The St. Joe Company(JOE:US)
Market Cap$3.899B
Key Metrics
Price$68.41
Revenue (TTM)$547.84M
Holders Revenue (TTM)$74.45M
Gross Profit (TTM)$244.54M
Earnings (TTM)$123.05M
EBITDA (TTM)$235.05M
Op. Margin (TTM)30.17%
Dividend Yield0.89%
Holders Yield1.91%
Cash on hand$136.28M
Total Assets$1.518B
Net Assets$774.4M
Total Debt$561.97M
Key Metrics
Price$68.41
Revenue (TTM)$547.84M
Holders Revenue (TTM)$74.45M
Gross Profit (TTM)$244.54M
Earnings (TTM)$123.05M
EBITDA (TTM)$235.05M
Op. Margin (TTM)30.17%
Dividend Yield0.89%
Holders Yield1.91%
Cash on hand$136.28M
Total Assets$1.518B
Net Assets$774.4M
Total Debt$561.97M
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $158.83M | $99.04M | $128.89M | $161.08M | $129.08M | $94.2M | $104.33M | $99.01M | $111.61M | $87.79M | $86.74M | $101.39M | $128.17M | $72.99M | $61.62M | $57.58M | $68.25M | $64.87M | $99.46M | $54M | $72.24M | $41.31M | $63.86M | $42.04M | $36.08M | $18.57M | $42.66M | $32.86M | $35.55M | $16.02M | $16.3M | $23.68M | $50.43M | $19.87M | $21.56M | $33.99M | $30.65M | $13.51M | $18.75M | $27.19M | $29.55M | $20.25M | $21.1M | $27.83M | $37.85M | $17.09M | $15.68M | $23.95M | $68.16M | $594.09M | $33.87M | $36.83M | $33.79M | $26.77M | $22.62M | $55.91M | $30.36M | $30.52M | $19.82M | $26.75M | $25.28M | $73.44M | $37.1M | $27.11M | $22.04M | $13.3M | $32.81M | $41.92M | $39.11M | $20.12M | $46.7M | $33.2M | $67.49M | $116.61M | $87.38M | $77.44M | $110.7M | $95.02M | $210.24M | $124.03M | $141.83M | $116.97M | $257.67M | $234.13M | $259.72M | $184.71M | $291.27M | $219.76M | $232.55M | $181.54M | $228.89M | $197.13M | $182.06M | $150.26M | $226.69M | $152.46M | $145.53M | $121.68M | $244.38M | $224.55M | $179.82M | $86.28M | $216.35M | $231.44M | $222.01M | $211.03M | $216.81M | $181.5M | $170.13M | $182M | $112.2M | $108.3M | $75.4M | $70M | $94.4M | $69.4M | $94.1M | $88.4M | $95.5M | $84.6M | $80.2M | $171M | -$206M | $171M | $201.8M | $184M | $186.3M | $166.3M | $165.9M | $167.4M | $153.6M | $141.2M | $150.5M | $146.7M | $152.5M | $152.2M | $143.6M | $143.6M | $159M | $144M | $144.3M | $134.8M | $151.5M | $149.4M | $148.2M | $161M | $152.4M | $159.9M | $163.1M | $158.8M | $162.6M | $162.5M | $162.5M | $162.5M |
Cost of Revenue | $85.41M | $61.1M | $65.5M | $91.29M | $73.69M | $58.59M | $56.07M | $61.36M | $63.04M | $53.55M | $47.19M | $66.02M | $72.63M | $48.64M | $34.96M | $35.91M | $39.76M | $33.97M | $45.98M | $29.63M | $33.56M | $24.84M | $28.26M | $22.6M | $17.01M | $9.91M | $19.07M | $17.75M | $17.16M | $10.11M | $10.99M | $14.31M | $13.81M | $12.21M | $15.77M | $21.93M | $19.53M | $9.96M | $12.26M | $18.31M | $19.58M | $12.04M | $14.03M | $18.14M | $22.17M | $12.76M | $12.01M | $16.64M | $34.16M | $73.99M | $21.07M | $24.32M | $22.17M | $19.36M | $17.11M | $31.5M | $21.1M | $21.56M | $16.08M | $20.05M | $20.25M | $15.09M | $15.9M | $17.93M | $16.48M | $11.99M | $29.42M | $37.9M | $27.28M | $15.62M | $19.11M | $27.43M | $39.46M | $34.12M | $43.72M | $23.59M | $84.85M | $54.81M | $73.82M | $75.66M | $82.65M | $73.72M | $182.39M | $169.76M | $163.23M | $121.98M | $220.47M | $164.99M | $174.24M | $117.63M | $69.6M | $143.45M | $135.5M | $108.22M | $163.38M | $117.04M | $105.84M | $88.37M | $198.65M | $181.98M | $139.15M | $59.71M | $144.32M | $170.11M | $165.98M | $158.2M | $163.19M | $140.9M | $141.4M | $144.1M | $126M | $76.3M | $48.4M | $49.4M | $58.6M | $37M | $60.3M | $60.8M | -$82M | $58.3M | $44.7M | $62.2M | -$284.6M | $129.3M | $91.3M | $83M | $39M | $118M | $122.7M | $129M | $112.1M | $104.6M | $118.1M | $110.6M | $120.9M | $116.5M | $110.6M | $106M | $123.1M | $110.3M | $107.9M | $105.3M | $112.9M | $115.3M | $109.1M | $114.5M | $118.3M | $107.2M | $111.5M | - | - | - | - | - |
