F5 Networks Inc(FFIV:US)
Market Cap$25.119B
Key Metrics
Price$442.03
Revenue (TTM)$3.309B
Holders Revenue (TTM)$626.12M
Gross Profit (TTM)$2.709B
Earnings (TTM)$726.51M
EBITDA (TTM)$937.08M
Op. Margin (TTM)24.96%
Dividend Yield-
Holders Yield2.49%
Cash on hand$1.606B
Total Assets$6.829B
Net Assets$3.856B
Total Debt$252.38M
Key Metrics
Price$442.03
Revenue (TTM)$3.309B
Holders Revenue (TTM)$626.12M
Gross Profit (TTM)$2.709B
Earnings (TTM)$726.51M
EBITDA (TTM)$937.08M
Op. Margin (TTM)24.96%
Dividend Yield-
Holders Yield2.49%
Cash on hand$1.606B
Total Assets$6.829B
Net Assets$3.856B
Total Debt$252.38M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $865.08M | $811.7M | $822.47M | $810.09M | $780.37M | $731.12M | $766.49M | $746.67M | $695.5M | $681.35M | $692.6M | $706.97M | $702.64M | $703.18M | $700.38M | $700.03M | $674.49M | $634.22M | $687.1M | $682M | $651.52M | $645.29M | $624.62M | $614.82M | $583.25M | $583.45M | $569.31M | $590.39M | $563.39M | $544.9M | $543.77M | $562.71M | $542.2M | $533.3M | $523.19M | $538M | $517.84M | $518.25M | $515.96M | $525.35M | $496.52M | $483.68M | $489.49M | $501.3M | $483.59M | $472.14M | $462.79M | $465.27M | $440.29M | $420.04M | $406.45M | $395.33M | $370.3M | $350.23M | $365.45M | $362.56M | $352.63M | $339.62M | $322.43M | $314.62M | $290.71M | $277.57M | $268.93M | $254.27M | $230.47M | $206.07M | $191.16M | $175.13M | $158.23M | $154.15M | $165.57M | $171.26M | $165.59M | $159.14M | $154.18M | $145.61M | $132.43M | $127.61M | $120.03M | $111.72M | $100.13M | $94.12M | $88.09M | $80.61M | $73.06M | $67.73M | $60.01M | $50.22M | $44.24M | $40.65M | $36.08M | $31.63M | $29.19M | $28.02M | $27.06M | $27.08M | $27.07M | $27.1M | $27.03M | $26.57M | $29M | $27.07M | $24.73M | $36.65M | $29.22M | $23.6M | $19.2M | $13.7M | $7.6M | $3.2M | $3.2M |
Cost of Revenue | $153.56M | $150.9M | $151.79M | $143.88M | $148.63M | $140.96M | $140.51M | $143.72M | $136.43M | $141.11M | $136.39M | $140.96M | $141.68M | $155.65M | $155.01M | $147.46M | $130.73M | $126.36M | $135.07M | $128.68M | $120.9M | $128.59M | $114.98M | $111.97M | $106.04M | $101.24M | $88.64M | $90.92M | $90.77M | $88.18M | $86.71M | $93.44M | $91.01M | $89.65M | $87.39M | $90.54M | $89.77M | $87.91M | $85.26M | $84.95M | $84.34M | $82.23M | $85.68M | $84.66M | $85.66M | $82.6M | $79.35M | $81.95M | $79.46M | $75.66M | $72.88M | $66.94M | $64.92M | $60.3M | $60.89M | $62.68M | $60.29M | $57.59M | $55.61M | $55.92M | $52.45M | $50.67M | $48.96M | $46.83M | $44.58M | $41.42M | $39.13M | $36.46M | $33.67M | $36.58M | $36.02M | $38.91M | $38.18M | $36.69M | $35.24M | $33.35M | $29.64M | $28.82M | $26.52M | $24.78M | $22.52M | $21.29M | $19.57M | $18.46M | $17.06M | $15.73M | $13.91M | $11.54M | $10.1M | $9.43M | $8.31M | $7.43M | $6.78M | $6.48M | $6.22M | $6.41M | $7.59M | $7.83M | $8.66M | $7.33M | $10.61M | $15.4M | $10.58M | $10.99M | $7.59M | $6.32M | $5.3M | $2.9M | $2.1M | - | - |
