SkyWest Inc.(SKYW:US)
Market Cap$3.639B
Key Metrics
Price$91.51
Revenue (TTM)$4.123B
Holders Revenue (TTM)$204.61M
Gross Profit (TTM)$941.08M
Earnings (TTM)$429.48M
EBITDA (TTM)$654.44M
Op. Margin (TTM)14.61%
Dividend Yield-
Holders Yield5.62%
Cash on hand$65.84M
Total Assets$7.346B
Net Assets$2.732B
Total Debt$2.477B
Key Metrics
Price$91.51
Revenue (TTM)$4.123B
Holders Revenue (TTM)$204.61M
Gross Profit (TTM)$941.08M
Earnings (TTM)$429.48M
EBITDA (TTM)$654.44M
Op. Margin (TTM)14.61%
Dividend Yield-
Holders Yield5.62%
Cash on hand$65.84M
Total Assets$7.346B
Net Assets$2.732B
Total Debt$2.477B
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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.013B | $1.024B | $1.05B | $1.035B | $948.46M | $944.4M | $912.79M | $867.12M | $803.61M | $751.79M | $766.17M | $725.64M | $691.83M | $681.25M | $789.44M | $799.09M | $735.15M | $777.16M | $744.78M | $656.99M | $534.56M | $589.64M | $457.49M | $350.04M | $729.94M | $743.59M | $760.3M | $744.38M | $723.69M | $803.49M | $829.28M | $805.52M | $783.4M | $797.16M | $812.67M | $791.51M | $747.17M | $758.02M | $799.78M | $801.34M | $762.08M | $752.74M | $794M | $788.42M | $760.4M | $813.86M | $834.63M | $816.57M | $772.39M | $804.37M | $850.74M | $839.13M | $803.49M | $810.73M | $865.26M | $937.21M | $921.17M | $899.85M | $955.43M | $933.7M | $865.95M | $796.28M | $686.86M | $649.76M | $632.24M | $604.4M | $637.75M | $698.82M | $672.64M | $743.3M | $934.11M | $950.82M | $868.02M | $854.72M | $875.6M | $855.05M | $788.97M | $789.56M | $791.84M | $790.4M | $742.86M | $742.36M | $497.35M | $384.04M | $340.29M | $326.69M | $308.27M | $267.39M | $253.7M | $237.48M | $230.49M | $212.69M | $207.36M | $208.16M | $202.71M | $187.4M | $174.35M | $149.66M | $149.66M | $131.19M | $155.54M | $138.63M | $130.39M | $123.18M | $117.4M | $122.8M | $111.5M | $103.1M | $102.3M | $101.3M | $81.9M | $71.4M | $67M | $80.3M | $72.2M | $68.8M | $63.7M | $75.8M | $70.6M | $63.2M | $59M | $69.1M | $60.3M | $49.6M | $51.4M | $65.6M | $58.9M | $49.1M | $46.5M | $52M | $40.4M | $36.9M | $36.2M | $38.4M | $35.3M | $32.6M | $31M | $32.8M | $28.9M | $27.2M | $27.3M | $30M | $28.8M | $27M | $22.6M | $25.2M | $24.8M | $21.7M | $19.8M | $22.5M | $20.2M | $18.1M | $16.5M | $18.1M | $16.2M | $14M | $14.1M | $14.5M | $13.4M | $11M | $12.2M | $12.8M | $13.4M | $8.1M | $8.1M | $8.1M | $8.1M |
Cost of Revenue | $800.42M | $809.39M | $798.18M | $773.85M | $728.17M | $725.63M | $702.45M | $675.26M | $635.61M | $661.25M | $651.87M | $619.76M | $630.36M | $617.97M | $650.11M | $626.03M | $611.51M | $669.9M | $659.65M | $597.83M | $592.4M | $565.03M | $513.56M | $468.21M | $594.19M | $559.19M | $554.28M | $538.34M | $542.3M | $615.67M | $622.49M | $609.57M | $626.84M | $634.13M | $634.87M | $622.79M | $608.2M | $672.28M | $636.73M | $638.02M | $625.66M | $676.3M | $637.29M | $639.3M | $648.48M | $703.27M | $694.7M | $716.6M | $722.8M | $711.67M | $735.44M | $731.78M | $726.49M | $707.36M | $751.45M | $833.37M | $846.37M | $403.46M | $864.55M | $854.9M | $805.16M | $191.48M | $266.64M | $254.38M | $238.6M | $185.31M | $267.29M | $334.56M | $363.89M | -$131.74M | $779M | $782.26M | $706.7M | $683.11M | $691.78M | $675.14M | $622M | $621.76M | $625.53M | $615.9M | $576.45M | $582.68M | $390.52M | $298.69M | $265.83M | $254.08M | $233.94M | $197.85M | $185.7M | $205.55M | $125.92M | $117.92M | $155.26M | $77.15M | $140.71M | $128.17M | $125.14M | $98.64M | $98.64M | $95.92M | $121.36M | $88.53M | $82.42M | $80.94M | $76.5M | $76.5M | $70.5M | $64.4M | $68.9M | $63.9M | $51M | $48.5M | $43.7M | $50.2M | $49M | $50.9M | $50.3M | $51.9M | $47.7M | $45.4M | $47.4M | $49M | $43.5M | $39.3M | $39.5M | $35.8M | $39.3M | $53.7M | $23.9M | $24.1M | $21.8M | $24.7M | $23.9M | $24.3M | $14.7M | $22.7M | $22.1M | $23.1M | $20.8M | $8.3M | $25.5M | $15.4M | $14.2M | $29.6M | $13.6M | $13.