Ingredion Incorporated(INGR:US)
Market Cap$6.14B
Key Metrics
Price$97.31
Revenue (TTM)$7.215B
Holders Revenue (TTM)$393M
Gross Profit (TTM)$1.712B
Earnings (TTM)$592M
EBITDA (TTM)$1.144B
Op. Margin (TTM)12.85%
Dividend Yield3.42%
Holders Yield6.4%
Cash on hand$948M
Total Assets$8.07B
Net Assets$4.573B
Total Debt$1.783B
Key Metrics
Price$97.31
Revenue (TTM)$7.215B
Holders Revenue (TTM)$393M
Gross Profit (TTM)$1.712B
Earnings (TTM)$592M
EBITDA (TTM)$1.144B
Op. Margin (TTM)12.85%
Dividend Yield3.42%
Holders Yield6.4%
Cash on hand$948M
Total Assets$8.07B
Net Assets$4.573B
Total Debt$1.783B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.85B | $1.792B | $1.757B | $1.816B | $1.833B | $1.813B | $1.8B | $1.87B | $1.878B | $1.882B | $1.921B | $2.033B | $2.069B | $2.137B | $1.987B | $2.023B | $2.044B | $1.892B | $1.755B | $1.763B | $1.762B | $1.614B | $1.593B | $1.502B | $1.349B | $1.543B | $1.549B | $1.574B | $1.55B | $1.536B | $1.537B | $1.563B | $1.608B | $1.581B | $1.527B | $1.591B | $1.558B | $1.552B | $1.485B | $1.569B | $1.533B | $1.434B | $1.488B | $1.524B | $1.536B | $1.41B | $1.45B | $1.545B | $1.568B | $1.435B | $1.579B | $1.696B | $1.715B | $1.662B | $1.98B | $1.764B | $1.72B | $1.658B | $1.547B | $1.628B | $1.585B | $1.536B | $1.407B | $1.02B | $1.003B | $937.2M | $958.6M | $970.6M | $911.6M | $831.1M | $900.4M | $1.084B | $1.029B | $930.9M | $894.7M | $877.4M | $857M | $761.9M | $687M | $674.2M | $644.9M | $614.8M | $585.2M | $612M | $596.2M | $567M | $573.2M | $587.4M | $572M | $550.4M | $542.5M | $540.7M | $539.3M | $479.4M | $472.8M | $480.1M | $486.2M | $431.9M | $475.7M | $474.5M | $482.2M | $454.6M | $467.5M | $479.3M | $473.9M | $444.2M | $452.5M | $444.6M | $441.3M | $396.6M | $382.7M | $359.5M | $366.8M | $339M |
Cost of Revenue | $1.424B | $1.391B | $1.327B | $1.361B | $1.356B | $1.347B | $1.351B | $1.391B | $1.432B | $1.465B | $1.521B | $1.612B | $1.628B | $1.65B | $1.636B | $1.649B | $1.654B | $1.513B | $1.465B | $1.44B | $1.395B | $1.263B | $1.241B | $1.176B | $1.078B | $1.22B | $1.226B | $1.23B | $1.221B | $1.22B | $1.217B | $1.229B | $1.248B | $1.227B | $1.167B | $1.203B | $1.185B | $1.201B | $1.146B | $1.2B | $1.178B | $1.095B | $1.176B | $1.194B | $1.217B | $1.129B | $1.179B | $1.247B | $1.272B | $1.185B | $1.289B | $1.437B | $1.439B | $1.357B | $1.646B | $1.451B | $1.425B | $1.362B | $1.267B | $1.352B | $1.313B | $1.237B | $1.161B | $847.9M | $839.2M | $794.4M | $796.4M | $817.3M | $800.1M | $738.1M | $759.1M | $880.4M | $841.9M | $757.7M | $752M | $735.7M | $701.5M | $615.7M | $580.5M | $562M | $540.4M | $522.1M | $503.5M | $524.4M | $506M | $494M | $488.7M | $504M | $480.4M | $455.9M | $450M | $457M | $460.3M | $410.6M | $406M | $410.1M | $414.7M | $373.1M | $408.3M | $390.4M | $409.7M | $379.6M | $366.6M | $370.9M | $355.2M | $331.3M | $344.5M | $332.3M | $338.3M | $307.9M | $310.8M | $291.3M | $302.8M | $277.1M |
