Graco Inc.(GGG:US)
Market Cap$13.566B
Key Metrics
Price$81.77
Revenue (TTM)$2.248B
Holders Revenue (TTM)$582.11M
Gross Profit (TTM)$1.176B
Earnings (TTM)$516.24M
EBITDA (TTM)$730.1M
Op. Margin (TTM)26.88%
Dividend Yield1.39%
Holders Yield4.29%
Cash on hand$712.17M
Total Assets$3.335B
Net Assets$2.742B
Total Debt$52.89M
Key Metrics
Price$81.77
Revenue (TTM)$2.248B
Holders Revenue (TTM)$582.11M
Gross Profit (TTM)$1.176B
Earnings (TTM)$516.24M
EBITDA (TTM)$730.1M
Op. Margin (TTM)26.88%
Dividend Yield1.39%
Holders Yield4.29%
Cash on hand$712.17M
Total Assets$3.335B
Net Assets$2.742B
Total Debt$52.89M
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 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $540.14M | $593.16M | $543.36M | $571.81M | - | - | - | - | - | - | - | $559.64M | $529.65M | $555.05M | $545.64M | $548.55M | $494.29M | $539.62M | $486.7M | $507.16M | $454.13M | $470.34M | $439.32M | $366.89M | $373.57M | $412.29M | $400.56M | $428.33M | $404.87M | $406.44M | $415.94M | $424.57M | $406.35M | $374.86M | $379.81M | $379.48M | $340.59M | $349.06M | $327.19M | $348.13M | $304.91M | $325.56M | $318.99M | $335.49M | $306.45M | $306.01M | $302.61M | $322.55M | $289.96M | $271.92M | $277.04M | $286.02M | $269.05M | $253.68M | $256.47M | $268.18M | $234.12M | $215.59M | $227.35M | $234.66M | $217.68M | $197.29M | $189.96M | $192.09M | $164.72M | $146.31M | $147.31M | $147.71M | $137.88M | $166.69M | $207.23M | $239.23M | $204.12M | $205.19M | $207.27M | $231.38M | $197.5M | $203.42M | $202.2M | $218.63M | $192.22M | $185.6M | $176.93M | $198.22M | $170.94M | $160.82M | $149.07M | $160.17M | $134.98M | $135.29M | $133.79M | $146.36M | $119.66M | $120.56M | $125.83M | $132.8M | $107.86M | $113.48M | $118.65M | $130.87M | $109.81M | $123.18M | $120.8M | $130.17M | $122.23M | $114.5M | $110.1M | $114.7M | $103.24M | $105.1M | $106.2M | $115.2M | $105.7M | $108.2M | $101.9M | $111.7M | $92.1M | $106.9M | $97.7M | $97.1M | $90.2M | $92.6M | $94.8M | $103.4M | $95.5M | $95.8M | $89M | $94.2M | $80.9M | $83.6M | $81.8M | $79.4M | $77.8M | $85M | $76.3M | $86.1M | $72.9M | $78.1M | $80M | $86.3M | $67.5M | $95.4M | $78.8M | $78.9M | $68.1M | $80.1M | $70.9M | $80M | $66.7M | $76.4M | $67.1M | $67.2M | $57.2M | $67.3M | $59.6M | $58.9M | $54M | $58.1M | $55.6M | $61.1M | $50.3M | $54.1M | $55.7M | $53.4M | $45.1M | $43.5M | $42.3M | $44.8M | $35.9M |
Cost of Revenue | $259.5M | $286.46M | $254.13M | $272.28M | - | - | - | - | - | - | - | $268.23M | $244.51M | $282.23M | $284.56M | $279.49M | $239.81M | $265.06M | $238.46M | $243.34M | $206.8M | $225.52M | $210.36M | $184.36M | $174.94M | $202.91M | $193.18M | $201.37M | $188.83M | $197.68M | $194.48M | $194.67M | $183.93M | $174.49M | $175.73M | $174.97M | $154.75M | $164.36M | $150.59M | $162.99M | $143.12M | $153.81M | $148.79M | $154.87M | $144.32M | $141.25M | $136.8M | $145.7M | $130.65M | $124.72M | $126.16M | $127.28M | $118.4M | $114.79M | $116.54M | $128.65M | $101.94M | $98.58M | $101M | $102.22M | $93.28M | $89.62M | $85.41M | $90.17M | $75.43M | $68.97M | $69.17M | $74.7M | $73.55M | $85.29M | $97.07M | $110.47M | $92.27M | $95.5M | $96.62M | $109.15M | $92.63M | $96.25M | $95.59M | $101.69M | $88.99M | $89.13M | $82.21M | $95.93M | $85.08M | $73.08M | $66.95M | $75.02M | $61.58M | $62.82M | $62.39M | $70.43M | $56.66M | $58.12M | $60.42M | $65.66M | $52.69M | $51.14M | $59.5M | $61.91M | $50.44M | $59.98M | $53.92M | $60.08M | $56.09M | $50.1M | $48.8M | $51.3M | $46.6M | $46.9M | $49.1M | $53.2M | $49.8M | $51.5M | $47.4M | $54.5M | $44M | $52M | $44.7M | $44.4M | $42M | $45.4M | $45.6M | $48.9M | $45.7M | $44.9M | $43.5M | $47.4M | $39.9M | $43.4M | $40M | $37.6M | $39.1M | $43M | $36M | $42.3M | $33.7M | $37.2M | $40.2M | $41.9M | $32.1M | $48.4M | $37.6M | $36.2M | $31.