Simpson Manufacturing Co Inc(SSD:US)
Market Cap$7.2B
Key Metrics
Price$176.41
Revenue (TTM)$2.422B
Holders Revenue (TTM)$192.82M
Gross Profit (TTM)$1.107B
Earnings (TTM)$378.92M
EBITDA (TTM)$567.75M
Op. Margin (TTM)19.79%
Dividend Yield0.66%
Holders Yield2.68%
Cash on hand$341.01M
Total Assets$3.043B
Net Assets$2.065B
Total Debt$459.9M
Key Metrics
Price$176.41
Revenue (TTM)$2.422B
Holders Revenue (TTM)$192.82M
Gross Profit (TTM)$1.107B
Earnings (TTM)$378.92M
EBITDA (TTM)$567.75M
Op. Margin (TTM)19.79%
Dividend Yield0.66%
Holders Yield2.68%
Cash on hand$341.01M
Total Assets$3.043B
Net Assets$2.065B
Total Debt$459.9M
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $671.08M | $587.96M | $539.35M | $623.51M | $631.06M | $538.9M | $517.43M | $587.15M | $596.98M | $530.58M | $501.71M | $580.08M | $597.58M | $534.43M | $475.62M | $553.66M | $593.23M | $493.57M | $418.56M | $396.74M | $410.28M | $347.64M | $293.9M | $364.3M | $326.08M | $283.67M | $262.51M | $309.93M | $304.85M | $259.24M | $241.85M | $284.18M | $308.01M | $244.78M | $231.68M | $262.48M | $263M | $219.87M | $200.19M | $230.97M | $229.97M | $199.52M | $184.76M | $216.14M | $216.67M | $176.49M | $166.63M | $209.32M | $207.91M | $168.29M | $160.32M | $195.62M | $195.35M | $154.28M | $144.69M | $172.11M | $181.7M | $158.73M | $130.73M | $162.37M | $177.81M | $132.54M | $119.61M | $146.45M | $165.61M | $123.82M | $132.62M | $150.09M | $152.2M | $119.32M | $149.76M | $219.82M | $219.26M | $167.66M | $175.28M | $217.27M | $231.29M | $193.16M | $179.57M | $226.72M | $241.23M | $215.66M | $203.9M | $233.81M | $224.33M | $184.22M | $167.74M | $188.56M | $181.84M | $159.92M | $133.37M | $151.89M | $146.46M | $116.46M | $108.66M | $130.29M | $124.15M | $102.37M | $93.54M | $111.66M | $115.84M | $94.82M | $85.6M | $101.05M | $97.83M | $84.62M | $81.2M | $88.8M | $83.8M | $74.7M | $71.9M | $77.2M | $70.8M | $59.3M | $59.8M | $68.8M | $65.6M | $51.9M | $50.1M | $57.1M | $51.8M | $43.5M | $43.3M | $47.1M | $41.9M | $35.8M | $36.8M | $42.5M | $39M | $33M | $28.5M | $28.5M | $28.5M | $28.5M |
Cost of Revenue | $352.88M | $322.07M | $305.49M | $334.25M | $336.61M | $286.86M | $289.74M | $312.1M | $318.43M | $286.02M | $281.21M | $297.17M | $310.11M | $281.55M | $274.97M | $309.14M | $333.9M | $256.79M | $220.29M | $198.71M | $213.84M | $185.36M | $170.22M | $191.06M | $176.28M | $154M | $152.46M | $172.29M | $170.67M | $148.99M | $143.41M | $150.28M | $167.44M | $137.16M | $128.98M | $143.34M | $139.48M | $119.71M | $105.23M | $117.5M | $118.49M | $107M | $102M | $115.8M | $118.35M | $98.99M | $93.83M | $113.77M | $111.99M | $90.53M | $90.33M | $105.72M | $106.18M | $89.56M | $89.48M | $96.39M | $98.56M | $89.33M | $75.82M | $86.92M | $94.31M | $75.59M | $71.98M | $80.75M | $88.83M | $69.79M | $91.9M | $92.72M | $92.99M | $88.61M | $97.25M | $130.14M | $135.4M | $111.4M | $115.99M | $136.06M | $137.93M | $121.53M | $108.63M | $139.8M | $139.72M | $129.74M | $130.63M | $140.61M | $132.31M | $115.72M | $103.74M | $110.96M | $107.38M | $95.34M | $81.92M | $91.57M | $85.57M | $70.85M | $66.27M | $74.6M | $72.51M | $63.18M | $60.8M | $68.92M | $70.38M | $57.69M | $54.37M | $56.88M | $55.37M | $47.55M | $45.3M | $49.5M | $46.4M | $43.7M | $42.1M | $44.9M | $39.6M | $35.1M | $35.9M | $38.7M | $37.3M | $30.7M | $27.3M | $32.9M | $30M | $26.9M | $27.7M | $28.7M | $24.7M | $22.7M | $20M | $26.9M | $24.8M | $20.5M | - | - | - | - |
