Vishay Intertechnology, Inc.(VSH:US)
Market Cap$4.411B
Key Metrics
Price$28.76
Revenue (TTM)$3.319B
Holders Revenue (TTM)$54.35M
Gross Profit (TTM)$694.64M
Earnings (TTM)$28.4M
EBITDA (TTM)$345.22M
Op. Margin (TTM)3.3%
Dividend Yield1.23%
Holders Yield1.23%
Cash on hand$1.297B
Total Assets$5.156B
Net Assets$2.913B
Total Debt$1.097B
Key Metrics
Price$28.76
Revenue (TTM)$3.319B
Holders Revenue (TTM)$54.35M
Gross Profit (TTM)$694.64M
Earnings (TTM)$28.4M
EBITDA (TTM)$345.22M
Op. Margin (TTM)3.3%
Dividend Yield1.23%
Holders Yield1.23%
Cash on hand$1.297B
Total Assets$5.156B
Net Assets$2.913B
Total Debt$1.097B
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 | 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 | $888.58M | $839.24M | $800.92M | $790.64M | - | - | - | - | - | - | - | - | $892.11M | $871.05M | $855.3M | $924.8M | $863.51M | $853.79M | $843.07M | $813.66M | $819.12M | $764.63M | $667.18M | $640.16M | $581.72M | $612.84M | $609.58M | $628.33M | $685.24M | $745.16M | $775.89M | $780.97M | $761.03M | $716.8M | $674.49M | $677.94M | $643.16M | $604.8M | $570.82M | $591.96M | $590.05M | $570.61M | $555.93M | $560.65M | $590.47M | $593.44M | $610.76M | $638.21M | $641.93M | $602.38M | $616.17M | $602.89M | $597.67M | $554.25M | $530.57M | $572.78M | $588.2M | $538.55M | $551.39M | $637.65M | $709.84M | $695.15M | $688.61M | $694.37M | $701.66M | $640.46M | $606.96M | $525.3M | $460.26M | $449.51M | $575.44M | $739.09M | $774.36M | $733.31M | $729.6M | $729.62M | $715.86M | $658.19M | $635.49M | $654.38M | $660.52M | $631.09M | $593.69M | $566.08M | $582.39M | $553.68M | $541.64M | $584.32M | $646.7M | $640.92M | $567.2M | $533.17M | $538.1M | $532.13M | $459.38M | $471.42M | $457.88M | $434.14M | $381.15M | $332.29M | $383.44M | $558.47M | $643.62M | $669.78M | $612.77M | $538.89M | $468M | $443.71M | $425.32M | $423.06M | $411.66M | $399.5M | $412.84M | $348.74M | $293.94M | $285.35M | $272.66M | $273.26M | $253.93M | $259.89M | $273.5M | $310.66M | $298.04M | $300.63M | $315.46M | $310.28M | $274.18M | $260.96M | $226.68M | $226.02M | $203.87M | $200.2M | $224.7M | $227.5M | $157.6M | $164.9M | $168.5M | $173.3M | $102.9M | $103.3M | $115M | $121.1M | $110.2M | $106M | $113.5M | $115.9M | $104.5M | $98.9M | $106.2M | $106M | $75.2M | $33.6M | $35M | $25.5M | $14.9M | $15.2M | $15.3M | $14.3M | $14.2M | $15M | $15.3M | $14.3M | $14.4M | $14.7M | $14.6M | $13.3M | $14M | $13.7M | $13M |
Cost of Revenue | $681.19M | $662.63M | $644.14M | $636.78M | - | - | - | - | - | - | - | - | $634.64M | $592.33M | $606.18M | $635.26M | $602.29M | $594.69M | $613.12M | $587.93M | $589.85M | $561.68M | $514.9M | $488.45M | $451.05M | $465.6M | $474.22M | $478.25M | $510.64M | $534M | $556.2M | $544.68M | $533.79M | $511.5M | $497.99M | $487.79M | $469.33M | $443.05M | $438.37M | $438.05M | $443.92M | $433.3M | $430.37M | $430.51M | $448.99M | $448.4M | $467.24M | $479.82M | $477.84M | $457.1M | $471.72M | $459.67M | $454.81M | $417.52M | $421.78M | $439.23M | $440.58M | $401.84M | $425.74M | $470.17M | $497.65M | $480.49M | $477.11M | $475.99M | $491.06M | $473.45M | $469.96M | $420.94M | $381.48M | $381.49M | $490.16M | $579.59M | $594.65M | $560.85M | $562.64M | $554.82M | $537.95M | $483.04M | $479.51M | $486.05M | $480.6M | $471.29M | $454.26M | $431.43M | $450.34M | $435.27M | $439.75M | $443.34M | $477.78M | $481.21M | $431.14M | $430.71M | $414.8M | $413.62M | $392.83M | $364.19M | $350.31M | $347.2M | $328.93M | $302.91M | $282.39M | $359.61M | $379.52M | $370.41M | $358.68M | $351.18M | $335.82M | $324.08M | $316.64M | $323.17M | $313.21M | $301.9M | $310.45M | $263.54M | $228.37M | $214.96M | $207.03M | $207.66M | $199.94M | $198.71M | $201.64M | $225.58M | $218.2M | $221.36M | $231.94M | $231.02M | $205.65M | $196.04M | $171.23M | $175.22M | $190.74M | $144.7M | $163.2M | $166M | $111.8M | $118.6M | $118.9M | $122.5M | $69.1M | $67.8M | $75.2M | $79.1M | $70.8M | $68.7M | $72.8M | $74.