Wabtec Corporation(WAB:US)
Market Cap$48.731B
Key Metrics
Price$286.82
Revenue (TTM)$11.507B
Holders Revenue (TTM)$724M
Gross Profit (TTM)$3.967B
Earnings (TTM)$1.208B
EBITDA (TTM)$2.322B
Op. Margin (TTM)15.96%
Dividend Yield0.39%
Holders Yield1.49%
Cash on hand$531M
Total Assets$23.196B
Net Assets$11.151B
Total Debt$6.538B
Key Metrics
Price$286.82
Revenue (TTM)$11.507B
Holders Revenue (TTM)$724M
Gross Profit (TTM)$3.967B
Earnings (TTM)$1.208B
EBITDA (TTM)$2.322B
Op. Margin (TTM)15.96%
Dividend Yield0.39%
Holders Yield1.49%
Cash on hand$531M
Total Assets$23.196B
Net Assets$11.151B
Total Debt$6.538B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | 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 | $2.95B | $2.965B | $2.886B | $2.706B | $2.61B | $2.583B | $2.663B | $2.644B | $2.497B | $2.526B | $2.55B | $2.407B | $2.194B | $2.306B | $2.081B | $2.048B | $1.927B | $2.073B | $1.907B | $2.012B | $1.83B | $2.024B | $1.865B | $1.737B | $1.93B | $2.368B | $2.002B | $2.236B | $1.594B | $1.118B | $1.078B | $1.112B | $1.056B | $1.076B | $957.93M | $932.25M | $916.03M | $759.98M | $675.57M | $723.6M | $772.03M | $832.85M | $809.53M | $847.03M | $818.59M | $820.87M | $797.27M | $731.07M | $695.25M | $681.48M | $631.4M | $638M | $615.51M | $610.4M | $587.59M | $609.82M | $583.31M | $534.64M | $498.84M | $478.9M | $455.26M | $393.24M | $375.71M | $374.14M | $363.93M | $359.19M | $330.46M | $334.01M | $377.96M | $405.21M | $396.02M | $390.19M | $383.33M | $365.27M | $354.83M | $325.72M | $314.26M | $294.42M | $268.89M | $261.9M | $262.41M | $269.37M | $255.67M | $266.3M | $241.8M | $224.39M | $202.89M | $206.51M | $188.23M | $206.36M | $167.19M | $174.86M | $169.52M | $177.64M | $161.42M | $179.81M | $177.33M | $46.95M | $185.85M | $194.12M | $215.31M | $264.79M | $255.16M | $249.16M | $258.86M | $563.37M | $260.88M | $292.64M | $298.48M | $180.2M | $160.5M | $172.1M | $158.1M | $147.1M | $142.8M | $138.1M | $136.5M | $128.8M | $109.8M | $109.1M | $105.7M | $95.6M | $104.6M | $115.1M | $109.7M | $94.2M | $87.8M | $85.8M | $79.7M | $76.5M | $66.6M | $71.4M | $70.8M |
Cost of Revenue | $1.889B | $1.999B | $1.884B | $1.768B | $1.71B | $1.786B | $1.783B | $1.77B | $1.682B | $1.762B | $1.758B | $1.684B | $1.529B | $1.654B | $1.433B | $1.403B | $1.332B | $1.42B | $1.304B | $1.432B | $1.296B | $1.518B | $1.299B | $1.251B | $1.351B | $1.694B | $1.402B | $1.622B | $1.205B | $820.85M | $775.8M | $787.71M | $745.3M | $807.1M | $704.73M | $658.29M | $646.33M | $540.79M | $463.09M | $486.21M | $516.85M | $565.22M | $552.46M | $579.26M | $563.24M | $566.57M | $549.81M | $506.41M | $485.68M | $481.36M | $443.27M | $445.12M | $432.62M | $429.92M | $416.31M | $436.39M | $413.93M | $387.31M | $351.69M | $336.16M | $322.06M | $275.25M | $266.47M | $260.67M | $255.54M | $258.81M | $235.63M | $242.35M | $270.79M | $299.42M | $288.34M | $281.69M | $278.11M | $268.78M | $259.12M | $234.87M | $227.7M | $215.67M | $202.69M | $185.16M | $187.32M | $199.93M | $188.7M | $200.12M | $184.79M | $169.3M | $152.99M | $153.86M | $140.71M | $153.17M | $123.76M | $127.29M | $124.25M | $131.59M | $118.14M | $134.45M | $132.55M | $27.02M | $138.07M | $140.54M | $153.89M | $192.11M | $181.14M | $175.05M | $174.85M | $399.58M | $179.3M | $199.16M | $202.19M | $115.4M | $104.5M | $112.5M | $102M | $94.7M | $93.1M | $87.2M | $86.8M | $87.5M | $66.3M | $68.5M | $67.3M | $57.1M | $67.8M | $70.4M | $65.7M | - | - | - | - | - | - | - | - |