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $212.76M | $215.1M | $251.85M | $261.37M | $220.29M | $218.77M | $210.33M | $191.86M | $168M | $90.54M | $114.3M | $105.88M | $61.47M | $63.27M | $139.33M | $173.06M | $123.65M | $107.26M | $85.14M | $59.17M | -$57.84M | $24.61M | -$56.07M | -$118.17M | $135.74M | $184.4M | $206.02M | $206.04M | $181.4M | $187.82M | $206.78M | $195.94M | $156.56M | $163.03M | $177.8M | $168.72M | $138.97M | $85.74M | $163.05M | $163.32M | $136.42M | $76.45M | $156.72M | $149.12M | $111.92M | $110.59M | $139.94M | $99.98M | $49.59M | $92.7M | $115.3M | $107.36M | $77M | $103.36M | $113.81M | $103.85M | $74.81M | $496.39M | $90.88M | $78.8M | $60.8M | $604.8M | $420.21M | $395.38M | $393.65M | $419.09M | $370.46M | $364.27M | $308.75M | $875.04M | $155.12M | $168.56M | $161.33M | $171.6M | $183.82M | $179.91M | $166.97M | $167.79M | $166.32M | $174.5M | $166.4M | $159.69M | $106.83M | $85.35M | $74.47M | $72.61M | $74.32M | $69.54M | $68M | $31.93M | $104.57M | $94.78M | $52.1M | $131.01M | $62M | $59.23M | $49.21M | $51.02M | $51.02M | $35.27M | $34.18M | $50.1M | $47.97M | $42.24M | $40.9M | $46.3M | $41M | $38.7M | $33.4M | $37.4M | $30.9M | $22.9M | $23.3M | $30.1M | $23.2M | $17.9M | $13.4M | $23.9M | $22.9M | $17.8M | $11.6M | $20.1M | $16.8M | $10.3M | $11.9M | $29.8M | $19.6M | -$4.6M | $22.6M | $27.9M | $18.6M | $12.2M | $12.3M | $14.1M | $20.6M | $9.9M | $8.9M | $9.7M | $8.1M | $18.9M | $1.8M | $14.6M | $14.6M | -$2.6M | $9M | $11.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $89.07M | $80.9M | $77.71M | $91.25M | $80.91M | $74.7M | $78.9M | $72.22M | $68.5M | $62.92M | $65.01M | $74.02M | $66.17M | $98.34M | $63.76M | $84.46M | $71.6M | $74.31M | -$46.51M | -$55.86M | -$138.69M | $52.27M | -$130.62M | -$113.77M | $69.42M | $59.1M | $59.58M | $61.95M | $63.11M | $66.32M | $68.86M | $69.26M | $68.39M | $70.09M | $65.43M | $62.13M | $62.68M | $24.56M | $77.22M | $79.18M | $74.61M | $24.24M | $78.42M | $79.18M | $77.85M | $60.22M | $80.86M | $82.02M | $77.36M | $61.88M | $59.12M | $56.8M | $61.44M | $59.61M | $58.83M | $57.04M | $54.35M | $436.31M | $436.76M | $436.59M | $432.11M | $482.96M | $303.16M | $287.71M | $293.08M | $172.04M | $251.74M | $249.82M | $213.34M | $605.21M | $39.72M | $40.68M | $38.49M | $34.66M | $38.18M | $38.88M | $37.11M | $39.17M | $31.12M | $37.62M | $38.05M | $29.28M | $23.24M | $19.15M | $18.99M | $16.43M | $17.16M | $15.38M | $13.92M | -$16.82M | $50.16M | $51.55M | $15.6M | $86.34M | $12.94M | $16.37M | $13.19M | $15.67M | $15.67M | $14.31M | $10.1M | $15.15M | $14.97M | $12.9M | $13.5M | $14.7M | $14.1M | $13.9M | $13.5M | $12.8M | $11.7M | $9.2M | $8.9M | $11.8M | $10.6M | $10.7M | $9.7M | $11M | $10.8M | $10.7M | $9.5M | $9.4M | $8.3M | $7.2M | $7.3M | $16M | $8.6M | $8M | $7M | $7.4M | $11.6M | -$400K | $8.2M | $8.4M | $15.9M | $6.8M | $6.6M | $6.6M | $5.9M | $17.8M | $1.1M | $9.5M | $8.6M | -$2.8M | $7.4M | $7.