Clean Harbors, Inc.(CLH:US)
Market Cap$16.91B
Key Metrics
Price$320.06
Revenue (TTM)$6.244B
Holders Revenue (TTM)$235.13M
Gross Profit (TTM)$2.014B
Earnings (TTM)$439.05M
EBITDA (TTM)$1.219B
Op. Margin (TTM)11.84%
Dividend Yield-
Holders Yield1.39%
Cash on hand$408.36M
Total Assets$7.837B
Net Assets$2.928B
Total Debt$3.034B
Key Metrics
Price$320.06
Revenue (TTM)$6.244B
Holders Revenue (TTM)$235.13M
Gross Profit (TTM)$2.014B
Earnings (TTM)$439.05M
EBITDA (TTM)$1.219B
Op. Margin (TTM)11.84%
Dividend Yield-
Holders Yield1.39%
Cash on hand$408.36M
Total Assets$7.837B
Net Assets$2.928B
Total Debt$3.034B
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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.735B | $1.46B | $1.5B | $1.549B | $1.55B | $1.432B | $1.431B | $1.529B | $1.553B | $1.377B | $1.338B | $1.366B | $1.398B | $1.307B | $1.278B | $1.363B | $1.356B | $1.169B | $1.119B | $951.48M | $926.46M | $808.15M | $796.19M | $779.34M | $710M | $858.56M | $871.01M | $891.67M | $868.68M | $780.84M | $858.2M | $843.18M | $849.14M | $749.78M | $747.4M | $755.85M | $752.79M | $688.94M | $692.11M | $729.52M | $697.51M | $636.08M | $713.04M | $893.37M | $936.23M | $732.5M | $845.02M | $851.47M | $858.48M | $846.67M | $879.43M | $907.54M | $860.53M | $862.16M | $558.96M | $533.81M | $523.12M | $572.02M | $545.89M | $556.05M | $447.24M | $434.96M | $417.06M | $487.65M | $471.64M | $354.9M | $346.97M | $305.61M | $215.34M | $206.31M | $249.79M | $273.16M | $265.26M | $242.51M | $257.68M | $245.51M | $238.71M | $205.02M | $231.85M | $213.9M | $199.56M | $184.5M | $193.71M | $178.58M | $173.91M | $164.97M | $176.18M | $162.65M | $161.63M | $142.76M | $145.54M | $151.09M | $172.04M | $142.31M | $153.34M | $83.37M | $60.11M | $53.32M | $75.82M | $61.66M | $62.3M | $51.82M | $58.2M | $60.29M | $62.24M | $52.74M | $52.6M | $54.6M | $51.12M | $44.65M | $52.5M | $50.9M | $53.6M | $40.4M | $45.9M | $50.1M | $47.4M | $40.4M | $54.1M | $50.7M | $49.6M | $45.7M | $52.9M | $54.4M | $54.9M | $47.2M | $52.9M | $53.3M | $49.7M | $51.3M | $52.8M | $52M | $51.8M | $43.5M | $50.6M | $46.3M | $41.7M | $37.7M | $40M | $38M | $37M | $35.8M | $32M | $40.6M | $34.5M | $29.8M | $33.5M | $35.1M | $33M | $24.4M | $25.5M | $24.7M | $21.1M | $19.4M | $19.8M | $17.1M | $17.1M | $13.2M | $12.4M | $10.6M | $10.6M | $8M | $8.1M | $8M | $8.1M |
Cost of Revenue | $1.126B | $1.014B | $1.041B | $1.048B | $1.033B | $1.022B | $1.004B | $1.056B | $1.036B | $971.07M | $923.15M | $943.95M | $947.51M | $931.51M | $891.42M | $910.65M | $898.47M | $843.39M | $792.18M | $639.23M | $617.89M | $560.54M | $548.78M | $511.63M | $470.68M | $606.67M | $615.77M | $612.75M | $594.93M | $564.36M | $594.86M | $580.69M | $583.58M | $546.43M | $526.69M | $519.6M | $519.8M | $496.59M | $496.66M | $491.92M | $480M | $464.28M | $522.97M | $634.65M | $652.69M | $546.51M | $610.72M | $598.41M | $606.95M | $625.72M | $645.16M | $647.12M | $614.33M | $636.02M | $399.74M | $372.94M | $367.62M | $400.32M | $373.14M | $386.52M | $307.75M | $312.58M | $290.77M | $335.27M | $324.28M | $260.42M | $252.82M | $210.9M | $146.25M | $143.51M | $172.18M | $187.06M | $178.38M | $170.19M | $178.55M | $169.01M | $165.28M | $151.6M | $165.91M | $151.61M | $135.96M | $131.36M | $138.59M | $129.01M | $124.43M | $120.55M | $124.7M | $116.84M | $115.84M | $107.46M | $106.11M | $108.69M | $131.8M | $106.61M | $109.41M | $62.06M | $42.05M | $38.94M | $51.11M | $45.41M | $43.11M | $38.45M | $42.27M | $42.3M | $42.71M | $39.02M | $38.6M | $39.8M | $37.2M | $33.7M | $38.8M | $37.7M | $38.9M | $31.1M | $36.3M | $37.6M | $34.6M | $31.4M | $40.6M | $39.5M | $38.8M | $34.7M | $41.7M | $40.9M | $39.3M | $34.7M | $40.3M | $37.4M | $33.4M | $35.9M | $36.9M | $35.5M | $33.6M | $28.4M | $33M | $30.2M | $27.5M | $25M | $27M | $25M | $24.3M | $23.8M | $21.3M | $28.1M | $24.