Skip to main content
Signal8

Northwest Bancshares, Inc. (NWBI)

Northwest Bancshares, Inc. serves as the parent company for Northwest Bank, a state-chartered savings institution offering a full spectrum of banking solutions for both personal and business customers. Its deposit products encompass checking, savings, money market, time deposit certificates, and individual retirement accounts. The bank also provides a broad array of loan options, including mortgages for one-to-four-family homes, financing secured by multi-family and commercial real estate, commercial business credit, and various consumer loans such as auto loans, sales finance agreements, unsecured personal loans, credit cards, and loans collateralized by deposit accounts. Beyond traditional banking, the company furnishes investment management and trust services. Founded in 1896, Northwest Bancshares, Inc. is headquartered in Columbus, Ohio. As of December 31, 2021, it operated 170 community banking locations throughout Pennsylvania, Western New York, Eastern Ohio, and Indiana.

Sector: National Commercial Banks

Industry: Banks - Regional

Northwest Bancshares, Inc. logo

Northwest Bancshares, Inc.

NASDAQ:NWBIFinancial Services
Pre+0.26%$15.28
Close$15.24-0.46%AH$15.24+0.26%since
Mkt Cap$2.23B
Float144.92M
O/S146.58M
PM VOL132 sh
$ Vol≈$2K
RVOL0.45×
Inst Own70.6%
SI6.1%
Div Yield5.25%
Dilution
Northwest Bancshares, Inc. logoNASDAQ:NWBIPre$15.28+0.26%
Financials Summary
Revenue$876.99M
Net Income$126.01M
Total Assets$16.77B
Free Cash Flow$141.78M
Debt & Equity
Debt 19%
Equity 81%
Total Debt$446.28M
Total Equity$1.89B
Shares Outstanding
Short Interest
Split History

No splits on record

Nothing in NWBI's public trading history: no forward or reverse split has affected the share count.

Balance Sheet Details
Assets$16.77B
Liabilities$14.88B
Accounts Receivable$56.29M
Accounts Payable$6.85M
Inventory$0
PP&E (Net)$140.38M
Goodwill$444.33M
Intangible Assets$39.67M
Income Statement
PeriodFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016FY 2015FY 2014FY 2013FY 2012FY 2011FY 2010FY 2009FY 2008FY 2007FY 2006FY 2004FY 2003FY 2002FY 2001FY 2000FY 1999FY 1998FY 1997FY 1996FY 1995FY 1994
CurrencyUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSD
Period Ending2025-12-312024-12-312023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-301996-06-301995-06-30
Revenue$876.99M$754.09M$700.05M$557.84M$534.14M$563.06M$514.23M$465.27M$466.49M$428.56M$385.17M$373.18M$379.57M$396.65M$418.21M$432.51M$420.39M$445.58M$439.05M$414.6M$353.83M$332.09M$309.55M$293.07M$284.48M$251M$212.6M$183.71M$160.2M$139.2M$125.4M
YoY Growth16.3%7.7%25.5%4.4%-5.1%9.5%10.5%-0.3%8.8%11.3%3.2%-1.7%-4.3%-5.2%-3.3%2.9%-5.7%1.5%5.9%17.2%6.5%7.3%5.6%3.0%13.3%18.1%15.7%14.7%15.1%11.0%-