Gross Profit | $711.51M | $660.8M | $670.68M | $666.21M | $631.74M | $590.16M | $625.98M | $602.95M | $559.07M | $540.24M | $556.21M | $566.01M | $560.96M | $547.52M | $545.37M | $552.57M | $543.76M | $507.87M | $552.03M | $553.32M | $530.61M | $516.7M | $509.64M | $502.85M | $477.21M | $482.21M | $480.66M | $499.47M | $472.63M | $456.72M | $457.06M | $469.27M | $451.19M | $443.66M | $435.8M | $447.46M | $428.07M | $430.34M | $430.7M | $440.4M | $412.18M | $401.45M | $403.8M | $416.64M | $397.93M | $389.55M | $383.45M | $383.31M | $360.82M | $344.38M | $333.57M | $328.39M | $305.39M | $289.93M | $304.57M | $299.88M | $292.35M | $282.03M | $266.83M | $258.7M | $238.27M | $226.9M | $219.97M | $207.45M | $185.9M | $164.65M | $152.03M | $138.67M | $124.57M | $117.57M | $129.55M | $132.35M | $127.41M | $122.45M | $118.95M | $112.26M | $102.79M | $98.79M | $93.51M | $86.94M | $77.61M | $72.83M | $68.52M | $62.15M | $56M | $52M | $46.1M | $38.68M | $34.14M | $31.22M | $27.77M | $24.21M | $22.41M | $21.54M | $20.84M | $20.67M | $19.48M | $19.27M | $18.37M | $19.24M | $18.39M | $11.67M | $14.15M | $25.66M | $21.63M | $17.28M | $13.9M | $10.8M | $5.5M | - | - |
| $498.28M | $482.1M | $456.54M | $446.39M | $435.43M | $431.27M | $409.58M | $411.93M | $395.89M | $400.19M | $383.22M | $394.27M | $400.74M | $441.48M | $445.42M | $445.04M | $436.29M | $433.22M | $429.97M | $426.96M | $434.2M | $463.2M | $391.89M | $404.24M | $389.59M | $398.51M | $350.53M | $384.76M | $369.89M | $313.92M | $298.84M | $297.25M | $299.24M | $300.3M | $293.81M | $285.38M | $288.92M | $291.95M | $293.24M | $277.14M | $273.84M | $277.57M | $272.85M | $269.04M | $257.8M | $256.69M | $251.13M | $235.83M | $234.74M | $233.52M | $224.44M | $200.81M | $201.31M | $197.45M | $195.48M | $188.04M | $182.35M | $177.35M | $167.04M | $159.36M | $150M | $143.69M | $140.12M | $131.14M | $125.77M | $114.79M | $108.32M | $98.53M | $93.26M | $89.97M | $102.35M | $101.46M | $100.22M | $98.96M | $95.94M | $79.29M | $75.01M | $73.13M | $66.41M | $63.38M | $55.06M | $50.59M | $46.74M | $41.63M | $37.12M | $34.53M | $31.62M | $28.82M | $27.23M | $25.68M | $23.75M | $22.16M | $21.2M | $20.85M | $20.5M | $20.8M | $21.09M | $21.1M | $20.62M | $23M | $19.69M | $21.28M | $23.22M | $22.47M | $16.22M | $12.96M | $9.4M | $8M | $6.5M | - | - | |
