Moog Inc. Class A Common Stock(MOG.A:US)
Market Cap$12.329B
Key Metrics
Price$368.60
Revenue (TTM)$4.166B
Holders Revenue (TTM)$114.96M
Gross Profit (TTM)$1.142B
Earnings (TTM)$285.63M
EBITDA (TTM)$568.2M
Op. Margin (TTM)11.18%
Dividend Yield0.3%
Holders Yield0.93%
Cash on hand$307.55M
Total Assets$4.903B
Net Assets$2.102B
Total Debt$1.24B
Key Metrics
Price$368.60
Revenue (TTM)$4.166B
Holders Revenue (TTM)$114.96M
Gross Profit (TTM)$1.142B
Earnings (TTM)$285.63M
EBITDA (TTM)$568.2M
Op. Margin (TTM)11.18%
Dividend Yield0.3%
Holders Yield0.93%
Cash on hand$307.55M
Total Assets$4.903B
Net Assets$2.102B
Total Debt$1.24B
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 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.052B | $1.1B | $1.044B | $969.58M | $934.84M | $910.32M | $917.27M | $904.74M | $930.3M | $856.85M | $872.05M | $850.18M | $836.79M | $760.1M | $768M | $772.91M | $770.79M | $724.09M | $724.29M | $707.35M | $736.4M | $683.95M | $706.9M | $657.54M | $765.28M | $754.84M | $765.21M | $740.97M | $718.81M | $679.68M | $700.87M | $692.02M | $689.05M | $627.54M | $649.27M | $626.18M | $632.4M | $589.67M | $619.08M | $613.26M | $611.14M | $568.46M | $623.22M | $634.54M | $637.25M | $630.52M | $671.42M | $683.7M | $649.88M | $643.39M | $675.85M | $670.63M | $643.02M | $620.8M | $632.73M | $611.22M | $624.97M | $600.62M | $619.06M | $582.96M | $574.23M | $554.43M | $571.81M | $536.78M | $510.49M | $495.18M | $504.34M | $445.16M | $453.34M | $446.09M | $490.85M | $496.58M | $468.84M | $446.41M | $413.42M | $403.79M | $384.91M | $355.98M | $340.75M | $333.46M | $322.11M | $310.17M | $280.77M | $266.03M | $255.24M | $249.3M | $240.15M | $238.65M | $234.07M | $225.99M | $192.84M | $192.92M | $190.05M | $179.68M | $185.84M | $177.34M | $182.15M | $173.63M | $184.87M | $179.25M | $182.54M | $157.71M | $165.89M | $159.77M | $161.06M | $157.3M | $159.1M | $160.53M | $161.91M | $148.4M | $141.1M | $134.8M | $134.5M | $126.1M | $122.2M | $120.1M | $109.8M | $103.9M | $104M | $103.1M | $106.8M | $93.2M | $96.6M | $99.5M | $91.4M | $86.9M | $90.2M | $73.2M | $75.1M | $68.8M | $78.6M | $72.2M | $74.8M | $68.1M | $77.1M | $75.6M | $81.3M | $73M | $79.6M | $82.7M | $80.5M | $78.6M | $77.2M | $74.7M | $78.7M | $73.1M | $71.1M | $74.6M | $73M | $63.6M | $70.4M | $76.2M | $76.3M | $74M | $73.1M | $83.5M | $79.3M | $71.2M | $78.1M | $75M | $71.8M | $63.8M | $72.7M | $59.3M | $58.7M | $49.7M | $142.4M | $50.3M |
Cost of Revenue | $764.39M | $806.11M | $750.92M | $702.75M | $678.8M | $668.04M | $671.79M | $653.27M | $663.53M | $623.65M | $628.15M | $627.54M | $615.48M | $556.42M | $564.83M | $561.17M | $557.78M | $531.21M | $528.72M | $516.75M | $536.49M | $494.31M | $534.02M | $505.56M | $557.22M | $543.59M | $558.2M | $529.05M | $521.41M | $480.17M | $502.02M | $494.36M | $496.12M | $443.15M | $457.75M | $443.77M | $447.32M | $417.16M | $431.8M | $429.6M | $431.96M | $407M | $434.56M | $443.96M | $463.7M | $446.61M | $472.24M | $481.43M | $453.06M | $444.08M | $480.5M | $472.36M | $445.6M | $428.1M | $440.41M | $427.8M | $440.54M | $415.48M | $440.27M | $414.08M | $406.97M | $389.88M | $407.45M | $380.83M | $362.59M | $350.78M | $366.41M | $319.41M | $317.56M | $308.24M | $337.39M | $338.08M | $319.2M | $298.78M | $275.21M | $261.92M | $256.43M | $235.3M | $228.25M | $224.71M | $218.21M | $209.57M | $193.52M | $181.3M | $174.34M | $173.88M | $166.88M | $165.87M | $160.21M | $159.49M | $132.88M | $131.25M | $132.68M | $123.5M | $126.73M | $118.96M | $123.74M | $118.95M | $127.46M | $125.31M | $129.43M | $111.04M | $108.39M | $104.32M | $104.13M | $101.4M | $102.9M | $101.3M | $102.59M | $96.1M | $90.7M | $88.3M | $88.8M | $83.5M | $80.2M | $78.9M | $69.3M | $65.6M | $67.3M | $65.5M | $69.3M | $60M | $62.7M | $66.7M | $58.5M | $57.4M | $58.9M | $46.6M | $48.4M | $45M | $52.7M | $48.1M | $48.2M | $42.4M | $47.3M | $49.5M | $53M | $48.8M | $51.8M | $54.5M | $54.8M | $51.7M | $44.4M | $50.9M | $54.2M | $51.