John Wiley & Sons, Inc. Class A(WLY:US)
Market Cap$2.674B
Key Metrics
Price$52.72
Revenue (TTM)$1.666B
Holders Revenue (TTM)$174.44M
Gross Profit (TTM)$1.243B
Earnings (TTM)$198.19M
EBITDA (TTM)$430.97M
Op. Margin (TTM)17.56%
Dividend Yield2.78%
Holders Yield6.52%
Cash on hand$75.62M
Total Assets$2.592B
Net Assets$848.24M
Total Debt$768.9M
Key Metrics
Price$52.72
Revenue (TTM)$1.666B
Holders Revenue (TTM)$174.44M
Gross Profit (TTM)$1.243B
Earnings (TTM)$198.19M
EBITDA (TTM)$430.97M
Op. Margin (TTM)17.56%
Dividend Yield2.78%
Holders Yield6.52%
Cash on hand$75.62M
Total Assets$2.592B
Net Assets$848.24M
Total Debt$768.9M
Financials
| Name | Jul 31, 2026 | Apr 30, 2026 | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 | Jan 31, 2023 | Oct 31, 2022 | Jul 31, 2022 | Apr 30, 2022 | Jan 31, 2022 | Oct 31, 2021 | Jul 31, 2021 | Apr 30, 2021 | Jan 31, 2021 | Oct 31, 2020 | Jul 31, 2020 | Apr 30, 2020 | Jan 31, 2020 | Oct 31, 2019 | Jul 31, 2019 | Apr 30, 2019 | Jan 31, 2019 | Oct 31, 2018 | Jul 31, 2018 | Apr 30, 2018 | Jan 31, 2018 | Oct 31, 2017 | Jul 31, 2017 | Apr 30, 2017 | Jan 31, 2017 | Oct 31, 2016 | Jul 31, 2016 | Apr 30, 2016 | Jan 31, 2016 | Oct 31, 2015 | Jul 31, 2015 | Apr 30, 2015 | Jan 31, 2015 | Oct 31, 2014 | Jul 31, 2014 | Apr 30, 2014 | Jan 31, 2014 | Oct 31, 2013 | Jul 31, 2013 | Apr 30, 2013 | Jan 31, 2013 | Oct 31, 2012 | Jul 31, 2012 | Apr 30, 2012 | Jan 31, 2012 | Oct 31, 2011 | Jul 31, 2011 | Apr 30, 2011 | Jan 31, 2011 | Oct 31, 2010 | Jul 31, 2010 | Apr 30, 2010 | Jan 31, 2010 | Oct 31, 2009 | Jul 31, 2009 | Apr 30, 2009 | Jan 31, 2009 | Oct 31, 2008 | Jul 31, 2008 | Apr 30, 2008 | Jan 31, 2008 | Oct 31, 2007 | Jul 31, 2007 | Apr 30, 2007 | Jan 31, 2007 | Oct 31, 2006 | Jul 31, 2006 | Apr 30, 2006 | Jan 31, 2006 | Oct 31, 2005 | Jul 31, 2005 | Apr 30, 2005 | Jan 31, 2005 | Oct 31, 2004 | Jul 31, 2004 | Apr 30, 2004 | Jan 31, 2004 | Oct 31, 2003 | Jul 31, 2003 | Apr 30, 2003 | Jan 31, 2003 | Oct 31, 2002 | Jul 31, 2002 | Apr 30, 2002 | Jan 31, 2002 | Oct 31, 2001 | Jul 31, 2001 | Apr 30, 2001 | Jan 31, 2001 | Oct 31, 2000 | Jul 31, 2000 | Apr 30, 2000 | Jan 31, 2000 | Oct 31, 1999 | Jul 31, 1999 | Apr 30, 1999 | Jan 31, 1999 | Oct 31, 1998 | Jul 31, 1998 | Apr 30, 1998 | Jan 31, 1998 | Oct 31, 1997 | Jul 31, 1997 | Apr 30, 1997 | Jan 31, 1997 | Oct 31, 1996 | Jul 31, 1996 | Apr 30, 1996 | Jan 31, 1996 | Oct 31, 1995 | Jul 31, 1995 | Apr 30, 1995 | Jan 31, 1995 | Oct 31, 1994 | Jul 31, 1994 | Apr 30, 1994 | Jan 31, 1994 | Oct 31, 1993 | Jul 31, 1993 | Apr 30, 1993 | Jan 31, 1993 | Oct 31, 1992 | Jul 31, 1992 | Apr 30, 1992 | Jan 31, 1992 | Oct 31, 1991 | Jul 31, 1991 | Apr 30, 1991 | Jan 31, 1991 | Oct 31, 1990 | Jul 31, 1990 | Apr 30, 1990 | Jan 31, 1990 | Oct 31, 1989 | Jul 31, 1989 | Apr 30, 1989 | Jan 31, 1989 | Oct 31, 1988 | Jul 31, 1988 | Apr 30, 1988 | Jan 31, 1988 | Oct 31, 1987 | Jul 31, 1987 | Apr 30, 1987 | Jan 31, 1987 | Oct 31, 1986 | Jul 31, 1986 | Apr 30, 1986 | Jan 31, 1986 | Oct 31, 1985 | Jul 31, 1985 | Apr 30, 1985 | Jan 31, 1985 | Oct 31, 1984 | Jul 31, 1984 | Apr 30, 1984 | Jan 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $386.36M | $447.94M | $410.04M | $421.75M | $396.8M | $442.58M | $404.63M | $426.6M | $403.81M | $468.46M | $460.71M | $492.81M | $451.01M | $526.13M | $491.37M | $514.84M | $487.57M | $545.65M | $515.88M | $533M | $488.39M | $536.25M | $482.91M | $491.01M | $431.33M | $474.62M | $467.13M | $466.21M | $423.53M | $491.18M | $449.37M | $448.62M | $410.9M | $477.25M | $455.68M | $451.73M | $411.44M | $452.2M | $436.46M | $425.59M | $404.29M | $434.3M | $436.39M | $433.36M | $422.98M | $441.65M | $465.91M | $476.97M | $437.92M | $457.09M | $457.93M | $449.15M | $411.02M | $445.85M | $472.44M | $431.76M | $410.73M | $454.58M | $451.11M | $446.99M | $430.07M | $444.91M | $447.86M | $441.84M | $407.94M | $435.63M | $427.1M | $447.96M | $388.38M | $403.36M | $374.38M | $431.94M | $401.71M | $432.97M | $429.43M | $423.05M | $388.56M | $390.19M | $296.71M | $284.5M | $263.43M | $266.56M | $278.19M | $262.68M | $236.75M | $241.63M | $258.43M | $247.05M | $226.94M | $232.07M | $242.36M | $228.88M | $219.66M | $203.33M | $221.2M | $223.01M | $206.44M | $189.17M | $207.98M | $176.2M | $161.04M | $144.8M | $160.96M | $157.12M | $153.93M | $149.12M | $158.4M | $150.34M | $137M | $124.7M | $138M | $123.6M | $122.1M | $114.8M | $124.4M | $115.9M | $112.1M | $107.6M | $118.1M | $107.1M | $99.2M | $90.4M | $97.4M | $86.8M | $88.1M | $79.8M | $91.9M | $78.6M | $80.8M | $72.5M | $79.5M | $67.7M | $74.6M | $65.3M | $74.2M | $62.9M | $70.5M | $60.8M | $66.3M | $58.9M | $62.2M | $52.5M | $63.7M | $70.3M | $75.4M | $68.7M | $73.6M | $66M | $73.4M | $59M | $69.7M | $62.9M | $67.3M | $61.3M | $63.5M | $55.4M | $59.3M | $58.9M | $58.2M | $54.3M | $57.1M | $51.7M | $56.4M | $49.4M | $55.9M | $46M | $55.5M | $41M | $54.1M | $44.4M | $51.6M |
Cost of Revenue | $100.87M | $110.08M | $107.78M | $104.39M | $109.26M | $110.94M | $104.22M | $107M | $109.22M | $123.35M | $143.66M | $155.61M | $157.1M | $174.16M | $174.05M | $170.3M | $174.03M | $187M | $172.92M | $174.78M | $165.96M | $168.04M | $157.64M | $154.85M | $144.81M | $150.59M | $153.92M | $143.41M | $143.1M | $150.53M | $143.88M | $132.58M | $127.74M | $125.44M | $136.36M | $119.87M | $114.79M | $119.3M | $116.41M | $111.57M | $113.48M | $109.2M | $120.22M | $116.59M | $119.73M | $116.84M | $124.25M | $134.54M | $124.05M | $126.17M | $130.56M | $130.35M | $119.79M | $133.64M | $141.79M | $129.55M | $127.24M | $138.92M | $142.13M | $132.67M | $129.67M | $136.33M | $137.91M | $139.54M | $125.27M | $140.26M | $133.44M | $138.77M | $121.54M | $129.28M | $123.26M | $136.53M | $127.36M | $133.87M | $137.6M | $139.23M | $140.63M | $145.66M | $94.02M | $93.3M | $85.17M | $87.7M | $91.21M | $86.59M | $76.82M | $78.88M | $85.71M | $85.25M | $75.23M | $76.64M | $81.98M | $78.18M | $72.11M | $70.28M | $72.67M | $77.25M | $68.72M | $65.65M | $70.66M | $56.96M | $49.93M | $63.15M | $43.98M | $30.53M | $49.17M | $8.52M | $52.9M | $49.3M | $47.5M | $9.7M | $48.6M | $42.2M | $42.4M | $11.6M | $45.3M | $39.8M | $40.3M | $9.3M | $45M | $39.7M | $35.2M | $6.8M | $36.9M | $30.4M | $30M | $5.9M | $33.4M | $27.3M | $27.6M | $1.9M | $29M | $23.7M | $27M | $100K | $27M | $23.2M | $25.8M | $2.4M | $25.6M | $22.9M | $23.1M | -$500K | $26M | $26.4M | $28.4M | $5.4M | $28.8M | $24.6M | $28.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $285.49M | $337.86M | $302.26M | $317.36M | $287.54M | $331.64M | $300.41M | $319.6M | $294.59M | $345.12M | $317.04M | $337.19M | $293.91M | $351.97M | $317.32M | $344.53M | $313.54M | $358.65M | $342.97M | $358.22M | $322.43M | $368.22M | $325.28M | $336.16M | $286.52M | $324.03M | $313.21M | $322.79M | $280.43M | $340.65M | $305.49M | $316.05M | $283.16M | $351.81M | $319.31M | $331.87M | $296.66M | $332.9M | $320.05M | $314.01M | $290.81M | $325.1M | $316.18M | $316.77M | $303.25M | $324.8M | $341.66M | $342.43M | $313.86M | $330.92M | $327.37M | $318.8M | $291.23M | $312.21M | $330.64M | $302.2M | $283.49M | $315.65M | $308.98M | $314.32M | $300.4M | $308.59M | $309.95M | $302.31M | $282.67M | $295.37M | $293.67M | $309.19M | $266.84M | $274.08M | $251.13M | $295.41M | $274.35M | $299.1M | $291.84M | $283.81M | $247.93M | $244.54M | $202.69M | $191.21M | $178.26M | $178.87M | $186.98M | $176.09M | $159.93M | $162.75M | $172.72M | $161.8M | $151.71M | $155.43M | $160.38M | $150.7M | $147.55M | $133.05M | $148.52M | $145.76M | $137.72M | $123.52M | $137.32M | $119.24M | $111.12M | $81.65M | $116.98M | $126.59M | $104.76M | $140.6M | $105.5M | $101.04M | $89.5M | $115M | $89.4M | $81.4M | $79.7M | $103.2M | $79.1M | $76.1M | $71.8M | $98.3M | $73.1M | $67.4M | $64M | $83.6M | $60.5M | $56.4M | $58.1M | $73.9M | $58.5M | $51.3M | $53.2M | $70.6M | $50.5M | $44M | $47.6M | $65.2M | $47.2M | $39.7M | $44.7M | $58.4M | $40.7M | $36M | $39.1M | $53M | $37.7M | $43.9M | $47M | $63.3M | $44.8M | $41.4M | $44.