The Manitowoc Company, Inc.(MTW:US)
Market Cap$808.87M
Key Metrics
Price$22.43
Revenue (TTM)$2.32B
Holders Revenue (TTM)$0
Gross Profit (TTM)$434.3M
Earnings (TTM)$20.2M
EBITDA (TTM)$138.3M
Op. Margin (TTM)3.34%
Dividend Yield-
Holders Yield-
Cash on hand$95.8M
Total Assets$1.922B
Net Assets$701.1M
Total Debt$518.4M
Key Metrics
Price$22.43
Revenue (TTM)$2.32B
Holders Revenue (TTM)$0
Gross Profit (TTM)$434.3M
Earnings (TTM)$20.2M
EBITDA (TTM)$138.3M
Op. Margin (TTM)3.34%
Dividend Yield-
Holders Yield-
Cash on hand$95.8M
Total Assets$1.922B
Net Assets$701.1M
Total Debt$518.4M
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 | 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 | $594.9M | $494.6M | $677.1M | $553.4M | $539.5M | $470.9M | $596M | $524.8M | $562.1M | $495.1M | $595.8M | $520.9M | $602.8M | $508.3M | $621.6M | $454.7M | $497.2M | $459M | $497.8M | $404.5M | $463.6M | $354.3M | $430.3M | $355.6M | $328.3M | $329.2M | $463.4M | $448M | $504.7M | $418M | $515.3M | $450.1M | $495.3M | $386.1M | $481.5M | $399.4M | $394.6M | $305.8M | $378.2M | $349.8M | $457.7M | $427.4M | $934.8M | $438.2M | $477.7M | $406.7M | $1.037B | $986.3M | $1.013B | $850M | $1.089B | $1.012B | $1.037B | $894.6M | $1.105B | $947.5M | $997.2M | $851.9M | $1.035B | $935.4M | $949.8M | $732.2M | $665.5M | $807.1M | $819.3M | $684.4M | $838.8M | $881.5M | $1.035B | $1.028B | $1.217B | $1.107B | $1.191B | $988.5M | $1.118B | $1.006B | $1.019B | $862.1M | $775.2M | $779M | $746.2M | $633M | $589.31M | $564.9M | $589.6M | $510.3M | $534.91M | $460.82M | $526.21M | $411.83M | $357.94M | $422.3M | $413.82M | $360.91M | $349.11M | $394.92M | $346.21M | $283.03M | $287.98M | $301.01M | $298.23M | $229.35M | $221.15M | $210.85M | $243.57M | $201.99M | $181.1M | $213.9M | $226.34M | $184.2M | $167.7M | $184M | $188.9M | $154.1M | $150.9M | $133.9M | $145M | $116M | $115.1M | $132M | $139.2M | $114.1M | $81.6M | $80.1M | $82.3M | $69.1M | $57.9M | $66M | $86M | $60.6M | $67.8M | $61.1M | $100.6M | $62.9M | $53.3M | $61.8M | $74.4M | $74.5M | $42.5M | $55M | $75.2M | $46.4M | $53.1M | $61.6M | $71.8M | $49.5M | $46.5M | $58.1M | $68.3M | $48.5M | $43.1M | $40.6M | $49.6M | $41.8M | $36.7M | $44.1M | $65.6M | $46.8M | $46.8M | $63.9M | $92.7M | $43.6M | $51.2M | $34.7M | $49M | $32.4M | $35.6M | $27.6M | $60.4M | $51.9M |
Cost of Revenue | $471.8M | $399.3M | $563.8M | $450.8M | $440.5M | $381.1M | $500.8M | $437.2M | $462.4M | $402.6M | $496.7M | $424.1M | $479.8M | $402M | $505.1M | $380.4M | $408.5M | $374M | $418.4M | $335.5M | $373.2M | $285.9M | $352.3M | $290.5M | $279.9M | $266M | $383.1M | $359.6M | $409.5M | $337.8M | $426.1M | $370.1M | $404.8M | $317.7M | $400.3M | $326.9M | $318.3M | $253.9M | $336.5M | $309M | $370.4M | $347.7M | $712.3M | $368.3M | $382.8M | $331.3M | $795.9M | $742.4M | $742M | $624.3M | $820.1M | $750M | $761.1M | $672.5M | $865.7M | $713.6M | $746M | $648.6M | $825M | $712.3M | $724.8M | $551.7M | $493.4M | $606.9M | $613.1M | $518M | $657.6M | $680M | $798M | $822.5M | $974.4M | $863.1M | $904M | $745.7M | $866.7M | $781.4M | $778.6M | $666.7M | $604.3M | $609.7M | $574.2M | $497.8M | $488.98M | $454.5M | $475.3M | $413.5M | $445.1M | $367.83M | $421.14M | $320.51M | $281.83M | $335.67M | $320.49M | $283.17M | $274.34M | $306.26M | $255.58M | $215.28M | $217.11M | $222.87M | $218.46M | $170.43M | $171.25M | $150.52M | $172.5M | $141.85M | $130.8M | $147.1M | $156.4M | $127.6M | $122.4M | $127.1M | $132.3M | $107.3M | $109.3M | $93.7M | $100.5M | $81.2M | $80.8M | $92.2M | $98.5M | $82.7M | $59.3M | $60.5M | $59.4M | $51.8M | $43.3M | $45.9M | $63M | $46.2M | $52.1M | $55.1M | $73.8M | $56.1M | $42.8M | $44.1M | $54.8M | $61.1M | $31.9M | $37.9M | $53.7M | $33.9M | $38.7M | $46.1M | $48.7M | $34M | $37.4M | $46.