Match Group Inc.(MTCH:US)
Market Cap$9.874B
Key Metrics
Price$42.95
Revenue (TTM)$3.509B
Holders Revenue (TTM)$796.75M
Gross Profit (TTM)$2.625B
Earnings (TTM)$707.78M
EBITDA (TTM)$1.177B
Op. Margin (TTM)29.61%
Dividend Yield1.85%
Holders Yield8.07%
Cash on hand$580.58M
Total Assets$4.034B
Net Assets-$237.06M
Total Debt$3.552B
Key Metrics
Price$42.95
Revenue (TTM)$3.509B
Holders Revenue (TTM)$796.75M
Gross Profit (TTM)$2.625B
Earnings (TTM)$707.78M
EBITDA (TTM)$1.177B
Op. Margin (TTM)29.61%
Dividend Yield1.85%
Holders Yield8.07%
Cash on hand$580.58M
Total Assets$4.034B
Net Assets-$237.06M
Total Debt$3.552B
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 | Nov 30, 1995 | Aug 31, 1995 | May 31, 1995 | Feb 28, 1995 | Nov 30, 1994 | Aug 31, 1994 | May 31, 1994 | Feb 28, 1994 | Nov 30, 1993 | Aug 31, 1993 | May 31, 1993 | Feb 28, 1993 | Nov 30, 1992 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $853.11M | $863.93M | $878.01M | $914.28M | $863.74M | $831.18M | $860.18M | $895.48M | $864.07M | $859.65M | $866.23M | $881.6M | $829.55M | $787.12M | $786.15M | $809.55M | $794.51M | $798.63M | $806.07M | $801.84M | $707.76M | $667.61M | $651.41M | $639.77M | $555.45M | $544.64M | $1.218B | $541.49M | $497.97M | $1.106B | $1.104B | $1.105B | $1.059B | $995.08M | $950.59M | $828.43M | $767.39M | $760.83M | $811.16M | $764.1M | $745.44M | $819.18M | $848.73M | $838.56M | $771.13M | $772.51M | $830.75M | $782.23M | $756.32M | $740.25M | $724.46M | $756.87M | $799.41M | $742.25M | $765.25M | $714.47M | $680.61M | $640.6M | $596.94M | $516.88M | $485.4M | $460.21M | $426.38M | $412.97M | $394.24M | $378.18M | $367.16M | $336.58M | $340.05M | $332.01M | $351M | $369.28M | $354.16M | $370.66M | $1.853B | $335.36M | $1.512B | $1.49B | $1.515B | $1.412B | $1.432B | $1.449B | $1.707B | $1.444B | $1.372B | $1.136B | $1.716B | $957.29M | $1.463B | $1.444B | $1.805B | $1.61B | $1.527B | $1.392B | $1.339B | $1.185B | $1.107B | $971.65M | -$474.6M | $1.256B | $1.371B | $1.316B | $1.302B | $1.115B | $1.134B | $1.003B | $936.2M | $827.67M | $777.4M | $728.95M | $767.1M | $640.5M | $703.4M | $523.1M | $390.2M | $326.3M | $265.7M | $279.6M | $42M | $11.2M | $10.9M | $11.1M | $11.6M | $11.6M | $11.7M | $13.1M | $11.6M | $11.6M | $11.5M | $12.1M | $11.5M | $11.6M | $11.7M | $11.3M | $11.5M |
Cost of Revenue | $204.26M | $210.66M | $222.49M | $247.04M | $241.94M | $236.91M | $236.41M | $253.13M | $244.99M | $256.74M | $208.11M | $255.6M | $250.29M | $240.01M | $235.93M | $246.96M | $240.84M | $236.24M | $234.54M | $232.21M | $193.1M | $179.46M | $173.26M | $169.82M | $148.85M | $143.89M | $294.58M | $138.23M | $126.67M | $260.07M | $253.72M | $237.24M | $218.22M | $201.96M | $199.73M | $166.29M | $139.03M | $145.96M | $212.47M | $179.13M | $170.4M | $193.73M | $198.07M | $199.38M | $177.96M | $186.74M | $236.69M | $224.7M | $210.73M | $209.23M | $222.57M | $248.86M | $272.82M | $255.85M | $270.28M | $262.28M | $237.3M | $223.57M | $218.41M | $188.64M | $181.47M | $172.72M | $171.11M | $147.93M | $140.64M | $131.15M | $122.85M | $106.03M | $106.72M | $112.92M | $120.02M | $119.76M | $107.16M | $137.84M | $1.016B | $140.64M | $784.82M | $771.32M | $689.59M | $707.13M | $718.6M | $740.11M | $888.29M | $786.1M | $770.43M | $632.81M | $796.45M | $545.21M | $667.59M | $714.83M | $958.93M | $883.58M | $839.66M | $793.61M | $743.27M | $706.07M | $673.85M | $636.62M | -$135.63M | $777.53M | $861.29M | $828.25M | $650.73M | $548.53M | $700.41M | $432.84M | $179.8M | $289.14M | $267.4M | $202.6M | $457.3M | $214.5M | $196.3M | $176.3M | $180.5M | $155.5M | $148.5M | $158.1M | $16.5M | $100K | -$200K | -$100K | - | $200K | $100K | $100K | $200K | $100K | $200K | $300K | $300K | $300K | $400K | $300K | $300K |
