Stepan Company(SCL:US)
Market Cap$1.409B
Key Metrics
Price$62.03
Revenue (TTM)$2.343B
Holders Revenue (TTM)$35.31M
Gross Profit (TTM)$259.28M
Earnings (TTM)-$14.22M
EBITDA (TTM)$256.27M
Op. Margin (TTM)2.43%
Dividend Yield2.51%
Holders Yield2.51%
Cash on hand$140.78M
Total Assets$2.333B
Net Assets$1.193B
Total Debt$698.81M
Key Metrics
Price$62.03
Revenue (TTM)$2.343B
Holders Revenue (TTM)$35.31M
Gross Profit (TTM)$259.28M
Earnings (TTM)-$14.22M
EBITDA (TTM)$256.27M
Op. Margin (TTM)2.43%
Dividend Yield2.51%
Holders Yield2.51%
Cash on hand$140.78M
Total Assets$2.333B
Net Assets$1.193B
Total Debt$698.81M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $604.51M | $553.89M | $590.28M | $594.69M | $593.26M | $525.61M | $546.84M | $556.41M | $551.42M | $532.13M | $562.23M | $579.98M | $651.44M | $627.18M | $719.19M | $751.63M | $675.28M | $610.03M | $602.69M | $595.51M | $537.74M | $494.73M | $464.48M | $460.55M | $449.99M | $444.99M | $451.58M | $473M | $489.17M | $466.66M | $508M | $519.87M | $499.34M | $473.82M | $487.81M | $495.1M | $468.27M | $420.64M | $445.03M | $454.6M | $445.9M | $419.29M | $444.01M | $452.41M | $460.45M | $454.23M | $491.43M | $504.11M | $477.44M | $474.33M | $475.47M | $474.45M | $456.55M | $427.26M | $440.98M | $470.23M | $465.27M | $444.17M | $499.34M | $476.99M | $422.6M | $360.79M | $366.8M | $366.5M | $337.03M | $310.82M | $326.23M | $321.2M | $318.14M | $365.33M | $432.95M | $420.4M | $381.45M | $342.34M | $338.4M | $336.16M | $313M | $288.17M | $302.77M | $292.03M | $289.61M | $270.06M | $265.72M | $278.35M | $264.25M | $239.39M | $238.7M | $236.35M | $221.39M | $201.28M | $196.07M | $200.43M | $187.08M | $185.24M | $193.34M | $188.8M | $181.16M | $178.06M | $173.83M | $182.77M | $176.86M | $192.94M | $168.74M | $177.9M | $174.99M | $169.1M | $166.9M | $166.76M | $163.96M | $150.5M | $154.1M | $155.5M | $150.4M | $142.1M | $146.5M | $153.7M | $139.7M | $130.1M | $137.9M | $137.9M | $130.6M | $126.7M | $130.4M | $136.3M | $134.8M | $113.6M | $110.8M | $112.3M | $107.3M | $102.5M | $111.1M | $110.6M | $114.6M | $104.6M | $109.9M | $113.9M | $107.4M | $100.8M | $106.4M | $104.6M | $102.4M | $95.9M | $101.7M | $96.6M | $95.4M | $86M | $85.8M | $85.2M | $89.4M | $79.9M | $87M | $84.3M | $81.8M | $73.2M | $72.7M | $73.1M | $69.9M | $66.8M | $64.6M | $61M | $67.4M | $57.9M | $61.7M | $55.8M | $60.5M | $62.3M | $58M | $58M | $56.6M |
Cost of Revenue | $539.66M | $502.37M | $519.26M | $522.8M | $517.79M | $468.91M | $471.16M | $486.85M | $481.14M | $465.73M | $490.99M | $513.58M | $577.88M | $559.42M | $600.71M | $620.02M | $566.06M | $526.77M | $510.79M | $483.83M | $428.76M | $385.94M | $367.42M | $362.05M | $370.72M | $360.25M | $374.18M | $380.04M | $404.56M | $388.13M | $424.42M | $429.89M | $408.14M | $393.22M | $412.24M | $405.11M | $376.15M | $351.92M | $361.64M | $361.67M | $352.4M | $344.6M | $366.41M | $372.9M | $384.01M | $404.38M | $426.33M | $432.52M | $414.42M | $413.39M | $401.13M | $400.74M | $383.85M | $357.14M | $369.73M | $396.84M | $388.49M | $384.07M | $435.26M | $407.4M | $360.81M | $310.27M | $308.37M | $303.03M | $273.48M | $261M | $257.29M | $255.54M | $269.45M | $334.44M | $390.16M | $370.4M | $335.59M | $308.9M | $303.53M | $297.88M | $278.2M | $263.85M | $266.88M | $258.79M | $257.28M | $244.43M | $233M | $243.65M | $234.44M | $214.77M | $212.49M | $205.85M | $191.74M | $180.79M | $169.11M | $169.5M | $161.72M | $157.99M | $162.28M | $153.56M | $152.19M | $152.92M | $147.35M | $153.07M | $150.96M | $159.2M | $129.42M | $147.22M | $137.6M | $128.3M | $129M | $124.2M | $124.8M | $113.1M | $118.8M | $116.5M | $113.2M | $109M | $109.3M | $117.5M | $106.7M | $98.7M | $108.6M | $104.4M | $96.5M | $95M | $102.3M | $102.8M | $100.4M | $86.4M | $82.8M | $84M | $80.6M | $80.4M | $83M | $82.9M | $84.8M | $78.3M | $83.8M | $86.4M | $81M | $76.2M | $81.6M | $81.3M | $79.