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $123.1M | $95.3M | $113.3M | $102.6M | $99M | $89.8M | $95.2M | $87.6M | $99.7M | $92.5M | $99.1M | $96.8M | $123M | $106.3M | $116.5M | $74.3M | $88.7M | $85M | $79.4M | $69M | $90.4M | $68.4M | $78M | $65.1M | $48.4M | $63.2M | $80.3M | $88.4M | $95.2M | $80.2M | $89.2M | $80M | $90.5M | $68.4M | $81.2M | $72.5M | $76.3M | $51.9M | $41.7M | $40.8M | $87.3M | $79.7M | $222.5M | $69.9M | $94.9M | $75.4M | $241.5M | $243.9M | $270.8M | $225.7M | $268.9M | $262.1M | $276M | $222.1M | $239.6M | $233.9M | $251.2M | $203.3M | $209.5M | $223.1M | $225M | $180.5M | $172.1M | $200.2M | $206.2M | $166.4M | $181.2M | $201.5M | $236.8M | $205.1M | $242.2M | $243.7M | $287.1M | $242.8M | $251.4M | $224.8M | $240M | $195.4M | $170.9M | $169.3M | $172M | $135.2M | $100.33M | $110.4M | $114.3M | $96.8M | $89.82M | $92.98M | $105.07M | $91.32M | $76.11M | $86.63M | $93.33M | $77.74M | $74.77M | $88.66M | $90.63M | $67.74M | $70.87M | $78.14M | $79.77M | $58.92M | $49.9M | $60.33M | $71.07M | $60.14M | $50.3M | $66.8M | $69.94M | $56.6M | $45.3M | $56.9M | $56.6M | $46.8M | $41.6M | $40.2M | $44.5M | $34.8M | $34.3M | $39.8M | $40.7M | $31.4M | $22.3M | $19.6M | $22.9M | $17.3M | $14.6M | $20.1M | $23M | $14.4M | $15.7M | $6M | $26.8M | $6.8M | $10.5M | $17.7M | $19.6M | $13.4M | $10.6M | $17.1M | $21.5M | $12.5M | $14.4M | $15.5M | $23.1M | $15.5M | $9.1M | $11.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $90.4M | $90.6M | $89.2M | $83.4M | $87.4M | $82.9M | $80M | $78.9M | $83.7M | $76M | $94.2M | $77.4M | $87.6M | $75.1M | $79.4M | $65.8M | $69.3M | $66.5M | $77.5M | $59.7M | $63.6M | $57.7M | $53.7M | $49.5M | $49.7M | $55.9M | $60.9M | $54.8M | $50.5M | $59.4M | $67M | $62.1M | $62.1M | $60.4M | $68M | $59M | $58.2M | $61.6M | $62.2M | $73.5M | $73.8M | $73.8M | $159.9M | $77.7M | $79.4M | $82.7M | $158.4M | $152.1M | $165.6M | $161.3M | $146.4M | $150M | $159.5M | $156.9M | $150.5M | $154.4M | $149.7M | $146.9M | $142.4M | $143.5M | $145.5M | $140.3M | $117.2M | $135.4M | $124.5M | $124.6M | $126.2M | $132.7M | $153.3M | $135.5M | $137.8M | $100.3M | $110.2M | $108.5M | $100K | $99.4M | $100.6M | $93.8M | - | $84.2M | $86.8M | $78.9M | $76.75M | $70.2M | $68.5M | $67.8M | $69.02M | $62.7M | $69.14M | $67.99M | $40.9M | $61.08M | $70.12M | $60.92M | $57.93M | $50.18M | $45.63M | $47.22M | $41.68M | $40.89M | $37.62M | $36M | $23.98M | $31.38M | $28.49M | $28.97M | $20.3M | $27.9M | $29.3M | $29.9M | $20.4M | $26.3M | $25.5M | $25.8M | $21.6M | $20.8M | $21.1M | $20.7M | $21.7M | $20.7M | $20.8M | $19.4M | $14.7M | $12.6M | $12.1M | $12.9M | $13.6M | $12.2M | $12.8M | $12.2M | $11.1M | - | $12.1M | $14M | $10.5M | $10.3M | $12M | $11.6M | $9.7M | $10.7M | $10.3M | $10.2M | $9.8M | $9.5M | $4.5M | $8.7M | $8.1M | $7.