Valmont Industries, Inc.(VMI:US)
Market Cap$8.413B
Key Metrics
Price$444.53
Revenue (TTM)$4.164B
Holders Revenue (TTM)$270.66M
Gross Profit (TTM)$1.266B
Earnings (TTM)$329.31M
EBITDA (TTM)$638.05M
Op. Margin (TTM)13.2%
Dividend Yield0.65%
Holders Yield3.22%
Cash on hand$160.19M
Total Assets$3.435B
Net Assets$1.689B
Total Debt$921.3M
Key Metrics
Price$444.53
Revenue (TTM)$4.164B
Holders Revenue (TTM)$270.66M
Gross Profit (TTM)$1.266B
Earnings (TTM)$329.31M
EBITDA (TTM)$638.05M
Op. Margin (TTM)13.2%
Dividend Yield0.65%
Holders Yield3.22%
Cash on hand$160.19M
Total Assets$3.435B
Net Assets$1.689B
Total Debt$921.3M
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.029B | $1.038B | $1.046B | $1.051B | $969.31M | $1.037B | $1.02B | $1.04B | $977.83M | $1.016B | $1.05B | $1.046B | $1.062B | $1.132B | $1.097B | $1.136B | $980.82M | $963.28M | $868.78M | $894.63M | $774.89M | $798.38M | $733.97M | $688.81M | $674.2M | $683.63M | $690.34M | $700.87M | $692.14M | $697.36M | $678.69M | $682.41M | $698.68M | $714.98M | $680.78M | $712.74M | $637.47M | $674.58M | $610.25M | $640.25M | $596.61M | $633.83M | $632.58M | $682.12M | $670.4M | $763.14M | $765.67M | $842.6M | $751.74M | $827.89M | $778.03M | $878.66M | $819.63M | $815.04M | $729.84M | $767.32M | $717.35M | $752.73M | $672.19M | $668.61M | $567.95M | $598.71M | $527.83M | $481.56M | $367.4M | $398.63M | $434.01M | $498.81M | $455.15M | $493.06M | $494.8M | $497.13M | $422.29M | $384.86M | $372.03M | $402.26M | $340.68M | $327.96M | $310.9M | $338.79M | $303.63M | $311.28M | $265.94M | $265.13M | $265.74M | $286.68M | $262.89M | $266.01M | $215.9M | $227.17M | $202.5M | $200.67M | $207.29M | $215.66M | $205.5M | $225.09M | $208.65M | $225.94M | $209.29M | $232.89M | $204.27M | $250.58M | $191.66M | $224.88M | $188.37M | $158.2M | $138.8M | $162.76M | $154.4M | $151.3M | $140.1M | $154.3M | $160.6M | $162M | $136M | $159.1M | $165.4M | $180.7M | $148M | $166.8M | $148.9M | $140.7M | $128.3M | $124.6M | $133.7M | $128.7M | $109.9M | $122M | $111.2M | $108.7M | $107.2M | $116M | $106.9M | $103.6M | $94.8M | $115.9M | $110.3M | $97.3M | $98.3M | $239.9M | $230.1M | $234.7M | $210.6M | $214.6M | $214.5M | $214.3M | $186.4M | $199.6M | $189.4M | $187.6M | $158.1M | $163M | $153.9M | $136.4M | $111.4M | $107.7M | $89.4M | $77.5M | $85.2M | $73.3M | $73.3M | $77M | $74.6M | $82.1M | $79.7M | $63.1M | $60.9M | $58.9M | $64.3M |
Cost of Revenue | $712.32M | $728.84M | $727.73M | $729.38M | $678.21M | $724.27M | $718.48M | $719.46M | $671.61M | $732.59M | $735.18M | $716.9M | $753.9M | $832.56M | $811.9M | $842.93M | $731.63M | $740.99M | $641.38M | $664.98M | $570.33M | $593.8M | $543.22M | $504.87M | $487.95M | $512.76M | $517.05M | $522.7M | $527.51M | $547.66M | $514.35M | $507.41M | $529.44M | $544.69M | $517.19M | $529.46M | $472.87M | $509.44M | $455.22M | $465.13M | $435.64M | $504.55M | $475.82M | $512.58M | $504.94M | $581.98M | $566.17M | $622.12M | $544.76M | $605.07M | $552.47M | $617.19M | $584.26M | $590.69M | $537.44M | $567.92M | $531.04M | $557.79M | $504.8M | $500.63M | $431.46M | $441.04M | $395.31M | $352.91M | $266.67M | $275.97M | $297.65M | $354.13M | $326.84M | $370.59M | $359.8M | $359.93M | $306.48M | $280.27M | $274.46M | $293.34M | $251.92M | $242.66M | $230.23M | $253.73M | $227.93M | $231.85M | $196.33M | $197.54M | $204.08M | $219.21M | $201.79M | $199.93M | $164.62M | $171.32M | $154.69M | $149.18M | $154.44M | $155.3M | $150.7M | $164.01M | $153.42M | $170.42M | $156.15M | $173.66M | $154.53M | $166.64M | $140.59M | $167.64M | $138.46M | $87.5M | $98.8M | $119.2M | $114M | $94.9M | $105.2M | $116.1M | $117.5M | $102.9M | $98.3M | $115M | $120.8M | $118.4M | $107.5M | $122.9M | $108.9M | $88.3M | $93.2M | $92.9M | $102M | $86.3M | $83.6M | $94.4M | $86.8M | $73.7M | $83.2M | $78.8M | $70.9M | $65M | $73M | $90M | $87.2M | $69.9M | $76.5M | $200.5M | $192.1M | $184.3M | $174.8M | $175.5M | $175.3M | $162.6M | $153.2M | $163.