Fastenal Co.(FAST:US)
Market Cap$57.836B
Key Metrics
Price$50.38
Revenue (TTM)$8.443B
Holders Revenue (TTM)$1.106B
Gross Profit (TTM)$3.79B
Earnings (TTM)$1.3B
EBITDA (TTM)$1.895B
Op. Margin (TTM)20.25%
Dividend Yield1.83%
Holders Yield1.91%
Cash on hand$308.6M
Total Assets$5.21B
Net Assets$3.99B
Total Debt$445.5M
Key Metrics
Price$50.38
Revenue (TTM)$8.443B
Holders Revenue (TTM)$1.106B
Gross Profit (TTM)$3.79B
Earnings (TTM)$1.3B
EBITDA (TTM)$1.895B
Op. Margin (TTM)20.25%
Dividend Yield1.83%
Holders Yield1.91%
Cash on hand$308.6M
Total Assets$5.21B
Net Assets$3.99B
Total Debt$445.5M
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 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $2.202B | $2.027B | $2.133B | $2.08B | $1.959B | $1.825B | $1.91B | $1.916B | $1.895B | $1.759B | $1.846B | $1.883B | $1.859B | $1.696B | $1.802B | $1.779B | $1.704B | $1.532B | $1.554B | $1.508B | $1.417B | $1.358B | $1.413B | $1.509B | $1.367B | $1.277B | $1.379B | $1.368B | $1.309B | $1.232B | $1.28B | $1.268B | $1.186B | $1.089B | $1.133B | $1.122B | $1.048B | $947.95M | $1.013B | $1.014B | $986.7M | $922.79M | $995.25M | $997.83M | $953.32M | $926.25M | $980.81M | $949.94M | $876.5M | $813.76M | $858.42M | $847.6M | $806.33M | $757.24M | $802.58M | $804.89M | $768.88M | $697.8M | $726.74M | $701.73M | $640.58M | $573.77M | $603.75M | $571.18M | $520.77M | $476.75M | $489.34M | $474.89M | $489.35M | $544.96M | $625.04M | $604.22M | $566.21M | $519.21M | $533.75M | $519.71M | $489.16M | $448.73M | $470.09M | $458.82M | $431.7M | $384.04M | $402.22M | $383.26M | $353.81M | $318.47M | $325.68M | $310.14M | $284.21M | $251.64M | $258.33M | $249.11M | $235.84M | $219.29M | $238.09M | $233.48M | $214.58M | $205.28M | $209.4M | $207.44M | $201.02M | $187.96M | $192.92M | $188.59M | $176.27M | $155.3M | $159.4M | $153.9M | $140.63M | $128.6M | $131.3M | $126.4M | $116.7M | $107.1M | $105.6M | $98.2M | $87.1M | $77.6M | $76.2M | $70.9M | $63.1M | $58M | $58M | $55.5M | $51.1M | $45M | $43.5M | $39.4M | $34M | $30.3M | $29.5M | $27.1M | $23.4M | $21.4M | $21.3M | $20.3M | $18.2M | $16.3M | $16.7M | $15.5M | $13.8M | $13M | $13.9M | $13.1M | $12.2M | $10.8M | $11.2M | $10.3M | $8.9M | $8.2M | $8.2M | $7.4M | $6.6M | $5.7M | $5.6M | $4.5M | $4.5M |
Cost of Revenue | $1.219B | $1.129B | $1.168B | $1.138B | $1.076B | $1.006B | $1.052B | $1.053B | $1.034B | $959.2M | $998.3M | $1.026B | $1.009B | $927.2M | $975.9M | $951M | $910.8M | $819M | $834M | $807M | $773.6M | $739.2M | $772.7M | $837.4M | $730.2M | $678.5M | $728M | $727.2M | $684.6M | $643.8M | $664M | $650.2M | $608.2M | $557.3M | $576.9M | $563M | $529.7M | $476.06M | $513.3M | $512.7M | $495.2M | $462.22M | $493.03M | $495.74M | $469.27M | $458.69M | $482.12M | $467.27M | $428.02M | $402.31M | $415.03M | $404.88M | $384.45M | $366.41M | $388.2M | $389.74M | $374.7M | $340.63M | $349.36M | $335.5M | $307.2M | $275.15M | $291.1M | $273.53M | $254.86M | $239.04M | $244.77M | $232.39M | $230.7M | $253.77M | $294.15M | $286.83M | $269.58M | $254.64M | $261.73M | $258.24M | $239.64M | $224.78M | $232.85M | $229.81M | $214.22M | $199.47M | $203.1M | $192.47M | $176.44M | $157.88M | $162.12M | $152.94M | $141.23M | $129.15M | $131.82M | $125.74M | $119.15M | $109.94M | $121.02M | $118M | $108.01M | $108.45M | $104.62M | $102.81M | $96.41M | $86.39M | $89.44M | $88.01M | $81.36M | $71.4M | $73.2M | $69.6M | $63.79M | $59.1M | $58.9M | $56.9M | $52.7M | $48.2M | $47.4M | $44.9M | $39.1M | $35.1M | $33.2M | $30.9M | $28M | $25M | $25.7M | $24.7M | $22.7M | $19.8M | $19.7M | $17.7M | $15.3M | $14.1M | $12.7M | $12.2M | $10.3M | $9.4M | $9.3M | $9M | $8.2M | $7.5M | $7.4M | $7M | $6.1M | $5.5M | $6.2M | $5.9M | $5.5M | $4.7M | $5M | $4.8M | - | - | - | - | - | - | - | - | - |
