Rollins Inc.(ROL:US)
Market Cap$16.094B
Key Metrics
Price$33.45
Revenue (TTM)$3.924B
Holders Revenue (TTM)$589.23M
Gross Profit (TTM)$2.055B
Earnings (TTM)$531.72M
EBITDA (TTM)$862.52M
Op. Margin (TTM)18.65%
Dividend Yield2.14%
Holders Yield3.66%
Cash on hand$109.09M
Total Assets$3.355B
Net Assets$1.43B
Total Debt$1.115B
Key Metrics
Price$33.45
Revenue (TTM)$3.924B
Holders Revenue (TTM)$589.23M
Gross Profit (TTM)$2.055B
Earnings (TTM)$531.72M
EBITDA (TTM)$862.52M
Op. Margin (TTM)18.65%
Dividend Yield2.14%
Holders Yield3.66%
Cash on hand$109.09M
Total Assets$3.355B
Net Assets$1.43B
Total Debt$1.115B
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 | 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 | $1.079B | $906.42M | $912.91M | $1.026B | $999.53M | $822.5M | $832.17M | $916.27M | $891.92M | $748.35M | $754.09M | $840.43M | $820.75M | $658.02M | $661.39M | $729.7M | $714.05M | $590.68M | $600.34M | $650.2M | $638.2M | $535.55M | $536.29M | $583.7M | $553.33M | $487.9M | $505.99M | $556.47M | $523.96M | $429.07M | $444.62M | $487.74M | $480.46M | $408.74M | $414.71M | $450.44M | $433.56M | $375.25M | $385.61M | $423.99M | $411.13M | $352.74M | $362.5M | $399.75M | $392.15M | $330.91M | $343.95M | $384.87M | $369.36M | $313.39M | $324.71M | $362.16M | $350.8M | $299.71M | $306.39M | $340.18M | $334.87M | $289.47M | $289.06M | $323.93M | $320.44M | $271.64M | $279.93M | $305.12M | $298.8M | $253.04M | $259.57M | $286.85M | $284.57M | $242.97M | $248.08M | $277.91M | $284.5M | $210.08M | $215.95M | $238.12M | $239.62M | $201.23M | $204.65M | $227.82M | $232.22M | $194.19M | $194.83M | $209.35M | $214.33M | $183.92M | $182.24M | $203.93M | $207.7M | $160.42M | $158.52M | $178.26M | $185.11M | $155.12M | $151.71M | $174.06M | $184.19M | $153.3M | $150.16M | $169.81M | $181.35M | $150.97M | $147.11M | $172.37M | $180.53M | $149.55M | $140.3M | $154.1M | $162.34M | $129.89M | $126.6M | $144.5M | $155.1M | $123M | $99.1M | $140.3M | $177.8M | $127M | $144.5M | $162.5M | $177.8M | $142.5M | $140.1M | $162.3M | $175.4M | $142.7M | $139M | $158M | $171.9M | $136.4M | $133.4M | $151.8M | $163.2M | $127.3M | $122.3M | $137.7M | $150.2M | $117.4M | $110.8M | $124.5M | $135.6M | $104.6M | $101.9M | $113M | $123.8M | $97.6M | $92M | $106M | $115.5M | $88.8M | $99.3M | $111.5M | $84.3M | $81.1M | $93.9M | $101.7M | $77.7M | $75.9M | $81.8M | $90.7M | $71.6M | $70.3M | $75.7M | $83.7M | $65.7M | $63.8M | $67.3M | $76M | $60.6M |
Cost of Revenue | $508.63M | $445.52M | $447.56M | $467.45M | $461.86M | $400.13M | $405.46M | $421.89M | $410.29M | $365.56M | $370.31M | $388.53M | $384.19M | $326.84M | $328.08M | $348.16M | $336.78M | $295.38M | $297.73M | $305.47M | $297.86M | $261.55M | $266.34M | $275.47M | $255.62M | $251.15M | $254.28M | $268.72M | $253.33M | $217.26M | $221.24M | $236.29M | $230.77M | $206.14M | $207.52M | $218.78M | $204.48M | $189.16M | $193M | $205.61M | $195.94M | $177.8M | $182.24M | $195.49M | $190.21M | $168.04M | $174.98M | $188.81M | $182.64M | $161.31M | $167.36M | $181.14M | $174.36M | $155.61M | $163.03M | $170.48M | $165.99M | $148.08M | $151.2M | $165.1M | $159.65M | $140.9M | $147.62M | $156.06M | $148.43M | $130.98M | $136.56M | $147.44M | $141.63M | $125.37M | $133.05M | $145.42M | $146.08M | $110.36M | $117.2M | $123.03M | $121.6M | $106.84M | $112.61M | $119.21M | $119.04M | $107.01M | $106.35M | $106.4M | $114.29M | $100.25M | $97.79M | $105.04M | $105.44M | $86.54M | $86.71M | $96.09M | $95.55M | $84.08M | $83.93M | $94.4M | $97.21M | $84.02M | $84.21M | $95.12M | $98.72M | $86.27M | $88.43M | $99.95M | $99.13M | $87M | $85.8M | $89.2M | $89.1M | $76.9M | $78.5M | $85.6M | $86.7M | $76.9M | $99.8M | $88.7M | $102.1M | $72.3M | $90.5M | $94.7M | $94.2M | $79.4M | $77.6M | $88.2M | $86.9M | $73.2M | $75.2M | $82.3M | $83.7M | $70.2M | $69.9M | $77.1M | $80.9M | $65.6M | $65.2M | $70.6M | $75M | $60.7M | $60.1M | $65.1M | $68.6M | $54.2M | $55.5M | $59.7M | $63.4M | $51.5M | $50.5M | $56M | $59.