Cost of Revenue$277.87M$258.12M$175.11M$56.43M$11.46M$126.31M$79.57M$57.47M$47.82M$51.84M$66.04M$76.9M$79.68M$101.54M$126.97M$153.41M$177.65M$192.14M$219.76M$199.59M$147.61M$141.33M$150.46M$153.62M$162.67M$136.25M$118.54M$99.28M$83.9M$70.1M$59.2M
Gross Profit$599.13M$495.96M$524.94M$501.41M$522.68M$436.74M$434.65M$407.8M$418.67M$376.72M$319.13M$296.28M$299.89M$295.11M$291.24M$279.09M$242.74M$253.44M$219.29M$215.01M$206.22M$190.77M$159.09M$139.46M$121.81M$114.75M$94.06M$84.43M$76.3M$69.1M$66.2M
Gross Margin68.3%65.8%75.0%89.9%97.9%77.6%84.5%87.6%89.7%87.9%82.9%79.4%79.0%74.4%69.6%64.5%57.7%56.9%49.9%51.9%58.3%57.4%51.4%47.6%42.8%45.7%44.2%46.0%47.6%49.6%52.8%
Research and Development$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Selling, General, and Administrative$262.72M$234.94M$214.41M$202.23M$207.1M$206.56M$184.9M$177.71M$181.76M$170.75M$145.76M$141.08M$138.53M$138.33M$136.5M$156.65M$153.06M$132.4M$87.96M$81.43M$74.5M$68.64M$58.64M$48.18M$45.2M$40.08M$36.81M$29.61M$27.6M$23M$23.3M
Other$171.63M$131.47M$135.45M$125.48M$113.25M$137.65M$108.64M$96.17M$100.99M$134.66M$84.87M$71.44M$68.61M$67.14M$63.73M$41.4M$50.02M$55.9M$64.78M$62.25M$53.14M$59.63M$57.43M$43.9M$37.14M$33.56M$26.29M$20.51M$26.5M$17.8M$16.4M
Total Operating Expenses$434.35M$366.42M$349.86M$327.71M$320.35M$344.22M$293.54M$273.89M$282.75M$305.41M$230.63M$212.52M$207.13M$205.48M$200.23M$198.05M$203.09M$188.3M$152.74M$143.68M$127.64M$128.27M$116.07M$92.07M$82.34M$73.63M$63.11M$50.12M$54.1M$40.8M$39.7M
Operating Income (EBIT)$164.77M$129.55M$175.08M$173.69M$201.12M$92.53M$141.11M$133.91M$135.91M$71.31M$88.5M$83.76M$92.76M$89.63M$91.01M$81.05M$39.65M$65.14M$66.55M$71.33M$78.58M$62.49M$43.03M$47.39M$39.48M$41.11M$30.96M$34.32M$22.2M$28.3M$26.5M
Operating Margin18.8%17.2%25.0%31.1%37.7%16.4%27.4%28.8%29.1%16.6%23.0%22.4%24.4%22.6%21.8%18.7%9.4%14.6%15.2%17.2%22.2%18.8%13.9%16.2%13.9%16.4%14.6%18.7%13.9%20.3%21.1%
Interest Expense$224.27M$233.62M$152.24M$28.12M$27.25M$42.34M$56.91M$37.14M$28.07M$38.3M$56.33M$56.59M$61.16M$75.2M$92.8M$112.93M$135.81M$169.29M$211.01M$191.11M$138.05M$134.47M$142.01M$147.25M$157.32M$132.1M$114.91M$95.2M$81.4M$68.6M$58.1M
Interest Income$748.33M$667.3M$585.05M$448.07M$418.1M$433.09M$416.32M$375.33M$358.61M$344.26M$316.75M$303.62M$312.73M$337.74M$359.23M$370.57M$364.46M$388.66M$396.03M$368.57M$321.82M$300.23M$282.52M$274.5M$269.43M$239.72M$206.59M$175.76M$153.5M$135.1M$118.3M
Other Income (Expense)$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Income Before Tax (EBT)$164.77M$129.55M$175.08M$173.69M$201.12M$92.53M$141.11M$133.91M$135.91M$71.31M$88.5M$83.76M$92.76M$89.63M$91.01M$81.05M$39.65M$65.14M$66.55M$71.33M$78.58M$62.49M$43.03M$47.39M$39.48M$41.11M$30.96M$34.32M$22.2M$28.3M$26.5M
