Skyworks Solutions, Inc.(SWKS:US)
Market Cap$11.995B
Key Metrics
Price$79.70
Revenue (TTM)$4.014B
Holders Revenue (TTM)$475.8M
Gross Profit (TTM)$1.635B
Earnings (TTM)$290.1M
EBITDA (TTM)$859.6M
Op. Margin (TTM)8.7%
Dividend Yield3.55%
Holders Yield3.97%
Cash on hand$790M
Total Assets$7.425B
Net Assets$5.738B
Total Debt$681.1M
Key Metrics
Price$79.70
Revenue (TTM)$4.014B
Holders Revenue (TTM)$475.8M
Gross Profit (TTM)$1.635B
Earnings (TTM)$290.1M
EBITDA (TTM)$859.6M
Op. Margin (TTM)8.7%
Dividend Yield3.55%
Holders Yield3.97%
Cash on hand$790M
Total Assets$7.425B
Net Assets$5.738B
Total Debt$681.1M
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 | Dec 31, 1983 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $934.8M | $943.7M | $1.035B | $1.1B | $965M | $953.2M | $1.069B | $1.025B | $905.5M | $1.046B | $1.202B | $1.219B | $1.071B | $1.153B | $1.329B | $1.407B | $1.233B | $1.336B | $1.51B | $1.311B | $1.116B | $1.172B | $1.51B | $956.8M | $736.8M | $766.1M | $896.1M | $827.4M | $767M | $810.4M | $972M | $1.008B | $894.3M | $913.4M | $1.052B | $984.6M | $900.8M | $851.7M | $914.3M | $835.4M | $751.7M | $775.1M | $926.8M | $880.8M | $810M | $762.1M | $805.5M | $718.3M | $587M | $481M | $505.2M | $477M | $436.1M | $425.2M | $453.7M | $421.11M | $389M | $364.7M | $393.74M | $402.32M | $356.08M | $325.41M | $335.12M | $313.28M | $275.37M | $238.06M | $245.14M | $228.15M | $191.21M | $172.99M | $210.23M | $232.57M | $215.21M | $201.71M | $210.53M | $190.45M | $175.05M | $180.21M | $196.03M | $193.13M | $197.06M | $185.23M | $198.33M | $190.17M | $191.53M | $190.51M | $220.16M | $218.07M | $207.38M | $183.47M | $175.11M | $150.03M | $150.2M | $157.36M | $160.19M | $150.67M | $112.98M | $28.19M | $33.09M | $33M | $93.76M | $54M | $78.68M | $73.2M | $65.69M | $56.87M | $48.04M | $41.92M | $38.65M | $34.27M | $32.49M | $29.63M | $29.96M | $31.85M | $30.75M | $28.57M | $25.71M | $22.76M | $22.29M | $20.14M | $20.07M | $25.5M | $25.24M | $23.73M | $22.43M | $22M | $19.4M | $18.3M | $18.7M | $16.7M | $17.8M | $16.7M | $18.9M | $17.9M | $17.5M | $16.5M | $17.6M | $17.2M | $18.1M | $16.8M | $18.9M | $19.2M | $16.5M | $14.9M | $15.8M | $14.6M | $15.6M | $16.7M | $17.9M | $17.8M | $16.8M | $15.2M | $15.8M | $15.7M | $14.5M | $14.8M | $17.3M | $17.2M | $19M | $16.4M | $17.5M | $17.9M | $18.3M | $16.9M | $17.9M | $17.8M | $17.9M | $16.3M | $17.2M | $17M | $15.3M |
Cost of Revenue | $559.8M | $558.4M | $608.2M | $652.7M | $564M | $561.6M | $626.6M | $595.2M | $541.4M | $625.7M | $694.9M | $740.7M | $607.1M | $625.7M | $691.6M | $738.3M | $649.3M | $698M | $795.7M | $697.2M | $557.8M | $593.4M | $748.3M | $497.9M | $402.7M | $390.5M | $451.8M | $421.4M | $454.5M | $410.2M | $486.9M | $504.8M | $442.7M | $454.7M | $515.1M | $485.7M | $447.2M | $426.3M | $450.4M | $411M | $373.4M | $384.7M | $454.7M | $444.6M | $416.9M | $409.9M | $432.5M | $394.2M | $322.8M | $268.6M | $283.2M | $267.9M | $247.9M | $248.5M | $261.1M | $243.44M | $223.7M | $212.4M | $221.89M | $227.76M | $199.85M | $184.43M | $186.58M | $177.12M | $157.1M | $138.2M | $142.58M | $135.62M | $114.26M | $108.12M | $126.36M | $138.74M | $128.78M | $121.34M | $128.2M | $115.72M | $106.42M | $111.51M | $120.71M | $147.87M | $123.71M | $115.88M | $123.6M | $120.89M | $113.66M | $117.91M | $132.14M | $121.74M | $126.53M | $114.17M | $105.54M | $97.43M | $94.12M | $93.85M | $95.07M | $89.96M | $92.92M | $21.89M | $21.94M | $22.36M | $77.81M | $33.7M | $42.33M | $39.45M | $36.15M | $31.73M | $27.09M | $23.89M | $21.66M | $19.09M | $18.15M | $16.76M | $17.13M | $19.12M | $18.93M | $17.94M | $16.81M | $17.88M | $17.05M | $17.32M | $16.27M | $17.2M | $16.68M | $15.84M | $15.05M | $14.2M | $12.4M | - | $11.9M | $15.6M | $12M | $10.7M | $12.6M | $13.6M | $11.9M | $10.5M | $11.6M | $8.6M | $12.3M | - | $13M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $375M | $385.3M | $427.2M | $447.5M | $401M | $391.6M | $441.9M | $429.8M | $364.1M | $420.3M | $506.6M | $478.1M | $464.1M | $527.4M | $637.7M | $668.6M | $583.3M | $637.6M | $714.7M | $613.7M | $558.6M | $578.4M | $761.7M | $458.9M | $334.1M | $375.6M | $444.3M | $406M | $312.5M | $400.2M | $485.1M | $503.6M | $451.6M | $458.7M | $536.8M | $498.9M | $453.6M | $425.4M | $463.9M | $424.4M | $378.3M | $390.4M | $472.1M | $436.2M | $393.1M | $352.2M | $373M | $324.1M | $264.2M | $212.4M | $222M | $209.1M | $188.2M | $176.7M | $192.6M | $177.67M | $165.3M | $152.3M | $171.85M | $174.56M | $156.23M | $140.98M | $148.54M | $136.16M | $118.27M | $99.85M | $102.55M | $92.53M | $76.95M | $64.88M | $83.87M | $93.82M | $86.43M | $80.37M | $82.34M | $74.74M | $68.63M | $68.7M | $75.32M | $45.26M | $73.35M | $69.35M | $74.72M | $69.28M | $77.87M | $72.6M | $88.02M | $96.32M | $80.85M | $69.3M | $69.57M | $52.61M | $56.08M | $63.52M | $65.12M | $60.71M | $20.06M | $6.3M | $11.16M | $10.64M | $15.95M | $20.29M | $36.36M | $33.75M | $29.54M | $25.14M | $20.96M | $18.04M | $17M | $15.18M | $14.34M | $12.86M | $12.82M | $12.73M | $11.82M | $10.63M | $8.9M | $4.88M | $5.24M | $2.82M | $3.79M | $8.3M | $8.55M | $7.9M | $7.38M | $7.8M | $7M | - | $6.8M | $1.1M | $5.8M | $6M | $6.3M | $4.3M | $5.6M | $6M | $6M | $8.6M | $5.8M | - | $5.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $306.5M | $332.1M | $311.8M | $334.7M | $288.7M | $274.5M | $259M | $237.7M | $231.9M | $231.2M | $231.9M | $220.1M | $225.2M | $227.2M | $248.4M | $237.2M | $233.5M | $243.7M | $233.1M | $249.7M | $215.9M | $200.9M | $188.2M | $188.5M | $172M | $171.8M | $163.1M | $162.6M | $147.4M | $155.4M | $157M | $157.4M | $141.4M | $164.2M | $149.3M | $148.2M | $141.5M | $137.2M | $132.9M | $126.5M | $124.8M | $123.8M | $133.2M | $129.8M | $125.4M | $122.9M | $116.4M | $118.3M | $110M | $103.5M | $99.5M | $96.9M | $96.9M | $96M | $96.2M | $94.38M | $93.6M | $93.2M | $89.85M | $86.48M | $78.52M | $71.08M | $69.15M | $69.1M | $64.33M | $60.04M | $58.52M | $57.4M | $53.88M | $51.39M | $61.75M | $64.18M | $62.54M | $59.93M | $59.38M | $56.03M | $55.42M | $55.13M | $54.44M | $101.01M | $66.95M | $66.27M | $65.68M | $61.65M | $65.57M | $63.73M | $64.34M | $76.75M | $62.27M | $72.91M | $58.43M | $54.95M | $56.14M | $63.34M | $57.55M | $56.64M | $156.87M | $22.14M | $15.1M | $15.97M | $42.82M | $19.1M | $20.94M | $19.65M | $19.58M | $15.43M | $14.28M | $12.94M | $12.12M | $9.62M | $9.21M | $8.31M | $8.52M | $8.65M | $8.23M | $7.94M | $7.58M | $7.96M | $7.23M | $6.92M | $7.88M | $6.9M | $6.75M | $6.44M | $5.9M | $5.9M | $4.8M | - | $4.7M | $2.5M | $4.8M | $4.5M | $4.5M | $5.4M | $4.8M | $4.4M | $4.6M | $8M | $4.3M | - | $3.