Papa John's International, Inc.(PZZA:US)
Market Cap$637.89M
Key Metrics
Price$19.39
Revenue (TTM)$2.014B
Holders Revenue (TTM)$61.29M
Gross Profit (TTM)$411.58M
Earnings (TTM)$28.27M
EBITDA (TTM)$174.36M
Op. Margin (TTM)4.11%
Dividend Yield9.61%
Holders Yield9.61%
Cash on hand$39.04M
Total Assets$831.93M
Net Assets-$437.45M
Total Debt$952.64M
Key Metrics
Price$19.39
Revenue (TTM)$2.014B
Holders Revenue (TTM)$61.29M
Gross Profit (TTM)$411.58M
Earnings (TTM)$28.27M
EBITDA (TTM)$174.36M
Op. Margin (TTM)4.11%
Dividend Yield9.61%
Holders Yield9.61%
Cash on hand$39.04M
Total Assets$831.93M
Net Assets-$437.45M
Total Debt$952.64M
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 | $478.61M | $498.18M | $508.15M | $529.17M | $518.31M | $530.77M | $506.81M | $507.89M | $513.92M | $571.32M | $522.81M | $514.53M | $527.05M | $526.23M | $510.51M | $522.67M | $542.69M | $528.89M | $512.78M | $515.01M | $511.75M | $469.81M | $472.94M | $460.62M | $409.86M | $417.51M | $403.71M | $399.62M | $398.41M | $373.98M | $385.23M | $429.95M | $450.12M | $467.61M | $431.71M | $434.78M | $449.27M | $439.62M | $422.44M | $422.96M | $428.6M | $416.82M | $389.28M | $398.99M | $432.28M | $425.51M | $390.4M | $380.86M | $401.38M | $387.89M | $346.34M | $349.19M | $355.6M | $367.28M | $325.51M | $318.58M | $331.28M | $306.21M | $305.67M | $293.53M | $312.47M | $286.84M | $273.13M | $280.65M | $285.79M | $280.48M | $256.34M | $268.51M | $280.92M | $279.65M | $280.03M | $283.41M | $289.01M | $283.94M | $262.78M | $256.26M | $260.62M | $277.92M | $239.69M | $241.59M | $242.35M | $237.95M | $233.1M | $238.68M | $248.64M | $247.66M | $227.83M | $230.04M | $236.91M | $239.04M | $219.59M | $226.47M | $232.28M | $236.12M | $227.85M | $236.58M | $245.67M | $243.99M | $241.37M | $240.44M | $249.27M | $261.29M | $224.8M | $231.54M | $227.05M | $215.5M | $202.1M | $200.38M | $187.35M | $188.2M | $169.4M | $165.2M | $155.5M | $144.7M | $128.3M | $126.2M | $109.6M | $103M | $92.7M | $87.7M | $76.7M | $81.7M | $62.4M | $57.3M | $52M | $50.2M | $42.6M | $37.1M | $31.6M | $29.4M | $22.9M | $19.4M | $17.1M | $12.4M | $12.2M | $12.2M | $12.2M |
Cost of Revenue | $340.89M | $520.79M | $369.13M | $371.72M | $366.5M | $423.57M | $410.77M | $404.36M | $404.07M | $455.57M | $422.37M | $413.6M | $422.59M | $427.09M | $418.87M | $426.38M | $439.22M | $424.25M | $408.66M | $404.2M | $402M | $382.28M | $383.03M | $369.28M | $334.44M | $338.21M | $335.17M | $325.32M | $330.01M | $293.37M | $332.11M | $309.42M | $328.29M | $377.11M | $335.35M | $329.18M | $341.17M | $347.44M | $337.9M | $333.48M | $335.71M | $259.91M | $313.73M | $314.81M | $340.85M | $455.62M | $244.03M | $245.24M | $259.43M | $201.75M | $208.41M | $206.62M | $209.94M | $377.17M | $205.8M | $197.33M | $203.5M | $499.78M | $152.25M | $142.45M | $146.27M | $221.42M | $130.2M | $219M | $215.85M | $256.63M | $195.44M | $208.3M | $212.61M | $518.21M | $220.89M | $226.94M | $121.58M | $326.85M | $114.51M | $111.2M | $110.9M | $408.59M | $101.27M | $178.15M | $106.53M | $145.69M | $100.76M | $180.94M | $112.28M | $221.24M | $102.8M | $133.55M | $144.14M | $303.47M | $126.78M | $127.41M | $130.9M | $134.6M | $129.07M | $127.01M | $134.48M | $148.43M | $141.66M | $129.84M | $134.75M | $286.46M | $102.17M | $128.63M | $127.27M | $180.7M | $98.5M | $113.3M | $105.1M | $112.9M | $81.8M | $93.6M | $89.6M | $96.2M | $74.3M | $73.2M | $64.2M | $91.7M | $47.6M | $45.1M | $39.2M | $50.3M | $38.4M | $34.8M | $42.5M | $41.4M | $35.6M | $30.6M | $10.9M | $24.3M | $18.9M | $16.1M | $14.2M | - | - | - | - |