Gross Profit | $1.061B | $966M | $1.002B | $938M | $900M | $797M | $880M | $874M | $815M | $764M | $792M | $723M | $665M | $652M | $648M | $645M | $595M | $652.4M | $603M | $580M | $534M | $505.5M | $566.2M | $486.7M | $578.7M | $674.9M | $599.4M | $614.7M | $389M | $297.03M | $302M | $323.97M | $310.88M | $268.44M | $253.2M | $273.96M | $269.71M | $219.19M | $212.48M | $237.39M | $255.18M | $267.63M | $257.07M | $267.76M | $255.36M | $254.3M | $247.46M | $224.66M | $209.57M | $200.13M | $188.13M | $192.88M | $182.89M | $180.48M | $171.28M | $173.43M | $169.38M | $147.33M | $147.15M | $142.74M | $133.2M | $117.99M | $109.24M | $113.46M | $108.39M | $100.38M | $94.83M | $91.66M | $107.18M | $105.8M | $107.67M | $108.5M | $105.22M | $96.49M | $95.72M | $90.85M | $86.57M | $78.75M | $66.2M | $76.74M | $75.09M | $69.44M | $66.97M | $66.18M | $57.01M | $55.09M | $49.9M | $52.65M | $47.52M | $53.19M | $43.43M | $47.56M | $45.28M | $46.05M | $43.28M | $45.36M | $44.78M | $19.94M | $47.78M | $53.58M | $61.41M | $72.68M | $74.02M | $74.12M | $84.01M | $163.79M | $81.58M | $93.48M | $96.29M | $64.8M | $56M | $59.6M | $56.1M | $52.4M | $49.7M | $50.9M | $49.7M | $41.3M | $43.5M | $40.6M | $38.4M | $38.5M | $36.8M | $44.7M | $44M | - | - | - | - | - | - | - | - |
| $457M | $529M | $434M | $397M | $353M | $384M | $368M | $371M | $329M | $357M | $348M | $337M | $314M | $332M | $314M | $309M | $283M | $316M | $313M | $305M | $309.7M | $312M | $325.7M | $293.2M | $341.4M | $442.9M | $409.4M | $405.3M | $328.8M | $219.81M | $187M | $209.93M | $191.3M | $191.46M | $167.6M | $174.59M | $169.62M | $168.9M | $103.34M | $116.67M | $125.66M | $130.13M | $116.68M | $124.49M | $118.5M | $129.77M | $121.14M | $101.42M | $95.97M | $96.65M | $85.24M | $86.43M | $86.97M | $75.03M | $81.25M | $79.45M | $82.33M | $70.38M | $67.57M | $83.08M | $63.7M | $63.14M | $55.97M | $61.67M | $55.33M | $53.44M | $47.32M | $52.88M | $49.11M | $53.93M | $53.55M | $51.67M | $50.43M | $49.25M | $48.92M | $43.94M | $43.76M | $41.2M | $39.36M | $40.34M | $41.9M | $38.87M | $38.81M | $38.81M | $37.68M | $37.82M | $39.5M | $33.85M | $35.25M | $37.09M | $31.69M | $32.68M | $31.98M | $32.38M | $30.7M | $30.71M | $32.83M | $20.21M | $32.07M | $30.6M | $32.74M | $36.35M | $36.71M | $35.77M | $37.72M | $69.31M | $34.96M | $41.17M | $41.99M | $30.1M | $24.4M | $26.9M | $24.9M | $23.3M | $21.5M | $22.1M | $20.9M | $20.6M | $22.7M | $19M | $18.4M | -$1.3M | $12.7M | $12.5M | $12M | - | - | - | - | - | - | - | - | |