| Research and Development | $164.66M | $151.04M | $141.16M | $136.39M | $136.35M | $136.56M | $130.52M | $123.95M | $124.39M | $122.21M | $119.58M | $127.83M | $128.77M | $141.36M | $142.32M | $138.52M | $138.74M | $135.84M | $130.27M | $124.7M | $133.28M | $140.45M | $114.19M | $120.3M | $115.99M | $109.03M | $96.01M | $102.81M | $116.89M | $96.31M | $92.04M | $95.08M | $94.06M | $91.06M | $85.89M | $85.48M | $88.6M | $89.23M | $87.05M | $83.75M | $83.04M | $86.29M | $81.15M | $77.67M | $74.34M | $74.52M | $70.06M | $65.4M | $67.03M | $67.23M | $64.13M | $54.46M | $54.08M | $52.53M | $48.54M | $47.73M | $46.99M | $43.57M | $39.12M | $36.55M | $35.25M | $34.51M | $32.61M | $31.57M | $30.89M | $29.13M | $26.72M | $25.52M | $25.07M | $25.98M | $27.1M | $26.37M | $26.28M | $26.42M | $24.33M | $19.93M | $17.48M | $17.09M | $14.54M | $13.9M | $12.52M | $12.28M | $10.48M | $9.04M | $7.58M | $7.79M | $6.97M | $6.76M | $6.25M | $5.9M | $5.44M | $5.16M | $4.81M | $4.89M | $4.4M | $4.31M | $4.79M | $4.75M | $4.14M | $3.9M | $4.24M | $4.65M | $4.95M | $6.07M | $3.42M | $2.76M | $2.2M | $1.8M | $1.5M | - | - |
| Selling, General, and Administrative | $333.62M | $331.06M | $315.38M | $310M | $299.08M | $294.71M | $279.06M | $287.98M | $271.5M | $277.98M | $263.65M | $266.44M | $271.98M | $300.11M | $303.1M | $306.52M | $297.55M | $297.38M | $299.7M | $302.26M | $300.92M | $322.75M | $277.7M | $283.94M | $273.6M | $289.49M | $254.52M | $281.94M | $252.99M | $217.61M | $206.8M | $202.17M | $205.18M | $209.25M | $207.92M | $199.9M | $200.32M | $202.71M | $206.19M | $193.39M | $190.8M | $191.27M | $191.71M | $191.38M | $183.46M | $182.17M | $181.07M | $170.43M | $167.72M | $166.29M | $160.3M | $146.35M | $147.23M | $144.92M | $146.94M | $140.31M | $135.36M | $133.78M | $127.92M | $122.81M | $114.76M | $109.18M | $107.51M | $99.57M | $94.88M | $85.66M | $81.6M | $73.01M | $68.19M | $63.99M | $75.24M | $75.09M | $73.94M | $72.54M | $71.6M | $59.36M | $57.53M | $56.04M | $51.87M | $49.48M | $42.54M | $38.31M | $36.26M | $32.59M | $29.54M | $26.74M | $24.65M | $22.06M | $20.98M | $19.78M | $18.3M | $17.01M | $16.39M | $15.96M | $16.11M | $16.49M | $16.31M | $16.35M | $16.49M | $19.1M | $15.45M | $17.13M | $18.28M | $16.4M | $12.8M | $10.2M | $7.2M | $6.2M | $5M | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$502K | - | - | - | - | - | - | - | - | - |
