M/I Homes, Inc.(MHO:US)
Market Cap$3.142B
Key Metrics
Price$124.48
Revenue (TTM)$4.263B
Holders Revenue (TTM)$201.95M
Gross Profit (TTM)$963.56M
Earnings (TTM)$317.36M
EBITDA (TTM)$510.14M
Op. Margin (TTM)10.44%
Dividend Yield-
Holders Yield6.43%
Cash on hand$735.94M
Total Assets$4.856B
Net Assets$3.227B
Total Debt$1.003B
Key Metrics
Price$124.48
Revenue (TTM)$4.263B
Holders Revenue (TTM)$201.95M
Gross Profit (TTM)$963.56M
Earnings (TTM)$317.36M
EBITDA (TTM)$510.14M
Op. Margin (TTM)10.44%
Dividend Yield-
Holders Yield6.43%
Cash on hand$735.94M
Total Assets$4.856B
Net Assets$3.227B
Total Debt$1.003B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.063B | $920.71M | $1.147B | $1.132B | $1.163B | $976.09M | $1.205B | $1.143B | $1.11B | $1.047B | $972.59M | $1.046B | $1.014B | $1.001B | $1.217B | $1.013B | $1.041B | $860.81M | $1.052B | $904.32M | $961.04M | $828.78M | $906.43M | $847.92M | $714.19M | $577.6M | $742.15M | $653.35M | $623.69M | $481.11M | $722.49M | $567.84M | $558.1M | $437.86M | $621.7M | $476.42M | $456.87M | $406.98M | $523.25M | $442.46M | $401.25M | $324.37M | $468.92M | $363.46M | $322.86M | $263.16M | $367.96M | $330.77M | $281.61M | $234.84M | $336.31M | $275.2M | $234.55M | $190.73M | $250.91M | $208.88M | $170.99M | $131.13M | $176.79M | $141.62M | $137.44M | $110.57M | $164.98M | $135.61M | $196.4M | $119.39M | $204.92M | $152.74M | $116.15M | $96.15M | $150.19M | $160.39M | $141M | $156.09M | $312.69M | $232.98M | $226.45M | $216.57M | $482.26M | $306.19M | $311.79M | $259.06M | $507.77M | $332.48M | $266M | $241.4M | $349.28M | $315.5M | $281.2M | $228.66M | $350.91M | $268.13M | $240.9M | $208.71M | $297.52M | $261.51M | $258.44M | $215.56M | $309.4M | $266.83M | $222.38M | $178.16M | $280.87M | $245.58M | $234.73M | $173.86M | $255M | $235.1M | $213.5M | $148.82M | $238M | $208.8M | $175.6M | $117.2M | $204.2M | $158M | $146M | $105.8M | $187.1M | $156.9M | $137.4M | $95.9M | $169.8M | $137.1M | $125.3M | $95.6M | $145.6M | $131.8M | $130.4M | $83.9M | $163.8M | $118.1M |
Cost of Revenue | $827.76M | $718.12M | $899.51M | $854.12M | $875.97M | $723.31M | $908.45M | $833.47M | $800.5M | $763.36M | $728.2M | $764.64M | $755.83M | $765.9M | $924.12M | $741.01M | $756.37M | $647.7M | $808.15M | $682.57M | $719.67M | $626.59M | $689.25M | $653.41M | $557.79M | $460.92M | $594.37M | $519.16M | $503.86M | $388.47M | $586.64M | $452.03M | $449.34M | $348.7M | $498.47M | $374.67M | $367.6M | $320.28M | $414.67M | $363.64M | $319.71M | $260.17M | $370.47M | $285.42M | $252.6M | $206.18M | $292.17M | $261.64M | $221.22M | $183.96M | $267.71M | $218.15M | $187.14M | $151.51M | $201.65M | $164.45M | $137.11M | $107.33M | $144.24M | $116.27M | $114.04M | $92.57M | $138.38M | $108.66M | $165.06M | $99.31M | $174.06M | $131.42M | $101.6M | $87.92M | $290.16M | $141.5M | $122.23M | $131.57M | $275.76M | $187.88M | $178.5M | $170.18M | $367.31M | $231.11M | $225.81M | $188.37M | $380.83M | $247.73M | $198.29M | $180.67M | $266.93M | $237.54M | $203.57M | $167.57M | $265.7M | $202.38M | $178.76M | $153.31M | $229.04M | $197.12M | $195.97M | $161.63M | $240.27M | $207.27M | $170.26M | $137.42M | $221.19M | $192.52M | $184.93M | $135.3M | $200.7M | $184.3M | $166.6M | $114.1M | $189.8M | $166.1M | $139.9M | $90.9M | $165.5M | $126.9M | $117.1M | $83.7M | $152.6M | $126.9M | $110.6M | $76.6M | $138M | $111.9M | $102M | $78.3M | $120.1M | $107.5M | $106.2M | $68.2M | $134M | $96.4M |
Gross Profit | $235.5M | $202.59M | $247.8M | $277.67M | $286.62M | $252.78M | $296.83M | $309.44M | $309.28M | $283.34M | $244.39M | $281.73M | $258.18M | $234.63M | $292.88M | $271.92M | $284.29M | $213.11M | $243.6M | $221.75M | $241.37M | $202.19M | $217.18M | $194.51M | $156.4M | $116.68M | $147.78M | $134.18M | $119.83M | $92.64M | $135.85M | $115.81M | $108.76M | $89.16M | $123.23M | $101.75M | $89.27M | $86.7M | $108.58M | $78.83M | $81.54M | $64.2M | $98.45M | $78.04M | $70.26M | $56.98M | $75.79M | $69.13M | $60.39M | $50.88M | $68.6M | $57.05M | $47.42M | $39.21M | $49.26M | $44.42M | $33.88M | $23.8M | $32.54M | $25.36M | $23.4M | $18M | $26.6M | $26.95M | $31.34M | $20.08M | $30.86M | $21.32M | $14.55M | $8.23M | -$139.98M | $18.89M | $18.77M | $24.52M | $36.93M | $45.11M | $47.95M | $46.39M | $114.94M | $75.08M | $85.99M | $70.69M | $126.94M | $84.75M | $67.71M | $60.73M | $82.35M | $77.95M | $77.63M | $61.09M | $85.21M | $65.75M | $62.15M | $55.4M | $68.48M | $64.39M | $62.47M | $53.93M | $69.13M | $59.57M | $52.12M | $40.73M | $59.69M | $53.06M | $49.8M | $38.56M | $54.3M | $50.8M | $46.9M | $34.72M | $48.2M | $42.7M | $35.7M | $26.3M | $38.7M | $31.1M | $28.9M | $22.1M | $34.5M | $30M | $26.8M | $19.3M | $31.8M | $25.2M | $23.3M | $17.3M | $25.5M | $24.3M | $24.2M | $15.7M | $29.8M | $21.7M |
| $134.22M | $116.53M | $133.07M | $134.82M | $130.9M | $111.86M | $132.83M | $127.45M | $122.49M | $110.02M | $114.54M | $109.6M | $107.53M | $100.04M | $110.15M | $104.62M | $101.42M | $90.2M | $103.54M | $96.53M | $99.65M | $90.89M | $105.83M | $98.42M | $82.16M | $70.68M | $86.94M | $79.53M | $73.62M | $62.25M | $80.39M | $71.95M | $70.26M | $58.01M | $76.73M | $62.47M | $60.36M | $55.04M | $66.7M | $56.82M | $52.36M | $44.53M | $58.72M | $47.92M | $44.64M | $37.02M | $50.48M | $43.68M | $41.53M | $34.28M | $48M | $36.26M | $34.42M | $29.09M | $38.25M | $30.66M | $26.65M | $23.47M | $27.51M | $25.11M | $23.52M | $20.06M | $25.96M | $24.88M | $27.71M | $23.49M | $29.95M | $26.02M | $26.04M | $21.11M | $38.18M | $31.99M | $30.22M | $31.28M | $39.33M | $43.43M | $44.75M | $37.87M | $56.54M | $46.7M | $52.31M | $41.11M | $54.87M | $42.43M | $35.88M | $31.41M | $39.99M | $37.69M | $34.73M | $26.98M | $40.13M | $32.74M | $29.51M | $24.82M | $37.5M | $32.72M | $31.32M | $24.72M | $40.35M | $30.95M | $27M | $22.04M | $34.21M | $27.51M | $26.02M | $20.32M | $30.9M | $26.9M | $25.3M | $18.4M | $29.3M | $25.2M | $21.1M | $15.8M | $25.8M | $20M | $18M | $14.3M | $23.5M | $19.2M | $16.5M | $13.8M | $20.8M | $16.7M | $15.3M | $12.4M | $16.2M | $15.4M | $15.7M | $11.6M | $17.9M | $13.9M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $134.22M | $116.53M | $133.07M | $134.82M | $130.9M | $111.86M | $132.83M | $127.45M | $122.49M | $110.02M | $114.54M | $109.6M | $107.53M | $100.04M | $110.15M | $104.62M | $101.42M | $90.2M | $103.54M | $96.53M | $99.65M | $90.89M | $105.83M | $98.42M | $82.16M | $70.68M | $86.94M | $79.53M | $73.62M | $62.25M | $80.39M | $71.95M | $70.26M | $58.01M | $76.73M | $62.47M | $60.36M | $55.04M | $66.7M | $56.82M | $52.36M | $44.53M | $58.72M | $47.92M | $44.64M | $37.02M | $50.48M | $43.68M | $41.53M | $34.28M | $48M | $36.26M | $34.42M | $29.09M | $38.25M | $30.66M | $26.65M | $23.47M | $27.51M | $25.11M | $23.52M | $20.06M | $25.96M | $24.88M | $27.71M | $23.49M | $29.95M | $26.02M | $26.04M | $21.11M | $38.18M | $31.99M | $30.22M | $31.28M | $39.33M | $43.43M | $44.75M | $37.87M | $56.54M | $46.7M | $52.31M | $41.11M | $54.87M | $42.43M | $35.88M | $31.41M | $39.99M | $37.69M | $34.73M | $26.98M | $40.13M | $32.74M | $29.51M | $24.82M | $37.5M | $32.72M | $31.32M | $24.72M | $40.35M | $30.95M | $27M | $22.04M | $34.21M | $27.51M | $26.02M | $20.32M | $30.9M | $26.9M | $25.3M | $18.4M | $29.3M | $25.2M | $21.1M | $15.8M | $25.8M | $20M | $18M | $14.3M | $23.5M | $19.2M | $16.5M | $13.8M | $20.8M | $16.7M | $15.3M | $12.4M | $16.2M | $15.4M | $15.7M | $11.6M | $17.9M | $13.9M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $101.28M | $86.07M | $114.73M | $142.85M | $155.72M | $140.92M | $163.99M | $181.99M | $186.79M | $173.32M | $129.85M | $172.13M | $150.66M | $134.59M | $182.74M | $167.3M | $182.87M | $122.91M | $140.07M | $125.22M | $141.71M | $111.3M | $111.36M | $96.1M | $74.24M | $46M | $60.84M | $54.65M | $46.21M | $30.39M | $55.46M | $43.86M | $38.51M | $31.14M | $46.5M | $39.28M | $28.91M | $31.66M | $41.88M | $22.01M | $29.18M | $19.67M | $39.74M | $30.12M | $25.62M | $19.96M | $25.31M | $25.45M | $18.86M | $16.59M | $20.59M | $20.79M | $12.99M | $10.13M | $11.01M | $13.76M | $7.23M | $327K | $5.03M | $246K | -$119K | -$2.06M | $638K | $2.07M | $3.63M | -$3.41M | -$35K | -$4.69M | -$11.5M | -$12.88M | -$178.16M | -$13.11M | -$11.45M | -$6.77M | -$2.4M | $1.68M | $3.2M | $8.52M | $58.41M | $28.38M | $33.68M | $29.58M | $72.07M | $42.32M | $31.83M | $29.32M | $42.36M | $40.27M | $42.9M | $34.12M | $45.08M | $33.01M | $32.64M | $30.59M | $30.98M | $31.67M | $31.15M | $29.21M | $28.78M | $28.62M | $25.12M | $18.69M | $24.93M | $25.03M | $23.26M | $17.7M | $22.8M | $23.4M | $21M | $15.82M | $18.3M | $17.1M | $14.2M | $10.1M | $12.5M | $10.7M | $10.5M | $7.4M | $10.7M | $10.5M | $9.9M | $5.1M | $10.5M | $8.1M | $7.5M | $4.5M | $8.9M | $8.4M | $8.2M | $3.7M | $11.5M | $7.8M |
