UFP Industries, Inc.(UFPI:US)
Market Cap$4.323B
Key Metrics
Price$78.37
Revenue (TTM)$6.234B
Holders Revenue (TTM)$477.95M
Gross Profit (TTM)$1.005B
Earnings (TTM)$239.28M
EBITDA (TTM)$514.19M
Op. Margin (TTM)5.05%
Dividend Yield1.89%
Holders Yield11.06%
Cash on hand$714.45M
Total Assets$4.032B
Net Assets$3.101B
Total Debt$362.92M
Key Metrics
Price$78.37
Revenue (TTM)$6.234B
Holders Revenue (TTM)$477.95M
Gross Profit (TTM)$1.005B
Earnings (TTM)$239.28M
EBITDA (TTM)$514.19M
Op. Margin (TTM)5.05%
Dividend Yield1.89%
Holders Yield11.06%
Cash on hand$714.45M
Total Assets$4.032B
Net Assets$3.101B
Total Debt$362.92M
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 | $1.883B | $1.461B | $1.33B | $1.56B | $1.835B | $1.596B | $1.462B | $1.649B | $1.902B | $1.639B | $1.524B | $1.828B | $2.044B | $1.822B | $1.914B | $2.323B | $2.901B | $2.489B | $2.017B | $2.094B | $2.701B | $1.825B | $1.394B | $1.486B | $1.242B | $1.032B | $998.04M | $1.163B | $1.24B | $1.015B | $988.18M | $1.213B | $1.294B | $993.86M | $966.09M | $1.057B | $1.072B | $846.13M | $859.58M | $826.67M | $872.09M | $682.15M | $653.6M | $762.28M | $838.17M | $633.03M | $620.09M | $713.49M | $772.75M | $554M | $525.74M | $651.78M | $738.44M | $554.49M | $470.76M | $533.37M | $593.69M | $457.11M | $422.02M | $468.94M | $544.14M | $387.23M | $378.69M | $480.57M | $638.64M | $392.96M | $338.57M | $457.77M | $514.95M | $361.72M | $423.65M | $610.74M | $708.49M | $489.51M | $512.64M | $678.4M | $773.11M | $549.04M | $499.24M | $672.87M | $826.85M | $665.61M | $653.31M | $721.5M | $779.55M | $537.16M | $535.75M | $709.29M | $742.57M | $465.67M | $454.47M | $536.28M | $552.46M | $355.62M | $340.34M | $452.96M | $504.94M | $341.66M | $326.68M | $431.86M | $486.35M | $284.07M | $282.76M | $371.03M | $431.58M | $304.07M | $299.8M | $388.4M | $446.8M | $300.18M | $271M | $341.1M | $388.8M | $238.2M | $225.3M | $292.3M | $348.1M | $219.5M | $188.5M | $243.9M | $275.7M | $159.6M | $140.1M | $188.8M | $235.4M | $175M | $179.6M | $225.5M | $282.8M | $178.1M | $156.7M | $162.5M | $162.5M | $162.5M |
Cost of Revenue | $1.593B | $1.225B | $1.113B | $1.297B | $1.523B | $1.327B | $1.222B | $1.351B | $1.539B | $1.313B | $1.228B | $1.463B | $1.644B | $1.464B | $1.556B | $1.873B | $2.397B | $2.011B | $1.645B | $1.766B | $2.279B | $1.538B | $1.207B | $1.245B | $1.037B | $864.83M | $840.79M | $975.76M | $1.053B | $860.86M | $850.54M | $1.054B | $1.129B | $862.97M | $836.93M | $911.9M | $924.14M | $725.39M | $737.27M | $708.61M | $740.61M | $579.41M | $556.43M | $651.57M | $725.73M | $553.44M | $547.34M | $623.9M | $675.76M | $487.99M | $460.87M | $573.49M | $658.22M | $496.68M | $426.29M | $478.14M | $521.62M | $403.45M | $374.66M | $414.58M | $487.55M | $345.82M | $332.66M | $426.16M | $560.75M | $341.32M | $294.38M | $388.51M | $432.46M | $314.9M | $374.67M | $545.22M | $623.61M | $434.69M | $461M | $596.23M | $671.4M | $475.52M | $431.12M | $574.05M | $706.43M | $571.3M | $561.59M | $622.44M | $678.31M | $469.93M | $472.48M | $625.5M | $649.75M | $409.3M | $399.59M | $463.72M | $473.72M | $303.82M | $291.5M | $391.29M | $436.32M | $290.38M | $280.9M | $375.68M | $419.95M | $240.95M | $235.96M | $316.57M | $369.4M | $259.04M | $256.9M | $336.7M | $386.3M | $254.6M | $230.9M | $294M | $338.5M | $211.2M | $202.9M | $264.7M | $312.3M | $196.8M | $168.6M | $219.8M | $242.7M | $140.6M | $124M | $169.2M | $210.4M | $154.4M | $158.9M | $201.4M | $253.4M | $157.3M | - | - | - | - |
