Black Hills Corporation(BKH:US)
Market Cap$5.844B
Key Metrics
Price$76.63
Revenue (TTM)$2.299B
Holders Revenue (TTM)$202.4M
Gross Profit (TTM)$913.1M
Earnings (TTM)$299.1M
EBITDA (TTM)$858.1M
Op. Margin (TTM)23.88%
Dividend Yield3.46%
Holders Yield3.46%
Cash on hand$23.6M
Total Assets$10.82B
Net Assets$4.027B
Total Debt$4.655B
Key Metrics
Price$76.63
Revenue (TTM)$2.299B
Holders Revenue (TTM)$202.4M
Gross Profit (TTM)$913.1M
Earnings (TTM)$299.1M
EBITDA (TTM)$858.1M
Op. Margin (TTM)23.88%
Dividend Yield3.46%
Holders Yield3.46%
Cash on hand$23.6M
Total Assets$10.82B
Net Assets$4.027B
Total Debt$4.655B
Financials
| Name | Jun 30, 2026 | 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 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $452.8M | $780.7M | $635.5M | $430.2M | $439M | $805.2M | $597.1M | $401.6M | $402.6M | $726.4M | $591.73M | $407.1M | $411.3M | $921.2M | $791.44M | $462.61M | $474.2M | $823.57M | $562.51M | $380.59M | $372.57M | $633.43M | $486.39M | $346.59M | $326.91M | $537.05M | $477.65M | $325.55M | $333.89M | $597.81M | $501.2M | $321.98M | $355.7M | $575.39M | $436.15M | $335.61M | $341.83M | $547.53M | $463.79M | $333.79M | $325.44M | $449.96M | $318.26M | $272.11M | $272.25M | $441.99M | $378.08M | $272.09M | $283.24M | $460.17M | $355.45M | $259.91M | $279.83M | $380.67M | $318.86M | $246.81M | $242.36M | $365.85M | $339.3M | $249.52M | $260.65M | $400.84M | $329.27M | $249.49M | $256.34M | $426.5M | $348.49M | $225.8M | $257.35M | $437.94M | $407.78M | $291.89M | $153.27M | $179.21M | $183.08M | $130.17M | $133.53M | $186.53M | $173.57M | $157.61M | $153.81M | $171.89M | $413.17M | $149.01M | $142.39M | $142.42M | $287.4M | $270.16M | $268.94M | $274.33M | $258.5M | $410.86M | $289.24M | $299.33M | $111.7M | $239.79M | $260.69M | $170.64M | $275.42M | $94.81M | $404.4M | $561.69M | $585.65M | $453.23M | $336.98M | $247.96M | $217.8M | $219.78M | $186.2M | $168.2M | $262.4M | $170.2M | $161.3M | $153.8M | $131.4M | $98.2M | $40.2M | $43.8M | $41.2M | $42.6M | $37.8M | $41.1M | $40.1M | $39.1M | $34.6M | $35.9M | $36.7M | $38.6M | $34.6M | $35.7M | $35.8M | $36.3M | $32.9M | $34.4M | $35.3M | $35.4M | $32.2M | $32.5M | $33.3M | $35.2M | $31.1M | $33.8M | $32M | $33.2M | $30.1M | $32.3M | $30.8M | $30M | $27.5M | $31.7M | $84.6M | $73.7M | $61.6M | $60.2M | $30.8M | $32.3M | $31.3M | $28M | $30.8M | $25.9M | $27.7M | $27.5M | $29.7M | $28.1M | $28M | $28.1M | $26.7M | $28.3M | $23.8M | $25.5M |
Cost of Revenue | $264M | $485.9M | $373.4M | $262.8M | $271.6M | $513.4M | $348.3M | $240.1M | $248.8M | $450.2M | $372.63M | $227.9M | $267.1M | $667.3M | $581.8M | $302.98M | $321.14M | $573.06M | $372.75M | $216.33M | $231.72M | $422.83M | $291.08M | $194.45M | $188.94M | $313.35M | $288.22M | $190.13M | $215.15M | $373.33M | $324.67M | $195.94M | $222.94M | $363.74M | $259.52M | $195.54M | $210.06M | $334.33M | $284.29M | $195.3M | $197.03M | $278.92M | $193.84M | $161.46M | $164.23M | $298.46M | $259.01M | $169.09M | $188.76M | $324.03M | $239.55M | $158.05M | $185.04M | $255.19M | $202.55M | $144.45M | $143.73M | $244.54M | $174.52M | $167.25M | $184.95M | $210.51M | $157.59M | $86.93M | $97.5M | $236.31M | $185.44M | $94.12M | $112.17M | $261.02M | $219.1M | $131.3M | $46.95M | $54.62M | $45.19M | $39.13M | $33.1M | $51.29M | $52.32M | $47.74M | $49.28M | $54.13M | $287.14M | $49.76M | $41.56M | $43.53M | $172.42M | $175.83M | $182.1M | $172.91M | $163.15M | $184.59M | $182.02M | $189.86M | $12.74M | $152.68M | $169.92M | $87.03M | $195.76M | $18.68M | $285.28M | $446.51M | $493.18M | $373.61M | $297.43M | $207.71M | $176.8M | $178.6M | $151.2M | $130.7M | $222.6M | $131.1M | $126.6M | $118.2M | $96.3M | $62.6M | $8.8M | $9.5M | $8.4M | $9M | $7.9M | $8.8M | $9.3M | $10.2M | $9.7M | $10M | $10.2M | $10.1M | $11.7M | $10M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $188.8M | $294.8M | $262.1M | $167.4M | $167.4M | $291.8M | $248.8M | $161.5M | $153.8M | $276.2M | $219.11M | $179.2M | $144.2M | $253.9M | $209.64M | $159.63M | $153.06M | $250.51M | $189.76M | $164.26M | $140.85M | $210.61M | $195.31M | $152.15M | $137.98M | $223.71M | $189.43M | $135.42M | $118.74M | $224.48M | $176.52M | $126.04M | $132.76M | $211.65M | $176.63M | $140.07M | $131.77M | $213.2M | $179.5M | $138.49M | $128.41M | $171.04M | $124.42M | $110.65M | $108.02M | $143.53M | $119.07M | $103M | $94.48M | $136.14M | $115.9M | $101.86M | $94.79M | $125.48M | $116.31M | $102.36M | $98.64M | $121.31M | $164.78M | $82.27M | $75.7M | $190.32M | $171.68M | $162.56M | $158.84M | $190.19M | $163.05M | $131.68M | $145.18M | $176.92M | $188.68M | $160.59M | $106.33M | $124.6M | $137.89M | $91.04M | $100.43M | $135.24M | $121.25M | $109.87M | $104.53M | $117.76M | $126.04M | $99.25M | $100.83M | $98.89M | $114.98M | $94.33M | $86.84M | $101.42M | $95.35M | $226.27M | $107.22M | $109.47M | $98.97M | $87.1M | $90.77M | $83.6M | $79.66M | $76.13M | $119.13M | $115.19M | $92.46M | $79.62M | $39.55M | $40.25M | $41M | $41.18M | $35M | $37.5M | $39.8M | $39.1M | $34.7M | $35.6M | $35.1M | $35.6M | $31.4M | $34.3M | $32.8M | $33.6M | $29.9M | $32.3M | $30.8M | $28.9M | $24.9M | $25.9M | $26.5M | $28.5M | $22.9M | $25.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $393K | $440K | -$152K | $222K | $525K | $1.49M | $2.51M | $996K | $2.08M | $2.93M | $9.61M | $6.75M | $7.55M | $26.43M | $4.09M | $2.37M | $966K | $52K | $177K | $49K | $149K | $125K | $152K | $90K | $529K | $472K | $373K | $216K | $267K | $1.2M | $148K | $259K | $52K | $966K | $980K | $32.55M | $46.77M | $36.71M | $36.37M | $38.34M | $37.71M | $15.8M | $48.3M | $40.99M | $25.22M | $25.55M | $36.88M | $28.99M | $25.38M | $25.66M | $27.11M | $19.72M | $20.11M | $24.95M | $24.35M | $80.88M | $15.8M | $19.15M | $18.91M | $14.48M | $14.99M | $18.21M | $17.38M | $17.47M | $21.03M | $18.33M | $21.75M | $15.51M | $18.05M | $12.8M | $20.51M | $12.88M | $22.4M | $22.11M | $24.19M | $10.47M | $5.29M | $4.39M | $4.2M | $5M | $4.9M | $4.3M | $6.4M | $4.1M | $3.7M | $3.1M | $4.1M | $2.9M | $2.3M | $2.5M | $2.3M | $2.3M | $1.8M | $2.1M | $2.3M | $2.4M | $1.8M | $2.7M | $2.1M | $2.3M | $1.6M | $2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $38.71M | $46.4M | $39.09M | $36.37M | $38.34M | $37.71M | $41.77M | $48.3M | $40.99M | $25.22M | $25.55M | $36.28M | $26.27M | $25.38M | $25.66M | $27.11M | $19.72M | $20.11M | $24.95M | $31.95M | $21.67M | $18.68M | $20.62M | $18.91M | $14.48M | $14.23M | $17.96M | $17.38M | $17.47M | $21.03M | $18.33M | $21.75M | $14.64M | $18.05M | $12.8M | $20.51M | $12.17M | $22.4M | $22.11M | $24.19M | $10.47M | $5.29M | $4.39M | $4.2M | $5M | $4.9M | $4.3M | $6.4M | $4.1M | $3.7M | $3.1M | $4.1M | $2.9M | $2.3M | $2.5M | $2.3M | $2.3M | $1.8M | $2.1M | $2.3M | $2.4M | $1.8M | $2.7M | $2.1M | $2.3M | $1.6M | $2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $393K | $440K | -$152K | $222K | $525K | $1.49M | $2.51M | $996K | $2.08M | $2.93M | $9.61M | $6.75M | $7.55M | $26.43M | $4.09M | $2.37M | $966K | $52K | $177K | $49K | $149K | $125K | $152K | $90K | $529K | $472K | $373K | $216K | $267K | $1.2M | $148K | $259K | $52K | $966K | $980K | -$6.16M | $369K | -$2.38M | $0 | - | - | -$25.97M | - | - | - | - | $594K | $2.72M | - | - | - | - | - | - | -$7.6M | $59.21M | -$2.88M | -$1.48M | - | - | $759K | $249K | - | - | - | - | - | $864K | - | - | - | $713K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $97M | $201.9M | $171.4M | $78.7M | $82.5M | $205M | $163.3M | $75.8M | $70.6M | $193.3M | $136.53M | $97.8M | $63.5M | $174.9M | $130.02M | $79.48M | $72.39M | $173.35M | $113.98M | $89.87M | $67.27M | $138.32M | $125.95M | $82.23M | $66.93M | $153.19M | $121.36M | $70.55M | $54M | $160.13M | $114.13M | $65.09M | $69.55M | $148.27M | $121.84M | $79.56M | $69.8M | $150.19M | $109.96M | $70.7M | $60.8M | $88.09M | $71.41M | $59.83M | $55.63M | $92.54M | $69.95M | $55.24M | $47.41M | $90.43M | $71.1M | $55.57M | $49.04M | $79.85M | $73.42M | $50.53M | $47.46M | $70.05M | $46.47M | $39.57M | $36.16M | $58.37M | $45.42M | $47.94M | $30.84M | $69.7M | $50.64M | $16.91M | $25.81M | $76.77M | -$37.87M | $42.69M | $25.52M | $36.56M | $45.72M | $18.39M | $31.83M | $55.96M | $39.93M | $40.95M | $32.43M | $39.37M | $46.74M | -$30.55M | $33.15M | $33.27M | $41.03M | $38.31M | $25.81M | $28.06M | -$90.96M | $156.21M | $30.33M | $38.77M | $32.03M | $33.44M | $30.78M | $31.38M | $15.02M | $28.15M | $63.34M | $61.58M | $40.08M | $42.52M | $15.2M | $16.87M | $15.5M | $16.68M | $13.8M | $16M | $2.8M | $17.7M | $13.9M | $15M | $14.7M | $15.7M | $12.8M | $15.5M | $14.1M | $15M | $11.3M | $14.2M | $12.1M | $11.6M | $9M | $9.5M | $10.1M | $11.5M | $7.6M | $9.7M | $35.8M | $36.3M | $32.9M | $34.4M | $35.3M | $35.4M | $32.2M | $32.5M | $33.3M | $35.2M | $31.1M | $33.8M | $32M | $33.2M | $30.1M | $32.3M | $30.8M | $30M | $27.5M | $31.7M | $84.6M | $73.7M | $61.6M | $60.2M | $30.8M | $32.3M | $31.3M | $28M | $30.8M | $25.9M | $27.7M | $27.5M | $29.7M | $28.1M | $28M | $28.1M | $26.7M | $28.3M | $23.8M | $25.5M |
| -$51.4M | -$51.2M | -$45.5M | -$48.8M | -$49.3M | -$50.5M | -$49.5M | -$46.5M | -$42.2M | -$44.8M | -$43.56M | -$41.6M | -$43M | -$42.8M | -$44.68M | -$39.56M | -$37.2M | -$37.84M | -$38.82M | -$36.46M | -$38.39M | -$37.33M | -$38.02M | -$37.23M | -$37.41M | -$39.96M | -$40.99M | -$52.65M | -$34M | -$35.51M | -$34.41M | -$35.81M | -$35.84M | -$35.1M | -$34.72M | -$33.18M | -$33.22M | -$34.08M | -$89.28M | -$46.17M | -$57.2M | -$43.78M | -$93.11M | -$81.81M | -$117.74M | -$40.68M | -$17.9M | -$16.24M | -$16.11M | -$16.11M | -$41.02M | -$19.11M | -$2.9M | -$14.99M | -$24.16M | $1.99M | -$67.38M | -$15M | -$21.85M | -$59.8M | -$29.49M | -$16.37M | $3.44M | -$36.88M | -$45.93M | -$22.11M | -$1.2M | -$24.32M | $10.9M | -$44.8M | $4.85M | $1.53M | -$8.51M | $576K | -$3.37M | $647K | $663K | $1.19M | $1.78M | $721K | -$1.02M | $801K | $6.57M | $3.57M | $3.27M | $1.76M | $511K | $397K | $145K | $270K | $117.36M | -$115.99M | $4.66M | $640K | $1.77M | -$1.2M | $3.47M | $2.73M | -$150K | $7.77M | $2.99M | $1.41M | -$2.17M | $2.26M | $2.82M | $1.48M | $2.7M | $2M | $900K | $800K | $1M | $600K | $800K | $1M | $700K | $400K | $400K | $400K | $1.3M | $500K | $500K | $700K | $800K | $800K | $300K | $500K | $500K | $500K | $500K | $300K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $1.1M | $1.2M | $4.2M | $1.2M | $900K | $400K | $600K | $5.4M | $5.6M | $2M | $6.31M | $3.5M | $1.8M | $600K | $469K | $561K | $289K | $276K | $430K | $586K | $467K | $225K | $433K | $480K | $220K | $328K | $424K | $513K | $396K | $299K | $629K | $382K | $320K | $310K | $316K | $402K | $257K | $41K | -$1.08M | $912K | $946K | $655K | $458K | $414K | $301K | $448K | $384K | $575K | $576K | $390K | $398K | $565K | $475K | $285K | $529K | $364K | $627K | $437K | $419K | $536K | $463K | $548K | $165K | $199K | $84K | $246K | $428K | $327K | $329K | $528K | - | - | $373K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $52.7M | $53.1M | $54.7M | $50.6M | $49.8M | $51.7M | $50.4M | $50.6M | $48.2M | $46M | $48.19M | $44.5M | $43.3M | $44.1M | $44.13M | $40.58M | $39.05M | $38.82M | $39.01M | $38.6M | $38.67M | $37.83M | $36.86M | $36.52M | $35.77M | $35.78M | $35.61M | $34M | $34.66M | $35.02M | $35.78M | $35.68M | $34.85M | $35.31M | $35.13M | $34.47M | $34.19M | $34.5M | $34.32M | $36.16M | $33.59M | $31.34M | $23.77M | $21.62M | $18.86M | $19.48M | $18.87M | $17.37M | $17.38M | $17.33M | $42.55M | $23.22M | $22.69M | $23.33M | $31.53M | $26.17M | $26.67M | $29.24M | $25.2M | $22.8M | $22.82M | $26.77M | $24.05M | $26.21M | $25.34M | $21.77M | $21.76M | $20.69M | $23.34M | $18.9M | - | - | $9.56M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $200K | $700K | $5M | $600K | -$400K | $800K | $300K | -$1.3M | $400K | -$800K | -$1.69M | -$600K | -$1.5M | $700K | -$1.02M | $464K | $1.56M | $704K | -$231K | $1.56M | -$191K | $266K | -$1.59M | -$1.19M | -$1.86M | -$4.51M | -$5.8M | -$19.16M | $263K | -$789K | $743K | -$510K | -$1.31M | -$104K | $97K | $885K | $718K | $373K | -$53.87M | -$10.92M | -$24.56M | -$13.1M | -$69.8M | -$60.6M | -$99.18M | -$21.65M | $592K | $558K | $702K | $830K | $1.14M | $3.55M | $19.31M | $8.06M | $6.84M | $27.8M | -$41.34M | $13.79M | $2.93M | -$37.53M | -$7.13M | $9.85M | $27.32M | -$10.86M | -$20.67M | -$589K | $20.14M | -$3.95M | $33.91M | -$26.42M | $4.85M | $1.53M | $682K | $576K | -$3.37M | $647K | $663K | $1.19M | $1.78M | $721K | -$1.02M | $801K | $6.57M | $3.57M | $3.27M | $1.76M | $511K | $397K | $145K | $270K | $117.36M | -$115.99M | $4.66M | $640K | $1.77M | -$1.2M | $3.47M | $2.73M | -$150K | $7.77M | $2.99M | $1.41M | -$2.17M | $2.26M | $2.82M | $1.48M | $2.7M | $2M | $900K | $800K | $1M | $600K | $800K | $1M | $700K | $400K | $400K | $400K | $1.3M | $500K | $500K | $700K | $800K | $800K | $300K | $500K | $500K | $500K | $500K | $300K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $45.6M | $150.7M | $125.9M | $29.9M | $33.2M | $154.5M | $113.8M | $29.3M | $28.4M | $148.5M | $92.97M | $56.2M | $20.5M | $132.1M | $85.34M | $39.92M | $35.19M | $135.51M | $75.16M | $53.42M | $28.87M | $100.98M | $87.93M | $45M | $29.53M | $113.23M | $80.37M | $17.9M | $20M | $124.63M | $79.72M | $29.28M | $33.71M | $113.18M | $87.13M | $46.38M | $36.58M | $116.1M | $20.68M | $24.53M | $3.59M | $44.3M | -$21.7M | -$21.98M | -$62.11M | $51.86M | $52.05M | $39M | $31.31M | $74.32M | $30.09M | $36.46M | $46.13M | $64.86M | $49.26M | $52.52M | -$19.92M | $55.04M | $24.61M | -$20.22M | $6.67M | $42M | $48.86M | $11.07M | -$15.09M | $47.59M | $49.44M | -$7.41M | $36.72M | $31.98M | -$147.96M | $29.83M | $19.08M | $25.44M | $34.16M | $14.64M | $28.77M | $48.51M | $30.78M | $29.56M | $18.75M | $28.75M | $41.48M | -$37.81M | $23.49M | $23.48M | $29.48M | $27.85M | $14.48M | $14.33M | $13.74M | $26.61M | $21.91M | $25.57M | $21.07M | $25.86M | $22.61M | $22.82M | $5.33M | $27.59M | $55.4M | $50.74M | $33.47M | $24.89M | $11.75M | $13.09M | $14.7M | $14.3M | $10.8M | $13.1M | -$300K | $14.4M | $11.1M | $12.2M | $11.8M | $12.5M | $9.9M | $12.5M | $11.9M | $12M | $8.4M | $11.6M | $9.1M | $10.1M | $8.3M | $8.7M | $9.4M | $10.2M | $6.4M | $8.