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $375.9M | $374.91M | $378.2M | $372.57M | $482.96M | $262.95M | $249.36M | $255.02M | $172.04M | $251.74M | $249.82M | $176.87M | $605.21M | $39.72M | $40.68M | $38.49M | $34.66M | $38.18M | $38.88M | $37.11M | $39.17M | $31.12M | $37.62M | $38.05M | $29.28M | $23.24M | $19.15M | $18.99M | $16.43M | $17.16M | $15.38M | $13.92M | -$16.82M | $50.16M | $51.55M | $15.6M | $86.34M | $12.94M | $16.37M | $13.19M | $15.67M | $15.67M | $14.31M | $10.1M | $15.15M | $14.97M | $12.9M | $13.5M | $14.7M | $14.1M | $13.9M | $13.5M | $12.8M | $11.7M | $9.2M | $8.9M | $11.8M | $10.6M | $10.7M | $9.7M | $11M | $10.8M | $10.7M | $9.5M | $9.4M | $8.3M | $7.2M | $7.3M | $16M | $8.6M | $8M | $7M | $7.4M | $11.6M | -$400K | $8.2M | $8.4M | $15.9M | $6.8M | $6.6M | $6.6M | $5.9M | $17.8M | $1.1M | $9.5M | $8.6M | -$2.8M | $7.4M | $7.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $89.07M | $80.9M | $77.71M | $91.25M | $80.91M | $74.7M | $78.9M | $72.22M | $68.5M | $62.92M | $65.01M | $74.02M | $66.17M | $98.34M | $63.76M | $84.46M | $71.6M | $74.31M | -$46.51M | -$55.86M | -$138.69M | $52.27M | -$130.62M | -$113.77M | $69.42M | $59.1M | $59.58M | $61.95M | $63.11M | $66.32M | $68.86M | $69.26M | $68.39M | $70.09M | $65.43M | $62.13M | $62.68M | $24.56M | $77.22M | $79.18M | $74.61M | $24.24M | $78.42M | $79.18M | $77.85M | $60.22M | $80.86M | $82.02M | $77.36M | $61.88M | $59.12M | $56.8M | $61.44M | $59.61M | $58.83M | $57.04M | $54.35M | $60.42M | $61.85M | $58.39M | $59.54M | - | $40.22M | $38.36M | $38.06M | - | - | - | $36.47M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $123.69M | $134.2M | $174.14M | $170.13M | $139.38M | $144.08M | $131.44M | $119.64M | $99.51M | $27.62M | $49.29M | $31.86M | -$4.7M | -$35.06M | $75.58M | $88.6M | $52.05M | $32.95M | $131.64M | $115.02M | $80.84M | -$27.67M | $74.55M | -$4.4M | $66.32M | $125.31M | $146.44M | $144.09M | $118.29M | $121.5M | $137.93M | $126.68M | $88.18M | $92.94M | $112.37M | $106.6M | $76.3M | $61.19M | $85.83M | $84.14M | $61.81M | $52.21M | $78.3M | $69.93M | $34.08M | $50.36M | $59.08M | $17.96M | -$27.77M | $30.82M | $56.17M | $50.56M | $15.56M | $43.75M | $54.97M | $46.81M | $20.46M | -$3.82M | $29.03M | $20.4M | $1.26M | $60.65M | $58.28M | $49.29M | $42.42M | $48.35M | $63.25M | $59.77M | $40.82M | $53.8M | $60.26M | $72.95M | $68.22M | $83.62M | $92.47M | $88.86M | $79.58M | $78.91M | $87.77M | $89.62M | $82.86M | $85.37M | $55.99M | $44.6M | $34.45M | $36.82M | $37.94M | $35.16M | $34.86M | $28.85M | $35.23M | $24.25M | $20.15M | $29.81M | $34.57M | $27.84M | $24.18M | $24.99M | $24.99M | $11.23M | $10.93M | $26.67M | $25.17M | $21.48M | $20.2M | $24.8M | $20.4M | $17.7M | $15.3M | $17.9M | $13.4M | $7.4M | $8.4M | $12.2M | $6.8M | $1.4M | -$1.7M | $8M | $7.7M | $2.3M | -$1.8M | $6.6M | $4.7M | -$700K | $1.5M | $11M | $8.4M | -$15.8M | $13.2M | $18.4M | $5.1M | $10.8M | $2.2M | $3.8M | $2.8M | $1.3M | $500K | $1.4M | $500K | -$1M | -$900K | $3.8M | $4.6M | -$1M | $300K | $2.6M | $24.8M | -$56.3M | $19.8M | $22.5M | $20.2M | -$53.3M | $16.5M | $18.1M | $16.2M | -$37.4M | $14.1M | $14.5M | $13.4M | -$32.8M | $12.2M | $12.8M | $13.4M | -$19.9M | $8.1M | $8.1M | $8.1M |
| -$15.92M | -$9.61M | -$16.97M | -$7.01M | -$18.66M | -$10.47M | -$15.24M | -$17.47M | -$19.33M | -$3.18M | -$24.94M | -$14.22M | -$21.41M | -$26.61M | -$18.82M | -$15.86M | -$27.29M | -$27.91M | -$117.43M | -$33.65M | -$30.85M | -$31.71M | -$28.34M | -$28.84M | -$27.24M | -$27.52M | -$27.7M | -$28.76M | -$3.84M | -$30.64M | -$28M | -$28.35M | -$20.97M | -$25.1M | -$25.69M | -$25.73M | -$23.89M | -$21.66M | -$19.27M | -$17.8M | -$17.3M | $13.55M | -$18.53M | -$17.38M | -$17.83M | -$86.88M | $9.26M | -$22.96M | -$15.4M | -$15.73M | -$11.81M | -$16.84M | -$10.2M | -$18.19M | -$22.06M | -$18.16M | -$21.68M | -$23.95M | -$31.14M | -$22.16M | -$19.79M | -$9.19M | -$19.03M | -$18.65M | -$17.87M | -$16.8M | -$17.73M | -$18.28M | -$27.66M | -$68K | - | $6.31M | - | $0 | - | $278K | $189K | $0 | - | $13K | -$1.1M | $190K | -$585K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $5.66M | - | $0 | - | $390K | $80K | $9K | $100K | $100K | $100K | $100K | $100K | $200K | $100K | -$100K | $100K | - | $100K | $800K | $100K | - | $200K | -$5.8M | $100K | $100K | $100K | $100K | $100K | $700K | $600K | $22.3M | -$7.8M | -$9.8M | $100K | -$8.3M | $100K | $100K | $100K | $300K | $200K | $100K | $100K | $100K | $200K | $300K | $300K | $3.7M | -$200K | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $8.6M | $11.63M | $10.57M | $11.05M | $10.09M | $11.84M | $12.46M | $12.04M | $11.63M | $12.17M | $11.23M | $10.49M | $10.03M | $8.27M | $6.35M | $2.56M | $425K | $382K | $238K | $210K | $284K | $227K | $1.4M | $1.69M | $2.56M | $3.05M | $3.54M | $3.73M | $3.81M | $3.13M | $2.28M | $1.71M | $1.71M | $1.11M | $1.41M | $1.33M | $660K | $637K | $591K | $485K | $430K | $350K | $311K | $697K | $640K | $488K | $2.55M | $511K | $548K | $525K | $567K | $870K | $1.73M | $1.88M | $2.05M | $2.04M | $1.95M | $1.94M | $2.22M | $2.11M | $1.97M | $3.45M | $2.81M | $4.14M | $3.97M | $3.83M | $1.84M | $2.72M | $2.72M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $24.47M | $25.15M | $25.61M | $26.57M | $27.12M | $27.74M | $27.81M | $28.97M | $29.83M | $31.05M | $32.54M | $33.72M | $33.62M | $34.78M | $33.28M | $30.43M | $28.59M | $28.85M | $28.98M | $33.94M | $31.35M | $31.89M | $30.15M | $30.93M | $30.2M | $30.87M | $31.61M | $32.77M | $32.51M | $33.92M | $31.44M | $28.81M | $26.23M | $26.21M | $27.1M | $27.06M | $24.55M | $22.3M | $19.87M | $18.29M | $17.73M | $19.39M | $19.91M | $18.08M | $18.47M | $17.3M | $16.88M | $16.14M | $15.68M | $16.17M | $17M | $17.53M | $17.97M | $18.74M | $19.47M | $19.39M | $19.78M | $20.03M | $20.09M | $20.05M | $20.22M | $21.63M | $21.64M | $21.66M | $21.59M | $21.11M | $21.15M | $21.12M | $22.95M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$48K | $3.92M | -$1.93M | $8.5M | -$1.63M | $5.43M | $109K | -$548K | -$1.13M | $15.7M | -$3.63M | $9M | $2.17M | -$112K | $8.11M | $12.02M | $880K | $553K | -$88.69M | $80K | $216K | -$40K | $405K | $402K | $398K | $304K | $361K | $281K | $24.86M | $150K | $1.16M | -$1.25M | $3.56M | - | - | - | - | - | - | - | - | $32.59M | $1.07M | - | - | -$70.07M | $23.6M | -$7.33M | -$273K | -$87K | $4.63M | -$187K | $6.04M | -$1.33M | -$4.64M | -$815K | -$3.85M | -$5.87M | -$13.27M | -$4.22M | -$1.54M | $8.99M | -$203K | -$1.13M | -$255K | $484K | $1.58M | $116K | -$7.43M | -$68K | - | $6.31M | - | $0 | - | $278K | $189K | $0 | - | $13K | -$1.1M | $190K | -$585K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $5.66M | - | $0 | - | $390K | $80K | $9K | $100K | $100K | $100K | $100K | $100K | $200K | $100K | -$100K | $100K | - | $100K | $800K | $100K | - | $200K | -$5.8M | $100K | $100K | $100K | $100K | $100K | $700K | $600K | $22.3M | -$7.8M | -$9.8M | $100K | -$8.3M | $100K | $100K | $100K | $300K | $200K | $100K | $100K | $100K | $200K | $300K | $300K | $3.7M | -$200K | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $107.77M | $124.59M | $157.17M | $163.12M | $120.72M | $133.61M | $116.2M | $102.17M | $80.18M | $24.44M | $24.35M | $17.64M | -$26.12M | -$61.68M | $56.75M | $72.75M | $24.76M | $5.04M | $14.21M | $81.37M | $49.99M | -$59.38M | $46.21M | -$33.24M | $39.08M | $97.79M | $118.74M | $115.34M | $114.44M | $90.86M | $109.93M | $98.33M | $67.2M | $68.24M | $86.68M | $80.86M | $52.41M | -$426.22M | $66.56M | $66.34M | $44.51M | $65.76M | $59.76M | $52.55M | $16.25M | -$36.51M | $68.34M | -$5M | -$43.18M | $15.09M | $44.37M | $33.71M | $5.36M | $25.56M | $32.92M | $28.65M | -$1.22M | -$27.77M | -$2.11M | -$1.76M | -$18.53M | $51.46M | $39.25M | $30.64M | $24.55M | $31.55M | $45.53M | $41.49M | $13.16M | $32.43M | $41.01M | $58.05M | $44.69M | $60.17M | $68.31M | $65.53M | $56.3M | $54.4M | $64.16M | $65.34M | $56.13M | $60.52M | $47.76M | $40.59M | $30.76M | $35.42M | $35.47M | $33.42M | $32.28M | $28.63M | $34.64M | $24.42M | $21.8M | $29.16M | $37.58M | $31.04M | $27.39M | $28.98M | $28.98M | $16.71M | $14.55M | $29.2M | $27.13M | $22.74M | $22.1M | $25.9M | $22.1M | $18.4M | $17.1M | $19.3M | $15.1M | $7.7M | $9.3M | $12.1M | $7M | $2M | -$1.3M | $8.1M | $7.8M | -$3.9M | -$1.1M | $6.7M | $5.1M | -$300K | $2.3M | $11.3M | $8.9M | $6.1M | $5M | $8M | $4.7M | $2.3M | $2M | $3.5M | $2.6M | $1.3M | $400K | $1.1M | $100K | -$1.2M | -$1M | $2.3M | $3.3M | $2.5M | -$100K | $3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $6.08M | $33.43M | $40.81M | $42.85M | $20.17M | $36.23M | $26.49M | $26.59M | $19.88M | $6.92M | $873K | $2.22M | -$4.05M | -$14.57M | $8.38M | $18.8M | $7.03M | $707K | $4.53M | $19.38M | $14.09M | -$12.93M | $12.55M | -$7.53M | $9.09M | $25.26M | $27.4M | $27.28M | $26.26M | $23.75M | $26.88M | $22.47M | $12.84M | -$221.69M | $32.96M | $30.39M | $17.62M | -$155.98M | $25.24M | $26.09M | $17.42M | $25.31M | $23.5M | $21.07M | $6.63M | -$8.64M | $27.01M | $9.74M | -$20.29M | $6.48M | $17.97M | $12.99M | $2.13M | $11.61M | $11.98M | $11.69M | -$540K | -$9.81M | -$2.22M | -$3.34M | -$7.47M | $14.26M | $13.78M | $11.99M | $9.54M | $12.05M | $16.96M | $15.27M | $3.79M | $11.24M | $14.86M | $21.61M | $15.55M | $19.32M | $25.39M | $24.91M | $21.52M | $23.15M | $23.48M | $26.05M | $21.54M | $21.83M | $17.7M | $15.83M | $12M | $14.17M | $14.19M | $13.37M | $12.91M | $11.17M | $13.51M | $9.52M | $8.5M | $11.38M | $14.66M | $12.1M | $10.68M | $11.3M | $11.3M | $6.52M | $5.67M | $11.39M | $10.58M | $8.73M | $8.5M | $10M | $8.5M | $7.3M | $6.7M | $7.5M | $5.8M | $3.1M | $3.5M | $4.6M | $2.7M | $900K | -$500K | $3.1M | $3M | -$1.8M | -$400K | $2.6M | $2M | -$400K | $900K | $4.4M | $3.5M | $2.4M | $2M | $3.1M | $1.8M | $800K | $700K | $1.3M | $1M | $400K | $100K | $400K | -$100K | -$400K | -$400K | $900K | $1.3M | $1M | $200K | $1.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $101.69M | $91.16M | $116.36M | $120.27M | $100.55M | $97.38M | $89.71M | $75.58M | $60.3M | $17.52M | $23.48M | $15.42M | -$22.07M | -$47.1M | $48.37M | $53.95M | $17.73M | $4.33M | $9.68M | $61.99M | $35.9M | -$46.45M | $33.66M | -$25.72M | $29.99M | $72.53M | $91.34M | $88.05M | $88.18M | $67.11M | $83.05M | $75.86M | $54.36M | $289.93M | $53.72M | $50.48M | $34.79M | -$270.25M | $41.32M | $40.24M | $27.09M | $40.45M | $36.27M | $31.48M | $9.62M | -$27.87M | $41.34M | -$14.74M | -$22.89M | $8.61M | $26.39M | $20.72M | $3.23M | $13.95M | $20.93M | $16.96M | -$682K | -$17.97M | $116K | $1.58M | -$11.06M | $37.21M | $25.47M | $18.66M | $15.01M | $19.5M | $28.57M | $26.22M | $9.37M | $21.2M | $26.16M | $36.43M | $29.14M | $40.85M | $42.93M | $40.62M | $34.79M | $31.25M | $40.69M | $39.29M | $34.59M | $38.68M | $30.06M | $24.76M | $18.77M | $21.25M | $21.28M | $20.05M | $19.37M | $17.46M | $21.13M | $14.9M | $13.3M | $17.79M | $22.92M | $18.93M | $16.71M | $17.67M | $17.67M | $10.19M | $8.88M | $17.82M | $16.55M | $14M | $13.6M | $15.9M | $13.6M | $10.6M | $8.6M | $12.8M | $9.8M | $4.6M | $5.5M | $7.5M | $4.3M | $1.1M | -$800K | $5M | $4.8M | -$2.1M | -$700K | $4.1M | $3.1M | $100K | $1.4M | $6.9M | $5.4M | $3.7M | $3M | $4.9M | $2.9M | $1.5M | $1.3M | $2.2M | $1.6M | $900K | $300K | $700K | $200K | -$800K | -$600K | $1.4M | $2M | $1.5M | -$300K | $1.8M | $1.7M | $900K | $600K | $1.4M | $900K | -$1.4M | -$900K | $100K | -$600K | $0 | $800K | $1.4M | $900K | $100K | $300K | $900K | $1.2M | $500K | $500K | $500K | $500K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $101.69M | $91.16M | $116.36M | $120.27M | $100.55M | $97.38M | $89.71M | $75.58M | $60.3M | $17.52M | $23.48M | $15.42M | -$22.07M | -$47.1M | $48.37M | $53.95M | $17.73M | $4.33M | $9.68M | $61.99M | $35.9M | -$46.45M | $33.66M | -$25.72M | $29.99M | $72.53M | $91.34M | $88.05M | $88.18M | $67.11M | $83.05M | $75.86M | $54.36M | $289.93M | $53.72M | $50.48M | $34.79M | -$270.25M | $41.32M | $40.24M | $27.09M | $40.45M | $36.27M | $31.48M | $9.62M | -$27.87M | $41.34M | -$14.74M | -$22.89M | $8.61M | $26.39M | $20.72M | $3.23M | $13.95M | $20.93M | $16.96M | -$682K | -$17.97M | $116K | $1.58M | -$11.06M | $37.21M | $25.47M | $18.66M | $15.01M | $19.5M | $28.57M | $26.22M | $9.37M | $21.2M | $26.16M | $36.43M | $29.14M | $40.85M | $42.93M | $40.62M | $34.79M | $31.25M | $40.69M | $39.29M | $34.59M | $38.68M | $30.06M | $24.76M | $18.77M | $21.25M | $21.28M | $20.05M | $19.37M | $17.46M | $21.13M | $14.9M | $13.3M | $17.79M | $22.92M | $18.93M | $16.71M | $17.67M | $17.67M | $10.19M | $8.88M | $17.82M | $16.55M | $14M | $13.6M | $15.9M | $13.6M | $10.6M | $8.6M | $12.8M | $9.8M | $4.6M | $5.5M | $7.5M | $4.3M | $1.1M | -$800K | $5M | $4.8M | -$2.1M | -$700K | $4.1M | $3.1M | $100K | $1.4M | $6.9M | $5.4M | $3.7M | $3M | $4.9M | $2.9M | $1.5M | $1.3M | $2.2M | $1.6M | $900K | $300K | $700K | $200K | -$800K | -$600K | $1.4M | $2M | $1.5M | -$300K | $1.8M | $1.7M | $900K | $600K | $1.4M | $900K | -$1.4M | -$900K | $100K | -$600K | $0 | $800K | $1.4M | $900K | $100K | $300K | $900K | $1.2M | $500K | $500K | $500K | $500K |
Shares Outstanding (Basic) | 40M | 40.03M | 40.32M | 40.42M | 40.49M | 40.32M | 40.25M | 40.18M | 40.3M | 40.71M | 41.83M | 43.84M | 49.39M | 50.6M | 50.59M | 50.52M | 50.48M | 50.38M | 50.38M | 50.35M | 50.29M | 50.18M | 50.18M | 50.14M | 50.28M | 50.4M | 50.75M | 51.15M | 51.44M | 51.65M | 52.04M | 52.05M | 51.92M | 51.81M | 51.83M | 51.75M | 51.82M | 51.76M | 51.63M | 51.42M | 51.22M | 50.88M | 50.62M | 51.36M | 51.46M | 51.17M | 51.32M | 51.18M | 51.47M | 51.23M | 51.88M | 51.88M | 51.76M | 51.3M | 51.24M | 50.94M | 50.88M | 50.69M | 51.57M | 52.7M | 53.84M | - | 55.9M | 55.94M | 55.86M | - | 55.61M | 55.66M | 56.55M | - | 57.03M | 57.38M | 60.01M | - | 61.94M | 63.81M | 64.28M | - | 63.87M | 62.97M | 59.12M | - | 57.85M | 57.67M | 57.67M | - | 57.91M | 58.06M | 58.01M | - | 57.84M | 57.65M | 57.64M | - | 57.43M | 57.12M | 56.94M | 56.52M | 56.13M | - | 56.52M | 51.61M | 49.52M | - | 49.13M | 24.55M | 48.98M | - | 47.78M | 48.37M | 48.13M | - | 42.31M | 39.47M | 39.09M | - | 40M | 38.46M | 40M | - | 35M | 41M | 38.75M | - | 35M | 46M | 45M | - | 37.5M | 40.83M | 32.22M | - | 26M | 31.43M | 26.67M | - | 30M | 23.33M | 31.26M | - | 30M | 28M | 28.57M | - | 30M | 30M | 31.06M | - | 31.06M | 24.68M | 24.68M | - | 24.68M | 24.68M | 24.68M | - | 17.08M | 17.08M | 17.08M | - | 17.08M | 17.08M | 17.08M | - | 17.08M | 17.08M | 17.08M |
