Horace Mann Educators Corporation(HMN:US)
Market Cap$1.876B
Key Metrics
Price$46.33
Revenue (TTM)$1.679B
Holders Revenue (TTM)$89.7M
Gross Profit (TTM)-
Earnings (TTM)$177.3M
EBITDA (TTM)-
Op. Margin (TTM)-
Dividend Yield3.07%
Holders Yield4.78%
Cash on hand$44.6M
Total Assets$15.604B
Net Assets$1.503B
Total Debt$594.2M
Key Metrics
Price$46.33
Revenue (TTM)$1.679B
Holders Revenue (TTM)$89.7M
Gross Profit (TTM)-
Earnings (TTM)$177.3M
EBITDA (TTM)-
Op. Margin (TTM)-
Dividend Yield3.07%
Holders Yield4.78%
Cash on hand$44.6M
Total Assets$15.604B
Net Assets$1.503B
Total Debt$594.2M
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 | $426.4M | $416.1M | $419.2M | $417.1M | $391.6M | $400.1M | $393.1M | $397.6M | $379M | $379.8M | $384.4M | $358.2M | $341.2M | $349.5M | $337.6M | $337.5M | $332.7M | $333.7M | $303.5M | $312.8M | $347.1M | $310.7M | $336.34M | $326M | $318.4M | $310M | $331.38M | $329.78M | $454.11M | $315.88M | $278.54M | $311.32M | $306.26M | $295.49M | $302.99M | $289.82M | $291.44M | $287.3M | $282.87M | $291.18M | $283.56M | $271.3M | $276.11M | $265.75M | $268.47M | $270.12M | $269.16M | $265.52M | $264.74M | $261.27M | $259.22M | $251.88M | $265.64M | $254.53M | $255.42M | $256.55M | $254.23M | $244.62M | $247.64M | $260.83M | $245.35M | $244.47M | $237.99M | $250.03M | $248.01M | $238.67M | $235.89M | $241.53M | $237.64M | $222.37M | $221.1M | $178.2M | $216.25M | $219.27M | $230.57M | $221.87M | $221.53M | $222.06M | $226.41M | $216.71M | $215.24M | $215.46M | $220.45M | $207.39M | $220.95M | $220.63M | $223.86M | $217.89M | $215.16M | $221.44M | $232.44M | $211.01M | $209.21M | $201.09M | $210.67M | $189.98M | $163.41M | $207.82M | $201.89M | $203.13M | $196.11M | $203.36M | $192.94M | $197.57M | $198.4M | $192.3M | $199.83M | $195.4M | $190.2M | $190M | $192.24M | $196.6M | $194.5M | $196.1M | $192.38M | $185.9M | $186.6M | $182.1M | $143.26M | $175.5M | $187M | $186.6M | $189.2M | $184M | $185.4M | $182M | $176.1M | $179.8M | $175.9M | $180.1M | $173.3M | $178M | $176.2M | $180.2M | $172.6M | $179M | $175.2M | $177.5M | $163.9M | $165.4M | $164.6M | $163.2M | $164.4M | $155.8M | $153.8M | $155M |
Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $108.6M | $103.5M | $112.6M | $96.3M | $100M | $90.8M | $95.1M | $82.9M | $82.1M | $84.5M | $82.5M | $75.7M | $80.6M | $79.8M | $86.2M | $75.6M | $77.1M | $76.7M | $68.7M | $64.3M | $60.5M | $58M | $64.71M | $57.9M | $55.7M | $60.7M | $64.97M | $63.63M | $57.34M | $56.18M | $56.04M | $50.99M | $50.22M | $48.17M | $48.63M | $44.17M | $46.23M | $48.76M | $42.63M | $44.34M | $43.35M | $42.8M | $41.8M | $39.65M | $40.04M | $35.93M | $42.96M | $39.88M | $39.21M | $39.95M | $40.87M | $41.41M | $39.01M | $38.82M | $95.52M | $75.91M | $77.15M | $75.7M | $57.8M | $61.04M | $56.55M | $56.16M | $57.56M | $56.26M | $59.22M | $54.86M | $55.85M | $52.9M | $54.34M | $58.55M | $758.88M | $46.86M | $85.44M | $55.81M | $46.88M | $50.4M | $52.44M | $34.98M | $33.81M | $32.95M | $31.29M | $31.03M | $35.46M | $34.9M | $30.65M | $30.29M | $34.41M | $30.17M | $34.52M | $33.61M | $38.7M | $32.61M | $32.8M | $33.62M | $34.18M | $31.54M | $35.61M | $32.28M | $36.32M | $31.06M | $26.8M | $29.49M | $38.41M | $31.08M | $29.22M | $29.21M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $25M | - | $23.9M | $26.3M | - | - | - | - | - | - | - | - | - | - | $85M | $85.6M | $88.3M | $89.4M | $87.4M | $83.9M | $87.4M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $37.96M | $38.58M | $37.85M | $37.38M | $36.03M | $35.99M | $36.99M | $38.59M | $36.08M | $33.39M | $34.8M | $35.68M | $34.74M | $35.29M | $35.54M | - | $30.67M | $33.35M | - | - | $31.98M | $34.28M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $25M | - | $23.9M | $26.3M | - | - | - | - | - | - | - | - | - | - | $85M | $85.6M | $88.3M | $89.4M | $87.4M | $83.9M | $87.4M |
| Other Operating Expenses | $108.6M | $103.5M | $112.6M | $96.3M | $100M | $90.8M | $95.1M | $82.9M | $82.1M | $84.5M | $82.5M | $75.7M | $80.6M | $79.8M | $86.2M | $75.6M | $77.1M | $76.7M | $68.7M | $64.3M | $60.5M | $58M | $64.71M | $57.9M | $55.7M | $60.7M | $64.97M | $63.63M | $57.34M | $56.18M | $56.04M | $50.99M | $50.22M | $48.17M | $48.63M | $44.17M | $46.23M | $48.76M | $42.63M | $44.34M | $43.35M | $42.8M | $41.8M | $39.65M | $40.04M | $35.93M | $42.96M | $39.88M | $39.21M | $39.95M | $40.87M | $41.41M | $39.01M | $38.82M | $95.52M | $37.96M | $38.58M | $37.85M | $20.42M | $25.01M | $20.56M | $19.17M | $18.98M | $20.19M | $25.83M | $20.07M | $20.18M | $18.16M | $19.05M | $23.01M | $758.88M | $16.2M | $52.1M | $55.81M | $46.88M | $18.42M | $18.16M | $34.98M | $33.81M | $32.95M | $31.29M | $31.03M | $35.46M | $34.9M | $30.65M | $30.29M | $34.41M | $30.17M | $34.52M | $33.61M | $38.7M | $32.61M | $32.8M | $33.62M | $34.18M | $31.54M | $35.61M | $32.28M | $36.32M | $31.06M | $26.8M | $29.49M | $38.41M | $31.08M | $29.22M | $29.21M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| -$3.4M | -$1.7M | -$3.3M | -$3.6M | -$4.4M | -$3.4M | -$1.8M | -$2.5M | -$4M | -$5.5M | -$2.9M | -$5.3M | -$2.3M | -$5.2M | -$6.1M | -$4.9M | -$3.5M | $4.6M | $3.4M | $3.6M | $3.7M | $4.4M | $3.47M | $2.1M | $1.9M | $3M | -$851K | $1.43M | $2.91M | $2.57M | -$686K | -$641K | -$480K | -$891K | -$1.26M | -$930K | -$1.29M | -$1.84M | -$2.08M | -$1.68M | -$2.01M | -$1.59M | -$2.56M | -$2.04M | -$2.72M | -$2.55M | -$1.61M | -$3.16M | -$2.81M | -$2.43M | -$2.58M | -$2.49M | -$2.25M | -$2.45M | -$2.53M | -$2.32M | -$1.9M | -$505K | -$2.58M | -$2.35M | -$1.96M | -$1.92M | -$2.59M | -$1.88M | -$1.34M | -$1.94M | -$5.45M | -$1.66M | -$1.56M | -$607K | -$1.91M | -$1.2M | -$625K | -$844K | -$35.7M | -$449K | -$45K | -$32.26M | -$35.09M | -$34.64M | -$33.92M | -$31.98M | -$32.09M | -$31.64M | -$31.17M | -$29.85M | -$29.8M | -$29.03M | -$28.57M | -$28.09M | -$27.88M | -$27.47M | -$26.98M | -$26.98M | -$27.06M | -$26.81M | -$26.81M | -$26.22M | -$26.24M | -$26.35M | -$26.83M | -$26.33M | -$26.32M | -$25.9M | -$25.28M | -$25.27M | -$94.05M | $43.7M | $39.3M | $41.3M | -$97.16M | $49.7M | $48.8M | $52.5M | -$99.54M | $49M | $47.9M | $48.2M | -$97.84M | $46.7M | $47.5M | $49.4M | $50.7M | $47.4M | $50.4M | $47.8M | $41.9M | $45.9M | $41.3M | $46.4M | $34.6M | $28M | $27.2M | $34.1M | -$44.8M | $53.5M | $48.6M | $29.5M | -$34.8M | -$38.1M | $11.7M | $13.1M | $10M | $10.1M | $9.7M | $10.6M | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $9.6M | $9.5M | $10M | $8.9M | $8.6M | $8.9M | $8.5M | $8.7M | $8.7M | $8.7M | $8.6M | $7.5M | $6.9M | $6.7M | $5.9M | $5.3M | $4.3M | $3.9M | $3.5M | $3.4M | $3.5M | $3.5M | $3.49M | $3.5M | $4M | $4.2M | $4.35M | $4.61M | $3.31M | $3.3M | $3.28M | $3.25M | $3.29M | $3.17M | $3.07M | $2.98M | $2.95M | $2.96M | $2.95M | $2.98M | $2.95M | $2.94M | $3.51M | $2.65M | $3.41M | $3.55M | $3.56M | $3.54M | $3.55M | $3.55M | $3.58M | $3.55M | $3.55M | $3.55M | $3.58M | $3.56M | $3.55M | $3.56M | $3.58M | $3.47M | $3.48M | $3.48M | $3.5M | $3.5M | $3.48M | $3.47M | $3.51M | $3.48M | $3.49M | $3.5M | $4.28M | $3.4M | $3.38M | $3.4M | $35.7M | $3.4M | $3.54M | $34.84M | $35.09M | $34.64M | $33.92M | $31.98M | $32.09M | $31.64M | $31.17M | $29.85M | $29.8M | $29.03M | $28.57M | $28.09M | $27.88M | $27.47M | $26.98M | $26.98M | $27.06M | $26.81M | $26.81M | $26.22M | $26.24M | $26.35M | $26.83M | $26.33M | $26.32M | $25.9M | $25.28M | $25.27M | $94.05M | $2.4M | $2.4M | $2.5M | $97.16M | $2.4M | $2.3M | $2.4M | $99.54M | $1.8M | $2.8M | $2.5M | $97.84M | $2.6M | $2.6M | $2.8M | $3.2M | $3.6M | $3.1M | $1.6M | $1.9M | $2.4M | $2.6M | $2.6M | $14.8M | $24.1M | $24.5M | $24.6M | $95.7M | $4.8M | $5.5M | $29.7M | $34.8M | $38.1M | $37.6M | $36.9M | $38M | $36.2M | $35.3M | $35.5M |
