First Industrial Realty Trust, Inc.(FR:US)
Market Cap$7.782B
Key Metrics
Price$58.70
Revenue (TTM)$759.61M
Holders Revenue (TTM)$249.2M
Gross Profit (TTM)$560.32M
Earnings (TTM)$364.17M
EBITDA (TTM)$515.74M
Op. Margin (TTM)41.55%
Dividend Yield3.2%
Holders Yield3.2%
Cash on hand$46.05M
Total Assets$5.781B
Net Assets$2.87B
Total Debt$2.584B
Key Metrics
Price$58.70
Revenue (TTM)$759.61M
Holders Revenue (TTM)$249.2M
Gross Profit (TTM)$560.32M
Earnings (TTM)$364.17M
EBITDA (TTM)$515.74M
Op. Margin (TTM)41.55%
Dividend Yield3.2%
Holders Yield3.2%
Cash on hand$46.05M
Total Assets$5.781B
Net Assets$2.87B
Total Debt$2.584B
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 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $194.94M | $194.83M | $188.41M | $181.43M | $180.16M | $177.07M | $175.59M | $167.65M | $164.14M | $162.27M | $157.28M | $155.11M | $152.22M | $149.42M | $144.61M | $139.75M | $130.05M | $125.51M | $121.55M | $121.08M | $117.4M | $116.26M | $112.29M | $116.19M | $109.2M | $110.34M | $110.76M | $106.59M | $104.1M | $104.54M | $105.08M | $100.26M | $98.85M | $99.77M | $102.13M | $99.31M | $97.58M | $97.38M | $97.98M | $93.56M | $93.02M | $93.47M | $93.21M | $92.16M | $90.49M | $89.97M | $88.25M | $86.36M | $84.04M | $83.86M | $77.76M | $79.71M | $81.83M | $80.62M | $80.91M | $78.61M | $81.56M | $80.2M | $85.24M | $79.25M | $80.41M | $81.82M | $26.64M | $76.25M | $74.38M | $74.34M | $88.07M | $104.41M | $106.55M | $111.31M | $151.12M | $136.3M | $127.76M | $113.16M | $104.56M | $90.54M | $95.7M | $99.79M | $99.91M | $87.98M | $90.06M | $88.63M | $97.8M | $91.33M | $75.36M | $78.95M | $77.7M | $74.72M | $74.13M | $77.77M | $78.86M | $78.01M | $75.87M | $86.73M | $81.82M | $90.7M | $90.15M | $89.33M | $93.95M | $106.62M | $97.47M | $99.41M | $100.1M | $96.55M | $168.77M | $95.15M | $64.86M | $111.1M | $100.9M | $97.1M | $90.7M | $93M | $87.3M | $78.6M | $62.4M | $56.6M | $58M | $46.1M | $34.16M | $36.2M | $39.1M | $30.6M | $28M | $27.1M | $26.1M | $25.3M | $22.1M | $16.8M | $16.8M |
Cost of Revenue | $47.96M | $53.61M | $51.53M | $46.19M | $45.45M | $48.31M | $47.87M | $44.88M | $43.05M | $47.01M | $41.16M | $42.56M | $39.76M | $42.18M | $37.61M | $35.78M | $34.86M | $35.42M | $32.91M | $33.4M | $31.75M | $33.24M | $31.71M | $30.36M | $28.05M | $29.08M | $30.64M | $28.4M | $27.38M | $30.17M | $30.42M | $28.47M | $28.55M | $29.41M | $29.66M | $28.45M | $26.9M | $28.49M | $29.54M | $27.54M | $26.88M | $28.37M | $28.97M | $28.04M | $27.83M | $29.79M | $29.1M | $27.26M | $26.92M | $30.32M | $25.45M | $25.31M | $26.61M | $26.66M | $24.95M | $24.42M | $25.57M | $26.19M | $29.55M | $26.68M | $26.88M | $29.45M | $5.11M | $24.99M | $23.72M | $25.64M | $31.88M | $44.96M | $48.15M | $50.96M | $73.41M | $72.01M | $64.18M | $54.34M | - | $32.77M | $35.