ManpowerGroup Inc.(MAN:US)
Market Cap$1.929B
Key Metrics
Price$41.49
Revenue (TTM)$18.377B
Holders Revenue (TTM)$46.9M
Gross Profit (TTM)$3.022B
Earnings (TTM)-$16.4M
EBITDA (TTM)$370.6M
Op. Margin (TTM)1.3%
Dividend Yield1.73%
Holders Yield2.43%
Cash on hand$224.9M
Total Assets$8.391B
Net Assets$2.066B
Total Debt$1.539B
Key Metrics
Price$41.49
Revenue (TTM)$18.377B
Holders Revenue (TTM)$46.9M
Gross Profit (TTM)$3.022B
Earnings (TTM)-$16.4M
EBITDA (TTM)$370.6M
Op. Margin (TTM)1.3%
Dividend Yield1.73%
Holders Yield2.43%
Cash on hand$224.9M
Total Assets$8.391B
Net Assets$2.066B
Total Debt$1.539B
Financials
| Name | 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 | Jul 31, 1990 | Apr 30, 1990 | Jan 31, 1990 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $4.51B | $4.713B | $4.634B | $4.519B | $4.09B | $4.4B | $4.53B | $4.521B | $4.403B | $4.631B | $4.676B | $4.856B | $4.752B | $4.809B | $4.801B | $5.074B | $5.143B | $5.382B | $5.141B | $5.277B | $4.924B | $5.055B | $4.585B | $3.742B | $4.619B | $5.197B | $5.249B | $5.373B | $5.045B | $5.393B | $5.419B | $5.657B | $5.522B | $5.638B | $5.465B | $5.175B | $4.757B | $4.956B | $5.088B | $5.022B | $4.588B | $4.954B | $4.973B | $4.861B | $4.542B | $5.121B | $5.416B | $5.322B | $4.904B | $5.252B | $5.189B | $5.041B | $4.769B | $5.203B | $5.172B | $5.207B | $5.096B | $5.484B | $5.782B | $5.667B | $5.072B | $5.21B | $4.972B | $4.586B | $4.099B | $4.403B | $4.19B | $3.794B | $3.643B | $4.593B | $5.668B | $5.905B | $5.387B | $5.635B | $5.295B | $5.034B | $4.536B | $4.548B | $4.59B | $4.385B | $3.877B | $4.123B | $4.145B | $4.054B | $3.759B | $4.073B | $3.901B | $3.622B | $3.334B | $3.289B | $3.203B | $3.013B | $2.679B | $2.838B | $2.886B | $2.603B | $2.284B | $2.537B | $2.675B | $2.62B | $2.652B | $2.74B | $2.821B | $2.714B | $2.568B | $2.661B | $2.607B | $2.328B | $2.175B | $2.428B | $2.378B | $2.136B | $1.873B | $1.972B | $1.973B | $1.792B | $1.521B | $1.616B | $1.695B | $1.461B | $1.309B | $1.393B | $1.521B | $1.371B | $1.2B | $1.256B | $1.241B | $988M | $811.5M | $826.3M | $875.4M | $778.2M | $700.5M | $788.1M | $938M | $769.7M | $690.8M | $709M | $736.9M | $672.7M | $681.3M | $865M | $723.6M | $723M |
Cost of Revenue | $3.787B | $3.946B | $3.866B | $3.756B | $3.392B | $3.645B | $3.748B | $3.735B | $3.64B | $3.82B | $3.854B | $3.994B | $3.889B | $3.934B | $3.922B | $4.153B | $4.246B | $4.456B | $4.288B | $4.417B | $4.156B | $4.256B | $3.86B | $3.166B | $3.895B | $4.337B | $4.409B | $4.503B | $4.24B | $4.513B | $4.528B | $4.734B | $4.637B | $4.703B | $4.564B | $4.313B | $3.969B | $4.115B | $4.23B | $4.161B | $3.814B | $4.103B | $4.12B | $4.031B | $3.78B | $4.252B | $4.51B | $4.424B | $4.088B | $4.366B | $4.335B | $4.204B | $3.979B | $4.326B | $4.316B | $4.345B | $4.249B | $4.549B | $4.831B | $4.705B | $4.215B | $4.304B | $4.131B | $3.789B | $3.398B | $3.657B | $3.486B | $3.101B | $2.977B | $3.639B | $4.641B | $4.751B | $4.419B | $4.585B | $4.321B | $4.01B | $3.736B | $3.78B | $3.786B | $3.602B | $3.184B | $3.352B | $3.388B | $3.315B | $3.077B | $3.309B | $3.173B | $2.943B | $2.718B | $2.69B | $2.654B | $2.492B | $2.213B | $2.322B | $2.374B | $2.135B | $1.869B | $2.057B | $2.171B | $2.131B | $2.15B | $2.209B | $2.297B | $2.219B | $2.104B | $2.18B | $2.137B | $1.907B | $1.777B | $1.995B | $1.967B | $1.762B | $1.533B | $1.597B | $1.612B | $1.463B | $1.235B | $1.288B | $1.37B | $1.183B | $1.056B | $1.123B | $1.237B | $1.119B | $977.2M | $1.018B | $1.01B | $799.1M | $652M | $657.6M | $681.6M | $619.7M | $556.5M | $565M | $771.4M | $608.5M | $542M | $553.7M | $572.6M | $523.2M | $518.7M | $647M | $539.4M | $549.5M |
Gross Profit | $723M | $766.7M | $768.9M | $763.7M | $698.3M | $755.1M | $782.1M | $785.9M | $763.7M | $810.7M | $821.9M | $862.3M | $863.1M | $875.6M | $878.5M | $921.2M | $897.1M | $926.3M | $853M | $860.1M | $768.1M | $798.9M | $725.1M | $576.7M | $724M | $859.6M | $840.3M | $870.4M | $804.8M | $880.3M | $890.6M | $922.7M | $885.4M | $934.5M | $900.6M | $861.7M | $787.8M | $841M | $858.3M | $860.7M | $773.8M | $851.1M | $852.1M | $830.6M | $762M | $868.8M | $905.6M | $897.3M | $816.5M | $886.6M | $853.6M | $836.4M | $790.1M | $876.7M | $856.2M | $861.7M | $847.4M | $935.2M | $951.3M | $962.2M | $857.6M | $905.7M | $841.2M | $797M | $701.5M | $746.4M | $704.1M | $692.3M | $665.7M | $953.7M | $1.028B | $1.154B | $967.7M | $1.05B | $974.4M | $1.024B | $800M | $768M | $804.2M | $782.8M | $693.2M | $770.8M | $756.6M | $739.2M | $682M | $764.2M | $728.1M | $679.3M | $616.5M | $599.7M | $549.6M | $521.5M | $466M | $515.7M | $512.3M | $467.6M | $415M | $479.4M | $504.6M | $489.1M | $502.1M | $530.4M | $524M | $495.3M | $463.9M | $480.6M | $469.9M | $420.2M | $397.9M | $433M | $411.3M | $374.5M | $339.9M | $375M | $361.1M | $329.3M | $286.5M | $327.9M | $324.9M | $277.9M | $252.9M | $269.5M | $284.4M | $252.3M | $222.4M | $238M | $231M | $188.9M | $159.5M | $168.7M | $193.8M | $158.5M | $144M | $223.1M | $166.6M | $161.2M | $148.8M | $155.3M | $164.3M | $149.5M | $162.6M | $218M | $184.2M | $173.5M |
| $694.7M | $686.1M | $702.3M | $700.3M | $670.1M | $686.9M | $711.3M | $684.8M | $697.8M | $795.1M | $752.1M | $754.7M | $745.2M | $724.8M | $717M | $740.5M | $758.4M | $759.7M | $702.5M | $690.2M | $669.7M | $660.6M | $663.5M | $559.9M | $686.3M | $668M | $623.3M | $675.6M | $699.3M | $662.4M | $673.9M | $714.4M | $731.6M | $695.8M | $671.9M | $666.5M | $659.9M | $629M | $647.2M | $664.7M | $642.1M | $670M | $645.8M | $651.9M | $639.2M | $675.5M | $693.3M | $709.9M | $689.6M | $719.6M | $691.2M | $708.3M | $735.7M | $771.8M | $737.6M | $767.3M | $753.6M | $805.4M | $793.3M | $811.4M | $772M | $819.5M | $732.3M | $717.9M | $668.9M | $713.3M | $664.6M | $673.3M | $664.3M | $804.8M | $1.007B | $946.3M | $835.7M | $826.9M | $752.5M | $747.1M | $696.7M | $603.6M | $640.3M | $644.7M | $632.9M | $638.5M | $624.6M | $629.5M | $619.5M | $646.7M | $601.2M | $584.1M | $560.3M | $510.6M | $470.8M | $464.5M | $433M | $428.6M | $435.1M | $415.8M | $396M | $424.6M | $436.2M | $426.4M | $431.7M | $420.7M | $411.5M | $408.1M | $395.5M | $384.6M | $368.9M | $377.3M | $343.4M | $347.1M | $327.4M | $315.5M | $290.6M | $294.5M | $267M | $257M | $236.3M | $255M | $238.2M | $218.6M | $209.2M | $207.2M | $203.5M | $195.1M | $183.4M | $183M | $165.7M | $149.7M | $139.5M | $139.6M | $156.2M | $136.8M | $150.8M | $217.5M | $151.7M | $138.9M | $135.2M | $133.5M | $128.4M | $131.7M | $145.3M | $160.8M | $146.7M | $157.3M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $694.7M | $686.1M | $702.3M | $700.3M | $670.1M | $686.9M | $711.3M | $684.8M | $697.8M | $795.1M | $752.1M | $754.7M | $745.2M | $724.8M | $717M | $740.5M | $758.4M | $759.7M | $702.5M | $690.2M | $669.7M | $660.6M | $663.5M | $559.9M | $686.3M | $668M | $623.3M | $675.6M | $699.3M | $662.4M | $673.9M | $714.4M | $731.6M | $695.8M | $671.9M | $666.5M | $659.9M | $629M | $647.2M | $664.7M | $642.1M | $670M | $645.8M | $651.9M | $639.2M | $675.5M | $693.3M | $709.9M | $689.6M | $719.6M | $691.2M | $708.3M | $735.7M | $771.8M | $737.6M | $767.3M | $753.6M | $805.4M | $793.3M | $811.4M | $772M | $819.5M | $732.3M | $717.9M | $668.9M | $713.3M | $664.6M | $673.3M | $664.3M | $804.8M | $843.5M | $946.3M | $835.7M | $826.9M | $752.5M | $747.1M | $696.7M | $603.6M | $640.3M | $644.7M | $632.9M | $638.5M | $624.6M | $629.5M | $619.5M | $646.7M | $601.2M | $584.1M | $560.3M | $510.6M | $470.8M | $464.5M | $433M | $428.6M | $435.1M | $415.8M | $396M | $424.6M | $436.2M | $426.4M | $431.7M | $420.7M | $411.5M | $408.1M | $395.5M | $384.6M | $368.9M | $377.3M | $343.4M | $347.1M | $327.4M | $315.5M | $290.6M | $294.5M | $267M | $257M | $236.3M | $255M | $238.2M | $218.6M | $209.2M | $207.2M | $203.5M | $195.1M | $183.4M | $183M | $165.7M | $149.7M | $139.5M | $139.6M | $156.2M | $136.8M | $150.8M | $217.5M | $151.7M | $138.9M | $135.2M | $133.5M | $128.4M | $131.7M | $145.3M | $160.8M | $146.7M | $157.3M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $163.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $28.3M | $80.6M | $66.6M | $63.4M | $28.2M | $68.2M | $70.8M | $101.1M | $65.9M | $15.6M | $69.8M | $107.6M | $117.9M | $150.8M | $161.5M | $180.7M | $138.7M | $166.6M | $150.5M | $169.9M | $98.4M | $138.3M | $61.6M | $16.8M | $37.7M | $191.6M | $217M | $194.8M | $105.5M | $217.9M | $216.7M | $208.3M | $153.8M | $238.7M | $228.7M | $195.2M | $127.9M | $212M | $211.1M | $196M | $131.7M | $181.1M | $206.3M | $178.7M | $122.8M | $193.3M | $212.3M | $187.4M | $126.9M | $167M | $162.4M | $128.1M | $54.4M | $104.9M | $118.6M | $94.4M | $93.8M | $129.8M | $158M | $150.8M | $85.6M | $86.2M | $108.9M | $79.1M | $32.6M | $33.1M | $39.5M | $19M | $1.4M | $312M | $184.1M | $207.3M | $132M | $223.2M | $221.9M | $277M | $103.3M | $164.4M | $163.9M | $138.1M | $60.3M | $132.3M | $132M | $109.7M | $62.5M | $117.5M | $126.9M | $95.2M | $56.2M | $89.1M | $78.8M | $57M | $33M | $87.1M | $77.2M | $51.8M | $19M | $54.8M | $68.4M | $62.7M | $52.2M | $94.9M | $95.9M | $69.7M | $50.5M | $83.6M | $82.9M | $27.4M | $36.8M | $70M | $70.8M | $44.9M | $36.8M | $69M | $83.9M | $62.1M | $40.4M | $63.8M | $77.1M | $50.6M | $35.5M | $55.7M | $74.5M | $49.3M | $32.1M | $48M | $58.1M | $32.2M | $13.5M | $9M | -$8.5M | -$4M | -$11.7M | $400K | $14.9M | -$2.9M | -$11.4M | -$60.1M | $30.7M | $13.2M | $7.8M | $19.2M | $7.6M | -$12.6M |
