Maximus Inc.(MMS:US)
Market Cap$3.265B
Key Metrics
Price$61.47
Revenue (TTM)$5.318B
Holders Revenue (TTM)$363.95M
Gross Profit (TTM)$1.354B
Earnings (TTM)$373.28M
EBITDA (TTM)$719.86M
Op. Margin (TTM)10.97%
Dividend Yield2.08%
Holders Yield11.15%
Cash on hand$157.45M
Total Assets$4.239B
Net Assets$1.697B
Total Debt$1.628B
Key Metrics
Price$61.47
Revenue (TTM)$5.318B
Holders Revenue (TTM)$363.95M
Gross Profit (TTM)$1.354B
Earnings (TTM)$373.28M
EBITDA (TTM)$719.86M
Op. Margin (TTM)10.97%
Dividend Yield2.08%
Holders Yield11.15%
Cash on hand$157.45M
Total Assets$4.239B
Net Assets$1.697B
Total Debt$1.628B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.306B | $1.345B | $1.318B | $1.348B | $1.362B | $1.403B | $1.316B | $1.315B | $1.348B | $1.327B | $1.26B | $1.189B | $1.207B | $1.249B | $1.177B | $1.126B | $1.177B | $1.151B | $1.106B | $1.244B | $959.28M | $945.55M | $923.84M | $901.34M | $818.14M | $818.23M | $754.97M | $730.71M | $736.52M | $664.62M | $558.45M | $597.86M | $612.79M | $623.15M | $620.9M | $600.45M | $622.05M | $607.56M | $623.09M | $617.09M | $606.45M | $556.72M | $578.68M | $572.3M | $481.79M | $467.04M | $435.41M | $419.9M | $439.02M | $406.59M | $384.34M | $334.32M | $326.35M | $286.27M | $300.74M | $266.35M | $243.45M | $239.6M | $250.11M | $238.3M | $227.12M | $214.11M | $214.89M | $211.53M | $204.39M | $203.32M | $167.77M | $176.39M | $177.16M | $169.71M | $137.81M | $206.32M | $210.58M | $177.09M | $201.87M | $189.67M | $179.08M | $161.14M | $171.8M | $186.6M | $179.77M | $162.73M | $167.33M | $173.66M | $154.05M | $152.5M | $154.02M | $160.16M | $150.71M | $138.89M | $153.19M | $141.74M | $130.66M | $132.69M | $134.09M | $133.09M | $121.95M | $129.57M | $124.06M | $130.63M | $120.26M | $109.25M | $110.4M | $105.58M | $93.5M | $89.7M | $86.7M | $84.17M | $76.29M | $72.3M | $71.4M | $64.2M | $56M | $47.6M | $31.8M | $27.3M | $34.4M | $34.4M |
Cost of Revenue | $963.7M | $1.026B | $984.86M | $988.89M | $1.023B | $1.101B | $1.014B | $982.62M | $1.031B | $1.027B | $969.06M | $924.31M | $978.25M | $1.004B | $904.05M | $915.56M | $948.88M | $922.72M | $887.73M | $951.66M | $728.62M | $739.5M | $726.99M | $715.73M | $665.04M | $642.78M | $586.72M | $556.46M | $567.1M | $505.35M | $419.51M | $443.17M | $463.98M | $471.19M | $458.32M | $448.26M | $469.73M | $462.75M | $470.16M | $465.72M | $458.79M | $446.51M | $453.38M | $428.5M | $357.45M | $347.78M | $322.47M | $307.3M | $318.34M | $300.68M | $266.84M | $239.76M | $228.91M | $209.74M | $216.11M | $187.65M | $178.69M | $179.76M | $181.88M | $171.9M | $164.05M | $158.16M | $154.3M | $154.51M | $153.84M | $151.15M | $117.81M | $128.04M | $130.62M | $122.81M | $94.54M | $151.09M | $156.69M | $130.81M | $146.38M | $133.19M | $136.2M | $140.86M | $153.28M | $158.95M | $134.44M | $117.98M | $122.74M | $126.43M | $110.34M | $108.09M | $110.12M | $114.7M | $106.08M | $96.31M | $109.88M | $99.32M | $92.08M | $90.43M | $90.13M | $91.37M | $86.75M | $88.79M | $86.41M | $90.12M | $82.05M | $77.25M | $73.59M | $71.05M | $62.61M | $61.4M | $60.8M | $57.93M | $52.9M | $51.6M | $49.7M | $48.5M | $40.9M | $35.2M | $22.6M | $18.5M | - | - |
Gross Profit | $342.26M | $318.67M | $333.55M | $359.51M | $338.82M | $301.56M | $301.7M | $332.31M | $317.59M | $300.05M | $290.89M | $264.36M | $228.6M | $244.75M | $272.98M | $210.22M | $228.45M | $228.16M | $218.41M | $291.86M | $230.66M | $206.06M | $196.85M | $185.6M | $153.1M | $175.45M | $168.25M | $174.25M | $169.42M | $159.27M | $138.94M | $154.68M | $148.8M | $151.96M | $162.58M | $152.19M | $152.32M | $144.82M | $152.93M | $151.38M | $147.67M | $110.22M | $125.31M | $143.8M | $124.35M | $119.27M | $112.93M | $112.6M | $120.67M | $105.92M | $117.5M | $94.56M | $97.44M | $76.53M | $84.63M | $78.7M | $64.77M | $59.85M | $68.23M | $66.4M | $63.07M | $55.96M | $60.59M | $57.01M | $50.55M | $52.18M | $49.96M | $48.35M | $46.53M | $46.9M | $43.28M | $55.24M | $53.89M | $46.28M | $55.5M | $56.48M | $42.88M | $20.28M | $18.52M | $27.65M | $45.33M | $44.75M | $44.6M | $47.23M | $43.72M | $44.41M | $43.89M | $45.46M | $44.63M | $42.58M | $43.31M | $42.42M | $38.59M | $42.26M | $43.95M | $41.72M | $35.2M | $40.78M | $37.66M | $40.51M | $38.21M | $31.99M | $36.81M | $34.53M | $30.89M | $28.3M | $25.9M | $26.23M | $23.39M | $20.7M | $21.7M | $15.7M | $15.1M | $12.4M | $9.2M | $8.8M | - | - |
| $173.48M | $152.16M | $187.68M | $170.83M | $162.86M | $191.74M | $166.9M | $167.03M | $168.45M | $169.2M | $167.78M | $182.55M | $142.45M | $146.45M | $146.99M | $132.97M | $130.31M | $124.22M | $129.59M | $140.13M | $112.4M | $111.97M | $103.43M | $89.58M | $106.85M | $87.23M | $81.65M | $81.6M | $78.1M | $79.67M | $73.54M | $69.59M | $74.88M | $69.56M | $82.21M | $68.31M | $68.6M | $65.4M | $68.34M | $69.71M | $65.98M | $64.23M | $60.44M | $67M | $59.39M | $51.96M | $61.14M | $55.84M | $54.22M | $52.62M | $59.76M | $49M | $46.69M | $42.36M | $43.89M | $43.17M | $36.54M | $32.94M | $33.39M | $35.62M | $33.57M | $28.67M | $200.96M | $31.66M | $22.75M | $28.12M | -$23.42M | -$22.19M | $27.08M | $26.41M | $90.02M | $40.55M | $38.1M | $27.04M | $33.65M | $67.37M | $40.56M | $38.34M | $24.65M | $41.35M | $31.61M | $32.06M | $36.35M | $31.74M | $28.71M | $29.55M | $27.28M | $29.34M | $29.25M | $27.65M | $26.6M | $27.62M | $27.32M | $26.15M | $26.16M | $23.74M | $23.59M | $22.53M | $19.11M | $18.48M | $20.34M | $19.75M | $18.99M | $18.25M | $15.28M | $15.4M | $12.8M | $14M | $12.9M | $11.3M | $11.4M | $9.4M | $9.5M | $8.6M | $4.5M | $10M | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $173.48M | $152.16M | $187.68M | $170.83M | $162.86M | $191.74M | $166.9M | $167.03M | $168.45M | $169.2M | $167.78M | $182.55M | $142.45M | $146.45M | $146.99M | $132.97M | $130.31M | $124.22M | $129.59M | $140.13M | $112.4M | $111.97M | $103.43M | $89.58M | $106.85M | $87.23M | $81.65M | $81.6M | $78.1M | $79.67M | $73.54M | $69.59M | $74.88M | $69.56M | $82.21M | $68.31M | $68.6M | $65.4M | $68.34M | $69.71M | $65.98M | $64.23M | $60.44M | $67M | $59.39M | $51.96M | $61.14M | $55.84M | $54.22M | $52.62M | $59.76M | $49M | $46.69M | $42.36M | $42.81M | $43.53M | $37.14M | $32.94M | $35.37M | $35.26M | $33.57M | $28.67M | $200.96M | $31.66M | $22.75M | $28.12M | -$23.42M | -$22.19M | $27.08M | $26.41M | $7.7M | $36.81M | $38.1M | $27.04M | $31.13M | $34.13M | $34.45M | $34.65M | $24.65M | $41.35M | $30.89M | $32.06M | $26.67M | $31.74M | $28.71M | $29.55M | $27.28M | $29.34M | $29.25M | $27.65M | $26.6M | $27.62M | $27.06M | $26.15M | $26.16M | $23.74M | $23.59M | $22.53M | $19.11M | $19.43M | $20.51M | $19.75M | $18.99M | $18.25M | $15.28M | $15.4M | $12.8M | $14M | $12.9M | $11.3M | $11.4M | $9.4M | $9.5M | $8.6M | $4.5M | $10M | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.08M | -$352K | -$591K | - | -$1.98M | $361K | - | - | - | - | - | - | - | - | - | - | $82.32M | $3.74M | - | - | $2.52M | $33.24M | $6.1M | $3.68M | - | - | $725K | - | $9.68M | - | - | - | - | - | - | - | - | - | $256K | - | - | - | - | - | - | -$955K | -$166K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $148.49M | $146.21M | $122.86M | $165.67M | $152.97M | $86.79M | $111.76M | $141.74M | $127.49M | $107.51M | $99.12M | $58.39M | $62.51M | $74.78M | $103.48M | $54.56M | $75.29M | $81.53M | $68.18M | $139.6M | $113.19M | $87.57M | $84.52M | $87.31M | $37.31M | $79.14M | $77.58M | $83.59M | $81.8M | $74.14M | $62.94M | $82.57M | $71.32M | $79.68M | $77.67M | $81.16M | $80.34M | $76.02M | $81.14M | $78.16M | $78.43M | $42.83M | $61.7M | $73.53M | $63.52M | $65.83M | $51.79M | $55.22M | $64.98M | $53.3M | $57.74M | $45.56M | $50.75M | $34.17M | $40.74M | $35.18M | $27.63M | $26.91M | $34.84M | $30.78M | $29.49M | $27.29M | -$135.02M | $25.36M | $27.8M | $24.06M | $73.38M | $70.54M | $19.45M | $20.49M | -$46.75M | $14.69M | $15.79M | $19.25M | $21.85M | -$10.89M | $2.32M | -$18.06M | -$15.53M | -$13.7M | $13.72M | $12.68M | $8.25M | $15.49M | $15M | $14.86M | $16.62M | $16.12M | $15.38M | $14.93M | $16.39M | $14.49M | $11M | $16.11M | $17.52M | $17.81M | $11.37M | $17.99M | $17.12M | $20.62M | $16.34M | $10.85M | $15.47M | $14.42M | $13.6M | $11.9M | $12.3M | $11.62M | $10.49M | $8.8M | $8.3M | $6.2M | $5.4M | $3.5M | $4.5M | -$1.3M | $34.4M | $34.4M |
