Woodward, Inc.(WWD:US)
Market Cap$19.456B
Key Metrics
Price$328.48
Revenue (TTM)$4.192B
Holders Revenue (TTM)$673.7M
Gross Profit (TTM)$1.235B
Earnings (TTM)$552.03M
EBITDA (TTM)$868.62M
Op. Margin (TTM)16.03%
Dividend Yield0.37%
Holders Yield3.46%
Cash on hand$474.85M
Total Assets$5.196B
Net Assets$2.474B
Total Debt$1.36B
Key Metrics
Price$328.48
Revenue (TTM)$4.192B
Holders Revenue (TTM)$673.7M
Gross Profit (TTM)$1.235B
Earnings (TTM)$552.03M
EBITDA (TTM)$868.62M
Op. Margin (TTM)16.03%
Dividend Yield0.37%
Holders Yield3.46%
Cash on hand$474.85M
Total Assets$5.196B
Net Assets$2.474B
Total Debt$1.36B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.11B | $1.091B | $996.45M | $995.26M | - | - | - | - | - | - | - | - | $800.66M | $718.21M | $618.62M | $640.03M | $614.33M | $586.84M | $541.59M | $570.22M | $556.68M | $581.32M | $537.62M | $531.26M | $523.83M | $720.22M | $720.36M | $736.54M | $752.01M | $758.84M | $652.81M | $719.36M | $588.12M | $548.25M | $470.15M | $606.79M | $548.62M | $500.38M | $442.89M | $590.92M | $507.66M | $479.38M | $445.11M | $562.63M | $494.81M | $493.22M | $487.65M | $565.45M | $524.28M | $482.47M | $429.04M | $558.37M | $483.76M | $485.51M | $408.34M | $528.7M | $460.24M | $468.79M | $407.9M | $489.29M | $438.47M | $418.87M | $365.08M | $412M | $356.37M | $349.35M | $339.31M | $364.53M | $386.19M | $334.66M | $344.74M | $350.54M | $329.85M | $305.75M | $272.06M | $290.77M | $269.03M | $256.3M | $226.25M | $232.91M | $217.05M | $208.92M | $195.63M | $217.53M | $210.25M | $210.62M | $189.33M | $197.39M | $180.5M | $172.95M | $158.97M | $154.06M | $141.64M | $146.16M | $144.83M | $152.59M | $171.89M | $174.86M | $180.65M | $175.38M | $182.51M | $170.18M | $150.73M | $159.21M | $155.5M | $149.09M | $133.6M | $168.3M | $139.24M | $144.4M | $144.9M | $159.8M | $119.4M | $113.2M | $98.1M | $120.9M | $115.8M | $106.5M | $99M |
Cost of Revenue | $759.8M | $774.66M | $704.29M | $717.86M | - | - | - | - | - | - | - | - | $596.25M | $559.15M | $492.66M | $504.51M | $480.4M | $453.43M | $419.15M | $436.43M | $422.46M | $434.24M | $401.64M | $407.48M | $395.51M | $517.51M | $534.92M | $571.12M | $562.52M | $566.84M | $492.17M | $543.66M | $428.67M | $402.16M | $347.63M | $440.97M | $394.75M | $367.1M | $329.15M | $425.3M | $370.72M | $346.14M | $333.38M | $402.94M | $351.42M | $355.6M | $343.76M | $397.77M | $372.57M | $340.03M | $315.47M | $389.12M | $349.48M | $348.1M | $289.57M | $366.99M | $329.45M | $322.49M | $284.41M | $340.02M | $304.44M | $292.52M | $261.18M | $287.68M | $249.97M | $244.32M | $239.55M | $262.18M | $287.09M | $235.54M | $244.29M | $249.83M | $231.96M | $210.38M | $190.83M | $208.85M | $186.06M | $176.17M | $157.74M | $164.21M | $154.09M | $152.03M | $141.94M | $164.02M | $158.87M | $157.52M | $143.27M | $129.75M | $145.95M | $130.06M | $117.69M | $130.52M | $121.34M | $122.11M | $118.27M | $127.83M | $133.64M | $136.29M | $141.37M | $156.01M | $129.66M | $121.89M | $106.83M | $115.04M | $110.23M | $110.55M | $93.8M | $113.9M | $94M | $100.8M | $103.2M | $111.1M | $80M | $75.4M | $66.7M | $82.6M | $81.3M | $73.8M | $65.3M |
