LiveRamp Holdings, Inc.(RAMP:US)
Market Cap$2.267B
Key Metrics
Price$37.44
Revenue (TTM)$812.94M
Holders Revenue (TTM)$194.53M
Gross Profit (TTM)$574.82M
Earnings (TTM)$145.95M
EBITDA (TTM)$113.17M
Op. Margin (TTM)10.88%
Dividend Yield-
Holders Yield8.58%
Cash on hand$379.55M
Total Assets$1.294B
Net Assets$971.98M
Total Debt$29.57M
Key Metrics
Price$37.44
Revenue (TTM)$812.94M
Holders Revenue (TTM)$194.53M
Gross Profit (TTM)$574.82M
Earnings (TTM)$145.95M
EBITDA (TTM)$113.17M
Op. Margin (TTM)10.88%
Dividend Yield-
Holders Yield8.58%
Cash on hand$379.55M
Total Assets$1.294B
Net Assets$971.98M
Total Debt$29.57M
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 | Dec 31, 1983 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $206.09M | $212.2M | $199.83M | $194.82M | $188.72M | $195.41M | $185.48M | $175.96M | $171.85M | $173.87M | $159.87M | $154.07M | $148.63M | $158.62M | $147.1M | $142.24M | $141.73M | $140.6M | $127.29M | $119.04M | $119.18M | $119.75M | $104.66M | $99.44M | $105.7M | $102.22M | $90.14M | $82.51M | $78.32M | $80.02M | $64.81M | $62.47M | $244.78M | $59.12M | $54.01M | $212.51M | $224.87M | $223.31M | $217.27M | $214.8M | $224.66M | $221.19M | $207.35M | $196.9M | $257.37M | $208.25M | $204.25M | $186.68M | $277.21M | $268.76M | $267.78M | $257.18M | $277.13M | $273.1M | $277.47M | $271.66M | $287.26M | $280.89M | $286.43M | $276.04M | $298.8M | $287.91M | $291.67M | $270.4M | $288.34M | $283.81M | $271.11M | $255.98M | $295.51M | $321.06M | $328.94M | $331.07M | $344.62M | $350.76M | $348.85M | $334.67M | $357.27M | $352.84M | $348.32M | $336.71M | $344.34M | $347.43M | $330.52M | $310.27M | $322.53M | $312.41M | $299.11M | $288.99M | $277.84M | $255.21M | $241.1M | $236.68M | $239.46M | $257.96M | $235.4M | $225.41M | $225.33M | $220.54M | $215.2M | $205.04M | $208.77M | $262.75M | $263.86M | $245.56M | $261.86M | $244.3M | $246.84M | $211.51M | $208.9M | $193.9M | $180M | $164.5M | $134.1M | $147M | $135.9M | $100.4M | $106M | $104.5M | $97.5M | $94M | $77M | $71.3M | $62.4M | $54.4M | $54.9M | $52.7M | $47.9M | $46.9M | $41.8M | $41.4M | $36.7M | $31.8M | $33.1M | $29.9M | $28.7M | $24.1M | $23.4M | $23.7M | $23.8M | $20.1M | $23.3M | $25.8M | $25M | $23.6M | $25.1M | $24.1M | $20.7M | $19.8M | $20.3M | $19.8M | $18M | $16.2M | $40.6M | $15.9M | $22.1M | $8.9M | $8.4M | $9.2M | $5.1M | $5M | $4.5M | $4.6M | $3.9M | $4M | $3.3M | $3.1M | $3.3M | $2.8M | $2.6M | $2.3M |
Cost of Revenue | $60.55M | $59.66M | $59.59M | $58.32M | $57.93M | $55M | $51.23M | $51.75M | $47.72M | $44.93M | $41.21M | $45.62M | $43.47M | $43.29M | $42.3M | $41.02M | $39.48M | $38.56M | $35.08M | $34.32M | $37.56M | $37.09M | $34.9M | $34.47M | $36.85M | $37.97M | $41.46M | $36.43M | $37.76M | $34.84M | $24.47M | $23.65M | $121.48M | $24.53M | $24.01M | $113.96M | $118.29M | $116.47M | $120.11M | $122.82M | $123.63M | $125.74M | $121.31M | $117.71M | $206.12M | $125.81M | $122.85M | $113.09M | $207M | $201.43M | $199.11M | $196.11M | $213.59M | $208.85M | $209.16M | $209.31M | $215.41M | $213.93M | $217.49M | $218.29M | $223.62M | $218.47M | $224.01M | $210.42M | $211.92M | $209.93M | $211.92M | $205.5M | $216.66M | $243.92M | $258.02M | $256.58M | $293.9M | $270.75M | $278.14M | $272.87M | $262.82M | $252.71M | $252.45M | $245.65M | $250.17M | $238.3M | $245.62M | $243.23M | $244.47M | $227.16M | $218.72M | $215.37M | $581.37M | $71.56M | $73.75M | $71.42M | $78.71M | $77.21M | $72.98M | $66.36M | $58.62M | $67.18M | $66.05M | $77.2M | $81.92M | $82.58M | $76.87M | $79.01M | $81.09M | $80.9M | $92.6M | $79.3M | $96M | $75.4M | $64.8M | $65.5M | $67.9M | $57.7M | $54.6M | $52.1M | $52.4M | $53.6M | $50.1M | $49.2M | $41M | $35.9M | $32.4M | $28.9M | $29.9M | $27.4M | $26.5M | $28.3M | $18.2M | $19.3M | $18.9M | $17.5M | $15.5M | $18.1M | $16.3M | $14.4M | $14.4M | $13.1M | $13.3M | $13M | $14.1M | $14.6M | $13.7M | $14.1M | $16.9M | $13.1M | $11.1M | $10.