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $608.78M | $445.42M | $458.97M | $500.85M | $516.36M | $410.07M | $427.61M | $473.82M | $517.18M | $405.63M | $415.02M | $421.75M | $450.39M | $375.87M | $386.67M | $452.44M | $457.84M | $325.72M | $327.3M | $312.25M | $308.57M | $247.61M | $247.42M | $267.72M | $239.32M | $251.9M | $255.24M | $278.91M | $273.75M | $216.48M | $263.35M | $262.5M | $265.56M | $203.35M | $220.71M | $236.25M | $232.99M | $192.36M | $195.45M | $237.61M | $217.51M | $171.8M | $190.08M | $258.72M | $283.54M | $185.99M | $234.3M | $253.06M | $251.53M | $220.95M | $234.27M | $260.42M | $246.2M | $226.14M | $159.22M | $160.87M | $155.5M | $171.71M | $172.74M | $169.54M | $139.48M | $122.39M | $126.29M | $152.38M | $147.36M | $94.48M | $94.15M | $94.71M | $69.08M | $62.79M | $77.61M | $86.09M | $86.88M | $72.32M | $79.13M | $76.5M | $73.43M | $53.42M | $65.94M | $62.3M | $63.6M | $53.14M | $55.12M | $49.57M | $49.48M | $44.42M | $51.48M | $45.82M | $45.79M | $35.3M | $39.44M | $42.4M | $40.24M | $35.69M | $43.94M | $21.31M | $18.06M | $14.38M | $24.71M | $16.25M | $19.19M | $13.37M | $15.92M | $17.99M | $19.53M | $13.71M | $14M | $14.8M | $13.92M | $10.95M | $13.7M | $13.2M | $14.7M | $9.3M | $9.6M | $12.5M | $12.8M | $9M | $13.5M | $11.2M | $10.8M | $11M | $11.2M | $13.5M | $15.6M | $12.5M | $12.6M | $15.9M | $16.3M | $15.4M | $15.9M | $16.5M | $18.2M | $15.1M | $17.6M | $16.1M | $14.2M | $12.7M | $13M | $13M | $12.7M | $12M | $10.7M | $12.5M | $10.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $218.08M | $210.68M | $197.51M | $193.11M | $189.77M | $186.47M | $185.36M | $181.46M | $201.18M | $185.09M | $169.39M | $174.41M | $170.87M | $170.16M | $172.24M | $154.96M | $158.81M | $154.33M | $162.17M | $135.96M | $126.98M | $124.59M | $114.26M | $109.37M | $106.61M | $131.87M | $125.53M | $124.79M | $126.48M | $117.39M | $143.92M | $123.67M | $128.44M | $117.52M | $121.29M | $115.6M | $114.71M | $114.51M | $102.16M | $113.43M | $109.61M | $106.99M | $95.53M | $95.69M | $123.02M | $110.33M | $106.16M | $102.34M | $118.34M | $121.69M | $107.84M | $117.38M | $125.49M | $131.31M | $68.22M | $62.83M | $69.3M | $73.18M | $77.83M | $68.14M | $60.66M | $57.18M | $58.49M | $56.11M | $53.33M | $48.19M | $52.21M | $49.06M | $40.41M | $40.02M | $47.05M | $43.42M | $46.22M | $41.84M | $44.24M | $40.81M | $40.75M | $33.83M | $37.14M | $29.46M | $37.8M | $30.87M | $41.56M | $30.1M | $27.92M | $27M | $37.68M | $28.77M | $30.17M | $25.79M | $34.77M | $29.15M | $33.79M | $29.82M | $25.73M | $14.86M | $12M | $10.09M | $13M | $10.31M | $11.36M | $9.78M | $10.57M | $10.8M | $10.68M | $10.19M | $9.7M | $9.7M | $8.6M | $9.1M | $8.6M | $9.6M | $9.2M | $7.9M | $8.8M | $8.9M | $8.6M | $8.2M | $9.1M | $8.8M | $9.3M | $9.2M | $9.9M | $10.3M | $10.5M | $9M | $10M | $9.4M | $9.6M | $9.9M | $10.2M | $11.5M | $11.2M | $9.4M | $10.5M | $9.2M | $8.6M | $8.3M | $7.9M | $7.2M | $7.4M | $7M | $5.8M | $6.3M | $5.