Champion Homes, Inc.(SKY:US)
Market Cap$4.218B
Key Metrics
Price$77.74
Revenue (TTM)$2.673B
Holders Revenue (TTM)$200M
Gross Profit (TTM)$693.75M
Earnings (TTM)$191.37M
EBITDA (TTM)$306M
Op. Margin (TTM)8.74%
Dividend Yield-
Holders Yield4.74%
Cash on hand$784.71M
Total Assets$2.148B
Net Assets$1.573B
Total Debt$123.17M
Key Metrics
Price$77.74
Revenue (TTM)$2.673B
Holders Revenue (TTM)$200M
Gross Profit (TTM)$693.75M
Earnings (TTM)$191.37M
EBITDA (TTM)$306M
Op. Margin (TTM)8.74%
Dividend Yield-
Holders Yield4.74%
Cash on hand$784.71M
Total Assets$2.148B
Net Assets$1.573B
Total Debt$123.17M
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 | Feb 28, 2018 | Nov 30, 2017 | Aug 31, 2017 | May 31, 2017 | Feb 28, 2017 | Nov 30, 2016 | Aug 31, 2016 | May 31, 2016 | Feb 29, 2016 | Nov 30, 2015 | Aug 31, 2015 | May 31, 2015 | Feb 28, 2015 | Nov 30, 2014 | Aug 31, 2014 | May 31, 2014 | Feb 28, 2014 | Nov 30, 2013 | Aug 31, 2013 | May 31, 2013 | Feb 28, 2013 | Nov 30, 2012 | Aug 31, 2012 | May 31, 2012 | Feb 29, 2012 | Nov 30, 2011 | Aug 31, 2011 | May 31, 2011 | Feb 28, 2011 | Nov 30, 2010 | Aug 31, 2010 | May 31, 2010 | Feb 28, 2010 | Nov 30, 2009 | Aug 31, 2009 | May 31, 2009 | Feb 28, 2009 | Nov 30, 2008 | Aug 31, 2008 | May 31, 2008 | Feb 29, 2008 | Nov 30, 2007 | Aug 31, 2007 | May 31, 2007 | Feb 28, 2007 | Nov 30, 2006 | Aug 31, 2006 | May 31, 2006 | Feb 28, 2006 | Nov 30, 2005 | Aug 31, 2005 | May 31, 2005 | Feb 28, 2005 | Nov 30, 2004 | Aug 31, 2004 | May 31, 2004 | Feb 29, 2004 | Nov 30, 2003 | Aug 31, 2003 | May 31, 2003 | Feb 28, 2003 | Nov 30, 2002 | Aug 31, 2002 | May 31, 2002 | Feb 28, 2002 | Nov 30, 2001 | Aug 31, 2001 | May 31, 2001 | Feb 28, 2001 | Nov 30, 2000 | Aug 31, 2000 | May 31, 2000 | Feb 29, 2000 | Nov 30, 1999 | Aug 31, 1999 | May 31, 1999 | Feb 28, 1999 | Nov 30, 1998 | Aug 31, 1998 | May 31, 1998 | Feb 28, 1998 | Nov 30, 1997 | Aug 31, 1997 | May 31, 1997 | Feb 28, 1997 | Nov 30, 1996 | Aug 31, 1996 | May 31, 1996 | Feb 29, 1996 | Nov 30, 1995 | Aug 31, 1995 | May 31, 1995 | Feb 28, 1995 | Nov 30, 1994 | Aug 31, 1994 | May 31, 1994 | Feb 28, 1994 | Nov 30, 1993 | Aug 31, 1993 | May 31, 1993 | Feb 28, 1993 | Nov 30, 1992 | Aug 31, 1992 | May 31, 1992 | Feb 29, 1992 | Nov 30, 1991 | Aug 31, 1991 | May 31, 1991 | Feb 28, 1991 | Nov 30, 1990 | Aug 31, 1990 | May 31, 1990 | Feb 28, 1990 | Nov 30, 1989 | Aug 31, 1989 | May 31, 1989 | Feb 28, 1989 | Nov 30, 1988 | Aug 31, 1988 | May 31, 1988 | Feb 29, 1988 | Nov 30, 1987 | Aug 31, 1987 | May 31, 1987 | Feb 28, 1987 | Nov 30, 1986 | Aug 31, 1986 | May 31, 1986 | Feb 28, 1986 | Nov 30, 1985 | Aug 31, 1985 | May 31, 1985 | Feb 28, 1985 | Nov 30, 1984 | Aug 31, 1984 | May 31, 1984 | Feb 29, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $710.23M | $621.28M | $656.61M | $684.43M | $701.32M | $593.87M | $644.93M | $616.88M | $627.78M | $536.36M | $559.46M | $464.24M | $464.77M | $491.53M | $582.32M | $806.83M | $725.88M | $638.12M | $534.69M | $524.23M | $510.2M | $447.65M | $377.58M | $322.37M | $273.29M | $301.15M | $342.24M | $354.46M | $371.89M | $327.68M | $354.67M | $355.44M | $322.26M | $57.98M | $57.77M | $58.46M | $59.46M | $51.64M | $64.23M | $61.18M | $56.65M | $47.7M | $58.68M | $48.74M | $49.61M | $38.11M | $49.67M | $49.6M | $57.7M | $30.17M | $39.21M | $48.99M | $48.83M | $36.99M | $41.84M | $49.92M | $50.46M | $36.81M | $45.3M | $50.28M | $48.1M | $31.78M | $36.62M | $45.83M | $40.7M | $25.42M | $34.25M | $35.87M | $32.48M | $24.39M | $47.21M | $62.6M | $70.86M | $57.31M | $77.2M | $96.39M | $88.54M | $66.35M | $94.79M | $115.81M | $136.22M | $117.49M | $136.49M | $118.35M | $119.51M | $96.22M | $121.03M | $117.57M | $117.12M | $91.26M | $114.58M | $109.68M | $103.15M | $87.71M | $112.47M | $116.49M | $114.36M | $96.08M | $118.05M | $122.23M | $119.93M | $90.84M | $120.91M | $132.15M | $143.31M | $117.32M | $160.2M | $166.7M | $171.9M | $145.41M | $176.4M | $171M | $170.1M | $131.4M | $160.3M | $161.6M | $159.3M | $118M | $164.4M | $171.5M | $171.1M | $138.6M | $172.5M | $163.9M | $171.6M | $150.7M | $164.5M | $155.3M | $167.9M | $130.7M | $145.3M | $136.2M | $138M | $110.4M | $127.6M | $115.7M | $105.5M | $73.2M | $76.1M | $84.3M | $84.9M | $58.1M | $85.5M | $99M | $105.2M | $75.1M | $92.6M | $93.1M | $107.9M | $82.8M | $95.8M | $97.2M | $97.5M | $61.9M | $78.8M | $84.7M | $89.7M | $64.4M | $76.9M | $81.6M | $93.3M | $64.4M | $78M | $85.9M | $99.7M | $58.1M | $77.1M | $92.8M | $116.5M | $74.7M |
Cost of Revenue | $530.97M | $466.91M | $484.42M | $496.5M | $511.49M | $441.41M | $463.9M | $450.54M | $463.56M | $438M | $418.18M | $347.75M | $335.1M | $350.38M | $408.23M | $532.72M | $496.55M | $447.09M | $377.45M | $394.9M | $398.67M | $348.53M | $305.8M | $259.57M | $219.28M | $241.16M | $273.34M | $280.4M | $295.85M | $261.21M | $289.94M | $296.44M | $267.1M | $49.83M | $49.39M | $50.54M | $52.51M | $48.42M | $59M | $54.6M | $50.02M | $42.89M | $51.46M | $44.1M | $44.05M | $35.77M | $44.51M | $45.56M | $54.82M | $29.39M | $35.4M | $44.67M | $43.57M | $36.52M | $39.16M | $46.86M | $47.19M | $37.5M | $44.03M | $49.24M | $45.71M | $33.49M | $37.24M | $44.08M | $36.39M | $26.24M | $33.18M | $35.6M | $31.08M | $27.77M | $46.38M | $60.39M | $64.49M | $57.02M | $71.38M | $86.08M | $78.28M | $62M | $84.48M | $102.75M | $117.86M | $103.53M | $118.66M | $104.64M | $105.1M | $86.79M | $107.16M | $105.68M | $102.23M | $82.91M | $99.52M | $94.46M | $88.7M | $78.83M | $97.56M | $101.55M | $97.45M | $84.11M | $100.45M | $105.05M | $105.7M | $80.17M | $104.43M | $115.29M | $117.46M | $102.97M | $131.5M | $137M | $138.2M | $119M | $140.9M | $138.7M | $136.9M | $109.6M | $131.2M | $132.2M | $130.7M | $99.3M | $134.3M | $139M | $140.4M | $114.7M | $141.1M | $134M | $141.6M | $127.1M | $138M | $130M | $140M | $110.6M | $121.1M | $115.3M | $118.5M | $94M | $107.9M | $98.8M | $89.4M | $63.3M | $64M | $70.8M | $72.2M | $50.8M | $72M | $83.6M | $88M | $63.9M | $78M | $78.4M | $134.4M | $69.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $179.26M | $154.36M | $172.19M | $187.93M | $189.83M | $152.45M | $181.02M | $166.33M | $164.22M | $98.36M | $141.27M | $116.49M | $129.67M | $141.15M | $174.09M | $274.11M | $229.34M | $191.03M | $157.24M | $129.33M | $111.53M | $99.12M | $71.78M | $62.79M | $54M | $59.98M | $68.9M | $74.06M | $76.04M | $66.46M | $64.74M | $59M | $55.16M | $8.15M | $8.37M | $7.93M | $6.95M | $3.22M | $5.23M | $6.58M | $6.63M | $4.81M | $7.23M | $4.64M | $5.56M | $2.34M | $5.16M | $4.04M | $2.88M | $779K | $3.81M | $4.33M | $5.26M | $471K | $2.67M | $3.06M | $3.27M | -$692K | $1.27M | $1.04M | $2.4M | -$1.72M | -$623K | $1.75M | $4.31M | -$821K | $1.07M | $277K | $1.4M | -$3.38M | $829K | $2.2M | $6.37M | $294K | $5.82M | $10.32M | $10.25M | $4.34M | $10.31M | $13.06M | $18.36M | $13.96M | $17.83M | $13.7M | $14.41M | $9.43M | $13.87M | $11.89M | $14.9M | $8.35M | $15.06M | $15.22M | $14.45M | $8.88M | $14.91M | $14.94M | $16.92M | $11.97M | $17.6M | $17.18M | $14.23M | $10.67M | $16.48M | $16.86M | $25.86M | $14.35M | $28.7M | $29.7M | $33.7M | $26.41M | $35.5M | $32.3M | $33.2M | $21.8M | $29.1M | $29.4M | $28.6M | $18.7M | $30.1M | $32.5M | $30.7M | $23.9M | $31.4M | $29.9M | $30M | $23.6M | $26.5M | $25.3M | $27.9M | $20.1M | $24.2M | $20.9M | $19.5M | $16.4M | $19.7M | $16.9M | $16.1M | $9.9M | $12.1M | $13.5M | $12.7M | $7.3M | $13.5M | $15.4M | $17.2M | $11.2M | $14.6M | $14.7M | -$26.5M | $12.