Somnigroup International Inc.(SGI:US)
Market Cap$13.373B
Key Metrics
Price$63.58
Revenue (TTM)$7.673B
Holders Revenue (TTM)$252.3M
Gross Profit (TTM)$3.38B
Earnings (TTM)$521.4M
EBITDA (TTM)$1.201B
Op. Margin (TTM)12.02%
Dividend Yield0.98%
Holders Yield1.89%
Cash on hand$112M
Total Assets$11.611B
Net Assets$3.237B
Total Debt$6.412B
Key Metrics
Price$63.58
Revenue (TTM)$7.673B
Holders Revenue (TTM)$252.3M
Gross Profit (TTM)$3.38B
Earnings (TTM)$521.4M
EBITDA (TTM)$1.201B
Op. Margin (TTM)12.02%
Dividend Yield0.98%
Holders Yield1.89%
Cash on hand$112M
Total Assets$11.611B
Net Assets$3.237B
Total Debt$6.412B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.802B | $1.868B | $2.123B | $1.881B | $1.605B | $1.208B | $1.3B | $1.234B | $1.189B | $1.171B | $1.277B | $1.27B | $1.208B | $1.187B | $1.283B | $1.211B | $1.24B | $1.36B | $1.358B | $1.169B | $1.044B | $1.057B | $1.132B | $665.2M | $822.4M | $871.3M | $821M | $722.8M | $690.9M | $676.1M | $729.5M | $659.9M | $637.4M | $648.2M | $711.5M | $659.3M | $722.1M | $769.5M | $832.4M | $804.4M | $721M | $767.3M | $880M | $764.4M | $739.5M | $745.5M | $827.4M | $715M | $701.9M | $678.1M | $735.5M | $660.6M | $390.1M | $341.1M | $347.9M | $329.5M | $384.4M | $366.8M | $383.09M | $342.21M | $325.84M | $292.7M | $295.79M | $263.04M | $253.89M | $244.79M | $224.08M | $185.18M | $177.1M | $189.12M | $252.81M | $238.66M | $247.22M | $288.95M | $294.09M | $257.64M | $266.03M | $256.58M | $240.92M | $218.96M | $228.59M | $215.64M | $206.1M | $192.62M | $222.38M | $198.41M | $181.74M | $151.6M | $153.12M | $136.78M | $123.56M | $113.68M | $105.13M |
Cost of Revenue | $1.025B | $1.046B | $1.17B | $1.054B | $1.024B | $684.5M | $710.1M | $679.4M | $676.8M | $657.7M | $703.4M | $727.4M | $708.2M | $698.2M | $742.2M | $714.5M | $716.7M | $755.1M | $781.2M | $650.9M | $584.9M | $571.8M | $602.1M | $399.3M | $465.3M | $484.9M | $460.4M | $409.4M | $409.1M | $392.9M | $429.5M | $387.1M | $372.7M | $374.9M | $404.5M | $390.7M | $435.5M | $450.1M | $470.3M | $467.5M | $430M | $454.2M | $520.4M | $466.9M | $460.8M | $451.4M | $508.9M | $446.7M | $432.4M | $405.2M | $436.8M | $405.7M | $201.7M | $170.61M | $176.8M | $162.6M | $178.4M | $175.64M | $182.49M | $161.19M | $155.53M | $140.88M | $145.03M | $135M | $129.08M | $125.95M | $117.37M | $98.85M | $95.24M | $107.75M | $147.32M | $132.65M | $139.14M | $147.97M | $152.48M | $133.07M | $138.37M | $129.84M | $124.89M | $112.45M | $117.33M | $107M | $103.58M | $94.08M | $108.14M | $95.62M | $85.66M | $70.79M | $71.78M | $65.06M | $60.17M | $51.14M | $47.5M |