| Research and Development | $56M | $68M | $59M | $50M | $46M | $51M | $50M | $57M | $48M | $61M | $53M | $53M | $51M | $60M | $54M | $50M | $45M | $52.5M | $44M | $42M | $38M | $38.4M | $36.5M | $38.2M | $49M | $59.6M | $58.6M | $57.2M | $34.5M | $25.88M | $20.1M | $19.39M | $22.05M | $23.66M | $24.71M | $23.34M | $23.46M | $19.1M | $16.29M | $18.03M | $17.95M | $19.36M | $17.24M | $17.75M | $16.86M | $18.33M | $16.39M | $14.22M | $12.95M | $12.75M | $10.92M | $11.28M | $11.33M | $10.26M | $10.75M | $10.15M | $10.15M | $9.28M | $9.89M | $9.13M | $8.89M | $9.72M | $9.36M | $10.43M | $10.7M | $10.97M | $10.16M | $10.77M | $10.56M | $9.66M | $9.71M | $9.63M | $9.98M | $10.36M | $9.24M | $9.03M | $8.82M | $8.5M | $8.07M | - | $8.12M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $5.3M | $4.7M | $3.9M | $4.2M | - | - | $3.5M | $3.3M | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $401M | $461M | $375M | $347M | $307M | $333M | $318M | $314M | $281M | $296M | $295M | $284M | $263M | $272M | $260M | $259M | $238M | $263.5M | $269M | $263M | $234M | $235.2M | $252.7M | $216.8M | $243.4M | $323.7M | $292.2M | $290.9M | $259.8M | $168.05M | $146.8M | $171.16M | $147.2M | $144.15M | $118.18M | $127.92M | $122.69M | $130.69M | $70.76M | $80.61M | $89.75M | $91.4M | $82.21M | $88.99M | $84.77M | $93.12M | $88.36M | $72.98M | $70.08M | $71.14M | $63.4M | $63.87M | $64.3M | $64.77M | $59.74M | $59.16M | $62.03M | $61.1M | $57.68M | $73.94M | $54.82M | $53.41M | $46.6M | $51.24M | $44.63M | $42.47M | $37.16M | $42.11M | $38.55M | $44.28M | $43.84M | $42.04M | $40.45M | $38.9M | $39.68M | $34.92M | $34.95M | $32.7M | $31.29M | $40.34M | $33.79M | $38.87M | $38.81M | $38.81M | $37.68M | $37.82M | $39.5M | $33.85M | $35.25M | $37.09M | $31.69M | $32.68M | $31.98M | $32.38M | $30.7M | $30.71M | $32.83M | $20.21M | $32.07M | $30.6M | $32.74M | $36.35M | $36.71M | $35.77M | $37.72M | $69.31M | $34.96M | $41.17M | $41.99M | $30.1M | $24.4M | $26.9M | $24.9M | $23.3M | $21.5M | $22.1M | $20.9M | $15.3M | $18M | $15.1M | $14.2M | -$1.3M | $12.7M | $9M | $8.7M | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $37.7M | $38.4M | $36.5M | $38.2M | $49M | $59.6M | $58.6M | $57.2M | $34.5M | $25.88M | $20.1M | $19.39M | $22.05M | $23.66M | $24.71M | $23.34M | $23.46M | $19.1M | $16.29M | $18.03M | $17.95M | $19.36M | $17.24M | $17.75M | $16.86M | $18.33M | $16.39M | $14.22M | $12.95M | $12.75M | $10.92M | $11.28M | $11.33M | - | $10.75M | $10.15M | $10.15M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $517M | $356M | $491M | $472M | $474M | $334M | $433M | $432M | $412M | $308M | $370M | $313M | $276M | $247M | $261M | $264M | $239M | $264.1M | $217M | $203M | $192M | $161.1M | $206.7M | $159.4M | $217.3M | $226.1M | $169.1M | $200.6M | $67.3M | $93.46M | $125.2M | $123.52M | $131.28M | $91.16M | $101.67M | $113.36M | $114.51M | $62.8M | $120.1M | $133.28M | $142.18M | $151.21M | $152.08M | $155.86M | $148.42M | $136.96M | $135.98M | $132.32M | $121.85M | $111.22M | $109.87M | $112.55M | $103.67M | $100.46M | $96.84M | $100.87M | $94.11M | $72.51M | $75.45M | $56.36M | $66.38M | $51.35M | $50.63M | $49.65M | $51.18M | $41.8M | $45.76M | $36.73M | $55.75M | $50.25M | $52.45M | $55.92M | $53.89M | $46.21M | $45.64M | $45.77M | $42.26M | $36.42M | $25.48M | $35.55M | $32.33M | $29.6M | $27.27M | $26.3M | $18.36M | $16.22M | $9.64M | $18.06M | $11.48M | $14.92M | $10.65M | $13.84M | $12.3M | $12.6M | $11.17M | $13.3M | $10.47M | -$11.33M | $12.5M | $19.68M | $25.35M | $26.32M | $27.29M | $27.93M | $35.09M | $71.46M | $39.72M | $46.42M | $43.7M | $28.8M | $25.3M | $26.1M | $24.8M | $22.7M | $22.1M | $22.9M | $22.6M | $15M | $19.6M | $20M | $19.1M | $20.2M | $19.2M | $27.8M | $28.2M | -$164.1M | $87.8M | $85.8M | $79.7M | -$146.5M | $66.6M | $71.4M | $70.8M |
