MSA Safety Incorporated(MSA:US)
Market Cap$6.912B
Key Metrics
Price$179.05
Revenue (TTM)$1.946B
Holders Revenue (TTM)$210.36M
Gross Profit (TTM)$925.88M
Earnings (TTM)$313.98M
EBITDA (TTM)$533.46M
Op. Margin (TTM)21.98%
Dividend Yield1.2%
Holders Yield3.04%
Cash on hand$200.06M
Total Assets$2.602B
Net Assets$1.402B
Total Debt$643.51M
Key Metrics
Price$179.05
Revenue (TTM)$1.946B
Holders Revenue (TTM)$210.36M
Gross Profit (TTM)$925.88M
Earnings (TTM)$313.98M
EBITDA (TTM)$533.46M
Op. Margin (TTM)21.98%
Dividend Yield1.2%
Holders Yield3.04%
Cash on hand$200.06M
Total Assets$2.602B
Net Assets$1.402B
Total Debt$643.51M
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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $503.33M | $463.63M | $510.91M | $468.45M | $474.12M | $421.34M | $499.7M | $432.68M | $462.46M | $413.3M | $495.36M | $446.73M | $447.3M | $398.26M | $443.25M | $381.69M | $372.31M | $330.69M | $410.27M | $340.2M | $341.29M | $308.43M | $388.25M | $304.39M | $314.44M | $341.15M | $375.26M | $351.01M | $349.68M | $326.04M | $361.78M | $331.1M | $339.33M | $325.89M | $346.14M | $296.13M | $288.78M | $265.77M | $296.03M | $278.23M | $296M | $279.27M | $313.32M | $273.75M | $287.01M | $256.71M | $311.19M | $275.16M | $282.49M | $265.05M | $250.88M | $264.88M | $285.86M | $269.89M | $285.68M | $286.57M | $294.74M | $293.49M | $304.78M | $300.64M | $295.89M | $277.3M | $288.68M | $243.06M | $237.19M | $213.74M | $241.96M | $228.64M | $227.9M | $219.03M | $294.1M | $285.94M | $294.65M | $267.4M | $272.22M | $258.92M | $250.16M | $225.94M | $258.91M | $209.8M | $220.08M | $228.64M | $242.83M | $218.62M | $221.14M | $229.38M | $226.47M | $221.98M | $213.79M | $195.28M | $187.82M | $173.51M | $176.37M | $160.49M | $128.25M | $143.4M | $153.03M | $128.06M | $138.79M | $138.01M | $134.85M | $133.6M | $132.7M | $119.75M | $122.51M | $129.24M | $136.6M | $118M | $123.7M | $115.97M | $130M | $116.1M | $125.6M | $123.4M | $131M | $120.6M | $129.2M | $113.5M | $140M | $121.7M | $123.9M | $115.4M | $124.3M | $120M | $125.2M | $118.2M | $120.1M | $114.9M | $115.1M | $109.5M | $112.6M | $103.9M | $107.8M | $104.9M | $119.2M | $126M | $128.9M | $128.2M | $134.2M | $123.1M | $124.9M | $118.4M | $128.7M | $115.3M | $118.2M | $112M | $110.4M | $100.2M | $101.7M | $102.7M | $108.6M | $94.1M | $101.5M | $93.2M | $103.2M | $88.6M | $96.5M | $94.3M | $97.8M | $90.2M | $98.6M | $102.1M | $101.9M | $96.4M | $99.2M | $95.8M | $97.4M | $93.5M | $104.7M | $95.7M |
Cost of Revenue | $254.04M | $244.05M | $271.52M | $250.83M | $253.41M | $227.95M | $265.27M | $225.22M | $239.43M | $217.77M | $257.17M | $227.97M | $233.5M | $216.86M | $246M | $212.3M | $207.91M | $187.91M | $228.57M | $190.76M | $188.29M | $173.64M | $228.98M | $172.16M | $172.84M | $183.79M | $208.41M | $192.31M | $188.59M | $176.06M | $199.4M | $182.79M | $185.5M | $178.56M | $191.57M | $163.93M | $155.81M | $146.04M | $157.71M | $149.47M | $160.14M | $158.56M | $179.31M | $153.97M | $156.52M | $139.89M | $171.05M | $151.44M | $152.82M | $143.23M | $129.91M | $149.46M | $156.2M | $148.18M | $163.75M | $164.31M | $171.61M | $166.49M | $183.81M | $177.35M | $175.72M | $166.1M | $178.26M | $151.34M | $146.95M | $129.98M | $150.8M | $145.35M | $141.92M | $135.2M | $182.91M | $177.2M | $181.57M | $159.99M | $166.72M | $157.41M | $155.3M | $136.77M | $169.65M | $131.65M | $131.33M | $135.78M | $148.41M | $138.27M | $134.32M | $136.27M | $149.92M | $131.59M | $128.18M | $109.33M | $93.58M | $102.01M | $108.14M | $93.85M | $81.37M | $90.4M | $94.72M | $77.34M | $78.28M | $83.94M | $82.92M | $80.53M | $82.18M | $76.87M | $78.38M | $78.85M | $85.6M | $76.8M | $78.2M | $73.9M | $82.9M | $72.2M | $79.5M | $77.2M | $78.9M | $72.6M | $80.4M | $70.4M | $79.4M | $74.3M | $79.4M | $74M | $73.4M | $74.9M | $76.7M | $71.8M | $72.5M | $72.1M | $71.6M | $70.5M | $70.7M | $68.1M | $63.4M | $66.4M | $73.8M | $84.6M | $84.3M | $85M | $92.2M | $79.9M | $80.9M | $74.1M | $78.8M | $69.4M | $71.4M | $68.