Gross Profit | $776.9M | $822.7M | $952.8M | $827.2M | $580.5M | $523.4M | $589.9M | $554.2M | $512.6M | $512.8M | $573.7M | $542.3M | $499.9M | $489.2M | $541.1M | $496.5M | $522.8M | $604.5M | $577.1M | $518.2M | $458.9M | $485.2M | $530.2M | $265.9M | $357.1M | $386.4M | $360.6M | $313.4M | $281.8M | $283.2M | $300M | $272.8M | $264.7M | $273.3M | $307M | $268.6M | $286.6M | $319.4M | $362.1M | $336.9M | $291M | $313.1M | $359.6M | $297.5M | $278.7M | $294.1M | $318.5M | $268.3M | $269.5M | $272.9M | $298.7M | $254.9M | $188.4M | $170.5M | $171.1M | $166.9M | $206M | $191.17M | $200.59M | $181.02M | $170.31M | $151.82M | $150.75M | $128.04M | $124.81M | $118.84M | $106.71M | $86.33M | $81.86M | $81.37M | $105.49M | $106.02M | $108.08M | $140.99M | $141.61M | $124.57M | $127.66M | $126.75M | $116.02M | $106.52M | $111.25M | $108.65M | $102.52M | $98.54M | $114.24M | $102.78M | $96.08M | $80.81M | $81.34M | $71.72M | $63.39M | $62.54M | $57.63M |
| $595.4M | $584.3M | $641.2M | $636.4M | $572.1M | $404.2M | $390.6M | $384M | $386M | $400.5M | $395.1M | $387.7M | $361.2M | $348.8M | $345M | $355.2M | $341.1M | $363.8M | $334.1M | $301.9M | $277.2M | $298.8M | $354.8M | $217.5M | $251.6M | $307.3M | $243.9M | $236M | $224.2M | $231.4M | $219.1M | $218.6M | $212.9M | $200.6M | $213.2M | $216.4M | $229.8M | $216.6M | $233.4M | $240.1M | $217.1M | $224.8M | $250.7M | $248.9M | $227.3M | $220.3M | $233.2M | $220.1M | $208.8M | $200.7M | $218.7M | $212M | $144.1M | $119.26M | $107.7M | $119.4M | $119.9M | $105.35M | $103.99M | $98.19M | $95.03M | $80.22M | $82.6M | $74.19M | $72.52M | $71.62M | $64.03M | $57.17M | $55.98M | $56.05M | $62.6M | $69.7M | $78.75M | $73.31M | $74.06M | $69.44M | $73.91M | $65.66M | $62.3M | $59.25M | $64.04M | $54.59M | $59.7M | $53.94M | $64.86M | $58.11M | $53.25M | $47.82M | $50.81M | $46.85M | $40.66M | $35.43M | $35.25M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.65M | $1.6M | $1.56M | $1.12M | $697K | $1.24M | $951K | $840K | $752K | $627K | $513K | $804K | $902K | $651K | $242K | $488K | $304K | $777K | $138K | $276K |
| Selling, General, and Administrative | $595.4M | $584.3M | $641.2M | $636.4M | $572.1M | $404.2M | $390.6M | $384M | $386M | $400.5M | $395.1M | $387.7M | $361.2M | $348.8M | $345M | $355.2M | $341.1M | $363.8M | $334.1M | $301.9M | $277.2M | $298.8M | $354.8M | $217.5M | $251.6M | $307.3M | $243.9M | $236M | $224.2M | $231.4M | $219.1M | $218.6M | $212.9M | $206.4M | $218.5M | $221.3M | $220.2M | $221M | $239.2M | $244.7M | $221.8M | $229.4M | $255.4M | $253.7M | $231.5M | $224.9M | $237.6M | $224.7M | $213.3M | $205.2M | $222.8M | $216.1M | $145.1M | $119.26M | $107.7M | $119.4M | $119.9M | $105.35M | $103.99M | $98.19M | $95.03M | $80.22M | $82.6M | $74.19M | $72.52M | $71.62M | $64.03M | $57.17M | $55.98M | $56.05M | $62.6M | $69.7M | $78.75M | $71.66M | $72.46M | $67.88M | $72.79M | $64.96M | $61.06M | $58.3M | $63.2M | $53.84M | $59.07M | $53.43M | $64.06M | $57.2M | $52.59M | $47.58M | $50.32M | $46.55M | $39.88M | $35.3M | $34.98M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$5.8M | -$5.3M | -$4.9M | $9.6M | -$4.4M | -$5.8M | -$4.6M | -$4.7M | -$4.6M | -$4.7M | -$4.8M | -$4.2M | -$4.6M | -$4.4M | -$4.6M | -$4.5M | -$4.5M | -$4.1M | -$4.1M | -$1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $181.5M | $238.4M | $311.6M | $190.8M | $8.4M | $119.2M | $199.3M | $170.2M | $126.6M | $112.3M | $178.6M | $154.6M | $138.7M | $140.4M | $196.1M | $141.3M | $181.7M | $240.7M | $243M | $216.3M | $181.7M | $186.4M | $175.4M | $48.4M | $105.5M | $79.1M | $116.7M | $77.4M | $57.6M | $51.8M | $80.9M | $54.2M | $51.8M | $72.7M | $93.8M | $52.2M | $56.8M | $102.8M | $128.7M | $96.8M | $73.9M | $88.3M | $108.9M | $48.6M | $51.4M | $73.8M | $85.3M | $48.2M | $60.7M | $72.2M | $80M | $42.9M | $44.3M | $51.24M | $63.4M | $47.5M | $86.1M | $85.81M | $96.61M | $82.83M | $75.28M | $71.61M | $68.15M | $53.85M | $52.29M | $47.23M | $42.68M | $29.16M | $25.88M | $25.32M | $42.89M | $36.32M | $29.33M | $67.68M | $67.55M | $55.13M | $53.75M | $61.09M | $53.72M | $47.26M | $47.22M | $54.06M | $42.82M | $44.6M | $49.38M | $44.68M | $42.84M | $32.99M | $30.53M | $24.87M | $22.73M | $27.1M | $22.38M |
| -$44.2M | $19.5M | -$7.8M | -$15.6M | -$57.7M | -$23.5M | -$28.7M | -$29.7M | -$29.1M | -$24.7M | -$27.9M | -$29.2M | -$28.3M | -$26.8M | -$21M | -$21.8M | -$12.7M | -$9.7M | -$6.8M | -$30.9M | -$10.3M | -$10.7M | -$15.7M | -$15.9M | -$21M | -$16.5M | -$18.2M | -$18.9M | -$11.7M | -$17.5M | -$21.2M | -$18.8M | -$16.2M | -$27.2M | -$19.6M | -$17.4M | -$10.2M | -$15.3M | -$18.4M | -$67.6M | -$17.6M | -$18.7M | -$43M | -$19.3M | -$16.1M | -$5.4M | -$25.4M | -$40.8M | -$21.5M | -$21.7M | -$24.3M | -$36.2M | -$29.2M | -$6.5M | -$4.4M | -$3.6M | -$4.6M | -$2.74M | -$3.49M | -$2.76M | -$603K | -$11K | -$4.63M | -$73K | $68K | $37K | -$214K | $270K | $348K | -$324K | $96K | -$72K | -$1.02M | -$220K | -$33K | -$214K | -$289K | -$10.27M | -$183K | -$55K | -$93K | -$3.57M | -$160K | $412K | -$802K | $62K | -$175K | $116K | -$5.3M | -$13.86M | -$969K | $455K | -$962K | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $60M | - | - | - | $61.3M | $36.3M | $30.8M | $33.4M | $34.3M | $30.9M | $32.6M | $33.6M | $32.8M | $31.6M | $26.8M | $23.7M | $20.9M | $20.5M | $13.5M | $20M | $12.3M | $16M | $20.1M | $20.6M | $20.3M | $20M | $20.8M | $22.5M | $22.4M | $22.8M | $23.6M | $23.2M | $22.7M | $31.8M | $22.1M | $22.1M | $22.1M | $20.2M | $20.5M | $23.1M | $21.4M | $22M | $33.2M | $20.5M | $20.4M | $21.4M | $25.3M | $23M | $22.2M | $22.6M | $24.6M | $35.7M | $27.9M | $5.77M | $4.8M | $4.1M | $4.1M | $3.5M | $3.27M | $2.65M | - | - | $4.07M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $15.8M | $19.5M | -$7.8M | -$15.6M | $3.6M | $12.8M | $2.1M | $3.7M | $5.2M | $6.2M | $4.7M | $4.4M | $4.5M | $4.8M | $5.8M | $1.9M | $8.2M | $10.8M | $6.7M | -$10.9M | $2M | $5.3M | $4.4M | $4.7M | -$700K | $3.5M | $2.6M | $3.6M | $10.7M | $5.3M | $2.4M | $4.4M | $6.5M | $4.6M | $2.5M | $4.7M | $11.9M | $4.9M | $2.1M | -$44.5M | $3.8M | $3.3M | -$9.8M | $1.2M | $4.3M | $16M | -$100K | -$17.8M | $700K | $900K | $300K | -$500K | -$1.3M | -$728K | $400K | $500K | -$500K | $758K | -$229K | -$118K | -$603K | -$11K | -$564K | -$73K | $68K | $37K | -$214K | $270K | $348K | -$324K | $96K | -$72K | -$1.02M | -$220K | -$33K | -$214K | -$289K | -$10.27M | -$183K | -$55K | -$93K | -$3.57M | -$160K | $412K | -$802K | $62K | -$175K | $116K | -$5.3M | -$13.86M | -$969K | $455K | -$962K |
Income Before Tax | $137.3M | $193.7M | $233.9M | $102.7M | -$49.3M | $95.7M | $170.6M | $140.5M | $97.5M | $87.6M | $150.7M | $125.4M | $110.4M | $113.6M | $175.1M | $119.5M | $169M | $231M | $236.2M | $185.4M | $171.4M | $175.7M | $159.7M | $32.5M | $84.5M | $62.6M | $98.5M | $58.5M | $45.9M | $34.3M | $59.7M | $35.4M | $35.6M | $45.5M | $74.2M | $34.8M | $46.6M | $87.5M | $110.3M | $29.2M | $56.3M | $69.6M | $65.9M | $29.3M | $35.3M | $68.4M | $59.9M | $7.4M | $39.2M | $50.5M | $55.7M | $6.7M | $15.1M | $44.74M | $59M | $43.9M | $81.5M | $83.07M | $93.11M | $80.07M | $72.14M | $68.14M | $63.52M | $49.99M | $49.17M | $43.27M | $38.15M | $24.96M | $21.66M | $19.5M | $36.69M | $30.6M | $20.62M | $58.37M | $59.26M | $48.64M | $46.6M | $44.3M | $46.81M | $40.99M | $42.67M | $45.53M | $37.58M | $40.15M | $43.22M | $39.05M | $36.44M | $27.55M | $19.14M | $17.88M | $2.51M | $23.76M | $17.06M |