Gross Profit | $648.84M | $653.28M | $655.52M | $667.23M | $621.8M | $594.27M | $623.76M | $642.36M | $619.08M | $602.91M | $658.12M | $626M | $579.26M | $547.11M | $550.23M | $562.58M | $553.67M | $562.4M | $571.53M | $569.62M | $514.66M | $488.16M | $478.14M | $469.95M | $406.6M | $400.75M | $923.11M | $403.27M | $371.31M | $845.77M | $850.38M | $867.35M | $840.9M | $793.11M | $750.86M | $662.14M | $628.35M | $614.88M | $598.69M | $584.97M | $575.04M | $625.45M | $650.66M | $639.18M | $593.17M | $585.78M | $594.06M | $557.54M | $545.59M | $531.01M | $501.88M | $508.02M | $526.59M | $486.4M | $494.97M | $452.2M | $443.31M | $417.03M | $378.53M | $328.24M | $303.93M | $287.5M | $255.27M | $265.03M | $253.61M | $247.03M | $244.31M | $230.55M | $233.32M | $219.09M | $230.98M | $249.52M | $247.01M | $232.82M | $836.19M | $194.72M | $727.57M | $718.82M | $825.4M | $704.54M | $713.02M | $709.09M | $818.55M | $658.33M | $601.38M | $503.34M | $919.27M | $412.08M | $795.71M | $729M | $845.68M | $726.7M | $686.86M | $598.46M | $595.71M | $479.09M | $433.22M | $335.03M | -$338.97M | $478.81M | $510.16M | $487.43M | $651.51M | $566.49M | $433.95M | $569.96M | $756.4M | $538.53M | $510M | $526.35M | $309.8M | $426M | $507.1M | $346.8M | $209.7M | $170.8M | $117.2M | $121.5M | $25.5M | $11.1M | $11.1M | $11.2M | - | $11.4M | $11.6M | $13M | $11.4M | $11.5M | $11.3M | $11.8M | $11.2M | $11.3M | $11.3M | $11M | $11.2M |
| $379.54M | $368.96M | $349.71M | $422.13M | $399.32M | $389.47M | $369.02M | $364.3M | $382.51M | $387.28M | $364.67M | $354.64M | $338.58M | $326.16M | $318.25M | $331.66M | $322.73M | $331.39M | $315.79M | $323.86M | $294.44M | $288.23M | $254.31M | $258.1M | $200.93M | $247.58M | $706.22M | $218.86M | $190.84M | $724.18M | $649.98M | $655.45M | $633.47M | $663.95M | $617.73M | $659.1M | $525.76M | $548.77M | $451.16M | $467.17M | $497.57M | $574.41M | $525.87M | $524.09M | $500.49M | $522.53M | $450.65M | $426M | $421.23M | $432.5M | $359.97M | $359.49M | $384.72M | $373.76M | $376.98M | $355.8M | $327.8M | $335.11M | $296.87M | $259.48M | $231.05M | $234.26M | $210.29M | $210.45M | $207.59M | $219.14M | $216.24M | $197.89M | $204.49M | $226.93M | $128.82M | $246.53M | $228.3M | $218.61M | $621.19M | $158.58M | $580.21M | $564.79M | $560.45M | $514.36M | $539.17M | $534.92M | $359.05M | $551.21M | $460M | $396.2M | $532.35M | $281.64M | $487.75M | $475.5M | $499.47M | $467.01M | $427.42M | $375.45M | $422.13M | $292.5M | $287.85M | $224.16M | -$37.13M | $281.66M | $260.86M | $257.34M | $210.94M | $254.71M | $234.35M | $220.15M | $2.3M | $256.69M | $266.1M | $227.6M | $7.1M | $185.8M | $225M | $186.6M | $151.6M | $121.8M | $74.9M | $76.6M | $17.4M | $6M | $5.9M | $5.9M | $6.9M | $7.8M | $5.5M | $5.5M | $5.5M | $5.3M | $5.3M | $5.4M | $5.3M | $5.2M | $5.8M | $5.4M | $5M | |