Income Tax Expense$38.76M$29.27M$40.12M$40.03M$46.8M$17.67M$30.68M$28.42M$41.44M$21.65M$27.96M$21.8M$26.2M$26.24M$26.86M$23.52M$7M$16.97M$17.46M$19.79M$22.77M$19.84M$16.96M$13.74M$12.7M$13.91M$10.91M$12.99M$8.5M$10.8M$10.2M
Net Income$126.01M$100.28M$134.96M$133.67M$154.32M$74.85M$110.43M$105.49M$94.47M$49.67M$60.54M$61.96M$66.56M$63.39M$64.15M$57.52M$32.65M$48.17M$49.1M$51.54M$55.8M$42.65M$26.06M$35.88M$26.78M$27.2M$20.04M$21.32M$13.7M$17.5M$16.3M
Net Income Margin14.4%13.3%19.3%24.0%28.9%13.3%21.5%22.7%20.3%11.6%15.7%16.6%17.5%16.0%15.3%13.3%7.8%10.8%11.2%12.4%15.8%12.8%8.4%12.2%9.4%10.8%9.4%11.6%8.6%12.6%13.0%
Supplementary Data
EPS0.930.791.061.051.220.621.051.030.940.500.640.680.740.680.640.530.300.440.440.460.490.390.240.340.250.260.190.200.130.170.10
Diluted EPS0.920.791.061.051.210.621.041.020.920.490.640.670.730.680.640.530.300.440.440.460.480.390.240.330.250.250.190.200.130.170.10
Weighted Average OS146.70M126.93M126.99M126.72M126.18M120.24M104.88M102.07M101.02M99.44M94.31M91.53M90.63M93.91M99.80M108.31M109.08M108.82M110.47M112.58M114.14M109.05M108.60M106.23M105.70M105.53M107.37M104.29M102.75M103.62M103.95M
EBITDA$164.91M$150.89M$199.57M$180.14M$207.76M$97.26M$144.94M$142.03M$150.2M$86.74M$97.46M$93.63M$101.71M$99.39M$98.8M$95.82M$55M$83.53M$76.73M$80.82M$90.58M$82.66M$54.03M$60.59M$52.3M$50.95M$36.96M$38.42M$23M$28.2M$26.7M
EBITDA Margin18.8%20.0%28.5%32.3%38.9%17.3%28.2%30.5%32.2%20.2%25.3%25.1%26.8%25.1%23.6%22.2%13.1%18.7%17.5%19.5%25.6%24.9%17.5%20.7%18.4%20.3%17.4%20.9%14.4%20.3%21.3%
Balance Sheet
PeriodFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016FY 2015FY 2014FY 2013FY 2012FY 2011FY 2010FY 2009FY 2008FY 2007FY 2006FY 2005FY 2004FY 2003FY 2002FY 2001FY 2000FY 1999FY 1998FY 1997FY 1996FY 1995FY 1994
CurrencyUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSD
Period Ending2025-12-312024-12-312023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-301996-06-301995-06-30
Assets
Current Assets
Cash and Cash Equivalents$233.65M$288.38M$122.26M$139.37M$1.28B$736.28M$60.85M$68.79M$77.71M$389.87M$166.77M$240.07M$391.27M$451.07M$687.66M$718.48M$1.11B$72.61M$229.06M$140.4M$150.93M$135.89M$231.66M$320M$217.75M$95.97M$90.77M$84.3M$59.4M$71.5M$44.3M$70.1M
Short-Term Investments$1.59B$1.11B$1.04B$1.22B$1.55B$1.4B$819.9M$801.45M$792.53M$826.2M$874.4M$912.37M$1.02B$1.08B$908.35M$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Cash and Short-Term Investments$1.82B$1.4B$1.17B$1.36B$2.83B$2.14B$880.75M$870.24M$870.25M$1.22B$1.04B$1.15B$1.41B$1.53B$1.6B$718.48M$1.11B$72.61M$229.06M$140.4M$150.93M$135.89M$231.66M$320M$217.75M$95.97M$90.77M$84.3M$59.4M$71.5M$44.3M$70.1M