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $569.95M | $460.9M | $465.35M | $558.66M | $537.67M | $422.37M | $426.71M | $494.38M | $481.64M | $382.79M | $383.78M | $451.89M | $436.56M | $331.17M | $333.31M | $381.55M | $377.27M | $295.3M | $302.61M | $344.73M | $340.34M | $274M | $269.95M | $308.22M | $297.71M | $236.75M | $251.7M | $287.75M | $270.62M | $211.81M | $223.39M | $251.45M | $249.69M | $202.6M | $207.19M | $231.66M | $229.08M | $186.08M | $192.62M | $218.39M | $215.19M | $174.93M | $180.27M | $204.26M | $201.94M | $162.87M | $168.97M | $196.06M | $186.72M | $152.08M | $157.35M | $181.02M | $176.44M | $144.11M | $143.37M | $169.7M | $168.88M | $141.38M | $137.85M | $158.83M | $160.79M | $130.75M | $132.31M | $149.05M | $150.38M | $122.07M | $123.01M | $139.42M | $142.93M | $117.6M | $115.03M | $132.5M | $138.42M | $99.72M | $98.76M | $115.09M | $118.02M | $94.4M | $92.04M | $108.61M | $113.19M | $87.17M | $88.48M | $102.95M | $100.03M | $83.67M | $84.45M | $98.89M | $102.26M | $73.87M | $71.82M | $82.18M | $89.56M | $71.04M | $67.78M | $79.66M | $86.98M | $69.28M | $65.95M | $74.69M | $82.63M | $64.7M | $58.68M | $72.42M | $81.4M | $62.55M | $54.5M | $64.9M | $73.24M | $52.99M | $48.1M | $58.9M | $68.4M | $46.1M | -$700K | $51.6M | $75.7M | $54.7M | $54M | $67.8M | $83.6M | $63.1M | $62.5M | $74.1M | $88.5M | $69.5M | $63.8M | $75.7M | $88.2M | $66.2M | $63.5M | $74.7M | $82.3M | $61.7M | $57.1M | $67.1M | $75.2M | $56.7M | $50.7M | $59.4M | $67M | $50.4M | $46.4M | $53.3M | $60.4M | $46.1M | $41.5M | $50M | $56.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $334.98M | $282.92M | $273.72M | $301.4M | $307.6M | $250.51M | $245.55M | $274.92M | $271.55M | $223.06M | $218.57M | $244.91M | $255.33M | $196.43M | $190.36M | $213.58M | $219.99M | $178.79M | $187.54M | $194.26M | $183.48M | $162.21M | $159.09M | $174.7M | $171.25M | $157.86M | $154.8M | $167.17M | $161.89M | $139.53M | $135.76M | $145.07M | $143.38M | $126.49M | $123.68M | $134.93M | $129.67M | $115.15M | $126.32M | $125.41M | $126.55M | $112.26M | $117.6M | $121.94M | $118.62M | $105.58M | $111.92M | $118.77M | $110.75M | $100.83M | $106.61M | $113.03M | $109.52M | $99.13M | $98.08M | $108.52M | $106.07M | $94.82M | $93.06M | $102.4M | $101.76M | $91.5M | $92.51M | $98.91M | $97.15M | $84.73M | $88.56M | $93.26M | $91.79M | $81.98M | $84.12M | $91.44M | $92.03M | $70.76M | $74.63M | $78.15M | $76.79M | $67.04M | $69.24M | $74.47M | $74.37M | $62.5M | $71.11M | $72.26M | $67.59M | $58.67M | $65.48M | $70.08M | $69.16M | $52.77M | $58.61M | $61.43M | $62.25M | $54.22M | $56.51M | $63.48M | $62.72M | $55.84M | $58.28M | $62.66M | $63.31M | $56.34M | $56.78M | $63.95M | $63.73M | $57.03M | $54.4M | $60.1M | $58.2M | $51M | $52.1M | $57.5M | $57.4M | $49.4M | $66.8M | $69.9M | $64.3M | $45.7M | $52.8M | $61.6M | $62.4M | $52.3M | $50.5M | $56M | $53.8M | $55.9M | $48.9M | $53.5M | $52.3M | $53.6M | $49.2M | $53.7M | $49.9M | $50.8M | $45.2M | $48.6M | $46.6M | $46.8M | $40.6M | $43.8M | $43.1M | $42.4M | $38.2M | $39.7M | $39.1M | $38.8M | $34.6M | $38.3M | $37.