Gross Profit | $349.91M | $315.91M | $292.16M | $277.4M | $249.16M | $240.1M | $189.63M | $207.76M | $229.99M | $234.39M | $204.35M | $189.56M | $204.41M | $159.07M | $125.96M | $135.53M | $133.93M | $133.41M | $122.44M | $133.78M | $134.22M | $147.08M | $135.98M | $123.78M | $128.32M | $202.71M | $185.44M | $165.41M | $189.49M | $192M | $160.64M | $175.7M | $159.44M | $146.09M | $122.52M | $165.81M | $153.87M | $133.28M | $113.75M | $165.62M | $136.94M | $133.24M | $111.73M | $159.69M | $143.39M | $137.62M | $143.89M | $167.67M | $151.71M | $142.44M | $113.58M | $169.25M | $134.28M | $137.41M | $118.77M | $161.71M | $130.79M | $146.3M | $123.49M | $149.28M | $134.03M | $126.35M | $103.9M | $124.32M | $106.4M | $105.04M | $99.76M | $102.35M | $99.1M | $99.12M | $100.46M | $100.71M | $97.89M | $95.38M | $81.23M | $81.92M | $82.97M | $80.13M | $68.5M | $68.7M | $62.96M | $56.89M | $53.7M | $53.51M | $51.39M | $53.1M | $46.05M | $67.64M | $34.55M | $42.89M | $41.28M | $23.54M | $20.29M | $24.05M | $26.56M | $24.76M | $38.25M | $38.57M | $39.29M | $19.37M | $52.85M | $48.28M | $43.9M | $44.18M | $45.26M | $38.54M | $39.8M | $54.4M | $45.24M | $43.6M | $41.7M | $48.7M | $39.4M | $37.8M | $31.4M | $38.3M | $34.5M | $32.7M | $33.7M |
| $155.78M | $148.4M | $132.74M | $126.63M | - | - | - | - | - | - | - | - | $100.02M | $113.36M | $91.82M | $79.87M | $78.71M | $76.51M | $87.7M | $66.11M | $77.79M | $71.96M | $88.11M | $67.78M | $91.88M | $92.29M | $98.89M | $87.19M | $93.64M | $98.69M | $90.79M | $89.25M | $94.34M | $76.92M | $81.25M | $94.53M | $79.22M | $78.05M | $64.84M | $73.81M | $66.34M | $68.59M | $72.38M | $75.97M | $72.86M | $68.78M | $73.87M | $80.05M | $75.46M | $71.09M | $66.75M | $78.47M | $82.23M | $71.21M | $66.44M | $81.61M | $78.6M | $77.5M | $68.87M | $75.53M | $67.99M | $65.1M | $57.5M | $60.65M | $52.86M | $53.36M | $50.94M | $62.74M | $53.39M | $47.57M | $51.54M | $49.33M | $47.43M | $50.45M | $41.61M | $45.36M | $44.36M | $46.54M | $40.33M | $40.55M | $40.03M | $38.33M | $32.97M | $37.07M | $32.24M | $31.25M | $29.3M | $18.64M | $18.3M | $26.07M | $27.64M | $17.99M | $16.96M | $15.29M | $14.8M | $14.35M | $13.68M | $15.8M | $14.93M | $14.87M | $20.27M | $17.01M | $15.29M | $18.81M | $19.98M | $20.15M | $18.5M | $19.4M | $19.9M | $19.8M | $19.9M | $21.5M | $19.7M | $19.4M | $18.7M | $19.1M | $18M | $18.6M | $16.6M | |