Gross Profit | $426M | $401M | $430M | $455M | $477M | $466M | $449M | $479M | $446M | $417M | $400M | $421M | $441M | $487M | $351M | $374M | $390M | $379M | $290M | $323M | $367M | $351M | $352M | $326M | $271M | $323M | $323M | $344M | $329M | $316M | $320M | $334M | $360M | $354M | $360M | $388M | $373M | $351M | $339M | $369M | $355M | $339M | $312.8M | $330M | $319M | $281M | $271.7M | $297.6M | $295.9M | $249.8M | $290.5M | $258.8M | $276M | $305.6M | $333.7M | $313.2M | $295.2M | $295.9M | $280M | $275.9M | $271.8M | $298.2M | $245.8M | $171.6M | $163.8M | $142.8M | $162.2M | $153.3M | $111.5M | $93M | $141.3M | $203.8M | $186.6M | $173.2M | $142.7M | $141.7M | $155.5M | $146.2M | $106.5M | $112.2M | $104.5M | $92.7M | $81.7M | $87.6M | $90.2M | $73M | $84.5M | $83.4M | $91.6M | $94.5M | $92.5M | $83.7M | $79M | $68.8M | $66.8M | $70M | $71.5M | $58.8M | $67.4M | $84.1M | $72.5M | $75M | $100.9M | $108.4M | $118.7M | $112.9M | $108M | $112.3M | $103M | $88.7M | $71.9M | $68.2M | $64M | $61.9M |
| $193M | $187M | $202M | $203M | $203M | $183M | $198M | $199M | $183M | $201M | $197M | $198M | $190M | $196M | $196M | $190M | $175M | $167M | $150M | $163M | $141M | $151M | $173M | $155M | $147M | $154M | $159M | $151M | $152M | $151M | $148M | $145M | $159M | $154M | $615M | $302M | $314M | $297M | $146M | $146M | $144M | $139M | $135M | $141M | $146M | $131M | $135.8M | $119.5M | $133.3M | $127.5M | $129.6M | $121.9M | $135.9M | $130.5M | $146.3M | $134.8M | $128.7M | $131.1M | $110M | $129.8M | $134.4M | $70.8M | $152.7M | $79.8M | $69.2M | $71M | $62.9M | -$65.9M | $59.7M | $53.9M | $77.6M | $56M | $68.2M | $66.5M | $62.1M | $53.7M | $64.9M | $58.4M | $50.3M | $47.7M | $47.4M | $46.5M | $38.1M | $35.4M | $38.4M | $38M | $59.5M | $37M | $38.1M | $40.3M | $41.3M | $38.8M | $36.6M | $33.3M | $25.7M | $29.6M | $31.5M | -$30.91M | $30.2M | $37.1M | $30.3M | $35.4M | $29.1M | $34.8M | $34.5M | $36.5M | $36.4M | $34M | $32.6M | $31M | $29.4M | $24.2M | $23.1M | $25.3M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $152M | $157M | $149M | $148M | $149M | $144M | $138M | $139.5M | $139M | $144M | $132M | $126.4M | $129.1M | $137.2M | $132.4M | $134.9M | $125M | $138.5M | $135.5M | $151.1M | $137.1M | $131.5M | $136.2M | $143.3M | $131.2M | $137.3M | $131M | $152.7M | $81.6M | $73.2M | $69.7M | $65.4M | -$65.5M | $59.7M | $54.7M | $67.2M | $66.8M | $70.8M | $67.5M | $64.9M | $61.7M | $64.9M | $57.6M | $54.9M | $49.9M | $49.4M | $47.7M | $40.8M | $38.3M | $39.6M | $39M | $40.1M | $37.2M | $40.4M | $40.3M | $40.8M | $37.6M | $35.9M | $34.6M | $31.8M | $32.4M | $33M | $36.9M | $32.6M | $40.8M | $35.1M | $39.4M | $29.1M | $34.8M | $34.5M | $36.5M | $36.4M | $34M | $32.6M | $31M | $29.4M | $24.2M | $23.1M | $25.3M |
| Other Operating Expenses | $193M | $187M | $202M | $203M | $203M | $183M | $198M | $199M | $183M | $201M | $197M | $198M | $190M | $196M | $196M | $190M | $175M | $167M | $150M | $163M | $141M | $151M | $173M | $155M | $147M | $154M | $159M | $151M | $152M | $151M | $148M | $145M | $159M | $154M | $615M | $150M | $157M | $148M | -$2M | -$3M | - | $1M | -$4.5M | $2M | $2M | -$1M | $9.4M | -$9.6M | -$3.9M | -$4.9M | -$5.3M | -$3.1M | -$2.6M | -$5M | -$4.8M | -$2.3M | -$2.8M | -$5.1M | -$33.3M | -$1.4M | -$2.9M | -$60.2M | - | -$1.8M | -$4M | $1.3M | -$2.5M | -$400K | - | -$800K | $10.4M | -$10.8M | -$2.6M | -$1M | -$2.8M | -$8M | - | $800K | -$4.6M | -$2.2M | -$2M | -$1.2M | -$2.7M | -$2.9M | -$1.2M | -$1M | $19.4M | -$200K | -$2.3M | - | $500K | $1.2M | $700K | -$1.3M | -$6.1M | -$2.8M | -$1.5M | -$67.81M | -$2.4M | -$3.7M | -$4.8M | -$4M | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $233M | $214M | $228M | $252M | $274M | $283M | $251M | $280M | $263M | $216M | $203M | $223M | $251M | $291M | $155M | $184M | $215M | $212M | $140M | $160M | $226M | $200M | $215M | $171M | $124M | $169M | $186M | $193M | $177M | $165M | $177M | $189M | $201M | $200M | $209M | $238M | $216M | $203M | $193M | $223M | $211M | $200M | $173.8M | $189M | $173M | $150M | $142.9M | $178.1M | $162.6M | $122.3M | $160.9M | $136.9M | $140.1M | $175.1M | $187.4M | $178.4M | $166.5M | $164.8M | $170M | $146.1M | $137.4M | $227.4M | $103.1M | $91.8M | $94.6M | $71.8M | $99.3M | $218.8M | $51.8M | $39.1M | $63.7M | $147.8M | $115.8M | $106.7M | $80.6M | $88M | $90.6M | $87.8M | $56.2M | $64.5M | $57.1M | $46.2M | $43.6M | $52.2M | $51.8M | $35M | $25M | $46.4M | $53.5M | $54.2M | $51.2M | $44.9M | $42.4M | $35.5M | $41.1M | $40.4M | $40M | $89.71M | $37.2M | $47M | $42.2M | $39.6M | $40.8M | $38.6M | $50.2M | $41.4M | $35.6M | $43.3M | $44.4M | $32.7M | $18.5M | $20M | $16.9M | $13.6M |