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $287.56M | $294.24M | $293.19M | $266.83M | $256.04M | $242.28M | $245.48M | $251.46M | $266.78M | $233.2M | $243.9M | $222.63M | $221.32M | $203.69M | $203.17M | $211.74M | $213.01M | $192.88M | $195.57M | $190.6M | $199.91M | $189.64M | $172.88M | $151.98M | $208.05M | $211.26M | $207.01M | $211.92M | $197.4M | $199.5M | $198.84M | $197.66M | $192.93M | $184.39M | $191.52M | $182.41M | $185.08M | $172.51M | $187.27M | $183.66M | $179.19M | $161.46M | $188.66M | $190.58M | $173.55M | $183.92M | $199.18M | $202.27M | $196.82M | $199.31M | $195.36M | $198.27M | $197.42M | $192.7M | $192.32M | $183.42M | $184.43M | $185.14M | $178.79M | $168.88M | $167.26M | $164.55M | $164.36M | $155.95M | $147.9M | $144.4M | $137.93M | $125.75M | $135.77M | $137.85M | $153.46M | $158.49M | $149.64M | $147.63M | $138.21M | $141.87M | $128.49M | $120.68M | $112.5M | $108.75M | $103.9M | $100.6M | $87.25M | $84.73M | $80.89M | $75.42M | $73.26M | $72.78M | $73.86M | $66.5M | $59.96M | $61.68M | $57.37M | $56.18M | $59.12M | $58.38M | $58.41M | $54.68M | $57.41M | $53.94M | $53.11M | $46.67M | $57.5M | $55.45M | $56.93M | $55.9M | $56.2M | $59.23M | $59.32M | $52.3M | $50.4M | $46.5M | $45.7M | $42.6M | $42M | $41.2M | $40.5M | $38.3M | $36.7M | $37.6M | $37.5M | $33.2M | $33.9M | $32.8M | $32.9M | $29.5M | $31.3M | $26.6M | $26.7M | $23.8M | $25.9M | $24.1M | $26.6M | $25.7M | $29.8M | $26.1M | $28.3M | $24.2M | $27.8M | $28.2M | $25.7M | $26.9M | $32.8M | $23.8M | $24.5M | $21.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $162.99M | $173.59M | $177.96M | $161.65M | $157.58M | $151.39M | $150.86M | $154.15M | $153.34M | $149.3M | $147.49M | $148.44M | $143.44M | $137.03M | $137.04M | $139.78M | $141.74M | $139.51M | $140.67M | $133.69M | $135.58M | $127.61M | $123.99M | $124.31M | $133.94M | $126.58M | $136.75M | $134.95M | $131.2M | $128.2M | $127.4M | $132.68M | $132.66M | $126.95M | $131.69M | $125.46M | $124.01M | $119.63M | $122.44M | $124.56M | $122.5M | $117.79M | $126.17M | $124.89M | $123.56M | $129.15M | $130.12M | $135.11M | $142.06M | $135.66M | $125.32M | $129.66M | $138.91M | $137.4M | $130.01M | $121.87M | $124.59M | $123.64M | $120.96M | $115.39M | $115.66M | $109.56M | $107.32M | $105.08M | $101.6M | $102.01M | $100.52M | $93.35M | $93M | $94.33M | $104.22M | $105.93M | $99.02M | $95.37M | $92.52M | $96.87M | $86.4M | $78.98M | $76.37M | $71.65M | $67.36M | $67.17M | $57.23M | $58.34M | $53.95M | $49.93M | $47.9M | $48.51M | $50.2M | $44.5M | $41.09M | $42.59M | $38.19M | $36.98M | $37.18M | $38.69M | $38.41M | $36.03M | $38.35M | $43.64M | $34.55M | $28.76M | $31.82M | $30.13M | $31.28M | $30.8M | $31.6M | $34.2M | $34.68M | $32M | $31.5M | $28.3M | $28.1M | $25.4M | $25.5M | $25.5M | $25.1M | $23.7M | $23.1M | $23.8M | $24.5M | $21.8M | $5.8M | $21.9M | $21.4M | $19.4M | $33.8M | $19.2M | $18.5M | $18M | $17.1M | $16.6M | $17.7M | $17.3M | $19.1M | $17.7M | $17.8M | $16.9M | $16.5M | $17.2M | $16.8M | $16.4M | $21.2M | $12.7M | $12.9M | $11.