| -$12.9M | -$1.6M | -$19.5M | -$107.8M | -$11.5M | -$20.5M | -$11.6M | -$8.7M | -$8.4M | -$70.6M | -$15.1M | -$11.8M | -$7.5M | -$60.5M | -$4.7M | -$6.7M | -$2.7M | -$4.2M | -$4.9M | -$2.8M | -$5.4M | -$7.6M | -$6M | -$72.6M | -$20.5M | -$5.5M | -$12.2M | $6.2M | -$11.9M | -$3.6M | -$11.8M | -$10.5M | -$16.1M | -$14.7M | -$11.7M | -$11M | -$15.8M | -$15.1M | -$11.4M | -$10.3M | -$12.7M | -$1M | -$9.4M | -$7.2M | -$10.6M | -$11.3M | -$9.9M | -$7.9M | -$9.2M | -$9.2M | -$5.4M | -$10.3M | -$11.5M | -$10.1M | -$10.1M | -$11.3M | -$11.8M | -$8M | -$11M | -$12.5M | -$9.7M | -$438.8M | -$8.4M | -$11.9M | -$16.3M | -$12.6M | -$90.3M | -$10.8M | -$11.9M | -$9.1M | -$176.5M | -$13.9M | -$800K | -$1M | -$800K | -$800K | -$2.6M | -$35.2M | -$600K | -$3.2M | - | - | - | -$2.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.1M | - | - | $13.4M | -$600K | $8.8M | - | - | - | - | - | - | - | - | - | - | - | -$3.1M | - | - | - | -$400K | - | $49.2M | -$19.9M | -$13.6M | -$19.8M | -$5.9M | - | - | |
| Non-Operating Interest Income | $6.1M | $5.8M | $6.9M | $8.2M | $6.9M | -$10.2M | $14M | $15.1M | $8.1M | $9.7M | $8M | $13.3M | $8.1M | $7.9M | $9.8M | $2.8M | $2.8M | $2.9M | $2.9M | $3.1M | $3.1M | $3.2M | $3.1M | $3.1M | $3.7M | $2.8M | $600K | $1.1M | $1.5M | $1.9M | $1.5M | $1.4M | $1.2M | $1.4M | $1.2M | $1.2M | $1M | $1.1M | $1M | $800K | $700K | $600K | $700K | $700K | $500K | $1M | $1.4M | $1.1M | $900K | $1M | $900K | $900K | $900K | $1.9M | $1.5M | $1.4M | $1.8M | $2.3M | $2M | $1.6M | $1.4M | $2M | $1.2M | $1.4M | $1.6M | $2.4M | $1.7M | $3.2M | $4.4M | - | $5.4M | $6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $25.7M | $22.9M | $24M | $26M | $22.5M | $23M | $24.6M | $22M | $20.4M | $20M | $21M | $20M | $18.7M | $15.2M | $10.7M | $10.6M | $10.4M | $9.3M | $9.6M | $9.7M | $10.2M | $11M | $10.8M | $10.4M | $11.1M | $11.1M | $11.9M | $11.2M | $10.2M | $9.9M | $10.2M | $13.3M | $13.6M | $10.1M | $12.6M | $11.9M | $11.9M | $10M | $9.2M | $9.2M | $9.5M | $10.6M | $9.2M | $8.2M | $8M | $8.4M | $9.6M | $9.3M | $8.6M | $8.2M | $7.9M | $10.3M | $10.7M | $10.7M | $10.3M | $10.2M | $10.6M | $10.3M | $11.2M | $11.8M | $11.1M | $10.1M | $10M | $12.5M | $14.5M | $13.2M | $21.5M | $13.9M | $13.1M | - | $16.2M | $17.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $6.7M | $15.5M | -$2.4M | -$90M | $4.1M | $12.7M | -$1M | -$1.8M | $3.9M | -$60.3M | -$2.1M | -$5.1M | $3.1M | -$53.2M | -$3.8M | $1.1M | $4.9M | $2.2M | $1.8M | $3.8M | $1.7M | $200K | $1.7M | -$65.3M | -$13.1M | $2.8M | -$900K | $16.3M | -$3.2M | $4.4M | -$3.1M | $1.4M | -$3.7M | -$6M | -$300K | -$300K | -$4.9M | -$6.2M | -$3.2M | -$1.9M | -$3.9M | $9M | -$900K | $300K | -$3.1M | -$3.9M | -$1.7M | $300K | -$1.5M | -$2M | $1.6M | -$900K | -$1.7M | -$1.3M | -$1.3M | -$2.5M | -$3M | - | -$1.8M | -$2.3M | - | -$430.7M | $400K | -$800K | -$3.4M | -$1.8M | -$70.5M | -$100K | -$3.2M | -$9.1M | -$165.7M | -$2.8M | -$800K | -$1M | -$800K | -$800K | -$2.6M | -$35.2M | -$600K | -$3.2M | - | - | - | -$2.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.1M | - | - | $13.4M | -$600K | $8.8M | - | - | - | - | - | - | - | - | - | - | - | -$3.1M | - | - | - | -$400K | - | $49.2M | -$19.9M | -$13.6M | -$19.8M | -$5.9M | - | - |