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $280.64M | $306.7M | $289.23M | $299.53M | - | - | - | - | - | - | - | $291.42M | $285.14M | $272.82M | $261.09M | $269.06M | $254.48M | $274.56M | $248.23M | $263.82M | $247.33M | $244.82M | $228.95M | $182.53M | $198.63M | $209.38M | $207.38M | $226.95M | $216.04M | $208.76M | $221.46M | $229.9M | $222.42M | $200.37M | $204.08M | $204.51M | $185.85M | $184.7M | $176.6M | $185.14M | $161.8M | $171.75M | $170.2M | $180.62M | $162.13M | $164.76M | $165.81M | $176.85M | $159.31M | $147.2M | $150.87M | $158.74M | $150.64M | $138.89M | $139.93M | $139.53M | $132.18M | $117.01M | $126.35M | $132.45M | $124.4M | $107.67M | $104.56M | $101.92M | $89.3M | $77.34M | $78.14M | $73.01M | $64.33M | $81.4M | $110.16M | $128.76M | $111.85M | $109.69M | $110.65M | $122.23M | $104.86M | $107.17M | $106.61M | $116.95M | $103.23M | $96.47M | $94.72M | $102.29M | $85.87M | $87.74M | $82.12M | $85.14M | $73.4M | $72.46M | $71.4M | $75.93M | $63M | $62.44M | $65.41M | $67.14M | $55.16M | $62.34M | $59.16M | $68.96M | $59.38M | $63.2M | $66.88M | $70.09M | $66.13M | $64.4M | $61.3M | $63.4M | $56.64M | $58.2M | $57.1M | $62M | $55.9M | $56.7M | $54.5M | $57.2M | $48.1M | $54.9M | $53M | $52.7M | $48.2M | $47.2M | $49.2M | $54.5M | $49.8M | $50.9M | $45.5M | $46.8M | $41M | $40.2M | $41.8M | $41.8M | $38.7M | $42M | $40.3M | $43.8M | $39.2M | $40.9M | $39.8M | $44.4M | $35.4M | $47M | $41.2M | $42.7M | $37M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $142.87M | $148.12M | $138.57M | $142.05M | - | - | - | - | - | - | - | $134.36M | $128.47M | $120.31M | $117.94M | $120.38M | $126.11M | $129.96M | $123.64M | $129.98M | $119.05M | $112.7M | $103.68M | $102.79M | $108.82M | $105.21M | $103.98M | $114.59M | $111.52M | $112.18M | $106.68M | $116.53M | $110.73M | $124.15M | $102.65M | $104.1M | $98.41M | $99.56M | $95.13M | $106.8M | $100.85M | $95.68M | $93.27M | $96.73M | $96.9M | $95.3M | $86.91M | $91M | $84.61M | $83.87M | $81.15M | $83.52M | $79.15M | $80.99M | $83.6M | $87.06M | $74.21M | $69.63M | $69.55M | $74.19M | $67.33M | $69.87M | $61.14M | $62.71M | $56.59M | $53.63M | $51.95M | $54.56M | $58.2M | $65.98M | $57.63M | $61.7M | $59.5M | $55.54M | $52.11M | $54.52M | $52.78M | $54.66M | $51.61M | $53.12M | $48.58M | $47.87M | $47.76M | $47.95M | $44.7M | $47.9M | $38.88M | $40.15M | $39.96M | $41.05M | $37.37M | $39.67M | $35.88M | $35.56M | $34.68M | $35.41M | $31.67M | $30.41M | $33.76M | $31.04M | $30.42M | $31.64M | $34.42M | $36.07M | $33.48M | $37.5M | $33.4M | $33.3M | $33.6M | $32.3M | $34M | $38.6M | $37.6M | $32M | $33.7M | $36.8M | $35M | $36.6M | $34.7M | $40.5M | $35.8M | $34.9M | $35.9M | $37M | $36.7M | $39.3M | $36M | $37.1M | $35.4M | $38.6M | $33.4M | $33M | $31.4M | $37.7M | $32.7M | $34M | $32.8M | $33.9M | $30.9M | $35.6M | $31.6M | $34.5M | $30.5M | $31.5M | $29.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $19.97M | $21.94M | $20.25M | $20.73M | - | - | - | - | - | - | - | $21.29M | $20.48M | $21.26M | $19.7M | $19.97M | $19.08M | $18.91M | $19.76M | $21.41M | $19.57M | $19.45M | $17.72M | $17.95M | $17.08M | $16.94M | $16.72M | $17.32M | $16.57M | $15.99M | $15.73M | $16.11M | $15.29M | $15.89M | $14.55M | $14.66M | $14.26M | $15.64M | $14.67M | $15.61M | $14.69M | $13.58M | $14.78M | $14.91M | $15.29M | $13.9M | $13.79M | $13.41M | $13.16M | $14.03M | $12.51M | $12.47M | $12.42M | $12.3M | $12.49M | $12.5M | $11.64M | $10.85M | $10.42M | $10.35M | $9.93M | $9.49M | $9.26M | $9.47M | $9.47M | $8.95M | $8.75M | $9.78M | $10.05M | $9.95M | $9.63M | $9.04M | $7.94M | $7.37M | $7.09M | $7.54M | $8.27M | $7.73M | $7.49M | $7.54M | $7.21M | $7.08M | $7.03M | $6.62M | $6.24M | $5.99M | $5.23M | $5.45M | $5.12M | $4.82M | $4.46M | $4.33M | $4.47M | $4.67M | $4.81M | $4.53M | $4.16M | $4.14M | $4.67M | $5.71M | $6.29M | $4.75M | $5.32M | $4.9M | $5.02M | $5.3M | $4.8M | $4.8M | $4.8M | $4.3M | $4.4M | $4.7M | $4.8M | $4M | $4.2M | $4.8M | $4.8M | $4.3M | $4.7M | $4.6M | $4.2M | $4.3M | $3.6M | $3.9M | $3.9M | $3.8M | $3.7M | $3.6M | $3.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $122.89M | $126.18M | $118.31M | $121.32M | - | - | - | - | - | - | - | $113.08M | $107.99M | $99.05M | $98.24M | $100.41M | $107.03M | $111.05M | $103.87M | $108.58M | $99.48M | $93.25M | $85.97M | $84.85M | $91.74M | $88.27M | $87.26M | $97.27M | $94.95M | $96.19M | $90.95M | $100.41M | $95.44M | $108.26M | $88.09M | $89.44M | $84.15M | $83.92M | $80.46M | $91.19M | $86.16M | $82.1M | $78.49M | $81.83M | $81.61M | $81.4M | $73.12M | $77.6M | $71.45M | $69.84M | $68.64M | $71.06M | $66.73M | $68.69M | $71.12M | $74.55M | $62.57M | $58.78M | $59.12M | $63.84M | $57.4M | $60.38M | $51.87M | $53.24M | $47.12M | $44.68M | $43.2M | $44.78M | $48.15M | $56.03M | $48.01M | $52.66M | $51.56M | $48.17M | $45.02M | $46.97M | $44.5M | $46.93M | $44.12M | $45.58M | $41.36M | $40.79M | $40.73M | $41.33M | $38.46M | $41.91M | $33.64M | $34.7M | $34.84M | $36.22M | $32.91M | $35.35M | $31.41M | $30.89M | $29.86M | $30.88M | $27.51M | $26.27M | $29.1M | $30.04M | $28.37M | $26.88M | $29.1M | $31.17M | $32.46M | $32.2M | $28.6M | $28.5M | $28.8M | $28M | $29.6M | $33.9M | $32.8M | $28M | $29.5M | $32M | $30.2M | $32.3M | $30M | $35.9M | $31.6M | $30.6M | $32.3M | $33.1M | $32.8M | $35.5M | $32.3M | $33.5M | $31.8M | $38.6M | $33.4M | $33M | $31.4M | $37.7M | $32.7M | $34M | $32.8M | $33.9M | $30.9M | $35.6M | $31.6M | $34.5M | $30.5M | $31.5M | $29.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$4.71M | -$4.24M | - | - | - | -$4.01M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $137.78M | $158.58M | $150.66M | $157.48M | - | - | - | - | - | - | - | $157.05M | $156.67M | $152.51M | $143.15M | $148.68M | $128.36M | $144.6M | $124.6M | $133.84M | $128.29M | $132.13M | $125.27M | $79.74M | $89.81M | $104.17M | $103.4M | $112.36M | $104.53M | $96.57M | $114.78M | $113.38M | $111.7M | $76.22M | $101.44M | $100.41M | $87.44M | $85.14M | $81.46M | $78.34M | $60.95M | $76.08M | $76.93M | $83.89M | $65.23M | $69.47M | $78.91M | $85.85M | $74.71M | $63.33M | $69.73M | $75.22M | $71.5M | $57.9M | $56.33M | $52.48M | $57.97M | $47.39M | $56.8M | $58.26M | $57.07M | $37.8M | $43.42M | $39.21M | $32.71M | $23.71M | $26.19M | $18.45M | $6.13M | $15.42M | $52.53M | $67.06M | $52.35M | $54.14M | $58.54M | $67.71M | $52.09M | $52.52M | $55M | $63.83M | $54.65M | $48.6M | $46.96M | $54.34M | $41.17M | $39.85M | $43.25M | $45M | $33.44M | $31.42M | $34.03M | $36.26M | $27.12M | $26.88M | $30.74M | $31.73M | $23.49M | $31.93M | $25.39M | $33.21M | $24.72M | $28.03M | $28.53M | $30.04M | $28.65M | $23.7M | $24.1M | $26.3M | $19.24M | $23.2M | $20M | $19.5M | $14.3M | $21.7M | $17.6M | $16.6M | $9.6M | $15.2M | $15.3M | $13.5M | $9.1M | $10.5M | $10.4M | $14.4M | $9.8M | $8.7M | $7.2M | $7.1M | $3M | -$400K | $6M | $6.3M | $4.8M | $2.4M | $5.5M | $7.5M | $4.1M | $4.9M | $6.7M | $6.4M | $1.4M | $10.5M | $8.3M | $8.9M | $5M | -$187.5M | $70.9M | $80M | $66.7M | -$165.6M | $67.1M | $67.2M | $57.2M | -$147.8M | $59.6M | $58.9M | $54M | -$139.4M | $55.6M | $61.1M | $50.3M | -$131.8M | $55.7M | $53.4M | $45.1M | -$110M | $42.3M | $44.8M | $35.9M |