| - | - | -$40.09M | -$7.58M | - | - | - | - | - | - | -$1K | -$1K | $28K | $7K | -$18.36M | - | -$692K | -$655K | $1.3M | -$9.05M | -$417K | -$1.02M | -$9.51M | -$987K | -$2.51M | -$4.65M | -$9.56M | -$4.59M | -$5.01M | -$6.91M | -$11.06M | -$4.38M | -$4.97M | -$7.27M | -$12.37M | -$4.6M | -$3.72M | -$5.32M | -$8.2M | -$3.56M | -$4.23M | -$4.96M | -$16.88M | -$3.62M | -$3.74M | -$4.26M | -$5.56M | -$3.25M | -$3.56M | -$4.11M | -$5.29M | -$7.03M | -$5.6M | -$5.24M | -$5.63M | -$5.31M | -$3.93M | -$4.7M | -$8.1M | -$5.08M | -$8.91M | -$14.91M | -$12.95M | -$3.75M | -$8.37M | -$5.26M | -$25.1M | -$16.26M | -$8.39M | -$15.08M | $104.15M | -$43.17M | -$41.98M | -$15.55M | -$48.84M | -$24.25M | -$58.18M | -$1.15M | - | -$1.92M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $74K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $693K | $671K | $602K | - | $452K | $1.18M | $1.23M | $1.24M | $2.52M | $4.7M | $4.75M | $4.64M | $5.2M | $6.79M | $5.29M | $4.43M | $4.89M | $5.88M | $5.03M | $4.68M | $3.83M | $5.34M | $4.44M | $3.59M | $4.31M | $5.27M | $5.65M | $3.66M | $3.75M | $4.46M | $3.82M | $2.65M | $2.73M | $4.17M | $3.75M | $3.45M | $4.4M | $4.34M | $4.01M | $4M | $3.46M | $4.61M | $4.12M | $3.38M | $3.47M | $4.04M | $3.24M | $1.95M | $2.08M | $2.14M | $2.16M | $1.3M | $1.81M | $3.2M | - | - | $2.11M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | - | - | -$40.09M | -$7.58M | - | - | - | - | - | - | -$1K | -$1K | $28K | $7K | -$18.36M | - | $1K | $16K | $1.9M | -$9.12M | $35K | $160K | -$8.28M | $252K | $3K | $52K | -$4.81M | $52K | $187K | -$121K | -$5.77M | $44K | -$86K | -$1.39M | -$7.34M | $71K | $110K | $17K | -$3.77M | $24K | $82K | $307K | -$11.23M | $36K | $14K | $198K | -$1.75M | -$600K | -$826K | $62K | -$1.54M | -$3.58M | -$1.2M | -$900K | -$1.63M | -$1.31M | -$472K | -$95K | -$3.98M | -$1.7M | -$5.45M | -$10.87M | -$9.71M | -$1.8M | -$6.29M | -$3.12M | -$22.94M | -$14.96M | -$6.58M | -$11.89M | $104.15M | -$43.17M | -$39.87M | -$15.55M | -$48.84M | -$24.25M | -$58.18M | -$1.15M | - | -$1.92M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $104.56M | $89.17M | $80.55M | $139.82M | $160.09M | $146.12M | $170.56M | $188.67M | $194.14M | $180.24M | $137.97M | $177.96M | $155.36M | $135.98M | $164.19M | $166.59M | $182.17M | $122.25M | $141.36M | $116.17M | $141.3M | $110.28M | $101.85M | $95.11M | $71.73M | $41.36M | $51.28M | $50.06M | $41.2M | $23.48M | $44.41M | $39.48M | $33.53M | $23.87M | $34.13M | $34.67M | $25.19M | $26.34M | $33.68M | $18.44M | $24.95M | $14.72M | $22.85M | $26.5M | $21.89M | $15.69M | $19.75M | $22.2M | $15.3M | $12.49M | $15.3M | $13.75M | $7.4M | $4.89M | $5.38M | $8.45M | $3.3M | -$4.37M | -$3.07M | -$4.84M | -$9.03M | -$16.97M | -$12.32M | -$1.68M | -$4.75M | -$8.66M | -$24.19M | -$20.95M | -$19.88M | -$27.96M | -$76.51M | -$58.42M | -$53.43M | $26.76M | -$54.3M | -$27.21M | -$57.74M | $3.34M | -$18.66M | $22.88M | $29.49M | $26.42M | $66.64M | $38.41M | $28.93M | $27.45M | $40.58M | $37.3M | $41.13M | $32.29M | $41.49M | $32.3M | $32.01M | $29.3M | $27.4M | $28.87M | $27.26M | $25.68M | $23.85M | $24.21M | $21.41M | $15.58M | $20.33M | $20.21M | $18.5M | $13.52M | $18.6M | $20M | $17.5M | $12.7M | $14.2M | $13.8M | $11.2M | $7.5M | $8.8M | $7.7M | $7.8M | $5.1M | $7.2M | $6.9M | $6.7M | $2.2M | $6.8M | $4.3M | $4M | $1.4M | $5.5M | $5.6M | $6.1M | $2.1M | $7.9M | $5.5M |
Income Tax | $25.5M | $21.34M | $16.58M | $33.33M | $38.85M | $34.88M | $37.09M | $43.22M | $47.39M | $42.18M | $32.69M | $38.95M | $37.36M | $32.92M | $33.8M | $35M | $45.34M | $30.41M | $27.98M | $25.16M | $33.69M | $25.42M | $21.77M | $21.57M | $17.22M | $9.61M | $9.5M | $12.23M | $10.96M | $5.76M | $12M | $10.2M | $5.62M | $5.81M | $18.25M | $12.35M | $8.2M | $9.45M | $13.12M | $7.5M | $9.03M | $5.53M | $9.58M | $10.93M | $8.54M | $6.12M | $8.76M | $8.59M | $1.75M | -$147K | $1.04M | -$111.56M | $131K | $299K | $367K | $138K | $95K | -$1.19M | -$96K | -$117K | $115K | $73K | -$1.26M | $389K | $61K | -$327K | -$31.19M | $121K | $19K | $169K | -$1.15M | $232K | $37.82M | -$6.61M | -$21.48M | -$10.4M | -$22.31M | $1.27M | -$7.69M | $7.7M | $11.2M | $10.04M | $25.32M | $13.33M | $11.28M | $10.71M | $16.03M | $14.74M | $16.25M | $12.76M | $16.54M | $12.92M | $12.49M | $11.43M | $11.5M | $10.97M | $10.36M | $9.76M | $9.09M | $9.19M | $8.15M | $6.02M | $7.88M | $7.83M | $7.17M | $5.24M | $7.4M | $7.9M | $6.9M | $5M | $5.8M | $5.6M | $4.6M | $3M | $3.7M | $3.1M | $3.2M | $2M | $2.7M | $2.5M | $2.8M | $900K | $2.7M | $1.7M | $1.6M | $600K | $2.1M | $2.2M | $2.5M | $900K | $2.3M | $100K |
Net Income | $79.07M | $67.83M | $63.97M | $106.49M | $121.24M | $111.24M | $133.47M | $145.45M | $146.75M | $138.06M | $105.28M | $139.02M | $118M | $103.07M | $130.4M | $131.59M | $136.84M | $91.84M | $113.38M | $91.01M | $107.61M | $84.87M | $80.08M | $73.54M | $54.51M | $31.75M | $41.78M | $37.84M | $30.25M | $17.72M | $32.41M | $29.28M | $27.91M | $18.06M | $15.88M | $22.33M | $16.99M | $16.88M | $20.56M | $10.94M | $15.92M | $9.19M | $13.28M | $15.57M | $13.35M | $9.57M | $10.99M | $13.62M | $13.55M | $12.63M | $14.26M | $125.31M | $7.26M | $4.59M | $5.02M | $8.31M | $3.2M | -$3.19M | -$2.98M | -$4.72M | -$9.14M | -$17.04M | -$11.06M | -$2.07M | -$4.81M | -$8.34M | $7M | -$21.07M | -$19.9M | -$28.13M | -$75.36M | -$58.66M | -$91.66M | -$19.77M | -$68.46M | -$21.72M | -$40.18M | $2.23M | -$10.97M | $15.19M | $18.28M | $16.38M | $41.32M | $25.08M | $17.65M | $16.75M | $24.55M | $22.57M | $24.88M | $19.54M | $24.95M | $19.38M | $19.53M | $17.87M | $15.89M | $17.9M | $16.9M | $15.92M | $14.77M | $15.01M | $13.26M | $12.24M | $12.45M | $12.38M | $11.33M | $8.28M | $11.2M | $12.1M | $10.6M | $7.7M | $8.4M | $8.2M | $6.6M | $4.5M | $5.1M | $4.6M | $4.6M | $3.1M | $3.2M | $4.4M | $3.9M | $1.3M | $4.1M | $2.6M | $2.4M | $800K | $3.4M | $3.4M | $3.6M | $1.2M | $5.6M | $5.4M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | - | - | $0 | $2.26M | - | - | - | $0 | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $2.19M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $79.07M | $67.83M | $63.97M | $106.49M | $121.24M | $111.24M | $133.47M | $145.45M | $146.75M | $138.06M | $105.28M | $139.02M | $118M | $103.07M | $130.4M | $131.59M | $136.84M | $91.84M | $113.38M | $91.01M | $107.61M | $84.87M | $80.08M | $73.54M | $54.51M | $31.75M | $41.78M | $37.84M | $30.25M | $17.72M | $32.41M | $29.28M | $27.91M | $18.06M | $15.88M | $20.07M | $16.99M | $16.88M | $20.56M | $10.94M | $15.92M | $9.19M | $13.28M | $15.57M | $13.35M | $9.57M | $10.99M | $13.62M | $13.55M | $12.63M | $14.26M | $125.31M | $7.26M | $2.4M | $5.02M | $8.31M | $3.2M | -$3.19M | -$2.98M | -$4.72M | -$9.14M | -$17.04M | -$11.06M | -$2.07M | -$4.81M | -$8.34M | $7M | -$21.07M | -$19.9M | -$28.13M | -$75.36M | -$58.66M | -$91.66M | -$19.77M | -$68.46M | -$21.72M | -$40.18M | $2.23M | -$10.97M | $15.19M | $18.28M | $16.38M | $41.32M | $25.08M | $17.65M | $16.75M | $24.55M | $22.57M | $24.88M | $19.54M | $24.95M | $19.38M | $19.53M | $17.87M | $15.89M | $17.9M | $16.9M | $15.92M | $14.77M | $15.01M | $13.26M | $12.24M | $12.45M | $12.38M | $11.33M | $8.28M | $11.2M | $12.1M | $10.6M | $7.7M | $8.4M | $8.2M | $6.6M | $4.5M | $5.1M | $4.6M | $4.6M | $3.1M | $3.2M | $4.4M | $3.9M | $1.3M | $4.1M | $2.6M | $2.4M | $800K | $3.4M | $3.4M | $3.6M | $1.2M | $5.6M | $5.4M |
Shares Outstanding (Basic) | 25.67M | 26.01M | 26.24M | 26.54M | 26.84M | 27.31M | 27.54M | 27.64M | 27.88M | 28.05M | 27.77M | 27.91M | 27.79M | 27.6M | 27.44M | 27.62M | 28.04M | 28.42M | 28.83M | 29.25M | 29.27M | 29.02M | 28.78M | 28.65M | 28.53M | 28.48M | 28.3M | 27.98M | 27.6M | 27.5M | 27.77M | 28.47M | 28.57M | 28.12M | 27.74M | 25.58M | 24.99M | 24.74M | 24.67M | 24.67M | 24.67M | 24.66M | 24.65M | 24.61M | 24.53M | 24.51M | 24.49M | 24.47M | 24.47M | 24.42M | 24.36M | 24.36M | 24.27M | 22.27M | 21.55M | 19.43M | 18.83M | 18.77M | - | 18.73M | 18.71M | 18.62M | - | 18.52M | 18.52M | 18.52M | - | 14.91M | 14.03M | 14.03M | - | 14.02M | 14.02M | 14.01M | - | 13.99M | 13.98M | 13.94M | - | 13.89M | 13.97M | 14.11M | - | 14.33M | 14.31M | 14.24M | - | 14.1M | 14.12M | 14.07M | - | 14.44M | 14.35M | 14.56M | - | 15.17M | 15.14M | 15.03M | - | 15.22M | 15.19M | 30.05M | - | 15.54M | 15.9M | 16.35M | - | 17.63M | 17.59M | 17.61M | - | 17.63M | 17.62M | 15.22M | - | 15.2M | 16.6M | 16.6M | - | 17.6M | 17.6M | 17.6M | - | 17.6M | 17.6M | 17.6M | - | 17.6M | 17.6M | 17.6M | - | 22.04M |
