AAR Corp.(AIR:US)
Market Cap$3.942B
Key Metrics
Price$98.84
Revenue (TTM)$3.308B
Holders Revenue (TTM)-
Gross Profit (TTM)$622M
Earnings (TTM)$187.7M
EBITDA (TTM)$350.2M
Op. Margin (TTM)8.18%
Dividend Yield-
Holders Yield-
Cash on hand$84M
Total Assets$3.356B
Net Assets$1.704B
Total Debt$995M
Key Metrics
Price$98.84
Revenue (TTM)$3.308B
Holders Revenue (TTM)-
Gross Profit (TTM)$622M
Earnings (TTM)$187.7M
EBITDA (TTM)$350.2M
Op. Margin (TTM)8.18%
Dividend Yield-
Holders Yield-
Cash on hand$84M
Total Assets$3.356B
Net Assets$1.704B
Total Debt$995M
Financials
| Name | May 31, 2026 | Feb 28, 2026 | Nov 30, 2025 | Aug 31, 2025 | May 31, 2025 | Feb 28, 2025 | Nov 30, 2024 | Aug 31, 2024 | May 31, 2024 | Feb 29, 2024 | Nov 30, 2023 | Aug 31, 2023 | May 31, 2023 | Feb 28, 2023 | Nov 30, 2022 | Aug 31, 2022 | May 31, 2022 | Feb 28, 2022 | Nov 30, 2021 | Aug 31, 2021 | May 31, 2021 | Feb 28, 2021 | Nov 30, 2020 | Aug 31, 2020 | May 31, 2020 | Feb 29, 2020 | Nov 30, 2019 | Aug 31, 2019 | May 31, 2019 | Feb 28, 2019 | Nov 30, 2018 | Aug 31, 2018 | May 31, 2018 | Feb 28, 2018 | Nov 30, 2017 | Aug 31, 2017 | May 31, 2017 | Feb 28, 2017 | Nov 30, 2016 | Aug 31, 2016 | May 31, 2016 | Feb 29, 2016 | Nov 30, 2015 | Aug 31, 2015 | May 31, 2015 | Feb 28, 2015 | Nov 30, 2014 | Aug 31, 2014 | May 31, 2014 | Feb 28, 2014 | Nov 30, 2013 | Aug 31, 2013 | May 31, 2013 | Feb 28, 2013 | Nov 30, 2012 | Aug 31, 2012 | May 31, 2012 | Feb 29, 2012 | Nov 30, 2011 | Aug 31, 2011 | May 31, 2011 | Feb 28, 2011 | Nov 30, 2010 | Aug 31, 2010 | May 31, 2010 | Feb 28, 2010 | Nov 30, 2009 | Aug 31, 2009 | May 31, 2009 | Feb 28, 2009 | Nov 30, 2008 | Aug 31, 2008 | May 31, 2008 | Feb 29, 2008 | Nov 30, 2007 | Aug 31, 2007 | May 31, 2007 | Feb 28, 2007 | Nov 30, 2006 | Aug 31, 2006 | May 31, 2006 | Feb 28, 2006 | Nov 30, 2005 | Aug 31, 2005 | May 31, 2005 | Feb 28, 2005 | Nov 30, 2004 | Aug 31, 2004 | May 31, 2004 | Feb 29, 2004 | Nov 30, 2003 | Aug 31, 2003 | May 31, 2003 | Feb 28, 2003 | Nov 30, 2002 | Aug 31, 2002 | May 31, 2002 | Feb 28, 2002 | Nov 30, 2001 | Aug 31, 2001 | May 31, 2001 | Feb 28, 2001 | Nov 30, 2000 | Aug 31, 2000 | May 31, 2000 | Feb 29, 2000 | Nov 30, 1999 | Aug 31, 1999 | May 31, 1999 | Feb 28, 1999 | Nov 30, 1998 | Aug 31, 1998 | May 31, 1998 | Feb 28, 1998 | Nov 30, 1997 | Aug 31, 1997 | May 31, 1997 | Feb 28, 1997 | Nov 30, 1996 | Aug 31, 1996 | May 31, 1996 | Feb 29, 1996 | Nov 30, 1995 | Aug 31, 1995 | May 31, 1995 | Feb 28, 1995 | Nov 30, 1994 | Aug 31, 1994 | May 31, 1994 | Feb 28, 1994 | Nov 30, 1993 | Aug 31, 1993 | May 31, 1993 | Feb 28, 1993 | Nov 30, 1992 | Aug 31, 1992 | May 31, 1992 | Feb 29, 1992 | Nov 30, 1991 | Aug 31, 1991 | May 31, 1991 | Feb 28, 1991 | Nov 30, 1990 | Aug 31, 1990 | May 31, 1990 | Feb 28, 1990 | Nov 30, 1989 | Aug 31, 1989 | May 31, 1989 | Feb 28, 1989 | Nov 30, 1988 | Aug 31, 1988 | May 31, 1988 | Feb 29, 1988 | Nov 30, 1987 | Aug 31, 1987 | May 31, 1987 | Feb 28, 1987 | Nov 30, 1986 | Aug 31, 1986 | May 31, 1986 | Feb 28, 1986 | Nov 30, 1985 | Aug 31, 1985 | May 31, 1985 | Feb 28, 1985 | Nov 30, 1984 | Aug 31, 1984 | May 31, 1984 | Feb 29, 1984 | Nov 30, 1983 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $928M | $845.1M | $795.3M | $739.6M | $754.5M | $678.2M | $686.1M | $661.7M | $656.5M | $567.3M | $545.4M | $549.7M | $553.3M | $521.1M | $469.8M | $446.3M | $476.1M | $452.2M | $436.6M | $455.1M | $437.6M | $410.3M | $403.6M | $400.8M | $416.5M | $553.1M | $560.9M | $541.5M | $562.7M | $529.5M | $493.3M | $466.3M | $473.5M | $456.3M | $420.6M | $397.9M | $492.3M | $407.2M | $423.8M | $404.8M | $458.2M | $412.1M | $431.5M | $386.7M | $415.8M | $380.1M | $403.3M | $395.1M | $505.4M | $399.8M | $540.7M | $514.5M | $553.8M | $520.2M | $512.8M | $550.5M | $563.35M | $534.2M | $482M | $485.5M | $479.84M | $458.04M | $440.52M | $404.39M | $372.34M | $300.85M | $328.68M | $341.52M | $371.71M | $338.79M | $353.57M | $359.9M | $391.69M | $376.63M | $310.65M | $305.96M | $305.68M | $270.98M | $244.27M | $240.24M | $253.48M | $223.4M | $218.23M | $199.59M | $209.93M | $197.7M | $176.45M | $163.77M | $179.17M | $159.23M | $159.52M | $152.11M | $145.13M | $156.99M | $153.05M | $151.17M | $147.42M | $143.46M | $144.89M | $202.99M | $221.08M | $200.07M | $211.34M | $241.77M | $225.08M | $272.33M | $260.2M | $266.7M | $245.64M | $227.7M | $228.8M | $215.9M | $222.57M | $208.5M | $180.16M | $170.9M | $163.48M | $154.14M | $135.7M | $136.04M | $138.07M | $136.07M | $121.26M | $109.59M | $129.59M | $125.23M | $99.38M | $97.19M | $120.06M | $96.2M | $93.19M | $98.3M | $100.5M | $82.3M | $101.9M | $98.1M | $108.5M | $104.9M | $101.9M | $107.3M | $116.8M | $117.8M | $115.8M | $116.1M | $119.4M | $112.3M | $104.6M | $108.6M | $113.4M | $102.3M | $100.6M | $90M | $100M | $92.4M | $81M | $74.2M | $84.1M | $71.8M | $75.9M | $66.4M | $68.6M | $64.5M | $61M | $53.8M | $60.1M | $50.9M | $55.2M | $52.7M | $51.3M | $44.7M | $41.2M |
Cost of Revenue | $751.3M | $690.4M | $638.4M | $605.9M | $604.3M | $546.5M | $557.5M | $544.5M | $529.2M | $457M | $442M | $448.4M | $445.2M | $426.8M | $384M | $364.4M | $386.3M | $371.8M | $358.2M | $390.5M | $365.8M | $324.3M | $334.1M | $352.2M | $380.1M | $487.8M | $475M | $459.9M | $468M | $444.2M | $415M | $395.1M | $388.8M | $378.7M | $349.9M | $336.3M | $412.5M | $340.7M | $357.6M | $343.3M | $394M | $352.8M | $372.4M | $332.8M | $436.2M | $330M | $336.1M | $332.7M | $419.6M | $333.6M | $449.7M | $429.8M | $493.5M | $444M | $425.4M | $460.2M | $482.31M | $447.3M | $403.4M | $409.8M | $392.87M | $379.24M | $366.84M | $334.39M | $305.63M | $242.63M | $264.82M | $287.5M | $310.67M | $274.17M | $304.76M | $292.77M | $314.81M | $306.32M | $250.3M | $249.42M | $250.08M | $223.7M | $198.37M | $197.22M | $205.63M | $180.29M | $180.24M | $164.91M | $174.83M | $166.97M | $147.98M | $137.25M | $151.29M | $132.68M | $134.39M | $131M | $127.93M | $132.47M | $130.12M | $133.4M | $202.69M | $123.95M | $124.38M | $173.85M | $190.11M | $164.33M | $176M | $207.36M | $187.22M | $227.26M | $210.1M | $217.9M | $198.88M | $184.99M | $186.06M | $174.85M | $179.06M | $165.9M | $146.1M | $135.5M | $132.49M | $126M | $108M | $111.45M | $112.23M | $113.6M | $99.3M | $89.1M | $106.96M | $104.8M | $81.39M | $80.38M | $100.5M | $78.52M | $76.56M | $77.7M | $80.8M | $64.8M | $81.8M | $76.2M | $83.1M | $81.8M | $79.3M | $83.4M | $90.8M | $91.7M | $93.2M | $86.9M | $92.3M | $84.4M | $75.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $176.7M | $154.7M | $156.9M | $133.7M | $150.2M | $131.7M | $128.6M | $117.2M | $127.3M | $110.3M | $103.4M | $101.3M | $108.1M | $94.3M | $85.8M | $81.9M | $89.8M | $80.4M | $78.4M | $64.6M | $71.8M | $86M | $69.5M | $48.6M | $36.4M | $65.3M | $85.9M | $81.6M | $94.7M | $85.3M | $78.3M | $71.2M | $84.7M | $77.6M | $70.7M | $61.6M | $79.8M | $66.5M | $66.2M | $61.5M | $64.2M | $59.3M | $59.1M | $53.9M | -$20.4M | $50.1M | $67.2M | $62.4M | $85.8M | $66.2M | $91M | $84.7M | $60.3M | $76.2M | $87.4M | $90.3M | $81.04M | $86.9M | $78.6M | $75.7M | $86.96M | $78.79M | $73.68M | $70M | $66.71M | $58.22M | $63.86M | $54.02M | $61.04M | $64.63M | $48.81M | $67.14M | $76.88M | $70.31M | $60.35M | $56.54M | $55.6M | $47.28M | $45.9M | $43.02M | $47.85M | $43.11M | $37.99M | $34.68M | $35.09M | $30.74M | $28.47M | $26.53M | $27.89M | $26.56M | $25.13M | $21.12M | $17.2M | $24.53M | $22.93M | $17.77M | -$55.28M | $19.51M | $20.51M | $29.14M | $30.97M | $35.75M | $35.34M | $34.42M | $37.86M | $45.07M | $50.1M | $48.8M | $46.76M | $42.71M | $42.74M | $41.05M | $43.51M | $42.6M | $34.06M | $35.4M | $30.99M | $28.14M | $27.7M | $24.59M | $25.84M | $22.46M | $21.96M | $20.5M | $22.63M | $20.44M | $18M | $16.81M | $19.56M | $17.68M | $16.62M | $20.6M | $19.7M | $17.5M | $20.1M | $21.9M | $25.4M | $23.1M | $22.6M | $23.9M | $26M | $26.1M | $22.6M | $29.2M | $27.1M | $27.9M | $28.