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $146.98M | $141.21M | $136.88M | $135.25M | $134.71M | $128.76M | $127.72M | $122.76M | $121.09M | $115.26M | $116.12M | $112.55M | $112.47M | $107.24M | $107M | $103.98M | $95.19M | $90.1M | $88.64M | $87.69M | $85.65M | $83.02M | $80.58M | $85.84M | $81.15M | $81.26M | $80.12M | $78.19M | $76.72M | $74.37M | $74.66M | $71.79M | $70.29M | $70.36M | $72.47M | $70.86M | $70.68M | $68.9M | $68.43M | $66.02M | $66.14M | $65.1M | $64.24M | $64.12M | $62.66M | $60.18M | $59.15M | $59.1M | $57.12M | $53.55M | $52.31M | $54.4M | $55.22M | $53.97M | $55.96M | $54.19M | $55.99M | $54.01M | $55.69M | $52.57M | $53.53M | $52.37M | $21.53M | $51.26M | $50.66M | $48.7M | $56.18M | $59.45M | $58.4M | $60.35M | $77.72M | $64.29M | $63.58M | $58.83M | - | $57.77M | $60.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $8.85M | $22.97M | $9.06M | $8.55M | $8.43M | $15.9M | $10.3M | $9.23M | $9.62M | $11.78M | $9.79M | $8.46M | $9.52M | $9.35M | $8.76M | $8.23M | $8.25M | $8.74M | $8.98M | $8.6M | $8.47M | $8.56M | $7.88M | $7.49M | $8.23M | $9.25M | $8.04M | $6.95M | $6.78M | $6.8M | $6.28M | $6.58M | $6.75M | $8.14M | $6.77M | $6.49M | $6.79M | $8.03M | $6.61M | $5.98M | $6.43M | $7.67M | $6.34M | $5.9M | $6.16M | $6.97M | $5.37M | $5.39M | $7.03M | $5.52M | $6.15M | $5.14M | $5.4M | $6.46M | $8.69M | $4.84M | $5.95M | $5.62M | $5.59M | $5.02M | $4.77M | $5.27M | $5.36M | $4.94M | $7.38M | $8.92M | $7.69M | $8.39M | $11.64M | $10.11M | $20.44M | $18.09M | $22.9M | $143.58M | $69.81M | $60.2M | $64.31M | $208.7M | -$210.02M | $49.71M | $47.41M | $49.67M | $108.32M | $54.04M | $109.7M | $104.65M | $36.37M | $97.55M | $93.64M | $34.45M | -$132.99M | $32.33M | $32.92M | $34.58M | $79.88M | $83.66M | $34.25M | $84.74M | $66.25M | $55.35M | $57.55M | $60.74M | $62.24M | $57.06M | $130.67M | $55.06M | $3.26M | $3.5M | $3.4M | $3.1M | $3.18M | $3.5M | $3.7M | $2.6M | $1.95M | $1.6M | $1.4M | $1.3M | $1.12M | $1M | $1M | $900K | $800K | $800K | $700K | $700K | $6M | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $8.85M | $22.97M | $9.06M | $8.55M | $8.43M | $15.9M | $10.3M | $9.23M | $9.62M | $11.78M | $9.79M | $8.46M | $9.52M | $9.35M | $8.76M | $8.23M | $8.25M | $8.74M | $8.98M | $8.6M | $8.47M | $8.56M | $7.88M | $7.49M | $8.23M | $9.25M | $8.04M | $6.95M | $6.78M | $6.8M | $6.28M | $6.58M | $6.75M | $8.14M | $6.77M | $6.49M | $6.79M | $8.03M | $6.61M | $5.98M | $6.43M | $7.67M | $6.34M | $5.9M | $6.16M | $6.97M | $5.37M | $5.39M | $7.03M | $5.52M | $6.15M | $5.14M | $5.4M | $6.46M | $8.69M | $4.84M | $5.95M | $5.62M | $5.59M | $5.02M | $4.77M | $5.27M | $5.36M | $4.94M | $7.38M | $8.92M | $7.69M | $8.39M | $11.64M | $10.11M | $20.44M | $18.09M | $22.9M | $23.36M | $25.62M | $21.31M | $22.38M | $59.39M | $21.58M | $20.05M | $18.24M | $17.64M | $16.94M | $15.38M | $11.57M | $11.92M | $11.49M | $11.19M | $9.67M | $7.22M | $6.44M | $6.53M | $7.22M | $6.76M | $5.83M | $3.76M | $4.86M | $5.16M | $4.91M | $4.04M | $5.05M | $4.6M | $4.54M | $4.36M | $4.57M | $3.66M | $3.26M | $3.5M | $3.4M | $3.1M | $3.18M | $3.5M | $3.7M | $2.6M | $1.95M | $1.6M | $1.4M | $1.3M | $1.12M | $1M | $1M | $900K | $800K | $800K | $700K | $700K | $6M | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $120.23M | $44.19M | $38.9M | $41.93M | $149.31M | -$231.6M | $29.67M | $29.17M | $32.04M | $91.38M | $38.66M | $98.13M | $92.73M | $24.88M | $86.36M | $83.97M | $27.23M | -$139.43M | $25.81M | $25.69M | $27.82M | $74.06M | $79.9M | $29.39M | $79.57M | $61.34M | $51.31M | $52.5M | $56.13M | $57.69M | $52.7M | $126.1M | $51.