Sonic Automotive Inc. Class A Common Stock(SAH:US)
Market Cap$2.011B
Key Metrics
Price$63.61
Revenue (TTM)$15.468B
Holders Revenue (TTM)$230.6M
Gross Profit (TTM)$2.429B
Earnings (TTM)$211.9M
EBITDA (TTM)$666.4M
Op. Margin (TTM)3.3%
Dividend Yield2.5%
Holders Yield11.47%
Cash on hand$19.2M
Total Assets$6.382B
Net Assets$1.026B
Total Debt$4.672B
Key Metrics
Price$63.61
Revenue (TTM)$15.468B
Holders Revenue (TTM)$230.6M
Gross Profit (TTM)$2.429B
Earnings (TTM)$211.9M
EBITDA (TTM)$666.4M
Op. Margin (TTM)3.3%
Dividend Yield2.5%
Holders Yield11.47%
Cash on hand$19.2M
Total Assets$6.382B
Net Assets$1.026B
Total Debt$4.672B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.934B | $3.689B | $3.871B | $3.974B | $3.657B | $3.651B | $3.896B | $3.492B | $3.453B | $3.384B | $3.585B | $3.644B | $3.653B | $3.491B | $3.591B | $3.448B | $3.506B | $3.456B | $3.185B | $3.073B | $3.352B | $2.787B | $2.799B | $2.549B | $2.112B | $2.308B | $2.748B | $2.703B | $2.614B | $2.389B | $2.574B | $2.471B | $2.506B | $2.401B | $2.668B | $2.506B | $2.406B | $2.288B | $2.557B | $2.558B | $2.382B | $2.235B | $2.471B | $2.494B | $2.424B | $2.236B | $2.352B | $2.356B | $2.353B | $2.136B | $2.315B | $2.242B | $2.202B | $2.083B | $2.118B | $2.128B | $2.122B | $1.927B | $2.071B | $1.926B | $1.946B | $1.818B | $1.845B | $1.77B | $1.722B | $1.544B | $1.951B | $1.63B | $1.501B | $1.378B | $385.31M | $1.785B | $1.797B | $1.902B | $2.113B | $2.186B | $2.015B | $1.883B | $1.959B | $2.068B | $2.034B | $1.886B | $1.964B | $1.924B | $1.853B | $1.825B | $1.842B | $1.906B | $1.804B | $1.678B | $1.368B | $1.888B | $1.823B | $1.576B | $1.653B | $1.936B | $1.837B | $1.466B | $1.59B | $1.452B | $1.64B | $1.499B | $1.445B | $1.595B | $1.548B | $1.464B | $1.164B | $870M | $723.53M | $593.45M | $445.2M | $504.1M | $386.1M | $264M | $196.2M | $127.1M | $106.4M | $106.3M |
Cost of Revenue | $3.318B | $3.09B | $3.273B | $3.358B | $3.055B | $3.085B | $3.322B | $2.948B | $2.914B | $2.848B | $3.044B | $3.061B | $3.084B | $2.938B | $3.015B | $2.867B | $2.917B | $2.885B | $2.654B | $2.601B | $2.841B | $2.386B | $2.409B | $2.172B | $1.805B | $1.957B | $2.355B | $2.316B | $2.233B | $2.03B | $2.204B | $2.11B | $2.143B | $2.048B | $2.284B | $2.143B | $2.045B | $1.937B | $2.185B | $2.199B | $2.029B | $1.889B | $2.107B | $2.134B | $2.068B | $1.901B | $2.003B | $2.014B | $2.006B | $1.807B | $1.977B | $1.916B | $1.879B | $1.77B | $1.813B | $1.823B | $1.809B | $1.623B | $1.766B | $1.633B | $1.64B | $1.531B | $1.56B | $1.488B | $1.44B | $1.278B | $1.637B | $1.356B | $1.241B | $1.131B | $298.97M | $1.499B | $1.514B | $1.596B | $1.791B | $1.851B | $1.701B | $1.585B | $1.655B | $1.752B | $1.726B | $1.588B | $1.656B | $1.633B | $1.574B | $1.538B | $1.557B | $1.62B | $1.525B | $1.413B | $1.159B | $1.604B | $1.547B | $1.325B | $1.396B | $1.641B | $1.554B | $1.234B | $1.314B | $1.223B | $1.398B | $1.273B | $1.236B | $1.366B | $1.329B | $1.256B | $998.6M | $753.2M | $629.27M | $515.38M | $383.9M | $440.1M | $337.9M | $229.8M | $170.6M | $112.3M | - | - |