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $316.88M | $309.42M | $318.25M | $321.17M | $291.1M | $313.02M | $301.69M | $320.28M | $306.22M | $282.94M | $315.11M | $329.4M | $308.59M | $298.96M | $285.48M | $292.6M | $249.19M | $222.28M | $227.4M | $229.65M | $204.55M | $204.58M | $190.75M | $183.94M | $186.25M | $170.87M | $173.29M | $178.18M | $164.63M | $149.7M | $164.34M | $175M | $169.24M | $170.29M | $163.59M | $183.28M | $164.61M | $165.13M | $155.02M | $175.12M | $160.97M | $129.28M | $156.75M | $169.55M | $165.45M | $181.16M | $199.5M | $220.48M | $206.98M | $222.82M | $225.56M | $261.47M | $235.37M | $224.35M | $192.4M | $199.4M | $186.31M | $194.95M | $167.39M | $167.98M | $136.49M | $157.68M | $132.52M | $128.65M | $100.73M | $122.66M | $136.36M | $144.68M | $128.32M | $122.47M | $135M | $137.2M | $115.81M | $104.59M | $97.57M | $108.91M | $88.77M | $85.3M | $80.67M | $85.06M | $75.69M | $79.43M | $69.61M | $67.59M | $61.66M | $67.46M | $61.1M | $66.08M | $51.28M | $55.84M | $47.81M | $51.49M | $52.85M | $60.36M | $54.8M | $61.08M | $55.23M | $55.52M | $53.13M | $59.23M | $49.74M | $83.94M | $51.08M | $57.24M | $49.9M | $70.7M | $40M | $43.56M | $40.4M | $56.4M | $34.9M | $38.2M | $43.1M | $59.1M | $37.7M | $44.1M | $44.6M | $62.3M | $40.5M | $43.9M | $40M | $52.4M | $35.1M | $31.7M | $31.7M | $42.4M | $26.3M | $27.6M | $24.4M | $35M | $24M | $37.2M | $36M | $38.6M | $21.8M | $25.9M | $23.1M | $27.4M | $21.8M | $39.4M | $38M | $50.4M | $35.8M | $39.1M | $39.2M | $51.7M | $33.2M | $36.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $161.25M | $186.39M | $176.79M | $191.67M | $162.79M | $193.03M | $175.96M | $172.97M | $174.66M | $188.36M | $194.28M | $195.66M | $190.12M | $189.24M | $175.51M | $173.88M | $154.34M | $165.03M | $151.21M | $147.02M | $127.34M | $150.44M | $129.27M | $123.86M | $119.35M | $115.83M | $112.22M | $116.7M | $110.03M | $113.41M | $110.2M | $111.33M | $105.28M | $106.57M | $103.5M | $104.83M | $99.95M | $109.04M | $101.78M | $103.31M | $98.6M | $119.51M | $104.54M | $115.55M | $107.77M | $114.87M | $111.7M | $115.7M | $108.13M | $122.11M | $115.66M | $117.21M | $117.18M | $112.6M | $102.02M | $102.04M | $103.5M | $117.59M | $95.36M | $99.36M | $91.19M | $95.36M | $85.38M | $91.35M | $69.08M | $75.13M | $73.63M | $75.27M | $70M | $69.62M | $73.1M | $73.83M | $65.34M | $64.65M | $59.86M | $64.36M | $55.35M | $57.72M | $51.65M | $55.15M | $52.12M | $55.91M | $47.58M | $46.39M | $45.55M | $43.94M | $45.27M | $47.07M | $39.53M | $39.86M | $37.95M | $37.76M | $37.8M | $41.62M | $38.76M | $41.5M | $39.31M | $37.49M | $37.64M | $40.49M | $36.98M | $36.79M | $35.19M | $38M | $34.65M | $33.7M | $29.1M | $30.4M | $29.5M | $25.5M | $26.4M | $25.8M | $27.4M | $25.1M | $24.4M | $27.6M | $30M | $32.3M | $29.3M | $29.7M | $28.3M | $27.9M | $26.7M | $21.8M | $23M | $25M | $20M | $19.6M | $18.7M | $18.8M | $18.5M | $19.6M | $19.6M | $19.4M | $17.7M | $19.5M | $19.7M | $36.6M | $18M | $32M | $31.6M | $31.4M | $28M | $28.7M | $28.8M | $32.3M | $23.7M | $24.