Mercury General Corporation(MCY:US)
Market Cap$5.694B
Key Metrics
Price$102.80
Revenue (TTM)$6.138B
Holders Revenue (TTM)$70.34M
Gross Profit (TTM)-
Earnings (TTM)$839.84M
EBITDA (TTM)-
Op. Margin (TTM)-
Dividend Yield1.24%
Holders Yield1.24%
Cash on hand$1.351B
Total Assets$9.873B
Net Assets$2.59B
Total Debt$587.28M
Key Metrics
Price$102.80
Revenue (TTM)$6.138B
Holders Revenue (TTM)$70.34M
Gross Profit (TTM)-
Earnings (TTM)$839.84M
EBITDA (TTM)-
Op. Margin (TTM)-
Dividend Yield1.24%
Holders Yield1.24%
Cash on hand$1.351B
Total Assets$9.873B
Net Assets$2.59B
Total Debt$587.28M
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 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 | Dec 31, 1983 | Sep 30, 1983 | Jun 30, 1983 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.54B | $1.536B | $1.585B | $1.478B | $1.394B | $1.366B | $1.53B | $1.305B | $1.274B | $1.375B | $1.065B | $1.083B | $1.107B | $1.152B | $900.29M | $785.63M | $805.46M | $1.049B | $932.21M | $1.019B | $993.1M | $1.072B | $998.77M | $1.006B | $708.31M | $987.99M | $987.3M | $979.49M | $1.018B | $816.62M | $894.81M | $885.39M | $783.18M | $857.25M | $858.36M | $852.85M | $847.5M | $737.6M | $808.16M | $858M | $823.92M | $786.17M | $752.41M | $726.17M | $744.55M | $721.81M | $719.99M | $807.02M | $762.96M | $709.65M | $728.67M | $642.57M | $740.15M | $681.21M | $731.78M | $647.71M | $722.68M | $749.45M | $615.74M | $706.55M | $705.54M | $655.64M | $766.75M | $653.66M | $699.84M | $677.32M | $861.23M | $795.98M | $786.96M | $497.9M | $459.03M | $787.9M | $669.37M | $783.08M | $791.39M | $806.09M | $798.2M | $795.98M | $793.93M | $794.95M | $783.87M | $766.9M | $762.75M | $742.93M | $719.34M | $705.17M | $678.8M | $659.73M | $624.46M | $605.95M | $578.54M | $552.95M | $528.07M | $487.29M | $483.4M | $398.78M | $416.8M | $397.99M | $385.08M | $366.46M | $357.45M | $348.37M | $343.14M | $341.14M | $333.38M | $324.88M | $319.3M | $320.71M | $315.7M | $303.72M | $309.2M | $308M | $301.2M | $300.55M | $292.7M | $277M | $257.7M | $228.26M | $211.5M | $198.2M | $187M | $180.48M | $174.2M | $168M | $160.9M | $155M | $144.6M | $136.9M | $140.6M | $135.3M | $135.6M | $132.6M | $130.4M | $127.5M | $127.5M | $130.8M | $129.5M | $130.4M | $132.1M | $132.6M | $134.3M | $131.7M | $133.7M | $132.7M | $131.2M | $138.3M | $138.2M | $116.4M | $123.8M | $120.7M | $115.3M | $111.9M | $103.2M | $100.2M | $95.7M | $93.1M | $83.7M | $95.7M | $63.9M | $54.4M | $47.8M | $46.3M | $33.1M | $33.1M | $33.1M | $23.6M | $23.7M | $23.7M | $23.7M | $19.6M | $19.6M | $19.6M |
Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $123.89M | $110.23M | $108.52M | $96.03M | $79.45M | $81.51M | $86.86M | $81.7M | $77.09M | $72.43M | $69.19M | $68.34M | $69.69M | $71.41M | $68.59M | $69.43M | $70.29M | $66.67M | $80.24M | $70.93M | $65.56M | $66.31M | $71.86M | $71.1M | $76.56M | $63.06M | $70.34M | $68.42M | $67.49M | $54.51M | $63.9M | $60.82M | $65.4M | $50.52M | $64.34M | $53.43M | $65.19M | $57.31M | $59.01M | $57.7M | $61.29M | $59.82M | $60.79M | $64.54M | $65.69M | $83.04M | $58.55M | $53.79M | $54M | $53.31M | $54.09M | $54.02M | $58.06M | - | $50.23M | $51.2M | $52.93M | - | $53.03M | $55.1M | $58.67M | $63.81M | $63.71M | $70.52M | $57.32M | $59.07M | $53.77M | $51.36M | $53.49M | $42.99M | $44.35M | $43.17M | $44.32M | $39.52M | $41.29M | $38.64M | $41.73M | $41.83M | $48.02M | $50.24M | $43.38M | $37.31M | $39.63M | $40.42M | $34.72M | $32.77M | $30.37M | $26.87M | $24.01M | $25.03M | $24.28M | $22.74M | $21.47M | $20.55M | $19.68M | $17.5M | $17.14M | $16.17M | $15.39M | $15.5M | $15.27M | $14.99M | $14.55M | $15.28M | $14.92M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.7M | $2.2M | $2.4M | $2M | $1.8M | $2.1M | $2M | $1.7M | $1.6M | $2.7M | $1.7M | $1.4M | $1.3M | $1.5M | $1.4M | $1.6M | $1.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.7M | $2.2M | $2.4M | $2M | $1.8M | $2.1M | $2M | $1.7M | $1.6M | $2.7M | $1.7M | $1.4M | $1.3M | $1.5M | $1.4M | $1.6M | $1.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $123.89M | $110.23M | $108.52M | $96.03M | $79.45M | $81.51M | $86.86M | $81.7M | $77.09M | $72.43M | $69.19M | $68.34M | $69.69M | $71.41M | $68.59M | $69.43M | $70.29M | $66.67M | $80.24M | $70.93M | $65.56M | $66.31M | $71.86M | $71.1M | $76.56M | $63.06M | $70.34M | $68.42M | $67.49M | $54.51M | $63.9M | $60.82M | $65.4M | $50.52M | $64.34M | $53.43M | $65.19M | $57.31M | $59.01M | $57.7M | $61.29M | $59.82M | $60.79M | $64.54M | $65.69M | $83.04M | $58.55M | $53.79M | $54M | $53.31M | $54.09M | $54.02M | $58.06M | - | $50.23M | $51.2M | $52.93M | - | $53.03M | $55.1M | $58.67M | $63.81M | $63.71M | $70.52M | $57.32M | $59.07M | $53.77M | $51.36M | $53.49M | $42.99M | $44.35M | $43.17M | $44.32M | $39.52M | $41.29M | $38.64M | $41.73M | $41.83M | $48.02M | $50.24M | $43.38M | $37.31M | $39.63M | $40.42M | $34.72M | $32.77M | $30.37M | $26.87M | $24.01M | $25.03M | $24.28M | $22.74M | $21.47M | $20.55M | $19.68M | $17.5M | $17.14M | $16.17M | $15.39M | $15.5M | $15.27M | $14.99M | $14.55M | $15.28M | $14.92M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| -$514K | -$1.3M | -$1.08M | $1.71M | -$1.18M | $144K | $14.82M | -$10.7M | -$3.58M | -$3.16M | -$2M | $4.64M | -$4.04M | -$1.24M | -$1.28M | -$2.78M | -$1.63M | -$2.13M | -$1.79M | -$2.04M | -$1.14M | -$2.79M | -$1.37M | -$2.92M | -$1.69M | -$2.42M | -$1.65M | -$1.92M | -$2.01M | -$2.09M | -$1.83M | -$1.9M | -$1.94M | -$2.03M | $1.26M | -$2.11M | -$348K | $838K | $1.39M | $927K | $1.17M | $1.22M | $1.5M | $1.51M | $1.52M | $1.27M | $1.57M | $1.4M | $1.8M | $1.8M | $2.35M | $2.31M | $2.02M | $2.02M | $2.14M | $2.17M | $2.3M | -$236K | $2.22M | $2.77M | $1.58M | $1.36M | $128K | $329K | -$326K | $41K | -$739K | -$1.19M | $121K | -$519K | -$350K | -$284K | $784K | -$560K | -$812K | -$1.04M | -$1.02M | -$808K | -$946K | -$1.27M | -$974K | -$954K | -$587K | -$397K | $154K | -$165K | $179K | $135K | $404K | $226K | $559K | $378K | $524K | $81K | -$903K | -$507K | -$698K | -$75K | -$619K | -$1.05M | -$589K | -$107K | -$1.3M | $377K | $86K | -$65.78M | $18M | $23.61M | $24M | -$75.9M | $25.8M | $28M | $25.5M | -$65.92M | $24.2M | $20.7M | $20.9M | -$49.97M | $17.8M | $16.5M | $16.9M | -$46.66M | $16.5M | $15.8M | $15.7M | $13.9M | $10.3M | $9.1M | $13.5M | $12.3M | $15.4M | $15.3M | $16.1M | $14M | $13.7M | $16.3M | $14.6M | $13.5M | $13.8M | $13.6M | $13.5M | $12.2M | $12.9M | $12.5M | $12.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $6.82M | $7.06M | $7.18M | $7.2M | $7.19M | $7.54M | $7.72M | $7.8M | $7.77M | $7.77M | $5.92M | $5.55M | $4.93M | $4.41M | $4.27M | $4.27M | $4.28M | $4.27M | $4.27M | $4.24M | $4.34M | $4.26M | $4.26M | $4.27M | $4.26M | $4.26M | $4.26M | $4.27M | $4.26M | $4.26M | $4.26M | $4.26M | $4.27M | $4.3M | $4.19M | $4.23M | $2.45M | $1.04M | $1.01M | $960K | $950K | $864K | $785K | $769K | $750K | $737K | $707K | $688K | $505K | $396K | $338K | $212K | $314K | $367K | $388K | $378K | $410K | $899K | $1.29M | $1.67M | $1.7M | $1.7M | $1.63M | $1.85M | $1.62M | $1.67M | $1.63M | $1.88M | $1.55M | $1.31M | $1.66M | $1.49M | $510K | $1.82M | $2.14M | $2.27M | $2.37M | $2.26M | $2.21M | $2.4M | $2.31M | $2.05M | $1.88M | $1.82M | $1.47M | $1.49M | $1.19M | $830K | $713K | $834K | $552K | $953K | $717K | $992K | $947K | $1.05M | $1.12M | $2.4M | $1.97M | $1.49M | $1.86M | $2.07M | $1.84M | $1.71M | $1.67M | $1.4M | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M | $1.3M | $1.3M | $1.2M | $1.2M | $600K | $400K | $400K | $500K | $400K | $500K | $500K | $500K | $300K | $300K | $200K | $200K | $200K | $200K | $200K | $200K | $200K | $200K | $400K | $400K | $400K | $400K | $400K | $400K | $500K | $500K | $500K | $500K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $6.3M | $5.76M | $6.11M | $8.91M | $6.01M | $7.68M | $22.54M | -$2.9M | $4.2M | $4.61M | $3.92M | $10.19M | $894K | $3.17M | $3M | $1.5M | $2.65M | $2.14M | $2.48M | $2.2M | $3.2M | $1.48M | $2.89M | $1.35M | $2.56M | $1.84M | $2.6M | $2.35M | $2.25M | $2.17M | $2.43M | $2.36M | $2.33M | $2.27M | $5.45M | $2.12M | $2.11M | $1.88M | $2.41M | $1.89M | $2.12M | $2.09M | $2.28M | $2.28M | $2.27M | $2.01M | $2.28M | $2.09M | $2.3M | $2.2M | $2.69M | $2.52M | $2.33M | $2.38M | $2.53M | $2.54M | $2.71M | $663K | $3.51M | $4.44M | $3.27M | $3.06M | $1.76M | $2.18M | $1.29M | $1.71M | $895K | $694K | $1.67M | $788K | $1.31M | $1.2M | $1.29M | $1.26M | $1.32M | $1.23M | $1.35M | $1.46M | $1.26M | $1.13M | $1.34M | $1.1M | $1.29M | $1.42M | $1.62M | $1.33M | $1.37M | $965K | $1.12M | $1.06M | $1.11M | $1.33M | $1.24M | $1.07M | $44K | $538K | $418K | $2.33M | $1.36M | $438K | $1.27M | $1.97M | $538K | $2.09M | $1.76M | -$64.38M | $19.2M | $24.81M | $25.2M | -$74.7M | $27M | $29.2M | $26.7M | -$64.62M | $25.5M | $21.9M | $22.1M | -$49.37M | $18.2M | $16.9M | $17.4M | -$46.26M | $17M | $16.3M | $16.2M | $14.2M | $10.6M | $9.3M | $13.7M | $12.5M | $15.6M | $15.5M | $16.3M | $14.2M | $13.9M | $16.7M | $15M | $13.9M | $14.2M | $14M | $13.9M | $12.7M | $13.4M | $13M | $12.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $235.65M | $248.88M | $350.32M | $206.75M | -$142.3M | $123.5M | $287.06M | $75.1M | $89.22M | $237.95M | -$15.23M | -$61.21M | -$62.08M | -$17.34M | -$128.9M | -$271.34M | -$253.13M | $34.87M | -$3.38M | $135.4M | $132.42M | $207.11M | $146.63M | $285.47M | -$180.71M | $28.47M | $80.84M | $101.6M | $167.17M | -$114.45M | $70.29M | $73.25M | -$59.7M | $9.49M | $58.25M | $68.75M | $30.6M | -$51.27M | $31.63M | $64.34M | $26.03M | $23.93M | $12.27M | $4.51M | $29.86M | -$28.16M | $37.12M | $136.44M | $102.03M | $11.27M | $54.79M | -$24.96M | $90.99M | -$39.16M | $91.33M | -$18.85M | $101.99M | $110.69M | -$18.12M | $75.61M | $76.91M | -$50.1M | $135.84M | $15.36M | $81.29M | $41.3M | $229.23M | $160.91M | $140.1M | -$274.73M | -$253.32M | $96.26M | -$19.07M | $54.75M | $83.68M | $95.12M | $81.5M | $66.22M | $91.42M | $49.56M | $105.21M | $60.98M | $104.17M | $103.65M | $83.85M | $111.63M | $88.88M | $111.05M | $96.29M | $66.31M | $67.66M | $57.06M | $54.77M | $16.72M | $16.68M | -$7.56M | $34.84M | $24.45M | $39.97M | $31.8M | $28.6M | $30.24M | $32.05M | $30.23M | $36.04M | $168.54M | $0 | $0 | $0 | $235.28M | $0 | $0 | $0 | $209.78M | $0 | $0 | $0 | $136.59M | $0 | $0 | $0 | $114.32M | $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 | $45.23M | $46.33M | $69.92M | $40.28M | -$33.97M | $22.43M | $56.21M | $12.53M | $15.76M | $46.55M | -$7M | -$19.67M | -$16.79M | -$10.57M | -$30.6M | -$60.66M | -$56.21M | $4.39M | -$4.67M | $26.22M | $25.43M | $40.37M | $27.77M | $57.26M | -$41.5M | -$3.22M | $11.56M | $18.35M | $31.3M | -$32.57M | $11.71M | $13.07M | -$17.09M | -$10.29M | $11.76M | $17.12M | $3.62M | -$25.19M | $4.7M | $15.46M | $2.71M | $525K | -$3M | -$5.13M | $3.69M | -$7.21M | $5.82M | $41.48M | $29.38M | -$4.11M | $15.22M | -$15.7M | $24.53M | -$21.78M | $25.13M | -$13.59M | $28.64M | $31.22M | -$14.34M | $18.36M | $18.69M | -$26.45M | $38.99M | -$2.46M | $20.11M | $7.06M | $71.49M | $46.47M | $43.45M | -$106.39M | -$112.78M | $25.53M | -$15.11M | $10.15M | $20.4M | $25.61M | $21.05M | $16.09M | $23.19M | $11.75M | $46.57M | $14.76M | $31.16M | $30.05M | $23.42M | $37.5M | $23.75M | $32.92M | $27.47M | $17.08M | $18.05M | $13.69M | $12.66M | -$614K | -$1.84M | -$8.86M | $5.88M | $2.34M | $7.91M | $5.33M | $3.89M | $4.24M | $4.62M | $4.23M | $6.1M | $8.53M | $5.8M | $8.1M | $12.4M | $8.15M | $13.2M | $17.7M | $18.7M | $17.87M | $14.4M | $12.1M | $9.1M | $8.63M | $9.1M | $7.6M | $5.5M | $6.62M | $7.1M | $6.3M | $3.9M | $3.6M | $4.2M | $4.1M | $4.3M | $6.8M | $7.3M | $8.2M | $7M | $7.5M | $9.1M | $3M | $5.1M | $3.6M | $5.2M | $4.4M | $3.6M | -$3.6M | $3M | $3.1M | $600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $190.42M | $202.55M | $280.4M | $166.47M | -$108.33M | $101.07M | $230.86M | $62.57M | $73.46M | $191.39M | -$8.23M | -$41.54M | -$45.29M | -$6.77M | -$98.3M | -$210.68M | -$196.92M | $30.47M | $1.29M | $109.18M | $107M | $166.74M | $118.86M | $228.21M | -$139.2M | $31.69M | $69.28M | $83.25M | $135.87M | -$81.88M | $58.58M | $60.18M | -$42.61M | $19.78M | $46.49M | $51.63M | $26.98M | -$26.08M | $26.93M | $48.87M | $23.32M | $23.41M | $15.27M | $9.64M | $26.17M | -$20.96M | $31.3M | $94.96M | $72.65M | $15.38M | $39.57M | -$9.26M | $66.46M | -$17.38M | $66.2M | -$5.26M | $73.36M | $79.47M | -$3.78M | $57.25M | $58.23M | -$23.65M | $96.85M | $17.82M | $61.18M | $34.24M | $157.74M | $114.45M | $96.65M | -$168.35M | -$140.54M | $70.73M | -$3.96M | $44.59M | $63.28M | $69.51M | $60.45M | $50.13M | $68.23M | $37.81M | $58.65M | $46.22M | $73.01M | $73.6M | $60.42M | $74.13M | $65.13M | $78.13M | $68.82M | $49.23M | $49.62M | $43.37M | $42.11M | $17.33M | $18.52M | $1.3M | $28.95M | $22.11M | $32.06M | $26.47M | $24.71M | $26.01M | $27.42M | $26M | $29.94M | $33.01M | $27.7M | $33M | $40M | $34.43M | $41.4M | $50.3M | $51.4M | $48.81M | $40.8M | $35.9M | $30.8M | $28.26M | $29M | $26.6M | $21.9M | $24.2M | $25.2M | $22.4M | $18.5M | $14.9M | $16.3M | $17.4M | $17.8M | $24.1M | $24.2M | $25.3M | $22.6M | $24.8M | $25.8M | $14.4M | $18.2M | $16.7M | $17.3M | $16.6M | $14.9M | $19M | $12.4M | $12.3M | $7.9M | $12.1M | $12.1M | -$700K | $10.4M | $6.5M | $8.3M | $9.8M | $5.3M | $3.2M | $5.5M | $9.1M | $4M | $5.2M | -$100K | $6M | $3.1M | $3.1M | $3.3M | $3.3M | $3.3M | $2.5M | $2.5M | $2.5M | $2.5M | $1.4M | $1.4M | $1.4M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $190.42M | $202.55M | $280.4M | $166.47M | -$108.33M | $101.07M | $230.86M | $62.57M | $73.46M | $191.39M | -$8.23M | -$41.54M | -$45.29M | -$6.77M | -$98.3M | -$210.68M | -$196.92M | $30.47M | $1.29M | $109.18M | $107M | $166.74M | $118.86M | $228.21M | -$139.2M | $31.69M | $69.28M | $83.25M | $135.87M | -$81.88M | $58.58M | $60.18M | -$42.61M | $19.78M | $46.49M | $51.63M | $26.98M | -$26.08M | $26.93M | $48.87M | $23.32M | $23.41M | $15.27M | $9.64M | $26.17M | -$20.96M | $31.3M | $94.96M | $72.65M | $15.38M | $39.57M | -$9.26M | $66.46M | -$17.38M | $66.2M | -$5.26M | $73.36M | $79.47M | -$3.78M | $57.25M | $58.23M | -$23.65M | $96.85M | $17.82M | $61.18M | $34.24M | $157.74M | $114.45M | $96.65M | -$168.35M | -$140.54M | $70.73M | -$3.96M | $44.59M | $63.28M | $69.51M | $60.45M | $50.13M | $68.23M | $37.81M | $58.65M | $46.22M | $73.01M | $73.6M | $60.42M | $74.13M | $65.13M | $78.13M | $68.82M | $49.23M | $49.62M | $43.37M | $42.11M | $17.33M | $18.52M | $1.3M | $28.95M | $22.11M | $32.06M | $26.47M | $24.71M | $26.01M | $27.42M | $26M | $29.94M | $33.01M | $27.7M | $33M | $40M | $34.43M | $41.4M | $50.3M | $51.4M | $48.81M | $40.8M | $35.9M | $30.8M | $28.26M | $29M | $26.6M | $21.9M | $24.2M | $25.2M | $22.4M | $18.5M | $14.9M | $16.3M | $17.4M | $17.8M | $24.1M | $24.2M | $25.3M | $22.6M | $24.8M | $25.8M | $14.4M | $18.2M | $16.7M | $17.3M | $16.6M | $14.9M | $19M | $12.4M | $12.3M | $7.9M | $12.1M | $12.1M | -$700K | $10.4M | $6.5M | $8.3M | $9.8M | $5.3M | $3.2M | $5.5M | $9.1M | $4M | $5.2M | -$100K | $6M | $3.1M | $3.1M | $3.3M | $3.3M | $3.3M | $2.5M | $2.5M | $2.5M | $2.5M | $1.4M | $1.4M | $1.4M |
Shares Outstanding (Basic) | 55.39M | 55.39M | 55.39M | 55.39M | 55.39M | 55.38M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.36M | 55.36M | 55.36M | 55.36M | 55.36M | 55.36M | 55.36M | 55.35M | 55.34M | 55.34M | 55.34M | 55.33M | 55.33M | 55.33M | 55.32M | 55.31M | 55.3M | 55.28M | 55.26M | 55.25M | 55.2M | 55.16M | 55.16M | 55.16M | 55.14M | - | 55M | 54.98M | 54.98M | - | 54.96M | 54.94M | 54.92M | 54.91M | 54.91M | 54.9M | 54.88M | - | 54.83M | 54.82M | 54.81M | - | 54.8M | 54.79M | 54.78M | - | 54.77M | 54.77M | 54.77M | - | 54.75M | 54.73M | 54.73M | - | 54.72M | 54.7M | 54.46M | - | 54.58M | 54.8M | 54.81M | - | 54.49M | 54.52M | 54.44M | - | 54.27M | 54.64M | 54.62M | - | 54.52M | 54.22M | 54.69M | - | 54.47M | 65.05M | 54.63M | - | 54.33M | 54.01M | 53.71M | - | 53.77M | 54.17M | 54.43M | - | 54.31M | 55M | 54.79M | - | 55.2M | 55.27M | 55.27M | - | 55.14M | 55.23M | 55M | - | 54.72M | 54.29M | 54.75M | - | 54.78M | 54.63M | 54.41M | - | 54.33M | 54.38M | 53.94M | - | 55M | 53.83M | 50.22M | - | 53.75M | 53.33M | 53.53M | - | 54.06M | 53.55M | 53.21M | - | 53.91M | 53.48M | 52.67M | - | 52.61M | 52M | 52M | - | 51.88M | 54.44M | 53M | - | 50M | 53.53M | 50M | - | 53.53M | 54.55M | 51.67M | - | 41.25M | 41.25M | 41.25M | - | 41.67M | 41.67M | 41.67M | - | 46.67M | 46.67M |