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $87.9M | $68.17M | $78.58M | $80.95M | $79.07M | $69.11M | $72.33M | $70.02M | $68.42M | $61.66M | $61.22M | $62.94M | $62.36M | $58.12M | $58.63M | $57.42M | $50.47M | $47.45M | $46.27M | $45.95M | $44.74M | $42.48M | $40.6M | $43.99M | $40.69M | $41.08M | $40.83M | $41.1M | $40.16M | $37.52M | $37.52M | $36.56M | $34.91M | $33.9M | $36.57M | $34.67M | $34.86M | $32.37M | $33.21M | $31.23M | $30.98M | $26.3M | $29.03M | $29.63M | $28.46M | $24.9M | $25.97M | $25.81M | $22.43M | $20.15M | $19.92M | $22.17M | $21.67M | $21.2M | $18.17M | $20.79M | $20.55M | $16.38M | $17.4M | $15.17M | $20.48M | $19.54M | $9.86M | $14.79M | $14.06M | $12.36M | $13M | $14.27M | $10.55M | $11.88M | $15.9M | $7.49M | -$3.54M | -$1.2M | -$1.07M | $1.44M | $3.08M | $6.04M | $3.23M | $5.57M | $7.84M | $6.3M | $26.93M | $7.99M | $12.72M | $14.62M | $14.89M | $14.72M | $15.86M | $22.51M | $22.74M | $26.54M | $25.35M | $35.04M | $32.58M | $39.29M | $37.1M | $37.6M | $3.53M | $148.06M | $22.8M | $21.32M | $20.91M | $24.62M | $20.57M | $22.47M | -$342.65M | $151.8M | $143.6M | $141.9M | -$308.05M | $136.4M | $129.2M | $114.6M | -$116.59M | $80.7M | $81.2M | $69.4M | -$92.52M | $54.5M | $57M | $46.7M | $42.2M | $47.1M | $40M | $38.8M | $11.3M | $16.8M | $16.8M |
| -$7.9M | $85.18M | -$12.04M | -$12.38M | -$20.72M | -$12.84M | -$940K | $35.77M | -$15.36M | $9.53M | $30.51M | $13.9M | -$6.19M | -$16.9M | $28.47M | $70.5M | -$10.08M | -$9.64M | $74.2M | -$970K | $11M | $21.97M | $43.73M | -$6.25M | -$3.21M | $1.19M | $58.86M | $40.02M | -$11.24M | -$12.98M | $15.35M | -$4.29M | $12.46M | $4.5M | $65.52M | $10.74M | $5.95M | -$8.01M | -$6.95M | $2.28M | $22.03M | -$9.07M | $17.04M | -$14.39M | -$13.01M | -$21.68M | -$17.79M | -$16.67M | -$18.95M | -$18.38M | -$16.53M | -$19.12M | -$22.21M | -$19.55M | -$18.57M | -$19.92M | -$27.15M | -$20.7M | -$24.65M | -$27.54M | -$24.46M | -$26.21M | $100.36M | -$103.9M | -$32.2M | -$27.47M | -$20.63M | -$18.52M | -$23.21M | -$31.87M | -$58.71M | -$25.43M | -$26.12M | -$29.32M | -$738K | -$30.23M | -$30.37M | -$966K | -$840K | -$3.55M | -$603K | -$790K | -$15.51M | $753K | -$1.91M | $432K | -$382K | - | $1.45M | - | $0 | - | $3.34M | -$1.47M | $10.94M | $1.33M | - | $640K | - | $18.81M | - | - | - | $6.28M | $10.06M | $5.87M | - | $17M | $6.8M | $1.5M | $2.2M | $700K | - | $2.4M | $800K | $200K | $4M | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2K | $2K | $33K | $24K | $56K | $681K | $671K | $702K | $600K | $591K | $600K | $563K | $613K | $656K | $678K | $927K | $888K | $1.17M | $887K | $980K | $1.24M | $1.04M | $1.01M | $1.08M | $1.07M | $731K | $721K | $561K | $874K | $1.05M | $1.12M | $644K | - | $930K | $225K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $24.47M | $23.82M | $21.96M | $21.73M | $21.72M | $19.47M | $20.11M | $20.84M | $21.13M | $20.9M | $20.41M | $19.91M | $17.9M | $16.12M | $15.91M | $13.09M | $10.37M | $9.64M | $9.73M | $9.85M | $11.85M | $12.67M | $13.43M | $12.78M | $12.29M | $12.8M | $12.71M | $12.47M | $12.33M | $12.77M | $12.96M | $12.42M | $12.6M | $12.79M | $13.54M | $14.38M | $14.92M | $14.37M | $14.18M | $14.41M | $14.59M | $16.26M | $17.75M | $16.67M | $16.36M | $16.64M | $16.89M | $17.32M | $18.92M | $19.05M | $18.17M | $18M | $18.43M | $18.96M | $19.51M | $20.13M | $21.17M | $22.69M | $23.2M | $24.45M | $25.75M | $26.74M | $27.16M | $25.54M | $25.64M | $27.68M | $28.81M | $29.12M | $29.39M | $28.1M | $28.44M | $27.04M | $28.01M | $29.25M | - | $30.2M | $29.67M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $16.57M | $109M | $9.93M | $9.35M | $1M | $6.63M | $19.17M | $56.61M | $5.76M | $30.43M | $50.92M | $33.81M | $11.71M | -$784K | $44.38M | $83.59M | $297K | - | $83.93M | $8.88M | $22.85M | $34.65M | $57.16M | $6.53M | $9.08M | $13.99M | $71.56M | $52.49M | $1.1M | -$208K | $28.31M | $8.14M | $25.07M | $17.29M | $79.06M | $25.12M | $20.86M | $6.36M | $7.22M | $16.68M | $36.62M | $7.19M | $34.78M | $2.29M | $3.32M | -$5.06M | -$960K | -$32K | -$699K | -$35K | $1.04M | -$1.71M | -$4.38M | -$1.15M | $336K | -$453K | -$6.65M | $1.07M | -$2.35M | -$4.26M | $400K | -$448K | $126.28M | -$79.39M | -$7.57M | -$864K | $7.12M | $9.87M | $5.46M | -$4.34M | -$31.14M | $553K | $777K | -$713K | -$738K | -$967K | -$932K | -$966K | -$840K | -$3.55M | -$603K | -$790K | -$15.51M | $753K | -$1.91M | $432K | -$382K | - | $1.45M | - | $0 | - | $3.34M | -$1.47M | $10.94M | $1.33M | - | $640K | - | $18.81M | - | - | - | $6.28M | $10.06M | $5.87M | - | $17M | $6.8M | $1.5M | $2.2M | $700K | - | $2.4M | $800K | $200K | $4M | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $78.44M | $151.82M | $65.19M | $67.17M | $57.02M | $55.31M | $70.48M | $104.88M | $52.14M | $70.28M | $90.81M | $75.94M | $55.26M | $40.31M | $86.2M | $127.11M | $39.66M | $37.06M | $119.72M | $44.19M | $54.8M | $63.5M | $83.37M | $36.83M | $36.69M | $41.48M | $98.89M | $80.32M | $28.13M | $23.71M | $52.01M | $31.43M | $46.53M | $37.55M | $101.26M | $44.64M | $40.02M | $23.58M | $25.47M | $32.72M | $52.23M | $16.35M | $45.2M | $14.46M | $14.65M | $2.46M | $7.44M | $8.38M | $2.68M | $970K | $2.64M | $2.27M | -$1.38M | $791K | -$3.85M | $0 | -$7.45M | -$5.2M | -$7.26M | -$12.37M | -$3.98M | -$6.66M | $110.22M | -$89.11M | -$18.14M | -$15.1M | -$3.96M | -$4.25M | -$12.66M | -$20M | $125.46M | -$17.94M | -$29.66M | -$30.52M | -$30.85M | -$28.79M | -$27.29M | -$24.57M | -$27.63M | -$29.15M | -$22.24M | -$23.34M | -$17.38M | -$18.45M | -$14.64M | -$10.36M | - | -$9.74M | -$5.75M | -$476K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$1.18M | $4.01M | $9.11M | $192K | $79K | $5.9M | $1.17M | $3.3M | $426K | $1.18M | $733K | $333K | $459K | $7.17M | -$976K | $231K | $24.2M | -$90K | $2.7M | $759K | $1.58M | -$155K | $2.3M | -$39K | $221K | -$77K | $14K | $244K | $2.93M | $214K | $1K | -$302K | $123K | $86K | -$43K | -$21K | $1.17M | $88K | $857K | $51K | $123K | $58K | -$10K | -$14K | $81K | $60K | $46K | $103K | $79K | $10K | -$217K | $63K | $3K | -$62K | $264K | -$5K | $5.35M | -$91K | -$8K | -$36K | $162K | -$78K | $854K | -$247K | $2.51M | $111K | -$14.18M | -$6.09M | -$2.64M | -$1.84M | -$5.02M | -$2.07M | -$3.34M | -$2.51M | -$5.62M | -$2.52M | -$107K | -$1.92M | $859K | -$4.38M | -$983K | -$5.93M | -$4.81M | -$3.25M | -$2.69M | -$2.02M | - | -$838K | -$1.45M | -$888K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $79.69M | $147.92M | $86.95M | $67.36M | $56.88M | $52.88M | $70.44M | $102.17M | $52.88M | $70.5M | $91.69M | $77.14M | $56.23M | $60.78M | $83.94M | $126.88M | $133.68M | $37.12M | $117.01M | $43.42M | $53.16M | $63.58M | $85.51M | $36.71M | $36.43M | $41.53M | $98.83M | $80M | $40.71M | $24.34M | $51.94M | $31.53M | $46.4M | $37.46M | $101.3M | $44.66M | $38.85M | $23.49M | $24.61M | $32.67M | $52.11M | $16.3M | $45.21M | $14.47M | $14.57M | $2.47M | $19.54M | $22.2M | $4.2M | $5.07M | $22.43M | $8.76M | $11.36M | -$1.12M | -$2.4M | $9.2M | -$10.37M | $1.06M | -$176K | -$4.54M | -$94K | -$4.38M | -$25.22M | -$162.49M | -$15.11M | -$18.81M | $17.75M | $2.77M | -$3.81M | -$12.53M | -$57.46M | $8.91M | $51.56M | $60.3M | $45.27M | $31.06M | $34.5M | $35.54M | $20.12M | $26.08M | $29.92M | $23.07M | $25.71M | $23.49M | $23.26M | $17.79M | $21.41M | $36.75M | $28.49M | $28.04M | $34.56M | $30.69M | $23.97M | $30.75M | $27.84M | $26.41M | $30.69M | $29.07M | $21.49M | $34.34M | $32.1M | $40.23M | $32.24M | $34.94M | $34.93M | $32.14M | $59.56M | $34.7M | $26M | $22.2M | $24.88M | $20.9M | $18.1M | $19.8M | $25.76M | $14.2M | $6.7M | $10.4M | $14.5M | $7.9M | $10.9M | $5.4M | $4.6M | -$1M | $3.7M | $3.9M | $4.3M | $3.6M | $3.6M |
Minority Interests | -$2.6M | -$4.82M | -$8.1M | -$2.06M | -$1.69M | -$4.78M | -$2.02M | -$2.81M | -$1.56M | -$2.05M | -$2.49M | -$2.13M | -$1.6M | -$4.81M | -$1.94M | -$2.99M | -$16.69M | -$865K | -$2.59M | -$973K | -$1.23M | -$1.39M | -$1.78M | -$748K | -$757K | -$895K | -$1.97M | -$1.69M | -$913K | -$537K | -$1.11M | -$619K | -$1.2M | -$1.17M | -$3.31M | -$1.46M | -$1.29M | -$782K | -$817K | -$1.15M | -$1.88M | -$607K | -$1.71M | -$548K | -$556K | -$93K | -$758K | -$868K | -$165K | -$104K | -$877K | -$219K | -$245K | $220K | $433K | -$277K | $838K | $207K | $255K | $547K | $290K | $653K | $2.24M | $13.1M | $1.56M | $1.9M | -$1.55M | $193K | $925K | $1.98M | -$11M | -$454K | -$5.76M | -$7.08M | $3.02M | $3.11M | $2.92M | -$355K | $7.27M | $3.29M | $2.37M | -$130K | -$243K | -$194K | -$1.5M | -$1.4M | - | -$267K | -$2.25M | -$464K | -$5.51M | $999K | -$496K | -$195K | $2.12M | $1.82M | - | $1.71M | -$2.11M | $5.14M | -$3.79M | -$5.03M | -$4.25M | -$4.04M | -$4.31M | -$3.8M | -$31.41M | $6M | $4.3M | $3.4M | -$15.66M | $2.8M | $2.2M | $2.7M | -$8.81M | $1.6M | $600K | $1.4M | -$5.13M | $800K | $1M | $400K | $400K | $100K | $300K | $300K | $400K | - | - |