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $161.25M | $186.39M | $176.79M | $191.67M | $162.79M | $193.03M | $175.96M | $172.97M | $174.66M | $188.36M | $194.28M | $195.66M | $190.12M | $189.24M | $175.51M | $173.88M | $154.34M | $165.03M | $151.21M | $147.02M | $127.34M | $150.44M | $129.27M | $123.86M | $119.35M | $115.83M | $112.22M | $116.7M | $110.03M | $113.41M | $110.2M | $111.33M | $105.28M | $106.57M | $103.5M | $104.83M | $99.95M | $109.04M | $101.78M | $103.31M | $98.6M | $119.51M | $104.54M | $115.55M | $107.77M | $114.87M | $111.7M | $115.7M | $108.13M | $122.11M | $115.66M | $117.21M | $117.18M | $112.6M | $102.02M | $102.04M | $103.5M | $117.59M | $95.36M | $99.36M | $91.19M | $95.36M | $85.38M | $91.35M | $69.08M | $75.13M | $73.63M | $75.27M | $70M | $69.62M | $73.1M | $73.83M | $65.34M | $64.65M | $59.86M | $64.36M | $55.35M | $57.72M | $51.65M | $55.15M | $52.12M | $55.91M | $47.58M | $46.39M | $45.55M | $43.94M | $45.27M | $47.07M | $39.53M | $39.86M | $37.95M | $37.76M | $37.8M | $41.62M | $38.76M | $41.5M | $39.31M | $37.49M | $37.64M | $40.49M | $36.98M | $36.79M | $35.19M | $38M | $34.65M | $33.7M | $29.1M | $30.4M | $29.5M | $25.5M | $26.4M | $25.8M | $27.4M | $25.1M | $24.4M | $27.6M | $30M | $32.3M | $29.3M | $29.7M | $28.3M | $27.9M | $26.7M | $21.8M | $23M | $25M | $20M | $19.6M | $18.7M | $18.8M | $18.5M | $19.6M | $19.6M | $19.4M | $17.7M | $19.5M | $19.7M | $36.6M | $18M | $32M | $31.6M | $31.4M | $28M | $28.7M | $28.8M | $32.3M | $23.7M | $24.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $155.63M | $123.04M | $141.46M | $129.5M | $128.31M | $119.99M | $125.74M | $147.31M | $131.55M | $94.58M | $120.83M | $133.73M | $118.47M | $109.72M | $109.97M | $118.72M | $94.84M | $57.25M | $76.2M | $82.63M | $77.21M | $54.14M | $61.48M | $60.08M | $66.9M | $55.04M | $61.06M | $61.47M | $54.6M | $36.29M | $54.14M | $63.67M | $63.96M | $63.72M | $60.09M | $78.45M | $64.66M | $56.09M | $53.24M | $71.81M | $62.37M | $9.77M | $52.21M | $54M | $57.68M | $66.29M | $87.8M | $104.78M | $98.85M | $100.71M | $109.9M | $144.27M | $118.19M | $111.74M | $90.38M | $97.35M | $82.82M | $77.36M | $72.03M | $68.62M | $45.3M | $62.32M | $47.14M | $37.3M | $31.65M | $47.53M | $62.73M | $69.42M | $58.32M | $52.86M | $61.9M | $63.37M | $50.47M | $39.95M | $37.71M | $44.55M | $33.41M | $27.58M | $29.02M | $29.91M | $23.58M | $23.52M | $22.03M | $21.21M | $16.11M | $23.52M | $15.83M | $19.01M | $11.75M | $15.98M | $9.86M | $13.73M | $15.05M | $18.74M | $16.05M | $19.58M | $15.92M | $18.03M | $15.49M | $18.75M | $12.76M | $16.88M | $15.88M | $19.24M | $15.25M | $15.1M | $10.9M | $13.16M | $10.9M | $11.1M | $8.5M | $12.4M | $15.7M | $17.6M | $13.3M | $16.5M | $14.6M | $15.2M | $11.2M | $14.2M | $11.7M | $12.1M | $8.4M | $9.9M | $8.7M | $7M | $6.3M | $8M | $5.7M | $5.9M | $5.5M | $6.9M | $5.7M | $7.1M | $4.1M | $6.4M | $3.4M | -$20M | $3.8M | $7.4M | $6.4M | $8.5M | $7.8M | $10.4M | $10.4M | $10.7M | $9.5M | $11.9M | $189.4M | -$443.7M | $158.1M | $163M | $153.9M | -$294.3M | $111.4M | $107.7M | $89.4M | -$226.8M | $85.2M | $73.3M | $73.3M | -$232.4M | $74.6M | $82.1M | $79.7M | -$170.9M | $60.9M | $58.9M | $64.3M |
| -$10.49M | -$13.96M | -$9.92M | -$110.49M | -$10.29M | -$14.34M | -$13.38M | -$15.07M | -$13.12M | -$49.41M | -$155.49M | -$12.8M | -$13.46M | -$40.33M | -$9.2M | -$11.37M | -$8.46M | -$14.48M | -$7.5M | -$4.87M | -$6.35M | -$7M | -$8.89M | -$24.46M | -$9.47M | -$7.58M | -$7.84M | -$7.41M | -$5.22M | -$11.03M | -$23.24M | -$14.59M | -$10.95M | -$9.55M | -$9.53M | -$10.04M | -$9.33M | $7.49M | -$9.45M | -$9.16M | -$11.92M | -$34.13M | -$26.65M | -$10.64M | -$9.24M | -$8.15M | -$9.58M | -$4.82M | -$12.27M | -$5.15M | -$7.17M | -$6.05M | -$5.28M | -$6.34M | -$5.03M | -$7.49M | -$4.15M | -$8.98M | -$6.2M | -$8.28M | -$6.09M | -$5.76M | -$6.7M | -$7.29M | -$5.68M | -$2.97M | -$1.11M | -$2.08M | -$5.75M | -$4.35M | $36K | -$484K | -$1.42M | $115K | $119K | $420K | -$509K | -$98K | -$2.29M | $154K | $942K | -$157K | -$292K | -$33K | -$214K | -$120K | $199K | -$9.9M | -$142K | -$1.03M | $60K | -$219K | -$388K | -$1.82M | -$289K | $16K | -$1.08M | -$2.09M | -$655K | -$500K | -$649K | $584K | -$859K | -$586K | -$212K | -$300K | - | -$400K | $200K | $500K | $300K | $300K | $600K | $300K | - | $100K | $300K | -$15.5M | - | $100K | - | $300K | $600K | $200K | -$100K | $900K | $1M | $100K | $400K | -$10.6M | -$200K | $400K | $900K | $1.8M | $1.3M | $1M | $800K | - | -$700K | -$1M | -$900K | $400K | -$1.2M | $500K | -$800K | $700K | -$200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $1.38M | $1.64M | $1.59M | $1.57M | $3.39M | $1.83M | $2.08M | $1.5M | $1.78M | $1.65M | $3.19M | $563K | $830K | $996K | $507K | $285K | $227K | $298K | $397K | $186K | $311K | $443K | $430K | $458K | $1.04M | $1.13M | $969K | $1.04M | $810K | $955K | $1M | $1.45M | $1.27M | $1.53M | $1.31M | $967K | $927K | $816K | $771K | $707K | $811K | $901K | $905K | $616K | $874K | $1.25M | $1.48M | $1.58M | $1.74M | $1.71M | $1.56M | $1.85M | $1.35M | $2.19M | $2.09M | $1.91M | $2.08M | $2.35M | $3.14M | $2M | $1.79M | $1.66M | $1.73M | $1.09M | $356K | $524K | $370K | $284K | $332K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $9.41M | $10.15M | $9.74M | $10.54M | $10.12M | $12.34M | $14.31M | $15.85M | $16.22M | $15.31M | $13.47M | $14.92M | $13.11M | $13.26M | $11.63M | $11.39M | $11.26M | $11.15M | $11.03M | $10.44M | $10M | $10.51M | $10.45M | $10.1M | $10.01M | $10.18M | $9.98M | $10.12M | $9.88M | $10.42M | $10.95M | $11.79M | $11.07M | $11.33M | $11.19M | $10.82M | $11.3M | $11.13M | $11.1M | $11.12M | $11.05M | $11.14M | $11.12M | $11.23M | $11.13M | $11.57M | $8.72M | $8.3M | $8.2M | $8.14M | $8.15M | $8.03M | $8.19M | $7.97M | $8.43M | $7.42M | $7.81M | $9.46M | $7.67M | $10.78M | $8.27M | $8.07M | $8.49M | $8.43M | $5.96M | $3.91M | $3.59M | $3.98M | $4.28M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$2.45M | -$5.46M | -$1.77M | -$101.51M | -$3.57M | -$3.82M | -$1.15M | -$725K | $1.33M | -$35.75M | -$145.2M | $1.55M | -$1.18M | -$28.07M | $1.92M | -$269K | $2.58M | -$3.63M | $3.13M | $5.38M | $3.34M | $3.07M | $1.13M | -$14.82M | -$498K | $1.47M | $1.17M | $1.68M | $3.85M | -$1.57M | -$13.28M | -$4.24M | -$1.14M | $256K | $350K | -$192K | $1.05M | $17.8M | $878K | $1.25M | -$1.68M | -$23.89M | -$16.43M | -$28K | $1.02M | $2.17M | -$2.34M | $1.9M | -$5.81M | $1.28M | -$584K | $123K | $1.56M | -$560K | $1.31M | -$1.98M | $1.58M | -$1.87M | -$1.67M | $504K | $390K | $648K | $58K | $47K | -$77K | $424K | $2.11M | $1.61M | -$1.8M | -$4.35M | $36K | -$484K | -$1.42M | $115K | $119K | $420K | -$509K | -$98K | -$2.29M | $154K | $942K | -$157K | -$292K | -$33K | -$214K | -$120K | $199K | -$9.9M | -$142K | -$1.03M | $60K | -$219K | -$388K | -$1.82M | -$289K | $16K | -$1.08M | -$2.09M | -$655K | -$500K | -$649K | $584K | -$859K | -$586K | -$212K | -$300K | - | -$400K | $200K | $500K | $300K | $300K | $600K | $300K | - | $100K | $300K | -$15.5M | - | $100K | - | $300K | $600K | $200K | -$100K | $900K | $1M | $100K | $400K | -$10.6M | -$200K | $400K | $900K | $1.8M | $1.3M | $1M | $800K | - | -$700K | -$1M | -$900K | $400K | -$1.2M | $500K | -$800K | $700K | -$200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $145.14M | $109.07M | $131.54M | $19.01M | $118.02M | $105.65M | $112.36M | $132.24M | $118.44M | $45.17M | -$34.66M | $120.93M | $105.01M | $69.38M | $100.77M | $107.35M | $86.39M | $42.77M | $68.69M | $77.76M | $70.86M | $47.14M | $52.59M | $35.62M | $57.43M | $47.46M | $53.23M | $54.07M | $49.38M | $25.26M | $16.08M | $49.09M | $53.01M | $54.17M | $50.56M | $68.41M | $55.32M | $63.58M | $43.79M | $62.64M | $50.44M | -$24.36M | $25.57M | $43.36M | $48.45M | $58.14M | $39.52M | $99.95M | $86.58M | $95.57M | $102.73M | $138.22M | $112.91M | $105.41M | $85.35M | $89.86M | $78.67M | $68.38M | $65.83M | $60.34M | $39.21M | $56.56M | $40.45M | $30.01M | $25.97M | $44.56M | $61.62M | $67.33M | $52.57M | $98.66M | $57.64M | $59.02M | $45.27M | $36.19M | $33.59M | $40.9M | $29.48M | $23.84M | $25.35M | $26.25M | $20.88M | $19.08M | $16.98M | $16.95M | $11.37M | $18.32M | $11.86M | $5.23M | $9.64M | $14.23M | $7.45M | $11.3M | $12.56M | $18.16M | $12.82M | $16.46M | $12.75M | $16.28M | $10.81M | $13.67M | $7.71M | $11.17M | $10.83M | $14.37M | $12.03M | $13M | $9.1M | $10.9M | $9.2M | $9.1M | $7.4M | $11.8M | $15.2M | $17.1M | $12.4M | $15.5M | $14M | -$1.3M | $10.3M | $13.3M | $10.7M | $11.2M | $8M | $9.1M | $7.5M | $7.2M | $6.1M | $6.9M | $4.8M | -$6.2M | $4.2M | $5.9M | $5M | $7.1M | $3.4M | $5.6M | $2.3M | -$19.3M | $700K | $4M | $2.8M | $5.3M | $4M | $8.6M | $7.4M | $10.5M | $7.2M | $10.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $37.12M | -$59.64M | $30.42M | $22.28M | $30.8M | $27.2M | $29.72M | $31.07M | $29.99M | $10.88M | $15.46M | $31.94M | $31.84M | $28.16M | $27.82M | $29.59M | $23.12M | $15.09M | $16.08M | $14.74M | $15.5M | $10.44M | $12.08M | $12.6M | $14.49M | $10.06M | $13.06M | $13.4M | $12.3M | $7.11M | $9.09M | $14.41M | $12.53M | $55.8M | $13.9M | $21.09M | $15.36M | -$7.68M | $14.27M | $19.2M | $16.27M | $4.55M | $12.02M | $13.92M | $16.94M | $16.58M | $14.23M | $34.07M | $30.02M | $31.73M | $43.91M | $47.17M | $34.97M | $39.5M | $28.45M | $30.79M | $27.77M | -$46.02M | $23.77M | $13.55M | $13.29M | $20.1M | $13.78M | $11.68M | $9.45M | $13.25M | $20.34M | $22.05M | $17.26M | $15.02M | $19.59M | $20.55M | $15.05M | $12.61M | $7.44M | $13.66M | $10.31M | $7.16M | $7.5M | $8.49M | $7.67M | $7.62M | $6.46M | $6.13M | $4.14M | $6.36M | $4.31M | $1.93M | $3.53M | $5.04M | $2.73M | $4.11M | $4.65M | $6.15M | $4.77M | $6M | $4.72M | $5.92M | $3.86M | $5.2M | $2.92M | $4.25M | $3.95M | $5.3M | $4.5M | $5M | $3.4M | $4M | $3.4M | $3.3M | $2.7M | $4.3M | $5.6M | $6.3M | $4.5M | $5.6M | $5M | -$500K | $3.7M | $4.8M | $3.8M | $4.1M | $2.7M | $3.2M | $2.7M | $2.3M | $2.2M | $2.6M | $1.8M | -$2.2M | $1.5M | $2.1M | $1.5M | $2.3M | $800K | $1.5M | $500K | -$7M | $500K | $1.6M | $1.1M | $2.1M | $1.5M | $3.2M | $2.9M | $4.2M | $3.1M | $4.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $108.02M | $169.22M | $101.09M | -$3.29M | $86.66M | $78.44M | $82.61M | $101.15M | $88.43M | $34.08M | -$50.32M | $88.8M | $72.35M | $41.21M | $72.93M | $77.21M | $62.91M | $27.81M | $52.25M | $62.66M | $55M | $36.45M | $40.23M | $22.75M | $42.72M | $37.4M | $40.16M | $40.67M | $37.08M | $18.16M | $6.99M | $34.68M | $40.48M | -$1.63M | $36.67M | $47.32M | $39.96M | $71.26M | $29.52M | $43.44M | $34.17M | -$29.16M | $13.55M | $29.44M | $31.51M | $41.62M | $25.29M | $65.85M | $56.56M | $52.11M | $58.89M | $91.32M | $78.14M | $66.73M | $58.44M | $61.16M | $52.59M | $117.95M | $44.41M | $47.99M | $26.87M | $36.91M | $27.74M | $19.13M | $16.64M | $31.48M | $41.37M | $45.21M | $35.88M | $29.11M | $38.46M | $38.51M | $30.14M | $23.9M | $26.59M | $27.4M | $18.94M | $16.5M | $15.46M | $17.63M | $13.25M | $11.53M | $10.69M | $10.76M | $7.16M | $12.02M | $7.77M | $3.53M | $5.96M | $8.33M | $4.73M | $7.08M | $7.56M | $9.05M | $8.26M | $10.74M | $6.75M | $6.69M | $7.05M | $8.73M | $4.74M | $8.14M | $6.88M | $9.61M | $7.53M | $8M | $5.7M | $6.9M | $5.8M | $5.8M | $4.7M | $7.5M | $9.6M | $10.8M | $7.9M | $9.9M | $9M | -$800K | $6.6M | $8.5M | $6.9M | $7.1M | $5.3M | $5.9M | $4.8M | $4.9M | $3.9M | $4.3M | $3M | -$4M | $2.4M | $8.1M | -$1.4M | $4.8M | $2.6M | $4.1M | $1.8M | -$12.6M | $300K | $2.6M | $2M | $3.8M | $2.9M | $5.7M | $4.9M | $6.8M | $4.4M | $6.3M | $4.2M | $5M | $3.7M | $3.5M | $3.1M | $2.3M | $4.3M | $1.4M | $300K | $1.1M | $800K | $500K | -$300K | -$1.5M | $300K | -$300K | $700K | $7.5M | $1.1M | $1.9M | $2.7M |