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $249.29M | $219.58M | $239.39M | $217.62M | $220.71M | $193.4M | $234.43M | $207.46M | $223.03M | $195.53M | $238.18M | $218.76M | $213.8M | $181.4M | $197.25M | $169.4M | $164.4M | $142.78M | $181.7M | $149.44M | $153M | $134.79M | $159.27M | $132.23M | $141.6M | $157.36M | $166.85M | $158.7M | $161.08M | $149.98M | $162.39M | $148.3M | $153.84M | $147.34M | $154.57M | $132.2M | $132.96M | $119.72M | $138.32M | $128.76M | $135.86M | $120.71M | $134.01M | $119.78M | $130.49M | $116.82M | $140.14M | $123.72M | $129.67M | $121.82M | $120.97M | $115.43M | $129.66M | $121.7M | $121.93M | $122.25M | $123.13M | $126.99M | $120.97M | $123.29M | $120.17M | $111.19M | $110.42M | $91.72M | $90.24M | $83.76M | $91.16M | $83.28M | $85.99M | $83.84M | $111.19M | $108.74M | $113.08M | $107.41M | $105.5M | $101.52M | $94.86M | $89.17M | $89.27M | $78.15M | $88.74M | $92.86M | $94.42M | $80.35M | $86.82M | $93.11M | $76.54M | $90.39M | $85.61M | $85.95M | $94.25M | $71.5M | $68.23M | $66.63M | $46.89M | $53M | $58.31M | $50.72M | $60.51M | $54.07M | $51.94M | $53.07M | $50.52M | $42.88M | $44.14M | $50.39M | $51M | $41.2M | $45.5M | $42.07M | $47.1M | $43.9M | $46.1M | $46.2M | $52.1M | $48M | $48.8M | $43.1M | $60.6M | $47.4M | $44.5M | $41.4M | $50.9M | $45.1M | $48.5M | $46.4M | $47.6M | $42.8M | $43.5M | $39M | $41.9M | $35.8M | $44.4M | $38.5M | $45.4M | $41.4M | $44.6M | $43.2M | $42M | $43.2M | $44M | $44.3M | $49.9M | $45.9M | $46.8M | $43.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $133.23M | $124.04M | $121.52M | $119.37M | $129.07M | $109.63M | $117.21M | $111.81M | $122.15M | $110.07M | $126.13M | $119.86M | $112.33M | $106.32M | $105.49M | $97.17M | $101.34M | $91.88M | $102.17M | $102.4M | $97.4M | $88.7M | $126.97M | $80.72M | $83.65M | $96.3M | $121.75M | $98.15M | $101.79M | $95.03M | $117.36M | $105.94M | $103.89M | $95.62M | $183.72M | $88.55M | $115.65M | $87.78M | $90.51M | $86.06M | $86.86M | $89.56M | $95.79M | $85.26M | $90.57M | $92.28M | $89.06M | $90.72M | $94.78M | $96.48M | $82.87M | $83.69M | $90.5M | $92.19M | $95.84M | $91.68M | $88.26M | $86.36M | $88.58M | $88.28M | $85.16M | $83.59M | $87.76M | $69.12M | $69.19M | $69.64M | $67.21M | $64.43M | $63.31M | $63.83M | $76.63M | $77.41M | $78.12M | $77.54M | $73.35M | $69.92M | $65.56M | $62.5M | $62.78M | $58.98M | $60.83M | $59.1M | $56.22M | $53.64M | $57.44M | $57.64M | $66.33M | $59.23M | $54.42M | $52.95M | $47.01M | $47.36M | $42.22M | $44.14M | $36.74M | $35.62M | $37.03M | $30.67M | $33.29M | $32.81M | $32.21M | $32.8M | $27.52M | $29.62M | $33.44M | $32.55M | $31.7M | $32.5M | $33M | $32.4M | $34.1M | $32.7M | $35.6M | $31.6M | $38.6M | $30.9M | $35M | $32.2M | $35.3M | $32.6M | $33.5M | $31.6M | $35.9M | $34.7M | $35M | $32.6M | $29.5M | $31.3M | $33.6M | $30.2M | $31.8M | $31.5M | $30.3M | $29.9M | $40.7M | $33.8M | $32.8M | $32.7M | $34.8M | $30.5M | $31.5M | $31.5M | $36.5M | $30.2M | $29.9M | $29.