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $214.57M | $207.14M | $193.89M | $189.61M | $186.18M | $182.85M | $182.04M | $177.85M | $197.88M | $181.87M | $166.01M | $171.02M | $167.38M | $166.75M | $168.9M | $151.71M | $155.61M | $151.17M | $159.05M | $133.16M | $124.11M | $121.64M | $111.35M | $106.54M | $103.84M | $129.31M | $123.02M | $122.3M | $123.92M | $114.81M | $141.45M | $121.22M | $126M | $115.09M | $118.88M | $113.25M | $112.29M | $112.22M | $99.51M | $110.95M | $107.06M | $104.48M | $92.92M | $93.11M | $120.42M | $107.72M | $103.53M | $99.7M | $115.73M | $118.96M | $104.93M | $114.46M | $122.61M | $128.47M | $68.22M | $60.34M | $66.79M | $70.76M | $77.83M | $68.14M | $60.66M | $57.18M | $58.49M | $56.11M | $53.33M | $48.19M | $52.21M | $49.06M | $40.41M | $37.37M | $47.05M | $40.74M | $43.5M | $39.17M | $41.54M | $38.09M | $38.2M | $31.36M | $34.55M | $26.88M | $35.25M | $28.36M | $41.56M | $27.46M | $25.31M | $24.36M | $37.68M | $26.23M | $27.55M | $23.2M | $34.77M | $26.4M | $31M | $27.09M | $25.73M | $14.86M | $12M | $10.09M | $13M | $10.31M | $11.36M | $9.78M | $10.57M | $10.8M | $10.68M | $10.19M | $9.7M | $9.7M | $8.6M | $9.1M | $8.6M | $9.6M | $9.2M | $7.9M | $8.8M | $8.9M | $8.6M | $8.2M | $9.1M | $8.8M | $9.3M | $9.2M | $9.9M | $10.3M | $10.5M | $9M | $10M | $9.4M | $9.6M | $9.9M | $10.2M | $11.5M | $11.2M | $9.4M | $10.5M | $9.2M | $8.6M | $8.3M | $7.9M | $7.2M | $7.4M | $7M | $5.8M | $6.3M | $5.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $3.5M | $3.54M | $3.62M | $3.5M | $3.59M | $3.62M | $3.32M | $3.62M | $3.3M | $3.22M | $3.39M | $3.39M | $3.49M | $3.41M | $3.34M | $3.25M | $3.2M | $3.16M | $3.12M | $2.8M | $2.87M | $2.95M | $2.9M | $2.82M | $2.77M | $2.56M | $2.51M | $2.49M | $2.56M | $2.57M | $2.48M | $2.45M | $2.45M | $2.43M | $2.41M | $2.35M | $2.42M | $2.29M | $2.65M | $2.48M | $2.55M | $2.51M | $2.61M | $2.58M | $2.6M | $2.62M | $2.64M | $2.64M | $2.61M | $2.72M | $2.91M | $2.91M | $2.88M | $2.84M | - | $2.49M | $2.51M | $2.42M | - | - | - | - | - | - | - | - | - | - | - | $2.65M | - | $2.68M | $2.73M | $2.67M | $2.7M | $2.72M | $2.55M | $2.47M | $2.59M | $2.58M | $2.54M | $2.51M | - | $2.63M | $2.62M | $2.63M | - | $2.55M | $2.62M | $2.59M | - | $2.75M | $2.78M | $2.73M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $268.9M | $118.94M | $158.45M | $193.01M | $210.3M | $111.62M | $136.97M | $192.3M | $215.49M | $125.48M | $147.29M | $154.37M | $189.82M | $120.96M | $127.4M | $209.09M | $211.17M | $87.09M | $82.2M | $104.83M | $110M | $50.86M | $61.74M | $83.88M | $60.22M | $45.5M | $52.31M | $80.37M | $73.05M | $23.73M | $41.49M | $65.75M | $64.35M | $10.99M | $27.94M | $47.66M | $46.74M | $5.43M | $21.94M | $50.82M | $34.5M | -$4.09M | $25.55M | $93.97M | $92.75M | $7.3M | $57.54M | $80.67M | $67.12M | $29.91M | $58.88M | $73.61M | $53.24M | $34.83M | $36.23M | $56.74M | $47.53M | $61.7M | $59.25M | $66.79M | $51.88M | $39.74M | $43M | $73.37M | $71.92M | $23.62M | $20M | $27M | $16.43M | $13.36M | $26.87M | $31.26M | $29.85M | $20M | $25.1M | $25.88M | $23.63M | $10.65M | $19.76M | $21.77M | $17.85M | $14.99M | $14.33M | $12.31M | $14.41M | $10.22M | $14.93M | $11.24M | $9.36M | $4.1M | $6.38M | $6.46M | $13K | -$779K | $12.44M | $2.05M | $3.41M | $1.59M | $8.94M | $3.14M | $5.07M | $798K | $2.87M | $4.37M | $6.09M | $938K | $1.5M | $2.7M | $3.02M | -$652K | $2.7M | $1.3M | $3.1M | -$1.1M | -$1.7M | $1.2M | $1.6M | -$1.7M | $1.3M | $0 | -$1.1M | -$900K | -$900K | $500K | $2.5M | $900K | $0 | $3.8M | $4.1M | $2.9M | $3.1M | $2.4M | $4.4M | $3.2M | $4.7M | $4.4M | $3.5M | $2.4M | $3.2M | $4.1M | $3.4M | $2.9M | $3.1M | $4M | $2.5M | -$96.3M | $33.5M | $35.1M | $33M | -$65.5M | $25.5M | $24.7M | $21.1M | -$45.6M | $19.8M | $17.1M | $17.1M | -$28.6M | $12.4M | $10.6M | $10.6M | -$21.6M | $8.1M | $8M | $8.1M |