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $99.6M | $89.8M | $88.7M | $71.2M | $77.4M | $61.3M | $133.1M | $75.9M | $94.8M | $77M | $65.7M | $74.7M | $70.8M | $56.7M | $52.8M | $50.1M | $56.9M | $48.9M | $47.1M | $49.3M | $48.8M | $44.9M | $43.4M | $45.3M | $47.3M | $58.1M | $57.1M | $58.1M | $63.3M | $54.8M | $49.1M | $48.2M | $61.9M | $53.3M | $48.8M | $44.5M | $58.2M | $43.1M | $46.3M | $44.8M | $46.3M | $43.1M | $43.1M | $40M | $51.1M | $41.7M | $40.1M | $38.5M | $53.2M | $37.7M | $51.1M | $47.7M | $52.5M | $41.8M | $50.8M | $51.9M | $50.45M | $51.2M | $44.6M | $42.9M | $48.96M | $44.14M | $40.87M | $41.24M | $42.84M | $34.09M | $37.59M | $36.89M | $35.64M | $35.18M | $33.84M | $35.35M | $38.6M | $32.34M | $28.98M | $29.64M | $22.06M | $21.79M | $22.15M | $30.44M | $27.57M | $25.08M | $23.03M | $23.7M | $26.08M | $20.98M | $20.23M | $20.04M | $22.01M | $20.43M | $19.5M | $19.65M | $24.97M | $19.02M | $19.44M | $20.78M | -$54.67M | $19.47M | $106.68M | $23.7M | $24.37M | $23.29M | $23.88M | $24.54M | $29.64M | $24.4M | $24.5M | $23.7M | $25.26M | $23.77M | $23.84M | $23.01M | $23.68M | $21.8M | $19.14M | $19M | $18.42M | $16.83M | $15M | $15.38M | $16.27M | $14.15M | $14.29M | $13.61M | $15.65M | $13.61M | $12.62M | $11.56M | $13.95M | $12.12M | $11.6M | $12.4M | $13.7M | $23.7M | $13M | $12.7M | $14.8M | $14M | $14.3M | $13.8M | $16.2M | $14.8M | $13.7M | $13.8M | $14M | $13.6M | $13.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $99.6M | $89.8M | $88.7M | $71.2M | $77.4M | $61.3M | $133.1M | $75.9M | $94.8M | $77M | $65.7M | $74.7M | $70.8M | $56.7M | $52.8M | $50.1M | $56.9M | $48.9M | $47.1M | $49.3M | $48.8M | $44.9M | $43.4M | $45.3M | $47.3M | $58.1M | $57.1M | $58.1M | $63.3M | $54.8M | $49.1M | $48.2M | $61.9M | $53.3M | $48.8M | $44.5M | $58.2M | $43.1M | $46.3M | $44.8M | $46.3M | $43.1M | $43.1M | $40M | $51.1M | $41.7M | $40.1M | $38.5M | $53.2M | $37.7M | $51.1M | $47.7M | $52.5M | $41.8M | $50.8M | $53.3M | $50.45M | $51.2M | $44.6M | $43.1M | $48.96M | $44.14M | $40.87M | $41.24M | $42.84M | $34.09M | $37.59M | $36.89M | $35.64M | $36.58M | $38.21M | $36.8M | $39.89M | $34.01M | $30.94M | $30.66M | $28.58M | $24.77M | $25.91M | $25.83M | $28.01M | $25.34M | $23.62M | $23.9M | $26.44M | $21.18M | $20.24M | $20.04M | $22.01M | $20.43M | $19.5M | $19.65M | $24.97M | $19.02M | $19.44M | $20.78M | $21.2M | $19.47M | $20.68M | $23.7M | $24.37M | $23.29M | $23.88M | $24.54M | $29.64M | $24.4M | $24.5M | $23.7M | $25.26M | $23.77M | $23.84M | $23.01M | $23.68M | $21.8M | $19.14M | $19M | $18.42M | $16.83M | $15M | $15.38M | $16.27M | $14.15M | $14.29M | $13.61M | $15.65M | $13.61M | $12.62M | $11.56M | $13.95M | $12.12M | $11.6M | $12.4M | $13.7M | $23.7M | $13M | $12.7M | $14.8M | $14M | $14.3M | $13.8M | $16.2M | $14.8M | $13.7M | $13.8M | $14M | $13.6M | $13.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.4M | - | - | - | -$200K | - | - | - | - | - | - | - | - | - | -$1.4M | -$4.36M | -$1.45M | -$1.3M | -$1.67M | -$1.97M | -$1.02M | -$6.53M | -$2.98M | -$3.76M | $4.61M | -$442K | -$262K | -$593K | -$205K | -$362K | -$198K | -$8K | - | - | - | - | - | - | - | - | - | -$75.87M | - | $86M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $77.2M | $64.4M | $67.1M | $61.9M | $72.3M | $70.6M | -$4.2M | $41.1M | $32.3M | $33.2M | $37.7M | $26.2M | $36.5M | $35.7M | $33.1M | $31.8M | $32.6M | $31.4M | $30.5M | $15.3M | $20.3M | $39.7M | $21.7M | $3.3M | -$13M | $5.3M | $28.1M | $22.8M | $29.3M | $29.8M | $16.8M | $22.4M | $22.8M | $24.2M | $21.8M | $17.1M | $21.6M | $23.4M | $19.9M | $16.7M | $17.9M | $16.2M | $16M | $13.9M | -$71.5M | $8.4M | $27.1M | $23.9M | $32.6M | $28.5M | $39.9M | $37M | $7.8M | $34.4M | $36.6M | $37M | $32.13M | $35.7M | $34M | $32.8M | $46.71M | $34.65M | $32.8M | $28.76M | $23.87M | $24.13M | $26.27M | $17.13M | $18.19M | $28.05M | $10.6M | $30.34M | $38.28M | $37.97M | $31.37M | $26.9M | $33.54M | $25.49M | $23.75M | $12.59M | $20.28M | $18.03M | $14.96M | $10.99M | $9.01M | $9.75M | $8.24M | $6.49M | $5.88M | $6.13M | $5.63M | $1.47M | -$7.77M | $5.51M | $3.49M | -$3.02M | -$606K | $43K | -$86.17M | $5.45M | $6.6M | $12.46M | $11.46M | $9.87M | $8.22M | $20.67M | $21.2M | $20.5M | $21.5M | $18.94M | $18.9M | $18.04M | $19.83M | $17.1M | $14.92M | $12.9M | $12.57M | $11.31M | $9.8M | $9.21M | $9.57M | $8.31M | $7.67M | $6.89M | $6.98M | $6.83M | $5.38M | $5.25M | $5.61M | $5.56M | $5.03M | $5.7M | $3.6M | -$9M | $4.3M | $6.4M | $7.8M | $6M | $5.7M | $7M | $6.7M | $8.4M | $6M | $12.6M | $10.4M | $11.9M | $12.5M | $108.6M | -$248.4M | $102.3M | $100.6M | $90M | -$218M | $92.4M | $81M | $74.2M | -$185.3M | $71.8M | $75.9M | $66.4M | -$156.7M | $64.5M | $61M | $53.8M | -$142M | $50.9M | $55.2M | $52.7M | -$115.5M | $44.7M | $41.2M |
| -$19.5M | $28.7M | -$19M | -$14.9M | -$24.7M | -$81.7M | -$18.3M | -$16.2M | -$18.7M | -$12.7M | -$6M | -$33.7M | -$6.3M | -$5.9M | -$2.3M | -$1.4M | -$2.1M | -$600K | -$1.8M | -$200K | -$800K | $3.4M | -$2.1M | -$20.8M | -$6M | -$2.5M | -$2M | -$2.3M | -$2.5M | -$3M | -$2.6M | -$1.2M | -$2.6M | -$2.7M | -$1.8M | -$1.7M | -$1.5M | -$1.1M | -$1.1M | -$1.3M | -$1M | -$1.6M | -$1.7M | -$2.5M | -$53.5M | -$5.8M | -$5.9M | -$5.7M | -$8.6M | -$6.2M | -$9.4M | -$9.5M | -$8.6M | -$6.6M | -$9.4M | -$9M | -$11.5M | -$10.1M | -$7.5M | -$7.4M | -$7.45M | -$7.53M | -$4.97M | -$7.18M | -$6.43M | -$8.25M | -$6.16M | -$5.25M | $1.39M | -$4.95M | $7.63M | -$8.47M | $1.72M | $1.04M | $1.97M | $1.02M | $1.17M | $2.98M | $3.76M | $3.67M | $442K | -$3.63M | $593K | $205K | $3.92M | $198K | $8K | $995K | - | - | - | - | - | - | - | - | $75.9M | - | -$86M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $400K | - | $300K | - | - | $200K | - | - | - | - | - | - | - | - | - | - | - | - | $100K | $200K | $200K | $200K | $200K | -$5.4M | $400K | $200K | $200K | $500K | $200K | -$3.1M | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $400K | $400K | $500K | $300K | $400K | $400K | $500K | $500K | $600K | $600K | $600K | $400K | $500K | $300K | $100K | $100K | $0 | $0 | $100K | $0 | $0 | $100K | $0 | $100K | $200K | $100K | $100K | $100K | $200K | $200K | $100K | $500K | $0 | $0 | $100K | $0 | $0 | $100K | $100K | - | $100K | $100K | $0 | $100K | $100K | $0 | $100K | $100K | $700K | $300K | $300K | $300K | $400K | $400K | $300K | $400K | $384K | $500K | $300K | $100K | $51K | $62K | $76K | $160K | $193K | $146K | $290K | $316K | - | $308K | $496K | $366K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $16.7M | $17.5M | $19.1M | $18.8M | $18.8M | $18.5M | $19.3M | $18.8M | $19.3M | $11.9M | $6.2M | $5.8M | $5.2M | $3.8M | $2.1M | $1.1M | $600K | $600K | $500K | $700K | $900K | $1.1M | $1.3M | $1.7M | $2.8M | $2.4M | $1.9M | $2.2M | $2.3M | $2.6M | $2.5M | $2.1M | $2.2M | $2.2M | $1.9M | $1.7M | $1.5M | $1.4M | $1.2M | $1.3M | $1.2M | $1.7M | $1.5M | $2M | $7.1M | $6.4M | $6.6M | $6.4M | $9.8M | $7.1M | $10.5M | $11M | $10M | $10.2M | $10.8M | $10.6M | $11.88M | $10.7M | $7.8M | $7.5M | $8.06M | $7.59M | $7.58M | $7.43M | $7.29M | $6.52M | $6.46M | $6.56M | - | $7.54M | $8.42M | $8.15M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$3.2M | $45.8M | -$400K | $3.6M | -$6.3M | -$63.6M | $500K | $2.1M | $0 | -$1.4M | -$400K | -$28.3M | -$1.6M | -$2.4M | -$300K | -$400K | -$1.5M | - | -$1.4M | $500K | $100K | $4.4M | -$800K | -$19.2M | -$3.4M | -$200K | -$200K | -$200K | -$400K | -$600K | -$200K | $400K | -$400K | -$500K | - | - | $0 | $200K | - | - | $100K | - | -$200K | -$600K | -$46.5M | $600K | $600K | $600K | $500K | $600K | $800K | $1.2M | $1M | $3.2M | $1.1M | $1.2M | - | $100K | - | - | $567K | - | $2.53M | $97K | $668K | -$1.88M | $11K | $996K | $1.39M | $2.29M | $15.55M | -$684K | $1.72M | $1.04M | $1.97M | $1.02M | $1.17M | $2.98M | $3.76M | $3.67M | $442K | -$3.63M | $593K | $205K | $3.92M | $198K | $8K | $995K | - | - | - | - | - | - | - | - | $75.9M | - | -$86M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $400K | - | $300K | - | - | $200K | - | - | - | - | - | - | - | - | - | - | - | - | $100K | $200K | $200K | $200K | $200K | -$5.4M | $400K | $200K | $200K | $500K | $200K | -$3.1M | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $57.7M | $93.1M | $48.1M | $47M | $47.6M | -$11.1M | -$22.5M | $24.9M | $13.6M | $20.5M | $31.7M | -$7.5M | $30.2M | $29.8M | $30.8M | $30.4M | $30.5M | $30.8M | $28.7M | $15.1M | $19.5M | $43.1M | $19.6M | -$17.7M | -$19M | $2.8M | $26.1M | $20.5M | $26.8M | $26.8M | $14.2M | $21.2M | $20.2M | $21.5M | $20M | $15.4M | $20.1M | $22.1M | $18.8M | $15.4M | $16.9M | $14.6M | $14.3M | $11.4M | -$125M | $2.6M | $21.2M | $18.2M | $24M | $22.3M | $30.5M | $27.5M | -$800K | $27.8M | $27.2M | $28M | $15.67M | $25.6M | $26.8M | $25.4M | $31.29M | $27.17M | $27.83M | $21.61M | $17.44M | $15.93M | $20.11M | $11.89M | $31.31M | $23.1M | $18.23M | $23.32M | $34.39M | $31.2M | $27.35M | $23.14M | $26.35M | $22.21M | $20.31M | $17.55M | $17.14M | $10.18M | $10.96M | $7.32M | $7.92M | $6.03M | $4.4M | $3.3M | $2M | $1.72M | $1.41M | -$3.07M | -$11.97M | $1M | -$1.02M | -$7.51M | -$4.41M | -$3.81M | -$90.66M | $648K | $2.37M | $7.48M | $5.99M | $4.39M | $2.91M | $15.65M | $15.6M | $15.4M | $16.84M | $14.75M | $14.4M | $13.81M | $15.29M | $13.4M | $12.02M | $10.4M | $10.17M | $8.49M | $7.4M | $6.9M | $7.12M | $5.8M | $5.27M | $4.59M | $4.83M | $4.12M | $2.95M | $2.83M | $3.41M | $3.16M | $3.43M | $3.7M | $1.8M | -$10.7M | $2.4M | $4.7M | $300K | $4.3M | $3.9M | $5.1M | $5.1M | $6M | $200K | $10.1M | $9.3M | $9.1M | $10.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $7M | $25.1M | $13.5M | $12.6M | $13.6M | -$2.2M | $8.1M | $6.9M | $4.5M | $6.5M | $7.9M | -$6.9M | $7M | $8M | $8.3M | $8.1M | $6.6M | $8.2M | $7.9M | $3.9M | $4.8M | $12M | $5.2M | -$3.8M | -$4M | $200K | $6M | $3.4M | $200K | -$600K | $3M | $2.3M | $2.1M | -$9.8M | $6.8M | $4.4M | $5M | $7.7M | $6.7M | $5.5M | $5.7M | $4.7M | $5.1M | $4M | -$42.9M | $700K | $7.3M | $6.4M | $6.8M | $5.4M | $10.5M | $9.5M | -$1.6M | $9.3M | $9.3M | $9.7M | $2.66M | $4.8M | $9.2M | $8.8M | $8.6M | $9.26M | $9.74M | $7.56M | $6.37M | $5.38M | $6.91M | $2.73M | $10.82M | $5.89M | $6.21M | $8.02M | $12.08M | $10.92M | $9.46M | $7.89M | $8.63M | $7.69M | $6.33M | $5.32M | $4.24M | $983K | $3.08M | $2.07M | $2.09M | $841K | -$651K | $787K | -$568K | -$522K | $492K | -$1.07M | -$4.45M | $351K | -$356K | -$2.63M | -$1.76M | -$1.52M | -$36.17M | $162K | -$3.34M | $2.09M | $1.71M | $1.23M | $439K | $4.7M | $4.7M | $4.6M | $5.1M | $4.47M | $4.36M | $4.18M | $4.67M | $4.1M | $3.61M | $3.1M | $3.08M | $2.55M | $2.3M | $2.05M | $2.12M | $1.71M | $1.58M | $1.37M | $1.31M | $1.24M | $880K | $820K | $1M | $950K | $1.05M | $1.2M | $500K | -$5M | $800K | $1.6M | -$700K | $1.4M | $1.2M | $1.7M | $1.1M | $2M | $100K | $3.4M | $3M | $3M | $3.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $50.7M | $68M | $34.6M | $34.4M | $34M | -$8.9M | -$30.6M | $18M | $9.1M | $14M | $23.8M | -$600K | $23.2M | $21.8M | $22.5M | $22.7M | $23.9M | $22.5M | $20.8M | $11.5M | $14M | $28.1M | $8.2M | -$14.5M | -$16.5M | $2.3M | $14.2M | $4.4M | $22.8M | -$37.4M | $7M | $15.1M | $12M | $15.5M | -$22.6M | $10.6M | $21.2M | $13.7M | $12.1M | $9.5M | $12M | $4.8M | $8M | $22.9M | $15.1M | -$34.5M | $15.2M | $14.4M | $17.2M | $17.9M | $20M | $18M | $800K | $18.5M | $17.9M | $18.3M | $13.01M | $20.8M | $17.6M | $16.6M | $21.42M | $17.92M | $16.81M | $13.67M | $11.07M | $9.79M | $13.19M | $9.16M | $20.49M | $17.21M | $10.41M | $14.98M | $22.04M | $20.1M | $17.86M | $15.15M | $17.85M | $15.26M | $13.77M | $11.78M | $12.9M | $9.13M | $7.88M | $5.26M | $5.73M | $2.6M | $4.84M | $2.29M | $2.57M | $2.01M | $916K | -$2M | -$7.52M | $651K | -$663K | -$4.88M | -$2.65M | -$2.29M | -$54.48M | $486K | $5.71M | $5.39M | $4.28M | $3.16M | $2.47M | $10.96M | $10.9M | $10.8M | $11.74M | $10.28M | $10.04M | $9.62M | $10.62M | $9.3M | $8.41M | $7.3M | $7.09M | $5.94M | $5.1M | $4.85M | $5.01M | $4.09M | $3.69M | $3.23M | $3.52M | $2.88M | $2.07M | $2.01M | $2.41M | $2.21M | $2.38M | $2.5M | $1.3M | -$5.7M | $1.6M | $3.1M | $1M | $2.9M | $2.7M | $3.4M | $4M | $4M | $100K | $6.7M | $6.3M | $6.1M | $6.8M | $6.6M | $7.4M | $6M | $5.9M | $5.5M | $6.4M | $5.2M | $4.9M | $4.7M | $4.5M | $3.9M | $4M | $3.1M | $3.3M | $2.9M | $2.9M | $2.4M | $2.7M | $1.9M | $2.2M | $2.3M | $2.2M | $1.3M | $800K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | -$100K | -$100K | -$100K | $0 | -$100K | -$200K | -$100K | -$100K | -$100K | -$134K | -$200K | $0 | $0 | $0 | $0 | $0 | $0 | $134K | $127K | $119K | $1.05M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | $0 | $200K | - | - | $300K | $0 | - | - | $300K | $300K | $200K | $200K | $100K | $100K | - | $200K | $100K | - | - | - | $100K | $100K | - | - | $100K | $100K | $100K | $200K | $100K | $100K | $200K | $100K | $100K | $100K | $200K | $100K | $100K | $200K | -$300K | $100K | $300K | $200K | $300K | $400K | $400K | $400K | $0 | $700K | $700K | $600K | - | $700K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $50.7M | $68M | $34.6M | $34.4M | $34M | -$8.9M | -$30.6M | $17.8M | $9.1M | $14M | $23.5M | -$600K | $23.2M | $21.8M | $22.2M | $22.4M | $23.7M | $22.3M | $20.7M | $11.4M | $14M | $27.9M | $8.1M | -$14.5M | -$16.5M | $2.3M | $14.1M | $4.3M | $22.8M | -$37.4M | $6.9M | $15M | $11.9M | $15.3M | -$22.7M | $10.5M | $21M | $13.6M | $12M | $9.4M | $11.8M | $4.7M | $7.9M | $22.7M | $15.4M | -$34.6M | $14.9M | $14.1M | $16.8M | $17.4M | $19.6M | $17.5M | $600K | $17.7M | $17.1M | $17.6M | $12.88M | $19.9M | $17.6M | $16.6M | $21.42M | $17.92M | $16.81M | $13.67M | $11.2M | $9.91M | $13.31M | $10.2M | $20.49M | $17.21M | $10.41M | $14.98M | $22.04M | $20.1M | $17.86M | $15.15M | $17.85M | $15.26M | $13.77M | $11.78M | $12.9M | $9.13M | $7.88M | $5.26M | $5.73M | $2.6M | $4.84M | $2.29M | $2.57M | $2.01M | $916K | -$2M | -$7.52M | $651K | -$663K | -$4.88M | -$2.65M | -$2.29M | -$54.48M | $486K | $5.71M | $5.39M | $4.28M | $3.16M | $2.47M | $10.96M | $10.9M | $10.8M | $11.74M | $10.28M | $10.04M | $9.62M | $10.62M | $9.3M | $8.41M | $7.3M | $7.09M | $5.94M | $5.1M | $4.85M | $5.01M | $4.09M | $3.69M | $3.23M | $3.52M | $2.88M | $2.07M | $2.01M | $2.41M | $2.21M | $2.38M | $2.5M | $1.3M | -$5.7M | $1.6M | $3.1M | $1M | $2.9M | $2.7M | $3.4M | $4M | $4M | $100K | $6.7M | $6.3M | $6.1M | $6.8M | $6.6M | $7.4M | $6M | $5.9M | $5.5M | $6.4M | $5.2M | $4.9M | $4.7M | $4.5M | $3.9M | $4M | $3.1M | $3.3M | $2.9M | $2.9M | $2.4M | $2.7M | $1.9M | $2.2M | $2.3M | $2.2M | $1.3M | $800K |
Shares Outstanding (Basic) | 39.4M | 39.3M | 37.8M | 35.7M | 35.4M | 35.4M | 35.2M | 35.2M | 35.1M | 34.8M | 34.9M | 34.7M | 34.4M | 34.1M | 34.2M | 34.9M | 35.1M | 35.1M | 35.1M | 35.1M | 35M | 35M | 34.9M | 34.9M | 34.7M | 34.7M | 34.6M | 34.7M | 34.3M | 34.5M | 34.6M | 34.6M | 34M | 34M | 34M | 34M | 33.8M | 33.7M | 33.7M | 33.9M | 34M | 34.2M | 34.4M | 34.7M | 38.8M | 38.7M | 38.7M | 38.8M | 38.6M | 38.6M | 38.6M | 38.6M | 38M | 38.2M | 38.2M | 38.5M | 38.71M | 38.65M | 38.7M | 38.87M | 38.4M | 38.36M | 38.3M | 38.41M | - | 38.22M | 38.14M | 38.09M | - | 38.04M | 38.08M | 38.07M | - | 37.23M | 36.84M | 36.84M | - | 36.53M | 36.25M | 36.08M | - | 33.71M | 33.05M | 32.96M | - | 32.26M | 32.25M | 32.24M | - | 32.17M | 