Gross Profit | $616.2M | $598.8M | $598.7M | $615.5M | $602.2M | $566.4M | $573.9M | $543.6M | $539.1M | $536.2M | $541.1M | $582.2M | $568.9M | $553.5M | $576.1M | $580.7M | $588.8M | $571.3M | $530.58M | $472M | $510.8M | $400.9M | $389.12M | $376.57M | $307.38M | $350.58M | $393.88M | $386.81M | $381.31M | $359.01M | $370.72M | $360.54M | $362.38M | $352.5M | $384.09M | $362.62M | $360.62M | $350.35M | $371.73M | $359.09M | $353.31M | $345.15M | $363.85M | $360.25M | $355.55M | $334.96M | $348.46M | $341.49M | $346.95M | $329M | $338.7M | $326.08M | $323.81M | $313.02M | $304.79M | $304.43M | $312.85M | $303.75M | $305.3M | $293.38M | $305.93M | $287.24M | $284.53M | $281.8M | $282.48M | $265.88M | $314.64M | $274.3M | $259.7M | $247.47M | $86.33M | $285.69M | $282.36M | $305.64M | $322.38M | $334.95M | $313.7M | $298.18M | $304.81M | $315.98M | $307.99M | $298.07M | $307.48M | $290.95M | $279.02M | $287.34M | $284.74M | $285.7M | $279.16M | $265.06M | $208.97M | $283.34M | $276.27M | $251.4M | $257.65M | $294.86M | $283.24M | $232.13M | $276.06M | $228.74M | $241.89M | $226.47M | $209.11M | $228.74M | $219.3M | $208.03M | $165.3M | $116.8M | $94.26M | $78.08M | $61.3M | $64M | $48.2M | $34.2M | $25.6M | $14.8M | - | - |
| $444.6M | $427M | $433.7M | $451.6M | $412.6M | $380.3M | $399.6M | $392.1M | $393M | $392.2M | $386.3M | $409.6M | $391.9M | $412.8M | $366.3M | $399M | $402.8M | $387M | $343.35M | $321.4M | $320.6M | $289.4M | $258.98M | $257.17M | $230.36M | $282.16M | $260.92M | $296.83M | $294.53M | $247.1M | $273.92M | $289.02M | $277.46M | $304.93M | $277.63M | $283.97M | $293.93M | $292.23M | $267.14M | $282.14M | $277.2M | $284.38M | $275M | $280.04M | $284.66M | $270.86M | $264.4M | $270.14M | $268.91M | $263.97M | $254.65M | $254.56M | $248.09M | $245.82M | $226.58M | $235.33M | $239.75M | $237.15M | $240.78M | $228.56M | $237.09M | $229.02M | $224.16M | $226.33M | $225.56M | $220.65M | $254.96M | $214.14M | $205.77M | $205.92M | $65.43M | $267.96M | $219.62M | $242.45M | $237.96M | $249.1M | $232.37M | $231.51M | $224.85M | $236.46M | $242.54M | $233.45M | $234.58M | $220.04M | $210.43M | $232.13M | $224.24M | $229.19M | $210.4M | $210.53M | $160.56M | $221.34M | $213.78M | $203.31M | $205.32M | $225.16M | $215.26M | $179.83M | $220.65M | $170.8M | $179.38M | $176.08M | $159.61M | $165.46M | $154.82M | $153.47M | $119.6M | $82.7M | $67.43M | $57.21M | $44.6M | $46.8M | $34.5M | $25.9M | $18.8M | $11.3M | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $444.6M | $427M | $433.7M | $451.6M | $412.6M | $380.3M | $399.6M | $392.1M | $393M | $392.2M | $386.3M | $409.6M | $391.9M | $412.8M | $366.3M | $399M | $402.8M | $387M | $343.35M | $321.4M | $320.6M | $289.4M | $258.98M | $257.17M | $230.36M | $282.16M | $260.92M | $296.83M | $294.53M | $247.1M | $273.92M | $289.02M | $277.46M | $304.93M | $277.63M | $283.97M | $293.93M | $292.23M | $267.14M | $282.14M | $277.2M | $284.38M | $275M | $280.04M | $284.66M | $270.86M | $264.4M | $270.14M | $268.91M | $263.97M | $254.65M | $254.56M | $248.09M | $245.82M | $226.58M | $235.33M | $239.75M | $237.15M | $240.78M | $228.56M | $237.09M | $229.02M | $224.16M | $226.33M | $225.56M | $220.65M | $254.96M | $214.14M | $205.77M | $205.92M | $65.43M | $267.96M | $219.62M | $242.45M | $237.96M | $249.1M | $232.37M | $231.51M | $224.85M | $236.46M | $242.54M | $233.45M | $234.58M | $220.04M | $210.43M | $232.13M | $224.24M | $229.19M | $210.4M | $210.53M | $160.56M | $221.34M | $213.78M | $203.94M | $205.32M | $225.16M | $215.26M | $179.83M | $220.65M | $170.8M | $179.38M | $176.08M | $159.61M | $165.46M | $154.82M | $153.47M | $119.6M | $82.7M | $67.43M | $57.21M | $44.6M | $46.8M | $34.5M | $25.9M | $18.8M | $11.3M | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$630K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $131.6M | $133.1M | $123.2M | $122.7M | $149.1M | $146.4M | $135M | $113.6M | $109.1M | $107.7M | $118.2M | $137.4M | $140.9M | $106.4M | $176.3M | $148.9M | $154.8M | $154.4M | $159.82M | $125.4M | $165.4M | $87.9M | $107M | $96.46M | $54.38M | $46.13M | $109.91M | $66.32M | $62.97M | $89.27M | $74.24M | $48.14M | $60.96M | $23.83M | $83.26M | $55.96M | $44.78M | $36.96M | $84.46M | $57.02M | $57.2M | $42.31M | $71M | $62.96M | $53.6M | $47.69M | $68.85M | $57.11M | $63.6M | $50.65M | $69.07M | $57.77M | $62.57M | $55.06M | $66.56M | $57.81M | $61.89M | $55.71M | $53.93M | $54.68M | $59.14M | $48.33M | $50.99M | $46.74M | $48.34M | $36.81M | $48.63M | $52.03M | $45.75M | $33.92M | $14.88M | $8.82M | $54.47M | $55.26M | $77.26M | $80.17M | $73M | $61.1M | $73.95M | $73.88M | $58.59M | $59.8M | $64.7M | $66.67M | $64.97M | $51.13M | $55.95M | $52.57M | $64.72M | $50.96M | $45.24M | $59.02M | $59.93M | $45.82M | $50.4M | $67.24M | $65.84M | $50.43M | $49.01M | $51.78M | $55.78M | $44.26M | $44.13M | $57.33M | $58.66M | $49M | $41.3M | $31M | $24.59M | $18.95M | $15.5M | $15.7M | $12.7M | $7.5M | $6.3M | $3.1M | $106.4M | $106.3M |