Shares Outstanding (Diluted) | 26.19M | 26.56M | 26.81M | 27.19M | 27.41M | 27.94M | 28.31M | 28.53M | 28.67M | 28.89M | 28.76M | 28.84M | 28.62M | 28.31M | 28.02M | 28.19M | 28.59M | 29.07M | 29.61M | 30.03M | 30.09M | 29.74M | 29.51M | 29.29M | 28.84M | 29.01M | 29.05M | 28.6M | 28.09M | 27.97M | 28.18M | 28.91M | 29.1M | 30.54M | 31.17M | 30.68M | 30.62M | 30.33M | 30.17M | 30.14M | 30.08M | 30.03M | 30.11M | 30.07M | 30.02M | 29.98M | 29.94M | 29.92M | 29.91M | 29.87M | 29.78M | 29.75M | 24.65M | 22.69M | 21.96M | 20.27M | 19.03M | 18.77M | - | 18.73M | 18.71M | 18.62M | - | 18.52M | 18.52M | 18.52M | - | 18.51M | 15.79M | 14.03M | - | 14.02M | 14.02M | 14.01M | - | 13.99M | 13.98M | 14.12M | - | 14.08M | 14.17M | 14.31M | - | 14.58M | 14.53M | 14.5M | - | 14.37M | 14.39M | 14.44M | - | 14.85M | 14.76M | 14.9M | - | 15.53M | 15.52M | 15.5M | - | 15.71M | 15.67M | 31.02M | - | 15.91M | 16.24M | 16.6M | - | 17.63M | 17.59M | 17.61M | - | 17.63M | 17.62M | 15.22M | - | 15.2M | 16.6M | 16.6M | - | 17.6M | 17.6M | 17.6M | - | 17.6M | 17.6M | 17.6M | - | 17.6M | 17.6M | 17.6M | - | 22.04M |
EPS (Basic) | $3.08 | $2.61 | $2.44 | $4.01 | $4.52 | $4.07 | $4.85 | $5.26 | $5.26 | $4.92 | $3.79 | $4.98 | $4.25 | $3.73 | $4.75 | $4.76 | $4.88 | $3.23 | $3.93 | $3.11 | $3.68 | $2.92 | $2.78 | $2.57 | $1.91 | $1.11 | $1.48 | $1.35 | $1.10 | $0.64 | $1.17 | $1.03 | $0.98 | $0.64 | $0.57 | $0.74 | $0.63 | $0.63 | $0.78 | $0.39 | $0.60 | $0.32 | $0.49 | $0.58 | $0.49 | $0.34 | $0.40 | $0.51 | $0.50 | $0.47 | $0.54 | $5.09 | $0.25 | $0.11 | $0.23 | $0.43 | $0.17 | -$0.17 | - | -$0.25 | -$0.49 | -$0.92 | - | -$0.11 | -$0.26 | -$0.45 | - | -$1.14 | -$1.08 | -$2.01 | - | -$4.18 | -$6.72 | -$1.58 | - | -$1.73 | -$3.05 | $0.16 | - | $1.09 | $1.31 | $1.16 | - | $1.75 | $1.23 | $1.18 | - | $1.60 | $1.76 | $1.39 | - | $1.34 | $1.36 | $1.23 | - | $1.18 | $1.12 | $1.06 | - | $0.99 | $0.88 | $0.41 | - | $0.80 | $0.72 | $0.51 | - | $0.35 | $0.30 | $0.22 | - | $0.23 | $0.20 | $0.15 | - | $0.15 | $0.14 | $0.088 | - | $0.13 | $0.11 | $0.038 | - | $0.073 | $0.068 | $0.025 | - | $0.098 | $0.10 | $0.035 | - | $0.25 |
EPS (Diluted) | $3.02 | $2.55 | $2.39 | $3.92 | $4.42 | $3.98 | $4.71 | $5.10 | $5.12 | $4.78 | $3.66 | $4.82 | $4.12 | $3.64 | $4.65 | $4.67 | $4.79 | $3.16 | $3.83 | $3.03 | $3.58 | $2.85 | $2.71 | $2.51 | $1.89 | $1.09 | $1.44 | $1.32 | $1.08 | $0.63 | $1.15 | $1.01 | $0.96 | $0.60 | $0.53 | $0.64 | $0.55 | $0.55 | $0.67 | $0.35 | $0.52 | $0.30 | $0.43 | $0.51 | $0.43 | $0.31 | $0.36 | $0.44 | $0.44 | $0.41 | $0.48 | $4.22 | $0.25 | $0.11 | $0.23 | $0.42 | $0.17 | -$0.17 | - | -$0.25 | -$0.49 | -$0.92 | - | -$0.11 | -$0.26 | -$0.45 | - | -$1.14 | -$1.26 | -$2.01 | - | -$4.18 | -$6.72 | -$1.58 | - | -$1.73 | -$3.05 | $0.16 | - | $1.08 | $1.29 | $1.14 | - | $1.72 | $1.21 | $1.16 | - | $1.57 | $1.73 | $1.35 | - | $1.31 | $1.32 | $1.20 | - | $1.15 | $1.09 | $1.03 | - | $0.96 | $0.85 | $0.40 | - | $0.78 | $0.70 | $0.50 | - | $0.34 | $0.30 | $0.22 | - | $0.23 | $0.20 | $0.15 | - | $0.15 | $0.14 | $0.088 | - | $0.13 | $0.11 | $0.038 | - | $0.073 | $0.068 | $0.025 | - | $0.098 | $0.10 | $0.035 | - | $0.25 |
