MSC Industrial Direct Co., Inc. Class A(MSM:US)
Market Cap$7.281B
Key Metrics
Price$130.38
Revenue (TTM)$3.909B
Holders Revenue (TTM)$207.22M
Gross Profit (TTM)$1.596B
Earnings (TTM)$231.2M
EBITDA (TTM)$438.16M
Op. Margin (TTM)8.8%
Dividend Yield2.65%
Holders Yield2.85%
Cash on hand$74.09M
Total Assets$2.496B
Net Assets$1.419B
Total Debt$555.42M
Key Metrics
Price$130.38
Revenue (TTM)$3.909B
Holders Revenue (TTM)$207.22M
Gross Profit (TTM)$1.596B
Earnings (TTM)$231.2M
EBITDA (TTM)$438.16M
Op. Margin (TTM)8.8%
Dividend Yield2.65%
Holders Yield2.85%
Cash on hand$74.09M
Total Assets$2.496B
Net Assets$1.419B
Total Debt$555.42M
Financials
| Name | May 31, 2026 | Feb 28, 2026 | Nov 30, 2025 | Aug 31, 2025 | May 31, 2025 | Feb 28, 2025 | Nov 30, 2024 | Aug 31, 2024 | May 31, 2024 | Feb 29, 2024 | Nov 30, 2023 | Aug 31, 2023 | May 31, 2023 | Feb 28, 2023 | Nov 30, 2022 | Aug 31, 2022 | May 31, 2022 | Feb 28, 2022 | Nov 30, 2021 | Aug 31, 2021 | May 31, 2021 | Feb 28, 2021 | Nov 30, 2020 | Aug 31, 2020 | May 31, 2020 | Feb 29, 2020 | Nov 30, 2019 | Aug 31, 2019 | May 31, 2019 | Feb 28, 2019 | Nov 30, 2018 | Aug 31, 2018 | May 31, 2018 | Feb 28, 2018 | Nov 30, 2017 | Aug 31, 2017 | May 31, 2017 | Feb 28, 2017 | Nov 30, 2016 | Aug 31, 2016 | May 31, 2016 | Feb 29, 2016 | Nov 30, 2015 | Aug 31, 2015 | May 31, 2015 | Feb 28, 2015 | Nov 30, 2014 | Aug 31, 2014 | May 31, 2014 | Feb 28, 2014 | Nov 30, 2013 | Aug 31, 2013 | May 31, 2013 | Feb 28, 2013 | Nov 30, 2012 | Aug 31, 2012 | May 31, 2012 | Feb 29, 2012 | Nov 30, 2011 | Aug 31, 2011 | May 31, 2011 | Feb 28, 2011 | Nov 30, 2010 | Aug 31, 2010 | May 31, 2010 | Feb 28, 2010 | Nov 30, 2009 | Aug 31, 2009 | May 31, 2009 | Feb 28, 2009 | Nov 30, 2008 | Aug 31, 2008 | May 31, 2008 | Feb 29, 2008 | Nov 30, 2007 | Aug 31, 2007 | May 31, 2007 | Feb 28, 2007 | Nov 30, 2006 | Aug 31, 2006 | May 31, 2006 | Feb 28, 2006 | Nov 30, 2005 | Aug 31, 2005 | May 31, 2005 | Feb 28, 2005 | Nov 30, 2004 | Aug 31, 2004 | May 31, 2004 | Feb 29, 2004 | Nov 30, 2003 | Aug 31, 2003 | May 31, 2003 | Feb 28, 2003 | Nov 30, 2002 | Aug 31, 2002 | May 31, 2002 | Feb 28, 2002 | Nov 30, 2001 | Aug 31, 2001 | May 31, 2001 | Feb 28, 2001 | Nov 30, 2000 | Aug 31, 2000 | May 31, 2000 | Feb 29, 2000 | Nov 30, 1999 | Aug 31, 1999 | May 31, 1999 | Feb 28, 1999 | Nov 30, 1998 | Aug 31, 1998 | May 31, 1998 | Feb 28, 1998 | Nov 30, 1997 | Aug 31, 1997 | May 31, 1997 | Feb 28, 1997 | Nov 30, 1996 | Aug 31, 1996 | May 31, 1996 | Feb 29, 1996 | Nov 30, 1995 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.047B | $917.77M | $965.68M | $978.18M | $971.15M | $891.72M | $928.48M | $952.28M | $979.35M | $935.35M | $953.97M | $1.035B | $1.054B | $961.63M | $957.75M | $1.022B | $958.58M | $862.52M | $848.55M | $831.03M | $866.29M | $774M | $771.9M | $747.73M | $834.97M | $786.09M | $823.6M | $842.67M | $866.55M | $823M | $831.6M | $837.99M | $828.35M | $768.99M | $768.56M | $753.77M | $743.92M | $703.78M | $686.27M | $745.07M | $727.5M | $684.12M | $706.82M | $727.41M | $745.48M | $706.4M | $731.09M | $726.62M | $720.48M | $661.51M | $678.51M | $673.77M | $636.92M | $569.46M | $577.49M | $635.27M | $611.97M | $562.97M | $545.7M | $533.24M | $532.37M | $483.36M | $472.83M | $461.36M | $450.38M | $395.48M | $384.82M | $354.1M | $350.49M | $351.91M | $433.02M | $448.56M | $457.24M | $436.49M | $437.55M | $450.5M | $431.06M | $404.62M | $402.01M | $385.87M | $329.82M | $305.93M | $295.91M | $276.76M | $288.47M | $271.37M | $263.33M | $246.69M | $255.3M | $230.54M | $222.76M | $208.77M | $215.57M | $209.63M | $210.69M | $201.74M | $208.59M | $194.79M | $188.85M | $241.75M | $204.83M | $223.09M | $221.88M | $199.04M | $212.85M | $198.23M | $182.8M | $165M | $170.49M | $160.52M | $155.5M | $149.8M | $155.1M | $142.5M | $135.6M | $117.2M | $123.9M | $104.7M | $92.2M | $80.8M | $80.2M | $74.6M | $69.7M |
Cost of Revenue | $616.68M | $540.19M | $573.01M | $583.2M | $573.41M | $526.49M | $550.3M | $561.68M | $578.9M | $546.74M | $560.85M | $615.91M | $625.53M | $564.94M | $559.95M | $594.02M | $547.43M | $496.25M | $495.95M | $482.06M | $499.82M | $479.24M | $448.59M | $436.62M | $481.01M | $455.04M | $476.41M | $489.08M | $497.89M | $471.19M | $473.61M | $478.32M | $467.34M | $431.76M | $433.49M | $420.32M | $414.42M | $389.22M | $377.54M | $411.01M | $400.47M | $375.33M | $387.85M | $400.27M | $407.07M | $385.53M | $400.94M | $395.44M | $387.08M | $354.69M | $363.66M | $366.23M | $347.41M | $313.09M | $312.4M | $348.24M | $332.39M | $303.51M | $293.57M | $287.87M | $280.8M | $257.06M | $255.13M | $254.04M | $245.5M | $216.45M | $209.12M | $195.14M | $189.47M | $188.11M | $228.95M | $242.12M | $246.79M | $233.43M | $234.98M | $242.61M | $231.75M | $217.02M | $216.32M | $212.71M | $173.81M | $160.49M | $157.05M | $149.35M | $155.46M | $146.5M | $144.53M | $135.74M | $140.42M | $126.26M | $122.5M | $115.41M | $118.71M | $114.67M | $116.18M | $114.25M | $117.73M | $109.46M | $106.37M | $130.36M | $118.27M | $127.32M | $128.6M | $117.79M | $127.34M | $118.58M | $108.3M | $99.8M | $99.45M | $91.9M | $89.5M | $86.7M | $89.6M | $82.4M | $78.5M | $67.4M | $72M | $60.6M | $52.8M | $46M | $45.9M | - | - |
Gross Profit | $430.41M | $377.59M | $392.68M | $394.98M | $397.74M | $365.23M | $378.19M | $390.61M | $400.45M | $388.61M | $393.12M | $419.53M | $428.94M | $396.7M | $397.8M | $428.23M | $411.15M | $366.28M | $352.6M | $348.98M | $366.47M | $294.75M | $323.32M | $311.11M | $353.96M | $331.05M | $347.2M | $353.59M | $368.66M | $351.81M | $357.99M | $359.67M | $361M | $337.22M | $335.07M | $333.45M | $329.5M | $314.56M | $308.74M | $334.07M | $327.03M | $308.79M | $318.97M | $327.14M | $338.42M | $320.87M | $330.15M | $331.19M | $333.39M | $306.82M | $314.86M | $307.55M | $289.51M | $256.37M | $265.09M | $287.03M | $279.58M | $259.46M | $252.13M | $245.37M | $251.56M | $226.3M | $217.69M | $207.32M | $204.88M | $179.04M | $175.7M | $158.95M | $161.02M | $163.8M | $204.07M | $206.44M | $210.45M | $203.06M | $202.57M | $207.89M | $199.31M | $187.6M | $185.69M | $173.16M | $156.01M | $145.44M | $138.86M | $127.41M | $133.01M | $124.86M | $118.8M | $110.95M | $114.88M | $104.28M | $100.26M | $93.36M | $96.86M | $94.96M | $94.52M | $87.49M | $90.86M | $85.33M | $82.48M | $111.4M | $86.56M | $95.77M | $93.29M | $81.25M | $85.51M | $79.65M | $74.5M | $65.2M | $71.05M | $68.62M | $66M | $63.1M | $65.5M | $60.1M | $57.1M | $49.8M | $51.9M | $44.1M | $39.4M | $34.8M | $34.3M | - | - |
| - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $129.65M | $128.31M | $125.63M | $124.44M | $124.6M | $131.19M | $123.9M | $118.03M | $116.49M | $116.92M | $96.98M | $91.36M | $87.34M | $84.5M | $84.05M | $80.96M | $76.9M | $75.02M | $76.99M | $74.28M | $73.37M | $71.75M | $75.92M | $74.94M | $74.15M | $73.12M | $72.59M | $71.26M | $69.22M | $106.66M | $60.66M | $70.79M | $69.56M | $55.4M | $53.19M | $51.73M | $52.8M | $47.6M | $47.8M | $40.7M | $43.9M | $41.8M | $40.7M | $39.3M | $40.1M | $32.9M | $32.7M | $28M | $26.9M | $22.5M | $29.2M | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $129.65M | $128.31M | $125.63M | $124.44M | $124.6M | $131.19M | $123.9M | $118.03M | $116.49M | $116.92M | $96.98M | $91.36M | $87.34M | $84.5M | $84.05M | $80.96M | $76.9M | $75.02M | $76.99M | $74.28M | $73.37M | $71.75M | $75.92M | $74.94M | $74.15M | $73.12M | $72.59M | $71.26M | $69.22M | $106.66M | $60.66M | $70.79M | $69.56M | $55.4M | $53.19M | $51.73M | $52.8M | $47.6M | $47.8M | $40.7M | $43.9M | $41.8M | $40.7M | $39.3M | $40.1M | $32.9M | $32.7M | $28M | $26.9M | $22.5M | $29.2M | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $106.75M | $67.25M | $81.11M | $88.87M | $85.42M | $63.65M | $74.62M | $93.6M | $111.46M | $97.38M | $102.48M | $120.27M | $137.23M | $116.07M | $118.1M | $137.97M | $140.1M | $100.3M | $96.02M | $95.66M | $109.14M | $49.64M | $84.61M | $72.92M | $111.21M | $79.61M | $90.3M | $90.51M | $110.5M | $95.98M | $103M | $107.79M | $115.38M | $98.1M | $99.28M | $99.98M | $101.78M | $86.65M | $90.6M | $99.25M | $105.78M | $80.54M | $90.39M | $95.44M | $104.24M | $85.87M | $93.97M | $99.83M | $104.89M | $81.72M | $96.75M | $92.35M | $100.25M | $90.58M | $102.35M | $108.01M | $110.86M | $96.53M | $96.82M | $93.88M | $98.13M | $80.6M | $77.15M | $70.51M | $70.4M | $49.89M | $51.02M | $41.81M | $45.24M | $43.24M | $74.43M | $78.13M | $84.81M | $78.62M | $77.97M | $76.7M | $75.41M | $69.57M | $69.21M | $56.23M | $59.03M | $54.08M | $51.52M | $42.91M | $48.96M | $43.9M | $41.9M | $35.93M | $37.89M | $30M | $26.89M | $21.6M | $20.95M | $20.02M | $20.37M | $14.38M | $18.27M | $14.07M | $13.26M | $17.36M | $21.39M | $24.98M | $23.73M | $21.8M | $28.61M | $24.45M | $18.5M | $15.4M | $20.96M | $25.42M | $19.9M | $19.1M | $22.9M | $18.9M | $15.2M | $15M | $17.7M | $14.7M | $11.4M | $11.1M | $4.3M | $74.6M | $69.7M |
