Distribution Solutions Group, Inc.(DSGR:US)
Market Cap$1.62B
Key Metrics
Price$35.06
Revenue (TTM)$1.998B
Holders Revenue (TTM)$13.23M
Gross Profit (TTM)$661.4M
Earnings (TTM)$5.47M
EBITDA (TTM)$148.59M
Op. Margin (TTM)3.59%
Dividend Yield-
Holders Yield0.82%
Cash on hand$52.73M
Total Assets$1.79B
Net Assets$648.11M
Total Debt$849.42M
Key Metrics
Price$35.06
Revenue (TTM)$1.998B
Holders Revenue (TTM)$13.23M
Gross Profit (TTM)$661.4M
Earnings (TTM)$5.47M
EBITDA (TTM)$148.59M
Op. Margin (TTM)3.59%
Dividend Yield-
Holders Yield0.82%
Cash on hand$52.73M
Total Assets$1.79B
Net Assets$648.11M
Total Debt$849.42M
Financials
| Name | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $496M | $481.6M | $517.96M | $502.44M | $478.03M | $480.46M | $468.02M | $439.54M | $416.09M | $405.24M | $438.91M | $377.98M | $348.27M | $328.85M | $347.15M | $321.34M | $154.09M | $102.07M | $132.09M | $134.15M | $103.56M | $98.13M | $90.28M | $72.15M | $91.04M | $88.57M | $94.78M | $96.1M | $91.34M | $86.27M | $88.53M | $90.38M | $84.46M | $80.63M | $75.65M | $75.01M | $74.62M | $67.32M | $70.2M | $69.35M | $69.71M | $64.96M | $70.24M | $70.73M | $69.9M | $70.28M | $74.13M | $72.08M | $69.2M | $65.74M | $68.24M | $68.32M | $67.21M | $68.19M | $67.86M | $69.83M | $75.96M | $72.86M | $75.37M | $84.15M | $82.58M | $56.68M | $81.55M | $80.31M | $74.91M | $89.34M | $84.05M | $95.03M | $99.38M | $109.33M | $124.57M | $126.31M | $125M | $122.94M | $127.91M | $129.18M | $129.67M | $126.19M | $127.34M | $129.23M | $131.88M | $111.71M | $116.97M | $113.56M | $105.66M | $107.17M | $107.38M | $104.44M | $100.66M | $96.61M | $99.3M | $97.11M | $96.08M | $93.35M | $98.47M | $99.89M | $95.75M | $96.78M | $100M | $98.98M | $83.65M | $92.92M | $88.06M | $89.63M | $86.28M | $84.1M | $82.5M | $78.25M | $74.1M | $74.1M | $75.5M | $72.5M | $70.4M | $70.4M | $71.4M | $70.4M | $65.9M | $64.4M | $66.3M | $63.5M | $56.1M | $56.4M | $56.2M | $56.1M | $54.8M | $53.2M | $55.8M | $53.7M | $50M | $49.2M | $49.8M | $49.6M | $47.1M | $45.9M | $48.1M | $47.5M | $45.1M | $44.7M | $46.9M | $46.4M | $43.7M | $45.6M | $47.5M | $47.3M | $45.2M | $45.1M | $44.8M | $45.3M | $42.1M | $43.4M | $42.7M | $41.7M | $38.2M | $38.9M | $38.7M | $36.6M | $33.2M | $35.2M | $35.1M | $34.3M | $31.3M | $32.7M | $32.6M | $32.8M | $29.5M |
Cost of Revenue | $332.66M | $323.95M | $347.63M | $332.35M | $314.05M | $320.47M | $309.17M | $288.01M | $272.68M | $267.56M | $293.61M | $241.96M | $215.4M | $212.56M | $227.98M | $206.78M | $113.2M | $48.06M | $97.25M | $100.41M | $49M | $46.05M | $43.05M | $33.83M | $42.11M | $41.75M | $44.21M | $45.05M | $42.42M | $40.18M | $40.42M | $41.25M | $38.24M | $33.64M | $29.65M | $29.87M | $29.74M | $26.81M | $27.63M | $26.82M | $27.25M | $25.87M | $26.9M | $26.92M | $27.02M | $27.35M | $29.6M | $28.28M | $27.93M | $26.11M | $27.02M | $27.68M | $27.4M | $28.52M | $25.37M | $34.1M | $34.63M | $33.87M | $32.82M | $35.86M | $32.64M | $25.16M | $31.61M | $31.52M | $28.59M | $38M | $30.01M | $39.16M | $45.21M | $46.49M | $54.28M | $53.7M | $51.74M | $50.94M | $51.46M | $52.48M | $53.84M | $51.92M | $50.79M | $52.4M | $55.08M | $41.57M | $42.88M | $42.55M | $40.5M | $41.25M | $40.67M | $38.8M | $35.26M | $36.19M | $35.35M | $35.03M | $34.55M | $32.87M | $35.21M | $35.34M | $33.7M | $31.98M | $35.26M | $33.89M | $29.94M | $31.5M | $30.09M | $30.46M | $29.95M | $25.3M | $28M | $25.2M | $24.2M | $22.7M | $24.5M | $23.5M | $23.4M | $23.5M | $23.1M | $22.7M | $21.6M | $19.8M | $21.8M | $19.9M | $15.7M | $15.6M | $15M | $14.9M | $14.6M | $12.7M | $14.9M | $14.5M | $13.4M | $13.4M | $12.9M | $12.8M | $12.4M | $11.1M | $12.4M | $12.2M | $11.7M | $12.2M | $12.1M | $11.7M | $11M | $12M | $11.9M | $11.9M | $11.5M | $10.6M | $11.2M | $11.