Enerpac Tool Group Corp. Class A Common Stock(EPAC:US)
Market Cap$1.798B
Key Metrics
Price$35.17
Revenue (TTM)$634.08M
Holders Revenue (TTM)$123.4M
Gross Profit (TTM)$317.63M
Earnings (TTM)$93.32M
EBITDA (TTM)$153.58M
Op. Margin (TTM)21.76%
Dividend Yield0.12%
Holders Yield6.86%
Cash on hand$115.68M
Total Assets$811.54M
Net Assets$424.03M
Total Debt$184.79M
Key Metrics
Price$35.17
Revenue (TTM)$634.08M
Holders Revenue (TTM)$123.4M
Gross Profit (TTM)$317.63M
Earnings (TTM)$93.32M
EBITDA (TTM)$153.58M
Op. Margin (TTM)21.76%
Dividend Yield0.12%
Holders Yield6.86%
Cash on hand$115.68M
Total Assets$811.54M
Net Assets$424.03M
Total Debt$184.79M
Financials
| Name | May 31, 2026 | Feb 28, 2026 | Nov 30, 2025 | Aug 31, 2025 | May 31, 2025 | Feb 28, 2025 | Nov 30, 2024 | Aug 31, 2024 | May 31, 2024 | Feb 29, 2024 | Nov 30, 2023 | Aug 31, 2023 | May 31, 2023 | Feb 28, 2023 | Nov 30, 2022 | Aug 31, 2022 | May 31, 2022 | Feb 28, 2022 | Nov 30, 2021 | Aug 31, 2021 | May 31, 2021 | Feb 28, 2021 | Nov 30, 2020 | Aug 31, 2020 | May 31, 2020 | Feb 29, 2020 | Nov 30, 2019 | Aug 31, 2019 | May 31, 2019 | Feb 28, 2019 | Nov 30, 2018 | Aug 31, 2018 | May 31, 2018 | Feb 28, 2018 | Nov 30, 2017 | Aug 31, 2017 | May 31, 2017 | Feb 28, 2017 | Nov 30, 2016 | Aug 31, 2016 | May 31, 2016 | Feb 29, 2016 | Nov 30, 2015 | Aug 31, 2015 | May 31, 2015 | Feb 28, 2015 | Nov 30, 2014 | Aug 31, 2014 | May 31, 2014 | Feb 28, 2014 | Nov 30, 2013 | Aug 31, 2013 | May 31, 2013 | Feb 28, 2013 | Nov 30, 2012 | Aug 31, 2012 | May 31, 2012 | Feb 29, 2012 | Nov 30, 2011 | Aug 31, 2011 | May 31, 2011 | Feb 28, 2011 | Nov 30, 2010 | Aug 31, 2010 | May 31, 2010 | Feb 28, 2010 | Nov 30, 2009 | Aug 31, 2009 | May 31, 2009 | Feb 28, 2009 | Nov 30, 2008 | Aug 31, 2008 | May 31, 2008 | Feb 29, 2008 | Nov 30, 2007 | Aug 31, 2007 | May 31, 2007 | Feb 28, 2007 | Nov 30, 2006 | Aug 31, 2006 | May 31, 2006 | Feb 28, 2006 | Nov 30, 2005 | Aug 31, 2005 | May 31, 2005 | Feb 28, 2005 | Nov 30, 2004 | Aug 31, 2004 | May 31, 2004 | Feb 29, 2004 | Nov 30, 2003 | Aug 31, 2003 | May 31, 2003 | Feb 28, 2003 | Nov 30, 2002 | Aug 31, 2002 | May 31, 2002 | Feb 28, 2002 | Nov 30, 2001 | Aug 31, 2001 | May 31, 2001 | Feb 28, 2001 | Nov 30, 2000 | Aug 31, 2000 | May 31, 2000 | Feb 29, 2000 | Nov 30, 1999 | Aug 31, 1999 | May 31, 1999 | Feb 28, 1999 | Nov 30, 1998 | Aug 31, 1998 | May 31, 1998 | Feb 28, 1998 | Nov 30, 1997 | Aug 31, 1997 | May 31, 1997 | Feb 28, 1997 | Nov 30, 1996 | Aug 31, 1996 | May 31, 1996 | Feb 29, 1996 | Nov 30, 1995 | Aug 31, 1995 | May 31, 1995 | Feb 28, 1995 | Nov 30, 1994 | Aug 31, 1994 | May 31, 1994 | Feb 28, 1994 | Nov 30, 1993 | Aug 31, 1993 | May 31, 1993 | Feb 28, 1993 | Nov 30, 1992 | Aug 31, 1992 | May 31, 1992 | Feb 29, 1992 | Nov 30, 1991 | Aug 31, 1991 | May 31, 1991 | Feb 28, 1991 | Nov 30, 1990 | Aug 31, 1990 | May 31, 1990 | Feb 28, 1990 | Nov 30, 1989 | Aug 31, 1989 | May 31, 1989 | Feb 28, 1989 | Nov 30, 1988 | Aug 31, 1988 | May 31, 1988 | Feb 29, 1988 | Nov 30, 1987 | Aug 31, 1987 | May 31, 1987 | Feb 28, 1987 | Nov 30, 1986 | Aug 31, 1986 | May 31, 1986 | Feb 28, 1986 | Nov 30, 1985 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $167.55M | $154.81M | $144.21M | $167.51M | $158.66M | $145.53M | $145.2M | $158.71M | $150.39M | $138.44M | $141.97M | $160.61M | $156.25M | $141.96M | $139.38M | $151.83M | $151.89M | $136.6M | $130.9M | $145.43M | $143.15M | $120.65M | $119.43M | $111.35M | $101.88M | $133.39M | $146.67M | -$204.95M | $178.1M | $159.79M | $158.55M | $301.4M | $317.1M | $275.17M | $288.96M | $275.7M | $295.43M | $258.87M | $265.79M | $275.77M | $305.34M | $263.29M | $305.01M | $300.38M | $320.1M | $301.01M | $327.77M | $354.35M | $378.19M | $327.77M | $339.56M | $327.26M | $344.21M | $300.47M | $307.81M | $405.3M | $343.27M | $378.02M | $392.8M | $403.44M | $392.78M | $330.7M | $318.41M | $226.53M | $310.07M | $267.44M | $272.64M | $269.74M | $285.15M | $293.8M | $370.79M | $404.52M | $444.66M | $399.63M | $415.14M | $389.66M | $385.09M | $341.02M | $342.98M | $324.6M | $316.66M | $276.02M | $283.88M | $269.39M | $271.73M | $235.27M | $199.68M | $187.76M | $196.48M | $176.02M | $166.58M | $148.25M | $147.19M | $142.1M | $147.86M | $121.37M | $120.01M | $108.43M | $113.14M | $127.15M | $123.94M | $115.52M | $119.8M | $135.99M | $178.53M | $184.09M | $173M | $452.92M | $179.98M | $421.96M | $435.66M | $563.2M | $303.9M | $279.4M | $275.4M | $188.21M | $173.84M | $157.17M | $153.1M | $147.3M | $147.57M | $137.08M | $139.27M | $137.41M | $139.35M | $124.5M | $125.8M | $116.84M | $111.33M | $101.87M | $103.6M | $89.8M | $92.6M | $86.4M | $91.7M | $91.6M | $92.6M | $105.1M | $108.8M | $102.5M | $109.2M | $108.4M | $113.9M | $111.1M | $113.6M | $110M | $110.7M | $84.3M | $56.9M | $53.6M | $51.4M | $48.4M | $49.8M | $41.2M | $37.6M | $35.6M | $35.7M | $17.5M | $40.6M | -$10M | $41M | $41M | $41M |
Cost of Revenue | $78.77M | $82.99M | $71.03M | $83.67M | $78.76M | $72.1M | $70.54M | $81.31M | $72.51M | $66.96M | $67.72M | $81.7M | $78.4M | $71.59M | $71.48M | $78.09M | $79.85M | $76.62M | $71.28M | $79.16M | $76.3M | $65.88M | $64.17M | $66.89M | $59.93M | $71.29M | $77.99M | -$183.2M | $96.14M | $88.47M | $88.24M | $193.25M | $200.59M | $185.47M | $188.04M | $179.18M | $192.62M | $171.54M | $172.73M | $179.49M | $197.82M | $172.26M | $196.45M | $193.84M | $201.54M | $191.24M | $200.79M | $212.25M | $229.64M | $203.32M | $207.78M | $197.76M | $207.3M | $184.29M | $183.44M | $247.95M | $204.51M | $236.73M | $240.19M | $248.46M | $238.74M | $205.67M | $196.56M | $129.28M | $193.88M | $171.08M | $172.52M | $178.4M | $189.79M | $199.29M | $240.56M | $259.11M | $290.68M | $265.79M | $274.31M | $258.44M | $255.51M | $230.78M | $229.94M | $216.53M | $210.77M | $184.96M | $184.4M | $177.86M | $185.07M | $160.88M | $135.88M | $127.65M | $134.77M | $121.23M | $111.97M | $99.46M | $98.39M | $95.61M | $101.96M | $78.65M | $78.42M | $71.74M | $75.11M | $96.62M | $80.73M | $74.55M | $77.97M | $87.66M | $93.14M | $118.4M | $106.9M | $311M | $96.5M | $281.7M | $298.26M | $401.95M | $190.6M | $178M | $172.6M | $120.98M | $109.25M | $96.74M | $92.46M | $88.56M | $92.12M | $85.41M | $85.19M | $85.07M | $85.72M | $77.21M | $77.63M | $72.12M | $68.8M | $64.2M | $65.01M | $51.9M | $52.7M | $50M | $53.1M | $56.6M | $56.6M | $61M | $61.8M | $58.7M | $62.1M | $62.3M | $64.2M | $59.9M | $62M | $59.9M | $62.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $88.78M | $71.82M | $73.18M | $83.84M | $79.9M | $73.43M | $74.65M | $77.4M | $77.88M | $71.48M | $74.25M | $78.91M | $77.86M | $70.37M | $67.91M | $73.73M | $72.05M | $59.98M | $59.63M | $66.27M | $66.85M | $54.78M | $55.26M | $44.47M | $41.95M | $62.09M | $68.69M | -$21.74M | $81.95M | $71.32M | $70.31M | $108.14M | $116.51M | $89.7M | $100.91M | $96.52M | $102.8M | $87.33M | $93.07M | $96.28M | $107.53M | $91.03M | $108.56M | $106.54M | $118.56M | $109.76M | $126.98M | $142.1M | $148.55M | $124.45M | $131.78M | $129.5M | $136.9M | $116.18M | $124.37M | $157.35M | $138.75M | $141.29M | $152.61M | $154.98M | $154.04M | $125.03M | $121.85M | $97.25M | $116.19M | $96.36M | $100.12M | $91.35M | $95.36M | $94.51M | $130.23M | $145.41M | $153.97M | $133.84M | $140.83M | $131.22M | $129.59M | $110.25M | $113.05M | $108.07M | $105.9M | $91.06M | $99.48M | $91.53M | $86.66M | $74.39M | $63.8M | $60.11M | $61.72M | $54.8M | $54.62M | $48.79M | $48.8M | $46.49M | $45.9M | $42.72M | $41.59M | $36.69M | $38.03M | $30.53M | $43.21M | $40.98M | $41.83M | $48.33M | $85.38M | $65.69M | $66.1M | $141.93M | $83.48M | $140.26M | $137.4M | $161.25M | $113.3M | $101.4M | $102.8M | $67.23M | $64.59M | $60.43M | $60.64M | $58.74M | $55.45M | $51.67M | $54.08M | $52.34M | $53.64M | $47.29M | $48.17M | $44.73M | $42.53M | $37.67M | $38.59M | $37.9M | $39.9M | $36.4M | $38.6M | $35M | $36M | $44.1M | $47M | $43.8M | $47.1M | $46.1M | $49.7M | $51.2M | $51.6M | $50.1M | $48.