| Research and Development | $49.32M | $46.12M | $37.76M | $39.04M | - | - | - | - | - | - | - | - | $35.03M | $37.78M | $28.63M | $29.78M | $32.22M | $32.38M | $25.39M | $27.7M | $29.77M | $27.63M | $32M | $27.11M | $34.52M | $34.66M | $36.85M | $35.75M | $40.66M | $43.83M | $38.87M | $36.85M | $39.47M | $37.17M | $34.79M | $34.93M | $34.66M | $30.39M | $26.54M | $32.88M | $29.93M | $31.76M | $31.6M | $36.57M | $33.56M | $30.33M | $34.03M | $37.79M | $34.99M | $35.81M | $29.42M | $30.75M | $35.49M | $34M | $30.02M | $36.08M | $38.96M | $37.45M | $30.79M | $35.57M | $29.27M | $27.05M | $23.74M | $23.13M | $21.42M | $19.7M | $18.31M | $19.98M | $20.68M | $18.8M | $19.08M | $20.01M | $18.99M | $18.78M | $15.63M | $18.38M | $17.01M | $15.95M | $13.95M | $18.09M | $16.79M | $13.07M | $11.91M | $14.89M | $12.81M | $11.69M | $10.61M | - | - | $9.17M | $9.63M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $106.47M | $102.29M | $94.99M | $87.58M | - | - | - | - | - | - | - | - | $64.98M | $75.58M | $63.19M | $50.09M | $46.49M | $44.12M | $62.31M | $38.41M | $48.02M | $44.33M | $56.11M | $40.68M | $57.36M | $57.63M | $62.05M | $51.44M | $52.98M | $54.86M | $51.93M | $52.4M | $54.87M | $39.76M | $46.46M | $59.6M | $44.56M | $47.66M | $38.3M | $40.93M | $36.42M | $36.82M | $40.78M | $39.4M | $39.31M | $38.45M | $39.84M | $42.26M | $40.47M | $35.28M | $37.33M | $47.73M | $46.75M | $37.21M | $36.42M | $45.53M | $39.63M | $40.79M | $38.57M | $39.32M | $38.47M | $38.45M | $32.67M | $37.52M | $31.39M | $34.13M | $32.84M | $33.95M | $33.18M | $29.09M | $32.46M | $29.32M | $28.43M | $31.67M | $25.98M | $26.97M | $27.35M | $30.59M | $26.38M | $22.47M | $23.23M | $25.26M | $21.06M | $22.18M | $19.43M | $19.56M | $18.7M | $18.64M | $18.3M | $16.9M | $18.01M | $17.99M | $16.96M | $15.29M | $14.8M | $14.35M | $13.68M | $15.8M | $14.93M | $14.87M | $20.27M | $17.01M | $15.29M | $18.81M | $19.98M | $20.15M | $18.5M | $19.4M | $19.9M | $19.8M | $19.9M | $21.5M | $19.7M | $19.4M | $18.7M | $19.1M | $18M | $18.6M | $16.6M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $12K | -$732K | -$494K | $633K | $249K | -$392K | $1.1M | - | $49K | -$469K | -$205K | $8.81M | -$469K | -$322K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $194.13M | $167.5M | $159.42M | $150.78M | - | - | - | - | - | - | - | - | $104.4M | $45.71M | $34.14M | $55.66M | $55.22M | $56.91M | $34.74M | $67.68M | $56.43M | $75.12M | $47.87M | $56M | $36.43M | $110.42M | $86.55M | $78.23M | $95.85M | $93.32M | $69.84M | $86.45M | $65.11M | $69.17M | $41.28M | $90.62M | $74.65M | $55.24M | $48.91M | $85.08M | $63.71M | $57.73M | $32.41M | $76.51M | $63.31M | $61.62M | $62.44M | $79.55M | $67.9M | $62.69M | $38.34M | $81.05M | $42.27M | $56.39M | $44.66M | $70.77M | $44.07M | $59.77M | $45.86M | $64.78M | $57.1M | $52.7M | $37.85M | $54.4M | $44.9M | $43.02M | $39.43M | $31.66M | $37.42M | $46.5M | $44.09M | $49.81M | $48.81M | $43.22M | $37.73M | $34.92M | $36.67M | $31.4M | $26.44M | $26.43M | $21.22M | $16.81M | $18.97M | $14.68M | $17.38M | $20.07M | $14.97M | $7.18M | $14.53M | $15M | $12.04M | $3.77M | $2.29M | $7.73M | $10.75M | $8.96M | $23.79M | $22M | $23.59M | $27.18M | $22.84M | $22.86M | $20.4M | $17.96M | $17.17M | $11.09M | $13.7M | $27.9M | $17.44M | $15.3M | $13.3M | $20.4M | $12.5M | $12.2M | $6.3M | $14.2M | $10.6M | $8.2M | $11.1M |