| Research and Development | $114.82M | $116.81M | $109.17M | $104.97M | $114.51M | $120.85M | $109.14M | $103.72M | $113.58M | $115.74M | $97.57M | $94.14M | $94.29M | $98.19M | $80.56M | $87.88M | $86.41M | $78.79M | $66.37M | $66.97M | $52.13M | $55.58M | $44.83M | $39.28M | $41.93M | $43.77M | $91.5M | $36.61M | $32.68M | $88.7M | $79.21M | $77.74M | $75.45M | $76.94M | $70.04M | $70.65M | $55.43M | $54.76M | $46.2M | $49.7M | $53.57M | $59.1M | $47.22M | $46.86M | $46.43M | $45.26M | $43.46M | $40.69M | $38.85M | $38.82M | $36.93M | $35.23M | $34.05M | $35.12M | $30.77M | $27.6M | $26.91M | $23.48M | $22.2M | $21.56M | $17.28M | $17.72M | $17.12M | $16.89M | $14.37M | $14.79M | $15.05M | $12.97M | $16.42M | $18.09M | - | $18.38M | $17.05M | $21.45M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $264.72M | $252.16M | $240.54M | $317.16M | $284.81M | $268.62M | $259.89M | $260.58M | $268.93M | $271.54M | $267.1M | $260.5M | $244.3M | $227.97M | $237.69M | $243.78M | $236.32M | $252.59M | $249.43M | $256.89M | $242.31M | $232.65M | $209.48M | $218.82M | $159.01M | $203.81M | $614.72M | $182.25M | $158.16M | $635.48M | $570.78M | $577.71M | $558.02M | $587.02M | $547.69M | $588.46M | $470.33M | $494.01M | $404.96M | $417.47M | $444.01M | $515.32M | $478.65M | $477.23M | $454.06M | $477.28M | $407.2M | $385.31M | $382.39M | $393.69M | $323.04M | $324.26M | $350.67M | $338.64M | $346.21M | $328.2M | $300.89M | $311.63M | $274.67M | $237.92M | $213.77M | $216.54M | $193.17M | $193.56M | $193.22M | $204.35M | $192.83M | $179.92M | $187.87M | $206.53M | $128.82M | $222.01M | $208.18M | $194.36M | $621.19M | $158.58M | $580.21M | $564.79M | $560.45M | $514.36M | $539.17M | $537.47M | $359.05M | $551.21M | $460M | $368.66M | $532.35M | $281.64M | $487.75M | $475.5M | $499.47M | $467.01M | $427.42M | $373.36M | $422.13M | $292.5M | $265.6M | $224.16M | -$37.13M | $281.66M | $260.86M | $257.34M | $210.94M | $254.71M | $234.35M | $220.15M | $2.3M | $256.69M | $266.1M | $227.6M | $7.1M | $185.8M | $225M | $186.6M | $151.6M | $121.8M | $74.9M | $76.6M | $17.4M | $6M | $5.9M | $5.9M | $6.9M | $7.8M | $5.5M | $5.5M | $5.5M | $5.3M | $5.3M | $5.4M | $5.3M | $5.2M | $5.8M | $5.4M | $5M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $8.36M | $5M | $200K | $2.31M | - | $6.14M | $3.07M | $2.8M | - | - | - | - | - | - | - | -$2.56M | - | - | - | $27.54M | - | - | - | - | - | - | - | $2.1M | $0 | - | $22.25M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $245.45M | $270.18M | $293.33M | $230.26M | $193.92M | $172.59M | $234.15M | $252.75M | $204.53M | $184.74M | $274.06M | $254.05M | $214.8M | $198.29M | $221.05M | $220.24M | $219.46M | $207.82M | $231.92M | $235.66M | $210.16M | $189.26M | $212.58M | $200.17M | $195.59M | $137.37M | $164.62M | $175.24M | $171.31M | $79.87M | $133.92M | $172.83M | $168.44M | $89.95M | $94.36M | -$18.59M | $75.64M | $37.06M | $112.82M | $85.58M | $22.92M | $21.42M | $8.63M | $87.13M | $62.77M | $35.12M | $110.37M | $100.95M | $95.69M | $71.71M | $112.95M | $122M | $106.7M | $84.55M | $85.29M | $78.03M | $97.48M | $62.77M | $55.46M | $46.74M | $58.23M | $37.34M | $14.64M | $37.68M | $24.63M | $8.93M | -$119.54M | $7.12M | $3.91M | -$32.07M | -$21.78M | -$22.64M | -$6.43M | -$11.11M | -$405.66M | $1.69M | $54.37M | $85.45M | -$10.9M | $107.96M | $81.51M | $73.71M | $200.08M | $19.25M | $65.62M | $56.32M | -$35.05M | $16.78M | $109.27M | $39.11M | $178.5M | $12.51M | $120.18M | $93.49M | $61.54M | $51.01M | $48.37M | $27.78M | -$411.55M | $37.72M | $84.19M | $73.21M | -$42.17M | $4.73M | $57.27M | $67.33M | $61.7M | $38.33M | $51.7M | $61.15M | $57.8M | $49.9M | $75.5M | $34.7M | $27.7M | $22.8M | $20.8M | $23.4M | -$1.4M | $1.8M | $1.5M | $1.6M | $1M | $0 | $2.4M | $3.8M | $2.2M | $2.4M | $2.3M | $2.6M | $2.1M | $2.1M | $1.8M | $1M | $700K |