| -$49.6M | -$46.6M | -$48.5M | -$50.1M | -$216.8M | -$47.6M | -$51.4M | -$51.4M | -$52.1M | -$48.6M | -$62.1M | -$44.6M | -$106.8M | -$41.2M | -$357.4M | -$31M | -$26.5M | -$24.4M | -$36.48M | -$12.5M | -$13.6M | -$14.5M | -$15.47M | -$15.21M | -$16.32M | -$288.82M | -$48.28M | -$25.18M | -$25.55M | -$27.34M | -$42.46M | -$24.89M | -$35M | -$27.09M | -$28.82M | -$21.52M | -$23.92M | -$36.2M | -$21.53M | -$25.13M | -$18.41M | -$18.05M | -$18.75M | -$17.14M | -$28.24M | -$23.48M | -$23.23M | -$16.86M | -$18.1M | -$17.62M | -$28.06M | -$18.33M | -$47.6M | -$18.82M | -$16.59M | -$37.04M | -$20.44M | -$19.89M | -$22.57M | -$22.02M | -$22.46M | -$22.19M | -$22.58M | -$24.35M | -$32.24M | -$25.29M | -$70.67M | -$30.98M | -$39.27M | -$26.08M | -$811.15M | -$10K | -$27.08M | $70K | -$21K | -$1K | $74K | $14K | $50K | $20K | $1K | -$665K | $32K | -$10K | $12K | $17K | -$12K | $66K | -$32K | $28K | $17K | -$13.94M | $16K | $71K | $1.83M | $1.3M | $151K | $85K | -$139.8M | $39K | $16K | $59K | -$2K | $35K | $36K | $38K | $900K | - | $316K | $8K | - | - | - | - | -$400K | $400K | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$401K | - | - | - | - | $854K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $83K | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $49.5M | $46.3M | $48.6M | $50M | $44.3M | $46.1M | $49.6M | $51.3M | $50.1M | $47.7M | $45.1M | $44.6M | $44M | $41.4M | $37.1M | $31M | $25.9M | $24.4M | $20.46M | $12.1M | $13.1M | $14.2M | $13.91M | $15.12M | $15.49M | $21.34M | $24.42M | $24.91M | $26.47M | $26.09M | $27.29M | $25.02M | $24.84M | $23.35M | $22.2M | $20.68M | $20.75M | $20.18M | $18.44M | $17.7M | $17.14M | $16.96M | $16.12M | $15.6M | $15.69M | $15.15M | $14.59M | $14.51M | $15.21M | $14.88M | $15.47M | $15.42M | $16.84M | $16.19M | $3.69M | $16.7M | $15.53M | $15.53M | $21.14M | $21.1M | $22.43M | $22.42M | $17.58M | $22.42M | $22.76M | $23.63M | $38.04M | $32.81M | $34.26M | $26.07M | - | - | $27M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$100K | -$300K | $100K | -$100K | -$172.5M | -$1.5M | -$1.8M | -$100K | -$2M | -$900K | -$17M | - | -$62.8M | $200K | -$320.3M | - | -$600K | - | -$16.02M | -$400K | -$500K | -$300K | -$1.16M | -$93K | -$833K | -$267.47M | -$23.86M | -$1.13M | $912K | -$1.26M | -$15.17M | $130K | -$10.16M | -$3.74M | -$6.62M | -$837K | -$3.17M | -$16.03M | -$3.09M | -$7.43M | -$1.27M | -$1.09M | -$2.63M | -$1.54M | -$12.55M | -$8.33M | -$8.64M | -$2.36M | -$2.89M | -$2.73M | -$12.59M | -$2.91M | -$30.76M | -$2.62M | -$12.9M | -$20.34M | -$5M | -$4.36M | -$1.43M | -$913K | -$26K | $232K | -$5M | -$1.92M | -$9.47M | -$1.66M | -$32.64M | $1.83M | -$5.01M | -$7K | -$811.15M | -$10K | -$86K | $70K | -$21K | -$1K | $74K | $14K | $50K | $20K | $1K | -$665K | $32K | -$10K | $12K | $17K | -$12K | $66K | -$32K | $28K | $17K | -$13.94M | $16K | $71K | $1.83M | $1.3M | $151K | $85K | -$139.8M | $39K | $16K | $59K | -$2K | $35K | $36K | $38K | $900K | - | $316K | $8K | - | - | - | - | -$400K | $400K | - | - |