Gross Profit | $137.72M | -$22.61M | $139.02M | $157.45M | $151.81M | $107.2M | $96.04M | $103.53M | $109.85M | $115.76M | $100.45M | $100.93M | $104.46M | $99.14M | $91.64M | $96.29M | $103.47M | $104.64M | $104.12M | $110.81M | $109.75M | $87.53M | $89.91M | $91.34M | $75.42M | $79.3M | $68.54M | $74.31M | $68.39M | $80.61M | $53.13M | $120.54M | $121.84M | $90.5M | $96.36M | $105.6M | $108.1M | $92.18M | $84.55M | $89.49M | $92.89M | $156.9M | $75.56M | $84.18M | $91.44M | -$30.11M | $146.37M | $135.62M | $141.95M | $186.14M | $137.93M | $142.57M | $145.67M | -$9.88M | $119.71M | $121.25M | $127.77M | -$193.57M | $153.42M | $151.09M | $166.2M | $65.42M | $142.93M | $61.65M | $69.94M | $23.85M | $60.91M | $60.21M | $68.32M | -$238.57M | $59.14M | $56.46M | $167.43M | -$42.91M | $148.26M | $145.06M | $149.72M | -$130.66M | $138.43M | $63.45M | $135.82M | $92.26M | $132.34M | $57.74M | $136.36M | $26.42M | $125.02M | $96.49M | $92.77M | -$64.43M | $92.81M | $99.06M | $101.39M | $101.52M | $98.79M | $109.57M | $111.19M | $95.56M | $99.7M | $110.6M | $114.52M | -$25.17M | $122.63M | $102.9M | $99.78M | $34.8M | $103.6M | $87.08M | $82.25M | $75.3M | $87.6M | $71.6M | $65.9M | $48.5M | $54M | $53M | $45.4M | $11.3M | $45.1M | $42.6M | $37.5M | $31.4M | $24M | $22.5M | $9.5M | $8.8M | $7M | $6.5M | $20.7M | $5.1M | $4M | $3.3M | $2.9M | - | - | - | - |
| $95.85M | -$68M | $97.71M | $111.67M | $106.48M | $53.03M | $50.98M | $57.71M | $58.46M | $51.13M | $50.4M | $50.32M | $51.94M | $49.89M | $44.71M | $43.14M | $60.94M | $50.76M | $51.92M | $106.62M | $101.94M | $101.66M | $103.52M | $99.77M | $93.61M | $116.68M | $93.61M | $90.69M | $84.61M | $79.01M | $98.45M | $81.77M | $82.36M | $40.84M | $51.66M | $57.73M | $53.96M | $40.39M | $156.53M | $42.62M | $40.25M | $107M | $51.14M | $56.7M | $67.51M | -$78.1M | $110.66M | $100M | $103.62M | $144.73M | $108.99M | $108.68M | $108.69M | -$84M | $91.18M | $88.82M | $92.59M | -$127.92M | $128.49M | $123.51M | $130.67M | $34.92M | $121.08M | $30.68M | $34.12M | $12.78M | $33.53M | $27.81M | $30.16M | -$267.55M | $41.11M | $41.14M | $144.19M | -$63.59M | $134.84M | $125.02M | $119.94M | -$165.85M | $111.33M | $32.35M | $104.05M | $65.54M | $108.1M | $32.99M | $112.97M | $1.97M | $98.82M | $92.03M | $70.38M | -$86.79M | $77.38M | $72.4M | $74.25M | $74.19M | $72.46M | $80.03M | $81.21M | $66.64M | $72.38M | $79.88M | $83.54M | -$57.05M | $93.72M | $72.32M | $72.31M | $10.1M | $78.3M | $62.5M | $59.1M | $58.6M | $68.8M | $53.7M | $49.9M | $30.2M | $39M | $39M | $33M | -$1.5M | $34.9M | $33.4M | $29.6M | $23.2M | $18.1M | $16.9M | $4.6M | $3.7M | $3M | $3M | $18M | $2.4M | $1.9M | $1.7M | $1.6M | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.34M | - | - | $1.23M | $1.