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $118.99M | $118.4M | $109.73M | $113.12M | $111.31M | $110.3M | $108.21M | $99.66M | $108.83M | $90.61M | $85.09M | $64.45M | $70.44M | $72.38M | $71.82M | $83.92M | $72.28M | $75.03M | $65.83M | $61.34M | $54.02M | $52.47M | $44.29M | $41.37M | $40.81M | $41.5M | $45.24M | $48.4M | $51.72M | $48.15M | $48.85M | $129.38M | $45.09M | $6.91M | $6.13M | $6.11M | $5.84M | $5.58M | $5.74M | $5.75M | $5.02M | $5.25M | $5.4M | $5.46M | $5.85M | $5.16M | $5.01M | $5.18M | $5.64M | $5.01M | $4.73M | $5.73M | $5.47M | $5.86M | $5.82M | $6.53M | $5.67M | $6.7M | $7.19M | $7.9M | $6.47M | $7.04M | $7.15M | $7.83M | $42.61M | $4.74M | $7.2M | $6.43M | $13.33M | $4.33M | $8.17M | $9.06M | $7.3M | $9.12M | $9.75M | $10.6M | $8.81M | $9.32M | $10.78M | $11.47M | $11.36M | $11.49M | $11.63M | $11.47M | $10.51M | $10.71M | $11.25M | $10.93M | $10.79M | $9.8M | $11.87M | $12.2M | $9.44M | $10.69M | $12.22M | $12.5M | $10.8M | $11.34M | $12.6M | $12.81M | $11.22M | $11.92M | $13.26M | $14.93M | $19.25M | $13.25M | $21.5M | $22.1M | $21.1M | $20.3M | $24.1M | $22.4M | $22M | $18.9M | $20.7M | $20.9M | $19.2M | $16.2M | $20.2M | $22.5M | $20.1M | $19.2M | $22.6M | $22.8M | $22.7M | $19.8M | $20.5M | $19.2M | $19.3M | $16.7M | $18M | $16.7M | $14.9M | $14.5M | $15.9M | $13.9M | $12.1M | $10.8M | $11.2M | $11.7M | $10.1M | $10.5M | $12.5M | $13M | $12.9M | $10.8M | $12.4M | $12.1M | - | $10.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $118.99M | $118.4M | $109.73M | $113.12M | $111.31M | $110.3M | $108.21M | $99.66M | $108.83M | $90.61M | $85.09M | $64.45M | $70.44M | $72.38M | $71.82M | $83.92M | $72.28M | $75.03M | $65.83M | $61.34M | $54.02M | $52.47M | $44.29M | $41.37M | $40.81M | $41.5M | $45.24M | $48.4M | $51.72M | $48.15M | $48.85M | $129.38M | $45.09M | $6.91M | $6.13M | $6.11M | $5.84M | $5.58M | $5.74M | $5.75M | $5.02M | $5.25M | $5.4M | $5.46M | $5.85M | $5.16M | $5.01M | $5.18M | $5.64M | $5.01M | $4.73M | $5.73M | $5.47M | $5.86M | $5.82M | $6.53M | $5.67M | $6.7M | $7.19M | $7.9M | $6.47M | $7.04M | $7.15M | $7.83M | $46.52M | $6.28M | $7.2M | $6.84M | $5.78M | $7.73M | $8.17M | $9.06M | $7.3M | $9.12M | $9.75M | $10.6M | $8.81M | $9.32M | $10.78M | $11.47M | $11.36M | $11.49M | $11.63M | $11.47M | $10.51M | $10.71M | $11.25M | $10.93M | $10.79M | $9.8M | $11.87M | $12.2M | $9.44M | $10.69M | $12.22M | $12.5M | $10.8M | $11.34M | $12.6M | $12.81M | $11.22M | $11.92M | $13.26M | $13.65M | $19.25M | $13.25M | $21.5M | $22.1M | $21.1M | $20.3M | $24.1M | $22.4M | $22M | $18.9M | $20.7M | $20.9M | $19.2M | $16.2M | $20.2M | $22.5M | $20.1M | $19.2M | $22.6M | $22.8M | $22.7M | $19.8M | $20.5M | $19.2M | $19.3M | $16.7M | $18M | $16.7M | $14.9M | $14.5M | $15.9M | $13.9M | $12.1M | $10.8M | $11.2M | $11.7M | $10.1M | $10.5M | $12.5M | $13M | $12.9M | $10.8M | $12.4M | $12.1M | - | $10.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$3.91M | -$1.54M | - | -$412K | $7.55M | -$3.