Income Before Tax | $15.4M | $65.6M | $52.9M | -$41.8M | $16.7M | $47.7M | $59.2M | $92.4M | $57.5M | -$55M | $54.7M | $95.8M | $110.4M | $90.3M | $156.8M | $174M | $136M | $162.4M | $145.6M | $167.1M | $93M | $130.7M | $55.6M | -$55.8M | $17.2M | $186.1M | $204.8M | $201M | $93.6M | $214.3M | $204.9M | $197.8M | $137.7M | $224M | $217M | $184.2M | $112.1M | $196.9M | $199.7M | $185.7M | $119M | $180.1M | $196.9M | $171.5M | $112.2M | $182M | $202.4M | $179.5M | $117.7M | $157.8M | $157M | $117.8M | $42.9M | $94.8M | $108.5M | $83.1M | $82M | $119.4M | $147M | $139M | $74.5M | -$352.6M | $100.5M | $67.2M | $19.7M | $20.5M | -$50.8M | $8.2M | -$10.5M | $136.6M | $7.6M | $193.4M | $120.7M | $215.4M | $212.8M | $269.3M | $93.7M | $121M | $153.3M | $125.6M | $47.3M | $125.4M | $120.1M | $98.4M | $50.8M | $108.6M | $117.8M | $82.9M | $60.2M | $2.079B | $69.4M | $47.8M | $24M | $69.2M | $65.9M | $42.2M | $11M | $44M | $58M | $54.1M | $41.9M | $82.7M | $83.8M | $59M | $39.7M | $75.7M | $75.8M | $22.4M | $32M | -$27M | $66.5M | $40.6M | $33.6M | $65.7M | $82.8M | $61M | $39.7M | $70.7M | $76.5M | $59.4M | $35.7M | $56.2M | $72.1M | $45.8M | $29.6M | $43.3M | $53.9M | $28.8M | $10.6M | $6.4M | -$11.9M | -$7.2M | -$14.8M | -$4.1M | $11.2M | -$3.3M | -$17.2M | -$13.7M | $6.4M | -$6.9M | - | $3.8M | $300K | -$12.4M |
Income Tax | $12.9M | $35.4M | $34.9M | $25.3M | $11.1M | $25.2M | $36.4M | $32.3M | $17.8M | $29.5M | $24.4M | $30.6M | $32.6M | $41.6M | $45.5M | $51.8M | $44.4M | $51.3M | $47.9M | $55.5M | $31M | $54.5M | $45.3M | $8.6M | $15.5M | $47.3M | $58.7M | $73.7M | $40.1M | $56M | $46.9M | $54.4M | $40.7M | $7.7M | $79.3M | $67.2M | $37.7M | $69.5M | $70.5M | $70.3M | $47.3M | $56.2M | $73M | $65.8M | $46.5M | $64.8M | $71.9M | $69.7M | $47.6M | $56.6M | $62.3M | $49.6M | $19M | $41.5M | $45.4M | $42.1M | $41.8M | $55.8M | $67.4M | $66.3M | $38.8M | -$2.2M | $49.2M | $34.5M | $16.9M | $900K | $2M | -$8.1M | -$8.7M | $57.4M | $50.8M | $86M | $45.2M | $82.3M | $81.1M | $108.9M | $34.2M | $48.9M | $56.3M | $46M | $17.8M | $36.3M | $43.8M | $35.9M | $18.6M | $39M | $34.4M | $29.8M | $20.6M | $30.6M | $25.6M | $18.7M | $9.5M | $29.1M | $25.4M | $16.5M | $4M | $17.6M | $20.9M | $19.5M | $15.1M | $29.2M | $29.7M | $21M | $14.1M | $27M | $26.9M | -$9.4M | $11.4M | -$11.9M | $23.6M | $14.4M | $11.9M | $22M | $30.1M | $20.1M | $13.1M | $22.6M | $24.1M | $20.8M | $12.5M | $19.7M | $27.1M | $17.6M | $11.4M | $16.4M | $20.3M | $11.7M | $4.3M | $2.1M | $11.4M | $5.4M | $2.5M | $5.9M | $12.7M | $6.7M | $1M | $6.3M | $10.3M | $2.7M | - | $16.5M | $8.9M | $3.8M |
