Nu Skin Enterprises Inc. Class A(NUS:US)
Market Cap$249.43M
Key Metrics
Price$5.14
Revenue (TTM)$1.441B
Holders Revenue (TTM)$31.74M
Gross Profit (TTM)$998.9M
Earnings (TTM)$54.53M
EBITDA (TTM)$131.35M
Op. Margin (TTM)5.66%
Dividend Yield4.69%
Holders Yield12.73%
Cash on hand$198.65M
Total Assets$1.377B
Net Assets$794.09M
Total Debt$277.61M
Key Metrics
Price$5.14
Revenue (TTM)$1.441B
Holders Revenue (TTM)$31.74M
Gross Profit (TTM)$998.9M
Earnings (TTM)$54.53M
EBITDA (TTM)$131.35M
Op. Margin (TTM)5.66%
Dividend Yield4.69%
Holders Yield12.73%
Cash on hand$198.65M
Total Assets$1.377B
Net Assets$794.09M
Total Debt$277.61M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $320.61M | $370.32M | $364.21M | $386.14M | $364.49M | $445.55M | $430.15M | $439.08M | $417.31M | $488.64M | $498.77M | $500.26M | $481.46M | $522.34M | $537.81M | $560.62M | $604.9M | $673.44M | $641.15M | $704.06M | $677.03M | $748.19M | $703.35M | $612.37M | $518.03M | $583.36M | $589.93M | $623.5M | $623.62M | $683.29M | $675.31M | $704.19M | $616.22M | $666.2M | $563.7M | $550.1M | $499.1M | $531.33M | $604.16M | $600.48M | $471.83M | $572.2M | $571.31M | $560.21M | $543.33M | $609.61M | $638.8M | $650.03M | $671.06M | $1.016B | $908.3M | $671.33M | $541.31M | $588.25M | $526.18M | $593.24M | $462M | $495.3M | $428.42M | $424.43M | $395.85M | $401.22M | $383.55M | $388.36M | $364.12M | $378.05M | $334.24M | $322.57M | $296.2M | $317.58M | $310.27M | $321.71M | $298.09M | $306.08M | $290.71M | $287.24M | $273.64M | $289.17M | $276.35M | $284.11M | $265.78M | $290.73M | $290.79M | $310.06M | $289.35M | $306.32M | $283.31M | $284.24M | $263.99M | $275.92M | $250.19M | $240.72M | $219.63M | $250.2M | $252.86M | $244.92M | $216.08M | $232.56M | $224.19M | $218.62M | $210.26M | $223.61M | $215.57M | $226.96M | $213.63M | $229.1M | $220.1M | $211.3M | $233.8M | $258.7M | $217.9M | $209.1M | $227.9M | $223.1M | $243.1M | $245.9M | $224.2M | $207.3M | $183.6M | $163.5M | $124.2M | $117.2M | $83.2M | $80.5M | $77.7M |
Cost of Revenue | $106.15M | $108.34M | $107.49M | $120.41M | $117.53M | $166.41M | $128.68M | $131.9M | $123.24M | $136.22M | $206.51M | $135.54M | $133.59M | $147.82M | $173.5M | $148.1M | $161.5M | $173.78M | $158.91M | $171.98M | $170.57M | $194.75M | $183.37M | $154.11M | $125.79M | $140.57M | $140.16M | $154.03M | $146.66M | $161.85M | $157.46M | $168.55M | $146.28M | $148.46M | $120.83M | $121.52M | $111.27M | $108.52M | $125.86M | $128.21M | $137.87M | $121.44M | $152.76M | $110.26M | $105.06M | $106.51M | $109.28M | $156.01M | $106.64M | $164.67M | $139.82M | $111.27M | $90.05M | $95.04M | $86.77M | $95.58M | $75.76M | $80.17M | $70.63M | $71.17M | $100.65M | $70.91M | $68.76M | $67.94M | $64.83M | $67.1M | $62.11M | $60.64M | $53.81M | $58.16M | $56.92M | $59.32M | $54.2M | $55.28M | $52.24M | $51.09M | $50.68M | $51.39M | $48.37M | $48.45M | $46.99M | $51.05M | $51.53M | $53.92M | $49.66M | $52.14M | $47.64M | $47.51M | $43.92M | $45.95M | $43.7M | $45.29M | $41.61M | $48.47M | $49.69M | $48.63M | $44.08M | $46.4M | $45.86M | $43.31M | $42.52M | $29.51M | $27.77M | $29.39M | $25.08M | $28.5M | $28.4M | $28.5M | $33.1M | $46.4M | $40.3M | $40.8M | $41.6M | $55M | $46.6M | $44.6M | $36.5M | - | - | - | - | - | - | - | - |
Gross Profit | $214.46M | $261.98M | $256.72M | $265.73M | $246.96M | $279.15M | $301.46M | $307.18M | $294.06M | $352.43M | $292.27M | $364.72M | $347.87M | $374.52M | $364.31M | $412.52M | $443.4M | $499.66M | $482.25M | $532.08M | $506.46M | $553.44M | $519.97M | $458.26M | $392.24M | $442.79M | $449.77M | $469.47M | $476.96M | $521.43M | $517.86M | $535.64M | $469.94M | $517.74M | $442.87M | $428.58M | $387.83M | $422.81M | $478.3M | $472.27M | $333.96M | $450.76M | $418.55M | $449.95M | $438.28M | $503.1M | $529.53M | $494.02M | $564.42M | $851.41M | $768.48M | $560.06M | $451.26M | $493.2M | $439.41M | $497.65M | $386.25M | $415.13M | $357.79M | $353.26M | $295.19M | $330.31M | $314.8M | $320.43M | $299.29M | $310.96M | $272.13M | $261.93M | $242.39M | $259.41M | $253.35M | $262.39M | $243.89M | $250.8M | $238.47M | $236.15M | $222.96M | $237.78M | $227.97M | $235.67M | $218.79M | $239.68M | $239.26M | $256.14M | $239.69M | $254.18M | $235.67M | $236.74M | $220.07M | $229.97M | $206.49M | $195.43M | $178.02M | $201.73M | $203.18M | $196.3M | $172M | $186.17M | $178.32M | $175.31M | $167.74M | $194.1M | $187.8M | $197.57M | $188.55M | $200.6M | $191.7M | $182.8M | $200.7M | $212.3M | $177.6M | $168.3M | $186.3M | $168.1M | $196.5M | $201.3M | $187.7M | - | - | - | - | - | - | - | - |
| $208.6M | $238.74M | $235.08M | $234.95M | $231.75M | $286.35M | $283.23M | $283.38M | $278.11M | $326.36M | $318.63M | $322.21M | $322.02M | $328.7M | $354.47M | $360.99M | $391.26M | $427.47M | $416.86M | $446.7M | $443.55M | $464.75M | $445.75M | $400.18M | $355.67M | $388.11M | $379.88M | $395.27M | $408.31M | $432.32M | $437.18M | $452.88M | $410.95M | $418.62M | $378.5M | $363.84M | $341.57M | $362.03M | $395.93M | $392.47M | $325.81M | $389.05M | $376.01M | $378.15M | $369.63M | $411.8M | $424.57M | $439.28M | $463.22M | $662.82M | $600.21M | $445.47M | $368.6M | $404.3M | $357.05M | $399.74M | $314.58M | $339.56M | $290.57M | $287.21M | $270.28M | $271.43M | $261.9M | $261.26M | $253.17M | $259.82M | $230.38M | $225.92M | $212.86M | $220.59M | $223.1M | $233.46M | $216.47M | $217.91M | $219.25M | $215.13M | $205.41M | $212.53M | $206.96M | $211.76M | $223.14M | $212.37M | $209.25M | $219.1M | $210.93M | $220.87M | $202.02M | $201.78M | $196.22M | $192.58M | $176.44M | $169.69M | $158.31M | $172.77M | $177.23M | $165.87M | $151.52M | $167.54M | $158.67M | $155.11M | $154.73M | $164.35M | $154.85M | $163.01M | $157.79M | $172.1M | $152.1M | $142.9M | $145.7M | $152.9M | $127.6M | $121.9M | $131.2M | $128.6M | $148.7M | $144.2M | $140.7M | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $208.6M | $238.74M | $235.08M | $234.95M | $231.75M | $286.35M | $283.23M | $283.38M | $278.11M | $326.36M | $318.63M | $322.21M | $322.02M | $328.7M | $354.47M | $360.99M | $391.26M | $427.47M | $416.86M | $446.7M | $443.55M | $464.75M | $445.75M | $400.18M | $355.67M | $388.11M | $379.88M | $395.27M | $408.31M | $432.32M | $437.18M | $452.88M | $410.95M | $418.62M | $378.5M | $363.84M | $341.57M | $362.03M | $395.93M | $392.47M | $325.81M | $389.05M | $376.01M | $378.15M | $369.63M | $411.8M | $424.57M | $439.28M | $463.22M | $662.82M | $600.21M | $445.47M | $368.6M | $404.3M | $357.05M | $399.74M | $314.58M | $339.56M | $290.57M | $287.21M | $270.28M | $271.43M | $261.9M | $261.26M | $253.17M | $259.82M | $230.38M | $225.92M | $212.86M | $220.59M | $223.1M | $233.46M | $216.47M | $217.91M | $219.25M | $215.13M | $205.41M | $212.53M | $206.96M | $211.76M | $202.3M | $212.37M | $209.25M | $219.1M | $210.93M | $220.87M | $202.02M | $201.78M | $196.22M | $192.58M | $176.44M | $169.69M | $158.31M | $172.77M | $177.23M | $165.87M | $151.52M | $167.54M | $158.67M | $155.11M | $154.73M | $164.35M | $154.85M | $163.01M | $157.79M | $172.1M | $152.1M | $142.9M | $145.7M | $152.9M | $127.6M | $121.9M | $131.2M | $128.6M | $148.7M | $144.2M | $140.7M | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $20.84M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $5.87M | $23.24M | $21.64M | $30.78M | $15.21M | -$7.21M | $18.23M | $23.79M | $15.96M | $26.07M | -$26.37M | $42.51M | $25.85M | $45.83M | $9.84M | $51.53M | $52.15M | $72.19M | $65.38M | $85.38M | $62.91M | $88.7M | $74.23M | $58.07M | $36.57M | $54.68M | $69.89M | $74.2M | $68.65M | $89.12M | $80.68M | $82.76M | $58.99M | $99.12M | $64.36M | $64.74M | $46.26M | $60.78M | $82.37M | $79.8M | $8.15M | $61.71M | $42.54M | $71.8M | $68.65M | $91.3M | $104.96M | $54.74M | $101.2M | $188.6M | $168.28M | $114.58M | $82.66M | $88.9M | $82.37M | $97.91M | $71.66M | $75.58M | $67.21M | $66.05M | $24.91M | $58.89M | $52.9M | $59.16M | $46.12M | $51.13M | $41.76M | $36.01M | $29.54M | $38.82M | $30.25M | $28.93M | $27.42M | $32.89M | $19.22M | $21.02M | $17.55M | $25.25M | $21.01M | $23.91M | -$4.36M | $27.32M | $30.01M | $37.04M | $28.76M | $33.31M | $33.65M | $34.96M | $23.85M | $37.4M | $30.05M | $25.74M | $19.71M | $28.96M | $25.95M | $30.43M | $20.47M | $18.62M | $19.65M | $20.19M | $13.01M | $19.65M | $23.88M | $25.35M | $21.54M | $19.9M | $30.4M | $32.4M | $47.1M | $51.9M | $37.4M | $29.6M | $51M | $33.8M | $45.7M | $51.1M | $38.3M | -$343M | $183.6M | $163.5M | $124.2M | -$182.6M | $83.2M | $80.5M | $77.7M |