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $64.85M | $51.52M | $71.02M | $71.89M | $75.46M | $56.7M | $75.69M | $69.55M | $70.28M | $66.41M | $71.24M | $66.4M | $73.56M | $67.76M | $118.48M | $131.61M | $109.22M | $83.25M | $91.9M | $111.68M | $108.98M | $108.79M | $97.06M | $98.5M | $79.27M | $84.74M | $77.4M | $92.96M | $84.61M | $78.53M | $83.58M | $89.98M | $91.2M | $80.6M | $75.58M | $89.99M | $92.12M | $68.72M | $83.4M | $92.93M | $93.5M | $74.69M | $77.6M | $79.51M | $76.44M | $49.85M | $65.1M | $71.59M | $63.02M | $60.94M | $74.34M | $73.71M | $72.7M | $70.12M | $71.25M | $73.4M | $76.78M | $60.1M | $64.08M | $69.59M | $61.79M | $50.52M | $58.43M | $63.48M | $63.55M | $49.82M | $68.93M | $65.66M | $48.7M | $30.89M | $42.79M | $50M | $45.86M | $33.45M | $34.87M | $38.27M | $34.81M | $24.31M | $35.9M | $33.24M | $32.33M | $25.62M | $32.72M | $34.7M | $29.82M | $24.61M | $26.21M | $30.5M | $29.65M | $20.49M | $26.96M | $30.93M | $25.36M | $27.26M | $31.07M | $35.23M | $28.97M | $25.14M | $26.48M | $29.7M | $25.9M | $33.73M | $39.32M | $30.68M | $37.39M | $40.8M | $37.9M | $42.56M | $39.16M | $37.4M | $35.3M | $39M | $37.2M | $33.1M | $37.2M | $36.2M | $33M | $31.4M | $29.3M | $33.5M | $34.1M | $31.7M | $28.1M | $33.5M | $34.4M | $27.2M | $28M | $28.3M | $26.7M | $22.1M | $28.1M | $27.7M | $29.8M | $26.3M | $26.1M | $27.5M | $26.4M | $24.6M | $24.8M | $23.3M | $22.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $49.03M | $50.18M | $49.23M | $53.92M | $47.18M | $48.65M | $51.74M | $50.47M | $50.11M | $57.61M | $46.09M | $48.22M | $52.35M | $56.2M | $63.73M | $52.92M | $45.82M | $59.61M | $51.61M | $54.91M | $54.99M | $64.15M | $54.54M | $53.65M | $38.91M | $55.85M | $48.98M | $51.44M | $54.14M | $38.9M | $54.72M | $44.32M | $49.56M | $48.5M | $44.72M | $50.27M | $45.1M | $52.79M | $54.66M | $48.95M | $48.89M | $47.97M | $38.8M | $50.92M | $44.13M | $36.84M | $42.85M | $34.68M | $40.5M | $45.99M | $43.26M | $37.84M | $44.41M | $45.52M | $37.36M | $38.58M | $41.38M | $38.98M | $30.68M | $35.51M | $31.94M | $37.19M | $27.29M | $33.71M | $29.9M | $35.94M | $35.28M | $34.47M | $22.53M | $23.5M | $13.96M | $32.41M | $28.98M | $27.54M | $26.63M | $27.76M | $24.28M | $32.87M | $24.62M | $26.29M | $26.16M | $25.56M | $24.67M | $24.24M | $22.93M | $24.57M | $22.19M | $23.38M | $21.65M | $27.32M | $23.89M | $22.52M | $20.22M | $23.36M | $21.82M | $21.86M | $20.25M | $22.12M | $14.09M | $19.57M | $18.07M | $26.93M | $17.14M | $17.85M | $18.08M | $18.5M | $26.6M | $17.5M | $16.7M | $17.8M | $16M | $16.1M | $16.4M | $16M | $14.1M | $15.2M | $14.5M | $14.3M | $12.3M | $19.2M | $14.6M | $15.1M | $19.5M | $15.2M | $14.9M | $13.3M | $12.3M | $11.9M | $13.8M | $14.2M | $12.6M | $13M | $13M | $12.9M | $12.5M | $13.7M | $12.2M | $12.8M | $12.1M | $12M | $11.