Shares Outstanding (Diluted) | 55.39M | 55.39M | 55.39M | 55.39M | 55.39M | 55.38M | 55.38M | 55.38M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.37M | 55.38M | 55.38M | 55.37M | 55.36M | 55.36M | 55.36M | 55.36M | 55.36M | 55.37M | 55.36M | 55.35M | 55.34M | 55.34M | 55.34M | 55.34M | 55.34M | 55.33M | 55.32M | 55.31M | 55.35M | 55.33M | 55.32M | 55.21M | 55.32M | 55.18M | 55.18M | 55.16M | - | 55.01M | 54.99M | 54.99M | - | 54.97M | 54.94M | 54.94M | 54.91M | 54.93M | 54.9M | 54.91M | - | 54.83M | 54.84M | 54.83M | - | 54.82M | 54.83M | 54.81M | - | 55.31M | 55.32M | 55.09M | - | 55.06M | 55M | 54.75M | - | 54.85M | 54.85M | 54.96M | - | 54.58M | 54.8M | 54.81M | - | 54.9M | 54.52M | 54.93M | - | 54.73M | 54.64M | 54.62M | - | 54.52M | 54.22M | 54.69M | - | 54.47M | 65.05M | 54.63M | - | 54.33M | 54.01M | 54.91M | - | 53.77M | 54.17M | 54.43M | - | 54.31M | 55M | 54.79M | - | 55.2M | 55.89M | 55.27M | - | 55.14M | 55.23M | 55M | - | 54.72M | 55.42M | 54.75M | - | 54.78M | 54.63M | 54.41M | - | 54.33M | 54.38M | 53.94M | - | 55M | 53.83M | 50.22M | - | 53.75M | 53.33M | 53.53M | - | 54.06M | 53.55M | 53.21M | - | 53.91M | 53.48M | 52.67M | - | 52.61M | 52M | 52M | - | 51.88M | 54.44M | 53M | - | 50M | 53.53M | 50M | - | 53.53M | 54.55M | 51.67M | - | 41.25M | 41.25M | 41.25M | - | 41.67M | 41.67M | 41.67M | - | 46.67M | 46.67M |
EPS (Basic) | $3.44 | $3.66 | $5.06 | $3.01 | -$1.96 | $1.83 | $4.17 | $1.13 | $1.33 | $3.46 | -$0.15 | -$0.75 | -$0.82 | -$0.12 | -$1.78 | -$3.80 | -$3.56 | $0.55 | $0.02 | $1.97 | $1.93 | $3.01 | $2.15 | $4.12 | -$2.51 | $0.57 | $1.25 | $1.50 | $2.46 | -$1.48 | $1.06 | $1.09 | -$0.77 | $0.36 | $0.84 | $0.93 | $0.49 | -$0.47 | $0.49 | $0.88 | $0.42 | $0.42 | $0.28 | $0.17 | $0.47 | - | $0.57 | $1.73 | $1.32 | - | $0.72 | -$0.17 | $1.21 | -$0.32 | $1.21 | -$0.10 | $1.34 | - | -$0.07 | $1.04 | $1.06 | - | $1.77 | $0.33 | $1.12 | - | $2.88 | $2.09 | $1.76 | - | -$2.57 | $1.29 | -$0.07 | - | $1.16 | $1.27 | $1.11 | - | $1.25 | $0.69 | $1.07 | - | $1.34 | $1.35 | $1.11 | - | $1.20 | $1.43 | $1.26 | - | $0.91 | $0.80 | $0.77 | - | $0.34 | $0.02 | $0.53 | - | $0.59 | $0.49 | $0.46 | - | $0.51 | $0.48 | $0.55 | - | $0.51 | $0.60 | $0.73 | - | $0.75 | $0.91 | $0.93 | - | $0.74 | $0.65 | $0.56 | - | $0.53 | $0.49 | $0.40 | - | $0.46 | $0.41 | $0.34 | - | $0.30 | $0.32 | $0.33 | - | $0.44 | $0.47 | $0.45 | - | $0.48 | $0.27 | $0.34 | - | $0.32 | $0.31 | $0.28 | - | $0.23 | $0.23 | $0.15 | - | $0.23 | -$0.02 | $0.20 | - | $0.16 | $0.18 | $0.10 | - | $0.11 | $0.17 | $0.08 | - | -$0.01 | $0.11 | $0.06 | - | $0.08 | $0.08 | $0.08 | - | $0.06 | $0.06 | $0.06 | - | $0.03 | $0.03 |
