Omega Healthcare Investors Inc.(OHI:US)
Market Cap$13.508B
Key Metrics
$45.36
$1.236B
$789.59M
$1.216B
$615.87M
$1.172B
64.27%
5.85%
5.85%
$26.15M
$10.235B
$5.455B
$4.441B
Key Metrics
$45.36
$1.236B
$789.59M
$1.216B
$615.87M
$1.172B
64.27%
5.85%
5.85%
$26.15M
$10.235B
$5.455B
$4.441B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $322.96M | $319.22M | $311.59M | $282.51M | $276.79M | $279.32M | $276.03M | $252.75M | $243.3M | $239.32M | $242.03M | $250.19M | $218.2M | $144.85M | $239.43M | $244.65M | $249.32M | $249.95M | $281.67M | $257.42M | $273.77M | $263.79M | $119.18M | $256.4M | $253.02M | $246.67M | $233.2M | $225.28M | $223.69M | $219.75M | $221.85M | $219.88M | $220.2M | $221.21M | $219.64M | $235.8M | $231.74M | $234.49M | $224.64M | $228.82M | $212.88M | $210.51M | $201.97M | $197.71M | $133.42M | $131.32M | $130.67M | $121.8M | $121M | $111.14M | $103.3M | $102.52M | $101.76M | $95.01M | $87.11M | $83.83M | $84.52M | $76.3M | $72.82M | $72.61M | $70.48M | $71.11M | $69.72M | $58.81M | $58.68M | $49.37M | $49.75M | $49.15M | $49.16M | $49.16M | $60M | $43.74M | $40.87M | $39.59M | $39.22M | $38.12M | $42.62M | $35.88M | $35.11M | $32.31M | $32.07M | $27.3M | $27.09M | $25.29M | $27.17M | $24.24M | $21.22M | $21.27M | $21.16M | $19.99M | $21.71M | $21.49M | $24.31M | $27.9M | $33.04M | $34.4M | $43.92M | $55.95M | $66.84M | $68.14M | $69.18M | $80.12M | $67.9M | $80.9M | $57.21M | $30.28M | $41M | $30.8M | $30M | $26.14M | $28.5M | $27.8M | $26.3M | $24.72M | $23.6M | $22.5M | $20M | $19.43M | $18.8M | $17.7M | $17.2M | $16.4M | $15.8M | $14.7M | $14.5M | $13.7M | $8.8M | $8.1M | $7.3M | $6.7M | $5M | $4.7M | $4.4M | $1.4M | $1.5M | $1.5M | $1.5M |
Cost of Revenue | $9.01M | $4.37M | $3.5M | $3.25M | $3.31M | $3.44M | $3.57M | $3.75M | $3.8M | $3.21M | $3.89M | $3.93M | $4M | $4.01M | $4.18M | $3.72M | $3.6M | $3.26M | $3.27M | $3M | $2.73M | $2.87M | $2.13M | $3.66M | $3.67M | $3.1M | $3.92M | $4.03M | $3.88M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $50K | $148K | $225K | $0 | $149K | $480K | $2.8M | $4.57M | -$15.75M | $4.9M | $5.5M | $5.35M | -$20.83M | $20.83M | $0 | $0 | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $313.95M | $314.84M | $308.09M | $279.26M | $273.47M | $275.87M | $272.46M | $249M | $239.5M | $236.11M | $238.14M | $246.26M | $214.21M | $140.85M | $235.26M | $240.93M | $245.71M | $246.69M | $278.4M | $254.42M | $271.04M | $260.92M | $117.05M | $252.74M | $249.36M | $243.57M | $229.27M | $221.25M | $219.81M | - | $221.85M | $219.88M | $220.