Accounts Receivable$56.29M$46.36M$47.35M$35.53M$25.6M$35.55M$25.75M$24.49M$23.35M$21.7M$21.07M$18.62M$19.15M$23.31M$24.6M$26.22M$25.78M$27.25M$27.08M$28.03M$25.05M$24.39M$22.58M$18.71M$19.74M$18.8M$15.98M$14.5M$13.3M$11M$9.5M$7.3M
Inventory$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Other Current Assets$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Total Current Assets$1.88B$1.44B$1.21B$1.39B$2.85B$2.17B$906.5M$894.73M$893.6M$1.24B$1.06B$1.17B$1.43B$1.55B$1.62B$744.7M$1.13B$99.86M$256.15M$168.43M$175.98M$160.28M$254.24M$338.71M$237.49M$114.76M$106.74M$98.8M$72.7M$82.5M$53.8M$77.4M
Long-Term Assets
Property, Plant & Equipment Net$140.38M$124.25M$138.84M$145.91M$156.52M$161.54M$147.41M$143.39M$151.94M$161.19M$154.35M$143.91M$146.14M$138.82M$132.15M$128.1M$124.32M$115.84M$119.56M$104.87M$96.98M$96.03M$82.42M$63.19M$55.37M$50.46M$40.95M$35.5M$26.2M$26M$17.8M$14.5M
Goodwill$444.33M$381M$381M$381M$381M$382.28M$346.1M$307.42M$307.42M$307.42M$261.74M$175.32M$174.64M$174.46M$171.88M$171.88M$171.36M$171.36M$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Intangible Assets$39.67M$2.84M$5.29M$8.56M$12.84M$19.94M$23.08M$19.82M$25.67M$32.43M$8.98M$3.03M$2.32M$3.53M$2.12M$3.94M$4.68M$7.39M$27.08M$28.03M$25.05M$24.39M$22.58M$18.71M$19.74M$18.8M$15.98M$14.5M$13.3M$11M$9.5M$0
Long-Term Investments$13.01B$11.89B$12.1B$11.68B$10.68B$10.63B$8.77B$8.02B$7.77B$7.67B$7.19B$6.03B$5.86B$5.78B$5.71B$6.77B$6.3B$6.28B$5.93B$5.9B$5.87B$5.76B$5.51B$4.62B$3.84B$3.59B$3.17B$2.89B$2.42B$1.95B$1.77B$1.47B
Deferred Tax Assets$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Other Long-Term Assets$1.26B$566.35M$576.6M$501.19M$415.4M$446.43M$302.05M$223.42M$219.01M$215.92M$273.44M$255.63M$273.26M$287.99M$319.17M$333.56M$295.85M$254.72M$166.47M$192.24M$172.02M$165.13M$336.92M$123.03M$96.86M$35.06M$36.93M$14.4M$24.3M$21.1M$24.2M$27.5M
Total Long-Term Assets$14.89B$12.96B$13.21B$12.72B$11.65B$11.64B$9.59B$8.71B$8.47B$8.39B$7.89B$6.6B$6.45B$6.39B$6.34B$7.4B$6.89B$6.83B$6.41B$6.36B$6.3B$6.17B$6.09B$4.88B$4.06B$3.74B$3.3B$2.98B$2.49B$2.01B$1.82B$1.51B
Other Assets$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Total Assets$16.77B$14.41B$14.42B$14.11B$14.5B$13.81B$10.49B$9.61B$9.36B$9.62B$8.95B$7.78B$7.88B$7.94B$7.96B$8.15B$8.03B$6.93B$6.66B$6.53B$6.48B$6.33B$6.34B$5.22B$4.3B$3.85B$3.41B$3.08B$2.56B$2.09B$1.88B$1.59B
Liabilities
Current Liabilities
Accounts Payable$6.85M$6.93M$13.67M$3.23M$1.8M$2.05M$1.14M$744K$460K$635K$1.99M$936K$888K$888K$1.1M$1.72M$4.49M$5.19M$4.36M$4.04M$4.39M$4.02M$4.28M$4.1M$5.17M$3.72M$2.35M$3.7M$2.9M$4.3M$4.1M$4.1M
Short-Term Debt$0$200.33M$398.89M$681.17M$139.09M$137.66M$92.74M$234.39M$108.24M$142.9M$118.66M$162.71M$156.2M$164.53M$132.34M$0$0$0$0$0$0$26.58M$70.87M$465.75M$21.07M$21.83M$89.46M$2M$43M$11M$0$0