| -$3.27M | -$5.05M | -$5.65M | -$3.37M | $119.39M | -$50.6M | -$4.93M | -$155.44M | -$14.86M | -$16.74M | -$8.09M | -$5.39M | -$11.26M | -$21.47M | -$38.8M | -$8.64M | -$1.45M | -$53.75M | $2.78M | -$4.01M | $1.58M | $2.74M | $525K | $1.58M | -$6.17M | -$1.1M | -$4.98M | -$3.33M | -$2.85M | -$74.94M | -$6.98M | -$11.17M | $1.21M | -$446K | -$1.17M | -$2.73M | -$4.57M | $1.35M | -$5.7M | -$11.06M | -$2.86M | -$3.29M | -$14.43M | -$2.76M | -$12.27M | -$16.13M | $1.07M | -$21.12M | -$17.51M | $3.4M | $504K | -$1.19M | $112K | $2.89M | $1.24M | -$3.37M | $3.64M | $5.26M | -$6.88M | -$127K | -$422K | $4.8M | -$674K | -$7.29M | $614K | $5.43M | -$3.65M | -$679K | -$10.62M | -$6.99M | -$8.27M | $4.11M | -$5.83M | -$22.32M | $6K | $897K | -$794K | $214K | $220K | -$1.41M | -$33.01M | -$711K | -$1.63M | -$1.17M | -$655K | $413K | -$464K | -$2.7M | -$865K | -$676K | -$6.03M | $965K | $576K | -$437K | -$640K | -$1.8M | -$9K | $2.98M | $245K | -$1.81M | $6.96M | $5.67M | -$500K | -$868K | $1.69M | -$100K | -$5.2M | $2M | $1.9M | - | $3.1M | $5.3M | $2.2M | $6.9M | $3.2M | -$3.1M | $3.5M | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $4.25M | $3.99M | $4.15M | $2.53M | $3.28M | $5.86M | $6.5M | $6.72M | $7.33M | - | $7.54M | $5.77M | $4.89M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $984K | -$1.06M | -$1.5M | -$843K | $122.67M | -$44.73M | $1.57M | -$148.72M | -$7.53M | -$16.74M | -$551K | $376K | -$6.38M | -$21.47M | -$38.8M | -$8.64M | -$1.45M | -$53.75M | $2.78M | -$4.01M | $1.58M | $2.74M | $525K | $1.58M | -$6.17M | -$1.1M | -$4.98M | -$3.33M | -$2.85M | -$74.94M | -$6.98M | -$11.17M | $1.21M | -$446K | -$1.17M | -$2.73M | -$4.57M | $1.35M | -$5.7M | -$11.06M | -$2.86M | -$3.29M | -$14.43M | -$2.76M | -$12.27M | -$16.13M | $1.07M | -$21.12M | -$17.51M | $3.4M | $504K | -$1.19M | $112K | $2.89M | $1.24M | -$3.37M | $3.64M | $5.26M | -$6.88M | -$127K | -$422K | $4.8M | -$674K | -$7.29M | $614K | $5.43M | -$3.65M | -$679K | -$10.62M | -$6.99M | -$8.27M | $4.11M | -$5.83M | -$22.32M | $6K | $897K | -$794K | $214K | $220K | -$1.41M | -$33.01M | -$711K | -$1.63M | -$1.17M | -$655K | $413K | -$464K | -$2.7M | -$865K | -$676K | -$6.03M | $965K | $576K | -$437K | -$640K | -$1.8M | -$9K | $2.98M | $245K | -$1.81M | $6.96M | $5.67M | -$500K | -$868K | $1.69M | -$100K | -$5.2M | $2M | $1.9M | - | $3.1M | $5.3M | $2.2M | $6.9M | $3.2M | -$3.1M | $3.5M | - | - | - | - | - | - | - | - |
