $26.68M | $21.8M | $16.59M | -$726K | $29.53M | $37.82M | $23.08M | $17.83M | $34.89M | $37.97M | $20.85M | $18.44M | $30.66M | $35.24M | $31.65M | $15.39M | $26.4M | $30.39M | $14.96M | $12.85M | $17.6M | $16.82M | $8.31M | $11.21M | $12.92M | $8.91M | $5.85M | $5.19M | $26.09M | $23.45M | $12.72M | $8.65M | $17.64M | $10.26M | $7.57M | $20.78M | $246.98M | $25.6M | $15.2M | $20.74M | $20.46M | $20.9M | $8.99M | $16.98M | $17.26M | $16.87M | $7.94M | $15.69M | $15.26M | $14.18M | $6.2M | $15.5M | $14.96M | $14.14M | $5.87M | $14.83M | $13.02M | $10.67M | $4.86M | $11.56M | $5.54M | $12.53M | $6.28M | $13M | $12.7M | $11.1M | $5.52M | $12.8M | $11.4M | $9.8M | $6.1M | $17.3M | $9.6M | $8.4M | $5.2M | $11.5M | $8.7M | $8.3M | $4.9M | $9.2M | $5.1M | $7.3M | $2.6M | $8.7M | $7.3M | $9.1M | $5M | $5.6M | $7M | $6.6M | $3.8M | $4.6M | $7.1M | $6.5M | $4.5M | $4.3M | $6.1M | $5.7M | $4.2M | $2.7M | $5.3M | $5.6M | $4.2M |
Income Tax | $22.82M | $11.08M | $9.09M | $6.33M | $20.06M | $10.48M | $6.44M | $16.98M | $17.59M | $9.22M | $8.32M | $14.75M | $14.17M | $10.25M | $8.87M | $13.38M | $16.8M | $7.37M | $10.69M | $10.41M | $9.25M | $4.38M | $5.21M | $8.08M | $6.7M | $2.56M | $3.13M | $8.44M | $7.79M | $1.48M | $3.97M | $5.74M | $6.88M | -$1.7M | $13.1M | $5.77M | $6.92M | $204K | $3.96M | $7.93M | $7.96M | $4.96M | $4.99M | $5.66M | $5.36M | -$3.38M | -$3.89M | $6.73M | $10.36M | $5.66M | $4.48M | $9.6M | $9.53M | $5.24M | $5.11M | $8.65M | $10M | $8.49M | $3.88M | $7.1M | $8.38M | $4.05M | $4.13M | $5.02M | $5.37M | $757K | $3.37M | $4.09M | $2.91M | $1.8M | $1.77M | $8.71M | $8M | $4.44M | $3.18M | $5.96M | $3.62M | $2.67M | $6.94M | $8.75M | $9.16M | $5.49M | $7.33M | $7.21M | $7.36M | $3.18M | $6.02M | $6.13M | $5.99M | $2.82M | $5.12M | $4.75M | $4.81M | $2.17M | $5.61M | $5.34M | $5.14M | $2.19M | $5.5M | $4.83M | $4.06M | $1.85M | $4.47M | $2.09M | $4.75M | $2.37M | $4.8M | $4.6M | $4.1M | $2.04M | $4.7M | $4.4M | $3.8M | $2.4M | $6.4M | $3.5M | $3.1M | $2M | $3.7M | $3.1M | $3.2M | $1.9M | $3.2M | $1.8M | $2.8M | $1M | $3.5M | $2.8M | $3.4M | $1.7M | $1.7M | $2.2M | $1.8M | $1.2M | $1.8M | $2.9M | $2.6M | $1.7M | $1.5M | $2.2M | $2.1M | $1.5M | $700K | $2M | $2.2M | $1.6M |
Net Income | $66.1M | $34.7M | $39.55M | $17.2M | $60.56M | $31.37M | $34.29M | $54.89M | $59.33M | $33.09M | $38.83M | $58.17M | $60.16M | $37.58M | $39.96M | $58.97M | $59.76M | $30.12M | $41M | $46.45M | $39.36M | $28.16M | $26.99M | $38.58M | $24.8M | $10.79M | $19.99M | $34.08M | $32.81M | $9.13M | $24.33M | $29.93M | $30.04M | $21.22M | $7.87M | $24.55M | $30.24M | $15.93M | $17.8M | $23.75M | $24.19M | $13.58M | $16.25M | $21.03M | $16.44M | $19.98M | $3.17M | $22.81M | $27.46M | $17.42M | $13.35M | $25.3M | $28.44M | $15.62M | $13.33M | $22.01M | $25.24M | $23.16M | $11.51M | $19.3M | $22.01M | $10.9M | $8.72M | $12.59M | $11.45M | $7.55M | $7.84M | $8.82M | $6.01M | $4.05M | $3.42M | $17.38M | $15.45M | $8.28M | $5.46M | $11.68M | $6.64M | $4.9M | $14.07M | $16.78M | $16.44M | $9.7M | $13.41M | $13.25M | $13.55M | $5.81M | $10.95M | $11.13M | $10.88M | $5.12M | $10.57M | $10.51M | $9.37M | $4.03M | $9.89M | $9.63M | $9.01M | $3.68M | $9.33M | $8.19M | $6.61M | $3.02M | $7.1M | $3.44M | $7.79M | $3.9M | $8.2M | $8.1M | $7M | $3.48M | $8.1M | $7M | $6M | $3.7M | $10.9M | $6.1M | $5.3M | $3.2M | $7.8M | $5.6M | $5.1M | $3M | $6M | $3.3M | $4.5M | $1.6M | $5.2M | $4.5M | $5.7M | $3.3M | $3.9M | $4.8M | $4.8M | $3.6M | $2.9M | $4.2M | $3.9M | $2.6M | $2.8M | $3.9M | $3.6M | $2.7M | $2M | $3.3M | $3.4M | $2.6M |
Minority Interests | -$359K | -$365K | -$303K | -$466K | -$423K | -$412K | -$637K | -$298K | -$232K | -$133K | -$281K | -$370K | -$560K | -$251K | -$378K | -$348K | -$399K | -$354K | -$328K | -$282K | -$222K | -$283K | -$194K | -$203K | -$151K | -$149K | -$210K | -$168K | -$67K | -$71K | -$131K | $74K | $458K | -$41K | $204K | -$78K | -$335K | -$204K | -$159K | -$83K | -$205K | -$123K | -$90K | -$201K | -$274K | -$181K | -$66K | -$132K | -$384K | -$464K | -$41K | -$236K | -$304K | -$159K | -$184K | -$140K | -$435K | -$115K | $33K | -$77K | -$357K | -$223K | -$211K | -$253K | -$316K | -$224K | -$159K | -$190K | -$184K | -$204K | - | -$121K | -$168K | -$131K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $300K | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $300K | $100K | $300K | $100K | $200K | $100K | $200K | $200K | $200K | $100K | $200K | $200K | $200K | $100K | $100K | $200K | - | $100K | - | $300K | - | - | - | - | $200K | - | - | $200K | $200K | $100K | $200K | $200K | $200K | $200K | $100K | $200K | $0 | $200K | $300K | $300K | $500K | $600K | $600K | $400K | $200K | $300K | $300K | $600K | $500K | $300K | $300K | $300K | $300K | $200K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $65.44M | $34.23M | $38.95M | $16.64M | $59.94M | $30.86M | $33.46M | $54.4M | $58.9M | $32.86M | $38.35M | $57.6M | $59.4M | $37.23M | $39.48M | $58.42M | $59.36M | $29.67M | $40.67M | $45.87M | $39.14M | $27.88M | $26.79M | $38.37M | $24.45M | $10.64M | $19.78M | $33.71M | $32.55M | $8.96M | $24M | $29.81M | $30.3M | $20.97M | $7.97M | $24.27M | $29.91M | $15.53M | $17.34M | $23.36M | $23.48M | $12.86M | $15.56M | $20.43M | $15.96M | $19.5M | $2.8M | $22.07M | $26.57M | $16.66M | $13.01M | $24.76M | $27.84M | $15.26M | $13.15M | $21.87M | $24.81M | $23.05M | $11.55M | $19.22M | $21.65M | $10.68M | $8.51M | $12.33M | $11.14M | $7.33M | $7.68M | $8.63M | $5.82M | $3.85M | $3.42M | $17.26M | $15.28M | $8.15M | $5.46M | $11.68M | $6.64M | $4.9M | $14.07M | $16.78M | $16.44M | $9.7M | $13.41M | $13.25M | $13.55M | $5.81M | $10.95M | $11.13M | $10.88M | $5.12M | $10.57M | $10.51M | $9.37M | $4.03M | $9.89M | $9.63M | $9.01M | $3.68M | $9.33M | $8.19M | $6.61M | $3.02M | $7.1M | $3.44M | $7.79M | $3.9M | $8.2M | $8.1M | $7M | $3.48M | $8.1M | $7M | $6M | $3.7M | $10.9M | $6.1M | $5.3M | $3.2M | $7.8M | $5.6M | $5.1M | $3M | $6M | $3.3M | $4.5M | $1.6M | $5.2M | $4.5M | $5.7M | $3.3M | $3.9M | $4.8M | $4.8M | $3.6M | $2.9M | $4.2M | $3.9M | $2.9M | $2.8M | $3.9M | $3.6M | $2.7M | $2M | $3.3M | $3.4M | $2.6M |
Shares Outstanding (Basic) | 44.42M | 44.58M | 44.6M | 45.24M | 45.56M | 46.21M | 46.1M | 45.88M | 46M | 46.1M | 46.44M | 46.2M | 46.2M | 46.2M | 46.56M | 46.53M | 46.74M | 46.51M | 46.74M | 46.64M | 46.6M | 46.47M | 46.2M | 46.8M | 46.13M | 46.27M | 47.08M | 46.45M | 46.78M | 47.66M | 46.54M | 46.88M | 46.92M | 47.05M | 47.48M | 47.06M | 46.73M | 47.67M | 47.68M | 46.4M | 47.02M | 48.06M | 47.53M | 47.33M | 48.98M | 48.28M | 51.7M | 49.29M | 48.35M | 48.45M | 49.28M | 48.19M | 47.69M | 48.3M | 47.8M | 47.02M | 46.81M | 46.56M | - | 46.38M | 46.44M | 46.53M | - | 46.41M | 46.54M | 46.31M | - | 46.2M | 46.15M | 46M | - | 46M | 45.8M | 46M | - | 45.82M | 45.79M | 46.64M | - | 45.98M | 45.67M | 45.2M | - | 44.9M | 44.41M | 44.2M | - | 43.65M | 43.51M | 43.81M | - | 43.35M | 43.07M | 43.06M | - | 43.27M | 43.4M | 42.79M | - | 43.69M | 44.09M | 43.87M | - | 43.71M | 43.25M | 43.39M | - | 43.49M | 44.44M | 44.42M | - | 45.9M | 47.06M | 46.98M | - | 50.83M | 50.48M | 52.24M | - | 53.33M | 53.68M | 53.33M | - | 52.8M | 52.17M | 51.2M | - | 52.17M | 52.41M | 51.67M | - | 51.83M | 51.83M | 51.32M | - | 51.61M | 61.18M | 53.33M | - | 50.2M | 51.56M | 52.41M | - | 50M | 48.78M | 50.37M |
Shares Outstanding (Diluted) | 45.03M | 44.58M | 45.11M | 45.24M | 45.91M | 46.21M | 46.74M | 46.66M | 46.6M | 46.7M | 47.01M | 46.9M | 46.9M | 46.9M | 47M | 47M | 46.9M | 47.1M | 47.84M | 47M | 47.1M | 46.9M | 46.8M | 46.8M | 46.5M | 46.8M | 47.08M | 46.7M | 46.78M | 47.66M | 46.8M | 47.2M | 47M | 47.1M | 47.48M | 47.06M | 46.73M | 47.67M | 47.68M | 46.9M | 47.02M | 48.06M | 47.53M | 47.33M | 48.98M | 48.28M | 51.7M | 49.29M | 48.35M | 48.45M | 49.28M | 48.2M | 48.1M | 48.3M | 48M | 47.8M | 47.8M | 47.8M | - | 47.33M | 47.43M | 47.49M | - | 47.05M | 47.17M | 46.87M | - | 46.84M | 46.57M | 46.2M | - | 46.6M | 46.4M | 46.6M | - | 46.74M | 47.43M | 46.64M | - | 46.62M | 46.98M | 46.2M | - | 46.48M | 45.92M | 46.4M | - | 46.38M | 45.33M | 45.66M | - | 45.22M | 45.15M | 44.92M | - | 45.31M | 45.6M | 45.52M | - | 45.51M | 45.61M | 45.52M | - | 45.14M | 45.13M | 45.26M | - | 46.29M | 47.06M | 47.32M | - | 49.12M | 50.53M | 51.03M | - | 50.83M | 50.48M | 52.24M | - | 53.33M | 53.68M | 53.33M | - | 52.8M | 52.17M | 51.2M | - | 52.17M | 52.41M | 51.67M | - | 51.83M | 51.83M | 51.32M | - | 51.61M | 61.18M | 53.33M | - | 50.2M | 51.56M | 52.41M | - | 50M | 48.78M | 50.37M |