| -$30.8M | -$69.65M | -$38.63M | -$36.62M | -$36.22M | -$32.64M | -$77.72M | -$75.11M | -$29.51M | -$30.88M | -$75.98M | -$42.96M | -$36.31M | -$35.96M | -$153.04M | -$44.09M | -$259.87M | -$34.08M | -$458.74M | -$86.13M | -$32.82M | -$33.16M | -$46.79M | -$33.93M | -$17.34M | -$28.04M | -$27.51M | -$36.21M | -$31.01M | -$30.49M | $103.26M | -$19.5M | $143.79M | -$31.12M | -$39.25M | -$35.25M | -$14.5M | -$32.51M | $13.57M | -$15.42M | -$309.09M | -$10.32M | -$49.6M | $18.41M | -$16.85M | -$7.08M | -$2.82M | -$10.51M | -$83.8M | -$16.02M | -$3.52M | $5.84M | -$8.74M | -$5.62M | -$5.03M | -$3.45M | -$19.57M | -$4.49M | -$11.26M | -$10.77M | -$3.08M | -$1.13M | -$34.12M | $272K | -$3.9M | -$17.38M | -$938.25M | $50.96M | $60.83M | -$493K | $273.66M | -$63.96M | -$100.48M | $11.69M | -$464.64M | $14.18M | $12.17M | $8.53M | -$188.45M | $11.84M | $14.86M | $4.91M | -$118.03M | $14.26M | $582.21M | -$17.28M | -$168.21M | -$747K | $16.23M | $6.82M | $13.13M | $5.66M | -$4.34M | -$247.25M | $19.69M | -$52.54M | -$148.91M | -$12.13M | -$99.81M | -$12.94M | -$13.73M | -$6.52M | -$29.58M | $69.91M | -$1.93M | -$616K | -$20.5M | $38.94M | $800K | $67.4M | $110.6M | $9.8M | -$2.9M | $69.3M | -$1.2M | -$1.6M | -$1.8M | -$1.9M | $1M | $700K | $800K | $700K | -$1.9M | $700K | $2.6M | $200K | $300K | $2M | $800K | -$1.4M | $1.3M | $200K | $100K | $200K | $400K | |
| Non-Operating Interest Income | - | $8.68M | $8.73M | $5.52M | $2.06M | $5.62M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.12M | $1.65M | - | - | $1.24M | $1.23M | - | - | - | - | - | - | - | $474K | $613K | $789K | $1.17M | $886K | $1.53M | $1.22M | $1.15M | $1.3M | $1.67M | $1.55M | $1.67M | $1.64M | $1.67M | $2.37M | $2.44M | $3.73M | - | $6.55M | $5.7M | $8.07M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $42.38M | $42.53M | $43.11M | $37.02M | $32.16M | $35.26M | $39.56M | $40.12M | $40.04M | $40.35M | $40.41M | $40.38M | $39.74M | $39.35M | $38.21M | $36.81M | $35.62M | $34.9M | $34.59M | $31.85M | $32.22M | $31.84M | $43.31M | $32.01M | $34.75M | $31.89M | $43.08M | $38.99M | $33.55M | $31.14M | $27.86M | $27.61M | $27.36M | $26.51M | $30.74M | $25.04M | $24.73M | $24.79M | $26.49M | $27.12M | $27.64M | $27.86M | $28.37M | $15.99M | $15.21M | $14.06M | $14.2M | $14.01M | $14.05M | $14.06M | $10.65M | $7.62M | $7.66M | $7.66M | $2.05M | $1.39M | $1.36M | $1.35M | $1.3M | $1.43M | $1.36M | $1.36M | $1.44M | $1.32M | $1.32M | $1.32M | $1.75M | $1.35M | $1.26M | $1.46M | - | $5M | $13.89M | $11.98M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $11.58M | -$35.81M | -$4.25M | -$5.11M | -$6.12M | -$3M | -$38.16M | -$34.99M | $10.53M | $9.47M | -$35.57M | -$2.58M | $3.43M | $3.39M | -$114.82M | -$7.28M | -$224.25M | $818K | -$424.15M | -$54.28M | -$597K | -$1.32M | -$3.48M | -$1.92M | $17.41M | $3.85M | $15.57M | $2.79M | $2.54M | $651K | $131.11M | $8.11M | $171.14M | -$4.62M | -$8.51M | -$10.22M | $10.23M | -$7.71M | $40.06M | $11.7M | -$282.56M | $15.9M | -$21.23M | $34.4M | -$2.88M | $5.76M | $11.37M | $3.5M | -$69.75M | -$1.96M | $7.14M | $13.47M | -$1.08M | $1.57M | -$3.6M | -$2.85M | -$19.38M | -$4.03M | -$11.49M | -$10.57M | -$2.88M | -$1.07M | -$34.35M | $43K | -$4.24M | -$17.69M | -$938.16M | $49.93M | $59.65M | -$2.76M | $273.66M | -$65.51M | -$92.29M | $15.6M | -$464.64M | $14.18M | $12.17M | $8.53M | -$188.45M | $11.84M | $14.86M | $4.91M | -$118.03M | $14.26M | $582.21M | -$17.28M | -$168.21M | -$747K | $16.23M | $6.82M | $13.13M | $5.66M | -$4.34M | -$247.25M | $19.69M | -$52.54M | -$148.91M | -$12.13M | -$99.81M | -$12.94M | -$13.73M | -$6.52M | -$29.58M | $69.91M | -$1.93M | -$616K | -$20.5M | $38.94M | $800K | $67.4M | $110.6M | $9.8M | -$2.9M | $69.3M | -$1.2M | -$1.6M | -$1.8M | -$1.9M | $1M | $700K | $800K | $700K | -$1.9M | $700K | $2.6M | $200K | $300K | $2M | $800K | -$1.4M | $1.3M | $200K | $100K | $200K | $400K |