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $95.85M | -$68M | $97.71M | $111.67M | $106.48M | $53.03M | $50.98M | $57.71M | $58.46M | $51.13M | $50.4M | $50.32M | $51.94M | $49.89M | $44.71M | $43.14M | $46.3M | $50.76M | $51.92M | $50.37M | $46.13M | $49.58M | $52.6M | $48.43M | $47.65M | $70.1M | $50.66M | $48.72M | $40.52M | $58.65M | $55.71M | $38.97M | $40M | $40.84M | $35.76M | $40.25M | $36.41M | $40.39M | $40.55M | $42.62M | $40.25M | $93.83M | $37.66M | $43.05M | $43.75M | $25.33M | $87.87M | $85.55M | $89.35M | $63.39M | $57.05M | $58.34M | $57.85M | -$84M | $54.74M | $54.5M | $57.87M | -$127.92M | $96.25M | $91.93M | $97.17M | $35.98M | $90.48M | $30.68M | $36.93M | $12.78M | $37.71M | $38.74M | $37.27M | -$252.12M | $37.04M | $33.59M | $135.88M | -$82.25M | $125.8M | $117.83M | $119.45M | -$156.06M | $114.37M | $36.21M | $78.56M | $76.72M | $108.4M | $31.85M | $79.1M | -$1.91M | $98.82M | $73.35M | $69.63M | -$86.79M | $77.38M | $72.4M | $74.25M | $74.19M | $72.46M | $80.03M | $81.21M | $66.64M | $72.38M | $79.88M | $83.54M | -$57.05M | $93.72M | $72.32M | $72.31M | $10.1M | $78.3M | $62.5M | $59.1M | $58.6M | $68.8M | $53.7M | $49.9M | $30.2M | $39M | $39M | $33M | -$1.5M | $34.9M | $33.4M | $29.6M | $23.2M | $18.1M | $16.9M | $4.6M | $3.7M | $3M | $3M | $18M | $2.4M | $1.9M | $1.7M | $1.6M | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $14.64M | - | - | $56.25M | $55.81M | $52.09M | $50.92M | $51.35M | $45.96M | $46.57M | $42.95M | $41.97M | $44.1M | $20.36M | $42.74M | $42.8M | $42.37M | - | $15.91M | $17.48M | $17.55M | - | $115.98M | - | - | $13.17M | $13.48M | $13.65M | $22.42M | -$103.43M | $22.79M | $13.22M | $12.96M | $81.34M | $51.94M | $50.35M | $50.84M | - | $36.44M | $34.33M | $34.72M | - | $32.24M | $31.58M | $33.5M | -$1.06M | $30.6M | - | -$2.81M | - | -$4.17M | -$10.92M | -$7.1M | -$15.43M | $4.07M | $7.55M | $8.32M | $18.66M | $9.04M | $7.19M | $488K | -$9.8M | -$3.04M | -$3.86M | $25.49M | -$11.18M | -$304K | $1.14M | $33.87M | $3.87M | - | $18.68M | $743K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $24.14M | $15.22M | $16.4M | $26.97M | $26.99M | $37.29M | $27.8M | $28.23M | $33.72M | $46.49M | $33.64M | $34.91M | $37.8M | $16.86M | $30.37M | $40.41M | $30.6M | $41.9M | $40.73M | $47.97M | $50.75M | $25.68M | $24.55M | $30.53M | $15.47M | -$2.98M | $6.05M | $14.07M | $16.13M | -$9.94M | -$14.17M | $27.03M | $27.94M | $38.28M | $33.52M | $37.22M | $43.68M | $41.19M | $33.38M | $36.83M | $42.9M | $40.23M | $27.44M | $31M | $37.65M | $38.67M | $25.19M | $27M | $30.47M | $31.98M | $20.36M | $25.35M | $28.44M | -$77.61M | $20.34M | $24.33M | $27.26M | $23.69M | $49.2M | $19.16M | $27.21M | $22.22M | $13.78M | $22.8M | $27.94M | $20.65M | $19.63M | $24.6M | $30.35M | $21.14M | $13.51M | $14.47M | $15.23M | $12.21M | $5.51M | $12.45M | $21.89M | $27.82M | $20.43M | $24.5M | $25.21M | $19.91M | $17M | $17.48M | $16.04M | $16.45M | $18.43M | -$3.36M | $14.83M | $14.76M | $7.69M | $18.86M | $19.23M | $19.45M | $18.34M | $21.51M | $22.12M | $20.02M | $18.37M | $21.94M | $22.45M | $23.1M | $20.18M | $22.14M | $19.25M | $17M | $19M | $18.88M | $17.65M | $15.1M | $13.4M | $12.9M | $11.4M | $11.9M | $9.7M | $9.3M | $8.3M | $8.4M | $6.6M | $5.9M | $5M | $5.3M | $3.9M | $3.5M | $3.2M | $3.4M | $2.6M | $2.3M | $1.8M | $2M | $1.6M | $1.2M | $1M | -$33.5M | $12.2M | $12.2M | $12.2M |