EPS (Basic) | $1.48 | $0.77 | $0.88 | $0.37 | $1.32 | $0.67 | $0.73 | $1.19 | $1.28 | $0.71 | $0.83 | $1.25 | $1.29 | $0.81 | $0.85 | $1.26 | $1.27 | $0.64 | $0.87 | $0.99 | $0.84 | $0.60 | $0.58 | $0.82 | $0.53 | $0.23 | $0.42 | $0.73 | $0.70 | $0.19 | $0.52 | $0.64 | $0.65 | $0.45 | $0.17 | $0.52 | $0.64 | $0.33 | $0.37 | $0.51 | $0.51 | $0.28 | $0.34 | $0.44 | $0.33 | $0.41 | $0.06 | $0.46 | $0.56 | $0.35 | $0.27 | $0.52 | $0.59 | $0.32 | $0.28 | $0.47 | $0.53 | $0.50 | - | $0.41 | $0.46 | $0.23 | - | $0.27 | $0.24 | $0.16 | - | $0.19 | $0.13 | $0.085 | - | $0.38 | $0.34 | $0.18 | - | $0.26 | $0.15 | $0.11 | - | $0.37 | $0.36 | $0.22 | - | $0.30 | $0.31 | $0.13 | - | $0.26 | $0.25 | $0.12 | - | $0.24 | $0.22 | $0.093 | - | $0.22 | $0.21 | $0.085 | - | $0.19 | $0.15 | $0.069 | - | $0.079 | $0.18 | $0.09 | - | $0.19 | $0.16 | $0.079 | - | $0.15 | $0.13 | $0.079 | - | $0.12 | $0.11 | $0.061 | - | $0.11 | $0.095 | $0.056 | - | $0.063 | $0.086 | $0.031 | - | $0.086 | $0.11 | $0.06 | - | $0.089 | $0.089 | $0.066 | - | $0.078 | $0.064 | $0.041 | - | $0.064 | $0.056 | $0.036 | - | $0.05 | $0.051 | $0.034 |
EPS (Diluted) | $1.46 | $0.77 | $0.87 | $0.37 | $1.31 | $0.67 | $0.72 | $1.17 | $1.26 | $0.70 | $0.82 | $1.23 | $1.27 | $0.79 | $0.84 | $1.24 | $1.26 | $0.63 | $0.85 | $0.98 | $0.83 | $0.59 | $0.57 | $0.82 | $0.52 | $0.23 | $0.42 | $0.72 | $0.70 | $0.19 | $0.51 | $0.63 | $0.64 | $0.45 | $0.17 | $0.52 | $0.64 | $0.33 | $0.37 | $0.50 | $0.50 | $0.28 | $0.33 | $0.43 | $0.33 | $0.41 | $0.06 | $0.46 | $0.55 | $0.35 | $0.27 | $0.51 | $0.58 | $0.32 | $0.28 | $0.46 | $0.52 | $0.48 | - | $0.40 | $0.46 | $0.23 | - | $0.26 | $0.24 | $0.16 | - | $0.19 | $0.13 | $0.085 | - | $0.37 | $0.33 | $0.18 | - | $0.25 | $0.14 | $0.11 | - | $0.36 | $0.35 | $0.21 | - | $0.29 | $0.30 | $0.13 | - | $0.24 | $0.24 | $0.11 | - | $0.23 | $0.21 | $0.09 | - | $0.21 | $0.20 | $0.08 | - | $0.18 | $0.15 | $0.066 | - | $0.076 | $0.17 | $0.086 | - | $0.18 | $0.15 | $0.074 | - | $0.14 | $0.12 | $0.073 | - | $0.12 | $0.11 | $0.061 | - | $0.11 | $0.095 | $0.056 | - | $0.063 | $0.086 | $0.031 | - | $0.086 | $0.11 | $0.06 | - | $0.089 | $0.089 | $0.066 | - | $0.078 | $0.064 | $0.041 | - | $0.064 | $0.056 | $0.036 | - | $0.05 | $0.051 | $0.034 |