Income Before Tax | $214.65M | $200.53M | $254.71M | $193.64M | $157.71M | $139.95M | $197.54M | $177.64M | $175.01M | $153.86M | $224.88M | $211.08M | $178.49M | $162.33M | $68.02M | $176.15M | -$40.41M | $173.74M | -$226.82M | $149.53M | $177.34M | $156.1M | $165.8M | $166.24M | $178.25M | $109.33M | $137.11M | $139.03M | $140.3M | $49.38M | $237.18M | $153.34M | $312.22M | $58.83M | $55.11M | -$53.84M | $61.14M | $4.55M | $126.39M | $70.17M | -$287.28M | $9.45M | -$36.62M | $105.54M | $45.92M | $28.04M | $111.9M | $90.45M | $11.89M | $55.69M | $112.04M | $127.85M | $97.96M | $78.46M | $80.26M | $73.79M | $76.74M | $58.27M | $44.2M | $35.97M | $55.15M | $36.21M | -$19.48M | $37.96M | $20.73M | -$8.45M | -$1.058B | $58.08M | $64.74M | -$32.56M | $286.41M | -$86.6M | -$106.91M | $583K | -$363.56M | $14.6M | $70.89M | $98.25M | -$7.26M | $121.14M | $99.56M | $79.83M | $202.75M | $44.53M | $671.99M | $69.25M | -$5.84M | $41.42M | $154.17M | $71.82M | $146.22M | $43.71M | $138.03M | -$161.67M | $111.4M | $15.64M | -$59.78M | $10.98M | -$311.81M | $14.65M | $12.55M | $9.08M | $19.17M | $2.07M | $10.68M | $12.63M | $7.9M | $17.27M | $4.2M | $34M | $105.7M | $11.8M | $14.5M | $72.6M | $14.6M | $12.6M | $12M | $14.9M | -$5M | $300K | $100K | $0 | -$3.6M | -$2.1M | $2.1M | $1.2M | - | $2.2M | $0 | -$1.8M | $300K | -$800K | -$1.3M | -$2.1M | - |
Income Tax | $44.1M | $33.69M | $45.05M | $32.88M | $32.23M | $22.38M | $39.27M | $41.16M | $41.69M | $30.63M | -$4.8M | $47.33M | $41.14M | $41.64M | -$17.61M | $47.88M | -$8.05M | -$6.87M | -$58.1M | $18.63M | $37.32M | -$17.75M | $25.62M | $26.12M | $36.86M | -$48.2M | $12.83M | $1.24M | $21.08M | -$63.6M | $19.7M | -$18.24M | $31.37M | -$29.01M | $31.76M | -$279.48M | -$19.42M | -$23.91M | $12.46M | $17.83M | -$96.74M | $1.52M | -$5.21M | $40.51M | -$11.97M | $6.18M | $43.91M | -$59.82M | $29.89M | $21.39M | $33.21M | $36.13M | $39.42M | $25.75M | $35.86M | $27.61M | $28.63M | $27.12M | $2.4M | -$32M | $9.52M | $16.04M | $8.29M | $15.52M | $5.31M | $6.15M | -$52.25M | $34.27M | $22.14M | -$2.68M | $65.88M | -$85.34M | -$22.27M | $4.04M | $27.75M | $11.13M | $23.86M | $37.49M | -$6.22M | $53.31M | $42.42M | $33.29M | $79.42M | $6.8M | $262.46M | $41.33M | $45.99M | $6.22M | $59.42M | $28.44M | $60.07M | $13.12M | $51.68M | -$54.88M | -$52.84M | $36.05M | $11.72M | $15.95M | -$68.74M | $21.9M | $22.83M | $26.46M | $40.06M | $22.31M | $24M | $31.51M | $25.6M | $24.95M | $13.9M | $26.5M | $54.8M | $16.6M | $17.5M | $38.7M | $11.3M | $9.1M | $9.5M | $11.1M | $100K | $700K | $600K | $600K | -$300K | -$400K | $800K | $700K | - | $100K | $600K | $600K | $200K | $200K | $300K | -$200K | - |
Net Income | $170.55M | $166.85M | $209.66M | $160.76M | $125.48M | $117.57M | $158.28M | $136.48M | $133.32M | $123.23M | $229.68M | $163.76M | $137.35M | $120.69M | $83.41M | $128.27M | -$32.37M | $180.61M | -$168.72M | $130.9M | $140.53M | $173.85M | $140.18M | $140.62M | $106.79M | -$174.43M | $124.27M | $159.77M | $146.79M | $112.99M | $217.48M | $171.58M | $280.85M | $87.84M | $23.35M | $225.64M | $80.56M | $28.46M | $114.12M | $52.34M | -$190.54M | $7.93M | -$31.39M | $65.04M | $57.73M | $21.99M | $68.61M | $325.99M | -$18.86M | $33.49M | $78.85M | $95.64M | $57.47M | $51.77M | $41.94M | $40.56M | $43.46M | $34.84M | $46.16M | $64.05M | $43.14M | $18.22M | $83.2M | $17.65M | $12.84M | -$19.32M | -$1.013B | $21.3M | $40.4M | -$28.64M | $222.76M | -$15.22M | -$422.08M | $52.49M | -$375.31M | $69.02M | $94.25M | $60.86M | $16.85M | $74.92M | $53.01M | $47.31M | $113.35M | $70.02M | $622.2M | $72.82M | -$39.59M | $93.41M | $74.17M | $42.04M | $158.66M | $30.24M | $124.61M | -$81.41M | $164.23M | -$2.68M | $2.289B | -$293.62M | -$275.25M | $460.77M | $84.55M | $19.62M | -$178.46M | $42.77M | $8.36M | $26.57M | $29M | $40.11M | $19M | $81.6M | $87.2M | $17.4M | $13.4M | $38.2M | $5.8M | $3.4M | $2.9M | $3.4M | -$5.4M | -$400K | -$500K | -$600K | -$3.3M | -$1.7M | $1.3M | $500K | -$100K | $2.1M | -$600K | -$2.4M | -$2.9M | -$1M | -$1.6M | -$1.9M | -$2M |
Minority Interests | $0 | -$8K | -$7K | -$7K | $0 | -$1K | $18K | -$13K | -$6K | -$36K | -$22K | -$29K | $0 | $118K | $1.16M | $430K | $507K | -$74K | $92K | $309K | $366K | $402K | $400K | $586K | -$31.87M | -$28.4M | -$23.85M | -$31.23M | -$33.32M | -$24.29M | -$25.73M | -$25.8M | -$62.5M | -$16.76M | $9.46M | -$46M | -$14.29M | -$2.25M | -$12.07M | -$9.18M | -$4.23M | $348K | -$460K | $568K | $1.57M | $4.42M | $1.56M | $821K | $867K | $2.39M | -$1.94M | $1.31M | $818K | $1.87M | -$1.2M | $156K | -$128K | -$359K | $2.6M | $922K | -$718K | -$150K | $3.77M | -$136K | $756K | $619K | $32K | $384K | $416K | $258K | $4.65M | $381K | $484K | $330K | $1.42M | $1.45M | $353K | -$113K | -$153K | $30K | $794K | -$123K | -$278K | -$526K | -$818K | -$607K | -$3.02M | -$672K | -$974K | -$511K | -$2.64M | -$8.26M | -$28.42M | -$25.38M | -$16.11M | -$17.24M | -$15.29M | $8.94M | $227.49M | -$33.19M | -$45M | -$46.19M | $98.18M | -$63M | -$36.91M | -$45.44M | -$46.7M | -$47.79M | -$28.7M | -$74.1M | -$36.3M | -$22.2M | -$16.4M | -$4.3M | -$2.5M | $100K | -$400K | $400K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $170.55M | $166.84M | $209.65M | $160.75M | $125.48M | $117.57M | $158.3M | $136.47M | $133.31M | $123.2M | $229.66M | $163.73M | $137.35M | $120.81M | $84.58M | $128.7M | -$31.86M | $180.53M | -$168.63M | $131.21M | $140.9M | $174.25M | $140.58M | $141.21M | $74.92M | -$202.83M | $100.43M | $128.54M | $113.47M | $88.7M | $191.75M | $145.77M | $218.35M | $71.08M | $32.8M | $179.64M | $66.27M | $26.21M | $102.05M | $43.16M | -$194.78M | $8.28M | -$31.85M | $65.61M | $59.31M | $26.41M | $70.17M | $326.81M | -$18M | $35.89M | $76.92M | $96.94M | $58.29M | $53.64M | $40.74M | $40.72M | $43.33M | $34.48M | $48.77M | $64.97M | $42.42M | $18.07M | $86.96M | $17.51M | $13.59M | -$18.71M | -$1.013B | $21.68M | $40.81M | -$28.39M | $227.42M | -$14.84M | -$421.6M | $52.82M | -$373.9M | $70.47M | $94.6M | $60.75M | $16.7M | $74.95M | $53.81M | $47.18M | $113.07M | $69.49M | $621.38M | $72.21M | -$42.6M | $92.74M | $73.2M | $41.53M | $156.02M | $21.98M | $96.19M | -$106.8M | $148.12M | -$19.91M | $2.274B | -$284.69M | -$47.76M | $427.58M | $39.55M | -$26.57M | -$80.29M | -$20.24M | -$28.56M | -$18.87M | -$17.7M | -$7.68M | -$9.7M | $7.5M | $50.9M | -$4.8M | -$3M | $33.9M | $3.3M | $3.5M | $2.5M | $3.8M | -$5.4M | -$400K | -$500K | -$600K | -$3.3M | -$1.7M | $1.3M | $500K | -$100K | $2.1M | -$600K | -$2.4M | -$2.9M | -$1M | -$1.6M | -$1.9M | -$2M |