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $5.2M | $17.6M | $17.2M | $4M | $4.4M | $18.1M | $12.7M | $2.9M | $3.7M | $16.9M | $9.65M | $7.4M | -$6.1M | $14.7M | $9.29M | $2.09M | -$658K | $14.49M | $836K | $5.25M | $586K | $494K | $7.43M | $4.65M | $4.83M | $16M | $7.5M | $2.51M | $2.31M | $17.26M | -$11.88M | $7.48M | $6.54M | -$25.8M | $15.81M | $13.48M | $10.65M | $34.39M | -$730K | $6.64M | $309K | $4.25M | -$7.52M | -$12.04M | -$20.32M | $17.71M | $18.05M | $11.64M | $10.96M | $25.67M | $11.08M | $13.33M | $15.62M | $21.58M | $18.34M | $17.91M | -$7.57M | $19.72M | $8.43M | -$9.02M | $3.01M | $13.93M | $15.43M | -$1.46M | -$5.14M | $16.48M | $17.02M | -$3.44M | $13.71M | $6.02M | -$51.38M | $10.31M | $5.88M | $8.87M | $9.41M | $3.51M | $9.29M | $16.01M | $9.86M | $7.36M | $6.39M | $10.19M | $14.86M | -$14.03M | $8.17M | $8.22M | $9.13M | $9.25M | $4.76M | $4.33M | $4.02M | $8.97M | $8.4M | $8.71M | $4.94M | $9.04M | $7.89M | $7.93M | $566K | $10.58M | $20.88M | $18.65M | $14.06M | $8.57M | $3.69M | $4.03M | $4.1M | $4.6M | $3M | $4.1M | -$400K | $4.8M | $3.6M | $3.7M | $3.4M | $3.9M | $3.1M | $3.9M | $3.7M | $3.8M | $2.5M | $3.6M | $2.1M | $3.2M | $2.7M | $2.7M | $2.8M | $3.2M | $2M | $2.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $40.4M | $133.1M | $108.7M | $25.9M | $28.8M | $136.4M | $101.1M | $26.4M | $24.7M | $131.6M | $83.32M | $48.8M | $26.6M | $117.4M | $76.05M | $37.83M | $35.85M | $121.02M | $74.32M | $48.16M | $28.29M | $100.49M | $80.5M | $40.35M | $24.69M | $97.22M | $72.87M | $15.4M | $17.69M | $107.36M | $90.34M | $20.94M | $24.74M | $136.63M | $54.22M | $31.6M | $25.31M | $80.15M | $21.41M | $17.88M | $3.28M | $40.05M | -$14.18M | -$9.94M | -$41.84M | $33.85M | $34.01M | $27.36M | $20.35M | $48.65M | $18.12M | $23.12M | $30.52M | $43.2M | $30.77M | $34.46M | -$13.48M | $29.79M | $25.59M | -$10.53M | $7.75M | $26.91M | $33.52M | $12.39M | -$8.66M | $31.43M | $32.76M | -$2.18M | $24.58M | $26.39M | -$98.82M | $164.91M | $22.25M | $16.87M | $23.85M | $17.56M | $25.19M | $32.55M | $21.07M | $22.38M | $11.85M | $26.24M | $26.69M | -$23.83M | $15.04M | $15.8M | $19.54M | $17.23M | $11.56M | $9.86M | $7.94M | $22.44M | $16.66M | $14.11M | $16.68M | $16.12M | $15.64M | $15.58M | $4.54M | $16.2M | $37.46M | $34.05M | $20.47M | $26.6M | $8.06M | $9.06M | $11.6M | $9.2M | $7.5M | $9M | $100K | $9.6M | $7.5M | $8.5M | $8.4M | $8.6M | $6.8M | $8.6M | $8.2M | $8.2M | $5.9M | $8M | $7M | $6.9M | $5.6M | $6M | $6.6M | $7M | $4.4M | $5.8M | $6.2M | $6M | $4.6M | $6.1M | $6.2M | $6.3M | $5.6M | $5.6M | $4.8M | $6.9M | $4.3M | $6.7M | $5.4M | $6.3M | $4.7M | $6.5M | $5.8M | $5.4M | $4M | $6M | $5.2M | $5.6M | $5.1M | $5.9M | $5.3M | $5.7M | $5.9M | $3.5M | $4.7M | $3.2M | $3.8M | $4.1M | $4.6M | $4.1M | $4.5M | $4.8M | $3.5M | $5.5M | $3.1M | $4.5M |