| -$21.95M | -$19.94M | -$22.4M | -$22.71M | -$20.51M | -$17.83M | -$19.09M | -$21.36M | -$19.54M | -$22M | -$20.95M | -$22.03M | -$20.18M | -$21.34M | -$5.79M | -$13.29M | -$8.72M | -$9.95M | -$11.22M | -$11.38M | -$1.28M | -$981K | -$272K | -$1.29M | $108K | $235K | -$221K | $136K | -$1.12M | $1.42M | -$825K | $2.16M | $1.24M | $119K | $705K | $1.5M | -$327K | -$2.83M | -$576K | $5.49M | $407K | $96K | $1.21M | -$3.14M | -$1.3M | $301K | - | - | - | - | -$668K | -$1.17M | -$16K | -$148K | $318K | -$713K | $591K | - | - | $961K | $919K | - | - | $442K | $186K | $99K | - | $129K | $35K | $94K | -$37.35M | -$3.74M | - | - | -$2.52M | -$33.24M | -$6.1M | -$2.32M | $7.72M | -$17.11M | -$725K | - | - | - | - | - | - | - | - | - | - | - | -$256K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1M | $900K | $400K | $600K | $400K | $500K | $500K | $600K | $200K | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.08M | $1.16M | $824K | - | - | $961K | $919K | - | - | $442K | $186K | $99K | - | $129K | $35K | $94K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $22.11M | $20.82M | $22.43M | $22.66M | $21.47M | $17.52M | $20.01M | $20.56M | $20.37M | $21.51M | $20.51M | $21.03M | $21M | $21.61M | $16.1M | $10.79M | $9.44M | $9.64M | $10.7M | $3.09M | $756K | $206K | $494K | $616K | $465K | $484K | $343K | $420K | $1.57M | $625K | $590K | $85K | $157K | $168K | $111K | $458K | $744K | $849K | $843K | $1.03M | $1.27M | $989K | - | $689K | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $158K | $873K | $37K | -$48K | $963K | -$312K | $925K | -$809K | $822K | -$488K | -$442K | -$1.01M | $818K | $266K | $10.3M | -$2.5M | $715K | -$311K | -$521K | -$8.29M | -$520K | -$775K | $222K | -$671K | $573K | $719K | $122K | $556K | $447K | $2.05M | -$235K | $2.25M | $1.39M | $287K | $816K | $1.96M | $417K | -$1.98M | $267K | $6.52M | $1.68M | $1.09M | $1.21M | -$2.45M | -$1.3M | $301K | - | - | - | - | -$668K | -$1.17M | -$16K | -$148K | -$766K | -$1.88M | -$233K | - | - | - | - | - | - | - | - | - | - | - | - | - | -$37.35M | -$3.74M | - | - | -$2.52M | -$33.24M | -$6.1M | -$2.32M | $7.72M | -$17.11M | -$725K | - | - | - | - | - | - | - | - | - | - | - | -$256K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1M | $900K | $400K | $600K | $400K | $500K | $500K | $600K | $200K | - | - |