Gross Profit | $73.42M | $37.94M | $63.39M | $69.78M | $55.39M | $35.6M | $48.26M | $37.65M | $48.57M | $34.24M | $39.55M | $35.38M | $55.53M | $24.35M | $26.66M | $21.67M | $28.49M | $30.91M | $53.48M | $24.37M | $38.68M | $16.46M | $35.61M | $19.44M | $19.07M | $8.66M | $23.59M | $15.1M | $18.38M | $5.92M | $5.31M | $9.37M | $36.63M | $7.66M | $5.79M | $12.06M | $11.11M | $3.55M | $6.49M | $8.88M | $9.97M | $8.21M | $7.07M | $9.7M | $15.68M | $4.33M | $3.67M | $7.31M | $34.01M | $520.1M | $12.8M | $12.51M | $11.62M | $7.41M | $5.5M | $24.41M | $9.25M | $8.96M | $3.74M | $6.69M | $5.03M | $58.35M | $21.21M | $9.18M | $5.55M | $1.32M | $3.38M | $4.03M | $11.83M | $4.51M | $27.59M | $5.77M | $28.03M | $82.49M | $43.66M | $53.85M | $25.85M | $40.21M | $136.42M | $48.37M | $59.18M | $43.24M | $75.29M | $64.37M | $96.49M | $62.73M | $70.8M | $54.77M | $58.3M | $63.91M | $159.28M | $53.68M | $46.57M | $42.04M | $63.31M | $35.42M | $39.69M | $33.31M | $45.74M | $42.57M | $40.67M | $26.58M | $72.03M | $61.33M | $56.04M | $52.83M | $53.62M | $40.6M | $28.73M | $37.9M | -$13.8M | $32M | $27M | $20.6M | $35.8M | $32.4M | $33.8M | $27.6M | $177.5M | $26.3M | $35.5M | $108.8M | $78.6M | $41.7M | $110.5M | $101M | $147.3M | $48.3M | $43.2M | $38.4M | $41.5M | $36.6M | $32.4M | $36.1M | $31.6M | $35.7M | $33M | $37.6M | $35.9M | $33.7M | $36.4M | $29.5M | $38.6M | $34.1M | $39.1M | $46.5M | $34.1M | $52.7M | $51.6M | - | - | - | - | - |
| $7.26M | $8.37M | $25.87M | $5.2M | $6.44M | $6.58M | $23.85M | $4.6M | $4.7M | $7.1M | $22.6M | $4.4M | $4.2M | $5.72M | $20.87M | $3.7M | $4.2M | $11.31M | $5.86M | $3.6M | $3.8M | $14.14M | $5.93M | $5.11M | $4.95M | $6.92M | $5.27M | $10.11M | $10.19M | $11.94M | $8.98M | $10.23M | $10.02M | $11.89M | $10.16M | $9.94M | $8.31M | $12.36M | $10.57M | $10.39M | $11.45M | $13.64M | $8.73M | $19.69M | $15.46M | $14.23M | $17.4M | $6.47M | $11.02M | $17.01M | $11.43M | $6.82M | $7.7M | $11.7M | -$21.89M | $9.86M | $14.08M | $12.72M | $8.59M | $7.52M | $14.54M | $25.26M | $41.81M | $34.42M | $23.24M | $21.3M | $46.53M | $14.76M | $62.64M | $19.51M | $18.49M | $22.39M | $22.79M | $26.22M | $18.69M | $54.52M | $25.26M | $7.89M | $88.04M | $29.83M | $29.35M | $33M | $11.71M | $12.37M | $103.62M | $27.65M | $14.52M | $10.62M | $11.45M | $33.13M | $101.74M | $10M | $22.77M | $6.01M | $6.88M | $6.99M | $8.34M | $5.32M | $3.83M | $4.69M | $6.1M | $4.18M | $14.06M | $5.83M | $6.41M | $5.26M | $5.06M | $4.3M | $4.4M | $2.6M | -$40.1M | $3M | $2.7M | $2.7M | $16.1M | $8.2M | $10.2M | $9.7M | $147.4M | $9.2M | $5.8M | $8.6M | $129.4M | $14.1M | $56.7M | $52.1M | $108M | $14.8M | $13.7M | $13.8M | $9.5M | $13.4M | $14.1M | $14.9M | $11.7M | $15.2M | $13.2M | $14.6M | $11.5M | $17.3M | $13.9M | $13.2M | $12.8M | $10.2M | $18.2M | $14M | $9.5M | $14.7M | $13.9M | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | $4.7M | - | - | - | $4.2M | $4.2M | - | - | $4M | $3.7M | - | - | $3.4M | $3.8M | $5.66M | - | $3.3M | $3.3M | $7.07M | - | - | - | - | - | $5.05M | $5.09M | $5.97M | $4.49M | $5.11M | $5.01M | $5.95M | $5.08M | $4.97M | $4.15M | $6.18M | $5.28M | $5.19M | $5.73M | $6.82M | $0 | $9.85M | $7.73M | $7.12M | $13.53M | $0 | $3.75M | $8.51M | $3.91M | $0 | $0 | $4.39M | -$21.89M | $3.21M | $4.91M | $4.49M | $8.59M | $7.52M | $14.54M | $25.26M | $41.81M | $22.12M | $15.67M | $13.33M | $46.53M | $6.01M | $50.46M | $8.35M | $18.49M | $8.01M | $9.36M | $23.96M | $25.5M | $28.36M | $25.26M | $7.89M | $88.04M | $29.83M | $29.35M | $33M | $11.71M | $12.37M | $29.45M | $27.65M | $14.52M | $10.62M | $9.45M | $33.13M | $101.47M | $10M | $8.69M | $6.01M | $6.88M | $6.99M | $8.34M | $5.32M | $3.83M | $4.69M | $6.1M | $4.18M | $14.06M | $5.83M | $6.41M | $5.26M | $5.06M | $4.3M | $4.4M | $2.6M | -$40.1M | $3M | $2.7M | $2.7M | $16.1M | $8.2M | $10.2M | $9.7M | $147.4M | $9.2M | $5.8M | $8.6M | $129.4M | $14.1M | $56.7M | $52.1M | $108M | $14.8M | $13.7M | $13.8M | $9.5M | $13.4M | $14.1M | $14.9M | $11.7M | $15.2M | $13.2M | $14.6M | $11.5M | $17.3M | $13.9M | $13.2M | $12.8M | $10.2M | $18.2M | $14M | $9.5M | $14.7M | $13.9M | - | - | - | - | - |
| Other Operating Expenses | $7.26M | $8.37M | $25.87M | $500K | $6.44M | $6.58M | $23.85M | $400K | $500K | $7.1M | $22.6M | $400K | $500K | $5.72M | $20.87M | $300K | $400K | $5.66M | $5.86M | $300K | $500K | $7.07M | $5.93M | $5.11M | $4.95M | $6.92M | $5.27M | $5.05M | $5.09M | $5.97M | $4.49M | $5.11M | $5.01M | $5.95M | $5.08M | $4.97M | $4.15M | $6.18M | $5.28M | $5.19M | $5.73M | $6.82M | $8.73M | $9.85M | $7.73M | $7.12M | $3.87M | $6.47M | $7.28M | $8.51M | $7.52M | $6.82M | $7.7M | $7.31M | - | $6.65M | $9.16M | $8.23M | - | - | - | - | - | $12.3M | $7.57M | $7.97M | - | $8.75M | $12.18M | $11.16M | - | $14.38M | $13.44M | $2.26M | -$6.81M | $26.16M | - | - | - | - | - | - | - | - | $74.17M | - | $0 | - | $1.99M | - | $276K | - | $14.08M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $54.77M | $18.18M | $39.43M | $52.93M | $36.96M | $16.89M | $25.69M | $21.27M | $32.58M | $15.95M | $17.28M | $20.26M | $41.87M | $11.3M | $10.27M | $12.2M | $18.82M | $20.22M | $42.01M | $16.15M | $30.76M | $5.54M | $26.28M | $11.03M | $11.11M | -$1.33M | $15.19M | $7.42M | $10.87M | -$2.16M | -$1.34M | $1.94M | $29.34M | -$541K | -$1.89M | $4.79M | $4.93M | -$4.58M | -$882K | $1.6M | $2.14M | -$897K | -$3.86M | -$2.38M | $5.81M | -$5.7M | -$15.95M | -$1.34M | $21.04M | $509.49M | $3.12M | $3.38M | $1.58M | -$2.23M | -$6.8M | $15.36M | -$2.37M | -$1.6M | -$7.72M | -$3.85M | -$12.95M | $26.59M | $3.87M | -$16.3M | -$13.58M | -$15.5M | -$13.8M | -$14.46M | -$54.85M | -$18.79M | $9.62M | -$20.78M | $776K | $53.83M | $20.34M | -$5.7M | -$4.01M | $27.33M | $36.94M | $13.24M | $24.74M | $5.9M | $53.81M | $42.97M | $57.8M | $25.72M | $46.62M | $36.42M | $38.51M | $22.34M | $47.13M | $37.01M | $17.36M | $29.39M | $49.95M | $22.37M | $26.05M | $23.04M | $33.32M | $30.11M | $29.77M | $17.66M | $53.28M | $36.84M | $35.18M | $33.58M | $34.4M | $23.2M | $13.33M | $24.2M | $15M | $19.3M | $15.2M | $9.4M | $10.8M | $15.9M | $15.9M | $10.3M | $22.5M | $9.6M | $22.8M | $93.4M | -$35M | $14.9M | $37.9M | $33.1M | $23.6M | $8M | $14M | $19.1M | $18M | $6.9M | $2.2M | $5.2M | $4.4M | $5.7M | $5.3M | $8.3M | $11.4M | $2.6M | $8.2M | $2.2M | $11.9M | $10.3M | $9.4M | $17.8M | $8.9M | $26.2M | $26.9M | $158.8M | -$371.4M | $162.5M | $162.5M | $162.5M |
| $324K | -$379K | -$471K | $1.01M | $2.76M | $5.58M | -$1.02M | $1.79M | $196K | $1.8M | -$972K | $5.17M | $3.51M | $1.62M | $30.52M | $4.05M | $4.23M | -$2.24M | -$920K | $5.55M | $1.57M | -$1.06M | -$283K | -$707K | $14.14M | -$422K | -$4.14M | $1.41M | $2.79M | $4.8M | -$2.64M | -$83K | $3.27M | $917K | $11.47M | $4M | $11.6M | $11.05M | $5.49M | $2.05M | $415K | $12.7M | -$105K | $6.39M | -$4.22M | $2.91M | $5.08M | $804K | $2.27M | $411K | -$3.28M | $977K | $1.13M | -$136K | -$1.25M | $725K | $2.86M | $1.86M | -$375.65M | -$49K | -$7.32M | -$4.92M | -$5.31M | -$5.35M | -$1.14M | -$2.14M | -$76.1M | -$11.67M | -$19.07M | $379K | -$89.5M | -$9.85M | -$33.23M | -$4.39M | -$2.6M | -$16.91M | $21.95M | $3.21M | -$32K | -$9.95M | $5.69M | $2.96M | $5.67M | $4.95M | $6.78M | $3.19M | $3.8M | $2.23M | -$410K | $1.51M | -$1.4M | $1.99M | -$13.09M | -$2.97M | $41.38M | $309K | $157K | $97.43M | $2.19M | $1.09M | $5.36M | $3.69M | $2.74M | $6.23M | $4.63M | $6.85M | $3.25M | $12.8M | $4.6M | $5.1M | -$2.6M | $6.9M | $8.2M | $8.1M | $9M | $10M | $10.8M | $12M | $9.1M | $14.6M | $9.1M | $9M | $800K | $5.1M | $10M | $6.3M | $14.1M | $9.1M | $3.9M | $4.5M | $3.1M | $3.8M | $3.9M | $5.3M | $5.7M | $4.7M | $5.6M | $5.3M | $22.4M | $5.8M | $6.8M | $7.2M | $15.2M | $8.6M | $8.4M | $8.3M | $17.8M | $10.9M | $11.3M | - | - | - | - | - | |
| Non-Operating Interest Income | $3.26M | - | $3.41M | $3.12M | $3.2M | $3.43M | $3.21M | $3.45M | $3.41M | $3.44M | $3.53M | $4.75M | $4.28M | $2.92M | $2.45M | $2.7M | $2.46M | $2.28M | $2.46M | $2.27M | $2.25M | $2.23M | $2.17M | $2.12M | $2.17M | $3.18M | $3.74M | $3.78M | $4.43M | $3.94M | $4.18M | $3.98M | $4.52M | $5.12M | $5.54M | $6.58M | $6.17M | $6.68M | $6.82M | $3.69M | $2.38M | $2.27M | $2.5M | $3.21M | $4.8M | $4.59M | $4.61M | $4.22M | $3.97M | $563K | - | $502K | $38K | $107K | - | $375K | $332K | $476K | $322K | $436K | $165K | $207K | $243K | $392K | $452K | $383K | - | $764K | - | $765K | - | - | - | $1.79M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $6.88M | $7.09M | $7.16M | $7.79M | $7.76M | $7.78M | $8.13M | $8.38M | $8.52M | $8.55M | $8.79M | $8.41M | $7.21M | $6.21M | $5.43M | $4.73M | $4.07M | $4.15M | $4.22M | $4.11M | $3.85M | $3.67M | $3.45M | $3.38M | $3.39M | $3.35M | $3.23M | $3.11M | $3.02M | $2.94M | $2.94M | $2.93M | $2.95M | $3.03M | $3.03M | $3.04M | $3.04M | $3.04M | $3.04M | $3.08M | $3.15M | $3.04M | $3.03M | $2.88M | $2.65M | $2.88M | $2.77M | $2.95M | $2.25M | $639K | $648K | $524K | $269K | $600K | $416K | $916K | $657K | $831K | $862K | $1.08M | $985K | $997K | $1.21M | $5.17M | $1.14M | $1.09M | $825K | $65K | $139K | $128K | - | $116K | $110K | $4.22M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $3.94M | $6.72M | $3.28M | $5.68M | $7.32M | $9.93M | $3.9M | $6.73M | $5.31M | $6.91M | $4.29M | $8.84M | $6.43M | $4.91M | $33.51M | $6.07M | $5.84M | -$357K | $839K | $7.39M | $3.18M | $382K | $995K | $550K | $15.37M | -$260K | -$4.65M | $736K | $1.39M | $3.81M | -$3.89M | -$1.14M | $1.7M | -$1.18M | $8.96M | $451K | $8.47M | $7.41M | $1.72M | $1.44M | $1.18M | $13.46M | $432K | $6.05M | -$6.37M | $1.2M | $3.25M | -$468K | $547K | $487K | -$2.63M | $999K | $1.36M | $357K | -$833K | $1.27M | $3.18M | $2.21M | -$375.11M | $592K | -$6.5M | -$4.13M | -$4.34M | -$573K | -$456K | -$1.43M | -$75.27M | -$12.36M | -$18.93M | -$258K | -$89.5M | -$9.74M | -$33.12M | -$1.95M | -$2.6M | -$16.91M | $21.95M | $3.21M | -$32K | -$9.95M | $5.69M | $2.96M | $5.67M | $4.95M | $6.78M | $3.19M | $3.8M | $2.23M | -$410K | $1.51M | -$1.4M | $1.99M | -$13.09M | -$2.97M | $41.38M | $309K | $157K | $97.43M | $2.19M | $1.09M | $5.36M | $3.69M | $2.74M | $6.23M | $4.63M | $6.85M | $3.25M | $12.8M | $4.6M | $5.1M | -$2.6M | $6.9M | $8.2M | $8.1M | $9M | $10M | $10.8M | $12M | $9.1M | $14.6M | $9.1M | $9M | $800K | $5.1M | $10M | $6.3M | $14.1M | $9.1M | $3.9M | $4.5M | $3.1M | $3.8M | $3.9M | $5.3M | $5.7M | $4.7M | $5.6M | $5.3M | $22.4M | $5.8M | $6.8M | $7.2M | $15.2M | $8.6M | $8.4M | $8.3M | $17.8M | $10.9M | $11.3M | - | - | - | - | - |