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $238.53M | $211.39M | $219.1M | $225.09M | $240.33M | $229.77M | $229.96M | $238.89M | $248.82M | $252.06M | $253.38M | $504.56M | $255.8M | $491.64M | $511.6M | $506.06M | $565.5M | $558.66M | $550.95M | $528.38M | $521.18M | $573.76M | $502.48M | $494.33M | $474.74M | $522.24M | $491.37M | $480.76M | $500.34M | $492.47M | $481.43M | $472.41M | $480.85M | $525.36M | $479.1M | $482.6M | $491.48M | $517.64M | $494.56M | $494.54M | $470.68M | $522.98M | $501.33M | $480.27M | $485M | $498.92M | $500.96M | $506.66M | $503.47M | $512.73M | $477.14M | $475.05M | $473.99M | $486.63M | $471.71M | $447.98M | $459.97M | $236.05M | $443.3M | $466.63M | $462.34M | $261.75M | $222.21M | $215.86M | $211.03M | $242.69M | $214.01M | $213.38M | $202.11M | $224.44M | $179.41M | $215.71M | $220.08M | $242.63M | $214.22M | $211.99M | $191.91M | $201.39M | $148.01M | $145.58M | $139.71M | $152.41M | $129.01M | $129.57M | $124.71M | $139.49M | $119.63M | $119.17M | $118.43M | $137.55M | $114.01M | $111.3M | $112.04M | $113.84M | $109.12M | $107.37M | $104.83M | $113.01M | $98.21M | $86.01M | $76.23M | $79.91M | $75.14M | $75.53M | $72.67M | $86.43M | $72.7M | $71.6M | $63.7M | $71.6M | $65.7M | $63.8M | $60.4M | $65.2M | $63.1M | $63.6M | $58.2M | $60.1M | $61.2M | $60.2M | $52.3M | $52.9M | $49.7M | $49.3M | $46.6M | $50.3M | $48.3M | $45.7M | $42.7M | $47.4M | $43.2M | $40.7M | $38.7M | $45.5M | $41.3M | $37.4M | $38.1M | $40.3M | $37.4M | $35.9M | $34M | $35.9M | $34.9M | $44.6M | $41.9M | $40.2M | $41.5M | $40.8M | $39.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | $252.06M | $253.38M | $252.28M | - | $245.82M | $255.8M | $253.03M | $282.75M | $279.33M | $275.48M | $264.19M | $260.59M | $286.88M | $251.24M | $247.17M | $237.37M | $261.12M | $245.68M | $240.38M | $250.17M | $246.23M | $240.72M | $236.21M | $240.43M | $262.68M | $239.55M | $241.3M | $245.74M | $258.82M | $247.28M | $247.27M | $235.34M | $261.49M | $250.67M | $240.14M | $242.5M | $249.46M | $250.48M | $253.33M | $251.73M | $256.37M | $238.57M | $237.53M | $237M | $243.32M | $235.86M | $223.99M | $229.99M | $236.05M | $221.65M | $233.32M | $231.17M | $261.75M | $222.21M | $215.86M | $211.03M | $242.69M | $214.01M | $213.38M | $202.11M | $224.44M | $179.41M | $215.71M | $220.08M | $242.63M | $214.22M | $211.99M | $191.91M | $201.39M | $148.01M | $145.58M | $139.71M | $152.41M | $129.01M | $129.57M | $124.71M | $139.49M | $119.63M | $119.17M | $118.43M | $137.55M | $114.01M | $111.3M | $112.04M | $113.84M | $109.12M | $107.37M | $102.37M | $113.01M | $98.21M | $86.01M | $76.23M | $79.91M | $75.14M | $75.53M | $72.67M | $86.43M | $72.7M | $71.6M | $63.7M | $71.6M | $65.7M | $63.8M | $60.4M | $65.2M | $63.1M | $63.6M | $58.2M | $60.1M | $61.2M | $60.2M | $52.3M | $52.9M | $49.7M | $49.3M | $46.6M | $50.3M | $48.3M | $45.7M | $42.7M | $47.4M | $43.2M | $40.7M | $38.7M | $45.5M | $41.3M | $37.4M | $38.1M | $40.3M | $37.4M | $35.9M | $34M | $35.9M | $34.9M | $44.6M | $41.9M | $40.2M | $41.5M | $40.8M | $39.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $238.53M | $211.39M | $219.1M | $225.09M | $240.33M | $229.77M | $229.96M | $238.89M | $248.82M | - | - | $252.28M | $255.8M | $245.82M | $255.8M | $253.03M | $282.75M | $279.33M | $275.48M | $264.19M | $260.59M | $286.88M | $251.24M | $247.17M | $237.37M | $261.12M | $245.68M | $240.38M | $250.17M | $246.23M | $240.72M | $236.21M | $240.43M | $262.68M | $239.55M | $241.3M | $245.74M | $258.82M | $247.28M | $247.27M | $235.34M | $261.49M | $250.67M | $240.14M | $242.5M | $249.46M | $250.48M | $253.33M | $251.73M | $256.37M | $238.57M | $237.53M | $237M | $243.32M | $235.86M | $223.99M | $229.99M | - | $221.65M | $233.32M | $231.17M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $2.47M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $30.5M | $113.22M | $69.82M | $79.03M | $34M | $88.96M | $57.41M | $67.76M | $32.84M | $79.79M | $50.15M | $71.35M | $22.46M | $86.66M | $41.55M | $71.4M | $5.48M | $58.17M | $46.44M | $72.56M | $40.69M | $59.74M | $55M | $71.83M | $32.26M | $46.19M | $51.79M | $67.39M | $15.29M | $79.58M | $50M | $67.47M | $30.05M | $76.87M | $67.6M | $79.38M | $38.3M | $61.73M | $60.28M | $54.49M | $42.89M | $51.1M | $53.33M | $63.96M | $48.33M | $62.99M | $78.08M | $76M | $49.48M | $62.94M | $77.64M | $70.29M | $43.32M | $57.32M | $83.63M | $68.63M | $43.84M | $69.82M | $78.46M | $71.99M | $60.15M | $37.71M | $69.65M | $77.73M | $63.06M | $44.15M | $71.1M | $86.81M | $55.65M | $40.65M | $63.28M | $70.19M | $44.36M | $46.7M | $68.02M | $61.92M | $46.29M | $33.62M | $50.71M | $42.03M | $34.96M | $22.95M | $54.1M | $43.47M | $32.16M | $20.06M | $50.43M | $40.12M | $30.78M | $15.48M | $43.85M | $36.87M | $33.18M | $16.85M | $36.85M | $35.85M | $30.71M | -$6.4M | $34.72M | $28.91M | $30.54M | $10.48M | $28.7M | $28.31M | $27.94M | $13.1M | $28.4M | $24.84M | $22.7M | $9.9M | $21.3M | $15.3M | $17M | $6.4M | $10.5M | $10.3M | $13.6M | $3.9M | $11.9M | $7.2M | $11.7M | $3.7M | $10.8M | $7.1M | $11.5M | $600K | $10.2M | $5.6M | $10.5M | -$600K | $7.3M | $3.3M | $8.9M | -$1.8M | $5.9M | $2.3M | $6.6M | -$2M | $3.3M | $100K | $5.1M | -$2.9M | $2.8M | -$700K | $5.1M | -$300K | $3.3M | $600K | $5M | -$187.1M | $69.7M | $62.9M | $67.3M | -$163.7M | $63.5M | $55.4M | $59.3M | -$150.5M | $58.2M | $54.3M | $57.1M | -$146.4M | $56.4M | $49.4M | $55.9M | -$140.7M | $55.5M | $41M | $54.1M | -$118M | $51.6M |
| -$43.08M | -$18.25M | -$25.42M | -$21.02M | -$16.29M | -$36.7M | -$38.73M | -$18.82M | -$9.84M | -$25.79M | -$162.45M | -$93.38M | -$129.19M | -$1.05M | -$119M | -$23.07M | -$28.86M | -$6.34M | -$3.22M | -$1.94M | $3.31M | -$9.46M | -$27.61M | -$3.31M | $1.87M | -$214.35M | -$2.89M | -$8.38M | -$11.33M | -$2.25M | -$4.78M | -$11.15M | $4.03M | -$6.78M | -$9.34M | $94K | -$32.2M | -$3.33M | -$11.29M | -$11.09M | -$2.55M | -$12.1M | -$16.09M | -$7.34M | -$6.41M | -$9.23M | -$24.82M | -$3.19M | -$3.84M | -$18.61M | -$7.25M | -$23.58M | -$9.21M | -$46.37M | -$4.63M | -$9.37M | -$6.12M | -$3.2M | -$2.53M | -$1.22M | -$1.37M | -$1.91M | -$4.77M | -$4.44M | -$5.97M | -$7.05M | -$10.7M | -$21.23M | -$18.53M | -$10.37M | -$19.32M | -$15.98M | -$8.33M | - | -$15.91M | - | - | - | - | - | - | - | - | - | - | - | - | -$56K | - | - | - | - | - | $0 | - | - | -$2.47M | - | - | - | - | - | - | - | - | - | - | - | - | $1.9M | $1.3M | $1.2M | $1.4M | $1.7M | $22.2M | $500K | $900K | $1.5M | $500K | - | $300K | $800K | $4.8M | $100K | $400K | $700K | $500K | $200K | $500K | $400K | -$1.4M | $2.4M | $400K | $500K | $400K | $200K | $500K | $600K | $300K | $200K | $1.1M | $500K | $1.3M | $2.7M | $700K | -$200K | $900K | $9.1M | -$100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4.39M | $3.78M | $4.23M | $2.54M | $2.83M | $3.38M | $2.74M | $2.51M | $2.47M | -$255K | $2.2M | $2.56M | $1.94M | $115K | $637K | $478K | $377K | $820K | $786K | $644K | $664K | $839K | $800K | $1.11M | $310K | $690K | $466K | $491K | $1.14M | $1.05M | $342K | $696K | $531K | $681K | $421K | $1.29M | $584K | $796K | $743K | $463K | $420K | $376K | $202K | $111K | $145K | $131K | $45K | $895K | $5.11M | - | $1.12M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $13.93M | $9.65M | $11.49M | $11.67M | $11.04M | $11.27M | $14.03M | $14.46M | $12.79M | $11.41M | $13.32M | $12.94M | $11.33M | $10.56M | $11.52M | $9.33M | $6.33M | $5.06M | $5.1M | $5M | $4.64M | $4.46M | $4.85M | $4.46M | $4.61M | $5.79M | $6.31M | $6.79M | $6.08M | $4.37M | $5.35M | $3.61M | $2.8M | $3.25M | $3.3M | $3.46M | $3.27M | $3.58M | $4.93M | $4.36M | $4.07M | $4.22M | $4.59M | $4.32M | $3.57M | $4.06M | $4.37M | $4.51M | $4.14M | $3.57M | $3.49M | $3.39M | $3.47M | $3.52M | $3.83M | $2.9M | $2.83M | $2.77M | $2.77M | $1.77M | $1.74M | $2.16M | $4.63M | $4.82M | $5.71M | $5.83M | $8.68M | $8.9M | $8.92M | $9.31M | $12.82M | $13.31M | $12.99M | - | $16.95M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$29.15M | -$8.6M | -$13.93M | -$9.35M | -$5.25M | -$25.43M | -$24.71M | -$4.36M | $2.95M | -$14.38M | -$149.13M | -$80.44M | -$117.85M | $9.51M | -$107.48M | -$13.73M | -$22.53M | -$1.28M | $1.89M | $3.06M | $7.95M | -$5.01M | -$22.76M | $1.15M | $2.09M | -$212.34M | -$811K | -$4.13M | -$8.08M | -$1.26M | -$2.18M | -$10.05M | $4.36M | -$3.27M | -$8.24M | $990K | -$30.87M | $132K | -$7M | -$7.21M | $1.14M | -$8.7M | -$12.28M | -$3.66M | -$3.51M | -$6.01M | -$21.25M | $210K | -$10K | -$15.73M | -$4.23M | -$20.68M | -$6.87M | -$43.9M | -$1.15M | -$7.16M | -$3.82M | -$1.11M | -$184K | -$746K | -$219K | -$542K | -$887K | -$76K | -$683K | -$1.59M | -$2.22M | -$12.44M | -$9.76M | -$1.19M | -$6.55M | -$3.56M | -$458K | - | -$70K | - | - | - | - | - | - | - | - | - | - | - | - | -$56K | - | - | - | - | - | $0 | - | - | -$2.47M | - | - | - | - | - | - | - | - | - | - | - | - | $1.9M | $1.3M | $1.2M | $1.4M | $1.7M | $22.2M | $500K | $900K | $1.5M | $500K | - | $300K | $800K | $4.8M | $100K | $400K | $700K | $500K | $200K | $500K | $400K | -$1.4M | $2.4M | $400K | $500K | $400K | $200K | $500K | $600K | $300K | $200K | $1.1M | $500K | $1.3M | $2.7M | $700K | -$200K | $900K | $9.1M | -$100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$12.58M | $94.97M | $44.4M | $58.01M | $17.71M | $52.27M | $18.67M | $48.94M | $23M | $54M | -$112.3M | -$22.03M | -$106.72M | $85.61M | -$77.45M | $48.33M | -$23.39M | $51.83M | $43.22M | $70.62M | $44M | $50.27M | $27.39M | $68.51M | $29.73M | -$168.2M | $44.67M | $56.47M | $3.97M | $77.33M | $45.22M | $56.32M | $34.08M | $70.09M | $58.27M | $79.48M | $6.1M | $58.4M | $48.98M | $43.4M | $40.34M | $39M | $37.25M | $56.62M | $41.92M | $53.75M | $53.26M | $72.82M | $45.63M | $44.33M | $70.39M | $46.71M | $34.11M | $10.95M | $78.99M | $59.26M | $37.72M | $66.62M | $75.93M | $70.77M | $58.78M | $35.8M | $64.88M | $73.29M | $57.09M | $37.11M | $60.4M | $65.58M | $37.12M | $30.28M | $43.96M | $54.21M | $36.03M | $34.62M | $52.12M | $45.02M | $29.77M | $19.19M | $48.02M | $39.24M | $33.05M | $21.35M | $50.69M | $41.15M | $30.65M | $19.06M | $48.45M | $38.56M | $29.59M | $14.31M | $42.63M | $36.26M | $31.92M | $14.38M | $35.48M | $33.73M | $28.97M | -$7.98M | $32.35M | $26.92M | $29.83M | $10.39M | $27.21M | $26.27M | $26.36M | $11.93M | $26.7M | $22.6M | $21.4M | $10.1M | $20.9M | $14.5M | $16.5M | $5.8M | $30.8M | $8.8M | $12.6M | $3.5M | $10.5M | $5.5M | $11.3M | $4.4M | $15.4M | $7M | $11.8M | $500K | $10M | $5.2M | $10.1M | -$1.2M | $5.1M | $4.6M | $8.5M | -$2.1M | $5.3M | $1.4M | $5.9M | -$2.4M | $2.5M | -$700K | $4.9M | -$3.9M | $2.5M | $600K | $4.2M | -$2.2M | $2.8M | $8.3M | $3.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$850K | -$40.37M | $14.72M | $13.12M | $6.01M | -$15.83M | $41.63M | $8.48M | $24.44M | $28.74M | $1.58M | -$2.59M | -$14.46M | $17.26M | -$5.98M | $10.14M | -$5.55M | $8.68M | $7.85M | $14.65M | $30.17M | $8.94M | $5.23M | $81K | $13.4M | -$10.16M | $9.23M | $11.78M | $343K | $14.09M | $10.28M | $12.54M | $7.79M | $16.03M | -$10.58M | $19.43M | -$3.14M | $11.73M | $1.57M | $54.85M | $9.33M | $4.8M | $1.73M | $13.02M | $9.46M | $6.86M | $10.71M | $19.04M | $11.99M | $8.44M | $17.9M | $10.51M | -$1.82M | $3M | $21.89M | $16.21M | $1.6M | $18.36M | $13.02M | $19.99M | $7.98M | $7.23M | $19.26M | $19.64M | $13.04M | $9.11M | $17.99M | $19.33M | $10.24M | $5.78M | $10.53M | $14.1M | $5.81M | $5.63M | $12.13M | $6.63M | -$10.4M | $4.82M | $14.61M | $9.35M | $11.11M | $6.84M | $9.75M | $14.14M | $2.79M | $14.35M | $15.66M | $12.11M | $9.71M | $4.26M | $11.29M | $10.61M | $10.12M | $6.09M | $11.26M | -$1M | $8.94M | -$6.49M | $11M | $9M | $10.29M | $2.17M | $9.93M | $9.33M | $9.88M | $3.74M | $10M | $8.5M | $8M | $3.6M | $7.5M | $5.2M | $5.9M | $1.6M | $12.2M | $3.2M | $4.5M | $700K | $3.8M | $2M | $4.1M | $900K | $5.6M | $2.8M | $4.7M | -$2.1M | $3.5M | $2.1M | $4M | -$1.9M | $1.6M | $1.8M | $3.4M | -$2.2M | $2.1M | $400K | $2.5M | -$2M | $1M | -$400K | $2.1M | -$2.2M | $1M | $300K | $2.1M | -$1.9M | $1.4M | $8.5M | $1.