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $207.8M | $212.4M | $203.4M | $223.1M | $199.4M | $186.5M | $176.4M | $163.6M | $160.7M | $154.4M | $153.1M | $146.8M | $148M | $148.2M | $163.9M | $149.5M | $156.5M | $160.7M | $151.1M | $149.2M | $130.8M | $130.7M | $121.6M | $126.2M | $117M | $113.2M | $107.7M | $106.8M | $100.6M | $107.5M | $109.2M | $103M | $96.8M | $106.7M | $98M | $91.8M | $92M | $89.4M | $82M | $73.2M | $77.9M | $79.8M | $81.5M | $82.4M | $76.8M | $75.5M | $68.5M | $68M | $64.2M | $61.6M | $58.4M | $55.3M | $56.6M | $56.3M | $58.1M | $56.56M | $56.1M | $53M | $46.94M | $47.41M | $43.07M | $39.62M | $38.54M | $35.41M | $34.88M | $32.06M | $31.79M | $31.09M | $29.67M | $28.6M | $34.64M | $38.78M | $36.56M | $36.58M | $34.09M | $33.73M | $30.55M | $31.38M | $30.41M | $40.5M | $40.62M | $40.56M | $42.43M | $36.6M | $39.82M | $38.68M | $37.11M | $42.98M | $36.96M | $35.99M | $38.07M | $37.92M | $36.43M | $40.11M | $37.3M | $37.15M | $31.65M | $12.31M | $9.56M | $9.91M | $32.18M | $9.78M | $9.53M | $8.81M | $7.9M | $6.31M | $6.49M | $5.78M | $5.42M | $3.58M | $3.4M | $2.89M | $3.02M | $2.75M | $2.55M | $2.42M | $2.32M | $2.31M | $2.28M | $2.47M | $2.49M | $2.8M | $2.37M | $2.13M | $1.79M | $1.5M | $900K | - | $900K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $98.7M | $119.7M | $108.4M | $111.6M | $89.3M | $88M | $82.6M | $74.1M | $71.2M | $76.8M | $78.8M | $73.3M | $77.2M | $79M | $84.5M | $87.7M | $77M | $83M | $82M | $100.5M | $85.1M | $70.2M | $66.6M | $62.3M | $55M | $58.6M | $55.4M | $55.8M | $46.8M | $47.9M | $47.8M | $54.4M | $44.6M | $57.5M | $51.3M | $56.4M | $49.5M | $47.8M | $50.9M | $53.3M | $46.9M | $44M | $51.7M | $47.4M | $48.6M | $47.4M | $47.9M | $50.3M | $45.8M | $41.9M | $41.1M | $41.6M | $40.3M | $39.7M | $38.1M | $37.82M | $37.5M | $40.2M | $42.91M | $39.07M | $35.45M | $31.46M | $30.61M | $33.69M | $29.45M | $27.98M | $26.73M | $26.31M | $24.22M | $22.79M | $27.1M | $25.4M | $25.98M | $23.35M | $25.29M | $22.3M | $24.87M | $23.75M | $24.03M | $60.51M | $26.33M | $25.71M | $23.25M | $25.04M | $25.75M | $25.06M | $27.22M | $32.16M | $25.31M | $21.15M | $20.36M | $17.02M | $19.71M | $23.24M | $20.25M | $18.08M | $10.38M | $9.83M | $5.55M | $6.06M | $10.64M | $9.32M | $11.41M | $10.84M | $11.69M | $9.12M | $7.79M | $7.16M | $6.71M | $6.04M | $5.81M | $5.42M | $5.5M | $5.9M | $5.68M | $5.51M | $5.26M | $5.65M | $4.95M | $4.45M | $5.39M | $4.1M | $4.38M | $4.31M | $4.43M | $4.4M | $3.9M | - | $3.8M | $2.5M | $4.8M | $4.5M | $4.5M | $5.4M | $4.8M | $4.4M | $4.6M | $8M | $4.3M | - | $3.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.61M | - | $15.76M | - | - | - | - | - | $1.42M | $114.84M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$320K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $68.3M | $53M | $115.2M | $112.6M | $112.1M | $116.9M | $182.7M | $191.9M | $132M | $188.9M | $274.5M | $254.3M | $235.1M | $296.4M | $367.4M | $409.5M | $327.9M | $372M | $448.3M | $335.9M | $340.3M | $374.7M | $570.7M | $267.6M | $159.3M | $200.7M | $278.1M | $239.4M | $159.6M | $239.1M | $320.7M | $339.9M | $306.3M | $290.4M | $383.5M | $345.7M | $305M | $281.2M | $322.5M | $291.5M | $243.5M | $258M | $330.5M | $298.1M | $259.3M | $221M | $248.1M | $198.4M | $148.5M | $102.6M | $116M | $105.5M | $84.3M | $73.5M | $88.2M | $74.81M | $63.1M | $49.8M | $75.69M | $78.58M | $73.7M | $68.26M | $77.79M | $65.43M | $52.43M | $38.31M | $42.53M | $32.95M | $21.52M | $12.24M | $20.97M | $28.55M | $22.8M | $18.57M | $21.03M | $18.17M | $12.67M | $13.03M | $20.34M | -$56.28M | $5.86M | $2.55M | $8.5M | $7.1M | $11.77M | $8.32M | $22.95M | $18.84M | $17.81M | -$4.37M | $10.37M | -$37.91M | -$1.14M | -$933K | $6.44M | $2.94M | -$140.39M | -$15.84M | -$3.95M | -$5.33M | -$30.8M | $1.19M | $15.42M | $14.09M | $9.96M | $9.71M | $6.67M | $5.09M | $4.87M | $5.57M | $5.13M | $4.55M | $4.3M | $4.08M | $3.59M | $2.69M | $1.32M | -$5.15M | -$1.99M | -$4.1M | -$4.08M | $200K | $1.8M | $1.46M | $1.49M | $1.1M | $1.1M | $18.3M | $1M | -$6M | $0 | $400K | $600K | -$2.1M | -$400K | $400K | $200K | -$300K | $200K | $16.8M | $700K | -$44.3M | $16.5M | $14.9M | $15.8M | -$65.3M | $15.6M | $16.7M | $17.9M | -$47.8M | $16.8M | $15.2M | $15.8M | -$50.7M | $14.5M | $14.8M | $17.3M | -$50.6M | $19M | $16.4M | $17.5M | -$56.3M | $18.3M | $16.9M | $17.9M | -$48.4M | $17.9M | $16.3M | $17.2M | -$34.2M | $15.3M |