Gross Profit | $982.9M | $898.7M | $965.8M | $942.8M | $883.9M | $818.2M | $858.6M | $863.5M | $861.6M | $799.4M | $847.6M | $857.5M | $850M | $768.4M | $826.5M | $827.6M | $793.3M | $712.9M | $720.2M | $700.7M | $643.4M | $618.8M | $640.6M | $671.6M | $636.8M | $598.4M | $651.1M | $641.2M | $624.7M | $587.8M | $615.8M | $617.7M | $577.6M | $531.2M | $555.9M | $558.5M | $518M | $471.89M | $499.8M | $501.6M | $491.5M | $460.57M | $502.23M | $502.09M | $484.05M | $467.56M | $498.69M | $482.67M | $448.48M | $411.45M | $443.4M | $442.72M | $421.88M | $390.82M | $414.38M | $415.15M | $394.18M | $357.18M | $377.38M | $366.23M | $333.38M | $298.62M | $312.65M | $297.66M | $265.91M | $237.72M | $244.57M | $242.51M | $258.65M | $291.19M | $330.88M | $317.39M | $296.63M | $264.57M | $272.02M | $261.47M | $249.52M | $223.95M | $237.24M | $229.01M | $217.49M | $184.58M | $199.12M | $190.79M | $177.37M | $160.59M | $163.56M | $157.21M | $142.98M | $122.49M | $126.51M | $123.37M | $116.7M | $109.35M | $117.07M | $115.49M | $106.58M | $96.83M | $104.77M | $104.63M | $104.61M | $101.57M | $103.49M | $100.58M | $94.9M | $83.9M | $86.2M | $84.3M | $76.84M | $69.5M | $72.4M | $69.5M | $64M | $58.9M | $58.2M | $53.3M | $48M | $42.5M | $43M | $40M | $35.1M | $33M | $32.3M | $30.8M | $28.4M | $25.2M | $23.8M | $21.7M | $18.7M | $16.2M | $16.8M | $14.9M | $13.1M | $12M | $12M | $11.3M | $10M | $8.8M | $9.3M | $8.5M | $7.7M | $7.5M | $7.7M | $7.2M | $6.7M | $6.1M | $6.2M | $5.5M | - | - | - | - | - | - | - | - | - |
| $535.3M | $514.4M | $524.3M | $506.7M | $490M | $473.4M | $470.5M | $476.6M | $471.4M | $445.6M | $460.9M | $462.6M | $913.6M | $435.5M | $447.3M | $444.2M | $870.6M | $412M | $401.8M | $382.9M | $363.1M | $354.7M | $350.5M | $355.6M | $365.5M | $359.9M | $369.2M | $366.7M | $363.6M | $354.4M | $353.8M | $349.3M | $342.7M | $327.8M | $327.5M | $321.6M | $305.9M | $289.62M | $297.1M | $292.6M | $290.2M | $282.18M | $282.38M | $276.64M | $280.39M | $278.79M | $286.13M | $276.02M | $269.84M | $254.39M | $254.96M | $250.75M | $247.33M | $232.91M | $238.81M | $236.54M | $232.97M | $216.55M | $222.26M | $215.87M | $204.69M | $191.78M | $192.14M | $185.82M | $175.41M | $166.62M | $168.12M | $172.57M | $179.91M | $191.92M | $213.26M | $194.04M | $186.67M | $172.94M | $173.18M | $164.06M | $161.06M | $151.03M | $150.06M | $146.2M | $140.55M | $121.75M | $125.24M | $119.06M | $117.65M | $110.15M | $107.87M | $101.31M | $97.85M | $90.58M | $89.12M | $88.13M | $86.1M | $88.32M | $86.46M | $81.72M | $78.37M | $75.61M | $77.76M | $74.18M | $71.56M | $68.02M | $66.88M | $63.95M | $60.15M | $55.6M | $55.7M | $53.6M | $48.67M | $45.8M | $46.4M | $43.8M | $41.2M | $39.7M | $37.1M | $33.8M | $31.2M | $27.5M | $26.3M | $24.2M | $21.5M | $19.3M | $18.7M | $18.2M | $17.2M | $14.9M | $14.5M | $13.3M | $12.3M | $9.8M | $10.4M | $9.6M | $8.9M | $7.5M | $7.6M | $7.3M | $6.9M | $5.8M | $6M | $5.6M | $5.3M | $4.8M | $4.8M | $4.5M | $4.4M | $4.1M | $3.8M | $3.9M | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $535.3M | $514.4M | $524.3M | $506.7M | $490M | $473.4M | $470.5M | $476.6M | $471.4M | $445.6M | $460.9M | $462.6M | $456.8M | $435.5M | $447.3M | $444.2M | $435.3M | $412M | $401.8M | $382.9M | $363.1M | $354.7M | $350.5M | $355.6M | $365.5M | $359.9M | $369.2M | $366.7M | $363.6M | $354.4M | $353.8M | $349.3M | $342.7M | $327.8M | $327.5M | $321.6M | $305.9M | $289.62M | $297.1M | $292.6M | $290.2M | $282.18M | $282.38M | $276.64M | $280.39M | $278.79M | $286.13M | $276.02M | $269.84M | $254.39M | $254.96M | $250.75M | $247.33M | $232.91M | $238.81M | $236.54M | $232.97M | $216.55M | $222.26M | $215.87M | $204.69M | $191.78M | $192.14M | $185.78M | $175.41M | $166.62M | $168.12M | $172.14M | $179.91M | $191.92M | $213.31M | $193.9M | $186.56M | $172.96M | $173.18M | $164.26M | $160.85M | $150.98M | $150.04M | $146.08M | $140.51M | $121.62M | $125.38M | $118.86M | $117.7M | $110.06M | $107.82M | $101.19M | $97.45M | $90.46M | $89.08M | $88.11M | $85.97M | $88.32M | $86.46M | $81.72M | $78.37M | $75.61M | $77.76M | $74.18M | $71.56M | $68.02M | $66.88M | $63.95M | $60.15M | $55.6M | $55.7M | $53.6M | $48.67M | $45.8M | $46.4M | $43.8M | $41.2M | $39.7M | $37.1M | $33.8M | $31.2M | $27.5M | $26.3M | $24.2M | $21.5M | $19.3M | $18.7M | $18.2M | $17.2M | $14.9M | $14.5M | $13.3M | $12.3M | $9.8M | $10.4M | $9.6M | $8.9M | $7.5M | $7.6M | $7.3M | $6.9M | $5.8M | $6M | $5.6M | $5.3M | $4.8M | $4.8M | $4.5M | $4.4M | $4.1M | $3.8M | $3.8M | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | $456.8M | - | - | - | $435.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $39K | - | - | - | $424K | - | - | -$46K | $141K | $104K | -$14K | -$2K | -$198K | $205K | $47K | $26K | $115K | $35K | $134K | -$139K | $204K | -$51K | $88K | $52K | $116K | $396K | $125K | $38K | $23K | $131K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | - | - | - | - | - | - | - | - | - |
Operating Income | $447.6M | $384.3M | $441.5M | $436.1M | $393.9M | $344.8M | $388.1M | $386.9M | $390.2M | $353.8M | $386.7M | $394.9M | $393.2M | $332.9M | $379.2M | $383.4M | $358M | $300.9M | $318.4M | $317.8M | $280.3M | $264.1M | $290.1M | $316M | $271.3M | $238.5M | $281.9M | $274.5M | $261.1M | $233.4M | $262M | $268.4M | $234.9M | $203.4M | $228.4M | $236.9M | $212.1M | $182.27M | $202.7M | $209M | $201.3M | $178.39M | $219.85M | $225.44M | $203.66M | $188.78M | $212.56M | $206.65M | $178.64M | $157.06M | $188.44M | $191.97M | $174.55M | $157.91M | $175.56M | $178.61M | $161.21M | $140.63M | $155.12M | $150.37M | $128.69M | $106.84M | $120.51M | $111.88M | $90.5M | $71.09M | $76.45M | $69.94M | $78.74M | $99.47M | $117.57M | $123.49M | $110.07M | $91.62M | $98.85M | $97.41M | $88.46M | $72.92M | $87.17M | $82.81M | $76.94M | $62.82M | $73.88M | $71.73M | $59.73M | $50.44M | $55.69M | $55.9M | $45.13M | $31.91M | $37.39M | $35.25M | $30.6M | $26.65M | $30.61M | $33.76M | $28.21M | $21.23M | $27.01M | $30.45M | $33.05M | $30.23M | $33.58M | $33.71M | $32.04M | $25.6M | $27.6M | $27.4M | $25.12M | $20.4M | $23.1M | $23.1M | $20.4M | $16.5M | $18.6M | $17.3M | $14.7M | $13.3M | $14.4M | $13.9M | $12M | $12.2M | $12.3M | $11.3M | $9.9M | $9.1M | $8.5M | $7.7M | $5.7M | $5.7M | $5.8M | $4.7M | $3.6M | $3.9M | $4M | $3.6M | $2.7M | $2.6M | $3M | $2.6M | $2.1M | $2.5M | $2.7M | $2.5M | $2.1M | $1.8M | $2.2M | $1.4M | $8.9M | -$17.3M | $8.2M | $7.4M | $6.6M | -$11.4M | $5.6M | $4.5M | $4.5M |