| -$2.5M | -$11.23M | -$13.6M | -$12.72M | -$10.3M | -$11.94M | -$14.02M | -$17.46M | -$16.12M | -$17.42M | -$11.17M | -$4.55M | -$10.83M | -$9.89M | -$10.25M | -$241K | -$6.97M | -$6.64M | -$9.41M | -$8.98M | $16.94M | -$25.24M | -$33.39M | -$4.12M | -$7.2M | -$5.44M | -$3.04M | -$3.88M | -$4.48M | -$4.61M | -$3.89M | -$4.06M | -$3.57M | -$3.26M | -$3.48M | -$1.92M | -$3.19M | -$2.84M | -$3.06M | -$1.58M | -$930K | -$392K | -$1.33M | -$1.84M | -$1.63M | -$2.16M | -$762K | -$655K | -$721K | -$1.23M | -$1.05M | -$1.01M | -$1.12M | $53K | -$25K | -$50K | -$6K | -$18K | $0 | -$143K | -$159K | -$28K | -$105K | -$166K | -$186K | -$295K | -$344K | -$320K | -$315K | -$566K | $5K | $1.51M | -$1.76M | $35K | $41K | $65K | $238K | -$12K | -$21K | $64K | $56K | $58K | $93K | $45K | $59K | $88K | -$71K | $35K | $91K | $178K | $50K | -$26K | $67K | $37K | $10K | -$837K | -$43K | $54K | $43K | $55K | -$10.25M | $51K | $12K | $67K | $85K | -$403K | $100K | $0 | $104K | $200K | $200K | $600K | $600K | $400K | $500K | $300K | $700K | - | $200K | $100K | $300K | - | - | |
| Non-Operating Interest Income | $156K | $130K | $275K | $188K | $368K | $233K | $341K | $110K | $134K | $43K | $125K | $270K | $513K | $151K | $100K | $93K | $17K | $21K | $19K | $14K | $15K | $16K | $21K | $82K | $173K | $68K | $10K | $14K | $178K | $164K | $162K | $163K | $108K | $213K | $163K | $162K | $169K | $164K | $163K | $163K | $164K | $164K | $163K | $165K | $166K | $435K | $5K | $400K | $5K | $4K | $5K | $4K | $31K | $39K | $43K | $36K | $42K | $68K | $50K | $16K | $12K | $5K | $25K | $28K | $43K | $34K | $60K | $110K | $164K | $234K | - | - | $125K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $5.38M | $5.59M | $5.42M | $5.73M | $6.03M | $6.23M | $6.08M | $6.62M | $6.88M | $6.95M | $5.32M | $4.63M | $5.04M | $5.96M | $6.92M | $5.98M | $4.28M | $3.62M | $3.73M | $3.88M | $3.7M | $3.58M | $3.36M | $4.56M | $5.45M | $3.5M | $3.17M | $3.73M | $4.57M | $4.54M | $4.06M | $4.14M | $3.53M | $3.55M | $3.24M | $3.13M | $3.36M | $2.95M | $2.93M | $1.75M | $1.2M | $1.3M | $1.56M | $1.55M | $1.81M | $2.04M | $944K | $1.23M | $827K | $967K | $847K | $898K | $1.14M | $73K | $52K | $62K | $63K | $70K | $46K | $47K | $51K | $61K | $99K | $147K | $248K | $358K | $387K | $417K | $544K | $774K | - | - | $1.85M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $2.73M | -$5.77M | -$8.45M | -$7.18M | -$4.64M | -$5.95M | -$8.29M | -$10.95M | -$9.37M | -$10.51M | -$5.97M | -$188K | -$6.3M | -$4.08M | -$3.43M | $5.64M | -$2.71M | -$3.04M | -$5.7M | -$5.12M | $20.62M | -$21.67M | -$30.05M | $359K | -$1.92M | -$2.01M | $121K | -$165K | -$95K | -$237K | $2K | -$76K | -$141K | $77K | -$408K | $1.04M | -$2K | -$54K | -$284K | $12K | $110K | $739K | $63K | -$449K | $10K | -$557K | $177K | $178K | $101K | -$266K | -$212K | -$116K | -$5K | $87K | -$16K | -$24K | $15K | -$16K | -$4K | -$112K | -$120K | $28K | -$31K | -$47K | $19K | $29K | -$17K | -$13K | $65K | -$26K | $5K | $1.51M | -$32K | $35K | $41K | $65K | $238K | -$12K | -$21K | $64K | $56K | $58K | $93K | $45K | $59K | $88K | -$71K | $35K | $91K | $178K | $50K | -$26K | $67K | $37K | $10K | -$837K | -$43K | $54K | $43K | $55K | -$10.25M | $51K | $12K | $67K | $85K | -$403K | $100K | $0 | $104K | $200K | $200K | $600K | $600K | $400K | $500K | $300K | $700K | - | $200K | $100K | $300K | - | - |