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $163.34M | $157.65M | $170.33M | $170.08M | $163.98M | $159.99M | $158.85M | $151.53M | $143.41M | $137.68M | $145.3M | $136.02M | $132.87M | $116.29M | $119.17M | $114.56M | $40.88M | $54.01M | $34.84M | $33.74M | $54.56M | $52.08M | $47.23M | $38.31M | $48.92M | $46.81M | $50.57M | $51.04M | $48.92M | $46.08M | $48.11M | $49.13M | $46.22M | $46.99M | $46.01M | $45.14M | $44.88M | $40.5M | $42.57M | $42.53M | $42.46M | $39.09M | $43.34M | $43.81M | $42.88M | $42.94M | $44.53M | $43.8M | $41.28M | $39.63M | $41.22M | $40.63M | $39.81M | $39.67M | $42.5M | $35.73M | $41.33M | $38.99M | $42.55M | $48.3M | $49.94M | $31.52M | $49.95M | $48.79M | $46.33M | $51.34M | $54.05M | $55.87M | $54.17M | $62.84M | $70.29M | $72.61M | $73.26M | $72M | $76.46M | $76.7M | $75.83M | $74.27M | $76.55M | $76.83M | $76.8M | $70.14M | $74.08M | $71M | $65.16M | $65.92M | $66.71M | $65.65M | $65.4M | $60.41M | $63.95M | $62.08M | $61.53M | $60.48M | $63.26M | $64.55M | $62.04M | $64.79M | $64.74M | $65.09M | $53.71M | $61.42M | $57.97M | $59.17M | $56.33M | $58.8M | $54.5M | $53.05M | $49.9M | $51.4M | $51M | $49M | $47M | $46.9M | $48.3M | $47.7M | $44.3M | $44.6M | $44.5M | $43.6M | $40.4M | $40.8M | $41.2M | $41.2M | $40.2M | $40.5M | $40.9M | $39.2M | $36.6M | $35.8M | $36.9M | $36.8M | $34.7M | $34.8M | $35.7M | $35.3M | $33.4M | $32.5M | $34.8M | $34.7M | $32.7M | $33.6M | $35.6M | $35.4M | $33.7M | $34.5M | $33.6M | $33.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $149.71M | $149.93M | $146.71M | $143.26M | $143.88M | $139.92M | $139.9M | $137.37M | $140.63M | $137.97M | $132.51M | $122.25M | $116.15M | $103.63M | $97.14M | $110.44M | $37.9M | $54.83M | $29.35M | $28.27M | $49.75M | $52.74M | $45.22M | $37.74M | $30.28M | $51.36M | $44.13M | $49.42M | $43.38M | $42M | $50.37M | $43.58M | $44.38M | $46.75M | $44.92M | $42.67M | $44.17M | $45.55M | $40.18M | $42.5M | $41.29M | $41.15M | $40.53M | $40.57M | $43.83M | $44.62M | $43.86M | $42.43M | $43.08M | $40.2M | $40.35M | $40.84M | $43.34M | $30.77M | $42.84M | $45.04M | $43.98M | $44.39M | $45.62M | $46.71M | $46.19M | $29.41M | $41.44M | $46M | $41.89M | $46.17M | $49.95M | $52.54M | $63.13M | $75.3M | $63.39M | $95.83M | $64.71M | $63.09M | $67.44M | $71.45M | $65.96M | $71.04M | $70.74M | $71.72M | $68.49M | $61.38M | $62.97M | $60.05M | $56.5M | $60.57M | $58.4M | $57.46M | $55.34M | $53.11M | $57.06M | $55.75M | $55.27M | $56.65M | $56.88M | $57M | $56.04M | $57.83M | $58.94M | $58.21M | $48.63M | $55.9M | $47.73M | $48.33M | $45.99M | $43.7M | $43.7M | $42.1M | $39.9M | $39.9M | $41M | $40M | $38.4M | $37.9M | $37.5M | $37.2M | $35.6M | $33.2M | $35.7M | $35M | $33.3M | $29.9M | $32.4M | $32.3M | $32.2M | $31.2M | $31.2M | $30.6M | $29.2M | $29.5M | $28.8M | $28.8M | $28.3M | $27M | $29.1M | $28M | $27.7M | $28.7M | $27.3M | $26.6M | $26.5M | $27.4M | $26.2M | $25M | $25.5M | $26.6M | $25M | $24.