| -$36.78M | -$34.59M | -$38.5M | -$32.18M | -$37.71M | -$37.01M | -$33.59M | -$36.9M | -$36.62M | -$29.68M | -$25.57M | -$29.36M | -$31.36M | -$22.88M | -$28.33M | -$27.98M | -$16.13M | -$24.31M | -$21.71M | -$17.79M | -$19.53M | -$19.15M | -$17.97M | -$15.26M | -$19.34M | -$24.23M | -$17.41M | -$26.25M | -$20.78M | -$16.78M | -$24.22M | -$23.38M | -$19.92M | -$20.57M | -$24.28M | -$23.03M | $2.35M | -$24.13M | -$13.95M | -$39.35M | -$21.84M | -$19.33M | -$19.84M | -$19.16M | -$51.9M | -$19.03M | -$18.99M | -$142.3M | -$20.04M | -$15.38M | -$19.92M | -$19.48M | -$17.93M | -$19.35M | -$13.79M | -$38.07M | -$11.04M | -$11.57M | -$10.87M | -$10.76M | -$7.77M | -$3.58M | -$5.85M | -$10.16M | -$4.94M | -$6.48M | $8.03M | -$11.3M | -$1.6M | -$4M | $6.89M | -$7.04M | -$2.67M | -$2.77M | -$2.63M | -$2.65M | -$2.56M | -$2.47M | -$2.95M | -$2.68M | -$2.68M | -$10.83M | $8.07M | -$2.72M | -$2.73M | -$2.02M | $7.6M | -$2.63M | -$16.35M | $2.7M | -$1.31M | $6M | -$2.35M | -$2.59M | -$684K | -$30.15M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $800K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | -$6.8M | -$13.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $3.63M | $6.41M | $8.54M | $6.5M | $5.09M | $5.63M | $6.18M | $5.39M | $4.35M | $3.51M | $4.1M | $2.88M | $2M | $2.96M | $2.45M | $1.1M | $563K | $493K | $506K | $653K | $580K | $479K | $560K | $1.24M | $668K | $998K | $1.25M | $1.15M | $903K | $926K | $872K | $736K | $587K | $764K | $799K | $573K | $311K | $215K | $213K | $196K | $225K | $150K | $161K | $126K | $188K | $151K | $229K | $174K | $211K | $205K | $145K | $96K | $155K | $111K | $223K | $221K | $215K | $186K | $501K | $153K | $402K | $244K | $310K | $700K | $165K | $102K | - | $265K | $233K | $390K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $40.84M | $40.27M | $42.76M | $42.2M | $42.19M | $41.71M | $40.38M | $41.17M | $40.8M | $32.05M | $32.29M | $32.57M | $32.07M | $23.59M | $30.76M | $29.18M | $26.82M | $25.51M | $24.21M | $18.64M | $18.63M | $18.4M | $18.83M | $18.64M | $19.32M | $19.79M | $20.24M | $20.85M | $21.12M | $20.69M | $21.01M | $20.65M | $21.36M | $21.03M | $20.86M | $21.25M | $22.8M | $22.79M | $21.55M | $21.76M | $21.87M | $19.13M | $19.01M | $19.14M | $19.44M | $19.59M | $19.47M | $19.67M | $19.59M | $19.76M | $19.74M | $19.42M | $19.74M | $19.98M | $13.67M | $11.82M | $11.18M | $11.46M | $11.84M | $11.08M | $11.04M | $6.72M | $6.47M | $7.9M | $7.81M | $7.03M | - | $6.82M | $1.84M | $1.77M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $430K | -$731K | -$4.28M | $3.52M | -$603K | -$932K | $606K | -$1.12M | -$167K | -$1.14M | $2.63M | $334K | -$1.28M | -$2.25M | -$23K | $104K | $10.13M | $704K | $1.99M | $199K | -$1.48M | -$1.23M | $307K | $2.15M | -$684K | -$5.44M | $1.58M | -$6.55M | -$564K | $2.98M | -$4.08M | -$3.47M | $846K | -$299K | -$4.22M | -$2.36M | $24.84M | -$1.55M | $7.39M | -$17.78M | -$189K | -$350K | -$990K | -$139K | -$32.65M | $409K | $244K | -$122.8M | -$655K | $4.18M | -$325K | -$150K | $1.66M | $525K | -$337K | -$26.48M | -$75K | -$299K | $471K | $164K | $2.87M | $2.9M | $310K | -$2.96M | $2.71M | $446K | $8.03M | -$4.74M | $11K | -$2.62M | $6.89M | -$7.04M | -$2.67M | -$2.77M | -$2.63M | -$2.65M | -$2.56M | -$2.47M | -$2.95M | -$2.68M | -$2.68M | -$10.83M | $8.07M | -$2.72M | -$2.73M | -$2.02M | $7.6M | -$2.63M | -$16.35M | $2.7M | -$1.31M | $6M | -$2.35M | -$2.59M | -$684K | -$30.15M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $800K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | -$6.8M | -$13.