Current Income Tax Payable$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Current Unearned Revenue$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Other Current Liabilities$13.94B$12.14B$11.98B$11.46B$12.3B$11.6B$8.59B$7.89B$7.83B$7.88B$6.61B$5.63B$5.67B$5.76B$5.78B$5.76B$5.62B$5.04B$5.54B$5.37B$5.23B$5.19B$5.19B$4.26B$3.59B$3.26B$2.89B$2.46B$2.02B$1.64B$1.45B$1.28B
Total Current Liabilities$13.94B$12.35B$12.39B$12.15B$12.44B$11.74B$8.69B$8.13B$7.94B$8.03B$6.73B$5.8B$5.83B$5.93B$5.91B$5.77B$5.63B$5.04B$5.55B$5.37B$5.23B$5.22B$5.27B$4.73B$3.62B$3.29B$2.98B$2.47B$2.07B$1.66B$1.45B$1.29B
Long-Term Liabilities
Long-Term Debt$446.28M$244.37M$243.76M$243.15M$252.63M$274.18M$275.4M$111.21M$111.21M$111.21M$967.56M$828.49M$828.54M$963.14M$798.68M$994.39M$1B$1.18B$447.44M$495.91M$622.51M$485.83M$551.21M$99M$358.26M$276.21M$150.48M$348.9M$246.7M$212.5M$211.8M$103.4M
Long-Term Unearned Revenue$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Long-Term Deferred Tax Liabilities$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Other Long-Term Liabilities$486.89M$215.18M$231.56M$229.74M$223.25M$254.44M$179.34M$109.61M$109.31M$315.91M$87.94M$87.7M$70.17M-$79.03M$90.35M$80.27M$79.45M$96.85M$56.51M$56.56M$36.27M$43.92M-$25.21M$33.03M$11.28M$10.41M$30.6M$26.8M$27.7M$24.3M$21.3M$21.8M
Total Long-Term Liabilities$933.18M$459.55M$475.32M$472.89M$475.88M$528.62M$454.74M$220.82M$220.52M$427.12M$1.06B$916.19M$898.71M$884.11M$889.03M$1.07B$1.08B$1.27B$503.95M$552.47M$658.78M$529.75M$526M$132.03M$369.54M$286.63M$181.08M$375.7M$274.4M$236.8M$233.1M$125.2M
Other Liabilities$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Total Liabilities$14.88B$12.81B$12.87B$12.62B$12.92B$12.27B$9.14B$8.35B$8.16B$8.45B$7.79B$6.71B$6.72B$6.81B$6.8B$6.84B$6.71B$6.32B$6.05B$5.92B$5.89B$5.75B$5.79B$4.87B$3.99B$3.58B$3.16B$2.85B$2.34B$1.89B$1.69B$1.41B
Stockholders' Equity
Preferred Stock$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Common Stock$1.46M$1.27M$1.27M$1.27M$1.27M$1.27M$1.07M$1.03M$1.03M$1.02M$1.02M$947K$943K$937K$975K$1.1M$1.11M$5.12M$5.12M$5.11M$5.11M$5.08M$4.8M$4.77M$4.75M$4.74M$4.74M$4.7M$0$0$0$0
Retained Earnings$689.21M$673.11M$674.69M$641.73M$609.53M$555.48M$583.41M$550.37M$508.06M$478.8M$489.29M$481.58M$569.55M$550.3M$543.6M$523.09M$508.84M$490.33M$458.43M$425.02M$389.99M$367.25M$336.16M$271.6M$229.54M$196.57M$177.37M$157.7M$145.3M$131.4M$125.2M$114.7M
Comprehensive Income & Other-$70.69M-$110.91M-$149.49M-$171.16M-$37.63M-$33.55M-$36.94M-$39.7M-$32.08M-$27.99M-$24.54M-$24.37M-$11.9M-$11.49M-$23.23M-$13.5M-$9.98M-$30.57M$816K-$11.61M-$384K-$953K-$2.03M$7.78M$6.22M$3.12M-$5.17M$800K$3.4M$1M$1.3M$1.5M