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $87.11M | $83.83M | $84.52M | $76.25M | $72.67M | $72.38M | $70.48M | $70.97M | $69.24M | $56.01M | $54.11M | $65.12M | $44.85M | $43.65M | $43.81M | $70M | $39.17M | $43.74M | $40.87M | - | $39.22M | $38.12M | $42.62M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $26.02M | $24.46M | $23.78M | $23.84M | $32.06M | $22.56M | $21.76M | $22.15M | $21.53M | $18.53M | $20.29M | $22.16M | $20.53M | $16M | $18.24M | $18.78M | $16.39M | $17.9M | $15.37M | $15.2M | $16.15M | $15.19M | $46.89M | $13.98M | $15.92M | $14.1M | $13.76M | $13.88M | $16.13M | $17.56M | $14.24M | $15.24M | $16.48M | $12.06M | $11.56M | $11.54M | $12.52M | $11.15M | $12.43M | $11.83M | $10.46M | $12.09M | $10.16M | $10.31M | $6.01M | $7.11M | $5.99M | $6.3M | $6.5M | $5.45M | $5.46M | $5.48M | $5.2M | $5.68M | $5.17M | $4.95M | $5.53M | $4.88M | $4.39M | $4.93M | $5.23M | $3.3M | $4.38M | $3.67M | $3.71M | $23.45M | $2.68M | $3.09M | $3.16M | $2.71M | $2.93M | $2.97M | $3.09M | $18.13M | $14.62M | $14.36M | $13.95M | $4.03M | $5.7M | $12.17M | $12.22M | $5.16M | $16.81M | $8.6M | $9.92M | $17.68M | $9.31M | $6.33M | $9.17M | -$6.56M | $15.98M | $12.16M | $15.13M | $63.96M | $29.16M | $49.56M | $57.33M | $100.62M | $111.1M | $67.3M | $106.22M | $423.56M | $190.79M | $1.21M | $13.72M | $1.62M | $1.2M | $1.5M | $1.5M | $1.27M | $1.4M | $1.3M | $1.4M | $1.14M | $1.2M | $1.2M | $1.1M | $1.11M | $1M | $900K | $1M | $1M | $1M | $700K | $900K | $900K | $600K | $500K | $700K | $500K | $400K | $400K | $400K | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $26.02M | $24.46M | $23.78M | $23.84M | $32.06M | $22.56M | $21.76M | $22.15M | $21.53M | $18.53M | $20.29M | $22.16M | $20.53M | $16M | $18.24M | $18.78M | $16.39M | $17.9M | $15.37M | $15.2M | $16.15M | $15.19M | $14.81M | $13.97M | $15.92M | $14.1M | $13.76M | $13.88M | $16.13M | $17.56M | $14.24M | $15.24M | $16.48M | $12.06M | $11.56M | $11.54M | $12.52M | $11.15M | $12.43M | $11.83M | $10.46M | $12.09M | $10.16M | $10.31M | $6.01M | $7.11M | $5.99M | $6.3M | $6.5M | $5.45M | $5.46M | $5.48M | $5.2M | $5.68M | $5.17M | $4.95M | $5.53M | $4.88M | $4.39M | $4.93M | $5.23M | $3.3M | $4.38M | $3.67M | $3.71M | $23.45M | $2.68M | $3.09M | $3.16M | $2.71M | $2.93M | $2.97M | $3.09M | $3.01M | $2.74M | $2.77M | $2.57M | $3.41M | $5.67M | $2.31M | $2.35M | $2.12M | $2.24M | $2.12M | $2.11M | $1.66M | $2.23M | $1.78M | $2M | $1.52M | $1.65M | $1.62M | $1.63M | $1.22M | $1.58M | $1.77M | $1.72M | $2.68M | $2.2M | $3.16M | $2.35M | $1.79M | $1.83M | $1.21M | $1.59M | $1.62M | $1.2M | $1.5M | $1.5M | $1.27M | $1.4M | $1.3M | $1.4M | $1.14M | $1.2M | $1.2M | $1.1M | $1.11M | $1M | $900K | $1M | $1M | $1M | $700K | $900K | $900K | $600K | $500K | $700K | $500K | $400K | $400K | $400K | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $32.08M | $15K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $15.13M | $11.87M | $11.6M | $11.37M | $613K | $27K | $9.86M | $9.87M | $3.04M | $14.58M | $6.47M | $7.81M | $16.03M | $7.08M | $4.55M | $7.16M | -$8.07M | $14.33M | $10.54M | $13.5M | $62.74M | $27.58M | $47.79M | $55.61M | $97.94M | $108.9M | $64.15M | $103.87M | $421.76M | $188.96M | - | $12.13M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $207.08M | $201.71M | $206.1M | $179.68M | $156.45M | $175.42M | $182.52M | $166.79M | $134.94M | $108.99M | $134.32M | $129.12M | $116.54M | -$23.19M | $130.2M | $140.51M | $144.75M | $93.81M | $151.42M | $149.88M | $171.06M | $158.69M | -$10.91M | $155.17M | $149.31M | $148.97M | $138.82M | $133.74M | $132.82M | $131.27M | $138.9M | $134.47M | $125.55M | $132.91M | $124.25M | $151.23M | $146.82M | $146.65M | $143.9M | $152.64M | $134.87M | $130.05M | $131.37M | $128.25M | $96.8M | $93.82M | $94.58M | $81.44M | $83.08M | $73.68M | $63.32M | $64.74M | $64.61M | $59M | $53.63M | $51.67M | $51.84M | $43.58M | $43.41M | $38.55M | $40.03M | $41.93M | $37.13M | $35.89M | $35.71M | $27.22M | $31.09M | $29.58M | $29.72M | $29M | $26.17M | $26.78M | $28.38M | $25.88M | $27.35M | $26.53M | $31.26M | $23.16M | $21.1M | $22.49M | $22.23M | $20.86M | $15.6M | $19.65M | $19.36M | $12.64M | $14.14M | $14.51M | $14M | $19.74M | $13.23M | $12.77M | $12.7M | -$6.73M | $65.92M | $6.95M | $12.6M | $3.23M | $8.53M | $137.79M | $13.3M | -$56.38M | $191.05M | $134.22M | $98.72M | -$17.96M | $57.3M | $36.7M | $35.6M | -$17.47M | $34.3M | $33.6M | $31.4M | -$9.03M | $29.1M | $26.8M | $23.6M | -$8.47M | $22.2M | $21.1M | $20.6M | $20M | $19M | $17.9M | $17.7M | $17M | $10.1M | $9.2M | $8.3M | $7.6M | $5.6M | $5.3M | $5M | $2.1M | $1.5M | $1.5M | $1.5M |
| -$47.16M | -$30.41M | -$14.76M | -$32.49M | -$41.86M | -$56.77M | -$71.17M | -$47.87M | -$63.11M | -$47.17M | -$37.31M | -$67.04M | -$81.82M | $71.18M | -$28.06M | -$49.26M | $50.01M | -$60.1M | -$9.16M | -$63.27M | -$17.57M | -$94.81M | -$83.79M | -$53.61M | -$58.32M | -$87.85M | -$3.84M | -$58.41M | -$60.62M | -$66.18M | -$80.63M | -$51.06M | -$37.02M | -$67.71M | -$261.32M | -$83.04M | -$37.24M | -$16.58M | -$61.68M | -$39.03M | -$76.42M | -$66.24M | -$47.71M | -$84.25M | -$53.75M | -$36.83M | -$32.87M | -$34.62M | -$27.25M | -$26.47M | -$25.18M | -$15.68M | -$26.49M | -$25.08M | -$23.51M | -$21.1M | -$25.76M | -$24.29M | -$21.97M | -$20.76M | -$45.95M | -$36.96M | -$20.12M | -$20.38M | -$14.76M | -$10.99M | -$9.95M | -$9.76M | -$4.81M | -$25.15M | $1.84M | -$9.66M | -$11.59M | - | -$12.17M | -$11.02M | -$12.72M | $2.54M | $2.71M | $5.04M | -$1.69M | -$103K | -$555K | -$7.25M | -$506K | $2.76M | -$479K | -$3.43M | -$19.3M | -$7.32M | -$4.81M | - | -$2.43M | $1.69M | $2.16M | $754K | $28K | -$2.77M | -$1.26M | $1M | $867K | - | -$109K | $1.93M | - | - | - | - | - | - | - | $30.