Income Tax | $33.4M | $52.8M | $56.2M | $3.2M | -$16.5M | $23.1M | $40.8M | $34M | $20.7M | $9.9M | $36.8M | $32.2M | $24.5M | $11.5M | $41.1M | $28.3M | $38.1M | $54.4M | $58.7M | $44.7M | $40.5M | $29.4M | $40.3M | $9.4M | $23.5M | $15.9M | $26.1M | $15.8M | $16.9M | $15.2M | $15.6M | $8.8M | $10M | -$300K | $21M | $13.1M | $14.6M | $26.6M | $33.7M | $9.2M | $17.3M | $81.8M | $25M | $8.3M | $10.3M | $21.2M | $22.4M | $9.8M | $11.5M | $22.2M | $15.5M | $8.8M | $2.6M | $21.26M | $61M | $14.8M | $25.3M | $26.76M | $31.16M | $26.98M | $23.88M | $21.89M | $19.32M | $16.49M | $16.02M | $14.16M | $12.47M | $8.1M | $8.32M | $18.45M | $12.62M | $10.37M | $7.11M | $18.44M | $20.44M | $15.71M | $16.82M | $13.84M | $17.95M | $14.88M | $15.77M | $15.17M | $20.21M | $15.3M | $16.47M | $15.17M | $14.03M | $10.61M | $7.37M | $6.3M | $2.18M | $8.98M | $6.18M |
Net Income | $103.9M | $140.9M | $177.7M | $99.5M | -$32.8M | $72.6M | $129.8M | $106.5M | $76.8M | $77.7M | $113.9M | $93.2M | $85.9M | $102.5M | $133.2M | $91.2M | $130.9M | $176.5M | $177.4M | $140.4M | $130.7M | $145M | $121.8M | $23.2M | $59.8M | $46.1M | $73.2M | $41.5M | $28.6M | $12.2M | $41.4M | $21.2M | $22.8M | $45.8M | $41.2M | $21.7M | $32M | $60.9M | $76.6M | $20M | $39M | -$12.2M | $40.9M | $21M | $25M | $47.2M | $37.5M | -$2.4M | $27.7M | $28.3M | $40.2M | -$2.1M | $12.5M | $23.48M | -$2M | $29.1M | $56.2M | $56.32M | $61.95M | $53.08M | $48.26M | $46.25M | $44.2M | $33.51M | $33.15M | $29.11M | $25.68M | $16.86M | $13.34M | $1.06M | $24.07M | $20.23M | $13.51M | $39.93M | $38.82M | $32.93M | $29.78M | $30.45M | $28.86M | $26.11M | $26.89M | $30.36M | $17.37M | $24.85M | $26.75M | $23.88M | $22.41M | $16.95M | $11.77M | $11.59M | $325K | $14.78M | $10.89M |
Minority Interests | $300K | -$100K | -$300K | -$500K | -$300K | -$700K | $200K | -$400K | -$500K | -$600K | -$600K | -$800K | -$600K | -$800K | -$500K | -$600K | -$200K | -$700K | $0 | $400K | -$200K | -$300K | -$400K | -$200K | -$100K | $100K | $100K | $100K | -$200K | $100K | $900K | $1.6M | $300K | $2.6M | $3.4M | $2.8M | $1.9M | $2.5M | $1.2M | $1.3M | $600K | $900K | -$700K | $200K | -$1.6M | -$600K | -$400K | $200K | -$300K | -$800K | $0 | $500K | $0 | - | $0 | $0 | $0 | - | - | - | - | - | $60K | -$9K | -$95K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $104.2M | $140.8M | $177.4M | $99M | -$33.1M | $71.9M | $130M | $106.1M | $76.3M | $77.1M | $113.3M | $92.4M | $85.3M | $101.7M | $132.7M | $90.6M | $130.7M | $175.8M | $177.4M | $140.8M | $130.5M | $144.7M | $121.4M | $23M | $59.7M | $46.2M | $73.3M | $41.6M | $28.4M | $12.3M | $42.3M | $22.8M | $23.1M | $48.4M | $44.6M | $24.5M | $33.9M | $63.4M | $77.8M | $21.3M | $39.6M | -$11.3M | $40.2M | $21.2M | $23.4M | $46.6M | $37.1M | -$2.2M | $27.4M | $27.5M | $40.2M | -$1.6M | $12.5M | $23.48M | -$2M | $29.1M | $56.2M | $56.32M | $61.95M | $53.08M | $48.26M | $46.25M | $44.26M | $33.5M | $33.05M | $29.11M | $25.68M | $16.86M | $13.34M | $1.06M | $24.07M | $20.23M | $13.51M | $39.93M | $38.82M | $32.93M | $29.78M | $30.45M | $28.86M | $26.11M | $26.89M | $30.36M | $17.37M | $24.85M | $26.75M | $23.88M | $22.41M | $16.95M | $11.77M | $11.59M | $325K | $14.78M | $10.89M |