Operating Income | $213.24M | $178.7M | $214.14M | $219.82M | $196.32M | $158.9M | $216.4M | $191.03M | $163.18M | $140.05M | $172.99M | $171.74M | $160.22M | $106.05M | $99.95M | $107.53M | $107.46M | $74.65M | $122.06M | $126.36M | $96.41M | $53.5M | $117.75M | $98.61M | $87.62M | $83.7M | $130.14M | $114.71M | $102.74M | $142.79M | $158.22M | $172.02M | $151.95M | $143.36M | $142M | $162.08M | $139.15M | $138.39M | $137.45M | $163.26M | $138.34M | $123.88M | $130.95M | $147.6M | $140.13M | $132.86M | $132.32M | $147.48M | $126.08M | $110.86M | $109.13M | $125.18M | $104.08M | $92.48M | $109.08M | $111.83M | $110M | $104.68M | $99.79M | $99.33M | $88.26M | $83.21M | $79.86M | $76.3M | $60.13M | $49.86M | $43.71M | $40.15M | $31.31M | $27.6M | $27.2M | $25.62M | $27.19M | $23.5M | $23.01M | $32.97M | $27.78M | $25.66M | $27.09M | $23.56M | $22.56M | $22.24M | $21.78M | $20.52M | $18.88M | $17.47M | $14.48M | $9.85M | $6.92M | $5.55M | $4.02M | $2.04M | $1.2M | $687K | $268K | -$222K | -$1.72M | -$1.94M | -$2.39M | -$3.97M | -$1.54M | -$11.71M | -$10.73M | $1.72M | $4.3M | $3.33M | $3.6M | $1.9M | -$1.7M | $3.2M | $3.2M |
| $12.96M | $10.51M | $8.78M | -$4.75M | $16.71M | $12.3M | -$7.36M | $12.49M | $8.44M | $5.88M | $1.41M | $3.09M | -$53.75M | $2.74M | -$4.04M | -$7.81M | -$6.22M | -$1.93M | -$10.34M | -$2.87M | -$2.16M | -$1.38M | -$683K | -$1.09M | $141K | -$141K | -$2.58M | $3.4M | $4.72M | $7.43M | $7.1M | -$12.76M | $2.26M | $2.79M | $2.15M | -$8.22M | $2.59M | $1.44M | $2.64M | -$362K | $1.51M | -$8.82M | $1.14M | $1.87M | $720K | $3.27M | $2.59M | $2.32M | $1.19M | $23K | $246K | $732K | $2.87M | $2.12M | $1.55M | $909K | $1.71M | $1.43M | $1.86M | $4.09M | $1.89M | $1.57M | $2.55M | $68K | $3.56M | $2.29M | $1.71M | $1.68M | $3.03M | -$2.19M | $2.88M | -$1.76M | $3.72M | $5.59M | $6.13M | -$6.65M | $7.18M | $7.23M | $6.43M | $5.83M | $4.76M | $3.88M | $2.97M | $2.93M | $2.12M | $1.64M | $1.39M | $891K | $848K | $808K | $184K | -$375K | $352K | $312K | $462K | -$148K | -$2.48M | $273K | $505K | $627K | $562K | $1.21M | -$634K | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $12.96M | $10.51M | $8.78M | -$4.75M | $16.71M | $12.3M | -$7.36M | $12.49M | $8.44M | $5.88M | $1.41M | $3.09M | -$53.75M | $2.74M | -$4.04M | -$7.81M | -$6.22M | -$1.93M | -$10.34M | -$2.87M | -$2.16M | -$1.38M | -$683K | -$1.09M | $141K | -$141K | -$2.58M | $3.4M | $4.72M | $7.43M | $7.1M | -$12.76M | $2.26M | $2.79M | $2.15M | -$8.22M | $2.59M | $1.44M | $2.64M | -$362K | $1.51M | -$8.82M | $1.14M | $1.87M | $720K | $3.27M | $2.59M | $2.32M | $1.19M | $23K | $246K | $732K | $2.87M | $2.12M | $1.55M | $909K | $1.71M | $1.43M | $1.86M | $4.09M | $1.89M | $1.57M | $2.55M | $68K | $3.56M | $2.29M | $1.71M | $1.68M | $3.03M | -$2.19M | $2.88M | -$1.76M | $3.72M | $5.59M | $6.13M | -$6.65M | $7.18M | $7.23M | $6.43M | $5.83M | $4.76M | $3.88M | $2.97M | $2.93M | $2.12M | $1.64M | $1.39M | $891K | $848K | $808K | $184K | -$375K | $352K | $312K | $462K | -$148K | -$2.48M | $273K | $505K | $627K | $562K | $1.21M | -$634K | - | - | - | - | - | - | - | - |