Gross Profit | $318.19M | $265.89M | $233.85M | $289.26M | $294.45M | $252.04M | $227.69M | $275.06M | $278.55M | $244.56M | $220.5M | $282.92M | $287.47M | $252.88M | $200.66M | $244.52M | $259.33M | $236.78M | $198.27M | $198.03M | $196.45M | $162.28M | $123.68M | $173.24M | $149.8M | $129.67M | $110.05M | $137.64M | $134.18M | $110.25M | $98.44M | $133.9M | $140.57M | $107.62M | $102.7M | $119.14M | $123.53M | $100.16M | $94.97M | $113.48M | $111.49M | $92.52M | $82.76M | $100.34M | $98.32M | $77.5M | $72.8M | $95.55M | $95.92M | $77.76M | $69.99M | $89.9M | $89.17M | $64.72M | $55.2M | $75.72M | $83.15M | $69.41M | $54.91M | $75.45M | $83.5M | $56.95M | $47.63M | $65.7M | $76.79M | $54.03M | $40.72M | $57.36M | $59.21M | $30.71M | $52.51M | $89.68M | $83.87M | $56.26M | $59.29M | $81.21M | $93.36M | $71.62M | $70.95M | $86.92M | $101.52M | $85.92M | $73.27M | $93.2M | $92.02M | $68.5M | $64.01M | $77.6M | $74.45M | $64.58M | $51.45M | $60.32M | $60.89M | $45.61M | $42.39M | $55.7M | $51.64M | $39.19M | $32.74M | $42.74M | $45.46M | $37.14M | $31.23M | $44.17M | $42.46M | $37.06M | $35.9M | $39.3M | $37.4M | $31M | $29.8M | $32.3M | $31.2M | $24.2M | $23.9M | $30.1M | $28.3M | $21.2M | $22.8M | $24.2M | $21.8M | $16.6M | $15.6M | $18.4M | $17.2M | $13.1M | $16.8M | $15.6M | $14.2M | $12.5M | - | - | - | - |
| $154.42M | $150.66M | $160.62M | $162.29M | $154.4M | $149.67M | $150.02M | $148.87M | $145.01M | $146.61M | $148.45M | $141.94M | $140.74M | $133.12M | $119.35M | $119.94M | $120.44M | $106.48M | $101.42M | $97.42M | $94.75M | $93.98M | $84.34M | $81.97M | $77.66M | $80.38M | $79.2M | $76.69M | $81.09M | $79.92M | $82.69M | $74.68M | $79.26M | $76.12M | $78.01M | $72.59M | $78.34M | $77.58M | $68.85M | $67.78M | $71.22M | $65.91M | $60.61M | $65.12M | $63.32M | $61.24M | $57.43M | $62.86M | $63.82M | $58.44M | $56.68M | $58.38M | $59.48M | $55.72M | $53.67M | $53.7M | $56.01M | $55.87M | $47.75M | $50.61M | $52.22M | $44.67M | $43.19M | $36.45M | $42.85M | $36.94M | $40.9M | $37.18M | $39.48M | $41.05M | $45.01M | $52.5M | $51.51M | $42.78M | $54.14M | $45.69M | $49.76M | $45.05M | $42.19M | $44.95M | $51.11M | $45.63M | $40.61M | $44.45M | $46.14M | $42.06M | $36.31M | $39.01M | $38.83M | $35.27M | $30M | $31.1M | $31.98M | $27.13M | $24.74M | $28.23M | $26.85M | $23.02M | $22.14M | $22.9M | $24.55M | $18.61M | $19.01M | $22.46M | $21.38M | $19.2M | $17.5M | $18.4M | $18M | $16M | $15M | $15.2M | $15.1M | $12.5M | $12.8M | $14.8M | $14.4M | $11.4M | $12M | $12M | $11.7M | $9.6M | $9.3M | $9.5M | $9.2M | $7.7M | $14.8M | $9.1M | $8.7M | $7.7M | - | - | - | - | |