Income Before Tax | $104.24M | $56.02M | $67.51M | $76.15M | $75.11M | $51.71M | $60.6M | $76.14M | $95.34M | $79.96M | $91.32M | $115.72M | $126.41M | $106.18M | $107.85M | $137.73M | $133.13M | $93.66M | $86.61M | $86.68M | $126.08M | $24.4M | $51.22M | $68.81M | $104.01M | $74.17M | $87.26M | $86.63M | $106.02M | $91.37M | $99.11M | $103.73M | $111.82M | $94.84M | $95.8M | $98.06M | $98.58M | $83.81M | $87.55M | $97.67M | $104.85M | $80.15M | $89.06M | $93.6M | $102.61M | $83.72M | $93.21M | $99.17M | $104.17M | $80.49M | $95.7M | $91.34M | $99.13M | $90.63M | $102.33M | $107.96M | $110.85M | $96.51M | $96.82M | $93.74M | $97.98M | $80.57M | $77.05M | $70.34M | $70.22M | $49.6M | $50.68M | $41.49M | $44.93M | $42.68M | $72.85M | $78.19M | $83.06M | $73.63M | $75.79M | $74.06M | $72.79M | $66.38M | $66.26M | $53.77M | $60.33M | $55.21M | $52.46M | $43.9M | $50.31M | $44.95M | $42.6M | $36.5M | $38.66M | $30.65M | $27.23M | $22.19M | $21.34M | $20.25M | $20.63M | $13.85M | $18.55M | $14.35M | $13.44M | $17.02M | $10.37M | $23.92M | $22.51M | $20.77M | $27.28M | $22.65M | $17.4M | $15.5M | $20.36M | $25.1M | $20M | $19.7M | $23.5M | $19.3M | $15.7M | $15.4M | $18M | $14.6M | $11.5M | $10.8M | $4.6M | - | - |
Income Tax | $25.54M | $13.86M | $16.41M | $20.02M | $18.25M | $12.57M | $14.91M | $22.19M | $24.02M | $18.39M | $22.19M | $28.28M | $31.27M | $26.86M | $26.64M | $33.37M | $33.42M | $23.51M | $20.35M | $20.8M | $31.14M | $6.05M | $12.45M | $16.17M | $25.9M | $18.62M | $21.81M | $20.01M | $26.51M | $22.94M | $24.88M | $30.72M | $32.75M | -$22.71M | $36.21M | $37.31M | $35.75M | $30.25M | $33.26M | $35.82M | $40.04M | $30.63M | $34.03M | $34.58M | $39.27M | $32.19M | $35.79M | $36.36M | $39.47M | $30.98M | $36.65M | $34.97M | $36.78M | $34.55M | $39.14M | $39.04M | $40.64M | $36.44M | $36.99M | $34.29M | $35.89M | $30.88M | $29.49M | $26.28M | $25.97M | $18.95M | $19.26M | $15.49M | $17.17M | $16.4M | $27.76M | $27.66M | $31.67M | $28.87M | $28.92M | $26.7M | $27.03M | $25.88M | $25.96M | $19.66M | $23.31M | $21.89M | $20.53M | $15.72M | $19.62M | $17.53M | $16.62M | $14.23M | $14.79M | $12.11M | $10.76M | $8.5M | $8.17M | $7.5M | $8.15M | $5.47M | $7.33M | $5.67M | $5.31M | $6.81M | $7.88M | $9.57M | $9M | $8.31M | $10.91M | $9.04M | $6.9M | $6.1M | $8.04M | $9.9M | $7.9M | $7.8M | $9.3M | $7.6M | $6.2M | $6.1M | $7.1M | $5.8M | $4.5M | $4.2M | $1.8M | - | - |