Income Before Tax | $2.6M | $18.19M | $15.99M | $27.41M | $134.6M | -$57.8M | $13.3M | -$131.65M | $1.1M | $9.33M | -$34.45M | $37.11M | $14.59M | $24.36M | -$28.96M | $42.89M | $50.69M | $18.44M | $68.17M | $81.36M | $64.5M | $91.43M | $74.75M | $59.66M | $30.39M | $53.58M | $64.91M | $70.88M | $65.81M | $14.18M | $73.69M | $71.6M | $60.2M | $98.67M | $63.19M | $62.01M | $41.7M | $62.14M | $76.68M | $68.74M | $5.29M | $58.43M | $28.11M | $69.04M | $56.38M | $75.17M | $106.03M | $33.62M | $83.69M | $191.99M | $168.78M | $113.4M | $82.77M | $91.8M | $83.61M | $94.54M | $75.3M | $76.03M | $60.33M | $65.92M | $24.49M | $56.79M | $52.22M | $51.87M | $46.73M | $48.77M | $38.11M | $35.33M | $18.92M | $24.03M | $21.98M | $33.04M | $21.6M | $10.57M | $19.23M | $21.92M | $16.76M | $25.47M | $21.23M | $22.5M | -$16.52M | $26.61M | $28.38M | $35.86M | $28.11M | $33.72M | $33.18M | $32.25M | $22.98M | $36.72M | $24.02M | $26.7M | $20.29M | $28.53M | $25.31M | $28.63M | $20.46M | $21.6M | $19.9M | $18.39M | $19.97M | $25.32M | $23.38M | $24.48M | $23.23M | $19.9M | $25.2M | $34.4M | $48.9M | $41.2M | $40.5M | $34.9M | $50.1M | $40.7M | $45.3M | $43.7M | $37.7M | - | - | - | - | - | - | - | - |
Income Tax | $763K | $3.7M | -$1.09M | $6.29M | $27.09M | -$21.7M | $5M | -$13.39M | $1.63M | $2.05M | $2.5M | $10.22M | $3.21M | -$32.86M | -$3.57M | $8.65M | $11.98M | $27.67M | $18.44M | $22.03M | $17.07M | $17.97M | $18.45M | $17.8M | $10.66M | $13.47M | $20.82M | $24.53M | $22.8M | $31.94M | $20.55M | $20.64M | $24.66M | $80.44M | $21.52M | $19.97M | $14.21M | $23.95M | $19.81M | $24.03M | $1.97M | $22.59M | $11.85M | $24.39M | $20.1M | $28.66M | $37.72M | $14.11M | $28.84M | $66.72M | $57.88M | $38.96M | $28.49M | $32.56M | $29.43M | $34.14M | $27.47M | $26.51M | $13.54M | $24.22M | $9.18M | $19.46M | $16.93M | $19.48M | $15.69M | $18.45M | $12.54M | $13.22M | $7.07M | $9.54M | $5.22M | $12.44M | $8.11M | $4.54M | $5.68M | $8.13M | $6.26M | $9.6M | $8.01M | $8.44M | -$6.2M | $10.84M | $10.63M | $13.05M | $10.4M | $11.75M | $12.28M | $11.93M | $8.5M | $13.59M | $8.89M | $9.88M | $7.51M | $10.56M | $9.36M | $10.59M | $7.57M | $7.99M | $7.36M | $6.8M | $7.39M | $9.12M | $8.42M | $8.81M | $8.36M | $7.1M | $4.1M | $12.4M | $18.1M | $18.5M | $15M | $12.9M | $16.4M | $15.4M | $14.6M | $13.7M | $12M | - | - | - | - | - | - | - | - |
Net Income | $1.84M | $14.49M | $17.08M | $21.12M | $107.52M | -$36.11M | $8.3M | -$118.26M | -$533K | $7.28M | -$36.96M | $26.89M | $11.38M | $57.22M | -$25.39M | $34.24M | $38.72M | -$9.23M | $49.73M | $59.34M | $47.43M | $73.47M | $56.31M | $41.85M | $19.73M | $40.11M | $44.09M | $46.35M | $43M | -$17.76M | $53.15M | $50.96M | $35.54M | $18.24M | $41.67M | $42.04M | $27.49M | $38.19M | $56.87M | $44.71M | $3.32M | $35.84M | $16.27M | $44.66M | $36.28M | $46.51M | $68.31M | $19.51M | $54.85M | $125.27M | $110.9M | $74.44M | $54.28M | $59.23M | $54.18M | $60.41M | $47.83M | $49.52M | $46.8M | $41.7M | $15.31M | $37.33M | $35.29M | $32.39M | $31.04M | $30.32M | $25.57M | $22.11M | $11.84M | $14.5M | $16.76M | $20.6M | $13.49M | $6.04M | $13.55M | $13.79M | $10.5M | $15.86M | $13.22M | $14.06M | -$10.33M | $15.77M | $17.75M | $22.81M | $17.71M | $21.97M | $20.91M | $20.32M | $14.48M | $23.13M | $15.14M | $16.82M | $12.78M | $17.97M | $15.95M | $18.03M | $12.89M | $13.61M | $12.54M | $11.59M | $12.58M | $16.21M | $14.96M | $15.67M | $14.87M | $12.8M | $21.1M | $22M | $30.8M | $22.7M | $25.5M | $22M | $36.8M | $25.3M | $34.4M | $34.4M | $29.7M | $21.4M | $20.1M | $20.1M | $20.1M | $12.5M | $9.2M | $9.2M | $9.2M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | -$3.1M | - | -$3.7M | -$4.4M | -$4M | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $1.84M | $14.49M | $17.08M | $21.12M | $107.52M | -$36.11M | $8.3M | -$118.26M | -$533K | $7.28M | -$36.96M | $26.89M | $11.38M | $57.22M | -$25.39M | $34.24M | $38.72M | -$9.23M | $49.73M | $59.34M | $47.43M | $73.47M | $56.31M | $41.85M | $19.73M | $40.11M | $44.09M | $46.35M | $43M | -$17.76M | $53.15M | $50.96M | $35.54M | $18.24M | $41.67M | $42.04M | $27.49M | $38.19M | $56.87M | $44.71M | $3.32M | $35.84M | $16.27M | $44.66M | $36.28M | $46.51M | $68.31M | $19.51M | $54.85M | $125.27M | $110.9M | $74.44M | $54.28M | $59.23M | $54.18M | $60.41M | $47.83M | $49.52M | $46.8M | $41.7M | $15.31M | $37.33M | $35.29M | $32.39M | $31.04M | $30.32M | $25.57M | $22.11M | $11.84M | $14.5M | $16.76M | $20.6M | $13.49M | $6.04M | $13.55M | $13.79M | $10.5M | $15.86M | $13.22M | $14.06M | -$10.33M | $15.77M | $17.75M | $22.81M | $17.71M | $21.97M | $20.91M | $20.32M | $14.48M | $23.13M | $15.14M | $16.82M | $12.78M | $17.97M | $15.95M | $18.03M | $12.89M | $13.61M | $12.54M | $11.59M | $12.58M | $16.21M | $14.96M | $15.67M | $14.87M | $12.8M | $21.1M | $22M | $30.8M | $22.7M | $25.5M | $22M | $33.7M | $25.3M | $30.7M | $30M | $25.7M | $21.4M | $20.1M | $20.1M | $20.1M | $12.5M | $9.2M | $9.2M | $9.2M |
Shares Outstanding (Basic) | 48.2M | 48.58M | 49.4M | 49.44M | 49.76M | 49.71M | 49.71M | 49.69M | 49.54M | 49.41M | 49.86M | 49.93M | 49.64M | 49.45M | 50.2M | 50.37M | 49.99M | 49.86M | 50.1M | 50.12M | 50.71M | - | 51.31M | 51.87M | 55.06M | 55.55M | 55.55M | 55.54M | 55.44M | 55.45M | 55.6M | 55.61M | 54M | 52.72M | 52.87M | 52.93M | 52.68M | 53.77M | 55.98M | 55.95M | 55.96M | 56.79M | 57.73M | 58.51M | 58.99M | 59.12M | 59.25M | 59.05M | 58.87M | 58.79M | 58.66M | 58.62M | 58.35M | 58.62M | 59.78M | 61.71M | 62.23M | - | 62.29M | 61.81M | 61.89M | - | 61.97M | 62.92M | 62.47M | - | 62.91M | 63.11M | 63.33M | - | 63.57M | 63.56M | 63.46M | - | 64.62M | 64.52M | 65.94M | - | 69.63M | 70.2M | 70.13M | - | 70.26M | 69.96M | 69.75M | - | 70.51M | 71.57M | 70.69M | - | 80.3M | 80.4M | 80.79M | - | 81.46M | 81.79M | 82.39M | - | 82.85M | 83.4M | 84.09M | - | 85.08M | 85.87M | 86.54M | - | 87.92M | 88M | 88M | - | 85M | 84.62M | 82.2M | - | 82.97M | 83.33M | 82.9M | - | 62.81M | 77.31M | 105.79M | - | 83.64M | 83.64M | 83.64M |