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $232.12M | $84.35M | $119.94M | $160.83M | $172.59M | $74.61M | $103.38M | $155.39M | $178.88M | $95.8M | $121.73M | $125.01M | $158.47M | $98.08M | $99.07M | $181.11M | $195.04M | $62.78M | $60.49M | $87.05M | $90.47M | $31.71M | $43.78M | $68.62M | $40.88M | $21.27M | $34.9M | $54.12M | $52.27M | $6.95M | $17.27M | $42.36M | $44.43M | -$9.58M | $3.65M | $24.63M | $49.1M | -$18.69M | $8M | $11.47M | $12.67M | -$23.42M | $5.71M | $74.81M | $40.85M | -$11.73M | $38.54M | -$61.63M | $47.08M | $14.53M | $38.96M | $54.13M | $35.31M | $15.48M | $22.44M | $18.67M | $36.49M | $50.13M | $48.38M | $56.03M | $44.11M | $36.16M | $37.14M | $63.21M | $66.99M | $17.14M | $21.57M | $15.7M | $14.83M | $9.37M | $25.06M | $25.02M | $27.39M | $16.51M | $21.92M | $22.92M | $19.93M | $7.48M | $16.2M | $18.41M | $14.84M | $3.5M | $9.55M | $6.34M | $8.35M | $4.87M | $8.85M | $5.58M | -$9.81M | $4.03M | -$9.38M | $9.16M | -$5.54M | -$6.15M | $6.42M | -$31.36M | $924K | -$522K | $6.09M | $586K | $2.61M | -$1.33M | $702K | $1.97M | $3.78M | -$1.35M | -$300K | - | $800K | -$2.7M | $100K | -$1M | $900K | -$3.5M | -$3.9M | -$1M | -$800K | -$3.2M | -$900K | -$2.3M | -$3.5M | -$2.9M | -$7.3M | -$2M | $400K | -$1.2M | -$2M | $1.9M | $2.4M | $1.1M | $1M | $600K | $2.5M | $1.5M | $2.8M | $2.6M | $1.8M | $800K | $1.4M | $2.2M | $1.5M | $1.1M | -$5.3M | -$10.5M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $61.66M | $21.15M | $33.35M | $42.03M | $45.68M | $15.93M | $19.4M | $40.18M | $45.6M | $25.96M | $23.38M | $33.67M | $42.7M | $25.68M | $16.59M | $45.31M | $46.89M | $17.47M | $11.5M | $21.61M | $23.4M | $9.97M | $4.44M | $13.71M | $11.86M | $9.7M | $10.75M | $17.75M | $16.03M | $5.98M | $835K | $11.28M | $13.68M | $3.05M | -$80.54M | $12.58M | $23.22M | $2.7M | $20.71M | $21.73M | $8.7M | -$2.55M | $5.14M | $34.59M | $30.45M | -$4.64M | $11.17M | $31.71M | $18.41M | $5.57M | $12.16M | $18.77M | $12.41M | $4.98M | -$39.43M | $6.31M | $13.06M | $18.12M | $10.14M | $18.9M | $14.95M | $13.43M | $13.82M | $24.38M | $11.47M | $7.09M | $8.68M | $6.93M | $6.21M | $4.41M | $7.11M | $10.39M | $11.4M | $7.59M | $5.35M | $9.98M | $8.74M | $3.97M | $4.76M | -$2.59M | $3.47M | $695K | $1.6M | $887K | $981K | $32K | $1.38M | $1.14M | $2.31M | $1.21M | $1.33M | $1.75M | $1.26M | $988K | $1.62M | $2.01M | $441K | -$280K | $2.31M | $182K | $218K | -$298K | -$2.31M | $64K | $140K | $90K | $100K | - | $100K | $100K | $100K | $100K | $100K | $100K | $6.1M | -$200K | $100K | -$1.2M | $0 | -$600K | -$900K | -$1.3M | -$2M | -$800K | $200K | -$600K | -$800K | $800K | $1.1M | $500K | $500K | $300K | $1.1M | $700K | $1M | $900K | $600K | $300K | $400K | $700K | $400K | $0 | -$400K | -$1.2M | $500K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $170.46M | $63.2M | $86.59M | $118.8M | $126.91M | $58.68M | $83.97M | $115.21M | $133.28M | $69.83M | $98.35M | $91.34M | $115.77M | $72.4M | $82.47M | $135.8M | $148.16M | $45.31M | $48.99M | $65.44M | $67.08M | $21.74M | $39.33M | $54.91M | $29.02M | $11.57M | $24.15M | $36.37M | $36.24M | $976K | $16.43M | $31.09M | $30.75M | -$12.63M | $84.19M | $12.06M | $25.88M | -$21.39M | -$12.71M | -$10.26M | $3.97M | -$20.87M | $568K | $40.23M | $10.4M | -$7.09M | $27.38M | -$93.34M | $28.67M | $8.96M | $26.8M | $35.36M | $22.9M | $10.5M | $61.87M | $12.36M | $23.43M | $32.02M | $38.23M | $37.13M | $29.16M | $22.73M | $23.33M | $38.83M | $57.93M | $10.43M | $13.92M | $9.19M | $8.62M | $4.96M | $17.95M | $14.63M | $15.99M | $8.92M | $16.57M | $12.94M | $11.19M | $3.5M | $11.49M | $21.01M | $11.37M | $2.81M | $7.95M | $5.46M | $7.37M | $4.84M | $7.47M | $4.44M | -$12.13M | $2.82M | -$10.78M | $7.42M | -$6.8M | -$7.13M | -$43.99M | -$33.37M | $483K | -$242K | $3.78M | $404K | $2.39M | -$1.03M | $3.01M | $1.91M | $3.64M | -$1.44M | -$400K | $300K | $700K | -$2.8M | $0 | -$1.1M | $800K | -$3.6M | -$10M | -$800K | -$900K | -$2M | -$900K | -$1.7M | -$2.6M | -$1.6M | -$5.3M | -$1.2M | $200K | -$600K | -$1.2M | -$100K | $1.3M | $600K | $500K | $300K | $1.4M | $800K | $1.8M | $1.7M | $1.2M | $500K | $1M | $1.5M | $1.1M | $1.1M | -$4.9M | -$9.3M | $600K | -$2.7M | $1.6M | $1.3M | $400K | -$2.3M | $1.9M | $1.6M | $1.4M | $1.1M | $1M | $800K | $800K | $400K | $500K | $400K | $400K | $300K | $300K | $300K | $300K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $170.46M | $63.2M | $86.59M | $118.8M | $126.91M | $58.68M | $83.97M | $115.21M | $133.28M | $69.83M | $98.35M | $91.34M | $115.77M | $72.4M | $82.47M | $135.8M | $148.16M | $45.31M | $48.99M | $65.44M | $67.08M | $21.74M | $39.33M | $54.91M | $29.02M | $11.57M | $24.15M | $36.37M | $36.24M | $976K | $16.43M | $31.09M | $30.75M | -$12.63M | $84.19M | $12.06M | $25.88M | -$21.39M | -$12.71M | -$10.26M | $3.97M | -$20.87M | $568K | $40.23M | $10.4M | -$7.09M | $27.38M | -$93.34M | $28.67M | $8.96M | $26.8M | $35.36M | $22.9M | $10.5M | $61.87M | $12.36M | $23.43M | $32.02M | $38.23M | $37.13M | $29.16M | $22.73M | $23.33M | $38.83M | $57.93M | $10.43M | $13.92M | $9.19M | $8.62M | $4.96M | $17.95M | $14.63M | $15.99M | $8.92M | $16.57M | $12.94M | $11.19M | $3.5M | $11.49M | $21.01M | $11.37M | $2.81M | $7.95M | $5.46M | $7.37M | $4.84M | $7.47M | $4.44M | -$12.13M | $2.82M | -$10.78M | $7.42M | -$6.8M | -$7.13M | -$43.99M | -$33.37M | $483K | -$242K | $3.78M | $404K | $2.39M | -$1.03M | $3.01M | $1.91M | $3.64M | -$1.44M | -$400K | $300K | $700K | -$2.8M | $0 | -$1.1M | $800K | -$3.6M | -$10M | -$800K | -$900K | -$2M | -$900K | -$1.7M | -$2.6M | -$1.6M | -$5.3M | -$1.2M | $200K | -$600K | -$1.2M | -$100K | $1.3M | $600K | $500K | $300K | $1.4M | $800K | $1.8M | $1.7M | $1.2M | $500K | $1M | $1.5M | $1.1M | $1.1M | -$4.9M | -$9.3M | $600K | -$2.7M | $1.6M | $1.3M | $400K | -$2.3M | $1.9M | $1.6M | $1.4M | $1.1M | $1M | $800K | $800K | $400K | $500K | $400K | $400K | $300K | $300K | $300K | $300K |
Shares Outstanding (Basic) | 52.81M | 52.82M | 53.19M | 53.52M | 53.59M | 53.76M | 53.86M | 53.95M | 53.93M | 53.93M | 54M | 54.12M | 54.09M | 54.08M | 54.06M | 54.11M | 54.32M | 54.41M | 54.4M | 54.41M | 54.53M | 54.72M | 54.98M | 55.59M | 55.59M | 55.76M | 55.81M | 55.85M | 55.88M | 55.85M | 55.93M | 56.06M | 56.41M | 56.46M | 56.81M | 57.03M | 57.19M | 57.26M | 57.35M | 57.49M | 57.55M | 57.62M | 57.59M | 58.16M | 58.59M | 58.88M | 59.49M | 60.37M | 60.67M | 60.72M | 60.67M | 60.61M | 60.55M | 60.46M | 55.61M | 53.37M | 53.31M | 53.23M | - | 53.02M | 52.94M | 52.8M | - | 52.66M | 52.58M | 52.5M | - | 50.84M | 47.55M | 47.5M | - | 46.85M | 44.87M | 40.71M | - | 39.68M | 39.63M | 39.5M | - | 39.17M | 38.99M | 38.78M | - | 30.83M | 30.43M | 29.2M | - | 28.22M | 28.09M | 27.92M | - | 27.54M | 26.87M | 26.54M | - | 24.31M | 24.13M | 23.62M | - | 22.88M | 22.79M | 22.6M | - | 22.28M | 22.1M | 21.87M | - | 19.09M | 21.01K | 20M | - | 18.33M | 26.67M | 20M | - | 17.78M | 18M | 19.05M | - | 17.89M | 18.57M | 17.78M | - | 17.14M | 17.14M | 17.14M | - | 21.18M | 21.67M | 24M | - | 21.9M | 21.54M | 20M | - | 20M | 20M | 20M | 20M | 20M | 18.33M | - | 17.82M | 17.88M | 17.14M | - | 17.97M | 18.27M | 16.32M | - | 15.48M | 15.48M | 13.9M | - | 13.28M | 10M | 10M | - | 10M | 10M | 10M | - | 10M | 10M | 10M |