| -$48M | -$65M | -$66M | -$22M | -$48M | -$50M | -$55M | -$47M | -$49M | -$28M | -$50M | -$54M | -$43M | -$37M | -$44M | -$37M | -$39M | -$29.3M | -$41.5M | -$34M | -$34M | -$42.8M | -$31.3M | -$45.1M | -$68.1M | -$51.4M | -$55.8M | -$56.4M | -$52.8M | -$35.9M | -$22.5M | -$29.75M | -$17.7M | -$16.48M | -$20.48M | -$16.63M | -$15.05M | -$29.74M | -$4.87M | -$6.2M | -$4.72M | -$1.81M | -$7.29M | -$5.93M | -$7.17M | -$5.76M | -$4.75M | -$4.28M | -$4.47M | -$3.68M | -$5.49M | -$2.87M | -$4.2M | -$3.33M | -$4.46M | -$3.29M | -$3.84M | $1.1M | -$5.29M | -$4.2M | $460K | $366K | -$791K | $1.09M | -$4.63M | -$648K | -$3.29M | -$3.66M | -$4.55M | $1.47M | -$2.04M | -$1.99M | -$383K | -$277K | -$927K | -$1.64M | -$809K | -$132K | -$146K | -$1.62M | $272K | -$66K | -$1.23M | -$687K | -$1.15M | -$145K | $658K | -$623K | -$910K | -$3.01M | $526K | -$2.67M | -$1.14M | -$3.74M | -$317K | -$392K | -$1.11M | -$9.5M | -$1.69M | -$1.51M | -$1.95M | -$7.65M | -$13.07M | -$4.53M | $1.72M | -$42.74M | -$486K | $15K | -$267K | -$1M | -$300K | $300K | $100K | -$100K | $200K | $100K | - | $5.8M | -$1.7M | -$1.8M | -$1.8M | -$1.3M | -$1.6M | -$1.2M | -$1.9M | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $71M | $68M | $65M | $46M | $46M | $53M | $52M | $49M | $47M | $55M | $60M | $55M | $48M | $51M | $48M | $44M | $43M | $42.3M | $42M | $45M | $48M | $48.6M | $45.6M | $51.4M | $53.3M | $58.3M | $57.7M | $58.5M | $44.6M | $36.32M | $23.7M | $31.92M | $20.28M | $17.68M | $20.04M | $17.56M | $19.86M | $26.66M | $6.06M | $4.97M | $4.87M | $4.19M | $4.35M | $4.04M | $4.31M | $4.01M | $4.59M | $4.53M | $4.45M | $4.63M | $3.83M | $3.27M | $3.61M | $3.95M | $3.07M | $3.51M | $3.72M | - | $3.76M | $3.79M | - | - | - | - | $3.91M | - | $3.69M | $3.53M | $4.94M | - | $1.94M | $1.29M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $23M | $3M | -$1M | $24M | -$2M | $3M | -$3M | $2M | -$2M | $27M | $10M | $1M | $5M | $14M | $4M | $7M | $4M | $13M | $500K | $11M | $14M | $5.8M | $14.3M | $6.3M | -$14.8M | $6.9M | $1.9M | $2.1M | -$8.2M | $422K | $1.2M | $2.17M | $2.59M | $1.2M | -$443K | $936K | $4.81M | -$3.08M | $1.19M | -$1.23M | $154K | $2.38M | -$2.94M | -$1.89M | -$2.87M | -$1.75M | -$154K | $243K | -$17K | $951K | -$1.66M | $406K | -$581K | $614K | -$1.39M | $223K | -$114K | $1.1M | -$1.53M | -$410K | $460K | $366K | -$791K | $1.09M | -$721K | -$648K | $394K | -$134K | $389K | $1.47M | -$100K | -$696K | -$383K | -$277K | -$927K | -$1.64M | -$809K | -$132K | -$146K | -$1.62M | $272K | -$66K | -$1.23M | -$687K | -$1.15M | -$145K | $658K | -$623K | -$910K | -$3.01M | $526K | -$2.67M | -$1.14M | -$3.74M | -$317K | -$392K | -$1.11M | -$9.5M | -$1.69M | -$1.51M | -$1.95M | -$7.65M | -$13.07M | -$4.53M | $1.72M | -$42.74M | -$486K | $15K | -$267K | -$1M | -$300K | $300K | $100K | -$100K | $200K | $100K | - | $5.8M | -$1.7M | -$1.8M | -$1.8M | -$1.3M | -$1.6M | -$1.2M | -$1.9M | - | - | - | - | - | - | - | - |