EPS (Diluted) | $3.44 | $3.66 | $5.06 | $3.01 | -$1.96 | $1.82 | $4.17 | $1.13 | $1.33 | $3.46 | -$0.15 | -$0.75 | -$0.82 | -$0.12 | -$1.78 | -$3.80 | -$3.56 | $0.55 | $0.02 | $1.97 | $1.93 | $3.01 | $2.15 | $4.12 | -$2.51 | $0.57 | $1.25 | $1.50 | $2.45 | -$1.48 | $1.06 | $1.09 | -$0.77 | $0.36 | $0.84 | $0.93 | $0.49 | -$0.47 | $0.49 | $0.88 | $0.42 | $0.42 | $0.28 | $0.17 | $0.47 | - | $0.57 | $1.73 | $1.32 | - | $0.72 | -$0.17 | $1.21 | -$0.32 | $1.21 | -$0.10 | $1.34 | - | -$0.07 | $1.04 | $1.06 | - | $1.77 | $0.32 | $1.12 | - | $2.85 | $2.07 | $1.75 | - | -$2.57 | $1.29 | -$0.07 | - | $1.15 | $1.27 | $1.10 | - | $1.25 | $0.69 | $1.07 | - | $1.33 | $1.35 | $1.10 | - | $1.19 | $1.43 | $1.26 | - | $0.91 | $0.80 | $0.77 | - | $0.34 | $0.02 | $0.53 | - | $0.59 | $0.49 | $0.45 | - | $0.51 | $0.48 | $0.55 | - | $0.51 | $0.60 | $0.73 | - | $0.75 | $0.90 | $0.93 | - | $0.74 | $0.65 | $0.56 | - | $0.53 | $0.48 | $0.40 | - | $0.46 | $0.41 | $0.34 | - | $0.30 | $0.32 | $0.33 | - | $0.44 | $0.47 | $0.45 | - | $0.48 | $0.27 | $0.34 | - | $0.32 | $0.31 | $0.28 | - | $0.23 | $0.23 | $0.15 | - | $0.23 | -$0.02 | $0.20 | - | $0.16 | $0.18 | $0.10 | - | $0.11 | $0.17 | $0.08 | - | -$0.01 | $0.11 | $0.06 | - | $0.08 | $0.08 | $0.08 | - | $0.06 | $0.06 | $0.06 | - | $0.03 | $0.03 |
EBIT | $242.47M | $255.94M | $357.5M | $213.94M | -$135.11M | $131.03M | $294.78M | $82.9M | $96.99M | $245.72M | -$9.31M | -$55.66M | -$57.15M | -$12.93M | -$124.63M | -$267.07M | -$248.85M | $39.13M | $886K | $139.64M | $136.76M | $211.37M | $150.89M | $289.73M | -$176.45M | $32.72M | $85.1M | $105.86M | $171.43M | -$110.19M | $74.54M | $77.5M | -$55.43M | $13.78M | $62.44M | $72.98M | $33.05M | -$50.23M | $32.64M | $65.3M | $26.98M | $24.79M | $13.05M | $5.28M | $30.61M | -$27.42M | $37.83M | $137.12M | $102.54M | $11.66M | $55.13M | -$24.75M | $91.31M | -$38.79M | $91.72M | -$18.48M | $102.4M | $111.59M | -$16.83M | $77.28M | $78.61M | -$48.39M | $137.47M | $17.21M | $82.91M | $42.97M | $230.86M | $162.79M | $141.65M | -$273.43M | -$251.66M | $97.74M | -$18.56M | $56.56M | $85.81M | $97.39M | $83.87M | $68.48M | $93.63M | $51.95M | $107.53M | $63.03M | $106.05M | $105.47M | $85.31M | $113.12M | $90.06M | $111.88M | $97M | $67.14M | $68.22M | $58.01M | $55.49M | $17.71M | $17.62M | -$6.52M | $35.95M | $26.85M | $41.94M | $33.28M | $30.46M | $32.31M | $33.88M | $31.94M | $37.71M | $169.94M | $1.2M | $1.2M | $1.2M | $236.48M | $1.2M | $1.2M | $1.2M | $211.08M | $1.3M | $1.2M | $1.2M | $137.19M | $400K | $400K | $500K | $114.72M | $500K | $500K | $500K | $300K | $300K | $200K | $200K | $200K | $200K | $200K | $200K | $200K | $200K | $400K | $400K | $400K | $400K | $400K | $400K | $500K | $500K | $500K | $500K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |