Meritage Homes Corporation(MTH:US)
Market Cap$3.947B
Key Metrics
Price$59.17
Revenue (TTM)$5.62B
Holders Revenue (TTM)$557.89M
Gross Profit (TTM)$1.051B
Earnings (TTM)$385.52M
EBITDA (TTM)$522.26M
Op. Margin (TTM)8.11%
Dividend Yield3.11%
Holders Yield14.14%
Cash on hand$766.63M
Total Assets$7.555B
Net Assets$5.094B
Total Debt$1.902B
Key Metrics
Price$59.17
Revenue (TTM)$5.62B
Holders Revenue (TTM)$557.89M
Gross Profit (TTM)$1.051B
Earnings (TTM)$385.52M
EBITDA (TTM)$522.26M
Op. Margin (TTM)8.11%
Dividend Yield3.11%
Holders Yield14.14%
Cash on hand$766.63M
Total Assets$7.555B
Net Assets$5.094B
Total Debt$1.902B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.124B | $1.437B | $1.424B | $1.634B | $1.365B | $1.624B | $1.595B | $1.702B | $1.471B | $1.663B | $1.622B | $1.568B | $1.285B | $2.001B | $1.586B | $1.419B | $1.293B | $1.507B | $1.266B | $1.285B | $1.09B | $1.418B | $1.144B | $1.039B | $905.59M | $1.143B | $948.19M | $872.36M | $714.35M | $1.018B | $892.56M | $884.84M | $748.27M | $954.67M | $812.64M | $809.09M | $678.44M | $888.28M | $760.21M | $805.17M | $603.06M | $788.66M | $676.81M | $603.3M | $523.79M | $705.53M | $562.31M | $510.35M | $412.45M | $541.67M | $497.28M | $454.87M | $340.06M | $364.59M | $345.95M | $284.41M | $205.96M | $245.99M | $217.53M | $220.13M | $177.59M | $214.64M | $233.8M | $291.41M | $201.8M | $285.82M | $231.82M | $221.54M | $231.14M | $399.58M | $374.77M | $375.3M | $373.43M | $618.91M | $578.57M | $568.67M | $577.45M | $821.19M | $878.2M | $914.66M | $847.27M | $1.041B | $755.45M | $653.57M | $551.17M | $699.82M | $482.75M | $433.94M | $423.5M | $473.01M | $380.75M | $333.83M | $283.41M | $369.52M | $329.13M | $251.44M | $169.73M | $244.88M | $207.18M | $175.41M | $116.71M | $170.95M | $135.88M | $122.75M | $92.41M | $137.05M | $76.79M | $76.72M | $51.39M | $95.45M | $68.42M | $55.61M | $36.51M | $64.86M | $42.69M | $24.54M | $12.57M | $400K | $500K | $700K | $600K | $700K | $700K | $1.1M | $1.1M | $1.2M | $1.1M | $600K | $300K | -$32.5M | $15.9M | $15.5M | $16.4M | $18.9M | $3.4M | $16.5M | $22.1M | $16.2M | $26.4M | $26.9M | $27.4M | $10.5M | $10.7M | $10.6M | $11M | $10.6M | $10.5M | $9.9M | $10.5M |
Cost of Revenue | $927.28M | $1.2B | $1.153B | $1.288B | $1.063B | $1.244B | $1.199B | $1.258B | $1.093B | $1.241B | $1.186B | $1.193B | $998.47M | $1.495B | $1.13B | $969.57M | $901M | $1.068B | $889.77M | $935M | $818.75M | $1.095B | $896.04M | $815.59M | $724.01M | $919.36M | $756.51M | $708.95M | $592.82M | $821.71M | $727.72M | $720.36M | $620.93M | $776.75M | $662.52M | $662.62M | $564.39M | $724.71M | $622.38M | $661.3M | $495.22M | $630.83M | $544.97M | $484.41M | $424.37M | $560.01M | $447.25M | $396.73M | $317.85M | $413.58M | $379.8M | $355.65M | $272.47M | $295.61M | $280.54M | $230.67M | $169.14M | $212.8M | $179.59M | $180.54M | $147.2M | $180.66M | $191.24M | $238.51M | $163.55M | $282.77M | $208.91M | $260.76M | $213.82M | $448.01M | $381.03M | $358.68M | $372.26M | $642.92M | $641.61M | $558.91M | $487.11M | $721.23M | $700.19M | $694.04M | $633.23M | $784.49M | $577.38M | $500.41M | $463.31M | $476.29M | $380.7M | $354.3M | $366.17M | $408.56M | $327.47M | $288.56M | $246.8M | $321.81M | $282.37M | $216.48M | $149.39M | $208.25M | $172.42M | $147.21M | $100.12M | $145.56M | $114.18M | $104.69M | $81.42M | $119.69M | $66.8M | $65.34M | $44.77M | $80.37M | $58.11M | $48.25M | $29.63M | $52.57M | $38.2M | $22.13M | $10.88M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $197.02M | $236.4M | $271.63M | $346.22M | $302.38M | $380.31M | $396.35M | $444.34M | $377.28M | $422.08M | $435.52M | $374.6M | $286.82M | $505.76M | $455.89M | $449.47M | $391.78M | $438.12M | $376.66M | $349.58M | $270.96M | $322.99M | $248.39M | $223.04M | $181.58M | $223.58M | $191.67M | $163.41M | $121.53M | $196.54M | $164.84M | $164.48M | $127.34M | $177.92M | $150.12M | $146.47M | $114.05M | $163.58M | $137.83M | $143.87M | $107.84M | $157.83M | $131.85M | $118.89M | $99.42M | $145.52M | $115.06M | $113.62M | $94.6M | $128.09M | $117.48M | $99.22M | $67.59M | $68.97M | $65.41M | $53.74M | $36.82M | $33.19M | $37.94M | $39.59M | $30.39M | $33.98M | $42.56M | $52.9M | $38.26M | $3.05M | $22.9M | -$39.23M | $17.32M | -$48.43M | -$6.26M | $16.62M | $1.17M | -$24.01M | -$63.04M | $9.76M | $90.34M | $99.96M | $178.01M | $220.62M | $214.04M | $256.42M | $178.07M | $153.17M | $87.86M | $223.53M | $102.05M | $79.64M | $57.33M | $64.45M | $53.28M | $45.28M | $36.61M | $47.71M | $46.76M | $34.96M | $20.34M | $36.64M | $34.76M | $28.2M | $16.58M | $25.39M | $21.69M | $18.06M | $10.99M | $17.36M | $9.98M | $11.39M | $6.61M | $15.07M | $10.31M | $7.36M | $6.89M | $12.29M | $4.49M | $2.42M | $1.69M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $130.87M | $148.93M | $151.51M | $164.01M | $151.72M | $172.7M | $157.1M | $157.85M | $152.28M | $176.12M | $162.21M | $147.94M | $130.37M | $167.07M | $126.33M | $117.32M | $105.54M | $127.97M | $116.14M | $117.05M | $105.69M | $130.98M | $114.02M | $106.58M | $95.34M | $111.16M | $100.64M | $94.9M | $86.12M | $105.51M | $96.19M | $95.03M | $83.65M | $95.97M | $87.48M | $84.29M | $77.94M | $92.09M | $85.74M | $85.28M | $75.8M | $80.32M | $76.87M | $72.82M | $71.26M | $78.63M | $69.43M | $60.68M | $52.61M | $61.11M | $57.88M | $53.63M | $45.6M | $44.62M | $45.06M | $39.63M | $33.7M | $38.64M | $36.17M | $33.84M | $30.44M | $31.03M | $35.3M | $38.34M | $31.92M | $44.29M | $32.65M | $31.87M | $33.01M | $51.34M | $54.58M | $10.45M | $55.06M | $81.24M | $70.91M | $104.43M | $74M | $95.6M | $90.28M | $104.19M | $90.75M | $95.59M | $71.53M | $62.54M | $23.96M | $143.11M | $47.9M | $42.79M | $16.06M | $15.24M | $14.4M | $12.08M | $12.21M | $11.19M | $11.52M | $11.32M | $7.47M | $11.47M | $11.43M | $7.88M | $4.94M | $7M | $5.36M | $4.85M | $4M | $4.74M | $3.53M | $3.68M | $3.15M | $3.39M | $3.06M | $2.27M | $4.25M | $10.38M | $2.45M | $1.18M | $1.91M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $130.87M | $148.93M | $151.51M | $164.01M | $151.72M | $172.7M | $157.1M | $157.85M | $152.28M | $176.12M | $162.21M | $147.94M | $130.37M | $167.07M | $126.33M | $117.32M | $105.54M | $127.97M | $116.14M | $117.05M | $105.69M | $130.98M | $114.02M | $106.58M | $95.34M | $111.16M | $100.64M | $94.9M | $86.12M | $105.51M | $96.19M | $95.03M | $83.65M | $95.97M | $87.48M | $84.29M | $77.94M | $92.09M | $85.74M | $85.28M | $75.8M | $80.32M | $76.87M | $72.82M | $71.26M | $78.63M | $69.43M | $60.68M | $52.61M | $61.11M | $57.88M | $53.63M | $45.6M | $44.62M | $45.06M | $39.63M | $33.7M | $38.64M | $36.17M | $33.84M | $30.44M | $31.03M | $35.3M | $38.34M | $31.92M | $44.29M | $32.65M | $31.87M | $33.01M | $51.34M | $54.58M | $10.45M | $55.06M | $81.24M | $70.91M | $104.43M | $74M | $95.6M | $90.28M | $104.19M | $90.75M | $95.59M | $71.53M | $62.54M | $23.96M | $143.11M | $47.9M | $42.79M | $16.06M | $15.24M | $14.4M | $12.08M | $12.21M | $11.19M | $11.52M | $11.32M | $7.47M | $11.47M | $11.43M | $7.88M | $4.94M | $7M | $5.36M | $4.85M | $4M | $4.74M | $3.53M | $3.68M | $3.15M | $3.39M | $3.06M | $2.27M | $4.25M | $10.38M | $2.45M | $1.18M | $1.91M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $66.15M | $87.47M | $120.12M | $182.21M | $150.66M | $207.61M | $239.25M | $286.49M | $224.99M | $245.96M | $273.31M | $226.66M | $156.46M | $338.69M | $329.57M | $332.15M | $286.24M | $310.15M | $260.52M | $232.54M | $165.27M | $192.02M | $134.37M | $116.45M | $86.24M | $112.43M | $91.03M | $68.5M | $35.41M | $91.03M | $68.65M | $69.45M | $43.7M | $81.95M | $62.63M | $62.18M | $36.11M | $71.49M | $52.09M | $58.59M | $32.05M | $77.51M | $54.97M | $46.07M | $28.16M | $66.89M | $45.63M | $52.94M | $41.99M | $66.98M | $59.6M | $45.59M | $21.99M | $24.35M | $20.35M | $14.11M | $3.12M | -$5.45M | $1.77M | $5.74M | -$52K | $2.95M | $7.26M | $14.56M | $6.34M | -$37.23M | -$9.75M | -$71.1M | -$15.69M | -$99.77M | -$60.84M | $6.16M | -$53.89M | -$105.25M | -$133.95M | -$94.67M | $16.34M | $4.37M | $87.73M | $116.43M | $123.29M | $160.83M | $106.54M | $90.62M | $63.9M | $80.42M | $54.15M | $36.85M | $41.27M | $49.21M | $38.88M | $33.2M | $24.4M | $36.52M | $35.24M | $23.64M | $12.88M | $25.16M | $23.32M | $20.32M | $11.65M | $18.39M | $16.33M | $13.21M | $6.99M | $12.62M | $6.45M | $7.71M | $3.47M | $11.68M | $7.25M | $5.08M | $2.64M | $1.91M | $2.04M | $1.23M | -$220.4K | -$400K | $300K | $400K | $200K | $400K | $300K | $600K | $700K | -$2.8M | $800K | -$700K | -$100K | -$30.9M | $15M | $10.2M | $5.8M | $15.6M | $2.7M | $16M | $21.6M | $15.5M | $25.7M | $26.1M | $26.7M | $9.6M | $9.9M | $10.6M | $11M | $6.7M | $10.5M | $9.9M | $10.5M |
| $6.38M | $15.67M | $8.13M | $10.85M | $9.5M | $13.95M | $10.68M | $10.87M | $9.02M | $12.91M | $12.42M | $12.86M | $8.84M | $3.56M | -$74K | -$458K | -$358K | $1.35M | $1.19M | -$16.89M | $708K | $3.35M | $1.13M | -$591K | $595K | -$1.89M | $1.33M | -$829K | -$3.04M | $750K | $2.76M | $1.73M | $5.19M | $2.14M | $821K | $1.03M | $658K | $4.85M | $1.71M | $446K | -$3.16M | -$1.43M | -$8.31M | -$4.65M | -$2.86M | -$500K | $1.4M | $2.29M | -$2.23M | -$1.1M | -$2.81M | -$7.05M | -$5.51M | -$751K | -$13.36M | -$11.27M | -$7.69M | -$6.16M | -$4.84M | -$5M | -$6.39M | -$8.37M | -$6.53M | -$10.17M | -$3.56M | -$14.53M | -$7.89M | -$13.97M | -$2.58M | -$3.05M | -$2.07M | -$34.79M | -$11.23M | -$85.49M | -$58.47M | $5.47M | $6.28M | $9.25M | $6.72M | $8.73M | $7.5M | $9.37M | $5.96M | $4.17M | -$25.18M | $3.54M | $3.37M | $2.98M | $2.19M | $1.87M | $1.84M | $863K | $1.21M | $1.43M | $1.5M | $1.17M | $1.17M | $854K | $669K | $827K | $534K | $574K | $319K | $422K | $532K | $668.74K | $362K | $629.49K | $318.43K | $380K | $434.3K | $246.62K | $39.79K | -$78.48K | $119K | $130.43K | $32.5K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $587K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $41K | $72K | $79K | $77K | $90K | $1K | $55K | $2.11M | $16K | $20K | $1.07M | $3.2M | $4.09M | $552K | $53K | $44K | $136K | $292K | $1.12M | $1.62M | $825K | $45K | $167K | $1.67M | $3.29M | $4M | $4.19M | $4.62M | $3.15M | $594K | $460K | $1.4M | $2.71M | $1.98M | $3.46M | $4.52M | $5.13M | $5.53M | $5.01M | $6.34M | $7.37M | $7.36M | $7.52M | $7.5M | $8.02M | $8.45M | $8.43M | $8.55M | $8.3M | $8.02M | $8.85M | $11.33M | $8.33M | - | $5.84M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $6.96M | $15.67M | $8.13M | $10.85M | $9.5M | $13.95M | $10.68M | $10.87M | $9.02M | $12.91M | $12.42M | $12.86M | $8.84M | $3.56M | -$74K | -$458K | -$317K | $1.42M | $1.27M | -$16.81M | $798K | $3.35M | $1.19M | $1.51M | $611K | -$1.87M | $2.4M | $2.37M | $1.05M | $1.3M | $2.81M | $1.78M | $5.33M | $2.44M | $1.94M | $2.65M | $1.48M | $4.89M | $1.88M | $2.12M | $126K | $2.58M | -$4.12M | -$33K | $292K | $94K | $1.86M | $3.69M | $479K | $883K | $651K | -$2.53M | -$385K | $4.78M | -$8.35M | -$4.93M | -$322K | $1.21M | $2.67M | $2.5M | $1.63M | $77K | $1.9M | -$1.62M | $4.74M | -$6.51M | $963K | -$2.63M | $5.75M | -$3.05M | $3.77M | -$34.79M | -$11.23M | -$85.49M | -$58.47M | $5.47M | $6.28M | $9.25M | $6.72M | $8.73M | $7.5M | $9.37M | $5.96M | $4.17M | -$25.18M | $3.54M | $3.37M | $2.98M | $2.19M | $1.87M | $1.84M | $863K | $1.21M | $1.43M | $1.5M | $1.17M | $1.17M | $854K | $669K | $827K | $534K | $574K | $319K | $422K | $532K | $668.74K | $362K | $629.49K | $318.43K | $380K | $434.3K | $246.62K | $39.79K | -$78.48K | $119K | $130.43K | $32.5K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $72.52M | $103.13M | $128.25M | $193.06M | $160.16M | $221.56M | $249.93M | $297.36M | $234.02M | $258.87M | $285.73M | $239.52M | $165.3M | $342.25M | $329.49M | $331.7M | $285.88M | $311.5M | $261.71M | $215.65M | $165.98M | $195.37M | $135.51M | $115.86M | $86.83M | $110.54M | $92.37M | $67.67M | $32.37M | $91.78M | $71.41M | $71.19M | $48.88M | $84.09M | $63.46M | $63.21M | $36.77M | $76.34M | $53.8M | $59.04M | $28.89M | $76.09M | $46.67M | $41.41M | $25.3M | $66.39M | $47.03M | $55.24M | $39.76M | $65.88M | $56.79M | $38.53M | $16.48M | $23.6M | $6.99M | $2.84M | -$4.57M | -$11.6M | -$3.08M | $747K | -$6.44M | -$5.42M | $731K | $4.39M | $2.78M | -$47M | -$17.64M | -$71.89M | -$18.27M | -$109.44M | -$61.58M | -$34.16M | -$70.78M | -$197.48M | -$192.42M | -$89.2M | $22.62M | $13.62M | $94.45M | $125.15M | $130.79M | $170.21M | $112.5M | $94.8M | $38.72M | $83.96M | $57.51M | $39.83M | $43.46M | $51.08M | $40.71M | $34.06M | $25.61M | $37.95M | $36.75M | $24.81M | $14.04M | $26.02M | $23.99M | $21.14M | $12.18M | $18.96M | $16.65M | $13.63M | $7.52M | $13.28M | $6.81M | $8.33M | $3.79M | $11.29M | $6.17M | $7.24M | $5.8M | $7.29M | $5.44M | $2.16M | $314.21K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $17.22M | $19.1M | $28.95M | $46.18M | $37.35M | $48.91M | $53.97M | $65.81M | $48M | $60.02M | $63.97M | $52.69M | $34M | $79.88M | $67M | $81.61M | $68.63M | $74.04M | $60.96M | $48.26M | $34.13M | $42.84M | $26.39M | $25.18M | $15.68M | $6.92M | $22.56M | $16.85M | $6.96M | $16.29M | $17.27M | $17.35M | $5.01M | $48.54M | $20.91M | $21.63M | $13.2M | $24.53M | $16.92M | $19.16M | $7.92M | $23.19M | $16.36M | $12.28M | $8.9M | $17.19M | $14.45M | $20.16M | $14.38M | $19.79M | $18.6M | $10.39M | $4.43M | -$71.53M | $202K | -$5.16M | $180K | $170K | $160K | $185K | $215K | -$4.52M | -$488K | $225K | $121K | -$90.28M | $146K | $1.71M | $86K | -$30.29M | $82.43M | -$10.69M | -$25.48M | -$68.64M | -$73.87M | -$32.63M | $7.5M | $4.6M | $34.91M | $48.1M | $51.06M | $68.23M | $42.25M | $35.56M | $14.53M | $32.15M | $21.91M | $15.19M | $16.54M | $19.51M | $14.96M | $12.75M | $9.83M | $13.95M | $14.31M | $9.87M | $5.48M | $10.13M | $9.32M | $8.21M | $4.79M | $7.05M | $6.14M | $5.06M | $2.75M | $5.23M | $2.78M | $3.79M | $1.46M | $3.7M | $1.9M | $546K | $350K | $381.76K | $356.48K | $197.8K | $25.87K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $55.31M | $84.03M | $99.3M | $146.88M | $122.81M | $172.65M | $195.97M | $231.56M | $186.02M | $198.85M | $221.76M | $186.84M | $131.3M | $262.37M | $262.49M | $250.08M | $217.25M | $237.46M | $200.75M | $167.39M | $131.84M | $152.53M | $109.12M | $90.68M | $71.15M | $103.61M | $69.81M | $50.83M | $25.41M | $75.49M | $54.14M | $53.84M | $43.87M | $35.55M | $42.55M | $41.58M | $23.57M | $51.81M | $36.89M | $39.88M | $20.97M | $52.9M | $30.31M | $29.13M | $16.4M | $49.21M | $32.58M | $35.08M | $25.38M | $46.09M | $38.19M | $28.14M | $12.04M | $95.13M | $6.78M | $8.01M | -$4.75M | -$11.77M | -$3.24M | $562K | -$6.66M | -$895K | $1.22M | $4.17M | $2.66M | $43.29M | -$17.79M | -$73.6M | -$18.36M | -$79.15M | -$144.01M | -$23.47M | -$45.31M | -$128.84M | -$118.55M | -$56.58M | $15.12M | $9.02M | $59.54M | $77.06M | $79.74M | $101.98M | $70.25M | $59.24M | $24.2M | $51.81M | $35.6M | $24.64M | $26.92M | $31.57M | $25.76M | $21.31M | $15.77M | $24M | $22.44M | $14.94M | $8.57M | $15.89M | $14.89M | $12.49M | $7.39M | $11.91M | $10.51M | $8.57M | $4.77M | $8.05M | $4.03M | $4.54M | $2.33M | $8.21M | $5.66M | $6.7M | $5.45M | $6.91M | $5.08M | $1.96M | $288.34K | -$400K | $300K | $200K | $100K | $200K | $100K | $300K | $500K | -$3.1M | $400K | -$1.1M | -$700K | -$9M | -$4.1M | -$8.1M | -$10.8M | -$3M | -$15.4M | -$3.2M | $2.6M | -$4.5M | $4.4M | $4.3M | $3.8M | $2.9M | $3M | $2.6M | $2.3M | $1.6M | $1.7M | $1.1M | $2.1M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$625.79K | -$1.