American Eagle Outfitters Inc.(AEO:US)
Market Cap$3.014B
Key Metrics
Price$17.98
Revenue (TTM)$5.75B
Holders Revenue (TTM)$184.07M
Gross Profit (TTM)$2.331B
Earnings (TTM)$330.4M
EBITDA (TTM)$837.72M
Op. Margin (TTM)9.26%
Dividend Yield2.81%
Holders Yield6.11%
Cash on hand$103.29M
Total Assets$4.081B
Net Assets$1.644B
Total Debt$1.875B
Key Metrics
Price$17.98
Revenue (TTM)$5.75B
Holders Revenue (TTM)$184.07M
Gross Profit (TTM)$2.331B
Earnings (TTM)$330.4M
EBITDA (TTM)$837.72M
Op. Margin (TTM)9.26%
Dividend Yield2.81%
Holders Yield6.11%
Cash on hand$103.29M
Total Assets$4.081B
Net Assets$1.644B
Total Debt$1.875B
Financials
| Name | Jul 31, 2026 | Apr 30, 2026 | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 | Jan 31, 2023 | Oct 31, 2022 | Jul 31, 2022 | Apr 30, 2022 | Jan 31, 2022 | Oct 31, 2021 | Jul 31, 2021 | Apr 30, 2021 | Jan 31, 2021 | Oct 31, 2020 | Jul 31, 2020 | Apr 30, 2020 | Jan 31, 2020 | Oct 31, 2019 | Jul 31, 2019 | Apr 30, 2019 | Jan 31, 2019 | Oct 31, 2018 | Jul 31, 2018 | Apr 30, 2018 | Jan 31, 2018 | Oct 31, 2017 | Jul 31, 2017 | Apr 30, 2017 | Jan 31, 2017 | Oct 31, 2016 | Jul 31, 2016 | Apr 30, 2016 | Jan 31, 2016 | Oct 31, 2015 | Jul 31, 2015 | Apr 30, 2015 | Jan 31, 2015 | Oct 31, 2014 | Jul 31, 2014 | Apr 30, 2014 | Jan 31, 2014 | Oct 31, 2013 | Jul 31, 2013 | Apr 30, 2013 | Jan 31, 2013 | Oct 31, 2012 | Jul 31, 2012 | Apr 30, 2012 | Jan 31, 2012 | Oct 31, 2011 | Jul 31, 2011 | Apr 30, 2011 | Jan 31, 2011 | Oct 31, 2010 | Jul 31, 2010 | Apr 30, 2010 | Jan 31, 2010 | Oct 31, 2009 | Jul 31, 2009 | Apr 30, 2009 | Jan 31, 2009 | Oct 31, 2008 | Jul 31, 2008 | Apr 30, 2008 | Jan 31, 2008 | Oct 31, 2007 | Jul 31, 2007 | Apr 30, 2007 | Jan 31, 2007 | Oct 31, 2006 | Jul 31, 2006 | Apr 30, 2006 | Jan 31, 2006 | Oct 31, 2005 | Jul 31, 2005 | Apr 30, 2005 | Jan 31, 2005 | Oct 31, 2004 | Jul 31, 2004 | Apr 30, 2004 | Jan 31, 2004 | Oct 31, 2003 | Jul 31, 2003 | Apr 30, 2003 | Jan 31, 2003 | Oct 31, 2002 | Jul 31, 2002 | Apr 30, 2002 | Jan 31, 2002 | Oct 31, 2001 | Jul 31, 2001 | Apr 30, 2001 | Jan 31, 2001 | Oct 31, 2000 | Jul 31, 2000 | Apr 30, 2000 | Jan 31, 2000 | Oct 31, 1999 | Jul 31, 1999 | Apr 30, 1999 | Jan 31, 1999 | Oct 31, 1998 | Jul 31, 1998 | Apr 30, 1998 | Jan 31, 1998 | Oct 31, 1997 | Jul 31, 1997 | Apr 30, 1997 | Jan 31, 1997 | Oct 31, 1996 | Jul 31, 1996 | Apr 30, 1996 | Oct 31, 1995 | Jul 31, 1995 | Apr 30, 1995 | Jan 31, 1995 | Oct 31, 1994 | Jul 31, 1994 | Apr 30, 1994 | Jan 31, 1994 | Oct 31, 1993 | Jul 31, 1993 | Apr 30, 1993 | Jan 31, 1993 | Oct 31, 1992 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.38B | $1.195B | $1.811B | $1.363B | $1.284B | $1.09B | $1.605B | $1.289B | $1.291B | $1.144B | $1.679B | $1.301B | $1.201B | $1.081B | $1.496B | $1.241B | $1.198B | $1.055B | $1.508B | $1.274B | $1.194B | $1.035B | $1.292B | $1.032B | $883.51M | $551.69M | $1.315B | $1.066B | $1.041B | $886.29M | $1.244B | $1.004B | $964.85M | $822.96M | $1.229B | $960.43M | $844.56M | $761.84M | $1.097B | $940.61M | $822.59M | $749.42M | $1.106B | $919.07M | $797.43M | $699.52M | $1.072B | $854.29M | $710.6M | $646.13M | $1.042B | $857.31M | $727.31M | $679.48M | $1.117B | $910.37M | $739.68M | $708.7M | $1.043B | $819.42M | $669.12M | $609.56M | $916.09M | $751.51M | $651.5M | $648.46M | $971.98M | $736.01M | $646.8M | $611.99M | $905.71M | $754.04M | $688.82M | $640.3M | $995.4M | $744.44M | $703.19M | $612.39M | $973.37M | $696.29M | $602.33M | $522.43M | $764.37M | $580.55M | $515.87M | $456.48M | $614.01M | $479.59M | $395.4M | $332.23M | $517.26M | $373.8M | $337.06M | $291.86M | $491.55M | $374.47M | $319.22M | $277.89M | $464.3M | $363.66M | $292.39M | $251.55M | $423.73M | $282.77M | $208.98M | $178M | $285.43M | $222.69M | $178.58M | $145.4M | $213.11M | $149.07M | $125.73M | $99.69M | $153.7M | $104.9M | $86.16M | $60.95M | $122.91M | $78.85M | $70.26M | $54.4M | $85.9M | $67.6M | $47.9M | $114.8M | $66.4M | $42.8M | $29.2M | $81.6M | $44.3M | $32.7M | $23.3M | $71.1M | $41.1M |
Cost of Revenue | $708.31M | $739.11M | $1.16B | $810.82M | $783.71M | $767.18M | $1.005B | $762.47M | $792.16M | $679.63M | $1.064B | $757.26M | $747.86M | $667.75M | $988.66M | $760.81M | $828.11M | $667.01M | $1.019B | $709.55M | $691.77M | $598.42M | $852.43M | $616.84M | $618.31M | $523.39M | $906.88M | $659.35M | $658.31M | $561.37M | $813.59M | $604.22M | $611.75M | $518.52M | $803.6M | $585.52M | $551.91M | $484.01M | $708.74M | $562.79M | $515.5M | $455.96M | $717.88M | $551.54M | $512.39M | $437.31M | $696.04M | $538.82M | $473.05M | $420.28M | $735.69M | $558.43M | $481.82M | $415.87M | $657.3M | $531.28M | $463.12M | $433.78M | $687.18M | $507.16M | $432.94M | $377.8M | $554.84M | $439.2M | $411.79M | $390.77M | $583.81M | $431.84M | $392.9M | $391.06M | $594.08M | $444.62M | $399.43M | $376.64M | $540.09M | $391.53M | $386.74M | $313.93M | $503.77M | $353.8M | $327.79M | $268.61M | $410.12M | $311.18M | $287.89M | $234.32M | $287.75M | $245.73M | $232.55M | $183.51M | $322.45M | $231.53M | $225.87M | $185.87M | $315.14M | $228.16M | $209.47M | $167.87M | $276.33M | $214.12M | $184.4M | $149.68M | $241.23M | $162.69M | $145.39M | $107.94M | $156.38M | $126.85M | $105.99M | $86.38M | $125.3M | $88.65M | $76.67M | $62.48M | $94.69M | $66.25M | $61.11M | $46.7M | $84.85M | $53M | $49.02M | $40.79M | $62M | $48.3M | $42M | $71.7M | $44.1M | $31.8M | $23.5M | $50.6M | - | - | - | - | - |
Gross Profit | $672.06M | $456.17M | $651.06M | $551.88M | $499.96M | $322.42M | $599.17M | $526.62M | $498.9M | $464.24M | $614.59M | $543.8M | $453.02M | $413.18M | $507.43M | $479.77M | $370.02M | $388.03M | $488.69M | $564.52M | $502.39M | $436.19M | $439.87M | $414.78M | $265.2M | $28.31M | $407.75M | $407.06M | $382.57M | $324.92M | $430.61M | $399.49M | $353.1M | $304.44M | $425.12M | $374.91M | $292.65M | $277.82M | $388.5M | $377.82M | $307.1M | $293.45M | $387.95M | $367.53M | $285.04M | $262.21M | $375.81M | $315.47M | $237.55M | $225.85M | $306.02M | $298.88M | $245.5M | $263.61M | $459.76M | $379.09M | $276.56M | $274.91M | $355.55M | $312.26M | $236.18M | $231.76M | $361.25M | $312.31M | $239.71M | $257.7M | $388.16M | $304.18M | $253.9M | $220.93M | $311.64M | $309.41M | $289.38M | $263.67M | $455.32M | $352.92M | $316.45M | $298.46M | $469.59M | $342.49M | $274.53M | $253.82M | $354.24M | $269.37M | $227.98M | $222.16M | $326.26M | $233.86M | $162.85M | $148.72M | $194.81M | $142.27M | $111.19M | $105.99M | $176.42M | $146.31M | $109.75M | $110.02M | $187.97M | $149.54M | $107.99M | $101.87M | $182.5M | $120.08M | $63.59M | $70.06M | $129.05M | $95.84M | $72.59M | $59.03M | $87.81M | $60.42M | $49.06M | $37.22M | $59.01M | $38.65M | $25.05M | $14.25M | $38.06M | $25.85M | $21.24M | $13.61M | $23.9M | $19.3M | $5.9M | $43.1M | $22.3M | $11M | $5.7M | $31M | - | - | - | - | - |