Income Before Tax | $126.53M | $126.27M | $100.47M | $142.97M | $132.46M | $68.95M | $92.67M | $120.38M | $107.95M | $85.52M | $78.18M | $36.36M | $42.32M | $53.44M | $97.68M | $41.27M | $66.57M | $71.58M | $56.96M | $128.22M | $111.91M | $86.59M | $84.25M | $86.02M | $37.42M | $79.37M | $77.36M | $83.73M | $80.68M | $75.56M | $62.12M | $84.74M | $72.56M | $79.8M | $78.38M | $82.66M | $80.01M | $73.19M | $80.56M | $83.64M | $78.84M | $42.93M | $61.08M | $70.39M | $62.23M | $66.13M | $52.94M | $55.72M | $65.46M | $53.63M | $57.48M | $45.09M | $51.37M | $35.12M | $41.06M | $34.46M | $28.22M | $28.01M | $35.96M | $31.74M | $30.41M | $27.78M | $29.52M | $25.8M | $27.99M | $24.16M | $26.42M | $26.29M | $19.49M | $20.58M | -$1.45M | $15.18M | $15.89M | $20.75M | $24.43M | -$9.76M | $3.94M | -$16.21M | $3.27M | -$28.62M | $14.66M | $14.72M | $12.24M | $16.72M | $15.7M | $14.96M | $16.84M | $16.41M | $15.71M | $15.12M | $15.56M | $14.82M | $11.39M | $16.66M | $18.02M | $18.66M | $12.04M | $18.73M | $17.7M | $20.14M | $16.51M | $11.14M | $12.12M | $14.79M | $14.7M | $13M | $13.6M | $12.58M | $11.4M | $9.3M | $8.9M | $6.6M | $5.8M | $4.1M | $5.2M | -$1.1M | - | - |
Income Tax | $28.47M | $32.32M | $25.18M | $36.99M | $35.89M | $27.76M | $20.17M | $30.62M | $27.44M | $21.37M | $19.03M | $5.49M | $10.54M | $13.44M | $28.62M | $9.93M | $16.47M | $18.25M | $4.95M | $33.72M | $31.3M | $22.51M | $20.59M | $21.56M | $9.77M | $20.64M | $17.31M | $20.77M | $18.91M | $19.83M | $16.6M | $24.49M | $17.45M | $19.85M | $23.41M | $24.87M | $26.91M | $26.86M | $29.38M | $30.89M | $29.5M | $16.05M | $24.66M | $28.13M | $23.2M | $23.78M | $16.55M | $21.29M | $24M | $20.27M | $21.88M | $17.05M | $19.66M | $13.34M | $17.3M | $13.99M | $14.01M | $10.35M | $10.4M | $11.78M | $11.38M | $10.2M | $9.38M | $9.67M | $10M | $9.56M | $10.28M | $10.39M | $7.7M | $8.13M | -$377K | $5.38M | $6.27M | $8.48M | $10.26M | $5.07M | $1.57M | -$5.82M | $1.27M | -$11.31M | $5.79M | $5.81M | $4.84M | $6.6M | $6.2M | $5.91M | $6.65M | $6.48M | $6.21M | $5.97M | $6.15M | $5.85M | $4.5M | $6.58M | $7.08M | $7.56M | $4.97M | $7.49M | $7.35M | $8.36M | $6.85M | $4.62M | $6.48M | $6.19M | $6.13M | $5.3M | $5.7M | $5.13M | $4.7M | $3.7M | $4M | $2.5M | $2.2M | $1.6M | $700K | -$400K | - | - |
Net Income | $98.06M | $93.94M | $75.29M | $105.98M | $96.57M | $41.2M | $72.5M | $89.75M | $80.51M | $64.15M | $59.15M | $30.86M | $31.79M | $40M | $69.07M | $31.34M | $50.1M | $53.33M | $52.01M | $94.5M | $80.61M | $64.08M | $63.66M | $64.46M | $27.65M | $58.73M | $60.04M | $62.97M | $61.77M | $55.72M | $45.52M | $60.24M | $55.11M | $59.95M | $54.97M | $57.79M | $53.1M | $46.33M | $51.19M | $52.75M | $49.34M | $26.88M | $36.41M | $42.26M | $39.03M | $42.35M | $36.19M | $34.43M | $41.46M | $33.36M | $35.63M | $28.1M | $31.69M | $21.32M | $23.67M | $20.49M | $14.27M | $17.7M | $25.58M | $19.89M | $18.22M | $17.48M | $21.71M | $17.33M | $18.74M | $12.63M | $8.57M | $14.98M | $11.03M | $11.96M | -$24.96M | $11.41M | $9.63M | $10.61M | $14.17M | -$14.39M | $2.36M | -$10.4M | $1.99M | -$17.31M | $8.87M | $8.91M | $7.41M | $10.12M | $9.5M | $9.05M | $10.19M | $9.93M | $9.51M | $9.15M | $9.42M | $8.97M | $6.89M | $10.08M | $10.94M | $11.1M | $7.07M | $11.24M | $6.5M | $11.78M | $9.66M | $2.66M | $5.64M | $8.6M | $8.57M | $7.7M | $7.9M | $7.45M | $6.7M | $5.6M | $4.9M | $4.1M | $3.6M | $2.5M | $4.5M | -$700K | $2.4M | $2.4M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $48K | -$67K | $158K | $190K | $791K | -$381K | $386K | -$861K | -$1.64M | -$870K | -$582K | $335K | -$444K | -$525K | -$556K | -$273K | -$975K | -$593K | -$220K | -$489K | - | -$290K | -$254K | $504K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $98.06M | $93.94M | $75.29M | $105.98M | $96.57M | $41.2M | $72.5M | $89.75M | $80.51M | $64.15M | $59.15M | $30.86M | $31.79M | $40M | $69.07M | $31.34M | $50.1M | $53.33M | $52.01M | $94.5M | $80.61M | $64.08M | $63.66M | $64.46M | $27.65M | $58.73M | $60.09M | $62.9M | $61.92M | $55.91M | $46.31M | $59.86M | $55.49M | $59.09M | $53.33M | $56.92M | $52.52M | $46.66M | $50.74M | $52.23M | $48.79M | $26.61M | $35.44M | $41.67M | $38.81M | $41.86M | $36.19M | $34.14M | $41.21M | $33.86M | $35.63M | $28.1M | $31.69M | $21.32M | $23.67M | $20.49M | $14.27M | $17.7M | $25.58M | $19.89M | $18.22M | $17.48M | $21.71M | $17.33M | $18.74M | $12.63M | $8.57M | $14.98M | $11.03M | $11.96M | -$24.96M | $11.41M | $9.63M | $10.61M | $14.17M | -$14.39M | $2.36M | -$10.4M | $1.99M | -$17.31M | $8.87M | $8.91M | $7.41M | $10.12M | $9.5M | $9.05M | $10.19M | $9.93M | $9.51M | $9.15M | $9.42M | $8.97M | $6.89M | $10.08M | $10.94M | $11.1M | $7.07M | $11.24M | $6.5M | $11.78M | $9.66M | $2.66M | $5.64M | $8.6M | $8.57M | $7.7M | $7.9M | $7.45M | $6.7M | $5.6M | $4.9M | $4.1M | $3.6M | $2.5M | $4.5M | -$700K | $2.4M | $2.4M |
Shares Outstanding (Basic) | 54.24M | 54.84M | 56.37M | 56.68M | 56.89M | 59.73M | 60.55M | 61.08M | 61.37M | 61.32M | 61.14M | 61.14M | 61.12M | 61.12M | 61.01M | 61.61M | 62.23M | 62.26M | 62.08M | 62.06M | 62.03M | 62.04M | 61.87M | 61.88M | 63.93M | 64.6M | 64.4M | 64.41M | 64.37M | 64.83M | 65.03M | 65.63M | 65.86M | 65.87M | 65.62M | 65.57M | 65.55M | 65.77M | 65.78M | 65.77M | 65.76M | 65.95M | 66.47M | 65.9M | 65.86M | 65.94M | - | 67.66M | 67.88M | 68.4M | 68.16M | 68.16M | 68.18M | 68.16M | - | 67.95M | 67.58M | 67.33M | - | 69.42M | 68.84M | 68.72M | - | 69.69M | 69.63M | 70.38M | - | 70.01M | 69.74M | 71.21M | - | 74.59M | 74.15M | 82.02M | - | 87.99M | 86.86M | 86.36M | - | 85.89M | 85.68M | 85.73M | - | 85.19M | 85.22M | 85.23M | - | 86.66M | 87.18M | 85.51M | - | 82.92M | 84.37M | 84.9M | - | 90.78M | 92.57M | 92.4M | - | 86.04M | 84.86M | 84.58M | - | 84.32M | 84.14M | 84M | - | 81.54M | 80.4M | 74.67M | - | 71.3M | 68.57M | 62.5M | - | 30M | 30M | 30M |