| -$13.07M | -$860K | -$10.18M | -$13.06M | -$13.11M | $9.52M | $26.8M | -$10.9M | -$11.06M | -$15.72M | -$13.15M | -$13.24M | -$10.38M | $12.08M | -$18.53M | -$7.59M | -$20.42M | -$9.75M | -$6.13M | -$6.98M | -$7.53M | -$5.79M | -$3.64M | -$3.63M | -$3.97M | -$1.84M | -$5.37M | -$4.11M | -$16.9M | -$6.28M | -$6.06M | -$7.92M | -$4.87M | -$5.15M | -$2.57M | -$1.76M | -$1.81M | -$2.52M | -$1.76M | -$1.63M | -$1.49M | -$1.31M | -$1.18M | -$13.47M | -$1.21M | $366K | -$1.93M | -$551K | -$277K | $169K | -$266K | -$340K | $672K | $104.07M | -$550K | -$948K | $146K | -$314K | -$32.87M | -$178K | -$1.16M | -$1.07M | -$1.24M | -$1.14M | -$782K | -$1.22M | -$1.24M | -$1.3M | -$1.28M | $7.54M | -$1.74M | -$1.62M | -$5.56M | -$7.38M | -$7.85M | -$6.81M | $99K | $8.27M | $3.23M | $5.19M | -$23.79M | $4.66M | $868K | $167K | -$31.95M | -$18.23M | -$4.16M | -$18.54M | -$602K | $139K | $117K | $162K | $254K | $252K | $332K | $198K | - | $375K | $479K | $521K | $583K | -$26.91M | $685K | $592K | $292K | $900K | $800K | $800K | $800K | $1.5M | $1M | $1.1M | $1M | $800K | $1.2M | $800K | $700K | $1.1M | $1.3M | $900K | $600K | $600K | $500K | $400K | $500K | $400K | $300K | $300K | $300K | $100K | $100K | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $171K | $164K | $87K | - | - | - | $136K | $195K | $170K | - | $170K | $205K | $177K | - | $173K | $197K | $231K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $9.68M | $10.16M | $9.95M | $10.58M | $10.08M | $9.99M | $10.63M | $10.9M | $11.06M | $11.8M | $11.38M | $11.28M | $9.02M | $7.29M | $7.62M | $6.08M | $4.26M | $7.93M | $3.98M | $3.65M | $3.65M | $5.79M | $3.64M | $3.63M | $3.97M | $5.8M | $4.25M | $4.27M | $6.28M | $8.73M | $6.06M | $5.8M | $5.08M | $5.15M | $2.57M | $1.76M | $1.81M | $2.52M | $1.76M | $1.63M | $1.49M | $2.1M | $1.18M | $1.19M | $1.21M | $1.25M | $968K | $763K | $592K | -$442K | $646K | $457K | $322K | $1.31M | $284K | $282K | $288K | $314K | $804K | $383K | $1.34M | $1.35M | $1.42M | $1.33M | $1.24M | $1.42M | $1.39M | $1.44M | $1.42M | - | $1.93M | $1.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$3.38M | $9.3M | -$231K | -$2.48M | -$3.03M | $19.51M | $37.43M | - | - | -$3.92M | -$1.77M | -$1.97M | -$1.36M | $19.37M | -$10.91M | -$1.51M | -$16.16M | -$1.82M | -$2.15M | -$3.33M | -$3.88M | - | - | - | - | $3.95M | -$1.12M | $163K | -$10.62M | $2.45M | - | -$2.12M | $204K | - | - | - | - | - | - | - | - | $794K | - | -$12.28M | - | $1.62M | -$959K | $212K | $144K | -$437K | $293K | $117K | $994K | $105.37M | -$402K | -$861K | $264K | - | -$32.24M | - | - | $274K | - | - | $231K | $204K | $149K | $144K | $132K | $7.54M | $193K | $181K | -$5.56M | -$7.38M | -$7.85M | -$6.81M | $99K | $8.27M | $3.23M | $5.19M | -$23.79M | $4.66M | $868K | $167K | -$31.95M | -$18.23M | -$4.16M | -$18.54M | -$602K | $139K | $117K | $162K | $254K | $252K | $332K | $198K | - | $375K | $479K | $521K | $583K | -$26.91M | $685K | $592K | $292K | $900K | $800K | $800K | $800K | $1.5M | $1M | $1.1M | $1M | $800K | $1.2M | $800K | $700K | $1.1M | $1.3M | $900K | $600K | $600K | $500K | $400K | $500K | $400K | $300K | $300K | $300K | $100K | $100K | - | - | - | - | - | - |