| $2.31M | $4.48M | $17.8M | $724K | - | - | - | - | - | - | - | $2.57M | $682K | $1.47M | -$676K | -$2.33M | -$5.44M | -$15.37M | -$2.84M | -$2.09M | -$2.55M | -$2.62M | -$4.26M | -$37.71M | -$7.71M | -$3.64M | -$6.59M | -$4.55M | -$3.8M | -$6.53M | -$6.72M | -$8.14M | -$4.27M | -$2.7M | -$5.04M | -$4.81M | -$5.86M | -$196.11M | -$4.85M | -$4.94M | -$3.35M | -$3.04M | -$3.03M | $155.15M | $23.51M | -$2.42M | $3.64M | $6.09M | -$1.16M | -$781K | $3.98M | $6.23M | -$367K | $760K | -$2M | -$2.12M | -$3.99M | -$3.66M | -$3.45M | -$2.06M | -$616K | -$1.3M | -$1.29M | -$773K | -$1.24M | -$1.18M | -$1.35M | -$1.31M | -$1.96M | -$547K | -$2.56M | -$2M | -$1.49M | -$186K | -$39K | -$92K | $106K | -$508K | -$170K | -$4K | -$5K | $166K | -$121K | -$198K | -$189K | $25K | -$113K | -$220K | $56K | -$77K | -$377K | -$84K | $101K | $18K | -$321K | -$207K | $3K | -$6.61M | -$171K | -$601K | -$213K | $300K | -$267K | -$803K | -$437K | $100K | $200K | $2.7M | -$300K | $600K | -$700K | $200K | -$300K | -$700K | -$100K | -$600K | $400K | $100K | -$300K | $1.3M | -$600K | $1.3M | - | $100K | -$400K | -$700K | -$100K | -$100K | - | -$200K | -$300K | -$200K | -$100K | -$600K | $800K | $1.1M | -$100K | -$200K | -$200K | $200K | -$100K | -$500K | $300K | -$400K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $836K | $814K | $711K | $655K | - | - | - | - | - | - | - | $1.8M | $1.35M | $1.34M | $1.54M | $1.73M | $5.29M | $2.76M | $2.5M | $2.53M | $2.43M | $2.57M | $2.96M | $3.26M | $2.49M | $2.53M | $3.62M | $3.43M | $3.54M | $3.68M | $3.58M | $3.89M | $3.23M | $4.09M | $3.9M | $4.15M | $4.06M | $4.12M | $4.43M | $4.54M | $4.49M | $4.19M | $4.03M | $4.13M | $5.3M | $4.9M | $4.57M | $4.68M | $4.59M | $4.31M | $4.45M | $4.63M | $4.76M | $4.99M | $5.23M | $5.36M | $3.69M | $3.66M | $3.13M | $1.73M | $616K | $1.03M | $1.04M | $1.04M | $1.08M | $1.12M | $1.15M | $1.22M | $1.37M | - | $1.93M | $1.91M | $1.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $3.15M | $5.29M | $18.51M | $1.38M | - | - | - | - | - | - | - | $4.37M | $2.03M | $2.82M | $866K | -$607K | -$153K | -$12.61M | -$344K | $434K | -$121K | -$49K | -$1.29M | -$34.45M | -$5.22M | -$1.11M | -$2.97M | -$1.12M | -$269K | -$2.85M | -$3.14M | -$4.25M | -$1.04M | $1.4M | -$1.14M | -$652K | -$1.81M | -$191.99M | -$416K | -$392K | $1.15M | $1.15M | $999K | $159.27M | $28.81M | $2.48M | $8.21M | $10.76M | $3.43M | $3.53M | $8.43M | $10.85M | $4.4M | $5.75M | $3.23M | $3.24M | -$299K | -$6K | -$325K | -$324K | - | -$270K | -$254K | $268K | -$161K | -$57K | -$203K | -$91K | -$595K | -$547K | -$623K | -$98K | $115K | -$186K | -$39K | -$92K | $106K | -$508K | -$170K | -$4K | -$5K | $166K | -$121K | -$198K | -$189K | $25K | -$113K | -$220K | $56K | -$77K | -$377K | -$84K | $101K | $18K | -$321K | -$207K | $3K | -$6.61M | -$171K | -$601K | -$213K | $300K | -$267K | -$803K | -$437K | $100K | $200K | $2.7M | -$300K | $600K | -$700K | $200K | -$300K | -$700K | -$100K | -$600K | $400K | $100K | -$300K | $1.3M | -$600K | $1.3M | - | $100K | -$400K | -$700K | -$100K | -$100K | - | -$200K | -$300K | -$200K | -$100K | -$600K | $800K | $1.1M | -$100K | -$200K | -$200K | $200K | -$100K | -$500K | $300K | -$400K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $140.09M | $163.06M | $168.46M | $158.21M | - | - | - | - | - | - | - | $159.62M | $157.35M | $153.98M | $142.47M | $146.35M | $122.92M | $129.22M | $121.76M | $131.75M | $125.74M | $129.51M | $121.02M | $42.03M | $82.1M | $100.53M | $96.81M | $107.81M | $100.72M | $90.05M | $108.06M | $105.24M | $107.43M | $73.52M | $96.39M | $95.6M | $81.58M | -$110.97M | $76.62M | $73.41M | $57.6M | $73.03M | $73.9M | $239.04M | $88.74M | $67.04M | $82.55M | $91.94M | $73.55M | $62.55M | $73.7M | $81.44M | $71.13M | $58.66M | $54.33M | $50.35M | $53.98M | $43.72M | $53.35M | $56.2M | $56.45M | $36.51M | $42.13M | $38.44M | $31.47M | $22.53M | $24.84M | $17.13M | $4.17M | $12.68M | $49.97M | $65.06M | $50.87M | $52.46M | $57.46M | $66.98M | $51.94M | $51.72M | $54.49M | $63.64M | $54.52M | $48.58M | $46.5M | $53.64M | $40.64M | $39.76M | $43.02M | $44.68M | $33.33M | $31.25M | $33.51M | $36.06M | $27.09M | $26.67M | $30.29M | $31.42M | $23.35M | $25.14M | $24.96M | $27.55M | $19.82M | $27.73M | $27.27M | $27.93M | $22.98M | $22.1M | $22.54M | $27.2M | $17M | $21.2M | $16.8M | $19.6M | $13.8M | $20.7M | $17.4M | $15.7M | $9.7M | $15.1M | $14.9M | $14.5M | $8.3M | $11.5M | $9.7M | $13.7M | $8.7M | $7.5M | $6.6M | $6.6M | $2.7M | -$1M | $5.1M | $5.7M | $4.2M | $1M | $5.8M | $8M | $3.3M | $3.7M | $5.6M | $5.8M | $300K | $9.1M | $7.8M | $7.8M | $4.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $21.58M | $30.57M | $30.83M | $30.59M | - | - | - | - | - | - | - | $25.35M | $28.18M | $27.79M | $26.24M | $28.97M | $22.08M | $8.99M | $17.93M | $21.63M | $20.05M | $14.82M | $6.9M | $13.19M | $9.29M | $15.7M | $12.68M | $19.67M | $13.97M | $16.32M | $15.38M | $16.1M | $21.92M | $37.13M | $20.93M | $15.78M | $20.84M | -$6.76M | $22.23M | $22.46M | $18.05M | $19.49M | $23.21M | $66.4M | $19.9M | $18M | $23M | $25.7M | $22.8M | $17.8M | $17.6M | $23.6M | $19M | $16.4M | $17.2M | $16M | $18.6M | $13.3M | $16.8M | $18.1M | $19.2M | $9.5M | $11.7M | $13.6M | $10.9M | $5.3M | $7.5M | $5.5M | $1.4M | $2.6M | $17.2M | $22.6M | $15.3M | $16.8M | $18.2M | $22.8M | $18.2M | $16.1M | $17.1M | $22.3M | $19.1M | $16.3M | $15.6M | $18M | $13.6M | $12.2M | $14.2M | $14.7M | $11M | $9.9M | $10.8M | $11.6M | $8.9M | $8.6M | $9.8M | $9.9M | $7.8M | $8M | $8.2M | $9.3M | $6.7M | $9M | $9.2M | $9.6M | $8M | $7M | $7.5M | $9.2M | $5.8M | $6.7M | $5.7M | $6.8M | $4.9M | $5.5M | $4.5M | $5.3M | $3.5M | $4.7M | $4.7M | $4.5M | $2.7M | $4.3M | $3.1M | $5.2M | $3.3M | $2.5M | $2.4M | $2.4M | $900K | -$400K | $1.6M | $1.6M | $1.6M | $100K | $2.3M | $3.2M | $1.4M | $1.5M | $2.5M | $2.3M | $100K | $3.1M | $3.2M | $3.2M | $1.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $118.51M | $132.49M | $137.63M | $127.62M | - | - | - | - | - | - | - | $134.27M | $129.17M | $126.19M | $116.23M | $117.38M | $100.84M | $120.23M | $103.83M | $110.12M | $105.69M | $114.69M | $114.12M | $28.83M | $72.82M | $84.84M | $84.13M | $88.14M | $86.75M | $73.72M | $92.68M | $89.14M | $85.51M | $36.39M | $75.46M | $79.83M | $60.73M | -$104.21M | $54.39M | $50.95M | $39.55M | $53.54M | $50.69M | $172.64M | $68.84M | $49.04M | $59.55M | $66.24M | $50.75M | $44.75M | $56.1M | $57.84M | $52.13M | $42.26M | $37.13M | $34.35M | $35.38M | $30.42M | $36.55M | $38.1M | $37.25M | $27.01M | $30.43M | $24.84M | $20.57M | $17.23M | $17.34M | $11.63M | $2.77M | $10.08M | $32.77M | $42.46M | $35.57M | $35.66M | $39.26M | $44.18M | $33.74M | $35.62M | $37.39M | $41.34M | $35.42M | $32.28M | $30.9M | $35.64M | $27.04M | $27.56M | $28.82M | $29.98M | $22.33M | $21.35M | $22.71M | $24.46M | $18.19M | $18.07M | $20.49M | $21.52M | $15.55M | $17.14M | $16.76M | $18.25M | $13.12M | $18.73M | $18.07M | $18.33M | $14.98M | $15.1M | $15.04M | $18M | $11.2M | $14.5M | $11.1M | $12.8M | $8.9M | $15.2M | $12.9M | $10.4M | $6.2M | $10.4M | $10.2M | $10M | $5.6M | $7.2M | $6.6M | $8.5M | $5.4M | $5M | $4.2M | $4.2M | $1.8M | -$600K | $3.5M | $4.1M | $2.6M | -$4.9M | $3.5M | $4.8M | $1.9M | $2.2M | $3.1M | $3.5M | $200K | $6M | $4.6M | $4.6M | $2.5M | $5M | $3.4M | $3.8M | $2.4M | $2.5M | $3.7M | $4.3M | $2.8M | $4.3M | $3.1M | $3M | $2.4M | $3.4M | $4.4M | $3.8M | $2.7M | $3.2M | $4.7M | $2.7M | $100K | $1M | $3.2M | $2.3M | $600K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $118.51M | $132.49M | $137.63M | $127.62M | - | - | - | - | - | - | - | $134.27M | $129.17M | $126.19M | $116.23M | $117.38M | $100.84M | $120.23M | $103.83M | $110.12M | $105.69M | $114.69M | $114.12M | $28.83M | $72.82M | $84.84M | $84.13M | $88.14M | $86.75M | $73.72M | $92.68M | $89.14M | $85.51M | $36.39M | $75.46M | $79.83M | $60.73M | -$104.21M | $54.39M | $50.95M | $39.55M | $53.54M | $50.69M | $172.64M | $68.84M | $49.04M | $59.55M | $66.24M | $50.75M | $44.75M | $56.1M | $57.84M | $52.13M | $42.26M | $37.13M | $34.35M | $35.38M | $30.42M | $36.55M | $38.1M | $37.25M | $27.01M | $30.43M | $24.84M | $20.57M | $17.23M | $17.34M | $11.63M | $2.77M | $10.08M | $32.77M | $42.46M | $35.57M | $35.66M | $39.26M | $44.18M | $33.74M | $35.62M | $37.39M | $41.34M | $35.42M | $32.28M | $30.9M | $35.64M | $27.04M | $27.56M | $28.82M | $29.98M | $22.33M | $21.35M | $22.71M | $24.46M | $18.19M | $18.07M | $20.49M | $21.52M | $15.55M | $17.14M | $16.76M | $18.25M | $13.12M | $18.73M | $18.07M | $18.33M | $14.98M | $15.1M | $15.04M | $18M | $11.2M | $14.5M | $11.1M | $12.8M | $8.9M | $15.2M | $12.9M | $10.4M | $6.2M | $10.4M | $10.2M | $10M | $5.6M | $7.2M | $6.6M | $8.5M | $5.4M | $5M | $4.2M | $4.2M | $1.8M | -$600K | $3.5M | $4.1M | $2.6M | -$4.9M | $3.5M | $4.8M | $1.9M | $2.2M | $3.1M | $3.5M | $200K | $6M | $4.6M | $4.6M | $2.5M | $5M | $3.4M | $3.8M | $2.4M | $2.5M | $3.7M | $4.3M | $2.8M | $4.3M | $3.1M | $3M | $2.4M | $3.4M | $4.4M | $3.8M | $2.7M | $3.2M | $4.7M | $2.7M | $100K | $1M | $3.2M | $2.3M | $600K |
Shares Outstanding (Basic) | 165.63M | 165.44M | 165.73M | 165.79M | 168.56M | 169.14M | 168.81M | 169.1M | 168.49M | 168.06M | 169.01M | 168.68M | 168.02M | 167.71M | 169.17M | 169.13M | 169.81M | 170.16M | 169.83M | 169.59M | 168.95M | 168.1M | 167.1M | 166.66M | 167.98M | 166.91M | 166.85M | 166.68M | 165.62M | 165.88M | 167.25M | 167.26M | 169.07M | 168.92M | 168.07M | 167.4M | 167.3M | 167.24M | 167.05M | 166.9M | 166.18M | 167.69M | 171.98M | 174.71M | 176.94M | 178.16M | 179.78M | 181.36M | 182.47M | 183.44M | 184M | 184.11M | 182.88M | 182.09M | 181.71M | 181.45M | 180.16M | - | 181.29M | 182.16M | 180.81M | - | 180.32M | 181.79M | 180.62M | - | 179.82M | 179.71M | 178.91M | - | 179.31M | 181.62M | 183.76M | - | 193.1M | 197.82M | 200M | - | 203.96M | 203.29M | 204.36M | - | 205.99M | 205.6M | 207.22M | - | 205.84M | 209.16M | 207.25M | - | 204.4M | 203.86M | 212.44M | - | 214.47M | 215.16M | 211.1M | - | 209.5M | 208.77M | 206.08M | - | 205.61M | 203.96M | 205.17M | - | 205.61M | 205.73M | 204.12M | - | 207.92M | 261.56M | 260.94M | - | 263.6M | 259.74M | 261.3M | - | 264.54M | 269.73M | 251.75M | - | 261.8M | 260.53M | 260.1M | - | 257.47M | 257.47M | 242.76M | - | 262.24M | 251.34M | 250.47M | - | 262.24M | 248.98M | 256.25M | - | 261.3M | 262.24M | 255.17M | - | 238.61M | 258.49M | 240.83M | - | 238.51M | 238.51M | 236.92M | - | 236.92M | 236.78M | 236.78M | - | 251.35M | 302.26M | 302.68M | - | 302.45M | 302.45M | 296.73M | - | 296.73M | 292.73M | 292.73M | - | 292.73M | 291.37M | 282.8M |