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $334.98M | $282.92M | $273.72M | $301.4M | $307.6M | $250.51M | $245.55M | $274.92M | $271.55M | $223.06M | $218.57M | $244.91M | $255.33M | $196.43M | $190.36M | $213.58M | $219.99M | $178.79M | $187.54M | $194.26M | $183.48M | $162.21M | $159.09M | $174.7M | $171.25M | $157.86M | $154.8M | $167.17M | $161.89M | $139.53M | $135.76M | $145.07M | $143.38M | $126.49M | $123.68M | $134.93M | $129.67M | $115.15M | $126.32M | $125.41M | $126.55M | $112.26M | $117.6M | $121.94M | $118.62M | $105.58M | $111.92M | $118.77M | $110.75M | $100.83M | $106.61M | $113.03M | $109.52M | $99.13M | $98.08M | $108.52M | $106.07M | $94.82M | $93.06M | $102.4M | $101.76M | $91.5M | $92.51M | $98.91M | $96.96M | $84.92M | $88.56M | $93.23M | $91.81M | $81.99M | $84.12M | $91.44M | $92.03M | $70.76M | $74.63M | $78.15M | $76.79M | $67.04M | $69.24M | $74.47M | $74.37M | $62.5M | $71.11M | $72.26M | $67.59M | $58.67M | $65.48M | $70.08M | $69.16M | $52.77M | $58.61M | $61.43M | $62.25M | $54.22M | $56.51M | $63.48M | $62.72M | $55.84M | $58.28M | $62.66M | $63.31M | $56.34M | $56.78M | $63.95M | $63.73M | $57.03M | $54.4M | $60.1M | $58.2M | $51M | $52.1M | $57.5M | $57.4M | $49.4M | $66.8M | $69.9M | $64.3M | $45.7M | $52.8M | $61.6M | $62.4M | $52.3M | $50.5M | $56M | $53.8M | $55.9M | $48.9M | $53.5M | $52.3M | $53.6M | $49.2M | $53.7M | $49.9M | $50.8M | $45.2M | $48.6M | $46.6M | $46.8M | $40.6M | $43.8M | $43.1M | $42.4M | $38.2M | $39.7M | $39.1M | $38.8M | $34.6M | $38.3M | $37.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $191K | -$186K | - | $30K | -$18K | -$5K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $201.36M | $145.49M | $160.07M | $225.02M | $198.33M | $142.65M | $150.63M | $191.8M | $182.38M | $132.42M | $139.07M | $182.32M | $154.79M | $112.24M | $125.08M | $145.4M | $134.68M | $93.39M | $91.39M | $126.85M | $133.55M | $88.2M | $88.46M | $111.12M | $104.53M | $57.29M | $74.3M | $98.89M | $88.61M | $55.6M | $70.99M | $89.51M | $89.94M | $59.2M | $68.56M | $82.42M | $85.86M | $57.16M | $52.47M | $79.9M | $76.3M | $51.04M | $51.32M | $71.16M | $72.07M | $46.51M | $45.8M | $65.86M | $65.36M | $41.03M | $40.91M | $57.92M | $57.15M | $35.08M | $35.48M | $51.72M | $53.2M | $36.79M | $34.71M | $47.1M | $49.75M | $30.05M | $30.44M | $41.07M | $44.45M | $28.15M | $25.4M | $36.83M | $41.77M | $26.19M | $21.98M | $32.03M | $37.71M | $22.33M | $17.54M | $30.05M | $34.32M | $20.67M | $16.34M | $27.48M | $31.87M | $17.88M | $10.9M | $24.89M | $26.39M | $19.03M | $12.6M | $22.56M | $27.34M | $16.45M | $8.28M | $15.69M | $22.27M | $11.67M | $5.94M | $10.76M | $18.82M | $8.02M | $2.41M | $6.88M | $14.58M | $3.21M | -$2.97M | $3.8M | $13.07M | $1.25M | -$3.7M | $1.4M | $11.24M | -$414K | -$6.4M | -$800K | $8.8M | -$5.4M | -$68.8M | -$20.6M | $9M | $7.1M | -$1.3M | $3.9M | $19.2M | $9M | $9.8M | $16.1M | $32.8M | $11.8M | $12.7M | $20.3M | $33.9M | $10.6M | $12.1M | $18.8M | $30.3M | $9.1M | $9.8M | $16.5M | $26.6M | $8M | $8.1M | $13.6M | $21.9M | $6.1M | $6.3M | $11.7M | $19.4M | $5.5M | $4.9M | $9.7M | $17.1M | $88.8M | $99.3M | -$219.7M | $84.3M | $81.1M | $93.9M | -$196M | $77.7M | $75.9M | $81.8M | -$180.3M | $71.6M | $70.3M | $75.7M | -$163.6M | $65.7M | $63.8M | $67.3M | -$155.7M | $60.6M |