Net Income | $78.71M | $42.16M | $51.11M | $56.13M | $56.86M | $39.15M | $45.69M | $53.95M | $71.31M | $61.57M | $69.13M | $87.44M | $95.14M | $79.32M | $81.21M | $104.35M | $99.72M | $70.15M | $66.26M | $65.88M | $94.94M | $18.35M | $38.78M | $52.64M | $78.11M | $55.56M | $65.45M | $66.62M | $79.51M | $68.43M | $74.23M | $73.02M | $79.07M | $117.55M | $59.59M | $60.75M | $62.84M | $53.56M | $54.29M | $61.85M | $64.82M | $49.53M | $55.03M | $59.02M | $63.34M | $51.53M | $57.42M | $62.81M | $64.7M | $49.51M | $59.05M | $56.38M | $62.35M | $56.08M | $63.19M | $68.92M | $70.21M | $60.07M | $59.84M | $59.45M | $62.09M | $49.69M | $47.56M | $44.06M | $44.25M | $30.65M | $31.42M | $25.99M | $27.76M | $26.28M | $45.1M | $50.53M | $51.39M | $47.46M | $46.87M | $47.36M | $45.77M | $40.51M | $40.3M | $34.11M | $37.02M | $33.33M | $31.94M | $28.18M | $30.69M | $27.42M | $25.99M | $22.26M | $23.87M | $18.54M | $16.48M | $13.69M | $13.17M | $12.75M | $12.48M | $8.38M | $11.22M | $8.68M | $8.13M | $10.21M | $2.48M | $14.35M | $13.51M | $12.46M | $16.37M | $13.61M | $10.5M | $9.4M | $12.32M | $15.2M | $12.1M | $11.9M | $14.2M | $11.7M | $9.5M | $9.3M | $10.9M | $8.8M | $7M | $6.6M | $2.8M | $6.3M | $5M |
Minority Interests | $1.66M | $326K | $696K | $412K | -$16K | $167K | $929K | $1.74M | $393K | $282K | $222K | $158K | $41K | -$175K | $102K | -$223K | -$60K | -$223K | -$190K | $57K | -$501K | -$263K | -$323K | -$140K | -$411K | -$56K | -$34K | -$13K | $87K | -$6K | $0 | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | -$10K | $0 | - | $12K | - | $29K | $20K | - | - | - | $127K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $472K | $423K | - | - | $567K | $434K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $80.36M | $42.48M | $51.8M | $56.55M | $56.85M | $39.31M | $46.62M | $55.69M | $71.71M | $61.85M | $69.35M | $87.6M | $95.18M | $79.14M | $81.31M | $104.13M | $99.66M | $69.93M | $66.07M | $65.93M | $94.43M | $18.09M | $38.45M | $52.51M | $77.7M | $55.5M | $65.41M | $66.61M | $79.57M | $68.4M | $74.23M | $73.02M | $79.07M | $117.43M | $59.59M | $60.75M | $62.84M | $53.56M | $54.29M | $61.85M | $64.82M | $49.53M | $55.03M | $59.02M | $63.34M | $51.53M | $57.42M | $62.81M | $64.7M | $49.51M | $59.05M | $56.38M | $61.88M | $55.66M | $63.19M | $68.92M | $69.64M | $59.63M | $59.84M | $59.45M | $62.09M | $49.69M | $47.56M | $44.06M | $44.25M | $30.65M | $31.42M | $25.99M | $27.76M | $26.28M | $45.1M | $50.53M | $51.39M | $47.46M | $46.87M | $47.36M | $45.77M | $40.51M | $40.3M | $34.11M | $37.02M | $33.33M | $31.94M | $28.18M | $30.69M | $27.42M | $25.99M | $22.26M | $23.87M | $18.54M | $16.48M | $13.69M | $13.17M | $12.75M | $12.48M | $8.38M | $11.22M | $8.68M | $8.13M | $10.21M | $2.48M | $14.35M | $13.51M | $12.46M | $16.37M | $13.61M | $10.5M | $9.4M | $12.32M | $15.2M | $12.1M | $11.9M | $14.2M | $11.7M | $9.5M | $9.3M | $10.9M | $8.8M | $7M | $6.6M | $2.8M | $6.3M | $5M |