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $19.15M | $16.36M | $16.16M | $16.52M | $17M | $15.67M | $16.83M | $16.71M | $17.07M | $15.92M | $19.08M | $17.68M | $15.99M | $15.23M | $14M | $14.42M | $15.27M | $13.33M | $15.64M | $14.95M | $13.97M | $13.23M | $16.55M | $13.85M | $13.76M | $14.11M | $16.37M | $13.52M | $14.26M | $13.71M | $12.94M | $13.3M | $13.91M | $12.55M | $14.78M | $12.35M | $11.93M | $11M | $12.22M | $13.12M | $11.14M | $10.36M | $12.2M | $12.53M | $12.98M | $10.91M | $11.64M | $13.42M | $11.94M | $11.24M | $11.58M | $12.3M | $11.4M | $10.58M | $11.19M | $10.07M | $10.34M | $9.29M | $9.6M | $9.66M | $9.44M | $10.54M | $8.83M | $7.94M | $8.28M | $7.74M | $7.38M | $7.12M | $7.27M | $7.01M | $8.98M | $9.49M | $9.2M | $7.35M | $9.92M | $7.56M | $6.79M | $5.93M | $6.91M | $6.6M | $6.97M | $5.55M | $5.07M | $5.2M | $5.98M | $5.68M | $6.76M | $5.59M | $5.09M | $5.22M | - | - | - | $5.04M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $114.07M | $107.68M | $105.36M | $102.85M | $112.08M | $93.97M | $100.38M | $95.1M | $105.08M | $94.15M | $107.04M | $102.18M | $96.34M | $91.09M | $91.49M | $82.75M | $86.08M | $78.55M | $86.52M | $87.45M | $83.43M | $75.46M | $76.27M | $64.79M | $69.03M | $80.24M | $85.17M | $82.9M | $84.01M | $78.43M | $84.56M | $78.01M | $81.96M | $80.25M | $75.47M | $72.85M | $74.1M | $76.79M | $78.29M | $72.95M | $75.72M | $79.2M | $83.59M | $72.73M | $77.59M | $81.37M | $77.42M | $77.3M | $82.84M | $85.24M | $71.29M | $71.39M | $79.1M | $81.61M | $84.64M | $81.61M | $77.92M | $77.06M | $78.99M | $78.62M | $75.72M | $73.05M | $78.94M | $61.19M | $60.91M | $61.91M | $59.83M | $57.31M | $56.04M | $56.82M | $67.65M | $67.92M | $68.92M | $70.19M | $63.43M | $62.36M | $58.78M | $56.57M | $55.87M | $52.38M | $53.86M | $53.55M | $51.15M | $48.44M | $51.46M | $51.96M | $59.57M | $53.64M | $49.33M | $47.73M | $47.01M | $47.36M | $42.22M | $39.1M | $36.74M | $35.62M | $37.03M | $30.67M | $33.29M | $32.81M | $32.21M | $32.8M | $27.52M | $29.62M | $33.44M | $32.55M | $31.7M | $32.5M | $33M | $32.4M | $34.1M | $32.7M | $35.6M | $31.6M | $38.6M | $30.9M | $35M | $32.2M | $35.3M | $32.6M | $33.5M | $31.6M | $35.9M | $34.7M | $35M | $32.6M | $29.5M | $31.3M | $33.6M | $30.2M | $31.8M | $31.5M | $30.3M | $29.9M | $40.7M | $33.8M | $32.8M | $32.7M | $34.8M | $30.5M | $31.5M | $31.5M | $36.5M | $30.2M | $29.9M | $29.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $34.16M | $2.08M | $851K | $1.95M | $20.22M | $1.73M | $3.53M | $2.9M | $19.86M | $14.63M | $8.02M | $2.82M | $93.48M | $3.35M | $29.61M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $116.06M | $95.54M | $117.88M | $98.24M | $91.64M | $83.76M | $117.22M | $95.65M | $100.88M | $85.46M | $112.06M | $98.9M | $101.47M | $75.08M | $91.76M | $72.23M | $63.06M | $50.9M | $79.53M | $47.04M | $55.6M | $46.09M | $66.46M | $53.59M | $58.8M | $63.01M | $65.31M | $62.28M | $62.82M | $57.85M | $45.03M | $56.99M | $57.97M | $54.54M | -$29.15M | $43.65M | $17.32M | $31.94M | $47.81M | $42.7M | $49M | $31.15M | $38.22M | $34.52M | $39.92M | $24.54M | $51.08M | $33M | $34.89M | $25.33M | $38.1M | $31.74M | $39.17M | $29.51M | $26.09M | $30.58M | $34.86M | $40.64M | $32.39M | $35M | $35.01M | $27.61M | $22.66M | $22.6M | $21.05M | $14.11M | $23.95M | $18.85M | $22.67M | $20M | $34.55M | $31.33M | $34.96M | $29.87M | $32.15M | $31.6M | $29.3M | $26.67M | $26.48M | $19.17M | $27.91M | $33.76M | $38.2M | $26.71M | $29.38M | $35.46M | $28.44M | $31.17M | $31.19M | $27.18M | $18.89M | $18.62M | $20.36M | $17.1M | $7.41M | $11.9M | $14.99M | $15.01M | $19.88M | $15M | $13.22M | $13.91M | $16.42M | $7.1M | $4.88M | $11.84M | $13.2M | $2.7M | $6.8M | $4.07M | $6.2M | $5.7M | $4.6M | $9.2M | $8M | $12M | $8.3M | $5.5M | $18.9M | $10M | $5.4M | $4.2M | $10M | $5.6M | $8.3M | $8.8M | $13.8M | $7.1M | $5M | $3.9M | $5.8M | -$500K | $9.9M | $4.6M | $1.9M | $2.5M | $7.3M | $6M | $2.3M | $8.3M | $8.3M | $8.4M | $9.1M | $11.9M | $13.5M | $10.3M | -$264.1M | $100.2M | $101.7M | $102.7M | -$249.8M | $94.1M | $101.5M | $93.2M | -$254.5M | $88.6M | $96.5M | $94.3M | -$252.5M | $90.2M | $98.6M | $102.1M | -$245.5M | $96.4M | $99.2M | $95.8M | -$246M | $93.5M | $104.7M | $95.7M |