Shares Outstanding (Diluted) | 49.42M | 49.91M | 50.31M | 49.5M | 50.33M | 49.71M | 49.73M | 49.69M | 49.54M | 49.48M | 49.86M | 50.16M | 50.06M | 49.78M | 50.2M | 50.96M | 51.07M | 50.8M | 51.26M | 51.56M | 52.17M | - | 52.24M | 51.93M | 55.1M | 55.81M | 55.79M | 55.94M | 56.13M | 56.34M | 56.7M | 56.71M | 55.96M | 55.05M | 54.83M | 54.84M | 54.06M | 55.54M | 57.85M | 56.36M | 56.41M | 57.52M | 58.66M | 59.71M | 60.26M | 60.44M | 60.78M | 61.12M | 61.23M | 61.88M | 61.51M | 61.12M | 60.57M | 60.89M | 62.06M | 64.23M | 65.02M | - | 64.71M | 64.19M | 64.02M | - | 64.07M | 65.07M | 64.77M | - | 63.89M | 63.73M | 63.52M | - | 64.21M | 64.27M | 64.17M | - | 65.33M | 65.34M | 66.81M | - | 70.58M | 71.15M | 70.13M | - | 71.63M | 71.45M | 71.35M | - | 72.55M | 73.75M | 72.47M | - | 81.73M | 81.56M | 82.21M | - | 83.03M | 83.57M | 83.17M | - | 83.5M | 84.23M | 84.93M | - | 85.41M | 86.19M | 87.2M | - | 87.92M | 88M | 88M | - | 85M | 88M | 86.41M | - | 87.71M | 88.24M | 88.62M | - | 64.84M | 80.4M | 105.79M | - | 83.64M | 83.64M | 83.64M |
EPS (Basic) | $0.04 | $0.30 | $0.35 | $0.43 | $2.16 | -$0.73 | $0.17 | -$2.38 | -$0.01 | $0.15 | -$0.74 | $0.54 | $0.23 | $1.16 | -$0.51 | $0.68 | $0.77 | -$0.19 | $0.99 | $1.18 | $0.94 | - | $1.10 | $0.81 | $0.36 | $0.72 | $0.79 | $0.83 | $0.78 | -$0.32 | $0.96 | $0.92 | $0.66 | $0.35 | $0.79 | $0.79 | $0.52 | $0.71 | $1.02 | $0.80 | $0.06 | $0.63 | $0.28 | $0.76 | $0.62 | $0.79 | $1.15 | $0.33 | $1.09 | $2.13 | $1.89 | $1.27 | $0.93 | $1.01 | $0.91 | $0.98 | $0.77 | - | $0.75 | $0.67 | $0.25 | - | $0.57 | $0.51 | $0.50 | - | $0.41 | $0.35 | $0.19 | - | $0.26 | $0.32 | $0.21 | - | $0.21 | $0.21 | $0.16 | - | $0.19 | $0.20 | -$0.15 | - | $0.25 | $0.33 | $0.25 | - | $0.30 | $0.28 | $0.20 | - | $0.19 | $0.21 | $0.16 | - | $0.20 | $0.22 | $0.16 | - | $0.15 | $0.14 | $0.15 | - | $0.18 | $0.18 | $0.17 | - | $0.24 | $0.25 | $0.35 | - | $0.30 | $0.26 | $0.41 | - | $0.37 | $0.36 | $0.31 | - | $0.32 | $0.26 | $0.19 | - | $0.11 | $0.11 | $0.11 |
EPS (Diluted) | $0.04 | $0.29 | $0.34 | $0.43 | $2.14 | -$0.73 | $0.17 | -$2.38 | -$0.01 | $0.15 | -$0.74 | $0.54 | $0.23 | $1.15 | -$0.51 | $0.67 | $0.76 | -$0.19 | $0.97 | $1.15 | $0.91 | - | $1.08 | $0.81 | $0.36 | $0.72 | $0.79 | $0.83 | $0.77 | -$0.32 | $0.94 | $0.90 | $0.64 | $0.33 | $0.76 | $0.77 | $0.51 | $0.69 | $0.98 | $0.79 | $0.06 | $0.62 | $0.28 | $0.75 | $0.60 | $0.77 | $1.12 | $0.32 | $1.05 | $2.02 | $1.80 | $1.22 | $0.90 | $0.97 | $0.87 | $0.94 | $0.74 | - | $0.72 | $0.65 | $0.24 | - | $0.55 | $0.50 | $0.48 | - | $0.40 | $0.35 | $0.19 | - | $0.26 | $0.32 | $0.21 | - | $0.21 | $0.21 | $0.16 | - | $0.19 | $0.20 | -$0.15 | - | $0.25 | $0.32 | $0.25 | - | $0.29 | $0.28 | $0.20 | - | $0.19 | $0.21 | $0.16 | - | $0.19 | $0.22 | $0.16 | - | $0.15 | $0.14 | $0.15 | - | $0.18 | $0.18 | $0.17 | - | $0.24 | $0.25 | $0.35 | - | $0.30 | $0.25 | $0.39 | - | $0.35 | $0.34 | $0.29 | - | $0.31 | $0.25 | $0.18 | - | $0.11 | $0.11 | $0.11 |