Income Before Tax | $469M | $291M | $425M | $450M | $426M | $284M | $378M | $385M | $363M | $280M | $320M | $259M | $233M | $210M | $217M | $227M | $200M | $234.8M | $175M | $169M | $158M | $118.3M | $175.4M | $114.3M | $149.2M | $174.7M | $113.3M | $144.2M | $14.5M | $57.56M | $102.7M | $93.77M | $113.58M | $74.68M | $81.19M | $96.73M | $99.47M | $33.06M | $115.23M | $127.09M | $137.46M | $149.4M | $144.79M | $149.93M | $141.25M | $131.21M | $131.23M | $128.04M | $117.38M | $107.54M | $104.38M | $109.69M | $99.47M | $97.13M | $92.38M | $97.58M | $90.27M | $69.84M | $70.16M | $52.16M | $63.15M | $47.79M | $45.85M | $46.65M | $46.54M | $36.62M | $42.47M | $33.07M | $51.2M | $47.93M | $50.41M | $53.93M | $52.02M | $44.76M | $43.43M | $43.59M | $40.67M | $36.05M | $25.53M | $33.5M | $31.48M | $27.73M | $23.8M | $23.44M | $14.73M | $14.01M | $7.16M | $14.12M | $7.57M | $8.77M | $8.74M | $8.77M | $8.77M | $6.62M | $5.91M | $7.33M | $4.04M | -$16.54M | $2.82M | $9.62M | $12.61M | $7.02M | $2.4M | $12.54M | $25.64M | $11M | $27.96M | $35.25M | $32.15M | $18.7M | $17.4M | $18.9M | $17.6M | $15.2M | $14.5M | $15.3M | $15.7M | $13.6M | $13.3M | $13.8M | $12.9M | $12.6M | $11M | $16.6M | $18.3M | - | - | - | - | - | - | - | - |
Income Tax | $106M | $87M | $112M | $111M | $99M | $71M | $92M | $94M | $86M | $63M | $78M | $66M | $60M | $51M | $54M | $58M | $50M | $41.5M | $43M | $44M | $43M | $31.5M | $46.9M | $28.5M | $38M | $37.7M | $22.7M | $41.5M | $18.5M | $22.65M | $16.6M | $10.5M | $26.12M | $25M | $12.75M | $24.57M | $27.46M | -$13.27M | $32.8M | $36.6M | $43.3M | $47.62M | $45.61M | $48.43M | $45.08M | $38.52M | $41.07M | $39.34M | $37.25M | $33.5M | $30.44M | $35.05M | $29.86M | $32.36M | $29.39M | $32.87M | $31.01M | $23.58M | $23.56M | $15.83M | $22.2M | $16.81M | $15.3M | $15.44M | $16.18M | $12.42M | $15.12M | $2.23M | $18.54M | $16.83M | $17.24M | $20.17M | $19.51M | $15.81M | $16.67M | $15.47M | $15.12M | $9.14M | $7.79M | $11.72M | $11.41M | $9.62M | $8.3M | $8.51M | $5.38M | $5.11M | -$2.27M | $5.15M | $2.76M | $3.2M | $3.19M | $3.2M | $3.2M | $1.55M | $2.07M | $2.57M | $1.42M | -$5.79M | -$996K | $3.24M | $4.54M | $2.53M | $5.93M | $4.51M | $9.23M | $11.16M | $10.15M | $12.83M | $11.88M | $7.1M | $6.6M | $7.2M | $6.7M | $5.6M | $5.7M | $6M | $6.1M | $4.9M | $5.3M | $5.5M | $5.2M | $4.6M | $4.5M | $6.8M | $7.5M | - | - | - | - | - | - | - | - |
Net Income | $363M | $204M | $313M | $339M | $327M | $213M | $286M | $291M | $277M | $217M | $242M | $193M | $173M | $159M | $163M | $169M | $150M | $193.3M | $132M | $125M | $115M | $86.8M | $128.5M | $85.8M | $111.2M | $137M | $90.6M | $102.7M | -$4M | $34.91M | $86.1M | $83.27M | $87.46M | $49.69M | $68.44M | $72.16M | $72M | $46.33M | $82.43M | $90.49M | $94.16M | $101.78M | $99.18M | $101.5M | $96.16M | $92.69M | $90.16M | $88.71M | $80.13M | $74.04M | $73.94M | $74.64M | $69.61M | $64.77M | $62.99M | $64.71M | $59.26M | $46.26M | $46.6M | $36.33M | $40.95M | $30.98M | $30.54M | $31.21M | $30.36M | $24.21M | $27.35M | $30.84M | $32.67M | $31.11M | $33.17M | $33.76M | $32.51M | $28.68M | $27.24M | $28.13M | $25.52M | $26.24M | $17.37M | $21.15M | $20.05M | $16.3M | $15.08M | $15.15M | $9.25M | $9.25M | $9.43M | $8.96M | $4.81M | $5.89M | $5.6M | $5.53M | $5.68M | $5.25M | $3.89M | $4.82M | $2.22M | $37.07M | $6.39M | $7.96M | $10.36M | $4.49M | -$3.53M | $8.02M | $16.41M | -$977K | $17.81M | $22.42M | $19.8M | $11M | $10.8M | $9M | $10.9M | $9.6M | $8.8M | $9.3M | $9.6M | $8.7M | $8M | $8.3M | $7.7M | $8M | $6.5M | $8.4M | $10.8M | $12.3M | $8.5M | $8.3M | $7.7M | $13.3M | $600K | $6.8M | $7.4M |
Minority Interests | -$1M | -$2M | -$3M | -$3M | -$5M | -$1M | -$3M | -$2M | -$5M | -$2M | -$2M | -$2M | -$4M | -$1M | -$3M | -$3M | -$1M | -$3.1M | -$1M | $0 | -$3M | $1.1M | -$400K | $1M | $400K | -$1.3M | $500K | $1.4M | -$500K | -$483K | $1.6M | $1.15M | $909K | -$739K | -$1.04M | -$135K | $1.89M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $1M | - | - | $1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $200K | $300K | $300K | - | $200K | $200K | $400K | $900K | $0 | $735K | -$7K | $69K | $0 | $253K | $265K | -$495K | $201K | $216K | $223K | $112K | $245K | $270K | $283K | $305K | $296K | $304K | $384K | - | $358K | $353K | $400K | $370K | $297K | $300K | $348K | - | $309K | $323K | $297K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $361M | $202M | $310M | $335M | $322M | $212M | $283M | $289M | $272M | $215M | $240M | $191M | $169M | $158M | $160M | $166M | $149M | $190.2M | $130.8M | $124.7M | $111.7M | $87.9M | $127.9M | $86.6M | $111.2M | $134.8M | $91.1M | $103.37M | -$4.49M | $34.35M | $87.7M | $84.16M | $88.1M | $49.44M | $67.2M | $71.81M | $73.67M | $46.22M | $82.18M | $90.22M | $93.88M | $101.47M | $98.89M | $101.2M | $95.78M | $92.69M | $89.8M | $88.35M | $79.73M | $73.67M | $73.65M | $74.34M | $69.27M | $64.77M | $62.69M | $64.39M | $58.96M | $46.26M | $46.6M | $36.33M | $40.95M | $30.98M | $30.54M | $31.21M | $30.36M | $24.21M | $27.35M | $30.84M | $32.67M | $31.11M | $33.17M | $33.76M | $32.51M | $28.68M | $27.24M | $28.13M | $25.52M | $26.24M | $17.37M | $21.15M | $20.05M | $16.3M | $15.08M | $15.15M | $9.25M | $9.25M | $9.43M | $8.96M | $4.81M | $5.89M | $5.6M | $5.53M | $5.68M | $5.25M | $3.89M | $4.82M | $2.22M | $37.07M | $6.39M | $7.96M | $10.36M | $4.49M | -$3.53M | $8.02M | $16.41M | -$977K | $17.81M | $22.42M | $19.8M | $11M | $10.8M | $9M | $10.9M | $9.6M | $8.8M | $9.3M | $9.6M | $8.7M | $8M | $8.3M | $7.7M | $8M | $6.5M | $8.4M | $10.8M | $12.3M | $8.5M | $8.3M | $7.7M | $13.3M | $600K | $6.8M | $7.4M |
Shares Outstanding (Basic) | 170M | 170.3M | 170.5M | 170.6M | 170.5M | 171.2M | 173.4M | 175.4M | 176.5M | 178M | 178.6M | 178.9M | 179.9M | - | 181.3M | 181.9M | 184.5M | 186M | 187.6M | 188.6M | 188.5M | 189.2M | 189.8M | 189.8M | 190.8M | 191.1M | 189.6M | 177.35M | 121.23M | 96.32M | 96.2M | 95.99M | 95.81M | 95.71M | 95.71M | 95.64M | 95.24M | 89.45M | 89.59M | 89.85M | 91.26M | 95.37M | 96.37M | 96.34M | 96.24M | 95.89M | 95.94M | 96.05M | 95.53M | 95.77M | 95.85M | 95.76M | 95.02M | 95.15M | 95.29M | 