Income Before Tax | $11.08M | $14.36M | $6.23M | $13.91M | $13.89M | $19.54M | $54.6M | $17.33M | $22.66M | $30.77M | $20.49M | $23.64M | $28.78M | $28.94M | $11.84M | $32.82M | $10.17M | $32.15M | $34.6M | $40.99M | $43.22M | $16.04M | $20.91M | $26.91M | $11.51M | -$4.82M | $678K | $9.96M | -$767K | -$16.22M | -$20.23M | $19.11M | $23.06M | $32.06M | $30.95M | $35.46M | $41.87M | $50.57M | $31.63M | $35.2M | $41.41M | $38.92M | $26.26M | $17.53M | $36.44M | $32.39M | $24.22M | $26.24M | $31.41M | $27.94M | $21.26M | $26.61M | $30.3M | $25.96M | $20.86M | $23.47M | $27.52M | $23.58M | $16.32M | $18.98M | $26.05M | $21.15M | $12.54M | $21.66M | $26.93M | $19.43M | $18.39M | $23.31M | $29.07M | $19.44M | $11.77M | $12.85M | $13.6M | $10.37M | $3.84M | $11.11M | $20.71M | $27.34M | $19.8M | $24.23M | $24.78M | $19.4M | $16.51M | $16.54M | $14.92M | $15.11M | $12.58M | -$4.12M | $13.58M | $13.2M | $6.22M | $17.37M | $17.58M | $17.72M | $16.74M | $19.82M | $20.59M | $18.52M | $16.79M | $20.1M | $20.48M | -$6.7M | $18.49M | $21.07M | $18.74M | $17.9M | $19.8M | $19.7M | $18.3M | $16.7M | $14.4M | $14M | $12.3M | $12.8M | $10.9M | $10M | $9M | $9.4M | $7.8M | $6.7M | $5.6M | $5.8M | $4.3M | $4M | $3.6M | $3.8M | $2.9M | $2.6M | $2.1M | $2.2M | $1.8M | $1.3M | $1.1M | - | - | - | - |
Income Tax | $4.14M | $5.73M | $1.75M | $4.24M | $4.54M | $4.58M | $12.81M | $4.79M | $7.74M | $4.33M | $4.54M | $5.78M | $6.23M | $5.21M | $3.37M | $7.09M | -$1.26M | $6.61M | $4.06M | $7.4M | $7.93M | $2.76M | $4.52M | $4.96M | $2.51M | -$3.15M | $421K | $1.28M | $831K | -$2.02M | -$7.37M | $7.04M | $4.98M | $3.09M | $8.28M | $10.48M | $11.97M | $16.29M | $8.98M | $11.09M | $13.36M | $12.64M | $7.28M | $5.06M | $12.2M | $10.04M | $7.26M | $8.4M | $10.87M | $8.2M | $6.39M | $8.56M | $9.98M | $7.91M | $7.04M | $8.01M | $9.21M | $6.74M | $4.71M | $5.98M | $8.96M | $6.31M | $4.02M | $7.56M | $8.97M | $4.89M | $5.75M | $8.04M | $10.3M | $6.66M | $3.81M | $4.54M | $4.98M | $2.62M | -$988K | $4.1M | $7.56M | $8.35M | $6.69M | $8.97M | $9.17M | $6.78M | $6.11M | $6.12M | $5.52M | $5.67M | $4.72M | -$1.54M | $5.09M | $4.95M | $2.33M | $6.51M | $6.59M | $6.65M | $6.28M | $7.43M | $7.72M | $6.99M | $6.34M | $7.58M | $7.73M | -$2.55M | $7.03M | $8.09M | $7.19M | $6.7M | $7.4M | $7.4M | $6.9M | $6.2M | $5.7M | $5.4M | $4.8M | $4.7M | $4M | $3.7M | $3.3M | $3.5M | $2.9M | $2.5M | $2.1M | $2.1M | $1.5M | $1.5M | $1.4M | $1.4M | $1.1M | $1M | $800K | $800K | $700K | $500K | $400K | - | - | - | - |
Net Income | $6.94M | $8.63M | $4.47M | $9.67M | $9.34M | $14.96M | $41.79M | $12.54M | $14.91M | $26.44M | $15.95M | $17.86M | $22.55M | $23.73M | $8.46M | $25.73M | $11.43M | $25.54M | $30.54M | $33.59M | $35.28M | $13.27M | $16.4M | $21.95M | $8.99M | -$1.68M | $257K | $8.68M | -$1.6M | -$14.21M | -$12.86M | $12.07M | $18.09M | $28.98M | $22.67M | $24.98M | $29.9M | $34.28M | $22.65M | $24.11M | $28.05M | $26.28M | $18.98M | $12.47M | $24.24M | $22.36M | $16.96M | $17.84M | $20.54M | $19.74M | $14.88M | $18.05M | $20.32M | $18.05M | $13.83M | $15.46M | $18.31M | $16.85M | $11.62M | $13M | $17.1M | $14.84M | $8.52M | $14.1M | $17.96M | $14.54M | $12.64M | $15.27M | $18.76M | $3.93M | $7.97M | $8.31M | $11.38M | $11.56M | $6.01M | $7.39M | $13.74M | $15.79M | $13.29M | $16.59M | $17.7M | $16.22M | $11.38M | $12.18M | $11.88M | -$5.11M | $8.07M | -$2.57M | $8.49M | $8.25M | $3.48M | $10.85M | $10.99M | $11.08M | $10.46M | $12.39M | $12.87M | $11.53M | $10.45M | $12.51M | $12.75M | -$4.15M | $11.46M | $12.98M | $11.54M | $11.2M | $12.4M | $12.3M | $11.4M | $7.9M | $8.7M | $8.6M | $4.9M | $8.1M | $6.9M | $6.3M | $5.7M | $5.9M | $4.9M | $4.2M | $3.5M | $3.7M | $2.8M | $2.5M | $2.2M | $2.4M | $1.8M | $1.6M | $1.3M | $1.4M | $1.1M | $800K | $700K | $700K | $600K | $600K | $600K |