Income Before Tax | $55.1M | $17.8M | $38.98M | $53.94M | $39.72M | $22.48M | $24.71M | $23.06M | $32.83M | $17.75M | $16.33M | $25.47M | $45.34M | $12.92M | $40.79M | $16.22M | $23.03M | $17.99M | $41.09M | $21.71M | $32.32M | $4.48M | $26M | $10.32M | $25.25M | -$1.75M | $11.05M | $8.83M | $13.66M | $2.64M | -$3.98M | $1.86M | $32.61M | $376K | $9.58M | $8.78M | $16.52M | $6.47M | $4.61M | $3.64M | $2.56M | $11.8M | -$3.97M | $4M | $1.59M | -$2.79M | -$10.86M | -$531K | $23.31M | $509.9M | -$162K | $4.36M | $2.71M | -$2.47M | -$9.23M | $15.71M | $160K | -$222K | -$383.37M | -$3.9M | -$20.27M | $21.67M | -$1.44M | -$21.65M | -$14.72M | -$17.64M | -$86.43M | -$26.13M | -$73.92M | -$19.17M | -$48.73M | -$30.68M | -$32.45M | $49.45M | $4.48M | -$10.61M | -$777K | $24.97M | $29.57M | -$2.1M | $24.62M | $4.23M | $52.09M | $40.83M | $60.01M | $24.51M | $44.31M | $34.44M | $36.24M | $20.22M | $45.02M | $36.67M | $15.83M | $23.39M | $85.32M | $19.49M | $20.7M | $116.55M | $30.29M | $25.88M | $32.09M | $17.61M | $51.7M | $38.3M | $33.28M | $33.68M | $31.3M | $32.3M | $16.2M | $22M | $8M | $20.6M | $18.5M | $13.7M | $14.7M | $20.5M | $22.5M | $18.3M | $26.9M | $20.5M | $28.7M | $98.9M | -$37.1M | $16.1M | $43.5M | $35.6M | $32.5M | $12.9M | $14.5M | $16.1M | $17M | $8.5M | $1.7M | $7.1M | $5.8M | $7.5M | $6.8M | $10.5M | $24.3M | $6.9M | $11.3M | $5.9M | $20.3M | $15.2M | $13.2M | $21.5M | $18.7M | $32.7M | $31.2M | - | - | - | - | - |
Income Tax | $14.12M | $4.51M | $9.74M | $13.74M | $9.95M | $5.81M | $6.59M | $6.41M | $8.3M | $4.65M | $4.3M | $6.76M | $11.5M | $3.44M | $9.75M | $4.16M | $5.95M | $4.54M | $9.8M | $6.43M | $7.7M | $1.05M | $5.82M | $2.44M | $5.91M | -$495K | $2.35M | $3M | $3.43M | $661K | -$3.55M | -$3.48M | $6.55M | -$249K | -$28.71M | $2.64M | $5.91M | $2.28M | $1.98M | $948K | $978K | $3.24M | -$1.23M | $1.24M | $1.86M | -$1.07M | $298K | -$386K | $8.69M | $106.91M | -$567K | $158K | $0 | $0 | -$595K | $357K | -$22K | $647K | -$54.79M | -$1.47M | -$6.95M | $7.55M | -$2.55M | -$8.57M | -$6.14M | -$6.59M | -$33.93M | -$11.83M | -$28.52M | -$7.18M | -$21.43M | -$11.55M | -$11.78M | $17.77M | $1.43M | -$4.02M | -$367K | $6.21M | $9.86M | $1.2M | $9.8M | $1.95M | $16.51M | $15.8M | $22.29M | $9.72M | $17.14M | $13.79M | $14.21M | $8.07M | $14.33M | $13.61M | $5.69M | $8.75M | $29.59M | $7.46M | $8.34M | $44.17M | $10.88M | $9.86M | $12.09M | $6.69M | $10.59M | $16.67M | $14.45M | $14.93M | $13.46M | $17.9M | -$19.7M | $12.4M | $6.7M | $10.9M | $10M | $8M | $7.5M | $11.4M | $11.3M | $10.3M | $11.9M | $9.1M | $22.9M | $39.2M | -$12.3M | $7.1M | $17.2M | $14.1M | $13.7M | $5.4M | $6.9M | $7.9M | $8.2M | $9.4M | $900K | $3.6M | $2.9M | $3.7M | $3.6M | $4.7M | $10.3M | $2.6M | $4.9M | $3M | $10.5M | $6.5M | $2.8M | $9.1M | $7.4M | $10.6M | $14.4M | - | - | - | - | - |
Net Income | $40.98M | $13.29M | $29.24M | $40.2M | $29.77M | $16.67M | $18.12M | $16.65M | $24.52M | $13.1M | $12.03M | $18.7M | $33.84M | $9.48M | $27.62M | $12.06M | $17.09M | $13.45M | $31.99M | $14.78M | $24.02M | $2.96M | $19.81M | $7.78M | $19.22M | -$1.34M | $8.63M | $5.83M | $10.23M | $1.98M | -$433K | $5.34M | $26.07M | $625K | $38.29M | $6.14M | $10.61M | $4.19M | $2.63M | $2.7M | $1.58M | $8.55M | -$2.74M | $2.76M | -$271K | -$1.72M | -$11.16M | -$156K | $14.61M | $402.99M | $556K | $4.19M | $2.7M | -$2.48M | -$8.64M | $15.33M | $173K | -$880K | -$328.62M | -$2.44M | -$13.34M | $14.09M | -$2.72M | -$13.13M | -$8.63M | -$11.42M | -$59.28M | -$14.56M | -$45.5M | -$12.14M | -$28.19M | -$19.24M | -$20.9M | $31.64M | $1.24M | -$6.7M | $25.69M | $20.07M | $22.86M | $6.73M | $21.72M | $5.85M | $41.67M | $37.45M | $39.08M | $16.28M | $29.79M | $26.72M | $23.15M | $13.04M | $28.52M | $22.94M | $10.36M | $14.64M | $55.73M | $12.16M | $33.29M | $74.55M | $19.39M | $16.09M | $24.21M | $11.04M | $41.68M | $22.69M | $22.04M | $23.87M | $23.1M | $18.6M | $40.6M | $61.4M | $8.7M | $14.9M | $13.1M | $11.3M | $12.2M | $14.6M | $15.3M | $11.8M | $12.2M | $14.9M | $91.1M | $72M | $18.2M | $14.4M | $29.4M | $24M | $22.7M | $10.6M | $10M | $14.7M | $12.6M | $1.1M | $2.8M | $26.4M | $6.5M | $6M | $6.4M | $7.9M | $22.4M | $4.7M | $8.9M | $5.1M | $15.4M | $11.1M | $13.6M | $15.8M | $18.4M | $25.2M | $22.4M | $16.8M | $20.7M | $20.7M | $20.7M | $20.6M |