Gross Profit | $290.24M | $235.89M | $216.54M | $262.68M | $312.73M | $268.2M | $239.51M | $298.41M | $362.74M | $326.08M | $296.14M | $364.4M | $400.07M | $358.33M | $357.47M | $450.18M | $503.45M | $478.36M | $371.56M | $327.56M | $421.29M | $286.55M | $187.06M | $241.07M | $204.93M | $167.24M | $157.26M | $187.27M | $186.73M | $154.27M | $137.64M | $158.67M | $165.69M | $130.89M | $129.16M | $144.69M | $148.24M | $120.74M | $122.31M | $118.05M | $131.49M | $102.74M | $97.17M | $110.71M | $112.44M | $79.58M | $72.76M | $89.59M | $96.99M | $66.01M | $64.87M | $78.29M | $80.22M | $57.82M | $44.47M | $55.23M | $72.08M | $53.67M | $47.37M | $54.36M | $56.59M | $41.41M | $46.02M | $54.42M | $77.89M | $51.63M | $44.18M | $69.26M | $82.49M | $46.82M | $48.98M | $65.52M | $84.88M | $54.82M | $51.64M | $82.17M | $101.71M | $73.52M | $68.13M | $98.83M | $120.42M | $94.31M | $91.72M | $99.06M | $101.24M | $67.23M | $63.28M | $83.79M | $92.82M | $56.36M | $54.88M | $72.56M | $78.74M | $51.8M | $48.85M | $61.67M | $68.62M | $51.28M | $45.78M | $56.18M | $66.4M | $43.12M | $46.81M | $54.46M | $62.18M | $45.03M | $42.9M | $51.7M | $60.5M | $45.58M | $40.1M | $47.1M | $50.3M | $27M | $22.4M | $27.6M | $35.8M | $22.7M | $19.9M | $24.1M | $33M | $19M | $16.1M | $19.6M | $25M | $20.6M | $20.7M | $24.1M | $29.4M | $20.8M | - | - | - | - |
| $186.52M | $172.88M | $160.54M | $170.75M | $185M | $176.25M | $156.49M | $183.34M | $203.16M | $192.06M | $171.6M | $195.65M | $204.7M | $194.68M | $188.92M | $213.13M | $217.89M | $219.34M | $176.56M | $159.43M | $184.36M | $149.07M | $86.83M | $134.47M | $112.57M | $109.34M | $104.76M | $116.8M | $112.49M | $105.32M | $91.94M | $102.7M | $104.6M | $93.21M | $88.54M | $92.39M | $94.61M | $86.98M | $87.09M | $74.5M | $77.82M | $70.83M | $66.18M | $67.95M | $68.43M | $61.71M | $56.94M | $59.94M | $58.99M | $53.91M | $50.04M | $53.02M | $53.1M | $48.23M | $44.85M | $45.19M | $49.43M | $45.78M | $45.53M | $44.01M | $48.81M | $46.49M | $47.8M | $47.29M | $54.25M | $48.66M | $43.72M | $51.2M | $55.3M | $47.96M | $50.07M | $64.26M | $62.12M | $59.35M | $62.91M | $58.78M | $70.38M | $63.46M | $57.32M | $65.97M | $70.77M | $64.53M | $62.42M | $63.88M | $59.51M | $49.85M | $46.72M | $54.6M | $56M | $43.93M | $42.66M | $48.42M | $46.7M | $40.19M | $38.01M | $41.15M | $41.35M | $37.8M | $37.06M | $37.53M | $38.87M | $32.27M | $33.14M | $31.89M | $32.05M | $27.32M | $29.2M | $29.1M | $31.6M | $29.9M | $28.2M | $26.4M | $25.3M | $17.3M | $17.7M | $15.9M | $17.4M | $14M | $13.5M | $13.6M | $16.4M | $11.8M | $9.6M | $12.5M | $13.5M | $11.9M | $14.6M | $18M | $19.5M | $14.7M | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $185.72M | $172.88M | $159.73M | $170.03M | $185M | $176.25M | $156.49M | $183.34M | $203.16M | $192.06M | $171.6M | $195.65M | $204.7M | $194.68M | $183.06M | $214.33M | $214.54M | $220.15M | $178.15M | $169.47M | $184.54M | $150.1M | $86.83M | $134.65M | $113.78M | $109.34M | $104.76M | $115.96M | $112.89M | $105.32M | $91.94M | $102.7M | $104.6M | $93.21M | $88.54M | $92.39M | $94.61M | $86.98M | $87.09M | $74.5M | $77.82M | $70.83M | $66.18M | $67.95M | $68.43M | $61.71M | $56.94M | $59.94M | $58.99M | $53.91M | $50.04M | $53.02M | $53.1M | $48.23M | $44.85M | $45.19M | $49.43M | $45.78M | $45.53M | $44.01M | $45.33M | $46.49M | $47.8M | $47.29M | $54.04M | $48.66M | $43.72M | $51.2M | $56.02M | $49.09M | $50.26M | $58.05M | $62.12M | $58.54M | $62.91M | $58.78M | $70.38M | $63.46M | $57.32M | $65.97M | $70.77M | $64.53M | $62.42M | $63.88M | $59.51M | $49.85M | $46.72M | $54.6M | $56M | $43.93M | $42.66M | $48.42M | $46.7M | $40.19M | $38.01M | $41.15M | $41.35M | $37.8M | $37.06M | $37.53M | $38.87M | $32.27M | $33.14M | $31.89M | $32.05M | $27.32M | $29.2M | $29.1M | $31.6M | $29.9M | $28.2M | $26.4M | $25.3M | $17.3M | $17.7M | $15.9M | $17.4M | $14M | $13.5M | $13.6M | $16.4M | $11.8M | $9.6M | $12.5M | $13.5M | $11.9M | $14.6M | $18M | $19.5M | $14.7M | - | - | - | - |
| Other Operating Expenses | $797K | - | $807K | $722K | - | - | - | - | - | - | - | - | - | - | $5.86M | -$1.2M | $3.35M | -$812K | -$1.59M | -$10.04M | -$180K | -$1.03M | - | -$176K | -$1.21M | - | - | $845K | -$402K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $3.48M | - | - | - | $212K | - | - | - | -$716K | -$1.14M | -$187K | $6.21M | - | $807K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $103.72M | $63.01M | $56M | $91.93M | $127.74M | $91.94M | $89.72M | $115.07M | $159.59M | $134.02M | $118.77M | $168.75M | $195.36M | $163.65M | $168.55M | $235.85M | $288.91M | $258.21M | $195.01M | $168.13M | $236.94M | $137.49M | $98.11M | $106.6M | $92.36M | $57.9M | $52.49M | $70.47M | $74.24M | $48.95M | $45.7M | $55.97M | $61.09M | $37.68M | $40.62M | $52.3M | $53.64M | $33.76M | $35.22M | $43.55M | $53.67M | $31.91M | $31M | $42.76M | $44.01M | $17.88M | $15.82M | $29.65M | $36.4M | $12.1M | $14.19M | $24.38M | $27.11M | $8.95M | -$2.71M | $8.04M | $22.64M | $7.89M | $1.83M | $10.35M | $11.26M | -$5.07M | -$1.78M | $7.13M | $23.63M | $2.97M | $558K | $18.07M | $26.47M | -$2.27M | -$1.09M | $1.27M | $22.76M | -$4.53M | -$11.28M | $23.38M | $31.32M | $10.06M | $10.81M | $32.86M | $49.65M | $29.78M | $29.31M | $35.19M | $41.74M | $17.38M | $17.95M | $29.19M | $36.83M | $12.43M | $12.22M | $24.14M | $32.05M | $11.62M | $10.84M | $20.52M | $27.28M | $13.48M | $8.73M | $18.66M | $27.53M | $10.85M | $7.23M | $17.04M | $25.25M | $13.09M | $9.2M | $18M | $24.2M | $11.28M | $7.4M | $16.5M | $21.1M | $7.3M | $1.5M | $9.3M | $16.1M | $6.6M | $4.3M | $8.4M | $14.5M | $5.2M | $4M | $5.3M | $9.8M | $7.1M | $4.1M | $4.9M | $8.7M | $4.9M | -$467.3M | $162.5M | $162.5M | $162.5M |
| $9.14M | $3.94M | $4.48M | $7.21M | $4.21M | $8.74M | $1.3M | $19.04M | $8.85M | $12.57M | $16.89M | $4.76M | $2.16M | $903K | $3.77M | -$5.19M | -$11.91M | -$4.1M | -$1.94M | -$4.75M | -$3.05M | -$1.49M | -$10.05M | -$367K | $3.69M | -$3.66M | -$885K | -$1.49M | -$1.73M | -$1.37M | -$4.81M | -$712K | -$2.54M | $5.47M | -$340K | -$1.38M | -$1.23M | -$1.35M | -$1.07M | -$927K | -$785K | -$891K | -$1.45M | -$1.15M | -$1.06M | -$969K | $291K | $2.02M | -$362K | -$201K | -$1.66M | -$837K | -$928K | -$950K | $480K | -$382K | $5.91M | -$803K | -$3.53M | -$1.05M | -$4.26M | -$625K | -$1.4M | -$1.91M | -$1.05M | -$938K | -$1.08M | -$1.43M | -$617K | $145K | - | -$6.21M | - | -$3.22M | - | -$9K | $333K | - | $591K | - | $63K | - | $0 | - | -$32K | $1.27M | $1.82M | - | $575K | $369K | - | - | - | - | $0 | - | $1.08M | - | $3K | $85K | -$23K | $181K | $64K | -$60K | -$19K | $46K | -$200K | $500K | $400K | $300K | $200K | - | $100K | $100K | -$2.1M | $200K | $100K | $100K | -$800K | $600K | $300K | $100K | -$400K | $900K | $300K | $300K | $800K | $100K | $100K | $500K | - | - | - | - | |