31.98M | 31.85M | - | 31.85M | 31.84M | 31.87M | - | 27.41M | 26.88M | 26.95M | - | 26.94M | 26.91M | 26.86M | - | 26.94M | 27.2M | 27M | - | 27.54M | 27.57M | 27.71M | - | 27.35M | 27.52M | 27.04M | - | 24.74M | 24.29M | 23.94M | - | 23.99M | 23.92M | 23.92M | - | 23.91M | 23.86M | 23.85M | - | 23.85M | 23.85M | 22.73M | - | 23.75M | 22.86M | 23.85M | - | 24.17M | 24.55M | 22.67M | - | 23.53M | 23.93M | 23.93M | - | 24.4M | 24.29M | 24.02M | - | 23.88M | 23.83M | 23.82M | - | 23.71M | 23.71M | 23.7M | - | 23.57M | 23.52M | 23.49M | - | 20.39M | 20.37M | 20.33M | - | 20.31M | 20.31M | 20.31M | - | 20.15M | 20.15M |
Shares Outstanding (Diluted) | 39.6M | 39.5M | 38.1M | 35.9M | 35.6M | 35.4M | 35.2M | 35.6M | 35.4M | 35.2M | 35.3M | 35.1M | 34.8M | 34.6M | 34.7M | 35.4M | 35.7M | 35.7M | 35.6M | 35.7M | 35.7M | 35.5M | 35M | 35M | 34.7M | 35.1M | 35M | 35M | 34.6M | 34.9M | 35M | 35.1M | 34.6M | 34.5M | 34M | 34.5M | 34.3M | 34.2M | 34.1M | 34.1M | 34.2M | 34.4M | 34.6M | 35.1M | 39.2M | 39.2M | 39.1M | 39.2M | 39.1M | 39.1M | 39.2M | 39M | 38.3M | 40.6M | 41.5M | 41.7M | 42.58M | 42.98M | 42.96M | 43.35M | 43.77M | 43.71M | 43.23M | 42.56M | - | 43.11M | 42.87M | 42.57M | - | 42.57M | 42.8M | 42.85M | - | 43.82M | 43.73M | 43.79M | - | 43.5M | 43.15M | 42.89M | - | 39.15M | 37.14M | 37.04M | - | 36.42M | 36.41M | 36.2M | - | 34.08M | 32.26M | 31.85M | - | 31.85M | 31.84M | 31.87M | - | 27.41M | 26.88M | 27.21M | - | 27.06M | 26.97M | 26.96M | - | 27.27M | 27.49M | 27.69M | - | 27.97M | 28.04M | 28.31M | - | 28.18M | 27.52M | 28.08M | - | 24.74M | 24.29M | 23.94M | - | 23.99M | 23.92M | 23.92M | - | 23.91M | 23.86M | 23.85M | - | 23.85M | 23.85M | 22.73M | - | 23.75M | 22.86M | 23.85M | - | 24.17M | 24.55M | 22.67M | - | 23.53M | 23.93M | 23.93M | - | 24.4M | 24.29M | 24.02M | - | 23.88M | 23.83M | 23.82M | - | 23.71M | 23.71M | 23.7M | - | 23.57M | 23.52M | 23.49M | - | 20.39M | 20.37M | 20.33M | - | 20.31M | 20.31M | 20.31M | - | 20.15M | 20.15M |
EPS (Basic) | $1.28 | $1.72 | $0.91 | $0.96 | $0.95 | -$0.25 | -$0.87 | $0.50 | $0.26 | $0.40 | $0.67 | -$0.02 | $0.67 | $0.63 | $0.65 | $0.64 | $0.67 | $0.64 | $0.59 | $0.33 | $0.40 | $0.79 | $0.23 | -$0.42 | -$0.47 | $0.07 | $0.41 | $0.12 | $0.66 | -$1.08 | $0.20 | $0.43 | $0.35 | $0.45 | -$0.66 | $0.31 | $0.62 | $0.41 | $0.35 | $0.28 | $0.35 | $0.14 | $0.23 | $0.65 | $0.38 | -$0.89 | $0.38 | $0.36 | $0.44 | $0.45 | $0.51 | $0.45 | $0.01 | $0.47 | $0.45 | $0.46 | $0.32 | $0.51 | $0.44 | $0.41 | $0.54 | $0.47 | $0.44 | $0.36 | - | $0.26 | $0.35 | $0.27 | - | $0.45 | $0.27 | $0.39 | - | $0.54 | $0.49 | $0.41 | - | $0.42 | $0.38 | $0.33 | - | $0.27 | $0.24 | $0.16 | - | $0.08 | $0.15 | $0.07 | - | $0.06 | $0.03 | -$0.06 | - | $0.02 | -$0.02 | -$0.15 | - | -$0.08 | -$2.03 | $0.02 | - | $0.20 | $0.16 | $0.12 | - | $0.41 | $0.40 | $0.40 | - | $0.37 | $0.36 | $0.35 | - | $0.34 | $0.30 | $0.27 | - | $0.24 | $0.21 | $0.20 | - | $0.17 | $0.15 | $0.13 | - | $0.12 | $0.09 | $0.09 | - | $0.09 | $0.10 | $0.11 | - | -$0.24 | $0.07 | $0.13 | - | $0.12 | $0.11 | $0.15 | - | $0.17 | $0.01 | $0.28 | - | $0.25 | $0.28 | $0.27 | - | $0.25 | $0.25 | $0.23 | - | $0.22 | $0.21 | $0.19 | - | $0.17 | $0.17 | $0.15 | - | $0.14 | $0.14 | $0.12 | - | $0.09 | $0.11 | $0.11 | - | $0.09 | $0.06 |