Preferred Stock Dividends | $43K | $63K | $38K | $37K | $39K | $36K | $49K | $76K | $41K | $45K | $58K | $74K | $53K | $47K | $90K | $124K | $103K | $31K | $129K | $48K | $61K | $61K | $137K | $59K | $59K | $59K | - | $170K | $89K | $60K | - | $101K | $151K | $97K | $319K | $145K | $129K | $67K | $82K | $110K | $180K | $63K | $107K | $50K | $50K | $41K | $52K | $90K | $43K | $1.49M | $42K | $2.16M | $3.55M | $36K | - | $33K | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | $2.02M | - | $0 | - | - | $672K | - | - | - | - | $0 | $600K | $7.36M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $77.05M | $143.04M | $78.81M | $65.27M | $55.15M | $48.07M | $68.37M | $99.29M | $51.28M | $68.41M | $89.14M | $74.94M | $54.58M | $55.92M | $81.91M | $123.76M | $116.89M | $36.23M | $114.29M | $42.4M | $51.88M | $62.14M | $83.59M | $35.9M | $35.61M | $40.58M | $96.86M | $78.14M | $39.71M | $23.74M | $50.83M | $30.81M | $45.06M | $36.2M | $97.67M | $43.05M | $37.43M | $22.64M | $23.71M | $31.41M | $50.05M | $15.63M | $43.39M | $13.87M | $13.96M | $2.33M | $18.73M | $21.24M | $4M | $3.47M | $21.51M | $6.38M | $7.57M | -$939K | -$1.97M | $8.89M | -$9.53M | $1.26M | $79K | -$3.99M | $196K | -$3.73M | -$22.97M | -$149.39M | -$13.55M | -$16.91M | $16.2M | $2.97M | -$2.89M | -$10.54M | -$68.46M | $8.46M | $45.79M | $53.22M | $48.29M | $34.16M | $35.4M | $35.19M | $27.39M | $29.37M | $32.29M | $22.27M | $25.47M | $23.3M | $21.75M | $16.39M | $21.41M | $35.88M | $18.88M | $27.58M | $29.06M | $31.69M | $23.47M | $30.55M | $29.96M | $28.23M | $30.69M | $30.77M | $19.37M | $39.48M | $28.31M | $35.2M | $28M | $30.9M | $30.62M | $28.34M | $28.15M | $40.7M | $30.3M | $25.6M | $9.22M | $23.7M | $20.3M | $22.5M | $16.95M | $15.8M | $7.3M | $11.8M | $9.36M | $8.7M | $11.9M | $5.8M | $5M | -$900K | $4M | $4.2M | $4.7M | $3.6M | $3.6M |
Shares Outstanding (Basic) | 132.61M | 132.57M | 132.49M | 132.45M | 132.43M | 132.42M | 132.38M | 132.37M | 132.37M | 132.36M | 132.3M | 132.26M | 132.25M | 132.21M | 132.14M | 132.09M | 132.05M | 131.81M | 130.91M | 129.63M | 129.1M | 129.09M | 128.92M | 127.9M | 127.07M | 126.93M | 126.68M | 126.48M | 126.21M | 126.19M | - | 125.77M | 123.62M | 119.85M | - | 119.45M | 117.3M | 116.84M | - | 116.47M | 116.19M | 110.79M | 110.39M | 110.36M | 110.35M | 110.31M | 110.12M | 110.07M | 109.82M | 109.68M | 109.49M | 109.47M | 108.12M | 100.77M | 97.74M | 98.43M | 87.98M | 86.58M | - | 85.93M | 75.21M | 70.64M | - | 63.1M | 62.84M | 61.8M | - | 45.36M | 44.44M | 44.15M | - | 43.15M | 43.13M | 42.98M | - | 44.24M | 44.47M | 44.41M | - | 44.03M | 44.01M | 43.89M | - | 42.47M | 42.29M | 42.16M | - | 40.41M | 40.26M | 39.53M | - | 38.56M | 38.39M | 38.65M | - | 39.3M | 39.64M | 39.24M | - | 39.66M | 39.59M | 39.11M | - | 39.12M | 38.64M | 38.71M | - | 38.06M | 38.04M | 37.96M | - | 37.8M | 37.43M | 36.6M | - | 30.89M | 30.14M | 30M | - | 24.06M | 26.44M | 18.88M | - | 19.09M | 19.05M | 19.09M | 18.8M | 17.14M | 17.14M |