| -$58M | -$20M | -$21M | -$11M | -$15M | -$16M | -$99M | -$7M | -$33M | $60M | -$27M | -$38M | -$32M | -$32M | -$31M | -$23M | -$19M | -$25M | -$62M | -$7M | -$21M | -$388M | -$78M | -$38M | -$30M | -$33M | -$42M | -$53M | -$25M | -$26M | -$48M | -$57M | -$32M | -$18M | -$33M | -$21M | -$25M | -$29M | -$32M | -$17M | -$32M | -$14M | -$31.6M | -$28M | -$17M | -$24M | -$24M | -$15.1M | -$17.2M | -$16.6M | -$23.1M | -$17.9M | -$16.3M | -$16.8M | -$26.4M | -$25.6M | -$30.8M | -$23.3M | -$28.4M | -$16.4M | -$2.5M | -$26.6M | -$29.3M | -$33.4M | -$24.9M | -$4.7M | -$7.6M | -$9.3M | -$135.8M | -$11.3M | -$5.4M | $1.2M | -$4.3M | -$6.3M | -$1.2M | $8M | - | -$800K | $4.6M | $2.2M | $2M | $1.2M | $2.7M | $2.9M | $1.2M | $2M | -$19.4M | $200K | $2.3M | - | -$500K | -$1.2M | -$700K | $1.3M | $6.1M | $2.8M | $1.5M | $9.6M | $2.4M | $3.7M | $4.8M | $4M | $1.4M | $1.5M | $700K | -$18.6M | $1.6M | $2.1M | $500K | $1.8M | $3.6M | $3.5M | $3.5M | $4.3M | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $55M | $9M | $9M | $7M | $12M | $9M | $9M | $1M | $10M | $19M | $26M | $26M | $30M | $32M | $34M | $24M | $17M | $24M | $16M | $20M | $19M | $19M | $9M | $22M | $19M | $18M | $22M | $24M | $16M | $22M | $16M | $24M | $25M | $16M | $22M | $16M | $20M | $21M | $25M | $15M | $19M | $14M | $24.8M | $14M | $17M | $14M | $24M | $15.1M | $17.2M | $16.6M | $23.1M | $17.9M | $16.3M | $16.8M | $24.4M | $16M | $17.2M | $19.5M | $22.7M | $12.7M | - | $26.6M | $26.3M | $30.2M | $6.8M | $4.7M | $1.6M | $9.3M | $10.8M | $11.3M | - | $9.6M | $6.9M | $7.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$3M | -$11M | -$12M | -$4M | -$3M | -$7M | -$90M | -$6M | -$23M | $79M | -$1M | -$12M | -$2M | - | $3M | $1M | -$2M | -$1M | -$46M | $13M | -$2M | -$369M | -$69M | -$16M | -$11M | -$15M | -$20M | -$29M | -$9M | -$4M | -$32M | -$33M | -$7M | -$2M | -$11M | -$5M | -$5M | -$8M | -$7M | -$2M | -$13M | - | -$6.8M | -$14M | - | -$10M | - | - | - | - | - | - | - | - | -$2M | -$9.6M | -$13.6M | -$3.8M | -$5.7M | -$3.7M | -$2.5M | - | -$3M | -$3.2M | -$18.1M | - | -$6M | - | -$125M | - | -$5.4M | $10.8M | $2.6M | $1M | -$1.2M | $8M | - | -$800K | $4.6M | $2.2M | $2M | $1.2M | $2.7M | $2.9M | $1.2M | $2M | -$19.4M | $200K | $2.3M | - | -$500K | -$1.2M | -$700K | $1.3M | $6.1M | $2.8M | $1.5M | $9.6M | $2.4M | $3.7M | $4.8M | $4M | $1.4M | $1.5M | $700K | -$18.6M | $1.6M | $2.1M | $500K | $1.8M | $3.6M | $3.5M | $3.5M | $4.3M |