Minority Interests | -$2.2M | -$2.1M | -$3.7M | -$1M | -$1.3M | -$2.1M | -$3M | -$2M | -$1.9M | -$3.7M | -$3.64M | -$3.4M | -$3.5M | -$3.3M | -$3.58M | -$2.86M | -$2.43M | -$3.5M | -$3.17M | -$4.05M | -$3.13M | -$4.17M | -$3.31M | -$4.07M | -$3.73M | -$4.05M | -$3.69M | -$3.66M | -$3.11M | -$3.55M | -$3.77M | -$3.99M | -$2.82M | -$3.63M | -$3.57M | -$3.94M | -$3.12M | -$3.62M | -$3.25M | -$3.75M | -$2.61M | -$48K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | - | -$53K | -$77K | -$92K | -$97K | -$95K | -$94K | -$237K | -$95K | -$91K | -$86K | -$78K | -$74K | -$65K | -$60K | -$52K | -$48K | -$44K | -$42K | - | - | -$1.42M | $72K | -$548K | $1.33M | -$1.84M | -$2.27M | $222K | $163K | -$2.61M | -$1.96M | -$1.06M | -$10.28M | - | - | - | $500K | $300K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $38.2M | $131M | $105M | $24.9M | $27.5M | $134.3M | $98.1M | $24.4M | $22.8M | $127.9M | $79.68M | $45.4M | $23.1M | $114.1M | $72.47M | $34.97M | $33.42M | $117.53M | $71.16M | $44.11M | $25.16M | $96.32M | $77.19M | $36.28M | $20.97M | $93.17M | $69.18M | $11.74M | $14.58M | $103.81M | $86.57M | $16.95M | $21.92M | $133M | $50.65M | $27.66M | $22.2M | $76.52M | $18.17M | $14.13M | $669K | $40M | -$14.18M | -$9.94M | -$41.84M | $33.85M | $34.01M | $27.36M | $20.35M | $48.65M | $18.12M | $23.12M | $30.52M | $43.2M | $30.77M | $34.46M | -$13.48M | $29.79M | $25.59M | -$10.53M | $7.75M | $26.91M | $33.52M | $12.39M | -$8.66M | $31.43M | $32.76M | -$2.18M | $24.58M | $26.39M | -$98.82M | $164.91M | $22.2M | $16.79M | $23.76M | $17.46M | $25.1M | $32.45M | $20.83M | $22.28M | $11.76M | $26.15M | $26.61M | -$23.9M | $14.97M | $15.74M | $19.49M | $17.18M | $11.52M | $9.82M | $7.94M | $22.44M | $15.24M | $14.18M | $16.13M | $17.45M | $13.81M | $13.31M | $4.77M | $16.37M | $34.85M | $32.09M | $19.4M | $16.32M | $8.06M | $9.06M | $11.6M | $9.7M | $7.8M | $9M | $100K | $9.6M | $7.5M | $8.5M | $8.4M | $8.6M | $6.8M | $8.6M | $8.2M | $8.2M | $5.9M | $8M | $7M | $6.9M | $5.6M | $6M | $6.6M | $7M | $4.4M | $5.8M | $6.2M | $6M | $4.6M | $6.1M | $6.2M | $6.3M | $5.6M | $5.6M | $4.8M | $6.9M | $4.3M | $6.7M | $5.4M | $6.3M | $4.7M | $6.5M | $5.8M | $5.4M | $4M | $6M | $5.2M | $5.6M | $5.1M | $5.9M | $5.3M | $5.7M | $5.9M | $3.5M | $4.7M | $3.2M | $3.8M | $4.1M | $4.6M | $4.1M | $4.5M | $4.8M | $3.5M | $5.5M | $3.1M | $4.5M |
Shares Outstanding (Basic) | 75.9M | 75.4M | 75.2M | 72.8M | 72.4M | 71.6M | 71.4M | 70.5M | 69M | 68.2M | 67.9M | 67.3M | 66.6M | 66M | 65.26M | 64.88M | 64.72M | 64.57M | 64.02M | 63.34M | 62.87M | 62.63M | 62.58M | 62.58M | 62.57M | 61.78M | 61.27M | 60.98M | 60.47M | 59.92M | 57.6M | 53.36M | 53.36M | 53.32M | 53.3M | 53.24M | 53.23M | 53.15M | 52.9M | 52.18M | 51.51M | 51.04M | 51.19M | 44.64M | 44.62M | 44.54M | 44.67M | 44.42M | 44.4M | 44.33M | - | 44.2M | 44.17M | 44.05M | - | 43.85M | 43.8M | 43.73M | - | 39.15M | 39.11M | 39.06M | - | 38.93M | 38.9M | 38.85M | - | 38.64M | 38.6M | 38.51M | - | 38.31M | 38.3M | 37.83M | - | 37.64M | 37.59M | 35.17M | - | 33.19M | 33.16M | 33.12M | - | 32.97M | 32.56M | 32.44M | - | 32.42M | 32.4M | 32.29M | - | 32.09M | 30.58M | 27.04M | - | 26.84M | 26.8M | 26.69M | - | 26.43M | 25.5M | 22.98M | - | 22.84M | 21.39M | 21.38M | - | 21.56M | 21.67M | 21.43M | - | 21.33M | 21.43M | 21.79M | - | 21.5M | 21.94M | 22.05M | - | 21.58M | 21.85M | 21.62M | - | 21.56M | 21.54M | 21.43M | - | 21.21M | 20.95M | 21.48M | - | 20.69M | 20.91M | 20.33M | - | 20.32M | 20.74M | 20.74M | - | 20.29M | 20.48M | 20.3M | - | 20.32M | 20.43M | 20.97M | - | 20.77M | 20M | 20.49M | - | 20.48M | 20.47M | 20.45M | - | 20.45M | 20.45M | 20.43M | - | 20.42M | 20.4M | 20.31M | - | 20.06M | 19.96M | 19.72M | - | 19.72M | 19.48M | 19.48M |