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $141K | -$734K | $735K | -$25K | -$191K | $337K | -$183K | -$1.21M | $1.13M | $585K | $5K | $4K | $254K | $4K | $4K | $157K | $4K | $8K | $80K | $5K | $7K | $193K | $8K | $11K | $17K | $8K | $21K | $3K | $14K | $3K | $7K | $6K | $9K | $7K | $5K | $12K | $12K | $11K | $17K | $11K | $62K | $15K | $2K | $2K | $6K | $11K | $43K | $74K | $58K | $65K | - | $36K | $58K | $40K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $49.76M | $51.74M | $58.12M | $52.9M | $52.28M | $55.24M | $54.69M | $53.97M | $57.82M | $59.43M | $58.78M | $58.78M | $58.55M | $58.49M | $58.24M | $58.37M | $58.15M | $58.23M | $58.98M | $58.88M | $58.52M | $57.1M | $54.26M | $55.25M | $55.2M | $55.6M | $52.18M | $50.81M | $50.34M | $50.84M | $51.22M | $50.32M | $50.25M | $50.5M | $49.61M | $72.59M | $47.54M | $46.88M | $47.17M | $41.86M | $39.65M | $61.04M | $40.03M | $39.06M | $43.09M | $33.29M | $30.5M | $33.04M | $30.04M | $25.97M | $25.19M | $14.54M | $26.35M | $27.69M | $24.72M | $22.98M | $30.7M | $21.63M | $23.79M | $20.78M | $20.71M | $36.91M | $20.05M | $19.09M | $14.55M | $10.2M | $9.86M | $9.74M | $9.27M | $9.44M | $9.88M | $10.25M | $10.19M | - | $10.57M | $10.57M | $12.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $2.59M | $21.33M | $43.36M | $20.41M | $10.42M | -$1.53M | -$16.48M | $6.1M | -$5.29M | $12.26M | $21.47M | -$8.27M | -$23.28M | $129.67M | $30.18M | $9.11M | $108.15M | -$1.87M | $49.82M | -$4.39M | $40.95M | -$37.7M | -$29.53M | $1.5M | -$2.38M | -$32.98M | $48.37M | -$7.41M | -$10.62M | -$15.15M | -$28.2M | -$1.86M | $12.65M | -$17.22M | -$211.71M | -$10.7M | $10.3M | $30.29M | -$14.67M | $2.82M | -$36.78M | -$5.29M | -$7.69M | -$45.2M | -$10.85M | -$3.55M | -$2.38M | -$1.6M | $2.79M | -$526K | $9K | -$1.16M | -$134K | $2.6M | $1.21M | $1.87M | $4.94M | -$2.67M | $1.8M | - | -$25.25M | -$64K | -$82K | -$1.35M | -$220K | -$784K | -$89K | -$24K | $4.46M | -$15.75M | $11.64M | $526K | -$1.47M | - | -$1.64M | -$500K | -$459K | $2.54M | $2.71M | $5.04M | -$1.69M | -$103K | -$555K | -$7.25M | -$506K | $2.76M | -$479K | -$3.43M | -$19.3M | -$7.32M | -$4.81M | - | -$2.43M | $1.69M | $2.16M | $754K | $28K | -$2.77M | -$1.26M | $1M | $867K | - | -$109K | $1.93M | - | - | - | - | - | - | - | $30.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $159.92M | $171.3M | $191.35M | $147.19M | $114.59M | $118.65M | $111.35M | $118.92M | $71.83M | $61.82M | $97.01M | $62.08M | $34.72M | $47.99M | $102.14M | $91.25M | $194.76M | $33.71M | $142.26M | $86.62M | $153.49M | $63.88M | -$94.7M | $101.42M | $91.72M | $61.12M | $135M | $75.52M | $72.2M | $65.09M | $59.48M | $83.41M | $88.53M | $65.21M | -$137.06M | $68.2M | $109.58M | $130.07M | $82.22M | $113.61M | $58.44M | $63.81M | $83.66M | $44.01M | $43.05M | $56.99M | $61.71M | $46.82M | $55.83M | $47.21M | $38.14M | $49.06M | $38.12M | $33.92M | $30.12M | $30.57M | $26.08M | $19.29M | $21.44M | $17.79M | -$5.91M | - | $17.01M | $15.51M | - | $16.24M | $21.14M | - | - | $15.71M | $28M | - | - | $17.4M | $15.18M | $16.05M | $19.03M | $13.81M | $15.32M | $18.16M | $11.04M | - | $7.36M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $5.11M | $2.13M | $4.48M | $4.53M | $3.61M | $2.98M | $3.32M | $1.98M | $2.58M | $4.16M | $1.76M | $1.63M | -$1.29M | $1.03M | $1.19M | $1.12M | $1.23M | $967K | $976K | $939K | $958K | $2.3M | $763K | $858K | $1.01M | $893K | $483K | $793K | $675K | $825K | $804K | $838K | $543K | $558K | $999K | $591K | $1.1M | $623K | $81K | $454K | $247K | $266K | $406K | $539K | $0 | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | - | - | $0 | -$72K | - | - | $125K | -$132K | $0 | $0 | $608K | $600K | $590K | $549K | - | $588K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $158.58M | $171.97M | $184.96M | $140.48M | $112.06M | $116.47M | $114.91M | $117.08M | $69.35M | $56.52M | $93.91M | $61.52M | $36.85M | $46.71M | $105.06M | $91.92M | $195.16M | $34.24M | $142.84M | $86.86M | $164.37M | $63.07M | -$93.77M | $101.96M | $92.28M | $61.15M | $142.95M | $75.67M | $72.18M | $64.9M | $59.06M | $81.99M | $87.93M | $65.16M | -$137.52M | $68.16M | $109.11M | $129.88M | $82.13M | $113.15M | $58.2M | $63.54M | $83.25M | $43.47M | $43.05M | $56.99M | $61.71M | $46.82M | $55.83M | $47.21M | $38.14M | $49.06M | $38.12M | $33.92M | $30.12M | $30.57M | $26.08M | $19.29M | $21.44M | $17.79M | -$5.91M | $4.97M | $17.01M | $15.51M | $20.95M | $16.24M | $21.14M | $19.82M | $24.91M | $15.71M | $28.07M | $17.12M | $17.23M | $17.32M | $15.35M | $16.05M | $20.66M | $13.41M | $14.62M | $17.49M | $10.18M | $20.01M | $5.68M | $2.26M | $9.3M | $12.46M | $8.64M | $5.94M | -$10.3M | $5.18M | $5.03M | $6.83M | $5.99M | -$10.7M | -$7.86M | -$540K | $4.46M | -$5.38M | -$1.86M | -$13.91M | $4.49M | -$2.57M | -$65.09M | $15.09M | $3.02M | -$18.53M | $12.4M | $13M | $12.8M | $38.21M | $13.2M | $42.9M | $12.1M | $12.15M | $11.8M | $10.9M | $10M | $9.09M | $8.8M | $8.5M | $8.2M | $1.5M | $7.5M | $7.2M | $6.9M | $6.2M | $4.4M | $4.2M | $3M | $3M | $2.7M | $3M | $2.9M | $1.1M | $1.1M | $1.1M | $1.1M |
Minority Interests | -$7.53M | -$7.14M | -$5.24M | -$3.88M | -$3.03M | -$3.12M | -$3.15M | -$3.22M | -$1.99M | -$1.52M | -$2.53M | -$1.67M | -$903K | -$1.13M | -$2.79M | -$2.45M | -$5.55M | -$947K | -$3.89M | -$2.34M | -$4.39M | -$1.68M | $2.48M | -$2.65M | -$2.36M | -$1.61M | -$4.21M | -$2.53M | -$2.48M | -$2.69M | -$2.46M | -$3.45M | -$3.71M | -$2.76M | $5.84M | -$2.9M | -$4.67M | -$5.62M | -$3.59M | -$5.1M | -$2.64M | -$2.9M | -$3.85M | -$2.04M | $0 | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $11.36M | $1.02M | $1.85M | $2.