Income Before Tax | $226.2M | $189.22M | $222.92M | $215.07M | $213.02M | $171.2M | $209.04M | $203.51M | $171.62M | $145.93M | $174.4M | $174.83M | $106.47M | $108.78M | $95.91M | $99.72M | $101.24M | $72.71M | $111.72M | $123.5M | $94.25M | $52.12M | $117.07M | $97.52M | $87.76M | $83.56M | $127.56M | $118.11M | $107.46M | $150.23M | $165.31M | $159.26M | $154.21M | $146.15M | $144.14M | $153.86M | $141.73M | $139.83M | $140.1M | $162.9M | $139.84M | $115.07M | $132.08M | $149.46M | $140.85M | $136.12M | $134.91M | $149.8M | $127.27M | $110.89M | $109.38M | $125.91M | $106.95M | $94.59M | $110.63M | $112.74M | $111.71M | $106.11M | $101.65M | $103.42M | $90.15M | $84.78M | $82.4M | $76.37M | $63.69M | $52.15M | $45.42M | $41.83M | $34.33M | $25.41M | $30.08M | $29.13M | $30.9M | $29.09M | $29.14M | $26.32M | $34.95M | $32.89M | $33.53M | $29.39M | $27.31M | $26.12M | $24.75M | $23.45M | $21M | $19.12M | $15.86M | $10.74M | $7.76M | $6.36M | $4.2M | $1.66M | $1.55M | $999K | $730K | -$370K | -$4.2M | -$1.67M | -$1.88M | -$3.34M | -$982K | -$11M | -$11.37M | $2.21M | $5.15M | - | - | - | - | - | - |
Income Tax | $17.99M | $41.46M | $42.87M | $24.58M | $23.11M | $25.67M | $42.6M | $38.22M | $27.54M | $26.91M | $36.02M | $22.69M | $17.49M | $27.35M | $23.51M | $10.37M | $18.22M | $16.48M | $18.16M | $12.78M | $4.65M | $8.88M | $29.39M | $19.86M | $17.89M | $22.18M | $29.03M | $23.27M | $21.56M | $34.14M | $34.41M | $26.38M | $31.47M | $36.51M | $55.71M | $18.12M | $44.07M | $46.69M | $45.88M | $53.97M | $48.05M | $39.65M | $42.37M | $52.43M | $47.68M | $50.39M | $45.83M | $55.78M | $47.8M | $41.25M | $41.33M | $49.68M | $38.77M | $31.18M | $41.14M | $45.03M | $39.38M | $37.47M | $35.16M | $35.81M | $27.6M | $29.21M | $26.74M | $28.14M | $23.2M | $19.01M | $16.14M | $13.48M | $11.56M | $6.42M | $8.66M | $9.43M | $11.77M | $11.34M | $11.39M | $13.44M | $13.15M | $12.93M | $11.17M | $11.63M | $10.35M | $10.05M | $9.53M | $7.8M | $8.31M | $7M | $5.87M | -$5.04M | $347K | $400K | $398K | $307K | $152K | $184K | $210K | $53K | $146K | $101K | $189K | $8.16M | $629K | -$2.26M | -$2.44M | $797K | $1.31M | - | - | - | - | - | - |