Other Stockholders' Equity$1.2B$922.47M$875.36M$848.49M$972.78M$981.95M$768.81M$706.23M$698.64M$690.84M$672.85M$580.12M$584.7M$577.24M$610.33M$783.26M$806.57M$118.33M$149.33M$174.42M$190.56M$209.85M$209.51M$80.56M$78.05M$74.4M$65.78M$71.3M$72.6M$67.1M$65.5M$64M
Total Equity$1.89B$1.6B$1.55B$1.49B$1.58B$1.54B$1.35B$1.26B$1.21B$1.17B$1.16B$1.06B$1.16B$1.13B$1.15B$1.31B$1.32B$613.78M$612.88M$604.56M$585.66M$582.19M$550.47M$356.93M$312.35M$275.71M$247.89M$233.7M$217.9M$198.5M$190.7M$178.7M
Minority Interest$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$1.9M$0$0$0
Total Liabilities and Equity$16.77B$14.41B$14.42B$14.11B$14.5B$13.81B$10.49B$9.61B$9.36B$9.62B$8.95B$7.78B$7.88B$7.94B$7.96B$8.15B$8.03B$6.93B$6.66B$6.53B$6.48B$6.33B$6.34B$5.22B$4.3B$3.85B$3.41B$3.08B$2.56B$2.09B$1.88B$1.59B
Supplementary Data
Total Debt$446.28M$444.7M$642.66M$924.32M$391.72M$411.84M$368.14M$345.6M$219.45M$254.11M$1.09B$991.2M$984.74M$1.13B$931.02M$994.39M$1B$1.18B$447.44M$495.91M$622.51M$512.41M$622.08M$564.75M$379.32M$298.04M$239.94M$348.9M$289.7M$223.5M$211.8M$103.4M
Net Debt$212.64M$156.32M$520.4M$784.96M-$887.54M-$324.44M$307.29M$276.81M$141.74M-$135.75M$919.45M$751.13M$593.47M$676.6M$243.35M$275.91M-$106.74M$1.1B$218.37M$355.51M$471.58M$376.52M$390.42M$244.75M$161.57M$202.08M$149.18M$264.6M$230.3M$152M$167.5M$33.3M
Cash Flow Statement
PeriodFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016FY 2015FY 2014FY 2013FY 2012FY 2011FY 2010FY 2009FY 2008FY 2007FY 2006FY 2005FY 2004FY 2003FY 2002FY 2001FY 2000FY 1999FY 1998FY 1997FY 1996FY 1995FY 1994
CurrencyUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSDUSD
Period Ending2025-12-312024-12-312023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-301996-06-301995-06-30
Operating Activities
Net Income$126.01M$100.28M$134.96M$133.67M$154.32M$74.85M$110.43M$105.49M$94.47M$49.67M$60.54M$61.96M$66.56M$63.39M$64.15M$57.52M$32.65M$48.17M$49.1M$51.54M$57.7M$55.8M$42.65M$26.06M$35.88M$26.78M$27.2M$20.04M$21.32M$13.7M$17.5M$16.3M
Depreciation & Amortization$136K$21.34M$24.5M$6.45M$6.63M$4.74M$3.82M$8.12M$14.29M$15.42M$8.96M$9.87M$8.95M$9.47M$7.79M$14.77M$15.35M$18.39M$10.18M$9.49M$0$12M$20.16M$11.01M$13.2M$12.82M$9.83M$6M$4.1M$800K-$100K$200K
Deferred Income Tax-$6.42M$2.8M-$4.92M-$5.5M$12.31M-$8.08M$2.78M-$2.77M$11.32M$2.73M$6.29M$8.6M$1.26M$3.17M$7.75M$431K-$8.76M-$6.48M$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Stock-Based Compensation$6.12M$6.08M$4.58M$4.07M$4.74M$4.24M$6.84M$7.02M$4.89M$10.92M$5.57M$5.71M$5.08M$4.62M$6.72M$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Changes in Working Capital:
  Accounts Receivable$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
  Inventory$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