| -$4.68M | -$2.55M | -$10.49M | -$5.79M | -$8.89M | -$5.81M | -$7.43M | -$7.49M | -$6.46M | -$9.86M | -$20.96M | -$11.24M | -$13.99M | -$142.81M | -$26.87M | -$11.52M | $321K | -$5.51M | -$156.57M | -$16.14M | -$20.35M | $297K | -$51.54M | -$13.63M | -$10.97M | -$6.11M | -$30M | -$4M | -$9.47M | -$25.47M | -$10.86M | -$18.72M | -$14.65M | -$12.55M | -$10.51M | -$6.02M | -$5.6M | -$15.45M | -$6.56M | -$5.05M | -$4.52M | -$5.43M | -$13.03M | -$10.46M | -$4.19M | -$15K | -$5.55M | -$5.86M | -$3.1M | -$4.43M | -$7.89M | -$5.45M | -$5.72M | -$4.05M | $2.87M | -$3.25M | $6.54M | -$5.56M | -$7.66M | -$4.63M | -$5.7M | -$7.19M | -$6.73M | -$7.31M | -$2.83M | -$6.19M | -$3.42M | -$2.56M | -$3.46M | -$9.02M | -$3.04M | -$2.47M | -$1.05M | -$3.6M | $2.62M | $10.57M | -$792K | -$66K | $1.14M | $831K | $71K | -$6.78M | $1.19M | $1.39M | $293K | -$615K | $2.23M | $2.97M | -$575K | $119K | $1.04M | $1.71M | $1.09M | $1.25M | $832K | -$1.1M | $1.08M | -$680K | -$1.17M | $385K | -$387K | $423K | -$2.51M | -$455K | $835K | $1.28M | -$2.3M | $5.1M | -$4.5M | $900K | $1.5M | $600K | $3.1M | $700K | $5.2M | -$2.1M | $1M | $1M | -$3.1M | $500K | $1.2M | $1.3M | -$1.9M | $1.1M | $1.5M | $1.6M | -$5.8M | $1M | $1.8M | $1.4M | $1M | $2.9M | -$4.8M | - | $4.6M | $3.1M | $2.5M | $2.5M | $4.4M | $1.5M | $1.5M | $2.3M | $6.3M | $500K | $800K | $1.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $7.95M | $7.7M | $8.43M | $8.42M | $8.12M | $6.84M | $7.33M | $9.15M | $9.66M | $10.74M | $9.58M | $12.5M | $13.18M | $11.48M | $7.5M | $5.96M | $4.58M | $3.62M | $2.91M | $3.76M | $2.17M | $1.91M | $1.53M | $2.31M | $2.46M | $3.14M | $2.5M | $4.26M | $4.47M | $2.36M | $4.43M | $4.49M | $5.18M | $4.78M | $4.79M | $3.96M | $3.01M | $3.59M | $3.9M | $4.41M | $4.2M | $3.9M | $3.05M | $2.83M | $2.5M | $2.47M | $2.23M | $2.49M | $2.59M | $2.53M | $2.53M | $2.74M | $2.75M | $2.66M | $2.5M | $2.8M | $2.91M | $3.15M | $3.69M | $3.2M | $3.79M | $3.44M | $3.8M | $1.69M | $1.69M | $1.54M | $1.64M | $1.68M | $1.91M | $1.85M | - | $2.31M | - | $2.49M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $3.27M | $5.15M | -$2.06M | $2.63M | -$774K | $1.02M | -$92K | $1.66M | $3.21M | $885K | -$11.38M | $1.26M | -$810K | -$131.34M | -$19.36M | -$5.55M | $4.9M | -$1.89M | -$153.66M | -$12.38M | -$18.18M | $2.21M | -$50.01M | -$11.32M | -$8.51M | -$2.97M | -$27.5M | $262K | -$5M | -$23.11M | -$6.43M | -$14.23M | -$9.47M | -$7.77M | -$5.71M | -$2.06M | -$2.59M | -$11.86M | -$2.67M | -$638K | -$321K | -$1.53M | -$9.98M | -$7.64M | -$1.69M | $2.46M | -$3.31M | -$3.37M | -$503K | -$1.9M | -$5.36M | -$2.71M | -$2.97M | -$1.39M | $5.37M | -$448K | $9.45M | -$2.42M | -$3.97M | -$1.44M | -$1.92M | -$3.75M | -$2.94M | -$5.63M | -$1.14M | -$4.65M | -$1.78M | -$882K | -$1.55M | -$7.17M | -$3.04M | -$166K | -$1.05M | -$1.11M | $2.62M | $10.57M | -$792K | -$66K | $1.14M | $831K | $71K | -$6.78M | $1.19M | $1.39M | $293K | -$615K | $2.23M | $2.97M | -$575K | $119K | $1.04M | $1.71M | $1.09M | $1.25M | $832K | -$1.1M | $1.08M | -$680K | -$1.17M | $385K | -$387K | $423K | -$2.51M | -$455K | $835K | $1.28M | -$2.3M | $5.1M | -$4.5M | $900K | $1.5M | $600K | $3.1M | $700K | $5.2M | -$2.1M | $1M | $1M | -$3.1M | $500K | $1.2M | $1.3M | -$1.9M | $1.1M | $1.5M | $1.6M | -$5.8M | $1M | $1.8M | $1.4M | $1M | $2.9M | -$4.8M | - | $4.6M | $3.1M | $2.5M | $2.5M | $4.4M | $1.5M | $1.5M | $2.3M | $6.3M | $500K | $800K | $1.