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.28M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $60.27M | $35.96M | $62.47M | $74.82M | $78.52M | $42.16M | $72.81M | $66.68M | $55.39M | $7.76M | $56.18M | $52.04M | $59.23M | $68.77M | $102.27M | $190.19M | $157.05M | $116M | $91.41M | $67.99M | $57.51M | $46.65M | $27.5M | $21.42M | $13.2M | $13.05M | $23.66M | $25.65M | $24.32M | $13.49M | $15.89M | -$70.38M | $10.07M | $1.23M | $2.24M | $1.81M | $1.11M | -$2.36M | -$509K | $830K | $1.62M | -$436K | $1.83M | -$816K | -$290K | -$2.82M | $150K | -$1.14M | -$2.76M | -$4.23M | -$926K | -$1.4M | -$212K | -$5.39M | -$3.15M | -$3.47M | -$2.4M | -$7.39M | -$5.93M | -$6.85M | -$4.07M | -$8.76M | -$7.77M | -$6.08M | -$38.3M | -$5.56M | -$6.13M | -$6.15M | -$11.93M | -$7.71M | -$7.34M | -$6.86M | -$924K | -$8.83M | -$3.92M | -$284K | $1.45M | -$4.97M | -$470K | $1.59M | $7.01M | $2.47M | $6.2M | $2.23M | $3.89M | -$1.28M | $2.62M | $957K | $4.1M | -$1.46M | $3.19M | $3.03M | $5.02M | -$1.81M | $2.69M | $2.44M | $6.12M | $630K | $5M | $4.37M | $5.99M | -$2.26M | $3.22M | $1.93M | $5.52M | $16K | $6.3M | $6.6M | $11.6M | $5.11M | $10.5M | $9M | $10.2M | $2M | $7.5M | $7.6M | $8.5M | $1.5M | $9M | $9.1M | $9.7M | $3.7M | $8M | $6.3M | $6.4M | $3M | $5.2M | $5.3M | $7.8M | $2.6M | $5.6M | $3.5M | $3.9M | $1.1M | $3.2M | $2.3M | $3.3M | -$1.7M | $300K | $1.2M | $1.9M | -$3.9M | $300K | $1.8M | $3.6M | -$200K | $1.6M | $2M | $6.3M | $1.7M | $95.8M | $97.2M | -$212.2M | $61.9M | $78.8M | $84.7M | -$206.4M | $64.4M | $76.9M | $81.6M | -$210.3M | $64.4M | $78M | $85.9M | -$222.5M | $58.1M | $77.1M | $92.8M | -$260.4M | $74.7M |
| $7.82M | $4.1M | $5M | $3.96M | $5.76M | $10.72M | $1.83M | $4.72M | $5.47M | $4.38M | $3.55M | $8.42M | $9.3M | $7.68M | $5.41M | $1.97M | $544K | -$510K | -$515K | -$856K | -$595K | -$1.75M | -$615K | $1.74M | $3.27M | -$382K | -$328K | -$382K | -$309K | -$1.13M | -$938K | -$2.13M | -$7.49M | -$15K | $725K | -$207K | -$87K | -$85K | -$86K | -$86K | -$84K | -$78K | -$79K | -$79K | -$102K | -$90K | -$69K | -$70K | $269K | $325K | $187K | $25K | $257K | $25K | $1.42M | $3K | $687K | $3K | $2.5M | $7K | $10K | $15K | $18K | $18K | $13K | $5K | $9K | $36K | $44K | $147K | $380K | - | $0 | $670K | - | - | - | - | - | - | $0 | - | - | $464K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $666K | - | - | - | - | $1.6M | - | $1.5M | $1.5M | $1.6M | $1.7M | $1.4M | $1.6M | $1.5M | $1.5M | $1.9M | $1.5M | $1.6M | $1.6M | $800K | $1.5M | $1.6M | $1.6M | $1.4M | $1.3M | $1.5M | $1.5M | $1.3M | $1.4M | $1.5M | $1.4M | $1.3M | $1.3M | $1.5M | $2.2M | $1.4M | $1.5M | $1.6M | $1.7M | $1.8M | $2M | $2.2M | $2.3M | $2.1M | $2M | $2.3M | $2.5M | $2.4M | $3.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $6.38M | $5.82M | $6.17M | $5.97M | $6.03M | $6.06M | $6.09M | $6.85M | $6.45M | $6.11M | $6.24M | $10.84M | $9.68M | $8.07M | $6.41M | $2.97M | $813K | $233K | $193K | $148K | $159K | $159K | $151K | $110K | $145K | $673K | $783K | $813K | $962K | $748K | $495K | $370K | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $2K | $24K | $24K | $25K | $25K | $25K | $25K | $27K | $25K | $9K | $3K | $3K | $3K | $4K | $7K | $10K | $15K | $18K | $18K | $13K | $5K | $9K | $36K | $44K | $147K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $1.84M | $1.72M | $2.39M | $1.94M | $1.5M | $2.06M | $2.1M | $2.11M | $2.2M | $1.95M | $1.93M | $362K | $377K | $383K | $998K | $992K | $903K | $743K | $701K | $993K | $808K | $806K | $946K | $974K | $1.09M | $1.06M | $1.11M | $1.2M | $1.27M | $1.33M | $1.31M | $1.2M | $1.07M | $15K | $37K | $147K | $87K | $85K | $86K | $86K | $84K | $78K | $79K | $79K | $102K | $92K | $93K | $94K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $3.28M | $0 | $1.22M | -$79K | $1.22M | $6.73M | -$2.16M | -$14K | $1.22M | $217K | -$756K | -$2.07M | - | $0 | - | - | $634K | $0 | -$7K | -$11K | $54K | -$1.1M | $180K | $2.6M | $4.21M | - | - | - | - | -$549K | -$125K | -$1.31M | -$6.41M | - | $762K | -$60K | - | - | - | - | - | - | - | - | - | - | - | - | $244K | $300K | $162K | - | $230K | - | $1.41M | - | $684K | - | $2.5M | - | - | - | - | - | - | - | - | - | - | - | $380K | - | $0 | $670K | - | - | - | - | - | - | $0 | - | - | $464K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $666K | - | - | - | - | $1.6M | - | $1.5M | $1.5M | $1.6M | $1.7M | $1.4M | $1.6M | $1.5M | $1.5M | $1.9M | $1.5M | $1.6M | $1.6M | $800K | $1.5M | $1.6M | $1.6M | $1.4M | $1.3M | $1.5M | $1.5M | $1.3M | $1.4M | $1.5M | $1.4M | $1.3M | $1.3M | $1.5M | $2.2M | $1.4M | $1.5M | $1.6M | $1.7M | $1.8M | $2M | $2.2M | $2.3M | $2.1M | $2M | $2.3M | $2.5M | $2.4M | $3.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $68.09M | $40.06M | $67.47M | $78.77M | $84.28M | $46.15M | $78.96M | $71.4M | $60.86M | $12.14M | $59.73M | $60.45M | $68.54M | $76.46M | $107.68M | $192.17M | $157.6M | $115.49M | $90.9M | $67.13M | $56.91M | $44.89M | $26.88M | $23.16M | $16.47M | $12.44M | $23.34M | $25.27M | $24.01M | $12.36M | $14.95M | -$71.2M | $2.59M | $1.22M | $2.96M | $1.61M | $2.3M | -$2.45M | -$595K | $744K | $1.53M | -$514K | $1.75M | -$895K | -$149K | -$2.91M | $81K | -$1.21M | -$2.56M | -$3.91M | -$739K | -$1.38M | $45K | -$5.37M | -$1.73M | -$3.47M | -$1.71M | -$7.39M | -$3.42M | -$6.85M | -$4.06M | -$8.74M | -$7.76M | -$6.07M | -$1.56M | -$5.55M | -$6.12M | -$6.11M | -$4.33M | -$7.57M | -$6.63M | -$6.47M | -$325K | -$7.15M | -$2.77M | $1.1M | $2.87M | -$3.52M | $1.01M | $3.05M | $8.4M | $3.79M | $7.4M | $3.72M | $4.77M | -$607K | $3.15M | $1.35M | $4.41M | -$1.14M | $3.48M | $3.36M | $5.41M | -$1.35M | $3.24M | $3.04M | $6.72M | $1.46M | $6.19M | $5.85M | $7.73M | $426K | $5.24M | $5.13M | $7.29M | $1.68M | $8M | $8.2M | $13.1M | $6.5M | $12.2M | $10.8M | $11.6M | $3.6M | $9M | $9.1M | $10.3M | $3M | $10.5M | $10.8M | $10.4M | $5.2M | $9.6M | $7.7M | $7.8M | $4.3M | $6.7M | $6.7M | $9M | $4M | $7.1M | $4.9M | $5.2M | $2.4M | $4.7M | $4.6M | $4.7M | - | $1.8M | $2.8M | $3.8M | -$1.8M | $2.5M | $4M | $5.6M | $1.8M | $3.9M | $4.5M | $8.7M | $4.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $17.01M | $8.13M | $12.38M | $18.55M | $17.7M | $7.92M | $16.7M | $15.39M | $13.72M | $2.33M | $12.76M | $14.78M | $17.27M | $18.71M | $24.87M | $48.07M | $40.45M | $28.69M | $23.28M | $16.41M | $14.01M | $11.01M | $5.28M | $5.64M | $4.57M | $6.44M | $6.3M | $7.53M | $6.63M | $3.21M | $4.44M | $5.82M | $3.44M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $16.02M | -$1.86M | -$2.31M | -$2.21M | -$1.97M | -$2.74M | -$2.53M | -$2.33M | -$516K | -$2.58M | -$880K | $390K | $619K | -$1.34M | $381K | $1.15M | $3.25M | $1.5M | $2.9M | $1.38M | $1.66M | -$256K | $1.27M | $540K | $1.66M | -$426K | $1.41M | $1.32M | $2.16M | -$520K | $1.29M | $1.21M | $2.65M | $592K | $2.44M | $2.29M | $3.09M | $164K | $2.11M | $2M | $2.92M | $673K | $3.2M | $3.3M | $5.2M | $2.6M | $4.9M | $4.3M | $4.7M | $1.5M | $3.6M | $3.6M | $4.1M | $1.2M | $4.2M | $4.3M | $4.2M | $2.1M | $3.9M | $3.1M | $3.2M | $1.7M | $2.7M | $2.7M | $3.7M | $1.6M | $2.8M | $1.9M | $2.1M | $900K | $1.8M | $1.8M | $1.8M | - | $700K | $1.1M | $1.5M | -$700K | $1M | $1.5M | $2.1M | $700K | $1.5M | $1.7M | $3.3M | $1.