  Accounts Payable$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
  Other Working Capital-$18.61M$6M-$96.04M-$13.98M$26.19M$30.92M-$12.08M-$7.56M$14.6M$29.56M$18.97M-$13.62M$14.95M$29.94M-$17.43M$5.82M-$37.69M$1.99M-$10.65M-$6.63M-$6.5M$3.62M$3.76M-$1.05M-$3.48M-$3.07M-$2.6M-$3M-$4.4M$2.1M-$100K-$500K
Total Working Capital Change-$18.61M$6M-$96.04M-$13.98M$26.19M$30.92M-$12.08M-$7.56M$14.6M$29.56M$18.97M-$13.62M$14.95M$29.94M-$17.43M$5.82M-$37.69M$1.99M-$10.65M-$6.63M-$6.5M$3.62M$3.76M-$1.05M-$3.48M-$3.07M-$2.6M-$3M-$4.4M$2.1M-$100K-$500K
Other Non-Cash Items$46.18M-$8.84M$29.82M$50.72M$1.26M$33.77M$15.67M$28.6M$12.23M$27.41M$12.87M$18.05M$33.4M$16.46M$49.72M-$8.2M$77.06M$9.3M$14.97M$9.35M-$17.05M$8.73M$8.4M$21.73M$694K$2.09M$12.63M-$3.54M$4.68M$3.6M$4M$2.4M
Net Cash from Operating$153.41M$127.67M$92.89M$175.43M$205.46M$140.44M$127.46M$138.91M$151.8M$135.71M$113.2M$90.57M$130.21M$127.05M$118.7M$70.34M$78.61M$71.37M$63.59M$63.75M$34.15M$80.15M$74.97M$57.75M$46.3M$38.62M$47.06M$19.5M$25.7M$20.2M$21.3M$18.4M
Investing Activities
Capital Expenditures-$11.63M-$2.31M-$8.56M-$4.32M-$17.52M-$12.25M-$10.9M-$5.23M-$3.72M-$15.23M-$13.22M-$9.97M-$19.37M-$18.25M-$12.43M-$15.94M-$20.63M-$15.65M-$6.2M-$6.23M-$4.96M-$20.37M-$22.85M-$12.43M-$13.18M-$8.17M-$8.28M-$7.8M-$4.3M-$18.6M-$3.9M-$3.2M
Acquisitions$30.9M$0$0$0$28.24M$261.71M-$28.78M$0$0$1.1B-$61.11M-$2.79M$0-$4.09M$0$0$8.67M$0-$25.15M-$2.6M$665K$0-$21.91M$167.22M$53.44M$59.68M$203.32M$0$0$0$0$0
Purchases of Investments-$495.73M-$437.5M-$23.5M-$315.07M-$1.36B-$995.12M-$200.2M-$228.18M-$241.91M-$238.67M-$59.98M-$50M-$234.97M-$508.55M-$237.06M-$782.57M-$222.91M-$489.62M-$49.1M-$483.35M-$31.34M-$420.26M-$945.45M-$1.24B-$339.65M-$185.14M-$125.54M-$199.7M-$168.7M-$31M-$100.3M-$96.3M
Sales of Investments$292.06M$423M$270.24M$330.43M$580.45M$399.63M$278.18M$222.46M$256.8M$292.27M$353.79M$187.59M$304.83M$417.54M$423.36M$538.83M$320.15M$432.54M$458.56M$259.52M$160.1M$511.65M$1.45B$723.76M$243.82M$93.43M$66.01M$639.2M$99.1M$42.5M$444.3M$274.8M
Other Investing Activities$57.06M$191.78M-$477.86M-$928.46M$539.82M-$214.54M-$338.89M-$270.96M-$115.21M$9.99M-$308.29M-$192.83M-$126.65M-$160.09M-$62.41M-$268.75M-$153.09M-$358.34M-$255.13M$265.08M-$186.44M-$347.28M-$367.21M-$86.47M-$190.98M-$261.99M-$215.12M-$672.4M-$191.4M-$141.8M-$553.6M-$346M
Net Cash from Investing-$127.35M$174.97M-$239.68M-$917.42M-$232.97M-$560.58M-$300.59M-$281.91M-$104.04M$1.15B-$88.81M-$68M-$76.15M-$273.44M$111.46M-$528.44M-$67.8M-$431.08M$122.97M$32.41M-$61.97M-$276.26M$97.25M-$445.14M-$246.54M-$302.18M-$79.61M-$240.7M-$265.3M-$148.9M-$213.5M-$170.7M
Financing Activities
Debt Repaid$35.38M--$10.09M$22.11M$83.7M---$774.86M$45.67M$52K-$29.93M$69K$50.07M$36.56M$44.75M-$560.73M$75.18M$149.82M-$97.92M$35.06M$251.06M-$139.22M$16.25M-$85.75M-$3.5M-$13.9M-$66.1M$12.2M-$105.2M-$21.9M