Income Before Tax | $80.3M | $85.1M | $73.2M | $71.2M | -$69.1M | $97.4M | $82.1M | $60.8M | $55.7M | $57.5M | $54.6M | $91.2M | $32.5M | $63.6M | -$182.5M | $116.4M | $127.2M | $128.9M | $122.38M | $112.2M | $151M | $72.6M | $90.38M | $80.67M | $37.43M | -$243.25M | $60.95M | $40.54M | $36.82M | $61.34M | $31.19M | $22.63M | $25.34M | -$3.86M | $53.85M | $33.86M | $20.27M | $152K | $62.17M | $31.25M | $38.16M | $23.63M | $51.63M | $45.2M | $24.74M | $23.59M | $45M | $39.6M | $44.89M | $32.23M | $40.39M | $38.77M | $14.29M | $35.57M | $47.1M | $20.08M | $40.61M | $35.06M | $31.36M | $32.67M | $36.69M | $26.14M | $28.41M | $22.39M | $16.1M | $11.52M | -$22.04M | $36.69M | $6.48M | $7.85M | -$811.05M | -$17.6M | $27.39M | $30.07M | $49.16M | $52.02M | $47.56M | $36.7M | $48.73M | $48.4M | $31.95M | $34.89M | $40.98M | $46.28M | $45.15M | $30.99M | $31.94M | $35.05M | $48.06M | $35.42M | $33.59M | $30.19M | $44.87M | $30.21M | $35.19M | $52.22M | $50.3M | $37.52M | $34.82M | $36.59M | $36.84M | $22.21M | $19.99M | $35.12M | $36.35M | $28.42M | $25.2M | $20.6M | $16.23M | $10.85M | $9.9M | $8.9M | $7.5M | $3.4M | $1.9M | $1.5M | - | - |
Income Tax | $22.9M | $24.3M | $26.3M | $24.4M | -$23.5M | $26.8M | $23.5M | -$13.4M | $14.5M | $15.5M | $15.9M | $22.8M | $9.1M | $15.9M | $8.4M | $29.1M | $32.4M | $31.6M | $25.85M | $27.5M | $37M | $18.9M | $32.9M | $20.69M | $6.44M | -$44.12M | $14.68M | $11.37M | $10.07M | $18.99M | $9.21M | $7.33M | $8.22M | -$1.84M | -$8.28M | $14.13M | $7.96M | $172K | $24.13M | $12.28M | $15.11M | $9.17M | $20.12M | $18.1M | $9.65M | $9.2M | $18.05M | $15.05M | $17.83M | $12.25M | $10.83M | $14.07M | $5.57M | $13.87M | $17.38M | $7.75M | $11.62M | $13.91M | $10.99M | $12.56M | $13.69M | $10.46M | -$37.41M | $8.44M | $6.51M | $4.95M | -$52.34M | $16.51M | $2.92M | $3.53M | -$150.1M | -$6.21M | $10.95M | $12.03M | $19.76M | $20.26M | $18.72M | $14.43M | $20.15M | $19.37M | $13.38M | $13.36M | $15.82M | $17.68M | $16.87M | $11.62M | $12.35M | $13.15M | $17.43M | $13.17M | $9.72M | $10.93M | $16.24M | $11.15M | $13.1M | $20.29M | $19.14M | $14.31M | $13.58M | $14.27M | $14.35M | $8.66M | $7.7M | $13.06M | $13.9M | $11.05M | $10M | $8M | $6.13M | $4.16M | $3.5M | $3.5M | $2.8M | $1.3M | $700K | $600K | - | - |