| -$11.61M | -$8.39M | -$5.36M | -$7.59M | -$7.09M | -$5.1M | -$5.28M | -$6.57M | -$7.36M | -$7.79M | $7.6M | -$10.25M | -$3.77M | $4.25M | $2.65M | $1.13M | $1.03M | $711K | $2.59M | $225K | $385K | $31.65M | -$970K | -$2.22M | -$1.01M | -$1.89M | $175K | -$52.75M | -$1.65M | $181K | $197K | $314K | $308K | $56K | $63K | $66K | $88K | $26K | $57K | $52K | $579K | $89K | $449K | $1.26M | $194K | $55K | - | $86K | $230K | $248K | - | - | - | - | - | -$19K | -$20K | - | -$59K | -$79K | -$178K | -$192K | - | -$100K | - | -$99K | -$3.05M | -$189K | - | -$428K | - | $154K | $14K | $21K | -$61K | $17K | $89K | $7K | $66K | $17K | -$2K | - | $438K | - | $4.72M | -$3K | $10.26M | $315K | $14.14M | -$1K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.1M | $1.7M | $2.2M | $2.4M | $2.6M | -$113M | $1.5M | $1.2M | $1.2M | $1.7M | $1.5M | $1.5M | $1.3M | $1.4M | -$10.6M | $1.2M | $900K | $1.3M | $900K | $400K | $500K | $800K | $600K | $600K | $400K | $500K | $500K | $500K | $400K | $500K | $500K | $600K | $500K | $600K | $700K | $600K | $500K | $600K | $600K | $600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $9.39M | $8.85M | $7.44M | $7.94M | $7.38M | $5.8M | $5.03M | $7.15M | $7.78M | $7.73M | $8.26M | $5.55M | $4.79M | $465K | $344K | $846K | $880K | $568K | -$504K | $222K | $506K | $606K | - | $866K | $1.46M | $2.17M | - | $2.83M | $1.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $19K | $20K | - | $59K | $79K | $178K | $192K | - | $100K | - | $99K | $118K | $159K | - | $428K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$2.21M | $463K | $2.08M | $350K | $292K | $692K | -$250K | $582K | $412K | -$61K | $15.86M | -$4.7M | $1.02M | $4.71M | $3M | $1.98M | $1.91M | $1.28M | $2.08M | $447K | $891K | $32.26M | -$970K | -$1.36M | $451K | $275K | $175K | -$49.93M | $252K | $181K | $197K | $314K | $308K | $56K | $63K | $66K | $88K | $26K | $57K | $52K | $579K | $89K | $449K | $1.26M | $194K | $55K | - | $86K | $230K | $248K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$2.94M | -$30K | - | - | - | $154K | $14K | $21K | -$61K | $17K | $89K | $7K | $66K | $17K | -$2K | - | $438K | - | $4.72M | -$3K | $10.26M | $315K | $14.14M | -$1K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.1M | $1.7M | $2.2M | $2.4M | $2.6M | -$113M | $1.5M | $1.2M | $1.2M | $1.7M | $1.5M | $1.5M | $1.3M | $1.4M | -$10.6M | $1.2M | $900K | $1.3M | $900K | $400K | $500K | $800K | $600K | $600K | $400K | $500K | $500K | $500K | $400K | $500K | $500K | $600K | $500K | $600K | $700K | $600K | $500K | $600K | $600K | $600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $189.75M | $137.1M | $154.71M | $217.43M | $191.25M | $137.54M | $145.35M | $185.23M | $175.01M | $124.64M | $146.68M | $172.07M | $151.02M | $116.49M | $127.73M | $146.54M | $135.71M | $94.1M | $93.98M | $127.07M | $133.94M | $119.85M | $86.9M | $108.9M | $103.52M | $55.4M | $72.01M | $46.14M | $86.96M | $56.05M | $71.47M | $89.89M | $90.18M | $59.19M | $68.54M | $82.56M | $86.14M | $57.26M | $52.53M | $79.97M | $76.96M | $51.18M | $51.8M | $72.43M | $72.33M | $46.61M | $46.54M | $65.92M | $65.67M | $41.36M | $41.19M | $58.02M | $57.28M | $35.13M | $35.03M | $51.7M | $53.18M | $36.74M | $34.65M | $47.02M | $49.57M | $29.86M | $30.15M | $40.97M | $44.38M | $28.05M | $22.34M | $36.67M | $41.51M | $25.76M | $20.87M | $32.01M | $37.33M | $22.75M | $18.22M | $30.53M | $34.93M | $21.23M | $16.95M | $27.83M | $32.22M | $18.17M | $11.62M | $25.38M | $31.47M | $19.49M | $22.97M | $22.94M | $41.53M | $16.6M | $10.13M | $15.81M | $22.36M | $11.73M | $6.01M | $10.89M | $18.86M | $7.97M | $2.61M | $6.88M | $14.58M | $3.26M | -$2.76M | $3.81M | $13.07M | $1.28M | -$3.7M | $2.3M | $12.3M | $800K | -$4.6M | $1.4M | $11.1M | -$2.9M | -$181.8M | -$19.2M | $10.2M | $8.2M | $500K | $5.3M | $20.7M | $10.3M | $11.2M | $5.6M | $34M | $12.5M | $14M | $21.1M | $34.3M | $11.2M | $12.9M | $19.5M | $31M | $9.6M | $10.3M | $17M | $27.1M | $8.4M | $8.7M | $14.2M | $22.5M | $6.6M | $6.8M | $12.4M | $20.2M | $6M | $5.6M | $10.3M | $17.