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $14.99M | $15.7M | $14.23M | $14.7M | $14.65M | $13.79M | $13.53M | $14.09M | $14.26M | $15.32M | $14.48M | $14.11M | $15.14M | $16.54M | $16.93M | $16.69M | $16.47M | $17.05M | $15.5M | $14.99M | $15.15M | $16.33M | $14.3M | $13.53M | $13.83M | $14.81M | $13.47M | $13.37M | $13.39M | $12.95M | $13.98M | $13.72M | $13.61M | $13.45M | $12.66M | $14.25M | $13.38M | $13.78M | $14.27M | $14.26M | $13.78M | $13.23M | $12.63M | $12.6M | $11.79M | $10.3M | $11.1M | $12.13M | $11.92M | $11.38M | $12.23M | $11.87M | $11.33M | $12.58M | $10.85M | $11.5M | $10.78M | $9.55M | $10.08M | $10.66M | $10.23M | $8.96M | $9.42M | $10.04M | $9.88M | $10.15M | $8.65M | $8.95M | $8.75M | $7.87M | $9.29M | $8.86M | $8.42M | $7.89M | $7.98M | $7.95M | $7.63M | $7.26M | $7.89M | $7.31M | $7.18M | $7.27M | $7.12M | $7.57M | $7.63M | $6.45M | $6.77M | $6.43M | $6.31M | $6.03M | $6.11M | $6.36M | $6.22M | $6.52M | $6.41M | $5.99M | $5.99M | $5.93M | $5.52M | $5.79M | $5.63M | $5.98M | $5.24M | $5.7M | $5.76M | $6.2M | $5.6M | $5.3M | $5.5M | $5.5M | $5M | $5.3M | $5.3M | $5.5M | $4.9M | $5.1M | $4.9M | $5.1M | $5M | $4.7M | $4.8M | $4.7M | $4.7M | $4.6M | $4.5M | $4.1M | $4.1M | $4.5M | $4.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $33.48M | $34.41M | $34.16M | $37.46M | $33.52M | $35.78M | $37.65M | $35.98M | $34.08M | $37.45M | $34.72M | $33.37M | $35.71M | $35.8M | $48.93M | $39.63M | $36.85M | $38.37M | $37.61M | $38.96M | $37.14M | $42.23M | $34.62M | $33.65M | $32.4M | $36.68M | $33.89M | $35.68M | $33.28M | $33.25M | $36.52M | $31.47M | $34.33M | $35.45M | $32.19M | $31M | $31.35M | $34.8M | $32.95M | $32.26M | $32.39M | $34.74M | $33.1M | $31.75M | $30.76M | $26.54M | $31.75M | $22.55M | $28.58M | $34.61M | $31.02M | $25.97M | $33.08M | $32.93M | $26.52M | $27.07M | $30.6M | $29.42M | $20.59M | $24.85M | $21.7M | $28.23M | $17.87M | $23.66M | $20.01M | $25.8M | $26.63M | $25.52M | $13.78M | $15.63M | $23.07M | $23.56M | $20.56M | $19.65M | $18.65M | $20.62M | $16.65M | $25.62M | $16.73M | $18.97M | $18.98M | $18.29M | $17.54M | $16.67M | $15.31M | $18.12M | $15.42M | $16.95M | $15.34M | $21.29M | $17.78M | $16.16M | $14M | $16.84M | $15.41M | $15.88M | $14.26M | $16.19M | $8.58M | $13.78M | $12.44M | $20.94M | $11.9M | $12.15M | $12.33M | $12.3M | $21M | $12.2M | $11.2M | $12.3M | $11M | $10.8M | $11.1M | $10.5M | $9.2M | $10.1M | $9.6M | $9.2M | $7.3M | $14.5M | $9.8M | $10.4M | $14.8M | $10.6M | $10.4M | $9.2M | $8.2M | $7.4M | $9.2M | $14.2M | $12.6M | $13M | $13M | $12.9M | $12.5M | $13.7M | $12.2M | $12.8M | $12.1M | $12M | $11.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $562K | $66K | $841K | $1.76M | -$996K | -$926K | $556K | $395K | $1.78M | $4.84M | -$3.1M | $743K | $1.5M | $3.86M | -$2.13M | -$3.41M | -$7.5M | $4.19M | -$1.5M | $958K | $2.69M | $5.6M | $5.61M | $6.46M | -$7.32M | $4.36M | $1.61M | $2.4M | $7.47M | -$7.3M | $4.22M | -$865K | $1.61M | -$406K | -$129K | $5.02M | $376K | $4.21M | $7.44M | $2.43M | $2.72M | - | -$6.92M | $6.57M | $1.58M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | -$18.4M | - | - | $0 | - | -$823K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $15.82M | $1.34M | $21.79M | $17.97M | $28.29M | $8.05M | $23.95M | $19.08M | $20.17M | $8.79M | $25.15M | $18.18M | $21.21M | $11.56M | $54.75M | $78.7M | $63.4M | $23.64M | $40.29M | $56.77M | $54M | $44.64M | $42.52M | $44.85M | $40.36M | $28.9M | $28.43M | $41.52M | $30.47M | $39.63M | $28.86M | $45.66M | $41.64M | $32.1M | $30.86M | $39.72M | $47.02M | $15.94M | $28.74M | $43.98M | $44.61M | $20.22M | $38.79M | $28.6M | $32.32M | $13.01M | $22.25M | $36.91M | $22.52M | $14.95M | $31.09M | $35.87M | $28.29M | $24.6M | $33.89M | $34.82M | $35.4M | $21.12M | $33.4M | $34.08M | $29.85M | $13.33M | $31.14M | $29.77M | $33.66M | $13.88M | $33.65M | $31.19M | $26.17M | $7.39M | $28.82M | $17.59M | $16.88M | $5.91M | $8.24M | $10.52M | $10.53M | -$8.56M | $11.28M | $6.96M | $6.18M | $64K | $8.05M | $10.47M | $6.88M | $43K | $4.02M | $7.12M | $8M | -$6.83M | $3.07M | $8.42M | $5.14M | $3.9M | $9.25M | $13.37M | $8.72M | $3.03M | $12.39M | $10.13M | $7.83M | -$1.69M | $11.89M | $12.83M | $9M | $12.9M | $1.6M | $14.86M | $12.26M | $10.5M | $9.8M | $13.5M | $11.5M | $8.5M | $14.2M | $12.1M | $9.6M | $9.7M | $9.2M | $10.5M | $11.1M | $9.1M | $1.1M | $10.6M | $11.8M | $7.1M | $8.7M | $8.8M | $5.3M | $1.1M | $8.5M | $7.7M | $9.8M | $6.8M | $7.8M | $7.9M | $8.1M | $6.9M | $7.3M | $5.9M | $5.4M | -$266.5M | $101.7M | $96.6M | $95.4M | -$242.7M | $85.8M | $85.2M | $89.4M | -$228.1M | $87M | $84.3M | $81.8M | -$192.6M | $72.7M | $73.1M | $69.9M | -$175M | $64.6M | $61M | $67.4M | -$164.7M | $61.7M | $55.8M | $60.5M | -$160.8M | $58M | $58M | $56.6M |
| -$65.3M | $9.29M | $1.54M | $1.31M | $502K | -$762K | $989K | $783K | $2.36M | -$10.03M | -$6.32M | $2M | $1.51M | $304K | -$2.07M | -$6.43M | -$1.7M | -$2.66M | -$969K | $1.08M | $665K | $1.01M | $877K | $2.95M | -$3.62M | -$102K | $426K | -$215K | $2.41M | -$2.96M | -$1.37M | $211K | $802K | -$744K | $1.22M | $207K | $306K | -$5.58M | $1.23M | -$1.36M | -$525K | -$1.39M | -$1.84M | -$1.58M | $2.27M | -$4.38M | -$1.18M | -$687K | -$1.48M | -$1.77M | -$251K | -$1.34M | -$842K | -$3.47M | -$3.66M | -$3.3M | -$2.68M | -$344K | -$5.17M | -$2.75M | -$2.72M | $448K | $2.14M | -$1.88M | -$2.05M | -$1.06M | -$3.22M | -$561K | -$2.92M | -$20.48M | $16.43M | -$3.08M | -$1.73M | $227K | -$1.29M | $278K | -$144K | $576K | $174K | -$376K | $47K | -$738K | -$241K | $726K | -$138K | $1.99M | $452K | $263K | -$16K | $1.74M | $619K | $725K | $452K | $1.13M | $790K | $1.17M | $488K | $720K | $529K | $493K | $127K | $233K | $202K | $214K | $54K | $700K | $400K | $200K | - | $600K | $100K | - | - | -$700K | -$1.4M | $300K | -$100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.32M | $1.6M | $1.57M | - | - | $1.63M | $1.26M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.34M | $2.68M | $2.09M | $2.6M | - | $2.26M | $2.19M | $2.06M | - | - | - | $1.26M | $1.34M | $1.51M | $1.59M | $1.84M | - | - | $2.57M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$65.3M | $9.29M | $1.54M | $1.31M | $502K | -$762K | $989K | $783K | $2.36M | -$10.03M | -$6.32M | $2M | $1.51M | $304K | -$2.07M | -$6.43M | -$1.7M | -$342K | $630K | $2.64M | $665K | $1.01M | $2.5M | $4.21M | -$3.62M | -$102K | $426K | -$215K | $2.41M | -$2.96M | -$1.37M | $211K | $802K | -$744K | $1.22M | $207K | $306K | -$5.58M | $1.23M | -$1.36M | -$525K | -$1.39M | -$1.84M | -$1.58M | $2.27M | -$4.38M | -$1.18M | -$687K | -$1.48M | -$1.77M | -$251K | -$1.34M | -$842K | -$1.13M | -$972K | -$1.22M | -$76K | -$344K | -$2.92M | -$552K | -$653K | $448K | $2.14M | -$1.88M | -$793K | $280K | -$1.71M | $1.02M | -$1.08M | -$20.48M | $16.43M | -$504K | -$1.73M | $227K | -$1.29M | $278K | -$144K | $576K | $174K | -$376K | $47K | -$738K | -$241K | $726K | -$138K | $1.99M | $452K | $263K | -$16K | $1.74M | $619K | $725K | $452K | $1.13M | $790K | $1.17M | $488K | $720K | $529K | $493K | $127K | $233K | $202K | $214K | $54K | $700K | $400K | $200K | - | $600K | $100K | - | - | -$700K | -$1.4M | $300K | -$100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$54.49M | $4.94M | $16.52M | $13.79M | $24.66M | $2.46M | $21.32M | $17.21M | $19.46M | -$3.67M | $15.84M | $16.31M | $19.9M | $9.31M | $50.46M | $69.54M | $59.39M | $22.24M | $39.32M | $57.85M | $53.14M | $44.36M | $43.4M | $47.8M | $35.51M | $27.89M | $27.45M | $39.53M | $31.03M | $34.52M | $24.69M | $43.2M | $39.29M | $28.53M | $29.31M | $37.06M | $44.33M | $7.01M | $27.14M | $39.2M | $40.47M | $15.06M | $33.11M | $24.15M | $30.54M | $6.01M | $18.23M | $33.21M | $18.09M | $10.31M | $27.85M | $32.2M | $25.27M | $21.25M | $30.24M | $31.52M | $32.72M | $18.2M | $28.23M | $31.33M | $27.14M | $12.21M | $31.28M | $26.39M | $31.61M | $12.82M | $30.43M | $30.63M | $23.25M | $3.16M | $24.41M | $14.51M | $12.8M | $3.62M | $4.56M | $7.46M | $8.08M | -$10.3M | $9.12M | $4.4M | $4.17M | -$2.31M | $5.82M | $9.19M | $4.95M | $355K | $2.77M | $5.59M | $5.93M | -$7.09M | $1.77M | $7.16M | $3.44M | $3.04M | $8.29M | $12.79M | $7.38M | $2.55M | $11.21M | $8.82M | $6M | -$3.45M | $9.99M | $10.86M | $7M | $11.7M | - | $13M | $10.1M | $9.2M | $8.1M | $11.8M | $9.5M | $6M | $10.9M | $10.4M | $7.6M | $6.9M | $7.5M | $8.7M | $9.1M | $7.4M | -$900K | $8.5M | $9.9M | $5.2M | $6.9M | $6.9M | $3.4M | -$800K | $6.7M | $5.8M | $8M | -$1.6M | $6.3M | $6.4M | $6.4M | $5.3M | $5.7M | $4M | $3.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$13.08M | -$65K | $5.68M | $2.45M | $4.95M | -$894K | -$2.29M | $7.69M | $5.57M | -$2.47M | $3.27M | $3.63M | $3.76M | -$1.52M | $11.07M | $17.42M | $14.58M | $5.18M | $2.39M | $14.55M | $12.53M | $13.42M | $10.06M | $11.96M | $7.97M | $5.85M | $1.57M | $9.32M | $6.05M | $7.58M | $2.94M | $9.75M | $7.35M | $18.65M | $7.46M | $9.17M | $12.42M | -$3.23M | $5.78M | $10.7M | $12.55M | $2.19M | $8.18M | $7.21M | $9.25M | -$213K | $4.75M | $8.84M | $5.08M | -$227K | $7.7M | $9.55M | $6.28M | $5.76M | $9.92M | $10.01M | $10.36M | $4.65M | $9M | $10.33M | $8.32M | $3.59M | $12.06M | $9.32M | $10.93M | $4.03M | $10.84M | $11.07M | $8.09M | $1.41M | $7.38M | $4.76M | $4.07M | $2.03M | $1.46M | $2.81M | $2.39M | -$4.72M | $3.11M | $1.35M | $1.17M | -$2.22M | $1.65M | $3.03M | $1.71M | -$235K | $875K | $1.78M | $1.9M | -$3.66M | $467K | $2.4M | $1.15M | $608K | $2.62M | $4.58M | $2.81M | $633K | $4.36M | $3.39M | $2.37M | -$1.33M | $3.76M | $4.23M | $2.73M | $3.7M | - | $5M | $4M | $3.6M | $3.1M | $4.7M | $3.8M | $2.5M | $4.8M | $4.1M | $3.1M | $2.8M | $3.3M | $3.5M | $3.5M | $2.3M | -$300K | $3.1M | $3.8M | $1.6M | $2.8M | $2.8M | $1.4M | -$400K | $3.5M | $2.4M | $3.3M | $200K | $2.2M | $2.3M | $2.3M | $1.7M | $1.9M | $1.3M | $1.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$41.41M | $5M | $10.84M | $11.34M | $19.71M | $3.35M | $23.61M | $9.52M | $13.89M | -$1.19M | $12.57M | $12.68M | $16.14M | $10.83M | $39.38M | $52.13M | $44.81M | $17.06M | $36.92M | $43.3M | $40.61M | $30.93M | $33.34M | $35.84M | $27.54M | $22.03M | $25.88M | $30.21M | $24.98M | $26.94M | $21.75M | $33.45M | $31.95M | $9.89M | $21.85M | $27.9M | $31.91M | $10.24M | $21.37M | $28.5M | $27.92M | $12.88M | $24.93M | $16.94M | $21.29M | $6.23M | $13.48M | $24.37M | $13.01M | $10.54M | $20.15M | $22.65M | $19M | $15.49M | $20.32M | $21.51M | $22.36M | $13.55M | $19.23M | $21.01M | $18.82M | $8.62M | $19.22M | $17.07M | $20.68M | $8.8M | $19.59M | $19.56M | $15.16M | $1.75M | $17.03M | $9.75M | $8.73M | $1.59M | $3.1M | $4.65M | $5.69M | -$5.58M | $6.01M | $3.05M | $3M | -$461K | $4.17M | $6.16M | $3.24M | $590K | $1.89M | $3.8M | $4.03M | -$3.44M | $1.3M | $4.76M | $2.29M | $2.43M | $5.68M | $8.22M | $4.58M | $1.79M | $6.85M | $5.43M | $3.63M | -$2.12M | $6.23M | $6.63M | $4.27M | $8M | - | $8M | $6.1M | $5.6M | $5M | $7.1M | $5.7M | $3.5M | $6.1M | $6.3M | $4.5M | $4.1M | $4.2M | $5.2M | $5.6M | $5.1M | -$600K | $5.4M | $6.1M | $3.6M | $4.1M | $4.1M | $2M | -$400K | $3.2M | $3.4M | $4.7M | $3.6M | $4.1M | $4.1M | $4.1M | $3.6M | $3.8M | $2.7M | $2.4M | $2.9M | $3.6M | $4.5M | $3.5M | $1.8M | $2.3M | $800K | $2.9M | $2.6M | $3.3M | $3.7M | $3.7M | $2.9M | $2.6M | $2.8M | $2.7M | $1.7M | $1.9M | $2M | $2M | $1.7M | $1.5M | $1.6M | $800K | $1.5M | $900K | $1.7M | $1.3M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | - | -$63K | -$3K | -$25K | $0 | -$582K | -$174K | -$136K | $6K | $5K | $9K | $8K | $6K | $3K | $0 | $2K | $7K | -$2K | $46K | -$14K | $1K | $6K | -$5K | -$5K | -$3K | -$4K | -$22K | -$27K | -$16K | $14K | $11K | -$15K | $10K | $113K | $253K | $88K | $37K | -$54K | -$89K | -$86K | -$62K | -$370K | -$62K | -$139K | -$55K | -$127K | $7K | -$23K | -$21K | -$30K | -$43K | $24K | -$5K | -$87K | -$31K | $10K | $17K | $18K | -$12K | $83K | $1K | $28K | $78K | $25K | $50K | $33K | -$1K | $17K | $4K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$41.41M | $5M | $10.84M | $11.34M | $19.71M | $3.35M | $23.61M | $9.52M | $13.89M | -$1.19M | $12.57M | $12.68M | $16.14M | $10.83M | $39.38M | $52.13M | $44.81M | $17M | $36.92M | $43.28M | $40.61M | $30.35M | $33.17M | $35.71M | $27.55M | $22.04M | $25.89M | $30.22M | $24.98M | $26.95M | $21.75M | $33.45M | $31.95M | $9.88M | $21.9M | $27.88M | $31.91M | $10.25M | $21.36M | $28.5M | $27.92M | $12.87M | $24.91M | $16.91M | $21.27M | $6.24M | $13.49M | $24.35M | $13.02M | $10.65M | $20.4M | $22.74M | $19.03M | $15.44M | $20.23M | $21.43M | $22.3M | $13.18M | $19.17M | $20.87M | $18.76M | $8.49M | $19.23M | $17.05M | $20.66M | $8.77M | $19.55M | $19.58M | $15.15M | $1.66M | $17M | $9.76M | $8.75M | $1.61M | $3.09M | $4.74M | $5.69M | -$5.55M | $6.09M | $3.08M | $3.05M | -$428K | $4.17M | $6.18M | $3.24M | $590K | $1.89M | $3.8M | $4.03M | -$3.44M | $1.3M | $4.76M | $2.29M | $2.43M | $5.68M | $8.22M | $4.58M | $1.79M | $6.85M | $5.43M | $3.63M | -$2.12M | $6.23M | $6.63M | $4.27M | $8M | - | $8M | $6.1M | $5.6M | $5M | $7.1M | $5.7M | $3.5M | $6.1M | $6.3M | $4.5M | $4.1M | $4.2M | $5.2M | $5.6M | $5.1M | -$600K | $5.4M | $6.1M | $3.6M | $4.1M | $4.1M | $2M | -$400K | $3.2M | $3.4M | $4.7M | $3.6M | $4.1M | $4.1M | $4.1M | $3.6M | $3.8M | $2.7M | $2.4M | $2.9M | $3.6M | $4.5M | $3.5M | $1.8M | $2.3M | $800K | $2.9M | $2.6M | $3.3M | $3.7M | $3.7M | $2.9M | $2.6M | $2.8M | $2.7M | $1.7M | $1.9M | $2M | $2M | $1.7M | $1.5M | $1.6M | $800K | $1.5M | $900K | $1.7M | $1.3M |
Shares Outstanding (Basic) | 22.89M | 22.88M | 22.88M | 22.87M | 22.87M | 22.84M | 22.84M | 22.83M | 22.82M | 22.79M | 22.79M | 22.77M | 22.76M | 22.69M | 22.75M | 22.79M | 22.9M | 22.87M | 22.9M | 22.95M | 22.97M | 22.94M | 22.91M | 22.92M | 23.02M | 23.01M | 23.03M | 23.09M | 23.1M | 22.99M | 22.99M | 23.04M | 23.08M | 22.96M | 22.97M | 22.95M | 22.9M | 22.86M | 22.82M | 22.76M | 22.73M | 22.73M | 22.73M | 22.74M | 22.72M | 22.7M | 22.73M | 22.76M | 22.77M | 22.75M | 22.7M | 22.56M | 22.46M | 21.78M | 21.16M | 21.1M | 21.02M | - | 20.69M | 20.69M | 20.65M | - | 20.38M | 20.32M | 20.2M | - | 19.76M | 19.57M | 19.55M | - | 19.26M | 19.05M | 18.8M | - | 18.65M | 18.61M | 18.58M | - | 18.34M | 18.25M | 18.09M | - | 18.01M | 17.99M | 17.99M | - | 17.96M | 17.94M | 17.89M | - | 17.77M | 17.77M | 17.76M | - | 17.74M | 17.72M | 18.5M | - | 17.7M | 17.7M | 18.48M | - | 18.56M | 18.78M | 19M | - | 19.58M | 19.75M | 19.36M | - | 20.41M | 20.29M | 20.36M | - | 20.33M | 20.32M | 20.93M | - | 21.54M | 21.22M | 20.74M | - | 15M | 20.77M | 20.68M | - | 21.03M | 21.03M | 22.22M | - | 21.33M | 21.25M | 20.89M | - | 21.58M | 21.58M | 22.16M | - | 21.71M | 21.6M | 21.82M | - | 22.05M | 21.96M | 24.18M | - | 22.02M | 22.02M | 22.27M | - | 22.52M | 22.58M | 22.79M | - | 23.1M | 23.1M | 23.18M | - | 23.18M | 23.19M | 23.18M | - | 23.18M | 23.18M | 23.18M | - | 23.18M | 23.34M | 28.83M |