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $26.66M | $24.63M | $23.68M | $21.91M | $24.48M | $23.61M | $26.02M | $27.79M | $28.38M | $30.58M | $29.44M | $26.5M | $26.74M | $23.86M | $25.21M | $25.89M | $30.72M | $27.71M | $33.97M | $33.1M | $30.45M | $28.01M | $28.56M | $27.41M | $26.69M | $28.21M | $31.94M | $31.3M | $31.34M | $31.88M | $32.64M | $30.95M | $34M | $32.33M | $36.82M | $36.31M | $36.95M | $34.56M | $36.8M | $36.01M | $39.73M | $34.8M | $35.39M | $34.16M | $31.4M | $31.32M | $33.98M | $32.5M | $37.23M | $35.76M | $31.1M | $33.11M | $38.11M | $32.33M | $32.12M | $28.2M | $26.9M | $29.19M | $29.03M | $25.72M | $28.15M | $23.48M | $27.43M | $25.78M | $25.5M | $23.88M | $27.9M | $22.81M | $24.19M | $25.13M | $28.91M | $30.52M | $26.08M | $24.09M | $26.41M | $28.3M | $25.66M | $22.24M | $21.11M | $18.19M | $15.98M | $13.61M | $12.53M | $11.89M | $10.13M | $9.01M | $7.76M | $7.71M | $7.5M | $6.77M | $7.44M | $7.76M | $7.87M | $7.43M | $8.31M | $8.72M | $8.5M | $7.52M | $7.99M | $7.24M | $6.43M | $4.81M | $5.16M | $4.59M | $6.14M | $6.1M | $7.4M | $7.7M | $8.98M | $9.2M | $8.9M | $6.9M | $6.6M | $5.1M | $4.8M | $4.4M | $4.4M | $4.2M | $4.2M | $4.4M | $4.7M | $4M | - | - | $4.3M | $4.4M | - | $5.4M | $5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $136.32M | $148.96M | $154.28M | $139.75M | $133.1M | $127.78M | $124.84M | $126.36M | $124.96M | $118.73M | $118.04M | $121.94M | $116.7M | $113.17M | $111.83M | $113.89M | $111.02M | $111.8M | $106.7M | $100.6M | $105.13M | $99.6M | $95.43M | $96.9M | $107.25M | $98.37M | $104.81M | $103.66M | $99.86M | $96.33M | $94.76M | $101.72M | $98.67M | $94.62M | $94.87M | $89.14M | $87.06M | $85.06M | $85.64M | $88.55M | $82.77M | $82.99M | $90.78M | $90.73M | $92.16M | $97.83M | $96.14M | $102.62M | $104.83M | $99.9M | $94.22M | $96.55M | $100.8M | $105.08M | $97.89M | $93.67M | $97.7M | $95.8M | $91.92M | $89.66M | $87.5M | $85.84M | $79.89M | $79.3M | $76.1M | $78.13M | $72.62M | $70.55M | $68.81M | $69.2M | $75.3M | $75.41M | $72.94M | $71.28M | $66.11M | $68.57M | $60.75M | $56.75M | $55.26M | $53.46M | $51.38M | $53.56M | $44.7M | $46.45M | $43.82M | $40.92M | $40.14M | $40.8M | $42.7M | $37.73M | $33.65M | $34.83M | $30.32M | $29.56M | $28.88M | $29.98M | $29.92M | $28.51M | $30.36M | $28.25M | $28.13M | $23.95M | $26.66M | $25.54M | $25.14M | $24.7M | $24.2M | $26.5M | $25.7M | $22.8M | $22.6M | $21.4M | $21.5M | $20.3M | $20.7M | $21.1M | $20.7M | $19.5M | $18.9M | $19.4M | $19.8M | $17.8M | $5.8M | $21.9M | $17.1M | $15M | $33.8M | $13.8M | $13.5M | $18M | $17.1M | $16.6M | $17.7M | $17.3M | $19.1M | $17.7M | $17.8M | $16.9M | $16.5M | $17.2M | $16.8M | $16.4M | $21.2M | $12.7M | $12.9M | $11.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.35M | - | - | - | $246K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $8.16M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $124.57M | $120.65M | $115.23M | $105.18M | $98.46M | $90.89M | $94.62M | $97.31M | $113.44M | $83.9M | $96.41M | $74.2M | $77.88M | $66.66M | $66.13M | $71.97M | $71.27M | $53.38M | $54.9M | $56.91M | $64.33M | $62.03M | $48.89M | $27.68M | $74.12M | $84.68M | $70.26M | $76.97M | $66.2M | $71.3M | $71.45M | $64.99M | $60.27M | $57.43M | $59.83M | $56.96M | $61.07M | $52.88M | $64.83M | $59.1M | $56.69M | $43.67M | $62.49M | $65.69M | $49.99M | $54.77M | $69.06M | $67.15M | $54.76M | $63.65M | $70.04M | $68.61M | $58.52M | $55.3M | $62.32M | $61.55M | $59.84M | $60.15M | $58.91M | $53.5M | $51.6M | $54.99M | $57.04M | $50.87M | $46.3M | $42.39M | $37.41M | $32.4M | $42.77M | $43.52M | $49.24M | $52.56M | $50.62M | $52.26M | $45.69M | $45M | $42.09M | $41.7M | $36.13M | $37.11M | $36.54M | $33.43M | $30.02M | $26.39M | $26.94M | $25.49M | $25.36M | $24.28M | $23.66M | $22M | $18.87M | $19.08M | $19.18M | $19.2M | $21.93M | $19.69M | $20M | $18.65M | $43.18M | $10.3M | $18.56M | $17.92M | $17.96M | $17.86M | $18.02M | $17.5M | $17M | $16.73M | $16.6M | $13.7M | $12.7M | $12.5M | $12.4M | $11.6M | $10.9M | $10.6M | $9.9M | $9.4M | $8.9M | $8.8M | $7.8M | $6.7M | $7M | $6.3M | $6.5M | $5.3M | $7.9M | $4.1M | $4.5M | $2.3M | $4.7M | $4.2M | $5M | $4M | $5.6M | $4.5M | $5.9M | $3M | $6.7M | $6.8M | $4.4M | $6M | $6.9M | $6.9M | $7.2M | $5.6M | -$191.4M | $74.6M | $73M | $63.6M | -$236.9M | $76.2M | $76.3M | $74M | -$206.1M | $83.5M | $79.3M | $71.2M | -$182.3M | $75M | $71.8M | $63.8M | -$141.8M | $59.3M | $58.7M | $49.7M | $142.4M | $50.3M |