Shares Outstanding (Diluted) | 132.67M | 132.64M | 132.58M | 132.5M | 132.48M | 132.49M | 132.44M | 132.42M | 132.4M | 132.41M | 132.36M | 132.34M | 132.34M | 132.3M | 132.24M | 132.18M | 132.11M | 131.89M | 131M | 129.72M | 129.19M | 129.17M | 129.13M | 128.1M | 127.27M | 127.11M | 127.03M | 126.78M | 126.49M | 126.46M | - | 126.13M | 124.09M | 120.21M | - | 119.99M | 117.78M | 117.26M | - | 116.86M | 116.56M | 110.99M | 110.92M | 110.85M | 110.68M | 110.68M | 110.41M | 110.27M | 110.4M | 110.22M | 109.98M | 109.47M | 108.12M | 100.77M | 97.74M | 98.43M | 87.98M | 86.58M | - | 85.93M | 75.21M | 70.64M | - | 63.1M | 62.84M | 61.8M | - | 45.36M | 44.44M | 44.15M | - | 43.15M | 43.13M | 42.98M | - | 44.24M | 44.47M | 44.41M | - | 44.03M | 44.01M | 43.89M | - | 42.47M | 42.29M | 42.47M | - | 40.9M | 40.26M | 40M | - | 38.7M | 38.39M | 38.65M | - | 39.98M | 39.64M | 39.24M | - | 39.89M | 39.59M | 39.11M | - | 39.12M | 38.64M | 38.71M | - | 38.16M | 38.19M | 38.05M | - | 37.8M | 37.7M | 36.6M | - | 30.89M | 30.14M | 30M | - | 24.06M | 26.44M | 18.88M | - | 19.09M | 19.05M | 19.09M | 18.8M | 17.14M | 17.14M |
EPS (Basic) | $0.58 | $1.08 | $0.59 | $0.49 | $0.42 | $0.36 | $0.52 | $0.75 | $0.39 | $0.52 | $0.67 | $0.57 | $0.41 | $0.42 | $0.62 | $0.60 | $0.89 | $0.53 | $0.87 | $0.51 | $0.40 | $0.48 | $0.65 | $0.28 | $0.28 | $0.32 | $0.76 | $0.62 | $0.31 | $0.19 | - | $0.24 | $0.36 | $0.30 | - | $0.36 | $0.32 | $0.19 | - | $0.27 | $0.43 | $0.14 | $0.39 | $0.13 | $0.13 | $0.02 | $0.17 | $0.19 | $0.04 | $0.02 | $0.18 | $0.05 | $0.05 | -$0.05 | -$0.09 | $0.04 | -$0.16 | -$0.04 | - | -$0.10 | -$0.06 | $0.20 | - | -$2.44 | -$0.16 | -$0.35 | - | -$0.04 | -$0.17 | -$0.35 | - | $0.09 | $0.92 | $1.10 | - | $0.66 | $0.67 | $0.66 | - | $0.54 | $0.62 | $0.39 | - | $0.50 | $0.46 | $0.33 | - | $0.83 | $0.35 | $0.58 | - | $0.67 | $0.48 | $0.66 | - | $0.59 | $0.62 | $0.60 | - | $0.81 | $0.53 | $0.69 | - | $0.58 | $0.58 | $0.52 | - | $0.85 | $0.58 | $0.46 | - | $0.41 | $0.32 | $0.45 | - | $0.38 | $0.17 | $0.36 | - | $0.32 | $0.45 | $0.22 | - | $0.26 | $0.21 | $0.22 | $0.25 | $0.21 | $0.21 |
EPS (Diluted) | $0.58 | $1.08 | $0.59 | $0.49 | $0.42 | $0.36 | $0.52 | $0.75 | $0.39 | $0.52 | $0.67 | $0.57 | $0.41 | $0.42 | $0.62 | $0.60 | $0.88 | $0.53 | $0.87 | $0.51 | $0.40 | $0.48 | $0.65 | $0.28 | $0.28 | $0.32 | $0.76 | $0.62 | $0.31 | $0.19 | - | $0.24 | $0.36 | $0.30 | - | $0.36 | $0.32 | $0.19 | - | $0.27 | $0.43 | $0.14 | $0.39 | $0.13 | $0.13 | $0.02 | $0.17 | $0.19 | $0.04 | $0.02 | $0.18 | $0.05 | $0.05 | -$0.05 | -$0.09 | $0.04 | -$0.16 | -$0.04 | - | -$0.10 | -$0.06 | $0.20 | - | -$2.44 | -$0.16 | -$0.35 | - | -$0.04 | -$0.17 | -$0.35 | - | $0.09 | $0.92 | $1.10 | - | $0.66 | $0.67 | $0.66 | - | $0.54 | $0.62 | $0.39 | - | $0.50 | $0.46 | $0.33 | - | $0.82 | $0.35 | $0.57 | - | $0.66 | $0.48 | $0.66 | - | $0.58 | $0.62 | $0.60 | - | $0.81 | $0.53 | $0.69 | - | $0.58 | $0.58 | $0.52 | - | $0.85 | $0.58 | $0.46 | - | $0.41 | $0.32 | $0.45 | - | $0.38 | $0.16 | $0.36 | - | $0.32 | $0.45 | $0.22 | - | $0.26 | $0.21 | $0.22 | $0.25 | $0.21 | $0.21 |