| Non-Operating Interest Income | $10.53M | $5.43M | $4.53M | $12.14M | $10.76M | $11.12M | $13.61M | $17.22M | $13.22M | $16.49M | $16.26M | $9.39M | $7.72M | $6.55M | - | - | - | - | $2.88M | - | $1.69M | $2.3M | $851K | $1.57M | $2.89M | $341K | -$740K | $317K | $512K | $245K | $262K | $211K | $181K | $717K | $190K | $130K | $329K | $82K | $110K | $119K | $208K | $104K | $80K | $47K | $32K | $135K | $1.26M | $346K | $339K | $290K | $177K | $159K | $157K | $147K | -$354K | $302K | $321K | $241K | $117K | $69K | $132K | $248K | $0 | $111K | $70K | $120K | $133K | $79K | $96K | $83K | - | - | - | $373K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $2.01M | $2.62M | $2.78M | $2.76M | $2.72M | $2.67M | $3.45M | $2.96M | $3.17M | $3.14M | $3.24M | $3.21M | $3.28M | $3.12M | -$3.21M | $5.17M | $7.55M | $4.4M | $3.33M | $3.8M | $3.9M | $3.15M | $3.02M | $2.49M | $1.9M | $4.74M | $1.93M | $1.9M | $2.41M | $2.46M | $2.92M | $1.95M | $2.25M | $1.78M | $1.39M | $1.48M | $1.84M | $1.5M | $1.3M | $1.1M | $1.1M | $1.08M | $1.52M | $1.06M | $1.38M | $1.17M | $1.08M | $1.02M | $1.1M | $1.07M | $1.27M | $1.16M | $1.18M | $1.25M | $834K | $968K | $1.24M | $1.01M | $994K | $926K | $929K | $883K | $872K | $888K | $903K | $886K | $1.21M | $900K | $1.43M | $1.07M | - | - | - | $3.59M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $624K | $1.13M | $2.72M | -$2.18M | -$3.84M | $291K | -$8.86M | $4.78M | -$1.2M | -$790K | $3.87M | -$1.43M | -$2.28M | -$2.53M | $557K | -$13K | -$4.37M | $297K | -$1.49M | -$946K | -$835K | -$630K | -$7.88M | $554K | $2.7M | $735K | $1.79M | $93K | $170K | $844K | -$2.15M | $1.02M | -$477K | $6.53M | $863K | -$28K | $285K | $69K | $120K | $50K | $110K | $81K | -$13K | -$141K | $288K | $69K | $114K | $2.69M | $402K | $575K | -$572K | $163K | $95K | $148K | $1.67M | $284K | $6.83M | -$33K | -$2.66M | -$190K | -$3.46M | $10K | -$528K | -$1.14M | -$212K | -$172K | - | -$606K | $716K | $1.14M | - | -$6.21M | - | - | - | -$9K | $333K | - | $591K | - | $63K | - | $0 | - | -$32K | $1.27M | $1.82M | - | $575K | $369K | - | - | - | - | $0 | - | $1.08M | - | $3K | $85K | -$23K | $181K | $64K | -$60K | -$19K | $46K | -$200K | $500K | $400K | $300K | $200K | - | $100K | $100K | -$2.1M | $200K | $100K | $100K | -$800K | $600K | $300K | $100K | -$400K | $900K | $300K | $300K | $800K | $100K | $100K | $500K | - | - | - | - |