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $90.4M | $90.6M | $89.2M | $83.4M | $87.4M | $82.9M | $80M | $78.9M | $83.7M | $76M | $94.2M | $77.4M | $87.6M | $75.1M | $79.4M | $65.8M | $69.3M | $66.5M | $77.5M | $59.7M | $63.6M | $57.7M | $53.7M | $49.5M | $49.7M | $55.9M | $60.9M | $54.8M | $50.5M | $59.4M | $67M | $62.1M | $62.1M | $60.4M | $68M | $59M | $58.4M | $61.4M | $61.9M | $73M | $73.4M | $72.4M | $159.5M | $77.6M | $79.5M | $82.7M | $158.4M | $152.1M | $165.5M | $161.3M | $147.2M | $149.8M | $159.5M | $156.6M | $150M | $152.5M | $149.6M | $146.9M | $143.3M | $143.2M | $145.4M | $140.2M | $116.9M | $133.4M | $124.5M | $124.6M | $126.2M | $132.7M | $153.3M | $135.5M | $137.8M | $100.3M | $110.2M | $108.5M | - | $99.4M | $100.6M | $93.8M | - | $84.2M | $86.8M | $78.9M | $76.75M | $69.2M | $68.5M | $67.8M | $69.02M | $62.7M | $69.14M | $67.99M | $58.7M | $61.08M | $65.22M | $60.92M | $57.93M | $50.18M | $45.63M | $43.32M | $41.68M | $40.89M | $37.62M | $36M | $23.98M | $31.38M | $28.49M | $28.97M | $20.3M | $27.9M | $29.3M | $29.9M | $20.4M | $26.3M | $25.5M | $25.8M | $21.6M | $20.8M | $21.1M | $20.7M | $21.7M | $20.7M | $20.8M | $19.4M | $14.7M | $12.6M | $12.1M | $12.9M | $13.6M | $12.2M | $12.8M | $12.2M | $11.1M | - | $12.1M | $14M | $10.5M | $10.3M | $12M | $11.6M | $9.7M | $10.7M | $10.3M | $10.2M | $9.8M | $9.5M | $4.5M | $8.7M | $8.1M | $7.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$200K | $200K | $300K | $500K | $400K | $1.4M | $400K | $100K | -$100K | - | - | - | $100K | - | -$800K | $200K | - | $300K | $500K | $1.9M | $100K | - | -$900K | $300K | $100K | $100K | $300K | $2M | - | - | - | - | - | - | - | - | - | - | $100K | - | - | - | - | - | - | - | - | $1M | - | - | - | - | - | - | -$17.8M | - | $4.9M | - | $0 | - | - | $3.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $31.9M | $3.9M | $23.3M | $18.5M | $10.8M | $6.1M | $14.5M | $8M | $15.2M | $15.8M | $4.1M | $18.7M | $34.7M | $30.2M | $36.4M | $7.7M | $18.6M | $17.7M | $1.2M | $8.8M | $26.7M | $10.6M | $24.2M | $15.6M | -$1.4M | $7.2M | $19.3M | $33.6M | $44.6M | $20.7M | $22.1M | $17.9M | $28.3M | $7.9M | $13M | $13.5M | $17.8M | -$10.1M | -$21.3M | -$33.4M | $12.7M | $5.2M | $54M | -$8.6M | $14.8M | -$8.1M | $73.9M | $83M | $96.4M | $55.6M | $114M | $103.7M | $107.6M | $56.2M | $80.6M | $70.2M | $92.2M | $47.1M | $57.5M | $69.7M | $70M | $30.5M | $46.1M | $57.3M | $72M | $32.3M | $37.3M | $60.4M | $75.1M | $61.3M | $98.3M | $141.4M | $175.2M | $132.6M | $140.3M | $124.4M | $138.4M | $100.7M | $78.3M | $84.1M | $84.4M | $55.6M | $22.85M | $40.4M | $45M | $28.2M | $19.99M | $29.51M | $35.16M | $22.54M | $34.47M | $24.8M | $27.39M | $16.13M | $16.4M | $37.98M | $44.54M | $19.93M | $25.58M | $33.77M | $39M | $20.03M | $21.13M | $24.28M | $40.49M | $26.74M | $25.2M | $34.6M | $36.44M | $22.7M | $20.4M | $27M | $27.6M | $17.6M | $16.4M | $16.5M | $20.7M | $11.3M | $9.7M | $16M | $17.1M | $9.2M | $5.5M | $5.4M | $9.1M | $3M | -$600K | $6.1M | $8.3M | $2.2M | $4.6M | $6M | $13.1M | -$8.7M | -$1.5M | $6M | $5.6M | $400K | -$500K | $5M | $9.7M | $800K | $3.3M | $4.6M | $17M | $5.6M | -$200K | $2.9M | -$112.5M | $48.5M | $43.1M | $40.6M | -$116M | $41.8M | $36.7M | $44.1M | -$154.5M | $46.8M | $46.8M | $63.9M | -$130.1M | $43.6M | $51.2M | $34.7M | -$88.4M | $32.4M | $35.6M | $27.6M | -$107.1M | $51.9M |