Minority Interests | $9K | -$16.71M | -$2.06M | -$26.97M | $598K | -$782K | $458K | -$1.43M | -$607K | -$5.5M | $1.29M | $578K | $2.2M | -$876K | -$818K | -$1.1M | -$595K | -$958K | -$603K | -$547K | $13K | -$631K | -$886K | -$147K | $208K | -$1.66M | -$2.12M | -$949K | -$974K | -$493K | -$2.54M | -$1.72M | -$1.2M | -$1.98M | -$1.46M | -$1.66M | -$982K | -$1.19M | -$1.35M | -$1.42M | -$1.2M | -$1.4M | -$1.48M | -$1.57M | -$768K | -$1.16M | -$1.73M | -$1.88M | -$583K | $2.76M | -$2.4M | -$1.75M | -$571K | -$1.69M | -$1.71M | -$1.18M | -$263K | -$3.22M | -$2.27M | -$2.16M | -$1.26M | -$2.04M | -$1.8M | -$2.02M | -$172K | -$1.49M | -$894K | -$980K | -$16K | -$659K | -$1.48M | -$1.24M | -$443K | -$767K | -$700K | -$443K | -$212K | -$388K | -$393K | -$341K | -$168K | $90K | -$480K | -$313K | -$349K | -$556K | -$668K | -$718K | -$455K | -$597K | -$637K | -$717K | -$271K | -$545K | -$207K | -$438K | $20K | -$209K | -$94K | -$257K | $51K | - | - | -$541K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | - | - | -$100K | -$200K | -$300K | -$600K | -$400K | -$300K | -$400K | -$500K | -$300K | -$200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $980K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $108.03M | $152.51M | $99.03M | -$30.26M | $87.26M | $77.65M | $83.07M | $99.72M | $87.82M | $28.59M | -$49.03M | $89.38M | $74.54M | $40.33M | $72.11M | $76.11M | $62.31M | $26.86M | $51.65M | $62.11M | $55.01M | $35.82M | $39.34M | $22.61M | $42.93M | $35.75M | $38.05M | $39.72M | $36.1M | $17.66M | $4.45M | $32.96M | $39.28M | -$3.61M | $35.21M | $45.66M | $38.98M | $70.06M | $28.17M | $42.03M | $32.97M | -$30.56M | $12.07M | $27.87M | $30.74M | $40.46M | $23.56M | $63.98M | $55.98M | $54.87M | $56.49M | $89.56M | $77.57M | $65.04M | $56.73M | $59.98M | $52.33M | $114.73M | $42.14M | $45.83M | $25.61M | $34.87M | $25.94M | $17.12M | $16.46M | $29.99M | $40.47M | $43.25M | $35.86M | $28.45M | $36.98M | $37.26M | $29.7M | $23.13M | $25.89M | $26.96M | $18.73M | $16.11M | $15.06M | $17.29M | $13.09M | $11.62M | $10.21M | $10.44M | $6.81M | $11.46M | $7.1M | $2.81M | $5.5M | $7.73M | $4.09M | $6.37M | $7.29M | $8.5M | $8.05M | $10.31M | $6.77M | $6.48M | $6.95M | $8.47M | $4.79M | $8.14M | $6.88M | $9.07M | $7.53M | $8M | $5.7M | $6.9M | $5.8M | $5.8M | $4.7M | $7.5M | $9.6M | $10.8M | $7.9M | $9.9M | $9M | -$800K | $6.6M | $8.5M | $6.9M | $7.1M | $5.3M | $5.9M | $4.8M | $4.9M | $3.9M | $4.3M | $3M | -$4M | $2.4M | $8.1M | -$1.4M | $4.8M | $2.6M | $4.1M | $1.8M | -$12.6M | $200K | $2.4M | $1.7M | $3.2M | $2.5M | $5.4M | $4.5M | $6.3M | $4.1M | $6.1M | $4.2M | $5M | $3.7M | $3.5M | $3.1M | $2.3M | $4.3M | $1.4M | $300K | $1.1M | $800K | $500K | -$300K | -$1.5M | $300K | -$300K | $700K | $7.5M | $1.1M | $1.9M | $2.7M |
Shares Outstanding (Basic) | 19.48M | 19.59M | 19.74M | 19.81M | 20.05M | 20.03M | 20.09M | 20.18M | 20.19M | 20.58M | 20.95M | 21.03M | 21.27M | 21.32M | 21.33M | 21.31M | 21.28M | 21.23M | 21.18M | 21.19M | 21.18M | 21.18M | 21.31M | 21.31M | 21.45M | 21.46M | 21.56M | 21.73M | 21.89M | 21.96M | 22.22M | 22.44M | 22.61M | 22.57M | 22.53M | 22.52M | 22.47M | 22.44M | 22.51M | 22.6M | 22.7M | 22.89M | 23.06M | 23.34M | 23.87M | 24.25M | 25.29M | 26.62M | 26.72M | 26.67M | 26.67M | 26.65M | 26.58M | 26.52M | 26.5M | 26.47M | 26.4M | - | 26.35M | 26.33M | 26.27M | - | 26.13M | 26.09M | 26.03M | - | 25.96M | 25.94M | 25.9M | - | 25.86M | 25.82M | 25.69M | - | 25.57M | 25.5M | 25.43M | - | 25.26M | 25.09M | 24.62M | - | 24.38M | 24.29M | 24.11M | - | 23.89M | 23.87M | 23.85M | - | 23.77M | 23.79M | 23.88M | - | 24.06M | 24.08M | 24.03M | - | 24.58M | 24.57M | 23.5M | - | 23.25M | 23.23M | 23.32M | - | 23.75M | 24.64M | 25.22M | - | 26.11M | 27.78M | 27.43M | - | 28.21M | 27.5M | 27.27M | - | 27.5M | 26.56M | 26.54M | - | 27.89M | 23.6M | 22.86M | - | 22.94M | 22.63M | 23.08M | - | 24M | 23.14M | 23.33M | - | 21.67M | 22.78M | 22.5M | - | 20M | 21.82M | 21.25M | - | 22.73M | 23.48M | 23.68M | - | 22.78M | 22.59M | 21.61M | - | 21.61M | 21.02M | 21.14M | - | 20.83M | 20.83M | 20.79M | - | 20.79M | 20.7M | 20.62M | - | 20.62M | 20.62M | 20.35M | - | 20.35M | 20.35M | 20.22M |