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $145.54M | $152.54M | $140.24M | $136.5M | $130.8M | $140.41M | $134.25M | $124.21M | $124.13M | $128.94M | $118.66M | $108.45M | $105.15M | $115.33M | $104.8M | $101.22M | $102.25M | $102.05M | $92.21M | $84.72M | $81.62M | $82.67M | $69.76M | $64.97M | $68.85M | $64.25M | $48.68M | $46.09M | $40.56M | $45.18M | $40.35M | $38.82M | $123.3M | $34.6M | $30M | $98.55M | $106.57M | $106.84M | $97.16M | $91.98M | $101.03M | $95.46M | $86.03M | $79.19M | $51.25M | $82.44M | $81.4M | $73.59M | $70.21M | $67.33M | $68.67M | $61.07M | $63.54M | $64.25M | $68.3M | $62.35M | $71.85M | $66.97M | $68.95M | $57.76M | $75.18M | $69.43M | $67.66M | $59.97M | $76.42M | $73.87M | $59.18M | $50.49M | $78.85M | $77.14M | $70.91M | $74.5M | $50.72M | $80.01M | $70.72M | $61.8M | $94.45M | $100.13M | $95.87M | $91.06M | $94.17M | $109.13M | $84.9M | $67.04M | $78.07M | $85.25M | $80.39M | $73.63M | -$303.54M | $183.65M | $167.35M | $165.26M | $160.75M | $180.76M | $162.41M | $159.05M | $166.7M | $153.36M | $149.15M | $127.84M | $126.85M | $180.17M | $186.99M | $166.54M | $180.77M | $163.4M | $154.24M | $132.21M | $112.9M | $118.5M | $115.2M | $99M | $66.2M | $89.3M | $81.3M | $48.3M | $53.6M | $50.9M | $47.4M | $44.8M | $36M | $35.4M | $30M | $25.5M | $25M | $25.3M | $21.4M | $18.6M | $23.6M | $22.1M | $17.8M | $14.3M | $17.6M | $11.8M | $12.4M | $9.7M | $9M | $10.6M | $10.5M | $7.1M | $9.2M | $11.2M | $11.3M | $9.5M | $8.2M | $11M | $9.6M | $9.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $126.94M | $111.77M | $118.81M | $128.86M | $135.06M | $125.59M | $126.37M | $129.25M | $135.89M | $111.23M | $103.88M | $106.06M | $142.56M | $127.53M | $120.81M | $126.09M | $130.04M | $115.83M | $98.38M | $101.05M | $132.18M | $98.46M | $97.45M | $88.94M | $107.19M | $105.5M | $99.1M | $92.66M | $108.29M | $88.35M | $78.06M | $68.42M | $115.65M | $63.05M | $65.3M | $104.36M | $109.41M | $95.62M | $89.74M | $83.54M | $97.97M | $91.82M | $84.86M | $81.25M | $43.8M | $81.35M | $87.01M | $79.55M | $45.52M | $43.38M | $42.86M | $37.62M | $40.46M | $37.36M | $38.1M | $36.92M | $36.96M | $33.65M | $41.89M | $37.05M | $40.32M | $39.23M | $40.35M | $37.9M | $41.21M | $44.02M | $37.94M | $37.99M | $54.43M | $85.74M | $36.62M | $48.94M | $57.34M | $46.54M | $52.53M | $61.16M | $65.15M | $48.84M | $54.01M | $54.75M | $36.62M | $56.42M | $66.08M | $52.06M | $55.11M | $45.82M | $46.02M | $48.19M | -$325.54M | $146.32M | $144.63M | $154.03M | $186.74M | $149.02M | $134.78M | $137.36M | $139.31M | $126.67M | $129.19M | $220.62M | $172.06M | $135.83M | $141.66M | $130.26M | $133.38M | $95.5M | $91.74M | $83.74M | $77.8M | $76.9M | $180.8M | $63.7M | $50.6M | $54.3M | $49M | $38.1M | $39.3M | $35.1M | $35M | $35.6M | $26.8M | $25.9M | $22.7M | $18.2M | $18.4M | $17.9M | $16M | $14.9M | $14.7M | $12.4M | $8.9M | $7.2M | $8.1M | $4.5M | $5.9M | $5.2M | $4.8M | $5.5M | $5.1M | $6.5M | $6.6M | $6.1M | $6M | $6M | $6M | $6.1M | $5.2M | $5.