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $207.38M | $176.61M | $156.79M | $153.86M | $148.68M | $135.55M | $142.13M | $150.88M | $162.87M | $170.41M | $200.66M | $237.64M | $257.47M | $278.71M | $249.12M | $289.54M | $261.22M | $259.11M | $229.96M | $225.74M | $229.27M | $202.95M | $152.28M | $151.71M | $130.67M | $147.24M | $135.36M | $150.08M | $174.6M | $211.16M | $219.69M | $236.3M | $227.24M | $205.3M | $176.5M | $190.15M | $173.84M | $161.75M | $132.45M | $153.9M | $146.13M | $137.31M | $125.56M | $130.14M | $141.48M | $145.04M | $143.52M | $158.39M | $164.09M | $145.28M | $144.45M | $143.22M | $142.86M | $136.73M | $108.79M | $133.55M | $147.62M | $136.71M | $125.66M | $167.48M | $212.19M | $214.66M | $211.5M | $218.38M | $210.59M | $167.01M | $137M | $104.37M | $78.77M | $68.02M | $85.28M | $159.5M | $179.72M | $172.46M | $166.96M | $174.8M | $177.92M | $175.15M | $155.98M | $168.33M | $179.92M | $159.8M | $139.43M | $134.65M | $132.05M | $118.41M | $101.88M | $140.98M | $168.92M | $159.71M | $136.06M | $102.46M | $123.3M | $118.51M | $66.54M | $107.23M | $107.57M | $86.94M | $52.23M | $29.39M | $101.05M | $198.85M | $264.09M | $299.38M | $254.1M | $187.72M | $132.18M | $119.63M | $108.68M | $99.89M | $98.45M | $97.6M | $102.39M | $85.2M | $65.57M | $70.39M | $65.63M | $65.6M | $53.99M | $61.18M | $71.86M | $85.08M | $79.84M | $79.27M | $83.53M | $79.27M | $68.52M | $64.93M | $55.45M | $50.8M | $13.13M | $55.5M | $61.5M | $61.5M | $45.8M | $46.3M | $49.6M | $50.8M | $33.8M | $35.5M | $39.8M | $42M | $39.4M | $37.3M | $40.7M | $41.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $153.86M | $154.49M | $142M | $134.71M | - | - | - | - | - | - | - | - | $122.86M | $120.15M | $113.81M | $106.44M | $110.4M | $112.86M | $108.31M | $102.22M | $103.9M | $105.69M | $92.27M | $90.22M | $89.13M | $99.83M | $94.3M | $91.8M | $95.11M | $103.42M | $100.02M | $98.2M | $103.95M | $101.24M | $97.89M | $91.49M | $88.35M | $92.7M | $91.53M | $93.92M | $92.25M | $90.29M | $85.51M | $89M | $91.65M | $96.07M | $98.4M | $93.84M | $97.16M | $96.31M | $94.6M | $90.07M | $90.97M | $91.13M | $87.28M | $89.1M | $86.89M | $86.36M | $92.09M | $92.14M | $96.69M | $92.47M | $90.92M | $87.48M | $109.27M | $101.89M | $98.29M | $89.67M | $141.58M | $87.45M | -$1.064B | $116.84M | $921.02M | $123.26M | $129.07M | $109.95M | $115.78M | $106.99M | $105.02M | $101.63M | $108.11M | $95.93M | $97.16M | $98.86M | $95.22M | $96.34M | $93.78M | $95.88M | $99.36M | $97.33M | $96.87M | $91.48M | $95.88M | $96.66M | $82.67M | $78.25M | $75.68M | $74.66M | $77.19M | $64.57M | $64.18M | $72.23M | $78.96M | $76.01M | $74.4M | $67.94M | $65.69M | $64.32M | $61.78M | $62.5M | $61.61M | $62.95M | $64.35M | $45.93M | $33.94M | $35.32M | $33.7M | $33.92M | $27.09M | $35.83M | $38.47M | $40.37M | $37.59M | $39.59M | $40.52M | $41.12M | $38.31M | $37.19M | $31.45M | $29.38M | $29.71M | $28.1M | $29.9M | $30.6M | $25.8M | $24M | $25.4M | $26.1M | $21.6M | $18.2M | $19.5M | $20.5M | $20.1M | $18.1M | $19.5M | $20M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $153.86M | $154.49M | $142M | $134.71M | - | - | - | - | - | - | - | - | $122.86M | $120.15M | $113.81M | $106.44M | $110.4M | $112.86M | $108.31M | $102.22M | $103.9M | $105.69M | $92.27M | $90.22M | $89.13M | $99.83M | $94.3M | $91.8M | $95.11M | $103.42M | $100.02M | $98.2M | $103.95M | $101.24M | $97.89M | $91.49M | $88.35M | $92.7M | $91.53M | $93.92M | $92.25M | $90.29M | $85.51M | $89M | $91.65M | $96.07M | $98.4M | $93.84M | $97.16M | $96.31M | $94.6M | $90.07M | $90.97M | $91.13M | $87.28M | $89.1M | $86.89M | $86.36M | $92.09M | $92.14M | $96.69M | $92.47M | $90.92M | $87.48M | $109.27M | $101.89M | $98.29M | $89.67M | $141.58M | $87.45M | $97.95M | $112.84M | $121.02M | $119.06M | $108.97M | $109.95M | $113.11M | $106.99M | $104.91M | $98.92M | $104.32M | $95.85M | $90.56M | $94.17M | $95.84M | $96.34M | $93.78M | $95.88M | $99.36M | $97.33M | $96.87M | $91.48M | $95.88M | $96.66M | $82.67M | $78.25M | $75.68M | $74.66M | $77.19M | $64.57M | $64.18M | $72.23M | $78.96M | $76.01M | $74.4M | $67.94M | $65.69M | $64.32M | $61.78M | $62.5M | $61.61M | $62.95M | $64.35M | $45.93M | $33.94M | $35.32M | $33.7M | $33.92M | $27.09M | $35.83M | $38.47M | $40.37M | $37.59M | $39.59M | $40.52M | $41.12M | $38.31M | $37.19M | $31.45M | $30.18M | $29.71M | $28.1M | $29.9M | $30.6M | $25.8M | $24M | $25.4M | $26.1M | $21.6M | $18.2M | $19.5M | $20.5M | $20.1M | $18.1M | $19.5M | $20M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.162B | $4M | $800M | $4.2M | $20.1M | - | $2.67M | - | $102K | $2.71M | $3.79M | $80K | $6.6M | $4.68M | -$618K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$801K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $53.53M | $22.12M | $14.79M | $19.15M | - | - | - | - | - | - | - | - | $134.62M | $158.57M | $135.31M | $183.1M | $150.82M | $146.25M | $121.65M | $123.52M | $125.37M | $97.26M | $60.01M | $61.49M | $41.54M | $47.41M | $41.06M | $58.28M | $79.49M | $107.74M | $119.67M | $138.1M | $123.29M | $104.06M | $78.62M | $98.66M | $85.49M | $69.05M | $40.91M | $59.99M | $53.88M | $47.02M | $40.05M | $41.15M | $49.83M | $48.97M | $45.13M | $64.56M | $66.94M | $48.98M | $49.85M | $53.15M | $51.89M | $45.61M | $21.51M | $44.46M | $60.73M | $50.35M | $33.57M | $75.33M | $115.51M | $122.2M | $120.58M | $130.9M | $101.33M | $65.13M | $66.9M | $14.7M | -$62.8M | -$19.43M | $1.149B | $42.66M | $58.7M | $53.4M | $37.9M | $64.85M | $62.14M | $68.16M | $50.96M | $66.7M | $71.81M | $63.87M | $42.27M | $35.79M | $36.83M | $22.07M | -$19.19M | $45.1M | $69.56M | $62.38M | $39.19M | $10.98M | $27.42M | $21.85M | -$122.12M | $28.98M | $31.89M | $12.28M | -$27.71M | -$37.96M | $34.12M | $123.71M | $182.26M | $220.81M | $176.79M | $116.64M | $63.86M | $52.1M | $43.69M | $34.1M | $3.86M | $31.6M | $34.77M | $37M | $15.05M | $32.95M | $30.43M | $30.17M | $25.31M | $23.7M | $31.77M | $43.08M | $40.6M | $38.06M | $41.41M | $36.55M | $28.74M | $26.25M | $23.15M | $20.62M | $26.95M | $15.3M | $19.7M | $18.8M | $11.6M | $13.1M | $14.8M | $15.4M | $4.6M | $10.8M | $13.8M | $15M | $11.4M | $13.1M | $15.1M | $15.4M | -$262.8M | $98.9M | $106.2M | $106M | $75.2M | -$61.4M | $35M | $25.5M | $14.9M | -$35.6M | $15.3M | $14.3M | $14.2M | -$35.1M | $15.3M | $14.3M | $14.4M | -$31.8M | $14.6M | $13.3M | $14M | -$27.2M | $13M |
| -$11.13M | -$9.27M | -$9.21M | -$7.26M | - | - | - | - | - | - | - | - | -$1.15M | -$1.79M | -$7.11M | -$1.97M | -$2.93M | -$9.97M | -$7.79M | -$7.11M | -$8.19M | -$10.11M | -$13.28M | -$15.77M | -$11.8M | -$11.27M | -$29.78M | -$14.1M | -$8.6M | -$7.79M | -$19.28M | -$11.29M | -$25.73M | -$12.04M | -$11.59M | -$12.47M | -$9.78M | -$18.61M | -$82.23M | -$9.3M | -$7.5M | -$7.42M | -$15.62M | -$74.09M | -$11.24M | -$4.31M | -$7.02M | -$25.74M | -$14.63M | -$11.07M | -$8.44M | -$5.24M | -$5.04M | -$5.37M | -$12.47M | -$3.28M | $4.52M | -$3.41M | -$2.75M | -$3.52M | -$4.65M | -$4.56M | -$6.31M | -$7.26M | $3.56M | -$2.39M | -$32.2M | -$5.78M | $7.81M | -$8.91M | -$587.16M | -$364.86M | -$816.52M | -$35.31M | -$23.77M | -$12.17M | -$3.56M | -$1.42M | -$8.36M | -$16.95M | -$11.15M | $200K | -$13.56M | -$4.02M | -$15.72M | -$2.96M | -$80.76M | -$2.08M | $1.28M | $689K | -$23.07M | $13.19M | -$11.96M | -$44K | -$125.56M | -$441K | -$1.83M | -$475K | -$32.73M | -$9.77M | -$21.48M | -$1.23M | -$1.57M | $11.56M | $9.09M | -$174K | $11.73M | -$3.18M | -$2.93M | -$8.84M | -$43.34M | -$1.2M | $1.37M | -$5.48M | -$18.9M | $700K | $837K | $547K | -$12.79M | $115K | -$23.26M | -$158K | -$3.57M | -$322K | -$305K | -$13K | $840K | $43K | -$435K | $468K | -$715K | $2.1M | -$400K | $500K | -$200K | $1.6M | $1.5M | -$700K | -$200K | -$500K | -$600K | -$800K | $1.2M | -$1.7M | -$400K | -$800K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $4.09M | $3.04M | $2.75M | $2.71M | - | - | - | - | - | - | - | - | $6.29M | $5.94M | $4.37M | $1.84M | $789K | $561K | $362K | $295K | $325K | $287K | $385K | $514K | $956K | $1.85M | $1.73M | $2.37M | $2.15M | $2.2M | $3.64M | $3.5M | $2.76M | $2.04M | $1.88M | $1.8M | $1.53M | $1.26M | $1.06M | $1.03M | $1.03M | $1.13M | $1.06M | $1.12M | $1.03M | $1.2M | $1.28M | $1.17M | $1.26M | $1.22M | $1.24M | $1.02M | $1.07M | $1.23M | - | $1.58M | $1.8M | $2.54M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $10.33M | $9.97M | $9.75M | $9.53M | - | - | - | - | - | - | - | - | $6.4M | $5.12M | $4.49M | $4.11M | $4.31M | $4.22M | $4.29M | $4.43M | $4.44M | $4.38M | $7.16M | $7.41M | $8.43M | $8.55M | $8.52M | $8.56M | $8.2M | $8.39M | $9.82M | $10.81M | $8.37M | $7.68M | $7.05M | $6.94M | $7.08M | $6.79M | $6.72M | $6.17M | $6.27M | $6.47M | $5.91M | $6.68M | $6.74M | $6.36M | $6.49M | $6.17M | $5.82M | $5.98M | $6.02M | $5.8M | $5.82M | $5.49M | $6.34M | $6.01M | $5.54M | $4.72M | $5.29M | $5.31M | $4.62M | $4.05M | $3.66M | $2.55M | $2.4M | $2.43M | $2.04M | $2.63M | $2.79M | $2.86M | - | $6.94M | $12.28M | $12.71M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$4.88M | -$2.34M | -$2.22M | -$445K | - | - | - | - | - | - | - | - | -$1.04M | -$2.62M | -$6.99M | $301K | $591K | -$6.31M | -$3.86M | -$2.97M | -$4.07M | -$6.02M | -$6.51M | -$8.87M | -$4.33M | -$4.58M | -$22.99M | -$7.9M | -$2.54M | -$1.59M | -$13.1M | -$3.98M | -$20.12M | -$6.4M | -$6.43M | -$7.34M | -$4.24M | -$13.08M | -$76.58M | -$4.17M | -$2.26M | -$2.09M | -$10.76M | -$68.53M | -$5.53M | $853K | -$1.81M | -$20.74M | -$10.07M | -$6.32M | -$3.66M | -$463K | -$289K | -$1.12M | -$6.13M | $1.14M | $8.26M | -$1.24M | $2.54M | $1.79M | -$28K | -$507K | -$2.65M | -$4.72M | $5.96M | $44K | -$30.16M | -$3.15M | $10.6M | -$6.05M | -$587.16M | -$357.91M | -$804.24M | -$22.6M | -$23.77M | -$12.17M | -$3.56M | -$1.42M | -$8.36M | -$16.95M | -$11.15M | $200K | -$13.56M | -$4.02M | -$15.72M | -$2.96M | -$80.76M | -$2.08M | $1.28M | $689K | -$23.07M | $13.19M | -$11.96M | -$44K | -$125.56M | -$441K | -$1.83M | -$475K | -$32.73M | -$9.77M | -$21.48M | -$1.23M | -$1.57M | $11.56M | $9.09M | -$174K | $11.73M | -$3.18M | -$2.93M | -$8.84M | -$43.34M | -$1.2M | $1.37M | -$5.48M | -$18.9M | $700K | $837K | $547K | -$12.79M | $115K | -$23.26M | -$158K | -$3.57M | -$322K | -$305K | -$13K | $840K | $43K | -$435K | $468K | -$715K | $2.1M | -$400K | $500K | -$200K | $1.6M | $1.5M | -$700K | -$200K | -$500K | -$600K | -$800K | $1.2M | -$1.7M | -$400K | -$800K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $42.4M | $12.85M | $5.58M | $11.89M | - | - | - | - | - | - | - | - | $133.47M | $156.78M | $128.2M | $181.13M | $147.9M | $136.28M | $113.86M | $116.42M | $117.18M | $87.16M | $46.73M | $45.72M | $29.74M | $36.13M | $11.28M | $44.18M | $70.89M | $99.95M | $100.39M | $126.81M | $97.56M | $92.02M | $67.03M | $86.19M | $75.71M | $50.44M | -$41.32M | $50.68M | $46.38M | $38.47M | $24.43M | -$32.94M | $38.59M | $44.66M | $38.11M | $38.82M | $52.31M | $37.9M | $41.41M | $47.91M | $46.85M | $40.23M | $16.68M | $41.18M | $65.25M | $46.94M | $30.81M | $71.81M | $110.85M | $117.64M | $114.27M | $123.64M | $104.88M | $62.74M | $34.7M | $8.92M | -$54.99M | -$28.34M | -$609.67M | -$322.2M | -$757.82M | $18.09M | $32.8M | $49.13M | $57.7M | $66.03M | $35.31M | $44.7M | $56.05M | $55.49M | $22.64M | $28.29M | $12.03M | $11.05M | -$80.75M | $34.79M | $61.78M | $54.2M | $12.49M | $13.93M | $4.11M | $11.8M | -$152.16M | $18.6M | $22.98M | $2.42M | -$66.85M | -$51.28M | $7.29M | $90.13M | $173.58M | $223.51M | $171.24M | $97.73M | $47.42M | $35.26M | $27.65M | $9.86M | -$24.13M | $16.39M | $23.29M | $23.29M | $4.66M | $28.09M | $27.71M | $27.01M | $8.43M | $19.36M | $3.94M | $38.62M | $32.45M | $29.78M | $32.53M | $28.21M | $22.8M | $18.74M | $17.32M | $15.25M | $10.79M | $12.6M | $14.2M | $13.3M | $8M | $9.5M | $10.9M | $9.5M | $1M | $6.7M | $9.5M | $10.1M | $8.2M | $6.5M | $9.6M | $9.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $14.28M | $5.69M | $4.59M | $19.76M | - | - | - | - | - | - | - | - | $38.05M | $44.59M | $55M | $40.57M | $35.13M | $32.33M | $77.03M | $19.33M | $23.8M | $15.51M | $8.89M | $12.06M | $4.85M | $8.75M | -$2.87M | $13.92M | $26.15M | $24.31M | -$2.27M | $48.74M | -$5.7M | $29.47M | $244.53M | $21.61M | $19.3M | $13.49M | $7.28M | $14.09M | $13.15M | $10.32M | $162.06M | -$5.39M | $12.08M | $13.73M | $9.04M | $11.84M | $16.48M | $11.94M | $11.14M | $15.04M | $15.37M | $11.09M | -$4.46M | $18.69M | $19.42M | $12.86M | -$388K | $21.12M | $28.36M | $42.03M | -$33.26M | $33.49M | $27.92M | $17.1M | $5.96M | $6.41M | $3.72M | $710K | $36.22M | -$21.01M | -$10.19M | $6.17M | $21.36M | $11.6M | $15.39M | $15.78M | $8.86M | $12.01M | $12.82M | $17.15M | -$328K | $8.18M | $1.2M | $2.69M | -$28.77M | $9.46M | $17.62M | $15.42M | $2.15M | $5.21M | $1.23M | $2.94M | -$28.4M | $5.49M | $5.21M | $807K | -$13.27M | -$12.12M | $4.16M | $26.92M | $32.95M | $52.4M | $39.39M | $23.45M | $10.91M | $9.52M | $7.46M | $9.04M | $13.08M | $4.27M | $6.52M | $6.75M | $11.66M | $7.39M | $7.76M | $7.36M | $2.12M | $4.88M | $158K | $10.58M | $8.88M | $7.44M | $7.81M | $6.18M | $5.3M | $4.18M | $3.1M | $2.59M | $1.95M | $1.9M | $2.1M | $2.3M | $600K | $2.1M | $2.4M | $2.4M | -$1.4M | $1.9M | $2.8M | $3.2M | $2.4M | $2M | $3M | $3.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $28.12M | $7.16M | $986K | -$7.88M | - | - | - | - | - | - | - | - | $95.42M | $112.19M | $73.2M | $140.56M | $112.77M | $103.95M | $36.83M | $97.08M | $93.38M | $71.64M | $37.84M | $33.66M | $24.9M | $27.38M | $14.15M | $30.27M | $44.74M | $75.64M | $102.66M | $78.07M | $103.26M | $62.55M | -$177.5M | $64.58M | $56.41M | $36.95M | -$48.6M | $36.6M | $33.23M | $28.15M | -$137.63M | -$27.55M | $26.52M | $30.93M | $29.07M | $26.98M | $35.83M | $25.96M | $30.27M | $32.87M | $31.49M | $29.14M | $21.14M | $22.49M | $45.83M | $34.08M | $31.2M | $50.69M | $82.5M | $75.61M | $147.54M | $90.15M | $76.97M | $45.64M | $28.74M | $2.51M | -$58.71M | -$29.05M | -$604.64M | -$301.19M | -$747.63M | -$30.22M | $5.08M | $35.61M | $41.01M | $50.25M | $26.45M | $32.7M | $43.22M | $38.35M | $26.73M | $20.11M | $10.83M | $8.36M | -$51.98M | $25.34M | $44.16M | $38.77M | $12.56M | $8.72M | $4.76M | $8.87M | -$120.89M | $15.89M | $17.77M | $4.09M | -$53.46M | -$39.22M | $4.47M | $92.62M | $145.59M | $177.37M | $138.58M | $80.49M | $51.04M | $25.74M | $20.18M | $3.34M | -$37.21M | $12.12M | $16.77M | $16.54M | -$7M | $20.7M | $19.95M | $19.66M | $6.31M | $14.48M | $3.78M | $28.04M | $23.58M | $22.33M | $24.72M | $22.03M | $17.5M | $14.56M | $14.23M | $12.66M | $8.88M | $10.7M | $12.1M | $12.4M | $7.4M | $7.4M | $8.5M | $7.1M | $2.4M | $4.8M | $6.7M | $6.9M | $5.8M | $4.5M | $6.6M | $6.3M | $4.8M | $4.8M | $4M | $4.2M | $3.8M | $4.5M | $4.5M | $3.6M | $2.9M | $2.8M | $2.8M | $2.2M | $2.4M | $500K | $2.6M | $700K | $2.1M | $2.3M | $2.2M | $1.6M | $1.8M | $1.7M | $1.8M |