| -$613K | -$77K | $9.73M | $8.98M | - | - | - | - | - | - | - | - | $1.34M | -$5.47M | -$2.39M | $2.11M | -$4.93M | -$2.81M | $3.01M | -$6.65M | $2.27M | $3.37M | -$288K | $12.11M | $8.58M | -$3.22M | -$25M | -$1.61M | -$3.53M | -$3.15M | -$8.33M | -$7.42M | -$10.69M | -$20.52M | -$3.79M | -$3.85M | -$5.96M | -$5M | -$1.85M | -$4.32M | -$304K | -$3.37M | -$4.45M | -$7.78M | -$5.75M | -$4.02M | -$5.37M | -$4.47M | -$5.43M | -$5.94M | -$5.4M | -$5.85M | -$6.78M | -$6.06M | -$6.13M | -$6.47M | -$6.36M | -$5.74M | -$5.69M | -$6.03M | -$6.24M | -$6.21M | -$7.48M | -$6.68M | -$6.85M | -$7.2M | -$7.94M | -$10.06M | -$10.26M | -$21.65M | -$92K | $1.09M | $843K | $996K | $1.13M | $871K | $1.12M | $703K | $777K | $629K | $904K | $1.08M | $800K | $421K | $9.09M | $1.34M | $4.8M | $3.38M | -$78K | $827K | $655K | -$45K | -$1.49M | $259K | $444K | -$3.22M | $867K | -$642K | -$196K | -$1.25M | $1.05M | $26K | -$556K | -$474K | $25.26M | $634K | -$800K | -$500K | -$600K | -$8.4M | -$1.2M | -$1.5M | -$2.9M | -$2M | -$1.4M | -$3.6M | -$1.4M | -$1.5M | -$1.7M | |
| Non-Operating Interest Income | $611K | $715K | $701K | $953K | - | - | - | - | - | - | - | - | $516K | $508K | $366K | $320K | $353K | $500K | $641K | $409K | $308K | $283K | $495K | $424K | $377K | $476K | $487K | $400K | $348K | $294K | $371K | $498K | $342K | $471K | $363K | $488K | $358K | $474K | $405K | $527K | $610K | $441K | $447K | $220K | $219K | $221K | $127K | $82K | $73K | $57K | $59K | $68K | $68K | $69K | $68K | $67K | $265K | $84K | $126K | $209K | $117K | $85K | $123K | $182K | $97K | $120K | $110K | $229K | $19K | $221K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $14.83M | $12.04M | $10.34M | $10.23M | - | - | - | - | - | - | - | - | $12.18M | $12.85M | $11.14M | $9.51M | $8.53M | $8.2M | $8.31M | $8.73M | $8.4M | $8.25M | $8.91M | $9.31M | $8.74M | $8.76M | $9.01M | $9.85M | $10.8M | $11.48M | $11.88M | $10.46M | $10.06M | $8.82M | $8.87M | $7.03M | $6.77M | $6.79M | $6.84M | $7.11M | $6.52M | $6.23M | $6.91M | $7.51M | $6.08M | $5.33M | $5.95M | $4.59M | $5.97M | $6.19M | $6.06M | $6.51M | $6.72M | $7.02M | $6.46M | $6.53M | $6.61M | $6.55M | $6.31M | $6.24M | $6.36M | $6.3M | $6.5M | $6.86M | $6.95M | $7.32M | $8.25M | $9.5M | $10.89M | $6.71M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $13.6M | $11.24M | $19.37M | $18.26M | - | - | - | - | - | - | - | - | $13M | $6.87M | $8.39M | $11.3M | $3.25M | $4.89M | $10.67M | $1.68M | $10.36M | $11.33M | $8.12M | $21M | $16.94M | $5.06M | -$16.48M | $7.84M | $6.92M | $8.04M | $3.18M | $2.54M | -$975K | -$12.17M | $4.72M | $2.69M | $450K | $1.32M | $4.59M | $2.26M | $5.61M | $2.43M | $2.01M | -$489K | $112K | $1.08M | $455K | $34K | $469K | $190K | $607K | $592K | -$122K | $890K | $262K | - | -$12K | $732K | $494K | - | - | - | -$1.1M | - | - | - | $205K | -$787K | $605K | -$15.16M | -$92K | $1.09M | $843K | $996K | $1.13M | $871K | $1.12M | $703K | $777K | $629K | $904K | $1.08M | $800K | $421K | $9.09M | $1.34M | $4.8M | $3.38M | -$78K | $827K | $655K | -$45K | -$1.49M | $259K | $444K | -$3.22M | $867K | -$642K | -$196K | -$1.25M | $1.05M | $26K | -$556K | -$474K | $25.26M | $634K | -$800K | -$500K | -$600K | -$8.4M | -$1.2M | -$1.5M | -$2.9M | -$2M | -$1.4M | -$3.6M | -$1.4M | -$1.5M | -$1.7M |
Income Before Tax | $193.51M | $167.43M | $169.15M | $159.76M | - | - | - | - | - | - | - | - | $105.74M | $40.24M | $31.75M | $57.77M | $50.29M | $54.1M | $37.75M | $61.03M | $58.7M | $78.49M | $47.58M | $68.12M | $45.02M | $107.2M | $61.55M | $76.62M | $92.31M | $90.17M | $61.52M | $79.03M | $54.42M | $48.65M | $37.49M | $86.77M | $68.69M | $50.24M | $47.06M | $80.76M | $63.41M | $54.37M | $27.96M | $68.73M | $57.56M | $57.59M | $57.07M | $75.08M | $62.47M | $56.76M | $32.94M | $75.2M | $35.5M | $50.34M | $38.54M | $65.89M | $37.71M | $54.04M | $40.18M | $58.75M | $50.86M | $46.49M | $31.48M | $49.52M | $38.05M | $35.82M | $31.49M | $32.79M | $26.56M | $24.86M | $38.12M | $50.68M | $49.1M | $43.65M | $38.49M | $36.79M | $37.14M | $31.41M | $26.65M | $26.62M | $21.58M | $17.18M | $19.12M | $14.29M | $25.49M | $20.29M | $19.04M | $9.46M | $13.22M | $14.59M | $12.02M | $2.83M | -$408K | $7.42M | $10.1M | $4.71M | $23.57M | $20.28M | $22.13M | $24.79M | $22.38M | $20.84M | $17.94M | $15.53M | $39.8M | $8.81M | $10M | $25.8M | $13.7M | $3.7M | $8.9M | $15.3M | $8.6M | $9.7M | $4.6M | $10M | $8.4M | $6.1M | $8.8M |
Income Tax | $46.84M | $33.41M | $35.43M | $22.14M | - | - | - | - | - | - | - | - | $21.14M | $4.73M | $2.14M | $3.73M | $10.84M | $6.19M | $7.44M | $11.13M | $9.84M | $10.17M | $6.01M | $10.88M | $6.55M | $15.88M | $8.18M | $9.82M | $26.21M | $12.59M | $12.4M | $4.52M | $5.3M | $10.16M | $19.23M | $24.54M | $15.06M | $12.13M | $511K | $17.61M | $12.36M | $13.54M | $2.14M | $18.67M | $13.81M | $13.74M | $13.29M | $23.41M | $16.47M | $11.96M | $9.56M | $22.74M | $11.83M | $7.89M | $11.17M | $19.77M | $9.41M | $15.29M | $11.76M | $17.06M | $14.8M | $14.4M | $9.08M | $16.84M | $6.19M | $11.64M | $9.04M | $8.98M | $1.7M | $6.33M | $11.06M | $16.25M | $16.68M | $13.93M | $13.16M | $752K | $13.17M | $11.15M | $8.77M | $9.53M | -$7.34M | $5.71M | $6.69M | $3.04M | $5.74M | $7.31M | $7.05M | $2.79M | $5.01M | $5.48M | $4.63M | $1.09M | -$243K | $2.91M | $3.84M | $1.49M | $8.96M | $6.65M | $8.41M | $9.03M | $8.65M | $8.17M | $7.03M | $6.1M | $13.63M | $3.44M | $4M | $10.3M | $5.6M | $1.6M | $3.7M | $6.5M | $3.7M | $4.3M | $2.1M | $5.3M | $3.6M | $2.7M | $3.7M |
