Methode Electronics, Inc.(MEI:US)
Market Cap$472.68M
Key Metrics
Price$13.33
Revenue (TTM)$1.019B
Holders Revenue (TTM)$8.3M
Gross Profit (TTM)$202.2M
Earnings (TTM)-$35.7M
EBITDA (TTM)$72.3M
Op. Margin (TTM)0.95%
Dividend Yield1.76%
Holders Yield1.76%
Cash on hand$139.6M
Total Assets$1.306B
Net Assets$677.5M
Total Debt$348.7M
Key Metrics
Price$13.33
Revenue (TTM)$1.019B
Holders Revenue (TTM)$8.3M
Gross Profit (TTM)$202.2M
Earnings (TTM)-$35.7M
EBITDA (TTM)$72.3M
Op. Margin (TTM)0.95%
Dividend Yield1.76%
Holders Yield1.76%
Cash on hand$139.6M
Total Assets$1.306B
Net Assets$677.5M
Total Debt$348.7M
Financials
| Name | Apr 30, 2026 | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 | Jan 31, 2023 | Oct 31, 2022 | Jul 31, 2022 | Apr 30, 2022 | Jan 31, 2022 | Oct 31, 2021 | Jul 31, 2021 | Apr 30, 2021 | Jan 31, 2021 | Oct 31, 2020 | Jul 31, 2020 | Apr 30, 2020 | Jan 31, 2020 | Oct 31, 2019 | Jul 31, 2019 | Apr 30, 2019 | Jan 31, 2019 | Oct 31, 2018 | Jul 31, 2018 | Apr 30, 2018 | Jan 31, 2018 | Oct 31, 2017 | Jul 31, 2017 | Apr 30, 2017 | Jan 31, 2017 | Oct 31, 2016 | Jul 31, 2016 | Apr 30, 2016 | Jan 31, 2016 | Oct 31, 2015 | Jul 31, 2015 | Apr 30, 2015 | Jan 31, 2015 | Oct 31, 2014 | Jul 31, 2014 | Apr 30, 2014 | Jan 31, 2014 | Oct 31, 2013 | Jul 31, 2013 | Apr 30, 2013 | Jan 31, 2013 | Oct 31, 2012 | Jul 31, 2012 | Apr 30, 2012 | Jan 31, 2012 | Oct 31, 2011 | Jul 31, 2011 | Apr 30, 2011 | Jan 31, 2011 | Oct 31, 2010 | Jul 31, 2010 | Apr 30, 2010 | Jan 31, 2010 | Oct 31, 2009 | Jul 31, 2009 | Apr 30, 2009 | Jan 31, 2009 | Oct 31, 2008 | Jul 31, 2008 | Apr 30, 2008 | Jan 31, 2008 | Oct 31, 2007 | Jul 31, 2007 | Apr 30, 2007 | Jan 31, 2007 | Oct 31, 2006 | Jul 31, 2006 | Apr 30, 2006 | Jan 31, 2006 | Oct 31, 2005 | Jul 31, 2005 | Apr 30, 2005 | Jan 31, 2005 | Oct 31, 2004 | Jul 31, 2004 | Apr 30, 2004 | Jan 31, 2004 | Oct 31, 2003 | Jul 31, 2003 | Apr 30, 2003 | Jan 31, 2003 | Oct 31, 2002 | Jul 31, 2002 | Apr 30, 2002 | Jan 31, 2002 | Oct 31, 2001 | Jul 31, 2001 | Apr 30, 2001 | Jan 31, 2001 | Oct 31, 2000 | Jul 31, 2000 | Apr 30, 2000 | Jan 31, 2000 | Oct 31, 1999 | Jul 31, 1999 | Apr 30, 1999 | Jan 31, 1999 | Oct 31, 1998 | Jul 31, 1998 | Apr 30, 1998 | Jan 31, 1998 | Oct 31, 1997 | Jul 31, 1997 | Apr 30, 1997 | Jan 31, 1997 | Oct 31, 1996 | Jul 31, 1996 | Apr 30, 1996 | Jan 31, 1996 | Oct 31, 1995 | Jul 31, 1995 | Apr 30, 1995 | Jan 31, 1995 | Oct 31, 1994 | Jul 31, 1994 | Apr 30, 1994 | Jan 31, 1994 | Oct 31, 1993 | Jul 31, 1993 | Apr 30, 1993 | Jan 31, 1993 | Oct 31, 1992 | Jul 31, 1992 | Apr 30, 1992 | Jan 31, 1992 | Oct 31, 1991 | Jul 31, 1991 | Apr 30, 1991 | Jan 31, 1991 | Oct 31, 1990 | Jul 31, 1990 | Apr 30, 1990 | Jan 31, 1990 | Oct 31, 1989 | Jul 31, 1989 | Apr 30, 1989 | Jan 31, 1989 | Oct 31, 1988 | Jul 31, 1988 | Apr 30, 1988 | Jan 31, 1988 | Oct 31, 1987 | Jul 31, 1987 | Apr 30, 1987 | Jan 31, 1987 | Oct 31, 1986 | Jul 31, 1986 | Apr 30, 1986 | Jan 31, 1986 | Oct 31, 1985 | Jul 31, 1985 | Apr 30, 1985 | Jan 31, 1985 | Oct 31, 1984 | Jul 31, 1984 | Apr 30, 1984 | Jan 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $298.1M | $233.7M | $246.9M | $240.5M | $257.1M | $239.9M | $292.6M | $258.5M | $277.3M | $259.5M | $288M | $289.7M | $301.2M | $280.1M | $315.9M | $282.4M | $288.7M | $291.6M | $295.5M | $287.8M | $301M | $295.3M | $300.8M | $190.9M | $210.6M | $285.9M | $257.2M | $270.2M | $266M | $246.9M | $264M | $223.4M | $249M | $228M | $230.1M | $201.2M | $219.8M | $195.6M | $209.3M | $191.9M | $212.8M | $184.6M | $208.4M | $203.3M | $227.3M | $206M | $229.7M | $218.1M | $224.87M | $189.8M | $190.9M | $167.3M | $148.36M | $122.98M | $129.76M | $118.74M | $126.4M | $112M | $115.89M | $110.8M | $122.05M | $102.1M | $107.72M | $98.97M | $100.25M | $89.13M | $98.5M | $89.78M | $89.8M | $80.78M | $122.26M | $135.25M | $155.25M | $138.78M | $133.77M | $125.16M | $132.52M | $105.41M | $108.67M | $103.76M | $116.71M | $95.05M | $116.62M | $94.21M | $116.08M | $92.75M | $99.93M | $85.68M | $99.86M | $87.33M | $95.23M | $78.58M | $94.36M | $92.42M | $96.85M | $80.45M | $85.45M | $74.47M | $81.06M | $80.12M | -$6.15M | $86.63M | $127.6M | $115.1M | $117.15M | $102M | $104.4M | $98.6M | $111.5M | $96.4M | $107.9M | $88M | $96.7M | $90.7M | $99.9M | $91.9M | $93M | $85.9M | $85.2M | $79M | $84.9M | $75.7M | $78.6M | $68.2M | $78.8M | $67.4M | $66.8M | $57.8M | $63.8M | $53M | $53M | $43.5M | $47.1M | $41.3M | $42.8M | $40.8M | $38.1M | $33.8M | $40.3M | $35.9M | $36.4M | $35.5M | $43M | $34.5M | $36.3M | $32.9M | $33.2M | $30.5M | $32.9M | $28.4M | $30.7M | $30.2M | $31.6M | $28.5M | $28M | $22.8M | $25.9M | $23M | $24M | $22.8M | $26.1M | $23.3M | $24.6M | $22M | $23.1M | $20.7M | $19.7M | $18.9M | $18.9M | $16.3M |
Cost of Revenue | $225.9M | $194.9M | $199.2M | $197M | $237.5M | $198.6M | $234.7M | $213.9M | $241.8M | $222.5M | $235.7M | $235.7M | $237.9M | $215.2M | $241.8M | $220.6M | $233.8M | $222.5M | $226.3M | $216.1M | $225.4M | $222.7M | $220M | $145.8M | $151.4M | $206.6M | $188.6M | $194.4M | $195.4M | $182.6M | $193.2M | $163.3M | $187.1M | $167.9M | $168.1M | $145.6M | $164.5M | $142.2M | $153.7M | $137.8M | $152M | $137M | $157.5M | $149.7M | $175.3M | $149.8M | $169.5M | $167.6M | $182.02M | $151.3M | $149.5M | $133.3M | $120.51M | $102.95M | $107.47M | $97.27M | $103.44M | $92.75M | $94.97M | $90.82M | $93.52M | $82.67M | $84.07M | $79.53M | $74.09M | $74.92M | $77.78M | $70.91M | $82.74M | $70.51M | $97.82M | $105.43M | $115.09M | $109.03M | $105.9M | $98.34M | $101.38M | $85.33M | $89.24M | $83.96M | $90.99M | $78.07M | $92.93M | $75.25M | $89.16M | $71.84M | $77.84M | $67.78M | $81.82M | $69.59M | $74.38M | $62.01M | $76.47M | $75.08M | $76.04M | $62.35M | $70.45M | $65.84M | $66.68M | $64.6M | $6.27M | $71.84M | $95.31M | $84.42M | $84.61M | $73.1M | $75.4M | $69.5M | $77.5M | $68M | $75.9M | $60.7M | $65M | $64.1M | $68.9M | $62.3M | $58.9M | $58.5M | $57.9M | $54.2M | $55M | $51.9M | $54.2M | $46.5M | $53.4M | $46.8M | $46.4M | $38.5M | $41.7M | $35.9M | $36.1M | $29.6M | $31.6M | $28.6M | $28.9M | $27.7M | $27.1M | $23.6M | $28.5M | $24.9M | $26.2M | $26.1M | $31.2M | $24.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $72.2M | $38.8M | $47.7M | $43.5M | $19.6M | $41.3M | $57.9M | $44.6M | $35.5M | $37M | $52.3M | $54M | $63.3M | $64.9M | $74.1M | $61.8M | $54.9M | $69.1M | $69.2M | $71.7M | $75.6M | $72.6M | $80.8M | $45.1M | $59.2M | $79.3M | $68.6M | $75.8M | $70.6M | $64.3M | $70.8M | $60.1M | $61.9M | $60.1M | $62M | $55.6M | $55.3M | $53.4M | $55.6M | $54.1M | $60.8M | $47.6M | $50.9M | $53.6M | $52M | $56.2M | $60.2M | $50.5M | $42.85M | $38.5M | $41.4M | $34M | $27.84M | $20.03M | $22.29M | $21.47M | $22.96M | $19.25M | $20.92M | $19.98M | $28.53M | $19.43M | $23.64M | $19.44M | $26.15M | $14.2M | $20.71M | $18.87M | $7.07M | $10.27M | $24.45M | $29.82M | $40.17M | $29.75M | $27.87M | $26.82M | $31.15M | $20.08M | $19.42M | $19.8M | $25.72M | $16.99M | $23.69M | $18.95M | $26.92M | $20.91M | $22.1M | $17.9M | $18.03M | $17.74M | $20.86M | $16.57M | $17.9M | $17.34M | $20.81M | $18.1M | $14.99M | $8.63M | $14.39M | $15.51M | -$12.42M | $14.79M | $32.29M | $30.67M | $32.54M | $28.9M | $29M | $29.1M | $34M | $28.4M | $32M | $27.3M | $31.7M | $26.6M | $31M | $29.6M | $34.1M | $27.4M | $27.3M | $24.8M | $29.9M | $23.8M | $24.4M | $21.7M | $25.4M | $20.6M | $20.4M | $19.3M | $22.1M | $17.1M | $16.9M | $13.9M | $15.5M | $12.7M | $13.9M | $13.1M | $11M | $10.2M | $11.8M | $11M | $10.2M | $9.4M | $11.8M | $10.