95.67M | 95.41M | - | 95.75M | 95.9M | 95.48M | - | 95.35M | 95.45M | 94.92M | - | 94.58M | 94.97M | 95.29M | - | 96.32M | 96.19M | 96.76M | - | 97.47M | 97.33M | 96.6M | - | 97.38M | 96.9M | 96.18M | - | 95.15M | 93.72M | 92.52M | - | 91.01M | 89.59M | 89.32M | - | 87.11M | 86.96M | 86.91M | - | 86.72M | 86.64M | 86.4M | - | 86M | 85.87M | 85.77M | - | 86.83M | 86.91M | 86.52M | - | 86.88M | 86.23M | 67.89M | - | 50.23M | 50M | 51.9M | - | 50.29M | 50.27M | 56.47M | - | 57.14M | 57.24M | 57.04M | - | 56.52M | 54M | 54M | - | 80.95M | 79.05M | 81.05M | - | 60M | 80M | 82.22M |
Shares Outstanding (Diluted) | 170.7M | 171M | 171.1M | 171.2M | 171.3M | 172M | 174.1M | 176M | 177.2M | 178.8M | 179.2M | 179.4M | 180.6M | - | 181.9M | 182.4M | 185M | 186.5M | 188M | 188.9M | 188.9M | 189.7M | 190.2M | 190.2M | 191.4M | 191.6M | 191.5M | 191.45M | 121.23M | 96.67M | 96.6M | 96.58M | 96.37M | 96.37M | 96.32M | 96.28M | 95.99M | 90.23M | 90.29M | 90.56M | 92.15M | 96.28M | 97.37M | 97.44M | 97.39M | 97.06M | 97M | 97.06M | 96.81M | 97.14M | 97.17M | 97.1M | 96.57M | 96.68M | 96.54M | 96.84M | 96.68M | - | 96.73M | 96.93M | 96.5M | - | 96.13M | 96.18M | 95.79M | - | 95.5M | 96.03M | 96.26M | - | 97.65M | 97.31M | 98.07M | - | 98.76M | 98.59M | 97.79M | - | 98.59M | 98.18M | 97.48M | - | 96.62M | 95.09M | 93.97M | - | 92.55M | 91.05M | 90.67M | - | 88.35M | 87.58M | 87.2M | - | 87.23M | 87.47M | 87.02M | - | 86.61M | 86.42M | 86.29M | - | 86.88M | 87.02M | 86.7M | - | 86.88M | 86.23M | 67.89M | - | 51.43M | 52.94M | 51.9M | - | 50.29M | 50.27M | 56.47M | - | 57.14M | 57.24M | 57.04M | - | 56.52M | 54M | 54M | - | 80.95M | 79.05M | 81.05M | - | 60M | 80M | 82.22M |
EPS (Basic) | $2.12 | $1.19 | $1.81 | $1.96 | $1.88 | $1.23 | $1.63 | $1.64 | $1.54 | $1.20 | $1.34 | $1.06 | $0.94 | - | $0.88 | $0.91 | $0.80 | $1.02 | $0.69 | $0.66 | $0.59 | $0.46 | $0.67 | $0.46 | $0.58 | $0.71 | $0.48 | $0.58 | -$0.04 | $0.36 | $0.91 | $0.88 | $0.92 | $0.51 | $0.70 | $0.75 | $0.77 | $0.42 | $0.92 | $1 | $1.03 | $1.06 | $1.03 | $1.05 | $1 | $0.96 | $0.94 | $0.92 | $0.84 | $0.77 | $0.77 | $0.78 | $0.73 | $0.68 | $0.66 | $0.68 | $0.62 | - | $0.49 | $0.38 | $0.43 | - | $0.32 | $0.33 | $0.32 | - | $0.29 | $0.33 | $0.34 | - | $0.34 | $0.35 | $0.34 | - | $0.28 | $0.29 | $0.27 | - | $0.18 | $0.22 | $0.21 | - | $0.16 | $0.16 | $0.10 | - | $0.11 | $0.10 | $0.055 | - | $0.065 | $0.065 | $0.065 | - | $0.045 | $0.055 | $0.025 | - | $0.075 | $0.095 | $0.12 | - | -$0.04 | $0.09 | $0.19 | - | $0.21 | $0.26 | -$0.24 | - | $0.22 | $0.18 | $0.21 | - | $0.18 | $0.19 | $0.17 | - | $0.14 | $0.15 | $0.14 | - | $0.12 | $0.19 | $0.20 | - | $0.11 | $0.11 | $0.095 | - | $0.01 | $0.085 | $0.09 |