Net Income | $208.21M | $147.76M | $180.05M | $190.49M | $189.91M | $145.53M | $166.45M | $165.3M | $144.08M | $119.02M | $138.38M | $152.13M | $88.98M | $81.44M | $72.4M | $89.35M | $83.02M | $56.24M | $93.56M | $110.72M | $89.6M | $43.24M | $87.68M | $77.66M | $69.87M | $61.38M | $98.53M | $94.84M | $85.91M | $116.09M | $130.91M | $132.88M | $122.74M | $109.64M | $88.43M | $135.74M | $97.66M | $93.14M | $94.22M | $108.94M | $91.79M | $75.42M | $89.72M | $97.04M | $93.17M | $85.73M | $89.08M | $94.02M | $79.47M | $69.64M | $68.05M | $76.23M | $68.18M | $63.41M | $69.49M | $67.72M | $72.34M | $68.64M | $66.49M | $67.61M | $62.55M | $55.58M | $55.66M | $48.24M | $40.5M | $33.14M | $29.28M | $28.35M | $22.78M | $18.99M | $21.42M | $19.7M | $19.13M | $17.75M | $17.75M | $12.88M | $21.81M | $19.96M | $22.35M | $17.75M | $16.97M | $16.07M | $15.22M | $15.65M | $12.69M | $12.11M | $9.99M | $15.78M | $7.42M | $5.96M | $3.8M | $1.35M | $1.4M | $815K | $520K | -$423K | -$4.35M | -$1.77M | -$2.07M | -$11.51M | -$1.61M | -$8.74M | -$8.93M | $1.42M | $3.85M | $4.15M | $4.2M | $2.4M | -$1.5M | -$2.6M | -$2.6M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $208.21M | $147.76M | $180.05M | $190.49M | $189.91M | $145.53M | $166.45M | $165.3M | $144.08M | $119.02M | $138.38M | $152.13M | $88.98M | $81.44M | $72.4M | $89.35M | $83.02M | $56.24M | $93.56M | $110.72M | $89.6M | $43.24M | $87.68M | $77.66M | $69.87M | $61.38M | $98.53M | $94.84M | $85.91M | $116.09M | $130.91M | $132.88M | $122.74M | $109.64M | $88.43M | $135.74M | $97.66M | $93.14M | $94.22M | $108.94M | $91.79M | $75.42M | $89.72M | $97.04M | $93.17M | $85.73M | $89.08M | $94.02M | $79.47M | $69.64M | $68.05M | $76.23M | $68.18M | $63.41M | $69.49M | $67.72M | $72.34M | $68.64M | $66.49M | $67.61M | $62.55M | $55.58M | $55.66M | $48.24M | $40.5M | $33.14M | $29.28M | $28.35M | $22.78M | $18.99M | $21.42M | $19.7M | $19.13M | $17.75M | $17.75M | $12.88M | $21.81M | $19.96M | $22.35M | $17.75M | $16.97M | $16.07M | $15.22M | $15.65M | $12.69M | $12.11M | $9.99M | $15.78M | $7.42M | $5.96M | $3.8M | $1.35M | $1.4M | $815K | $520K | -$423K | -$4.35M | -$1.77M | -$2.07M | -$11.51M | -$1.61M | -$8.74M | -$8.93M | $1.42M | $3.85M | $4.15M | $4.2M | $2.4M | -$1.5M | -$2.6M | -$2.6M |
Shares Outstanding (Basic) | 56.73M | 56.71M | 57.65M | 57.65M | 57.77M | 57.89M | 58.31M | 58.38M | 58.58M | 58.79M | 59.12M | 59.25M | 59.98M | 60.33M | 60.1M | 59.75M | 59.97M | 60.57M | 60.81M | 60.53M | 60.19M | 60.67M | 61.44M | 61.15M | 60.98M | 60.87M | 60.65M | 60.28M | 59.98M | 59.69M | 60.22M | 60.46M | 60.97M | 61.42M | 62.2M | 63.09M | 63.94M | 64.48M | 65.2M | 65.77M | 66.85M | 67.55M | 69.55M | 70.68M | 71.51M | 72.24M | 73.35M | 73.82M | 74.81M | 75.51M | 77.44M | 78.35M | 78.52M | 78.6M | 78.79M | 78.98M | 79.14M | 79.16M | 79.27M | - | 80.87M | 80.81M | 80.64M | - | 79.86M | 79.39M | 78.91M | - | 78.6M | 78.93M | 79.34M | - | 81.1M | 82.97M | 84.85M | - | 83.61M | 165.67M | 82.06M | - | 81.11M | 80.24M | 78.33M | - | 75.84M | 73.81M | 71.15M | - | 68.76M | 67.54M | 60.32M | - | 53.28M | 52.33M | 51.77M | - | 51.07M | 50.41M | 49.77M | - | 44.39M | 43.83M | 43.35M | - | 42.71M | 42.4M | 40.85M | - | 40M | 25.37M | 25.37M |