Shares Outstanding (Diluted) | 54.59M | 55.3M | 56.99M | 56.98M | 57.06M | 60M | 61.09M | 61.38M | 61.62M | 61.54M | 61.62M | 61.54M | 61.38M | 61.2M | 61.29M | 61.76M | 62.38M | 62.45M | 62.51M | 62.45M | 62.29M | 62.14M | 62.26M | 62.1M | 64.13M | 64.76M | 64.85M | 64.76M | 64.64M | 64.98M | 65.4M | 65.93M | 66.27M | 66.18M | 66.17M | 66.08M | 65.95M | 66.02M | 66.29M | 66.19M | 66.08M | 66.29M | 67.13M | 67.1M | 66.99M | 66.9M | - | 69.03M | 69.31M | 69.76M | 69.95M | 69.87M | 69.91M | 69.75M | - | 69.74M | 69.46M | 69.11M | - | 71.61M | 71.15M | 70.84M | - | 72.02M | 71.92M | 72.16M | - | 71.36M | 71M | 71.82M | - | 75.28M | 75.05M | 83.42M | - | 87.99M | 87.89M | 86.36M | - | 85.89M | 87.55M | 87.63M | - | 86.4M | 86.45M | 86.2M | - | 88.28M | 89.05M | 87.73M | - | 84.06M | 85.32M | 85.97M | - | 92.9M | 95.4M | 96.07M | - | 89.52M | 88.08M | 86.46M | - | 85.29M | 86.14M | 85.29M | - | 82.92M | 81.87M | 77.24M | - | 71.3M | 72M | 66.67M | - | 30M | 30M | 30M |
EPS (Basic) | $1.81 | $1.71 | $1.34 | $1.87 | $1.70 | $0.69 | $1.20 | $1.47 | $1.31 | $1.05 | $0.97 | $0.50 | $0.52 | $0.65 | $1.13 | $0.51 | $0.81 | $0.86 | $0.84 | $1.52 | $1.30 | $1.03 | $1.03 | $1.04 | $0.43 | $0.91 | $0.93 | $0.98 | $0.96 | $0.86 | $0.71 | $0.91 | $0.84 | $0.90 | $0.81 | $0.87 | $0.80 | $0.71 | $0.77 | $0.79 | $0.74 | $0.40 | $0.53 | $0.63 | $0.59 | $0.63 | - | $0.50 | $0.61 | $0.50 | $0.52 | $0.41 | $0.46 | $0.31 | - | $0.30 | $0.21 | $0.27 | - | $0.29 | $0.27 | $0.26 | - | $0.25 | $0.27 | $0.18 | - | $0.22 | $0.16 | $0.17 | - | $0.15 | $0.13 | $0.13 | - | -$0.16 | $0.028 | -$0.12 | - | -$0.20 | $0.10 | $0.11 | - | $0.12 | $0.11 | $0.11 | - | $0.12 | $0.11 | $0.11 | - | $0.11 | $0.083 | $0.12 | - | $0.12 | $0.078 | $0.12 | - | $0.14 | $0.12 | $0.10 | - | $0.10 | $0.10 | $0.09 | - | $0.09 | $0.08 | $0.075 | - | $0.058 | $0.053 | $0.04 | - | -$0.043 | $0.093 | $0.08 |
EPS (Diluted) | $1.80 | $1.70 | $1.32 | $1.86 | $1.69 | $0.69 | $1.19 | $1.46 | $1.31 | $1.04 | $0.96 | $0.50 | $0.52 | $0.65 | $1.13 | $0.51 | $0.80 | $0.85 | $0.83 | $1.51 | $1.29 | $1.03 | $1.02 | $1.04 | $0.43 | $0.91 | $0.93 | $0.97 | $0.96 | $0.86 | $0.71 | $0.91 | $0.84 | $0.89 | $0.81 | $0.86 | $0.80 | $0.71 | $0.77 | $0.79 | $0.74 | $0.40 | $0.53 | $0.62 | $0.58 | $0.63 | - | $0.49 | $0.59 | $0.49 | $0.51 | $0.40 | $0.45 | $0.31 | - | $0.30 | $0.21 | $0.26 | - | $0.28 | $0.26 | $0.25 | - | $0.24 | $0.26 | $0.18 | - | $0.21 | $0.16 | $0.17 | - | $0.15 | $0.13 | $0.13 | - | -$0.16 | $0.028 | -$0.12 | - | -$0.20 | $0.10 | $0.10 | - | $0.12 | $0.11 | $0.11 | - | $0.11 | $0.11 | $0.11 | - | $0.11 | $0.08 | $0.12 | - | $0.12 | $0.075 | $0.12 | - | $0.13 | $0.11 | $0.10 | - | $0.10 | $0.10 | $0.09 | - | $0.088 | $0.078 | $0.073 | - | $0.058 | $0.05 | $0.038 | - | -$0.043 | $0.09 | $0.08 |