Common Stock Issuance$930K$2.46M$630K$5.17M$14.01M$0$0$0$0$0$0$0$0$0$0$0$658.66M$0$0$0$1.73M$0$113.83M$0$0$0$0$0$0$0$0$0
Common Stock Repurchases$0$0$0$0-$23.85M-$9.28M$0$0$0-$1.75M-$7.85M-$5.27M-$4.46M-$52.03M-$172.69M-$23.63M-$11.65M-$3.33M$0$0-$17.18M$0$0$0$0$0$0$0$0$0$0$0
Dividends Paid-$109.91M-$101.85M-$101.67M-$101.47M-$100.27M-$93.13M-$76.17M-$69.92M-$65.21M-$60.16M-$52.83M-$149.93M-$45.87M-$56.86M-$43.64M-$43.28M-$15.81M-$15.77M-$15.7M-$13.73M-$6.12M-$20.17M-$9.96M-$3.92M-$2.91M-$7.58M-$7.58M-$7.6M-$7.5M-$7.5M-$9M-$900K
Other Financing Activities$176.12M$161.44M$512.99M-$833.59M$701.28M$1.39B$229.41M$77.85M-$260.04M-$145.31M-$52.63M-$25.04M-$85.12M-$13.44M$18.72M$142.34M$561.44M-$501.09M$11.21M$52.81M-$39.77M-$2.47M-$174.81M$562.36M$341.45M$240.49M$155.59M$194.7M$168.3M$156.8M$70.2M$48.3M
Net Cash from Financing-$80.79M-$136.52M$129.69M-$397.9M$570.49M$1.1B$165.19M$134.08M-$359.92M-$1.06B-$97.69M-$173.78M-$113.86M-$90.2M-$260.98M$69.41M$1.02B$209.02M-$110.28M-$93.92M$44.03M-$59.73M-$321.33M$710.46M$322.03M$268.76M$39.06M$246.1M$227.5M$155.9M$166.4M$130.8M
Forex Effect$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0
Net Change in Cash-$54.73M$166.12M-$17.11M-$1.14B$542.98M$675.43M-$7.94M-$8.92M-$312.16M$222.46M-$73.3M-$151.2M-$59.8M-$236.59M-$30.81M-$388.68M$1.03B-$150.69M$76.28M$2.24M$0-$255.84M-$149.11M$323.08M$121.79M$5.2M$6.51M$24.9M-$12.1M$27.2M-$70.1M-$91.6M
Supplementary Data
Operating Cash Flow$153.41M$127.67M$92.89M$175.43M$205.46M$140.44M$127.46M$138.91M$151.8M$135.71M$113.2M$90.57M$130.21M$127.05M$118.7M$70.34M$78.61M$71.37M$63.59M$63.75M$34.15M$80.15M$74.97M$57.75M$46.3M$38.62M$47.06M$19.5M$25.7M$20.2M$21.3M$18.4M
Capital Expenditure-$11.63M-$2.31M-$8.56M-$4.32M-$17.52M-$12.25M-$10.9M-$5.23M-$3.72M-$15.23M-$13.22M-$9.97M-$19.37M-$18.25M-$12.43M-$15.94M-$20.63M-$15.65M-$6.2M-$6.23M-$4.96M-$20.37M-$22.85M-$12.43M-$13.18M-$8.17M-$8.28M-$7.8M-$4.3M-$18.6M-$3.9M-$3.2M
Free Cash Flow$141.78M$125.36M$84.33M$171.11M$187.94M$128.18M$116.56M$133.68M$148.08M$120.48M$99.98M$80.6M$110.84M$108.8M$106.27M$54.4M$57.99M$55.71M$57.4M$57.52M$29.19M$59.78M$52.12M$45.33M$33.11M$30.45M$38.78M$11.7M$21.4M$1.6M$17.4M$15.2M
Cash at Beginning$288.38M$122.26M$139.37M$1.28B$736.28M$60.85M$68.79M$77.71M$389.87M$167.41M$240.71M$391.9M$451.7M$688.3M$719.11M$1.11B$79.92M$230.62M$154.33M$152.09M$0$391.72M$540.83M$217.75M$95.97M$90.77M$84.25M$59.4M$71.5M$44.3M$70.1M$91.6M
Cash at End$233.65M$288.38M$122.26M$139.37M$1.28B$736.28M$60.85M$68.79M$77.71M$389.87M$167.41M$240.71M$391.9M$451.7M$688.3M$719.11M$1.11B$79.92M$230.62M$154.33M$0$135.89M$391.72M$540.83M$217.75M$95.97M$90.77M$84.3M$59.4M$71.5M$44.3M$70.1M