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.69M | - | -$16K | $5.16M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | $2.01M | - | $0 | - | $2.31M | $38.74M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $139.69M | $163.81M | $177.87M | $134.5M | $109.03M | $113.34M | $111.76M | $113.86M | $67.36M | $55M | $91.38M | $59.86M | $35.94M | $45.58M | $102.27M | $89.47M | $189.61M | $33.29M | $138.95M | $84.52M | $159.98M | $61.4M | -$91.29M | $99.31M | $89.92M | $59.54M | $138.74M | $73.14M | $69.7M | $62.22M | $56.61M | $78.54M | $84.22M | $62.4M | -$131.68M | $65.26M | $104.44M | $124.26M | $78.55M | $108.05M | $55.56M | $60.64M | $79.4M | $41.43M | $43.05M | $56.99M | $61.71M | $46.82M | $55.83M | $47.21M | $38.14M | $49.06M | $38.12M | $33.92M | $30.12M | $30.57M | $26.08M | $17.6M | $21.44M | $17.81M | -$11.08M | $4.97M | $17.01M | $15.51M | $20.95M | $16.24M | $21.14M | $19.82M | $24.91M | $15.71M | $28.07M | $17.12M | $17.23M | $17.32M | $15.35M | $16.05M | $20.66M | $13.41M | $14.62M | $17.49M | $10.18M | $20.01M | $5.68M | $244K | $9.3M | $12.46M | $8.64M | $3.63M | -$49.04M | $5.18M | $5.03M | $6.83M | $5.99M | -$10.7M | -$7.86M | -$540K | $4.46M | -$5.38M | -$1.86M | -$13.91M | $4.49M | -$2.57M | -$65.09M | $15.09M | $3.02M | -$18.53M | $12.4M | $13M | $12.8M | $38.21M | $13.2M | $42.9M | $12.1M | $12.15M | $11.8M | $10.9M | $10M | $9.09M | $8.8M | $8.5M | $8.2M | $1.5M | $7.5M | $7.2M | $6.9M | $6.2M | $4.4M | $4.2M | $3M | $3M | $2.7M | $3M | $2.9M | $1.1M | $1.1M | $1.1M | $1.1M |
Shares Outstanding (Basic) | 297.05M | 296.37M | 295.83M | 291.19M | 283.02M | 274.32M | 262.72M | 249.37M | 246.07M | - | 245.03M | 236.23M | 234.95M | 234.86M | 234.79M | 235.85M | 239.53M | 239.65M | 239.28M | 236.23M | 232.57M | 228.79M | 227.51M | 227.41M | 227.26M | 219.67M | 217.82M | 211.57M | 204.56M | 201.8M | 200.91M | 199.5M | 198.91M | 198.61M | 197.89M | 197.43M | 197.01M | 195.79M | 194.12M | 188.98M | 188.23M | 187.19M | 184.74M | 182.7M | 134.35M | 127.8M | 127.46M | 126.47M | 124.46M | 122.45M | 117.6M | 116.2M | 112.78M | 111.76M | 109.14M | 105.72M | 103.75M | - | 103.18M | 101.91M | 100.07M | - | 95.7M | 93.03M | 88.84M | - | 83.74M | 82.57M | 82.4M | - | 76.59M | 72.94M | 68.68M | - | 67.95M | 67.24M | 60.09M | - | 59.02M | 58.16M | 57.41M | - | 51.19M | 51.03M | 50.93M | - | 46.55M | 46.37M | 41.46M | - | 37.19M | 37.15M | 37.15M | - | 37.13M | 37.13M | 27.42M | - | 20.07M | 20.01M | 20.01M | - | 20.03M | 20.13M | 19.98M | - | 20M | 20M | 20M | - | 20.38M | 19.64M | 19.64M | - | 19.09M | 18.87M | 18.87M | - | 17.25M | 17.35M | 16.73M | - | 16.3M | 16M | 15.68M | - | 10M | 9.77M | 6.67M | - | 6.59M | 6.52M | 4.04M | - | 6.47M | 6.47M | 6.47M |