Net Income | $2.5M | $30.2M | $18M | -$67.1M | $5.6M | $22.5M | $22.8M | $60.1M | $39.7M | -$84.5M | $30.3M | $65.2M | $77.8M | $48.7M | $111.3M | $122.2M | $91.6M | $111.1M | $97.7M | $111.6M | $62M | $76.2M | $10.3M | -$64.4M | $1.7M | $138.8M | $146.1M | $127.3M | $53.5M | $158.3M | $158M | $143.4M | $97M | $216.3M | $137.7M | $117M | $74.4M | $127.4M | $129.2M | $115.4M | $71.7M | $123.9M | $123.9M | $105.7M | $65.7M | $117.2M | $130.5M | $109.8M | $70.1M | $101.2M | $94.7M | $68.2M | $23.9M | $53.3M | $63.1M | $41M | $40.2M | $63.6M | $79.6M | $72.7M | $35.7M | -$350.4M | $51.3M | $32.7M | $2.8M | $19.6M | -$52.8M | $16.3M | -$1.8M | $79.2M | -$43.2M | $107.4M | $75.5M | $133.1M | $131.7M | $160.4M | $59.5M | $164.4M | $100.6M | $80.4M | $52.6M | $89.1M | $76.3M | $62.5M | $32.2M | $69.6M | $83.4M | $53.1M | $39.6M | $49.9M | $43.8M | $29.1M | $14.9M | $40.1M | $40.5M | $25.7M | $7M | $26.4M | $37.1M | $34.6M | $26.8M | $53.5M | $54.1M | $38M | $25.6M | $48.7M | $48.9M | $31.8M | $20.6M | -$15.1M | $42.9M | $26.2M | $21.7M | $43.7M | $52.7M | $40.9M | $26.6M | $48.1M | $52.4M | $38.6M | $23.2M | $36.5M | $45M | $28.2M | $18.2M | $26.9M | $33.6M | $17.1M | $6.3M | $4.3M | -$23.3M | -$12.6M | -$17.3M | -$17.1M | -$1.5M | -$10M | -$18.2M | -$20M | -$3.9M | -$9.6M | -$19.8M | -$12.7M | -$8.6M | -$16.2M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $2.5M | $30.2M | $18M | -$67.1M | $5.6M | $22.5M | $22.8M | $60.1M | $39.7M | -$84.5M | $30.3M | $65.2M | $77.8M | $48.7M | $111.3M | $122.2M | $91.6M | $111.1M | $97.7M | $111.6M | $62M | $76.2M | $10.3M | -$64.4M | $1.7M | $138.8M | $146.1M | $127.3M | $53.5M | $158.3M | $158M | $143.4M | $97M | $216.3M | $137.7M | $117M | $74.4M | $127.4M | $129.2M | $115.4M | $71.7M | $123.9M | $123.9M | $105.7M | $65.7M | $117.2M | $130.5M | $109.8M | $70.1M | $101.2M | $94.7M | $68.2M | $23.9M | $53.3M | $63.1M | $41M | $40.2M | $63.6M | $79.6M | $72.7M | $35.7M | -$350.4M | $51.3M | $32.7M | $2.8M | $19.6M | -$52.8M | $16.3M | -$1.8M | $79.2M | -$43.2M | $107.4M | $75.5M | $133.1M | $131.7M | $160.4M | $59.5M | $164.4M | $100.6M | $80.4M | $52.6M | $89.1M | $76.3M | $62.5M | $32.2M | $69.6M | $83.4M | $53.1M | $39.6M | $49.9M | $43.8M | $29.1M | $14.9M | $40.1M | $40.5M | $25.7M | $7M | $26.4M | $37.1M | $34.6M | $26.8M | $53.5M | $54.1M | $38M | $25.6M | $48.7M | $48.9M | $31.8M | $20.6M | -$15.1M | $42.9M | $26.2M | $21.7M | $43.7M | $52.7M | $40.9M | $26.6M | $48.1M | $52.4M | $38.6M | $23.2M | $36.5M | $45M | $28.2M | $18.2M | $26.9M | $33.6M | $17.1M | $6.3M | $4.3M | -$23.3M | -$12.6M | -$17.3M | -$17.1M | -$1.5M | -$10M | -$18.2M | -$20M | -$3.9M | -$9.6M | -$19.8M | -$12.7M | -$8.6M | -$16.2M |
Shares Outstanding (Basic) | 46.7M | 46.5M | 46.5M | 46.5M | 46.8M | 47.2M | 47.6M | 47.9M | 48.3M | 48.7M | 49.5M | 50.2M | 50.9M | 50.8M | 51.7M | 52.7M | 53.6M | 54.2M | 54.3M | 54.5M | 55.1M | 57M | 58.2M | 58.2M | 58.7M | 59M | 59.9M | 60M | 60.6M | 61.9M | 64.5M | 65.7M | 66.3M | 66.4M | 66.8M | 67.4M | 67.7M | 67.5M | 68.4M | 71.6M | 72.8M | 74.1M | 76.1M | 78.3M | 78.7M | 78.8M | 79.7M | 79.9M | 79.8M | 79.3M | 78.4M | 77.4M | 77.1M | 78.1M | 79.5M | 80.1M | 80.2M | - | 81.7M | 82M | 81.9M | - | 81.9M | 81.5M | 78.6M | - | 78.4M | 78.3M | 78.1M | - | 78.6M | 79.2M | 79.5M | - | 82.7M | 84.4M | 84.9M | - | 85.3M | 87.3M | 87.4M | - | 87M | 88.6M | 89.8M | - | 90M | 89.6M | 85.9M | - | 77.7M | 77.5M | 77.3M | - | 76.6M | 75.9M | 76.1M | - | 76M | 75.8M | 75.8M | - | 75.8M | 76M | 76.1M | - | 76.41M | 77.56M | 79M | - | 79.44M | 81.88M | 80.37M | - | 83.65M | 83.47M | 83.13M | - | 83.17M | 83.91M | 82.86M | - | 76.27M | 76.22M | 75.83M | - | 74.67M | 74.35M | 78.75M | - | 72.81M | 74.12M | 75.22M | - | 75M | 71.43M | 72.8M | - | 65M | 73.85M | 73.33M | 66.84M | 71.67M | 85.26M |