Shares Outstanding (Diluted) | 19.62M | 19.75M | 19.88M | 19.81M | 20.2M | 20.2M | 20.23M | 20.29M | 20.32M | 20.76M | 20.95M | 21.23M | 21.51M | 21.66M | 21.61M | 21.54M | 21.49M | 21.52M | 21.55M | 21.47M | 21.43M | 21.34M | 21.42M | 21.39M | 21.55M | 21.6M | 21.68M | 21.83M | 21.96M | 22.06M | 22.35M | 22.57M | 22.8M | 22.57M | 22.75M | 22.74M | 22.66M | 22.61M | 22.66M | 22.75M | 22.82M | 22.89M | 23.17M | 23.45M | 23.98M | 24.41M | 25.51M | 26.86M | 26.95M | 26.91M | 26.92M | 26.91M | 26.86M | 26.81M | 26.81M | 26.76M | 26.68M | - | 26.58M | 26.59M | 26.51M | - | 26.4M | 26.45M | 26.42M | - | 26.4M | 26.22M | 26.23M | - | 26.36M | 26.38M | 26.22M | - | 26.21M | 26.11M | 25.97M | - | 25.85M | 25.86M | 25.33M | - | 25.38M | 25.04M | 25.04M | - | 24.46M | 24.41M | 24.52M | - | 24.29M | 24.3M | 24.39M | - | 24.87M | 24.66M | 24.34M | - | 24.84M | 24.78M | 23.86M | - | 23.86M | 23.74M | 23.65M | - | 24.78M | 24.64M | 25.22M | - | 26.11M | 28.85M | 28.24M | - | 28.21M | 28.29M | 28.13M | - | 27.5M | 28.33M | 27.6M | - | 27.89M | 23.6M | 22.86M | - | 22.94M | 22.63M | 23.08M | - | 24M | 23.14M | 23.33M | - | 21.67M | 22.78M | 22.5M | - | 20M | 21.82M | 21.25M | - | 22.73M | 23.48M | 23.68M | - | 22.78M | 22.59M | 21.61M | - | 21.61M | 21.02M | 21.14M | - | 20.83M | 20.83M | 20.79M | - | 20.79M | 20.7M | 20.62M | - | 20.62M | 20.62M | 20.35M | - | 20.35M | 20.35M | 20.22M |
EPS (Basic) | $5.55 | $9.13 | $5.02 | -$1.53 | $4.35 | $3.88 | $4.13 | $4.94 | $4.35 | $1.39 | -$2.34 | $4.25 | $3.50 | $1.89 | $3.38 | $3.57 | $2.93 | $1.27 | $2.44 | $2.93 | $2.60 | $1.69 | $1.85 | $1.06 | $2 | $1.67 | $1.86 | $1.90 | $1.67 | $0.80 | $0.20 | $1.47 | $1.74 | -$0.16 | $1.56 | $2.03 | $1.73 | $3.12 | $1.25 | $1.86 | $1.45 | -$1.34 | $0.52 | $1.19 | $1.29 | $1.67 | $0.93 | $2.40 | $2.10 | $2.06 | $2.12 | $3.36 | $2.92 | $2.45 | $2.14 | $2.27 | $1.98 | - | $1.60 | $1.74 | $0.97 | - | $0.99 | $0.66 | $0.63 | - | $1.56 | $1.70 | $1.38 | - | $1.43 | $1.44 | $1.16 | - | $1.01 | $1.06 | $0.74 | - | $0.60 | $0.69 | $0.53 | - | $0.42 | $0.43 | $0.28 | - | $0.30 | $0.12 | $0.23 | - | $0.17 | $0.27 | $0.31 | - | $0.33 | $0.43 | $0.28 | - | $0.28 | $0.34 | $0.20 | - | $0.30 | $0.39 | $0.32 | - | $0.24 | $0.28 | $0.23 | - | $0.18 | $0.27 | $0.35 | - | $0.28 | $0.36 | $0.33 | - | $0.24 | $0.32 | $0.26 | - | $0.19 | $0.25 | $0.21 | - | $0.17 | $0.19 | $0.13 | - | $0.10 | $0.35 | -$0.06 | - | $0.12 | $0.18 | $0.08 | - | $0.01 | $0.11 | $0.08 | - | $0.11 | $0.23 | $0.19 | - | $0.18 | $0.27 | $0.19 | - | $0.17 | $0.16 | $0.15 | - | $0.20 | $0.07 | $0.02 | - | $0.04 | $0.03 | -$0.02 | - | $0.02 | -$0.02 | $0.04 | - | $0.06 | $0.09 | $0.13 |
EPS (Diluted) | $5.51 | $9.05 | $4.98 | -$1.53 | $4.32 | $3.84 | $4.11 | $4.91 | $4.32 | $1.38 | -$2.34 | $4.21 | $3.47 | $1.86 | $3.34 | $3.53 | $2.90 | $1.25 | $2.40 | $2.89 | $2.57 | $1.68 | $1.84 | $1.06 | $1.99 | $1.66 | $1.85 | $1.90 | $1.66 | $0.80 | $0.20 | $1.46 | $1.72 | -$0.16 | $1.55 | $2.01 | $1.72 | $3.10 | $1.24 | $1.85 | $1.45 | -$1.34 | $0.52 | $1.19 | $1.28 | $1.66 | $0.92 | $2.38 | $2.08 | $2.04 | $2.10 | $3.33 | $2.89 | $2.43 | $2.12 | $2.24 | $1.96 | - | $1.59 | $1.72 | $0.97 | - | $0.98 | $0.65 | $0.62 | - | $1.53 | $1.69 | $1.37 | - | $1.40 | $1.41 | $1.13 | - | $0.99 | $1.03 | $0.72 | - | $0.58 | $0.67 | $0.52 | - | $0.40 | $0.42 | $0.27 | - | $0.29 | $0.12 | $0.22 | - | $0.17 | $0.26 | $0.30 | - | $0.32 | $0.42 | $0.28 | - | $0.28 | $0.34 | $0.20 | - | $0.29 | $0.38 | $0.32 | - | $0.23 | $0.28 | $0.23 | - | $0.18 | $0.26 | $0.34 | - | $0.28 | $0.35 | $0.32 | - | $0.24 | $0.30 | $0.25 | - | $0.19 | $0.25 | $0.21 | - | $0.17 | $0.19 | $0.13 | - | $0.10 | $0.35 | -$0.06 | - | $0.12 | $0.18 | $0.08 | - | $0.01 | $0.11 | $0.08 | - | $0.11 | $0.23 | $0.19 | - | $0.18 | $0.27 | $0.19 | - | $0.17 | $0.16 | $0.15 | - | $0.20 | $0.07 | $0.02 | - | $0.04 | $0.03 | -$0.02 | - | $0.02 | -$0.02 | $0.04 | - | $0.06 | $0.09 | $0.13 |