| Research and Development | $18M | $18.63M | $21.08M | $20.79M | $20.77M | $19.84M | $25.27M | $23.68M | $22.71M | $21.92M | $25.13M | $24.75M | $21.54M | $20.75M | $18.46M | $17.08M | $16.94M | $15.87M | $16.06M | $14.56M | $14.17M | $14.59M | $12.95M | $12.29M | $12.19M | $13.38M | $11.77M | $11.97M | $11.06M | $12.26M | $10.22M | $10.44M | $11.25M | $11.15M | $12.57M | $11.27M | $11.97M | $11.82M | $12.44M | $10.93M | $11.45M | $11.42M | $11.55M | $13.94M | $10.52M | $10.2M | $9.51M | $9.71M | $10.09M | $9.7M | $9.83M | $9.23M | $9.48M | $8.31M | $8.76M | $8.92M | $9.04M | $9.2M | $6.14M | $6.8M | $6.95M | $5.99M | $4.95M | $5.72M | $5.7M | $4.74M | $5M | $4.63M | $4.86M | $4.86M | $4.95M | $5.66M | $5.61M | $5.1M | $4.41M | $4.99M | $5.46M | $5.26M | $3.92M | $4.53M | $5.75M | $5.06M | - | $3.52M | $3.22M | $3.98M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $136.42M | $132.03M | $139.54M | $141.5M | $133.63M | $129.83M | $124.75M | $125.19M | $122.3M | $124.69M | $123.32M | $117.18M | $119.21M | $112.37M | $100.89M | $102.86M | $103.49M | $90.61M | $85.36M | $82.86M | $80.58M | $79.39M | $71.39M | $69.69M | $65.47M | $67M | $67.43M | $64.72M | $70.03M | $67.66M | $72.47M | $64.24M | $68.01M | $64.97M | $65.44M | $61.32M | $66.37M | $65.76M | $56.41M | $56.85M | $59.77M | $54.49M | $49.06M | $51.18M | $52.81M | $51.04M | $47.92M | $53.15M | $53.72M | $48.74M | $46.86M | $49.15M | $50M | $47.41M | $44.91M | $44.78M | $46.97M | $46.68M | $41.61M | $43.81M | $45.27M | $38.7M | $38.2M | $35.95M | $37.13M | $31.8M | $35.91M | $32.39M | $34.44M | $36.19M | $40.12M | $46.88M | $45.92M | $37.68M | $39.13M | $41.26M | $44.39M | $39.79M | $37.93M | $40.42M | $45.25M | $40.57M | $40.53M | $42.96M | $42.94M | $38.16M | $36.31M | $39.01M | $38.83M | $35.27M | $30M | $31.1M | $31.98M | $27.13M | $24.74M | $28.23M | $26.85M | $23.02M | $22.14M | $22.9M | $24.55M | $22.67M | $19.01M | $22.46M | $21.38M | $19.2M | $17.5M | $18.4M | $18M | $16M | $15M | $15.2M | $15.1M | $12.5M | $12.8M | $14.8M | $14.4M | $11.4M | $12M | $12M | $11.7M | $9.6M | $9.3M | $9.5M | $9.2M | $7.7M | $14.8M | $9.1M | $8.7M | $7.7M | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$25K | $44K | -$5.22M | $15K | $389K | - | $164K | $180K | - | -$66K | -$41K | -$19K | - | $10.61M | -$561K | -$86K | - | $347K | -$3K | $115K | -$2K | $80K | -$2.03M | -$23K | -$74K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$4.06M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $163.77M | $115.24M | $73.23M | $126.97M | $140.05M | $102.37M | $77.67M | $126.19M | $133.54M | $97.95M | $72.05M | $140.98M | $146.72M | $119.76M | $81.31M | $124.58M | $138.9M | $130.31M | $96.85M | $100.62M | $101.7M | $68.3M | $39.34M | $91.27M | $72.14M | $49.29M | $30.85M | $60.95M | $53.09M | $30.33M | $15.75M | $59.22M | $61.31M | $31.5M | $24.69M | $46.55M | $45.19M | $22.58M | $26.12M | $45.7M | $40.27M | $26.62M | $22.15M | $35.22M | $34.99M | $16.26M | $15.37M | $32.69M | $32.1M | $19.32M | $13.31M | $31.52M | $29.69M | $9.01M | $1.53M | $22.02M | $27.14M | $13.53M | $7.16M | $24.84M | $31.28M | $12.26M | $4.43M | $24.04M | $33.95M | $17.09M | -$977K | $20.18M | $19.73M | -$10.34M | $7.5M | $37.18M | $32.35M | $13.47M | $5.16M | $35.52M | $43.6M | $26.57M | $28.76M | $41.96M | $50.4M | $40.29M | $32.66M | $48.75M | $45.89M | $26.43M | $27.69M | $38.6M | $35.62M | $29.31M | $21.45M | $29.23M | $28.91M | $18.49M | $17.65M | $27.47M | $24.8M | $16.17M | $10.6M | $19.84M | $20.91M | $14.46M | $9.12M | $18.22M | $17.79M | $14.61M | $15.6M | $18M | $16.7M | $12.5M | $13M | $15M | $14M | $9.4M | $9.9M | $13.6M | $12M | $7.9M | $8M | $10.7M | $8.6M | $5.6M | $4.6M | $7.6M | $6.7M | $4.1M | -$2M | $6.5M | $5.5M | $4M | -$70.2M | $28.5M | $28.5M | $28.5M |
| $7.12M | -$3.37M | -$2.56M | $14.55M | -$597K | $1.01M | -$2.4M | -$1.36M | -$848K | $472K | -$1.02M | -$906K | -$2.05M | -$2.36M | -$3.19M | -$6.46M | -$11.08M | -$6.3M | -$3.77M | -$842K | -$2.61M | -$1.7M | $526K | -$446K | -$78K | -$2.47M | $4.6M | -$1.76M | $708K | -$506K | $2.3M | $402K | -$59K | $1.18M | -$1.17M | -$1.77M | -$261K | $8.22M | -$730K | -$1K | $573K | -$209K | $332K | -$149K | -$39K | -$19K | -$49K | -$475K | $34K | $285K | -$1.4M | -$631K | -$11K | $8K | -$2.47M | -$33K | $13K | -$23K | -$1.47M | $4.52M | -$142K | $11K | -$6.4M | $5.06M | -$146K | -$144K | $20K | - | -$21K | -$193K | -$3.51M | $41K | $19K | - | -$10.61M | $502K | $145K | -$33K | -$314K | $2K | -$100K | -$141K | -$18K | $2.08M | $118K | $147K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $300K | $300K | $200K | $100K | $200K | $200K | $100K | - | $200K | $300K | $200K | $100K | $100K | $0 | - | - | - | - | - | - | -$6.9M | - | - | - | - | |
| Non-Operating Interest Income | $4.2M | - | - | - | $895K | - | - | - | $2.09M | $351K | - | $1.29M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $147K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | $705K | $570K | $1.03M | $2.98M | $3.37M | $212K | -$1.6M | $314K | $420K | $1.78M | -$1.19M | $518K | $151K | $2.53M | - | $1.78M | - | $196K | $239K | $58K | $184K | $90K | $492K | $296K | $199K | $189K | $747K | $82K | $83K | $235K | - | $175K | $54K | $35K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $2.92M | -$3.37M | -$2.56M | $14.55M | -$1.49M | $1.01M | -$2.4M | -$1.36M | -$2.94M | $121K | -$1.02M | -$2.2M | -$1.35M | -$1.79M | -$2.17M | -$3.47M | -$7.71M | -$6.08M | -$5.37M | -$528K | -$2.19M | $80K | -$664K | $72K | $73K | $64K | $4.6M | $14K | $561K | -$310K | $2.54M | $460K | $125K | $1.27M | -$674K | -$1.48M | -$62K | $8.41M | $17K | $81K | $656K | $26K | $332K | $26K | $15K | $16K | -$49K | -$475K | $34K | $285K | -$1.4M | -$631K | -$11K | $8K | -$2.47M | -$33K | $13K | -$23K | -$1.47M | $4.52M | -$142K | $11K | -$6.4M | $5.06M | -$146K | -$144K | $20K | - | -$21K | -$193K | -$3.51M | $41K | $19K | - | -$10.61M | $502K | $145K | -$33K | -$314K | $2K | -$100K | -$141K | -$18K | $2.08M | $118K | $147K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $300K | $300K | $200K | $100K | $200K | $200K | $100K | - | $200K | $300K | $200K | $100K | $100K | $0 | - | - | - | - | - | - | -$6.9M | - | - | - | - |