EBIT | $6.85M | $22.19M | $20.14M | $29.94M | $137.88M | -$51.94M | $19.8M | -$124.93M | $8.43M | $26.07M | -$26.92M | $42.88M | $19.48M | $45.83M | $9.84M | $51.53M | $52.15M | $72.19M | $65.38M | $85.38M | $62.91M | $88.7M | $74.23M | $58.07M | $36.57M | $54.68M | $69.89M | $74.2M | $68.65M | $89.12M | $80.68M | $82.76M | $58.99M | $99.12M | $64.36M | $64.74M | $46.26M | $60.78M | $82.37M | $79.8M | $8.15M | $61.71M | $42.54M | $71.8M | $68.65M | $91.3M | $104.96M | $54.74M | $101.2M | $188.6M | $168.28M | $114.58M | $82.66M | $88.9M | $82.37M | $97.91M | $71.66M | $73.4M | $67.21M | $66.05M | $24.91M | $56.34M | $52.9M | $59.16M | $46.12M | $41.62M | $41.76M | $36.01M | $29.54M | $21.85M | $30.25M | $28.93M | $27.42M | $32.89M | $19.22M | $21.02M | $17.55M | $25.25M | $21.01M | $23.91M | -$4.36M | $27.32M | $30.01M | $37.04M | $28.76M | $33.31M | $33.65M | $34.96M | $23.85M | $37.4M | $30.05M | $25.74M | $19.71M | $28.96M | $25.95M | $30.43M | $20.47M | $18.62M | $19.65M | $20.19M | $13.01M | $19.65M | $23.88M | $25.35M | $21.54M | $19.9M | $30.4M | $32.4M | $47.1M | $51.9M | $37.4M | $29.6M | $51M | $33.8M | $45.7M | $51.1M | $38.3M | -$343M | $183.6M | $163.5M | $124.2M | -$182.6M | $83.2M | $80.5M | $77.7M |
EBITDA | $21.03M | $35.1M | $32.23M | $42.99M | $1.04M | $10.39M | $37.12M | $42.03M | $34M | $54.65M | -$8.72M | $60.05M | $46.25M | $82.77M | $58.14M | $70.16M | $69.28M | $90.65M | $85.32M | $104.96M | $81.26M | $107.41M | $92.15M | $76.34M | $55.66M | $73.37M | $89.2M | $93.25M | $88.26M | $109.29M | $103.37M | $104M | $77.9M | $118.16M | $81.81M | $82.19M | $63.89M | $79.78M | $101.09M | $97.54M | $25.09M | $80.98M | $60.54M | $89.31M | $85.24M | $107.29M | $118.92M | $67.45M | $113.45M | $199.49M | $176.77M | $122.5M | $90.27M | $97.09M | $90.66M | $106.35M | $80.17M | $76.98M | $82.26M | $74.11M | $33.25M | $58.59M | $61.14M | $74.17M | $52.79M | $43.39M | $52.28M | $43.76M | $47.57M | $36.39M | $46.03M | $32.19M | $41.22M | $64.19M | $27.25M | $28.27M | $26.16M | $33.12M | $27.67M | $31.9M | $36.24M | $35.91M | $39.7M | $46.11M | $36.95M | $40.55M | $41M | $45.49M | $30.99M | $44.09M | $41.86M | $30.47M | $24.73M | $34.69M | $32.13M | $37.81M | $25.67M | $23.73M | $27.58M | $29.68M | $14.53M | $24.08M | $33.45M | $35.43M | $29.07M | $28.6M | $44.8M | $37.9M | $53.1M | $59.4M | $46.9M | $41.1M | $52.9M | $32.6M | $50.1M | $60.9M | $43.5M | -$343M | $183.6M | $163.5M | $124.2M | -$182.6M | $83.2M | $80.5M | $77.7M |