| $800K | $300K | -$900K | $500K | -$800K | -$500K | -$500K | -$500K | -$400K | $400K | -$1.3M | -$2.3M | -$3.5M | -$4.7M | -$3.9M | -$2.7M | -$2.3M | -$2.4M | -$2.3M | -$2.6M | -$2.4M | -$1.9M | -$1.5M | -$2.6M | -$1.7M | -$2.1M | -$3.5M | -$3.1M | -$3.6M | -$3.6M | -$2.6M | -$2.5M | -$3M | -$2.6M | -$2.4M | -$1.5M | -$1.2M | -$1.45M | -$1.5M | -$1.2M | -$1.4M | -$186K | -$643K | -$344K | -$151K | $40K | $427K | $131K | $210K | $214K | $205K | $408K | $626K | $244K | $275K | $426K | -$78K | $143K | $195K | -$183K | $123K | $306K | $194K | $250K | $166K | $325K | $554K | $40K | -$72K | $32K | $213K | $106K | $117K | $14K | $2K | $198K | -$115K | -$47K | -$26K | -$115K | -$35K | -$134K | $139K | -$204K | -$248K | -$88K | -$52K | -$116K | -$396K | -$125K | -$38K | -$23K | -$131K | $5.93M | -$91K | -$109K | -$95K | -$41K | -$81K | -$132K | -$85K | -$11K | -$32K | -$41K | -$78K | -$100K | $100K | $300K | $14K | - | - | - | $100K | $300K | $100K | $400K | $200K | $100K | $200K | $300K | $600K | $200K | $200K | $100K | $400K | $100K | $200K | $100K | $100K | $0 | $100K | - | $100K | $100K | $100K | $100K | - | $200K | $100K | $100K | $200K | $100K | $100K | $100K | $100K | $100K | $100K | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $1.6M | $1.2M | $700K | $2.7M | $900K | $1.2M | $1.3M | $1.3M | $1.6M | $2.3M | $800K | $600K | $400K | $300K | $200K | $100K | $100K | $0 | $100K | $0 | $0 | $300K | $100K | $100K | $100K | $100K | $100K | $100K | $100K | $100K | $100K | $100K | $100K | $100K | $100K | $100K | $100K | $136K | $100K | $100K | $100K | $74K | $137K | $63K | $99K | $122K | $388K | $129K | $120K | $191K | $118K | $168K | $447K | $107K | $117K | $144K | $96K | $154K | $94K | $76K | $148K | $238K | $192K | $289K | $233K | $385K | $592K | $464K | $256K | - | $167K | $247K | $221K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $800K | $900K | $1.6M | $2.2M | $1.7M | $1.7M | $1.8M | $1.8M | $2M | $1.9M | $2.1M | $2.9M | $3.9M | $5M | $4.1M | $2.8M | $2.4M | $2.4M | $2.4M | $2.6M | $2.4M | $2.5M | $2.6M | $2.4M | $2.2M | $2.6M | $3.6M | $3.7M | $4M | $3.7M | $3M | $3.2M | $2.7M | $2.6M | $2.6M | $2.2M | $1.7M | $1.8M | $1.8M | $1.5M | $1.4M | $1.01M | $942K | $797K | $358K | $324K | $271K | $194K | $126K | $52K | $25K | $3K | $34K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $300K | $1M | -$300K | $400K | $400K | - | $500K | $300K | $0 | $300K | $600K | -$400K | -$100K | $100K | $600K | $400K | $220K | $200K | $200K | -$100K | $752K | $162K | $390K | $108K | $242K | $310K | $196K | $216K | $75K | $112K | $243K | $213K | $137K | $158K | $282K | -$174K | -$11K | $101K | -$259K | -$25K | $68K | $2K | -$39K | -$67K | -$60K | -$38K | -$424K | -$328K | $32K | $46K | -$141K | -$104K | $14K | $2K | $198K | -$115K | -$47K | -$26K | -$115K | -$35K | -$134K | $139K | -$204K | -$248K | -$88K | -$52K | -$116K | -$396K | -$125K | -$38K | -$23K | -$131K | $5.93M | -$91K | -$109K | -$95K | -$41K | -$81K | -$132K | -$85K | -$11K | -$32K | -$41K | -$78K | -$100K | $100K | $300K | $14K | - | - | - | $100K | $300K | $100K | $400K | $200K | $100K | $200K | $300K | $600K | $200K | $200K | $100K | $400K | $100K | $200K | $100K | $100K | $0 | $100K | - | $100K | $100K | $100K | $100K | - | $200K | $100K | $100K | $200K | $100K | $100K | $100K | $100K | $100K | $100K | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $448.3M | $384.6M | $440.6M | $436.6M | $393.1M | $344.3M | $387.6M | $386.4M | $389.8M | $354.2M | $385.4M | $392.6M | $389.7M | $328.2M | $375.3M | $380.7M | $355.7M | $298.5M | $316.1M | $315.2M | $277.9M | $262.2M | $287.6M | $313.7M | $269.2M | $236.4M | $278.4M | $271.4M | $257.5M | $229.8M | $259.4M | $265.9M | $231.9M | $200.8M | $226M | $235.4M | $210.9M | $180.82M | $201.2M | $207.8M | $199.9M | $178.21M | $219.2M | $225.1M | $203.51M | $188.82M | $212.99M | $206.78M | $178.85M | $157.27M | $188.64M | $192.38M | $175.17M | $158.15M | $175.84M | $179.04M | $161.13M | $140.77M | $155.32M | $150.18M | $128.81M | $107.14M | $120.7M | $112.13M | $90.67M | $71.42M | $77M | $70.4M | $78.67M | $99.6M | $117.79M | $123.6M | $110.19M | $91.96M | $99.31M | $97.86M | $88.77M | $73.08M | $87.4M | $83.22M | $76.94M | $63.17M | $74.15M | $72.01M | $59.73M | $50.72M | $56.05M | $56.18M | $45.38M | $32.24M | $37.39M | $35.54M | $30.86M | $27.34M | $30.99M | $34.22M | $28.66M | $21.64M | $27.56M | $30.82M | $33.61M | $30.79M | $33.88M | $34.16M | $32.6M | $25.8M | $27.8M | $27.8M | $25.08M | $20.5M | $22.8M | $22.8M | $20.2M | $16.6M | $18.4M | $17.6M | $14.7M | $13.2M | $14.5M | $14.1M | $12.4M | $12.2M | $12.5M | $11.3M | $10.3M | $9.2M | $8.7M | $7.7M | $5.7M | $5.8M | $5.9M | $4.8M | $3.6M | $4M | $4.2M | $3.7M | $2.8M | $2.7M | $3.1M | $2.7M | $2.2M | $2.8M | $2.8M | $2.6M | $2.1M | $2.1M | $2.2M | $1.6M | - | - | - | - | - | - | - | - | - |
Income Tax | $108.6M | $90.6M | $105.1M | $106.3M | $94.4M | $82.2M | $89.5M | $93.7M | $92.1M | $87.8M | $89.9M | $94.6M | $94.6M | $82.6M | $90.7M | $93.6M | $86.1M | $67.3M | $72.6M | $75.5M | $67.3M | $66.1M | $66.1M | $74.8M | $66.6M | $57.7M | $64.9M | $66.8M | $63.4M | $61M | $61.8M | $54.7M | $57.6M | $48.4M | $82.9M | $86.5M | $76.7M | $66.02M | $74.3M | $76.3M | $73.7M | $66.3M | $82.71M | $84.74M | $75.91M | $70.43M | $79.67M | $76.27M | $66.91M | $58.05M | $69.29M | $71.37M | $66.12M | $59.44M | $66.52M | $66.73M | $60.94M | $53.3M | $58.52M | $56.07M | $49.26M | $41.98M | $45.71M | $42.96M | $34.64M | $26.88M | $29.41M | $26.86M | $29.97M | $37.06M | $44.88M | $47.43M | $42.09M | $35.77M | $37.17M | $37.6M | $34.74M | $27.51M | $33.3M | $31.71M | $29.47M | $24.01M | $28.18M | $27.36M | $22.7M | $17.45M | $21.31M | $21.35M | $17.23M | $12.35M | $14.44M | $13.61M | $11.82M | $10.46M | $11.87M | $13.11M | $10.95M | $8.29M | $10.55M | $11.81M | $12.87M | $11.89M | $13.08M | $13.19M | $12.55M | $9.9M | $10.7M | $10.7M | $9.66M | $7.9M | $8.8M | $8.8M | $7.8M | $6.4M | $7.1M | $7.1M | $5.9M | $5.3M | $5.8M | $5.7M | $5M | $5M | $5.1M | $4.6M | $4.2M | $3.7M | $3.5M | $3.1M | $2.3M | $2.4M | $2.5M | $1.9M | $1.4M | $1.6M | $1.7M | $1.5M | $1.1M | $1M | $1.2M | $1M | $900K | $1.1M | $1.1M | $1M | $800K | $800K | $900K | $600K | - | - | - | - | - | - | - | - | - |
Net Income | $339.7M | $294M | $335.5M | $330.3M | $298.7M | $262.1M | $298.1M | $292.7M | $297.7M | $266.4M | $295.5M | $298M | $295.1M | $245.6M | $284.6M | $287.1M | $269.6M | $231.2M | $243.5M | $239.7M | $210.6M | $196.1M | $221.5M | $238.9M | $202.6M | $178.7M | $213.5M | $204.6M | $194.1M | $168.8M | $197.6M | $211.2M | $174.3M | $152.4M | $143.1M | $148.9M | $134.2M | $114.81M | $126.9M | $131.5M | $126.2M | $111.9M | $136.49M | $140.36M | $127.61M | $118.39M | $133.31M | $130.51M | $111.93M | $99.23M | $119.35M | $121.01M | $109.05M | $98.72M | $109.32M | $112.31M | $100.19M | $87.47M | $96.8M | $94.11M | $79.55M | $65.16M | $74.99M | $69.17M | $56.03M | $44.54M | $47.59M | $43.54M | $48.69M | $62.54M | $72.91M | $76.17M | $68.09M | $56.19M | $62.14M | $60.26M | $54.03M | $45.57M | $54.1M | $51.51M | $47.85M | $39.16M | $45.97M | $44.65M | $37.03M | $33.27M | $34.74M | $34.83M | $28.15M | $19.89M | $23.26M | $21.93M | $19.04M | $16.89M | $19.12M | $21.83M | $17.71M | $13.35M | $17M | $19.02M | $20.74M | $18.91M | $20.8M | $20.98M | $20.05M | $15.9M | $17.1M | $17.1M | $15.42M | $12.6M | $14M | $14M | $12.4M | $10.2M | $11.3M | $10.5M | $8.8M | $7.9M | $8.7M | $8.4M | $7.4M | $7.2M | $7.4M | $6.7M | $6.1M | $5.5M | $5.2M | $4.6M | $3.4M | $3.4M | $3.4M | $2.9M | $2.2M | $2.4M | $2.5M | $2.2M | $1.7M | $1.7M | $1.9M | $1.7M | $1.3M | $1.7M | $1.7M | $1.6M | $1.3M | $1.3M | $1.3M | $1M | $700K | $900K | $900K | $800K | $600K | $500K | $500K | $400K | $300K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $339.7M | $294M | $335.5M | $330.3M | $298.7M | $262.1M | $298.1M | $292.7M | $297.7M | $266.4M | $295.5M | $298M | $295.1M | $245.6M | $284.6M | $287.1M | $269.6M | $231.2M | $243.5M | $239.7M | $210.6M | $196.1M | $221.5M | $238.9M | $202.6M | $178.7M | $213.5M | $204.6M | $194.1M | $168.8M | $197.6M | $211.2M | $174.3M | $152.4M | $143.1M | $148.9M | $134.2M | $114.81M | $126.9M | $131.5M | $126.2M | $111.9M | $136.49M | $140.36M | $127.61M | $118.39M | $133.31M | $130.51M | $111.93M | $99.23M | $119.35M | $121.01M | $109.05M | $98.72M | $109.32M | $112.31M | $100.19M | $87.47M | $96.8M | $94.11M | $79.55M | $65.16M | $74.99M | $69.17M | $56.03M | $44.54M | $47.59M | $43.54M | $48.69M | $62.54M | $72.91M | $76.17M | $68.09M | $56.19M | $62.14M | $60.26M | $54.03M | $45.57M | $54.1M | $51.51M | $47.85M | $39.16M | $45.97M | $44.65M | $37.03M | $33.27M | $34.74M | $34.83M | $28.15M | $19.89M | $23.26M | $21.93M | $19.04M | $16.89M | $19.12M | $21.83M | $17.71M | $13.35M | $17M | $19.02M | $20.74M | $18.91M | $20.8M | $20.98M | $20.05M | $15.9M | $17.1M | $17.1M | $15.42M | $12.6M | $14M | $14M | $12.4M | $10.2M | $11.3M | $10.5M | $8.8M | $7.9M | $8.7M | $8.4M | $7.4M | $7.2M | $7.4M | $6.7M | $6.1M | $5.5M | $5.2M | $4.6M | $3.4M | $3.4M | $3.4M | $2.9M | $2.2M | $2.4M | $2.5M | $2.2M | $1.7M | $1.7M | $1.9M | $1.7M | $1.3M | $1.7M | $1.7M | $1.6M | $1.3M | $1.3M | $1.3M | $1M | $700K | $900K | $900K | $800K | $600K | $500K | $500K | $400K | $300K |
Shares Outstanding (Basic) | 1.148B | 1.148B | 1.148B | 1.148B | 1.147B | 1.146B | 1.145B | 572.6M | 572.3M | 571.7M | 571.37M | 571.1M | 570.9M | 571.1M | 573M | 575.5M | 575.6M | 575.3M | 575M | 574.6M | 574.3M | 574.1M | 573.9M | 573.2M | 573.9M | 574M | 573.5M | 573.2M | 572.2M | 572.2M | 574M | 574.2M | 575.2M | 575M | 575M | 577.4M | 578.4M | 578.15M | 577.99M | 577.84M | 577.62M | 579.18M | 579.84M | 582.35M | 590.48M | 592.08M | 593.19M | 593.38M | 593.28M | 593.5M | 593.69M | 593.56M | 593.29M | 592.91M | 592.48M | 592.22M | 591.08M | - | 590.29M | 589.95M | 589.72M | - | 589.72M | 589.72M | 589.72M | - | 594.12M | 594.12M | 594.12M | - | 594.29M | 596.45M | 596.48M | - | 601.85M | 603.96M | 604.72M | - | 603.63M | 604.22M | 604.22M | - | 604.22M | 604.94M | 607.02M | - | 607.02M | 607.02M | 607.02M | - | 607.02M | 607.02M | 607.02M | - | 607.02M | 607.02M | 607.02M | - | 607.02M | 607.02M | 607.02M | - | 607.02M | 607.02M | 607.02M | - | 608M | 608M | 601.56M | - | 605.41M | 605.41M | 601.21M | - | 602.67M | 600M | 612.17M | - | 605.22M | 610.91M | 592M | - | 623.16M | 595.56M | 610M | - | 594.29M | 613.33M | 604.44M | - | 604.44M | 580M | 586.67M | - | 571.43M | 586.67M | 544M | - | 608M | 544M | 520M | - | 544M | 512M | 520M | - | 303.52M | 303.52M | 606.98M | - | 607.1M | 606.72M | 606.72M | - | 512.38M | 512.38M | 512.38M |