| -$19.5M | -$7.6M | -$5.5M | $9.4M | -$100K | -$14.5M | $7.7M | -$133.5M | $1.4M | $4M | -$22.8M | -$8.1M | -$13M | -$36.6M | -$16.7M | -$37.3M | -$13.8M | -$17.9M | -$12.2M | -$19.7M | -$3.8M | $800K | $200K | -$1.5M | -$15.3M | $2.3M | $600K | -$5.4M | $2.3M | $2.2M | $3.1M | $3.5M | $4.5M | $1.9M | $2.1M | $2M | $1.8M | $200K | -$1.4M | -$400K | -$7.3M | -$2.9M | $87.7M | -$1.9M | $100K | -$500K | -$600K | -$200K | - | -$100K | - | $300K | $200K | -$6.2M | -$1.41M | -$84K | -$1M | -$6.4M | -$1.03M | -$678K | -$1.94M | -$778K | -$982K | -$672K | $237K | -$1.46M | -$1.73M | -$6.51M | -$2.03M | -$17.89M | $3.86M | -$6.42M | $1.06M | $1.88M | $2.05M | $3.05M | $2.51M | $2.9M | -$3.32M | -$25.18M | $1.82M | $2.43M | $2.32M | $1.73M | $1.54M | $1.07M | $1.12M | -$1.07M | $396K | -$15.46M | $453K | -$34.91M | $282K | $626K | $823K | -$1.42M | -$180.45M | $2.34M | -$2.13M | - | $52K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $200K | $100K | - | $320K | - | - | - | - | -$5.7M | $100K | $100K | - | $0 | $100K | - | $100K | -$100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | $300K | - | - | - | $1.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $5.9M | $7.5M | $6.3M | $6.9M | $6.6M | $6.8M | $6.8M | $6.9M | $6.6M | $7.1M | $10M | $12.4M | $16.2M | $18.9M | $16.9M | $14.3M | $11.3M | $11.4M | $11M | $10.8M | $2.6M | $0 | $0 | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $11K | $69K | $0 | $100K | $481K | $473K | $465K | $461K | $537K | $627K | $867K | $1.18M | $1.57M | $807K | $2M | $1.9M | $2.46M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$13.6M | -$100K | $800K | $16.3M | $6.5M | -$7.7M | $14.5M | -$126.6M | $8M | $11.1M | -$12.8M | $4.3M | $3.2M | -$17.7M | $200K | -$23M | -$2.5M | -$6.5M | -$1.2M | -$9M | -$1.5M | $800K | $200K | -$1.5M | -$16.5M | $2.3M | $600K | -$5.4M | $2.3M | $2.2M | $3.1M | $3.5M | $4.5M | $1.9M | $2.1M | $2M | $1.8M | $200K | -$1.4M | -$400K | -$7.3M | -$2.9M | $87.7M | -$1.9M | $100K | -$500K | -$600K | -$200K | - | -$100K | - | $300K | $200K | -$6.2M | -$1.4M | -$15K | -$1M | -$6.3M | -$545K | -$205K | -$1.48M | -$317K | -$445K | -$45K | $1.1M | -$281K | -$162K | -$5.71M | -$32K | -$16M | $6.32M | -$6.42M | $1.06M | $1.88M | $2.05M | $3.05M | $2.51M | $2.9M | -$3.32M | -$25.18M | $1.82M | $2.43M | $2.32M | $1.73M | $1.54M | $1.07M | $1.12M | -$1.07M | $396K | -$15.46M | $453K | -$34.91M | $282K | $626K | $823K | -$1.42M | -$180.45M | $2.34M | -$2.13M | - | $52K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $200K | $100K | - | $320K | - | - | - | - | -$5.7M | $100K | $100K | - | $0 | $100K | - | $100K | -$100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $48.8M | $45.4M | $109.7M | $122M | $112M | $102.4M | $190.4M | $58.4M | $133.4M | $192.9M | $251.7M | $246.2M | $222.1M | $259.8M | $350.7M | $372.2M | $314.1M | $354.1M | $436.1M | $316.2M | $336.2M | $375.5M | $570.9M | $266.1M | $144M | $203M | $278.7M | $234M | $161.9M | $241.3M | $323.8M | $343.4M | $310.8M | $292.3M | $385.6M | $347.7M | $306.8M | $281.4M | $321.1M | $291.1M | $236.2M | $255.1M | $418.2M | $296.2M | $259.4M | $220.5M | $247.5M | $198.2M | $148.5M | $102.5M | $116M | $105.8M | $84.5M | $67.3M | $86.8M | $74.72M | $62.1M | $43.4M | $74.66M | $77.91M | $71.76M | $67.49M | $76.74M | $64.76M | $52.67M | $36.85M | $40.8M | $26.44M | $19.49M | -$5.65M | $24.83M | $20.44M | $22.2M | $18.68M | $20.87M | $18.56M | $12.62M | $11.82M | $13.77M | -$84.77M | $4.45M | $531K | $7.01M | $5.08M | $9.62M | $5.75M | $20.53M | $15.82M | $14.6M | -$9.47M | $5.45M | -$43.88M | -$5.92M | -$5.35M | $1.53M | -$1.28M | -$206M | -$12.69M | -$4.9M | -$3.86M | -$142.08M | $3.83M | $17.55M | $16.01M | $11.88M | $11.71M | $8.52M | $6.74M | $5.19M | $5.82M | $5.3M | $4.68M | $4.42M | $4.1M | $3.51M | $2.61M | $1.23M | -$5.35M | -$2.08M | -$4.12M | -$4.03M | $300K | $1.69M | $1.27M | $1.31M | $900K | $900K | - | $700K | -$11.8M | - | - | $400K | -$2.4M | - | - | - | -$500K | - | - | $500K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $14.9M | $9.8M | $30.5M | -$19.4M | $7M | $33.7M | $28.4M | -$2.1M | $12.5M | $9.6M | $20.4M | $1.4M | $26.3M | $27M | $41.3M | $70M | $46.8M | $48.3M | $36.2M | -$10.1M | -$1.6M | $50.5M | $61.6M | $19.2M | $14.3M | $21.9M | $21.6M | $23.4M | $17.8M | $27.3M | $38.9M | $57.9M | $24.3M | $16.3M | $315.2M | $66.4M | $60.6M | $56.5M | $63.3M | $44.3M | $51.2M | $47M | $62.9M | $67M | $52M | $54M | $52.3M | $23.3M | $37.1M | $25.6M | $21.5M | $21.6M | $18.8M | $5.6M | $20.3M | $13.12M | $12.8M | $9.4M | $17.54M | $13.7M | $20.21M | $17.53M | $15.87M | $17.95M | $17.93M | $9.1M | $12.79M | -$29.57M | $750K | $25K | $1.25M | -$34.35M | $1.74M | $2.01M | $1.79M | -$3.44M | $1.19M | -$375K | $1.74M | $11.6M | $1.45M | -$395K | $2.72M | $2.02M | $2.23M | $4.51M | $6.62M | $1.19M | $1.57M | -$49K | $1.28M | -$950K | $263K | $601K | $738K | $199K | -$24.06M | -$4.19M | -$1.62M | -$1.27M | $3.55M | $449K | $5.97M | $5.44M | $4.04M | $3.4M | $3.07M | $2.43M | $1.87M | -$2.71M | $530K | $468K | $442K | $410K | $351K | $261K | $123K | - | - | $604K | -$604K | $100K | $253K | $192K | $196K | $100K | $100K | - | $100K | $200K | - | - | $100K | $100K | - | - | - | -$200K | - | - | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $33.9M | $35.6M | $79.2M | $141.4M | $105M | $68.7M | $162M | $60.5M | $120.9M | $183.3M | $231.3M | $244.8M | $195.8M | $232.8M | $309.4M | $302.2M | $267.3M | $305.8M | $399.9M | $326.3M | $337.8M | $325M | $509.3M | $246.9M | $129.7M | $181.1M | $257.1M | $210.6M | $144.1M | $214M | $284.9M | $285.5M | $286.5M | $276M | $70.4M | $281.3M | $246.2M | $224.9M | $257.8M | $246.8M | $185M | $208.1M | $355.3M | $229.2M | $207.4M | $166.5M | $195.2M | $174.9M | $111.4M | $76.9M | $94.5M | $84.2M | $65.7M | $61.7M | $66.5M | $61.6M | $49.3M | $34M | $57.13M | $64.21M | $51.55M | $49.96M | $60.87M | $46.8M | $34.74M | $27.74M | $28.01M | $56.01M | $18.74M | -$5.68M | $23.59M | $54.79M | $20.47M | $16.67M | $19.08M | $21.99M | $11.42M | $12.2M | $12.04M | -$96.37M | $3.01M | $926K | $4.29M | $3.06M | $7.39M | $1.24M | $13.92M | $14.63M | $13.03M | -$9.42M | $4.17M | -$440.07M | -$6.19M | -$5.96M | -$396.35M | -$1.48M | -$181.95M | -$8.5M | -$3.28M | -$2.59M | -$34.3M | $3.39M | $11.58M | $10.57M | $7.84M | $8.31M | $5.45M | $4.31M | $3.32M | $8.53M | $4.77M | $4.22M | $3.97M | $3.69M | $3.16M | $2.34M | $1.11M | -$5.35M | -$2.08M | -$4.73M | -$3.42M | $200K | $1.44M | $1.08M | $1.11M | $800K | $800K | $700K | $600K | -$12M | - | $200K | $300K | -$2.5M | -$600K | $100K | - | -$500K | $100K | - | $300K | $300K | $300K | $300K | $300K | -$15M | -$500K | $200K | $100K | $0 | $100K | - | - | -$2.6M | -$600K | -$300K | $300K | -$700K | $200K | -$200K | -$200K | -$300K | $500K | -$800K | $300K | $100K | $700K | $900K | $2M | $1.7M | $1.5M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $33.9M | $35.6M | $79.2M | $141.4M | $105M | $68.7M | $162M | $60.5M | $120.9M | $183.3M | $231.3M | $244.8M | $195.8M | $232.8M | $309.4M | $302.2M | $267.3M | $305.8M | $399.9M | $326.3M | $337.8M | $325M | $509.3M | $246.9M | $129.7M | $181.1M | $257.1M | $210.6M | $144.1M | $214M | $284.9M | $285.5M | $286.5M | $276M | $70.4M | $281.3M | $246.2M | $224.9M | $257.8M | $246.8M | $185M | $208.1M | $355.3M | $229.2M | $207.4M | $166.5M | $195.2M | $174.9M | $111.4M | $76.9M | $94.5M | $84.2M | $65.7M | $61.7M | $66.5M | $61.6M | $49.3M | $34M | $57.13M | $64.21M | $51.55M | $49.96M | $60.87M | $46.8M | $34.74M | $27.74M | $28.01M | $56.01M | $18.74M | -$5.68M | $23.59M | $54.79M | $20.47M | $16.67M | $19.08M | $21.99M | $11.42M | $12.2M | $12.04M | -$96.37M | $3.01M | $926K | $4.29M | $3.06M | $7.39M | $1.24M | $13.92M | $14.63M | $13.03M | -$9.42M | $4.17M | -$440.07M | -$6.19M | -$5.96M | -$396.35M | -$1.48M | -$181.95M | -$8.5M | -$3.28M | -$2.59M | -$34.3M | $3.39M | $11.58M | $10.57M | $7.84M | $8.31M | $5.45M | $4.31M | $3.32M | $8.53M | $4.77M | $4.22M | $3.97M | $3.69M | $3.16M | $2.34M | $1.11M | -$5.35M | -$2.08M | -$4.73M | -$3.42M | $200K | $1.44M | $1.08M | $1.11M | $800K | $800K | $700K | $600K | -$12M | - | $200K | $300K | -$2.5M | -$600K | $100K | - | -$500K | $100K | - | $300K | $300K | $300K | $300K | $300K | -$15M | -$500K | $200K | $100K | $0 | $100K | - | - | -$2.6M | -$600K | -$300K | $300K | -$700K | $200K | -$200K | -$200K | -$300K | $500K | -$800K | $300K | $100K | $700K | $900K | $2M | $1.7M | $1.5M |
Shares Outstanding (Basic) | 150.4M | 150.3M | 149.5M | 148.6M | 150M | 158.5M | 160.4M | 159.8M | 160.4M | 160.4M | 159.9M | 159.4M | 159.2M | 159.1M | 159.8M | 160.4M | 160.9M | 163.7M | 165.1M | 165.2M | 165.1M | 165M | 165.4M | 166.6M | 167M | 170M | 170.2M | 171.2M | 172.6M | 173.8M | 176.6M | 178.6M | 181.2M | 182.5M | 183.1M | 183.4M | 184.2M | 184.8M | 184.8M | 185.7M | 188.7M | 190.2M | 190.4M | 189.6M | 190M | 189.9M | 188.7M | 187.5M | 187.5M | 187.4M | 186.2M | 185.2M | 186.6M | 188.7M | 189.38M | 187.93M | 186.27M | 185.21M | 183.96M | 183.59M | 183.75M | 183.47M | 180.71M | - | 175.5M | 174.45M | 172.72M | - | 167.06M | 166M | 164.86M | - | 162.1M | 161.17M | 160.32M | - | 158.61M | 160.69M | 161.18M | - | 159.7M | 159.08M | 158.57M | - | 157.81M | 157.24M | 156.44M | - | 153.06M | 149.4M | 148.78M | - | 138.73M | 138.14M | 137.9M | - | 94.52M | - | 44.16M | 44.04M | 86.62M | - | 43.15M | 42.87M | 42.66M | - | 83.97M | 83.02M | 73.06M | - | 94.97M | 94.58M | 94.2M | - | 92.48M | 94.45M | 91.77M | - | 89.16M | 88.34M | 87.28M | - | 79.79M | 73.84M | 73.5M | - | 23.07M | 23.41M | 22.59M | - | 22.53M | 22.52M | 22.44M | - | 22.35M | 22.35M | 22.35M | - | 22.25M | 22.25M | 22.25M | - | 21.48M | 21.48M | 21.48M | - | 21.48M | 21.48M | 21.48M | - | 21.48M | 21.48M | 21.48M | - | 21.48M | 21.48M | 21.41M | - | 21.41M | 21.41M | 21.41M | - | 21.41M | 21.36M | 21.34M | - | 21.27M | 21.18M | 21.18M | - | 21.18M |