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $37.76M | $33.82M | $36.95M | $39.61M | $45.93M | $42.74M | $43.89M | $44.12M | $45.16M | $37.79M | $33.73M | $34.52M | $52.22M | $43.18M | $46.14M | $47.66M | $45.5M | $41.87M | $35.79M | $34.78M | $46.48M | $30.61M | $31.04M | $26.99M | $28.41M | $27.4M | $26.45M | $23.72M | $31.32M | $20.47M | $16.94M | $16.97M | $23.98M | $14.31M | $15.6M | $23.56M | $23.48M | $20.95M | $19.03M | $18.65M | $16.76M | $18.4M | $19.08M | $20.01M | - | $18.97M | $19.8M | $16.35M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $89.18M | $77.94M | $81.86M | $89.25M | $89.14M | $82.86M | $82.48M | $85.14M | $90.73M | $73.44M | $70.14M | $71.54M | $90.34M | $84.36M | $74.67M | $78.42M | $84.53M | $73.96M | $62.59M | $66.27M | $85.7M | $67.85M | $66.2M | $62M | $78.78M | $78.1M | $72.47M | $68.46M | $76.97M | $67.88M | $61.12M | $51.45M | $91.67M | $48.76M | $49.71M | $80.8M | $86.15M | $74.67M | $70.71M | $64.85M | $81.17M | $73.37M | $65.78M | $61.24M | $43.8M | $62.38M | $67.22M | $63.2M | $45.52M | $43.38M | $42.86M | $37.62M | $41.41M | $37.48M | $38.06M | $36.76M | $36.96M | $36.32M | $39.43M | $36.81M | $40.32M | $39.23M | $40.27M | $37.96M | $43.01M | $43.48M | $37.96M | $37.64M | $38.93M | $42.56M | $38.99M | $49.48M | $57.34M | $46.12M | $42.6M | $45.77M | $56.03M | $49.07M | $54.01M | $54.75M | $50.04M | $57.63M | $53.29M | $53.7M | $55.11M | $46.46M | $46.02M | $48.53M | -$330.4M | $149.32M | $144.63M | $155.03M | $186.67M | $149.54M | $138.88M | $137.82M | $138.06M | $127.73M | $129.19M | $175.28M | $133.66M | $135.83M | $141.66M | $133.32M | $133.38M | $95.5M | $91.8M | $83.7M | $77.7M | $67.6M | $71.3M | $63.7M | $50.6M | $54.3M | $48.9M | $38M | $39.3M | $35.2M | $35M | $35.5M | $26.8M | $25.8M | $22.7M | $20.1M | $18.6M | $17.9M | $16M | $14.8M | $14.7M | $12.4M | $8.9M | $7.2M | $8.1M | $4.5M | $5.9M | $5.2M | $4.8M | $5.5M | $5.1M | $6.5M | $6.6M | $6.1M | $6M | $6M | $6M | $6.1M | $5.2M | $5.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $214K | -$40K | -$1K | - | $188K | $476K | - | - | - | $1K | $1K | -$23K | -$1K | $2K | -$222K | $2K | - | $35K | $37K | $50K | $5K | $4K | - | - | - | - | - | - | - | - | -$950K | -$126K | $32K | $160K | - | -$2.67M | $2.47M | $244K | - | - | $78K | -$57K | -$1.8M | $538K | -$27K | $347K | $15.5M | $43.18M | -$2.37M | -$545K | - | $418K | $9.93M | $15.39M | $9.12M | -$225K | - | - | -$13.42M | -$1.2M | $12.8M | -$1.64M | $0 | -$640K | - | -$344K | $4.86M | -$3M | $1K | -$1.01M | $63K | -$521K | -$4.1M | -$457K | $1.25M | -$1.06M | - | $45.34M | $38.39M | - | - | -$3.06M | - | - | -$57K | $40K | $100K | $9.3M | $109.5M | - | - | - | $100K | $100K | - | -$100K | - | $100K | - | $100K | - | -$1.9M | -$200K | - | - | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $18.61M | $40.78M | $21.43M | $7.64M | -$4.27M | $14.82M | $7.88M | -$5.04M | -$11.76M | $17.7M | $14.78M | $2.39M | -$37.4M | -$12.21M | -$16.01M | -$24.86M | -$27.79M | -$13.79M | -$6.16M | -$16.32M | -$50.56M | -$15.79M | -$27.47M | -$24.01M | -$38.34M | -$41.25M | -$50.23M | -$46.1M | -$67.74M | -$43.17M | -$37.71M | -$29.6M | $7.65M | -$28.48M | -$35.3M | -$5.81M | -$3.06M | $11.23M | $7.42M | $8.48M | $3.1M | $3.68M | $1.18M | -$2.06M | $7.45M | $1.09M | -$5.61M | -$5.96M | $24.69M | $23.95M | $25.81M | $23.46M | $22.13M | $26.77M | $30.24M | $25.58M | $34.89M | $30.65M | $27.05M | $20.7M | $30.26M | $30.2M | $27.31M | $22.08M | $35.21M | $30.4M | $21.25M | $12.5M | $24.42M | -$8.6M | $34.29M | $25.56M | -$19.92M | $33.47M | $18.19M | $639K | $29.3M | $51.29M | $41.87M | $36.32M | $57.55M | $52.71M | $18.82M | $14.97M | $22.96M | $39.43M | $34.37M | $25.44M | $22M | $37.34M | $22.72M | $11.23M | -$25.99M | $31.74M | $27.64M | $21.69M | $27.4M | $26.7M | $19.96M | -$92.78M | -$45.2M | $44.34M | $45.33M | $36.29M | $47.38M | $46.4M | $39.94M | $30.21M | $35.1M | $35.3M | $26.7M | $20.3M | $15.5M | $24.9M | $20.1M | $10.2M | $14.3M | $15.8M | $12.4M | $9.2M | $9.3M | $9.5M | $7.3M | $7.3M | $6.6M | $7.4M | $5.4M | $3.7M | $4M | $4.8M | $4.1M | $2.3M | $3M | $3.5M | $3.1M | $2.1M | $1.8M | $2.9M | $3.2M | -$1.7M | $1M | $2.9M | $3.1M | $1.4M | $1.4M | $3.1M | $2.5M | $2.1M | -$47.2M | $19.8M | $18M | $16.2M | -$8.8M | $15.9M | -$20.7M | $8.9M | $8.4M | $9.2M | -$11M | $5M | $4.5M | $4.6M | -$8.8M | $4M | $3.3M | $3.1M | -$6.3M | $2.8M | $2.6M | $2.3M |