Income Before Tax | $175M | $194M | $207M | $241M | $259M | $267M | $152M | $273M | $230M | $276M | $176M | $185M | $219M | $259M | $124M | $161M | $196M | $187M | $78M | $153M | $205M | -$188M | $143M | $133M | $94M | $136M | $151M | $140M | $152M | $139M | $138M | $132M | $169M | $182M | $187M | $217M | $191M | $174M | $171M | $206M | $179M | $186M | $156.2M | $161M | $156M | $126M | $105.9M | $163M | $145.4M | $105.7M | $145.8M | $119M | $123.8M | $158.3M | $171M | $152.8M | $135.7M | $141.5M | $146.6M | $129.7M | $115.9M | $200.8M | $79.8M | $58.4M | $69.7M | $67.1M | $92.7M | $78.5M | -$84M | $27.8M | $58.6M | $138.2M | $108.9M | $99.4M | $71.4M | $78M | $77.7M | $77.9M | $49.9M | $57.9M | $49.5M | $39.6M | $36.6M | $43.2M | $42.3M | $26M | $16.8M | $38.1M | $45.4M | $44.7M | $41.4M | $34.8M | $29.9M | $23.1M | $18.7M | $31.1M | $30.6M | $21.9M | $18.5M | $32.2M | $24.8M | $21.1M | $21.5M | $21.7M | $32.8M | $8M | $26.8M | $35.3M | $34.5M | $25.3M | $18.7M | $19.7M | $17.2M | $12.3M |
Income Tax | $59M | $50M | $40M | $69M | $61M | $68M | $55M | $84M | $80M | $58M | $43M | $25M | $55M | $65M | $9M | $52M | $51M | $54M | $10M | $34M | $24M | $55M | $27M | $40M | $27M | $58M | $38M | $38M | $45M | $37M | $41M | $34M | $53M | $39M | $84M | $48M | $58M | $47M | $74M | $60M | $59M | $53M | $48.7M | $51M | $47M | $40M | $43.1M | $42.6M | $40.8M | $30.5M | $39.9M | $30.7M | $27.1M | $46.3M | $57.3M | $38.9M | $25M | $45.8M | $49.6M | $40.2M | $34.9M | $45.3M | $26.4M | $19.6M | $30.9M | $22.2M | $35M | $24.5M | -$900K | $9.4M | $10.5M | $48.2M | $38M | $33.3M | $24.2M | $25.8M | $25.5M | $26.5M | $15.3M | $20M | $18.3M | $15.4M | $13.1M | $19.4M | $14.8M | $9M | $700K | $12.6M | $13.6M | $16.1M | $15.3M | $12.5M | $11.7M | $9.5M | $10.9M | $11.2M | $12M | $7.9M | $6.8M | $11.3M | $9.5M | $8.4M | $9M | $9.1M | $13.5M | $4.4M | $10M | $12.7M | $12.8M | $9.5M | $7M | $7.1M | $6.5M | $4.3M |
Net Income | $116M | $144M | $167M | $172M | $198M | $199M | $97M | $189M | $150M | $218M | $133M | $160M | $164M | $194M | $115M | $109M | $145M | $133M | $68M | $119M | $181M | -$243M | $116M | $93M | $67M | $78M | $113M | $102M | $107M | $102M | $97M | $98M | $116M | $143M | $103M | $169M | $133M | $127M | $97M | $146M | $120M | $133M | $107.5M | $110M | $109M | $86M | $62.8M | $120.4M | $104.6M | $75.2M | $105.9M | $88.3M | $96.7M | $112M | $113.7M | $113.9M | $110.7M | $95.7M | $97M | $89.5M | $81M | $155.5M | $53.4M | $38.8M | $38.8M | $44.9M | $57.7M | $54M | -$83.1M | $18.4M | $48.1M | $90M | $70.9M | $66.1M | $47.2M | $52.2M | $52.2M | $51.4M | $34.6M | $37.9M | $31.2M | $24.2M | $24.5M | $23.8M | $27.5M | $18M | $16.1M | $25.5M | $31.8M | $28.6M | $26.1M | $22.3M | $20.7M | $16.8M | $19.8M | $19.9M | $21.3M | $14M | $11.7M | $20.9M | $17.7M | $15.7M | $15.9M | $17M | $25.1M | $8M | $17M | $23.5M | $23.8M | $17.7M | $12.8M | $13.2M | $11.4M | $8.6M |