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $45.82M | $42.04M | $43.1M | $42.06M | $41.13M | $41.42M | $42.32M | $43.52M | $42.1M | $40.72M | $42.22M | $50.95M | $48.81M | $52.06M | $53.25M | $54.63M | $63.1M | $50.67M | $48.48M | $45.22M | $40.47M | $45.88M | $43.71M | $37.67M | $40.77M | $50.25M | $51.83M | -$4.32M | $52.81M | $53.43M | $53.12M | $70.89M | $77.46M | $68.29M | $74.48M | $71.88M | $70.05M | $66.96M | $68.6M | $64.3M | $70.12M | $67.17M | $72.91M | $71.79M | $69.57M | $75.77M | $82.47M | $87.44M | $83.5M | $79.24M | $81.92M | $71.35M | $74.32M | $73.34M | $74.86M | $88.94M | $74.34M | $84.76M | $88.11M | $89.78M | $89.17M | $81.1M | $74.19M | $49.47M | $69.45M | $64.26M | $65.3M | $60.36M | $63.84M | $73M | $100.23M | $85M | $88.42M | $82.68M | $81.3M | $74.49M | $73.77M | $66.91M | $67.26M | $62.78M | $61.17M | $54.43M | $59.48M | $57.51M | $51.17M | $46.18M | $36.8M | $35.35M | $35.94M | $34.04M | $33.35M | $29.09M | $28.88M | $29.87M | $27.09M | $23.15M | $21.31M | $21.06M | $19.93M | $22.31M | $23.41M | $43.4M | $43.14M | $36.1M | $70.48M | $34.93M | $111.05M | $0 | $117.91M | $148.54M | $90.24M | $119.65M | $116.79M | $111.02M | $108.07M | $45.68M | $43.48M | $40.01M | $40.74M | $40.71M | $37.78M | $36.81M | $39.14M | $38.3M | $38.77M | $34.24M | $34.53M | $110M | $32.1M | $27.41M | $51.73M | $33.1M | $25.6M | $24.4M | $25.5M | $25.2M | $24M | $29.7M | $31M | $28.2M | $31.2M | $32.3M | $32.3M | $31.7M | $30.9M | $29.8M | $29.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $21.7M | $21.57M | $30.71M | $34.76M | $34.93M | $78.89M | - | $81.34M | $74.24M | $82.42M | $119.65M | $51.99M | $49.92M | $47.67M | $45.68M | $43.48M | $41.81M | $42.24M | $41.96M | $38.87M | $37.8M | $39.86M | $39.01M | $39.38M | $35.13M | $35.69M | $111.32M | $3.73M | $3.18M | $30.11M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $45.82M | $42.04M | $43.1M | $42.06M | $41.13M | $41.42M | $42.32M | $43.52M | $42.1M | $40.72M | $42.22M | $50.95M | $48.81M | $52.06M | $53.25M | $54.63M | $63.1M | $50.67M | $48.48M | $45.22M | $40.47M | $45.88M | $43.71M | $37.67M | $40.77M | $50.25M | $51.83M | -$4.32M | $52.81M | $53.43M | $53.12M | $70.89M | $77.46M | $68.29M | $74.48M | $71.88M | $70.05M | $66.96M | $68.6M | $64.3M | $70.12M | $67.17M | $72.91M | $71.79M | $69.57M | $75.77M | $82.47M | $87.44M | $83.5M | $79.24M | $81.92M | $71.35M | $74.32M | $73.34M | $74.86M | $88.94M | $74.34M | $84.76M | $88.11M | $89.78M | $89.17M | $81.1M | $74.19M | $49.47M | $69.45M | $64.26M | $65.3M | $60.36M | $63.84M | $73M | $73.68M | $85M | $88.42M | $82.68M | $81.3M | $74.49M | $73.77M | $66.91M | $67.26M | $62.78M | $61.17M | $54.43M | $59.48M | $57.51M | $51.17M | $46.18M | $36.8M | $35.35M | $35.94M | $34.04M | $33.35M | $29.09M | $28.88M | $29.87M | $27.09M | $23.15M | $21.31M | $21.06M | $19.93M | $22.31M | $23.41M | $21.7M | $21.57M | - | $35.72M | - | $33.6M | - | $36.57M | $74.3M | - | - | $64.8M | $61.1M | $60.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | $26.61M | $25.51M | $22.87M | $33.1M | $25.6M | $24.4M | $25.5M | $25.2M | $24M | $29.7M | $31M | $28.2M | $31.2M | $32.3M | $32.3M | $31.7M | $30.9M | $29.8M | $29.