Shares Outstanding (Diluted) | 315.13M | 313.23M | 308.17M | 303.25M | 294.93M | 287.45M | 275.56M | 261.53M | 257.26M | - | 255.96M | 246.1M | 243.19M | 242.99M | 243.28M | 243.33M | 247.56M | 246.92M | 246.62M | 243.91M | 239.91M | 236.81M | 234.58M | 234.52M | 234.51M | 227.98M | 226.51M | 220.48M | 213.52M | 212.13M | 210.44M | 208.46M | 207.82M | 207.65M | 206.66M | 206.67M | 206.17M | 204.96M | 204.08M | 199.16M | 198.35M | 197.56M | 195.18M | 194.48M | 134.81M | 128.49M | 128.43M | 127.44M | 124.82M | 123.4M | 118.46M | 117.02M | 113.52M | 112.33M | 109.67M | 106.03M | 104.01M | - | 103.23M | 102M | 100.09M | - | 95.99M | 93.15M | 88.96M | - | 83.86M | 82.67M | 82.48M | - | 76.7M | 73.04M | 68.75M | - | 67.97M | 67.26M | 60.12M | - | 59.45M | 58.28M | 57.47M | - | 51.48M | 51.37M | 51.31M | - | 47.13M | 46.37M | 41.46M | - | 37.19M | 37.63M | 37.15M | - | 37.13M | 37.13M | 27.42M | - | 20.07M | 20.01M | 20.01M | - | 20.03M | 20.13M | 19.98M | - | 20M | 20M | 20M | - | 20.38M | 19.64M | 19.64M | - | 19.09M | 18.87M | 18.87M | - | 17.25M | 17.35M | 16.73M | - | 16.3M | 16M | 15.68M | - | 10M | 9.77M | 6.67M | - | 6.59M | 6.52M | 4.04M | - | 6.47M | 6.47M | 6.47M |
EPS (Basic) | $0.47 | $0.55 | $0.60 | $0.46 | $0.34 | $0.41 | $0.43 | $0.46 | $0.27 | - | $0.37 | $0.25 | $0.15 | $0.19 | $0.44 | $0.38 | $0.79 | $0.14 | $0.58 | $0.36 | $0.69 | $0.27 | -$0.40 | $0.44 | $0.40 | $0.27 | $0.64 | $0.35 | $0.34 | $0.31 | $0.28 | $0.39 | $0.42 | $0.31 | -$0.67 | $0.33 | $0.53 | $0.63 | $0.40 | $0.57 | $0.30 | $0.32 | $0.43 | $0.23 | $0.32 | $0.45 | $0.48 | $0.37 | $0.45 | $0.39 | $0.32 | $0.42 | $0.34 | $0.30 | $0.28 | $0.29 | $0.25 | - | $0.21 | $0.17 | -$0.11 | - | $0.15 | $0.14 | $0.21 | - | $0.23 | $0.21 | $0.27 | - | $0.33 | $0.20 | $0.21 | - | $0.19 | $0.20 | $0.30 | - | $0.21 | $0.26 | $0.13 | - | $0.06 | -$0.05 | $0.11 | - | $0.11 | -$0.01 | -$1.30 | - | $0 | $0.05 | $0.03 | - | -$0.35 | -$0.15 | -$0.02 | - | -$0.34 | -$0.95 | $0.47 | - | -$3.53 | $0.63 | $0.03 | - | $0.50 | $0.53 | $0.52 | - | $0.53 | $0.53 | $0.55 | - | $0.55 | $0.53 | $0.53 | - | $0.51 | $0.49 | $0.49 | - | $0.46 | $0.45 | $0.44 | - | $0.44 | $0.43 | $0.45 | - | $0.41 | $0.46 | $0.45 | - | $0.17 | $0.17 | $0.17 |
EPS (Diluted) | $0.47 | $0.55 | $0.59 | $0.46 | $0.33 | $0.41 | $0.42 | $0.45 | $0.27 | - | $0.37 | $0.25 | $0.15 | $0.19 | $0.43 | $0.38 | $0.79 | $0.14 | $0.58 | $0.36 | $0.69 | $0.27 | -$0.40 | $0.43 | $0.39 | $0.27 | $0.63 | $0.34 | $0.34 | $0.31 | $0.28 | $0.39 | $0.42 | $0.31 | -$0.67 | $0.33 | $0.53 | $0.63 | $0.40 | $0.57 | $0.29 | $0.32 | $0.43 | $0.22 | $0.32 | $0.44 | $0.48 | $0.37 | $0.45 | $0.38 | $0.32 | $0.42 | $0.34 | $0.30 | $0.27 | $0.29 | $0.25 | - | $0.21 | $0.17 | -$0.11 | - | $0.15 | $0.14 | $0.21 | - | $0.22 | $0.21 | $0.27 | - | $0.33 | $0.20 | $0.21 | - | $0.19 | $0.20 | $0.30 | - | $0.20 | $0.26 | $0.13 | - | $0.06 | -$0.05 | $0.11 | - | $0.11 | -$0.01 | -$1.30 | - | $0 | $0.05 | $0.03 | - | -$0.35 | -$0.15 | -$0.02 | - | -$0.34 | -$0.95 | $0.47 | - | -$3.53 | $0.63 | $0.03 | - | $0.50 | $0.53 | $0.52 | - | $0.53 | $0.53 | $0.55 | - | $0.55 | $0.53 | $0.53 | - | $0.51 | $0.49 | $0.49 | - | $0.46 | $0.45 | $0.44 | - | $0.44 | $0.43 | $0.45 | - | $0.41 | $0.46 | $0.45 | - | $0.17 | $0.17 | $0.17 |