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $55.31M | $84.03M | $99.3M | $146.88M | $122.81M | $172.65M | $195.97M | $231.56M | $186.02M | $198.85M | $221.76M | $186.84M | $131.3M | $262.37M | $262.49M | $250.08M | $217.25M | $237.46M | $200.75M | $167.39M | $131.84M | $152.53M | $109.12M | $90.68M | $71.15M | $103.61M | $69.81M | $50.83M | $25.41M | $75.49M | $54.14M | $53.84M | $43.87M | $35.55M | $42.55M | $41.58M | $23.57M | $51.81M | $36.89M | $39.88M | $20.97M | $52.9M | $30.31M | $29.13M | $16.4M | $49.21M | $32.58M | $35.08M | $25.38M | $46.09M | $38.19M | $28.14M | $12.04M | $95.13M | $6.78M | $8.01M | -$4.75M | -$11.77M | -$3.24M | $562K | -$6.66M | -$895K | $1.22M | $4.17M | $2.66M | $43.29M | -$17.79M | -$73.6M | -$18.36M | -$79.15M | -$144.01M | -$23.47M | -$45.31M | -$128.84M | -$118.55M | -$56.58M | $15.12M | $9.02M | $59.54M | $77.06M | $79.74M | $101.98M | $70.25M | $59.24M | $24.2M | $51.81M | $35.6M | $24.64M | $26.92M | $31.57M | $25.76M | $21.31M | $15.77M | $24M | $22.44M | $14.94M | $8.57M | $15.89M | $14.89M | $12.49M | $7.39M | $11.91M | $10.51M | $8.57M | $4.77M | $8.05M | $4.03M | $4.54M | $2.33M | $7.59M | $4.27M | $6.7M | $5.45M | $6.91M | $5.08M | $1.96M | $288.34K | -$400K | $300K | $200K | $100K | $200K | $100K | $300K | $500K | -$3.1M | $400K | -$1.1M | -$700K | -$9M | -$4.1M | -$8.1M | -$10.8M | -$3M | -$15.4M | -$3.2M | $2.6M | -$4.5M | $4.4M | $4.3M | $3.8M | $2.9M | $3M | $2.6M | $2.3M | $1.6M | $1.7M | $1.1M | $2.1M |
Shares Outstanding (Basic) | 67.37M | 69.25M | 70.68M | 71.46M | 71.92M | 72.19M | 72.45M | 72.64M | 72.62M | 36.45M | 36.6M | 36.77M | 36.66M | 36.57M | 36.57M | 36.65M | 37M | 37.33M | 37.65M | 37.82M | 37.64M | 37.58M | 37.61M | 37.6M | 38.09M | 38.25M | 38.3M | 38.27M | 38.22M | 39.03M | 40.28M | 40.65M | 40.49M | 40.33M | 40.32M | 40.32M | 40.18M | 40.03M | 40.02M | 40.01M | 39.84M | 39.67M | 39.66M | 39.65M | 39.39M | 39.13M | 39.12M | 39.12M | 38.69M | 36.24M | 36.23M | 36.15M | 35.8M | 35.6M | 35.22M | 32.76M | 32.63M | - | 32.42M | 32.4M | 32.26M | - | 32.1M | 32.08M | 31.94M | - | 31.72M | 31.06M | 30.81M | - | 30.69M | 29.59M | 26.31M | - | 26.25M | 26.23M | 26.17M | - | 26.09M | 26.61M | 26.97M | - | 27.31M | 27.05M | 26.22M | - | 25.79M | 26.21M | 26.47M | - | 26.07M | 25.97M | 26.08M | - | 27.03M | 23.33M | 22.27M | - | 21.47M | 21.17M | 20.53M | - | 20.41M | 21.15M | 21.15M | - | 21.85M | 21.82M | 21.7M | - | 21.27M | 21.26M | 21.22M | - | 20.79M | 18.11M | 18.68M | - | 13.33M | 26.67M | 23.92M | - | 13.33M | 23.99M | 23.99M | - | 13.33M | 13.33M | 13.33M | - | 13.02M | 12.86M | 12.97M | - | 13.16M | 12.93M | 13.87M | - | 13.64M | 13.33M | 12.99M | - | 13.33M | 12.92M | 12.91M | - | 11.67M | 11.67M | 11.67M |