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $149.71M | $149.93M | $146.71M | $143.26M | $143.88M | $139.92M | $139.9M | $137.37M | $140.63M | $137.97M | $132.51M | $122.25M | $116.15M | $103.63M | $97.14M | $110.44M | $37.9M | $54.83M | $29.35M | $28.27M | $49.75M | $52.74M | $45.22M | $37.74M | $30.28M | $51.36M | $44.13M | $49.42M | $43.38M | $42M | $50.37M | $43.58M | $44.38M | $46.75M | $44.92M | $42.67M | $44.17M | $45.55M | $40.18M | $42.5M | $41.29M | $41.15M | $40.53M | $40.57M | $43.83M | $44.62M | $43.86M | $42.43M | $43.08M | $40.2M | $40.35M | $40.84M | $43.34M | $30.77M | $42.84M | $45.04M | $43.98M | $44.39M | $45.62M | $46.71M | $46.19M | $33.46M | $41.44M | $46M | $44.15M | $46.17M | $49.95M | $52.93M | $56.68M | $72.95M | $62.99M | $65.41M | $64.71M | $63.09M | $67.44M | $71.45M | $65.96M | $71.04M | $70.74M | $70.91M | $68.49M | $61.38M | $62.97M | $60.05M | $56.5M | $60.57M | $58.4M | $57.46M | $55.34M | $53.11M | $57.06M | $55.75M | $55.27M | $56.65M | $56.88M | $57M | $56.04M | $57.83M | $58.94M | $58.21M | $48.63M | $55.9M | $47.73M | $48.33M | $45.99M | $43.7M | $43.7M | $42.1M | $39.9M | $39.9M | $41M | $40M | $38.4M | $37.9M | $37.5M | $37.2M | $35.6M | $33.2M | $35.7M | $35M | $33.3M | $29.9M | $32.4M | $32.3M | $32.2M | $31.2M | $31.2M | $30.6M | $29.2M | $29.5M | $28.8M | $28.8M | $28.3M | $27M | $29.1M | $28M | $27.7M | $28.7M | $27.3M | $26.6M | $26.5M | $27.4M | $26.2M | $25M | $25.5M | $26.6M | $25M | $24.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$4.05M | - | - | -$2.25M | - | - | -$395K | $6.45M | $2.36M | $394K | $30.42M | - | - | - | - | - | $0 | - | $806K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $13.63M | $7.72M | $23.62M | $26.83M | $20.1M | $20.07M | $18.95M | $14.16M | $2.78M | -$289K | $12.78M | $13.78M | $16.72M | $12.66M | $22.03M | $4.11M | $2.99M | -$825K | $5.49M | $5.47M | $4.81M | -$658K | $2M | $569K | $18.64M | -$4.55M | $6.45M | $1.62M | $5.54M | $4.09M | -$2.27M | $5.55M | $1.84M | $243K | $1.09M | $2.47M | $712K | -$5.04M | $2.39M | $29K | $1.17M | -$2.99M | $2.81M | $3.24M | -$947K | -$2.03M | $678K | $1.37M | -$1.8M | -$169K | $870K | -$201K | -$3.53M | $8.9M | -$341K | -$9.32M | -$2.65M | -$7.74M | -$3.07M | $1.59M | $3.75M | $2.11M | $8.51M | $2.79M | $4.43M | $5.17M | $4.1M | $3.33M | -$8.97M | -$12.46M | $6.9M | -$23.22M | $8.55M | $8.91M | $9.02M | $5.25M | $9.87M | $3.23M | $5.81M | $5.11M | $8.3M | $7.97M | $11.12M | $10.95M | $8.66M | $4.24M | $8.31M | $8.19M | $10.06M | $3.26M | $6.89M | $6.32M | $6.26M | $1.88M | $6.38M | $7.55M | $6M | -$1.56M | $5.81M | $6.88M | $5.08M | $10.17M | $10.24M | $10.84M | $10.34M | $13.3M | $9.2M | $9.45M | $8.4M | $10.2M | $8.6M | $7.6M | $7.2M | $7.7M | $9.6M | $9.1M | $7.6M | $10.4M | $7.7M | $7.7M | $6.1M | $10.1M | $8M | $8M | $7.2M | $8.8M | $8.8M | $7.8M | $6.5M | $5.4M | $7.3M | $7.2M | $5.6M | $6.8M | $5.9M | $6.6M | $5M | $3.4M | $6.9M | $7.5M | $5.5M | $5.7M | $8.9M | $9.9M | $7.7M | $7.3M | $8.1M | $9M | $42.1M | -$94.3M | $42.7M | $41.7M | $38.2M | -$81.3M | $38.7M | $36.6M | $33.2M | -$78.3M | $35.1M | $34.3M | $31.3M | -$72.8M | $32.6M | $32.8M | $29.5M |