Shares Outstanding (Diluted) | 47.1M | 46.9M | 46.9M | 46.5M | 47.3M | 47.7M | 48.1M | 48.4M | 48.9M | 48.7M | 50.1M | 50.7M | 51.6M | 51.4M | 52.3M | 53.4M | 54.4M | 55M | 55.2M | 55.4M | 55.7M | 57.4M | 58.5M | 58.2M | 59M | 59.5M | 60.3M | 60.4M | 61M | 62.3M | 65M | 66.1M | 66.9M | 67.3M | 67.6M | 68M | 68.4M | 68.3M | 69M | 72.3M | 73.5M | 74.9M | 77M | 79.3M | 79.6M | 79.8M | 81.1M | 81.4M | 81.2M | 80.8M | 80M | 78.6M | 78.2M | 78.6M | 80M | 80.4M | 80.9M | - | 82.4M | 83.3M | 83.6M | - | 82.7M | 82.5M | 79.9M | - | 78.4M | 78.8M | 78.1M | - | 78.6M | 80.3M | 80.3M | - | 84.1M | 86.2M | 86.5M | - | 86.7M | 88.7M | 88.7M | - | 88.2M | 89.5M | 96.9M | - | 93.9M | 97.4M | 87.8M | - | 78.8M | 78.3M | 77.9M | - | 77.4M | 77.5M | 77.3M | - | 76.9M | 76.9M | 76.9M | - | 77.1M | 77.1M | 77.2M | - | 77.62M | 79.5M | 79.8M | - | 80.94M | 81.88M | 83.46M | - | 83.65M | 83.47M | 83.13M | - | 83.17M | 83.91M | 82.86M | - | 76.27M | 76.22M | 75.83M | - | 74.67M | 74.35M | 78.75M | - | 72.81M | 74.12M | 75.22M | - | 75M | 71.43M | 72.8M | - | 65M | 73.85M | 73.33M | 66.84M | 71.67M | 85.26M |
EPS (Basic) | $0.05 | $0.65 | $0.39 | -$1.44 | $0.12 | $0.48 | $0.48 | $1.25 | $0.82 | -$1.73 | $0.61 | $1.30 | $1.53 | $0.96 | $2.15 | $2.32 | $1.71 | $2.05 | $1.80 | $2.05 | $1.12 | $1.34 | $0.18 | -$1.11 | $0.03 | $2.35 | $2.44 | $2.12 | $0.88 | $2.56 | $2.45 | $2.18 | $1.46 | $3.26 | $2.06 | $1.74 | $1.10 | $1.89 | $1.89 | $1.61 | $0.98 | $1.67 | $1.63 | $1.35 | $0.83 | $1.49 | $1.64 | $1.37 | $0.88 | $1.28 | $1.21 | $0.88 | $0.31 | $0.68 | $0.79 | $0.51 | $0.50 | - | $0.97 | $0.89 | $0.44 | - | $0.63 | $0.40 | $0.04 | - | -$0.67 | $0.21 | -$0.02 | - | -$0.55 | $1.36 | $0.95 | - | $1.59 | $1.90 | $0.70 | - | $1.18 | $0.92 | $0.60 | - | $0.88 | $0.71 | $0.36 | - | $0.93 | $0.59 | $0.46 | - | $0.56 | $0.38 | $0.19 | - | $0.53 | $0.34 | $0.09 | - | $0.49 | $0.46 | $0.35 | - | $0.71 | $0.50 | $0.34 | - | $0.64 | $0.41 | $0.26 | - | $0.54 | $0.32 | $0.27 | - | $0.63 | $0.49 | $0.32 | - | $0.63 | $0.46 | $0.28 | - | $0.59 | $0.37 | $0.24 | - | $0.45 | $0.23 | $0.08 | - | -$0.32 | -$0.17 | -$0.23 | - | -$0.02 | -$0.14 | -$0.25 | - | -$0.06 | -$0.13 | -$0.27 | -$0.19 | -$0.12 | -$0.19 |
EPS (Diluted) | $0.05 | $0.64 | $0.38 | -$1.44 | $0.12 | $0.47 | $0.47 | $1.24 | $0.81 | -$1.73 | $0.60 | $1.29 | $1.51 | $0.95 | $2.13 | $2.29 | $1.68 | $2.02 | $1.77 | $2.02 | $1.11 | $1.33 | $0.18 | -$1.11 | $0.03 | $2.33 | $2.42 | $2.11 | $0.88 | $2.54 | $2.43 | $2.17 | $1.45 | $3.22 | $2.04 | $1.72 | $1.09 | $1.87 | $1.87 | $1.60 | $0.98 | $1.66 | $1.61 | $1.33 | $0.83 | $1.47 | $1.61 | $1.35 | $0.86 | $1.25 | $1.18 | $0.87 | $0.31 | $0.68 | $0.79 | $0.51 | $0.50 | - | $0.97 | $0.87 | $0.43 | - | $0.62 | $0.40 | $0.04 | - | -$0.67 | $0.21 | -$0.02 | - | -$0.55 | $1.34 | $0.94 | - | $1.57 | $1.86 | $0.69 | - | $1.16 | $0.91 | $0.59 | - | $0.87 | $0.70 | $0.35 | - | $0.89 | $0.56 | $0.45 | - | $0.56 | $0.37 | $0.19 | - | $0.52 | $0.33 | $0.09 | - | $0.48 | $0.45 | $0.35 | - | $0.70 | $0.49 | $0.33 | - | $0.63 | $0.40 | $0.26 | - | $0.53 | $0.32 | $0.26 | - | $0.63 | $0.49 | $0.32 | - | $0.63 | $0.46 | $0.28 | - | $0.59 | $0.37 | $0.24 | - | $0.45 | $0.23 | $0.08 | - | -$0.32 | -$0.17 | -$0.23 | - | -$0.02 | -$0.14 | -$0.25 | - | -$0.06 | -$0.13 | -$0.27 | -$0.19 | -$0.12 | -$0.19 |