Shares Outstanding (Diluted) | 67.81M | 69.8M | 71.19M | 71.9M | 72.65M | 73.33M | 73.34M | 73.44M | 73.56M | 36.95M | 37.08M | 37.19M | 37.12M | 37.01M | 36.95M | 36.96M | 37.53M | 37.99M | 38.23M | 38.38M | 38.34M | 38.41M | 38.41M | 38.17M | 38.82M | 39.14M | 39.08M | 38.89M | 38.85M | 39.58M | 40.86M | 41.16M | 41.14M | 41.07M | 42.01M | 42.78M | 42.81M | 42.67M | 42.61M | 42.53M | 42.36M | 42.21M | 42.19M | 42.15M | 41.95M | 41.7M | 41.66M | 41.6M | 41.31M | 38.91M | 38.87M | 38.76M | 38.44M | 38.31M | 35.76M | 33.1M | 32.63M | - | 32.42M | 32.64M | 32.26M | - | 32.3M | 32.29M | 32.2M | - | 31.72M | 31.06M | 30.81M | - | 30.69M | 29.59M | 26.31M | - | 26.25M | 26.23M | 26.54M | - | 26.49M | 27.36M | 27.88M | - | 29.22M | 28.9M | 28.18M | - | 27.29M | 27.68M | 28.1M | - | 27.67M | 27.49M | 27.37M | - | 28.48M | 25.03M | 23.9M | - | 23.85M | 23.57M | 23.09M | - | 22.72M | 22.9M | 23.27M | - | 24.1M | 24.08M | 24.24M | - | 24.27M | 24.4M | 24.31M | - | 23.58M | 18.92M | 18.68M | - | 13.33M | 26.67M | 23.92M | - | 13.33M | 23.99M | 23.99M | - | 13.33M | 13.33M | 13.33M | - | 13.02M | 12.86M | 12.97M | - | 13.16M | 12.93M | 13.87M | - | 13.64M | 13.33M | 12.99M | - | 13.33M | 12.92M | 12.91M | - | 11.67M | 11.67M | 11.67M |
EPS (Basic) | $0.82 | $1.21 | $1.40 | $2.06 | $1.71 | $2.39 | $2.71 | $3.19 | $2.56 | $5.46 | $6.06 | $5.08 | $3.58 | $7.17 | $7.18 | $6.82 | $5.87 | $6.36 | $5.33 | $4.43 | $3.50 | $4.06 | $2.90 | $2.41 | $1.87 | $2.71 | $1.82 | $1.33 | $0.66 | $1.93 | $1.34 | $1.32 | $1.08 | $0.88 | $1.06 | $1.03 | $0.59 | $1.29 | $0.92 | $1 | $0.53 | $1.33 | $0.76 | $0.73 | $0.42 | $1.26 | $0.83 | $0.90 | $0.66 | $1.27 | $1.05 | $0.78 | $0.34 | $2.67 | $0.19 | $0.24 | -$0.15 | - | -$0.10 | $0.02 | -$0.21 | - | $0.04 | $0.13 | $0.08 | - | -$0.56 | -$2.37 | -$0.60 | - | -$4.69 | -$0.79 | -$1.72 | - | -$4.52 | -$2.16 | $0.58 | - | $2.28 | $2.90 | $2.96 | - | $2.57 | $2.19 | $0.92 | - | $1.38 | $0.94 | $1.02 | - | $0.99 | $0.82 | $0.61 | - | $0.83 | $0.64 | $0.39 | - | $0.69 | $0.59 | $0.36 | - | $0.52 | $0.41 | $0.23 | - | $0.19 | $0.21 | $0.11 | - | $0.32 | $0.32 | $0.26 | - | $0.25 | $0.11 | $0.015 | - | $0.023 | $0.0075 | $0.0075 | - | $0.0075 | $0.023 | $0.038 | - | $0.03 | -$0.083 | -$0.053 | - | -$0.32 | -$0.63 | -$0.83 | - | -$1.17 | -$0.25 | $0.19 | - | $0.32 | $0.32 | $0.29 | - | $0.23 | $0.20 | $0.18 | - | $0.14 | $0.09 | $0.18 |
EPS (Diluted) | $0.82 | $1.20 | $1.39 | $2.04 | $1.69 | $2.36 | $2.67 | $3.16 | $2.53 | $5.38 | $5.98 | $5.02 | $3.54 | $7.09 | $7.10 | $6.77 | $5.79 | $6.25 | $5.25 | $4.36 | $3.44 | $3.97 | $2.84 | $2.38 | $1.83 | $2.65 | $1.79 | $1.31 | $0.65 | $1.91 | $1.33 | $1.31 | $1.07 | $0.87 | $1.02 | $0.98 | $0.56 | $1.22 | $0.88 | $0.95 | $0.50 | $1.26 | $0.73 | $0.70 | $0.40 | $1.19 | $0.79 | $0.85 | $0.62 | $1.19 | $0.99 | $0.74 | $0.32 | $2.49 | $0.19 | $0.24 | -$0.15 | - | -$0.10 | $0.02 | -$0.21 | - | $0.04 | $0.13 | $0.08 | - | -$0.56 | -$2.37 | -$0.60 | - | -$4.69 | -$0.79 | -$1.72 | - | -$4.52 | -$2.16 | $0.57 | - | $2.25 | $2.82 | $2.86 | - | $2.40 | $2.05 | $0.86 | - | $1.30 | $0.89 | $0.96 | - | $0.93 | $0.78 | $0.58 | - | $0.79 | $0.60 | $0.36 | - | $0.63 | $0.53 | $0.32 | - | $0.46 | $0.38 | $0.21 | - | $0.17 | $0.19 | $0.095 | - | $0.18 | $0.28 | $0.23 | - | $0.21 | $0.11 | $0.015 | - | $0.023 | $0.0075 | $0.0075 | - | $0.0075 | $0.023 | $0.038 | - | $0.03 | -$0.083 | -$0.053 | - | -$0.32 | -$0.63 | -$0.83 | - | -$1.17 | -$0.25 | $0.19 | - | $0.32 | $0.32 | $0.29 | - | $0.23 | $0.20 | $0.18 | - | $0.14 | $0.09 | $0.18 |