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $55.6M | $39.1M | $39M | $35.7M | $37.4M | $37.7M | $42.6M | $46.2M | $41.6M | $33.9M | $40.9M | $44.5M | $50.1M | $32.9M | $36.6M | $35.3M | $35.6M | $34.5M | $31.2M | $32.8M | $37.1M | $32.4M | $30.8M | $26.6M | $18.2M | $33M | $33.2M | $32.4M | $32.6M | $32.8M | $48M | $29.5M | $32.4M | $22.5M | $31.2M | $29.6M | $27M | $23.7M | $25.9M | $26.8M | $27.1M | $26.1M | $24.5M | $23.2M | $24.9M | $21.5M | $25.4M | $22.2M | $18.99M | $22.1M | $19.7M | $18.9M | $18.09M | $15.78M | $15.18M | $17.3M | $16.27M | $16.84M | $18.28M | $18.56M | $17.7M | $15.5M | $21.29M | $15.6M | $13.07M | $17.08M | $16.41M | $15.87M | $7.63M | $14.69M | $18.65M | $16.4M | $11.77M | $17.71M | $16.11M | $15.96M | $11.64M | $12.22M | $13.28M | $13.75M | $7.49M | $12.64M | $16.58M | $12.54M | $8.62M | $14.13M | $12.73M | $11.39M | $4.19M | $14.72M | $11.52M | $9.91M | $6.45M | $10.03M | $12.14M | $10.21M | $12.22M | $9.16M | $9.35M | $9.78M | -$4.58M | $11.44M | $16.39M | $14.56M | $13.45M | $14M | $17.4M | $13.4M | $14.7M | $13.5M | $14.7M | $11.9M | $13.6M | $12.1M | $13.2M | $12.2M | $11.9M | $11.4M | $10.9M | $10.1M | $9.7M | $10M | $10.6M | $9.2M | $9.4M | $9.5M | $9M | $8.2M | $7.7M | $7.1M | $7.3M | $6.4M | $6.8M | $5.7M | $6.5M | $6.5M | $3.9M | $6.3M | $6.8M | $6.2M | $6M | $5.6M | $6.9M | $5.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $55.6M | $39.1M | $39M | $35.7M | $37.4M | $37.7M | $42.6M | $46.2M | $41.6M | $33.9M | $40.9M | $44.5M | $50.1M | $32.9M | $36.6M | $35.3M | $35.6M | $34.5M | $31.2M | $32.8M | $37.1M | $32.4M | $30.8M | $26.6M | $18.2M | $33M | $33.2M | $32.4M | $32.6M | $32.8M | $48M | $29.5M | $32.4M | $22.5M | $31.2M | $29.6M | $27M | $23.7M | $25.9M | $26.8M | $27.1M | $26.1M | $24.5M | $23.2M | $24.9M | $21.5M | $25.4M | $22.2M | $18.99M | $22.1M | $19.7M | $18.9M | $18.09M | $15.78M | $15.18M | $17.3M | $16.27M | $16.84M | $18.28M | $18.56M | $17.7M | $15.5M | $21.29M | $15.6M | $13.07M | $17.08M | $16.41M | $15.87M | $7.63M | $14.69M | $18.65M | $16.4M | $11.77M | $17.71M | $16.11M | $15.96M | $10.24M | $12.91M | $13.28M | $13.75M | $7.49M | $12.75M | $16.58M | $12.54M | $8.62M | $14.13M | $12.73M | $11.39M | $4.19M | $14.72M | $11.52M | $9.91M | $6.45M | $10.03M | $12.14M | $10.21M | $12.22M | $9.16M | $9.85M | $9.78M | -$4.58M | $11.44M | $16.39M | $14.56M | $13.45M | $14M | $17.4M | $13.4M | $14.7M | $13.5M | $14.7M | $11.9M | $13.6M | $12.1M | $13.2M | $12.2M | $11.9M | $11.4M | $10.9M | $10.1M | $9.7M | $10M | $10.6M | $9.2M | $9.4M | $9.5M | $9M | $8.2M | $7.7M | $7.1M | $7.3M | $6.4M | $6.8M | $5.7M | $6.5M | $6.5M | $3.9M | $6.3M | $6.8M | $6.2M | $6M | $5.6M | $6.9M | $5.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.4M | -$686K | - | - | - | -$103K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$498K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $10.9M | -$6.1M | $2.9M | $2M | -$23.6M | -$2.2M | $9.4M | -$7.5M | -$12.1M | -$3M | $5.2M | $3.8M | $8.5M | $27.3M | $32.8M | $21.8M | $14.6M | $29.8M | $33.2M | $34.1M | $33.7M | $35.4M | $45M | $13.8M | $36.3M | $41.5M | $30.7M | $38.6M | $33M | $26M | $19.1M | $28.7M | $27.6M | $35.6M | $29.7M | $25.4M | $26M | $29.1M | $29.1M | $26.7M | $31.3M | $21.5M | $26.4M | $30.4M | $25.6M | $34.7M | $34.8M | $28.3M | $22.06M | $16.4M | $21.7M | $15.1M | $7.96M | $4.26M | $7.12M | $4.17M | $4.88M | $2.42M | $2.64M | $1.42M | $8.43M | $3.94M | $2.35M | $3.85M | $10.79M | -$2.87M | $4.3M | $2.99M | -$7.49M | -$4.42M | $5.8M | $13.42M | $20.91M | $12.04M | $11.76M | $10.86M | $14.8M | $7.85M | $6.15M | $6.04M | $12.85M | $4.34M | $7.12M | $6.42M | $13.99M | $6.78M | $9.37M | $6.51M | $9.93M | $3.02M | $9.34M | $6.66M | $9.2M | $7.32M | $8.67M | $7.89M | -$10M | -$524K | $5.04M | $5.74M | -$18.83M | $3.35M | $10.5M | $10.92M | $12.77M | $10M | $6.7M | $11.1M | $13.4M | $10.1M | $12.8M | $10.7M | $11.9M | $9.9M | $13.2M | $12.9M | $15.9M | $12.4M | $13M | $11.3M | $15.5M | $10.7M | $10.7M | $9.4M | $11.7M | $8.4M | $8.8M | $8.6M | $11.2M | $7.6M | $7.4M | $5.3M | $6.3M | $4.9M | $5.3M | $4.5M | $5.3M | $2M | $3.2M | $3M | $2.7M | $2.1M | $3.3M | $2.8M | -$88.1M | $32.9M | $33.2M | $30.5M | -$85.6M | $28.4M | $30.7M | $30.2M | -$72.9M | $28.5M | $28M | $22.8M | -$63.8M | $23M | $24M | $22.8M | -$59.4M | $23.3M | $24.6M | $22M | -$49.8M | $20.7M | $19.7M | $18.9M | -$42M | $16.3M |
| $1.8M | -$7M | -$7.1M | -$8.1M | -$6.8M | -$6M | -$7.8M | -$5.6M | -$51M | -$7.5M | -$60.7M | -$2.8M | -$700K | -$4.3M | $600K | $4.1M | $2.6M | $3.7M | -$200K | $700K | $2.9M | $1.1M | $1.2M | $1.8M | $5.9M | $2.5M | -$1.7M | -$3M | $400K | $4.9M | $100K | -$300K | $3.8M | $3.8M | -$400K | -$800K | $1.8M | $1M | $2M | - | -$1M | $1M | $500K | $300K | -$3.4M | $300K | -$100K | $100K | $1.66M | -$388K | -$517K | -$200K | -$4.97M | -$134K | $19.41M | $41K | $495K | -$451K | -$195K | $39K | -$667K | $374K | -$2.07M | $1.02M | -$3.52M | $799K | -$1.99M | -$2.42M | -$73.69M | -$35.86M | -$4.43M | -$5.19M | -$7.35M | -$1.37M | -$941K | -$220K | -$2.02M | -$1.51M | $393K | -$68K | -$493K | -$616K | $522K | $130K | $1.57M | $125K | -$174K | $692K | $2.24M | -$554K | $769K | $42K | -$310K | -$998K | $244K | -$1.03M | -$10.35M | $735K | $816K | $805K | -$9.35M | $6.61M | $1.14M | $2.72M | $1.72M | $900K | $1.6M | $2M | $1.2M | $800K | $1.2M | $1.1M | $2.3M | $1M | $1.3M | $1.1M | $1.5M | $2M | $1.4M | $1.4M | $1.3M | $1.2M | $1.2M | $1.2M | $1.1M | $900K | $800K | $800K | $800K | $800K | $500K | $500K | $500K | $400K | $500K | $400K | -$900K | $400K | $400K | $300K | $300K | $600K | $500K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | - | - | - | $300K | - | - | - | $100K | - | - | - | - | - | - | - | - | - | - | $164K | - | - | - | - | - | $200K | - | $0 | - | $300K | - | $212K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $6.3M | $5.4M | $5.7M | $5.9M | $5.5M | $5.5M | $6.2M | $4.8M | $4.5M | $5M | $4.4M | $2.8M | $1.4M | $800K | $500K | $0 | $600K | $700K | $1.1M | $1.1M | $900K | $1.3M | $1.4M | $1.6M | - | $2.4M | $2.7M | $2.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | $88K | $117K | $100K | - | $20K | $53K | - | - | - | $1K | $4K | - | $116K | $61K | $26K | - | $22K | $45K | $102K | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $8.1M | -$1.6M | -$1.4M | -$2.2M | -$1.3M | -$500K | -$1.6M | -$800K | -$46.5M | -$2.5M | -$56.3M | - | $700K | -$3.5M | $1.1M | $4.1M | $3.2M | $4.4M | $900K | $1.8M | $3.8M | $2.4M | $2.6M | $3.4M | $5.9M | $4.9M | $1M | -$100K | $400K | $4.9M | $100K | -$300K | $3.8M | $3.8M | -$400K | -$800K | $1.8M | $1M | $1.9M | - | -$1M | $1M | $200K | $300K | -$3.4M | $300K | -$200K | $100K | $1.66M | -$300K | -$400K | -$100K | -$4.97M | -$114K | $19.46M | $41K | $495K | -$615K | -$194K | $43K | -$667K | $490K | -$2.01M | $849K | -$3.52M | $821K | -$1.94M | -$2.62M | -$73.69M | -$36.07M | -$4.43M | -$5.19M | -$7.35M | -$1.37M | -$941K | -$220K | -$2.02M | -$1.51M | $393K | -$68K | -$493K | -$616K | $522K | $130K | $1.57M | $125K | -$174K | $692K | $2.24M | -$554K | $769K | $42K | -$310K | -$998K | $244K | -$1.03M | -$10.35M | $735K | $816K | $805K | -$9.35M | $6.61M | $1.14M | $2.72M | $1.72M | $900K | $1.6M | $2M | $1.2M | $800K | $1.2M | $1.1M | $2.3M | $1M | $1.3M | $1.1M | $1.5M | $2M | $1.4M | $1.4M | $1.3M | $1.2M | $1.2M | $1.2M | $1.1M | $900K | $800K | $800K | $800K | $800K | $500K | $500K | $500K | $400K | $500K | $400K | -$900K | $400K | $400K | $300K | $300K | $600K | $500K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $12.7M | -$13.1M | -$4.2M | -$6.1M | -$30.4M | -$8.2M | $1.6M | -$13.1M | -$63.1M | -$10.5M | -$55.5M | $1M | $7.8M | $23M | $33.4M | $25.9M | $17.2M | $33.5M | $33M | $34.8M | $36.6M | $36.5M | $46.2M | $15.6M | $40.1M | $44M | $29M | $35.6M | $30.1M | $27.7M | $17.6M | $28.2M | $30.8M | $39.1M | $29.1M | $24.8M | $27.9M | $30.3M | $31.1M | $26.7M | $30.3M | $22.7M | $26.9M | $30.9M | $22.5M | $35.2M | $34.7M | $28.4M | $23.69M | $16M | $21.2M | $14.9M | $3.05M | $4.12M | $26.53M | $4.26M | $5.51M | $1.97M | $2.45M | $1.46M | $5.2M | $4.31M | $278K | $4.67M | $7.3M | -$2.07M | $2.31M | $273K | -$81.02M | -$40.28M | $1.84M | $8.77M | $15.66M | $11.32M | $11.43M | $11.07M | $14.82M | $6.71M | $7.44M | $6.79M | $13.47M | $4.27M | $7.81M | $6.82M | $15.49M | $6.86M | $9.44M | $6.66M | $10.21M | $2.61M | $9.43M | $6.27M | $9.44M | $6.61M | $9.18M | $6.73M | -$9.5M | $22K | $5.69M | $6.39M | -$24.64M | $9.9M | $13.96M | $13.33M | $14.19M | $11.5M | $8.3M | $13.2M | $14.1M | $10.9M | $14M | $11.8M | $14M | $11M | $14.6M | $14.1M | $17.1M | $14.4M | $14.3M | $12.6M | $16.6M | $11.9M | $12M | $10.6M | $12.5M | $9.4M | $9.6M | $9.4M | $11.6M | $8.3M | $7.8M | $5.8M | $6.5M | $5.3M | $5.8M | $4.9M | $4.5M | $2.4M | $3.4M | $3.2M | $2.9M | $2.5M | $3.6M | $2.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $12.3M | $2.8M | $5.7M | $4.2M | -$2.1M | $6.2M | $3.2M | $5.2M | -$5.8M | $1.1M | -$200K | $100K | -$300K | $3.1M | $5.8M | $4.4M | $1M | $4.1M | $5.5M | $5.7M | $5.5M | $4.6M | $7.6M | -$5.1M | $10M | $2.8M | $5.2M | $7.3M | $7.5M | -$3M | $3M | $4.5M | -$6M | $63.4M | $4.9M | $4.3M | $4.7M | $6.6M | $6.2M | $5.5M | $7.7M | $5.5M | $5.7M | $7.4M | -$4M | $8.1M | $8.7M | $7M | -$24.47M | $1.4M | $1.4M | $1.3M | -$7.01M | $855K | $3.23M | $430K | -$187K | $1.18M | $2.22M | $22K | -$3.99M | -$1.5M | $768K | $642K | -$8.72M | $2.25M | $225K | $286K | $13.99M | -$13.35M | -$865K | $1.9M | $2.74M | $1.56M | $2.62M | $2.8M | $2.69M | $2.01M | $2.56M | $2.54M | $9.18M | $1.46M | $2.57M | $2.12M | $5.76M | $2.15M | $2.94M | $2.07M | $2.65M | $1.24M | $2.97M | $1.98M | $2.79M | $2.15M | $3M | $2.15M | -$4.83M | -$350K | $1.84M | $2.14M | -$6.69M | $860K | $4.9M | $4.78M | $4.5M | $4.1M | $2.9M | $4.7M | $5.3M | $3.8M | $4.8M | $4.1M | $4.4M | $3.9M | $5.1M | $4.9M | $6.1M | $5.3M | $5.2M | $4.6M | $6M | $4.3M | $4.4M | $3.9M | $4.2M | $3.4M | $3.6M | $3.6M | $4.2M | $3.2M | $2.9M | $2.2M | $2.5M | $2M | $1.9M | $1.5M | $1.4M | $700K | $1M | $1M | $800K | $900K | $1.3M | $1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $400K | -$15.9M | -$9.9M | -$10.3M | -$28.3M | -$14.4M | -$1.6M | -$18.3M | -$57.3M | -$11.6M | -$55.3M | $900K | $8.1M | $19.9M | $27.6M | $21.5M | $16.2M | $29.4M | $27.5M | $29.1M | $31.1M | $31.9M | $38.6M | $20.7M | $30.1M | $41.2M | $23.8M | $28.3M | $22.6M | $30.7M | $14.6M | $23.7M | $36.8M | -$24.3M | $24.2M | $20.5M | $23.2M | $23.7M | $24.9M | $21.2M | $22.6M | $17.2M | $21.2M | $23.5M | $26.5M | $27.1M | $26M | $21.4M | $48.16M | $14.6M | $19.8M | $13.6M | $10.06M | $3.27M | $23.29M | $3.83M | $5.69M | $785K | $224K | $1.44M | $9.84M | $5.81M | -$490K | $4.03M | $16.03M | -$4.32M | $2.09M | -$13K | -$95.01M | -$26.93M | $2.7M | $6.87M | $12.92M | $9.76M | $8.81M | $8.27M | $12.13M | $4.7M | $4.89M | $4.36M | $4.29M | $2.81M | $5.24M | $4.71M | $9.73M | $4.71M | $6.51M | $4.59M | $7.56M | $1.37M | $6.46M | $4.29M | $6.66M | $4.46M | $6.18M | $4.58M | -$4.67M | $372K | $3.85M | $4.25M | -$13.23M | $13.1M | $9.75M | $8.87M | $9.69M | $7.4M | $5.4M | $8.5M | $8.8M | $7.1M | $9.2M | $7.7M | $9.6M | $7.1M | $9.5M | $9.2M | $11M | $9.1M | $9.1M | $8M | $10.6M | $7.6M | $7.6M | $6.7M | $8.3M | $6M | $6M | $5.8M | $7.4M | $5.1M | $4.9M | $3.6M | $4.7M | $3.3M | $3.9M | $3.4M | -$1.8M | $1.7M | $2.4M | $2.2M | $2.1M | $1.6M | $2.3M | $1.9M | $1.9M | $1.3M | $1.1M | $800K | $800K | $200K | $600K | $500K | $1.5M | $1.4M | $1.3M | $700K | $1M | $700K | $500K | $700K | $1.9M | $1.3M | $1.5M | $1.3M | $1.4M | $1.3M | $1.2M | $1.1M | $1.1M | $800K |
Minority Interests | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $100K | $0 | $0 | $0 | -$65K | $0 | $0 | $0 | $105K | $57K | $71K | $62K | $76K | $24K | $87K | $59K | $222K | $72K | -$23K | $35K | $69K | -$153K | -$36K | -$6K | - | -$55K | - | -$54K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$860K | -$693K | -$312.08K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $400K | -$15.9M | -$9.9M | -$10.3M | -$28.3M | -$14.4M | -$1.6M | -$18.3M | -$57.3M | -$11.6M | -$55.3M | $900K | $8.1M | $19.9M | $27.6M | $21.5M | $16.2M | $29.4M | $27.5M | $29.1M | $31.1M | $31.9M | $38.6M | $20.7M | $30.1M | $41.2M | $23.8M | $28.3M | $22.6M | $30.7M | $14.6M | $23.7M | $36.8M | -$24.3M | $24.2M | $20.5M | $23.2M | $23.7M | $24.9M | $21.2M | $22.6M | $17.2M | $21.2M | $23.5M | $26.6M | $27.1M | $26M | $21.4M | $48.09M | $14.6M | $19.8M | $13.6M | $10.16M | $3.33M | $23.36M | $3.89M | $5.77M | $809K | $311K | $1.49M | $10.07M | $5.88M | -$513K | $4.07M | $16.1M | -$4.48M | $2.05M | -$19K | -$95.01M | -$26.99M | $2.7M | $6.82M | $12.92M | $9.76M | $8.81M | $8.27M | $12.13M | $4.7M | $4.89M | $4.36M | $4.29M | $2.81M | $5.24M | $4.71M | $9.73M | $4.71M | $6.51M | $4.59M | $7.56M | $1.37M | $6.46M | $4.29M | $6.66M | $4.46M | $6.18M | $4.58M | -$4.67M | $372K | $3.85M | $4.25M | -$13.23M | $12.24M | $9.06M | $8.55M | $9.69M | $7.4M | $5.4M | $8.5M | $8.8M | $7.1M | $9.2M | $7.7M | $9.6M | $7.1M | $9.5M | $9.2M | $11M | $9.1M | $9.1M | $8M | $10.6M | $7.6M | $7.6M | $6.7M | $8.3M | $6M | $6M | $5.8M | $7.4M | $5.1M | $4.9M | $3.6M | $4.7M | $3.3M | $3.9M | $3.4M | -$1.8M | $1.7M | $2.4M | $2.2M | $2.1M | $1.6M | $2.3M | $1.9M | $1.9M | $1.3M | $1.1M | $800K | $800K | $200K | $600K | $500K | $1.5M | $1.4M | $1.3M | $700K | $1M | $700K | $500K | $700K | $1.9M | $1.3M | $1.5M | $1.3M | $1.4M | $1.3M | $1.2M | $1.1M | $1.1M | $800K |
Shares Outstanding (Basic) | 40M | 35.33M | 35.36M | 35.52M | 35.38M | 35.18M | 35.49M | 35.19M | 35.15M | 35.33M | 35.68M | 30M | 35.22M | 35.54M | 36.13M | 36.57M | 36.82M | 36.85M | 37.54M | 37.94M | 38.1M | 38.11M | 38.11M | 37.84M | 37.59M | 37.59M | 37.59M | 37.53M | 37.42M | 37.41M | 37.41M | 37.35M | 37.3M | 37.29M | 37.28M | 37.25M | 37.24M | 37.22M | 37.35M | 37.32M | 37.35M | 38.16M | 38.97M | 38.9M | - | 38.79M | 38.69M | 38.46M | 38.38M | 38.05M | 37.72M | 37.55M | - | 37.41M | 37.41M | 37.39M | - | 37.31M | 37.31M | 37.28M | - | 37.14M | 37.06M | 37.05M | - | 36.64M | 36.64M | 36.86M | - | 36.6M | 37.07M | 37.2M | - | 37.14M | 37.08M | 36.99M | - | 36.19M | 36.28M | 36.33M | - | 36.26M | 36.26M | 36.23M | - | 36.04M | 35.7M | 35.5M | - | 35.7M | 35.71M | 36.11M | - | 36.18M | 36.17M | 36.14M | - | 35.92M | 35.85M | 35.78M | - | 35.63M | 35.6M | 35.5M | - | 35.32M | 36M | 35.42M | - | 35.5M | 35.38M | 35M | - | 35.5M | 35.19M | 35.38M | - | 35M | 35M | 34.78M | - | 34.55M | 34.55M | 35.26M | - | 35.29M | 35.29M | 34.12M | - | 34M | 35M | 32.73M | - | 33M | 32.5M | 34M | - | 34M | 34.29M | 31.43M | - | 32M | 32.86M | 31.67M | - | 33.35M | 33.35M | 33.03M | - | 33.03M | 33.03M | 32.83M | - | 32.67M | 32.67M | 32.67M | - | 32.52M | 32.52M | 32.52M | - | 28.67M | 28.67M | 28.67M | - | 26.5M | 26.5M | 26.5M | - | 26.15M |