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$11.73M | $135.35M | $29.68M | $44.89M | $11.7M | $68.09M | -$22.95M | $40.46M | -$1.44M | $25.27M | -$113.88M | -$19.45M | -$92.26M | $68.34M | -$71.47M | $38.19M | -$17.84M | $43.15M | $35.37M | $55.97M | $13.83M | $41.33M | $22.16M | $68.43M | $16.33M | -$158.04M | $35.44M | $44.69M | $3.62M | $63.24M | $34.94M | $43.78M | $26.3M | $54.06M | $68.84M | $60.05M | $9.24M | $46.68M | $47.42M | -$11.45M | $31.01M | $34.21M | $35.52M | $43.6M | $32.46M | $46.9M | $42.55M | $53.78M | $33.65M | $35.89M | $52.49M | $36.2M | $35.93M | $7.95M | $57.1M | $43.06M | $36.12M | $48.27M | $62.91M | $50.78M | $50.8M | $28.57M | $45.62M | $53.66M | $44.05M | $28M | $42.41M | $46.26M | $26.88M | $24.5M | $33.43M | $40.11M | $30.22M | $28.99M | $39.98M | $38.39M | $40.17M | $14.37M | $33.41M | $29.89M | $21.95M | $14.52M | $40.95M | $27M | $27.86M | $4.71M | $32.79M | $26.46M | $19.88M | $10.05M | $31.34M | $25.65M | $21.8M | $8.29M | $24.22M | $34.73M | $20.03M | -$1.49M | $21.35M | $17.91M | $19.54M | $8.22M | $17.28M | $16.95M | $16.47M | $8.19M | $16.7M | $14.1M | $13.4M | $6.5M | $13.4M | $9.3M | $10.6M | $4.2M | $18.6M | $5.6M | $8.1M | $2.8M | $6.7M | $3.5M | $7.2M | $3.5M | $9.8M | $4.2M | $7.1M | $2.6M | $6.5M | $3.1M | $6.1M | $700K | $3.5M | $2.8M | $5.1M | $100K | $3.2M | $1M | $3.4M | -$400K | $1.5M | -$300K | $2.8M | $1M | $700K | $300K | $2.1M | -$300K | $1.4M | -$200K | $1.8M | -$500K | $1.5M | $100K | $3M | -$1.7M | $2.3M | $1.3M | $2.8M | -$4.5M | $3.2M | $2.4M | $3.9M | $300K | $3M | $300K | $4M | $1.9M | $1.7M | -$1.2M | $4.6M | $1.8M | $4.3M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$11.73M | $135.35M | $29.68M | $44.89M | $11.7M | $68.09M | -$22.95M | $40.46M | -$1.44M | $25.27M | -$113.88M | -$19.45M | -$92.26M | $68.34M | -$71.47M | $38.19M | -$17.84M | $43.15M | $35.37M | $55.97M | $13.83M | $41.33M | $22.16M | $68.43M | $16.33M | -$158.04M | $35.44M | $44.69M | $3.62M | $63.24M | $34.94M | $43.78M | $26.3M | $54.06M | $68.84M | $60.05M | $9.24M | $46.68M | $47.42M | -$11.45M | $31.01M | $34.21M | $35.52M | $43.6M | $32.46M | $46.9M | $42.55M | $53.78M | $33.65M | $35.89M | $52.49M | $36.2M | $35.93M | $7.95M | $57.1M | $43.06M | $36.12M | $48.27M | $62.91M | $50.78M | $50.8M | $28.57M | $45.62M | $53.66M | $44.05M | $28M | $42.41M | $46.26M | $26.88M | $24.5M | $33.43M | $40.11M | $30.22M | $28.99M | $39.98M | $38.39M | $40.17M | $14.37M | $33.41M | $29.89M | $21.95M | $14.52M | $40.95M | $27M | $27.86M | $4.71M | $32.79M | $26.46M | $19.88M | $10.05M | $31.34M | $25.65M | $21.8M | $8.29M | $24.22M | $34.73M | $20.03M | -$1.49M | $21.35M | $17.91M | $19.54M | $8.22M | $17.28M | $16.95M | $16.47M | $8.19M | $16.7M | $14.1M | $13.4M | $6.5M | $13.4M | $9.3M | $10.6M | $4.2M | $18.6M | $5.6M | $8.1M | $2.8M | $6.7M | $3.5M | $7.2M | $3.5M | $9.8M | $4.2M | $7.1M | $2.6M | $6.5M | $3.1M | $6.1M | $700K | $3.5M | $2.8M | $5.1M | $100K | $3.2M | $1M | $3.4M | -$400K | $1.5M | -$300K | $2.8M | $1M | $700K | $300K | $2.1M | -$300K | $1.4M | -$200K | $1.8M | -$500K | $1.5M | $100K | $3M | -$1.7M | $2.3M | $1.3M | $2.8M | -$4.5M | $3.2M | $2.4M | $3.9M | $300K | $3M | $300K | $4M | $1.9M | $1.7M | -$1.2M | $4.6M | $1.8M | $4.3M |
Shares Outstanding (Basic) | 50.75M | 51.11M | 52.25M | 53.09M | 53.38M | 53.68M | 53.95M | 54.19M | 54.38M | 54.59M | 54.81M | 55.1M | 55.27M | 55.36M | 55.51M | 55.62M | 55.74M | 55.67M | 55.7M | 55.81M | 55.87M | 55.81M | 55.98M | 56.01M | 55.91M | 55.9M | 56.04M | 56.16M | 56.47M | 56.63M | 57.07M | 57.38M | 57.54M | 57.41M | 57.39M | 56.87M | 57.02M | 57.17M | 57.34M | 57.53M | 57.62M | 57.56M | 57.73M | 58.07M | 58.68M | 58.84M | 58.72M | 58.87M | 58.95M | 59.05M | 59.28M | 58.54M | 58.44M | 58.67M | 59.29M | 59.85M | 59.49M | 59.52M | 59.88M | 60.36M | 60.67M | - | 60.38M | 60.73M | 59.88M | - | 58.52M | 58.24M | 58.17M | - | 58.05M | 58.59M | 58.5M | - | 57.94M | 57.62M | 57.42M | - | 56.91M | 56.78M | 56.75M | - | 57.71M | 58.58M | 58.92M | - | 60.51M | 61.05M | 61.44M | - | 61.82M | 61.89M | 61.69M | - | 61.45M | 61.43M | 61.66M | - | 60.96M | 60.86M | 60.59M | - | 60.64M | 60.61M | 60.49M | - | 61.2M | 61.3M | 60.91M | - | 60.91M | 62M | 62.35M | - | 62M | 62.22M | 62.31M | - | 60.91M | 58.33M | 65.45M | - | 65.33M | 60M | 64.55M | - | 65M | 62M | 61M | - | 58.33M | 56M | 56.67M | - | 53.33M | 50M | 56.67M | - | 50M | 56M | 56M | - | 70M | 70M | 70M | - | 70M | 60M | 60M | - | 53.09M | 68.88M | 68.7M | - | 51.3M | 51.3M | 51.3M | - | 51.3M | 51.3M | 51.3M | - | 50.24M | 50.24M | 50.24M | - | 50.24M | 50.24M | 50.24M | - | 49.06M |
Shares Outstanding (Diluted) | 50.75M | 51.91M | 52.66M | 53.52M | 53.97M | 54.46M | 53.95M | 54.85M | 54.38M | 55.36M | 54.81M | 55.1M | 55.27M | 56.14M | 55.51M | 56.2M | 55.74M | 56.53M | 56.39M | 56.39M | 56.6M | 56.62M | 56.33M | 56.17M | 56.19M | 55.9M | 56.5M | 56.66M | 56.91M | 57.34M | 57.63M | 57.87M | 58.11M | 58.09M | 57.87M | 57.55M | 57.71M | 57.94M | 58.01M | 57.54M | 58.18M | 58.09M | 58.2M | 58.79M | 59.37M | 59.37M | 59.34M | 59.76M | 59.78M | 59.93M | 59.71M | 59.42M | 59.13M | 59.54M | 60.25M | 60.63M | 60.43M | 60.64M | 60.85M | 61.43M | 61.82M | - | 61.55M | 61.01M | 60.91M | - | 59.83M | 59.24M | 59.12M | - | 58.95M | 59.77M | 59.99M | - | 59.28M | 59.15M | 59.09M | - | 58.31M | 57.97M | 57.9M | - | 59.46M | 60.5M | 60.64M | - | 62.06M | 62.55M | 62.85M | - | 63.09M | 63.18M | 62.96M | - | 62.58M | 63.09M | 63.57M | - | 63.38M | 63.18M | 63.08M | - | 63.41M | 63.53M | 63.48M | - | 64.24M | 64.09M | 67M | - | 67M | 66.43M | 66.25M | - | 66.43M | 62.22M | 62.31M | - | 60.91M | 58.33M | 65.45M | - | 65.33M | 60M | 64.55M | - | 65M | 62M | 61M | - | 58.33M | 56M | 56.67M | - | 53.33M | 50M | 56.67M | - | 50M | 56M | 56M | - | 70M | 70M | 70M | - | 70M | 60M | 60M | - | 53.09M | 68.88M | 68.7M | - | 51.3M | 51.3M | 51.3M | - | 51.3M | 51.3M | 51.3M | - | 50.24M | 50.24M | 50.24M | - | 50.24M | 50.24M | 50.24M | - | 49.06M |
EPS (Basic) | -$0.23 | $2.65 | $0.57 | $0.85 | $0.22 | $1.27 | -$0.43 | $0.75 | -$0.03 | $0.46 | -$2.08 | -$0.35 | -$1.67 | $1.23 | -$1.29 | $0.69 | -$0.32 | $0.78 | $0.63 | $1 | $0.25 | $0.74 | $0.40 | $1.22 | $0.29 | -$2.83 | $0.63 | $0.80 | $0.064 | $1.12 | $0.61 | $0.76 | $0.46 | $0.94 | $1.20 | $1.06 | $0.16 | $0.82 | $0.92 | -$0.20 | $0.54 | $0.59 | $0.61 | $0.74 | $0.55 | $0.80 | $0.72 | $0.91 | $0.57 | $0.61 | $0.89 | $0.62 | $0.61 | $0.14 | $0.95 | $0.72 | $0.61 | $0.81 | $1.04 | $0.83 | $0.84 | - | $0.76 | $0.89 | $0.74 | - | $0.72 | $0.79 | $0.46 | - | $0.58 | $0.68 | $0.52 | - | $0.69 | $0.67 | $0.70 | - | $0.59 | $0.53 | $0.39 | - | $0.71 | $0.46 | $0.47 | - | $0.54 | $0.43 | $0.32 | - | $0.51 | $0.41 | $0.35 | - | $0.39 | $0.57 | $0.32 | - | $0.35 | $0.29 | $0.32 | - | $0.28 | $0.28 | $0.27 | - | $0.27 | $0.23 | $0.22 | - | $0.22 | $0.15 | $0.17 | - | $0.30 | $0.09 | $0.13 | - | $0.11 | $0.06 | $0.11 | - | $0.15 | $0.07 | $0.11 | - | $0.10 | $0.05 | $0.10 | - | $0.06 | $0.05 | $0.09 | - | $0.06 | $0.02 | $0.06 | - | $0.03 | -$0.01 | $0.05 | - | $0.01 | $0.01 | $0.03 | - | $0.02 | -$0.01 | $0.03 | - | $0.03 | $0.01 | $0.05 | - | $0.04 | $0.02 | $0.04 | - | $0.05 | $0.04 | $0.06 | - | $0.05 | $0.01 | $0.06 | - | $0.03 | -$0.02 | $0.07 | - | $0.07 |