Income Before Tax | $112.86M | $66.94M | $60.48M | $99.13M | $131.95M | $100.68M | $91.02M | $134.11M | $168.44M | $146.59M | $135.66M | $173.51M | $197.52M | $164.55M | $173.04M | $230.66M | $277M | $254.12M | $193.07M | $163.38M | $233.89M | $136M | $88.06M | $105.68M | $93.35M | $53.89M | $51.61M | $68.98M | $72.51M | $47.58M | $40.89M | $55.26M | $58.55M | $43.16M | $40.28M | $50.92M | $52.41M | $32.4M | $34.15M | $42.63M | $52.88M | $31.02M | $29.54M | $41.6M | $42.95M | $16.91M | $16.11M | $31.67M | $36.04M | $11.9M | $12.53M | $23.55M | $26.19M | $8M | -$2.23M | $7.66M | $28.55M | $7.09M | -$1.7M | $9.3M | $7M | -$5.7M | -$3.18M | $5.22M | $22.8M | $2.21M | -$1.76M | $16.64M | $25.85M | -$2.13M | -$3.52M | -$1.23M | $19.65M | -$7.75M | -$14.66M | $19.5M | $27.45M | $6.32M | $8.89M | $30.52M | $46.32M | $26.41M | $26.34M | $31.7M | $37.71M | $15.02M | $11.59M | $25.59M | $33.55M | $9.34M | $7.78M | $20.62M | $28.17M | $7.88M | $5.57M | $18.01M | $25.37M | $10.68M | $6.18M | $15.33M | $23.42M | $7.72M | $4.82M | $13.33M | $21.48M | $10.03M | $5.7M | $15.8M | $21.2M | $8.8M | $5.3M | $13.9M | $18.1M | $5.7M | -$1.7M | $8.4M | $14.9M | $5.5M | $3.6M | $8M | $13.8M | $4.4M | $3.7M | $5.2M | $8.9M | $6M | $3.6M | $3.2M | $7.3M | $4.1M | - | - | - | - |
Income Tax | $29.69M | $15.85M | $20.33M | $23.59M | $31.07M | $21.26M | $21.24M | $32.49M | $42.21M | $25.49M | $31.75M | $39.33M | $46.73M | $38.97M | $41.16M | $58.56M | $69.15M | $60.98M | $46.06M | $37.63M | $58.53M | $31.75M | $23.3M | $26.82M | $23.66M | $13.32M | $12.93M | $16.4M | $17.37M | $11.58M | $9.26M | $13.19M | $13.42M | $9.57M | $7.11M | $16.25M | $17.84M | $10.77M | $11.91M | $13.86M | $18.64M | $10.77M | $8.98M | $14.72M | $16.07M | $6.1M | $5.15M | $11.18M | $13.59M | $4.24M | $3.87M | $8.53M | $9.81M | $2.25M | -$1.09M | $2.9M | $10.54M | $2.7M | -$634K | $3.29M | $2.5M | -$2.29M | -$3.64M | $2.02M | $8.33M | $487K | -$956K | $6.38M | $9.39M | -$963K | -$2.97M | $535K | $7.47M | -$3.35M | -$4.24M | $7.38M | $10.18M | $2.07M | -$203K | $11.32M | $17.89M | $9.76M | $9.05M | $12.01M | $14.24M | $5.76M | $5.91M | $9.26M | $12.65M | $3.64M | $3.36M | $7.72M | $10.46M | $2.79M | $2.93M | $6.68M | $9.4M | $3.97M | $2.06M | $5.52M | $9.18M | $2.86M | $1.53M | $5.18M | $8.56M | $3.95M | $2M | $6.2M | $8.5M | $3.4M | $2.1M | $5.4M | $7M | $2.1M | -$1.2M | $2.9M | $5.4M | $1.9M | $1.4M | $3.2M | $5.6M | $1.8M | $1.5M | $2.1M | $3.6M | $2.5M | $1.5M | $1.3M | $3M | $1.7M | - | - | - | - |
Net Income | $83.17M | $51.1M | $40.16M | $75.54M | $100.87M | $79.42M | $69.78M | $101.62M | $126.23M | $121.1M | $103.91M | $134.18M | $150.79M | $125.58M | $131.88M | $172.1M | $207.85M | $193.13M | $147.01M | $125.75M | $175.36M | $104.25M | $64.76M | $78.86M | $69.69M | $40.57M | $38.68M | $52.58M | $55.15M | $36M | $31.63M | $42.07M | $45.13M | $33.58M | $33.16M | $34.67M | $34.57M | $21.63M | $22.24M | $28.76M | $34.24M | $20.26M | $20.56M | $26.88M | $26.88M | $10.8M | $10.96M | $20.49M | $22.45M | $7.67M | $8.66M | $15.02M | $16.37M | $5.76M | -$1.14M | $4.76M | $18.01M | $4.39M | -$1.07M | $6.01M | $4.5M | -$3.41M | $455K | $3.2M | $14.47M | $1.72M | -$807K | $10.26M | $16.46M | -$1.16M | -$551K | -$1.76M | $12.18M | -$4.4M | -$10.42M | $12.12M | $17.27M | $4.25M | $9.09M | $19.19M | $28.43M | $16.66M | $17.3M | $19.69M | $23.47M | $9.27M | $8.67M | $16.33M | $20.9M | $5.7M | $5.77M | $12.9M | $17.71M | $5.09M | $5.13M | $11.33M | $15.97M | $6.71M | $4.43M | $10.43M | $15.03M | $5.74M | $3.57M | $8.29M | $13.22M | $6.1M | $4.4M | $9.6M | $12.7M | $5.4M | $3.2M | $8.5M | $11.1M | $3.6M | -$500K | $5.5M | $9.5M | $3.6M | $2.2M | $4.8M | $8.2M | $2.6M | $2.2M | $3.1M | $5.3M | $3.5M | $2.1M | $1.9M | $4.3M | $2.4M | $2.1M | $2.8M | $2.8M | $2.7M |