Minority Interests | - | - | $0 | $0 | - | - | - | - | - | - | - | - | -$377K | -$408K | -$413K | -$502K | -$381K | -$377K | -$308K | -$262K | -$189K | -$208K | -$276K | -$177K | -$242K | -$165K | -$187K | -$227K | -$258K | -$182K | -$240K | -$195K | -$165K | -$179K | -$156K | -$179K | -$219K | -$230K | -$144K | -$156K | -$143K | -$138K | -$189K | -$116K | -$250K | -$226K | $136K | -$6K | -$190K | -$154K | -$253K | -$150K | -$176K | -$210K | -$162K | -$209K | -$159K | -$263K | -$250K | -$205K | -$401K | -$320K | -$309K | -$353K | -$306K | -$219K | -$258K | -$186K | -$156K | -$73K | $173K | -$144K | -$269K | -$478K | -$197K | -$436K | -$258K | -$289K | -$196K | -$215K | -$381K | -$186K | $157K | -$154K | -$1.11M | -$2.65M | -$2.48M | -$3.27M | -$3.04M | -$2.81M | -$2.22M | -$1.94M | -$1.88M | -$2.02M | -$2.87M | -$2.77M | -$2.16M | -$1.67M | -$127K | $63K | -$1.34M | -$2.49M | -$4.96M | -$6.26M | -$6.73M | -$6.22M | - | - | - | -$2.52M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $28.12M | $7.16M | $986K | -$7.88M | - | - | - | - | - | - | - | - | $95.04M | $111.78M | $72.79M | $140.06M | $112.39M | $103.57M | $36.52M | $96.82M | $93.19M | $71.44M | $37.57M | $33.48M | $24.65M | $27.22M | $13.96M | $30.04M | $44.48M | $75.46M | $102.42M | $77.88M | $103.1M | $62.37M | -$177.66M | $64.4M | $56.19M | $36.72M | -$48.75M | $36.44M | $33.09M | $28.01M | -$137.82M | -$27.67M | $26.27M | $30.7M | $29.21M | $26.97M | $35.64M | $25.81M | $30.02M | $32.72M | $31.31M | $28.93M | $20.98M | $22.28M | $45.67M | $33.81M | $30.95M | $50.49M | $82.1M | $75.29M | $147.23M | $89.8M | $76.66M | $45.42M | $28.48M | $2.32M | -$58.87M | -$29.13M | -$604.47M | -$301.34M | -$747.9M | -$30.7M | $4.88M | $35.18M | $40.75M | $49.96M | $26.25M | $32.48M | $42.84M | $38.16M | $26.89M | $19.96M | $9.72M | $5.71M | -$54.46M | $22.07M | $41.12M | $35.97M | $10.34M | $6.78M | $2.88M | $6.85M | -$123.77M | $13.11M | $15.62M | $2.42M | -$53.59M | -$39.15M | $3.13M | $90.13M | $140.63M | $171.11M | $131.85M | $74.27M | $51.04M | $25.74M | $20.18M | $818K | -$37.21M | $12.12M | $16.77M | $16.54M | -$7M | $20.7M | $19.95M | $19.66M | $6.31M | $14.48M | $3.78M | $28.04M | $23.58M | $22.33M | $24.72M | $22.03M | $17.5M | $14.56M | $14.23M | $12.66M | $8.88M | $10.7M | $12.1M | $12.4M | $7.4M | $7.4M | $8.5M | $7.1M | $2.4M | $4.8M | $6.7M | $6.9M | $5.8M | $4.5M | $6.6M | $6.3M | $4.8M | $4.8M | $4M | $4.2M | $3.8M | $4.5M | $4.5M | $3.6M | $2.9M | $2.8M | $2.8M | $2.2M | $2.4M | $500K | $2.6M | $700K | $2.1M | $2.3M | $2.2M | $1.6M | $1.8M | $1.7M | $1.8M |
Shares Outstanding (Basic) | 136.82M | 136.05M | 135.73M | 135.72M | 135.7M | 135.8M | 136.05M | 136.79M | 137.33M | 137.73M | 138.32M | 139.08M | 139.76M | 140.64M | 141.64M | 142.89M | 144M | 145.05M | 145.02M | 145.02M | 145.02M | 144.97M | 144.86M | 144.85M | 144.85M | 144.79M | 144.63M | 144.63M | 144.62M | 144.55M | 144.38M | 144.38M | 144.38M | 144.33M | 144.17M | 145.73M | 146.38M | 146.27M | 146.2M | 146.92M | 147.64M | 147.83M | 147.7M | 147.7M | 147.7M | 147.7M | 147.57M | 147.57M | 147.57M | 147.56M | 147.29M | 144.94M | 143.71M | 143.59M | - | 143.27M | 152.46M | 157.2M | - | 157.15M | 160.8M | 165.19M | - | 186.65M | 186.67M | 186.64M | - | 186.64M | 186.59M | 186.56M | - | 186.43M | 186.37M | 186.34M | - | 186.34M | 185.42M | 184.47M | - | 184.45M | 184.42M | 184.27M | - | 184.11M | 176.2M | 166.11M | - | 166.09M | 162.31M | 160.44M | - | 159.61M | 159.6M | 159.55M | - | 159.53M | 159.41M | 159.18M | - | 137.73M | 137.71M | 137.69M | - | 137.83M | 135.57M | 130.04M | - | 128.74M | 127.86M | 126.61M | - | 126.76M | 126.75M | 125.87M | - | 126.31M | 125.79M | 125.82M | - | 125.81M | 125.84M | 125.85M | - | 115.13M | 113.67M | 113.64M | - | 107.85M | 100.98M | 96.17M | - | 97.27M | 93.08M | 88.57M | - | 82.22M | 77.27M | 78.89M | - | 80M | 74.44M | 76.67M | - | 75M | 66M | 63M | - | 65.4M | 65.99M | 65.99M | 65.95M | - | 65.95M | 65.87M | 65.89M | - | 61.58M | 57.94M | 60.86M | - | 60.86M | 60.7M | 60.85M | - | 60.85M | 60.87M | 60.87M | - | 60.84M |