| -$12.87M | -$14.07M | -$15.24M | -$14.96M | -$14.58M | -$15.93M | -$16.03M | -$12.44M | -$12.08M | -$12.72M | -$13.36M | -$10.22M | -$8.7M | -$12.92M | $2.99M | -$12.44M | -$6.48M | -$160K | -$4.05M | -$4.45M | $49K | $549K | $473K | $439K | -$1.23M | $291K | -$151K | $193K | $275K | -$1.27M | -$81K | -$1.04M | $47K | -$402K | $710K | $5.14M | $131K | -$27K | -$101K | $97K | -$43K | -$350K | -$132K | -$118K | -$369K | -$447K | -$44K | -$262K | -$3.31M | -$3.14M | -$384K | -$291K | -$274K | -$6.74M | -$1.61M | -$33M | -$274K | -$78K | -$20K | -$8K | -$496K | -$752K | -$119K | -$173K | -$69K | -$8.65M | -$472K | -$123K | $651K | $5.25M | -$1.48M | -$36.17M | -$494K | -$1.47M | -$3.66M | -$5.47M | -$1.62M | $631K | $223K | -$806K | $559K | -$1.89M | $102K | $873K | $530K | -$305K | $776K | $582K | $528K | -$3.36M | $660K | - | $359K | -$1.78M | $293K | - | $483K | -$8.88M | $297K | $303K | $743K | $3.31M | $499K | $541K | $566K | -$1.8M | $700K | -$800K | $600K | -$1.8M | $600K | $600K | $600K | $700K | $400K | $400K | $400K | $400K | $500K | $400K | $600K | -$300K | $500K | $500K | $1M | - | - | $300K | - | $1.2M | $300K | $400K | $1.7M | $200K | $300K | $100K | $300K | $1.8M | $500K | $500K | $300K | $2.2M | $400K | $200K | $200K | $2.1M | $1.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $12.17M | $12.94M | $13.96M | $14.24M | $14.22M | $15.37M | $15.16M | $12.79M | $11.83M | $12.72M | $12.9M | $9.49M | $7.67M | $7.6M | $6.1M | $3.75M | $6.86M | $159K | $3.98M | $4.26M | $323K | $325K | $142K | $72K | $115K | $122K | $138K | $146K | $197K | $254K | $251K | $264K | $240K | $229K | $133K | $166K | $94K | $10K | $167K | $153K | $166K | $357K | $131K | $142K | $136K | $135K | $182K | $211K | $244K | $298K | $365K | $221K | $213K | $322K | $229K | $142K | $82K | $19K | $79K | $71K | $512K | $5K | $105K | $196K | $85K | $563K | $132K | $268K | $74K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$702K | -$1.12M | -$1.28M | -$726K | -$368K | -$567K | -$873K | $351K | -$257K | -$1K | -$466K | -$725K | -$1.03M | -$5.33M | $9.09M | -$8.69M | $375K | -$1K | -$74K | -$186K | $372K | $874K | $615K | $511K | -$1.11M | $413K | -$13K | $339K | $472K | -$1.02M | $170K | -$777K | $287K | -$173K | $843K | $5.31M | $225K | -$17K | $66K | $250K | $123K | $7K | -$1K | $24K | -$233K | -$312K | $138K | -$51K | -$3.06M | -$2.85M | -$19K | -$70K | -$61K | -$6.42M | -$1.38M | -$32.86M | -$192K | -$59K | $59K | $63K | $16K | -$747K | -$14K | $23K | $16K | -$8.09M | -$340K | $145K | $725K | $5.25M | -$1.48M | -$36.17M | -$494K | -$1.47M | -$3.66M | -$5.47M | -$1.62M | $631K | $223K | -$806K | $559K | -$1.89M | $102K | $873K | $530K | -$305K | $776K | $582K | $528K | -$3.36M | $660K | - | $359K | -$1.78M | $293K | - | $483K | -$8.88M | $297K | $303K | $743K | $3.31M | $499K | $541K | $566K | -$1.8M | $700K | -$800K | $600K | -$1.8M | $600K | $600K | $600K | $700K | $400K | $400K | $400K | $400K | $500K | $400K | $600K | -$300K | $500K | $500K | $1M | - | - | $300K | - | $1.2M | $300K | $400K | $1.7M | $200K | $300K | $100K | $300K | $1.8M | $500K | $500K | $300K | $2.2M | $400K | $200K | $200K | $2.1M | $1.