| $652K | $2.13M | $3.54M | $3.29M | -$19.81M | $3.88M | $3.8M | $4.24M | $2.55M | $4.11M | -$143K | $4.73M | -$4.99M | -$12.48M | -$10.86M | -$40K | -$230K | -$241K | $132K | $29.32M | -$1.75M | -$80K | $394K | -$1.53M | -$882K | $2.93M | $4.74M | $3.61M | -$6.09M | $5.36M | -$770K | -$2.48M | -$5.25M | -$1.35M | -$5.09M | -$2.92M | -$7.59M | -$3.82M | -$2.2M | -$1.82M | -$12.96M | -$5.7M | -$5.13M | -$2.39M | -$15.31M | -$5.35M | -$2.82M | -$9.18M | -$41.87M | -$6.29M | -$9.91M | -$2.92M | -$4.72M | -$2.49M | -$3.4M | -$3.95M | -$16.21M | -$19.11M | -$5.68M | -$5.54M | -$89.78M | -$2.67M | -$6.15M | -$6.35M | -$5.74M | -$6.03M | -$5.2M | -$5.62M | $40.42M | -$7.97M | -$8.3M | -$8.1M | -$76.2M | $64.88M | -$8.6M | -$15.21M | -$7.68M | $1.38M | $2.69M | $647K | $591K | $1.13M | -$11.75M | $2.53M | $2.38M | $850K | $205K | $753K | -$12.02M | $2.54M | $121K | $1.77M | -$7.89M | $1.59M | $5.65M | $448K | -$1.11M | $30K | -$1.59M | -$46.13M | -$52.77M | $1.15M | -$930K | $11.96M | $1.13M | $1.6M | $700K | $800K | $600K | -$8.5M | -$107M | $2.5M | $2.8M | -$3.9M | $1.6M | -$200K | -$400K | -$600K | -$1.3M | -$1.5M | -$200K | -$100K | -$100K | -$100K | $200K | -$100K | -$200K | -$600K | $200K | $300K | $200K | $200K | $500K | $100K | $200K | - | $300K | -$300K | $500K | -$600K | $200K | $200K | $200K | $200K | $300K | $300K | $300K | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $3.4M | $3.54M | $3.79M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $0 | $0 | $10K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.84M | $2.7M | $2.57M | $2.52M | $2.34M | $2.14M | $1.74M | $1.69M | $1.81M | $1.88M | $1.95M | $1.96M | $1.89M | $2.47M | $2.01M | $1.82M | $1.95M | $2.56M | $3.11M | $2.98M | $3.02M | $2.96M | $3.18M | $3.32M | $3.24M | $3.39M | $3.88M | $4.72M | $5.46M | $5.66M | $6.01M | $6.26M | $5.9M | $5.87M | $5.69M | $5.42M | $5.51M | - | $8.11M | $8.59M | $9.46M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$2.75M | -$1.42M | -$240K | $3.29M | -$19.81M | $3.88M | $3.8M | $4.24M | $2.55M | $4.11M | -$143K | $4.73M | -$4.99M | -$12.48M | -$10.86M | -$40K | -$230K | -$241K | $132K | $29.32M | -$1.75M | -$80K | $394K | -$1.53M | -$882K | $2.93M | $4.74M | $3.61M | -$6.09M | $5.36M | -$770K | $354K | -$2.55M | $1.22M | -$2.57M | -$574K | -$5.45M | -$2.08M | -$507K | -$7K | -$11.08M | -$3.76M | -$3.17M | -$503K | -$12.84M | -$3.35M | -$996K | -$7.23M | -$39.31M | -$3.17M | -$6.93M | $104K | -$1.76M | $691K | -$86K | -$707K | -$12.82M | -$15.23M | -$965K | -$87K | -$84.12M | $3.34M | $111K | -$451K | $122K | -$340K | $223K | -$118K | $40.42M | $140K | $287K | $1.36M | -$76.2M | $64.88M | -$8.6M | -$15.21M | -$7.68M | $1.38M | $2.69M | $647K | $591K | $1.13M | -$11.75M | $2.53M | $2.38M | $850K | $205K | $753K | -$12.02M | $2.54M | $121K | $1.77M | -$7.89M | $1.59M | $5.65M | $448K | -$1.11M | $30K | -$1.59M | -$46.13M | -$52.77M | $1.15M | -$930K | $11.96M | $1.13M | $1.6M | $700K | $800K | $600K | -$8.5M | -$107M | $2.5M | $2.8M | -$3.9M | $1.6M | -$200K | -$400K | -$600K | -$1.3M | -$1.5M | -$200K | -$100K | -$100K | -$100K | $200K | -$100K | -$200K | -$600K | $200K | $300K | $200K | $200K | $500K | $100K | $200K | - | $300K | -$300K | $500K | -$600K | $200K | $200K | $200K | $200K | $300K | $300K | $300K | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $19.26M | $42.9M | $24.97M | $10.93M | -$6.75M | $18.71M | $11.68M | -$804K | -$9.21M | $21.81M | $14.64M | $7.12M | -$42.39M | -$24.69M | -$26.87M | -$24.9M | -$28.02M | -$14.03M | -$6.03M | $13M | -$52.31M | -$15.87M | -$27.08M | -$25.54M | -$39.22M | -$38.33M | -$45.49M | -$42.49M | -$73.82M | -$37.81M | -$38.48M | -$29.25M | $2.4M | -$27.26M | -$37.87M | -$8.72M | -$10.65M | $7.41M | $5.22M | $6.66M | -$9.86M | -$2.02M | -$3.95M | -$4.45M | -$7.86M | -$4.26M | -$8.43M | -$15.14M | -$17.18M | $17.66M | $15.9M | $20.54M | $17.42M | $24.29M | $26.84M | $21.64M | $18.68M | $11.54M | $21.37M | $15.16M | -$59.52M | $27.54M | $21.16M | $15.73M | $29.47M | $24.37M | $16.05M | $6.87M | $35.33M | -$16.56M | $25.99M | $17.46M | -$93.84M | $85.98M | $5.67M | -$12.75M | $15.74M | $37.54M | $35.6M | $29.19M | $37.19M | $44M | $12.45M | $10.7M | $21.03M | $34.56M | $29.83M | $20.78M | $9.94M | $32.18M | $17.95M | $7.23M | -$40.1M | $27.71M | $24.12M | $16.35M | $121.78M | $17.9M | $11.16M | -$100.31M | -$67.64M | $38.54M | $38.38M | $39.71M | $42.98M | $42.4M | $34.1M | $25.1M | $31.2M | $22.4M | -$84.6M | $18.7M | $16.7M | $19M | $19.6M | $8.5M | $12.5M | $14.4M | $10.2M | $6.9M | $8.4M | $9.2M | $6.7M | $4.9M | $6.3M | $6.8M | $4.6M | $2.5M | $3.6M | $4.3M | $3.5M | $2M | $2.7M | $3.1M | $2.6M | $1.7M | $1M | $2.1M | $3M | -$2.9M | $100K | $2.4M | $2.6M | $900K | $1.3M | $3M | $2.5M | $1.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$50.48M | $3.03M | -$2.45M | $3.18M | -$479K | $9.18M | $9.95M | $6.69M | -$3.03M | $8.43M | $10.16M | $8.71M | -$6.46M | $5.84M | $3.56M | $2.32M | $1.38M | $1.35M | $399K | -$4.37M | -$19.47M | -$4.14M | -$3.11M | -$3.82M | -$34.35M | -$287K | -$5.29M | -$353K | -$24.14M | -$22.55M | $2.7M | -$1.43M | -$2.78M | -$29.79M | -$11.87M | -$7.42M | -$2.57M | $6.33M | -$1.92M | $2.68M | -$8.18M | -$1.58M | -$2.61M | $732K | -$1.81M | -$4.6M | -$1.33M | -$4.4M | $12.05M | $3.08M | $6.46M | $8.04M | $4.32M | $9.84M | $10.47M | $8.44M | $3.84M | $9.7M | $9.53M | $6.06M | $11.47M | $7.56M | $8.46M | $6.29M | $13.11M | $10.21M | $6.6M | $2.68M | $12.88M | -$5.12M | $10.14M | $6.81M | -$32.34M | $30.98M | -$3.52M | $937K | $9.47M | $12.59M | $13.88M | $11.39M | $14.13M | $16.72M | $5.3M | $4.06M | $6.17M | $11.08M | $11.34M | $7.9M | -$5.98M | $12.23M | $6.73M | -$4.03M | -$16.34M | $8.18M | $8.59M | $5.89M | $6.09M | $6.62M | $4.13M | -$36.67M | -$26.04M | $14.84M | $14.78M | $15.29M | $16.11M | $15.9M | $12.8M | $9.4M | $11.5M | $8.4M | -$24.1M | $7M | $6M | $7.1M | $7.4M | $3.2M | $4.4M | $5.5M | $3.9M | $2.7M | $3.2M | $3.4M | $2.6M | $1.9M | $2.3M | $2.6M | $1.8M | $1M | $1.2M | $1.7M | $1.4M | $700K | $1.1M | $1.2M | $1M | $600K | $100K | $800K | $1.1M | -$900K | $100K | $800K | $900K | $400K | $300K | $1.1M | $900K | $600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $70.91M | $39.87M | $27.42M | $7.75M | -$6.27M | $11.21M | $1.73M | -$7.49M | -$5.37M | $13.98M | $4.86M | -$1.59M | -$31.36M | -$29.68M | -$30.44M | -$27.22M | -$29.39M | -$15.38M | -$6.43M | $17.37M | -$32.85M | -$11.73M | -$23.97M | -$21.73M | -$4.13M | -$38.04M | -$40.2M | -$42.14M | -$45.46M | $1.056B | $20.62M | -$3.02M | $5.18M | $22.94M | -$3.34M | -$1.3M | -$8.08M | $1.07M | $7.14M | $3.98M | -$1.57M | -$1.41M | $10.72M | -$1.04M | -$6.04M | $4.16M | -$1.54M | -$7.6M | -$29.22M | $15.07M | $9.86M | $13.1M | $13.1M | $14.45M | $16.37M | $13.2M | $45.87M | $2.65M | $12.98M | $10.02M | -$70.99M | $20.41M | $12.7M | $9.44M | $16.36M | $14.16M | $9.45M | $4.19M | $22.45M | -$11.45M | $15.85M | $10.65M | -$61.5M | $55M | $9.2M | -$13.69M | $6.27M | $24.95M | $21.72M | $17.81M | $23.06M | $27.28M | $7.15M | $6.64M | $14.86M | $23.48M | $18.5M | $12.88M | $15.92M | $19.94M | $11.22M | $11.26M | -$23.76M | $19.54M | $15.53M | $10.47M | $13.37M | $11.28M | $7.03M | -$63.64M | -$79.09M | $23.7M | $23.6M | $24.42M | $26.86M | $26.5M | $21.3M | $15.7M | $19.6M | $14M | -$60.5M | $11.7M | $10.7M | $11.9M | $12.2M | $5.3M | $8.1M | $8.9M | $6.3M | $4.2M | $5.2M | $5.8M | $4.1M | $3M | $4M | $4.1M | $2.8M | $1.5M | $2.4M | $2.6M | $2.1M | $1.3M | $1.6M | $1.9M | $1.6M | $1.1M | $900K | $1.3M | $1.9M | -$2M | $0 | $1.6M | $1.7M | $500K | $1M | $1.9M | $1.6M | $1.2M | $1M | $800K | $1.3M | $900K | $2.2M | $1.3M | $900K | $700K | $400K | $500K | $600K | $500K | $300K | $400K | $400K | $400K | $200K | $200K | $500K | $200K | $200K | $200K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | -$25K | $85K | $139K | $76K | $139K | $134K | $193K | $5.28M | -$685K | $960K | $3.93M | $409K | $584K | $369K | $286K | $104K | $0 | $0 | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $70.91M | $39.87M | $27.42M | $7.75M | -$6.27M | $11.21M | $1.73M | -$7.49M | -$5.37M | $13.98M | $4.86M | -$1.59M | -$31.36M | -$29.68M | -$30.44M | -$27.22M | -$29.39M | -$15.38M | -$6.43M | $17.37M | -$32.85M | -$11.73M | -$23.97M | -$21.73M | -$4.13M | -$38.04M | -$40.2M | -$42.14M | -$45.46M | $1.056B | $20.62M | -$3.02M | $5.18M | $22.94M | -$3.34M | -$1.3M | -$8.08M | $1.07M | $7.14M | $3.98M | -$1.57M | -$1.41M | $10.72M | -$1.04M | -$6.04M | $4.16M | -$1.54M | -$7.6M | -$29.22M | $15.07M | $9.84M | $13.18M | $13.24M | $14.53M | $16.51M | $13.33M | $46.07M | $7.93M | $12.29M | $10.98M | -$67.06M | $20.82M | $13.28M | $9.81M | $16.65M | $14.26M | $9.45M | $4.19M | $22.45M | -$11.45M | $15.85M | $10.65M | -$61.5M | $55M | $9.2M | -$13.69M | $6.27M | $24.95M | $21.72M | $17.81M | $23.06M | $27.28M | $7.15M | $6.64M | $14.86M | $23.48M | $18.5M | $12.88M | $15.92M | $19.94M | $11.22M | $11.26M | -$23.76M | $19.54M | $15.53M | $10.47M | $13.37M | $11.28M | $7.03M | -$63.64M | -$79.09M | $23.7M | $23.6M | $24.42M | $26.86M | $26.5M | $21.3M | $15.7M | $19.6M | $14M | -$60.5M | $11.7M | $10.7M | $11.9M | $12.2M | $5.3M | $8.1M | $8.9M | $6.3M | $4.2M | $5.2M | $5.8M | $4.1M | $3M | $4M | $4.1M | $2.8M | $1.5M | $2.4M | $2.6M | $2.1M | $1.3M | $1.6M | $1.9M | $1.6M | $1.1M | $900K | $1.3M | $1.9M | -$2M | $0 | $1.6M | $1.7M | $500K | $1M | $1.9M | $1.6M | $1.2M | $1M | $800K | $1.3M | $900K | $2.2M | $1.3M | $900K | $700K | $400K | $500K | $600K | $500K | $300K | $400K | $400K | $400K | $200K | $200K | $500K | $200K | $200K | $200K |
Shares Outstanding (Basic) | 62.38M | 63.52M | 65.07M | 65.45M | 65.96M | 65.63M | 66.29M | 66.62M | - | 65.96M | 66.28M | 66.5M | 65.13M | 64.78M | 67.1M | 68.4M | 68.28M | 68.19M | 68.04M | 68.33M | 67.11M | 66.52M | 66.01M | 65.57M | 66.98M | 67.47M | 67.68M | 68.91M | 68.3M | 77.4M | 77.45M | 76.94M | 78.61M | 79.04M | 79.24M | 78.67M | 78.01M | 77.51M | 77.45M | 77.47M | - | 77.83M | 77.96M | 77.92M | 77.43M | 77.04M | 77.12M | 76.83M | 76.29M | 75.01M | 73.78M | 73.68M | 73.67M | 74.1M | 75.01M | 76.47M | - | 78.19M | 80.99M | 80.94M | - | 80.23M | 80.05M | 79.74M | - | 79.07M | 78.92M | 78.67M | - | 78.09M | 77.72M | 77.4M | - | 79.42M | 80.65M | 79.34M | - | 77.95M | 86.86M | 89.04M | - | 85.25M | 89.36M | 94.84M | - | 86.96M | 84.07M | 85.89M | - | 86.71M | 86.28M | 86.64M | - | 88.8M | 86.26M | 87.21M | - | 86.75M | 87.86M | 89.93M | - | 88.83M | 88.22M | 87.23M | - | 85.9M | 84.74M | 82.63M | - | 77.78M | 76.58M | 52.55M | - | 59.45M | 59.19M | 59.19M | - | 