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $50.51M | $32.11M | $56M | $60.09M | $65.99M | $37.7M | $62.83M | $55.32M | $45.79M | $2.79M | $46.97M | $45.67M | $51.27M | $57.75M | $82.81M | $144.09M | $117.15M | $86.8M | $67.62M | $50.72M | $42.9M | $33.89M | $21.6M | $17.51M | $11.9M | $6M | $17.04M | $17.75M | $17.38M | $9.16M | $10.51M | -$77.03M | -$853K | $1.22M | $2.96M | $1.61M | $2.3M | -$2.45M | -$595K | $744K | $1.33M | -$520K | $1.71M | -$834K | -$200K | -$3M | -$3.44M | -$3.77M | -$2.56M | -$5.71M | -$2.21M | -$1.38M | $45K | -$5.37M | -$1.73M | -$3.47M | -$1.71M | -$7.39M | -$3.42M | -$6.85M | -$4.06M | -$8.74M | -$7.76M | -$6.07M | -$17.58M | -$3.7M | -$3.81M | -$3.91M | -$2.37M | -$4.83M | -$4.1M | -$4.15M | $191K | -$4.57M | -$1.89M | $709K | $2.25M | -$2.18M | $625K | $1.9M | $5.15M | $2.29M | $4.51M | $2.34M | $3.12M | -$351K | $1.88M | $806K | $2.75M | -$718K | $2.07M | $2.04M | $3.25M | -$827K | $1.95M | $1.82M | $4.07M | $869K | $3.75M | $3.56M | $4.64M | $262K | $3.13M | $3.13M | $4.37M | $1.01M | $4.8M | $4.9M | $7.9M | $3.9M | $7.3M | $6.5M | $6.9M | $2.1M | $5.4M | $5.5M | $6.2M | $1.8M | $6.3M | $6.5M | $6.2M | $3.1M | $5.7M | $4.6M | $4.6M | $2.6M | $4M | $4M | $5.3M | $2.4M | $4.3M | $3M | $2.7M | $1.5M | $2.9M | $2.8M | $2.9M | - | $1.1M | $1.7M | $2.3M | -$1.1M | $1.5M | $2.5M | $3.5M | $1.1M | $2.4M | $2.8M | $5.4M | $3M | $4.1M | $4.6M | $4.7M | $1.2M | $3.1M | $4M | $4.3M | $1.5M | $2.8M | $3.1M | $3M | $1.5M | $2.3M | $3M | $4M | $600K | $1.3M | $2M | $3.6M | $900K |
Minority Interests | -$1.36M | -$2.43M | -$1.67M | -$1.9M | -$1.31M | -$1.35M | -$1.29M | -$584K | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | - | $0 | $19K | $30K | -$26K | $44K | $65K | $89K | - | $86K | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $49.16M | $29.68M | $54.34M | $58.2M | $64.69M | $36.35M | $61.54M | $54.73M | $45.79M | $2.79M | $46.97M | $45.67M | $51.27M | $57.75M | $82.81M | $144.09M | $117.15M | $86.8M | $67.62M | $50.72M | $42.9M | $33.89M | $21.6M | $17.49M | $11.87M | $6.02M | $16.99M | $17.68M | $17.29M | $9.16M | $10.43M | -$77.03M | -$853K | $1.22M | $2.96M | $1.61M | $2.3M | -$2.45M | -$595K | $744K | $1.33M | -$520K | $1.71M | -$834K | -$200K | -$3M | -$3.44M | -$3.77M | -$2.56M | -$5.71M | -$2.21M | -$1.38M | $45K | -$5.37M | -$1.73M | -$3.47M | -$1.71M | -$7.39M | -$3.42M | -$6.85M | -$4.06M | -$8.74M | -$7.76M | -$6.07M | -$17.58M | -$3.7M | -$3.81M | -$3.91M | -$2.37M | -$4.83M | -$4.1M | -$4.15M | $191K | -$4.57M | -$1.89M | $709K | $2.25M | -$2.18M | $625K | $1.9M | $5.15M | $2.29M | $4.51M | $2.34M | $3.12M | -$351K | $1.88M | $806K | $2.75M | -$718K | $2.07M | $2.04M | $3.25M | -$827K | $1.95M | $1.82M | $4.07M | $869K | $3.75M | $3.56M | $4.64M | $262K | $3.13M | $3.13M | $4.37M | $1.01M | $4.8M | $4.9M | $7.9M | $3.9M | $7.3M | $6.5M | $6.9M | $2.1M | $5.4M | $5.5M | $6.2M | $1.8M | $6.3M | $6.5M | $6.2M | $3.1M | $5.7M | $4.6M | $4.6M | $2.6M | $4M | $4M | $5.3M | $2.4M | $4.3M | $3M | $2.7M | $1.5M | $2.9M | $2.8M | $2.9M | - | $1.1M | $1.7M | $2.3M | -$1.1M | $1.5M | $2.5M | $3.5M | $1.1M | $2.4M | $2.8M | $5.4M | $3M | $4.1M | $4.6M | $4.7M | $1.2M | $3.1M | $4M | $4.3M | $1.5M | $2.8M | $3.1M | $3M | $1.5M | $2.3M | $3M | $4M | $600K | $1.3M | $2M | $3.6M | $900K |