Shares Outstanding (Basic) | 210.3M | 209.9M | 209.9M | 209.2M | 194.9M | 173.7M | 173.7M | 173.7M | 173.6M | 172.3M | 172.2M | 172.1M | 172M | 170.9M | 171.9M | 174.1M | 182.6M | 191.3M | 195.8M | 197M | 203.7M | 205.7M | 206.4M | 206.4M | 213.6M | 216M | 218.4M | 218.8M | 218.8M | 218M | 218M | 217.6M | 217.2M | 216.8M | 216M | 215.6M | 215.6M | 223.2M | 232.8M | 240.8M | 248M | 249.2M | 248.4M | 245.2M | 243.6M | 243.6M | 243.6M | 243.2M | 242.8M | 242M | 242M | 241.6M | 240M | 238.4M | 238.23M | 251.4M | 255.52M | - | 266.62M | 271.84M | 274.26M | - | 276.8M | 282.92M | 293.25M | - | 299.75M | 299.58M | 299.5M | - | 299.26M | 298.96M | 298.36M | - | 310.9M | 331.85M | 335.79M | - | 331.78M | 337.51M | 357.38M | - | 396.36M | 395.17M | 393.68M | - | 389.76M | 398.73M | 392.37M | - | 31.3M | 31.28M | 31.32M |
Shares Outstanding (Diluted) | 212.6M | 212.9M | 212.5M | 212.4M | 198.9M | 178.7M | 178.2M | 178M | 178M | 178.2M | 177.6M | 176.8M | 176.8M | 177M | 177M | 178.8M | 188.5M | 199.8M | 203.4M | 204.1M | 210.1M | 214.1M | 211.6M | 208M | 216M | 220.4M | 223.2M | 224M | 222.8M | 220.4M | 220.4M | 219.6M | 219.6M | 219.2M | 219.6M | 218M | 218.4M | 226M | 235.2M | 243.2M | 250.4M | 249.2M | 251.6M | 249.6M | 248.8M | 248.4M | 248.4M | 243.2M | 247.6M | 247.2M | 246.4M | 241.6M | 244.8M | 243.2M | 238.23M | 257.35M | 262.74M | - | 274.28M | 280.07M | 283.48M | - | 285.73M | 292.61M | 302.71M | - | 304.66M | 301.97M | 299.84M | - | 299.97M | 299.72M | 300.75M | - | 316.69M | 336.89M | 343.1M | - | 342.72M | 349.84M | 372.36M | - | 413.38M | 413.72M | 413.57M | - | 407.47M | 423.65M | 428.04M | - | 380.22M | 369.5M | 362.83M |
EPS (Basic) | $0.50 | $0.67 | $0.85 | $0.47 | -$0.17 | $0.41 | $0.75 | $0.61 | $0.44 | $0.45 | $0.66 | $0.54 | $0.50 | $0.60 | $0.77 | $0.52 | $0.72 | $0.92 | $0.91 | $0.72 | $0.64 | $0.70 | $0.59 | $0.11 | $0.28 | $0.22 | $0.34 | $0.19 | $0.13 | $0.058 | $0.20 | $0.11 | $0.11 | $0.23 | $0.21 | $0.11 | $0.16 | $0.29 | $0.34 | $0.088 | $0.16 | -$0.045 | $0.16 | $0.088 | $0.095 | $0.19 | $0.15 | -$0.01 | $0.11 | $0.095 | $0.17 | -$0.0075 | $0.053 | $0.098 | -$0.0075 | $0.12 | $0.22 | - | $0.23 | $0.20 | $0.18 | - | $0.16 | $0.12 | $0.11 | - | $0.085 | $0.058 | $0.045 | - | $0.08 | $0.068 | $0.045 | - | $0.13 | $0.10 | $0.088 | - | $0.088 | $0.078 | $0.075 | - | $0.045 | $0.063 | $0.068 | - | $0.058 | $0.043 | $0.03 | - | $0.01 | $0.47 | $0.35 |
EPS (Diluted) | $0.49 | $0.66 | $0.83 | $0.47 | -$0.17 | $0.40 | $0.73 | $0.60 | $0.43 | $0.43 | $0.64 | $0.52 | $0.48 | $0.57 | $0.75 | $0.51 | $0.69 | $0.88 | $0.87 | $0.69 | $0.62 | $0.67 | $0.57 | $0.11 | $0.28 | $0.21 | $0.33 | $0.19 | $0.13 | $0.055 | $0.19 | $0.11 | $0.11 | $0.23 | $0.20 | $0.11 | $0.16 | $0.28 | $0.33 | $0.088 | $0.16 | -$0.045 | $0.16 | $0.085 | $0.095 | $0.19 | $0.15 | -$0.01 | $0.11 | $0.093 | $0.16 | -$0.0075 | $0.05 | $0.098 | -$0.0075 | $0.11 | $0.22 | - | $0.23 | $0.19 | $0.17 | - | $0.16 | $0.12 | $0.11 | - | $0.085 | $0.055 | $0.045 | - | $0.08 | $0.068 | $0.045 | - | $0.12 | $0.098 | $0.088 | - | $0.085 | $0.075 | $0.073 | - | $0.043 | $0.06 | $0.065 | - | $0.055 | $0.04 | $0.028 | - | $0 | $0.04 | $0.03 |
EBIT | $197.3M | $257.9M | $303.8M | $175.2M | $12M | $132M | $201.4M | $173.9M | $131.8M | $118.5M | $183.3M | $159M | $143.2M | $145.2M | $201.9M | $143.2M | $189.9M | $251.5M | $249.7M | $205.4M | $183.7M | $191.7M | $179.8M | $53.1M | $104.8M | $82.6M | $119.3M | $81M | $68.3M | $57.1M | $83.3M | $58.6M | $58.3M | $77.3M | $96.3M | $56.9M | $68.7M | $107.7M | $130.8M | $52.3M | $77.7M | $91.6M | $99.1M | $49.8M | $55.7M | $89.8M | $85.2M | $30.4M | $61.4M | $73.1M | $80.3M | $42.4M | $43M | $50.51M | $63.8M | $48M | $85.6M | $86.57M | $96.38M | $82.71M | $75.28M | $71.07M | $67.59M | $53.85M | $52.29M | $47.23M | $42.68M | $29.16M | $25.88M | $25.32M | $42.89M | $36.32M | $29.33M | $67.68M | $67.55M | $55.13M | $53.75M | $61.09M | $53.72M | $47.26M | $47.22M | $54.06M | $42.82M | $44.6M | $49.38M | $44.68M | $42.84M | $32.99M | $30.53M | $24.87M | $22.73M | $27.1M | $22.38M |
EBITDA | $258.2M | $327.4M | $367.6M | $247.6M | $69.7M | $175.2M | $243.6M | $214.4M | $171M | $154.2M | $216.5M | $191.6M | $177M | $179M | $233.9M | $174.1M | $220.3M | $282.2M | $278.7M | $250.4M | $215.2M | $221.4M | $205.7M | $77.4M | $128M | $105.6M | $142.5M | $103M | $89.8M | $79M | $106.7M | $79.6M | $79.1M | $97.9M | $116.7M | $77M | $88.3M | $126.7M | $149.1M | $117.9M | $95.3M | $108.1M | $117.4M | $68.6M | $73.5M | $108.4M | $105.6M | $71M | $81.3M | $95.2M | $101.4M | $62.6M | $54.2M | $59.93M | $73.1M | $56.9M | $94.3M | $94.77M | $105.36M | $91.08M | $84.22M | $79.57M | $76.32M | $62.04M | $59.81M | $64.57M | $50.9M | $36.68M | $33.26M | $35.67M | $50.96M | $44.74M | $38.69M | $77.82M | $77.92M | $65.41M | $64.77M | $75.26M | $62M | $54.72M | $54.61M | $67.04M | $49.7M | $49.87M | $58.39M | $47.62M | $54.45M | $39.03M | $41.86M | $46.31M | $28.39M | $31.67M | $28.06M |