Minority Interests | -$508K | $647K | $698K | -$1.5M | -$250K | $793K | $800K | $186K | -$6K | $813K | $1.15M | $708K | $891K | $909K | $505K | $286K | -$50K | -$41K | -$53K | $419K | $200K | $239K | -$28K | -$31K | -$20K | -$198K | $61K | -$109K | $145K | $17K | $367K | $139K | $128K | $132K | $210K | -$198K | $150K | $180K | $75K | $15K | $230K | $111K | $201K | $14K | $47K | -$22K | $59K | $106K | $0 | $6K | $4K | $8K | $6K | $6K | $6K | $7K | $3K | $6K | $7K | $6K | $7K | $9K | $11K | $10K | $8K | $12K | $4K | $60K | $655K | $102K | $271K | $39K | $85K | $412K | -$226K | -$112K | -$371K | -$383K | -$515K | -$745K | -$2.73M | -$2.14M | -$4.44M | -$1.35M | -$1.17M | -$868K | -$1.7M | -$415K | -$397K | -$83K | $92K | $35K | -$431K | -$249K | -$445K | -$436K | -$308K | -$177K | -$549K | -$72K | $107K | -$11K | -$568K | -$1.06M | -$3.21M | -$5.11M | -$6.44M | -$3.7M | -$1.8M | -$7.3M | -$4.7M | -$5.7M | -$5M | -$3.8M | -$5M | -$5.5M | -$4.1M | -$3.8M | -$4.2M | -$3.5M | -$3M | -$3.4M | -$3.3M | -$3.3M | -$3.1M | -$2.5M | -$3.9M | -$3.1M | -$2.4M | -$6.5M | -$3.8M | -$2M | -$2M | -$2.4M | -$3.6M | -$2.2M | -$3.2M | -$2.1M | -$8.4M | -$400K | -$2.5M | -$2.2M | -$5.6M | -$2.4M | -$3.2M | -$3.4M | -$7.1M | -$3.1M | -$5.6M | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $40.47M | $13.93M | $29.93M | $38.71M | $29.52M | $17.46M | $18.92M | $16.84M | $24.52M | $13.92M | $13.19M | $19.41M | $34.73M | $10.39M | $28.13M | $12.35M | $17.04M | $13.41M | $31.94M | $15.2M | $24.22M | $3.2M | $19.79M | $7.75M | $19.2M | -$1.53M | $8.69M | $5.72M | $10.37M | $2M | -$66K | $5.48M | $26.2M | $757K | $38.5M | $5.94M | $10.76M | $4.37M | $2.71M | $2.71M | $1.81M | $8.67M | -$2.54M | $2.77M | -$224K | -$1.74M | -$11.1M | -$50K | $14.61M | $403M | $560K | $4.2M | $2.7M | -$2.47M | -$8.63M | $15.34M | $176K | -$874K | -$328.61M | -$2.43M | -$13.34M | $14.1M | -$2.71M | -$13.12M | -$8.62M | -$11.41M | -$59.27M | -$14.5M | -$44.84M | -$12.04M | -$27.92M | -$19.2M | -$20.82M | $32.05M | $1.01M | -$6.81M | $25.32M | $19.68M | $22.35M | $5.98M | $18.98M | $3.71M | $37.23M | $36.11M | $37.91M | $15.41M | $28.09M | $26.3M | $22.75M | $12.96M | $28.61M | $22.98M | $9.93M | $14.39M | $55.29M | $11.73M | $32.98M | $74.37M | $18.84M | $16.02M | $24.32M | $11.03M | $41.11M | $21.63M | $18.83M | $18.76M | $16.66M | $14.9M | $38.8M | $54.1M | $4M | $9.2M | $8.1M | $7.5M | $7.2M | $9.1M | $11.2M | $8M | $8M | $11.4M | $88.1M | $68.6M | $14.9M | $11.1M | $26.3M | $21.5M | $18.8M | $7.5M | $7.6M | $8.2M | $8.8M | -$900K | $800K | $24M | $2.9M | $3.8M | $3.2M | $5.8M | $14M | $4.3M | $6.4M | $2.9M | $9.8M | $8.7M | $10.4M | $12.4M | $11.3M | $22.1M | $16.8M | $16.8M | $20.7M | $20.7M | $20.7M | $20.6M |
Shares Outstanding (Basic) | 57.16M | 57.49M | 57.64M | 57.84M | 58.06M | 58.24M | 58.32M | 58.33M | 58.33M | 58.32M | 58.31M | 58.31M | 58.31M | 58.31M | 58.31M | 58.81M | 58.88M | 58.88M | 58.88M | 58.88M | 58.88M | 58.88M | 58.88M | 58.88M | 58.9M | 59.38M | 59.42M | 60.04M | 60.2M | 60.32M | 60.67M | 61.07M | 63.76M | 65.48M | 66.13M | 70.2M | 71.98M | 73.97M | 74.34M | 74.34M | 74.34M | 74.81M | 75.33M | 92.03M | 92.3M | 92.3M | 92.3M | 92.3M | 92.3M | 92.29M | 92.29M | 92.28M | 92.28M | 92.28M | 92.29M | 92.29M | 92.29M | 92.27M | - | 92.19M | 