Shares Outstanding (Diluted) | 40.67M | 41.27M | 41.39M | 41.35M | 41.6M | 41.7M | 41.56M | 41.43M | 41.49M | 41.78M | 42.58M | 44.22M | 49.39M | 50.6M | 50.64M | 50.57M | 50.71M | 50.83M | 50.73M | 50.73M | 50.73M | 50.18M | 50.62M | 50.14M | 50.56M | 50.8M | 51.13M | 51.48M | 52.1M | 52.56M | 52.98M | 52.91M | 53.03M | 53.14M | 53.08M | 52.98M | 53.2M | 51.76M | 52.47M | 52.19M | 52.01M | 51.66M | 51.28M | 51.97M | 52.39M | 51.17M | 52.04M | 51.18M | 51.47M | 52.03M | 52.61M | 52.55M | 52.5M | 52.16M | 52.15M | 51.79M | 50.88M | 50.69M | 52.32M | 53.37M | 53.84M | - | 56.8M | 56.72M | 56.86M | - | 56.65M | 56.56M | 57.43M | - | 57.68M | 58.01M | 61.35M | - | 62.89M | 65.25M | 65.84M | - | 64.48M | 63.76M | 60.42M | - | 59.02M | 58.32M | 58.2M | - | 58.21M | 58.6M | 58.63M | - | 58.42M | 57.97M | 57.65M | - | 57.58M | 57.57M | 57.53M | 57.38M | 57.42M | - | 57.38M | 52.78M | 50.55M | - | 49.96M | 24.95M | 49.41M | - | 50.59M | 49.6M | 49.21M | - | 42.31M | 39.47M | 39.09M | - | 40M | 38.46M | 40M | - | 35M | 41M | 38.75M | - | 35M | 46M | 45M | - | 37.5M | 40.83M | 32.22M | - | 26M | 31.43M | 26.67M | - | 30M | 23.33M | 31.26M | - | 30M | 28M | 28.57M | - | 30M | 30M | 31.06M | - | 31.06M | 24.68M | 24.68M | - | 24.68M | 24.68M | 24.68M | - | 17.08M | 17.08M | 17.08M | - | 17.08M | 17.08M | 17.08M | - | 17.08M | 17.08M | 17.08M |
EPS (Basic) | $2.54 | $2.28 | $2.89 | $2.98 | $2.48 | $2.42 | $2.23 | $1.88 | $1.50 | $0.43 | $0.56 | $0.35 | -$0.45 | -$0.93 | $0.96 | $1.07 | $0.35 | $0.09 | $0.19 | $1.23 | $0.71 | -$0.93 | $0.67 | -$0.51 | $0.60 | $1.44 | $1.80 | $1.72 | $1.71 | $1.30 | $1.60 | $1.46 | $1.05 | $5.60 | $1.04 | $0.98 | $0.67 | -$5.22 | $0.80 | $0.78 | $0.53 | $0.80 | $0.72 | $0.61 | $0.19 | -$0.54 | $0.81 | -$0.29 | -$0.44 | $0.17 | $0.51 | $0.40 | $0.06 | $0.27 | $0.41 | $0.33 | -$0.01 | -$0.35 | $0 | $0.03 | -$0.21 | - | $0.46 | $0.33 | $0.27 | - | $0.51 | $0.47 | $0.17 | - | $0.46 | $0.63 | $0.49 | - | $0.69 | $0.64 | $0.54 | - | $0.64 | $0.62 | $0.59 | - | $0.52 | $0.43 | $0.33 | - | $0.37 | $0.35 | $0.33 | - | $0.37 | $0.26 | $0.23 | - | $0.40 | $0.33 | $0.29 | $0.32 | $0.32 | - | $0.16 | $0.35 | $0.34 | - | $0.28 | $0.33 | $0.28 | - | $0.18 | $0.27 | $0.21 | - | $0.13 | $0.19 | $0.11 | - | -$0.02 | $0.13 | $0.12 | - | -$0.02 | $0.10 | $0.08 | - | $0.04 | $0.15 | $0.12 | - | $0.08 | $0.12 | $0.09 | - | $0.05 | $0.07 | $0.06 | - | $0.01 | $0.03 | $0.01 | - | -$0.02 | $0.05 | $0.07 | - | -$0.01 | $0.06 | $0.06 | - | $0.02 | $0.05 | $0.03 | - | -$0.04 | $0.01 | -$0.03 | - | $0.04 | $0.06 | $0.06 | - | $0.02 | $0.06 | $0.07 | - | $0.03 | $0.03 | $0.03 |
EPS (Diluted) | $2.50 | $2.21 | $2.81 | $2.91 | $2.42 | $2.34 | $2.16 | $1.82 | $1.45 | $0.42 | $0.55 | $0.35 | -$0.45 | -$0.93 | $0.96 | $1.07 | $0.35 | $0.09 | $0.19 | $1.22 | $0.71 | -$0.93 | $0.66 | -$0.51 | $0.59 | $1.43 | $1.79 | $1.71 | $1.69 | $1.28 | $1.57 | $1.43 | $1.03 | $5.46 | $1.01 | $0.95 | $0.65 | -$5.22 | $0.79 | $0.77 | $0.52 | $0.78 | $0.71 | $0.61 | $0.18 | -$0.54 | $0.79 | -$0.29 | -$0.44 | $0.17 | $0.50 | $0.39 | $0.06 | $0.27 | $0.40 | $0.33 | -$0.01 | -$0.35 | $0 | $0.03 | -$0.21 | - | $0.45 | $0.33 | $0.26 | - | $0.50 | $0.46 | $0.16 | - | $0.45 | $0.63 | $0.47 | - | $0.68 | $0.62 | $0.53 | - | $0.63 | $0.62 | $0.57 | - | $0.51 | $0.42 | $0.32 | - | $0.37 | $0.34 | $0.33 | - | $0.36 | $0.26 | $0.23 | - | $0.40 | $0.33 | $0.29 | $0.31 | $0.31 | - | $0.15 | $0.34 | $0.33 | - | $0.27 | $0.32 | $0.28 | - | $0.17 | $0.26 | $0.20 | - | $0.13 | $0.19 | $0.11 | - | -$0.02 | $0.13 | $0.12 | - | -$0.02 | $0.10 | $0.08 | - | $0.04 | $0.15 | $0.12 | - | $0.08 | $0.12 | $0.09 | - | $0.05 | $0.07 | $0.06 | - | $0.01 | $0.03 | $0.01 | - | -$0.02 | $0.05 | $0.07 | - | -$0.01 | $0.06 | $0.06 | - | $0.02 | $0.05 | $0.03 | - | -$0.04 | $0.01 | -$0.03 | - | $0.04 | $0.06 | $0.06 | - | $0.02 | $0.06 | $0.07 | - | $0.03 | $0.03 | $0.03 |