Shares Outstanding (Basic) | 55.84M | 55.81M | 55.8M | 55.74M | 55.69M | 55.79M | 55.9M | 56.06M | 56.21M | 56.33M | 56.43M | - | 55.96M | 55.88M | 55.89M | 55.86M | 55.91M | 55.8M | 55.53M | 55.51M | 55.94M | 55.84M | 55.66M | 55.59M | 55.56M | 55.47M | 55.28M | 55.18M | 55.16M | 55.14M | 55.5M | 56.28M | 56.42M | 56.44M | 56.29M | 56.59M | 56.78M | 56.62M | 56.38M | 60.08M | 61.13M | 61.19M | 61.3M | 61.28M | 61.29M | 61.35M | 61.25M | 61.69M | 61.9M | 61.74M | 62.77M | 62.9M | 62.81M | 62.7M | 62.38M | - | 62.65M | 62.62M | 62.29M | - | 63.18M | 62.88M | 62.37M | - | 62.79M | 62.53M | 62.21M | - | 61.84M | 61.68M | 61.61M | - | 62.82M | 64.49M | 65.62M | - | 65.42M | 65.6M | 66.48M | - | 67.08M | 66.77M | 66.38M | - | 68.34M | 69M | 68.45M | - | 67.47M | 66.92M | 66M | - | 66.65M | 66.53M | 66.51M | - | 69.48M | 69.01M | 68.68M | - | 68.26M | 68.1M | 67.96M | - | 67.13M | 67.11M | 67.09M | - | 66.85M | 66.09M | 67.22M | - | 67.62M | 68.82M | 67.86M | - | 68.13M | 29.69M | 29.69M | - | 56M | 47.3M | 47.3M |
Shares Outstanding (Diluted) | 55.99M | 55.9M | 55.98M | 55.89M | 55.77M | 55.85M | 56.07M | 56.22M | 56.35M | 56.47M | 56.72M | - | 56.16M | 56M | 56.08M | 56.06M | 56.11M | 55.97M | 55.86M | 55.9M | 56.35M | 56.13M | 55.85M | 55.76M | 55.6M | 55.59M | 55.44M | 55.34M | 55.39M | 55.36M | 55.83M | 56.59M | 56.8M | 56.89M | 56.5M | 56.8M | 57.26M | 57.21M | 56.57M | 60.28M | 61.37M | 61.31M | 61.41M | 61.41M | 61.42M | 61.57M | 61.54M | 62.02M | 62.21M | 62.05M | 63.08M | 63.2M | 63.13M | 63.01M | 62.7M | - | 63.06M | 63.01M | 62.63M | - | 63.63M | 63.33M | 62.8M | - | 63.32M | 63.03M | 62.73M | - | 62.35M | 62.26M | 62.49M | - | 63.71M | 65.2M | 66.7M | - | 66.74M | 66.78M | 67.71M | - | 68.73M | 68.33M | 67.79M | - | 70.11M | 71.1M | 70.66M | - | 70.08M | 69.57M | 68.35M | - | 68.27M | 68.12M | 66.95M | - | 72.01M | 71.43M | 70.36M | - | 69.62M | 69.61M | 68.91M | - | 68.7M | 68.06M | 67.3M | - | 68.15M | 69.09M | 67.22M | - | 67.62M | 68.82M | 67.86M | - | 68.13M | 29.69M | 29.69M | - | 56M | 47.3M | 47.3M |
EPS (Basic) | $1.44 | $0.76 | $0.93 | $1.01 | $1.02 | $0.70 | $0.83 | $0.99 | $1.28 | $1.10 | $1.23 | - | $1.70 | $1.42 | $1.45 | $1.86 | $1.78 | $1.25 | $1.19 | $1.19 | $1.69 | $0.32 | $0.69 | $0.94 | $1.40 | $1 | $1.18 | $1.21 | $1.44 | $1.24 | $1.34 | $1.30 | $1.40 | $2.08 | $1.06 | $1.07 | $1.10 | $0.94 | $0.96 | $1.03 | $1.06 | $0.81 | $0.89 | $0.96 | $1.03 | $0.84 | $0.92 | $1.01 | $1.04 | $0.80 | $0.93 | $0.89 | $0.99 | $0.89 | $1.01 | - | $1.11 | $0.95 | $0.95 | - | $0.97 | $0.78 | $0.75 | - | $0.70 | $0.49 | $0.50 | - | $0.45 | $0.42 | $0.73 | - | $0.82 | $0.74 | $0.71 | - | $0.70 | $0.62 | $0.61 | - | $0.55 | $0.50 | $0.48 | - | $0.45 | $0.40 | $0.38 | - | $0.35 | $0.28 | $0.25 | - | $0.20 | $0.19 | $0.19 | - | $0.16 | $0.13 | $0.12 | - | $0.04 | $0.21 | $0.20 | - | $0.24 | $0.20 | $0.16 | - | $0.18 | $0.23 | $0.18 | - | $0.21 | $0.17 | $0.14 | - | $0.16 | $0.13 | $0.11 | - | $0.05 | $0.10 | $0.08 |