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $45.84M | $29.26M | $38.27M | $53.9M | $49.76M | $32.3M | $39.68M | $48.32M | $45.62M | $30.24M | $37.87M | $44.29M | $40.88M | $28.26M | $39.5M | $37.6M | $34.09M | $20.34M | $28.64M | $33.22M | $35.09M | $27.21M | $24.28M | $29.32M | $28.16M | $12.13M | $21.24M | $2.08M | $22.66M | $11.83M | $20.5M | $23.26M | $24.64M | $10.67M | $34.81M | $31.13M | $32.45M | $16.99M | $14.52M | $30.32M | $29.18M | $19.25M | $20.05M | $27.39M | $27.26M | $16.33M | $16.62M | $24.8M | $24.81M | $15.59M | $13.23M | $21.82M | $21.28M | $11.95M | $12.11M | $19.49M | $20.05M | $13.66M | $13.06M | $17.61M | $18.51M | $11.22M | $10.94M | $15.46M | $16.68M | $10.47M | $2.38M | $13.94M | $16.03M | $9.95M | $8.32M | $12.2M | $14.59M | $8.91M | $6.29M | $11.77M | $13.69M | $8.44M | $6.41M | $10.79M | $12.89M | $7.27M | $4.26M | $10.28M | $12.75M | $7.9M | $8.88M | $9.31M | $17.72M | $6.73M | $5.31M | $6.01M | $8.5M | $4.46M | $2.28M | $4.14M | $7.17M | $3.03M | $990K | $2.62M | $5.54M | $1.24M | -$1.05M | $1.45M | $4.97M | $487K | -$1.4M | $900K | $4.7M | $300K | -$1.8M | $500K | $4.2M | -$1.1M | -$69.1M | -$7.3M | $3.9M | $3.1M | $200K | $2M | $7.9M | $3.9M | $4.3M | $2.1M | $12.9M | $4.7M | $5.4M | $8.1M | $13.2M | $4.3M | $5M | $7.8M | $11.9M | $3.7M | $4.1M | $6.7M | $10.7M | $3.3M | $3.5M | $5.6M | $8.9M | $2.6M | $2.7M | $4.9M | $8M | $2.4M | $1.8M | $4.2M | $7.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $143.91M | $107.84M | $116.44M | $163.53M | $141.49M | $105.25M | $105.68M | $136.91M | $129.4M | $94.39M | $108.8M | $127.78M | $110.14M | $88.23M | $88.23M | $108.94M | $101.62M | $73.77M | $65.34M | $93.85M | $98.85M | $92.64M | $62.62M | $79.58M | $75.36M | $43.27M | $50.77M | $44.06M | $64.3M | $44.23M | $50.97M | $66.63M | $65.54M | $48.53M | $33.74M | $51.43M | $53.69M | $40.27M | $38.01M | $49.65M | $47.78M | $31.93M | $31.75M | $45.05M | $45.07M | $30.28M | $29.92M | $41.12M | $40.86M | $25.77M | $27.96M | $36.2M | $35.99M | $23.18M | $22.91M | $32.21M | $33.13M | $23.08M | $21.6M | $29.42M | $31.06M | $18.64M | $19.21M | $25.51M | $27.7M | $17.58M | $19.96M | $22.73M | $25.48M | $15.81M | $12.55M | $19.8M | $22.74M | $13.84M | $11.93M | $18.77M | $21.24M | $12.79M | $10.54M | $17.04M | $19.33M | $10.9M | $7.35M | $15.1M | $18.72M | $11.6M | $7.89M | $13.63M | $23.81M | $3.66M | $4.83M | $9.8M | $13.86M | $7.27M | $3.73M | $6.75M | $11.69M | $4.94M | $1.62M | $4.27M | $9.04M | $2.02M | -$1.71M | $2.36M | $8.1M | $794K | -$2.3M | $1.4M | $7.6M | $500K | $600K | $900K | $6.9M | -$1.8M | -$7.6M | -$2.4M | $6.3M | $5.1M | $300K | $3.3M | $12.8M | $6.4M | $6.9M | $3.5M | $21.1M | $7.8M | $8.6M | $13M | $21.1M | $6.9M | $7.9M | $11.7M | $19.1M | $5.9M | $6.2M | $10.3M | $16.4M | $5.1M | $5.2M | $8.6M | $13.6M | $4M | $4.1M | $7.5M | $12.2M | $3.6M | $3.8M | $6.1M | $10.6M | $3M | $6.1M | $12.4M | $2.9M | $3.2M | $5.8M | $9.6M | $3.6M | $2.6M | $4.1M | $7.8M | $3.4M | $3.7M | $3.6M | $7.4M | $3M | $2.5M | $3.4M | $7.2M | $3M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $143.91M | $107.84M | $116.44M | $163.53M | $141.49M | $105.25M | $105.68M | $136.91M | $129.4M | $94.39M | $108.8M | $127.78M | $110.14M | $88.23M | $88.23M | $108.94M | $101.62M | $73.77M | $65.34M | $93.85M | $98.85M | $92.64M | $62.62M | $79.58M | $75.36M | $43.27M | $50.77M | $44.06M | $64.3M | $44.23M | $50.97M | $66.63M | $65.54M | $48.53M | $33.74M | $51.43M | $53.69M | $40.27M | $38.01M | $49.65M | $47.78M | $31.93M | $31.75M | $45.05M | $45.07M | $30.28M | $29.92M | $41.12M | $40.86M | $25.77M | $27.96M | $36.2M | $35.99M | $23.18M | $22.91M | $32.21M | $33.13M | $23.08M | $21.6M | $29.42M | $31.06M | $18.64M | $19.21M | $25.51M | $27.7M | $17.58M | $19.96M | $22.73M | $25.48M | $15.81M | $12.55M | $19.8M | $22.74M | $13.84M | $11.93M | $18.77M | $21.24M | $12.79M | $10.54M | $17.04M | $19.33M | $10.9M | $7.35M | $15.1M | $18.72M | $11.6M | $7.89M | $13.63M | $23.81M | $3.66M | $4.83M | $9.8M | $13.86M | $7.27M | $3.73M | $6.75M | $11.69M | $4.94M | $1.62M | $4.27M | $9.04M | $2.02M | -$1.71M | $2.36M | $8.1M | $794K | -$2.3M | $1.4M | $7.6M | $500K | $600K | $900K | $6.9M | -$1.8M | -$7.6M | -$2.4M | $6.3M | $5.1M | $300K | $3.3M | $12.8M | $6.4M | $6.9M | $3.5M | $21.1M | $7.8M | $8.6M | $13M | $21.1M | $6.9M | $7.9M | $11.7M | $19.1M | $5.9M | $6.2M | $10.3M | $16.4M | $5.1M | $5.2M | $8.6M | $13.6M | $4M | $4.1M | $7.5M | $12.2M | $3.6M | $3.8M | $6.1M | $10.6M | $3M | $6.1M | $12.4M | $2.9M | $3.2M | $5.8M | $9.6M | $3.6M | $2.6M | $4.1M | $7.8M | $3.4M | $3.7M | $3.6M | $7.4M | $3M | $2.5M | $3.4M | $7.2M | $3M |
Shares Outstanding (Basic) | 481.38M | 481.39M | 482.74M | 484.64M | 484.64M | 484.41M | 484.3M | 484.32M | 484.24M | 484.13M | 483.92M | 490.78M | 492.7M | 492.52M | 492.34M | 492.32M | 492.33M | 492.21M | 492.04M | 492.07M | 492M | 492M | 491.62M | 491.63M | 491.64M | 491.52M | 491.16M | 491.19M | 491.26M | 491.26M | 490.97M | 490.98M | 490.92M | 490.87M | 490.48M | 490.47M | 490.5M | 490.43M | 490.09M | 490.59M | 491.48M | 492.04M | 491.82M | 491.84M | 491.88M | 491.72M | 491.14M | 492.08M | 492.33M | 492.72M | 492.32M | 492.77M | 493.46M | 493.55M | 492.84M | 492.95M | 494.16M | 495.1M | - | 494.6M | 496.95M | 497.72M | - | 498.09M | 501.41M | 502.23M | - | 501.82M | 494.74M | 507.02M | - | 502.37M | 503.06M | 503.15M | - | 505.8M | 508.61M | 511.22M | - | 509.3M | 513M | 513.91M | - | 517.26M | 515.9M | 515.93M | - | 518.08M | 518.87M | 515.97M | - | 513.89M | 513.91M | 511.58M | - | 511.27M | 514.4M | 514.29M | - | 515.59M | 515.64M | 513.67M | - | 513.2M | 512.31M | 511.45M | - | 477.69M | 518.64M | 168.43M | - | 511.82M | 560.55M | 614.17M | - | 584.92M | 565.68M | 580.05M | - | 625.54M | 606.59M | 606.59M | - | 663.45M | 610.12M | 604.87M | - | 616.07M | 610.12M | 619.56M | - | 604.87M | 603.43M | 629.11M | - | 605.94M | 595.3M | 621.49M | - | 611.33M | 594.92M | 620.37M | - | 609.29M | 594.68M | 614.17M | - | 612.16M | 602.8M | 603.88M | 612.16M | - | 603.73M | 603.73M | 594.43M | - | 595.47M | 595.47M | 595.47M | - | 595.46M | 594.59M | 594.59M | - | 622.82M | 622.82M | 622.41M | - | 622.41M |
Shares Outstanding (Diluted) | 481.39M | 481.4M | 482.78M | 484.67M | 484.67M | 484.43M | 484.35M | 484.36M | 484.42M | 484.32M | 484.11M | 490.97M | 492.89M | 492.7M | 492.46M | 492.43M | 492.44M | 492.33M | 492.04M | 492.07M | 492M | 492M | 491.62M | 491.63M | 491.64M | 491.52M | 491.16M | 491.19M | 491.26M | 491.26M | 490.97M | 490.98M | 490.92M | 490.87M | 490.48M | 490.47M | 490.5M | 490.43M | 490.09M | 490.59M | 491.48M | 492.04M | 491.82M | 491.84M | 491.88M | 491.72M | 491.14M | 492.08M | 492.33M | 492.72M | 492.32M | 492.77M | 493.46M | 493.55M | 492.85M | 492.96M | 494.19M | 495.16M | - | 494.81M | 497.18M | 498.05M | - | 498.68M | 502.19M | 503.18M | - | 503.35M | 498.78M | 508.62M | - | 506.74M | 507.12M | 508.28M | - | 511.2M | 513.91M | 521.91M | - | 521.69M | 525.81M | 528.4M | - | 531.88M | 531.78M | 532.04M | - | 533.06M | 532.55M | 531.29M | - | 523.9M | 528.57M | 525.23M | - | 513.92M | 517.98M | 517.63M | - | 517.94M | 518.04M | 516.39M | - | 513.26M | 512.33M | 511.51M | - | 477.69M | 518.64M | 168.5M | - | 511.82M | 560.55M | 614.17M | - | 584.92M | 565.68M | 580.05M | - | 625.54M | 606.59M | 606.59M | - | 663.45M | 610.12M | 604.87M | - | 616.07M | 610.12M | 619.56M | - | 604.87M | 603.43M | 629.11M | - | 605.94M | 595.3M | 621.49M | - | 611.33M | 594.92M | 620.37M | - | 609.29M | 594.68M | 614.17M | - | 612.16M | 602.8M | 603.88M | 612.16M | - | 603.73M | 603.73M | 594.43M | - | 595.47M | 595.47M | 595.47M | - | 595.46M | 594.59M | 594.59M | - | 622.82M | 622.82M | 622.41M | - | 622.41M |
EPS (Basic) | $0.30 | $0.22 | $0.24 | $0.34 | $0.29 | $0.22 | $0.22 | $0.28 | $0.27 | $0.19 | $0.22 | $0.26 | $0.22 | $0.18 | $0.17 | $0.22 | $0.20 | $0.15 | $0.13 | $0.19 | $0.20 | $0.19 | $0.13 | $0.16 | $0.15 | $0.087 | $0.11 | $0.087 | $0.13 | $0.093 | $0.11 | $0.14 | $0.13 | $0.098 | $0.067 | $0.11 | $0.11 | $0.08 | $0.076 | $0.10 | $0.098 | $0.067 | $0.067 | $0.093 | $0.093 | $0.062 | $0.062 | $0.084 | $0.083 | $0.053 | $0.056 | $0.074 | $0.074 | $0.047 | $0.047 | $0.065 | $0.068 | $0.047 | - | $0.059 | $0.062 | $0.039 | - | $0.051 | $0.056 | $0.036 | - | $0.045 | $0.051 | $0.032 | - | $0.04 | $0.045 | $0.028 | - | $0.037 | $0.042 | $0.026 | - | $0.033 | $0.038 | $0.021 | - | $0.029 | $0.037 | $0.022 | - | $0.026 | $0.046 | $0.0079 | - | $0.019 | $0.027 | $0.014 | - | $0.013 | $0.023 | $0.0094 | - | $0.0082 | $0.018 | $0.0041 | - | $0.0047 | $0.016 | $0.0018 | - | $0.0029 | $0.015 | $0.0012 | - | $0.0018 | $0.012 | -$0.0029 | - | -$0.0041 | $0.011 | $0.0088 | - | $0.0053 | $0.021 | $0.011 | - | $0.0053 | $0.035 | $0.013 | - | $0.021 | $0.035 | $0.011 | - | $0.019 | $0.032 | $0.0094 | - | $0.017 | $0.028 | $0.0082 | - | $0.014 | $0.023 | $0.0064 | - | $0.012 | $0.021 | $0.0059 | - | $0.01 | $0.018 | $0.0053 | $0.01 | - | $0.0047 | $0.0053 | $0.0094 | - | $0.0059 | $0.0041 | $0.007 | - | $0.0053 | $0.0064 | $0.0064 | - | $0.0053 | $0.0041 | $0.0053 | - | $0.0047 |
EPS (Diluted) | $0.30 | $0.22 | $0.24 | $0.34 | $0.29 | $0.22 | $0.22 | $0.28 | $0.27 | $0.19 | $0.22 | $0.26 | $0.22 | $0.18 | $0.17 | $0.22 | $0.20 | $0.15 | $0.13 | $0.19 | $0.20 | $0.19 | $0.13 | $0.16 | $0.15 | $0.087 | $0.11 | $0.087 | $0.13 | $0.093 | $0.11 | $0.14 | $0.13 | $0.098 | $0.067 | $0.11 | $0.11 | $0.08 | $0.076 | $0.10 | $0.098 | $0.067 | $0.067 | $0.093 | $0.093 | $0.062 | $0.062 | $0.084 | $0.083 | $0.053 | $0.056 | $0.074 | $0.074 | $0.047 | $0.047 | $0.065 | $0.068 | $0.047 | - | $0.059 | $0.062 | $0.039 | - | $0.051 | $0.056 | $0.036 | - | $0.045 | $0.051 | $0.032 | - | $0.04 | $0.045 | $0.028 | - | $0.037 | $0.041 | $0.026 | - | $0.033 | $0.037 | $0.021 | - | $0.029 | $0.036 | $0.022 | - | $0.025 | $0.045 | $0.0066 | - | $0.018 | $0.026 | $0.014 | - | $0.013 | $0.023 | $0.0094 | - | $0.0082 | $0.017 | $0.0041 | - | $0.0046 | $0.016 | $0.0016 | - | $0.0029 | $0.015 | $0.0012 | - | $0.0018 | $0.012 | -$0.0029 | - | -$0.0041 | $0.011 | $0.0088 | - | $0.0053 | $0.021 | $0.011 | - | $0.0053 | $0.035 | $0.013 | - | $0.021 | $0.035 | $0.011 | - | $0.019 | $0.032 | $0.0094 | - | $0.017 | $0.028 | $0.0082 | - | $0.014 | $0.023 | $0.0064 | - | $0.012 | $0.021 | $0.0059 | - | $0.01 | $0.018 | $0.0053 | $0.01 | - | $0.0047 | $0.0053 | $0.0094 | - | $0.0059 | $0.0041 | $0.007 | - | $0.0053 | $0.0064 | $0.0064 | - | $0.0053 | $0.0041 | $0.0053 | - | $0.0047 |