Shares Outstanding (Diluted) | 40M | 35.33M | 35.36M | 35.52M | 35.38M | 35.18M | 35.49M | 35.19M | 35.15M | 35.33M | 35.68M | 45M | 36.82M | 36.85M | 36.84M | 37.22M | 37.67M | 37.48M | 38.08M | 38.46M | 38.54M | 38.4M | 38.13M | 38.16M | 38.22M | 37.75M | 37.74M | 37.67M | 37.68M | 37.65M | 37.67M | 37.64M | 37.71M | 37.29M | 37.67M | 37.56M | 37.52M | 37.47M | 37.54M | 37.47M | 37.47M | 38.28M | 39.08M | 39.03M | - | 39.62M | 39.52M | 38.65M | 38.67M | 38.47M | 38.49M | 38.25M | - | 38M | 37.98M | 37.89M | - | 37.54M | 37.52M | 37.52M | - | 37.64M | 37.06M | 37.29M | - | 36.64M | 36.87M | 36.86M | - | 36.6M | 37.55M | 37.64M | - | 37.49M | 37.47M | 37.49M | - | 36.56M | 36.5M | 36.54M | - | 36.41M | 36.49M | 36.46M | - | 36.38M | 36.04M | 35.78M | - | 36.05M | 36.03M | 36.33M | - | 36.42M | 36.36M | 36.44M | - | 36.1M | 36.03M | 35.95M | - | 35.77M | 35.89M | 35.76M | - | 35.32M | 36M | 35.42M | - | 35.5M | 35.38M | 35M | - | 35.5M | 35.19M | 35.38M | - | 35M | 35M | 34.78M | - | 34.55M | 34.55M | 35.26M | - | 35.29M | 35.29M | 34.12M | - | 34M | 35M | 32.73M | - | 33M | 32.5M | 34M | - | 34M | 34.29M | 31.43M | - | 32M | 32.86M | 31.67M | - | 33.35M | 33.35M | 33.03M | - | 33.03M | 33.03M | 32.83M | - | 32.67M | 32.67M | 32.67M | - | 32.52M | 32.52M | 32.52M | - | 28.67M | 28.67M | 28.67M | - | 26.5M | 26.5M | 26.5M | - | 26.15M |
EPS (Basic) | $0.01 | -$0.45 | -$0.28 | -$0.29 | -$0.80 | -$0.41 | -$0.05 | -$0.52 | -$1.63 | -$0.33 | -$1.55 | $0.03 | $0.23 | $0.56 | $0.76 | $0.59 | $0.44 | $0.80 | $0.73 | $0.77 | $0.82 | $0.84 | $1.01 | $0.55 | $0.80 | $1.10 | $0.63 | $0.75 | $0.61 | $0.82 | $0.39 | $0.63 | $0.99 | -$0.65 | $0.65 | $0.55 | $0.62 | $0.64 | $0.66 | $0.57 | $0.60 | $0.45 | $0.55 | $0.60 | - | $0.69 | $0.67 | $0.56 | $1.26 | $0.38 | $0.52 | $0.36 | - | $0.09 | $0.62 | $0.10 | - | $0.02 | $0.01 | $0.04 | - | $0.16 | -$0.01 | $0.11 | - | -$0.12 | $0.06 | -$0.00052 | - | -$0.74 | $0.07 | $0.18 | - | $0.26 | $0.24 | $0.22 | - | $0.13 | $0.13 | $0.12 | - | $0.08 | $0.14 | $0.13 | - | $0.13 | $0.18 | $0.13 | - | $0.04 | $0.18 | $0.12 | - | $0.12 | $0.17 | $0.13 | - | $0.01 | $0.11 | $0.12 | - | $0.37 | $0.25 | $0.24 | - | $0.21 | $0.15 | $0.24 | - | $0.20 | $0.26 | $0.22 | - | $0.20 | $0.27 | $0.26 | - | $0.26 | $0.26 | $0.23 | - | $0.22 | $0.22 | $0.19 | - | $0.17 | $0.17 | $0.17 | - | $0.15 | $0.14 | $0.11 | - | $0.10 | $0.12 | $0.10 | - | $0.05 | $0.07 | $0.07 | - | $0.05 | $0.07 | $0.06 | - | $0.04 | $0.03 | $0.03 | - | $0.01 | $0.02 | $0.02 | - | $0.05 | $0.04 | $0.02 | - | $0.03 | $0.02 | $0.02 | - | $0.04 | $0.05 | $0.05 | - | $0.05 | $0.05 | $0.05 | - | $0.03 |
EPS (Diluted) | $0.01 | -$0.45 | -$0.28 | -$0.29 | -$0.80 | -$0.41 | -$0.05 | -$0.52 | -$1.63 | -$0.33 | -$1.55 | $0.02 | $0.22 | $0.54 | $0.75 | $0.58 | $0.43 | $0.78 | $0.72 | $0.76 | $0.81 | $0.83 | $1.01 | $0.54 | $0.79 | $1.09 | $0.63 | $0.75 | $0.60 | $0.82 | $0.39 | $0.63 | $0.98 | -$0.65 | $0.64 | $0.55 | $0.62 | $0.63 | $0.66 | $0.57 | $0.60 | $0.45 | $0.54 | $0.60 | - | $0.68 | $0.66 | $0.55 | $1.25 | $0.38 | $0.51 | $0.36 | - | $0.09 | $0.62 | $0.10 | - | $0.02 | $0.01 | $0.04 | - | $0.16 | -$0.01 | $0.11 | - | -$0.12 | $0.06 | -$0.00052 | - | -$0.74 | $0.07 | $0.18 | - | $0.26 | $0.24 | $0.22 | - | $0.13 | $0.13 | $0.12 | - | $0.08 | $0.14 | $0.13 | - | $0.13 | $0.18 | $0.13 | - | $0.038 | $0.18 | $0.12 | - | $0.12 | $0.17 | $0.13 | - | $0.01 | $0.11 | $0.12 | - | $0.37 | $0.25 | $0.24 | - | $0.21 | $0.15 | $0.24 | - | $0.20 | $0.26 | $0.22 | - | $0.20 | $0.27 | $0.26 | - | $0.26 | $0.26 | $0.23 | - | $0.22 | $0.22 | $0.19 | - | $0.17 | $0.17 | $0.17 | - | $0.15 | $0.14 | $0.11 | - | $0.10 | $0.12 | $0.10 | - | $0.05 | $0.07 | $0.07 | - | $0.05 | $0.07 | $0.06 | - | $0.04 | $0.03 | $0.03 | - | $0.01 | $0.02 | $0.02 | - | $0.05 | $0.04 | $0.02 | - | $0.03 | $0.02 | $0.02 | - | $0.04 | $0.05 | $0.05 | - | $0.05 | $0.05 | $0.05 | - | $0.03 |
EBIT | $19M | -$7.7M | $1.5M | -$200K | -$24.9M | -$2.7M | $7.8M | -$8.3M | -$58.6M | -$5.5M | -$51.1M | $3.8M | $9.2M | $23.8M | $33.9M | $25.9M | $17.8M | $34.2M | $34.1M | $35.9M | $37.5M | $37.8M | $47.6M | $17.2M | $48M | $46.4M | $31.7M | $38.5M | $33M | $26M | $19.1M | $28.7M | $27.6M | $35.6M | $29.7M | $25.4M | $26M | $29.1M | $29.1M | $26.7M | $31.3M | $21.5M | $26.4M | $30.4M | $25.6M | $34.7M | $34.8M | $28.3M | $22.82M | $16.4M | $21.7M | $15M | $7.96M | $4.14M | $26.58M | $4.17M | $4.88M | $2.42M | $2.45M | $1.42M | $6.46M | $4.43M | $339K | $4.7M | $10.79M | -$2.05M | $2.36M | $375K | -$7.49M | -$4.42M | $5.8M | $13.42M | $20.91M | $12.04M | $11.76M | $10.86M | $14.8M | $7.85M | $6.15M | $6.04M | $12.85M | $4.34M | $7.12M | $6.42M | $13.99M | $6.78M | $9.37M | $6.51M | $9.93M | $3.02M | $9.34M | $6.66M | $9.2M | $7.32M | $8.67M | $7.89M | -$10M | -$524K | $5.04M | $5.74M | -$18.83M | $3.35M | $10.5M | $10.92M | $12.77M | $10M | $6.7M | $11.1M | $13.4M | $10.1M | $12.8M | $10.7M | $11.9M | $9.9M | $13.2M | $12.9M | $15.9M | $12.4M | $13M | $11.3M | $15.5M | $10.7M | $10.7M | $9.4M | $11.7M | $8.4M | $8.8M | $8.6M | $11.2M | $7.6M | $7.4M | $5.3M | $6.3M | $4.9M | $5.3M | $4.5M | $5.3M | $2M | $3.2M | $3M | $2.7M | $2.1M | $3.3M | $2.8M | -$88.1M | $32.9M | $33.2M | $30.5M | -$85.6M | $28.4M | $30.7M | $30.2M | -$72.9M | $28.5M | $28M | $22.8M | -$63.8M | $23M | $24M | $22.8M | -$59.4M | $23.3M | $24.6M | $22M | -$49.8M | $20.7M | $19.7M | $18.9M | -$42M | $16.3M |
EBITDA | $33.3M | $6.9M | $16.5M | $15.6M | -$8.9M | $11.4M | $22.1M | $5.8M | $5.4M | $9.4M | $19.8M | $17.8M | $21.9M | $36.1M | $46.1M | $38.2M | $30.8M | $47.9M | $47.4M | $48.5M | $50.8M | $51.3M | $60.2M | $29.3M | $60.3M | $58.7M | $43.6M | $50.3M | $45.7M | $38.2M | $29.1M | $37.1M | $35.7M | $42.7M | $37M | $31M | $32.7M | $35M | $35M | $32.5M | $37.4M | $27.3M | $32.2M | $36.6M | $31.5M | $40.2M | $40.8M | $34.3M | $31.14M | $22.3M | $27.4M | $20.7M | $18.19M | $8.27M | $11.04M | $8.48M | $9.12M | $6.4M | $6.49M | $5.32M | $9.31M | $8.27M | $4.19M | $8.61M | $14.75M | $2.65M | $11.15M | $9.59M | $77.89M | $40.25M | $20.06M | $25.92M | $33.38M | $22.06M | $20.49M | $17.68M | $21M | $16M | $12.31M | $12.74M | $16.95M | $11.62M | $12.98M | $12.48M | $16.72M | $12.51M | $15.54M | $11.1M | $12.87M | $9.1M | $13.77M | $11.5M | $14.33M | $12.22M | $12.4M | $12.84M | $4.12M | $3.35M | $8.3M | $8.74M | -$9.39M | -$2.34M | $14.76M | $13.39M | $17.36M | $14M | $10M | $13.7M | $18.1M | $14.1M | $16.1M | $14.3M | $15.8M | $13.5M | $16.5M | $16.3M | $20.7M | $14M | $15M | $13.3M | $18.9M | $12.6M | $12.6M | $11.3M | $14.9M | $10.2M | $10.6M | $10.3M | $13.6M | $9.2M | $9.1M | $7M | $8.2M | $6.6M | $6.9M | $6.2M | $8M | $3.5M | $4.6M | $4.5M | $3.9M | $3.3M | $4.5M | $4.2M | -$88.1M | $32.9M | $33.2M | $30.5M | -$85.6M | $28.4M | $30.7M | $30.2M | -$72.9M | $28.5M | $28M | $22.8M | -$63.8M | $23M | $24M | $22.8M | -$59.4M | $23.3M | $24.6M | $22M | -$49.8M | $20.7M | $19.7M | $18.9M | -$42M | $16.3M |