EBIT | $101.28M | $86.07M | $114.73M | $142.85M | $155.72M | $140.92M | $163.99M | $181.99M | $186.79M | $173.32M | $129.85M | $172.13M | $150.66M | $134.59M | $164.39M | $167.3M | $182.87M | $122.91M | $141.97M | $125.22M | $141.75M | $111.46M | $103.08M | $96.35M | $74.24M | $46.06M | $56.03M | $54.7M | $46.4M | $30.27M | $49.7M | $43.91M | $38.42M | $29.75M | $39.16M | $39.35M | $29.02M | $31.67M | $38.12M | $22.03M | $29.26M | $19.98M | $28.51M | $30.16M | $25.64M | $20.15M | $23.56M | $24.85M | $18.03M | $16.66M | $19.05M | $17.2M | $11.79M | $9.23M | $9.39M | $12.45M | $6.76M | $232K | $1.05M | -$1.45M | -$5.56M | -$12.93M | -$9.07M | $271K | -$2.67M | -$6.52M | -$22.03M | -$19.66M | -$18.07M | -$24.76M | -$172.6M | -$13.11M | -$51.32M | -$6.77M | -$2.4M | $1.68M | $3.2M | $8.52M | $58.41M | $28.38M | $33.68M | $29.58M | $72.07M | $42.32M | $31.83M | $29.32M | $42.36M | $40.27M | $42.9M | $34.12M | $45.08M | $33.01M | $32.64M | $30.59M | $30.98M | $31.67M | $31.15M | $29.21M | $28.78M | $28.62M | $25.12M | $18.69M | $24.93M | $25.03M | $23.26M | $17.7M | $22.8M | $23.4M | $21M | $15.82M | $18.3M | $17.1M | $14.2M | $10.1M | $12.5M | $10.7M | $10.5M | $7.4M | $10.7M | $10.5M | $9.9M | $5.1M | $10.5M | $8.1M | $7.5M | $4.5M | $8.9M | $8.4M | $8.2M | $3.7M | $11.5M | $7.8M |
EBITDA | $105.76M | $90.47M | $159.19M | $154.71M | $159.79M | $144.87M | $167.98M | $186M | $190.59M | $176.98M | $133.51M | $175.63M | $154.26M | $138.32M | $186.46M | $171M | $186.51M | $126.45M | $145.7M | $137.95M | $145.23M | $114.92M | $107M | $100.3M | $77.84M | $49.66M | $64.5M | $58.11M | $49.61M | $33.41M | $58.6M | $46.89M | $41.21M | $34.32M | $41.99M | $42.06M | $31.44M | $34.4M | $40.73M | $24.72M | $31.79M | $22.35M | $42.06M | $32.02M | $27.56M | $21.92M | $27.26M | $27M | $20.47M | $17.78M | $21.82M | $22.27M | $14.24M | $11.44M | $11.01M | $15.89M | $8.69M | $1.68M | $6.92M | $2.14M | $1.77M | -$159K | $2.6M | $3.96M | $5.57M | -$1.44M | $2.99M | -$2.76M | -$9.59M | -$10.93M | -$274.42M | $31.85M | -$9.53M | $10.51M | $48.66M | $27.83M | $63.32M | $11.59M | $60.33M | $31.98M | $35.27M | $31.12M | $73.51M | $43.67M | $32.79M | $30.06M | $43.03M | $40.85M | $43.5M | $34.71M | $45.71M | $33.63M | $33.2M | $31.15M | $31.56M | $32.23M | $31.69M | $29.77M | $29.38M | $29.13M | $25.57M | $19.14M | $25.48M | $25.55M | $23.78M | $18.24M | $23.4M | $23.9M | $21.6M | $16.32M | $18.9M | $17.5M | $14.6M | $10.5M | $12.9M | $11.1M | $10.9M | $7.8M | $11M | $10.8M | $10.3M | $5.5M | $11M | $8.5M | $8M | $4.9M | $9.3M | $8.9M | $8.5M | $4.1M | $11.9M | $7.8M |