Minority Interests | -$299K | -$323K | -$197K | -$196K | -$137K | -$670K | -$1.74M | -$1.82M | -$302K | -$308K | -$461K | -$148K | -$27K | $491K | $710K | -$4.86M | -$4.74M | -$3.43M | -$9.1M | -$4.71M | -$1.98M | -$940K | -$1.81M | -$1.66M | -$3.23M | -$411K | -$940K | -$722K | -$630K | -$462K | -$1.13M | -$849K | -$1.09M | -$749K | -$2.05M | -$976K | -$932K | -$572K | -$1.49M | -$945K | -$839K | -$1.04M | -$1.66M | -$1.33M | -$908K | -$642K | -$1.64M | -$1.26M | -$660K | -$452K | -$665K | -$924K | -$601K | -$532K | -$786K | -$558K | -$501K | -$231K | -$608K | -$389K | -$219K | -$258K | -$331K | -$614K | -$752K | -$733K | $144K | -$206K | -$367K | -$44K | -$242K | -$187K | -$514K | -$174K | -$558K | -$778K | -$466K | -$366K | $146K | -$1.49M | -$1.12M | -$790K | -$1.11M | -$518K | -$682K | -$36K | -$18K | -$1.7M | -$1.15M | -$131K | $483K | -$695K | -$551K | -$585K | -$571K | -$684K | -$611K | -$629K | -$313K | -$618K | -$794K | -$67K | -$276K | -$144K | -$307K | -$23K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $3.28M | $1.99M | $1.57M | $2.83M | $3.73M | $2.98M | $2.61M | $3.83M | $4.78M | $4.9M | $5.28M | $6.75M | $7.59M | $5.58M | $5.52M | $6.86M | $8.27M | $6.81M | $4.54M | $3.95M | $5.67M | $3.18M | $1.79M | $2.2M | $1.89M | $1.06M | $949K | $1.3M | $1.38M | $865K | $718K | $952K | $1.02M | $724K | $592K | $656K | $663K | $362K | $314K | $463K | $557K | $274K | $270K | $341K | $347K | $123K | $274K | $178K | $209K | $63K | - | $134K | $157K | $48K | - | $38K | $148K | $33K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $79.59M | $48.79M | $38.39M | $72.52M | $97.01M | $75.78M | $65.43M | $95.98M | $121.15M | $115.89M | $98.17M | $127.28M | $143.17M | $120.49M | $127.07M | $160.38M | $194.85M | $182.9M | $133.36M | $117.09M | $167.71M | $100.14M | $61.16M | $75.01M | $64.58M | $39.1M | $36.79M | $50.56M | $53.13M | $34.68M | $29.78M | $40.27M | $43.03M | $32.11M | $30.52M | $33.04M | $32.98M | $20.7M | $20.44M | $27.36M | $32.84M | $18.94M | $18.63M | $25.22M | $25.63M | $10.04M | $9.04M | $19.06M | $21.58M | $7.15M | $8M | $13.96M | $15.62M | $5.18M | -$1.93M | $4.16M | $17.36M | $4.12M | -$1.67M | $5.62M | $4.28M | -$3.67M | $124K | $2.58M | $13.72M | $987K | -$663K | $10.05M | $16.09M | -$1.21M | -$793K | -$1.95M | $11.66M | -$4.58M | -$10.98M | $11.34M | $16.8M | $3.89M | $9.24M | $17.71M | $27.31M | $15.87M | $16.18M | $19.17M | $22.79M | $9.23M | $8.65M | $14.63M | $19.76M | $5.57M | $6.25M | $12.21M | $17.16M | $4.5M | $4.56M | $10.64M | $15.35M | $6.08M | $4.12M | $9.81M | $14.24M | $5.67M | $3.29M | $8.15M | $12.92M | $6.08M | $4.4M | $9.6M | $12.7M | $5.4M | $3.2M | $8.5M | $11.1M | $3.6M | -$500K | $5.5M | $9.5M | $3.6M | $2.2M | $4.8M | $8.2M | $2.6M | $2.2M | $3.1M | $5.3M | $3.5M | $2.1M | $1.9M | $4.3M | $2.4M | $2.1M | $2.8M | $2.8M | $2.7M |