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $757K | -$6.35M | $8.38M | $11.86M | $5.51M | $4.14M | $2.91M | $1.72M | -$9.3M | -$13.01M | -$578K | $3.56M | $8.02M | -$264K | $25.02M | -$8.33M | -$3.49M | -$985K | $1.44M | $1.02M | $4.86M | -$109K | $2.47M | $1.01M | $17.41M | -$4.26M | $6.3M | $1.82M | $5.82M | $2.81M | -$2.35M | $4.51M | $1.88M | -$159K | $1.8M | $7.61M | $843K | -$5.07M | $2.29M | $126K | $1.13M | -$3.34M | $2.68M | $3.13M | -$1.32M | -$2.47M | $634K | $1.11M | -$5.11M | -$3.31M | $486K | -$492K | -$3.8M | $2.17M | -$1.95M | -$42.32M | -$2.92M | -$7.82M | -$3.09M | $1.58M | $3.25M | $1.36M | $8.39M | $2.62M | $4.36M | -$3.48M | $3.63M | $3.21M | -$8.32M | -$4.91M | $5.57M | -$29.18M | $7.83M | $6.89M | $5.23M | -$215K | $8.17M | $4.18M | $6.07M | $5.49M | $8.86M | $7.28M | $11.22M | $9.78M | $8.73M | $5.14M | $9.05M | $8.73M | $10.53M | $4.08M | $7.49M | $6.71M | $6.62M | $2.1M | $6.63M | $8.06M | $6.41M | -$1.45M | $5.84M | $6.93M | $5.83M | $14.54M | $10.74M | $11.38M | $10.91M | $12.5M | $10M | $8.7M | $9M | $8.5M | $9.2M | $8.2M | $7.7M | $8.3M | $10.1M | $9.4M | $7.9M | $10.7M | $8.2M | $8.1M | $6.8M | $9.6M | $8.4M | $8.5M | $8.2M | $10.5M | $8.6M | $8.3M | $6.6M | $5.4M | $7.7M | $7.6M | $7.2M | $7M | $6.3M | $6.7M | $5.4M | $5.2M | $7.5M | $8M | $5.7M | $7.9M | $9.2M | $10.1M | $8M | $9.5M | $9.5M | $8.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $375K | $25K | $1.93M | $6.86M | $2.25M | $30.06M | -$19.01M | -$180K | -$4.08M | $3.32M | $990K | $535K | $2.11M | $1.62M | $8.48M | -$3.61M | -$956K | -$204K | $216K | $559K | $1.26M | -$332K | $736K | $389K | $4.88M | -$1.25M | $1.52M | $509K | $1.67M | $213K | -$1.53M | $1.32M | $648K | -$20.4M | $479K | $337K | -$14K | -$428K | $463K | -$46K | $109K | $353K | $248K | $199K | $55K | $523K | $174K | $313K | -$783K | $257K | $303K | -$501K | -$200K | $642K | -$389K | $19.22M | -$1.14M | -$2.45M | -$937K | $496K | $1.2M | $1.23M | $2.62M | $1.14M | $2.13M | -$3.37M | $853K | $1.31M | -$2.4M | $507K | $2.5M | $51K | $3.3M | $2.68M | $2.82M | -$195K | $3.44M | $2.83M | $2.77M | $2.27M | $3.55M | $2.97M | $4.34M | $3.93M | $3.52M | $1.14M | $3.46M | $3.41M | $4M | $145K | $3.12M | $2.56M | $2.86M | $1.94M | $2.87M | $3.36M | $2.58M | $304K | $2.53M | $2.94M | $2.59M | $5.95M | $4.36M | $4.66M | $4.46M | $4.9M | $4.1M | $3.6M | $3.7M | $3.5M | $3.9M | $3.5M | $3.2M | $3.2M | $4.2M | $3.8M | $3.2M | $4.3M | $3.4M | $3.4M | $2.8M | $3.9M | $3.3M | $3.2M | $3.2M | $4.5M | $3.4M | $3.1M | $2.5M | $1.7M | $3M | $2.8M | $2.6M | $2.8M | $2.5M | $2.6M | $2.1M | $1.6M | $3.1M | $3M | $2.1M | $2.8M | $3.3M | $3.6M | $2.9M | $3.4M | $3.5M | $3.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $382K | -$6.37M | $6.45M | $5M | $3.26M | -$25.93M | $21.92M | $1.9M | -$5.22M | -$16.33M | -$1.57M | $3.02M | $5.91M | -$1.88M | $16.54M | -$4.72M | -$2.54M | -$781K | $1.23M | $461K | $3.6M | $223K | $1.74M | $619K | $12.53M | -$3.01M | $4.77M | $1.31M | $4.15M | $2.6M | -$816K | $3.19M | $1.24M | $20.24M | $1.32M | $7.27M | $857K | -$4.64M | $1.83M | $172K | $1.02M | -$3.69M | $2.43M | $2.93M | -$1.37M | -$2.67M | $460K | $798K | -$2.96M | -$2.9M | $601K | $397K | -$3.22M | $1.72M | -$1.32M | -$61.16M | -$1.8M | -$5.55M | -$2.16M | $1.07M | $2.02M | -$511K | $3.43M | $1.69M | $2.33M | -$138K | $1.5M | $1.85M | -$5.95M | -$5.43M | $3.08M | -$29.65M | $4.37M | $4.01M | $2.4M | -$349K | $4.57M | $1.34M | $3.08M | $3.21M | $4.99M | $9.58M | $6.59M | $5.61M | $4.96M | $4M | $5.59M | $5.32M | $6.53M | $3.93M | $4.36M | $4.14M | $3.76M | $160K | $3.76M | $4.7M | $3.83M | -$1.75M | $3.31M | $3.99M | $3.24M | $8.6M | $6.38M | $6.72M | $6.45M | $7.6M | $5.9M | $5.1M | $5.3M | $5M | $5.3M | $4.7M | $4.5M | $5.1M | $5.9M | $5.6M | $4.7M | $6.4M | $4.8M | $4.7M | $4M | $5.7M | $5.1M | $5.3M | $5M | $6M | $5.2M | $5.2M | $4.1M | $3.7M | $4.7M | $4.8M | $5M | $4.2M | $3.8M | $4.1M | $3.3M | $3.6M | $4.4M | $5M | $3.6M | $5.1M | $5.9M | $6.5M | $5.1M | $6.1M | $6M | $5.6M | $4.2M | $4.3M | $5.5M | $5.7M | $4.8M | $6.2M | $4.8M | $4M | $2.9M | $4.1M | $3.1M | $2.9M | $2.4M | $4.4M | $3.3M | $3.2M | $2.4M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $382K | -$6.37M | $6.45M | $5M | $3.26M | -$25.93M | $21.92M | $1.9M | -$5.22M | -$16.33M | -$1.57M | $3.02M | $5.91M | -$1.88M | $16.54M | -$4.72M | -$2.54M | -$781K | $1.23M | $461K | $3.6M | $223K | $1.74M | $619K | $12.53M | -$3.01M | $4.77M | $1.31M | $4.15M | $2.6M | -$816K | $3.19M | $1.24M | $20.24M | $1.32M | $7.27M | $857K | -$4.64M | $1.83M | $172K | $1.02M | -$3.69M | $2.43M | $2.93M | -$1.37M | -$2.67M | $460K | $798K | -$2.96M | -$2.9M | $601K | $397K | -$3.22M | $1.72M | -$1.32M | -$61.16M | -$1.8M | -$5.55M | -$2.16M | $1.07M | $2.02M | -$511K | $3.43M | $1.69M | $2.33M | -$138K | $1.5M | $1.85M | -$5.95M | -$5.43M | $3.08M | -$29.65M | $4.37M | $4.01M | $2.4M | -$349K | $4.57M | $1.34M | $3.08M | $3.21M | $4.99M | $9.58M | $6.59M | $5.61M | $4.96M | $4M | $5.59M | $5.32M | $6.53M | $3.93M | $4.36M | $4.14M | $3.76M | $160K | $3.76M | $4.7M | $3.83M | -$1.75M | $3.31M | $3.99M | $3.24M | $8.6M | $6.38M | $6.72M | $6.45M | $7.6M | $5.9M | $5.1M | $5.3M | $5M | $5.3M | $4.7M | $4.5M | $5.1M | $5.9M | $5.6M | $4.7M | $6.4M | $4.8M | $4.7M | $4M | $5.7M | $5.1M | $5.3M | $5M | $6M | $5.2M | $5.2M | $4.1M | $3.7M | $4.7M | $4.8M | $5M | $4.2M | $3.8M | $4.1M | $3.3M | $3.6M | $4.4M | $5M | $3.6M | $5.1M | $5.9M | $6.5M | $5.1M | $6.1M | $6M | $5.6M | $4.2M | $4.3M | $5.5M | $5.7M | $4.8M | $6.2M | $4.8M | $4M | $2.9M | $4.1M | $3.1M | $2.9M | $2.4M | $4.4M | $3.3M | $3.2M | $2.4M |
Shares Outstanding (Basic) | 46.19M | 46.2M | 46.28M | 46.38M | 46.6M | 46.85M | 46.8M | 46.82M | 46.78M | - | 46.74M | 43.62M | 42.24M | 37.89M | 38.88M | 40.69M | 20.73M | 17.46M | 20.63M | 20.63M | 18.24M | 22.43M | 18.14M | 18.11M | 18.17M | 17.79M | 18.02M | 17.53M | 18.03M | 18.04M | 17.95M | 17.91M | 17.76M | 17.86M | 17.87M | 17.81M | 17.77M | 17.63M | 17.68M | 17.65M | 17.65M | 17.61M | 17.6M | 17.55M | 17.52M | 17.5M | 17.5M | 17.46M | 17.42M | - | 17.41M | 17.36M | 17.32M | 17.3M | 17.28M | 17.28M | 17.25M | - | 17.24M | 17.2M | 17.17M | - | 17.15M | 17.15M | 17.15M | - | 17.15M | 17.15M | 17.15M | - | 17.15M | 17.15M | 17.15M | - | 17.15M | 17.15M | 17.15M | - | 18.1M | 18.09M | 18.06M | - | 18.15M | 18.32M | 18.53M | - | 18.89M | 19.01M | 19.09M | - | 19.1M | 19.09M | 19.1M | - | 19.22M | 19.34M | 19.37M | - | 19.49M | 19.54M | 19.54M | - | 19.55M | 19.91M | 20.31M | - | 20.83M | 20.94M | 21.33M | - | 22.22M | 22.52M | 22.08M | - | 22.4M | 22.09M | 22.52M | - | 23M | 23.07M | 23M | - | 23.86M | 24.8M | 25.15M | - | 26.16M | 27.53M | 27.5M | - | 27.81M | 26.83M | 27.95M | - | 27.31M | 27.5M | 27.67M | - | 27.31M | 19.58M | 27.29M | - | 21.49M | 22.22M | 20.65M | - | 27.44M | 27.48M | 28.21M | - | 29.23M | 29.39M | 29.67M | - | 29.67M | 29.67M | 29.64M | - | 29.61M | 29.61M | 29.61M | - | 29.59M | 29.59M | 29.59M |
Shares Outstanding (Diluted) | 47.03M | 46.2M | 47.06M | 46.56M | 47.4M | 46.85M | 47.56M | 47.62M | 46.78M | - | 46.74M | 44M | 42.61M | 37.89M | 39.31M | 40.69M | 20.73M | 17.46M | 21.26M | 21.24M | 18.77M | 22.43M | 18.77M | 18.71M | 18.78M | 17.79M | 18.02M | 18.78M | 18.75M | 18.68M | 17.95M | 18.55M | 19.13M | 18.42M | 18.38M | 18.31M | 18.29M | 17.63M | 17.96M | 17.93M | 17.91M | 17.61M | 17.89M | 17.9M | 17.52M | 17.5M | 17.77M | 17.7M | 17.42M | - | 17.49M | 17.45M | 17.32M | 17.33M | 17.28M | 17.28M | 17.25M | - | 17.24M | 17.32M | 17.31M | - | 17.17M | 17.16M | 17.15M | - | 17.15M | 17.15M | 17.15M | - | 17.15M | 17.15M | 17.15M | - | 17.15M | 17.15M | 17.15M | - | 18.12M | 18.1M | 18.08M | - | 18.18M | 18.36M | 18.58M | - | 18.96M | 19.06M | 19.15M | - | 19.14M | 19.13M | 19.14M | - | 19.27M | 19.4M | 19.43M | - | 19.55M | 19.6M | 19.58M | - | 19.59M | 19.94M | 20.32M | - | 20.83M | 20.94M | 21.33M | - | 22.22M | 22.52M | 22.64M | - | 22.4M | 22.09M | 22.52M | - | 23M | 23.07M | 23M | - | 23.86M | 24.8M | 25.15M | - | 26.16M | 27.53M | 27.5M | - | 27.81M | 26.83M | 27.95M | - | 27.31M | 27.5M | 27.67M | - | 27.31M | 19.58M | 27.29M | - | 21.49M | 22.22M | 20.65M | - | 27.44M | 27.48M | 28.21M | - | 29.23M | 29.39M | 29.67M | - | 29.67M | 29.67M | 29.64M | - | 29.61M | 29.61M | 29.61M | - | 29.59M | 29.59M | 29.59M |
EPS (Basic) | $0.01 | -$0.14 | $0.14 | $0.11 | $0.07 | -$0.55 | $0.47 | $0.04 | -$0.11 | - | -$0.03 | $0.07 | $0.14 | -$0.05 | $0.43 | -$0.12 | -$0.12 | -$0.045 | $0.06 | $0.02 | $0.20 | $0.0099 | $0.094 | $0.035 | $0.69 | -$0.17 | $0.26 | $0.075 | $0.23 | $0.14 | -$0.045 | $0.18 | $0.07 | $1.13 | $0.075 | $0.41 | $0.05 | -$0.26 | $0.10 | $0.0099 | $0.06 | -$0.21 | $0.14 | $0.17 | -$0.08 | -$0.15 | $0.025 | $0.045 | -$0.17 | - | $0.035 | $0.025 | -$0.18 | $0.099 | -$0.075 | -$3.54 | -$0.10 | - | -$0.12 | $0.06 | $0.12 | - | $0.20 | $0.099 | $0.13 | - | $0.089 | $0.11 | -$0.35 | - | $0.18 | -$1.73 | $0.25 | - | $0.14 | -$0.02 | $0.27 | - | $0.17 | $0.18 | $0.28 | - | $0.36 | $0.31 | $0.27 | - | $0.29 | $0.28 | $0.34 | - | $0.23 | $0.22 | $0.20 | - | $0.19 | $0.24 | $0.20 | - | $0.17 | $0.20 | $0.16 | - | $0.33 | $0.34 | $0.32 | - | $0.28 | $0.24 | $0.25 | - | $0.24 | $0.21 | $0.20 | - | $0.26 | $0.25 | $0.21 | - | $0.21 | $0.20 | $0.17 | - | $0.21 | $0.21 | $0.20 | - | $0.20 | $0.19 | $0.15 | - | $0.17 | $0.18 | $0.18 | - | $0.14 | $0.15 | $0.12 | - | $0.16 | $0.18 | $0.13 | - | $0.22 | $0.24 | $0.19 | - | $0.22 | $0.20 | $0.15 | - | $0.19 | $0.19 | $0.11 | - | $0.11 | $0.089 | $0.066 | - | $0.07 | $0.066 | $0.038 | - | $0.046 | $0.044 | $0.033 |
EPS (Diluted) | $0.01 | -$0.14 | $0.14 | $0.11 | $0.07 | -$0.55 | $0.46 | $0.04 | -$0.11 | - | -$0.03 | $0.07 | $0.14 | -$0.05 | $0.42 | -$0.12 | -$0.12 | -$0.045 | $0.06 | $0.02 | $0.19 | $0.0099 | $0.094 | $0.035 | $0.67 | -$0.17 | $0.26 | $0.07 | $0.22 | $0.14 | -$0.045 | $0.17 | $0.065 | $1.10 | $0.07 | $0.40 | $0.045 | -$0.26 | $0.099 | $0.0099 | $0.055 | -$0.21 | $0.13 | $0.16 | -$0.08 | -$0.15 | $0.025 | $0.045 | -$0.17 | - | $0.035 | $0.025 | -$0.18 | $0.099 | -$0.075 | -$3.54 | -$0.10 | - | -$0.12 | $0.06 | $0.11 | - | $0.20 | $0.099 | $0.13 | - | $0.089 | $0.11 | -$0.35 | - | $0.18 | -$1.73 | $0.25 | - | $0.14 | -$0.02 | $0.27 | - | $0.17 | $0.18 | $0.27 | - | $0.36 | $0.30 | $0.27 | - | $0.29 | $0.28 | $0.34 | - | $0.23 | $0.22 | $0.20 | - | $0.19 | $0.24 | $0.20 | - | $0.17 | $0.20 | $0.16 | - | $0.32 | $0.34 | $0.32 | - | $0.28 | $0.24 | $0.25 | - | $0.24 | $0.21 | $0.20 | - | $0.26 | $0.25 | $0.21 | - | $0.21 | $0.20 | $0.17 | - | $0.21 | $0.21 | $0.20 | - | $0.20 | $0.19 | $0.15 | - | $0.17 | $0.18 | $0.18 | - | $0.14 | $0.15 | $0.12 | - | $0.16 | $0.18 | $0.13 | - | $0.22 | $0.24 | $0.19 | - | $0.22 | $0.20 | $0.15 | - | $0.19 | $0.19 | $0.11 | - | $0.11 | $0.089 | $0.066 | - | $0.07 | $0.066 | $0.038 | - | $0.046 | $0.044 | $0.033 |
