Matson, Inc.(MATX:US)
Market Cap$7.112B
Key Metrics
Price$234.99
Revenue (TTM)$3.32B
Holders Revenue (TTM)$333.8M
Gross Profit (TTM)$744.4M
Earnings (TTM)$429.1M
EBITDA (TTM)$817M
Op. Margin (TTM)13.5%
Dividend Yield0.63%
Holders Yield4.69%
Cash on hand$100.1M
Total Assets$4.583B
Net Assets$2.73B
Total Debt$697.2M
Key Metrics
Price$234.99
Revenue (TTM)$3.32B
Holders Revenue (TTM)$333.8M
Gross Profit (TTM)$744.4M
Earnings (TTM)$429.1M
EBITDA (TTM)$817M
Op. Margin (TTM)13.5%
Dividend Yield0.63%
Holders Yield4.69%
Cash on hand$100.1M
Total Assets$4.583B
Net Assets$2.73B
Total Debt$697.2M
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 | $757.8M | $851.9M | $880.1M | $830.5M | - | - | - | - | - | - | - | $773.4M | $704.8M | $801.6M | $1.115B | $1.261B | $1.166B | $1.267B | $1.072B | $874.9M | $711.8M | $700.1M | $645.2M | $524.1M | $513.9M | $540.7M | $572.1M | $557.9M | $532.4M | $564.9M | $589.4M | $557.1M | $511.4M | $516.1M | $543.9M | $512.5M | $474.4M | $519.3M | $500.4M | $467.7M | $454.2M | $494.8M | $544.3M | $447.6M | $398.2M | $443.5M | $441.8M | $436.4M | $392.5M | $410.9M | $415M | $416.6M | $394.7M | $398.3M | $401.4M | $394.2M | $366.1M | $459.9M | $380.6M | $377.4M | $373.3M | $460.4M | $437.3M | $396.8M | $343.1M | $355.2M | $371M | $351M | $315.3M | $396.8M | $456.2M | $460.5M | $578.7M | $436.1M | $432.9M | $426.9M | $383.1M | $406M | $421.2M | $416M | $360.6M | $398.5M | $450.8M | $391.2M | $364.6M | $389M | $381.2M | $374.4M | $342.3M | $328.2M | $316.3M | $314.2M | $273.4M | $285.13M | $293.74M | $276.7M | $232.8M | $355.97M | $258.26M | $294.16M | $271.91M | $300.91M | $280.3M | $284.82M | $228.57M | $268.77M | $240.7M | $258.7M | $191.1M | $343.62M | $322.2M | $361.5M | $284.3M | $369.55M | $321.9M | $312.8M | $271.2M | $347.17M | $328.3M | $303.3M | $253.7M | $278.36M | $238M | $264.6M | $239.5M | $377.67M | $279.1M | $271.2M | $248.4M | $293.5M | $278.7M | $208M | $181.4M | $200.4M | $189.9M | $176.2M | $164.4M | $191.9M | $188.1M | $183.7M | $157.1M | $181.2M | $185.2M | $162.1M | $194.3M | $162.2M | $175M | $144.2M | $138.6M | $161.9M | $157.4M | $199.8M | $145.5M | $161.7M | $155.9M | $167.2M | $146.3M | $140.4M | $127.2M | $126M | $110.8M | $123.1M | $124.2M | $121.2M | $108.9M | $121.6M | $129.7M | $110M | $101.8M |
Cost of Revenue | $623.9M | $640.5M | $661.1M | $650.4M | $631.1M | $652.5M | $654.3M | $646.9M | $612.2M | $644.4M | $624.1M | $604.7M | $597.5M | $641M | $738.4M | $728.4M | $703.7M | $748M | $649.3M | $615.6M | $544.7M | $533.9M | $495.8M | $426.3M | $448.3M | $465.5M | $472.6M | $472.8M | $467.1M | $484.3M | $485.5M | $465.9M | $439.3M | $446M | $439.9M | $422.4M | $411.8M | $441.4M | $410.9M | $389.9M | $376.4M | $402.6M | $424.8M | $364.5M | $318.2M | $355M | $363.8M | $366.9M | $347.8M | $361M | $353.6M | $344.9M | $342.8M | $342.1M | $337M | $329M | $329.7M | $399.2M | $324.7M | $323M | $320.7M | $404.1M | $353.9M | $318.7M | $293.3M | $311.2M | $320.9M | $301M | $270.1M | $328M | $384.7M | $377.9M | $482.9M | $351.1M | $350.5M | $340.4M | $307.2M | $329.6M | $342.1M | $346.7M | $293.4M | $331.4M | $361.9M | $308.1M | $277.8M | $328.8M | $309.4M | $295.5M | $266.9M | $249.9M | $253.4M | $252.2M | $224.2M | $238.3M | $239.36M | $230.1M | $198.6M | $212.41M | $206.74M | $225.05M | $208.99M | $251.41M | $223.61M | $217.1M | $183.38M | $202.35M | $192.4M | $198.8M | $144.6M | $273.14M | $271.6M | $302M | $237.2M | $271.22M | $258.4M | $254.3M | $228M | $264.72M | $260.1M | $245.4M | $211.5M | $197.21M | $194.7M | $221.9M | $200.2M | $282.37M | $233.2M | $213.1M | $165.7M | $198.5M | $196.9M | $131.7M | $108.3M | $62.8M | $138.7M | $127.2M | $122M | $61.9M | $128.1M | $121.2M | $118.4M | $70.9M | $130.1M | $110.3M | $107.1M | $67.7M | $122.6M | $98.