92.21M | 92.34M | - | 91.73M | 91.73M | 91.4M | - | 91.5M | 91.36M | 91.21M | - | 91.32M | 91.24M | 79.11M | - | 73.94M | 73.78M | 72.9M | - | 74.8M | 75.94M | 74.12M | - | 75.23M | 75.83M | 73.39M | - | 75.15M | 75.83M | 76.24M | - | 76.6M | 76.39M | 75.74M | - | 78.19M | 80.43M | 79.97M | - | 80.1M | 81.19M | 82.94M | - | 86.51M | 85.59M | 85.26M | - | 82.78M | 88.18M | 88.69M | - | 92M | 90M | 93.75M | - | 91M | 93.33M | 88.89M | - | 87.69M | 91.77M | 91.47M | - | 92.5M | 90.69M | 89.58M | - | 93.75M | 95M | 91.11M | - | 80M | 88.89M | 88.89M | - | 95M | 106.67M | 96.67M | - | 86M | 91.43M | 96.67M | - | 87M | 94.55M | 88.57M | - | 261.51K | 260.99K | 91.59M | - | 91.59M | 91.59M | 91.59M |
Shares Outstanding (Diluted) | 57.17M | 57.51M | 57.64M | 57.86M | 58.06M | 58.26M | 58.32M | 58.33M | 58.35M | 58.34M | 58.31M | 58.33M | 58.32M | 58.31M | 58.31M | 58.81M | 58.89M | 58.89M | 58.88M | 58.88M | 58.88M | 58.88M | 58.88M | 58.88M | 58.9M | 59.38M | 59.42M | 60.04M | 60.2M | 60.32M | 60.67M | 61.07M | 63.76M | 65.48M | 66.13M | 70.2M | 71.98M | 73.97M | 74.34M | 74.34M | 74.34M | 74.81M | 75.33M | 92.03M | 92.3M | 92.3M | 92.3M | 92.3M | 92.3M | 92.29M | 92.29M | 92.28M | 92.28M | 92.28M | 92.29M | 92.29M | 92.29M | 92.27M | - | 92.19M | 92.21M | 92.38M | - | 91.77M | 91.73M | 91.4M | - | 91.5M | 91.36M | 91.21M | - | 91.32M | 91.24M | 79.5M | - | 73.94M | 73.78M | 72.9M | - | 74.8M | 75.94M | 74.12M | - | 76.83M | 75.83M | 77.06M | - | 77.36M | 75.83M | 76.24M | - | 76.6M | 76.39M | 79.95M | - | 78.19M | 82.44M | 82.63M | - | 84.31M | 84.61M | 86.01M | - | 86.51M | 85.59M | 85.26M | - | 82.78M | 90.23M | 88.69M | - | 92M | 90M | 93.75M | - | 91M | 93.33M | 100M | - | 87.69M | 91.77M | 91.47M | - | 92.5M | 90.69M | 89.58M | - | 93.75M | 95M | 91.11M | - | 80M | 88.89M | 88.89M | - | 95M | 106.67M | 96.67M | - | 86M | 91.43M | 96.67M | - | 87M | 94.55M | 88.57M | - | 261.51K | 260.99K | 91.59M | - | 91.59M | 91.59M | 91.59M |
EPS (Basic) | $0.71 | $0.24 | $0.52 | $0.67 | $0.51 | $0.30 | $0.32 | $0.29 | $0.42 | $0.24 | $0.23 | $0.33 | $0.60 | $0.18 | $0.48 | $0.21 | $0.29 | $0.23 | $0.54 | $0.26 | $0.41 | $0.05 | $0.34 | $0.13 | $0.33 | -$0.03 | $0.15 | $0.10 | $0.17 | $0.03 | -$0.0016 | $0.09 | $0.41 | $0.01 | $0.58 | $0.08 | $0.15 | $0.06 | $0.04 | $0.04 | $0.02 | $0.12 | -$0.03 | $0.03 | -$0.0024 | -$0.02 | -$0.12 | -$0.00054 | $0.16 | $4.37 | $0.0054 | $0.05 | $0.03 | -$0.03 | -$0.09 | $0.17 | $0 | -$0.01 | - | -$0.03 | -$0.14 | $0.15 | - | -$0.14 | -$0.09 | -$0.13 | - | -$0.16 | -$0.49 | -$0.13 | - | -$0.21 | -$0.23 | $0.40 | - | -$0.09 | $0.34 | $0.27 | - | $0.08 | $0.25 | $0.05 | - | $0.48 | $0.50 | $0.21 | - | $0.35 | $0.30 | $0.17 | - | $0.30 | $0.13 | $0.19 | - | $0.15 | $0.41 | $0.93 | - | $0.20 | $0.30 | $0.13 | - | $0.25 | $0.22 | $0.22 | - | $0.18 | $0.44 | $0.61 | - | $0.10 | $0.09 | $0.08 | - | $0.10 | $0.12 | $0.09 | - | $0.13 | $0.96 | $0.75 | - | $0.12 | $0.29 | $0.24 | - | $0.08 | $0.08 | $0.09 | - | -$0.01 | $0.01 | $0.27 | - | $0.04 | $0.03 | $0.06 | - | $0.05 | $0.07 | $0.03 | - | $0.10 | $0.11 | $0.14 | - | $84.51 | $64.37 | $0.20 | - | $0.23 | $0.23 | $0.23 |