| Other Income/Expense | $6.2M | $7.8M | $6.7M | $5.3M | $4.2M | $5.5M | $6.7M | $6.2M | $4.7M | $3.2M | $5.7M | $2.2M | $4.6M | $1.5M | -$200K | $400K | $800K | $8.5M | $6.9M | $7M | $7.2M | $7.9M | $6.96M | $5.6M | $5.9M | $7.2M | $3.5M | $6.04M | $6.22M | $5.87M | $2.6M | $2.61M | $2.81M | $2.28M | $1.81M | $2.05M | $1.65M | $1.11M | $874K | $1.29M | $939K | $1.35M | $953K | $617K | $686K | $999K | $1.95M | $388K | $737K | $1.12M | $1M | $1.06M | $1.3M | $1.11M | $1.05M | $1.23M | $1.65M | $3.05M | $999K | $1.13M | $1.52M | $1.56M | $919K | $1.62M | $2.14M | $1.54M | -$1.94M | $1.82M | $1.93M | $2.89M | $2.37M | $2.2M | $2.75M | $2.56M | - | $2.95M | $3.5M | $2.58M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $46.1M | $41.7M | $43.8M | - | $52.1M | $51.1M | $54.9M | - | $50.8M | $50.7M | $50.7M | - | $49.3M | $50.1M | $52.2M | $53.9M | $51M | $53.5M | $49.4M | $43.8M | $48.3M | $43.9M | $49M | $49.4M | $52.1M | $51.7M | $58.7M | $50.9M | $58.3M | $54.1M | $59.2M | - | - | $49.3M | $50M | $48M | $46.3M | $45M | $46.1M |
Income Before Tax | $49M | $50.2M | $45.7M | $71.5M | $36.5M | $47.5M | $48.3M | $42.7M | $4.6M | $33M | $47.2M | $13.6M | -$15.6M | $8.1M | -$28.2M | $23.4M | -$6M | $25M | $49.6M | $19M | $58.1M | $48.2M | $58.56M | $45.1M | $37.4M | $18.5M | $40.41M | $30.5M | $126.96M | $38.58M | -$28.16M | $17.04M | $6.81M | $23.85M | $35.14M | $33.48M | $2.23M | $17.84M | $27.2M | $35.02M | $16.69M | $35.32M | $27.97M | $30.35M | $22.73M | $48.4M | $42.16M | $35.71M | $28.58M | $39.66M | $48.49M | $30.39M | $37.21M | $37.98M | $46.12M | $47.17M | $18.36M | $37.53M | $42.73M | $32.62M | -$16.75M | $36.81M | $20.38M | $28.33M | $30.71M | $31.87M | $30.57M | $27.21M | $27.09M | $18.63M | $13.6M | -$37.76M | $4.49M | $19.85M | $25.14M | $26.06M | $32.66M | $33.21M | $40.54M | $27.56M | $39.3M | $32.89M | $20.92M | -$8.26M | $43.96M | $37.43M | $32.74M | -$20.13M | $26.56M | $30.59M | $21.99M | -$16.19M | $2.5M | $10.88M | $18.43M | -$4.17M | -$30.66M | $22.59M | $1.88M | $9.85M | -$7.19M | $23.8M | -$35.22M | $12.51M | $13.96M | $18.48M | $93.35M | $0 | $0 | $0 | $116.78M | $0 | $0 | $0 | $119.64M | $0 | $0 | $0 | $100.62M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Income Tax | $7.4M | $9M | $9.5M | $13.2M | $7.1M | $9.3M | $10.1M | $8.4M | $800K | $6.5M | $7.7M | $1.9M | -$2.8M | $1.5M | -$9.7M | $3M | -$1.8M | $4.7M | $9.1M | $2.7M | $11.4M | $8.9M | $10.77M | $8.6M | $6.9M | $0 | $7.41M | $5.05M | $33.13M | $6.41M | -$7.91M | $4.51M | $896K | $3.69M | -$90.19M | $6.93M | -$33K | $2.52M | $7.38M | $8.1M | $4.83M | $10.16M | $6.93M | $8.36M | $6.55M | $14.12M | $12.1M | $10.35M | $8.13M | $11.3M | $14.2M | $6.79M | $11.22M | $10.97M | $14.29M | $14.9M | $5.25M | $10.86M | $9.5M | $8.98M | -$4.9M | $11.01M | $5.27M | $8.16M | $7.73M | $9.26M | $8.4M | $7.93M | $8.49M | $5.2M | -$9.33M | -$6.95M | -$51K | $5.59M | $7.11M | $7.74M | $9.5M | $9.94M | $11.89M | $8.25M | $11.8M | $9.65M | $4.82M | -$9.28M | $10.45M | $10.78M | $4.41M | -$7.49M | $7.63M | $8.9M | -$1.07M | -$1.92M | $415K | $2.78M | $4.88M | -$4.72M | -$11.37M | $7.02M | -$2.88M | $2.06M | -$2.26M | $7.1M | -$15.57M | $3.1M | $4.28M | $5.75M | -$9.85M | $26.2M | $4.6M | $8M | $7.57M | $9.3M | $5.4M | $9.2M | $9.78M | $7.4M | $8.1M | $7.2M | $9.62M | $5.3M | $6.6M | $6M | $6.3M | $7.6M | $7.2M | $6.7M | $4.4M | $7.1M | $4.5M | $5.6M | $10M | $8M | $9.3M | $9M | $7.2M | $4M | $4.8M | $5.6M | $5.3M | $2.4M | $2.5M | $1.8M | $500K | -$300K | $200K | $200K |
Net Income | $41.6M | $41.2M | $36.2M | $58.3M | $29.4M | $38.2M | $38.2M | $34.3M | $3.8M | $26.5M | $39.5M | $11.7M | -$12.8M | $6.6M | -$18.5M | $20.4M | -$4.2M | $20.3M | $40.5M | $16.3M | $46.7M | $39.3M | $47.79M | $36.5M | $30.5M | $18.5M | $33M | $25.45M | $93.82M | $32.17M | -$20.26M | $12.53M | $5.92M | $20.16M | $125.33M | $26.55M | $2.26M | $15.32M | $19.82M | $26.92M | $11.87M | $25.15M | $21.04M | $21.98M | $16.18M | $34.28M | $30.07M | $25.36M | $20.45M | $28.37M | $34.29M | $23.6M | $26M | $27.01M | $31.83M | $32.27M | $13.1M | $26.67M | $33.23M | $23.64M | -$11.85M | $25.81M | $15.11M | $20.17M | $22.98M | $22.6M | $22.17M | $19.28M | $18.6M | $13.43M | $22.93M | -$30.81M | $4.54M | $14.26M | $18.03M | $18.32M | $23.17M | $23.27M | $28.66M | $19.31M | $27.5M | $23.25M | $16.1M | $1.02M | $33.51M | $26.65M | $28.33M | -$12.64M | $18.94M | $21.69M | $23.06M | -$14.27M | $2.08M | $8.1M | $13.55M | $549K | -$19.29M | $15.57M | $4.76M | $9.06M | -$4.93M | $16.7M | -$13.77M | $12.21M | $9.68M | $12.73M | $22.51M | -$5.5M | $10.4M | $17.1M | $22.31M | $24.9M | $15.6M | $22.5M | $25.28M | $18M | $20.9M | $19.4M | $15.84M | $16.3M | $17.1M | $15.4M | $21.4M | $19.2M | $16.2M | $17.1M | $17.3M | $17.6M | $15.9M | $12.1M | $19.7M | $18.5M | $19.7M | $19.3M | $14.3M | $9M | $15.2M | $19.6M | -$31.3M | $5.6M | $5.1M | $3.7M | $2M | -$700K | $300K | $500K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $41.6M | $41.2M | $36.2M | $58.3M | $29.4M | $38.2M | $38.2M | $34.3M | $3.8M | $26.5M | $39.5M | $11.7M | -$12.8M | $6.6M | -$18.5M | $20.4M | -$4.2M | $20.3M | $40.5M | $16.3M | $46.7M | $39.3M | $47.79M | $36.5M | $30.5M | $18.5M | $33M | $25.45M | $93.82M | $32.17M | -$20.26M | $12.53M | $5.92M | $20.16M | $125.33M | $26.55M | $2.26M | $15.32M | $19.82M | $26.92M | $11.87M | $25.15M | $21.04M | $21.98M | $16.18M | $34.28M | $30.07M | $25.36M | $20.45M | $28.37M | $34.29M | $23.6M | $26M | $27.01M | $31.83M | $32.27M | $13.1M | $26.67M | $33.23M | $23.64M | -$11.85M | $25.81M | $15.11M | $20.17M | $22.98M | $22.6M | $22.17M | $19.28M | $18.6M | $13.43M | $22.93M | -$30.81M | $4.54M | $14.26M | $18.03M | $18.32M | $23.17M | $23.27M | $28.66M | $19.31M | $27.5M | $23.25M | $16.1M | $1.02M | $33.51M | $26.65M | $28.33M | -$12.64M | $18.94M | $21.69M | $23.06M | -$14.27M | $2.08M | $8.1M | $13.55M | $549K | -$19.29M | $15.57M | $4.76M | $9.06M | -$4.93M | $16.7M | -$13.77M | $12.21M | $9.68M | $12.73M | $22.51M | -$5.5M | $10.4M | $17.1M | $22.31M | $24.9M | $15.6M | $22.5M | $25.28M | $18M | $20.9M | $19.4M | $15.84M | $16.3M | $17.1M | $15.4M | $21.4M | $19.2M | $16.2M | $17.1M | $17.3M | $17.6M | $15.9M | $12.1M | $19.7M | $18.5M | $19.7M | $19.3M | $14.3M | $9M | $15.2M | $19.6M | -$31.3M | $5.6M | $5.1M | $3.7M | $2M | -$700K | $300K | $500K |
Shares Outstanding (Basic) | 40.9M | 40.9M | - | 41.2M | 41.3M | 41.3M | - | 41.2M | 41.4M | 41.3M | 41.3M | 40.84M | 40.87M | 40.87M | 41.4M | 40.9M | 41.19M | 41.38M | 41.39M | 41.49M | 41.49M | 41.47M | 41.41M | 41.4M | 41.9M | 41.28M | 41.24M | 41.21M | 41.19M | 41.15M | 40.97M | 41.04M | 41.01M | 40.89M | 40.72M | 40.67M | 40.67M | 40.54M | 40.24M | 40.18M | 40.14M | 40.35M | 40.57M | 40.74M | 41.18M | 41.12M | 40.94M | 40.89M | 40.86M | 40.65M | 40.51M | 40.12M | 39.91M | 39.67M | 39.37M | 39.38M | 39.36M | 39.77M | - | 39.9M | 39.9M | 39.75M | - | 39.4M | 39.3M | 39.2M | - | 39.2M | 39.2M | 39.16M | - | 39.06M | 40.12M | 41.06M | - | 43.29M | 43.22M | 43.12M | - | 43.01M | 43M | 42.99M | - | 42.93M | 42.89M | 42.87M | - | 42.77M | 42.73M | 42.72M | - | 42.72M | 42.71M | 42.7M | - | 40.85M | 40.84M | 40.78M | - | 40.66M | 40.55M | 40.52M | - | 40.55M | 40.91M | 41.16M | - | 41.03M | 41.13M | 41.81M | - | 42.81M | 43.6M | 44.72M | - | 90.34M | 92.38M | 94.66M | - | 93.75M | 93.8M | 93.7M | - | 46.78M | 46.75M | 44.92M | - | 57.92M | 57.92M | 57.92M | - | 64.4M | 57.9M | 57.9M | - | 57.89M | 57.89M | 57.89M | - | 9.17M | 9.11M | 9.25M | - | 8.75M | 8.57M | 9.09M |