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $133.9M | $211.4M | $219M | $180.1M | - | - | - | - | - | - | - | $168.7M | $107.3M | $160.6M | $376.4M | $532.7M | $461.8M | $519M | $422.3M | $259.3M | $167.1M | $166.2M | $149.4M | $97.8M | $65.6M | $75.2M | $99.5M | $85.1M | $65.3M | $80.6M | $103.9M | $91.2M | $72.1M | $70.1M | $104M | $90.1M | $62.6M | $77.9M | $89.5M | $77.8M | $77.8M | $92.2M | $119.5M | $83.1M | $80M | $88.5M | $78M | $69.5M | $44.7M | $49.9M | $61.4M | $71.7M | $51.9M | $56.2M | $64.4M | $65.2M | $36.4M | $60.7M | $55.9M | $54.4M | $52.6M | $56.3M | $83.4M | $78.1M | $49.8M | $44M | $50.1M | $50M | $45.2M | $68.8M | $71.5M | $82.6M | $95.8M | $85M | $82.4M | $86.5M | $75.9M | $76.4M | $79.1M | $69.3M | $67.2M | $67.1M | $88.9M | $83.1M | $86.8M | $60.2M | $71.8M | $78.9M | $75.4M | $78.3M | $62.9M | $62M | $49.2M | $46.83M | $54.39M | $46.6M | $34.2M | $143.56M | $51.53M | $69.11M | $62.92M | $49.5M | $56.69M | $67.72M | $45.19M | $66.42M | $48.3M | $59.9M | $46.5M | $70.48M | $50.6M | $59.5M | $47.1M | $98.33M | $63.5M | $58.5M | $43.2M | $82.45M | $68.2M | $57.9M | $42.2M | $81.14M | $43.3M | $42.7M | $39.3M | $95.3M | $45.9M | $58.1M | $82.7M | $95M | $81.8M | $76.3M | $73.1M | $137.6M | $51.2M | $49M | $42.4M | $130M | $60M | $62.5M | $38.7M | $110.3M | $55.1M | $51.8M | $87.2M | $94.5M | $52.4M | $46M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $77.5M | $77M | $67.3M | $74.4M | - | - | - | - | - | - | - | $70.6M | $66.8M | $69M | $64.5M | $64.3M | $63.2M | $64.8M | $57.4M | $58.2M | $56.1M | $59.4M | $58.7M | $50.3M | $56.6M | $52.8M | $52.7M | $55M | $56.3M | $58.1M | $54.5M | $54.3M | $53.9M | $53.7M | $53.2M | $50M | $50.3M | $48.2M | $46.4M | $44.7M | $45.8M | $49.7M | $52.2M | $54.6M | $38.5M | $40.3M | $36.1M | $35.9M | $35M | $33M | $31.8M | $34.4M | $33.4M | $23.8M | $30.6M | $26.9M | $31.9M | $41.1M | $27.8M | $25.2M | $37.7M | $42M | $40.4M | $36.9M | $38.7M | $37.2M | $35.6M | $35M | $46.2M | $45.2M | $38.1M | $40.1M | $22.3M | $47.9M | $39M | $40.5M | $37.6M | $39.5M | $34.4M | $36.3M | $35.8M | -$47.1M | $34.4M | $33.4M | $32.1M | $34.7M | $31.3M | $30.9M | $31.1M | $37.5M | $26.6M | $30.1M | $29.8M | $27.32M | $26.07M | $257.7M | $224.4M | $26.08M | $230.31M | $24.5M | $233.93M | $20.32M | $245.49M | $238.73M | $205.17M | -$585.19M | $213.2M | $222.5M | $167.7M | -$871.31M | $298.1M | $329.2M | $263.3M | -$800.88M | $284.7M | $280.8M | $254.3M | -$774.9M | $288.2M | $271.6M | $238.8M | -$674.7M | $220.5M | $249.1M | $229M | -$727.91M | $261.5M | $240.5M | $29.5M | $32M | $27.3M | $23.7M | $21.4M | $24.7M | $22.4M | $19M | $19.4M | $22.7M | $21.4M | $22.2M | $18.5M | $20.8M | $19.3M | $18.8M | $18.2M | $19.4M | $17.3M | $15.