| $408.35M | $376.49M | $418.2M | $386.34M | $342.21M | $338.79M | $401.63M | $351.38M | $345.31M | $333.49M | $427.09M | $361.99M | $331.87M | $312.35M | $351.41M | $311.1M | $307.83M | $298.76M | $349.68M | $313.89M | $293.94M | $264.49M | $292.06M | $273.3M | $223.71M | $188.2M | $286.65M | $258.97M | $253.05M | $230.74M | $287.97M | $248.44M | $233.97M | $210.23M | $263.84M | $217.15M | $203.72M | $194.98M | $242.06M | $219.91M | $199.54M | $195.99M | $233.02M | $220.8M | $195.79M | $185.09M | $226.72M | $204.64M | $190.08M | $185.06M | $222.19M | $205.73M | $186.34M | $182.25M | $254.81M | $219.13M | $182.13M | $178.54M | $219.66M | $185.69M | $163.11M | $158.49M | $194.01M | $185.05M | $165.49M | $168.65M | $237.12M | $184.95M | $160.86M | $158.69M | $221.49M | $181.72M | $167.9M | $169.64M | $217.64M | $174.16M | $166.39M | $156.99M | $215.72M | $169.99M | $143.58M | $135.76M | $160.87M | $137.78M | $123.77M | $116.54M | $125.5M | $119.64M | $94.95M | $89.85M | $104.88M | $106.73M | $84.83M | $82.86M | $101.61M | $89.85M | $81.15M | $78.14M | $105.51M | $88.61M | $75.28M | $69.62M | $97.11M | $67.64M | $55.02M | $46.71M | $61.29M | $53.71M | $42.69M | $37.11M | $44.66M | $36.19M | $31.78M | $26.22M | $31.42M | $26.73M | $21.47M | $18.91M | $26.03M | $21.08M | $19.42M | $17.29M | $23.9M | $19.9M | $16.2M | $21.7M | $15.6M | $12.1M | $10.3M | $13.9M | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $408.35M | $376.49M | $418.2M | $386.34M | $342.21M | $338.79M | $401.63M | $351.38M | $345.31M | $333.49M | $427.09M | $361.99M | $331.87M | $312.35M | $351.41M | $311.1M | $307.83M | $298.76M | $349.68M | $313.89M | $293.94M | $264.49M | $292.06M | $273.3M | $223.71M | $188.2M | $286.65M | $258.97M | $253.05M | $230.74M | $287.97M | $248.44M | $233.97M | $210.23M | $263.84M | $217.15M | $203.72M | $194.98M | $242.06M | $219.91M | $199.54M | $195.99M | $233.02M | $220.8M | $195.79M | $185.09M | $226.72M | $204.64M | $190.08M | $185.06M | $222.19M | $205.73M | $186.34M | $182.25M | $254.81M | $219.13M | $182.13M | $178.54M | $219.66M | $185.69M | $163.11M | $158.49M | $194.01M | $185.05M | $165.49M | $168.65M | $237.12M | $184.95M | $160.86M | $158.69M | $221.49M | $181.72M | $167.9M | $169.64M | $217.64M | $174.16M | $166.39M | $156.99M | $215.72M | $169.99M | $143.58M | $135.76M | $160.87M | $137.78M | $123.77M | $116.54M | $125.5M | $119.64M | $94.95M | $89.85M | $104.88M | $106.73M | $84.83M | $82.86M | $101.61M | $89.85M | $81.15M | $78.14M | $105.51M | $88.61M | $75.28M | $69.62M | $97.11M | $67.64M | $55.02M | $46.71M | $61.29M | $53.71M | $42.69M | $37.11M | $44.66M | $36.19M | $31.78M | $26.22M | $31.42M | $26.73M | $21.47M | $18.91M | $26.03M | $21.08M | $19.42M | $17.29M | $23.9M | $19.9M | $16.2M | $21.7M | $15.6M | $12.1M | $10.3M | $13.9M | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $211.41M | $28.23M | $180.23M | $112.57M | $103.09M | -$68.06M | $142.27M | $123.65M | $101.11M | $77.84M | $129.66M | $125.36M | $65.29M | $44.11M | $95.79M | $117.55M | $14.01M | $41.9M | $91.9M | $209.69M | $168M | $133.43M | $106.22M | $102.51M | $2.37M | -$202.62M | $76.7M | $103.1M | $84.65M | $49.39M | $101.4M | $108.63M | $76.39M | $52.27M | $117.73M | $114.62M | $48.65M | $42.4M | $107.04M | $118.27M | $68.66M | $58.68M | $115.64M | $109.11M | $53.14M | $41.99M | $112.21M | $74.3M | $12.05M | $8.43M | $49.13M | $61.15M | $29.43M | $45.82M | $174.83M | $128.54M | $61.8M | $64.31M | $101M | $92.15M | $38.07M | $38.39M | $134.11M | $91.46M | $38.17M | $53.53M | $112.43M | $84.57M | $59.61M | $27.34M | $53.35M | $94.88M | $89.43M | $64.48M | $209.19M | $150.89M | $122.69M | $115.99M | $226.77M | $152.5M | $109.25M | $98.82M | $174.23M | $112.84M | $85.63M | $87.52M | $178.97M | $96.87M | $51.02M | $43.13M | $61.08M | $21.16M | $12.6M | $9.72M | $61.56M | $43.49M | $16.11M | $19.92M | $69.94M | $49.53M | $22.85M | $24.16M | $77.15M | $46.73M | $3.62M | $19.06M | $63.99M | $38.94M | $27.14M | $19.44M | $40.75M | $22.09M | $15.2M | $9.02M | $25.57M | $10.07M | $1.81M | -$6.33M | $10.48M | $3.32M | $294K | -$5.24M | -$1.6M | -$2.1M | -$11.6M | $20.3M | $5.6M | -$2.1M | -$5.5M | $16.2M | $44.3M | -$127.8M | $23.3M | $71.1M | $41.1M |
| $13.77M | $7.22M | -$71.88M | $14.15M | $172K | -$16.55M | $3.16M | -$16.67M | $1.72M | $1.4M | -$118.92M | $3.98M | $1.2M | -$18.65M | -$19.66M | -$4.66M | -$1.58M | -$144K | -$15.81M | -$5.48M | -$7.56M | -$6.65M | -$99.75M | -$12.66M | -$21.6M | -$158.75M | -$75.04M | $1.34M | $1.26M | $2.64M | $2.28M | $4.33M | $860K | -$1.07M | $2.24M | -$16.94M | -$16.48M | -$5.05M | -$19.78M | $603K | -$3.13M | $4.94M | -$2.26M | $521K | -$2.24M | $5.97M | $1.55M | -$50.57M | $850K | $686K | -$25.11M | -$18.8M | $1.15M | -$682K | -$33.42M | $2.82M | -$343K | $3.51M | -$20.39M | -$407K | $1.43M | $4.51M | $1.03M | -$22.22M | -$1.11M | $121K | -$17.54M | -$451K | -$4.15M | -$2.31M | -$100K | $24.34M | $3.98M | $6.46M | $10.65M | $6.91M | $8.77M | $11.3M | $16.13M | $9.08M | $8.97M | $7.54M | $4.38M | $4.54M | $4.86M | $2.98M | $3.23M | -$645K | $491K | $940K | -$13.74M | $483K | $514K | $641K | $1.39M | $284K | $196K | $661K | $874K | $53K | $876K | $969K | $2.4M | $1.19M | $948K | $1.71M | - | $1.15M | $785K | $734K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | $219K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | $951K | $690K | $2.41M | $3.88M | $3.42M | $4.59M | - | $8.61M | $8.92M | $8.51M | - | $7.92M | $8.55M | $146K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $13.77M | $7.22M | -$71.88M | $14.15M | $172K | -$16.77M | $3.16M | -$16.67M | $1.72M | $1.4M | -$118.92M | $3.98M | $2.15M | -$17.96M | -$17.25M | -$782K | $1.84M | $4.44M | -$15.81M | $3.13M | $1.36M | $1.86M | -$99.75M | -$4.73M | -$13.06M | -$158.6M | -$75.04M | $1.34M | $1.26M | $2.64M | $2.28M | $4.33M | $860K | -$1.07M | $2.24M | -$16.94M | -$16.48M | -$5.05M | -$19.78M | $603K | -$3.13M | $4.94M | -$2.26M | $521K | -$2.24M | $5.97M | $1.55M | -$50.57M | $850K | $686K | -$25.11M | -$18.8M | $1.15M | -$682K | -$33.42M | $2.82M | -$343K | $3.51M | -$20.39M | -$407K | $1.43M | $4.51M | $1.03M | -$22.22M | -$1.11M | $121K | -$17.54M | -$451K | -$4.15M | -$2.31M | -$100K | $24.34M | $3.98M | $6.46M | $10.65M | $6.91M | $8.77M | $11.3M | $16.13M | $9.08M | $8.97M | $7.54M | $4.38M | $4.54M | $4.86M | $2.98M | $3.23M | -$645K | $491K | $940K | -$13.74M | $483K | $514K | $641K | $1.39M | $284K | $196K | $661K | $874K | $53K | $876K | $969K | $2.4M | $1.19M | $948K | $1.71M | - | $1.15M | $785K | $734K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $178.05M | $27.6M | $108.08M | $124.58M | $101.34M | -$84.61M | $147.78M | $108.23M | $103.55M | $82.67M | $15.7M | $132.22M | $66.49M | $25.45M | $71.48M | $112.89M | -$47.63M | $41.76M | $67.5M | $204.21M | $160.44M | $126.78M | -$1.52M | $89.85M | -$19.23M | -$361.37M | $1.66M | $105.68M | $85.91M | $52.03M | $103.68M | $112.96M | $77.25M | $51.21M | $119.97M | $97.68M | $32.17M | $37.35M | $87.26M | $118.87M | $65.53M | $63.61M | $113.38M | $109.63M | $50.9M | $47.96M | $113.76M | $23.73M | $12.9M | $9.11M | $24.01M | $42.36M | $30.57M | $45.14M | $141.41M | $131.36M | $61.45M | $67.82M | $80.61M | $91.75M | $39.5M | $42.9M | $135.14M | $69.24M | $37.06M | $53.65M | $95.34M | $84.12M | $55.46M | $25.03M | $53.25M | $79.45M | $93.4M | $70.94M | $219.85M | $157.79M | $131.45M | $127.29M | $242.9M | $161.58M | $118.22M | $106.36M | $178.6M | $117.38M | $90.49M | $90.5M | $182.2M | $96.23M | $51.51M | $44.07M | $61.47M | $21.65M | $13.11M | $10.36M | $62.94M | $43.78M | $16.31M | $20.58M | $70.81M | $49.58M | $23.73M | $25.13M | $79.55M | $47.91M | $4.57M | $20.77M | $61.16M | $40.1M | $27.93M | $20.17M | $41.51M | $22.69M | $15.74M | $9.56M | $26.06M | $10.34M | $1.88M | -$6M | $10.66M | $3.54M | $569K | -$4.93M | -$2.3M | -$2.3M | -$11.8M | $20.1M | $5.4M | -$2M | -$5.8M | $16M | - | - | - | - | - |
Income Tax | $44.37M | $4.66M | $26.64M | $33.24M | $23.71M | -$19.71M | $43.43M | $28.21M | $26.29M | $14.92M | $9.39M | $35.52M | $17.92M | $7M | $16.89M | $31.62M | -$5.17M | $10.02M | $17.07M | $51.98M | $38.93M | $31.32M | -$5.06M | $31.74M | -$5.48M | -$104.21M | -$3.1M | $24.92M | $20.93M | $11.28M | $27.51M | $27.49M | $16.92M | $11.28M | $26.01M | $33.95M | $10.93M | $12.12M | $32.63M | $43.11M | $23.93M | $23.14M | $31.67M | $40.37M | $17.64M | $18.91M | $43.69M | $14.7M | $7.08M | $5.25M | $13.5M | $17.45M | $10.98M | $17.16M | $46.63M | $48.92M | $18.61M | $23.78M | $29.33M | $33.8M | $14.41M | $14.58M | $48.1M | $36.05M | $11.21M | $17.79M | $36.01M | $16.18M | $18.7M | $3.06M | $20.52M | $36.85M | $33.57M | $27.04M | $79.37M | $58.37M | $50.11M | $48.52M | $92.74M | $60.64M | $46.12M | $42.21M | $71.47M | $44.02M | $32.45M | $35.31M | $70.74M | $37.52M | $19.93M | $17.07M | $26.11M | $11.51M | $5.01M | $3.95M | $24.07M | $16.72M | $6.23M | $7.87M | $26.91M | $18.84M | $8.42M | $9.58M | $30.4M | $18.69M | $1.79M | $8.16M | $24.03M | $15.76M | $10.98M | $7.93M | $16.62M | $8.81M | $6.19M | $3.76M | $10.3M | $4.06M | $758K | -$2.38M | $4.23M | $1.39M | $223K | -$1.94M | -$900K | -$800K | -$4.9M | $8M | $2.2M | -$6.4M | -$2.4M | $6.6M | - | - | - | - | - |