EPS (Diluted) | $2.12 | $1.18 | $1.81 | $1.96 | $1.88 | $1.23 | $1.63 | $1.64 | $1.53 | $1.20 | $1.33 | $1.06 | $0.93 | - | $0.88 | $0.91 | $0.80 | $1.02 | $0.69 | $0.66 | $0.59 | $0.46 | $0.67 | $0.46 | $0.58 | $0.71 | $0.48 | $0.54 | -$0.04 | $0.36 | $0.91 | $0.87 | $0.92 | $0.51 | $0.70 | $0.75 | $0.77 | $0.42 | $0.91 | $1 | $1.02 | $1.05 | $1.02 | $1.04 | $0.99 | $0.95 | $0.93 | $0.91 | $0.83 | $0.76 | $0.76 | $0.77 | $0.72 | $0.67 | $0.65 | $0.67 | $0.61 | - | $0.48 | $0.38 | $0.43 | - | $0.32 | $0.33 | $0.32 | - | $0.29 | $0.32 | $0.34 | - | $0.34 | $0.35 | $0.33 | - | $0.28 | $0.29 | $0.26 | - | $0.18 | $0.22 | $0.21 | - | $0.16 | $0.16 | $0.10 | - | $0.10 | $0.10 | $0.055 | - | $0.065 | $0.065 | $0.065 | - | $0.045 | $0.055 | $0.025 | - | $0.075 | $0.09 | $0.12 | - | -$0.04 | $0.09 | $0.19 | - | $0.20 | $0.25 | -$0.24 | - | $0.21 | $0.17 | $0.21 | - | $0.18 | $0.19 | $0.17 | - | $0.14 | $0.15 | $0.14 | - | $0.12 | $0.18 | $0.20 | - | $0.11 | $0.11 | $0.095 | - | $0.01 | $0.085 | $0.09 |
EBIT | $540M | $359M | $490M | $496M | $472M | $337M | $430M | $434M | $410M | $335M | $380M | $314M | $281M | $261M | $265M | $271M | $243M | $277.1M | $217M | $214M | $206M | $166.9M | $221M | $165.7M | $202.5M | $233M | $171M | $202.7M | $59.1M | $93.88M | $126.4M | $125.69M | $133.87M | $92.36M | $101.22M | $114.29M | $119.32M | $59.72M | $121.28M | $132.06M | $142.34M | $153.59M | $149.14M | $153.97M | $145.55M | $135.21M | $135.82M | $132.57M | $121.83M | $112.17M | $108.21M | $112.96M | $103.09M | $101.08M | $95.45M | $101.09M | $94M | $72.51M | $73.92M | $55.95M | $66.38M | $51.35M | $50.63M | $49.65M | $51.18M | $41.15M | $45.76M | $36.73M | $56.14M | $50.25M | $52.35M | $55.23M | $53.89M | $46.21M | $45.64M | $45.77M | $42.26M | $36.42M | $25.48M | $35.55M | $32.33M | $29.6M | $27.27M | $26.3M | $18.36M | $16.22M | $9.64M | $18.06M | $11.48M | $14.92M | $10.65M | $13.84M | $12.3M | $12.6M | $11.17M | $13.3M | $10.47M | -$11.33M | $12.5M | $19.68M | $25.35M | $26.32M | $27.29M | $27.93M | $35.09M | $71.46M | $39.72M | $46.42M | $43.7M | $28.8M | $25.3M | $26.1M | $24.8M | $22.7M | $22.1M | $22.9M | $22.6M | $15M | $19.6M | $20M | $19.1M | $20.2M | $19.2M | $27.8M | $28.2M | -$164.1M | $87.8M | $85.8M | $79.7M | -$146.5M | $66.6M | $71.4M | $70.8M |
EBITDA | $651M | $489M | $607M | $575M | $590M | $463M | $559M | $541M | $526M | $491M | $495M | $431M | $390M | $356M | $376M | $378M | $350M | $385.1M | $327M | $331M | $304M | $267.1M | $321.7M | $266.1M | $294.5M | $295.8M | $277.1M | $303.7M | $127.6M | $119.11M | $159.67M | $153.34M | $162.75M | $120.06M | $131.26M | $142.42M | $143.34M | $83.66M | $136.69M | $150.45M | $158.41M | $167.82M | $168.75M | $171.56M | $163.52M | $153.39M | $153.39M | $146.59M | $135.77M | $126.81M | $121.33M | $127.81M | $115.18M | $112.57M | $108.21M | $110.45M | $103.79M | $82.58M | $88.36M | $66.32M | $76.74M | $62.68M | $61.14M | $57.34M | $60.3M | $53.46M | $52.41M | $45.76M | $65.07M | $56.57M | $60.02M | $63.06M | $61.6M | $53.96M | $54.26M | $54.62M | $49.83M | $40.81M | $35.4M | $42.97M | $38.11M | $35.65M | $34.72M | $33.64M | $26.2M | $23.46M | $15.64M | $24.79M | $18.65M | $24.87M | $16.61M | $22.65M | $19.15M | $22.58M | $17.74M | $20.15M | $18.14M | -$20K | $22.89M | $27.45M | $37.62M | $43.98M | $50.38M | $42.88M | $44.57M | $137.21M | $51.3M | $56.17M | $54.57M | $35.7M | $31.9M | $32.4M | $31.1M | $29.2M | $28M | $28.7M | $28.8M | $14.9M | $25.5M | $25.5M | $24.2M | $26.5M | $25.7M | $33.9M | $33.9M | -$164.1M | $87.8M | $85.8M | $79.7M | -$146.5M | $66.6M | $71.4M | $70.8M |