Shares Outstanding (Basic) | 55.99M | 56.42M | 57.08M | 58.41M | 59.26M | 60.58M | 60.75M | 60.85M | 59.04M | 59.18M | 62.7M | 62.63M | 62.82M | 62.72M | 62.54M | 62.4M | 62.69M | 63.02M | 62.4M | 62.39M | 62.14M | 61.86M | 61.72M | 61.76M | 61.54M | 61.78M | 61.86M | 61.74M | 61.95M | 61.28M | 61M | 61.52M | 62.03M | 61.95M | 61.01M | 61.26M | 61.54M | 61.35M | 61.03M | 61.37M | 61.09M | 60.67M | 60.32M | 60.85M | 60.41M | 59.78M | 60.74M | 60.11M | 60.53M | 60.13M | 59.96M | 59.54M | 59.89M | 60.28M | 57.81M | 59.97M | 59.69M | 58.71M | - | 58.32M | 58.24M | 57.92M | - | 57.6M | 57.78M | 57.77M | - | 57.92M | 57.72M | 57.55M | - | 57.28M | 57.14M | 56.99M | - | 57.29M | 57.38M | 56.96M | - | 56.72M | 56.55M | 55.82M | - | 55.4M | 54.97M | 54.56M | - | 54.25M | 54.15M | 53.88M | - | 53.3M | 53.22M | 53.19M | - | 53.54M | 53.65M | 54.63M | - | 59.41M | 59.38M | 59.14M | - | 60.37M | 60.43M | 60.41M | - | 62.61M | 62.46M | 62.31M | - | 62.2M | 61.67M | 54M | - | 53.23M | 52.78M | 51.43M | - | 57.6M | 51.25M | 55.71M | - | 51.67M | 53M | 52.5M | - | 51.82M | 53.75M | 51.43M | - | 46.67M | 46.67M | 45M |
Shares Outstanding (Diluted) | 55.99M | 57.05M | 57.08M | 58.41M | 59.26M | 60.58M | 60.75M | 60.85M | 59.16M | 59.26M | 63.86M | 63.83M | 63.88M | 63.67M | 63.14M | 62.87M | 62.88M | 63.23M | 62.4M | 62.72M | 62.37M | 61.86M | 61.72M | 61.76M | 61.54M | 61.78M | 61.86M | 61.74M | 61.95M | 61.28M | 61M | 62.45M | 62.03M | 61.95M | 61.01M | 61.63M | 61.54M | 61.35M | 61.03M | 61.37M | 61.09M | 60.67M | 60.97M | 60.85M | 60.88M | 59.78M | 60.74M | 60.11M | 60.53M | 60.13M | 59.96M | 59.54M | 59.89M | 60.28M | 57.81M | 59.97M | 59.69M | 59.1M | - | 58.64M | 58.64M | 57.92M | - | 58.25M | 58.59M | 58.55M | - | 58.76M | 58.38M | 57.55M | - | 57.28M | 57.8M | 56.99M | - | 58.08M | 58.46M | 58.23M | - | 58.18M | 58.3M | 57.83M | - | 57.58M | 56.95M | 56.92M | - | 56.35M | 56.11M | 56.13M | - | 55.28M | 54.58M | 54.76M | - | 55.28M | 56.12M | 57.07M | - | 61.35M | 61.16M | 60.73M | - | 61.44M | 61.5M | 61.57M | - | 64M | 63.5M | 64.8M | - | 63.75M | 64.04M | 54M | - | 55M | 54.81M | 54M | - | 57.6M | 51.25M | 55.71M | - | 51.67M | 53M | 52.5M | - | 51.82M | 53.75M | 51.43M | - | 46.67M | 46.67M | 45M |
EPS (Basic) | $1.48 | $0.90 | $0.70 | $1.29 | $1.70 | $1.30 | $1.12 | $1.64 | $2.05 | $1.96 | $1.65 | $2.14 | $2.40 | $2.01 | $2.12 | $2.68 | $3.24 | $3.01 | $2.21 | $1.94 | $2.79 | $1.67 | $1.02 | $1.25 | $1.08 | $0.65 | $0.61 | $0.84 | $0.88 | $0.58 | $0.50 | $0.67 | $0.71 | $0.53 | $0.51 | $0.55 | $0.55 | $0.34 | $0.34 | $0.45 | $0.55 | $0.32 | $0.31 | $0.42 | $0.43 | $0.17 | $0.15 | $0.32 | $0.36 | $0.12 | $0.13 | $0.24 | $0.26 | $0.087 | -$0.033 | $0.07 | $0.29 | $0.07 | - | $0.097 | $0.073 | -$0.063 | - | $0.043 | $0.24 | $0.017 | - | $0.17 | $0.28 | -$0.02 | - | -$0.033 | $0.20 | -$0.08 | - | $0.20 | $0.29 | $0.067 | - | $0.31 | $0.48 | $0.28 | - | $0.35 | $0.41 | $0.17 | - | $0.27 | $0.36 | $0.10 | - | $0.23 | $0.32 | $0.083 | - | $0.20 | $0.29 | $0.11 | - | $0.17 | $0.24 | $0.097 | - | $0.13 | $0.21 | $0.10 | - | $0.15 | $0.20 | $0.087 | - | $0.14 | $0.18 | $0.067 | - | $0.10 | $0.18 | $0.07 | - | $0.083 | $0.16 | $0.047 | - | $0.06 | $0.10 | $0.067 | - | $0.037 | $0.08 | $0.047 | - | $0.06 | $0.06 | $0.06 |