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $77.5M | $77M | $67.3M | $74.4M | - | - | - | - | - | - | - | $70.6M | $66.8M | $69M | $64.5M | $64.3M | $63.2M | $64.8M | $57.4M | $58.2M | $56.1M | $59.4M | $58.7M | $50.3M | $56.6M | $52.8M | $52.7M | $55M | $56.3M | $58.1M | $54.5M | $54.3M | $53.9M | $53.7M | $53.2M | $50M | $50.3M | $48.2M | $46.4M | $44.7M | $45.8M | $49.7M | $52.2M | $54.6M | $38.5M | $40.3M | $36.1M | $35.9M | $35M | $33M | $31.8M | $34.4M | $33.4M | $23.8M | $30.6M | $28.5M | $28.6M | $41.1M | $27.8M | $28M | $37.7M | $42M | $40.4M | $36.9M | $38.7M | $37.2M | $35.6M | $35M | $46.2M | $45.2M | $38.1M | $40.1M | $39.6M | $47.9M | $39M | $40.5M | $37.6M | $39.5M | $34.4M | $36.3M | $35.8M | $40.1M | $34.3M | $33.4M | $32.1M | $34.7M | $31.3M | $30.9M | $31.1M | $37.5M | $26.6M | $30.1M | $29.8M | $27.32M | $26.07M | $27.6M | $25.8M | $26.08M | $23.57M | $24.5M | $24.94M | $20.32M | $21.88M | $21.63M | $21.79M | $24.6M | $20.8M | $23.7M | $23.1M | $27.92M | $26.5M | $27.2M | $26.1M | $28.18M | $26.3M | $26.5M | $26.3M | $30.93M | $28.1M | $26.2M | $27.3M | $31.16M | $25.8M | $27.2M | $28.8M | $38.36M | $28.3M | $27.4M | $29.5M | $32M | $27.3M | $23.7M | $21.4M | $24.7M | $22.4M | $19M | $19.4M | $22.7M | $21.4M | $22.2M | $18.5M | $20.8M | $19.3M | $18.8M | $18.2M | $19.4M | $17.3M | $15.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.6M | $3.3M | - | - | -$2.8M | - | - | - | - | - | - | - | - | - | - | - | - | -$17.3M | - | - | - | - | - | - | - | - | -$87.2M | $100K | - | - | - | - | - | - | - | - | - | - | - | - | $230.1M | $198.6M | - | $206.74M | - | $208.99M | - | $223.61M | $217.1M | $183.38M | -$609.79M | $192.4M | $198.8M | $144.6M | -$899.23M | $271.6M | $302M | $237.2M | -$829.06M | $258.4M | $254.3M | $228M | -$805.84M | $260.1M | $245.4M | $211.5M | -$705.86M | $194.7M | $221.9M | $200.2M | -$766.28M | $233.2M | $213.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $56.4M | $134.4M | $151.7M | $105.7M | - | - | - | - | - | - | - | $98.1M | $40.5M | $91.6M | $311.9M | $468.4M | $398.6M | $454.2M | $364.9M | $201.1M | $111M | $106.8M | $90.7M | $47.5M | $9M | $22.4M | $46.8M | $30.1M | $9M | $22.5M | $49.4M | $36.9M | $18.2M | $16.4M | $50.8M | $40.1M | $12.3M | $29.7M | $43.1M | $33.1M | $32M | $42.5M | $67.3M | $28.5M | $41.5M | $48.2M | $41.9M | $33.6M | $9.7M | $16.9M | $29.6M | $37.3M | $18.5M | $32.4M | $33.8M | $36.7M | $7.8M | $19.6M | $28.1M | $29.2M | $14.9M | $14.3M | $43M | $41.2M | $11.1M | $6.8M | $14.5M | $15M | -$1M | $23.6M | $33.4M | $42.5M | $56.2M | $37.1M | $43.4M | $46M | $38.3M | $36.9M | $44.7M | $33M | $31.4M | $30.2M | $54.5M | $49.7M | $54.7M | $25.5M | $40.5M | $48M | $44.3M | $40.8M | $36.3M | $31.9M | $19.4M | $19.5M | $28.32M | -$211.1M | -$190.2M | $88.89M | -$178.78M | $44.61M | -$171.01M | $29.18M | -$188.79M | -$171.01M | -$159.99M | $577.71M | -$164.9M | -$162.6M | -$121.2M | $853.29M | $24.1M | -$269.7M | $21M | $810.65M | -$221.2M | -$222.3M | -$211.1M | $768.4M | -$220M | -$213.7M | -$196.6M | $670.72M | -$177.2M | -$206.4M | -$189.7M | $718.06M | -$215.6M | -$182.4M | $27M | $38.7M | $27.3M | $29.1M | $28.8M | $27.5M | $28.8M | $30M | $23M | $30.6M | $38.6M | $40.3M | $20.2M | $25.5M | $35.8M | $33M | $69M | $21.1M | $35.1M | $30.2M | $138.6M | -$333.3M | $157.4M | $199.8M | $145.5M | -$309.2M | $155.9M | $167.2M | $146.3M | -$269.2M | $127.2M | $126M | $110.8M | -$276.3M | $124.2M | $121.2M | $108.9M | -$267.4M | $129.7M | $110M | $101.8M |
| $11.5M | $16.6M | $17.2M | $16M | $9.4M | $10.3M | $10.4M | $18.8M | $8.8M | $9.8M | $9.3M | $6.2M | $3.7M | $6.4M | $22.2M | $22M | $31.2M | $18.3M | $9.7M | $8.8M | $3.3M | $7.6M | $4.4M | -$3M | -$4M | -$2.3M | $1.7M | -$4.4M | $4.5M | $4.4M | $5.5M | $4.5M | $6.3M | $3.5M | $4.8M | -$500K | -$2.2M | -$100K | -$2.4M | -$3.5M | -$2.3M | -$1.5M | -$200K | $600K | -$900K | -$3.1M | -$1.3M | -$2.4M | -$3.9M | -$2.5M | -$6M | -$4.4M | -$3.5M | -$12.3M | -$3.6M | -$6.1M | -$3.6M | -$15.3M | $900K | $400K | -$500K | $300K | -$1.8M | -$5.8M | -$4.7M | -$3.6M | -$6.3M | -$6.6M | -$5.5M | -$8.5M | -$6.2M | -$3.6M | $10.2M | $8.4M | $200K | $3.8M | $4.4M | $2.7M | -$900K | -$1.7M | $13.9M | - | $4.4M | -$1.4M | $1M | - | $500K | $1.3M | $800K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$15.05M | - | - | - | - | - | $4.2M | - | - | - | - | - | - | - | - | - | - | $0 | - | -$8.1M | - | - | $5.6M | $4.5M | $6M | $4.1M | $4M | $4.6M | $5M | -$11.5M | $5.6M | $6.8M | $5.6M | $16.5M | $6.8M | $6M | $6.7M | $10.4M | $7M | $8.6M | $9.2M | $9.5M | $10.8M | $8.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $6.1M | $6.7M | $7.6M | $8M | $9.4M | $10.3M | $10.4M | $18.8M | $8.8M | $9.8M | $9.3M | $8.7M | $8.2M | $6.9M | $1.3M | $0 | $0 | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | -$200K | $0 | $200K | $0 | -$100K | $100K | $200K | $1.8M | -$300K | $100K | $100K | $100K | $100K | $200K | $300K | $400K | - | $1M | $700K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $1.6M | $1.6M | $1.8M | $1.7M | - | - | - | - | - | - | - | $2.9M | $4.5M | $3.7M | $5M | $4.5M | $4.8M | $4.7M | $5.1M | $5.5M | $7.3M | $4.9M | $5.7M | $8.2M | $8.6M | $5.6M | $6.2M | $6.1M | $4.6M | $4.3M | $4.4M | $5M | $5M | $5.4M | $6.2M | $6.3M | $6.3M | $6.7M | $6M | $6.5M | $4.9M | $4.9M | $4.7M | $4.6M | $4.3M | $4.3M | $4.4M | $4.5M | $4.1M | $3.5M | $3.6M | $3.6M | $3.7M | $3.8M | $4M | $1.9M | $2M | $6.4M | $1.9M | $1.9M | $6.2M | $6.7M | $6.3M | $6.5M | $6.5M | $5.8M | $6.7M | $6.9M | $5.6M | $6.5M | $5.8M | $5.6M | $6.1M | - | $4.8M | $4.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $7M | $11.5M | $11.4M | $9.7M | - | - | - | - | - | - | - | $400K | - | $3.2M | $25.9M | $26.5M | $36M | $23M | $14.8M | $14.3M | $10.6M | $12.5M | $10.1M | $5.2M | $4.6M | $3.3M | $7.9M | $1.7M | $9.1M | $8.7M | $9.9M | $9.5M | $11.3M | $8.9M | $11M | $5.8M | $4.1M | $6.6M | $3.6M | $3M | $2.6M | $3.4M | $4.5M | $5.2M | $3.4M | $1.2M | $3.1M | $2.1M | $200K | $1M | -$2.4M | -$800K | $200K | -$8.5M | $400K | -$4.2M | -$1.7M | -$8.7M | $2.8M | $2.1M | $5.7M | $7.1M | $4.4M | $500K | - | $2.5M | $300K | $200K | - | -$2.1M | -$600K | $1.7M | $15.9M | $8.4M | $4M | $7.2M | $4.4M | $2.7M | -$900K | -$1.7M | $13.9M | - | $4.4M | -$1.4M | $1M | - | $500K | $1.3M | $800K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$15.05M | - | - | - | - | - | $4.2M | - | - | - | - | - | - | - | - | - | - | $0 | - | -$8.1M | - | - | $5.6M | $4.5M | $6M | $4.1M | $4M | $4.6M | $5M | -$11.5M | $5.6M | $6.8M | $5.6M | $16.5M | $6.8M | $6M | $6.7M | $10.4M | $7M | $8.6M | $9.2M | $9.5M | $10.8M | $8.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $67.9M | $151M | $168.9M | $121.7M | - | - | - | - | - | - | - | $104.3M | $44.2M | $98M | $334.1M | $490.4M | $429.8M | $472.5M | $374.6M | $209.9M | $114.3M | $114.4M | $95.1M | $44.5M | $5M | $20.1M | $48.5M | $25.7M | $13.5M | $26.9M | $54.9M | $41.4M | $24.5M | $19.9M | $55.6M | $39.6M | $10.1M | $29.6M | $40.7M | $29.6M | $29.7M | $41M | $67.1M | $29.1M | $40.6M | $45.1M | $40.6M | $31.2M | $5.8M | $14.4M | $23.6M | $32.9M | $15M | $20.1M | $30.2M | $30.6M | $4.1M | $4.3M | $29M | $27.3M | $14.4M | $14.6M | $41.2M | $35.4M | $6.4M | $3.2M | $8.2M | $8.4M | -$6.5M | $15.1M | $27.2M | $38.9M | $66.4M | $40M | $43.6M | $49.8M | $39.4M | $34.9M | $40.8M | $31M | $44.3M | $27.7M | $56M | $46.5M | $53.8M | $29M | $39M | $47.2M | $42.5M | $28.9M | $33.2M | $29.5M | $16.8M | $16.78M | $25.37M | $17.9M | $7.6M | $85.21M | $27.02M | $39.74M | $35.26M | $22.9M | $33.64M | $44.48M | $21.71M | $6.04M | $27.4M | $36.9M | $25.1M | -$19.11M | $22.1M | $30.4M | $22.1M | $29.41M | $34.6M | $29.3M | $33.9M | $27.63M | $37.1M | $28M | $11.3M | $21.05M | $16.2M | $5.4M | $9.3M | $33.44M | $16.7M | $28.1M | $26.2M | $33.7M | $24.8M | $27.1M | $27.6M | $500K | $28.3M | $31.7M | $23.8M | $38.6M | $37.4M | $36.8M | $20.2M | $27M | $34.9M | $33.7M | $70.8M | $23.4M | $39.9M | $32.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $11.3M | $7.9M | $34.2M | $27M | - | - | - | - | - | - | - | $23.5M | $10.2M | $20M | $68.1M | $109.7M | $90.6M | $78M | $91.4M | $47.4M | $27.1M | $28.8M | $24.2M | $11.7M | $1.2M | $4.5M | $12.3M | $7.3M | $1M | $6.3M | $13.3M | $8.8M | $10.3M | -$147M | $21.5M | $15.6M | $3.1M | $10.2M | $15.4M | $11.6M | $11.6M | $14.4M | $25.6M | $19.2M | $15.6M | $17.3M | $19.1M | $13.1M | $2.4M | $7.1M | $6.4M | $12.8M | $5.9M | $4.4M | $11.2M | $15.3M | $2.1M | $400K | $10.6M | $9.6M | $5.3M | $6.1M | $15.6M | $13.2M | $3.2M | $1.3M | $3.7M | $3.4M | -$2.4M | $4.9M | $7.9M | $14.8M | $25.9M | $14M | $17.6M | $18.6M | $15.4M | $12.8M | $15.3M | $11.3M | $16.9M | $9.3M | $21.3M | $17.7M | $20.4M | $10.6M | $14.8M | $18.2M | $15.9M | $11.1M | $11.7M | $10.8M | $6.1M | $3.46M | $9.08M | $6.1M | $3M | $29.65M | $9.97M | $15.22M | $12.52M | $8.35M | $12.28M | $16.23M | $7.53M | $1.06M | $8.9M | $13.7M | $9.3M | -$3.55M | $8.3M | $11.4M | $8.3M | $9.43M | $12.7M | $11M | $12.7M | $10.45M | $14M | $10.2M | $4.1M | $8.44M | $5.9M | $1.9M | $3.3M | $10.53M | $5.7M | $9.8M | $9.3M | $10M | $16.9M | $9.7M | $9.6M | -$100K | $7M | $9.5M | $7.3M | $10.4M | $11.6M | $12M | $6.6M | $3.6M | $12.7M | $11.3M | $23.7M | $6.6M | $10.9M | $10.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $56.6M | $143.1M | $134.7M | $94.7M | - | - | - | - | - | - | - | $80.8M | $34M | $78M | $266M | $380.7M | $339.2M | $394.5M | $283.2M | $162.5M | $87.2M | $85.6M | $70.9M | $32.8M | $3.8M | $15.6M | $36.2M | $18.4M | $12.5M | $20.6M | $41.6M | $32.6M | $14.2M | $166.9M | $34.1M | $24M | $7M | $19.4M | $25.3M | $18M | $18.1M | $26.6M | $41.5M | $9.9M | $25M | $27.8M | $21.5M | $18.1M | $3.4M | $7.3M | $17.2M | $20.1M | $9.1M | $15.6M | $19.1M | $7.8M | $3.8M | $1.4M | $8.7M | $18.7M | $5.2M | $20.1M | $25.7M | $28.9M | $17.3M | $19.9M | $8.5M | $12.6M | $3M | $23.5M | $36.8M | $29.6M | $42.1M | $36.2M | $49.1M | $32M | $24.7M | $26.5M | $27.9M | $30.2M | $37.4M | $23.4M | $35.5M | $29.4M | $37.7M | $19M | $24.8M | $30.1M | $27.1M | $18.5M | $21.7M | $23.2M | $17.6M | $17.33M | $17.83M | $13.2M | $9.8M | $46.37M | $17.31M | $24.51M | $22.43M | $14.55M | $21.35M | $28.24M | $26.43M | $4.98M | $18.5M | $23.2M | $15.8M | -$21.36M | $13.8M | $19M | $8M | $19.99M | $21.9M | $18.3M | $21.2M | $17.19M | $23.1M | $17.8M | $7.2M | $13.46M | $10.3M | $23.4M | $8.6M | $22.91M | $13.8M | $21M | $16.9M | $23.7M | $7.9M | $17.4M | $18M | -$25.1M | $5.4M | $22.2M | $16.5M | $28.2M | $25.8M | $24.8M | $13.6M | $23.4M | $22.2M | $22.4M | $47.1M | $16.8M | $29M | $21.5M | $135.3M | $26.8M | $25.2M | $52.2M | $31M | $22.8M | $24M | $41M | $32.6M | $21.7M | $25.2M | $27.2M | $18.4M | $19.4M | $21.4M | $23.3M | $19.5M | $16.3M | $20.2M | $17.5M | $12.5M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $56.6M | $143.1M | $134.7M | $94.7M | - | - | - | - | - | - | - | $80.8M | $34M | $78M | $266M | $380.7M | $339.2M | $394.5M | $283.2M | $162.5M | $87.2M | $85.6M | $70.9M | $32.8M | $3.8M | $15.6M | $36.2M | $18.4M | $12.5M | $20.6M | $41.6M | $32.6M | $14.2M | $166.9M | $34.1M | $24M | $7M | $19.4M | $25.3M | $18M | $18.1M | $26.6M | $41.5M | $9.9M | $25M | $27.8M | $21.5M | $18.1M | $3.4M | $7.3M | $17.2M | $20.1M | $9.1M | $15.6M | $19.1M | $7.8M | $3.8M | $1.4M | $8.7M | $18.7M | $5.2M | $20.1M | $25.7M | $28.9M | $17.3M | $19.9M | $8.5M | $12.6M | $3M | $23.5M | $36.8M | $29.6M | $42.1M | $36.2M | $49.1M | $32M | $24.7M | $26.5M | $27.9M | $30.2M | $37.4M | $23.4M | $35.5M | $29.4M | $37.7M | $19M | $24.8M | $30.1M | $27.1M | $18.5M | $21.7M | $23.2M | $17.6M | $17.33M | $17.83M | $13.2M | $9.8M | $46.37M | $17.31M | $24.51M | $22.43M | $14.55M | $21.35M | $28.24M | $26.43M | $4.98M | $18.5M | $23.2M | $15.8M | -$21.36M | $13.8M | $19M | $8M | $19.99M | $21.9M | $18.3M | $21.2M | $17.19M | $23.1M | $17.8M | $7.2M | $13.46M | $10.3M | $23.4M | $8.6M | $22.91M | $13.8M | $21M | $16.9M | $23.7M | $7.9M | $17.4M | $18M | -$25.1M | $5.4M | $22.2M | $16.5M | $28.2M | $25.8M | $24.8M | $13.6M | $23.4M | $22.2M | $22.4M | $47.1M | $16.8M | $29M | $21.5M | $135.3M | $26.8M | $25.2M | $52.2M | $31M | $22.8M | $24M | $41M | $32.6M | $21.7M | $25.2M | $27.2M | $18.4M | $19.4M | $21.4M | $23.3M | $19.5M | $16.3M | $20.2M | $17.5M | $12.5M |
Shares Outstanding (Basic) | 30.4M | 30.8M | 31.5M | 32.1M | 32.8M | 33.1M | 33.3M | 33.9M | 34.4M | 34.7M | 35.1M | 35.5M | 36.1M | 36.9M | 38.3M | 39.9M | 40.9M | 41.5M | 42.9M | 43.5M | 43.4M | 43.1M | 43.1M | 43.1M | 43M | 42.9M | 42.9M | 42.8M | 42.8M | 42.7M | 42.7M | 42.7M | 42.6M | 42.5M | 42.9M | 43.1M | 43M | 42.8M | 42.8M | 43.1M | 43.4M | 43.6M | 43.5M | 43.5M | 43.4M | 43.1M | 43M | 43M | 42.9M | 42.8M | 42.8M | 42.7M | 42.6M | 42.6M | 42.5M | 42.3M | 41.9M | - | 41.7M | 41.7M | 41.5M | - | 41.3M | 41.2M | 41.1M | - | 41M | 41M | 41M | - | 41.3M | 41.2M | 41.4M | - | 42.6M | 42.7M | 42.5M | - | 42.5M | 44M | 43.9M | - | 43.7M | 43.6M | 43.4M | - | 42.5M | 42.5M | 42.3M | - | 41.6M | 41.4M | 41.4M | - | 41.16M | 41.03M | 40.62M | - | 40.57M | 40.57M | 40.51M | - | 40.44M | 40.72M | 42.13M | - | 43.02M | 43.32M | 43.89M | - | 44.52M | 44.87M | 44.86M | - | 45.14M | 45.24M | 45.11M | - | 45.29M | 45.64M | 45.31M | - | 45.53M | 45.51M | 45.26M | - | 46M | 46.67M | 45.68M | - | 46.47M | 47.03M | 46.15M | - | 45M | 47.23M | 45.83M | - | 46.07M | 45.93M | 46.9M | - | 46.25M | 45.71M | 46.18M | - | 45.31M | 43M | 47.14M | - | 49.41M | 50.19M | 50M | - | 48.98M | 53.25M | 56.21M | - | 56M | 55.51M | 55.76M | - | 54.87M | 55.48M | 55.71M | - | 54.59M | 54.69M | 54.35M |
Shares Outstanding (Diluted) | 30.6M | 31.1M | 31.8M | 32.4M | 33.2M | 33.7M | 33.8M | 34.2M | 34.6M | 35.1M | 35.3M | 35.7M | 36.3M | 37.2M | 38.6M | 40.1M | 41.2M | 42M | 43.4M | 43.8M | 43.8M | 43.7M | 43.5M | 43.3M | 43.3M | 43.4M | 43.3M | 43.2M | 43.1M | 43.2M | 43.1M | 43M | 42.9M | 42.8M | 43.2M | 43.3M | 43.4M | 43.3M | 43.2M | 43.4M | 43.8M | 44.1M | 44M | 44M | 43.9M | 43.7M | 43.4M | 43.2M | 43.3M | 43.3M | 43.3M | 43M | 43M | 42.9M | 42.8M | 42.8M | 42.3M | - | 42.1M | 42.2M | 41.8M | - | 41.5M | 41.4M | 41.3M | - | 41.2M | 41M | 41M | - | 41.5M | 41.6M | 41.7M | - | 43M | 43.1M | 42.9M | - | 42.8M | 44.3M | 44.3M | - | 44.2M | 44.2M | 44M | - | 43M | 43.1M | 42.9M | - | 41.6M | 41.4M | 41.9M | - | 41.16M | 41.03M | 40.62M | - | 40.57M | 40.86M | 40.51M | - | 40.44M | 40.72M | 42.13M | - | 43.02M | 43.32M | 43.89M | - | 44.52M | 44.87M | 44.86M | - | 45.14M | 45.24M | 45.11M | - | 45.29M | 45.64M | 45.31M | - | 45.53M | 45.51M | 45.26M | - | 46M | 46.67M | 45.68M | - | 46.47M | 47.03M | 46.15M | - | 45M | 47.23M | 45.83M | - | 46.07M | 45.93M | 46.9M | - | 46.25M | 45.71M | 46.18M | - | 45.31M | 43M | 47.14M | - | 49.41M | 50.19M | 50M | - | 48.98M | 53.25M | 56.21M | - | 56M | 55.51M | 55.76M | - | 54.87M | 55.48M | 55.71M | - | 54.59M | 54.69M | 54.35M |
EPS (Basic) | $1.86 | $4.65 | $4.28 | $2.95 | $2.20 | $3.87 | $5.98 | $3.34 | $1.05 | $1.80 | $3.42 | $2.28 | $0.94 | $2.11 | $6.95 | $9.54 | $8.29 | $9.51 | $6.60 | $3.74 | $2.01 | $1.99 | $1.65 | $0.76 | $0.09 | $0.36 | $0.84 | $0.43 | $0.29 | $0.48 | $0.97 | $0.76 | $0.33 | $3.93 | $0.79 | $0.56 | $0.16 | $0.45 | $0.58 | $0.42 | $0.42 | $0.61 | $0.95 | $0.23 | $0.58 | $0.65 | $0.50 | $0.42 | $0.08 | $0.17 | $0.40 | $0.47 | $0.21 | $0.37 | $0.45 | $0.18 | $0.09 | - | $0.21 | $0.45 | $0.12 | - | $0.62 | $0.70 | $0.42 | - | $0.21 | $0.31 | $0.07 | - | $0.89 | $0.72 | $1.02 | - | $1.15 | $0.75 | $0.58 | - | $0.66 | $0.69 | $0.85 | - | $0.81 | $0.67 | $0.87 | - | $0.58 | $0.71 | $0.64 | - | $0.52 | $0.56 | $0.43 | - | $0.43 | $0.32 | $0.24 | - | $0.42 | $0.61 | $0.55 | - | $0.53 | $0.69 | $0.63 | - | $0.43 | $0.54 | $0.36 | - | $0.31 | $0.42 | $0.31 | - | $0.48 | $0.40 | $0.47 | - | $0.51 | $0.39 | $0.16 | - | $0.23 | $0.51 | $0.19 | - | $0.30 | $0.45 | $0.37 | - | $0.17 | $0.37 | $0.39 | - | $0.12 | $0.47 | $0.36 | - | $0.56 | $0.54 | $0.29 | - | $0.48 | $0.49 | $1.02 | - | $0.64 | $0.50 | $2.87 | - | $0.51 | $1.04 | $0.62 | - | $0.49 | $0.77 | $0.58 | - | $0.45 | $0.49 | $0.33 | - | $0.39 | $0.42 | $0.35 | - | $0.37 | $0.32 | $0.23 |
EPS (Diluted) | $1.85 | $4.60 | $4.24 | $2.92 | $2.18 | $3.80 | $5.89 | $3.31 | $1.04 | $1.78 | $3.40 | $2.26 | $0.94 | $2.10 | $6.89 | $9.49 | $8.23 | $9.39 | $6.53 | $3.71 | $1.99 | $1.96 | $1.63 | $0.76 | $0.09 | $0.36 | $0.84 | $0.43 | $0.29 | $0.48 | $0.97 | $0.76 | $0.33 | $3.90 | $0.79 | $0.55 | $0.16 | $0.44 | $0.58 | $0.42 | $0.41 | $0.60 | $0.94 | $0.23 | $0.57 | $0.63 | $0.50 | $0.42 | $0.08 | $0.17 | $0.40 | $0.47 | $0.21 | $0.36 | $0.45 | $0.18 | $0.09 | - | $0.21 | $0.44 | $0.12 | - | $0.62 | $0.70 | $0.42 | - | $0.21 | $0.31 | $0.07 | - | $0.89 | $0.71 | $1.01 | - | $1.14 | $0.74 | $0.58 | - | $0.65 | $0.68 | $0.84 | - | $0.81 | $0.66 | $0.86 | - | $0.58 | $0.70 | $0.63 | - | $0.52 | $0.56 | $0.42 | - | $0.43 | $0.32 | $0.24 | - | $0.42 | $0.60 | $0.55 | - | $0.52 | $0.69 | $0.63 | - | $0.43 | $0.54 | $0.36 | - | $0.31 | $0.42 | $0.31 | - | $0.48 | $0.40 | $0.47 | - | $0.51 | $0.39 | $0.16 | - | $0.23 | $0.51 | $0.19 | - | $0.30 | $0.45 | $0.37 | - | $0.17 | $0.37 | $0.39 | - | $0.12 | $0.47 | $0.36 | - | $0.56 | $0.54 | $0.29 | - | $0.48 | $0.49 | $1.02 | - | $0.64 | $0.50 | $2.87 | - | $0.51 | $1.04 | $0.62 | - | $0.49 | $0.77 | $0.58 | - | $0.45 | $0.49 | $0.33 | - | $0.39 | $0.42 | $0.35 | - | $0.37 | $0.32 | $0.23 |
EBIT | $69.5M | $152.6M | $170.7M | $123.4M | - | - | - | - | - | - | - | $107.2M | $48.7M | $101.7M | $339.1M | $494.9M | $434.6M | $477.2M | $379.7M | $215.4M | $121.6M | $119.3M | $100.8M | $52.7M | $13.6M | $25.7M | $54.7M | $31.8M | $18.1M | $31.2M | $59.3M | $46.4M | $29.5M | $25.3M | $61.8M | $45.9M | $16.4M | $36.3M | $46.7M | $36.1M | $34.6M | $45.9M | $71.8M | $33.7M | $44.9M | $49.4M | $45M | $35.7M | $9.9M | $17.9M | $27.2M | $36.5M | $18.7M | $23.9M | $34.2M | $32.5M | $6.1M | $10.7M | $30.9M | $29.2M | $20.6M | $21.3M | $47.5M | $41.9M | $12.9M | $9M | $14.9M | $15.3M | -$900K | $21.6M | $33M | $44.5M | $72.5M | $37.1M | $48.4M | $53.9M | $38.3M | $36.9M | $44.7M | $33M | $31.4M | $30.2M | $54.5M | $49.7M | $54.7M | $25.5M | $40.5M | $48M | $44.3M | $40.8M | $36.3M | $31.9M | $19.4M | $19.5M | $28.32M | -$211.1M | -$190.2M | $88.89M | -$178.78M | $44.61M | -$171.01M | $29.18M | -$188.79M | -$171.01M | -$159.99M | $577.71M | -$164.9M | -$162.6M | -$121.2M | $853.29M | $24.1M | -$269.7M | $21M | $810.65M | -$221.2M | -$222.3M | -$211.1M | $768.4M | -$220M | -$213.7M | -$196.6M | $670.72M | -$177.2M | -$206.4M | -$189.7M | $718.06M | -$215.6M | -$182.4M | $27M | $38.7M | $27.3M | $29.1M | $28.8M | $27.5M | $28.8M | $30M | $23M | $30.6M | $38.6M | $40.3M | $20.2M | $25.5M | $35.8M | $33M | $69M | $21.1M | $35.1M | $30.2M | $138.6M | -$333.3M | $157.4M | $199.8M | $145.5M | -$309.2M | $155.9M | $167.2M | $146.3M | -$269.2M | $127.2M | $126M | $110.8M | -$276.3M | $124.2M | $121.2M | $108.9M | -$267.4M | $129.7M | $110M | $101.8M |
EBITDA | $145.4M | $229.8M | $244.8M | $197M | - | - | - | - | - | - | - | $179.6M | $124.1M | $176.5M | $412.2M | $569.5M | $506.4M | $541.6M | $437.4M | $274.1M | $180M | $171.4M | $147.2M | $99.5M | $58M | $113.4M | $99.4M | $72.8M | $58.1M | $54.8M | $82.5M | $70.4M | $53.1M | $52.2M | $86.4M | $71M | $41M | $61.6M | $70.9M | $59.9M | $58.4M | $70.2M | $95.3M | $52.5M | $61.7M | $66.6M | $62.3M | $53.4M | $27.4M | $35.5M | $44.3M | $54M | $36.2M | $23.9M | $53.1M | $57M | $27.3M | $18.9M | $30.9M | $29.2M | $20.6M | $12.7M | $47.5M | $41.2M | $12.2M | $6.5M | $14.9M | $15.3M | -$900K | $23.7M | $33.6M | $44.5M | $64.8M | $28.7M | $44.4M | $53.9M | $61.3M | $34.2M | $44.7M | $33M | $17.5M | $30.2M | $50.1M | $51.1M | $53.7M | $22.5M | $40M | $46.7M | $43.5M | $48.8M | $36.3M | $31.9M | $19.4M | $19.5M | $28.32M | -$211.1M | -$190.2M | $88.89M | -$178.78M | $44.61M | -$171.01M | $29.18M | -$188.79M | -$171.01M | -$159.99M | $577.71M | -$164.9M | -$162.6M | -$121.2M | $853.29M | $19.9M | -$269.7M | $21M | $810.65M | -$221.2M | -$222.3M | -$211.1M | $768.4M | -$220M | -$213.7M | -$196.6M | $670.72M | -$177.2M | -$198.3M | -$189.7M | $734.26M | -$215.6M | -$182.4M | $47.2M | $58.9M | $50.5M | $48M | $46.7M | $39M | $23.2M | $23.2M | $17.4M | $14.1M | $31.8M | $34.3M | $13.5M | $15.1M | $28.8M | $24.4M | $59.8M | $11.6M | $24.3M | $22M | $138.6M | -$333.3M | $157.4M | $199.8M | $145.5M | -$309.2M | $155.9M | $167.2M | $146.3M | -$269.2M | $127.2M | $126M | $110.8M | -$276.3M | $124.2M | $121.2M | $108.9M | -$267.4M | $129.7M | $110M | $101.8M |