Minority Interests | -$2M | -$2M | -$2M | -$1M | -$2M | -$2M | -$2M | -$1M | -$2M | -$2M | -$2M | -$2M | -$1M | -$3M | -$1M | -$3M | -$3M | -$3M | -$1M | -$1M | -$3M | -$3M | -$1M | -$1M | -$1M | -$3M | -$4M | -$3M | -$2M | -$2M | -$3M | -$3M | -$2M | -$3M | -$4M | -$3M | -$3M | -$3M | -$3M | -$3M | -$3M | -$3M | -$3.7M | -$2M | -$2M | -$2M | -$1.6M | -$1.8M | -$2M | -$2.6M | -$2.1M | -$2M | -$1.6M | -$1.2M | -$1.7M | -$1.2M | -$1.6M | -$1.5M | -$1.7M | -$1.8M | -$1.7M | -$1.9M | -$1.6M | -$1.9M | -$2M | -$1.5M | -$1.5M | -$1.2M | -$1.7M | -$1.6M | -$1.9M | -$1.9M | -$2.5M | -$1.8M | -$900K | -$1.1M | -$1.6M | -$1.4M | -$1.2M | -$900K | -$1.1M | -$800K | -$600K | -$700K | -$1M | -$1M | -$1.3M | -$1.5M | -$2.3M | -$2.9M | -$2M | -$2.3M | -$2.5M | -$3.2M | -$3.7M | -$2.8M | -$2.7M | -$2.8M | -$2.1M | -$1.4M | -$2.4M | -$3M | -$3.4M | -$4.4M | -$5.8M | -$4.4M | -$200K | -$900K | -$2.1M | -$1.9M | -$1.1M | -$600K | -$700K | -$600K |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $114M | $142M | $165M | $171M | $196M | $197M | $95M | $188M | $148M | $216M | $131M | $158M | $163M | $191M | $114M | $106M | $142M | $130M | $67M | $118M | $178M | -$246M | $115M | $92M | $66M | $75M | $109M | $99M | $105M | $100M | $94M | $95M | $114M | $140M | $99M | $166M | $130M | $124M | $94M | $143M | $117M | $130M | $103.8M | $108M | $107M | $84M | $61.2M | $118.6M | $102.6M | $72.6M | $103.8M | $86.3M | $95.1M | $110.8M | $112M | $112.7M | $109.1M | $94.2M | $95.3M | $87.7M | $79.3M | $153.6M | $51.8M | $36.9M | $36.8M | $43.4M | $56.2M | $52.8M | -$84.8M | $16.8M | $46.2M | $88.1M | $68.4M | $64.3M | $46.3M | $51.1M | $50.6M | $50M | $33.4M | $37M | $30.1M | $23.4M | $23.9M | $23.1M | $26.5M | $17M | $14.8M | $24M | $29.5M | $25.7M | $24.1M | $20M | $18.2M | $13.6M | $16.1M | $17.1M | $18.6M | $11.2M | $9.6M | $19.5M | $15.3M | $12.7M | $12.5M | $12.6M | $19.3M | $3.6M | $16.8M | $22.6M | $21.7M | $15.8M | $11.7M | $12.6M | $10.7M | $8M |
Shares Outstanding (Basic) | 63.3M | 63.2M | 63.6M | 64.3M | 64.5M | 64.5M | 65.2M | 65.3M | 65.7M | 65.7M | 65.4M | 66M | 66.3M | 66.1M | 65.8M | 65.8M | 66.4M | 66.9M | 66.8M | 67M | 67.2M | 67.3M | 67.2M | 67.2M | 67.2M | 67.1M | 67M | 66.9M | 66.9M | 66.8M | 68.3M | 71.2M | 71.9M | 72.3M | 72.1M | 71.9M | 71.8M | 72.2M | 72.6M | 72.5M | 72.2M | 72M | 71.7M | 71.6M | 71.6M | 71.6M | 72M | 73M | 74.9M | 74.6M | 75.6M | 77.3M | 77.6M | 77.4M | 76.9M | 76.5M | 76.6M | 76.4M | - | 76.5M | 76.8M | 76.4M | - | 75.6M | 75.5M | 75.3M | - | 74.9M | 74.8M | 74.8M | - | 74.7M | 74.4M | 74.1M | - | 75M | 74.8M | 74.5M | - | 74M | 73.9M | 74.1M | - | 74.2M | 75.2M | 75.1M | - | 73.8M | 73M | 72.4M | - | 72M | 72M | 71.4M | - | 71.2M | 71.2M | 71M | - | 70.6M | 70.6M | 70.6M | - | 70.4M | 70.4M | 71M | - | 74.1M | 74.83M | 75M | - | 72M | 71.33M | 72.73M |
Shares Outstanding (Diluted) | 63.9M | 64M | 64.4M | 65.4M | 65.6M | 65.6M | 66.5M | 66.5M | 66.8M | 66.8M | 66.4M | 67M | 67.3M | 67.1M | 66.7M | 66.6M | 67.1M | 67.6M | 67.6M | 67.6M | 67.9M | 67.3M | 67.6M | 67.6M | 67.6M | 67.8M | 67.5M | 67.4M | 67.4M | 67.4M | 69.1M | 71.9M | 72.8M | 73.6M | 73.6M | 73.3M | 73.2M | 73.7M | 74.3M | 74.3M | 74M | 73.3M | 73.1M | 72.9M | 72.7M | 72.7M | 73.4M | 74.3M | 76M | 75.8M | 76.9M | 78.6M | 78.9M | 78.8M | 78.5M | 77.8M | 77.9M | 78M | - | 78.1M | 78.6M | 78.1M | - | 76.7M | 76.6M | 76.4M | - | 75.7M | 74.8M | 75.4M | - | 76.3M | 76.2M | 75.6M | - | 77M | 76.6M | 76.2M | - | 75.5M | 75.3M | 75.4M | - | 75M | 76M | 76.5M | - | 75M | 74.4M | 73.4M | - | 72.6M | 72.4M | 71.8M | - | 71.4M | 71.6M | 71.2M | - | 71M | 70.8M | 71M | - | 70.4M | 70.4M | 71M | - | 74.1M | 74.83M | 75.2M | - | 72M | 71.33M | 72.73M |
EPS (Basic) | $1.80 | $2.25 | $2.59 | $2.66 | $3.04 | $3.05 | $1.46 | $2.88 | $2.25 | $3.29 | $2 | $2.39 | $2.46 | $2.89 | $1.73 | $1.61 | $2.14 | $1.94 | $1 | $1.76 | $2.65 | -$3.66 | $1.71 | $1.37 | $0.98 | $1.12 | $1.63 | $1.48 | $1.57 | $1.50 | $1.38 | $1.33 | $1.59 | $1.94 | $1.37 | $2.31 | $1.81 | $1.72 | $1.29 | $1.98 | $1.62 | $1.77 | $1.45 | $1.51 | $1.49 | $1.17 | $0.85 | $1.62 | $1.37 | $0.97 | $1.37 | $1.12 | $1.22 | $1.43 | $1.45 | $1.47 | $1.42 | $1.23 | - | $1.15 | $1.03 | $2.01 | - | $0.49 | $0.49 | $0.58 | - | $0.70 | -$1.13 | $0.22 | - | $1.18 | $0.92 | $0.87 | - | $0.68 | $0.68 | $0.67 | - | $0.50 | $0.41 | $0.32 | - | $0.31 | $0.35 | $0.22 | - | $0.33 | $0.41 | $0.36 | - | $0.28 | $0.25 | $0.19 | - | $0.24 | $0.26 | $0.16 | - | $0.28 | $0.22 | $0.18 | - | $0.18 | $0.28 | $0.05 | - | $0.31 | $0.29 | $0.21 | - | $0.18 | $0.15 | $0.11 |