Shares Outstanding (Basic) | 54.62M | 54.96M | 56.02M | 56.35M | 57.25M | 57.7M | 57.51M | 57.65M | 57.97M | 55.76M | 57.64M | 57.23M | 57.18M | 57.17M | 57.11M | 56.95M | 56.87M | 56.73M | 56.83M | 56.99M | 56.45M | 56.7M | 56.7M | 56.65M | 56.53M | 54.53M | 56.52M | 56.48M | 56.06M | 56.25M | 56.25M | 54.24M | 47.46M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.48M | 8.61M | - | 8.78M | 8.96M | 9.07M | - | 8.86M | 9.13M | 9.42M | - | 9.13M | 9.64M | 9.65M | - | 10M | 10.16M | 10.48M | - | 10.33M | 10.56M | 10.95M | - | 11.3M | 11.11M | 11.11M | - | 10.91M | 11.32M | 11.11M | - | 11.54M | 11.15M | 9.66M | - | 11.15M | 11M | 10.63M | - | 11M | 10.71M | 11.36M | - | 11M | 11.43M | 11.2M | - | 11.11M | 11.22M | 11.22M | - | 11.22M | 11.22M | 11.22M | - | 11.22M | 11.22M | 11.22M | - | 11.22M | 11.22M | 11.22M | - | 11.22M | 11.22M | 11.22M | - | 11.22M |
Shares Outstanding (Diluted) | 55.23M | 55.99M | 56.02M | 56.67M | 57.25M | 57.7M | 58.05M | 58.19M | 57.97M | 55.76M | 58.14M | 57.72M | 57.66M | 57.75M | 57.51M | 57.41M | 57.43M | 57.48M | 57.31M | 56.99M | 57.2M | 56.97M | 56.99M | 56.91M | 56.76M | 54.53M | 56.79M | 56.72M | 56.06M | 56.43M | 56.25M | 54.24M | 47.46M | 8.63M | 8.56M | 8.48M | 8.47M | 8.39M | 8.39M | 8.5M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.39M | 8.39M | - | 8.39M | 8.48M | 8.61M | - | 8.78M | 9.07M | 9.07M | - | 8.86M | 9.13M | 9.42M | - | 9.13M | 9.64M | 9.65M | - | 10M | 10.16M | 10.48M | - | 10.33M | 10.56M | 10.95M | - | 11.3M | 11.11M | 11.11M | - | 10.91M | 11.32M | 11.11M | - | 11.54M | 11.15M | 9.66M | - | 11.15M | 11M | 10.63M | - | 11M | 10.71M | 11.36M | - | 11M | 11.43M | 11.2M | - | 11.11M | 11.22M | 11.22M | - | 11.22M | 11.22M | 11.22M | - | 11.22M | 11.22M | 11.22M | - | 11.22M | 11.22M | 11.22M | - | 11.22M | 11.22M | 11.22M | - | 11.22M |
EPS (Basic) | $0.90 | $0.54 | $0.97 | $1.03 | $1.13 | $0.63 | $1.07 | $0.95 | $0.79 | $0.05 | $0.81 | $0.80 | $0.90 | $1.01 | $1.45 | $2.53 | $2.06 | $1.53 | $1.19 | $0.89 | $0.76 | $0.60 | $0.38 | $0.31 | $0.21 | $0.11 | $0.32 | $0.34 | $0.31 | $0.26 | $0.19 | -$1.42 | -$0.02 | $0.15 | $0.35 | $0.19 | $0.27 | -$0.29 | -$0.07 | $0.09 | $0.16 | -$0.06 | $0.20 | -$0.10 | -$0.02 | -$0.36 | -$0.41 | -$0.45 | - | -$0.68 | -$0.27 | -$0.16 | - | -$0.64 | -$0.21 | -$0.41 | - | -$0.88 | -$0.40 | -$0.82 | - | -$1.04 | -$0.93 | -$0.72 | - | -$0.44 | -$0.45 | -$0.47 | - | -$0.58 | -$0.49 | -$0.49 | - | -$0.54 | -$0.22 | $0.08 | - | -$0.26 | $0.07 | $0.23 | - | $0.27 | $0.54 | $0.28 | - | -$0.04 | $0.22 | $0.10 | - | -$0.09 | $0.25 | $0.24 | - | -$0.10 | $0.23 | $0.22 | - | $0.10 | $0.45 | $0.42 | - | $0.03 | $0.37 | $0.36 | - | $0.12 | $0.53 | $0.54 | - | $0.44 | $0.80 | $0.69 | - | $0.23 | $0.56 | $0.57 | - | $0.18 | $0.62 | $0.62 | - | $0.30 | $0.54 | $0.42 | - | $0.23 | $0.36 | $0.36 | - | $0.22 | $0.38 | $0.27 | - | $0.13 | $0.26 | $0.29 | - | - | $0.10 | $0.16 | - | -$0.10 | $0.14 | $0.22 | - | $0.10 | $0.21 | $0.25 | - | $0.27 | $0.36 | $0.41 | - | $0.11 | $0.28 | $0.36 | - | $0.13 | $0.25 | $0.28 | - | $0.13 | $0.21 | $0.27 | - | $0.05 | $0.12 | $0.18 | - | $0.08 |
EPS (Diluted) | $0.89 | $0.53 | $0.97 | $1.03 | $1.13 | $0.63 | $1.06 | $0.94 | $0.79 | $0.05 | $0.81 | $0.79 | $0.89 | $1 | $1.44 | $2.51 | $2.04 | $1.51 | $1.18 | $0.89 | $0.75 | $0.59 | $0.38 | $0.31 | $0.21 | $0.11 | $0.32 | $0.34 | $0.31 | $0.26 | $0.19 | -$1.42 | -$0.02 | $0.14 | $0.35 | $0.19 | $0.27 | -$0.29 | -$0.071 | $0.09 | $0.16 | -$0.062 | $0.20 | -$0.10 | -$0.02 | -$0.36 | -$0.41 | -$0.45 | - | -$0.68 | -$0.27 | -$0.16 | - | -$0.64 | -$0.21 | -$0.41 | - | -$0.88 | -$0.40 | -$0.82 | - | -$1.04 | -$0.93 | -$0.72 | - | -$0.44 | -$0.45 | -$0.47 | - | -$0.58 | -$0.49 | -$0.49 | - | -$0.54 | -$0.22 | $0.08 | - | -$0.26 | $0.07 | $0.23 | - | $0.27 | $0.54 | $0.28 | - | -$0.04 | $0.22 | $0.10 | - | -$0.09 | $0.25 | $0.24 | - | -$0.10 | $0.23 | $0.22 | - | $0.10 | $0.45 | $0.42 | - | $0.03 | $0.37 | $0.36 | - | $0.12 | $0.53 | $0.54 | - | $0.44 | $0.80 | $0.69 | - | $0.23 | $0.56 | $0.57 | - | $0.18 | $0.62 | $0.62 | - | $0.30 | $0.54 | $0.42 | - | $0.23 | $0.36 | $0.36 | - | $0.22 | $0.38 | $0.27 | - | $0.13 | $0.26 | $0.29 | - | - | $0.10 | $0.16 | - | -$0.10 | $0.14 | $0.22 | - | $0.10 | $0.21 | $0.25 | - | $0.27 | $0.36 | $0.41 | - | $0.11 | $0.28 | $0.36 | - | $0.13 | $0.25 | $0.28 | - | $0.13 | $0.21 | $0.27 | - | $0.05 | $0.12 | $0.18 | - | $0.08 |