Shares Outstanding (Diluted) | 52.96M | 52.99M | 53.38M | 53.71M | 53.8M | 53.99M | 54.17M | 54.23M | 54.25M | 54.21M | 54.26M | 54.42M | 54.45M | 54.4M | 54.38M | 54.38M | 54.6M | 54.67M | 54.66M | 54.71M | 54.85M | 55.04M | 55.26M | 55.74M | 55.75M | 56.06M | 56.12M | 56.17M | 56.07M | 56.08M | 56.21M | 56.29M | 56.51M | 56.46M | 56.96M | 57.2M | 57.34M | 57.26M | 57.35M | 57.49M | 57.68M | 57.62M | 57.72M | 58.27M | 58.71M | 58.88M | 59.61M | 60.37M | 60.78M | 60.86M | 60.84M | 60.76M | 60.69M | 60.63M | 55.75M | 53.57M | 53.51M | 53.49M | - | 53.37M | 53.36M | 53.16M | - | 52.97M | 52.85M | 52.74M | - | 51.1M | 47.78M | 47.72M | - | 47.64M | 45.87M | 41.82M | - | 41.37M | 41.32M | 41.27M | - | 41.21M | 41.1M | 41.02M | - | 35.29M | 34.51M | 36.14M | - | 34.89M | 32.78M | 32.78M | - | 32.37M | 26.87M | 26.54M | - | 24.31M | 28.72M | 23.62M | - | 26.28M | 25.41M | 22.6M | - | 23.53M | 22.21M | 21.87M | - | 19.09M | 21.03K | 20M | - | 18.33M | 26.67M | 20M | - | 17.78M | 18M | 19.05M | - | 17.89M | 18.57M | 17.78M | - | 17.14M | 17.14M | 17.14M | - | 21.18M | 21.67M | 24M | - | 21.9M | 21.54M | 20M | - | 20M | 20M | 20M | 20M | 20M | 18.33M | - | 17.82M | 17.88M | 17.14M | - | 17.97M | 18.27M | 16.32M | - | 15.48M | 15.48M | 13.9M | - | 13.28M | 10M | 10M | - | 10M | 10M | 10M | - | 10M | 10M | 10M |
EPS (Basic) | $3.23 | $1.20 | $1.63 | $2.22 | $2.37 | $1.09 | $1.56 | $2.14 | $2.47 | $1.29 | $1.82 | $1.69 | $2.14 | $1.34 | $1.53 | $2.51 | $2.73 | $0.83 | $0.90 | $1.20 | $1.23 | $0.40 | $0.72 | $0.99 | $0.52 | $0.21 | $0.43 | $0.65 | $0.65 | $0.02 | $0.29 | $0.55 | $0.55 | -$0.22 | $1.48 | $0.21 | $0.45 | -$0.37 | -$0.22 | -$0.18 | $0.07 | -$0.36 | $0.01 | $0.69 | $0.18 | -$0.12 | $0.46 | -$1.55 | $0.47 | $0.15 | $0.44 | $0.58 | $0.38 | $0.17 | $1.11 | $0.23 | $0.44 | $0.60 | - | $0.70 | $0.55 | $0.43 | - | $0.74 | $1.10 | $0.20 | - | $0.18 | $0.18 | $0.11 | - | $0.31 | $0.36 | $0.22 | - | $0.33 | $0.28 | $0.085 | - | $0.54 | $0.29 | $0.07 | - | $0.18 | $0.24 | $0.17 | - | $0.16 | -$0.82 | $0.07 | - | $0.24 | -$0.29 | -$0.30 | - | -$1.38 | $0.015 | -$0.015 | - | $0.015 | $0.10 | -$0.05 | - | $0.08 | $0.16 | -$0.07 | - | $0.01 | $0.03 | -$0.14 | - | -$0.06 | $0.03 | -$0.18 | - | -$0.045 | -$0.05 | -$0.11 | - | -$0.095 | -$0.14 | -$0.09 | - | -$0.07 | $0.005 | -$0.035 | - | -$0.015 | $0.06 | $0.025 | - | $0.01 | $0.065 | $0.04 | - | $0.085 | $0.06 | $0.025 | $0.05 | $0.075 | $0.06 | - | -$0.28 | -$0.52 | $0.035 | - | $0.09 | $0.075 | $0.025 | - | $0.12 | $0.11 | $0.10 | - | $0.09 | $0.08 | $0.08 | - | $0.055 | $0.04 | $0.04 | - | $0.035 | $0.035 | $0.035 |
EPS (Diluted) | $3.22 | $1.19 | $1.62 | $2.21 | $2.36 | $1.09 | $1.55 | $2.12 | $2.46 | $1.29 | $1.81 | $1.68 | $2.13 | $1.33 | $1.52 | $2.50 | $2.71 | $0.83 | $0.90 | $1.20 | $1.22 | $0.39 | $0.71 | $0.99 | $0.52 | $0.21 | $0.43 | $0.65 | $0.65 | $0.02 | $0.29 | $0.55 | $0.54 | -$0.22 | $1.48 | $0.21 | $0.45 | -$0.37 | -$0.22 | -$0.18 | $0.07 | -$0.36 | $0.01 | $0.69 | $0.18 | -$0.12 | $0.46 | -$1.55 | $0.47 | $0.15 | $0.44 | $0.58 | $0.38 | $0.17 | $1.11 | $0.23 | $0.44 | $0.60 | - | $0.70 | $0.55 | $0.43 | - | $0.74 | $1.10 | $0.20 | - | $0.18 | $0.18 | $0.11 | - | $0.31 | $0.35 | $0.22 | - | $0.32 | $0.27 | $0.085 | - | $0.51 | $0.28 | $0.07 | - | $0.16 | $0.22 | $0.14 | - | $0.13 | -$0.82 | -$0.04 | - | $0.045 | -$0.29 | -$0.30 | - | -$1.38 | $0.015 | -$0.015 | - | $0.01 | $0.09 | -$0.05 | - | $0.075 | $0.16 | -$0.07 | - | $0.01 | $0.03 | -$0.14 | - | -$0.06 | $0.03 | -$0.18 | - | -$0.045 | -$0.05 | -$0.11 | - | -$0.095 | -$0.14 | -$0.09 | - | -$0.07 | $0.005 | -$0.035 | - | -$0.015 | $0.06 | $0.025 | - | $0.01 | $0.065 | $0.04 | - | $0.085 | $0.06 | $0.025 | $0.05 | $0.075 | $0.06 | - | -$0.28 | -$0.52 | $0.035 | - | $0.09 | $0.075 | $0.025 | - | $0.12 | $0.11 | $0.10 | - | $0.09 | $0.08 | $0.08 | - | $0.055 | $0.04 | $0.04 | - | $0.035 | $0.035 | $0.035 |