EBIT | $132.24M | $149.74M | $182.78M | $189.68M | $147.84M | $161.34M | $144M | $131.13M | $110M | $55.49M | $56.89M | $51.36M | $7.5M | -$26.9M | $90.04M | $103.18M | $53.35M | $33.89M | $43.19M | $115.31M | $81.34M | -$27.48M | $76.36M | -$2.32M | $69.28M | $128.66M | $150.34M | $148.11M | $146.95M | $124.78M | $141.37M | $127.14M | $93.44M | $94.45M | $113.78M | $107.93M | $76.96M | -$403.92M | $86.43M | $84.62M | $62.24M | $85.15M | $79.68M | $70.63M | $34.72M | -$19.21M | $85.23M | $11.14M | -$27.5M | $31.26M | $61.37M | $51.24M | $23.33M | $44.3M | $52.39M | $48.03M | $18.56M | -$7.75M | $17.98M | $18.3M | $1.69M | $73.1M | $60.89M | $52.3M | $46.14M | $52.67M | $66.68M | $62.61M | $36.11M | $80.81M | $60.26M | $72.95M | $68.22M | $83.62M | $92.47M | $88.86M | $79.58M | $78.91M | $87.77M | $89.62M | $82.86M | $85.37M | $55.99M | $44.6M | $34.45M | $36.82M | $37.94M | $35.16M | $34.86M | $28.85M | $35.23M | $24.25M | $20.15M | $29.81M | $34.57M | $27.84M | $24.18M | $24.99M | $24.99M | $11.23M | $10.93M | $26.67M | $25.17M | $21.48M | $20.2M | $24.8M | $20.4M | $17.7M | $15.3M | $17.9M | $13.4M | $7.4M | $8.4M | $12.2M | $6.8M | $1.4M | -$1.7M | $8M | $7.7M | $2.3M | -$1.8M | $6.6M | $4.7M | -$700K | $1.5M | $11M | $8.4M | -$15.8M | $13.2M | $18.4M | $5.1M | $10.8M | $2.2M | $3.8M | $2.8M | $1.3M | $500K | $1.4M | $500K | -$1M | -$900K | $3.8M | $4.6M | -$1M | $300K | $2.6M | $24.8M | -$56.3M | $19.8M | $22.5M | $20.2M | -$53.3M | $16.5M | $18.1M | $16.2M | -$37.4M | $14.1M | $14.5M | $13.4M | -$32.8M | $12.2M | $12.8M | $13.4M | -$19.9M | $8.1M | $8.1M | $8.1M |
EBITDA | $132.24M | $149.74M | $182.78M | $189.68M | $147.84M | $161.34M | $144M | $131.13M | $110M | $55.49M | $56.89M | $51.36M | $7.5M | -$26.9M | $90.04M | $103.18M | $53.35M | $33.89M | $127.78M | $115.31M | $81.34M | -$27.48M | $76.36M | -$2.32M | $69.28M | $128.66M | $150.34M | $148.11M | $168.82M | $124.78M | $141.37M | $127.14M | $93.44M | $94.45M | $113.78M | $107.93M | $76.96M | -$403.92M | $86.43M | $84.62M | $62.24M | $85.15M | $79.68M | $70.63M | $34.72M | $50.85M | $85.23M | $15.85M | -$27.5M | $31.26M | $61.37M | $51.24M | $23.33M | $44.3M | $52.39M | $48.03M | $18.56M | $62.02M | $25.9M | $19.66M | $2.72M | $125.3M | $119.86M | $111.81M | $104.54M | $109.01M | $120.56M | $117.17M | $98.13M | $136.39M | $115.4M | $121.57M | $122.84M | $136.95M | $145.64M | $140.75M | $129.66M | $128.62M | $135.19M | $136.87M | $129.45M | $130.22M | $84.18M | $66.21M | $55.48M | $56.19M | $57.16M | $54.16M | $54.08M | $48.75M | $54.41M | $43.23M | $36.51M | $46.11M | $49.06M | $42.86M | $36.02M | $38.14M | $35.36M | $20.96M | $24.08M | $34.57M | $33.16M | $29.33M | $27.4M | $31.5M | $27.1M | $24.7M | $19.8M | $24.4M | $19.1M | $13.8M | $14.3M | $18.3M | $12.5M | $6.4M | $3.6M | $12.9M | $11.9M | $12.9M | $2M | $10.6M | $8.4M | $3M | $5.4M | $13.1M | $10.4M | -$34.9M | $23.4M | $30.4M | $6.9M | $20.9M | $4M | $5.6M | $4.6M | $2.8M | $2.1M | $3M | $2.1M | $1M | $500K | $4.8M | $5.7M | -$3.5M | $1.8M | $3.1M | $24.8M | -$56.3M | $19.8M | $22.5M | $20.2M | -$53.3M | $16.5M | $18.1M | $16.2M | -$37.4M | $14.1M | $14.5M | $13.4M | -$32.8M | $12.2M | $12.8M | $13.4M | -$19.9M | $8.1M | $8.1M | $8.1M |