EPS (Diluted) | $1.44 | $0.76 | $0.93 | $1.01 | $1.02 | $0.70 | $0.83 | $0.99 | $1.27 | $1.10 | $1.22 | - | $1.69 | $1.41 | $1.45 | $1.86 | $1.78 | $1.25 | $1.18 | $1.18 | $1.68 | $0.32 | $0.69 | $0.94 | $1.40 | $1 | $1.18 | $1.20 | $1.44 | $1.24 | $1.33 | $1.29 | $1.39 | $2.06 | $1.05 | $1.07 | $1.09 | $0.93 | $0.95 | $1.02 | $1.05 | $0.80 | $0.89 | $0.96 | $1.03 | $0.83 | $0.91 | $1.01 | $1.03 | $0.79 | $0.93 | $0.89 | $0.98 | $0.88 | $1 | - | $1.10 | $0.95 | $0.95 | - | $0.97 | $0.78 | $0.75 | - | $0.69 | $0.48 | $0.50 | - | $0.44 | $0.42 | $0.72 | - | $0.81 | $0.73 | $0.70 | - | $0.69 | $0.61 | $0.60 | - | $0.54 | $0.49 | $0.47 | - | $0.44 | $0.39 | $0.37 | - | $0.34 | $0.27 | $0.24 | - | $0.19 | $0.19 | $0.19 | - | $0.16 | $0.12 | $0.12 | - | $0.04 | $0.21 | $0.20 | - | $0.24 | $0.20 | $0.16 | - | $0.18 | $0.22 | $0.18 | - | $0.21 | $0.17 | $0.14 | - | $0.16 | $0.13 | $0.11 | - | $0.05 | $0.10 | $0.08 |
EBIT | $109.63M | $61.61M | $72.93M | $81.88M | $81.15M | $57.94M | $66.68M | $82.76M | $102.22M | $86.91M | $96.64M | $120.35M | $131.44M | $112.13M | $114.77M | $143.7M | $137.41M | $97.28M | $90.34M | $90.56M | $129.77M | $27.98M | $54.58M | $73.36M | $109.47M | $77.67M | $90.43M | $90.36M | $110.58M | $95.91M | $103.16M | $107.88M | $115.35M | $98.39M | $99.03M | $101.19M | $101.94M | $86.76M | $90.48M | $99.42M | $106.06M | $81.45M | $90.61M | $95.16M | $104.42M | $85.75M | $94.15M | $100.4M | $104.99M | $81.46M | $96.54M | $92.24M | $100.27M | $90.7M | $102.38M | $108.02M | $110.92M | $96.58M | $96.87M | $93.79M | $98.03M | $80.63M | $77.14M | $70.49M | $70.46M | $49.95M | $51.07M | $41.9M | $45.47M | $43.45M | $74.43M | $78.13M | $84.91M | $78.62M | $77.97M | $76.7M | $75.41M | $69.57M | $69.21M | $56.23M | $59.03M | $54.08M | $51.52M | $42.91M | $48.96M | $43.9M | $41.9M | $35.93M | $37.89M | $30M | $26.89M | $21.6M | $20.95M | $20.02M | $20.37M | $14.38M | $18.27M | $14.07M | $13.26M | $17.36M | $21.39M | $24.98M | $23.73M | $21.8M | $28.61M | $24.45M | $18.5M | $15.4M | $20.96M | $25.42M | $19.9M | $19.1M | $22.9M | $18.9M | $15.2M | $15M | $17.7M | $14.7M | $11.4M | $11.1M | $4.3M | $74.6M | $69.7M |
EBITDA | $135.37M | $89.7M | $103.17M | $109.93M | $107.1M | $82.83M | $91.21M | $106.64M | $127.56M | $113.98M | $117.74M | $141.57M | $152.5M | $133.04M | $135.43M | $155.64M | $158.12M | $117.99M | $113.03M | $112.28M | $127.29M | $67.06M | $102.39M | $91.09M | $127.87M | $96.9M | $107.45M | $107.2M | $127.05M | $112.14M | $119.01M | $123.9M | $131.18M | $113.95M | $114.78M | $117.43M | $117.87M | $102.12M | $105.93M | $118.01M | $124.02M | $98.9M | $108.54M | $112.79M | $122.07M | $103.19M | $111.17M | $117M | $121.29M | $97.46M | $112.6M | $107.73M | $113.2M | $101.75M | $112.4M | $117.49M | $119.83M | $105.13M | $104.7M | $101.53M | $105.46M | $87.75M | $84.25M | $77.33M | $76.74M | $56.3M | $57.66M | $48.79M | $52.11M | $50.16M | $81.11M | $83.52M | $92.01M | $85.22M | $84.66M | $83.42M | $81.86M | $75.9M | $75.46M | $61.97M | $62.15M | $57.22M | $54.65M | $46.36M | $52.63M | $47.01M | $45.08M | $39.06M | $41.15M | $32.86M | $30M | $25.69M | $24.5M | $23.82M | $24.19M | $19.7M | $22.17M | $17.85M | $17.03M | $21.35M | $36.16M | $29.13M | $27.83M | $25.78M | $32.23M | $28.33M | $21.6M | $17.6M | $23.15M | $27.72M | $21.9M | $20.7M | $24.2M | $20.4M | $16.5M | $16.6M | $18.5M | $16.1M | $12.3M | $12.2M | $4.8M | $74.6M | $69.7M |