Shares Outstanding (Diluted) | 57.55M | 57.3M | 58.16M | 58.42M | 58.49M | 58.76M | 59.06M | 59.06M | 59.15M | 59.58M | 59.65M | 59.7M | 60.31M | 60.69M | 60.39M | 60.13M | 60.46M | 61.41M | 61.88M | 61.61M | 61.35M | 62.16M | 62.28M | 61.64M | 61.42M | 61.08M | 60.82M | 60.45M | 60.2M | 60.03M | 60.65M | 61.07M | 61.63M | 62.06M | 62.55M | 63.45M | 64.36M | 65.03M | 65.65M | 66.26M | 67.24M | 67.8M | 69.88M | 71.1M | 71.96M | 72.71M | 73.86M | 74.37M | 75.37M | 76.24M | 77.82M | 78.67M | 78.86M | 79.11M | 79.28M | 79.43M | 79.66M | 79.78M | 79.82M | - | 81.5M | 81.62M | 81.65M | - | 81.03M | 80.74M | 80.33M | - | 79.61M | 79.57M | 80M | - | 81.95M | 83.81M | 86.14M | - | 85.31M | 169.56M | 84.64M | - | 83.32M | 83.25M | 81.61M | - | 78.87M | 77.84M | 75.64M | - | 73.94M | 73.89M | 66.24M | - | 56.93M | 54.99M | 53.87M | - | 51.07M | 50.41M | 49.77M | - | 44.39M | 43.83M | 43.35M | - | 46.01M | 46.21M | 46.12M | - | 40M | 25.37M | 25.37M |
EPS (Basic) | $3.67 | $2.61 | $3.12 | $3.30 | $3.29 | $2.51 | $2.85 | $2.83 | $2.46 | $2.02 | $2.34 | $2.57 | $1.48 | $1.35 | $1.20 | $1.50 | $1.38 | $0.93 | $1.54 | $1.83 | $1.49 | $0.71 | $1.43 | $1.27 | $1.15 | $1.01 | $1.62 | $1.57 | $1.43 | $1.94 | $2.17 | $2.20 | $2.01 | $1.79 | $1.42 | $2.15 | $1.53 | $1.44 | $1.45 | $1.66 | $1.37 | $1.12 | $1.29 | $1.37 | $1.30 | $1.19 | $1.21 | $1.27 | $1.06 | $0.92 | $0.88 | $0.97 | $0.87 | $0.81 | $0.88 | $0.86 | $0.91 | $0.87 | $0.84 | - | $0.77 | $0.69 | $0.69 | - | $0.51 | $0.42 | $0.37 | - | $0.29 | $0.24 | $0.27 | - | $0.24 | $0.21 | $0.21 | - | $0.26 | $0.12 | $0.27 | - | $0.21 | $0.20 | $0.20 | - | $0.17 | $0.17 | $0.14 | - | $0.11 | $0.09 | $0.065 | - | $0.025 | $0.015 | $0.01 | - | -$0.085 | -$0.035 | -$0.04 | - | -$0.035 | -$0.20 | -$0.21 | - | $0.09 | $0.10 | $0.11 | - | -$0.038 | -$0.10 | -$0.10 |
EPS (Diluted) | $3.62 | $2.58 | $3.10 | $3.26 | $3.25 | $2.48 | $2.82 | $2.80 | $2.44 | $2 | $2.32 | $2.55 | $1.48 | $1.34 | $1.20 | $1.49 | $1.37 | $0.92 | $1.51 | $1.80 | $1.46 | $0.70 | $1.41 | $1.26 | $1.14 | $1 | $1.62 | $1.57 | $1.43 | $1.93 | $2.16 | $2.18 | $1.99 | $1.77 | $1.41 | $2.14 | $1.52 | $1.43 | $1.44 | $1.64 | $1.37 | $1.11 | $1.28 | $1.36 | $1.29 | $1.18 | $1.21 | $1.26 | $1.05 | $0.91 | $0.87 | $0.97 | $0.86 | $0.80 | $0.88 | $0.85 | $0.91 | $0.86 | $0.83 | - | $0.77 | $0.68 | $0.68 | - | $0.50 | $0.41 | $0.36 | - | $0.29 | $0.24 | $0.27 | - | $0.23 | $0.21 | $0.21 | - | $0.26 | $0.12 | $0.27 | - | $0.21 | $0.20 | $0.19 | - | $0.16 | $0.16 | $0.13 | - | $0.10 | $0.08 | $0.055 | - | $0.025 | $0.015 | $0.01 | - | -$0.085 | -$0.035 | -$0.04 | - | -$0.035 | -$0.20 | -$0.21 | - | $0.085 | $0.09 | $0.09 | - | -$0.038 | -$0.10 | -$0.10 |