Shares Outstanding (Diluted) | 151.4M | 150.6M | 150.5M | 149.8M | 150.3M | 158.8M | 161.4M | 161.4M | 161.4M | 161.4M | 161M | 160.5M | 160M | 159.9M | 160.2M | 161.1M | 161.5M | 164.4M | 166.4M | 167.3M | 167M | 166.8M | 167M | 168.6M | 168.3M | 171.1M | 171.6M | 172.2M | 173.4M | 174.6M | 177.7M | 180.2M | 182.8M | 184.3M | 185.5M | 185.7M | 186.6M | 187.1M | 187.3M | 188.8M | 191.7M | 193.3M | 194.7M | 194.8M | 195.4M | 195.2M | 194.2M | 193.8M | 193.2M | 192.2M | 191.2M | 190.3M | 191.2M | 193.1M | 194M | 194.23M | 192.46M | 191.02M | 189.68M | 190.79M | 191.38M | 191.96M | 188.54M | - | 183.89M | 182.92M | 179.4M | - | 169.53M | 166M | 165.19M | - | 164.65M | 162.98M | 162.84M | - | 160.03M | 161.97M | 162.88M | - | 160.88M | 159.63M | 158.83M | - | 158.68M | 158.44M | 158.91M | - | 155.27M | 149.4M | 151M | - | 138.73M | 138.14M | 137.9M | - | 94.52M | - | 44.16M | 44.04M | 86.62M | - | 44.78M | 44.74M | 44.79M | - | 88.07M | 87.92M | 76.94M | - | 98.37M | 96.74M | 96.54M | - | 95.72M | 94.45M | 91.77M | - | 89.16M | 88.34M | 87.28M | - | 79.79M | 73.84M | 73.5M | - | 23.07M | 23.41M | 22.59M | - | 22.53M | 22.52M | 22.44M | - | 22.35M | 22.35M | 22.35M | - | 22.25M | 22.25M | 22.25M | - | 21.48M | 21.48M | 21.48M | - | 21.48M | 21.48M | 21.48M | - | 21.48M | 21.48M | 21.48M | - | 21.48M | 21.48M | 21.41M | - | 21.41M | 21.41M | 21.41M | - | 21.41M | 21.36M | 21.34M | - | 21.27M | 21.18M | 21.18M | - | 21.18M |
EPS (Basic) | $0.23 | $0.24 | $0.53 | $0.95 | $0.70 | $0.43 | $1.01 | $0.38 | $0.75 | $1.14 | $1.45 | $1.54 | $1.23 | $1.46 | $1.94 | $1.88 | $1.66 | $1.87 | $2.42 | $1.97 | $2.05 | $1.97 | $3.08 | $1.48 | $0.78 | $1.07 | $1.51 | $1.23 | $0.83 | $1.23 | $1.61 | $1.60 | $1.58 | $1.51 | $0.38 | $1.53 | $1.34 | $1.22 | $1.39 | $1.33 | $0.98 | $1.09 | $1.87 | $1.21 | $1.09 | $0.88 | $1.03 | $0.93 | $0.59 | $0.41 | $0.51 | $0.45 | $0.35 | $0.33 | $0.35 | $0.33 | $0.26 | $0.18 | $0.31 | $0.35 | $0.28 | $0.27 | $0.34 | - | $0.20 | $0.16 | $0.16 | - | $0.12 | -$0.03 | $0.14 | - | $0.13 | $0.10 | $0.12 | - | $0.07 | $0.08 | $0.07 | - | $0.02 | $0.01 | $0.03 | - | $0.05 | $0.01 | $0.09 | - | $0.09 | -$0.06 | $0.03 | - | -$0.04 | -$0.04 | -$2.87 | - | -$1.92 | - | -$0.07 | -$0.06 | -$1.64 | - | $0.27 | $0.25 | $0.18 | - | $0.065 | $0.05 | $0.045 | - | $0.05 | $0.047 | $0.043 | - | $0.033 | $0.027 | $0.013 | - | -$0.023 | -$0.053 | -$0.04 | - | $0.02 | $0.017 | $0.017 | - | $0.013 | $0.01 | $0.01 | - | $0 | $0.0033 | $0.0067 | - | -$0.01 | $0.0033 | $0.0033 | - | $0.0033 | $0.0033 | $0.0067 | - | $0.0067 | $0.0067 | $0.0067 | - | -$0.01 | $0.0033 | $0.0033 | - | $0.0033 | $0 | $0 | - | -$0.01 | -$0.0067 | $0.0067 | - | $0.0033 | -$0.0033 | -$0.0033 | - | $0.01 | -$0.013 | -$0.0067 | - | $0.013 | $0.017 | $0.033 | - | $0.023 |
EPS (Diluted) | $0.22 | $0.24 | $0.53 | $0.94 | $0.70 | $0.43 | $1 | $0.37 | $0.75 | $1.14 | $1.44 | $1.52 | $1.22 | $1.46 | $1.93 | $1.88 | $1.66 | $1.86 | $2.40 | $1.95 | $2.02 | $1.95 | $3.05 | $1.46 | $0.77 | $1.06 | $1.50 | $1.22 | $0.83 | $1.23 | $1.60 | $1.58 | $1.57 | $1.50 | $0.38 | $1.51 | $1.32 | $1.20 | $1.38 | $1.31 | $0.97 | $1.08 | $1.82 | $1.18 | $1.06 | $0.85 | $1.01 | $0.90 | $0.58 | $0.40 | $0.49 | $0.44 | $0.34 | $0.32 | $0.34 | $0.32 | $0.26 | $0.18 | $0.30 | $0.34 | $0.27 | $0.26 | $0.32 | - | $0.19 | $0.15 | $0.16 | - | $0.12 | -$0.03 | $0.14 | - | $0.12 | $0.10 | $0.12 | - | $0.07 | $0.08 | $0.07 | - | $0.02 | $0.01 | $0.027 | - | $0.05 | $0.01 | $0.088 | - | $0.08 | -$0.06 | $0.028 | - | -$0.04 | -$0.04 | -$2.87 | - | -$1.92 | - | -$0.07 | -$0.06 | -$1.64 | - | $0.26 | $0.24 | $0.18 | - | $0.06 | $0.05 | $0.045 | - | $0.05 | $0.043 | $0.04 | - | $0.033 | $0.027 | $0.013 | - | -$0.023 | -$0.053 | -$0.04 | - | $0.02 | $0.017 | $0.017 | - | $0.013 | $0.01 | $0.01 | - | $0 | $0.0033 | $0.0067 | - | -$0.01 | $0.0033 | $0.0033 | - | $0.0033 | $0.0033 | $0.0067 | - | $0.0067 | $0.0067 | $0.0067 | - | -$0.01 | $0.0033 | $0.0033 | - | $0.0033 | $0 | $0 | - | -$0.01 | -$0.0067 | $0.0067 | - | $0.0033 | -$0.0033 | -$0.0033 | - | $0.01 | -$0.013 | -$0.0067 | - | $0.013 | $0.017 | $0.033 | - | $0.023 |