EBIT | $272.96M | $124.62M | $162.7M | $203.02M | $214.78M | $116.32M | $143.75M | $196.56M | $219.68M | $127.85M | $154.02M | $157.58M | $190.54M | $121.66M | $129.82M | $210.29M | $221.86M | $88.29M | $84.7M | $105.69M | $109.1M | $50.11M | $62.61M | $87.27M | $60.2M | $41.06M | $55.13M | $74.97M | $73.39M | $27.64M | $38.28M | $63.02M | $65.79M | $11.46M | $24.52M | $45.88M | $71.9M | $4.1M | $29.54M | $33.23M | $34.54M | -$4.29M | $24.72M | $93.96M | $60.29M | $7.86M | $58.01M | -$41.96M | $66.67M | $34.29M | $58.7M | $73.55M | $55.05M | $35.46M | $36.12M | $30.48M | $47.67M | $61.59M | $60.22M | $67.11M | $55.15M | $42.89M | $43.62M | $71.11M | $74.8M | $24.17M | $16.23M | $22.52M | $16.67M | $11.14M | $26.37M | $31.26M | $29.85M | $20M | $25.1M | $25.88M | $23.63M | $10.65M | $19.76M | $21.77M | $17.85M | $14.99M | $14.33M | $12.31M | $14.41M | $10.22M | $14.93M | $11.24M | $9.36M | $4.1M | $6.38M | $6.46M | $13K | -$779K | $12.44M | $2.05M | $3.41M | $1.59M | $8.94M | $3.14M | $5.07M | $798K | $2.87M | $4.37M | $6.09M | $938K | $1.5M | $2.7M | $3.02M | -$652K | $2.7M | $1.3M | $3.1M | -$1.1M | -$1.7M | $1.2M | $1.6M | -$1.7M | $1.3M | $0 | -$1.1M | -$900K | -$900K | $500K | $2.5M | $900K | $0 | $3.8M | $4.1M | $2.9M | $3.1M | $2.4M | $4.4M | $3.2M | $4.7M | $4.4M | $3.5M | $2.4M | $3.2M | $4.1M | $3.4M | $2.9M | $3.1M | $4M | $2.5M | -$96.3M | $33.5M | $35.1M | $33M | -$65.5M | $25.5M | $24.7M | $21.1M | -$45.6M | $19.8M | $17.1M | $17.1M | -$28.6M | $12.4M | $10.6M | $10.6M | -$21.6M | $8.1M | $8M | $8.1M |
EBITDA | $394.76M | $240.42M | $265.71M | $317.75M | $331.07M | $228.3M | $249.42M | $296.63M | $320.18M | $222.91M | $252.87M | $250.55M | $280.24M | $208.78M | $217.28M | $298.69M | $300.87M | $172.59M | $167.63M | $177.14M | $180.69M | $122.27M | $134.03M | $161.85M | $132.88M | $118.66M | $131.86M | $154.85M | $147.6M | $103M | $116.24M | $138.57M | $138.55M | $86.3M | $96.92M | $120.79M | $117.75M | $76.51M | $100.44M | $124.17M | $107.93M | $64.62M | $93.73M | $163.02M | $160.05M | $76.22M | $128.61M | $151.5M | $132.75M | $103.65M | $126.24M | $142.98M | $122.52M | $95.47M | $80.5M | $98.17M | $86.34M | $98.42M | $95.41M | $101.55M | $79.22M | $65.45M | $68.11M | $96.96M | $94.19M | $46.4M | $30.14M | $45.91M | $28.9M | $25.81M | $31.26M | $50.15M | $43.79M | $33.86M | $38M | $38.81M | $35.76M | $22.53M | $32.25M | $35.95M | $28.85M | $33.49M | $13.81M | $22.61M | $24.69M | $19.85M | $14.41M | $20.04M | $32.78M | $7.56M | $14.98M | $7.97M | $9.34M | $9M | $19.36M | $36.92M | $6.33M | $4.52M | $12.09M | $6.16M | $8.01M | $3.67M | $5.35M | $7.19M | $8.85M | $3.53M | $4.3M | $5.1M | $5.32M | $1.85M | $5.1M | $3.6M | $5.5M | $1.4M | $800K | $3.6M | $4.2M | $0 | $4.4M | $2.4M | $1.5M | $1.8M | $1.3M | $3.2M | $5.1M | $3.5M | $2.6M | $6.7M | $6.7M | $5.5M | $5.7M | $5M | $7M | $5.7M | $7.1M | $6.9M | $5.6M | $4.4M | $5.1M | $5.8M | $5.3M | $4.9M | $11.7M | $19.3M | $4.3M | -$96.3M | $33.5M | $35.1M | $33M | -$65.5M | $25.5M | $24.7M | $21.1M | -$45.6M | $19.8M | $17.1M | $17.1M | -$28.6M | $12.4M | $10.6M | $10.6M | -$21.6M | $8.1M | $8M | $8.1M |