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $26.55M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $5.39M | - | - | -$1.45M | $0 | - | - | $7.82M | - | - | - | - | - | - | -$1.8M | -$1.5M | -$1.25M | -$1.1M | -$988K | -$720K | -$713K | -$611K | -$884K | -$1.16M | -$1.32M | $1.77M | -$1.28M | -$1.26M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $41.37M | $28.3M | $28.49M | $39.84M | $37.54M | $30.82M | $31.13M | $33.05M | $34.96M | $29.92M | $31.21M | $26.92M | $27.69M | $16.96M | $13.29M | $17.47M | $7.16M | $7.43M | $9.14M | $19.21M | $24.32M | $6.76M | $9.42M | $4.64M | -$993K | $9.73M | $14.99M | -$14.22M | $26.31M | $16.03M | $14.89M | $32.17M | $33.86M | $16.24M | $21.3M | $19.54M | $27.72M | $15.3M | $19.2M | $26.39M | $31.84M | $17.98M | $29.75M | $28.78M | $43M | $27.91M | $38.22M | $48.21M | $58.78M | $38.98M | $43.65M | $52.76M | $57.04M | $36.87M | $43.47M | $60.82M | $58.85M | $49.46M | $57.28M | $57.58M | $58M | $37.05M | $41.57M | $41.9M | $41.45M | $26.76M | $29.39M | $26.28M | $26.39M | $16.52M | $52.32M | $56.31M | $61.53M | $47.7M | $56.28M | $53.65M | $52.91M | $40.68M | $43.53M | $43.07M | $42.84M | $34.85M | $38.21M | $32.28M | $33.88M | $26.94M | $26.41M | $24.27M | $25.18M | $20.17M | $20.72M | $19.18M | $19.39M | $16.03M | $18.19M | $18.96M | $19.67M | $15.01M | $17.49M | $6.57M | $18.08M | $17.91M | $18.76M | $10.6M | $28.36M | $28.78M | $26.5M | $54.6M | $27.41M | $45.16M | $40.1M | $30M | $37.7M | $31.7M | $32.6M | $19.79M | $19.36M | $18.62M | $18.4M | $16.78M | $16.57M | $13.86M | $14.23M | $13.33M | $14.26M | $12.16M | $12.48M | $12.55M | $9.19M | $8.98M | $8.48M | $200K | $10.4M | $8.3M | $9.5M | $6.1M | $10.5M | $9.7M | $11.2M | $10.7M | $11.3M | $8.6M | $12.2M | $13.6M | $16M | $15.7M | $14.6M | -$125.3M | $56.9M | $53.6M | $51.4M | -$103.5M | $49.8M | $41.2M | $37.6M | -$81.1M | $35.7M | $17.5M | $40.6M | -$113.8M | $41M | $41M | $41M |
| -$2.68M | -$6.19M | -$2.93M | -$3.02M | -$9.2M | -$3.12M | -$3.26M | -$6.2M | -$5.52M | -$4.65M | -$7.24M | $1.37M | -$6.03M | -$6.81M | -$4.5M | -$7.34M | -$1.72M | -$3.97M | -$4.18M | -$6.77M | -$3.45M | -$3.17M | -$2.34M | -$3.5M | -$4.34M | -$5M | -$7.66M | $2.19M | $5.51M | -$11.26M | -$31.25M | -$78.31M | -$8.85M | -$14.62M | -$14.47M | -$120.27M | -$9.23M | -$10.03M | -$17.24M | -$15.49M | -$11.5M | -$197.19M | -$12.12M | -$7.97M | -$8.03M | -$90.76M | -$5.75M | $6.44M | -$6.55M | -$7.59M | -$7.89M | -$6.87M | -$7.14M | -$6.22M | -$6.97M | -$54.88M | -$9.83M | -$7.65M | -$8.88M | -$1.6M | -$8.18M | -$8.74M | -$8M | $258K | -$9.45M | -$16.84M | -$11.6M | $9.43M | -$25.08M | -$12.9M | -$38.92M | $1.41M | -$9.39M | -$4.28M | -$4.41M | -$226K | -$1.09M | -$4.53M | -$217K | -$5.3M | -$659K | -$325K | -$698K | -$600K | -$435K | -$40K | -$719K | -$9.08M | -$10.45M | -$6.78M | -$19.91M | $1.22M | $1.31M | -$4.69M | -$15.18M | $61K | $57K | $1.1M | -$10.25M | $18.52M | -$3.53M | -$165K | -$11.51M | -$13.22M | -$626K | -$3.25M | $1.9M | -$71K | $125K | $1M | -$7.82M | -$19.82M | $5.9M | $400K | $1.9M | $717K | $469K | $612K | -$66K | -$54K | -$37K | $421K | -$100K | -$44K | -$236K | -$1.21M | -$201K | -$211K | -$95K | -$90K | -$61K | -$100K | -$1.3M | -$1.3M | -$600K | -$1.8M | -$1.5M | -$1.5M | -$1.9M | -$1.5M | -$2M | -$1.8M | -$2.5M | -$1M | -$1.9M | -$1.4M | -$1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $2.26M | $2.11M | $2.27M | $2.38M | $2.4M | $2.37M | $2.77M | $2.73M | $3.39M | $3.71M | $3.7M | $3.22M | $3.25M | $3.11M | $2.82M | $1.72M | $951K | $755K | $961K | $871K | $1.34M | $1.34M | $1.72M | $3.31M | $4.55M | $4.63M | $6.73M | $6.46M | $7.15M | $7.16M | $7.3M | $8.62M | $7.76M | $7.6M | $7.51M | - | $7.55M | $7.33M | $7.13M | $7.53M | $7.25M | $6.87M | $7.12M | $7.37M | $7.46M | $7.03M | $6.19M | $6.1M | $5.93M | $6.26M | $6.75M | $6.03M | $6.23M | $6.26M | $6.32M | -$10.55M | $7.24M | $7.82M | $8.22M | - | $7.85M | $8.24M | $7.55M | - | $7.78M | $7.8M | $8.54M | $10.69M | $9.03M | $9.9M | $12.24M | - | $9.19M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$413K | -$4.08M | -$668K | -$647K | -$6.81M | -$750K | -$487K | -$3.47M | -$2.14M | -$941K | -$3.54M | $4.59M | -$2.78M | -$3.71M | -$1.68M | -$5.62M | -$771K | -$3.22M | -$3.22M | -$5.9M | -$2.11M | -$1.83M | -$622K | -$191K | $208K | -$374K | -$934K | $8.65M | $12.66M | -$4.1M | -$23.95M | -$69.69M | -$1.09M | -$7.02M | -$6.96M | -$120.27M | -$1.68M | -$2.69M | -$10.1M | -$7.96M | -$4.25M | -$190.33M | -$5M | -$595K | -$569K | -$83.73M | $439K | $12.55M | -$620K | -$1.33M | -$1.14M | -$841K | -$911K | $37K | -$644K | -$65.43M | -$2.59M | $171K | -$657K | -$1.6M | -$331K | -$497K | -$448K | $258K | -$1.67M | -$9.04M | -$3.06M | $20.12M | -$16.06M | -$2.99M | -$26.69M | $1.41M | -$201K | -$4.28M | -$4.41M | -$226K | -$1.09M | -$4.53M | -$217K | -$5.3M | -$659K | -$325K | -$698K | -$600K | -$435K | -$40K | -$719K | -$9.08M | -$10.45M | -$6.78M | -$19.91M | $1.22M | $1.31M | -$4.69M | -$15.18M | $61K | $57K | $1.1M | -$10.25M | $18.52M | -$3.53M | -$165K | -$11.51M | -$13.22M | -$626K | -$3.25M | $1.9M | -$71K | $125K | $1M | -$7.82M | -$19.82M | $5.9M | $400K | $1.9M | $717K | $469K | $612K | -$66K | -$54K | -$37K | $421K | -$100K | -$44K | -$236K | -$1.21M | -$201K | -$211K | -$95K | -$90K | -$61K | -$100K | -$1.3M | -$1.3M | -$600K | -$1.8M | -$1.5M | -$1.5M | -$1.9M | -$1.5M | -$2M | -$1.8M | -$2.5M | -$1M | -$1.9M | -$1.4M | -$1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $38.69M | $22.12M | $25.56M | $36.82M | $28.34M | $27.7M | $27.88M | $26.84M | $29.43M | $25.27M | $23.97M | $28.3M | $21.66M | $10.15M | $8.79M | $10.13M | $5.44M | $3.46M | $4.97M | $12.44M | $20.87M | $3.59M | $7.08M | $1.14M | -$5.34M | $4.72M | $7.32M | -$12.02M | $31.82M | $4.77M | -$16.36M | -$46.14M | $25.02M | $1.62M | $6.83M | -$108.42M | $18.48M | $5.27M | $1.97M | $10.9M | $20.34M | -$179.22M | $17.64M | $20.81M | $34.97M | -$62.86M | $32.47M | $54.65M | $52.23M | $31.39M | $35.76M | $45.89M | $49.9M | $30.65M | $36.51M | -$10.89M | $32.19M | $41.81M | $48.4M | $47.5M | $49.82M | $28.31M | $33.57M | $32.99M | $32M | $9.92M | $17.79M | $35.93M | $1.3M | $3.63M | $13.4M | $48.84M | $52.14M | $34.39M | $42.57M | $44.61M | $42.74M | $27.88M | $36.47M | $30.56M | $35.4M | $28.45M | $31.45M | $25.54M | $28.51M | $22.99M | $25.69M | $12.79M | $11.83M | $13.39M | $809K | $15.02M | $15.53M | $11.34M | $3.01M | $12.91M | $12.81M | $6.3M | $7.25M | $25.86M | $2.45M | $5.22M | $7.25M | -$7M | $18.78M | $17.85M | $17.9M | $37.04M | $16.65M | $30.7M | $26.2M | -$2.97M | $36.9M | $25.9M | $29.2M | $17.47M | $16.69M | $14.24M | $14.35M | $13.12M | $13.46M | $11.25M | $11.34M | $10.44M | $10.9M | $7.15M | $8.38M | $8.13M | $7.91M | $4.93M | $4.33M | -$3.1M | $6.5M | $4.2M | $5.7M | $1M | $5.7M | $4.2M | $5.4M | $4.9M | $5M | $2.2M | $4.9M | $7.4M | $9.2M | $8.9M | $8.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $8.9M | $5.81M | $6.43M | $8.73M | $6.3M | $6.8M | $6.15M | $3.44M | $6.81M | $7.4M | $5.67M | $5.19M | $4.69M | $2.99M | $2.38M | -$94K | $1.38M | $1.34M | $1.78M | $5.9M | -$4.39M | $1K | $2.26M | $943K | -$407K | $806K | $950K | -$2.37M | $4.96M | $4M | $66K | -$8.47M | -$4M | $19.84M | $1.6M | -$9.65M | -$4.03M | $200K | -$3M | -$6.5M | -$827K | -$20.03M | $2.19M | -$1.27M | -$2.99M | $1.98M | $7.79M | $19.06M | $1.67M | $9.09M | $2.75M | $776K | $3.83M | $4.81M | $5.96M | $5.57M | $4.46M | $9.63M | $11.23M | $10.17M | $11.46M | $6.17M | $6.91M | $3.48M | $3.71M | $2.02M | $4.53M | $9.29M | -$1.91M | -$604K | $1.5M | $14.6M | $13.47M | $12.15M | $15.15M | $13.3M | $13.15M | $8.96M | $11.38M | $5.37M | $8.64M | $9.16M | $10.22M | $8.4M | $8.74M | $8.02M | $8.81M | $5.31M | $4.43M | $4.66M | $283K | $5.35M | $5.48M | $4.03M | $1.07M | $4.52M | $4.55M | $2.27M | $2.68M | $10.34M | $990K | $2.12M | $2.97M | -$96K | $6.72M | $5.95M | $6.9M | $13.86M | $6.57M | $11.4M | $9.8M | $9.4M | $14.6M | $9.4M | $10.1M | $5.54M | $5.59M | $4.77M | $4.81M | $3.89M | $4.32M | $3.6M | $3.63M | $2.82M | $3.6M | $2.51M | $2.94M | $2.81M | $2.56M | $1.63M | $1.4M | -$1.9M | $2.6M | $1.6M | $2.4M | $500K | $2.1M | $1.6M | $2.8M | $2.6M | $2.7M | $1.6M | $2.3M | $2.3M | $4M | $4.2M | $4.