EBIT | $54.7M | $52.9M | $116M | $128.9M | $118.6M | $109.2M | $197.2M | $65.3M | $140M | $200M | $261.7M | $258.6M | $238.3M | $278.7M | $367.6M | $386.5M | $325.4M | $365.5M | $447.1M | $327M | $338.8M | $375.5M | $570.9M | $267.6M | $144M | $200.7M | $278.1M | $239.4M | $159.6M | $239.1M | $320.7M | $339.9M | $306.3M | $290.4M | $383.5M | $345.7M | $305M | $281.2M | $322.5M | $291.5M | $243.5M | $258M | $330.5M | $298.1M | $259.3M | $221M | $248.1M | $198.4M | $148.5M | $102.6M | $116M | $105.8M | $84.3M | $73.5M | $88.2M | $74.79M | $62.1M | $43.5M | $75.14M | $78.38M | $72.22M | $67.95M | $77.27M | $65.38M | $53.54M | $38.03M | $42.37M | $27.25M | $21.49M | -$3.76M | $27.29M | $28.55M | $22.8M | $18.57M | $21.03M | $18.17M | $12.67M | $13.03M | $20.34M | -$56.28M | $5.86M | $2.55M | $8.5M | $7.1M | $11.77M | $8.32M | $22.95M | $18.84M | $17.81M | -$4.37M | $10.37M | -$37.91M | -$1.14M | -$933K | $6.44M | $2.94M | -$140.39M | -$15.84M | -$3.95M | -$5.33M | -$30.8M | $1.19M | $15.42M | $14.09M | $9.96M | $9.71M | $6.67M | $5.09M | $4.87M | $5.57M | $5.13M | $4.55M | $4.3M | $4.08M | $3.59M | $2.69M | $1.32M | -$5.15M | -$1.99M | -$4.1M | -$4.08M | $200K | $1.8M | $1.46M | $1.49M | $1.1M | $1.1M | $18.3M | $1M | -$6M | $0 | $400K | $600K | -$2.1M | -$400K | $400K | $200K | -$300K | $200K | $16.8M | $700K | -$44.3M | $16.5M | $14.9M | $15.8M | -$65.3M | $15.6M | $16.7M | $17.9M | -$47.8M | $16.8M | $15.2M | $15.8M | -$50.7M | $14.5M | $14.8M | $17.3M | -$50.6M | $19M | $16.4M | $17.5M | -$56.3M | $18.3M | $16.9M | $17.9M | -$48.4M | $17.9M | $16.3M | $17.2M | -$34.2M | $15.3M |
EBITDA | $191.2M | $176.2M | $244.8M | $247.4M | $236M | $243M | $314.8M | $313.2M | $253.9M | $310.5M | $390.7M | $402.1M | $391.4M | $452.2M | $539.4M | $589.3M | $490.3M | $534.6M | $631M | $505.4M | $430.3M | $464.8M | $657.3M | $358.3M | $246.4M | $293.7M | $370.1M | $337.8M | $253.3M | $332.6M | $413.5M | $423.5M | $381M | $363M | $452.6M | $410.9M | $367.9M | $344.1M | $386.9M | $352.3M | $313M | $320.4M | $301.9M | $352.8M | $310.1M | $269.2M | $293.6M | $236.4M | $178.3M | $130.5M | $143.3M | $131.4M | $109.7M | $104M | $116.5M | $100.61M | $88.9M | $76.64M | $99.82M | $105.25M | $93.31M | $84.9M | $92.91M | $79.48M | $65.84M | $51.19M | $54.9M | $45.55M | $34.25M | $25.09M | $33.33M | $48.07M | $35.02M | $30.35M | $32.3M | $26.58M | $21.21M | $20.97M | $34.01M | -$20.18M | $14.59M | $10.91M | $16.26M | $15.63M | $20.21M | $17.66M | $32.4M | $30.99M | $27.69M | $20.83M | $19.87M | $8.15M | $9.46M | $9.35M | $16.12M | $18.03M | $43.65M | -$12.7M | $3.45M | -$5.33M | -$15.05M | $5.71M | $19.75M | $17.68M | $13.53M | $12.59M | $9.3M | $7.69M | $7.36M | $7.65M | $7.15M | $6.52M | $6.19M | $5.77M | $5.35M | $4.38M | $2.96M | -$3.65M | -$322K | -$2.69M | -$2.75M | $1.2M | $2.74M | $2.87M | $2.34M | $1.9M | $2.2M | $18.3M | $2.1M | $900K | $1M | $1.4M | $1.8M | -$1.1M | $700K | $1.7M | $1.4M | $700K | $1.5M | $16.8M | $2M | -$44.3M | $16.5M | $14.9M | $15.8M | -$65.3M | $15.6M | $16.7M | $17.9M | -$47.8M | $16.8M | $15.2M | $15.8M | -$50.7M | $14.5M | $14.8M | $17.3M | -$50.6M | $19M | $16.4M | $17.5M | -$56.3M | $18.3M | $16.9M | $17.9M | -$48.4M | $17.9M | $16.3M | $17.2M | -$34.2M | $15.3M |