EPS (Diluted) | $1.78 | $2.22 | $2.56 | $2.61 | $2.99 | $3 | $1.43 | $2.83 | $2.22 | $3.23 | $1.97 | $2.36 | $2.42 | $2.85 | $1.71 | $1.59 | $2.12 | $1.92 | $0.99 | $1.75 | $2.62 | -$3.66 | $1.70 | $1.36 | $0.98 | $1.11 | $1.61 | $1.47 | $1.56 | $1.48 | $1.36 | $1.32 | $1.57 | $1.90 | $1.35 | $2.26 | $1.78 | $1.68 | $1.26 | $1.93 | $1.58 | $1.73 | $1.42 | $1.48 | $1.47 | $1.15 | $0.83 | $1.60 | $1.35 | $0.96 | $1.35 | $1.10 | $1.20 | $1.41 | $1.42 | $1.45 | $1.40 | $1.21 | - | $1.12 | $1.01 | $1.97 | - | $0.48 | $0.48 | $0.57 | - | $0.70 | -$1.13 | $0.22 | - | $1.15 | $0.90 | $0.85 | - | $0.66 | $0.66 | $0.66 | - | $0.49 | $0.40 | $0.31 | - | $0.31 | $0.35 | $0.22 | - | $0.32 | $0.40 | $0.35 | - | $0.28 | $0.25 | $0.19 | - | $0.24 | $0.26 | $0.16 | - | $0.28 | $0.22 | $0.18 | - | $0.18 | $0.28 | $0.05 | - | $0.31 | $0.29 | $0.21 | - | $0.18 | $0.15 | $0.11 |
EBIT | $230M | $203M | $216M | $248M | $271M | $276M | $161M | $274M | $240M | $295M | $202M | $211M | $249M | $291M | $158M | $185M | $213M | $211M | $94M | $173M | $224M | -$169M | $152M | $155M | $113M | $154M | $173M | $164M | $168M | $161M | $154M | $156M | $194M | $198M | $209M | $233M | $211M | $195M | $196M | $221M | $198M | $200M | $181M | $175M | $173M | $140M | $129.9M | $178.1M | $162.6M | $122.3M | $168.9M | $136.9M | $140.1M | $175.1M | $195.4M | $168.8M | $152.9M | $161M | $169.3M | $142.4M | $137.4M | $227.4M | $106.1M | $88.6M | $94.6M | $71.8M | $94.3M | $87.8M | -$73.2M | $39.1M | $77.7M | $147.8M | $115.8M | $106.7M | $80.6M | $88M | $90.6M | $87.8M | $56.2M | $64.5M | $57.1M | $46.2M | $43.6M | $52.2M | $51.8M | $35M | $25M | $46.4M | $53.5M | $54.2M | $51.2M | $44.9M | $42.4M | $35.5M | $41.1M | $40.4M | $40M | $89.71M | $37.2M | $47M | $42.2M | $39.6M | $40.8M | $38.6M | $50.2M | $41.4M | $35.6M | $43.3M | $44.4M | $32.7M | $18.5M | $20M | $16.9M | $13.6M |
EBITDA | $286M | $269M | $281M | $308M | $327M | $338M | $304M | $331M | $317M | $269M | $257M | $277M | $304M | $345M | $211M | $240M | $269M | $266M | $184M | $213M | $279M | $253M | $278M | $223M | $176M | $222M | $255M | $247M | $229M | $216M | $246M | $271M | $255M | $255M | $273M | $293M | $269M | $256M | $253M | $273M | $260M | $247M | $236.8M | $238M | $222M | $197M | $177.9M | $227.1M | $212.6M | $170.3M | $220.9M | $183.9M | $189.1M | $224.1M | $247.4M | $232.4M | $219.5M | $218.8M | $230M | $199.1M | $193.9M | $276.4M | $159.1M | $126.8M | $147.7M | $106.8M | $135.3M | $120.8M | $83.8M | $69.1M | $113.1M | $180.8M | $148.8M | $138.7M | $113.8M | $111M | $121.6M | $119.6M | $81.6M | $91.3M | $82.1M | $73M | $67.9M | $76.3M | $76.6M | $59M | $70.4M | $71.2M | $77.2M | $79.2M | $76.7M | $71.1M | $69.1M | $59.2M | $59M | $62.6M | $66.5M | $106.11M | $63.8M | $75.3M | $70.4M | $68.6M | $70.4M | $72.1M | $83.5M | $95M | $70M | $76.2M | $69.9M | $55.9M | $38.9M | $40.5M | $37.4M | $32.3M |