Shares Outstanding (Diluted) | 1.151B | 1.151B | 1.151B | 1.15B | 1.15B | 1.149B | 1.148B | 574.1M | 574.1M | 573.4M | 573.1M | 572.9M | 572.6M | 572.8M | 574.7M | 577.4M | 577.6M | 577.7M | 577.3M | 577M | 576.5M | 576.4M | 576.1M | 575M | 575.3M | 575.6M | 574.4M | 574.6M | 573M | 572.6M | 574.6M | 574.6M | 575.8M | 575.2M | 575.2M | 577.6M | 579M | 578.44M | 578.3M | 578.24M | 578.25M | 580.12M | 580.95M | 583.66M | 591.87M | 593.57M | 594.76M | 595.16M | 594.99M | 595.25M | 595.43M | 595.44M | 595.3M | 594.68M | 594.36M | 594.26M | 593.85M | - | 591.79M | 591.83M | 590.86M | - | 589.72M | 589.72M | 589.72M | - | 594.12M | 594.12M | 594.12M | - | 594.29M | 596.45M | 596.48M | - | 601.85M | 603.96M | 604.72M | - | 604.03M | 605.61M | 605.56M | - | 605.17M | 605.76M | 607.95M | - | 608.07M | 607.85M | 607.72M | - | 607.02M | 607.02M | 607.02M | - | 607.02M | 607.02M | 607.02M | - | 607.02M | 607.02M | 607.02M | - | 607.02M | 607.02M | 607.02M | - | 608M | 608M | 601.56M | - | 605.41M | 605.41M | 601.21M | - | 602.67M | 600M | 612.17M | - | 605.22M | 610.91M | 592M | - | 623.16M | 595.56M | 610M | - | 594.29M | 613.33M | 604.44M | - | 604.44M | 580M | 586.67M | - | 571.43M | 586.67M | 544M | - | 608M | 544M | 520M | - | 544M | 512M | 520M | - | 303.52M | 303.52M | 606.98M | - | 607.1M | 606.72M | 606.72M | - | 512.38M | 512.38M | 512.38M |
EPS (Basic) | $0.30 | $0.26 | $0.29 | $0.29 | $0.26 | $0.23 | $0.26 | $0.51 | $0.52 | $0.47 | $0.52 | $0.52 | $0.52 | $0.43 | $0.50 | $0.50 | $0.47 | $0.40 | $0.42 | $0.42 | $0.37 | $0.34 | $0.39 | $0.42 | $0.35 | $0.31 | $0.37 | $0.36 | $0.34 | $0.30 | $0.35 | $0.37 | $0.31 | $0.27 | $0.25 | $0.26 | $0.23 | $0.20 | $0.22 | $0.23 | $0.22 | $0.20 | $0.24 | $0.24 | $0.22 | $0.20 | $0.23 | $0.22 | $0.19 | $0.17 | $0.20 | $0.21 | $0.19 | $0.17 | $0.19 | $0.19 | $0.17 | - | $0.17 | $0.16 | $0.14 | - | $0.13 | $0.12 | $0.095 | - | $0.08 | $0.073 | $0.083 | - | $0.12 | $0.13 | $0.12 | - | $0.10 | $0.10 | $0.09 | - | $0.09 | $0.085 | $0.08 | - | $0.075 | $0.075 | $0.061 | - | $0.058 | $0.058 | $0.046 | - | $0.039 | $0.036 | $0.031 | - | $0.031 | $0.036 | $0.029 | - | $0.028 | $0.031 | $0.034 | - | $0.034 | $0.034 | $0.033 | - | $0.028 | $0.028 | $0.026 | - | $0.023 | $0.023 | $0.021 | - | $0.019 | $0.018 | $0.014 | - | $0.014 | $0.014 | $0.013 | - | $0.012 | $0.011 | $0.01 | - | $0.0088 | $0.0075 | $0.0056 | - | $0.0056 | $0.005 | $0.0038 | - | $0.0044 | $0.0038 | $0.0031 | - | $0.0031 | $0.0031 | $0.0025 | - | $0.0031 | $0.0031 | $0.0025 | - | $0.0025 | $0.0019 | $0.0013 | - | $0.0019 | $0.0013 | $0.0013 | - | $0.0013 | $0.0013 | $0.0013 |
EPS (Diluted) | $0.30 | $0.26 | $0.29 | $0.29 | $0.26 | $0.23 | $0.26 | $0.51 | $0.52 | $0.46 | $0.52 | $0.52 | $0.52 | $0.43 | $0.50 | $0.50 | $0.47 | $0.40 | $0.42 | $0.42 | $0.37 | $0.34 | $0.38 | $0.42 | $0.35 | $0.31 | $0.37 | $0.36 | $0.34 | $0.30 | $0.35 | $0.37 | $0.31 | $0.27 | $0.25 | $0.26 | $0.23 | $0.20 | $0.22 | $0.23 | $0.22 | $0.20 | $0.24 | $0.24 | $0.22 | $0.20 | $0.23 | $0.22 | $0.19 | $0.17 | $0.20 | $0.21 | $0.19 | $0.17 | $0.19 | $0.19 | $0.17 | - | $0.17 | $0.16 | $0.14 | - | $0.13 | $0.12 | $0.095 | - | $0.08 | $0.073 | $0.083 | - | $0.12 | $0.13 | $0.12 | - | $0.10 | $0.10 | $0.089 | - | $0.09 | $0.085 | $0.079 | - | $0.075 | $0.074 | $0.061 | - | $0.057 | $0.057 | $0.046 | - | $0.039 | $0.036 | $0.031 | - | $0.031 | $0.036 | $0.029 | - | $0.028 | $0.031 | $0.034 | - | $0.034 | $0.034 | $0.033 | - | $0.028 | $0.028 | $0.026 | - | $0.023 | $0.023 | $0.021 | - | $0.019 | $0.018 | $0.014 | - | $0.014 | $0.014 | $0.013 | - | $0.012 | $0.011 | $0.01 | - | $0.0088 | $0.0075 | $0.0056 | - | $0.0056 | $0.005 | $0.0038 | - | $0.0044 | $0.0038 | $0.0031 | - | $0.0031 | $0.0031 | $0.0025 | - | $0.0031 | $0.0031 | $0.0025 | - | $0.0025 | $0.0019 | $0.0013 | - | $0.0019 | $0.0013 | $0.0013 | - | $0.0013 | $0.0013 | $0.0013 |