EBIT | $213.24M | $178.7M | $214.14M | $219.82M | $196.32M | $158.9M | $216.4M | $191.03M | $163.18M | $140.05M | $172.99M | $171.74M | $160.22M | $106.05M | $99.95M | $107.53M | $107.46M | $74.65M | $122.06M | $126.36M | $96.41M | $53.5M | $117.75M | $98.61M | $87.62M | $83.7M | $130.14M | $114.71M | $102.74M | $142.79M | $158.22M | $172.02M | $151.95M | $143.36M | $142M | $162.08M | $139.15M | $138.39M | $137.45M | $163.26M | $138.34M | $123.88M | $130.95M | $147.6M | $140.13M | $132.86M | $132.32M | $147.48M | $126.08M | $110.86M | $109.13M | $125.18M | $104.08M | $92.48M | $109.08M | $111.83M | $110M | $104.68M | $99.79M | $99.33M | $88.26M | $83.21M | $79.86M | $76.3M | $60.13M | $49.86M | $43.71M | $40.15M | $31.31M | $27.6M | $27.2M | $25.62M | $27.19M | $23.5M | $23.01M | $32.97M | $27.78M | $25.66M | $27.09M | $23.56M | $22.56M | $22.24M | $21.78M | $20.52M | $18.88M | $17.47M | $14.48M | $9.85M | $6.92M | $5.55M | $4.02M | $2.04M | $1.2M | $687K | $268K | -$222K | -$1.72M | -$1.94M | -$2.39M | -$3.97M | -$1.54M | -$11.71M | -$10.73M | $1.72M | $4.3M | $3.33M | $3.6M | $1.9M | -$1.7M | $3.2M | $3.2M |
EBITDA | $236.64M | $202.96M | $238.71M | $258.77M | $218.79M | $181.37M | $250.39M | $213.95M | $190.05M | $168.16M | $210.73M | $201.27M | $245.22M | $133.39M | $136.16M | $134.74M | $136.06M | $104.19M | $160.23M | $156.8M | $125.21M | $82.03M | $145.41M | $125.13M | $113.85M | $107.83M | $156.91M | $136.58M | $121.14M | $157.04M | $172.22M | $187.43M | $165.99M | $158.23M | $157.18M | $190.87M | $154.47M | $153.64M | $152.34M | $178.39M | $152.25M | $146.91M | $144.71M | $160.96M | $153.1M | $146.07M | $145.36M | $159.55M | $137.46M | $122.11M | $120.57M | $135.48M | $113.87M | $102.46M | $119.02M | $121.08M | $120.05M | $113.79M | $105.61M | $100.42M | $91.55M | $86.93M | $82.56M | $82.15M | $62.4M | $53.66M | $48M | $44.44M | $34.52M | $37.51M | $30.8M | $33.64M | $29.51M | $23.75M | $22.37M | $44.16M | $24.51M | $22.23M | $24.27M | $21.33M | $20.77M | $20.99M | $21.21M | $19.53M | $18.36M | $17.51M | $14.67M | $10.75M | $7.31M | $5.89M | $5.02M | $3.7M | $2.11M | $1.66M | $1.22M | $1.4M | $2.28M | -$707K | -$1.32M | -$2.79M | -$497K | -$10.02M | -$8.44M | $3.19M | $5.41M | $4.32M | $4.5M | $2.8M | -$1M | $3.2M | $3.2M |