| -$15.75M | -$19.43M | -$22.72M | -$28.82M | -$24.88M | -$22.31M | -$39.07M | -$26.41M | -$34.69M | -$21.28M | -$47.3M | -$23.86M | -$21.57M | -$6.36M | -$23.09M | -$12.16M | -$32.56M | $8.05M | -$12.22M | -$8.32M | -$2.2M | -$11.66M | -$148.55M | -$51.03M | -$12.58M | -$17.78M | -$12.03M | -$16.95M | -$12.28M | -$14.82M | -$16.07M | -$10.03M | -$34.6M | -$9.6M | -$11.09M | -$8.68M | -$12.86M | -$16.39M | -$19.8M | -$7.54M | -$16.07M | -$8.01M | -$20.22M | -$14.96M | -$8.59M | -$5.33M | -$15.26M | -$2.5M | -$1.15M | -$16.8M | -$51.69M | -$20.98M | -$8.56M | -$6.23M | -$9.57M | -$8.19M | -$10.05M | -$7.2M | -$9.86M | -$7.85M | -$8.3M | -$9.52M | -$12.55M | -$10.88M | -$10.8M | -$12.94M | -$16.12M | -$16.01M | -$6.27M | -$7.15M | -$651K | -$8.39M | -$8.09M | -$114K | -$197K | -$909K | $535K | -$611K | -$438K | -$121K | -$311K | -$327K | -$519K | $231K | -$10K | $44K | $116K | $22K | -$413K | -$475K | -$341K | -$810K | $241K | -$43K | -$865K | -$582K | -$114K | $527K | -$117K | -$11K | -$44K | $236K | $572K | $56K | -$223K | $100K | $500K | $400K | -$330K | $200K | $100K | $200K | - | $400K | $600K | $100K | $400K | $200K | $100K | $400K | $800K | $500K | $0 | $500K | $300K | $500K | -$1.2M | $800K | -$4.2M | $600K | $200K | $1M | $200K | $200K | -$3.7M | $900K | $300K | -$9.6M | -$300K | $200K | $2.8M | $900K | $100K | $800K | - | $700K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $15.54M | $17.2M | $17.74M | $17.79M | $19.55M | $17M | $9.26M | $18.15M | $18M | $16.69M | $18.23M | $17.26M | $14.96M | $13.13M | $11.38M | $9.13M | $8.26M | $7.98M | $8.6M | $8.24M | $8.63M | $8.42M | $8.97M | $9.44M | $10.25M | $10.23M | $9.87M | $9.78M | $9.94M | $9.68M | $9.65M | $8.85M | $9.09M | $8.65M | $8.76M | $8.65M | $8.65M | $8.49M | $8.69M | $8.66M | $8.94M | $8.32M | $8.01M | $7.92M | $7.67M | $5.37M | $2.73M | $2.22M | $2.44M | $5.13M | $5.84M | $6.08M | $6.44M | $8.6M | $8.56M | $8.57M | $8.64M | $8.55M | $8.65M | $8.83M | $8.97M | $9.21M | $9.38M | $9.39M | $9.25M | $10.73M | $10.83M | $9.47M | $9.42M | $9.6M | - | $9.12M | $9.22M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$210K | -$2.24M | -$4.99M | -$11.03M | -$5.33M | -$5.31M | -$29.81M | -$8.25M | -$16.68M | -$4.59M | -$29.08M | -$6.6M | -$6.61M | $6.77M | -$11.71M | -$3.03M | -$24.3M | $16.03M | -$3.62M | -$76K | $6.43M | -$3.24M | -$139.58M | -$41.59M | -$2.33M | -$7.55M | -$2.16M | -$7.17M | -$2.34M | -$5.14M | -$6.41M | -$1.18M | -$25.51M | -$952K | -$2.33M | -$29K | -$4.21M | -$7.91M | -$11.12M | $1.12M | -$7.13M | $309K | -$12.2M | -$7.05M | -$921K | $36K | -$12.54M | -$283K | $1.29M | -$11.67M | -$45.85M | -$14.9M | -$2.11M | $2.37M | -$1.01M | $373K | -$1.41M | $1.35M | -$1.2M | $980K | $673K | -$304K | -$3.17M | -$1.49M | -$1.56M | -$2.21M | -$5.29M | -$6.54M | $3.15M | $2.46M | -$651K | $729K | $1.13M | -$114K | -$197K | -$909K | $535K | -$611K | -$438K | -$121K | -$311K | -$327K | -$519K | $231K | -$10K | $44K | $116K | $22K | -$413K | -$475K | -$341K | -$810K | $241K | -$43K | -$865K | -$582K | -$114K | $527K | -$117K | -$11K | -$44K | $236K | $572K | $56K | -$223K | $100K | $500K | $400K | -$330K | $200K | $100K | $200K | - | $400K | $600K | $100K | $400K | $200K | $100K | $400K | $800K | $500K | $0 | $500K | $300K | $500K | -$1.2M | $800K | -$4.2M | $600K | $200K | $1M | $200K | $200K | -$3.7M | $900K | $300K | -$9.6M | -$300K | $200K | $2.8M | $900K | $100K | $800K | - | $700K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $108.82M | $101.21M | $92.51M | $76.35M | $73.58M | $68.58M | $55.55M | $70.91M | $78.75M | $62.61M | $49.11M | $50.34M | $56.3M | $60.3M | $43.03M | $59.81M | $38.71M | $61.42M | $42.68M | $48.6M | $62.13M | $50.37M | -$99.66M | -$23.35M | $61.53M | $66.9M | $58.24M | $60.02M | $53.92M | $56.48M | $55.38M | $54.96M | $25.67M | $47.83M | $48.75M | $48.27M | $48.2M | $36.49M | $45.03M | $51.56M | $40.62M | $35.66M | $42.27M | $50.72M | $41.4M | $49.44M | $53.8M | $64.66M | $53.61M | $46.86M | $18.35M | $47.63M | $49.96M | $49.07M | $52.74M | $53.36M | $49.79M | $52.95M | $49.05M | $45.65M | $43.31M | $45.78M | $44.5M | $39.99M | $35.5M | $29.45M | $21.29M | $16.39M | $36.5M | $36.37M | $38.91M | $44.17M | $42.53M | $42.43M | $36.37M | $35.75M | $36.24M | $35.4M | $30.06M | $31.26M | $31.35M | $27.48M | $25.22M | $23.11M | $23.76M | $22.83M | $23.27M | $21.45M | $20.41M | $18.34M | $15.71M | $14.75M | $14.01M | $13.78M | $14.81M | $12.8M | $13.46M | $11.93M | $11.19M | $10.3M | $10.48M | $10.04M | $9.84M | $9.59M | $9.47M | $9.7M | $9.8M | $9.5M | $8.94M | $8.5M | $8.6M | $8.1M | $7.2M | $6M | $5.8M | $5.1M | $4.6M | $4.3M | $4.1M | $4.3M | $4.4M | $3.3M | $2.3M | $2.5M | $2.5M | $1.5M | $2.6M | $2.1M | -$2.1M | $300K | $2.4M | $2.5M | $2.4M | $1.2M | -$1.4M | $2.1M | $2.9M | -$9.8M | $2.7M | $3.3M | $3.3M | $3M | $3.1M | $3.9M | $3.5M | $2.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $26.98M | $22.36M | $26.05M | $17.87M | $17.83M | $15.47M | $12.5M | $14.55M | $18.75M | $14.8M | $9.53M | $7.95M | $13.29M | $14.29M | $13.62M | $9.4M | $9.63M | $15.16M | $8.11M | $12.47M | $13.44M | $12.53M | -$21.69M | -$10.76M | $11.79M | $16.88M | $12.38M | $13.85M | $12.86M | $13.71M | $14.77M | $14.21M | $11.7M | $46.54M | $10.15M | $8.19M | $16.54M | $6.43M | $14.11M | $15.92M | $9.71M | $9.5M | $14.08M | $14.39M | $9.31M | $14.17M | $13.55M | $16.53M | $15.89M | $14.76M | $2.72M | $13.4M | $13.43M | $14.95M | $10.95M | $14.49M | $14.37M | $16.58M | $10.89M | $11.81M | $12.69M | $12.37M | $12.2M | $10.76M | $10.49M | $7.89M | $6.11M | $496K | $12.81M | $6.1M | $7.26M | $13.06M | $13.9M | $14.76M | $9.56M | $10.17M | $11.75M | $11.34M | $8.21M | $10.02M | $9.89M | $10.69M | $7.82M | $6.46M | $7.99M | $7.85M | $7.53M | $6.65M | $6.33M | $5.68M | $3.86M | $3.98M | $3.71M | $4M | $4.55M | $2.97M | $4.17M | $3.7M | $3.75M | $3.15M | $3.67M | $3.51M | $3.34M | $3.26M | $3.21M | $3.4M | $3.3M | $3.2M | $2.95M | $2.9M | $3.1M | $2.8M | $2.5M | $2.1M | $2M | $1.5M | $1.3M | $1.3M | $1.3M | $1.3M | $1.4M | $900K | $0 | $200K | $500K | $300K | $1.2M | $900K | -$900K | $100K | $1.3M | $1M | $800K | $300K | $1.7M | $700K | $900K | -$2.7M | $1.1M | $1M | $1.3M | $1.2M | $1.9M | $1.6M | $1.7M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $81.84M | $78.85M | $66.45M | $58.49M | $55.75M | $53.11M | $43.05M | $56.36M | $60M | $47.81M | $39.58M | $42.39M | $43.01M | $46.02M | $29.42M | $50.41M | $29.09M | $46.27M | $34.57M | $36.12M | $48.69M | $37.84M | -$77.98M | -$12.59M | $49.75M | $50.03M | $45.86M | $46.17M | $41.06M | $42.77M | $40.61M | $40.75M | $13.97M | $1.3M | $38.6M | $40.09M | $31.66M | $30.06M | $30.92M | $35.65M | $30.91M | $26.16M | $28.19M | $36.33M | $32.09M | $35.27M | $40.25M | $48.12M | $37.73M | $32.1M | $15.63M | $34.23M | $36.53M | $34.12M | $41.8M | $38.87M | $35.42M | $36.37M | $38.16M | $33.84M | $30.62M | $33.41M | $32.3M | $29.23M | $25M | $21.56M | $15.19M | $15.9M | $23.69M | $30.27M | $31.65M | $31.11M | $28.63M | $27.68M | $26.81M | $25.58M | $24.49M | $24.06M | $21.85M | $21.24M | $21.46M | $16.8M | $17.4M | $16.65M | $15.77M | $14.98M | $15.74M | $14.8M | $14.09M | $12.66M | $11.84M | $10.77M | $10.3M | $9.78M | $10.25M | $9.83M | $9.29M | $8.23M | $7.44M | $7.16M | $6.81M | $6.52M | $6.5M | $6.33M | $6.26M | $6.3M | $6.5M | $6.3M | $5.99M | $5.6M | $5.5M | $5.3M | $4.7M | $3.9M | $3.8M | $3.6M | $3.3M | $3M | $2.8M | $2.5M | $3M | $2.4M | $2.3M | $2.3M | $2M | $1.2M | $1.4M | $1.2M | -$1.2M | $700K | $1.1M | $1.5M | $1.6M | $500K | -$3.1M | $1.4M | $2M | -$7.1M | $1.6M | $2.3M | $2M | $1.8M | $1.2M | $2.3M | $1.8M | $1.6M | $2.2M | $2M | $1.1M | -$400K | -$20M | $1.4M | $300K | $1.7M | $5.4M | $2.7M | $2.7M | $1M | $2.9M | $2.3M | $2.8M | $2.2M | $2.7M | $2.6M | $2.5M | $2.1M | $5.7M | $2.5M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | - | - | -$54K | -$67K | - | $0 | $0 | $0 | $364K | $506K | $2.22M | $665K | $143K | $81K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $81.84M | $78.85M | $66.45M | $58.49M | $55.75M | $53.11M | $43.05M | $56.36M | $60M | $47.81M | $39.58M | $42.39M | $43.01M | $46.02M | $29.42M | $50.41M | $29.09M | $46.27M | $34.57M | $36.12M | $48.69M | $37.84M | -$77.98M | -$12.59M | $49.75M | $50.03M | $45.86M | $46.17M | $41.06M | $42.77M | $40.56M | $40.68M | $13.97M | $1.3M | $38.6M | $40.09M | $32.03M | $30.56M | $33.14M | $36.31M | $31.05M | $26.24M | $28.19M | $36.33M | $32.09M | $35.27M | $40.25M | $48.12M | $37.73M | $32.1M | $15.63M | $34.23M | $36.53M | $34.12M | $41.8M | $38.87M | $35.42M | $36.37M | $38.16M | $33.84M | $30.62M | $33.41M | $32.3M | $29.23M | $25M | $21.56M | $15.19M | $15.9M | $23.69M | $30.27M | $31.65M | $31.11M | $28.63M | $27.68M | $26.81M | $25.58M | $24.49M | $24.06M | $21.85M | $21.24M | $21.46M | $16.8M | $17.4M | $16.65M | $15.77M | $14.98M | $15.74M | $14.8M | $14.09M | $12.66M | $11.84M | $10.77M | $10.3M | $9.78M | $10.25M | $9.83M | $9.29M | $8.23M | $7.44M | $7.16M | $6.81M | $6.52M | $6.5M | $6.33M | $6.26M | $6.3M | $6.5M | $6.3M | $5.99M | $5.6M | $5.5M | $5.3M | $4.7M | $3.9M | $3.8M | $3.6M | $3.3M | $3M | $2.8M | $2.5M | $3M | $2.4M | $2.3M | $2.3M | $2M | $1.2M | $1.4M | $1.2M | -$1.2M | $700K | $1.1M | $1.5M | $1.6M | $500K | -$3.1M | $1.4M | $2M | -$7.1M | $1.6M | $2.3M | $2M | $1.8M | $1.2M | $2.3M | $1.8M | $1.6M | $2.2M | $2M | $1.1M | -$400K | -$20M | $1.4M | $300K | $1.7M | $5.4M | $2.7M | $2.7M | $1M | $2.9M | $2.3M | $2.8M | $2.2M | $2.7M | $2.6M | $2.5M | $2.1M | $5.7M | $2.5M |
Shares Outstanding (Basic) | 31.72M | 31.68M | 31.67M | 31.52M | 31.56M | 31.97M | 31.99M | 31.96M | 31.97M | 31.9M | - | 31.84M | 31.85M | 31.75M | 31.95M | 31.92M | 31.98M | 32.06M | 32.1M | 32.13M | 32.15M | 32.07M | 32.54M | 32.6M | 33.43M | 34.51M | 34.81M | 34.9M | 34.89M | 34.82M | 35.34M | 35.76M | 35.77M | 35.77M | 35.8M | 35.85M | 35.89M | 35.87M | 35.88M | 36.04M | 36.48M | 36.71M | 37.07M | 38.39M | 39.6M | 40.59M | 42.61M | 44.08M | 45.38M | 45.38M | 45.34M | 45.32M | 45.33M | 45.35M | 45.29M | 45.26M | 45.28M | 45.21M | - | 45.63M | 45.42M | 45.39M | - | 45.37M | 45.37M | 45.32M | - | 42.57M | 42.54M | 42.61M | - | 42.65M | 42.6M | 42.49M | - | 42.48M | 42.42M | 42.32M | - | 41.73M | 40.01M | 38.67M | - | 38.61M | 57.91M | 38.59M | - | 38.86M | 58.47M | 38.81M | - | 34.21M | 34.15M | 34.1M | - | 33.94M | 33.93M | 31.41M | - | 29.44M | 29.47M | 29.51M | - | 29.65M | 29.95M | 30.05M | - | 30.09M | 101.6M | 30.16M | - | 30.2M | 29.98M | 29.86M | - | 23.79M | 23.59M | 23.59M | - | 25.82M | 25.82M | 25.82M | - | 26.04M | 26.02M | 26.02M | - | 25.99M | 25.99M | 25.99M | - | 25.99M | 25.99M | 25.99M | - | 25.99M | 25.99M | 25.99M | - | 26.25M | 26.39M | 26.53M | - | 26.91M | 26.88M | 26.87M | - | 21.2M | 21.2M | 21.19M | - | 21.19M | 21.14M | 21.42M | - | 21.42M | 21.42M | 21.27M | - | 21.27M | 20.77M | 20.59M | - | 20.59M | 20.59M | 20.59M | 20.59M | 20.59M |