Minority Interests | $317K | -$1.56M | $234K | -$140K | -$121K | -$160K | $20K | -$293K | -$278K | -$350K | -$90K | -$91K | -$170K | -$214K | -$133K | -$297K | -$933K | -$918K | -$1.29M | -$1.34M | -$1.4M | -$106K | -$689K | -$1.34M | -$550K | -$464K | $128K | -$322K | -$133K | $357K | -$439K | -$874K | -$643K | -$466K | -$615K | -$782K | -$951K | -$1.42M | -$1.34M | -$1.29M | -$1.65M | -$1.71M | -$956K | -$1.62M | -$1.93M | -$1.14M | -$929K | -$1.12M | -$1.24M | -$1.44M | -$602K | -$895K | -$1.01M | -$1.05M | -$794K | -$1.17M | -$1.33M | -$864K | -$817K | -$929K | -$1.12M | -$813K | -$672K | -$911K | -$1.09M | -$842K | -$897K | -$1.09M | -$925K | - | -$218K | -$659K | -$2.76M | -$3.82M | -$1.19M | -$380K | -$587K | - | -$182K | -$1.33M | -$1.7M | - | -$564K | -$1.31M | -$1.92M | - | -$211K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $296K | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $148K | $86K | $193K | $60K | $127K | $295K | $2.3M | $6.77M | $3.84M | $4.25M | $4.91M | $3.47M | $0 | $3.47M | $0 | $0 | -$147K | $0 | $72K | $75K | $118K | $89K | $99K | $117K | $132K | $87K | $91K | $110K | $102K | $73K | $50K | $100K | $107K | $77K | $81K | $137K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $925K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $6.96M | $7.07M | $4.71M | $9.53M | $9.22M | $14.8M | $41.81M | $12.24M | $14.64M | $26.09M | $15.86M | $17.77M | $22.38M | $23.37M | $8.25M | $25.24M | $10.43M | $24.5M | $28.96M | $29.95M | $27.11M | $9.33M | $11.46M | $15.71M | $4.97M | -$2.14M | -$3.09M | $8.35M | -$1.73M | -$13.7M | -$13.3M | $11.13M | $17.37M | $28.39M | $21.97M | $24.1M | $28.83M | $32.72M | $21.22M | $22.73M | $26.29M | $24.47M | $17.95M | $10.8M | $22.21M | $21.11M | $15.96M | $16.64M | $19.17M | $18.3M | $14.28M | $17.15M | $19.31M | $17M | $13.03M | $14.29M | $16.98M | $15.98M | $10.8M | $12.07M | $15.98M | $14.03M | $7.85M | $13.19M | $16.88M | $13.7M | $11.74M | $14.18M | $16.91M | $3.93M | $7.75M | $7.65M | $8.63M | $7.74M | $4.83M | $7.01M | $13.16M | $15.79M | $13.11M | $15.27M | $16M | $16.22M | $10.81M | $10.87M | $9.97M | -$5.11M | $7.86M | -$2.57M | $8.49M | $8.25M | $3.48M | $10.85M | $10.99M | $11.08M | $10.46M | $12.39M | $12.87M | $11.53M | $10.45M | $12.51M | $12.75M | -$4.15M | $11.46M | $12.98M | $11.54M | $11.2M | $12.4M | $12.3M | $11.4M | $7.9M | $8.7M | $8.6M | $4.9M | $8.1M | $6.9M | $6.3M | $5.7M | $5.9M | $4.9M | $4.2M | $3.5M | $3.7M | $2.8M | $2.5M | $2.2M | $2.4M | $1.8M | $1.6M | $1.3M | $1.4M | $1.1M | $800K | $700K | $700K | $600K | $600K | $600K |