EBIT | $12.93M | $6.6M | $22.34M | $26.1M | $19.73M | $19.5M | $18.07M | $14.51M | $2.53M | -$290K | $12.32M | $13.05M | $15.69M | $7.33M | $31.12M | -$4.58M | $3.36M | -$826K | $5.42M | $5.28M | $5.18M | $216K | $2.62M | $1.08M | $17.53M | -$4.13M | $6.43M | $1.96M | $6.02M | $3.07M | -$2.1M | $4.78M | $2.12M | $70K | $1.93M | $7.78M | $937K | -$5.06M | $2.46M | $279K | $1.29M | -$2.98M | $2.81M | $3.27M | -$1.18M | -$2.34M | $816K | $1.32M | -$4.86M | -$3.01M | $851K | -$271K | -$3.59M | $2.49M | -$1.72M | -$42.17M | -$2.84M | -$7.8M | -$3.01M | $1.66M | $3.76M | $1.36M | $8.5M | $2.82M | $4.45M | -$2.92M | $3.76M | $3.48M | -$8.24M | -$12.46M | $6.9M | -$23.22M | $8.55M | $8.91M | $9.02M | $5.25M | $9.87M | $3.23M | $5.81M | $5.11M | $8.3M | $7.97M | $11.12M | $10.95M | $8.66M | $4.24M | $8.31M | $8.19M | $10.06M | $3.26M | $6.89M | $6.32M | $6.26M | $1.88M | $6.38M | $7.55M | $6M | -$1.56M | $5.81M | $6.88M | $5.08M | $10.17M | $10.24M | $10.84M | $10.34M | $13.3M | $9.2M | $9.45M | $8.4M | $10.2M | $8.6M | $7.6M | $7.2M | $7.7M | $9.6M | $9.1M | $7.6M | $10.4M | $7.7M | $7.7M | $6.1M | $10.1M | $8M | $8M | $7.2M | $8.8M | $8.8M | $7.8M | $6.5M | $5.4M | $7.3M | $7.2M | $5.6M | $6.8M | $5.9M | $6.6M | $5M | $3.4M | $6.9M | $7.5M | $5.5M | $5.7M | $8.9M | $9.9M | $7.7M | $7.3M | $8.1M | $9M | $42.1M | -$94.3M | $42.7M | $41.7M | $38.2M | -$81.3M | $38.7M | $36.6M | $33.2M | -$78.3M | $35.1M | $34.3M | $31.3M | -$72.8M | $32.6M | $32.8M | $29.5M |
EBITDA | $32.65M | $27.12M | $42.38M | $46.44M | $40.71M | $39.79M | $37.56M | $33.05M | $19.57M | $15.87M | $28.66M | $27.6M | $31.47M | $25.64M | $30.46M | $18.68M | $11.53M | $1.53M | $10.15M | $12.27M | $7.12M | $2.26M | $4.26M | $2.59M | $19.04M | -$2.64M | $7.9M | $3.42M | $7.49M | $4.8M | -$341K | $6.46M | $3.81M | $1.9M | $3.52M | $4M | $2.64M | -$3.38M | $4.43M | $2.51M | $3.48M | -$776K | $4.93M | $5.39M | $916K | -$64K | $2.98M | $3.62M | $348K | -$751K | $3.22M | $1.97M | -$1.53M | $10.7M | $1.65M | -$7.86M | -$920K | -$5.99M | -$1.84M | $2.98M | $5.08M | $3.93M | $10.02M | $4.26M | $5.92M | $6.93M | $5.68M | $5.15M | -$7.1M | -$15.9M | $10.51M | $15.15M | $11.19M | $11.82M | $14.79M | $12.69M | $13.41M | $3.95M | $7.95M | $7.86M | $9.86M | $11.46M | $12.66M | $12.59M | $10.39M | $6.23M | $9.13M | $9.33M | $11.23M | $8.68M | $8.02M | $7.94M | $7.55M | $5.43M | $7.69M | $9.31M | $7.21M | $9.53M | $7.58M | $8.68M | $6.1M | $8.87M | $11.29M | $11.83M | $11.34M | $16.9M | $10.1M | $11.75M | $9.4M | $13.3M | $9.4M | $8.4M | $8M | $8.3M | $10.4M | $10.1M | $8.3M | $11M | $8.3M | $8.2M | $6.5M | $11.2M | $8.3M | $8.4M | $7M | $9.3M | $9.7M | $8.3M | $7.4M | $5.1M | $7.8M | $7.6M | $4.7M | $7.6M | $6.3M | $7.2M | $5.4M | $2M | $7.1M | $7.6M | $5.9M | $4M | $9M | $10.3M | $8M | $5.8M | $7.1M | $9.5M | $42.1M | -$94.3M | $42.7M | $41.7M | $38.2M | -$81.3M | $38.7M | $36.6M | $33.2M | -$78.3M | $35.1M | $34.3M | $31.3M | -$72.8M | $32.6M | $32.8M | $29.5M |