EPS (Diluted) | $1.27 | $1.71 | $0.90 | $0.95 | $0.95 | -$0.25 | -$0.87 | $0.50 | $0.26 | $0.39 | $0.67 | -$0.02 | $0.66 | $0.62 | $0.64 | $0.63 | $0.66 | $0.63 | $0.58 | $0.32 | $0.39 | $0.79 | $0.23 | -$0.42 | -$0.47 | $0.06 | $0.40 | $0.12 | $0.65 | -$1.08 | $0.20 | $0.43 | $0.34 | $0.44 | -$0.66 | $0.31 | $0.62 | $0.40 | $0.35 | $0.28 | $0.34 | $0.14 | $0.23 | $0.65 | $0.36 | -$0.89 | $0.38 | $0.36 | $0.43 | $0.45 | $0.50 | $0.45 | $0.01 | $0.46 | $0.44 | $0.45 | $0.32 | $0.50 | $0.43 | $0.41 | $0.52 | $0.44 | $0.42 | $0.35 | - | $0.26 | $0.34 | $0.27 | - | $0.43 | $0.27 | $0.38 | - | $0.47 | $0.42 | $0.36 | - | $0.36 | $0.33 | $0.29 | - | $0.24 | $0.22 | $0.15 | - | $0.08 | $0.14 | $0.07 | - | $0.06 | $0.03 | -$0.06 | - | $0.02 | -$0.02 | -$0.15 | - | -$0.08 | -$2.03 | $0.02 | - | $0.20 | $0.16 | $0.12 | - | $0.40 | $0.40 | $0.39 | - | $0.37 | $0.36 | $0.34 | - | $0.33 | $0.30 | $0.26 | - | $0.24 | $0.21 | $0.20 | - | $0.17 | $0.15 | $0.13 | - | $0.12 | $0.09 | $0.09 | - | $0.09 | $0.10 | $0.11 | - | -$0.24 | $0.07 | $0.13 | - | $0.12 | $0.11 | $0.15 | - | $0.17 | $0.01 | $0.28 | - | $0.25 | $0.28 | $0.27 | - | $0.25 | $0.25 | $0.23 | - | $0.22 | $0.21 | $0.19 | - | $0.17 | $0.17 | $0.15 | - | $0.14 | $0.14 | $0.12 | - | $0.09 | $0.11 | $0.11 | - | $0.09 | $0.06 |
EBIT | $74.4M | $110.6M | $67.2M | $65.8M | $66.4M | $7.4M | -$3.2M | $43.7M | $32.9M | $32.4M | $37.9M | -$1.7M | $35.4M | $33.6M | $32.9M | $31.5M | $31.1M | $31.4M | $29.2M | $15.8M | $20.4M | $44.2M | $20.9M | -$16M | -$16.2M | $5.2M | $28M | $22.7M | $29.1M | $29.4M | $16.7M | $23.3M | $22.4M | $23.7M | $21.9M | $17.1M | $21.6M | $23.5M | $20M | $16.7M | $18.1M | $16.3M | $15.8M | $13.4M | -$117.9M | $9M | $27.8M | $24.6M | $33.8M | $29.4M | $41M | $38.5M | $9.2M | $38M | $38M | $38.6M | $27.55M | $36.3M | $34.6M | $32.9M | $39.36M | $34.77M | $35.41M | $29.04M | $24.73M | $22.45M | $26.57M | $18.44M | $62.08M | $30.64M | $26.65M | $31.47M | $38.28M | $37.97M | $31.37M | $26.9M | $33.54M | $25.49M | $23.75M | $12.59M | $20.28M | $18.03M | $14.96M | $10.99M | $9.01M | $9.75M | $8.24M | $6.49M | $5.88M | $6.13M | $5.63M | $1.47M | -$7.77M | $5.51M | $3.49M | -$3.02M | -$606K | $43K | -$86.17M | $5.45M | $6.6M | $12.46M | $11.46M | $9.87M | $8.22M | $20.67M | $21.2M | $20.5M | $21.5M | $18.94M | $18.9M | $18.04M | $19.83M | $17.1M | $14.92M | $12.9M | $12.57M | $11.31M | $9.8M | $9.21M | $9.57M | $8.31M | $7.67M | $6.89M | $6.98M | $6.83M | $5.38M | $5.25M | $5.61M | $5.56M | $5.03M | $5.7M | $3.6M | -$9M | $4.3M | $6.4M | $7.8M | $6M | $5.7M | $7M | $6.7M | $8.4M | $6M | $12.6M | $10.4M | $11.9M | $12.5M | $108.6M | -$248.4M | $102.3M | $100.6M | $90M | -$218M | $92.4M | $81M | $74.2M | -$185.3M | $71.8M | $75.9M | $66.4M | -$156.7M | $64.5M | $61M | $53.8M | -$142M | $50.9M | $55.2M | $52.7M | -$115.5M | $44.7M | $41.2M |
EBITDA | $100.4M | $85.7M | $84.4M | $79.7M | $87.2M | $85.4M | $13.3M | $58M | $48.4M | $42.2M | $47.5M | $34.1M | $43.3M | $40.9M | $39.5M | $38.3M | $39.1M | $39.1M | $39.4M | $24.7M | $30.3M | $53.1M | $30.1M | $12.5M | -$5.3M | $16.2M | $39M | $33.5M | $40.6M | $40.2M | $27.1M | $33.4M | $31.5M | $34.3M | $32.5M | $27.3M | $39.1M | $23.5M | $38M | $33.6M | $35.6M | $34.8M | $33.6M | $31.6M | -$91.3M | $27.6M | $45.9M | $44M | $61.9M | $60.3M | $72.5M | $66.5M | $36.8M | $65.7M | $65.2M | $65M | $55.75M | $60.1M | $51.5M | $48.7M | $54.92M | $49.13M | $49.85M | $43.31M | $36.34M | $33.46M | $35.35M | $26.23M | $62.85M | $39.34M | $25.71M | $43.16M | $48.01M | $49M | $41.16M | $36.5M | $41.65M | $33.42M | $31.61M | $20.25M | $27.95M | $29.56M | $22.79M | $17.08M | $15.85M | $17.48M | $15.76M | $12.28M | $12.74M | $12.78M | $12.03M | $8.24M | -$1.27M | $12.04M | $10.65M | $3.97M | -$67.28M | $2.6M | $6.08M | $9.9M | $11.18M | $17.25M | $15.97M | $14.57M | $13M | $25.27M | $25.6M | $25.1M | $25.87M | $23.2M | $23.1M | $22.27M | $23.09M | $20.45M | $18.67M | $16.1M | $16.02M | $14.55M | $12.52M | $11.89M | $12.19M | $10.74M | $10.13M | $9.5M | $9.76M | $9.39M | $7.81M | $7.81M | $8.26M | $7.87M | $7.51M | $8.1M | $5.8M | -$6.3M | $6.9M | $9M | $16M | $8.7M | $8.2M | $9.9M | $9.3M | $11.1M | $12M | $15.3M | $13.1M | $14.3M | $14.9M | $108.6M | -$248.4M | $102.3M | $100.6M | $90M | -$218M | $92.4M | $81M | $74.2M | -$185.3M | $71.8M | $75.9M | $66.4M | -$156.7M | $64.5M | $61M | $53.8M | -$142M | $50.9M | $55.2M | $52.7M | -$115.5M | $44.7M | $41.2M |