Net Income | $133.69M | $22.94M | $81.44M | $91.34M | $77.63M | -$64.9M | $104.35M | $80.02M | $77.26M | $67.75M | $6.32M | $96.7M | $48.57M | $18.45M | $54.59M | $81.27M | -$42.47M | $31.74M | $50.43M | $152.22M | $121.51M | $95.46M | $3.54M | $58.11M | -$13.75M | -$257.16M | $4.76M | $80.76M | $64.98M | $40.75M | $76.17M | $85.47M | $60.33M | $39.93M | $93.96M | $63.73M | $21.24M | $25.24M | $54.62M | $75.76M | $41.59M | $40.48M | $81.71M | $74.11M | $33.27M | $29.06M | $61.61M | $9.04M | $5.81M | $3.87M | $10.51M | $24.9M | $19.59M | $27.98M | $94.78M | $78.61M | $19.03M | $39.7M | $51.28M | $52.43M | $19.67M | $28.33M | $87.04M | $33.02M | $9.66M | $10.92M | $59.32M | $59.16M | $28.57M | $21.97M | $32.73M | $42.6M | $59.83M | $43.9M | $140.48M | $99.43M | $81.34M | $78.77M | $150.16M | $100.95M | $72.1M | $64.16M | $107.54M | $73.32M | $58.02M | $55.27M | $100.56M | $57.9M | $29.25M | $25.27M | $35.35M | $10.14M | $8.1M | $6.4M | $38.88M | $27.06M | $10.08M | $12.72M | $43.9M | $30.74M | $15.31M | $15.55M | $49.15M | $29.23M | $2.78M | $12.61M | $37.13M | $24.34M | $16.95M | $12.24M | $24.89M | $13.87M | $9.55M | $5.81M | $15.76M | $6.28M | $1.12M | -$3.62M | $6.43M | $2.15M | $346K | -$2.99M | -$1.4M | -$1.5M | -$6.9M | $12.1M | $3.2M | $4.4M | -$3.4M | $9.4M | $1.8M | -$1.8M | -$2.8M | $7.5M | $900K |
Minority Interests | $399K | $588K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $134.08M | $23.53M | $81.44M | $91.34M | $77.63M | -$64.9M | $104.35M | $80.02M | $77.26M | $67.75M | $6.32M | $96.7M | $48.57M | $18.45M | $54.59M | $81.27M | -$42.47M | $31.74M | $50.43M | $152.22M | $121.51M | $95.46M | $3.54M | $58.11M | -$13.75M | -$257.16M | $4.76M | $80.76M | $64.98M | $40.75M | $76.17M | $85.47M | $60.33M | $39.93M | $93.96M | $63.73M | $21.24M | $25.24M | $54.62M | $75.76M | $41.59M | $40.48M | $81.71M | $74.11M | $33.27M | $29.06M | $61.61M | $9.04M | $5.81M | $3.87M | $10.51M | $24.9M | $19.59M | $27.98M | $94.78M | $78.61M | $19.03M | $39.7M | $51.28M | $52.43M | $19.67M | $28.33M | $87.04M | $33.02M | $9.66M | $10.92M | $59.32M | $59.16M | $28.57M | $21.97M | $32.73M | $42.6M | $59.83M | $43.9M | $140.48M | $99.43M | $81.34M | $78.77M | $150.16M | $100.95M | $72.1M | $64.16M | $107.54M | $73.32M | $58.02M | $55.27M | $100.56M | $57.9M | $29.25M | $25.27M | $35.35M | $10.14M | $8.1M | $6.4M | $38.88M | $27.06M | $10.08M | $12.72M | $43.9M | $30.74M | $15.31M | $15.55M | $49.15M | $29.23M | $2.78M | $12.61M | $37.13M | $24.34M | $16.95M | $12.24M | $24.89M | $13.87M | $9.55M | $5.81M | $15.76M | $6.28M | $1.12M | -$3.62M | $6.43M | $2.15M | $346K | -$2.99M | -$1.4M | -$1.5M | -$6.9M | $12.1M | $3.2M | $4.4M | -$3.4M | $9.4M | $1.8M | -$1.8M | -$2.8M | $7.5M | $900K |
Shares Outstanding (Basic) | 167.06M | 167.84M | 169.19M | 168.93M | 170.76M | 179.55M | 190.5M | 191.63M | 193.66M | 196.43M | 197.52M | 195.34M | 195.33M | 194.49M | 190.62M | 186.31M | 180.19M | 168.46M | 167.61M | 167.64M | 167.49M | 167.26M | 166.31M | 166.19M | 166.32M | 166.78M | 167.41M | 167.91M | 170.76M | 172.6M | 174.74M | 176.94M | 177.25M | 176.85M | 177.49M | 177.29M | 177.23M | 179.31M | 182.06M | 181.82M | 181.05M | 180.7M | 191.7M | 195.22M | 195.51M | 194.98M | 194.61M | 194.57M | 194.51M | 194.06M | 192.95M | 192.82M | 192.73M | 192.71M | 196.14M | 197.17M | 196.16M | 194.89M | - | 194.38M | 194.91M | 194.68M | - | 195.59M | 201.76M | 207.72M | - | 206.52M | 206.01M | 205.41M | - | 205.12M | 204.93M | 204.84M | - | 214.72M | 217.79M | 220.68M | - | 222.8M | 223.81M | 222.72M | - | 229.16M | 230.91M | 227.37M | - | 218.9M | 216.75M | 214.52M | - | 213.28M | 213.26M | 213.17M | - | 71.56M | 216.36M | 216.11M | - | 71.89M | 214.5M | 212.51M | - | 46.12M | 208.29M | 210.77M | - | 209.32M | 208.85M | 206.69M | - | 22.7M | 22.62M | 22.42M | - | 198.58M | 198.47M | 197.65M | - | 92.2M | 9.88M | 9.88M | 209.9M | - | 188.09M | 201.57M | 191.9M | - | 145.64M | 156.59M | 179.91M | - | 167.92M | 149.93M | 134.93M |