EPS (Diluted) | $1.48 | $0.89 | $0.70 | $1.29 | $1.70 | $1.30 | $1.12 | $1.64 | $2.05 | $1.96 | $1.62 | $2.10 | $2.36 | $1.98 | $2.10 | $2.66 | $3.23 | $3 | $2.21 | $1.93 | $2.78 | $1.67 | $1.02 | $1.25 | $1.08 | $0.65 | $0.61 | $0.84 | $0.88 | $0.58 | $0.50 | $0.66 | $0.71 | $0.53 | $0.51 | $0.55 | $0.55 | $0.34 | $0.34 | $0.45 | $0.55 | $0.32 | $0.31 | $0.42 | $0.43 | $0.17 | $0.15 | $0.32 | $0.36 | $0.12 | $0.13 | $0.24 | $0.26 | $0.087 | -$0.033 | $0.07 | $0.29 | $0.07 | - | $0.097 | $0.073 | -$0.063 | - | $0.043 | $0.23 | $0.017 | - | $0.17 | $0.28 | -$0.02 | - | -$0.033 | $0.20 | -$0.08 | - | $0.20 | $0.29 | $0.067 | - | $0.30 | $0.47 | $0.27 | - | $0.33 | $0.40 | $0.16 | - | $0.26 | $0.35 | $0.10 | - | $0.22 | $0.31 | $0.083 | - | $0.19 | $0.27 | $0.11 | - | $0.16 | $0.23 | $0.093 | - | $0.13 | $0.21 | $0.10 | - | $0.15 | $0.20 | $0.083 | - | $0.13 | $0.17 | $0.067 | - | $0.10 | $0.17 | $0.067 | - | $0.083 | $0.16 | $0.047 | - | $0.06 | $0.10 | $0.067 | - | $0.037 | $0.08 | $0.047 | - | $0.06 | $0.06 | $0.06 |
EBIT | $114.87M | $69.57M | $63.26M | $101.89M | $134.66M | $103.35M | $94.47M | $137.07M | $171.61M | $149.72M | $138.91M | $176.71M | $200.8M | $167.67M | $169.83M | $235.84M | $284.55M | $258.51M | $196.4M | $167.18M | $237.79M | $139.15M | $91.08M | $108.17M | $95.25M | $58.63M | $53.54M | $70.88M | $74.92M | $50.04M | $43.81M | $57.2M | $60.8M | $44.93M | $41.67M | $52.4M | $54.25M | $33.91M | $35.45M | $43.72M | $53.98M | $32.1M | $31.06M | $42.66M | $44.33M | $18.08M | $17.19M | $32.68M | $37.14M | $12.97M | $13.79M | $24.7M | $27.37M | $9.25M | -$1.39M | $8.63M | $29.79M | $8.1M | -$706K | $10.22M | $7.93M | -$4.82M | -$2.31M | $6.1M | $23.7M | $3.09M | -$555K | $17.54M | $27.28M | -$1.05M | -$258K | $1.27M | $22.76M | -$4.16M | -$11.28M | $23.38M | $31.32M | $10.06M | $10.81M | $32.86M | $49.65M | $29.78M | $29.31M | $35.19M | $41.74M | $17.38M | $17.95M | $29.19M | $36.83M | $12.43M | $12.22M | $24.14M | $32.05M | $11.62M | $10.84M | $20.52M | $27.28M | $13.48M | $8.73M | $18.66M | $27.53M | $10.85M | $7.23M | $17.04M | $25.25M | $13.09M | $9.2M | $18M | $24.2M | $11.28M | $7.4M | $16.5M | $21.1M | $7.3M | $1.5M | $9.3M | $16.1M | $6.6M | $4.3M | $8.4M | $14.5M | $5.2M | $4M | $5.3M | $9.8M | $7.1M | $4.1M | $4.9M | $8.7M | $4.9M | -$467.3M | $162.5M | $162.5M | $162.5M |
EBITDA | $158.94M | $108.37M | $101.98M | $144.9M | $178.42M | $142.03M | $132.88M | $174.44M | $208.08M | $185.62M | $175.04M | $209.31M | $233.17M | $198.45M | $201.06M | $265.39M | $310.81M | $285.02M | $223.42M | $192.75M | $260.59M | $161.88M | $118.55M | $126.8M | $112.42M | $75.92M | $69.23M | $87.98M | $90.57M | $65.02M | $62.54M | $72.1M | $76.18M | $52.34M | $55.51M | $66.36M | $67.1M | $46.36M | $48.09M | $54.14M | $64.26M | $42.28M | $41.66M | $53.34M | $54.47M | $28.07M | $27.55M | $39.26M | $45.38M | $20.72M | $23.76M | $32.99M | $35.4M | $16.88M | $6M | $16.79M | $30.92M | $16.11M | $11.55M | $19.5M | $20.39M | $3.53M | $8.02M | $16M | $33.04M | $12.55M | $9.65M | $28.13M | $36.61M | $8.79M | $10.86M | $19.62M | $34.99M | $7.72M | $799K | $35.25M | $43.12M | $21.58M | $20.23M | $43.49M | $58.87M | $39.37M | $38.9M | $44M | $50.21M | $24.05M | $24.79M | $37.14M | $43.33M | $19.21M | $19.54M | $31.13M | $39.01M | $17.89M | $17.39M | $26.69M | $32.19M | $19.39M | $15.27M | $24.91M | $33.58M | $16.47M | $13.6M | $22.64M | $30.15M | $17.67M | $13.9M | $22.1M | $28.5M | $15.38M | $11.7M | $20.7M | $24.9M | $9.6M | $6.8M | $11.7M | $18.6M | $8.6M | $7.2M | $9.9M | $16.3M | $7.1M | $6.9M | $6.2M | $11.2M | $8.4M | $5.3M | $6M | $9.9M | $5.6M | -$467.3M | $162.5M | $162.5M | $162.5M |