Net Income | $57.4M | $60.8M | $46.9M | $46.8M | -$45.6M | $70.6M | $58.6M | $74.2M | $41.2M | $42M | $38.7M | $68.4M | $23.4M | $47.7M | -$190.9M | $87.3M | $94.8M | $97.3M | $96.35M | $84.5M | $113.8M | $54.2M | $57.34M | $59.82M | $30.79M | -$199.33M | $46.31M | $29.01M | $26.6M | $42.22M | $21.82M | $15.12M | $16.91M | -$2.19M | $61.95M | $19.44M | $12.13M | -$541K | $37.64M | $18.11M | $22.82M | $14.62M | $31.06M | $26.51M | $14.78M | $13.97M | $26.13M | $24.71M | $26.99M | $19.39M | $28.08M | $23.33M | $8.92M | $21.29M | $30.38M | $10.04M | $28.18M | $20.5M | $20.54M | $19.4M | $21.35M | $14.96M | $64.35M | $12.99M | $8.44M | $4.15M | $14.25M | $15.59M | $26K | $1.68M | -$685.6M | -$25.35M | $9.22M | $14.21M | $23.04M | $26.11M | $26.37M | $19.99M | $23.24M | $28.61M | $12.19M | $17.08M | $20.94M | $26.8M | $27M | $17.11M | $14.61M | $19.28M | $29.99M | $22.19M | $13.82M | $17.54M | $28.52M | $11.69M | $21.41M | $31.59M | $31.49M | $22.08M | $21.24M | $22.12M | $22.49M | $13.48M | $12.29M | $22.06M | $22.45M | $17.37M | $15.2M | $12.6M | $10.1M | $6.69M | $6.4M | $5.4M | $4.7M | $2.1M | $1.2M | $900K | $800K | $700K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $21K | $14K | $3K | - | $57K | $18K | $9K | - | $21K | $11K | $13K | $6K | $9K | $13K | $7K | $5K | $82K | $79K | $87K | $63K | $208K | $172K | $63K | $170K | - | $182K | $452K | $329K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $57.4M | $60.8M | $46.9M | $46.8M | -$45.6M | $70.6M | $58.6M | $74.2M | $41.2M | $42M | $38.7M | $68.4M | $23.4M | $47.7M | -$190.9M | $87.3M | $94.8M | $97.3M | $96.35M | $84.5M | $113.8M | $54.2M | $57.34M | $59.82M | $30.79M | -$199.33M | $46.31M | $29.01M | $26.6M | $42.22M | $21.8M | $15.1M | $16.9M | -$2.19M | $61.9M | $19.42M | $12.12M | -$541K | $37.62M | $18.1M | $22.81M | $14.62M | $31.05M | $26.49M | $14.77M | $13.96M | $26.04M | $24.63M | $26.91M | $19.32M | $27.88M | $23.16M | $8.85M | $21.12M | $30.38M | $9.86M | $27.73M | $20.17M | $20.54M | $19.4M | $21.35M | $14.96M | $64.35M | $12.99M | $8.44M | $4.15M | $14.25M | $15.59M | $26K | $1.68M | -$685.6M | -$25.35M | $9.22M | $14.21M | $23.04M | $26.11M | $26.37M | $19.99M | $23.24M | $28.61M | $12.19M | $17.08M | $20.94M | $26.8M | $27M | $17.11M | $14.61M | $19.28M | $29.99M | $22.19M | $13.82M | $17.54M | $28.52M | $11.69M | $21.41M | $31.59M | $31.49M | $22.08M | $21.24M | $22.12M | $22.49M | $13.48M | $12.29M | $22.06M | $22.45M | $17.37M | $15.2M | $12.6M | $10.1M | $6.69M | $6.4M | $5.4M | $4.7M | $2.1M | $1.2M | $900K | $800K | $700K |
Shares Outstanding (Basic) | 31.6M | 33.6M | 33.8M | 34.2M | 34.1M | 33.9M | 34.1M | 34M | 34M | 34M | 33.9M | 34.9M | 35.3M | 35.9M | 36.5M | 38.3M | 39.5M | 40.4M | 40.94M | 41.56M | 41.6M | 41.5M | 41.87M | 42.51M | 42.94M | 42.62M | 43.08M | 43.08M | 43.07M | 42.84M | 42.71M | 42.67M | 42.66M | 42.79M | - | 43.5M | 44.57M | 44.79M | 44.76M | 45.12M | 45.73M | 46.95M | - | 50.46M | 50.78M | 50.85M | 51.27M | 52.07M | 52.51M | 52.42M | 52.49M | 52.78M | 52.6M | 52.59M | 54.29M | 55.07M | 52.59M | 52.22M | - | 52.37M | 52.46M | 52.42M | - | 52.31M | 52.25M | 51.89M | - | 42.31M | 40.97M | 40.1M | - | 40.14M | 40.43M | 40.77M | - | 42.54M | 42.9M | 42.87M | - | 42.29M | 42.41M | 42.16M | - | 41.85M | 41.73M | 41.75M | - | 41.35M | 41.44M | 41.19M | - | 40.93M | 40.72M | 40.93M | - | 42.16M | 42.65M | 42.63M | - | 40.45M | 40.06M | 41.27M | - | 42.69M | 42.97M | 42.09M | - | 35M | 30.1M | 28M | - | 22.5M | 22.38M | 21M | - | 11.54M | 11.43M | 11.67M |