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $29.8M | $16.31M | $19.13M | $28.08M | $22.04M | $20.9M | $21.72M | $24.42M | $25.78M | $17.82M | $17.74M | $22.23M | $12.38M | $4.5M | $7.45M | $10.03M | $1.64M | $1.22M | $2.79M | $5.27M | $25.03M | $3.18M | $4.6M | $1.44M | -$5M | $2.16M | $2.12M | -$266.86M | $32.42M | $2.75M | -$17.45M | -$37.67M | $29.01M | -$18.22M | $5.23M | -$98.76M | $22.51M | $5.07M | $4.97M | $17.4M | $21.17M | -$159.19M | $15.45M | $22.08M | $37.96M | -$64.84M | $24.67M | $35.59M | $50.56M | $41.39M | $36.04M | $58.25M | -$92.98M | $28.44M | $36.34M | -$16.46M | $34.4M | $32.18M | $37.17M | $41.38M | $36.36M | $7.93M | $25.89M | -$16.82M | $21.84M | $7.16M | $11.85M | $26.64M | -$17.64M | $3.24M | $11.6M | $34.24M | $38.67M | $22.23M | $27.42M | $31.31M | $29.59M | $18.92M | $25.09M | $25.19M | $26.76M | $19.29M | $21.23M | $17.14M | $19.76M | $14.97M | $16.89M | $18.42M | $7.41M | $8.73M | $526K | $9.89M | $10.05M | $7.31M | $1.94M | $7.05M | -$11.03M | $4.03M | -$2.64M | $15.51M | $677K | $3.1M | $4.28M | $10.09M | $12.77M | $20.54M | $23.7M | $23.18M | $20.53M | $19.3M | $16.4M | -$12.37M | $22.3M | $16.5M | $19.1M | $11.93M | $11.1M | $9.47M | $9.54M | $9.22M | $9.15M | $7.65M | $7.71M | $7.62M | $7.31M | -$282K | $5.44M | $5.33M | $5.34M | $3.3M | $2.58M | -$11M | $3.9M | $2.6M | $3.3M | $200K | -$30.1M | $2.6M | $2.6M | $2.3M | $2.3M | $600K | $2.6M | $5.1M | $5.2M | $4.7M | $4.6M | $4.6M | $6.7M | $4.4M | $4.2M | $4.3M | $4.2M | $3.2M | $2.7M | -$5.9M | $1.7M | $1.3M | $1.3M | $1M | $1M | $1M | $1M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4K | -$36K | $10K | $5K | $2K | -$37K | $7K | $6K | $46K | -$11K | -$2K | $10K | $44K | $27K | $12K | $42K | $36K | $234K | $229K | $56K | -$116K | $61K | $29K | -$233K | $123K | -$70K | -$197K | -$83K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $29.8M | $16.31M | $19.13M | $28.08M | $22.04M | $20.9M | $21.72M | $24.42M | $25.78M | $17.82M | $17.74M | $22.23M | $12.38M | $4.5M | $7.45M | $10.03M | $1.64M | $1.22M | $2.79M | $5.27M | $25.03M | $3.18M | $4.6M | $1.44M | -$5M | $2.16M | $2.12M | -$266.86M | $32.42M | $2.75M | -$17.45M | -$37.67M | $29.01M | -$18.22M | $5.23M | -$98.76M | $22.51M | $5.07M | $4.97M | $17.4M | $21.17M | -$159.19M | $15.45M | $22.08M | $37.96M | -$64.84M | $24.67M | $35.59M | $50.56M | $41.39M | $36.04M | $58.25M | -$92.98M | $28.44M | $36.34M | -$16.46M | $34.4M | $32.18M | $37.17M | $41.38M | $36.36M | $7.93M | $25.89M | -$16.82M | $21.84M | $7.16M | $11.85M | $26.64M | -$17.67M | $3.25M | $11.6M | $34.24M | $38.64M | $22.24M | $27.43M | $31.35M | $29.58M | $18.92M | $25.1M | $25.24M | $26.79M | $19.3M | $21.27M | $17.18M | $20M | $15.2M | $16.94M | $18.31M | $7.47M | $8.76M | $293K | $10.02M | $9.98M | $7.12M | $1.86M | $7.05M | -$11.03M | $4.03M | -$2.64M | $15.51M | $677K | $3.1M | $4.28M | $10.09M | $12.77M | $20.54M | $23.7M | $23.18M | $20.53M | $19.3M | $16.4M | -$12.37M | $22.3M | $16.5M | $19.1M | $11.93M | $11.1M | $9.47M | $9.54M | $9.22M | $9.15M | $7.65M | $7.71M | $7.62M | $7.31M | -$282K | $5.44M | $5.33M | $5.34M | $3.3M | $2.58M | -$11M | $3.9M | $2.6M | $3.3M | $200K | -$30.1M | $2.6M | $2.6M | $2.3M | $2.3M | $600K | $2.6M | $5.1M | $5.2M | $4.7M | $4.6M | $4.6M | $6.7M | $4.4M | $4.2M | $4.3M | $4.2M | $3.2M | $2.7M | -$5.9M | $1.7M | $1.3M | $1.3M | $1M | $1M | $1M | $1M |
Shares Outstanding (Basic) | 51.32M | 51.88M | 52.98M | 53.51M | 54.05M | 54.4M | 54.24M | 54.31M | 54.29M | 54.21M | 54.53M | 55.74M | 57.05M | 57.04M | 56.89M | 57.52M | 60.23M | 60.39M | 60.26M | 60.21M | 60.14M | 59.94M | 59.81M | 59.77M | 59.83M | 60.13M | 60.08M | 60.91M | 61.42M | 61.24M | 61.03M | 60.89M | 60.68M | 60.32M | 59.87M | 59.73M | 59.68M | 59.37M | 58.97M | 58.94M | 58.92M | 58.99M | 59.19M | 59.31M | 59.62M | 61.76M | 64.36M | 68.03M | 70.43M | 72.23M | 73.09M | 73.05M | 73.13M | 72.95M | 72.79M | 72.85M | 71.08M | 68.06M | 68.42M | - | 68.35M | 68.27M | 68M | - | 