Shares Outstanding (Diluted) | 41.2M | 41.2M | - | 41.6M | 41.6M | 41.6M | - | 41.4M | 41.6M | 41.5M | 41.5M | 41.4M | 41.4M | 41.4M | 41.6M | 41.6M | 41.8M | 42.1M | 42.2M | 42.2M | 42.1M | 42.1M | 42.2M | 42.1M | 42M | 42M | 42.1M | 42M | 41.9M | 41.8M | 41.9M | 41.9M | 41.7M | 41.7M | 41.7M | 41.6M | 41.5M | 41.3M | 41.5M | 41.3M | 41.3M | 41.5M | 42.1M | 42.3M | 42.4M | 42.3M | 42.4M | 42.3M | 42.3M | 42.3M | 42.2M | 41.7M | 41.4M | 41.1M | 41.3M | 41.1M | 41.3M | 41.5M | - | 41.5M | 39.9M | 41.7M | - | 41.1M | 40.9M | 40.9M | - | 40.6M | 40.5M | 40.39M | - | 39.06M | 41.23M | 42.15M | - | 44.27M | 44.92M | 45.4M | - | 45M | 45.25M | 47.81M | - | 43.69M | 47.83M | 47.64M | - | 42.77M | 47.31M | 47.28M | - | 42.93M | 42.9M | 42.87M | - | 41.03M | 41.29M | 41.23M | - | 40.98M | 40.87M | 40.75M | - | 40.71M | 41.09M | 41.33M | - | 41.65M | 41.66M | 42.32M | - | 43.41M | 44.23M | 44.96M | - | 90.34M | 92.38M | 94.66M | - | 93.75M | 93.8M | 93.7M | - | 46.78M | 46.75M | 44.92M | - | 57.92M | 57.92M | 57.92M | - | 64.4M | 57.9M | 57.9M | - | 57.89M | 57.89M | 57.89M | - | 9.17M | 9.11M | 9.25M | - | 8.75M | 8.57M | 9.09M |
EPS (Basic) | $1.02 | $1.01 | - | $1.42 | $0.71 | $0.93 | - | $0.83 | $0.09 | $0.64 | $0.96 | $0.29 | -$0.31 | $0.16 | -$0.40 | $0.34 | -$0.30 | $0.35 | $0.98 | $0.39 | $1.13 | $0.95 | $1.15 | $0.88 | $0.73 | $0.45 | $0.80 | $0.62 | $2.28 | $0.78 | -$0.50 | $0.30 | $0.14 | $0.49 | $3.08 | $0.65 | $0.057 | $0.38 | $0.49 | $0.67 | $0.29 | $0.62 | $0.52 | $0.54 | $0.39 | $0.83 | $0.73 | $0.62 | $0.50 | $0.70 | $0.85 | $0.59 | $0.65 | $0.68 | $0.81 | $0.82 | $0.33 | $0.67 | - | $0.58 | -$0.30 | $0.65 | - | $0.51 | $0.59 | $0.58 | - | $0.49 | $0.48 | $0.34 | - | -$0.79 | $0.11 | $0.35 | - | $0.42 | $0.54 | $0.54 | - | $0.45 | $0.64 | $0.54 | - | $0.02 | $0.78 | $0.62 | - | -$0.30 | $0.44 | $0.51 | - | -$0.34 | $0.05 | $0.19 | - | $0.02 | -$0.47 | $0.38 | - | $0.22 | -$0.12 | $0.41 | - | $0.30 | $0.24 | $0.31 | - | -$0.13 | $0.25 | $0.41 | - | $0.58 | $0.36 | $0.51 | - | $0.20 | $0.23 | $0.21 | - | $0.18 | $0.18 | $0.17 | - | $0.21 | $0.17 | $0.15 | - | $0.15 | $0.14 | $0.11 | - | $0.16 | $0.17 | $0.17 | - | $0.08 | $0.13 | $0.17 | - | $0.64 | $0.56 | $0.40 | - | -$0.08 | $0.035 | $0.055 |