Income Before Tax | $170.89M | $116.3M | $74.7M | $143.84M | $139.46M | $104.48M | $76.44M | $126.49M | $132.69M | $98.42M | $74.4M | $140.08M | $144.67M | $117.4M | $78.12M | $118.13M | $127.81M | $124.01M | $93.08M | $99.77M | $99.09M | $66.61M | $39.86M | $90.83M | $72.06M | $46.82M | $36.11M | $59.19M | $53.8M | $29.26M | $18.05M | $60.83M | $60.56M | $32.68M | $23.91M | $44.78M | $44.93M | $30.8M | $25.96M | $45.7M | $40.84M | $26.41M | $22.41M | $35.07M | $34.96M | $16.24M | $15.32M | $32.19M | $32.12M | $19.69M | $11.96M | $30.88M | $29.68M | $9.05M | -$903K | $22.05M | $27.21M | $13.57M | $5.77M | $29.43M | $31.25M | $12.34M | -$1.96M | $29.21M | $33.83M | $16.96M | -$946K | $20.22M | $19.67M | -$10.43M | $4.43M | $37.76M | $32.86M | $14.6M | $6.75M | $36.83M | $45.08M | $27.91M | $29.9M | $42.79M | $51.31M | $41.03M | $33.68M | $49.18M | $46.11M | $26.6M | $27.82M | $38.75M | $35.46M | $29.58M | $21.78M | $29.67M | $29.01M | $18.62M | $17.94M | $27.69M | $25.01M | $16.43M | $11.72M | $20.29M | $21.62M | $14.92M | $10.31M | $19.32M | $18.91M | $15.45M | $16.2M | $18.5M | $16.9M | $12.7M | $13.2M | $15.2M | $14.1M | $9.6M | $10.1M | $13.7M | $11.8M | $8.1M | $8.2M | $10.9M | $8.7M | $5.6M | $4.6M | $7.6M | $6.7M | $4.1M | $4.9M | $6.4M | $5.2M | - | - | - | - | - |
Income Tax | $43.85M | $28.08M | $18.49M | $36.39M | $35.91M | $26.6M | $21M | $32.97M | $34.86M | $22.99M | $19.6M | $36.06M | $37.46M | $29.44M | $20.51M | $29.88M | $34.24M | $29.43M | $23.28M | $26M | $26.61M | $16.22M | $10.22M | $23.77M | $18.58M | $9.99M | $8.05M | $15.5M | $14.22M | $6.6M | $5.29M | $16.47M | $16.48M | $7.25M | $10.83M | $16.58M | $16.71M | $7.68M | $8.57M | $15.9M | $14.64M | $10.06M | $7.68M | $13.48M | $13.45M | $6.19M | $4.94M | $11.58M | $11.67M | $7.6M | $4.29M | $10.87M | $11.18M | $4.26M | -$6.79M | $9.07M | $11.35M | $6.37M | $817K | $10.05M | $11.75M | $5.26M | $2.54M | $10.8M | $12.77M | $7.13M | $1.87M | $8.01M | $8.44M | -$2.02M | $2.59M | $14.4M | $12.48M | $6.25M | $6.26M | $14.19M | $16.77M | $10.62M | $11.22M | $15.7M | $19.66M | $15.79M | $12.11M | $17.57M | $17.27M | $10.21M | $10.26M | $14.56M | $13.64M | $11.63M | $8.48M | $11.11M | $11.33M | $7.59M | $7.34M | $10.97M | $10.12M | $6.7M | $4.19M | $8.19M | $9M | $6.24M | $4.02M | $7.85M | $7.59M | $6.18M | $6.5M | $7.4M | $6.8M | $5.1M | $5.4M | $6M | $5.7M | $3.9M | $4.1M | $5.5M | $4.8M | $3.3M | $3.3M | $4.5M | $3.5M | $2.3M | $1.5M | $2.9M | $2.8M | $1.7M | $2M | $2.6M | $2.1M | - | - | - | - | - |
Net Income | $127.04M | $88.22M | $56.21M | $107.44M | $103.54M | $77.88M | $55.45M | $93.52M | $97.83M | $75.43M | $54.8M | $104.02M | $107.21M | $87.95M | $57.61M | $88.24M | $93.57M | $94.58M | $69.8M | $73.78M | $72.48M | $50.39M | $29.64M | $67.06M | $53.48M | $36.83M | $28.06M | $43.69M | $39.58M | $22.66M | $12.76M | $44.36M | $44.09M | $25.43M | $13.09M | $28.2M | $28.21M | $23.12M | $17.39M | $29.8M | $26.2M | $16.34M | $14.73M | $21.6M | $21.51M | $10.05M | $10.38M | $20.61M | $20.45M | $12.09M | $7.67M | $20.01M | $18.5M | $4.8M | $5.88M | $12.98M | $15.86M | $7.2M | $4.95M | $19.38M | $19.49M | $7.08M | -$4.5M | $17.18M | $6.7M | $9.2M | -$2.82M | $12.76M | $10.68M | -$8.41M | $1.84M | $23.36M | $20.38M | $8.35M | $487K | $22.65M | $28.32M | $17.29M | $18.68M | $27.09M | $31.65M | $25.24M | $21.57M | $31.61M | $28.84M | $16.38M | $17.56M | $24.18M | $21.81M | $17.95M | $13.3M | $18.56M | $17.68M | $11.02M | $10.6M | $16.72M | $14.89M | $9.73M | $6.8M | $12.1M | $12.21M | $8.68M | $6.01M | $11.19M | $10.83M | $9.08M | $9.7M | $11.1M | $10.1M | $7.6M | $7.8M | $9.2M | $8.4M | $5.7M | $6M | $8.2M | $7M | $4.8M | $4.9M | $6.4M | $5.2M | $3.3M | $3.1M | $4.7M | $3.9M | $2.4M | $2.9M | $3.8M | $3.1M | -$2.9M | $2.1M | $2M | $2M | $2M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | -$75K | -$91K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $5.48K | $19.93K | $411.52K | $297.4K | $280.88K | $274.01K | $494.88K | $195.96K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.4M | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $127.04M | $88.22M | $56.21M | $107.44M | $103.54M | $77.88M | $55.45M | $93.52M | $97.83M | $75.43M | $54.8M | $104.02M | $107.21M | $87.95M | $57.61M | $88.24M | $93.57M | $94.58M | $69.8M | $73.78M | $72.48M | $50.39M | $29.64M | $67.06M | $53.48M | $36.83M | $28.06M | $43.69M | $39.58M | $22.66M | $12.76M | $44.36M | $44.09M | $25.43M | $13.09M | $28.2M | $28.21M | $23.12M | $17.39M | $29.8M | $26.2M | $16.34M | $14.73M | $21.6M | $21.51M | $10.05M | $10.38M | $20.61M | $20.45M | $12.09M | $7.67M | $20.01M | $18.5M | $4.8M | $5.88M | $12.98M | $15.86M | $7.2M | $4.95M | $19.38M | $19.49M | $7.08M | -$4.5M | $17.18M | $6.7M | $9.2M | -$2.82M | $12.76M | $10.68M | -$8.41M | $1.84M | $23.36M | $20.38M | $8.35M | $487K | $22.65M | $28.32M | $17.29M | $18.68M | $27.09M | $31.57M | $25.15M | $21.57M | $31.61M | $28.84M | $16.38M | $17.56M | $24.18M | $21.81M | $17.95M | $13.3M | $18.56M | $17.68M | $11.02M | $10.6M | $16.72M | $14.89M | $9.73M | $6.8M | $12.12M | $12.62M | $8.98M | $6.29M | $11.47M | $11.32M | $9.28M | $9.7M | $11.1M | $10.1M | $7.6M | $7.8M | $9.2M | $8.4M | $5.7M | $6M | $8.2M | $7M | $4.8M | $4.9M | $6.4M | $5.2M | $3.3M | $3.1M | $4.7M | $3.9M | $2.4M | $2.9M | $3.8M | $3.1M | -$4.3M | $2.1M | $2M | $2M | $2M |
Shares Outstanding (Basic) | 40.96M | 41.23M | 41.35M | 41.52M | 41.71M | 41.85M | 41.98M | 42.15M | 42.25M | 42.39M | 42.44M | 42.67M | 42.67M | 42.61M | 42.57M | 42.81M | 43.15M | 43.18M | 43.22M | 43.28M | 43.43M | 43.38M | 43.5M | 43.47M | 43.47M | 44.1M | 44.47M | 44.48M | 44.67M | 44.87M | 45.44M | 46.19M | 46.32M | 46.62M | 47.31M | 47.37M | 47.63M | 47.62M | 47.51M | 48.12M | 48.4M | 48.3M | 48.34M | 49M | 49.25M | 49.21M | 48.99M | 49.01M | 49.01M | 48.9M | 48.64M | 48.38M | 48.53M | 48.54M | 48.39M | 48.35M | 48.34M | 48.27M | - | 48.25M | 49.4M | 50.11M | - | 49.43M | 49.42M | 49.39M | - | 49.2M | 49.02M | 48.99M | - | 48.61M | 48.59M | 48.57M | - | 48.5M | 48.43M | 48.41M | - | 48.12M | 48.38M | 48.38M | - | 48.09M | 48.01M | 47.97M | - | 95.29M | 48.03M | 48.54M | - | 98.71M | 49.21M | 49.16M | - | 49M | 48.93M | 48.74M | - | 194.14M | 48.39M | 192.59M | - | 48.19M | 48.17M | 48.08M | - | 48.06M | 47.64M | 46.34M | - | 46.29M | 46.27M | 46.21M | - | 46M | 45.89M | 45.83M | - | 45.75M | 45.73M | 45.68M | - | 45.42M | 45.18M | 45.1M | - | 45.1M | 45.1M | 45.1M | - | 145.45M | 145.45M | 145.45M |