Shares Outstanding (Diluted) | 22.89M | 22.89M | 22.89M | 22.88M | 22.89M | 22.91M | 22.92M | 22.94M | 22.95M | 22.91M | 22.93M | 22.95M | 22.99M | 22.99M | 23.03M | 23.06M | 23.17M | 23.25M | 23.22M | 23.35M | 23.33M | 23.32M | 23.24M | 23.18M | 23.29M | 23.3M | 23.3M | 23.33M | 23.33M | 23.33M | 23.29M | 23.3M | 23.39M | 23.43M | 23.37M | 23.38M | 23.33M | 23.34M | 23.08M | 22.96M | 22.88M | 22.88M | 22.85M | 22.87M | 22.83M | 22.83M | 22.88M | 22.93M | 22.96M | 22.95M | 22.94M | 22.92M | 22.89M | 22.8M | 22.74M | 22.71M | 22.64M | - | 22.4M | 22.36M | 22.34M | - | 22.22M | 22.24M | 21.97M | - | 21.74M | 21.42M | 21.14M | - | 21.39M | 20.93M | 20.47M | - | 20.24M | 20.17M | 20.15M | - | 19.96M | 19.91M | 19.63M | - | 19.51M | 19.35M | 19.39M | - | 18.08M | 19.38M | 19.4M | - | 18.17M | 19.51M | 18.16M | - | 19.66M | 19.61M | 20.31M | - | 19.44M | 19.49M | 20.31M | - | 20.3M | 20.56M | 19M | - | 21.06M | 21.33M | 19.36M | - | 22.22M | 22.19M | 21.92M | - | 21.79M | 22.11M | 21.95M | - | 22.11M | 22.61M | 21.96M | - | 21.9M | 22.04M | 22.18M | - | 21.58M | 21.58M | 22.22M | - | 22.07M | 21.94M | 21.86M | - | 21.58M | 22.16M | 22.16M | - | 21.71M | 21.6M | 21.82M | - | 22.05M | 21.96M | 24.18M | - | 22.02M | 22.02M | 22.27M | - | 22.52M | 22.58M | 22.79M | - | 23.1M | 23.1M | 23.18M | - | 23.18M | 23.19M | 23.18M | - | 23.18M | 23.18M | 23.18M | - | 23.18M | 23.34M | 28.83M |
EPS (Basic) | -$1.81 | $0.22 | $0.47 | $0.50 | $0.86 | $0.15 | $1.03 | $0.42 | $0.61 | -$0.05 | $0.55 | $0.56 | $0.71 | $0.48 | $1.73 | $2.29 | $1.96 | $0.74 | $1.61 | $1.89 | $1.77 | $1.32 | $1.45 | $1.56 | $1.20 | $0.96 | $1.12 | $1.31 | $1.08 | $1.17 | $0.96 | $1.43 | $1.33 | $0.43 | $0.95 | $1.21 | $1.39 | $0.37 | $0.90 | $1.22 | $1.22 | $0.57 | $1.10 | $0.74 | $0.94 | $0.27 | $0.59 | $1.07 | $0.57 | $0.47 | $0.90 | $1.01 | $0.85 | $0.71 | $0.95 | $1.01 | $1.06 | - | $2.82 | $1 | $0.90 | - | $0.94 | $0.83 | $1.02 | - | $0.98 | $0.99 | $0.77 | - | $0.88 | $0.50 | $0.46 | - | $0.16 | $0.25 | $0.30 | - | $0.32 | $0.16 | $0.16 | - | $0.22 | $0.33 | $0.17 | - | $0.095 | $0.20 | $0.22 | - | $0.06 | $0.26 | $0.12 | - | $0.31 | $0.46 | $0.24 | - | $0.38 | $0.30 | $0.19 | - | $0.33 | $0.34 | $0.22 | - | -$0.01 | $0.41 | $0.31 | - | $0.25 | $0.35 | $0.28 | - | $0.30 | $0.31 | $0.22 | - | $0.20 | $0.25 | $0.27 | - | -$0.04 | $0.26 | $0.30 | - | $0.20 | $0.20 | $0.09 | - | $0.15 | $0.16 | $0.23 | - | $0.19 | $0.19 | $0.19 | - | $0.18 | $0.13 | $0.11 | - | $0.17 | $0.21 | $0.16 | - | $0.11 | $0.035 | $0.13 | - | $0.15 | $0.16 | $0.17 | - | $0.11 | $0.12 | $0.12 | - | $0.08 | $0.085 | $0.09 | - | $0.065 | $0.07 | $0.035 | - | $0.04 | $0.06 | $0.05 |
EPS (Diluted) | -$1.81 | $0.22 | $0.47 | $0.50 | $0.86 | $0.15 | $1.03 | $0.42 | $0.61 | -$0.05 | $0.55 | $0.55 | $0.70 | $0.47 | $1.71 | $2.26 | $1.93 | $0.73 | $1.59 | $1.85 | $1.74 | $1.30 | $1.43 | $1.54 | $1.18 | $0.95 | $1.11 | $1.30 | $1.07 | $1.16 | $0.95 | $1.41 | $1.31 | $0.42 | $0.94 | $1.19 | $1.37 | $0.36 | $0.89 | $1.21 | $1.21 | $0.56 | $1.09 | $0.74 | $0.93 | $0.27 | $0.59 | $1.06 | $0.57 | $0.46 | $0.89 | $0.99 | $0.83 | $0.68 | $0.89 | $0.95 | $0.99 | - | $2.63 | $0.94 | $0.84 | - | $0.87 | $0.77 | $0.94 | - | $0.90 | $0.92 | $0.72 | - | $0.80 | $0.47 | $0.43 | - | $0.16 | $0.24 | $0.28 | - | $0.31 | $0.16 | $0.16 | - | $0.22 | $0.32 | $0.17 | - | $0.095 | $0.20 | $0.21 | - | $0.06 | $0.25 | $0.12 | - | $0.29 | $0.42 | $0.23 | - | $0.35 | $0.28 | $0.18 | - | $0.31 | $0.32 | $0.21 | - | -$0.01 | $0.38 | $0.29 | - | $0.23 | $0.32 | $0.26 | - | $0.28 | $0.29 | $0.21 | - | $0.19 | $0.23 | $0.26 | - | -$0.04 | $0.25 | $0.28 | - | $0.19 | $0.19 | $0.09 | - | $0.15 | $0.16 | $0.22 | - | $0.19 | $0.19 | $0.19 | - | $0.18 | $0.13 | $0.11 | - | $0.17 | $0.21 | $0.16 | - | $0.11 | $0.035 | $0.13 | - | $0.15 | $0.16 | $0.17 | - | $0.11 | $0.12 | $0.12 | - | $0.08 | $0.085 | $0.09 | - | $0.065 | $0.07 | $0.035 | - | $0.04 | $0.06 | $0.05 |