Net Income | $146.68M | $134.01M | $133.72M | $137.62M | - | - | - | - | - | - | - | - | $84.6M | $35.51M | $29.61M | $54.04M | $39.45M | $47.91M | $30.31M | $49.91M | $48.86M | $68.31M | $41.57M | $57.24M | $38.47M | $91.32M | $53.37M | $66.8M | $66.11M | $77.58M | $49.12M | $74.51M | $49.12M | $38.49M | $18.26M | $62.23M | $53.63M | $38.11M | $46.55M | $63.15M | $51.05M | $40.82M | $25.82M | $50.06M | $43.75M | $43.86M | $43.78M | $51.66M | $46M | $44.8M | $23.38M | $52.47M | $23.66M | $42.45M | $27.37M | $46.12M | $28.3M | $38.75M | $28.42M | $41.69M | $36.06M | $32.09M | $22.4M | $32.68M | $31.87M | $24.18M | $22.45M | $23.82M | $24.86M | $18.52M | $27.06M | $34.43M | $32.41M | $29.71M | $25.33M | $36.03M | $23.97M | $20.26M | $17.89M | $17.09M | $28.92M | $11.47M | $12.43M | $11.25M | $19.75M | $12.98M | $12M | $6.67M | $8.21M | $9.11M | $7.39M | $1.74M | -$165K | $4.51M | $6.27M | $3.22M | $14.61M | $13.62M | $11.23M | $15.76M | $13.73M | $12.67M | $10.91M | $9.43M | $26.17M | $5.37M | $6M | $14.5M | $8.4M | $2.1M | $5.2M | $8.8M | $4.9M | $5.4M | $2.5M | -$1.5M | $4.8M | $3.4M | $5.1M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | -$120K | -$108K | -$90K | - | $136K | -$48K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$300K | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $146.68M | $134.01M | $133.72M | $137.62M | - | - | - | - | - | - | - | - | $84.6M | $35.51M | $29.61M | $54.04M | $39.45M | $47.91M | $30.31M | $49.91M | $48.86M | $68.31M | $41.57M | $57.24M | $38.47M | $91.32M | $53.37M | $66.8M | $66.11M | $77.58M | $49.12M | $74.51M | $49.12M | $38.49M | $18.26M | $62.23M | $53.63M | $38.11M | $46.55M | $63.15M | $51.05M | $40.82M | $25.82M | $50.06M | $43.75M | $43.86M | $43.78M | $51.66M | $46M | $44.8M | $23.38M | $52.47M | $23.66M | $42.45M | $27.37M | $46.12M | $28.3M | $38.75M | $28.42M | $41.69M | $36.06M | $32.09M | $22.4M | $32.68M | $31.75M | $24.07M | $22.36M | $23.82M | $25M | $18.47M | $27.06M | $34.43M | $32.41M | $29.71M | $25.33M | $36.03M | $23.97M | $20.26M | $17.89M | $17.09M | $28.92M | $11.47M | $12.43M | $11.25M | $19.75M | $12.98M | $12M | $6.67M | $8.21M | $9.11M | $7.39M | $1.74M | -$165K | $4.51M | $6.27M | $3.22M | $14.61M | $13.62M | $11.23M | $15.76M | $13.73M | $12.67M | $10.91M | $9.43M | $26.17M | $5.37M | $6M | $14.5M | $8.1M | $2.1M | $5.2M | $8.8M | $4.9M | $5.4M | $2.5M | -$1.5M | $4.8M | $3.4M | $5.1M |