59.44M | 59.09M | 58.51M | - | 52.11M | 52.22M | 48.54M | - | 46.38M | 45.1M | 43.9M | - | 43.33M | 42M | 43.33M | - | 38M | 40M | 36.67M | - | 32.5M | 38M | 33.33M | - | 32M | 34M | 25M | - | 38M | 40M | 30M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares Outstanding (Diluted) | 63.38M | 64.29M | 65.78M | 66.73M | 65.96M | 66.74M | 67.31M | 66.62M | - | 67.94M | 67.87M | 66.5M | 65.13M | 64.78M | 67.1M | 68.4M | 68.28M | 68.19M | 68.04M | 69.61M | 67.11M | 66.52M | 66.01M | 65.57M | 66.98M | 67.47M | 67.68M | 68.91M | 68.3M | 77.4M | 77.45M | 76.94M | 81.28M | 81.87M | 79.24M | 78.67M | 78.01M | 79.85M | 79.28M | 79.35M | - | 77.83M | 77.96M | 77.92M | 77.43M | 78.3M | 78.31M | 76.83M | 76.29M | 77.84M | 76.04M | 75.49M | 75.03M | 75.88M | 77.03M | 78.06M | - | 79.02M | 81.6M | 82.01M | - | 82.1M | 81.28M | 79.74M | - | 79.87M | 78.92M | 79.01M | - | 78.09M | 78.16M | 77.76M | - | 79.67M | 80.65M | 79.34M | - | 80.47M | 86.86M | 89.04M | - | 88M | 89.36M | 94.84M | - | 97.83M | 92.48M | 92.03M | - | 90.65M | 86.28M | 86.64M | - | 97.69M | 91.33M | 87.21M | - | 86.75M | 87.86M | 89.93M | - | 99.36M | 97.39M | 93.93M | - | 94.62M | 94.09M | 87.22M | - | 82.35M | 76.58M | 52.55M | - | 59.45M | 59.19M | 59.19M | - | 59.44M | 59.09M | 58.51M | - | 52.11M | 52.22M | 48.54M | - | 46.38M | 45.1M | 43.9M | - | 43.33M | 42M | 43.33M | - | 38M | 40M | 36.67M | - | 32.5M | 38M | 33.33M | - | 32M | 34M | 25M | - | 38M | 40M | 30M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EPS (Basic) | $1.14 | $0.63 | $0.42 | $0.12 | -$0.10 | $0.17 | $0.03 | -$0.11 | - | $0.21 | $0.07 | -$0.02 | -$0.48 | -$0.46 | -$0.45 | -$0.40 | -$0.43 | -$0.23 | -$0.09 | $0.25 | -$0.49 | -$0.18 | -$0.36 | -$0.33 | -$0.06 | -$0.56 | -$0.59 | -$0.61 | -$0.67 | $13.65 | $0.27 | -$0.04 | $0.07 | $0.29 | -$0.04 | -$0.02 | -$0.10 | $0.01 | $0.09 | $0.05 | - | -$0.02 | $0.14 | -$0.01 | -$0.08 | $0.05 | -$0.02 | -$0.10 | -$0.38 | $0.20 | $0.13 | $0.18 | $0.18 | $0.20 | $0.22 | $0.17 | - | $0.03 | $0.16 | $0.14 | - | $0.26 | $0.16 | $0.12 | - | $0.18 | $0.12 | $0.05 | - | -$0.15 | $0.20 | $0.14 | - | $0.69 | $0.11 | -$0.17 | - | $0.32 | $0.25 | $0.20 | - | $0.32 | $0.08 | $0.07 | - | $0.27 | $0.22 | $0.15 | - | $0.23 | $0.13 | $0.13 | - | $0.22 | $0.18 | $0.12 | - | $0.13 | $0.08 | -$0.71 | - | $0.27 | $0.27 | $0.28 | - | $0.31 | $0.25 | $0.19 | - | $0.18 | -$0.79 | $0.16 | - | $0.16 | $0.17 | $0.11 | - | $0.17 | $0.12 | $0.09 | - | $0.11 | $0.08 | $0.06 | - | $0.09 | $0.07 | $0.04 | - | $0.06 | $0.05 | $0.03 | - | $0.05 | $0.04 | $0.03 | - | $0.04 | $0.05 | -$0.06 | - | $0.05 | $0.05 | $0.02 | - | $0.05 | $0.04 | $0.04 | - | $0.03 | $0.04 | $0.03 | - | $0.04 | - | $0.03 | $0.02 | $0.02 | - | $0.02 | $0.02 | $0.02 | - | $0.02 | $0.01 | $0.01 | - | $0.01 | $0.01 | $0.01 |
EPS (Diluted) | $1.12 | $0.62 | $0.42 | $0.12 | -$0.10 | $0.17 | $0.03 | -$0.11 | - | $0.21 | $0.07 | -$0.02 | -$0.48 | -$0.46 | -$0.45 | -$0.40 | -$0.43 | -$0.23 | -$0.09 | $0.25 | -$0.49 | -$0.18 | -$0.36 | -$0.33 | -$0.06 | -$0.56 | -$0.59 | -$0.61 | -$0.67 | $13.65 | $0.27 | -$0.04 | $0.06 | $0.28 | -$0.04 | -$0.02 | -$0.10 | $0.01 | $0.09 | $0.05 | - | -$0.06 | $0.14 | -$0.01 | -$0.08 | $0.05 | -$0.02 | -$0.10 | -$0.38 | $0.19 | $0.13 | $0.17 | $0.18 | $0.19 | $0.21 | $0.17 | - | $0.03 | $0.16 | $0.13 | - | $0.25 | $0.16 | $0.12 | - | $0.18 | $0.12 | $0.05 | - | -$0.15 | $0.20 | $0.14 | - | $0.69 | $0.11 | -$0.17 | - | $0.31 | $0.25 | $0.20 | - | $0.31 | $0.08 | $0.07 | - | $0.24 | $0.20 | $0.14 | - | $0.22 | $0.13 | $0.13 | - | $0.20 | $0.17 | $0.12 | - | $0.13 | $0.08 | -$0.71 | - | $0.25 | $0.25 | $0.26 | - | $0.29 | $0.24 | $0.18 | - | $0.17 | -$0.79 | $0.14 | - | $0.15 | $0.15 | $0.09 | - | $0.15 | $0.11 | $0.07 | - | $0.11 | $0.08 | $0.06 | - | $0.09 | $0.07 | $0.04 | - | $0.06 | $0.05 | $0.03 | - | $0.05 | $0.04 | $0.03 | - | $0.04 | $0.05 | -$0.06 | - | $0.05 | $0.05 | $0.02 | - | $0.05 | $0.04 | $0.04 | - | $0.03 | $0.04 | $0.03 | - | $0.04 | - | $0.03 | $0.02 | $0.02 | - | $0.02 | $0.02 | $0.02 | - | $0.02 | $0.01 | $0.01 | - | $0.01 | $0.01 | $0.01 |