Shares Outstanding (Diluted) | 32.1M | 34M | 34.4M | 35.1M | 34.1M | 34.6M | 35.2M | 34.9M | 34.9M | 34.9M | 34.8M | 35.6M | 36M | 36.9M | 36.5M | 39.2M | 40.5M | 41.8M | 42.79M | 43.29M | 43.4M | 43.5M | 44.02M | 44.58M | 43.58M | 42.62M | 44.46M | 44.2M | 43.23M | 42.89M | 42.91M | 42.99M | 42.92M | 42.79M | - | 43.81M | 44.81M | 44.79M | 45.34M | 45.35M | 45.92M | 47.12M | - | 50.77M | 51.09M | 51.4M | 51.83M | 52.55M | 52.93M | 52.95M | 52.97M | 52.78M | 52.94M | 52.93M | 54.76M | 59.01M | 63.51M | 64.42M | - | 65.52M | 65.94M | 65.95M | - | 65.85M | 65.81M | 52.58M | - | 63.2M | 41.6M | 40.34M | - | 40.14M | 40.65M | 43.85M | - | 46.98M | 47.99M | 47.94M | - | 45.68M | 46.27M | 46.21M | - | 45.67M | 45.42M | 45.46M | - | 44.94M | 45.33M | 45.38M | - | 43.02M | 42.07M | 41.76M | - | 43.33M | 44.54M | 42.63M | - | 41.99M | 41.06M | 41.47M | - | 43.57M | 44.33M | 44.88M | - | 38.18M | 34.09M | 28M | - | 25.71M | 23.5M | 21M | - | 11.54M | 11.43M | 11.67M |
EPS (Basic) | $1.82 | $1.81 | $1.39 | $1.37 | -$1.34 | $2.09 | $1.72 | $2.18 | $1.21 | $1.24 | $1.14 | $1.96 | $0.66 | $1.33 | -$5.22 | $2.28 | $2.40 | $2.41 | $2.35 | $2.03 | $2.74 | $1.31 | $1.37 | $1.41 | $0.72 | -$4.68 | $1.07 | $0.67 | $0.62 | $0.98 | $0.51 | $0.35 | $0.40 | -$0.05 | - | $0.45 | $0.27 | -$0.01 | $0.84 | $0.40 | $0.50 | $0.31 | - | $0.53 | $0.29 | $0.27 | $0.51 | $0.47 | $0.51 | $0.37 | $0.53 | $0.44 | $0.17 | $0.40 | $0.55 | $0.18 | $0.53 | $0.39 | - | $0.37 | $0.40 | $0.28 | - | $0.25 | $0.16 | $0.08 | - | $0.37 | $0 | $0.04 | - | -$0.63 | $0.22 | $0.35 | - | $0.61 | $0.61 | $0.47 | - | $0.68 | $0.29 | $0.41 | - | $0.64 | $0.65 | $0.41 | - | $0.47 | $0.72 | $0.54 | - | $0.43 | $0.70 | $0.28 | - | $0.75 | $0.74 | $0.54 | - | $0.55 | $0.56 | $0.33 | - | $0.52 | $0.52 | $0.41 | - | $0.36 | $0.34 | $0.27 | - | $0.24 | $0.21 | $0.10 | - | $0.08 | $0.07 | $0.06 |
EPS (Diluted) | $1.79 | $1.79 | $1.36 | $1.33 | -$1.34 | $2.04 | $1.67 | $2.13 | $1.18 | $1.20 | $1.11 | $1.92 | $0.65 | $1.29 | -$5.22 | $2.23 | $2.34 | $2.33 | $2.25 | $1.95 | $2.63 | $1.25 | $1.30 | $1.34 | $0.71 | -$4.68 | $1.04 | $0.66 | $0.61 | $0.98 | $0.51 | $0.35 | $0.39 | -$0.05 | - | $0.44 | $0.27 | -$0.01 | $0.83 | $0.40 | $0.50 | $0.31 | - | $0.52 | $0.29 | $0.27 | $0.50 | $0.47 | $0.51 | $0.36 | $0.53 | $0.44 | $0.17 | $0.40 | $0.55 | $0.18 | $0.47 | $0.35 | - | $0.33 | $0.35 | $0.26 | - | $0.23 | $0.16 | $0.08 | - | $0.17 | $0 | $0.04 | - | -$0.63 | $0.22 | $0.35 | - | $0.58 | $0.57 | $0.44 | - | $0.65 | $0.29 | $0.39 | - | $0.61 | $0.62 | $0.40 | - | $0.45 | $0.69 | $0.51 | - | $0.41 | $0.68 | $0.28 | - | $0.73 | $0.71 | $0.52 | - | $0.53 | $0.55 | $0.33 | - | $0.51 | $0.51 | $0.39 | - | $0.33 | $0.30 | $0.24 | - | $0.21 | $0.20 | $0.10 | - | $0.08 | $0.07 | $0.06 |