EBIT | $15.82M | $18.09M | $21.79M | $17.97M | $28.29M | $17.12M | $23.95M | $19.08M | $20.17M | $127K | $25.15M | $18.18M | $21.21M | $2.74M | $54.75M | $78.7M | $63.4M | $28.49M | $40.29M | $56.77M | $54M | $50.92M | $42.52M | $44.85M | $40.36M | $37.14M | $28.43M | $41.52M | $30.47M | $38.14M | $28.86M | $45.66M | $41.64M | $35.63M | $30.86M | $39.72M | $47.02M | $10.95M | $28.74M | $43.98M | $44.61M | $17.9M | $38.79M | $28.6M | $32.32M | $5.55M | $22.25M | $36.91M | $22.52M | $10.8M | $31.09M | $35.87M | $28.29M | $23.59M | $33.89M | $34.82M | $35.4M | $17.02M | $30.49M | $33.53M | $29.2M | $13.25M | $31.14M | $29.77M | $33.66M | $14.16M | $33.65M | $31.19M | $25.09M | $1.39M | $28.82M | $17.08M | $16.88M | $5.91M | $8.24M | $10.52M | $10.53M | -$8.56M | $11.28M | $6.96M | $6.18M | $64K | $8.05M | $10.47M | $6.88M | $43K | $4.02M | $7.12M | $8M | -$6.83M | $3.07M | $8.42M | $5.14M | $3.9M | $9.25M | $13.37M | $8.72M | $3.03M | $12.39M | $10.13M | $7.83M | -$1.69M | $11.89M | $12.83M | $9M | $12.9M | $1.6M | $14.86M | $12.26M | $10.5M | $9.8M | $13.5M | $11.5M | $8.5M | $14.2M | $12.1M | $9.6M | $9.7M | $9.2M | $10.5M | $11.1M | $9.1M | $1.1M | $10.6M | $11.8M | $7.1M | $8.7M | $8.8M | $5.3M | $1.1M | $8.5M | $7.7M | $9.8M | $6.8M | $7.8M | $7.9M | $8.1M | $6.9M | $7.3M | $5.9M | $5.4M | -$266.5M | $101.7M | $96.6M | $95.4M | -$242.7M | $85.8M | $85.2M | $89.4M | -$228.1M | $87M | $84.3M | $81.8M | -$192.6M | $72.7M | $73.1M | $69.9M | -$175M | $64.6M | $61M | $67.4M | -$164.7M | $61.7M | $55.8M | $60.5M | -$160.8M | $58M | $58M | $56.6M |
EBITDA | $114.09M | $40.72M | $53.26M | $48.2M | $57.31M | $45.77M | $51.43M | $46.31M | $45.82M | $36.22M | $58.1M | $42.65M | $45.58M | $26.64M | $80.92M | $108.86M | $88.41M | $51.22M | $62.67M | $77.61M | $75.63M | $70.15M | $60.49M | $60.91M | $63.97M | $56.8M | $47.74M | $61.33M | $47.51M | $60.69M | $50.3M | $65.87M | $60.66M | $58.27M | $48.91M | $58.36M | $65.25M | $36.29M | $46.25M | $63.72M | $63.2M | $33.56M | $56.57M | $45.09M | $44.93M | $24.64M | $37.74M | $52.74M | $38.65M | $26.24M | $43.82M | $50.11M | $41.14M | $37.16M | $46.21M | $47.73M | $46.56M | $26.07M | $44.28M | $45.19M | $39.98M | $22.34M | $38.87M | $40.59M | $43.45M | $23.54M | $44.58M | $39.15M | $34.18M | $30.31M | $20.08M | $26.62M | $27.69M | $14.68M | $18.39M | $19.84M | $19.97M | -$407K | $20.54M | $17.21M | $15.66M | $9.57M | $17.66M | $19.72M | $16.94M | $7.52M | $14.6M | $17.25M | $18.61M | $4.13M | $12.94M | $18.93M | $15.23M | $13.36M | $19.4M | $23.62M | $18.97M | $13.24M | $22.36M | $19.33M | $17.8M | $6.57M | $21.98M | $22.79M | $19.25M | $21.6M | $11.3M | $24.86M | $22.46M | $19M | $19.2M | $22.9M | $20.8M | $17.8M | $24.5M | $20.7M | $18.6M | $17.1M | $17M | $19M | $19.5M | $16.6M | $8.6M | $18.3M | $19.5M | $13.9M | $15.7M | $16.4M | $12.9M | $7.9M | $15.5M | $14.7M | $16.8M | $13.4M | $13.6M | $13.8M | $14.2M | $11.8M | $12.7M | $11.3M | $10.9M | -$266.5M | $101.7M | $96.6M | $95.4M | -$242.7M | $85.8M | $85.2M | $89.4M | -$228.1M | $87M | $84.3M | $81.8M | -$192.6M | $72.7M | $73.1M | $69.9M | -$175M | $64.6M | $61M | $67.4M | -$164.7M | $61.7M | $55.8M | $60.5M | -$160.8M | $58M | $58M | $56.6M |