67.64M | 67.6M | 67.54M | - | 56.25M | 56.17M | 56.02M | - | 55.87M | 55.82M | 55.61M | - | 54.68M | 54.65M | 54.6M | - | 54.3M | 54.17M | 54.07M | - | 53.91M | 52.21M | 47.75M | - | 47.41M | 47.2M | 47.08M | - | 46.76M | 46.56M | 46.41M | - | 46.35M | 34.89M | 32.09M | - | 31.79M | 31.74M | 31.71M | - | 156.38M | 24.99M | 24.87M | - | 124.51M | 155.14M | 30.92M | - | 22.18M | 23.44M | 22.19M | - | 23.05M | 22.95M | 22.7M | - | 22.39M | 22.32M | 22.39M | - | 22.02M | 21.86M | 21.8M | - | 21.4M | 21.07M | 21.02M | - | 20.8M | 20.8M | 20.31M | - | 20.94M | 20.8M | 20.8M | - | 20.44M | 16M | 20.8M | - | 20.8M | 20.89M | 20.44M | - | 20.28M | 20.28M | 20.2M | - | 19.97M | 20.53M | 20.49M | - | 15.83M | 15.83M | 15.83M | - | 15.83M | 15.83M | 15.83M |
Shares Outstanding (Diluted) | 51.57M | 52.3M | 53.35M | 53.91M | 54.42M | 54.81M | 54.81M | 54.93M | 54.83M | 54.69M | 55.01M | 56.22M | 57.43M | 57.5M | 57.32M | 57.96M | 60.61M | 60.69M | 60.62M | 60.68M | 60.57M | 60.27M | 60.09M | 60M | 59.83M | 60.51M | 60.6M | 60.91M | 61.84M | 61.61M | 61.03M | 60.89M | 61.06M | 60.32M | 60.61M | 59.73M | 60.4M | 60.15M | 59.62M | 59.6M | 59.59M | 58.99M | 59.71M | 59.9M | 60.24M | 61.76M | 65.6M | 69.39M | 71.77M | 73.77M | 75.01M | 74.85M | 74.79M | 74.42M | 74.27M | 72.85M | 75.37M | 75.11M | 75.14M | - | 75.57M | 75.5M | 74.88M | - | 74.39M | 74.07M | 74.01M | - | 64.05M | 64.26M | 64.4M | - | 64.95M | 64.72M | 64.65M | - | 63.62M | 63.48M | 63.43M | - | 63.43M | 63.14M | 62.91M | - | 62.88M | 61.28M | 56.72M | - | 49.03M | 49.82M | 49.45M | - | 48.7M | 48.93M | 48.79M | - | 48.94M | 37.07M | 33.82M | - | 32.94M | 33.16M | 33.45M | - | 160.94M | 25.84M | 25.71M | - | 128.42M | 161.66M | 32.06M | - | 22.18M | 23.44M | 22.19M | - | 23.05M | 22.95M | 22.78M | - | 22.39M | 22.32M | 22.39M | - | 22.02M | 21.86M | 21.8M | - | 21.4M | 21.07M | 21.02M | - | 20.8M | 20.8M | 20.31M | - | 20.94M | 20.8M | 20.8M | - | 20.44M | 16M | 20.8M | - | 20.8M | 20.89M | 20.44M | - | 20.28M | 20.28M | 20.2M | - | 19.97M | 20.53M | 20.49M | - | 15.83M | 15.83M | 15.83M | - | 15.83M | 15.83M | 15.83M |
EPS (Basic) | $0.58 | $0.31 | $0.36 | $0.52 | $0.41 | $0.38 | $0.40 | $0.45 | $0.47 | $0.33 | $0.33 | $0.40 | $0.22 | $0.08 | $0.13 | $0.19 | $0.03 | $0.02 | $0.05 | $0.09 | $0.42 | $0.05 | $0.08 | $0.02 | -$0.08 | $0.04 | $0.04 | -$4.38 | $0.53 | $0.04 | -$0.29 | -$0.62 | $0.48 | -$0.30 | $0.09 | -$1.65 | $0.38 | $0.09 | $0.08 | $0.30 | $0.36 | -$2.70 | $0.26 | $0.37 | $0.64 | -$1.05 | $0.38 | $0.52 | $0.72 | $0.57 | $0.49 | $0.80 | -$1.27 | $0.39 | $0.50 | -$0.23 | $0.48 | $0.47 | $0.54 | - | $0.53 | $0.12 | $0.38 | - | $0.32 | $0.11 | $0.18 | - | -$0.31 | $0.06 | $0.21 | - | $0.69 | $0.40 | $0.49 | - | $0.54 | $0.35 | $0.46 | - | $0.50 | $0.36 | $0.40 | - | $0.37 | $0.29 | $0.36 | - | $0.16 | $0.19 | $0.005 | - | $0.22 | $0.15 | $0.04 | - | -$0.24 | $0.12 | -$0.083 | - | $0.023 | $0.098 | $0.14 | - | $0.41 | $0.82 | $0.95 | - | $0.83 | $0.63 | $0.53 | - | $0.73 | $0.54 | $0.63 | - | $0.48 | $0.41 | $0.42 | - | $0.41 | $0.34 | $0.34 | - | $0.33 | -$0.013 | $0.25 | - | $0.25 | $0.16 | $0.12 | - | $0.19 | $0.13 | $0.16 | - | -$1.44 | $0.13 | $0.13 | - | $0.11 | $0.038 | $0.13 | - | $0.25 | $0.23 | $0.23 | - | $0.33 | $0.21 | $0.20 | - | $0.21 | $0.16 | $0.14 | - | $0.035 | $0.027 | $0.027 | - | $0.19 | $0.19 | $0.19 |