Shares Outstanding (Basic) | 232.5M | 233.44M | 234.9M | 240.51M | 244.37M | 251.13M | 251.72M | 257.07M | 264.4M | 268.14M | 270.58M | 275.22M | 278.13M | 279.26M | 279.43M | 281.31M | 285.13M | 284.46M | 282.98M | 276.96M | 271.25M | 268.65M | 266.4M | 260.74M | 183.48M | 182.94M | 182.15M | 84.6M | 181.41M | 180.6M | 180.73M | 179.79M | 180.57M | 178.4M | 177.47M | 174.44M | 170.66M | 168.77M | 170.76M | 171.66M | 171.64M | 177.05M | 179.16M | 178.95M | 177.89M | 180.12M | 181.09M | 180.42M | 179.53M | 178.03M | 179.18M | 179.35M | 180.46M | 181.78M | 189.24M | 190.58M | 186M | 178.72M | 179.93M | 189.72M | 194.36M | 192.27M | - | 222.64M | 235.89M | 251.34M | - | 292.49M | 316.19M | 318.96M | - | 286.56M | 316.19M | 300.84M | - | 150.68M | 309.38M | 312.2M | - | 323.52M | 341.59M | 339.47M | - | 349.85M | 372.05M | 377.68M | - | 364.89M | 377.36M | 412.93M | - | 336.64M | 294.97M | 258.21M | - | 121.13M | 120.94M | 211.89M | - | 101.71M | 194.02M | 204.82M | - | 182.02M | 192.6M | 169.72M | - | 414.41M | 316.94M | 404.7M | - | 129.5M | 161.88M | 289.71M | - | 120.6M | 100.31M | 99.97M | - | 20.5M | 20.49M | 20.44M | 20.28M | - | 21.58M | 19.21M | 19.21M | - | 19.2M | 19.18M | 19.12M | - | 19.06M | 19.06M | 19.04M |
Shares Outstanding (Diluted) | 247.76M | 251.48M | 254.09M | 260.32M | 263.77M | 271.93M | 272.55M | 275.74M | 264.4M | 286.21M | 288.21M | 293.38M | 295M | 296.65M | 289.83M | 299.99M | 285.13M | 306.9M | 282.98M | 316.95M | 311.09M | 310.59M | 294.98M | 289.95M | 194.99M | 182.94M | 206.44M | 84.6M | 205.8M | 210.37M | 202.88M | 211.17M | 203.14M | 216.09M | 192.21M | 188.2M | 180.83M | 178.08M | 184.23M | 176.17M | 171.64M | 183.09M | 179.16M | 191.88M | 187.98M | 191.58M | 193.09M | 191.64M | 179.53M | 188.22M | 187.72M | 185.78M | 186.84M | 188.6M | 202.83M | 204.38M | 198.44M | 197.96M | 199.98M | 204.81M | 210.02M | 202.19M | - | 229.28M | 243.05M | 251.34M | - | 292.49M | 319.59M | 318.96M | - | 291.1M | 319.59M | 300.84M | - | 150.68M | 329.34M | 327.81M | - | 337M | 341.59M | 363.71M | - | 367.34M | 413.39M | 377.68M | - | 417.02M | 419.29M | 412.93M | - | 336.64M | 313.41M | 258.21M | - | 121.13M | 121.02M | 211.89M | - | 101.71M | 237.13M | 204.82M | - | 182.02M | 192.6M | 169.72M | - | 414.41M | 316.94M | 404.7M | - | 129.5M | 161.88M | 289.71M | - | 120.6M | 100.31M | 99.97M | - | 20.5M | 20.49M | 20.44M | 20.28M | - | 21.58M | 19.21M | 19.21M | - | 19.2M | 19.18M | 19.12M | - | 19.06M | 19.06M | 19.04M |
EPS (Basic) | $0.73 | $0.71 | $0.89 | $0.67 | $0.51 | $0.47 | $0.63 | $0.53 | $0.50 | $0.46 | $0.85 | $0.59 | $0.49 | $0.43 | $0.30 | $0.46 | -$0.11 | $0.63 | -$0.60 | $0.47 | $0.52 | $0.65 | $0.53 | $0.51 | $0.36 | -$1.15 | $0.55 | $0.70 | $0.63 | $0.49 | $1.06 | $0.81 | $1.21 | $0.40 | $0.19 | $1.03 | $0.39 | $0.16 | $0.60 | $0.25 | -$1.14 | $0.046 | -$0.18 | $0.37 | $0.33 | $0.15 | $0.39 | $1.81 | -$0.10 | $0.20 | $0.43 | $0.54 | $0.32 | $0.30 | $0.21 | $0.21 | $0.23 | $0.19 | $0.27 | $0.36 | $0.22 | $0.093 | - | $0.079 | $0.056 | -$0.074 | - | $0.074 | $0.13 | -$0.088 | - | -$0.051 | -$1.40 | $0.18 | - | $0.45 | $0.31 | $0.19 | - | $0.23 | $0.16 | $0.14 | - | $0.19 | $3.56 | $0.37 | - | $0.48 | $0.19 | $0.093 | - | $0.056 | $0.32 | -$0.43 | - | -$0.30 | $20.42 | -$1.35 | - | $3.82 | $0.20 | -$0.13 | - | -$0.11 | -$0.15 | -$0.11 | - | -$0.019 | -$0.056 | $0.019 | - | -$0.037 | -$0.019 | $0.26 | - | $0.019 | $0.019 | $0.019 | - | -$0.0093 | -$0.019 | -$0.019 | -$0.083 | - | $0.037 | $0.019 | -$0.0052 | - | -$0.019 | -$0.065 | -$0.074 | - | -$0.046 | -$0.056 | -$0.056 |