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $111.39M | $92.99M | $113.25M | $92.46M | $82.75M | $77.95M | $116.81M | $88.16M | $94.43M | $75.61M | $99.28M | $87.66M | $87.48M | -$67.74M | $69.05M | $60.71M | $63.38M | $45.39M | -$85.37M | $30.9M | $35.26M | $46.39M | $18.42M | $39.96M | $47.84M | $56.9M | $39.72M | $58.28M | $53.35M | $32.38M | $38.76M | $38.27M | $43.32M | $41.99M | -$36.06M | $37.64M | $11.71M | $16.49M | $44.07M | $37.65M | $44.47M | $25.71M | $26.72M | $24.06M | $35.73M | $24.53M | $47.35M | $27.14M | $31.8M | $20.91M | $31.36M | $26.28M | $33.44M | $25.46M | $30.49M | $27.33M | $41.4M | $35.07M | $24.73M | $30.37M | $29.31M | $20.42M | $15.92M | $15.28M | $18.22M | $7.92M | $18.85M | $16.29M | $19.21M | $10.99M | $24.42M | $30.47M | $31.63M | $26.27M | $27.05M | $28.26M | $26.27M | $24.61M | $23.3M | $18.52M | $25.32M | $25.51M | $36.88M | $26.02M | $27.26M | $33.63M | $28.03M | $31.12M | $28.72M | $26M | $19.08M | $17.71M | $19.84M | $17.13M | $9.6M | $9.51M | $14.67M | $13.16M | $15.82M | $12.93M | $11.43M | $12.7M | $12.35M | $5.36M | $4.01M | $12.33M | $9.5M | $7M | $1.2M | $4.2M | $6.9M | $5.2M | $7M | $9.2M | $12.3M | $9.2M | $8.7M | $6.1M | $15.1M | $10.2M | $6.3M | $5.1M | $7.6M | $6.3M | $9.3M | $9.8M | $7.3M | $7.8M | $6.1M | $4.7M | $6.4M | $2.1M | $5.1M | $4.6M | $6.4M | $5M | $9.4M | $7M | $6.3M | $9.3M | $9.3M | $10.1M | $15M | $11.7M | $13.6M | $10.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $25.19M | $21.72M | $26.32M | $22.84M | $19.97M | $18.34M | $28.87M | $21.51M | $22.19M | $17.47M | $22.87M | $22.41M | $20.39M | $82.44M | $17.56M | $15.8M | $15.68M | $9.85M | -$26.35M | $9.72M | $9.81M | $9.75M | $5.69M | $11.73M | $11.43M | $13.1M | $8.17M | $15.67M | $13.24M | $9M | $13.61M | $4.21M | $9.9M | $9.51M | -$3.49M | $5.41M | -$902K | $1.8M | $18.94M | $11.33M | $15.03M | $12.51M | $7.74M | $8.94M | $12.35M | $15.38M | $14.99M | $8.7M | $9.75M | $7.6M | $9.33M | $7.75M | $10.01M | $6.92M | $10.98M | $7.68M | $13.12M | $10.75M | $7.84M | $10.19M | $9.83M | $6.92M | $3.9M | $5.3M | $6.29M | $2.8M | $6.25M | $5.15M | $6.99M | $3.61M | $7.92M | $12.34M | $11.68M | $10.1M | $9.59M | $11.52M | $8.94M | $8.54M | $3.8M | $5.92M | $9.23M | $9.77M | $12.7M | $8.97M | $8.06M | $12.28M | $10.35M | $12.01M | $10.6M | $9.86M | $3.83M | $6.73M | $7.64M | $6.64M | $1.64M | $4.18M | $5.18M | $5.43M | $6.8M | $5.14M | $4.46M | $4.86M | $3.31M | $1.44M | $1.18M | $4.87M | $2M | $2.7M | $500K | $1.6M | $2M | $2.1M | $2.2M | $3.7M | $4.9M | $3.4M | $3.6M | $2.5M | $5M | $4.1M | $2.5M | $2M | $3.9M | $2.5M | $3.7M | $4.1M | $2.6M | $3.2M | $2.6M | $2.1M | $2.7M | $700K | $2.1M | $2.1M | $700K | $2.7M | $4.3M | $3.4M | $2.8M | $4.7M | $4.3M | $4.5M | $6.6M | $5.1M | $5.7M | $4.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $86.19M | $71.27M | $86.93M | $69.61M | $62.77M | $59.61M | $87.95M | $66.65M | $72.23M | $58.14M | $76.41M | $65.26M | $67.09M | -$150.17M | $51.49M | $44.91M | $47.69M | $35.54M | -$59.02M | $21.18M | $25.45M | $36.64M | $12.73M | $28.23M | $36.41M | $43.8M | $31.55M | $42.61M | $40.11M | $23.38M | $25.14M | $34.06M | $33.42M | $32.49M | -$32.57M | $32.23M | $12.61M | $14.69M | $24.84M | $25.02M | $31.93M | $12.07M | $19.06M | $15.59M | $23.85M | $9.45M | $32.31M | $19.21M | $22.5M | $13.92M | $25.09M | $19.18M | $24.39M | $19.4M | $19.51M | $19.65M | $28.28M | $24.32M | $16.89M | $20.18M | $19.48M | $13.5M | $12.02M | $9.99M | $11.93M | $5.12M | $12.6M | $11.13M | $12.23M | $7.37M | $16.5M | $18.12M | $19.95M | $16.17M | $17.46M | $16.74M | $17.33M | $16.07M | $19.5M | $12.6M | $16.08M | $15.74M | $24.18M | $17.05M | $19.2M | $21.35M | $17.68M | $19.11M | $18.12M | $16.14M | $15.25M | $24.54M | $13.47M | $12.01M | $11.82M | $5.79M | $9.48M | $7.98M | $9.02M | $7.79M | $6.97M | $7.85M | $9.03M | $3.92M | $2.83M | $7.46M | $7.5M | $4.3M | $700K | $2.6M | $4.9M | $3.1M | $4.8M | $5.5M | $7.4M | $5.8M | $5.1M | $3.6M | $10.1M | $6.1M | $3.8M | $3.1M | $3.7M | $3.8M | $5.6M | $5.7M | $4.7M | $4.6M | $3.5M | $2.6M | $3.7M | $1.4M | $3M | $2.5M | -$8.4M | $2.3M | $5.1M | $3.6M | $3.5M | $4.6M | $5M | $5.6M | $8.4M | $6.6M | $7.9M | $6.4M | $8.2M | $6M | $7.2M | $6.1M | $7.8M | $5.7M | $6.4M | $4.3M | $7.7M | $3M | $2.9M | $400K | $7M | $4.1M | $4.4M | $5.7M | $7M | $5.6M | $7M | $6.1M | $9.1M | $5M | $7.5M | $5M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | -$262K | -$186K | -$393K | -$200K | -$340K | -$128K | -$387K | -$372K | -$306K | -$144K | -$259K | -$346K | -$242K | -$118K | -$410K | -$160K | -$82K | -$277K | $80K | -$836K | -$848K | -$322K | $1.79M | $390K | $453K | $232K | $377K | $100K | -$7K | $109K | $325K | $324K | -$342K | -$109K | -$23K | -$417K | -$284K | -$400K | $92K | -$209K | $111K | -$187K | -$252K | -$382K | -$107K | -$214K | $59K | -$179K | $230K | -$152K | - | -$181K | - | -$143K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $9K | $7K | $8K | $6K | $6K | $5K | $5K | $6K | $6K | $7K | $10K | $8K | $8K | $0 | $9K | $8K | $8K | $4K | -$1K | $3K | $8K | $14K | - | $12K | $34K | $33K | $24K | $88K | $49K | $22K | - | $32K | $31K | $32K | - | $36K | $10K | $17K | - | - | - | $21K | - | - | - | $29K | - | - | - | $94K | - | $138K | $176K | $171K | - | $172K | $258K | $261K | - | - | - | - | - | - | - | - | - | - | -$230K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $86.19M | $71.26M | $86.93M | $69.61M | $62.77M | $59.6M | $87.94M | $66.64M | $72.23M | $58.13M | $76.4M | $65.25M | $67.08M | -$150.17M | $51.48M | $44.9M | $47.69M | $35.54M | -$59.02M | $21.18M | $25.18M | $36.44M | $12.34M | $28.02M | $36.03M | $43.64M | $31.14M | $42.15M | $39.76M | $23.21M | $24.88M | $33.69M | $33.15M | $32.34M | -$32.98M | $32.03M | $12.52M | $14.4M | $24.92M | $24.19M | $31.08M | $11.73M | $20.85M | $15.98M | $24.3M | $9.65M | $32.69M | $19.31M | $22.49M | $13.93M | $25.41M | $19.36M | $23.87M | $19.12M | $19.49M | $19.06M | $27.74M | $23.66M | $16.98M | $19.97M | $19.59M | $13.31M | $11.77M | $9.6M | $11.83M | $4.91M | $12.66M | $10.95M | $12.69M | $7.22M | $16.5M | $17.94M | $19.95M | $16.03M | $17.46M | $16.74M | $17.33M | $16.07M | $19.5M | $12.6M | $16.08M | $15.74M | $24.18M | $17.05M | $19.2M | $21.35M | $17.68M | $19.11M | $18.12M | $16.14M | $15.25M | $24.54M | $13.47M | $12.01M | $11.82M | $5.79M | $9.48M | $7.98M | $9.02M | $7.79M | $6.97M | $7.85M | $9.03M | $3.92M | $2.83M | $7.46M | $7.5M | $4.3M | $700K | $2.6M | $4.9M | $3.1M | $4.8M | $5.5M | $7.4M | $5.8M | $5.1M | $3.6M | $10.1M | $6.1M | $3.8M | $3.1M | $3.7M | $3.8M | $5.6M | $5.7M | $4.7M | $4.6M | $3.5M | $2.6M | $3.7M | $1.4M | $3M | $2.5M | -$8.4M | $2.3M | $5.1M | $3.6M | $3.5M | $4.6M | $5M | $5.6M | $8.4M | $6.6M | $7.9M | $6.4M | $8.2M | $6M | $7.2M | $6.1M | $7.8M | $5.7M | $6.4M | $4.3M | $7.7M | $3M | $2.9M | $400K | $7M | $4.1M | $4.4M | $5.7M | $7M | $5.6M | $7M | $6.1M | $9.1M | $5M | $7.5M | $5M |
Shares Outstanding (Basic) | 38.62M | 38.86M | 39.11M | 39.17M | 39.26M | 39.33M | 39.37M | 39.36M | 39.39M | 39.36M | 39.34M | 39.3M | 39.27M | 39.22M | 39.2M | 39.17M | 39.27M | 39.29M | 39.24M | 39.19M | 39.17M | 39.09M | 38.98M | 38.91M | 38.83M | 38.82M | 38.76M | 38.65M | 38.66M | 38.54M | 38.47M | 38.42M | 38.33M | 38.22M | 38.08M | 38.07M | 38.07M | 37.77M | 37.6M | 37.49M | 37.41M | 37.33M | 37.27M | 37.25M | 37.35M | 37.36M | 37.22M | 37.19M | 37.13M | 37.02M | 36.94M | 36.92M | 36.88M | 36.73M | 36.65M | 36.63M | 36.59M | 36.37M | 36.27M | 36.24M | 36.22M | 36.17M | - | 35.92M | 35.84M | 35.7M | - | 35.68M | 35.67M | 35.97M | - | 35.62M | 35.61M | 35.54M | - | 35.59M | 35.34M | 35.68M | - | 35.97M | 36.52M | 36.58M | - | 36.26M | 36.21M | 36.82M | - | 37.45M | 36.95M | 36.68M | - | 36.61M | 36.69M | 36.37M | - | 36.62M | 36.56M | 36.36M | - | 35.91M | 35.56M | 35.67M | - | 35.74M | 37.83M | 38.71M | - | 37.98M | 42.04M | 39.04M | - | 40.48M | 40.04M | 40.28M | - | 40.51M | 41.39M | 41.58M | - | 43.62M | 45.65M | 46.55M | - | 51.87M | 52.55M | 51.87M | - | 53.13M | 55.32M | 55.77M | - | 52.55M | 56.31M | 53.63M | - | 57.56M | 56.72M | 56.9M | - | 57.56M | 57.75M | 57.99M | - | 58.29M | 59.31M | 58.24M | - | 58.92M | 59.41M | 59.41M | - | 59.46M | 59.46M | 59.81M | - | 59.81M | 59.63M | 59.7M | - | 59.74M | 59.74M | 60.02M | - | 60.02M | 60.02M | 60.4M | - | 60.4M | 66.7M | 66.7M |