Shares Outstanding (Basic) | 59.45M | 59.61M | 59.84M | 59.92M | 59.68M | 59.43M | 59.22M | 59.44M | 60.43M | 60.43M | 60.02M | 60.1M | 60.06M | 59.81M | 59.67M | 59.93M | 60.51M | 62.55M | 63.09M | 63.5M | 63.56M | 63.28M | 62.81M | 62.5M | 62.31M | 62.27M | 61.99M | 61.87M | 61.94M | 62.18M | 61.82M | 61.72M | 61.61M | 61.4M | 61.25M | 61.3M | 61.29M | 61.31M | 61.56M | 61.53M | 61.34M | 61.64M | 63.05M | 63.48M | 64.78M | 65.16M | 65.32M | 65.53M | 65.85M | 66.63M | 67.72M | - | 68.32M | 68.74M | 68.46M | - | 68.92M | 69.08M | 68.92M | 68.83M | 68.79M | 68.75M | 68.81M | - | 68.49M | 68.44M | 68.36M | - | 67.88M | 67.82M | 67.73M | - | 67.25M | 67.6M | 67.88M | - | 68.71M | 68.5M | 68.22M | - | 68.82M | 69.02M | 206.08M | - | 205.61M | 205.02M | 67.97M | - | 67.79M | 67.66M | 67.58M | - | 66.67M | 66.91M | 67.84M | - | 67.96M | 67.94M | 408.04M | - | 67.91M | 67.9M | 67.89M | - | 67.51M | 67.45M | 67.64M | - | 67.85M | 67.63M | 67.68M | - | 67.9M | 67.86M | 67.86M | - | 68.75M | 68.75M | 69.36M |
Shares Outstanding (Diluted) | 61.02M | 61.28M | 61.59M | 61.72M | 61.49M | 61.34M | 61.14M | 61.39M | 62.52M | 62.37M | 61.85M | 62.04M | 61.59M | 61.23M | 60.93M | 61.23M | 62.09M | 64.62M | 65.1M | 65.71M | 65.91M | 65.65M | 64.89M | 64M | 63.43M | 64.56M | 64.67M | 64.55M | 64.63M | 64.56M | 64.06M | 64.11M | 63.88M | 63.75M | 63.71M | 63.48M | 63.39M | 63.5M | 63.67M | 63.48M | 63.11M | 63.06M | 64.37M | 64.73M | 66.23M | 66.54M | 66.74M | 66.98M | 67.15M | 67.91M | 69.02M | - | 69.43M | 69.94M | 69.71M | - | 70.32M | 70.62M | 70.39M | 70.06M | 70.17M | 70.11M | 70.18M | - | 69.99M | 69.88M | 69.71M | - | 69.01M | 68.83M | 69.17M | - | 69.18M | 69.47M | 70.04M | - | 70.68M | 70.36M | 70.08M | - | 70.51M | 70.74M | 211.03M | - | 211.14M | 210.65M | 69.83M | - | 69.65M | 69.34M | 68.74M | - | 66.67M | 67.62M | 68.74M | - | 69.71M | 69.55M | 416.36M | - | 69.62M | 69.14M | 68.83M | - | 67.65M | 67.56M | 67.93M | - | 67.85M | 67.63M | 67.68M | - | 67.9M | 67.86M | 67.86M | - | 68.75M | 68.75M | 69.36M |
EPS (Basic) | $2.47 | $2.25 | $2.23 | $2.30 | $1.82 | $1.83 | $1.47 | $1.40 | $1.69 | $1.61 | $1.50 | $1.38 | $1.41 | $0.59 | $0.50 | $0.90 | $0.65 | $0.77 | $0.48 | $0.79 | $0.77 | $1.08 | $0.66 | $0.92 | $0.62 | $1.47 | $0.86 | $1.08 | $1.07 | $1.25 | $0.79 | $1.21 | $0.80 | $0.63 | $0.30 | $1.02 | $0.87 | $0.62 | $0.76 | $1.03 | $0.83 | $0.66 | $0.41 | $0.79 | $0.68 | $0.67 | $0.67 | $0.79 | $0.70 | $0.67 | $0.35 | - | $0.35 | $0.62 | $0.40 | - | $0.41 | $0.56 | $0.41 | $0.61 | $0.52 | $0.47 | $0.33 | - | $0.46 | $0.35 | $0.33 | - | $0.37 | $0.27 | $0.40 | - | $0.48 | $0.44 | $0.38 | - | $0.35 | $0.30 | $0.26 | - | $0.42 | $0.17 | $0.06 | - | $0.097 | $0.063 | $0.18 | - | $0.12 | $0.14 | $0.11 | - | -$0.0017 | $0.067 | $0.092 | - | $0.22 | $0.20 | $0.027 | - | $0.20 | $0.19 | $0.16 | - | $0.39 | $0.08 | $0.088 | - | $0.02 | $0.005 | $0.013 | - | $0.012 | $0.013 | $0.0058 | - | $0.012 | $0.0083 | $0.0031 |