Shares Outstanding (Diluted) | 76.1M | 75.6M | 75.4M | 72.9M | 72.4M | 71.8M | 71.6M | 70.6M | 69M | 68.3M | 68M | 67.4M | 66.7M | 66.1M | 65.43M | 65.06M | 64.88M | 64.72M | 64.13M | 63.44M | 62.92M | 62.69M | 62.66M | 62.63M | 62.62M | 61.86M | 61.42M | 61.1M | 60.61M | 60.06M | 58.3M | 54.82M | 54.52M | 54.12M | 54.9M | 55.43M | 55.38M | 54.93M | 54.4M | 53.73M | 52.99M | 51.86M | 51.19M | 44.64M | 44.62M | 44.66M | 44.67M | 44.61M | 44.59M | 44.55M | - | 44.46M | 44.41M | 44.31M | - | 44.11M | 43.8M | 43.97M | - | 39.15M | 39.82M | 39.76M | - | 39.13M | 38.9M | 39.01M | - | 38.64M | 38.66M | 38.56M | - | 38.43M | 38.43M | 38.4M | - | 38.08M | 38.01M | 35.58M | - | 33.56M | 33.51M | 33.46M | - | 32.97M | 33.2M | 33.01M | - | 32.91M | 32.95M | 32.81M | - | 32.75M | 31.13M | 27.41M | - | 27.08M | 27.13M | 26.97M | - | 26.8M | 25.98M | 23.39M | - | 23.07M | 21.45M | 21.41M | - | 21.56M | 21.67M | 21.43M | - | 21.82M | 21.43M | 21.79M | - | 21.5M | 21.94M | 22.05M | - | 21.58M | 21.85M | 21.62M | - | 21.56M | 21.54M | 21.43M | - | 21.21M | 20.95M | 21.48M | - | 20.69M | 20.91M | 20.33M | - | 20.32M | 20.74M | 20.74M | - | 20.29M | 20.48M | 20.3M | - | 20.32M | 20.43M | 20.97M | - | 20.77M | 20M | 20.49M | - | 20.48M | 20.47M | 20.45M | - | 20.45M | 20.45M | 20.43M | - | 20.42M | 20.4M | 20.31M | - | 20.06M | 19.96M | 19.72M | - | 19.72M | 19.48M | 19.48M |
EPS (Basic) | $0.50 | $1.74 | $1.39 | $0.34 | $0.38 | $1.87 | $1.37 | $0.35 | $0.33 | $1.88 | $1.17 | $0.67 | $0.35 | $1.73 | $1.11 | $0.54 | $0.52 | $1.82 | $1.11 | $0.70 | $0.40 | $1.54 | $1.23 | $0.58 | $0.34 | $1.51 | $1.13 | $0.19 | $0.24 | $1.73 | $1.50 | $0.32 | $0.41 | $2.49 | $1.08 | $0.52 | $0.42 | $1.44 | $0.34 | $0.27 | $0.01 | $0.78 | -$0.27 | -$0.22 | -$0.94 | $1.08 | $0.76 | $0.62 | $0.45 | $1.10 | - | $0.52 | $0.69 | $0.98 | - | $0.79 | -$0.31 | $0.68 | - | -$0.27 | $0.20 | $0.69 | - | $0.32 | -$0.22 | $0.81 | - | -$0.06 | $0.64 | $0.69 | - | $4.30 | $0.58 | $0.44 | - | $0.47 | $0.67 | $0.92 | - | $0.67 | $0.35 | $0.79 | - | -$0.73 | $0.46 | $0.48 | - | $0.53 | $0.35 | $0.30 | - | $0.70 | $0.54 | $0.52 | - | $1.77 | $0.51 | $0.52 | - | $0.61 | $1.35 | $1.39 | - | $0.71 | $0.38 | $0.42 | - | $0.45 | $0.36 | $0.42 | - | $0.45 | $0.35 | $0.39 | - | $0.40 | $0.31 | $0.39 | - | $0.38 | $0.27 | $0.37 | - | $0.32 | $0.26 | $0.28 | - | $0.33 | $0.21 | $0.27 | - | $0.29 | $0.22 | $0.30 | - | $0.31 | $0.27 | $0.27 | - | $0.34 | $0.21 | $0.33 | - | $0.31 | $0.23 | $0.31 | - | $0.26 | $0.20 | $0.29 | - | $0.27 | $0.24 | $0.29 | - | $0.27 | $0.28 | $0.17 | - | $0.15 | $0.18 | $0.19 | - | $0.19 | $0.21 | $0.23 | - | $0.27 | $0.15 | $0.22 |
EPS (Diluted) | $0.50 | $1.73 | $1.39 | $0.34 | $0.38 | $1.87 | $1.37 | $0.35 | $0.33 | $1.87 | $1.17 | $0.67 | $0.35 | $1.73 | $1.11 | $0.54 | $0.52 | $1.82 | $1.11 | $0.70 | $0.40 | $1.54 | $1.23 | $0.58 | $0.33 | $1.51 | $1.13 | $0.19 | $0.24 | $1.73 | $1.49 | $0.31 | $0.40 | $2.46 | $1.05 | $0.50 | $0.40 | $1.39 | $0.33 | $0.26 | $0.01 | $0.77 | -$0.30 | -$0.22 | -$0.94 | $1.07 | $0.76 | $0.61 | $0.44 | $1.09 | - | $0.52 | $0.69 | $0.97 | - | $0.78 | -$0.31 | $0.68 | - | -$0.27 | $0.19 | $0.68 | - | $0.32 | -$0.22 | $0.81 | - | -$0.06 | $0.64 | $0.68 | - | $4.29 | $0.58 | $0.44 | - | $0.46 | $0.66 | $0.91 | - | $0.66 | $0.35 | $0.78 | - | -$0.73 | $0.45 | $0.48 | - | $0.52 | $0.35 | $0.30 | - | $0.69 | $0.54 | $0.52 | - | $1.75 | $0.51 | $0.52 | - | $0.61 | $1.34 | $1.37 | - | $0.71 | $0.38 | $0.42 | - | $0.45 | $0.36 | $0.42 | - | $0.44 | $0.35 | $0.39 | - | $0.40 | $0.31 | $0.39 | - | $0.38 | $0.27 | $0.37 | - | $0.32 | $0.26 | $0.28 | - | $0.33 | $0.21 | $0.27 | - | $0.29 | $0.22 | $0.30 | - | $0.31 | $0.27 | $0.27 | - | $0.34 | $0.21 | $0.33 | - | $0.31 | $0.23 | $0.31 | - | $0.26 | $0.20 | $0.29 | - | $0.27 | $0.24 | $0.29 | - | $0.27 | $0.28 | $0.17 | - | $0.15 | $0.18 | $0.19 | - | $0.19 | $0.21 | $0.23 | - | $0.27 | $0.15 | $0.22 |