EBIT | $19.26M | $42.9M | $24.98M | $7.64M | $5.35M | $14.82M | $7.88M | -$5.04M | -$11.76M | $17.7M | $14.78M | $2.39M | -$37.4M | -$12.21M | -$16.01M | -$24.86M | -$27.79M | -$13.79M | -$6.16M | -$16.32M | -$50.56M | -$15.79M | -$27.47M | -$24.01M | -$38.34M | -$41.25M | -$50.23M | -$46.1M | -$67.74M | -$43.17M | -$37.71M | -$29.6M | $5.1M | -$28.48M | -$35.3M | -$6.38M | -$8.51M | $9.15M | $6.91M | $8.47M | -$7.98M | -$71K | -$2M | -$2.57M | -$5.39M | -$2.26M | -$6.61M | -$13.19M | -$14.62M | $20.78M | $18.88M | $23.56M | $20.38M | $27.46M | $30.15M | $24.88M | $22.07M | $15.42M | $26.09M | $20.62M | -$53.86M | $33.54M | $27.42M | $21.63M | $35.33M | $30.06M | $21.47M | $12.38M | $26.37M | -$8.46M | $34.58M | $26.92M | -$19.92M | $33.47M | $18.19M | $639K | $29.3M | $51.29M | $41.87M | $36.32M | $57.55M | $52.71M | $18.82M | $14.97M | $22.96M | $39.43M | $34.37M | $25.44M | $22M | $37.34M | $22.72M | $11.23M | -$25.99M | $31.74M | $27.64M | $21.69M | $27.4M | $26.7M | $19.96M | -$92.78M | -$45.2M | $44.34M | $45.33M | $36.29M | $47.38M | $46.4M | $39.94M | $30.21M | $35.1M | $35.3M | $26.7M | $20.3M | $15.5M | $24.9M | $20.1M | $10.2M | $14.3M | $15.8M | $12.4M | $9.2M | $9.3M | $9.5M | $7.3M | $7.3M | $6.6M | $7.4M | $5.4M | $3.7M | $4M | $4.8M | $4.1M | $2.3M | $3M | $3.5M | $3.1M | $2.1M | $1.8M | $2.9M | $3.2M | -$1.7M | $1M | $2.9M | $3.1M | $1.4M | $1.4M | $3.1M | $2.5M | $2.1M | -$47.2M | $19.8M | $18M | $16.2M | -$8.8M | $15.9M | -$20.7M | $8.9M | $8.4M | $9.2M | -$11M | $5M | $4.5M | $4.6M | -$8.8M | $4M | $3.3M | $3.1M | -$6.3M | $2.8M | $2.6M | $2.3M |
EBITDA | $25.9M | $47.47M | $28.34M | $11.46M | $16.39M | $19.37M | $12.73M | -$310K | -$4.21M | $20.77M | $23.22M | $6.51M | -$23.46M | $4.67M | $2.81M | -$18.38M | -$21.79M | -$7.96M | -$345K | -$8.7M | -$43.76M | -$9.28M | -$21.4M | -$13.92M | -$27.95M | -$32.92M | -$39.39M | -$35.42M | -$44.83M | -$29.39M | -$30.08M | -$20.2M | $30.6M | -$19.92M | -$32.47M | $14.63M | $18.96M | $31.21M | $27.57M | $29.54M | $25.09M | $24.75M | $21.87M | $20.01M | $40.53M | $21.64M | $12.48M | $9.86M | $52.06M | $50.89M | $50.65M | $48.61M | $49.89M | $56.7M | $59.42M | $55.87M | $66.31M | $66.21M | $62.01M | $56M | $68.03M | $65.08M | $65.03M | $58.06M | $77.86M | $73.57M | $62.39M | $53.09M | $30.33M | $41.08M | $85.02M | $79.45M | $151.74M | $26.01M | $87.61M | $74.95M | $96.16M | $104.31M | $96.12M | $94.72M | $115.75M | $111.29M | $87.67M | $67.98M | $75.78M | $89.39M | $79.27M | $68.69M | $76.51M | $71.5M | $59.74M | $43.36M | $48.46M | $62.25M | $50.07M | $49.41M | $59.91M | $52.79M | $79.72M | -$38.94M | $42.38M | $74.45M | $72.45M | $52.85M | $70.49M | $66.3M | $61.74M | $47.71M | $52.7M | $59.4M | $150.9M | $32.8M | $24.1M | $40.6M | $30.8M | $19.9M | $25M | $24.7M | $21.6M | $17.4M | $16.3M | $13.9M | $13.2M | $12.1M | $11.8M | $12.4M | $10M | $9.2M | $8.7M | $9.4M | $8.7M | $6.9M | $9M | $7.2M | $6.3M | $4.5M | $3.9M | $5.4M | $4.9M | $1.2M | $2.4M | $4.9M | $5.1M | $3.3M | $1.9M | $4.7M | $4.1M | $3.7M | -$47.2M | $19.8M | $18M | $16.2M | -$8.8M | $15.9M | -$20.7M | $8.9M | $8.4M | $9.2M | -$11M | $5M | $4.5M | $4.6M | -$8.8M | $4M | $3.3M | $3.1M | -$6.3M | $2.8M | $2.6M | $2.3M |