Shares Outstanding (Diluted) | 170.18M | 172.34M | 175.7M | 172.86M | 171.66M | 179.55M | 193.5M | 195.78M | 197.76M | 201.31M | 199.59M | 198.37M | 196.1M | 197.16M | 196.89M | 195.78M | 180.19M | 219.74M | 203.39M | 205.01M | 208.93M | 206.56M | 196.59M | 184.4M | 166.32M | 166.78M | 168.28M | 168.69M | 171.78M | 174.07M | 176.25M | 178.12M | 178.51M | 178.27M | 180.19M | 179.13M | 178.79M | 181.68M | 185.05M | 184.62M | 183.41M | 182.93M | 194.26M | 197.48M | 196.89M | 195.88M | 195.63M | 195.22M | 194.75M | 194.7M | 194.29M | 194.61M | 195.95M | 196.72M | 201.38M | 201.97M | 199.81M | 197.25M | - | 195.99M | 196.58M | 196.63M | - | 197.32M | 203.15M | 210.29M | - | 209.39M | 209.02M | 207.29M | - | 207.33M | 207.5M | 208.1M | - | 218.79M | 222.04M | 225.57M | - | 228.4M | 229.21M | 228.39M | - | 233.98M | 236.71M | 234.16M | - | 227.24M | 222.49M | 219.74M | - | 216.59M | 217.14M | 215.97M | - | 72.41M | 219.8M | 221.14M | - | 73.46M | 223.65M | 221.18M | - | 47.66M | 214.1M | 218.65M | - | 220.31M | 218.85M | 217.39M | - | 24M | 24.06M | 23.71M | - | 207.45M | 198.47M | 197.65M | - | 92.2M | 9.88M | 9.88M | 209.9M | - | 188.09M | 201.57M | 191.9M | - | 145.64M | 156.59M | 179.91M | - | 167.92M | 149.93M | 134.93M |
EPS (Basic) | $0.80 | $0.14 | $0.52 | $0.54 | $0.45 | -$0.36 | $0.55 | $0.42 | $0.40 | $0.34 | $0.03 | $0.50 | $0.25 | $0.09 | $0.29 | $0.44 | -$0.24 | $0.19 | $0.30 | $0.91 | $0.73 | $0.57 | $0.02 | $0.35 | -$0.08 | -$1.54 | $0.03 | $0.48 | $0.38 | $0.24 | $0.44 | $0.48 | $0.34 | $0.23 | $0.53 | $0.36 | $0.12 | $0.14 | $0.30 | $0.42 | $0.23 | $0.22 | $0.43 | $0.38 | $0.17 | $0.15 | $0.32 | $0.05 | $0.03 | $0.02 | $0.05 | $0.13 | $0.10 | $0.14 | $0.48 | $0.40 | $0.10 | $0.20 | - | $0.27 | $0.10 | $0.15 | - | $0.17 | $0.05 | $0.05 | - | $0.29 | $0.14 | $0.11 | - | $0.21 | $0.29 | $0.21 | - | $0.46 | $0.37 | $0.36 | - | $0.45 | $0.32 | $0.29 | - | $0.32 | $0.25 | $0.24 | - | $0.27 | $0.13 | $0.12 | - | $0.047 | $0.037 | $0.03 | - | $0.38 | $0.047 | $0.06 | - | $0.43 | $0.07 | $0.073 | - | $0.63 | $0.013 | $0.06 | - | $0.12 | $0.08 | $0.06 | - | $0.61 | $0.42 | $0.26 | - | $0.033 | $0.0067 | -$0.017 | - | $0.023 | $0.04 | -$0.30 | -$0.0067 | - | -$0.037 | $0.06 | $0.017 | - | -$0.023 | $0.06 | $0.01 | - | -$0.017 | $0.05 | $0.0067 |
EPS (Diluted) | $0.79 | $0.14 | $0.50 | $0.53 | $0.45 | -$0.36 | $0.54 | $0.41 | $0.39 | $0.34 | $0.03 | $0.49 | $0.25 | $0.09 | $0.28 | $0.42 | -$0.24 | $0.16 | $0.25 | $0.74 | $0.58 | $0.46 | $0.02 | $0.32 | -$0.08 | -$1.54 | $0.03 | $0.48 | $0.38 | $0.23 | $0.43 | $0.48 | $0.34 | $0.22 | $0.52 | $0.36 | $0.12 | $0.14 | $0.30 | $0.41 | $0.23 | $0.22 | $0.42 | $0.38 | $0.17 | $0.15 | $0.32 | $0.05 | $0.03 | $0.02 | $0.05 | $0.13 | $0.10 | $0.14 | $0.47 | $0.39 | $0.09 | $0.20 | - | $0.27 | $0.10 | $0.14 | - | $0.17 | $0.05 | $0.05 | - | $0.28 | $0.14 | $0.11 | - | $0.21 | $0.29 | $0.21 | - | $0.45 | $0.37 | $0.35 | - | $0.44 | $0.31 | $0.28 | - | $0.31 | $0.25 | $0.23 | - | $0.25 | $0.13 | $0.11 | - | $0.047 | $0.037 | $0.03 | - | $0.37 | $0.047 | $0.057 | - | $0.42 | $0.07 | $0.07 | - | $0.61 | $0.013 | $0.057 | - | $0.11 | $0.077 | $0.06 | - | $0.58 | $0.40 | $0.24 | - | $0.03 | $0.0067 | -$0.017 | - | $0.023 | $0.04 | -$0.30 | -$0.0067 | - | -$0.037 | $0.06 | $0.017 | - | -$0.023 | $0.06 | $0.01 | - | -$0.017 | $0.05 | $0.0067 |
EBIT | $211.41M | $28.23M | $180.23M | $112.57M | $103.09M | -$68.06M | $142.27M | $123.65M | $101.11M | $77.84M | $129.66M | $125.36M | $65.29M | $44.11M | $73.89M | $117.55M | -$44.21M | $46.35M | $85.54M | $212.82M | $169.36M | $133.43M | $106.22M | $97.77M | -$10.68M | -$361.22M | $76.7M | $103.1M | $84.65M | $49.39M | $101.4M | $108.63M | $76.39M | $52.27M | $117.73M | $114.62M | $48.65M | $42.4M | $107.04M | $118.27M | $68.66M | $58.68M | $115.64M | $109.11M | $53.14M | $41.99M | $112.21M | $74.3M | $12.05M | $8.43M | $49.13M | $61.15M | $29.43M | $45.82M | $174.83M | $128.54M | $61.8M | $64.31M | $101M | $92.15M | $38.07M | $38.39M | $134.11M | $91.46M | $38.17M | $53.53M | $112.43M | $84.57M | $59.61M | $27.34M | $53.35M | $94.88M | $89.43M | $64.48M | $209.19M | $150.89M | $122.69M | $115.99M | $226.77M | $152.5M | $109.25M | $98.82M | $174.23M | $112.84M | $85.63M | $87.52M | $178.97M | $96.87M | $51.02M | $43.13M | $61.08M | $21.16M | $12.6M | $9.72M | $61.56M | $43.49M | $16.11M | $19.92M | $69.94M | $49.53M | $22.85M | $24.16M | $77.15M | $46.73M | $3.62M | $19.06M | $63.99M | $38.94M | $27.14M | $19.44M | $40.75M | $22.09M | $15.2M | $9.02M | $25.57M | $10.07M | $1.81M | -$6.33M | $10.48M | $3.32M | $294K | -$5.24M | -$1.6M | -$2.1M | -$11.6M | $20.3M | $5.6M | -$2.1M | -$5.5M | $16.2M | $44.3M | -$127.8M | $23.3M | $71.1M | $41.1M |
EBITDA | $270.99M | $79.68M | $319.43M | $167.62M | $161.99M | $2.56M | $199.27M | $194.97M | $155.78M | $132.93M | $310.73M | $184.62M | $122.65M | $123.31M | $135.93M | $169.95M | $5.2M | $94.99M | $145.73M | $254.9M | $210.88M | $172.72M | $251.35M | $144.52M | $43.81M | -$162.19M | $193.75M | $148.67M | $132.82M | $96.28M | $142.64M | $154.59M | $119.66M | $96.31M | $163.56M | $161.99M | $99.2M | $88.74M | $147.04M | $158.3M | $107.72M | $97.76M | $155.11M | $146.91M | $89.42M | $77.3M | $149.27M | $162.18M | $47.9M | $41.21M | $109.45M | $113M | $59.84M | $81.74M | $246.36M | $160.5M | $94.97M | $96.9M | $156.86M | $127.61M | $73.28M | $73.92M | $168.39M | $150.26M | $75.81M | $90.53M | $169.12M | $120.19M | $97.19M | $65.06M | $92.17M | $103.88M | $117.99M | $87.98M | $227.02M | $171.85M | $141.3M | $130.17M | $237.74M | $163.41M | $121.99M | $112.71M | $189M | $127.04M | $99.35M | $102.65M | $197.53M | $114.86M | $67.41M | $57.93M | $89.55M | $35.05M | $25.85M | $22.49M | $73.42M | $56.18M | $28.4M | $31.22M | $81.59M | $60.88M | $31.83M | $31.29M | $82.99M | $51.25M | $7.63M | $21.64M | $67.76M | $40.98M | $29.11M | $21.19M | $43.16M | $24.23M | $17.28M | $10.99M | $27.59M | $11.93M | $3.58M | -$4.66M | $12.03M | $4.78M | $1.82M | -$3.68M | $0 | -$600K | -$10.3M | $21.4M | $6.7M | -$1.1M | -$4.6M | $17.1M | $44.3M | -$127.8M | $23.3M | $71.1M | $41.1M |