EBIT | $148.65M | $147.08M | $122.9M | $165.62M | $153.93M | $86.48M | $112.68M | $140.93M | $128.32M | $107.02M | $98.68M | $57.38M | $63.32M | $75.04M | $113.78M | $52.06M | $76M | $81.22M | $67.66M | $131.31M | $112.67M | $86.8M | $84.75M | $86.64M | $37.88M | $79.85M | $77.7M | $84.15M | $82.25M | $76.18M | $62.71M | $84.82M | $72.71M | $79.97M | $78.49M | $83.12M | $80.75M | $74.04M | $81.41M | $84.67M | $80.11M | $43.92M | $58.34M | $71.08M | $62.23M | $66.13M | $51.79M | $55.22M | $64.98M | $53.3M | $57.74M | $45.56M | $50.75M | $34.17M | $40.74M | $35.18M | $27.63M | $26.91M | $34.84M | $30.78M | $29.49M | $27.29M | -$135.02M | $25.36M | $27.8M | $24.06M | $73.38M | $70.54M | $19.45M | $20.49M | -$46.75M | $14.69M | $15.79M | $19.25M | $21.85M | -$10.89M | $2.32M | -$18.06M | -$15.53M | -$13.7M | $13.72M | $12.68M | $8.25M | $15.49M | $15M | $14.86M | $16.62M | $16.12M | $15.38M | $14.93M | $16.39M | $14.49M | $11M | $16.11M | $17.52M | $17.81M | $11.37M | $17.99M | $17.12M | $20.62M | $16.34M | $10.85M | $15.47M | $14.42M | $13.6M | $11.9M | $12.3M | $11.62M | $10.49M | $8.8M | $8.3M | $6.2M | $5.4M | $3.5M | $4.5M | -$1.3M | $34.4M | $34.4M |
EBITDA | $181.27M | $180.27M | $160.07M | $198.24M | $186.37M | $117.97M | $145.53M | $172M | $158.16M | $138.78M | $140.31M | $91.59M | $101.01M | $110.84M | $148.75M | $83.43M | $108.69M | $114.99M | $100.99M | $154.27M | $128.75M | $105.13M | $110.68M | $111.63M | $62.72M | $104.26M | $104.54M | $105.38M | $102.94M | $92.87M | $78.18M | $100.17M | $88.67M | $96.41M | $93.63M | $98.64M | $99.54M | $94.25M | $103.84M | $95.12M | $96.81M | $60.06M | $70.91M | $90.72M | $77.91M | $79.17M | $64.17M | $67.76M | $76.72M | $65.32M | $68.46M | $54.56M | $58.73M | $44.29M | $49.45M | $44.02M | $33.3M | $33.02M | $41.2M | $36.48M | $35.05M | $32.52M | -$130.33M | $29.99M | $32.28M | $28.6M | $77.06M | $73.31M | $22.37M | $23.19M | -$9.39M | $22.7M | $22.22M | $22.65M | $29.89M | $27.79M | $13.4M | -$10.69M | -$18.22M | $7.72M | $18.62M | $16.83M | $12.67M | $19.27M | $18.45M | $18.35M | $20.2M | $19.38M | $18.53M | $18.09M | $20.02M | $17M | $13.87M | $18.58M | $20.23M | $19.62M | $12.75M | $19.37M | $19.73M | $23.81M | $18.27M | $13.2M | $17.82M | $16.28M | $15.61M | $12.9M | $13.1M | $12.87M | $9.59M | $9M | $9.7M | $6.1M | $5.1M | $3.3M | $4.1M | -$1.4M | $34.4M | $34.4M |