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.
No splits on record
Nothing in NWBI's public trading history: no forward or reverse split has affected the share count.
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 | FY 1999 | FY 1998 | FY 1997 | FY 1996 | FY 1995 | FY 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 |
| 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 Growth | 16.3% | 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 Margin | 68.3% | 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 Margin | 18.8% | 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 Margin | 14.4% | 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 | |||||||||||||||||||||||||||||||
| EPS | 0.93 | 0.79 | 1.06 | 1.05 | 1.22 | 0.62 | 1.05 | 1.03 | 0.94 | 0.50 | 0.64 | 0.68 | 0.74 | 0.68 | 0.64 | 0.53 | 0.30 | 0.44 | 0.44 | 0.46 | 0.49 | 0.39 | 0.24 | 0.34 | 0.25 | 0.26 | 0.19 | 0.20 | 0.13 | 0.17 | 0.10 |
| Diluted EPS | 0.92 | 0.79 | 1.06 | 1.05 | 1.21 | 0.62 | 1.04 | 1.02 | 0.92 | 0.49 | 0.64 | 0.67 | 0.73 | 0.68 | 0.64 | 0.53 | 0.30 | 0.44 | 0.44 | 0.46 | 0.48 | 0.39 | 0.24 | 0.33 | 0.25 | 0.25 | 0.19 | 0.20 | 0.13 | 0.17 | 0.10 |
| Weighted Average OS | 146.70M | 126.93M | 126.99M | 126.72M | 126.18M | 120.24M | 104.88M | 102.07M | 101.02M | 99.44M | 94.31M | 91.53M | 90.63M | 93.91M | 99.80M | 108.31M | 109.08M | 108.82M | 110.47M | 112.58M | 114.14M | 109.05M | 108.60M | 106.23M | 105.70M | 105.53M | 107.37M | 104.29M | 102.75M | 103.62M | 103.95M |
| 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 Margin | 18.8% | 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% |
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 | FY 1999 | FY 1998 | FY 1997 | FY 1996 | FY 1995 | FY 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 |
| 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 |
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 | FY 1999 | FY 1998 | FY 1997 | FY 1996 | FY 1995 | FY 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 |
| 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 |