| -$10.2M | -$12.8M | -$11.3M | -$10.6M | -$9.2M | -$14.5M | -$4.3M | -$15M | -$11.6M | -$9.1M | -$5.7M | -$8M | -$19.3M | -$9.2M | -$175.8M | -$5.4M | -$10.3M | -$7.7M | -$5.6M | -$9.5M | -$4.5M | -$9.1M | -$14.5M | -$8.6M | -$10.3M | -$12.7M | -$7.6M | -$12.1M | $5.7M | -$43.7M | -$96.8M | -$16.6M | -$19.2M | -$13.5M | -$17.1M | -$16.4M | -$14.4M | -$23.9M | -$16.7M | -$110.3M | -$16.6M | -$89.3M | -$40.6M | -$26M | -$21.8M | -$23.7M | -$34.4M | -$25.7M | -$29.2M | -$45.8M | -$38.2M | -$31.1M | -$34.5M | -$32.1M | -$44M | -$35.3M | -$32M | -$35.5M | -$41.8M | -$35.1M | -$67M | -$46.3M | -$76.1M | -$56M | -$55.2M | -$69.8M | -$42.8M | -$66.5M | -$68.1M | -$750.8M | -$220.3M | -$209.5M | -$6.5M | $600K | $5.4M | -$12.9M | $3.1M | -$100K | -$900K | $700K | -$13.2M | -$1M | $454K | -$2.5M | -$600K | -$7M | -$2.46M | -$156K | -$1.07M | $504K | $6.87M | -$1.52M | -$4.17M | -$41K | -$6.16M | -$34K | -$265K | -$3.2M | $5K | -$677K | -$425K | -$115K | -$304K | -$675K | -$386K | -$438K | -$500K | -$1M | -$400K | -$200K | $100K | -$900K | -$400K | -$400K | - | $100K | -$200K | $100K | -$1.2M | $400K | $200K | $100K | $2.2M | $400K | -$500K | -$200K | -$14M | $100K | $200K | $400K | $400K | $500K | -$200K | $300K | $300K | $200K | -$300K | $400K | $600K | $400K | $500K | $400K | $700K | $700K | -$6.3M | $1M | $9.1M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $9.2M | $8.9M | $10M | $9.8M | $9.2M | $8.7M | $9.9M | $9.6M | $9.6M | $9.2M | $8.4M | $8.4M | $9M | $8.1M | $8.3M | $8M | $7.9M | $7.4M | $7.4M | $7.1M | $7.3M | $7.1M | $7.4M | $7.3M | $7.2M | $7.2M | $7.1M | $7.2M | $7.5M | $10.9M | $9.8M | $9.9M | $9.4M | $10M | $9.8M | $9.6M | $9.7M | $10.1M | $10M | $10M | $9.9M | $9.7M | $24.7M | $24M | $24M | $23.3M | $24.9M | $24.7M | $25.1M | $19.3M | $30.5M | $31.6M | $32.2M | $33M | $35.9M | $34.4M | $33.8M | $33M | $35M | $34M | $38.3M | $39.4M | $45M | $46.2M | $43.2M | $40.6M | $43.6M | $49M | $41M | $40.5M | - | $7.3M | $7.1M | $6.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$1M | -$3.9M | -$1.3M | -$800K | - | -$5.8M | $5.6M | -$5.4M | -$2M | $100K | $2.7M | $400K | -$10.3M | -$1.1M | -$167.5M | $2.6M | -$2.4M | -$300K | $1.8M | -$2.4M | $2.8M | -$2M | -$7.1M | -$1.3M | -$3.1M | -$5.5M | -$500K | -$4.9M | $13.2M | -$32.8M | -$87M | -$6.7M | -$9.8M | -$3.5M | -$7.3M | -$6.8M | -$4.7M | -$13.8M | -$6.7M | -$100.3M | -$6.7M | -$79.6M | -$15.9M | -$2M | $2.2M | -$400K | -$9.5M | -$1M | -$4.1M | -$26.5M | -$7.7M | $500K | -$2.3M | $900K | -$8.1M | -$900K | $1.8M | -$2.5M | -$6.8M | -$1.1M | -$28.7M | -$6.9M | -$31.1M | -$9.8M | -$12M | -$29.2M | $800K | -$17.5M | -$27.1M | -$710.3M | -$220.3M | -$202.2M | $600K | $7.3M | $5.4M | -$12.9M | $3.1M | -$100K | -$900K | $700K | -$13.2M | -$1M | $454K | -$2.5M | -$600K | -$7M | -$2.46M | -$156K | -$1.07M | $504K | $6.87M | -$1.52M | -$4.17M | -$41K | -$6.16M | -$34K | -$265K | -$3.2M | $5K | -$677K | -$425K | -$115K | -$304K | -$675K | -$386K | -$438K | -$500K | -$1M | -$400K | -$200K | $100K | -$900K | -$400K | -$400K | - | $100K | -$200K | $100K | -$1.2M | $400K | $200K | $100K | $2.2M | $400K | -$500K | -$200K | -$14M | $100K | $200K | $400K | $400K | $500K | -$200K | $300K | $300K | $200K | -$300K | $400K | $600K | $400K | $500K | $400K | $700K | $700K | -$6.3M | $1M | $9.1M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $21.4M | -$9.3M | $12.4M | $7.5M | $1.3M | -$8.8M | $9.4M | -$7.3M | $3.2M | $6.4M | -$1.9M | $10.4M | $15M | $20.7M | -$139.8M | $2M | $8M | $9.6M | -$4.8M | -$1.1M | $21.9M | $1.1M | $9.3M | $6.6M | -$12M | -$5.9M | $11.4M | $21.1M | $49.9M | -$23.4M | -$75.1M | $800K | $8.7M | -$6.1M | -$4.6M | -$3.4M | $3M | -$34.5M | -$38.4M | -$144.2M | -$4.3M | -$85M | $12.4M | -$35.7M | -$8M | -$32.9M | $38.4M | $56.3M | $66.1M | $8.6M | $74.1M | $70.8M | $71.4M | $22.3M | $28.4M | $32.9M | $58.1M | $9.6M | $15.7M | $34.6M | $3M | -$15.8M | -$30M | $1.3M | $16.8M | -$37.5M | -$5.5M | -$6.1M | $7M | -$689.5M | -$154.5M | -$68.1M | $168.7M | $133.2M | $136.9M | $103M | $131.7M | $91.5M | $67.1M | $74.6M | $60.3M | $42.9M | $9.98M | $24.4M | $31.1M | $8.4M | $2.38M | $15.29M | $20.18M | $9.49M | $10.27M | $9.58M | $7.89M | $1.47M | -$5.09M | $23.31M | $32.92M | $10.02M | $13.41M | $20.73M | $29.73M | $15.82M | $16.41M | $19.68M | $36.17M | $23.86M | $22.2M | $30.8M | $33.3M | $19.7M | $18.3M | $24M | $24.3M | $14.8M | $13.5M | $15.1M | $18.9M | $10.3M | $6.8M | $14.2M | $14.7M | $6.8M | $6.1M | $5.7M | $8.6M | $2.9M | -$14.6M | $6.2M | $8.4M | $2.6M | $5M | $6.5M | $12.8M | -$8.4M | -$1.3M | $6.2M | $5.7M | $500K | $0 | $5.3M | $10.2M | $1.1M | $3.9M | $5.3M | $10.8M | $6.6M | $9M | $3.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $7.2M | -$3.3M | $5.4M | $2.5M | -$200K | -$2.5M | -$47.3M | -$300K | $1.6M | $1.9M | $6M | $0 | -$5.2M | $4.2M | $4.3M | -$300K | -$7.1M | $6.5M | -$1.2M | -$900K | $4M | $4.2M | $7.5M | $7M | $700K | $1.9M | $2.1M | $3.1M | $3.9M | $3.3M | $3.2M | -$10.7M | -$1.2M | $3.9M | -$40.2M | -$13.1M | $2.3M | $1.5M | -$16.4M | -$5.3M | $700K | $107.7M | -$31.3M | -$6.1M | -$1.7M | -$7.4M | $4.9M | -$18.1M | $19.2M | $2.6M | $1.3M | $17M | $9.3M | $8.5M | -$3M | $13.5M | $15.5M | $11.4M | $800K | $12.9M | $600K | $1.4M | $29.4M | $2.7M | $3.9M | -$13.8M | $4.8M | $3.6M | -$6.2M | -$61M | -$54.4M | -$29.6M | $47.6M | $37.8M | $40.7M | $27.1M | $34.2M | $27.4M | $23.2M | $24.2M | $18.1M | $12.9M | $2.13M | $3.5M | $6.6M | $2.5M | -$2.82M | $3.62M | $5.41M | $2.75M | $861K | $2.38M | $2.3M | $499K | -$3.87M | $9.09M | $12.84M | $3.91M | $4.78M | $8.29M | $11.8M | $5.95M | $5.96M | $7.38M | $13.56M | $8.95M | $8.2M | $11.4M | $12.3M | $7.3M | $6.8M | $8.8M | $8.9M | $5.5M | $5M | $5.6M | $7M | $3.8M | $2.6M | $5.7M | $5.9M | $2.7M | $2.2M | $2.1M | $3.2M | $1.1M | -$5.7M | $2.4M | $3.2M | $1M | $1.9M | $2.4M | $4.7M | -$3.6M | -$500K | $2.2M | $1.2M | $200K | -$100K | $2M | $2.8M | -$300K | $1M | $1.6M | $3M | $2.2M | $2.9M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $14.2M | -$6M | $7M | $5M | $1.5M | -$6.3M | $56.7M | -$7M | $1.6M | $4.5M | -$7.9M | $10.4M | $20.2M | $16.5M | -$144.1M | $2.3M | $15.1M | $3.1M | -$3.6M | -$200K | $17.9M | -$3.1M | $1.8M | -$400K | -$12.7M | -$7.8M | $9.3M | $18M | $46M | -$26.7M | -$78.3M | $11.5M | $9.7M | -$10M | $35.3M | $9.6M | $500K | -$36M | -$23.4M | -$140.7M | -$5.8M | -$195.9M | $43.8M | $4.8M | $23.3M | -$8.4M | $33.6M | $73.1M | $46.6M | -$4.9M | $54.4M | $50.6M | $54.5M | $8.1M | $32.1M | $19.7M | $43M | -$2.2M | $13.1M | $21.6M | $1.9M | -$53.3M | -$66.4M | $500K | $13.3M | -$23.6M | -$11.5M | -$14.1M | -$13M | -$656.8M | -$222.1M | -$26.9M | $133.8M | $102.7M | $99.3M | $75.9M | $97.5M | $64.1M | $43.9M | $50.4M | $42.2M | $29.7M | $18.19M | $17.1M | $24.1M | $6.5M | $5.41M | $12.7M | $15.25M | $5.77M | -$5.5M | $7.2M | $1.31M | $535K | -$25.1M | $14.73M | $20.08M | -$30.21M | $8.63M | $12.44M | $14.61M | $9.87M | $10.45M | $12.3M | $22.61M | $14.91M | $14M | $19.4M | $21M | $12.4M | $11.5M | $15.2M | $15.4M | $9.3M | $8.5M | $9.5M | $11.9M | $6.5M | $4.2M | $8.5M | $8.8M | $4.1M | $3.9M | $3.6M | $5.4M | $1.8M | -$8.9M | $3.8M | $5.2M | $1.6M | $3.1M | $4.1M | $8.1M | -$4.8M | -$800K | $4M | $4.5M | $300K | $100K | $3.3M | $7.4M | $1.4M | $2.9M | $3.7M | $7.8M | $4.4M | $6.1M | $2.8M | $6.5M | $3.1M | $3.6M | $3.7M | -$6M | $2M | $2.2M | $1.9M | $7.3M | $2.6M | -$2.8M | $4.7M | -$19.5M | $1.6M | $500K | $3.5M | $4M | $4.2M | $2.1M | $1.9M | $8.8M | $3.2M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | -$3.9M | -$33.5M | $2.3M | $3.1M | $2.3M | $2.4M | $2.5M | $2.3M | $1.9M | $2.4M | $2.1M | $1.1M | $900K | $600K | $900K | $800K | $400K | -$700K | $1.5M | $700K | $1M | $1M | $800K | $100K | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $14.2M | -$6M | $7M | $5M | $1.5M | -$6.3M | $56.7M | -$7M | $1.6M | $4.5M | -$7.9M | $10.4M | $20.2M | $16.5M | -$144.1M | $2.3M | $15.1M | $3.1M | -$3.6M | -$200K | $17.9M | -$3.1M | $1.8M | -$400K | -$12.7M | -$7.8M | $9.3M | $18M | $46M | -$26.7M | -$78.3M | $11.5M | $9.7M | -$10M | $35.3M | $9.6M | $500K | -$36M | -$23.4M | -$140.7M | -$5.8M | -$195.9M | $43.8M | $4.8M | $23.3M | -$8.4M | $33.6M | $73.1M | $46.6M | -$8.8M | $20.9M | $52.9M | $57.6M | $10.4M | $34.5M | $22.2M | $45.3M | -$300K | $15.5M | $23.7M | $3M | -$52.4M | -$65.8M | $1.4M | $14.1M | -$23.2M | -$12.2M | -$12.6M | -$12.3M | -$655.8M | -$221.1M | -$26.1M | $133.9M | $102.7M | $99.3M | $75.9M | $97.5M | $64.1M | $43.9M | $50.4M | $42.2M | $29.7M | $18.19M | $17.1M | $24.1M | $6.5M | $5.41M | $12.7M | $15.25M | $5.77M | -$5.5M | $7.2M | $1.31M | $535K | -$25.1M | $14.73M | $20.08M | -$30.21M | $8.63M | $12.44M | $14.61M | $9.87M | $10.45M | $12.3M | $22.61M | $14.91M | $14M | $19.4M | $21M | $12.4M | $11.5M | $15.2M | $15.4M | $9.3M | $8.5M | $9.5M | $11.9M | $6.5M | $4.2M | $8.5M | $8.8M | $4.1M | $3.9M | $3.6M | $5.4M | $1.8M | -$8.9M | $3.8M | $5.2M | $1.6M | $3.1M | $4.1M | $8.1M | -$4.8M | -$800K | $4M | $4.5M | $300K | $100K | $3.3M | $7.4M | $1.4M | $2.9M | $3.7M | $7.8M | $4.4M | $6.1M | $2.8M | $6.5M | $3.1M | $3.6M | $3.7M | -$6M | $2M | $2.2M | $1.9M | $7.3M | $2.6M | -$2.8M | $4.7M | -$19.5M | $1.6M | $500K | $3.5M | $4M | $4.2M | $2.1M | $1.9M | $8.8M | $3.2M |
Shares Outstanding (Basic) | 35.99M | 35.67M | 35.47M | 35.47M | 35.45M | 35.27M | 35.13M | 35.12M | 35.37M | 35.27M | 35.09M | 35.08M | 35.08M | 35.12M | 35.14M | 35.18M | 35.28M | 35.13M | - | 35.03M | 34.9M | 34.81M | 34.57M | 34.54M | 34.52M | 35.14M | 35.37M | 35.35M | 35.6M | 35.64M | 35.59M | 35.56M | 35.53M | 35.37M | 35.18M | 35.13M | 35.11M | 35.02M | 34.72M | 34.61M | 34.28M | 34.15M | 34.05M | 34.04M | 34.03M | 33.91M | 33.83M | 33.81M | 33.75M | 33.55M | 33.29M | 33.27M | 33.25M | 33.08M | 32.95M | 32.68M | 32.64M | 32.64M | 32.63M | 32.63M | 32.61M | 32.61M | - | 32.65M | 32.64M | 32.63M | - | 32.57M | 32.54M | 32.54M | - | 32.52M | 32.48M | 32.39M | - | 31.29M | 31.21M | 62.05M | - | 61.58M | 30.7M | 60.94M | - | 60.44M | 60.19M | 59.99M | - | 26.77M | 26.73M | 26.67M | - | 26.55M | 26.54M | 26.54M | - | 25.6M | 24.32M | 97.14M | - | 24.27M | 24.27M | 24.26M | - | 24.64M | 24.73M | 25.85M | - | 25.98M | 25.97M | 25.98M | - | 25.94M | 25.94M | 25.92M | - | 25.9M | 25.91M | 25.9M | - | 25.9M | 25.91M | 25.9M | - | 25.9M | 25.9M | 25.9M | 25.9M | 25.9M | - | 28.51M | 29.81M | 30.83M | - | 32.37M | 32.62M | 33.26M | - | 34.78M | 34.78M | 34.78M | - | 34.78M | 34.78M | 34.78M | - | 34.78M | 34.78M | 34.78M | - | 34.83M | 34.84M | 34.88M | - | 36.16M | 36.63M | 36.63M | - | 36.63M | 36.63M | 36.64M | - | 36.63M | 36.6M | 36.61M | - | 36.61M | 36.58M | 36.58M | - | 36.58M |