Shares Outstanding (Diluted) | 32.1M | 32.05M | 32.08M | 31.9M | 31.94M | 32.41M | 32.46M | 32.41M | 32.34M | 32.25M | - | 32.07M | 32.04M | 31.87M | 32.09M | 32.07M | 32.12M | 32.19M | 32.27M | 32.36M | 32.33M | 32.24M | 32.54M | 32.6M | 33.69M | 34.79M | 35.11M | 35.24M | 35.24M | 35.13M | 35.68M | 36.14M | 36.18M | 36.2M | 36.2M | 36.21M | 36.24M | 36.27M | 36.13M | 36.27M | 36.69M | 37.03M | 37.4M | 38.74M | 39.98M | 41.08M | 43.19M | 44.67M | 45.95M | 46.01M | 45.92M | 45.84M | 45.83M | 45.71M | 45.7M | 45.71M | 45.83M | 45.68M | - | 46.19M | 46.06M | 45.91M | - | 45.75M | 45.73M | 45.59M | - | 42.84M | 42.82M | 42.99M | - | 43.25M | 43.24M | 43.26M | - | 43.23M | 43.1M | 43.02M | - | 42.44M | 40.72M | 39.34M | - | 39.54M | 59.29M | 39.44M | - | 39.61M | 59.73M | 39.62M | - | 34.75M | 34.65M | 34.52M | - | 34.61M | 34.42M | 31.69M | - | 29.85M | 29.8M | 29.78M | - | 29.89M | 30.19M | 30.35M | - | 30.09M | 103.11M | 30.16M | - | 30.2M | 29.98M | 29.86M | - | 23.79M | 23.59M | 23.59M | - | 25.82M | 25.82M | 25.82M | - | 26.04M | 26.02M | 26.02M | - | 25.99M | 25.99M | 25.99M | - | 25.99M | 25.99M | 25.99M | - | 25.99M | 25.99M | 25.99M | - | 26.25M | 26.39M | 26.53M | - | 26.91M | 26.88M | 26.87M | - | 21.2M | 21.2M | 21.19M | - | 21.19M | 21.14M | 21.42M | - | 21.42M | 21.42M | 21.27M | - | 21.27M | 20.77M | 20.59M | - | 20.59M | 20.59M | 20.59M | 20.59M | 20.59M |
EPS (Basic) | $2.58 | $2.49 | $2.03 | $1.86 | $1.77 | $1.66 | $1.35 | $1.76 | $1.88 | $1.50 | - | $1.33 | $1.35 | $1.45 | $0.92 | $1.58 | $0.91 | $1.44 | $1.08 | $1.12 | $1.51 | $1.18 | -$2.40 | -$0.44 | $1.49 | $1.45 | $1.32 | $1.32 | $1.21 | $1.23 | $1.15 | $1.14 | $0.39 | $0.04 | $1.08 | $1.12 | $0.89 | $0.85 | $0.92 | $1.01 | $0.85 | $0.71 | $0.76 | $0.95 | $0.81 | $0.87 | $0.94 | $1.09 | $0.83 | $0.71 | $0.34 | $0.76 | $0.81 | $0.75 | $0.92 | $0.86 | $0.78 | $0.80 | - | $0.74 | $0.67 | $0.74 | - | $0.64 | $0.55 | $0.48 | - | $0.37 | $0.56 | $0.71 | - | $0.73 | $0.67 | $0.65 | - | $0.60 | $0.58 | $0.57 | - | $0.51 | $0.54 | $0.43 | - | $0.43 | $0.27 | $0.39 | - | $0.38 | $0.24 | $0.32 | - | $0.32 | $0.30 | $0.29 | - | $0.29 | $0.28 | $0.26 | - | $0.24 | $0.23 | $0.22 | - | $0.21 | $0.21 | $0.21 | - | $0.062 | $0.059 | $0.055 | - | $0.052 | $0.05 | $0.048 | - | $0.045 | $0.041 | $0.037 | - | $0.029 | $0.035 | $0.026 | - | $0.026 | $0.022 | $0.013 | - | $0.014 | -$0.014 | $0.0079 | - | $0.018 | $0.018 | $0.0062 | - | $0.016 | $0.023 | -$0.08 | - | $0.025 | $0.022 | $0.02 | - | $0.025 | $0.02 | $0.018 | - | $0.022 | $0.012 | -$0.0062 | - | $0.015 | $0.0035 | $0.016 | - | $0.027 | $0.026 | $0.0097 | - | $0.023 | $0.028 | $0.022 | - | $0.025 | $0.025 | $0.021 | $0.02 | $0.025 |
EPS (Diluted) | $2.55 | $2.46 | $2.01 | $1.83 | $1.75 | $1.64 | $1.33 | $1.74 | $1.86 | $1.48 | - | $1.32 | $1.34 | $1.44 | $0.92 | $1.57 | $0.91 | $1.44 | $1.07 | $1.12 | $1.51 | $1.17 | -$2.40 | -$0.44 | $1.48 | $1.44 | $1.31 | $1.31 | $1.20 | $1.22 | $1.14 | $1.13 | $0.39 | $0.04 | $1.07 | $1.11 | $0.88 | $0.84 | $0.92 | $1 | $0.85 | $0.71 | $0.75 | $0.94 | $0.80 | $0.86 | $0.93 | $1.08 | $0.82 | $0.70 | $0.34 | $0.75 | $0.80 | $0.75 | $0.91 | $0.85 | $0.77 | $0.80 | - | $0.73 | $0.66 | $0.73 | - | $0.64 | $0.55 | $0.47 | - | $0.37 | $0.55 | $0.70 | - | $0.72 | $0.66 | $0.64 | - | $0.59 | $0.57 | $0.56 | - | $0.50 | $0.53 | $0.43 | - | $0.42 | $0.27 | $0.38 | - | $0.37 | $0.23 | $0.32 | - | $0.31 | $0.30 | $0.28 | - | $0.28 | $0.27 | $0.26 | - | $0.24 | $0.23 | $0.22 | - | $0.21 | $0.21 | $0.21 | - | $0.062 | $0.058 | $0.055 | - | $0.051 | $0.048 | $0.047 | - | $0.043 | $0.04 | $0.036 | - | $0.029 | $0.035 | $0.026 | - | $0.026 | $0.022 | $0.013 | - | $0.014 | -$0.014 | $0.0079 | - | $0.018 | $0.018 | $0.0062 | - | $0.016 | $0.023 | -$0.08 | - | $0.025 | $0.022 | $0.02 | - | $0.025 | $0.02 | $0.018 | - | $0.022 | $0.012 | -$0.0062 | - | $0.015 | $0.0035 | $0.016 | - | $0.027 | $0.026 | $0.0097 | - | $0.023 | $0.028 | $0.022 | - | $0.025 | $0.025 | $0.021 | $0.02 | $0.025 |