EBIT | $41.1M | $88.5M | $76.9M | -$15.8M | $39.2M | $70.7M | $83.8M | $114.4M | $77.9M | -$35M | $75.7M | $115.8M | $129.1M | $105.5M | $167.5M | $184.6M | $146.4M | $171.7M | $155.2M | $176.8M | $103.2M | $141.7M | $66.4M | -$45.4M | $28.3M | $197.2M | $216.7M | $212.2M | $103.8M | $224.2M | $215.1M | $211.1M | $151.3M | $234.1M | $229.6M | $196.1M | $124M | $206.9M | $208.9M | $194.9M | $128.5M | $190.7M | $206.1M | $179.7M | $120.2M | $190.4M | $212M | $188.8M | $126.3M | $166M | $164.9M | $128.1M | $53.6M | $105.5M | $118.8M | $93.3M | $92.6M | $129.7M | $158.2M | $150.8M | $85.6M | -$342.5M | $110.5M | $79.7M | $34.2M | $33.7M | -$29.3M | $22.1M | $2.6M | $161.9M | $23.8M | $210.5M | $132M | $223.2M | $221.9M | $277M | $103.3M | $164.4M | $163.9M | $138.1M | $60.3M | $132.3M | $132M | $109.7M | $62.5M | $117.5M | $126.9M | $95.2M | $56.2M | $89.1M | $78.8M | $57M | $33M | $87.1M | $77.2M | $51.8M | $19M | $54.8M | $68.4M | $62.7M | $52.2M | $94.9M | $95.9M | $69.7M | $50.5M | $83.6M | $82.9M | $27.4M | $36.8M | $70M | $70.8M | $44.9M | $36.8M | $69M | $83.9M | $62.1M | $40.4M | $63.8M | $77.1M | $50.6M | $35.5M | $55.7M | $74.5M | $49.3M | $32.1M | $48M | $58.1M | $32.2M | $13.5M | $9M | -$8.5M | -$4M | -$11.7M | $400K | $14.9M | -$2.9M | -$11.4M | -$60.1M | $30.7M | $13.2M | $7.8M | $19.2M | $7.6M | -$12.6M |
EBITDA | $61.9M | $110.9M | $101.4M | $96.4M | $61.3M | $93.5M | $106.6M | $137.6M | $101.9M | $52M | $103.4M | $142.5M | $153.2M | $179.2M | $192.7M | $209.1M | $169.5M | $194.9M | $173.1M | $193.9M | $123.6M | $163.3M | $85.4M | $40.3M | $50M | $217.5M | $238.9M | $295.3M | $126.1M | $243.8M | $240M | $232.2M | $172.9M | $256.6M | $251.3M | $216.7M | $144.4M | $229.4M | $230.3M | $216.9M | $150.7M | $206.1M | $225.4M | $198.6M | $139.6M | $209.1M | $233.8M | $209.5M | $146.7M | $190.2M | $187.5M | $153.3M | $78.2M | $125.1M | $144.9M | $118.7M | $116.7M | $149.4M | $186.2M | $177M | $111.5M | $118.1M | $139.8M | $109.6M | $55.6M | $59.9M | $67.1M | $45.9M | $29M | $196.2M | $218M | $242M | $157.5M | $255M | $246.8M | $300.4M | $127.4M | $222.6M | $186.5M | $163.3M | $82.1M | $157.5M | $154.2M | $134.8M | $87.5M | $143.4M | $150M | $118.9M | $77.8M | $109M | $95.7M | $74.7M | $50.5M | $110.9M | $93.3M | $67.6M | $36M | $72.5M | $93.6M | $81.6M | $70.4M | $109.7M | $112.5M | $87.2M | $68.4M | $96M | $101M | $42.9M | $54.5M | $85.9M | $83.9M | $59M | $49.3M | $80.5M | $95.2M | $72.3M | $50.2M | $59.5M | $87.3M | $50.5M | $43.7M | $62.3M | $80.9M | $57.2M | $39M | $55M | $65.3M | $39.2M | $20M | $29.1M | $37.6M | $45.6M | -$6.8M | $5.6M | $14.9M | $22.8M | $13.6M | -$27.4M | $55.8M | $31.4M | $37.1M | $64.9M | $38.6M | $16.2M |