EBIT | $154.55M | $119.22M | $141.28M | $29.55M | $128.14M | $118M | $126.67M | $148.08M | $134.66M | $60.48M | -$21.18M | $135.85M | $118.11M | $82.64M | $112.4M | $118.74M | $97.65M | $53.92M | $79.72M | $88.19M | $80.86M | $57.65M | $63.04M | $45.71M | $67.44M | $57.64M | $63.2M | $64.19M | $59.26M | $35.68M | $27.04M | $60.88M | $64.09M | $65.51M | $61.75M | $79.23M | $66.63M | $74.71M | $54.89M | $73.77M | $61.5M | -$13.22M | $36.69M | $54.59M | $59.57M | $69.71M | $48.23M | $108.26M | $94.78M | $103.7M | $110.88M | $146.24M | $121.1M | $113.38M | $93.78M | $97.29M | $86.47M | $77.84M | $73.5M | $71.12M | $47.48M | $64.63M | $48.93M | $38.44M | $31.93M | $48.47M | $65.21M | $71.31M | $56.85M | $45.15M | $61.9M | $63.37M | $50.47M | $39.95M | $37.71M | $44.55M | $33.41M | $27.58M | $29.02M | $29.91M | $23.58M | $23.52M | $22.03M | $21.21M | $16.11M | $23.52M | $15.83M | $19.01M | $11.75M | $15.98M | $9.86M | $13.73M | $15.05M | $18.74M | $16.05M | $19.58M | $15.92M | $18.03M | $15.49M | $18.75M | $12.76M | $16.88M | $15.88M | $19.24M | $15.25M | $15.1M | $10.9M | $13.16M | $10.9M | $11.1M | $8.5M | $12.4M | $15.7M | $17.6M | $13.3M | $16.5M | $14.6M | $15.2M | $11.2M | $14.2M | $11.7M | $12.1M | $8.4M | $9.9M | $8.7M | $7M | $6.3M | $8M | $5.7M | $5.9M | $5.5M | $6.9M | $5.7M | $7.1M | $4.1M | $6.4M | $3.4M | -$20M | $3.8M | $7.4M | $6.4M | $8.5M | $7.8M | $10.4M | $10.4M | $10.7M | $9.5M | $11.9M | $189.4M | -$443.7M | $158.1M | $163M | $153.9M | -$294.3M | $111.4M | $107.7M | $89.4M | -$226.8M | $85.2M | $73.3M | $73.3M | -$232.4M | $74.6M | $82.1M | $79.7M | -$170.9M | $60.9M | $58.9M | $64.3M |
EBITDA | $178.72M | $147.95M | $161.74M | $149.65M | $150.5M | $146.81M | $149.52M | $170.55M | $156.76M | $111.81M | $149.03M | $156.15M | $141.48M | $139.34M | $138.09M | $145.21M | $122.6M | $84.86M | $102.94M | $110.05M | $102M | $77.68M | $83.08M | $80.08M | $90.09M | $78.27M | $82.64M | $83M | $76.68M | $56.49M | $62.11M | $87.19M | $85.44M | $86.96M | $83.5M | $100.15M | $87.46M | $95.89M | $75.33M | $93.97M | $82.1M | $33.84M | $74.99M | $78.45M | $83.47M | $94.58M | $69.32M | $132.02M | $114.38M | $123.72M | $130.11M | $165.22M | $140.31M | $131.33M | $111.68M | $114.31M | $103.81M | $101.07M | $92.5M | $89.33M | $64.25M | $81.81M | $66.13M | $51.76M | $43.22M | $59.16M | $75.03M | $80.58M | $69.49M | $60.56M | $72.24M | $73.48M | $61.33M | $49.59M | $46.78M | $52.75M | $42.22M | $35.72M | $38.12M | $39.97M | $31.44M | $33.35M | $32.6M | $31.52M | $26.01M | $33.95M | $25.76M | $39.34M | $20.26M | $16.52M | $9.81M | $13.85M | $15.09M | $19.1M | $15.96M | $19.84M | $16.23M | $16.75M | $16.08M | $19.25M | $13.41M | $16.29M | $16.74M | $19.83M | $15.46M | $15.4M | $10.9M | $13.56M | $10.7M | $10.6M | $8.5M | $12.1M | $15.1M | $17.3M | $13.3M | $16.4M | $14.3M | $30.7M | $11.2M | $14.1M | $11.7M | $11.8M | $7.8M | $9.7M | $8.8M | $6.1M | $5.3M | $7.9M | $5.3M | $16.5M | $5.7M | $17.2M | $15.5M | $5.3M | $2.8M | $5.4M | $2.6M | -$20M | $4.5M | $8.4M | $7.3M | $8.1M | $9M | $9.9M | $11.2M | $10M | $9.7M | $11.9M | $189.4M | -$443.7M | $158.1M | $163M | $153.9M | -$294.3M | $111.4M | $107.7M | $89.4M | -$226.8M | $85.2M | $73.3M | $73.3M | -$232.4M | $74.6M | $82.1M | $79.7M | -$170.9M | $60.9M | $58.9M | $64.3M |