EBIT | $73.11M | $103.13M | $128.25M | $193.06M | $160.16M | $221.56M | $249.93M | $297.36M | $234.02M | $258.87M | $285.73M | $239.52M | $165.3M | $342.25M | $329.49M | $331.7M | $285.92M | $311.57M | $261.79M | $215.73M | $166.07M | $195.37M | $135.56M | $117.97M | $86.85M | $110.56M | $93.43M | $70.87M | $36.46M | $92.33M | $71.46M | $71.23M | $49.02M | $84.38M | $64.57M | $64.83M | $37.59M | $76.38M | $53.97M | $60.71M | $32.17M | $80.09M | $50.86M | $46.04M | $28.45M | $66.99M | $47.49M | $56.63M | $42.47M | $67.86M | $60.25M | $43.06M | $21.6M | $29.13M | $12M | $9.18M | $2.8M | -$4.24M | $4.44M | $8.24M | $1.58M | $3.03M | $9.16M | $12.94M | $11.08M | -$38.98M | -$8.79M | -$60.56M | -$9.94M | -$99.77M | -$55.75M | $6.16M | -$53.89M | -$105.25M | -$133.95M | -$94.67M | $16.34M | $4.37M | $87.73M | $116.43M | $123.29M | $160.83M | $106.54M | $90.62M | $63.9M | $80.42M | $54.15M | $36.85M | $41.27M | $49.21M | $38.88M | $33.2M | $24.4M | $36.52M | $35.24M | $23.64M | $12.88M | $25.16M | $23.32M | $20.32M | $11.65M | $18.39M | $16.33M | $13.21M | $6.99M | $12.62M | $6.45M | $7.71M | $3.47M | $11.68M | $7.25M | $5.08M | $2.64M | $1.91M | $2.04M | $1.23M | -$220.4K | -$400K | $300K | $400K | $200K | $400K | $300K | $600K | $700K | -$2.8M | $800K | -$700K | -$100K | -$30.9M | $15M | $10.2M | $5.8M | $15.6M | $2.7M | $16M | $21.6M | $15.5M | $25.7M | $26.1M | $26.7M | $9.6M | $9.9M | $10.6M | $11M | $6.7M | $10.5M | $9.9M | $10.5M |
EBITDA | $78.48M | $109.82M | $134.24M | $199.72M | $166.11M | $228.16M | $256.48M | $304.77M | $240.05M | $266.63M | $293.02M | $245.51M | $170.51M | $349.45M | $335.31M | $337.66M | $291.68M | $317.92M | $268.27M | $240.8M | $172.6M | $203.92M | $143.51M | $125.51M | $93.86M | $118.93M | $100.61M | $77.42M | $42.29M | $99.84M | $78.31M | $77.97M | $54.89M | $89.02M | $68.77M | $69.03M | $41.26M | $80.89M | $57.84M | $64.91M | $35.58M | $84.04M | $54.42M | $49.55M | $31.66M | $70.45M | $50.46M | $59.3M | $44.98M | $70.62M | $62.76M | $48.65M | $24.46M | $23.7M | $14.29M | $16.87M | $4.49M | -$1.62M | $5.26M | $8.79M | $2.61M | $6.2M | $10.61M | $18.43M | $9.09M | -$30.17M | -$8.65M | -$54.96M | -$11.87M | -$93.58M | -$56.3M | $42.08M | -$52.84M | -$46.14M | -$85.51M | -$93.57M | $17.48M | $8.86M | $90.34M | $118.26M | $126.25M | $174.25M | $105.3M | $90.72M | $96.21M | $81.15M | $53.99M | $36.88M | $41.83M | $50.15M | $39.02M | $34.37M | $24.91M | $37.14M | $35.6M | $23.99M | $13.06M | $26.3M | $24.41M | $20.71M | $11.88M | $18.9M | $16.81M | $13.62M | $7.15M | $12.87M | $6.69M | $7.63M | $3.61M | $11.98M | $7.18M | $5.17M | $2.86M | $1.99M | $1.92M | $1.29M | -$56.52K | -$400K | $300K | $400K | $200K | $400K | $300K | $600K | $700K | -$2.8M | $800K | -$700K | -$100K | -$30.9M | $15M | $10.2M | $5.8M | $15.6M | $2.7M | $16M | $21.6M | $15.5M | $25.7M | $26.1M | $26.7M | $9.6M | $9.9M | $10.6M | $11M | $6.7M | $10.5M | $9.9M | $10.5M |