Shares Outstanding (Basic) | 32.94M | 32.91M | 32.89M | 32.85M | 32.78M | 32.76M | 32.75M | 32.73M | 32.64M | - | 32.56M | 32.56M | 34.16M | 35.17M | 35.26M | 35.62M | 35.93M | 36.17M | 36.39M | 34.73M | 32.76M | 32.7M | 32.62M | 32.34M | 32.09M | 31.78M | 31.6M | 31.59M | 31.55M | 31.53M | 31.57M | 31.94M | 33.28M | 34.75M | 36.15M | 36.73M | 36.81M | 36.89M | 36.99M | 37.2M | 37.93M | 38.91M | 39.39M | 39.69M | 39.83M | 40.1M | 40.74M | 41.23M | 41.78M | 42.42M | 43.18M | 43.48M | 44.51M | 45.65M | 46.54M | 47.47M | 48.11M | - | 49.93M | 50.93M | 50.97M | - | 51.9M | 53.52M | 54.08M | - | 55.84M | 55.58M | 55.28M | - | 55.57M | 56.74M | 57.4M | - | 59.42M | 60.11M | 60.13M | - | 63.91M | 65.18M | 66.24M | - | 68.86M | 66.67M | 66.36M | - | 67.17M | 69.61M | 71.33M | - | 71.72M | 71.62M | 71.68M | - | 78.57M | 82.62M | 85.44M | - | 90.3M | 89.98M | 91.23M | - | 95.46M | 101.1M | 107.4M | - | 120.98M | 120M | 120M | - | 120M | 118.62M | 115.29M | - | 115M | 114.55M | 114M | - | 115.29M | 112M | 107.69M | - | 101.82M | 100M | 97.78M | - | 90M | 91.43M | 86.67M | - | 88M | 80M | 70M | - | 80M | 80M | 80M |
Shares Outstanding (Diluted) | 33.05M | 33.03M | 33.04M | 32.97M | 32.92M | 32.96M | 32.93M | 32.85M | 32.91M | - | 32.8M | 32.65M | 34.32M | 35.34M | 35.45M | 35.82M | 36.24M | 36.51M | 36.72M | 34.73M | 33.09M | 32.98M | 32.97M | 32.62M | 32.32M | 31.78M | 31.6M | 31.77M | 31.55M | 31.53M | 31.57M | 32.18M | 33.55M | 35.05M | 36.58M | 37.22M | 37.35M | 37.31M | 37.36M | 37.51M | 38.3M | 39.37M | 39.9M | 40.22M | 40.51M | 40.79M | 41.39M | 41.97M | 42.7M | 43.3M | 44.17M | 44.5M | 45.61M | 46.6M | 47.44M | 48.22M | 48.88M | - | 50.29M | 51.37M | 51.51M | - | 52.16M | 53.94M | 54.31M | - | 56.02M | 55.98M | 55.41M | - | 55.97M | 57.41M | 57.77M | - | 60.05M | 61.2M | 61.13M | - | 65.17M | 66.62M | 67.97M | - | 70.09M | 67.49M | 67.13M | - | 67.67M | 69.61M | 72.6M | - | 72.14M | 72M | 72.09M | - | 79.54M | 83.95M | 86.17M | - | 90.86M | 90.72M | 91.6M | - | 96.02M | 102.17M | 108.42M | - | 124M | 123M | 123.24M | - | 120M | 122.86M | 122.5M | - | 120M | 120M | 120M | - | 115.29M | 112M | 107.69M | - | 101.82M | 100M | 97.78M | - | 90M | 91.43M | 86.67M | - | 88M | 80M | 70M | - | 80M | 80M | 80M |
EPS (Basic) | $0.21 | $0.21 | $0.14 | $0.28 | $0.28 | $0.45 | $1.28 | $0.37 | $0.45 | - | $0.49 | $0.55 | $0.66 | $0.66 | $0.23 | $0.71 | $0.29 | $0.67 | $0.80 | -$2.30 | $0.83 | $0.29 | $0.35 | $0.49 | $0.15 | -$0.18 | -$0.10 | $0.15 | -$0.12 | -$0.44 | -$0.42 | $0.35 | $0.50 | $0.82 | $0.61 | $0.66 | $0.78 | $0.89 | $0.57 | $0.61 | $0.69 | $0.63 | $0.46 | $0.27 | $0.56 | $0.53 | $0.39 | $0.40 | $0.46 | $0.42 | $0.33 | $0.39 | $0.43 | $0.38 | $0.28 | $0.31 | $0.36 | - | $0.22 | $0.24 | $0.32 | - | $0.15 | $0.25 | $0.31 | - | $0.21 | $0.26 | $0.33 | - | $0.14 | $0.14 | $0.15 | - | $0.08 | $0.12 | $0.22 | - | $0.21 | $0.24 | $0.24 | - | $0.16 | $0.16 | $0.15 | - | $0.12 | -$0.038 | $0.12 | - | $0.048 | $0.15 | $0.15 | - | $0.13 | $0.15 | $0.15 | - | $0.12 | $0.14 | $0.14 | - | $0.12 | $0.13 | $0.11 | - | $0.10 | $0.10 | $0.095 | - | $0.073 | $0.073 | $0.043 | - | $0.06 | $0.055 | $0.05 | - | $0.043 | $0.038 | $0.033 | - | $0.028 | $0.025 | $0.023 | - | $0.02 | $0.018 | $0.015 | - | $0.013 | $0.01 | $0.01 | - | $0.0075 | $0.0075 | $0.0075 |