EPS (Diluted) | -$0.23 | $2.61 | $0.56 | $0.84 | $0.22 | $1.25 | -$0.43 | $0.74 | -$0.03 | $0.46 | -$2.08 | -$0.35 | -$1.67 | $1.22 | -$1.29 | $0.68 | -$0.32 | $0.76 | $0.63 | $0.99 | $0.24 | $0.73 | $0.39 | $1.22 | $0.29 | -$2.83 | $0.63 | $0.79 | $0.06 | $1.10 | $0.61 | $0.76 | $0.45 | $0.93 | $1.19 | $1.04 | $0.16 | $0.81 | $0.92 | -$0.20 | $0.53 | $0.59 | $0.61 | $0.74 | $0.55 | $0.79 | $0.72 | $0.90 | $0.56 | $0.60 | $0.88 | $0.61 | $0.61 | $0.13 | $0.95 | $0.71 | $0.60 | $0.80 | $1.03 | $0.83 | $0.82 | - | $0.74 | $0.88 | $0.72 | - | $0.71 | $0.78 | $0.45 | - | $0.57 | $0.67 | $0.50 | - | $0.67 | $0.65 | $0.68 | - | $0.57 | $0.52 | $0.38 | - | $0.69 | $0.45 | $0.46 | - | $0.53 | $0.42 | $0.32 | - | $0.50 | $0.41 | $0.35 | - | $0.39 | $0.55 | $0.32 | - | $0.34 | $0.28 | $0.31 | - | $0.27 | $0.27 | $0.26 | - | $0.26 | $0.22 | $0.20 | - | $0.20 | $0.14 | $0.16 | - | $0.28 | $0.09 | $0.13 | - | $0.11 | $0.06 | $0.11 | - | $0.15 | $0.07 | $0.11 | - | $0.10 | $0.05 | $0.10 | - | $0.06 | $0.05 | $0.09 | - | $0.06 | $0.02 | $0.06 | - | $0.03 | -$0.01 | $0.05 | - | $0.01 | $0.01 | $0.03 | - | $0.02 | -$0.01 | $0.03 | - | $0.03 | $0.01 | $0.05 | - | $0.04 | $0.02 | $0.04 | - | $0.05 | $0.04 | $0.06 | - | $0.05 | $0.01 | $0.06 | - | $0.03 | -$0.02 | $0.07 | - | $0.07 |
EBIT | $1.35M | $104.62M | $55.89M | $69.68M | $28.75M | $63.54M | $32.7M | $63.4M | $35.79M | $65.41M | -$98.98M | -$9.09M | -$95.39M | $96.17M | -$65.93M | $57.66M | -$17.06M | $56.89M | $48.32M | $75.61M | $48.64M | $54.73M | $32.25M | $72.97M | $34.35M | -$162.42M | $50.98M | $63.26M | $10.04M | $81.7M | $50.56M | $59.93M | $36.88M | $73.34M | $61.56M | $82.93M | $9.37M | $61.98M | $53.92M | $47.76M | $44.41M | $43.22M | $41.84M | $60.95M | $45.49M | $57.82M | $57.63M | $77.32M | $49.78M | $47.9M | $73.88M | $50.1M | $37.58M | $14.47M | $82.82M | $62.17M | $40.55M | $69.39M | $78.69M | $72.53M | $60.52M | $37.96M | $69.51M | $78.12M | $62.8M | $42.94M | $69.08M | $74.49M | $46.04M | $39.59M | $56.77M | $67.52M | $49.02M | $46.7M | $69.07M | $61.92M | $46.29M | $33.62M | $50.71M | $42.03M | $34.96M | $22.95M | $54.1M | $43.47M | $32.16M | $20.06M | $50.43M | $40.12M | $30.78M | $15.48M | $43.85M | $36.87M | $33.18M | $16.85M | $36.85M | $35.85M | $30.71M | -$6.4M | $34.72M | $28.91M | $30.54M | $10.48M | $28.7M | $28.31M | $27.94M | $13.1M | $28.4M | $24.84M | $22.7M | $9.9M | $21.3M | $15.3M | $17M | $6.4M | $10.5M | $10.3M | $13.6M | $3.9M | $11.9M | $7.2M | $11.7M | $3.7M | $10.8M | $7.1M | $11.5M | $600K | $10.2M | $5.6M | $10.5M | -$600K | $7.3M | $3.3M | $8.9M | -$1.8M | $5.9M | $2.3M | $6.6M | -$2M | $3.3M | $100K | $5.1M | -$2.9M | $2.8M | -$700K | $5.1M | -$300K | $3.3M | $600K | $5M | -$187.1M | $69.7M | $62.9M | $67.3M | -$163.7M | $63.5M | $55.4M | $59.3M | -$150.5M | $58.2M | $54.3M | $57.1M | -$146.4M | $56.4M | $49.4M | $55.9M | -$140.7M | $55.5M | $41M | $54.1M | -$118M | $51.6M |
EBITDA | $65.52M | $148.58M | $103.88M | $112.99M | $70.32M | $128.19M | $94.9M | $106.7M | $70.88M | $127.15M | $94.98M | $109.95M | $64.71M | $139.68M | $94.7M | $123.56M | $64.28M | $111.01M | $102.62M | $130.26M | $98.81M | $117.67M | $107.93M | $124.02M | $86.16M | $96.51M | $99.71M | $112.57M | $60.35M | $122.58M | $92.57M | $109.63M | $72.69M | $146.17M | $105.73M | $119.96M | $81.04M | $90.36M | $89.84M | $84.19M | $72.97M | $80.04M | $84.3M | $93.58M | $77.91M | $92.03M | $107.7M | $105.77M | $77.4M | $89.97M | $103.95M | $96.19M | $69.86M | $84.84M | $110.14M | $91.99M | $67.06M | $93.34M | $100.45M | $94.8M | $81.96M | $59.69M | $90.64M | $98.27M | $83.06M | $63.66M | $90.16M | $105.56M | $74.61M | $58.53M | $81.61M | $88.59M | $67.91M | $76.76M | $78.73M | $90.76M | $74.05M | $61.9M | $71.31M | $61.78M | $54.66M | $43.97M | $75.25M | $63.56M | $51.9M | $42.06M | $70.07M | $58.49M | $49.11M | $35.01M | $61.85M | $53.78M | $50.1M | $32.63M | $52.78M | $53.6M | $46.68M | $9.34M | $49.2M | $44.67M | $43.88M | $24.32M | $41.84M | $51.06M | $40.58M | $54.17M | $32.8M | $29.44M | $25.8M | $41.5M | $22.4M | $16.4M | $17.9M | $36.3M | -$6.2M | $12M | $12.7M | $2.4M | $11.4M | $7.2M | $11.4M | $2.9M | $6M | $7M | $11.1M | -$100K | $9.7M | $5.4M | $10M | -$1M | $8.7M | $900K | $8.5M | -$2.3M | $5.5M | $2.1M | $6.1M | -$2.6M | $3M | -$100K | $4M | -$3.4M | $1.5M | -$3.4M | $4.4M | -$100K | $2.4M | -$8.5M | $5.1M | -$187.1M | $69.7M | $62.9M | $67.3M | -$163.7M | $63.5M | $55.4M | $59.3M | -$150.5M | $58.2M | $54.3M | $57.1M | -$146.4M | $56.4M | $49.4M | $55.9M | -$140.7M | $55.5M | $41M | $54.1M | -$118M | $51.6M |