EBIT | $69.93M | $41.78M | $69.85M | $80.71M | $85.77M | $48.21M | $81.06M | $73.51M | $63.05M | $14.08M | $61.66M | $60.81M | $68.91M | $76.84M | $108.68M | $193.16M | $158.5M | $116.23M | $91.6M | $68.12M | $57.72M | $45.7M | $27.83M | $24.13M | $17.56M | $13.49M | $24.45M | $26.47M | $25.28M | $13.69M | $16.26M | -$70.01M | $3.66M | $1.23M | $3M | $1.75M | $2.39M | -$2.36M | -$509K | $830K | $1.62M | -$436K | $1.83M | -$816K | -$47K | -$2.82M | $174K | -$1.12M | -$1.95M | -$3.91M | -$739K | -$1.38M | -$212K | -$5.39M | -$3.15M | -$3.47M | -$2.4M | -$7.39M | -$5.93M | -$6.85M | -$4.07M | -$8.76M | -$7.77M | -$6.08M | -$38.3M | -$5.56M | -$6.13M | -$6.15M | -$11.93M | -$7.71M | -$7.34M | -$6.86M | -$924K | -$8.83M | -$3.92M | -$284K | $1.45M | -$4.97M | -$470K | $1.59M | $7.01M | $2.47M | $6.2M | $2.23M | $3.89M | -$1.28M | $2.62M | $957K | $4.1M | -$1.46M | $3.19M | $3.03M | $5.02M | -$1.81M | $2.69M | $2.44M | $6.12M | $630K | $5M | $4.37M | $5.99M | -$2.26M | $3.22M | $1.93M | $5.52M | $16K | $6.3M | $6.6M | $11.6M | $5.11M | $10.5M | $9M | $10.2M | $2M | $7.5M | $7.6M | $8.5M | $1.5M | $9M | $9.1M | $9.7M | $3.7M | $8M | $6.3M | $6.4M | $3M | $5.2M | $5.3M | $7.8M | $2.6M | $5.6M | $3.5M | $3.9M | $1.1M | $3.2M | $2.3M | $3.3M | -$1.7M | $300K | $1.2M | $1.9M | -$3.9M | $300K | $1.8M | $3.6M | -$200K | $1.6M | $2M | $6.3M | $1.7M | $95.8M | $97.2M | -$212.2M | $61.9M | $78.8M | $84.7M | -$206.4M | $64.4M | $76.9M | $81.6M | -$210.3M | $64.4M | $78M | $85.9M | -$222.5M | $58.1M | $77.1M | $92.8M | -$260.4M | $74.7M |
EBITDA | $78.97M | $53.75M | $80.92M | $92.37M | $96.46M | $59.33M | $93.33M | $83.03M | $72.45M | $24.98M | $71.3M | $67.6M | $76.5M | $84.22M | $115.46M | $200.1M | $164.12M | $121.63M | $96.85M | $73.26M | $62.87M | $50.33M | $32.22M | $28.54M | $21.84M | $18.14M | $28.96M | $31.37M | $29.75M | $18.23M | $20.84M | -$65.96M | $6.57M | $1.37M | $2.45M | $2.02M | $2.64M | -$2.09M | -$249K | $1.08M | $1.9M | -$176K | $2.09M | -$559K | -$4K | -$2.51M | $506K | -$721K | -$1.78M | -$3.79M | -$504K | -$889K | $37K | -$4.9M | -$4.07M | -$2.93M | -$2.5M | -$6.81M | -$7.84M | -$6.24M | -$3.41M | -$8.09M | -$7.1M | -$5.4M | -$37.75M | -$4.99M | -$5.59M | -$5.62M | -$11.3M | -$7M | -$7.06M | -$6.16M | -$97K | -$8.65M | -$3.17M | $469K | $2.28M | -$4.14M | $269K | $2.33M | $7.84M | $3.29M | $6.95M | $2.52M | $4.79M | -$402K | $3.43M | $1.76M | $4.99M | -$568K | $4.02M | $3.87M | $5.99M | -$841K | $3.61M | $3.36M | $7.15M | $1.65M | $5.92M | $5.29M | $6.99M | -$1.91M | $4.2M | $2.91M | $6.61M | $1.11M | $5.6M | $7.6M | $11.1M | $4.61M | $9.8M | $8.2M | $9.8M | $1.3M | $6.9M | $7M | $7.5M | $1M | $8.3M | $8.4M | $9.8M | $3.2M | $7.2M | $5.5M | $5.9M | $2.6M | $4.5M | $4.6M | $7.3M | $2M | $4.7M | $2.8M | $3.3M | $600K | $2.3M | $800K | $2.6M | -$900K | -$700K | $100K | $800K | -$5.2M | -$1.2M | $100K | $2.2M | -$1.6M | -$100K | $100K | $4.6M | -$1.2M | $95.8M | $97.2M | -$212.2M | $61.9M | $78.8M | $84.7M | -$206.4M | $64.4M | $76.9M | $81.6M | -$210.3M | $64.4M | $78M | $85.9M | -$222.5M | $58.1M | $77.1M | $92.8M | -$260.4M | $74.7M |