EBIT | $92.45M | $48.09M | $51.18M | $27.03M | $83.43M | $43.65M | $42.07M | $73.43M | $78.9M | $43.76M | $48.63M | $75.9M | $78.51M | $50.97M | $52.86M | $75.42M | $79.49M | $38.98M | $53.04M | $58.25M | $49.98M | $33.63M | $33.33M | $47.78M | $32.63M | $14.58M | $24.69M | $44.55M | $42.89M | $12.95M | $30.67M | $38.11M | $39.52M | $21.95M | $23.24M | $32.61M | $39.41M | $19.65M | $23.86M | $33.66M | $34.37M | $20.96M | $23.56M | $29.29M | $24.2M | $19.3M | $1.97M | $32.28M | $40.33M | $25.87M | $20.62M | $37.56M | $40.53M | $23.44M | $21.33M | $33.03M | $37.61M | $34.23M | $18.37M | $29.31M | $32.79M | $17.16M | $15.8M | $19.85M | $19.1M | $10.52M | $13.51M | $15.39M | $11.31M | $8.22M | $9.75M | $28.78M | $26.23M | $15.34M | $12.32M | $19.77M | $11.51M | $9.47M | $21.5M | $25.57M | $26.14M | $14.99M | $20.46M | $21.25M | $21.44M | $9.21M | $18.99M | $19.18M | $18.51M | $8.64M | $15.93M | $15.84M | $14.17M | $5.95M | $15.34M | $15.6M | $13.17M | $6.19M | $20.69M | $12.77M | $11.35M | $5.77M | $10.87M | $9.67M | $12.81M | $6.88M | $13.1M | $12.5M | $10.9M | $5.68M | $12.2M | $10.9M | $9.2M | $5.5M | $13.5M | $9.7M | $8.2M | $5M | $11.5M | $8.6M | $8.4M | $4.8M | $9.1M | $5.1M | $7.5M | $2.9M | $9M | $7.4M | $8.8M | $4.9M | $6.9M | $5.7M | $5.8M | $3.8M | $5.7M | $6.2M | $6.8M | $4.5M | $3.6M | $5.8M | $5.9M | $4.2M | $3.1M | $5M | $6M | $4.1M |
EBITDA | $117.23M | $68.11M | $68.91M | $45.87M | $103.91M | $59.54M | $61.27M | $87.62M | $93.23M | $62.43M | $65.69M | $92.17M | $95.65M | $65.98M | $69.39M | $92.53M | $92.26M | $52.36M | $65.7M | $70.96M | $62.29M | $43.42M | $44.53M | $57.29M | $43.2M | $23.69M | $38.55M | $52.23M | $52.73M | $22.71M | $38.52M | $49.45M | $50.86M | $32.4M | $35.33M | $43.44M | $49.52M | $28.42M | $32.47M | $40.66M | $42.98M | $30.61M | $33.54M | $39.45M | $34.52M | $28.19M | $26.88M | $43.49M | $49.62M | $35.27M | $32.8M | $46.78M | $49.28M | $31.69M | $44.86M | $40.6M | $44.75M | $40.62M | $22.46M | $35.43M | $40.17M | $22.22M | $19.26M | $25.76M | $27.86M | $21.1M | $21.56M | $22.64M | $20.94M | $14.9M | $17.25M | $33.62M | $32.53M | $21.38M | $19.17M | $24.37M | $15.8M | $14.9M | $25.54M | $30.28M | $29.98M | $18.67M | $23.36M | $25.65M | $25.64M | $13.19M | $24.36M | $24.84M | $23.94M | $13.12M | $19.46M | $19.68M | $17.27M | $8.69M | $17.92M | $19.14M | $15.27M | $9.36M | $23.85M | $15.59M | $15.09M | $9.49M | $13.15M | $16.03M | $15.37M | $9.71M | $14.3M | $14.3M | $12.3M | $7.24M | $13.9M | $11.5M | $9.9M | $6.4M | $10.9M | $11.4M | $9.7M | $6.3M | $13M | $10.4M | $10.5M | $6.4M | $10.5M | $6.6M | $12.2M | $5M | $11.5M | $8M | $9.3M | $5.2M | $8.2M | $4.9M | $5.4M | $4.3M | $7M | $5.5M | $7.6M | $5.3M | $3.5M | $5.9M | $6.7M | $4.7M | $4M | $5.3M | $6.9M | $4.7M |