Shares Outstanding (Diluted) | 147.9M | 137.47M | 136.73M | 135.72M | 136.17M | 135.8M | 136.05M | 136.79M | 138.08M | 138.48M | 139.27M | 140M | 140.48M | 141.25M | 142.25M | 143.45M | 144.4M | 145.55M | 145.62M | 145.46M | 145.45M | 145.46M | 145.25M | 145.2M | 145.17M | 145.3M | 145.2M | 145.03M | 145.02M | 145.29M | 148.38M | 152.95M | 157.66M | 159.5M | 144.17M | 156.7M | 155.3M | 154.88M | 146.2M | 149.89M | 149.85M | 150.63M | 147.7M | 147.7M | 151.7M | 152.67M | 152.44M | 155.55M | 154.32M | 152.56M | 151.16M | 151.89M | 151.88M | 150.63M | - | 150.12M | 159.25M | 163.94M | - | 163.81M | 170.65M | 175.66M | - | 193.06M | 193.08M | 193.07M | - | 186.82M | 186.59M | 186.56M | - | 186.43M | 186.37M | 186.54M | - | 192.78M | 192.58M | 214.83M | - | 208.69M | 217.8M | 218.61M | - | 195.72M | 177.13M | 167.15M | - | 182.8M | 204.6M | 201.32M | - | 160.36M | 160.15M | 160M | - | 160.3M | 161.31M | 160.61M | - | 137.73M | 139.16M | 138.92M | - | 139.84M | 137.92M | 132.74M | - | 128.74M | 127.86M | 126.93M | - | 126.76M | 126.75M | 125.87M | - | 126.31M | 125.79M | 125.82M | - | 125.81M | 125.84M | 125.85M | - | 115.13M | 113.67M | 113.64M | - | 107.85M | 100.98M | 96.17M | - | 97.27M | 93.08M | 88.57M | - | 82.22M | 77.27M | 78.89M | - | 80M | 74.44M | 76.67M | - | 75M | 66M | 63M | - | 65.4M | 65.99M | 65.99M | 65.95M | - | 65.95M | 65.87M | 65.89M | - | 61.58M | 57.94M | 60.86M | - | 60.86M | 60.7M | 60.85M | - | 60.85M | 60.87M | 60.87M | - | 60.84M |
EPS (Basic) | $0.21 | $0.05 | $0.01 | -$0.06 | $0.01 | -$0.03 | -$0.49 | -$0.14 | $0.17 | $0.22 | $0.37 | $0.47 | $0.68 | $0.79 | $0.51 | $0.98 | $0.78 | $0.71 | $0.25 | $0.67 | $0.64 | $0.49 | $0.26 | $0.23 | $0.17 | $0.19 | $0.10 | $0.21 | $0.31 | $0.52 | $0.71 | $0.54 | $0.71 | $0.43 | -$1.23 | $0.44 | $0.38 | $0.25 | -$0.33 | $0.25 | $0.22 | $0.19 | -$0.93 | -$0.19 | $0.18 | $0.21 | $0.20 | $0.18 | $0.24 | $0.17 | $0.20 | $0.23 | $0.22 | $0.20 | - | $0.16 | $0.30 | $0.22 | - | $0.32 | $0.51 | $0.46 | - | $0.48 | $0.41 | $0.24 | - | $0.01 | -$0.32 | -$0.16 | - | -$1.62 | -$4.01 | -$0.16 | - | $0.19 | $0.22 | $0.27 | - | $0.18 | $0.23 | $0.21 | - | $0.11 | $0.06 | $0.03 | - | $0.13 | $0.25 | $0.22 | - | $0.04 | $0.02 | $0.04 | - | $0.08 | $0.10 | $0.02 | - | -$0.28 | $0.02 | $0.65 | - | $1.24 | $0.97 | $0.57 | - | $0.20 | $0.16 | $0.0066 | - | $0.09 | $0.13 | $0.13 | - | $0.16 | $0.16 | $0.16 | - | $0.12 | $0.03 | $0.23 | - | $0.19 | $0.21 | $0.18 | - | $0.15 | $0.15 | $0.14 | - | $0.11 | $0.13 | $0.14 | - | $0.09 | $0.11 | $0.09 | - | $0.06 | $0.09 | $0.09 | - | $0.06 | $0.10 | $0.10 | - | $0.07 | $0.05 | $0.06 | $0.05 | - | $0.06 | $0.05 | $0.05 | - | $0.05 | $0.04 | $0.05 | - | $0.05 | $0.04 | $0.04 | - | $0.04 | $0.03 | $0.04 | - | $0.04 |
EPS (Diluted) | $0.19 | $0.05 | $0.01 | -$0.06 | $0.01 | -$0.03 | -$0.49 | -$0.14 | $0.17 | $0.22 | $0.37 | $0.47 | $0.68 | $0.79 | $0.51 | $0.98 | $0.78 | $0.71 | $0.25 | $0.67 | $0.64 | $0.49 | $0.26 | $0.23 | $0.17 | $0.19 | $0.10 | $0.21 | $0.31 | $0.52 | $0.69 | $0.51 | $0.65 | $0.39 | -$1.23 | $0.41 | $0.36 | $0.24 | -$0.33 | $0.24 | $0.22 | $0.19 | -$0.93 | -$0.19 | $0.17 | $0.20 | $0.19 | $0.17 | $0.23 | $0.17 | $0.20 | $0.22 | $0.21 | $0.19 | - | $0.15 | $0.29 | $0.21 | - | $0.31 | $0.48 | $0.43 | - | $0.47 | $0.40 | $0.24 | - | $0.01 | -$0.32 | -$0.16 | - | -$1.62 | -$4.01 | -$0.16 | - | $0.19 | $0.22 | $0.25 | - | $0.17 | $0.22 | $0.20 | - | $0.11 | $0.05 | $0.03 | - | $0.13 | $0.22 | $0.20 | - | $0.04 | $0.02 | $0.04 | - | $0.08 | $0.10 | $0.02 | - | -$0.28 | $0.02 | $0.65 | - | $1.22 | $0.96 | $0.56 | - | $0.20 | $0.16 | $0.0066 | - | $0.09 | $0.13 | $0.13 | - | $0.16 | $0.16 | $0.16 | - | $0.12 | $0.03 | $0.23 | - | $0.19 | $0.21 | $0.18 | - | $0.15 | $0.15 | $0.14 | - | $0.11 | $0.13 | $0.14 | - | $0.09 | $0.11 | $0.09 | - | $0.06 | $0.09 | $0.09 | - | $0.06 | $0.10 | $0.10 | - | $0.07 | $0.05 | $0.06 | $0.05 | - | $0.06 | $0.05 | $0.05 | - | $0.05 | $0.04 | $0.05 | - | $0.05 | $0.04 | $0.04 | - | $0.04 | $0.03 | $0.04 | - | $0.04 |