Shares Outstanding (Diluted) | 36.53M | 35.67M | 36.52M | 36.26M | 35.82M | 35.27M | 35.58M | 35.12M | 35.74M | 36.06M | 35.09M | 35.79M | 35.65M | 35.75M | 35.14M | 35.37M | 35.55M | 35.57M | - | 35.03M | 35.6M | 34.81M | 34.71M | 34.54M | 34.52M | 35.14M | 35.5M | 35.46M | 35.73M | 35.64M | 35.59M | 35.93M | 36.06M | 35.37M | 36.21M | 35.83M | 35.65M | 35.02M | 34.72M | 34.61M | 34.28M | 34.15M | 34.38M | 34.35M | 34.5M | 33.91M | 34.25M | 34.4M | 34.36M | 34.26M | 33.9M | 33.83M | 33.78M | 33.75M | 33.43M | 33.15M | 33.35M | 33.42M | 33.19M | 33.26M | 33.46M | 32.61M | - | 33.06M | 33.15M | 32.63M | - | 32.57M | 32.54M | 32.54M | - | 32.52M | 33.01M | 33.01M | - | 31.98M | 31.91M | 63.45M | - | 63.04M | 31.58M | 62.46M | - | 62.02M | 61.5M | 61.22M | - | 27.28M | 27.2M | 27.12M | - | 26.72M | 26.63M | 26.58M | - | 25.98M | 24.89M | 99.14M | - | 24.52M | 24.56M | 24.54M | - | 24.68M | 24.91M | 26M | - | 25.98M | 26.32M | 25.98M | - | 25.94M | 25.94M | 25.92M | - | 25.9M | 25.91M | 25.9M | - | 25.9M | 25.91M | 25.9M | - | 25.9M | 25.9M | 25.9M | 25.9M | 25.9M | - | 28.51M | 29.81M | 30.83M | - | 32.37M | 32.62M | 33.26M | - | 34.78M | 34.78M | 34.78M | - | 34.78M | 34.78M | 34.78M | - | 34.78M | 34.78M | 34.78M | - | 34.83M | 34.84M | 34.88M | - | 36.16M | 36.63M | 36.63M | - | 36.63M | 36.63M | 36.64M | - | 36.63M | 36.6M | 36.61M | - | 36.61M | 36.58M | 36.58M | - | 36.58M |
EPS (Basic) | $0.39 | -$0.17 | $0.20 | $0.14 | $0.04 | -$0.18 | $1.61 | -$0.20 | $0.05 | $0.13 | -$0.23 | $0.30 | $0.58 | $0.47 | -$4.10 | $0.07 | $0.43 | $0.09 | - | -$0.01 | $0.51 | -$0.09 | $0.05 | -$0.01 | -$0.37 | -$0.22 | $0.26 | $0.51 | $1.29 | -$0.75 | -$2.20 | $0.32 | $0.27 | -$0.28 | $1 | $0.28 | $0 | -$1.03 | -$0.96 | -$4.04 | -$0.16 | -$5.96 | $1.28 | $0.16 | $0.68 | -$0.24 | $1 | $2.16 | $1.40 | -$0.28 | $0.64 | $1.60 | $1.72 | $0.32 | $1.04 | $0.68 | $1.32 | $0 | $0.48 | $0.72 | $0.08 | -$1.61 | - | $0.043 | $0.43 | -$0.72 | - | -$0.54 | -$0.56 | -$20.16 | - | -$0.80 | $4.12 | $3.16 | - | $2.44 | $3.12 | $1.04 | - | $0.82 | $1.38 | $0.49 | - | $0.28 | $0.40 | $0.11 | - | $0.48 | $0.57 | $0.22 | - | $0.27 | $0.05 | $0.02 | - | $0.58 | $0.83 | -$0.31 | - | $0.51 | $0.60 | $0.41 | - | $0.50 | $0.91 | $0.58 | - | $0.19 | $0.81 | $0.08 | - | $0.098 | $0.098 | $0.06 | - | $0.062 | $0.051 | $0.028 | - | $0.037 | $0.025 | $0.012 | - | $0.01 | $0.016 | $0.0052 | -$0.025 | $0.011 | - | $0.0044 | $0.0074 | $0.0096 | - | -$0.011 | -$0.0015 | $0.0081 | - | $0.00074 | $0.00074 | $0.0067 | - | $0.003 | $0.0067 | $0.0081 | - | $0.0096 | $0.013 | $0.0059 | - | $0.0067 | $0.0074 | $0.0081 | - | $0.0044 | $0.0044 | $0.0037 | - | $0.0052 | -$0.0052 | $0.0096 | - | $0.0037 | $0.00074 | $0.0067 | - | $0.0081 | $0.0044 | $0.0037 | - | $0.0067 |
EPS (Diluted) | $0.39 | -$0.17 | $0.19 | $0.14 | $0.04 | -$0.18 | $1.59 | -$0.20 | $0.04 | $0.12 | -$0.23 | $0.29 | $0.57 | $0.46 | -$4.10 | $0.07 | $0.42 | $0.09 | - | -$0.01 | $0.50 | -$0.09 | $0.05 | -$0.01 | -$0.37 | -$0.22 | $0.26 | $0.51 | $1.29 | -$0.75 | -$2.20 | $0.32 | $0.27 | -$0.28 | $0.97 | $0.28 | $0 | -$1.03 | -$0.96 | -$4.04 | -$0.16 | -$5.96 | $1.28 | $0.12 | $0.68 | -$0.24 | $1 | $2.12 | $1.36 | -$0.28 | $0.60 | $1.56 | $1.72 | $0.32 | $1.04 | $0.68 | $1.28 | $0 | $0.48 | $0.72 | $0.08 | -$1.61 | - | $0.04 | $0.43 | -$0.72 | - | -$0.56 | -$0.56 | -$20.16 | - | -$0.80 | $4.04 | $3.12 | - | $2.36 | $3.06 | $1 | - | $0.80 | $1.34 | $0.48 | - | $0.28 | $0.39 | $0.11 | - | $0.47 | $0.56 | $0.21 | - | $0.27 | $0.05 | $0.02 | - | $0.57 | $0.81 | -$0.31 | - | $0.51 | $0.60 | $0.40 | - | $0.50 | $0.91 | $0.57 | - | $0.19 | $0.80 | $0.078 | - | $0.097 | $0.098 | $0.06 | - | $0.062 | $0.051 | $0.028 | - | $0.037 | $0.025 | $0.012 | - | $0.01 | $0.016 | $0.0052 | -$0.025 | $0.011 | - | $0.0044 | $0.0074 | $0.0096 | - | -$0.011 | -$0.0015 | $0.0081 | - | $0.00074 | $0.00074 | $0.0067 | - | $0.003 | $0.0067 | $0.0081 | - | $0.0096 | $0.013 | $0.0059 | - | $0.0067 | $0.0074 | $0.0081 | - | $0.0044 | $0.0044 | $0.0037 | - | $0.0052 | -$0.0052 | $0.0096 | - | $0.0037 | $0.00074 | $0.0067 | - | $0.0081 | $0.0044 | $0.0037 | - | $0.0067 |