Shares Outstanding (Diluted) | 168.33M | 168.11M | 168.62M | 168.56M | 171.58M | 172.58M | 172.11M | 172.49M | 172.45M | 171.79M | 172.78M | 172.55M | 171.68M | 171.41M | 172.79M | 172.7M | 174.68M | 174.91M | 174.77M | 174.57M | 173.85M | 173.19M | 171.65M | 170.55M | 172.64M | 171.81M | 171.78M | 172.05M | 170.86M | 170.9M | 173.04M | 173.27M | 175.65M | 175.74M | 174.61M | 173.78M | 173.14M | 171.31M | 170.91M | 171.12M | 170.13M | 171.77M | 175.99M | 178.87M | 181.4M | 182.92M | 184.63M | 186.08M | 187.31M | 188.75M | 188.99M | 188.52M | 187.22M | 185.76M | 185.33M | 185.41M | 184.01M | - | 184.25M | 186.21M | 184.08M | - | 181.87M | 183.55M | 182.14M | - | 180.94M | 180.55M | 179.71M | - | 181.1M | 183.67M | 185.75M | - | 196.32M | 200.82M | 203.15M | - | 207.73M | 206.68M | 208.36M | - | 210.67M | 209.64M | 210.82M | - | 210.86M | 209.16M | 210.73M | - | 208.57M | 207.7M | 215.44M | - | 219.58M | 220.05M | 215.24M | - | 213.45M | 212.37M | 209.91M | - | 207.94M | 208.54M | 205.17M | - | 212.47M | 212.94M | 209.79M | - | 213.86M | 261.56M | 260.94M | - | 263.6M | 259.74M | 261.3M | - | 264.54M | 269.73M | 269.73M | - | 261.8M | 260.53M | 260.1M | - | 257.47M | 257.47M | 242.76M | - | 262.24M | 251.34M | 250.47M | - | 262.24M | 248.98M | 256.25M | - | 261.3M | 262.24M | 255.17M | - | 238.61M | 258.49M | 240.83M | - | 238.51M | 238.51M | 236.92M | - | 236.92M | 236.78M | 236.78M | - | 251.35M | 302.26M | 302.68M | - | 302.45M | 302.45M | 296.73M | - | 296.73M | 292.73M | 292.73M | - | 292.73M | 291.37M | 282.8M |
EPS (Basic) | $0.72 | $0.80 | $0.83 | $0.77 | $0.74 | $0.64 | $0.72 | $0.79 | $0.73 | $0.65 | $0.79 | $0.80 | $0.77 | $0.75 | $0.69 | $0.69 | $0.59 | $0.71 | $0.61 | $0.65 | $0.63 | $0.68 | $0.68 | $0.17 | $0.43 | $0.51 | $0.50 | $0.53 | $0.52 | $0.44 | $0.55 | $0.53 | $0.51 | $0.22 | $0.45 | $0.48 | $0.36 | -$0.62 | $0.33 | $0.31 | $0.24 | $0.32 | $0.29 | $0.99 | $0.39 | $0.28 | $0.33 | $0.37 | $0.28 | $0.24 | $0.30 | $0.31 | $0.29 | $0.23 | $0.20 | $0.19 | $0.20 | - | $0.20 | $0.21 | $0.21 | - | $0.17 | $0.14 | $0.11 | - | $0.097 | $0.063 | $0.017 | - | $0.18 | $0.23 | $0.19 | - | $0.20 | $0.22 | $0.17 | - | $0.18 | $0.20 | $0.17 | - | $0.15 | $0.17 | $0.13 | - | $0.14 | $0.14 | $0.11 | - | $0.11 | $0.12 | $0.087 | - | $0.096 | $0.10 | $0.074 | - | $0.08 | $0.087 | $0.064 | - | $0.088 | $0.09 | $0.073 | - | $0.073 | $0.087 | $0.055 | - | $0.053 | $0.049 | $0.034 | - | $0.049 | $0.04 | $0.024 | - | $0.039 | $0.037 | $0.022 | - | $0.025 | $0.033 | $0.021 | - | $0.016 | $0.016 | $0.0074 | - | $0.013 | $0.016 | $0.01 | - | $0.013 | $0.019 | $0.0074 | - | $0.012 | $0.013 | $0.0015 | - | $0.019 | $0.018 | $0.01 | - | $0.013 | $0.015 | $0.01 | - | $0.015 | $0.012 | $0.012 | - | $0.01 | $0.01 | $0.0074 | - | $0.015 | $0.013 | $0.0089 | - | $0.016 | $0.0089 | $0.0015 | - | $0.01 | $0.0074 | $0.0015 |
EPS (Diluted) | $0.70 | $0.79 | $0.82 | $0.76 | $0.72 | $0.63 | $0.71 | $0.77 | $0.71 | $0.64 | $0.77 | $0.78 | $0.75 | $0.74 | $0.67 | $0.68 | $0.58 | $0.69 | $0.59 | $0.63 | $0.61 | $0.66 | $0.66 | $0.17 | $0.42 | $0.49 | $0.49 | $0.51 | $0.51 | $0.43 | $0.54 | $0.51 | $0.49 | $0.21 | $0.43 | $0.46 | $0.35 | -$0.62 | $0.32 | $0.30 | $0.23 | $0.31 | $0.29 | $0.97 | $0.38 | $0.27 | $0.32 | $0.36 | $0.27 | $0.24 | $0.30 | $0.31 | $0.28 | $0.23 | $0.20 | $0.19 | $0.19 | - | $0.20 | $0.20 | $0.20 | - | $0.17 | $0.14 | $0.11 | - | $0.097 | $0.063 | $0.017 | - | $0.18 | $0.23 | $0.19 | - | $0.20 | $0.22 | $0.17 | - | $0.18 | $0.20 | $0.17 | - | $0.15 | $0.17 | $0.13 | - | $0.14 | $0.14 | $0.11 | - | $0.11 | $0.12 | $0.084 | - | $0.093 | $0.098 | $0.073 | - | $0.079 | $0.086 | $0.062 | - | $0.087 | $0.088 | $0.071 | - | $0.071 | $0.085 | $0.053 | - | $0.052 | $0.047 | $0.034 | - | $0.049 | $0.04 | $0.024 | - | $0.039 | $0.037 | $0.021 | - | $0.025 | $0.033 | $0.021 | - | $0.016 | $0.016 | $0.0074 | - | $0.013 | $0.016 | $0.01 | - | $0.013 | $0.019 | $0.0074 | - | $0.012 | $0.013 | $0.0015 | - | $0.019 | $0.018 | $0.01 | - | $0.013 | $0.015 | $0.01 | - | $0.015 | $0.012 | $0.012 | - | $0.01 | $0.01 | $0.0074 | - | $0.015 | $0.013 | $0.0089 | - | $0.016 | $0.0089 | $0.0015 | - | $0.01 | $0.0074 | $0.0015 |