EBIT | $124.36M | $118.41M | $110.24M | $94.14M | $93.13M | $85.58M | $64.81M | $89.06M | $96.75M | $79.31M | $67.34M | $67.59M | $71.27M | $73.43M | $54.42M | $68.94M | $46.98M | $69.41M | $51.28M | $56.83M | $70.76M | $58.79M | -$90.69M | -$13.91M | $71.78M | $77.14M | $68.1M | $69.8M | $63.86M | $66.17M | $65.03M | $63.81M | $34.76M | $56.48M | $57.51M | $56.93M | $56.85M | $44.97M | $53.71M | $60.22M | $49.55M | $43.98M | $50.29M | $58.64M | $49.07M | $54.81M | $56.53M | $66.87M | $56.06M | $51.99M | $24.19M | $53.71M | $56.4M | $57.67M | $61.31M | $61.93M | $58.43M | $61.5M | $57.71M | $54.48M | $52.28M | $54.99M | $53.87M | $49.38M | $44.74M | $40.18M | $32.12M | $25.86M | $45.92M | $45.97M | $49.24M | $53.29M | $51.75M | $52.26M | $45.69M | $45M | $42.09M | $41.7M | $36.13M | $37.11M | $36.54M | $33.43M | $30.02M | $26.39M | $26.94M | $25.49M | $25.36M | $24.28M | $23.66M | $22M | $18.87M | $19.08M | $19.18M | $19.2M | $21.93M | $19.69M | $20M | $18.65M | $43.18M | $10.3M | $18.56M | $17.92M | $17.96M | $17.86M | $18.02M | $17.5M | $17M | $16.73M | $16.6M | $13.7M | $12.7M | $12.5M | $12.4M | $11.6M | $10.9M | $10.6M | $9.9M | $9.4M | $8.9M | $8.8M | $7.8M | $6.7M | $7M | $6.3M | $6.5M | $5.3M | $7.9M | $4.1M | $4.5M | $2.3M | $4.7M | $4.2M | $5M | $4M | $5.6M | $4.5M | $5.9M | $3M | $6.7M | $6.8M | $4.4M | $6M | $6.9M | $6.9M | $7.2M | $5.6M | -$191.4M | $74.6M | $73M | $63.6M | -$236.9M | $76.2M | $76.3M | $74M | -$206.1M | $83.5M | $79.3M | $71.2M | -$182.3M | $75M | $71.8M | $63.8M | -$141.8M | $59.3M | $58.7M | $49.7M | $142.4M | $50.3M |
EBITDA | $153.9M | $147.46M | $141.01M | $125.83M | $121.25M | $115.17M | $111.41M | $117.56M | $134.18M | $104.84M | $109.2M | $92.5M | $95.26M | $86.39M | $90.32M | $91.32M | $92.36M | $75.95M | $76.14M | $79.58M | $93.33M | $80.28M | -$57.59M | $45.33M | $93.75M | $98.8M | $89.26M | $90.62M | $85.55M | $87.76M | $91.57M | $85.62M | $81.62M | $78.64M | $80.57M | $79.34M | $79.09M | $67.43M | $89.18M | $85.36M | $82.52M | $69.06M | $84.26M | $90.32M | $75.9M | $81.38M | $97.11M | $93.49M | $83.63M | $87.38M | $97.12M | $85.54M | $85.51M | $84.15M | $88.77M | $87.02M | $82.64M | $85.85M | $82.89M | $77.47M | $74.88M | $78.69M | $77.71M | $73.94M | $68.27M | $64.6M | $58.18M | $56.01M | $64.21M | $62.94M | $66.55M | $69.29M | $67.13M | $67.71M | $60.07M | $59.51M | $53.86M | $54.3M | $48.76M | $50.1M | $48.07M | $44.55M | $40.33M | $34.97M | $35.83M | $34.17M | $34.25M | $32.83M | $33.01M | $31.48M | $26.95M | $27.54M | $26.3M | $26.03M | $29.53M | $26.56M | $26.32M | $24.49M | $51.45M | $18.38M | $26.5M | $25.27M | $25.11M | $25.27M | $25.89M | $25M | $24.1M | $24.68M | $24.98M | $20.1M | $18.8M | $18M | $17.6M | $16.8M | $15.9M | $15.6M | $15M | $14.4M | $13.5M | $13.4M | $12.2M | $10.9M | $12.3M | $10.4M | $11.2M | $9.6M | $14.1M | $6.8M | $12.4M | $5.2M | $8.6M | $6.5M | $8.7M | $8.2M | $14.4M | $7.5M | $10.2M | $16.9M | $11.6M | $10.8M | $6.2M | $9.6M | $11.5M | $10.4M | $11.6M | $9.1M | -$191.4M | $74.6M | $73M | $63.6M | -$236.9M | $76.2M | $76.3M | $74M | -$206.1M | $83.5M | $79.3M | $71.2M | -$182.3M | $75M | $71.8M | $63.8M | -$141.8M | $59.3M | $58.7M | $49.7M | $142.4M | $50.3M |