EPS (Diluted) | $2.40 | $2.19 | $2.17 | $2.23 | $1.76 | $1.78 | $1.42 | $1.36 | $1.63 | $1.56 | $1.46 | $1.33 | $1.37 | $0.58 | $0.49 | $0.88 | $0.64 | $0.74 | $0.47 | $0.76 | $0.74 | $1.04 | $0.64 | $0.89 | $0.61 | $1.41 | $0.83 | $1.03 | $1.02 | $1.20 | $0.77 | $1.16 | $0.77 | $0.60 | $0.29 | $0.98 | $0.85 | $0.60 | $0.73 | $0.99 | $0.81 | $0.65 | $0.40 | $0.77 | $0.66 | $0.66 | $0.66 | $0.77 | $0.69 | $0.66 | $0.34 | - | $0.34 | $0.61 | $0.39 | - | $0.40 | $0.55 | $0.40 | $0.60 | $0.51 | $0.46 | $0.32 | - | $0.45 | $0.34 | $0.32 | - | $0.36 | $0.27 | $0.39 | - | $0.47 | $0.43 | $0.36 | - | $0.34 | $0.29 | $0.26 | - | $0.41 | $0.16 | $0.058 | - | $0.093 | $0.062 | $0.17 | - | $0.12 | $0.13 | $0.11 | - | -$0.0017 | $0.067 | $0.092 | - | $0.21 | $0.20 | $0.027 | - | $0.20 | $0.18 | $0.16 | - | $0.39 | $0.08 | $0.088 | - | $0.02 | $0.005 | $0.013 | - | $0.012 | $0.013 | $0.0058 | - | $0.012 | $0.0083 | $0.0031 |
EBIT | $208.34M | $179.46M | $179.5M | $169.98M | - | - | - | - | - | - | - | - | $117.91M | $53.09M | $42.89M | $67.28M | $58.82M | $62.29M | $46.05M | $69.76M | $67.1M | $86.74M | $56.49M | $77.43M | $53.75M | $115.96M | $70.56M | $86.46M | $103.11M | $101.65M | $73.39M | $89.48M | $64.47M | $57.47M | $46.36M | $93.8M | $75.46M | $57.03M | $53.9M | $87.87M | $69.93M | $60.6M | $34.86M | $76.24M | $63.64M | $62.92M | $63.02M | $79.66M | $68.44M | $62.94M | $39.01M | $81.71M | $42.22M | $57.35M | $44.99M | $72.42M | $44.32M | $60.59M | $46.48M | $64.99M | $57.22M | $52.79M | $37.98M | $56.38M | $45M | $43.14M | $39.74M | $42.29M | $37.44M | $31.56M | $44.09M | $49.81M | $48.81M | $43.22M | $37.73M | $34.92M | $36.67M | $31.4M | $26.44M | $26.43M | $21.22M | $16.81M | $18.97M | $14.68M | $17.38M | $20.07M | $14.97M | $7.18M | $14.53M | $15M | $12.04M | $3.77M | $2.29M | $7.73M | $10.75M | $8.96M | $23.79M | $22M | $23.59M | $27.18M | $22.84M | $22.86M | $20.4M | $17.96M | $17.17M | $11.09M | $13.7M | $27.9M | $17.44M | $15.3M | $13.3M | $20.4M | $12.5M | $12.2M | $6.3M | $14.2M | $10.6M | $8.2M | $11.1M |
EBITDA | $245.24M | $217.57M | $207.94M | $197.86M | - | - | - | - | - | - | - | - | $146.48M | $87.39M | $71M | $94.08M | $92.58M | $95.35M | $74.16M | $106.29M | $95.36M | $115.59M | $88M | $99.9M | $73.51M | $151.99M | $126.12M | $87.38M | $135.87M | $138.5M | $113.84M | $132.07M | $69.81M | $74.04M | $45.65M | $114.54M | $95.58M | $76.45M | $69.09M | $106.32M | $84.43M | $76.03M | $50.02M | $96.37M | $82.1M | $80.68M | $81.3M | $99.47M | $86.96M | $82.68M | $57.67M | $99.3M | $60.68M | $76.66M | $62.82M | $87.16M | $62.09M | $77.79M | $64.55M | $83.08M | $77.11M | $71.3M | $56.87M | $73.75M | $63.46M | $62.2M | $58.47M | $60.96M | $55.15M | $61.07M | $58.18M | $56.99M | $56.84M | $51.23M | $45.9M | $40.43M | $44.65M | $39.89M | $33.92M | $32.47M | $27.9M | $23.25M | $25.4M | $21.52M | $15.85M | $27.16M | $18.47M | $11.64M | $22.52M | $22.88M | $19.69M | $12.25M | $12.11M | $15.38M | $18.04M | $20.68M | $30.86M | $30.51M | $31.58M | $36.49M | $31.53M | $31.25M | $29.17M | $25.84M | $27K | $17.75M | $22.1M | $35.5M | $25.94M | $32.2M | $23M | $28.7M | $22.6M | $20.4M | $14.1M | $22.8M | $17.9M | $15.6M | $18.8M |