EBIT | $129.8M | $131.4M | $121.8M | $121.2M | -$24.8M | $143.5M | $131.7M | $112.1M | $105.8M | $105.2M | $99.7M | $135.8M | $76.5M | $105M | -$145.4M | $147.4M | $153.1M | $153.3M | $142.84M | $124.3M | $164.1M | $86.8M | $104.29M | $95.79M | $52.92M | -$221.91M | $85.36M | $65.45M | $63.29M | $87.42M | $58.48M | $47.66M | $50.18M | $19.49M | $76.05M | $54.53M | $41.02M | $20.33M | $80.62M | $48.95M | $55.3M | $40.6M | $67.75M | $60.8M | $40.43M | $38.74M | $59.59M | $54.11M | $60.1M | $47.12M | $55.86M | $54.19M | $31.13M | $51.76M | $50.79M | $36.78M | $56.14M | $50.59M | $52.5M | $53.77M | $59.12M | $48.56M | $45.99M | $44.82M | $38.87M | $35.15M | $15.99M | $69.5M | $40.74M | $33.92M | -$796.18M | $8.82M | $54.38M | $55.26M | $77.26M | $80.17M | $73M | $61.1M | $73.95M | $73.88M | $58.59M | $59.8M | $64.7M | $66.67M | $64.97M | $51.13M | $55.95M | $52.57M | $64.72M | $50.96M | $45.24M | $59.02M | $59.93M | $45.82M | $50.4M | $67.24M | $65.84M | $50.43M | $49.01M | $51.78M | $55.78M | $44.26M | $44.13M | $57.33M | $58.66M | $49M | $41.3M | $31M | $24.59M | $18.95M | $15.5M | $15.7M | $12.7M | $7.5M | $6.3M | $3.1M | $106.4M | $106.3M |
EBITDA | $169.9M | $170.5M | $163.6M | $162.4M | $188.1M | $184.7M | $172.8M | $150.1M | $144.3M | $142.5M | $153.1M | $171.2M | $175.5M | $139.3M | $208.5M | $180.2M | $184.7M | $183.5M | $170.67M | $149.8M | $189.4M | $110.8M | $128.59M | $118.82M | $76.4M | $67.97M | $125.6M | $90.23M | $86.18M | $111.43M | $96.36M | $71.05M | $84.46M | $47.22M | $105.99M | $78.22M | $66.27M | $43.17M | $104.1M | $76.48M | $75.64M | $60.42M | $88.38M | $79.74M | $70.45M | $63.73M | $83.62M | $70.9M | $77.81M | $64.71M | $83.84M | $71.29M | $47.16M | $67M | $56.36M | $51.71M | $70.38M | $66.49M | $66.13M | $65.42M | $69.32M | $58.71M | $60.37M | $55.86M | $57.47M | $45.73M | $59.81M | $76.01M | $54.58M | $41.66M | $24.93M | $17.88M | $62.74M | $65.15M | $85.77M | $87.49M | $83.54M | $68.53M | $80.42M | $80.53M | $65.82M | $66.41M | $73.92M | $71.78M | $69.12M | $55.72M | $61.37M | $57.23M | $68.8M | $54.94M | $49.27M | $76.88M | $62.5M | $48.53M | $51.44M | $68.53M | $67.89M | $52.43M | $195.21M | $58.22M | $62.49M | $50.37M | $49.51M | $63.25M | $64.44M | $54.53M | $44.8M | $34.15M | $26.52M | $20.85M | $16.7M | $17.3M | $13.7M | $8.3M | $7.2M | $3.1M | $106.4M | $106.3M |