EBIT | $30.6M | -$400K | $22.4M | $17.3M | $10.5M | -$100K | $19.3M | $2.3M | $12.8M | $15.6M | $6.5M | $18.8M | $24M | $28.8M | -$131.5M | $10M | $15.9M | $17M | $2.6M | $6M | $29.2M | $8.2M | $16.7M | $13.9M | -$4.8M | $1.3M | $18.5M | $28.3M | $57.4M | -$12.5M | -$65.3M | $10.7M | $18.1M | $3.9M | $5.2M | $6.2M | $12.7M | -$24.4M | -$28.4M | -$134.2M | $5.6M | -$75.3M | $37.1M | -$11.7M | $16M | -$9.6M | $63.3M | $81M | $91.2M | $27.9M | $104.6M | $102.4M | $103.6M | $55.3M | $64.3M | $67.3M | $91.9M | $42.6M | $50.7M | $68.6M | $41.3M | $23.6M | $15M | $47.5M | $60M | $3.1M | $38.1M | $42.9M | $48M | -$649M | $98.3M | -$60.8M | $175.8M | $139.9M | $140.3M | $124.4M | $138.4M | $100.7M | $78.3M | $84.1M | $84.4M | $55.6M | $22.85M | $40.4M | $45M | $28.2M | $19.99M | $29.51M | $35.16M | $22.54M | $34.47M | $24.8M | $27.39M | $16.13M | $16.4M | $37.98M | $44.54M | $19.93M | $25.58M | $33.77M | $39M | $20.03M | $21.13M | $24.28M | $40.49M | $26.74M | $25.2M | $34.6M | $36.44M | $22.7M | $20.4M | $27M | $27.6M | $17.6M | $16.4M | $16.5M | $20.7M | $11.3M | $9.7M | $16M | $17.1M | $9.2M | $5.5M | $5.4M | $9.1M | $3M | -$600K | $6.1M | $8.3M | $2.2M | $4.6M | $6M | $13.1M | -$8.7M | -$1.5M | $6M | $5.6M | $400K | -$500K | $5M | $9.7M | $800K | $3.3M | $4.6M | $17M | $5.6M | -$200K | $2.9M | -$112.5M | $48.5M | $43.1M | $40.6M | -$116M | $41.8M | $36.7M | $44.1M | -$154.5M | $46.8M | $46.8M | $63.9M | -$130.1M | $43.6M | $51.2M | $34.7M | -$88.4M | $32.4M | $35.6M | $27.6M | -$107.1M | $51.9M |
EBITDA | $46.4M | $15.3M | $43.7M | $32.9M | $27M | $16.3M | $34.4M | $18.4M | $30.5M | $31.6M | $28.4M | $33.9M | $39.2M | $43.7M | $56.5M | $25.4M | $32.6M | $34M | $18.7M | $17.8M | $39M | $18.2M | $28.1M | $27M | $4.6M | $11.9M | $28.8M | $38.3M | $68.8M | $25.9M | $27.8M | $20.7M | $31.5M | $19.3M | $20.3M | $19.1M | $28.2M | -$1.7M | -$10.6M | -$21.4M | $26.6M | $18.3M | $101.2M | $1.2M | $29.5M | $3.2M | $95.3M | $109.3M | $119.5M | $78.4M | $133.2M | $127.1M | $131.1M | $84.8M | $99.1M | $94.2M | $117.8M | $70.4M | $86.6M | $101.1M | $98.4M | $62.5M | $69.7M | $88.3M | $105.8M | $65.8M | $71.2M | $91.8M | $104.4M | $97.8M | $353.9M | $166M | $196.4M | $154.5M | $161M | $158.1M | $152.2M | $126.2M | $97.1M | $101.4M | $116.8M | $75.2M | $40.69M | $58.6M | $61.8M | $50.5M | $36.38M | $43.75M | $51.3M | $35.66M | $39.13M | $38.28M | $44.77M | $29.64M | $35.87M | $48.77M | $52.04M | $31M | $35.55M | $48.41M | $46.79M | $25.4M | $26.23M | $29.62M | $45.73M | $31.61M | $30.5M | $39.9M | $41.04M | $26.9M | $24.8M | $31.5M | $31.5M | $21.4M | $20M | $19.3M | $23.6M | $14M | $13.8M | $18.7M | $19.7M | $11.9M | $5.4M | $6.6M | $11.3M | $4.6M | $15M | $7.8M | $10M | $3.4M | $4.2M | $5.5M | $14.9M | -$7.5M | -$300K | $7.2M | $7.9M | $1.5M | $300K | $6M | $10.7M | $1.9M | $3.9M | $5.3M | $24.9M | $5.8M | -$8.1M | $2.9M | -$112.5M | $48.5M | $43.1M | $40.6M | -$116M | $41.8M | $36.7M | $44.1M | -$154.5M | $46.8M | $46.8M | $63.9M | -$130.1M | $43.6M | $51.2M | $34.7M | -$88.4M | $32.4M | $35.6M | $27.6M | -$107.1M | $51.9M |