EBIT | $98.3M | $203.8M | $180.6M | $80.5M | $83M | $206.2M | $164.2M | $79.9M | $76.6M | $194.5M | $141.16M | $100.7M | $63.8M | $176.2M | $129.47M | $80.5M | $74.24M | $174.33M | $114.17M | $92.02M | $67.54M | $138.81M | $124.79M | $81.52M | $65.29M | $149.01M | $115.99M | $51.9M | $54.66M | $159.64M | $115.5M | $64.96M | $68.56M | $148.48M | $122.25M | $80.85M | $70.77M | $150.6M | $55.01M | $60.69M | $37.18M | $75.64M | $2.07M | -$358K | -$43.26M | $71.34M | $70.93M | $56.37M | $48.69M | $91.65M | $72.64M | $59.68M | $68.82M | $88.19M | $80.79M | $78.69M | $6.75M | $84.28M | $49.82M | $2.58M | $29.49M | $68.77M | $72.91M | $37.28M | $10.25M | $69.36M | $71.2M | $13.28M | $60.06M | $50.88M | -$37.87M | $42.69M | $28.64M | $36.56M | $45.72M | $18.39M | $31.83M | $55.96M | $39.93M | $40.95M | $32.43M | $39.37M | $46.74M | -$30.55M | $33.15M | $33.27M | $41.03M | $38.31M | $25.81M | $28.06M | -$90.96M | $156.21M | $30.33M | $38.77M | $32.03M | $33.44M | $30.78M | $31.38M | $15.02M | $28.15M | $63.34M | $61.58M | $40.08M | $42.52M | $15.2M | $16.87M | $15.5M | $16.68M | $13.8M | $16M | $2.8M | $17.7M | $13.9M | $15M | $14.7M | $15.7M | $12.8M | $15.5M | $14.1M | $15M | $11.3M | $14.2M | $12.1M | $11.6M | $9M | $9.5M | $10.1M | $11.5M | $7.6M | $9.7M | $35.8M | $36.3M | $32.9M | $34.4M | $35.3M | $35.4M | $32.2M | $32.5M | $33.3M | $35.2M | $31.1M | $33.8M | $32M | $33.2M | $30.1M | $32.3M | $30.8M | $30M | $27.5M | $31.7M | $84.6M | $73.7M | $61.6M | $60.2M | $30.8M | $32.3M | $31.3M | $28M | $30.8M | $25.9M | $27.7M | $27.5M | $29.7M | $28.1M | $28M | $28.1M | $26.7M | $28.3M | $23.8M | $25.5M |
EBITDA | $173.6M | $278.6M | $253.9M | $152M | $152.8M | $275.4M | $232.5M | $149.2M | $143.2M | $260.4M | $206.72M | $165.6M | $128.6M | $237.8M | $191.77M | $144.52M | $138.37M | $234.8M | $175.26M | $151.18M | $125.99M | $196.08M | $179.84M | $137.87M | $121.95M | $212.27M | $170.62M | $123.53M | $106.26M | $210.67M | $165.37M | $113.81M | $117.03M | $197M | $163.42M | $127.26M | $116.8M | $196.81M | $157.71M | $120.7M | $109M | $133.84M | $110.73M | $98.86M | $96.37M | $132.32M | $108.59M | $92.7M | $84.27M | $126.66M | $106.73M | $92.58M | $85.14M | $115.32M | $107.52M | $92.01M | $90.41M | $110.52M | $84.78M | $73.91M | $69.37M | $90.83M | $83.79M | $78.18M | $61.18M | $98.34M | $79.83M | $47.06M | $55.53M | $110.62M | -$6.46M | $71.98M | $48.75M | $61.63M | $74.08M | $37.08M | $56.08M | $77.93M | $64.82M | $64.37M | $55.83M | $59.46M | $66.28M | -$12.08M | $50.38M | $51.34M | $62.54M | $66.83M | $43.69M | $50.06M | -$186.79M | $292.39M | $45.71M | $58.64M | $47.97M | $50.87M | $45.28M | $45.45M | $30.43M | $34.76M | $72.93M | $72.05M | $52.64M | $49.24M | $19.27M | $21.98M | $18.4M | $22.38M | $18.8M | $21.1M | $7.3M | $23.2M | $19.3M | $20.1M | $19.6M | $20.7M | $18.1M | $20.7M | $18.2M | $20.4M | $16.8M | $18.9M | $15.7M | $16.4M | $13.6M | $13.7M | $14M | $15.4M | $11.5M | $13.9M | $35.8M | $36.3M | $32.9M | $34.4M | $35.3M | $35.4M | $32.2M | $32.5M | $33.3M | $35.2M | $31.1M | $33.8M | $32M | $33.2M | $30.1M | $32.3M | $30.8M | $30M | $27.5M | $31.7M | $84.6M | $73.7M | $61.6M | $60.2M | $30.8M | $32.3M | $31.3M | $28M | $30.8M | $25.9M | $27.7M | $27.5M | $29.7M | $28.1M | $28M | $28.1M | $26.7M | $28.3M | $23.8M | $25.5M |