Shares Outstanding (Diluted) | 41.07M | 41.37M | 41.51M | 41.7M | 41.84M | 42.01M | 42.17M | 42.34M | 42.42M | 42.63M | 42.67M | 42.88M | 42.81M | 42.83M | 42.68M | 42.92M | 43.24M | 43.38M | 43.44M | 43.49M | 43.64M | 43.61M | 43.65M | 43.68M | 43.66M | 44.29M | 44.68M | 44.81M | 44.97M | 45.21M | 45.78M | 46.62M | 46.68M | 47.01M | 47.59M | 47.69M | 47.92M | 47.91M | 47.75M | 48.35M | 48.61M | 48.45M | 48.59M | 49.24M | 49.47M | 49.41M | 49.26M | 49.23M | 49.23M | 49.07M | 48.88M | 48.55M | 48.63M | 48.63M | 48.5M | 48.39M | 48.42M | 48.34M | - | 48.29M | 49.46M | 50.17M | - | 49.53M | 49.6M | 49.52M | - | 49.36M | 49.11M | 48.99M | - | 48.95M | 48.94M | 48.93M | - | 48.98M | 48.9M | 48.89M | - | 48.59M | 49.08M | 49.13M | - | 48.66M | 48.45M | 48.93M | - | 97.01M | 48.87M | 49.33M | - | 100.49M | 49.91M | 49.8M | - | 49.62M | 49.62M | 49.44M | - | 197.6M | 49.2M | 196.44M | - | 49.34M | 49.28M | 49.11M | - | 48.06M | 47.64M | 46.34M | - | 46.29M | 46.27M | 46.21M | - | 46M | 45.89M | 45.83M | - | 45.75M | 45.73M | 45.68M | - | 45.42M | 45.18M | 45.1M | - | 45.1M | 45.1M | 45.1M | - | 145.45M | 145.45M | 145.45M |
EPS (Basic) | $3.10 | $2.14 | $1.36 | $2.59 | $2.48 | $1.86 | $1.32 | $2.22 | $2.32 | $1.78 | $1.29 | $2.44 | $2.51 | $2.06 | $1.35 | $2.06 | $2.17 | $2.19 | $1.62 | $1.70 | $1.67 | $1.16 | $0.68 | $1.54 | $1.23 | $0.84 | $0.63 | $0.98 | $0.89 | $0.51 | $0.34 | $0.96 | $0.95 | $0.55 | $0.28 | $0.60 | $0.59 | $0.49 | $0.37 | $0.62 | $0.54 | $0.34 | $0.30 | $0.44 | $0.44 | $0.20 | $0.21 | $0.42 | $0.42 | $0.25 | $0.16 | $0.41 | $0.38 | $0.10 | $0.12 | $0.27 | $0.33 | $0.15 | - | $0.40 | $0.39 | $0.14 | - | $0.35 | $0.14 | $0.19 | - | $0.26 | $0.22 | -$0.17 | - | $0.48 | $0.42 | $0.17 | - | $0.47 | $0.58 | $0.36 | - | $0.56 | $0.65 | $0.52 | - | $0.66 | $0.60 | $0.34 | - | $0.26 | $0.46 | $0.37 | - | $0.19 | $0.36 | $0.23 | - | $0.34 | $0.31 | $0.20 | - | $0.063 | $0.26 | $0.047 | - | $0.24 | $0.24 | $0.19 | - | $0.058 | $0.054 | $0.041 | - | $0.05 | $0.045 | $0.031 | - | $0.044 | $0.037 | $0.025 | - | $0.034 | $0.028 | $0.018 | - | $0.026 | $0.021 | $0.013 | - | $0.021 | $0.019 | -$0.028 | - | $0.014 | $0.014 | $0.014 |
EPS (Diluted) | $3.09 | $2.13 | $1.35 | $2.58 | $2.47 | $1.85 | $1.31 | $2.21 | $2.31 | $1.77 | $1.28 | $2.43 | $2.50 | $2.05 | $1.35 | $2.06 | $2.16 | $2.18 | $1.61 | $1.70 | $1.66 | $1.16 | $0.68 | $1.54 | $1.22 | $0.83 | $0.63 | $0.97 | $0.88 | $0.50 | $0.34 | $0.95 | $0.94 | $0.54 | $0.27 | $0.59 | $0.59 | $0.48 | $0.36 | $0.62 | $0.54 | $0.34 | $0.30 | $0.44 | $0.43 | $0.20 | $0.21 | $0.42 | $0.42 | $0.25 | $0.16 | $0.41 | $0.38 | $0.10 | $0.12 | $0.27 | $0.33 | $0.15 | - | $0.40 | $0.39 | $0.14 | - | $0.35 | $0.14 | $0.19 | - | $0.26 | $0.22 | -$0.17 | - | $0.48 | $0.42 | $0.17 | - | $0.46 | $0.58 | $0.35 | - | $0.56 | $0.64 | $0.51 | - | $0.65 | $0.60 | $0.33 | - | $0.25 | $0.45 | $0.37 | - | $0.19 | $0.36 | $0.22 | - | $0.34 | $0.30 | $0.20 | - | $0.061 | $0.26 | $0.046 | - | $0.23 | $0.23 | $0.19 | - | $0.056 | $0.051 | $0.039 | - | $0.048 | $0.043 | $0.029 | - | $0.043 | $0.037 | $0.025 | - | $0.034 | $0.028 | $0.018 | - | $0.026 | $0.021 | $0.013 | - | $0.021 | $0.019 | -$0.028 | - | $0.014 | $0.014 | $0.014 |