EPS (Diluted) | $0.58 | $0.31 | $0.36 | $0.52 | $0.41 | $0.38 | $0.40 | $0.44 | $0.47 | $0.33 | $0.32 | $0.40 | $0.22 | $0.08 | $0.13 | $0.19 | $0.03 | $0.02 | $0.05 | $0.09 | $0.41 | $0.05 | $0.08 | $0.02 | -$0.08 | $0.04 | $0.03 | -$4.38 | $0.52 | $0.04 | -$0.29 | -$0.62 | $0.48 | -$0.30 | $0.09 | -$1.65 | $0.37 | $0.08 | $0.08 | $0.29 | $0.36 | -$2.70 | $0.26 | $0.37 | $0.63 | -$1.05 | $0.38 | $0.51 | $0.70 | $0.56 | $0.48 | $0.78 | -$1.27 | $0.38 | $0.49 | -$0.23 | $0.45 | $0.43 | $0.50 | - | $0.49 | $0.11 | $0.35 | - | $0.30 | $0.10 | $0.17 | - | -$0.31 | $0.06 | $0.19 | - | $0.60 | $0.35 | $0.43 | - | $0.48 | $0.31 | $0.41 | - | $0.43 | $0.32 | $0.35 | - | $0.33 | $0.26 | $0.31 | - | $0.15 | $0.18 | $0.005 | - | $0.21 | $0.15 | $0.038 | - | -$0.24 | $0.11 | -$0.083 | - | $0.02 | $0.093 | $0.13 | - | $0.40 | $0.79 | $0.92 | - | $0.80 | $0.60 | $0.51 | - | $0.69 | $0.51 | $0.60 | - | $0.48 | $0.41 | $0.42 | - | $0.41 | $0.34 | $0.34 | - | $0.33 | -$0.013 | $0.25 | - | $0.25 | $0.16 | $0.12 | - | $0.19 | $0.13 | $0.16 | - | -$1.44 | $0.13 | $0.13 | - | $0.11 | $0.038 | $0.13 | - | $0.25 | $0.23 | $0.23 | - | $0.33 | $0.21 | $0.20 | - | $0.21 | $0.16 | $0.14 | - | $0.035 | $0.027 | $0.027 | - | $0.19 | $0.19 | $0.19 |
EBIT | $40.96M | $24.23M | $27.82M | $39.19M | $30.73M | $30.07M | $30.65M | $29.58M | $32.82M | $28.98M | $27.67M | $31.52M | $24.91M | $13.25M | $11.61M | $11.85M | $6.39M | $4.21M | $5.93M | $13.32M | $22.21M | $4.92M | $8.8M | $4.45M | -$785K | $9.35M | $14.05M | -$5.56M | $38.97M | $11.92M | -$9.06M | -$37.52M | $32.77M | $9.22M | $14.34M | -$115.21M | $26.04M | $12.61M | $19.2M | $18.43M | $31.84M | $17.98M | $24.75M | $28.19M | $42.43M | -$55.83M | $38.22M | $60.75M | $58.16M | $37.66M | $42.51M | $51.92M | $56.13M | $36.91M | $42.83M | -$21.44M | $39.43M | $49.46M | $56.62M | $53.11M | $57.67M | $36.55M | $41.12M | $57.04M | $41.45M | $17.71M | $26.33M | $46.61M | $10.33M | $13.53M | $25.63M | $56.31M | $61.33M | $47.7M | $56.28M | $53.65M | $52.91M | $40.68M | $43.53M | $43.07M | $42.84M | $34.85M | $38.21M | $32.28M | $33.88M | $26.94M | $26.41M | $24.27M | $25.18M | $20.17M | $20.72M | $19.18M | $19.39M | $16.03M | $18.19M | $18.96M | $19.67M | $15.01M | $17.49M | $6.57M | $18.08M | $17.91M | $18.76M | $10.6M | $28.36M | $28.78M | $26.5M | $54.6M | $27.41M | $45.16M | $40.1M | $30M | $37.7M | $31.7M | $32.6M | $19.79M | $19.36M | $18.62M | $18.4M | $16.78M | $16.57M | $13.86M | $14.23M | $13.33M | $14.26M | $12.16M | $12.48M | $12.55M | $9.19M | $8.98M | $8.48M | $200K | $10.4M | $8.3M | $9.5M | $6.1M | $10.5M | $9.7M | $11.2M | $10.7M | $11.3M | $8.6M | $12.2M | $13.6M | $16M | $15.7M | $14.6M | -$125.3M | $56.9M | $53.6M | $51.4M | -$103.5M | $49.8M | $41.2M | $37.6M | -$81.1M | $35.7M | $17.5M | $40.6M | -$113.8M | $41M | $41M | $41M |
EBITDA | $45.3M | $31.85M | $32.27M | $44.16M | $40.32M | $33.54M | $34.16M | $35.89M | $37.63M | $32.7M | $33.65M | $30.05M | $31.25M | $20.46M | $16.78M | $20.81M | $11.73M | $12.15M | $13.84M | $24.11M | $29.25M | $11.48M | $14.6M | $11.19M | $5.54M | $15.79M | $19.45M | -$16.11M | $33.2M | $19.82M | $19.45M | $43.2M | $44.36M | $25.95M | $31.06M | $14.41M | $37.06M | $25.44M | $40.83M | $38.19M | $46.7M | $220.46M | $41.6M | $41.19M | $55.73M | $41.76M | $51.93M | $74.45M | $73.13M | $53.42M | $58.71M | $63.03M | $70.02M | $51.36M | $57.28M | $54.82M | $53.01M | $62.53M | $70.16M | $69.56M | $70.96M | $49.93M | $53.87M | $69.58M | $55.18M | $41.58M | $41.57M | $39.98M | $39.14M | $29.52M | $65.07M | $66.69M | $72.76M | $62.56M | $71.61M | $65.21M | $63.57M | $54.43M | $52.01M | $56.6M | $50.55M | $42.26M | $45.79M | $39.42M | $41.12M | $33.01M | $31.47M | $37.99M | $39.97M | $31.68M | $44.94M | $22.26M | $21.76M | $24.91M | $37.75M | $22.56M | $23.18M | $17.74M | $31.38M | -$5.4M | $25.93M | $21.93M | $34.46M | $28.14M | $50.29M | $38.41M | $30.6M | $72.28M | $46.79M | $65.02M | $66.67M | $71.64M | $43.6M | $42.1M | $40.5M | $24.57M | $25.08M | $24.26M | $24.2M | $22.13M | $21.99M | $18.78M | $19.39M | $18.08M | $18.83M | $18.14M | $17.33M | $17.44M | $14.2M | $14M | $13.44M | $4.9M | $15.6M | $13.5M | $13.7M | $11.6M | $13.6M | $15.9M | $17.9M | $17.1M | $18M | $15.6M | $19.9M | $20.5M | $22.6M | $22.2M | $19.8M | -$125.3M | $56.9M | $53.6M | $51.4M | -$103.5M | $49.8M | $41.2M | $37.6M | -$81.1M | $35.7M | $17.5M | $40.6M | -$113.8M | $41M | $41M | $41M |