EBIT | $52.73M | $22.83M | $15.33M | $21.41M | - | - | - | - | - | - | - | - | $139.87M | $161.9M | $132.69M | $185.24M | $152.2M | $140.5M | $118.15M | $120.84M | $121.62M | $91.53M | $53.89M | $53.14M | $38.17M | $44.69M | $19.8M | $52.75M | $79.09M | $108.34M | $110.21M | $137.62M | $105.93M | $99.7M | $74.07M | $93.13M | $82.79M | $57.23M | -$34.6M | $56.85M | $52.65M | $44.94M | $30.34M | -$26.27M | $45.33M | $51.02M | $44.6M | $44.99M | $58.13M | $43.88M | $47.43M | $53.71M | $52.67M | $45.72M | $23.01M | $47.19M | $70.79M | $51.65M | $36.1M | $77.12M | $115.48M | $121.69M | $117.93M | $126.19M | $107.28M | $65.17M | $36.74M | $11.55M | -$52.21M | -$25.48M | -$640.06M | -$315.26M | -$745.54M | $30.81M | $37.9M | $64.85M | $62.14M | $68.16M | $50.96M | $66.7M | $71.81M | $63.87M | $42.27M | $35.79M | $36.83M | $22.07M | -$19.19M | $45.1M | $69.56M | $62.38M | $39.19M | $10.98M | $27.42M | $21.85M | -$122.12M | $28.98M | $31.89M | $12.28M | -$27.71M | -$37.96M | $34.12M | $123.71M | $182.26M | $220.81M | $176.79M | $116.64M | $63.86M | $52.1M | $43.69M | $34.1M | $3.86M | $31.6M | $34.77M | $37M | $15.05M | $32.95M | $30.43M | $30.17M | $25.31M | $23.7M | $31.77M | $43.08M | $40.6M | $38.06M | $41.41M | $36.55M | $28.74M | $26.25M | $23.15M | $20.62M | $26.95M | $15.3M | $19.7M | $18.8M | $11.6M | $13.1M | $14.8M | $15.4M | $4.6M | $10.8M | $13.8M | $15M | $11.4M | $13.1M | $15.1M | $15.4M | -$262.8M | $98.9M | $106.2M | $106M | $75.2M | -$61.4M | $35M | $25.5M | $14.9M | -$35.6M | $15.3M | $14.3M | $14.2M | -$35.1M | $15.3M | $14.3M | $14.4M | -$31.8M | $14.6M | $13.3M | $14M | -$27.2M | $13M |
EBITDA | $111.84M | $81.45M | $73.64M | $78.28M | - | - | - | - | - | - | - | - | $183.26M | $205.94M | $179.76M | $222.57M | $188.86M | $184.55M | $160.6M | $161.77M | $164.13M | $136.41M | $98.63M | $100.35M | $80.07M | $87.7M | $81.24M | $98.29M | $119.09M | $146.96M | $160.61M | $178.63M | $163.22M | $143.08M | $122.24M | $138.21M | $124.19M | $107.63M | $82.31M | $101.15M | $93.99M | $87.82M | $82.74M | $86.36M | $95.74M | $96.11M | $93.83M | $109.35M | $111.72M | $93.76M | $95.69M | $96.74M | $95.18M | $85.87M | $72.01M | $87.88M | $104.55M | $94.94M | $76.87M | $119.84M | $161.24M | $167.23M | $167.52M | $175.43M | $150.14M | $115.57M | $126.97M | $73.86M | -$6.96M | $35.14M | $2.27M | $98.48M | $115.74M | $108.3M | $118.19M | $130.57M | $119.96M | $119.94M | $110.34M | $136.7M | $128.82M | $110.71M | $102.98M | $85.41M | $99.31M | $74.41M | $117.19M | $94.23M | $119.27M | $110.63M | $103.75M | $44.39M | $92.49M | $74.76M | $39.92M | $79.72M | $79.5M | $60.95M | $44.47M | $13.56M | $98.29M | $164.44M | $216.3M | $246.23M | $200.87M | $155.03M | $84.38M | $89.7M | $83.88M | $78.68M | $77.53M | $68.44M | $67.63M | $70.22M | $53.38M | $55.13M | $49.51M | $49.27M | $56.21M | $44.23M | $74.17M | $62.58M | $62.22M | $56.38M | $58.34M | $53.43M | $44.65M | $41.17M | $36.62M | $33.15M | $39.94M | $25.7M | $32M | $30.4M | $20.2M | $20.7M | $22.8M | $25.4M | $12.4M | $17.9M | $20.9M | $22.3M | $18.1M | $20.9M | $21.9M | $22M | -$262.8M | $98.9M | $106.2M | $106M | $75.2M | -$61.4M | $35M | $25.5M | $14.9M | -$35.6M | $15.3M | $14.3M | $14.2M | -$35.1M | $15.3M | $14.3M | $14.4M | -$31.8M | $14.6M | $13.3M | $14M | -$27.2M | $13M |