EBIT | $163.77M | $115.24M | $73.23M | $126.97M | $140.05M | $102.37M | $77.67M | $126.19M | $133.54M | $97.95M | $72.05M | $140.98M | $145.38M | $117.97M | $79.14M | $121.11M | $131.19M | $124.22M | $91.48M | $100.09M | $99.51M | $68.38M | $38.67M | $91.34M | $72.21M | $49.35M | $30.85M | $60.97M | $53.09M | $30.33M | $18.29M | $59.22M | $61.31M | $32.77M | $24.41M | $45.07M | $45.13M | $30.99M | $26.71M | $45.78M | $40.92M | $26.64M | $23.2M | $35.25M | $35.01M | $16.28M | $16.07M | $32.69M | $32.1M | $19.32M | $12.26M | $31.52M | $29.69M | $9.01M | $25K | $22.02M | $27.14M | $13.53M | $10.99M | $24.84M | $31.28M | $12.26M | -$1.9M | $24.04M | $33.95M | $17.09M | -$629K | $20.18M | $19.73M | -$10.34M | $7.02M | $37.18M | $32.35M | $13.47M | $5.16M | $35.52M | $43.6M | $26.57M | $28.76M | $41.96M | $50.4M | $40.29M | $32.66M | $48.75M | $45.89M | $26.43M | $27.69M | $38.6M | $35.62M | $29.31M | $21.45M | $29.23M | $28.91M | $18.49M | $17.65M | $27.47M | $24.8M | $16.17M | $10.6M | $19.84M | $20.91M | $14.46M | $9.12M | $18.22M | $17.79M | $14.61M | $15.6M | $18M | $16.7M | $12.5M | $13M | $15M | $14M | $9.4M | $9.9M | $13.6M | $12M | $7.9M | $8M | $10.7M | $8.6M | $5.6M | $4.6M | $7.6M | $6.7M | $4.1M | -$2M | $6.5M | $5.5M | $4M | -$70.2M | $28.5M | $28.5M | $28.5M |
EBITDA | $186.52M | $144.35M | $101.12M | $135.76M | $163.63M | $120.56M | $104.49M | $149.97M | $155.85M | $117.01M | $93.54M | $161.36M | $165.02M | $137.5M | $97.68M | $140.78M | $156.43M | $141.1M | $106.14M | $111.05M | $113.23M | $79.53M | $48.01M | $101.62M | $82.14M | $59.02M | $35.61M | $70.48M | $62.29M | $40.4M | $26.08M | $68.17M | $71.13M | $41.19M | $31.89M | $57.02M | $53.21M | $30.91M | $33.13M | $52.3M | $47.71M | $34.05M | $28.02M | $42.17M | $42.29M | $23.68M | $21.93M | $40.49M | $39.17M | $26.72M | $19.55M | $39M | $36.99M | $16.48M | $8.61M | $28.99M | $34.21M | $20.28M | $18.22M | $29.72M | $36.44M | $17.21M | $3.21M | $24.06M | $40.19M | $23.37M | $6.65M | $27.67M | $27.48M | -$3.49M | $17.62M | $44.77M | $39.92M | $20.89M | $22.13M | $41.69M | $51.32M | $33.65M | $34.54M | $48.24M | $56.85M | $46.78M | $37.26M | $51.96M | $51.98M | $32.85M | $31.44M | $43.61M | $40.59M | $34.02M | $24.61M | $33.62M | $33.04M | $22.45M | $20.44M | $31.35M | $28.38M | $19.94M | $14.07M | $23.32M | $25.55M | $18.52M | $12.22M | $21.71M | $21.08M | $17.86M | $18.4M | $20.9M | $19.4M | $14.7M | $14.5M | $16.9M | $16M | $11.5M | $10.9M | $15.2M | $13.9M | $9.6M | $10.5M | $12M | $10M | $6.9M | $6.3M | $8.9M | $8M | $5.4M | -$2M | $6.5M | $5.5M | $11.7M | -$70.2M | $28.5M | $28.5M | $28.5M |