EPS (Diluted) | $1.01 | $1 | - | $1.40 | $0.71 | $0.92 | - | $0.83 | $0.09 | $0.64 | $0.95 | $0.28 | -$0.31 | $0.16 | -$0.40 | $0.33 | -$0.30 | $0.35 | $0.96 | $0.39 | $1.13 | $0.95 | $1.15 | $0.88 | $0.73 | $0.44 | $0.78 | $0.60 | $2.24 | $0.77 | -$0.50 | $0.30 | $0.14 | $0.48 | $3 | $0.64 | $0.05 | $0.37 | $0.48 | $0.65 | $0.29 | $0.61 | $0.50 | $0.52 | $0.38 | $0.81 | $0.71 | $0.60 | $0.48 | $0.67 | $0.81 | $0.57 | $0.63 | $0.66 | $0.77 | $0.78 | $0.32 | $0.64 | - | $0.56 | -$0.30 | $0.62 | - | $0.49 | $0.56 | $0.55 | - | $0.48 | $0.46 | $0.33 | - | -$0.79 | $0.11 | $0.34 | - | $0.41 | $0.52 | $0.52 | - | $0.43 | $0.61 | $0.50 | - | $0.02 | $0.72 | $0.57 | - | -$0.30 | $0.41 | $0.47 | - | -$0.34 | $0.05 | $0.19 | - | $0.02 | -$0.47 | $0.38 | - | $0.22 | -$0.12 | $0.41 | - | $0.30 | $0.23 | $0.31 | - | -$0.13 | $0.25 | $0.40 | - | $0.57 | $0.36 | $0.50 | - | $0.20 | $0.23 | $0.20 | - | $0.18 | $0.18 | $0.16 | - | $0.19 | $0.16 | $0.15 | - | $0.15 | $0.13 | $0.11 | - | $0.16 | $0.16 | $0.16 | - | $0.08 | $0.13 | $0.17 | - | $0.64 | $0.56 | $0.40 | - | -$0.08 | $0.035 | $0.055 |
EBIT | $58.6M | $59.7M | $55.7M | $80.4M | $45.1M | $56.4M | $56.8M | $51.4M | $13.3M | $41.7M | $55.8M | $21.1M | -$8.7M | $14.8M | -$22.3M | $28.7M | -$1.7M | $28.9M | $53.1M | $22.4M | $61.6M | $51.7M | $62.05M | $48.6M | $41.4M | $22.7M | $44.77M | $35.11M | $130.27M | $41.88M | -$24.88M | $20.29M | $10.1M | $27.02M | $38.21M | $36.46M | $5.17M | $20.79M | $30.15M | $38M | $19.64M | $38.25M | $31.49M | $33M | $26.14M | $51.95M | $45.73M | $39.25M | $32.13M | $43.21M | $52.07M | $33.94M | $40.76M | $41.53M | $49.7M | $50.73M | $21.91M | $41.09M | $46.31M | $36.1M | -$13.28M | $40.29M | $23.89M | $31.83M | $34.19M | $35.34M | $34.08M | $30.69M | $30.58M | $22.13M | $17.88M | -$34.36M | $7.87M | $23.25M | $60.83M | $29.46M | $36.2M | $68.05M | $75.63M | $62.19M | $73.22M | $64.88M | $53M | $23.38M | $75.13M | $67.28M | $62.54M | $8.89M | $55.13M | $58.67M | $49.87M | $11.28M | $29.48M | $37.86M | $45.49M | $22.65M | -$3.86M | $48.81M | $28.12M | $36.2M | $19.64M | $50.13M | -$8.9M | $38.41M | $39.23M | $43.74M | $187.41M | $2.4M | $2.4M | $2.5M | $213.94M | $2.4M | $2.3M | $2.4M | $219.18M | $1.8M | $2.8M | $2.5M | $198.46M | $2.6M | $2.6M | $2.8M | $3.2M | $3.6M | $3.1M | $1.6M | $1.9M | $2.4M | $2.6M | $2.6M | $14.8M | $24.1M | $24.5M | $24.6M | $95.7M | $4.8M | $5.5M | $29.7M | $34.8M | $38.1M | $37.6M | $36.9M | $38M | $36.2M | $35.3M | $35.5M |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |