Madrigal Pharmaceuticals Inc.(MDGL:US)
Market Cap$10.386B
Key Metrics
Price$449.74
Revenue (TTM)$1.284B
Holders Revenue (TTM)-
Gross Profit (TTM)$1.175B
Earnings (TTM)-$325.1M
EBITDA (TTM)-$289.29M
Op. Margin (TTM)-25.13%
Dividend Yield-
Holders Yield-
Cash on hand$292.73M
Total Assets$1.245B
Net Assets$523.72M
Total Debt$347.75M
Key Metrics
Price$449.74
Revenue (TTM)$1.284B
Holders Revenue (TTM)-
Gross Profit (TTM)$1.175B
Earnings (TTM)-$325.1M
EBITDA (TTM)-$289.29M
Op. Margin (TTM)-25.13%
Dividend Yield-
Holders Yield-
Cash on hand$292.73M
Total Assets$1.245B
Net Assets$523.72M
Total Debt$347.75M
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Mar 31, 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $364.25M | $311.34M | $321.08M | $287.27M | $212.8M | $137.25M | $103.32M | $62.18M | $14.64M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $147K | $3.42M | $1.66M | $1.35M | $1.14M | $4.04M | $3.38M | $3.36M | $4.02M | $4.68M | $130.41M | $4.65M | $4.51M | $636K | $1.27M | $1.34M | $1.34M | - | - | - | - | - | - | - | - | - | - | - | $173K |
Cost of Revenue | $40.01M | $26.85M | $24.45M | $18.12M | $9.07M | $4.51M | $3.45M | $2.15M | $636K | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | $1.97M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $324.25M | $284.49M | $296.64M | $269.15M | $203.74M | $132.74M | $99.88M | $60.02M | $14M | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | - | - | $0 | $0 | $147K | $3.42M | $1.66M | $1.35M | $1.14M | $4.04M | $3.38M | $3.36M | $4.02M | $4.68M | $130.41M | $4.65M | $4.51M | - | - | -$631K | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $380.55M | $377.21M | $356.24M | $383.12M | $250.94M | $212.05M | $166.87M | $176.33M | $176.54M | $152.04M | $117.18M | $98.53M | $86.45M | $78.34M | $85.3M | $80.41M | $70.27M | $57.59M | $64.6M | $63.16M | $61.74M | $52.98M | $59.56M | $58.79M | $50.33M | $38.01M | $29.95M | $24.2M | $22.7M | $18.12M | $14.45M | $11.33M | $7.83M | $7.07M | $8.91M | $8.64M | $8.44M | $6.08M | $7.76M | $14.09M | $2.64M | $738K | $10.38M | $880.03K | $19.5M | $20.33M | $19.89M | $19.45M | $21.7M | $22.91M | $23.44M | $21.79M | $22.06M | $20.26M | $17.7M | $14.54M | $14.13M | $14.71M | $13.66M | $13.88M | $13.36M | $12.11M | $12.4M | $13.61M | $12.4M | $13.28M | $11.66M | $12.23M | $13.1M | $26.71M | $26.5M | $27.72M | $22.32M | $19.78M | $17.09M | $15.39M | $17.47M | $17.01M | $13.01M | $14.58M | - | - | - | - | $18.5M | $5.63M | |
| Research and Development | $91.18M | $108.69M | $116.27M | $174M | $54.08M | $44.17M | $25.65M | $68.74M | $71.09M | $71.24M | $70.64M | $70.95M | $68.61M | $62.15M | $70.74M | $68.27M | $58.5M | $47.93M | $52.89M | $54.87M | $51.63M | $45.77M | $53.43M | $53.29M | $44.69M | $33.4M | $24.91M | $19.45M | $15.59M | $12.37M | $8.87M | $6.21M | $5.11M | $5.2M | $6.51M | $6.68M | $6.82M | $4.38M | $5.52M | $7.81M | $2.09M | $516K | $7.25M | $682.59K | $16.38M | $16.18M | $15.65M | $16.21M | $18.76M | $17.58M | $19.98M | $17.62M | $17.88M | $16.38M | $14.35M | $11.74M | $11.25M | $12.07M | $10.86M | $10.75M | $10.42M | $9.44M | $9.35M | $11.02M | $9.69M | $10.2M | $9.23M | $9.08M | $10.1M | $22.64M | $23.03M | $24.06M | $18.34M | $16.15M | $13.33M | $11.54M | $13.61M | $13.54M | $10.53M | $12.56M | - | - | - | - | $16.22M | $5.63M |
| Selling, General, and Administrative | $289.38M | $268.52M | $239.98M | $209.12M | $196.86M | $167.88M | $141.22M | $107.59M | $105.45M | $80.8M | $46.54M | $27.58M | $17.85M | $16.18M | $14.56M | $12.14M | $11.77M | $9.66M | $11.71M | $8.29M | $10.11M | $7.21M | $6.13M | $5.49M | $5.64M | $4.61M | $5.04M | $4.75M | $7.11M | $5.75M | $5.58M | $5.12M | $2.72M | $1.87M | $2.4M | $1.96M | $1.62M | $1.7M | $2.23M | $6.29M | $551K | $222K | $3.13M | $197.44K | $3.13M | $4.15M | $4.24M | $3.24M | $2.94M | $5.32M | $3.46M | $4.17M | $4.19M | $3.88M | $3.35M | $2.8M | $2.88M | $2.65M | $2.8M | $3.13M | $2.95M | $2.67M | $3.06M | $2.59M | $2.72M | $3.09M | $2.43M | $3.15M | $3.01M | $4.07M | $3.47M | $3.67M | $3.97M | $3.63M | $3.75M | $3.85M | $3.85M | $3.47M | $2.48M | $2.02M | - | - | - | - | $2.28M | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | -$56.31M | -$92.72M | -$59.61M | -$113.98M | -$47.2M | -$79.31M | -$67M | -$116.3M | -$162.54M | -$152.04M | -$117.18M | -$98.53M | -$86.45M | -$78.34M | -$85.3M | -$80.41M | -$70.27M | -$57.59M | -$64.6M | -$63.16M | -$61.74M | -$52.98M | -$59.56M | -$58.79M | -$50.33M | -$38.01M | -$29.95M | -$24.2M | -$22.7M | -$18.12M | -$14.45M | -$11.33M | -$7.83M | -$7.07M | -$8.91M | -$8.64M | -$8.44M | -$6.08M | -$7.76M | -$14.09M | -$2.64M | -$738K | -$10.38M | -$880.03K | -$19.5M | -$20.33M | -$19.89M | -$19.45M | -$21.7M | -$22.91M | -$23.44M | -$21.79M | -$22.06M | -$20.26M | -$17.7M | -$14.54M | -$14.13M | -$14.57M | -$10.24M | -$12.22M | -$12.01M | -$10.97M | -$8.37M | -$10.23M | -$9.04M | -$9.26M | -$6.98M | $118.17M | -$8.45M | -$22.2M | -$25.87M | -$26.45M | -$22.95M | -$18.45M | -$16.34M | -$15.39M | -$17.47M | -$17.01M | -$13.01M | -$14.58M | - | - | - | - | -$18.5M | -$5.45M |
| -$1.63M | -$1.67M | $1.03M | -$215K | $4.92M | $6.07M | $7.58M | $9.34M | $10.57M | $4.5M | $4.98M | -$206K | $650K | $1.44M | -$606K | -$785K | -$457K | $69K | $52K | $60K | $91K | $433K | $432K | $823K | $1.3M | $1.87M | $2.21M | $2.77M | $3.01M | $3.04M | $2.98M | $2.82M | $1.37M | $705K | $466K | $274K | $92K | $76K | -$41.78K | $42K | -$147K | -$975K | -$156K | -$919.81K | -$296K | -$375K | -$458K | -$517K | -$585K | -$650K | -$718K | -$721K | -$724K | -$470K | -$420K | -$457K | -$486K | -$486K | -$504K | -$516K | -$493K | -$435K | - | -$62K | -$60K | -$100K | -$57K | -$106K | -$84K | -$1.36M | - | $130K | $253K | $795K | $819K | $519K | $725K | $657K | $518K | $650K | - | - | - | - | $641K | -$1.58M | |
| Non-Operating Interest Income | $7.1M | $8.24M | $9.46M | $10.31M | $8.23M | $9.37M | $11.08M | $13.02M | $14.22M | $8.33M | $8.95M | $3.3M | $3.55M | $3.78M | $1.08M | $717K | $323K | $69K | $52K | $60K | $91K | $160K | $432K | $823K | $1.2M | $1.87M | $2.21M | $2.77M | $3.01M | $3.04M | $2.98M | $2.82M | $1.17M | $705K | $216K | $174K | $92K | $76K | - | $42K | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $17K | $43K | $36K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $7.94M | $7.82M | $8.3M | $7.45M | $3.26M | $3.3M | $3.5M | $3.68M | $3.66M | $3.84M | $3.97M | $3.5M | $2.9M | $2.34M | $1.68M | $1.5M | $780K | $0 | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $41.78K | $0 | $238K | $975K | $156K | $919.81K | $296K | $375K | $458K | $517K | $585K | $650K | $718K | $721K | $724K | $470K | $420K | $457K | $486K | $486K | $504K | $516K | $493K | $435K | - | $31K | $30K | $50K | $57K | $70K | $85K | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$795K | -$2.09M | -$128K | -$3.07M | -$42K | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $273K | $0 | - | $100K | - | - | - | - | - | $0 | - | $200K | - | $250K | $100K | - | - | - | - | $91K | - | - | - | - | - | - | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | -$31K | -$30K | -$50K | $0 | -$53K | -$42K | -$1.3M | - | $130K | $253K | $795K | $819K | $519K | $725K | $657K | $518K | $650K | - | - | - | - | $641K | -$1.58M |
Income Before Tax | -$57.94M | -$94.39M | -$58.58M | -$114.19M | -$42.28M | -$73.24M | -$59.42M | -$106.96M | -$151.97M | -$147.54M | -$112.19M | -$98.74M | -$85.8M | -$76.9M | -$85.91M | -$81.2M | -$70.73M | -$57.52M | -$64.55M | -$63.1M | -$61.65M | -$52.55M | -$59.12M | -$57.96M | -$49.02M | -$36.14M | -$27.74M | -$21.43M | -$19.7M | -$15.08M | -$11.48M | -$8.51M | -$6.46M | -$6.36M | -$8.45M | -$8.36M | -$8.35M | -$6M | -$7.75M | -$14.05M | -$2.88M | -$1.71M | -$10.54M | -$1.8M | -$19.8M | -$20.71M | -$20.35M | -$19.97M | -$22.29M | -$23.56M | -$24.16M | -$22.52M | -$22.79M | -$20.73M | - | -$15M | -$14.62M | -$15.05M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$57.94M | -$94.39M | -$58.58M | -$114.19M | -$42.28M | -$73.24M | -$59.42M | -$106.96M | -$151.97M | -$147.54M | -$112.19M | -$98.74M | -$85.8M | -$76.9M | -$85.91M | -$81.2M | -$70.73M | -$57.52M | -$64.55M | -$63.1M | -$61.65M | -$52.55M | -$59.12M | -$57.96M | -$49.02M | -$36.14M | -$27.74M | -$21.43M | -$19.7M | -$15.08M | -$11.48M | -$8.51M | -$6.46M | -$6.36M | -$8.45M | -$8.36M | -$8.35M | -$6M | -$7.75M | -$14.05M | -$2.88M | -$1.71M | -$10.54M | -$1.8M | -$19.8M | -$20.71M | -$20.35M | -$19.97M | -$22.29M | -$23.56M | -$24.16M | -$22.52M | -$22.79M | -$20.73M | -$18.12M | -$15M | -$14.62M | -$15.05M | -$10.74M | -$12.73M | -$12.5M | -$11.4M | -$8.82M | -$10.26M | -$9.07M | -$9.31M | -$7.04M | $118.12M | -$8.5M | -$23.5M | -$25.95M | -$26.32M | -$22.69M | -$17.65M | -$15.52M | -$14.88M | -$16.74M | -$16.36M | -$12.49M | -$13.93M | -$14.93M | -$14.93M | -$26.69M | -$26.69M | -$17.86M | -$8.76M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$57.94M | -$94.39M | -$58.58M | -$114.19M | -$42.28M | -$73.24M | -$59.42M | -$106.96M | -$151.97M | -$147.54M | -$112.19M | -$98.74M | -$85.8M | -$76.9M | -$85.91M | -$81.2M | -$70.73M | -$57.52M | -$64.55M | -$63.1M | -$61.65M | -$52.55M | -$59.12M | -$57.96M | -$49.02M | -$36.14M | -$27.74M | -$21.43M | -$19.7M | -$15.08M | -$11.48M | -$8.51M | -$6.46M | -$6.36M | -$8.45M | -$8.36M | -$8.35M | -$6M | -$7.75M | -$14.05M | -$2.88M | -$1.71M | -$10.54M | -$1.8M | -$19.8M | -$20.71M | -$20.35M | -$19.97M | -$22.29M | -$23.56M | -$24.16M | -$22.52M | -$22.79M | -$20.73M | -$18.12M | -$15M | -$14.62M | -$15.05M | -$10.74M | -$12.73M | -$12.5M | -$11.4M | -$8.82M | -$10.26M | -$9.07M | -$9.31M | -$7.04M | $118.12M | -$8.5M | -$23.5M | -$25.95M | -$26.32M | -$22.69M | -$17.65M | -$15.52M | -$14.88M | -$16.74M | -$16.36M | -$12.49M | -$13.93M | -$14.93M | -$14.93M | -$26.69M | -$26.69M | -$17.86M | -$8.76M |
Shares Outstanding (Basic) | 29.15M | 29.03M | 22.83M | 22.48M | 22.21M | 22.09M | 21.93M | 21.75M | 21.4M | 20M | - | 18.48M | 18.31M | 18.19M | 17.24M | 17.1M | 17.1M | 17.1M | 17.07M | 16.64M | 16.57M | 15.84M | 15.48M | 15.45M | 15.43M | 15.43M | 15.43M | 15.42M | 15.37M | 15.36M | 15.35M | 15.31M | 14.38M | 14.13M | 12.6M | 12.38M | 12.04M | 11.96M | 11.51M | 8.85M | 176.16K | 176.16K | - | 172.05K | 3.78M | 3.1M | - | 3.02M | 2.69M | 2.44M | - | 1.97M | 1.97M | 1.97M | - | 1.73M | 1.65M | 1.61M | - | 1.41M | 1.37M | 1.2M | - | 1.15M | 1.15M | 1.13M | - | 968.06K | 967.9K | 967.76K | - | 963.89K | 963.8K | 963.71K | - | 961.75K | 953.99K | 814.25K | - | 635.05K | 636.09K | 636.09K | 635.76K | 635.76K | 924.47K | 751.92K |
Shares Outstanding (Diluted) | 29.15M | 29.03M | 22.83M | 22.48M | 22.21M | 22.09M | 21.93M | 21.75M | 21.4M | 20M | - | 18.48M | 18.31M | 18.19M | 17.24M | 17.1M | 17.1M | 17.1M | 17.07M | 16.64M | 16.57M | 15.84M | 15.48M | 15.45M | 15.43M | 15.43M | 15.43M | 15.42M | 15.37M | 15.36M | 15.35M | 15.31M | 14.38M | 14.13M | 12.6M | 12.38M | 12.04M | 11.96M | 11.51M | 8.85M | 176.16K | 176.16K | - | 172.05K | 3.78M | 3.1M | - | 3.02M | 2.69M | 2.44M | - | 1.97M | 1.97M | 1.97M | - | 1.73M | 1.65M | 1.61M | - | 1.41M | 1.37M | 1.2M | - | 1.15M | 1.15M | 1.13M | - | 968.7K | 967.9K | 967.76K | - | 963.89K | 963.8K | 963.71K | - | 961.75K | 953.99K | 814.25K | - | 635.05K | 636.09K | 636.09K | 635.76K | 635.76K | 924.47K | 751.92K |
EPS (Basic) | -$1.99 | -$3.25 | -$2.57 | -$5.08 | -$1.90 | -$3.32 | -$2.71 | -$4.92 | -$7.10 | -$7.38 | - | -$5.34 | -$4.69 | -$4.23 | -$4.98 | -$4.75 | -$4.14 | -$3.36 | -$3.78 | -$3.79 | -$3.72 | -$3.32 | -$3.82 | -$3.75 | -$3.18 | -$2.34 | -$1.80 | -$1.39 | -$1.28 | -$0.98 | -$0.75 | -$0.56 | -$0.45 | -$0.45 | -$0.67 | -$0.68 | -$0.69 | -$0.50 | -$0.67 | -$1.59 | -$16.33 | -$9.72 | - | -$10.46 | -$5.25 | -$6.65 | - | -$6.65 | -$8.40 | -$9.80 | - | -$11.55 | -$11.55 | -$10.50 | - | -$8.75 | -$8.75 | -$9.45 | - | -$9.10 | -$9.10 | -$9.45 | - | -$8.75 | -$7.70 | -$8.40 | - | $122.15 | -$8.75 | -$24.15 | - | -$27.30 | -$23.45 | -$18.20 | - | -$15.40 | -$17.50 | -$92.05 | - | -$23.10 | -$24.03 | -$24.03 | -$42 | -$42 | -$19.25 | -$11.55 |
EPS (Diluted) | -$1.99 | -$3.25 | -$2.57 | -$5.08 | -$1.90 | -$3.32 | -$2.71 | -$4.92 | -$7.10 | -$7.38 | - | -$5.34 | -$4.69 | -$4.23 | -$4.98 | -$4.75 | -$4.14 | -$3.36 | -$3.78 | -$3.79 | -$3.72 | -$3.32 | -$3.82 | -$3.75 | -$3.18 | -$2.34 | -$1.80 | -$1.39 | -$1.28 | -$0.98 | -$0.75 | -$0.56 | -$0.45 | -$0.45 | -$0.67 | -$0.68 | -$0.69 | -$0.50 | -$0.67 | -$1.59 | -$16.33 | -$9.72 | - | -$10.46 | -$5.25 | -$6.65 | - | -$6.65 | -$8.40 | -$9.80 | - | -$11.55 | -$11.55 | -$10.50 | - | -$8.75 | -$8.75 | -$9.45 | - | -$9.10 | -$9.10 | -$9.45 | - | -$8.75 | -$7.70 | -$8.40 | - | $121.80 | -$8.75 | -$24.15 | - | -$27.30 | -$23.45 | -$18.20 | - | -$15.40 | -$17.50 | -$92.05 | - | -$23.10 | -$24.03 | -$24.03 | -$42 | -$42 | -$19.25 | -$11.55 |
EBIT | -$50M | -$86.57M | -$50.28M | -$106.74M | -$39.02M | -$69.94M | -$55.92M | -$103.29M | -$148.32M | -$143.7M | -$108.22M | -$95.24M | -$82.9M | -$74.56M | -$84.22M | -$79.7M | -$69.95M | -$57.52M | -$64.6M | -$63.1M | -$61.65M | -$52.98M | -$59.56M | -$58.79M | -$50.33M | -$38.01M | -$29.95M | -$24.2M | -$22.7M | -$18.12M | -$6.58M | -$11.33M | -$7.83M | -$7.07M | -$8.45M | -$8.64M | -$8.44M | -$6.08M | -$7.71M | -$14.05M | -$2.64M | -$738K | -$10.38M | -$880.03K | -$19.5M | -$20.33M | -$19.89M | -$19.45M | -$21.7M | -$22.91M | -$23.44M | -$21.79M | -$22.06M | -$20.26M | -$17.7M | -$14.54M | -$14.13M | -$14.57M | -$10.24M | -$12.22M | -$12.01M | -$10.97M | -$8.37M | -$10.23M | -$9.04M | -$9.26M | -$6.98M | $118.17M | -$8.45M | -$22.2M | -$25.87M | -$26.45M | -$22.95M | -$18.45M | -$16.34M | -$15.39M | -$17.47M | -$17.01M | -$13.01M | -$14.58M | - | - | - | - | -$18.5M | -$5.45M |
EBITDA | -$49.62M | -$86.19M | -$49.89M | -$103.6M | -$38.64M | -$69.56M | -$55.55M | -$102.99M | -$148.05M | -$143.54M | -$108.08M | -$95.1M | -$82.77M | -$74.44M | -$84.09M | -$79.57M | -$69.84M | -$57.41M | -$64.5M | -$63M | -$61.56M | -$52.87M | -$59.44M | -$58.67M | -$50.21M | -$37.88M | -$29.93M | -$24.17M | -$22.68M | -$18.09M | -$6.56M | -$11.31M | -$7.8M | -$7.05M | -$8.39M | -$8.63M | -$8.43M | -$6.08M | -$7.71M | -$14.05M | -$2.64M | -$738K | -$10.22M | -$880.03K | -$19.34M | -$20.16M | -$19.73M | -$19.28M | -$21.53M | -$22.74M | -$23.3M | -$21.65M | -$21.94M | -$20.16M | -$17.59M | -$14.37M | -$13.91M | -$14.34M | -$9.95M | -$11.87M | -$11.63M | -$10.53M | -$8.01M | -$9.76M | -$8.56M | -$8.74M | -$6.47M | $118.83M | -$7.76M | -$20.21M | -$25.18M | -$25.85M | -$22.57M | -$18.56M | -$16.28M | -$15.09M | -$17.34M | -$16.87M | -$12.7M | -$15.23M | - | - | - | - | -$18.71M | -$3.87M |