EBIT | $140.92M | $163.87M | $169.17M | $158.86M | - | - | - | - | - | - | - | $161.42M | $158.7M | $155.32M | $144.02M | $148.07M | $128.21M | $131.98M | $124.26M | $134.28M | $128.17M | $132.08M | $123.98M | $45.28M | $84.59M | $103.06M | $100.43M | $111.24M | $104.26M | $93.72M | $111.64M | $109.13M | $110.66M | $77.62M | $100.29M | $99.76M | $85.63M | -$106.85M | $81.05M | $77.95M | $62.1M | $77.22M | $77.93M | $243.16M | $94.04M | $71.94M | $87.12M | $96.61M | $78.13M | $66.86M | $78.15M | $86.07M | $75.89M | $63.65M | $59.56M | $55.71M | $57.67M | $47.38M | $56.48M | $57.93M | $57.07M | $37.53M | $43.17M | $39.48M | $32.55M | $23.65M | $25.98M | $18.36M | $5.53M | $14.27M | $51.91M | $66.97M | $52.47M | $54.14M | $58.54M | $67.71M | $52.09M | $52.52M | $55M | $63.83M | $54.65M | $48.6M | $46.96M | $54.34M | $41.17M | $39.85M | $43.25M | $45M | $33.44M | $31.42M | $34.03M | $36.26M | $27.12M | $26.88M | $30.74M | $31.73M | $23.49M | $31.93M | $25.39M | $33.21M | $24.72M | $28.03M | $28.53M | $30.04M | $28.65M | $23.7M | $24.1M | $26.3M | $19.24M | $23.2M | $20M | $19.5M | $14.3M | $21.7M | $17.6M | $16.6M | $9.6M | $15.2M | $15.3M | $13.5M | $9.1M | $10.5M | $10.4M | $14.4M | $9.8M | $8.7M | $7.2M | $7.1M | $3M | -$400K | $6M | $6.3M | $4.8M | $2.4M | $5.5M | $7.5M | $4.1M | $4.9M | $6.7M | $6.4M | $1.4M | $10.5M | $8.3M | $8.9M | $5M | -$187.5M | $70.9M | $80M | $66.7M | -$165.6M | $67.1M | $67.2M | $57.2M | -$147.8M | $59.6M | $58.9M | $54M | -$139.4M | $55.6M | $61.1M | $50.3M | -$131.8M | $55.7M | $53.4M | $45.1M | -$110M | $42.3M | $44.8M | $35.9M |
EBITDA | $169.53M | $195.56M | $179.01M | $186M | - | - | - | - | - | - | - | $179.55M | $176.68M | $173.1M | $160.79M | $163.96M | $143.78M | $146.46M | $139.29M | $149.57M | $142.68M | $146.69M | $138M | $94.15M | $97.65M | $115.57M | $112.74M | $123.32M | $116.27M | $105.91M | $123.46M | $120.23M | $123.31M | $89.58M | $111.55M | $111.03M | $96.72M | -$95.4M | $93.39M | $90.44M | $74.11M | $87.65M | $86.86M | $95.49M | $75.33M | $79.84M | $87.89M | $95.12M | $83.72M | $76.43M | $87.26M | $95.43M | $85.16M | $73.97M | $69.63M | $66.02M | $65.75M | $53.56M | $65.57M | $67.37M | $65.5M | $46.28M | $51.6M | $47.95M | $41.28M | $32.65M | $35.43M | $26.92M | $14.6M | $27M | $60.1M | $75.41M | $59.75M | $62.22M | $65.35M | $74.84M | $58.94M | $60.04M | $62.11M | $70.14M | $60.44M | $54.32M | $52.88M | $60.65M | $47.06M | $44.3M | $47.62M | $49.69M | $37.99M | $36.68M | $38.78M | $41.14M | $31.42M | $31.07M | $35.52M | $36.76M | $28.08M | $43.46M | $30.19M | $38.52M | $29.18M | $31.26M | $32.72M | $34.83M | $33.09M | $26.8M | $27.8M | $27.4M | $23.34M | $25.3M | $23.8M | $23.2M | $18.6M | $25.4M | $20.9M | $21M | $12.7M | $18.2M | $18.6M | $15.5M | $13M | $11M | $13.3M | $17.4M | $13.5M | $12.3M | $9.6M | $9.8M | $5.6M | $1.8M | $8.7M | $9M | $7.4M | $4.9M | $6.8M | $8.7M | $6.5M | $7.2M | $9.1M | $8.6M | $3.9M | $13M | $10.4M | $11.6M | $7M | -$187.5M | $70.9M | $80M | $66.7M | -$165.6M | $67.1M | $67.2M | $57.2M | -$147.8M | $59.6M | $58.9M | $54M | -$139.4M | $55.6M | $61.1M | $50.3M | -$131.8M | $55.7M | $53.4M | $45.1M | -$110M | $42.3M | $44.8M | $35.9M |