EBIT | $209.67M | $223.04M | $249.46M | $200.09M | $166.87M | $173.89M | $166.04M | $172.88M | $129.65M | $121.25M | $155.79M | $120.85M | $93.27M | $106.48M | $160.38M | $149.62M | $252.9M | $91.94M | $201.24M | $145.49M | $212.02M | $120.99M | -$40.44M | $156.67M | $146.93M | $116.72M | $187.18M | $126.33M | $122.54M | $115.94M | $110.7M | $133.74M | $138.78M | $115.7M | -$87.45M | $140.79M | $157.12M | $176.94M | $129.39M | $155.47M | $98.1M | $124.84M | $123.69M | $83.06M | $86.14M | $90.28M | $92.21M | $79.86M | $85.87M | $73.17M | $63.33M | $63.6M | $64.47M | $61.61M | $54.84M | $53.55M | $56.79M | $40.92M | $45.22M | $38.57M | $14.8M | $40.32M | $37.06M | $34.6M | $35.71M | $26.44M | $31.09M | $29.58M | $29.72M | $25.15M | $37.88M | $26.78M | $28.38M | $25.88M | $25.75M | $26.53M | $31.26M | $23.16M | $21.1M | $22.49M | $22.23M | $20.86M | $15.6M | $19.65M | $19.36M | $12.64M | $14.14M | $14.51M | $14M | $19.74M | $13.23M | $12.77M | $12.7M | -$6.73M | $65.92M | $6.95M | $12.6M | $3.23M | $8.53M | $137.79M | $13.3M | -$56.38M | $191.05M | $134.22M | $98.72M | -$17.96M | $57.3M | $36.7M | $35.6M | -$17.47M | $34.3M | $33.6M | $31.4M | -$9.03M | $29.1M | $26.8M | $23.6M | -$8.47M | $22.2M | $21.1M | $20.6M | $20M | $19M | $17.9M | $17.7M | $17M | $10.1M | $9.2M | $8.3M | $7.6M | $5.6M | $5.3M | $5M | $2.1M | $1.5M | $1.5M | $1.5M |
EBITDA | $292.3M | $300.88M | $305.05M | $273.94M | $239.37M | $253.26M | $258.72M | $244.38M | $214.78M | $195.81M | $220.52M | $212.17M | $200.46M | $63.6M | $212.73M | $219.31M | $227.05M | $178.49M | $236.75M | $236.22M | $256.14M | $240.43M | $70.1M | $238.9M | $231.15M | $230.2M | $215.51M | $207.37M | $204.01M | $201.69M | $209.61M | $205.21M | $196.5M | $208.24M | $196.18M | $221.84M | $227.23M | $217.46M | $212.37M | $218.15M | $197.31M | $190.93M | $191.52M | $187.42M | $127.6M | $124.23M | $124.7M | $112.76M | $114.53M | $105.96M | $95.52M | $96.98M | $96.57M | $89.34M | $81.94M | $78.88M | $79M | $69.08M | $68.29M | $63.32M | $65.26M | $66.13M | $64.88M | $52.4M | $50.62M | $38.91M | $42.27M | $40.59M | $36.19M | $51.61M | $36.32M | $35.97M | $39.24M | $31.68M | $36.53M | $35.36M | $40.06M | $29.46M | $26.75M | $24.99M | $31.45M | $29.3M | $22.43M | $33.43M | $26.12M | $17.28M | $20.01M | $23.32M | $38.53M | $31.93M | $23.31M | $18.05M | $20.34M | -$3.12M | $69.06M | $11.55M | $17.89M | $11.5M | $15.3M | $142.29M | $17.97M | -$50.5M | $191.05M | $138.11M | $104.63M | -$11.65M | $63.7M | $41.9M | $41.9M | -$12.63M | $40M | $9.3M | $36.5M | -$4.32M | $29.1M | $31.1M | $27.2M | -$4.98M | $25.6M | $24.5M | $24M | $23.6M | $22M | $21.1M | $20.9M | $17M | $10.1M | $9.2M | $8.3M | $7.6M | $5.6M | $5.3M | $5M | $2.1M | $1.5M | $1.5M | $1.5M |