Shares Outstanding (Diluted) | 38.7M | 38.99M | 39.25M | 39.28M | 39.36M | 39.5M | 39.55M | 39.5M | 39.54M | 39.56M | 39.54M | 39.45M | 39.41M | 39.22M | 39.39M | 39.3M | 39.42M | 39.52M | 39.24M | 39.43M | 39.42M | 39.42M | 39.34M | 39.26M | 39.2M | 39.35M | 39.37M | 39.14M | 39.16M | 39.08M | 39.1M | 39.04M | 38.9M | 38.78M | 38.08M | 38.7M | 38.78M | 38.59M | 38.22M | 38.11M | 37.86M | 37.76M | 37.51M | 37.71M | 37.83M | 37.85M | 37.79M | 37.78M | 37.72M | 37.62M | 37.49M | 37.51M | 37.43M | 37.37M | 37.14M | 37.06M | 37.08M | 36.88M | 36.87M | 36.8M | 36.85M | 36.8M | - | 36.39M | 36.48M | 36.22M | - | 35.94M | 35.82M | 35.97M | - | 35.96M | 36.26M | 36.02M | - | 36.36M | 36.08M | 36.5M | - | 37.03M | 37.37M | 37.45M | - | 37.05M | 36.9M | 37.46M | - | 38.2M | 37.72M | 37.53M | - | 37.74M | 37.03M | 36.37M | - | 36.95M | 37.03M | 36.79M | - | 36.47M | 36.05M | 35.67M | - | 35.87M | 38.07M | 38.79M | - | 39.13M | 42.04M | 39.04M | - | 40.48M | 40.04M | 40.28M | - | 40.51M | 41.39M | 41.58M | - | 43.62M | 45.65M | 46.55M | - | 51.87M | 52.55M | 51.87M | - | 53.13M | 55.32M | 55.77M | - | 52.55M | 56.31M | 53.63M | - | 57.56M | 56.72M | 56.9M | - | 57.56M | 57.75M | 57.99M | - | 58.29M | 59.31M | 58.24M | - | 58.92M | 59.41M | 59.41M | - | 59.46M | 59.46M | 59.81M | - | 59.81M | 59.63M | 59.7M | - | 59.74M | 59.74M | 60.02M | - | 60.02M | 60.02M | 60.4M | - | 60.4M | 66.7M | 66.7M |
EPS (Basic) | $2.23 | $1.83 | $2.22 | $1.78 | $1.60 | $1.51 | $2.23 | $1.69 | $1.83 | $1.48 | $1.94 | $1.66 | $1.71 | -$3.83 | $1.31 | $1.15 | $1.21 | $0.90 | -$1.57 | $0.48 | $0.64 | $0.93 | $0.32 | $0.72 | $0.93 | $1.12 | $0.80 | $1.09 | $1.03 | $0.60 | $0.65 | $0.88 | $0.86 | $0.85 | -$0.87 | $0.84 | $0.33 | $0.38 | $0.66 | $0.64 | $0.83 | $0.31 | $0.56 | $0.43 | $0.65 | $0.26 | $0.87 | $0.52 | $0.60 | $0.38 | $0.68 | $0.52 | $0.65 | $0.52 | $0.53 | $0.52 | $0.76 | $0.65 | $0.46 | $0.54 | $0.53 | $0.36 | - | $0.27 | $0.33 | $0.14 | - | $0.31 | $0.35 | $0.20 | - | $0.50 | $0.56 | $0.45 | - | $0.47 | $0.49 | $0.45 | - | $0.35 | $0.44 | $0.43 | - | $0.47 | $0.53 | $0.58 | - | $0.51 | $0.49 | $0.44 | - | $0.67 | $0.37 | $0.33 | - | $0.16 | $0.26 | $0.22 | - | $0.22 | $0.20 | $0.22 | - | $0.11 | $0.073 | $0.19 | - | $0.11 | $0.017 | $0.067 | - | $0.077 | $0.12 | $0.14 | - | $0.14 | $0.12 | $0.087 | - | $0.14 | $0.083 | $0.067 | - | $0.073 | $0.11 | $0.11 | - | $0.087 | $0.063 | $0.047 | - | $0.027 | $0.053 | $0.047 | - | $0.04 | $0.09 | $0.063 | - | $0.08 | $0.087 | $0.097 | - | $0.11 | $0.13 | $0.11 | - | $0.10 | $0.12 | $0.10 | - | $0.097 | $0.11 | $0.073 | - | $0.05 | $0.047 | $0.0067 | - | $0.07 | $0.073 | $0.093 | - | $0.093 | $0.12 | $0.10 | - | $0.083 | $0.11 | $0.077 |
EPS (Diluted) | $2.23 | $1.83 | $2.21 | $1.77 | $1.59 | $1.51 | $2.22 | $1.69 | $1.83 | $1.47 | $1.93 | $1.65 | $1.70 | -$3.83 | $1.31 | $1.14 | $1.21 | $0.90 | -$1.57 | $0.48 | $0.64 | $0.92 | $0.31 | $0.71 | $0.92 | $1.11 | $0.79 | $1.08 | $1.01 | $0.59 | $0.64 | $0.86 | $0.85 | $0.83 | -$0.87 | $0.83 | $0.32 | $0.37 | $0.65 | $0.63 | $0.82 | $0.31 | $0.55 | $0.42 | $0.63 | $0.26 | $0.86 | $0.51 | $0.59 | $0.37 | $0.67 | $0.52 | $0.64 | $0.51 | $0.52 | $0.51 | $0.75 | $0.64 | $0.46 | $0.54 | $0.53 | $0.36 | - | $0.26 | $0.32 | $0.14 | - | $0.30 | $0.35 | $0.20 | - | $0.50 | $0.55 | $0.44 | - | $0.46 | $0.48 | $0.44 | - | $0.34 | $0.43 | $0.42 | - | $0.46 | $0.52 | $0.57 | - | $0.50 | $0.48 | $0.43 | - | $0.65 | $0.36 | $0.33 | - | $0.16 | $0.26 | $0.22 | - | $0.21 | $0.19 | $0.22 | - | $0.11 | $0.073 | $0.19 | - | $0.11 | $0.017 | $0.067 | - | $0.077 | $0.12 | $0.14 | - | $0.14 | $0.12 | $0.087 | - | $0.14 | $0.083 | $0.067 | - | $0.073 | $0.11 | $0.11 | - | $0.087 | $0.063 | $0.047 | - | $0.027 | $0.053 | $0.047 | - | $0.04 | $0.09 | $0.063 | - | $0.08 | $0.087 | $0.097 | - | $0.11 | $0.13 | $0.11 | - | $0.10 | $0.12 | $0.10 | - | $0.097 | $0.11 | $0.073 | - | $0.05 | $0.047 | $0.0067 | - | $0.07 | $0.073 | $0.093 | - | $0.093 | $0.12 | $0.10 | - | $0.083 | $0.11 | $0.077 |