EPS (Diluted) | $0.21 | $0.21 | $0.13 | $0.28 | $0.27 | $0.44 | $1.27 | $0.37 | $0.44 | - | $0.48 | $0.54 | $0.65 | $0.66 | $0.23 | $0.70 | $0.29 | $0.67 | $0.79 | -$2.30 | $0.82 | $0.28 | $0.35 | $0.48 | $0.15 | -$0.18 | -$0.10 | $0.15 | -$0.12 | -$0.44 | -$0.42 | $0.35 | $0.50 | $0.81 | $0.60 | $0.65 | $0.77 | $0.88 | $0.57 | $0.61 | $0.69 | $0.62 | $0.45 | $0.27 | $0.55 | $0.52 | $0.39 | $0.40 | $0.45 | $0.41 | $0.32 | $0.39 | $0.42 | $0.37 | $0.28 | $0.31 | $0.35 | - | $0.22 | $0.24 | $0.31 | - | $0.15 | $0.25 | $0.31 | - | $0.21 | $0.26 | $0.32 | - | $0.14 | $0.14 | $0.15 | - | $0.08 | $0.12 | $0.22 | - | $0.20 | $0.23 | $0.24 | - | $0.16 | $0.16 | $0.15 | - | $0.12 | -$0.038 | $0.12 | - | $0.048 | $0.15 | $0.15 | - | $0.13 | $0.15 | $0.15 | - | $0.12 | $0.14 | $0.14 | - | $0.12 | $0.13 | $0.11 | - | $0.10 | $0.10 | $0.093 | - | $0.073 | $0.07 | $0.04 | - | $0.058 | $0.053 | $0.048 | - | $0.043 | $0.038 | $0.033 | - | $0.028 | $0.025 | $0.023 | - | $0.02 | $0.018 | $0.015 | - | $0.013 | $0.01 | $0.01 | - | $0.0075 | $0.0075 | $0.0075 |
EBIT | $20.76M | $24.52M | $16.17M | $24.49M | $23.97M | $29.53M | $65.23M | $28.23M | $33.72M | $42.57M | $31.87M | $34.91M | $37.8M | $36.23M | $19.46M | $38.9M | $14.44M | $40.08M | $38.58M | $44.64M | $46.86M | $21.83M | $24.55M | $30.53M | $15.47M | $972K | $4.93M | $14.23M | $5.51M | -$7.5M | -$14.17M | $24.91M | $28.14M | $37.21M | $33.52M | $37.22M | $43.68M | $53.09M | $33.38M | $36.83M | $42.9M | $41.02M | $27.44M | $18.72M | $37.65M | $33.64M | $25.19M | $27M | $32M | $27.5M | $21.91M | $27.07M | $30.62M | $27.27M | $21.15M | $24.33M | $27.26M | $23.9M | $17.13M | $19.36M | $27.39M | $22.49M | $13.96M | $23M | $28.17M | $20.86M | $19.78M | $24.75M | $30.48M | $21.99M | $13.7M | $14.65M | $15.23M | $12.21M | $5.51M | $12.45M | $21.89M | $27.82M | $20.43M | $24.5M | $25.21M | $19.91M | $17M | $17.48M | $16.04M | $16.45M | $18.43M | -$3.36M | $14.83M | $14.76M | $7.69M | $18.86M | $19.23M | $19.45M | $18.34M | $21.51M | $22.12M | $20.02M | $18.37M | $21.94M | $22.45M | $23.1M | $20.18M | $22.14M | $19.25M | $17M | $19M | $18.88M | $17.65M | $15.1M | $13.4M | $12.9M | $11.4M | $11.9M | $9.7M | $9.3M | $8.3M | $8.4M | $6.6M | $5.9M | $5M | $5.3M | $3.9M | $3.5M | $3.2M | $3.4M | $2.6M | $2.3M | $1.8M | $2M | $1.6M | $1.2M | $1M | -$33.5M | $12.2M | $12.2M | $12.2M |
EBITDA | $41.87M | $45.39M | $41.32M | $45.78M | $45.34M | $26.9M | $45.06M | $45.82M | $51.39M | $63.76M | $50.04M | $50.6M | $52.52M | $30.88M | $43.7M | $53.15M | $42.54M | $53.88M | $52.21M | $60.44M | $63.62M | $37.95M | $37.31M | $42.91M | $27.77M | $9.2M | $17.88M | $25.59M | $27.88M | $1.61M | -$2.59M | $38.76M | $39.47M | $48.59M | $44.7M | $47.87M | $54.14M | $63.69M | $44M | $46.86M | $52.64M | $49.9M | $37.9M | $41.13M | $47.69M | $42.46M | $35.71M | $36.85M | $41.17M | $36.22M | $30.6M | $35.44M | $38.97M | -$69.53M | $29.55M | $33.29M | $34.92M | $31.87M | $57.34M | $27.79M | $35.7M | $30.51M | $22.02M | $31.17M | $36.05M | $29.14M | $27.37M | $32.4M | $38.15M | $22.29M | $22.1M | $22.87M | $28.79M | $28.05M | $21.27M | $26.85M | $29.68M | $26.92M | $23.88M | $25.91M | $55.56M | $22.05M | $23.38M | $24.58M | $55.34M | $42.68M | $30.37M | $22.99M | $23M | $22.22M | $15.31M | $26.51M | $26.89M | $27.07M | $26M | $29.34M | $29.97M | $28.55M | $26.85M | $30.2M | $30.98M | $58.79M | $28.22M | $29.99M | $27.18M | $23.8M | $24.5M | $23.88M | $22.35M | $15.2M | $17.8M | $16.8M | $15M | $17.5M | $13.8M | $13.2M | $11.7M | $11.7M | $9M | $8.3M | $7.3M | $7.6M | $5.4M | $5.2M | $4.4M | $4.7M | $3.8M | $3.2M | $2.4M | $2.6M | $2.1M | $1.6M | $1.3M | -$33.5M | $12.2M | $12.2M | $12.2M |