EBIT | $449.1M | $385.5M | $442.2M | $438.8M | $394.8M | $346M | $389.4M | $388.2M | $391.8M | $356.1M | $387.5M | $395.5M | $393.6M | $333.2M | $379.4M | $383.5M | $358.1M | $300.9M | $318.5M | $317.8M | $280.3M | $264.7M | $290.2M | $316.1M | $271.4M | $239M | $282M | $275.1M | $261.5M | $233.5M | $262.4M | $269.1M | $234.6M | $203.4M | $228.6M | $237.6M | $212.6M | $182.62M | $203M | $209.3M | $201.3M | $179.22M | $220.15M | $225.9M | $203.87M | $189.14M | $213.26M | $206.98M | $178.97M | $157.33M | $188.67M | $192.38M | $175.21M | $157.91M | $175.84M | $179.04M | $161.13M | $140.63M | $155.12M | $150.37M | $128.69M | $106.84M | $120.51M | $111.88M | $90.5M | $71.09M | $76.45M | $69.94M | $78.74M | $99.47M | $117.57M | $123.49M | $110.07M | $91.62M | $98.85M | $97.41M | $88.46M | $72.92M | $87.17M | $82.81M | $76.94M | $62.82M | $73.88M | $71.73M | $59.73M | $50.44M | $55.69M | $55.9M | $45.13M | $31.91M | $37.39M | $35.25M | $30.6M | $26.65M | $30.61M | $33.76M | $28.21M | $21.23M | $27.01M | $30.45M | $33.05M | $30.23M | $33.58M | $33.71M | $32.04M | $25.6M | $27.6M | $27.4M | $25.12M | $20.4M | $23.1M | $23.1M | $20.4M | $16.5M | $18.6M | $17.3M | $14.7M | $13.3M | $14.4M | $13.9M | $12M | $12.2M | $12.3M | $11.3M | $9.9M | $9.1M | $8.5M | $7.7M | $5.7M | $5.7M | $5.8M | $4.7M | $3.6M | $3.9M | $4M | $3.6M | $2.7M | $2.6M | $3M | $2.6M | $2.1M | $2.5M | $2.7M | $2.5M | $2.1M | $1.8M | $2.2M | $1.4M | $8.9M | -$17.3M | $8.2M | $7.4M | $6.6M | -$11.4M | $5.6M | $4.5M | $4.5M |
EBITDA | $493.7M | $430M | $487.2M | $483.9M | $439.5M | $390.4M | $433.8M | $431.9M | $434.7M | $399.3M | $432.2M | $440.4M | $438.1M | $377.9M | $423.5M | $427.4M | $402M | $344.5M | $361.3M | $360.1M | $322.3M | $306.4M | $331.3M | $356.8M | $310M | $276.5M | $319.3M | $311.7M | $297.6M | $269.4M | $296.9M | $302.6M | $268.4M | $235.8M | $261M | $268.9M | $242.9M | $211.59M | $229.5M | $233.9M | $224.8M | $204.17M | $241.32M | $245.52M | $223.31M | $207.7M | $231.37M | $224.82M | $196.17M | $173.94M | $204.93M | $208.09M | $190.17M | $172.22M | $189.27M | $192.2M | $173.87M | $152.46M | $166.25M | $161.66M | $139.34M | $117.04M | $130.55M | $122.05M | $100.87M | $80.98M | $86.29M | $80.44M | $89.38M | $109.44M | $127.4M | $133.42M | $119.71M | $101M | $108.22M | $106.6M | $97.82M | $83.57M | $95.1M | $89.97M | $85.03M | $70.35M | $81.5M | $79.19M | $66.64M | $56.88M | $61.84M | $61.72M | $51.08M | $37.39M | $42.55M | $40.41M | $35.62M | $25.18M | $34.92M | $38.12M | $32.39M | $25.22M | $30.9M | $34.45M | $36.46M | $33.56M | $36.64M | $36.67M | $34.83M | $28.4M | $30.4M | $30.45M | $28.16M | $23.7M | $26M | $25.7M | $22.7M | $18.9M | $21M | $19.1M | $16.6M | $14.9M | $16.5M | $15.5M | $13M | $13.5M | $13.4M | $12.5M | $10.8M | $10.2M | $9.3M | $8.4M | $6.3M | $6.4M | $6.4M | $5.3M | $4.1M | $4.4M | $4.3M | $4M | $3.1M | $2.8M | $3.2M | $2.8M | $2.2M | $2.6M | $2.8M | $2.6M | $2.2M | $1.9M | $2.3M | $1.6M | $8.9M | -$17.3M | $8.2M | $7.4M | $6.6M | -$11.4M | $5.6M | $4.5M | $4.5M |