EBIT | $119.34M | $100.7M | $121.68M | $100.87M | $90.86M | $84.78M | $124.15M | $97.31M | $104.09M | $86.35M | $108.86M | $100.16M | $100.66M | -$56.26M | $76.56M | $66.67M | $67.96M | $49.01M | -$82.46M | $34.67M | $37.43M | $48.3M | $19.95M | $42.27M | $50.29M | $60.04M | $42.22M | $62.54M | $57.82M | $34.74M | $43.18M | $42.76M | $48.5M | $46.78M | -$31.27M | $41.6M | $14.73M | $20.08M | $47.97M | $42.06M | $48.67M | $29.62M | $29.77M | $26.89M | $38.23M | $27M | $49.59M | $29.63M | $34.39M | $23.44M | $33.88M | $29.03M | $36.19M | $28.12M | $32.99M | $30.13M | $44.31M | $38.22M | $28.42M | $33.57M | $33.1M | $23.85M | $19.72M | $16.97M | $19.91M | $9.46M | $20.49M | $17.97M | $21.13M | $12.83M | $23.68M | $32.77M | $34.96M | $28.77M | $32.15M | $31.6M | $29.3M | $26.67M | $26.48M | $19.17M | $27.91M | $33.76M | $38.2M | $26.71M | $29.38M | $35.46M | $28.44M | $31.17M | $31.19M | $27.18M | $18.89M | $18.62M | $20.36M | $17.1M | $7.41M | $11.9M | $14.99M | $15.01M | $19.88M | $15M | $13.22M | $13.91M | $16.42M | $7.1M | $4.88M | $11.84M | $13.2M | $2.7M | $6.8M | $4.07M | $6.2M | $5.7M | $4.6M | $9.2M | $8M | $12M | $8.3M | $5.5M | $18.9M | $10M | $5.4M | $4.2M | $10M | $5.6M | $8.3M | $8.8M | $13.8M | $7.1M | $5M | $3.9M | $5.8M | -$500K | $9.9M | $4.6M | $1.9M | $2.5M | $7.3M | $6M | $2.3M | $8.3M | $8.3M | $8.4M | $9.1M | $11.9M | $13.5M | $10.3M | -$264.1M | $100.2M | $101.7M | $102.7M | -$249.8M | $94.1M | $101.5M | $93.2M | -$254.5M | $88.6M | $96.5M | $94.3M | -$252.5M | $90.2M | $98.6M | $102.1M | -$245.5M | $96.4M | $99.2M | $95.8M | -$246M | $93.5M | $104.7M | $95.7M |
EBITDA | $142.77M | $121.58M | $145.73M | $123.39M | $114.74M | $107.04M | $141.31M | $117.44M | $121.08M | $107.26M | $134.65M | $120.45M | $122.01M | $93.44M | $107.57M | $84.35M | $80.47M | $68.64M | -$62.86M | $52.8M | $57.73M | $58.01M | $44.24M | $62.48M | $69.74M | $71.96M | $57.39M | $73.03M | $72.1M | $66.86M | $54.59M | $56M | $61.18M | $63.73M | -$18.65M | $55.3M | $27.53M | $42.15M | $56.26M | $53.66M | $58.35M | $41.19M | $48.46M | $41.94M | $48.74M | $32.12M | $58.42M | $40.78M | $42.59M | $33.15M | $45.38M | $39.99M | $47.61M | $37.22M | $35.81M | $38.89M | $51.05M | $48.63M | $40.37M | $43.16M | $43.32M | $36.03M | $31.31M | $29.41M | $27.81M | $21.07M | $29.35M | $25.7M | $29.35M | $26.76M | $33.25M | $40.19M | $43.1M | $36.64M | $36.28M | $26.56M | $36.22M | $32.69M | $31.68M | $23.7M | $32.16M | $46.67M | $42.31M | $31.6M | $35.38M | $42.56M | $33.48M | $34.84M | $37.53M | $32.88M | $24.48M | $22.44M | $24.93M | $21.25M | $9.31M | $19.47M | $21.18M | $20.73M | $28.39M | $20.87M | $20.11M | $19.85M | $25.5M | $13.71M | $9.86M | $16.57M | $21.6M | $3.7M | $17M | $8.77M | $11.5M | $10.6M | $7.4M | $13.9M | $8.3M | $19.2M | $12.8M | $9.9M | $28.4M | $14.3M | $9.8M | $8.5M | $16.9M | $9.3M | $12M | $12.2M | $23.9M | $10.5M | $8.1M | $7.4M | $9.1M | $1.4M | $19M | $8.6M | $100K | $4.5M | $9.3M | $8M | $2.8M | $11.2M | $11M | $10.5M | $7.1M | $15.2M | $16.2M | $12.5M | -$264.1M | $100.2M | $101.7M | $102.7M | -$249.8M | $94.1M | $101.5M | $93.2M | -$254.5M | $88.6M | $96.5M | $94.3M | -$252.5M | $90.2M | $98.6M | $102.1M | -$245.5M | $96.4M | $99.2M | $95.8M | -$246M | $93.5M | $104.7M | $95.7M |