EBIT | $102.9M | $175.64M | $87.16M | $88.9M | $78.74M | $74.78M | $90.59M | $125.71M | $73.27M | $91.17M | $111.23M | $95.85M | $73.16M | $56.43M | $102.11M | $140.21M | $50.04M | $46.69M | $129.44M | $54.04M | $66.65M | $76.17M | $96.8M | $49.61M | $48.98M | $54.29M | $111.6M | $92.78M | $40.46M | $36.48M | $64.97M | $43.85M | $59.13M | $50.34M | $114.8M | $59.01M | $54.94M | $37.95M | $39.65M | $47.13M | $66.82M | $32.61M | $62.95M | $31.13M | $31.02M | $19.1M | $24.33M | $25.7M | $21.6M | $20.02M | $20.8M | $20.27M | $17.05M | $19.75M | $15.66M | $20.13M | $13.72M | $17.5M | $15.94M | $12.08M | $21.77M | $20.08M | $137.38M | -$63.57M | $7.49M | $12.58M | $24.86M | $24.87M | $16.73M | $8.1M | $153.91M | $9.1M | -$1.65M | -$1.27M | -$1.07M | $1.4M | $2.38M | $6.04M | $3.23M | $5.57M | $7.84M | $6.3M | $26.93M | $7.99M | $12.72M | $14.62M | $14.89M | $14.72M | $15.86M | $22.51M | $22.74M | $26.54M | $25.35M | $35.04M | $32.58M | $39.29M | $37.1M | $37.6M | $3.53M | $148.06M | $22.8M | $21.32M | $20.91M | $24.62M | $20.57M | $22.47M | -$342.65M | $151.8M | $143.6M | $141.9M | -$308.05M | $136.4M | $129.2M | $114.6M | -$116.59M | $80.7M | $81.2M | $69.4M | -$92.52M | $54.5M | $57M | $46.7M | $42.2M | $47.1M | $40M | $38.8M | $11.3M | $16.8M | $16.8M |
EBITDA | $136.54M | $127.73M | $126.36M | $125.11M | $124.89M | $121.82M | $117.23M | $112.41M | $111.44M | $107.15M | $105.57M | $102.98M | $101.39M | $96.2M | $97.3M | $95.34M | $87.27M | $83.18M | $80.4M | $80.35M | $78.55M | $75.77M | $74.05M | $79.41M | $74.1M | $73.12M | $72.87M | $71.79M | $70.75M | $68.08M | $68.35M | $65.83M | $64.28M | $62.63M | $66.32M | $64.96M | $64.46M | $62.9M | $62.33M | $60.48M | $60.24M | $59.36M | $58.68M | $58.98M | $57.36M | $55.16M | $55.38M | $55.58M | $54.98M | $51.11M | $51.66M | $53.43M | $52.44M | $51.46M | $50.71M | $52.51M | $53.13M | $51.54M | $53.21M | $52.42M | $52.59M | $50.62M | $44.1M | $53.31M | $53.27M | $49.95M | $56.48M | $55.8M | $50.94M | $58.13M | $236.43M | $52.69M | $45.6M | $42.45M | $43.67M | $47.29M | $46.48M | $51.05M | $47.87M | $46.94M | $49.88M | $46.34M | $79.96M | $41.91M | $46M | $43.7M | $43.92M | $40.66M | $40.93M | $46.71M | $50.31M | $48.82M | $46.92M | $56.82M | $43.45M | $58.49M | $57.56M | $56.98M | $28.79M | $149.56M | $41.17M | $40.15M | $39.88M | $33.39M | $29.18M | $34.45M | -$326.77M | $152.3M | $154.5M | $157.8M | -$292.71M | $152.7M | $146.2M | $126.3M | -$107.15M | $90.8M | $87.1M | $78.6M | -$87.37M | $62.4M | $64.9M | $53.8M | $48.8M | $53.5M | $47.1M | $45.4M | $16.1M | $16.8M | $16.8M |