EPS (Diluted) | $0.71 | $0.24 | $0.52 | $0.67 | $0.51 | $0.30 | $0.32 | $0.29 | $0.42 | $0.24 | $0.23 | $0.33 | $0.60 | $0.18 | $0.48 | $0.21 | $0.29 | $0.23 | $0.54 | $0.26 | $0.41 | $0.05 | $0.34 | $0.13 | $0.33 | -$0.03 | $0.15 | $0.10 | $0.17 | $0.03 | -$0.0016 | $0.09 | $0.41 | $0.01 | $0.58 | $0.08 | $0.15 | $0.06 | $0.04 | $0.04 | $0.02 | $0.12 | -$0.03 | $0.03 | -$0.0024 | -$0.02 | -$0.12 | -$0.00054 | $0.16 | $4.37 | $0.0054 | $0.05 | $0.03 | -$0.03 | -$0.09 | $0.17 | $0 | -$0.01 | - | -$0.03 | -$0.14 | $0.15 | - | -$0.14 | -$0.09 | -$0.13 | - | -$0.16 | -$0.49 | -$0.13 | - | -$0.21 | -$0.23 | $0.40 | - | -$0.09 | $0.34 | $0.27 | - | $0.08 | $0.25 | $0.05 | - | $0.47 | $0.50 | $0.20 | - | $0.34 | $0.30 | $0.17 | - | $0.30 | $0.13 | $0.18 | - | $0.15 | $0.40 | $0.90 | - | $0.19 | $0.29 | $0.13 | - | $0.25 | $0.22 | $0.22 | - | $0.18 | $0.43 | $0.61 | - | $0.10 | $0.09 | $0.08 | - | $0.10 | $0.12 | $0.08 | - | $0.13 | $0.96 | $0.75 | - | $0.12 | $0.29 | $0.24 | - | $0.08 | $0.08 | $0.09 | - | -$0.01 | $0.01 | $0.27 | - | $0.04 | $0.03 | $0.06 | - | $0.05 | $0.07 | $0.03 | - | $0.10 | $0.11 | $0.14 | - | $84.51 | $64.37 | $0.20 | - | $0.23 | $0.23 | $0.23 |
EBIT | $61.98M | $24.89M | $46.14M | $61.72M | $47.48M | $30.25M | $32.84M | $31.44M | $41.34M | $26.3M | $25.13M | $33.88M | $52.55M | $19.13M | $46.22M | $20.95M | $27.11M | $22.14M | $45.3M | $25.82M | $36.18M | $8.15M | $29.45M | $13.7M | $28.64M | $1.6M | $14.28M | $11.94M | $16.69M | $5.58M | -$1.05M | $4.79M | $35.57M | $3.4M | $12.61M | $11.82M | $19.56M | $9.51M | $7.65M | $6.72M | $5.7M | $14.83M | -$936K | $6.88M | $4.24M | $87K | -$8.09M | $2.42M | $25.56M | $510.54M | $486K | $4.88M | $2.98M | -$1.87M | -$8.81M | $16.63M | $817K | $609K | -$382.51M | -$2.82M | -$19.29M | $22.66M | -$231K | -$16.48M | -$13.58M | -$16.54M | -$85.6M | -$26.06M | -$73.78M | -$19.05M | -$87.14M | -$30.56M | -$32.34M | $53.67M | $20.34M | -$5.7M | -$4.01M | $27.33M | $36.94M | $13.24M | $24.74M | $5.9M | $53.81M | $42.97M | $57.8M | $25.72M | $46.62M | $36.42M | $38.51M | $22.34M | $47.13M | $37.01M | $17.36M | $29.39M | $49.95M | $22.37M | $26.05M | $23.04M | $33.32M | $30.11M | $29.77M | $17.66M | $53.28M | $36.84M | $35.18M | $33.58M | $34.4M | $23.2M | $13.33M | $24.2M | $15M | $19.3M | $15.2M | $9.4M | $10.8M | $15.9M | $15.9M | $10.3M | $22.5M | $9.6M | $22.8M | $93.4M | -$35M | $14.9M | $37.9M | $33.1M | $23.6M | $8M | $14M | $19.1M | $18M | $6.9M | $2.2M | $5.2M | $4.4M | $5.7M | $5.3M | $8.3M | $11.4M | $2.6M | $8.2M | $2.2M | $11.9M | $10.3M | $9.4M | $17.8M | $8.9M | $26.2M | $26.9M | $158.8M | -$371.4M | $162.5M | $162.5M | $162.5M |
EBITDA | $73.37M | $33.02M | $57.88M | $70.79M | $59.47M | $42.38M | $44.97M | $43.23M | $52.64M | $37.49M | $36.4M | $44.59M | $62.01M | $26.06M | $46.9M | $25.41M | $29.53M | $26.04M | $49.53M | $27.45M | $40.38M | $11.81M | $31.88M | $16.98M | $31.91M | $9.19M | $24.36M | $14.98M | $17.71M | $5.37M | $6.51M | $8.4M | $36.28M | $7.05M | $6.64M | $14.36M | $13.58M | $8.44M | $8.73M | $8.52M | $7.56M | $4.33M | $995K | $3.6M | $6.14M | $2.79M | -$7.93M | $5.66M | $27.72M | $512.83M | $7.24M | $6.9M | $5.05M | $350K | $837K | $18.65M | $2.94M | $2.46M | -$4.53M | -$394K | -$9.34M | $33.3M | $7.47M | -$12.55M | -$9.67M | -$11.63M | -$6.58M | -$9.7M | -$50.54M | -$14.73M | $6.66M | -$16.67M | $5.24M | $60.33M | $22.47M | $15.3M | -$21.28M | $34.4M | $49.15M | $34.7M | $31.59M | $16.1M | $60.37M | $51.35M | $66.98M | $34.79M | $55.06M | $44.5M | $48.94M | $30.69M | $58.94M | $46.4M | $37.57M | $35.26M | $15.05M | $29.18M | $31.19M | -$68.55M | $39.23M | $36.79M | $31.37M | $20.76M | $55.23M | $49.27M | $45M | $40.72M | $45.32M | $23.5M | $19.73M | $30.2M | $28.9M | $22.7M | $16.1M | $9.8M | $10.7M | $14.2M | $12.8M | $5.9M | $21M | $2.5M | $20.6M | $91.2M | -$51.6M | $22.5M | $43.9M | $42.6M | $25.2M | $24.4M | $35.7M | $20.1M | $28.9M | $19.8M | $14.5M | $15.9M | $14.2M | $16.3M | $14.2M | $17.7M | $2M | $10.6M | $15.7M | $9.1M | $10.6M | $15.3M | $12.5M | $24.2M | $6.8M | $27.1M | $26.4M | $158.8M | -$371.4M | $162.5M | $162.5M | $162.5M |