EBIT | $199.15M | $145.95M | $162.15M | $225.37M | $198.63M | $143.34M | $150.38M | $192.38M | $182.79M | $132.36M | $154.93M | $177.62M | $155.81M | $116.95M | $128.08M | $147.38M | $136.59M | $94.67M | $93.47M | $127.29M | $134.45M | $120.46M | $89.09M | $109.77M | $104.98M | $57.57M | $74.3M | $48.97M | $88.86M | $55.6M | $70.99M | $89.51M | $89.94M | $59.2M | $68.56M | $82.42M | $85.86M | $57.16M | $52.47M | $79.9M | $76.3M | $51.04M | $51.32M | $71.16M | $72.07M | $46.51M | $45.8M | $65.86M | $65.36M | $41.03M | $40.91M | $57.92M | $57.15M | $35.08M | $35.48M | $51.72M | $53.2M | $36.79M | $34.71M | $47.1M | $49.75M | $30.05M | $30.32M | $41.07M | $44.45M | $28.15M | $22.46M | $36.83M | $41.77M | $26.19M | $21.98M | $32.03M | $37.71M | $22.33M | $17.54M | $30.05M | $34.32M | $20.67M | $16.34M | $27.48M | $31.87M | $17.88M | $10.9M | $24.89M | $26.39M | $19.03M | $12.6M | $22.56M | $27.34M | $16.45M | $8.28M | $15.69M | $22.27M | $11.67M | $5.94M | $10.76M | $18.82M | $8.02M | $2.41M | $6.88M | $14.58M | $3.21M | -$2.97M | $3.8M | $13.07M | $1.25M | -$3.7M | $1.4M | $11.24M | -$414K | -$6.4M | -$800K | $8.8M | -$5.4M | -$68.8M | -$20.6M | $9M | $7.1M | -$1.3M | $3.9M | $19.2M | $9M | $9.8M | $16.1M | $32.8M | $11.8M | $12.7M | $20.3M | $33.9M | $10.6M | $12.1M | $18.8M | $30.3M | $9.1M | $9.8M | $16.5M | $26.6M | $8M | $8.1M | $13.6M | $21.9M | $6.1M | $6.3M | $11.7M | $19.4M | $5.5M | $4.9M | $9.7M | $17.1M | $88.8M | $99.3M | -$219.7M | $84.3M | $81.1M | $93.9M | -$196M | $77.7M | $75.9M | $81.8M | -$180.3M | $71.6M | $70.3M | $75.7M | -$163.6M | $65.7M | $63.8M | $67.3M | -$155.7M | $60.6M |
EBITDA | $232.76M | $178.45M | $193.72M | $257.6M | $230.36M | $172.55M | $180.91M | $220.04M | $210.5M | $159.67M | $181.08M | $207.48M | $182.25M | $139.46M | $145.95M | $169.95M | $159.19M | $117.8M | $117.16M | $150.91M | $157.75M | $144.05M | $113.58M | $133.53M | $126.45M | $78.89M | $96.73M | $120.58M | $108.74M | $72.1M | $87.43M | $106.07M | $106M | $76.06M | $83.45M | $96.66M | $99.32M | $70.9M | $66.24M | $92.93M | $88.07M | $62.59M | $62.22M | $81.06M | $83.13M | $57.24M | $57.05M | $77.21M | $75.73M | $51M | $50.74M | $67.99M | $66.92M | $44.97M | $45.29M | $61.18M | $62.81M | $46.56M | $44.39M | $56.44M | $59.03M | $39.25M | $39.68M | $50.15M | $53.41M | $37.15M | $34.44M | $46.15M | $51.15M | $35.62M | $31.07M | $40.9M | $46.38M | $28.94M | $24.18M | $36.92M | $41.14M | $27.35M | $22.74M | $34.12M | $38.82M | $24.67M | $16.93M | $30.69M | $27.72M | $25M | $8.71M | $28.5M | $18.96M | $21.11M | $13.2M | $20.75M | $27.3M | $16.82M | $11.28M | $16.18M | $24.26M | $13.44M | $7.67M | $12.02M | $19.32M | $8.36M | $1.91M | $8.47M | $17.67M | $5.52M | $100K | $4.8M | $15.04M | $886K | -$5.7M | -$800K | $8.6M | -$5.9M | $45.5M | -$19.8M | $10.6M | $7.8M | -$500K | $4.7M | $19.7M | $9.5M | $10.6M | $28.8M | $33.5M | $12.7M | $13.6M | $21.3M | $35.5M | $12.1M | $13.5M | $20.4M | $31.8M | $10.5M | $11.4M | $18M | $28.1M | $9.5M | $9.6M | $15.1M | $23.3M | $7.5M | $7.6M | $12.9M | $20.7M | $6.8M | $6.3M | $11.1M | $18.4M | $88.8M | $99.3M | -$219.7M | $84.3M | $81.1M | $93.9M | -$196M | $77.7M | $75.9M | $81.8M | -$180.3M | $71.6M | $70.3M | $75.7M | -$163.6M | $65.7M | $63.8M | $67.3M | -$155.7M | $60.6M |