EPS (Diluted) | $0.70 | $0.68 | $0.83 | $0.62 | $0.49 | $0.44 | $0.59 | $0.51 | $0.48 | $0.44 | $0.81 | $0.57 | $0.48 | $0.42 | $0.30 | $0.44 | -$0.11 | $0.60 | -$0.60 | $0.43 | $0.46 | $0.57 | $0.48 | $0.46 | $0.32 | -$1.15 | $0.49 | $0.63 | $0.55 | $0.42 | $0.95 | $0.69 | $1.07 | $0.33 | $0.17 | $0.83 | $0.32 | $0.13 | $0.55 | $0.23 | -$1.14 | $0.042 | -$0.18 | $0.34 | $0.32 | $0.14 | $0.36 | $1.70 | -$0.10 | $0.19 | $0.41 | $0.52 | $0.31 | $0.28 | $0.20 | $0.20 | $0.22 | $0.18 | $0.25 | $0.32 | $0.20 | $0.088 | - | $0.074 | $0.056 | -$0.074 | - | $0.074 | $0.13 | -$0.088 | - | -$0.051 | -$1.40 | $0.18 | - | $0.44 | $0.29 | $0.19 | - | $0.22 | $0.16 | $0.13 | - | $0.19 | $3.28 | $0.35 | - | $0.44 | $0.17 | $0.093 | - | $0.037 | $0.30 | -$0.43 | - | -$0.30 | $20.42 | -$1.35 | - | $1.78 | $0.17 | -$0.13 | - | -$0.11 | -$0.15 | -$0.11 | - | -$0.019 | -$0.056 | $0.019 | - | -$0.037 | -$0.019 | $0.17 | - | $0.019 | $0.0093 | $0.019 | - | -$0.0093 | -$0.019 | -$0.019 | -$0.083 | - | $0.037 | $0.019 | -$0.0052 | - | -$0.019 | -$0.065 | -$0.074 | - | -$0.046 | -$0.056 | -$0.056 |
EBIT | $257.03M | $243.06M | $297.82M | $230.66M | $189.87M | $175.21M | $237.1M | $217.76M | $215.05M | $194.21M | $265.3M | $251.46M | $218.23M | $201.68M | $106.23M | $212.96M | -$4.79M | $208.64M | -$192.24M | $181.38M | $209.56M | $187.94M | $209.1M | $198.24M | $213M | $141.23M | $180.19M | $178.02M | $173.85M | $80.52M | $265.03M | $180.95M | $339.58M | $85.33M | $85.85M | -$28.81M | $85.87M | $29.35M | $152.88M | $97.28M | -$259.64M | $37.31M | -$8.26M | $121.53M | $61.13M | $42.11M | $126.1M | $104.45M | $25.94M | $69.75M | $122.7M | $135.47M | $105.61M | $86.12M | $82.31M | $75.18M | $78.1M | $59.62M | $45.49M | $37.4M | $56.5M | $37.56M | -$18.05M | $39.28M | $22.06M | -$7.13M | -$1.056B | $59.43M | $66M | -$31.1M | -$21.78M | -$81.6M | -$93.02M | $12.56M | -$405.66M | $1.69M | $54.37M | $85.45M | -$10.9M | $107.96M | $81.51M | $73.71M | $200.08M | $19.25M | $65.62M | $56.32M | -$35.05M | $16.78M | $109.27M | $39.11M | $178.5M | $12.51M | $120.18M | $93.49M | $61.54M | $51.01M | $48.37M | $27.78M | -$411.55M | $37.72M | $84.19M | $73.21M | -$42.17M | $4.73M | $57.27M | $67.33M | $61.7M | $38.33M | $51.7M | $61.15M | $57.8M | $49.9M | $75.5M | $34.7M | $27.7M | $22.8M | $20.8M | $23.4M | -$1.4M | $1.8M | $1.5M | $1.6M | $1M | $0 | $2.4M | $3.8M | $2.2M | $2.4M | $2.3M | $2.6M | $2.1M | $2.1M | $1.8M | $1M | $700K |
EBITDA | $280.89M | $323.46M | $319.74M | $252.91M | $224.39M | $210.5M | $269.03M | $285.15M | $247.1M | $225.1M | $306.39M | $279.26M | $244.11M | $224.35M | $231.58M | $233.25M | $236.24M | $231.83M | -$168.42M | $206.55M | $219.86M | $198.61M | $220.35M | $209.92M | $223.07M | $157.02M | $232.45M | $187.2M | $183.01M | $122.25M | $331.51M | $220.02M | $378.57M | $124.54M | $124.61M | -$7.18M | $112.83M | $58.4M | $187.6M | $129.5M | $70.28M | $66.93M | $124.99M | $149.49M | $92.9M | $64.2M | $159.13M | $132.83M | $54.6M | $96.55M | $151.66M | $161.99M | $140.79M | $114.21M | $121.41M | $93.54M | $96.13M | $76.66M | $72.57M | $54.91M | $65.31M | $52.66M | $48.13M | $55.59M | $43.68M | $6.91M | $23.7M | $31.07M | $29.11M | -$5.96M | -$267.29M | $12.68M | $30.86M | $28.07M | $182.17M | $25.84M | $141.83M | $155.88M | $279.42M | $186.66M | $186.97M | $198.13M | $459.51M | $116.49M | -$373.77M | $152M | $384.04M | $130.44M | $307.95M | $253.67M | $346.93M | $262.11M | $268M | $468.77M | $153.89M | $221.44M | $190.55M | $123.35M | -$283.19M | $210.09M | $468.75M | $429.66M | $470.15M | $251.77M | $361.9M | $350.43M | $774.6M | $242.9M | $243.1M | $231.35M | $192.1M | $230.4M | $285M | $90.9M | $59.3M | $50.6M | $44.1M | $46.8M | $7.1M | $4.4M | $4.4M | $4.6M | $6.6M | $3.6M | $3.5M | $7.3M | $5.6M | $4.2M | $5.2M | $7.8M | $4.6M | $5.9M | $5.4M | $5.4M | $5.8M |