Universal Corp.(UVV:US)
Market Cap$1.008B
Key Metrics
Price$40.43
Revenue (TTM)$2.854B
Holders Revenue (TTM)$84.46M
Gross Profit (TTM)$480.98M
Earnings (TTM)$19.12M
EBITDA (TTM)$237.24M
Op. Margin (TTM)6.26%
Dividend Yield8.11%
Holders Yield8.38%
Cash on hand$173.59M
Total Assets$3.035B
Net Assets$1.423B
Total Debt$1.217B
Key Metrics
Price$40.43
Revenue (TTM)$2.854B
Holders Revenue (TTM)$84.46M
Gross Profit (TTM)$480.98M
Earnings (TTM)$19.12M
EBITDA (TTM)$237.24M
Op. Margin (TTM)6.26%
Dividend Yield8.11%
Holders Yield8.38%
Cash on hand$173.59M
Total Assets$3.035B
Net Assets$1.423B
Total Debt$1.217B
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 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $523.78M | $715.24M | $861.29M | $754.18M | $593.76M | $702.28M | $937.19M | $710.76M | $597.05M | $770.86M | $821.51M | $638.48M | $517.72M | $693.98M | $795.04M | $650.98M | $429.82M | $646.97M | $652.64M | $453.96M | $350.03M | $617.59M | $672.93M | $377.03M | $315.81M | $632.09M | $505.05M | $475.92M | $296.92M | $671.72M | $636.11M | $539.6M | $379.72M | $607.5M | $653.58M | $488.25M | $284.62M | $650.03M | $668.77M | $456.94M | $295.48M | $803.98M | $584.59M | $456.38M | $275.42M | $778.16M | $758.05M | $464.12M | $271.47M | $689.92M | $767.8M | $650.87M | $433.53M | $645.09M | $680.03M | $675.19M | $461.39M | $653.97M | $672.42M | $641.03M | $479.47M | $680.22M | $688.21M | $664.19M | $538.92M | $566.5M | $661.21M | $647.92M | $616.11M | $563.64M | $699.14M | $785.59M | $506.29M | $467.18M | $573.09M | $655.33M | $450.22M | $497.3M | $511.71M | $544.16M | $446.92M | $853.11M | $475.73M | $590.42M | $860.14M | $826.4M | $852.35M | $860.17M | $737.14M | $801.01M | $786.6M | $677.09M | $593.84M | $708.58M | $657.28M | $592.35M | $547.07M | $744.28M | $616.38M | $615.58M | $756.17M | $995.06M | $650.77M | $585.32M | $1.001B | $1.033B | $787.01M | $605.1M | $1.223B | $1.298B | $879.3M | $846.2M | $1.153B | $1.265B | $1.023B | $940.9M | $1.014B | $1.337B | $820.8M | $752.3M | $942.6M | $1.033B | $842.5M | $686.3M | $974.9M | $963.7M | $656M | $671.1M | $749.6M | $863.7M | $690.7M | $495.6M | $836.7M | $888.3M | $826.6M | $477.8M | $941.5M | $874.2M | $695.4M | $229.4M | $908.2M | $1.015B | $743.9M | $542.9M | $702.1M | $891.3M | $678.8M | $571.9M | $753M | $903.4M | $692M | $543.1M | $561.2M | $770.1M | $539.8M | $456.4M | $533.1M | $696.7M | $417.6M | $218.2M | $282.1M | $394.4M | $234M | $125.1M | $275.4M | $433.4M | $103.8M | $255.6M | $209.6M |
Cost of Revenue | $440.69M | $616.77M | $701.7M | $614.35M | $479.64M | $586.28M | $743.61M | $567.62M | $501.13M | $619.94M | $654.56M | $506.77M | $431.21M | $571.17M | $649.54M | $540.73M | $350.1M | $524.68M | $521.17M | $361.27M | $287.56M | $493.61M | $533.43M | $308.27M | $262.05M | $522.93M | $412.08M | $379.89M | $238.27M | $552.24M | $520.68M | $440.14M | $307.5M | $491M | $545.06M | $395.17M | $230.77M | $530.85M | $533.32M | $369.1M | $243.28M | $663.04M | $464.69M | $358.29M | $227.03M | $656.07M | $610.48M | $379.05M | $215.93M | $586.71M | $628.5M | $531.56M | $362.06M | $538.2M | $554.59M | $537.14M | $369.36M | $542.86M | $525.32M | $521.6M | $385.11M | $561.44M | $534.16M | $530.91M | $436.68M | $455.61M | $516.54M | $500.58M | $476.75M | $468.44M | $533.18M | $630.45M | $403.25M | $390.97M | $446.09M | $512.61M | $366.05M | $424.13M | $378.35M | $406.3M | $362.64M | $714.26M | $376.81M | $470.4M | $720.58M | $648.2M | $705.76M | $709.66M | $601.07M | $640.89M | $647.01M | $521.32M | $475.09M | $576.64M | $525.57M | $476.23M | $420M | $610.59M | $499.91M | $497.46M | $605.88M | $853.76M | $529.18M | $373.72M | $840.88M | $883.8M | $661.05M | $389.7M | $1.08B | $1.129B | $742.7M | $641.1M | $995.3M | $1.104B | $880.9M | $750.8M | $871.9M | $1.185B | $700.3M | $606.6M | $803.1M | $883.1M | $738.8M | $529.7M | $867.8M | $842.9M | $566.6M | $533.9M | $668.9M | $753.8M | $575.3M | $383M | $741.3M | $768.7M | $706.6M | $382.5M | $839.8M | $764.1M | $593.1M | $399.8M | $734.9M | $806.5M | $576.4M | $373.1M | $536.6M | $692.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $83.09M | $98.47M | $159.59M | $139.83M | $114.13M | $116M | $193.59M | $143.15M | $95.92M | $150.92M | $166.95M | $131.72M | $86.51M | $122.81M | $145.5M | $110.26M | $79.72M | $122.3M | $131.47M | $92.68M | $62.47M | $123.98M | $139.5M | $68.76M | $53.77M | $109.16M | $92.97M | $96.03M | $58.65M | $119.48M | $115.43M | $99.46M | $72.22M | $116.5M | $108.52M | $93.08M | $53.86M | $119.19M | $135.45M | $87.84M | $52.2M | $140.94M | $119.91M | $98.09M | $48.39M | $122.09M | $147.57M | $85.07M | $55.54M | $103.2M | $139.31M | $119.31M | $71.47M | $106.9M | $125.44M | $138.05M | $92.03M | $111.1M | $147.11M | $119.43M | $94.36M | $118.78M | $154.04M | $133.27M | $102.24M | $110.89M | $144.66M | $147.34M | $139.36M | $95.2M | $165.97M | $155.14M | $103.03M | $76.21M | $127.01M | $142.72M | $84.17M | $73.17M | $133.36M | $137.86M | $84.28M | $138.84M | $98.92M | $120.01M | $139.57M | $178.2M | $146.59M | $150.51M | $136.07M | $160.12M | $139.59M | $155.77M | $118.75M | $131.93M | $131.71M | $116.12M | $127.08M | $133.69M | $116.47M | $118.13M | $150.29M | $141.31M | $121.58M | $211.6M | $160.33M | $148.7M | $125.96M | $215.4M | $142.7M | $168.5M | $136.6M | $205.1M | $157.4M | $161.6M | $142.3M | $190.1M | $141.8M | $152.1M | $120.5M | $145.7M | $139.5M | $149.7M | $103.7M | $156.6M | $107.1M | $120.8M | $89.4M | $137.2M | $80.7M | $109.9M | $115.4M | $112.6M | $95.4M | $119.6M | $120M | $95.3M | $101.7M | $110.1M | $102.3M | -$170.4M | $173.3M | $208.5M | $167.5M | $169.8M | $165.5M | $198.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $80.79M | $72.37M | $76.93M | $72.18M | $79.19M | $73.24M | $89.51M | $63.84M | $78.7M | $82.72M | $78.56M | $73.81M | $75.48M | $70.41M | $67.97M | $72.37M | $66.45M | $65.17M | $60.27M | $65.4M | $49.84M | $58.64M | $59.34M | $52.41M | $45.24M | $70.08M | $48.86M | $52.83M | $51.14M | $57.87M | $58.3M | $45.09M | $63.85M | $56.22M | $49.02M | $48.27M | $47.48M | $58.87M | $52.07M | $40.83M | $60.2M | $60.5M | $50.69M | $60.81M | $51.3M | $73.06M | $53.54M | $59.81M | $63.78M | $60.47M | $66.47M | $68.46M | -$15M | $65.89M | $60.93M | $59.28M | $49.2M | $67.65M | $53.64M | $106.75M | $51.99M | $64.94M | $55.46M | $51.65M | $60.18M | $68.27M | $75.72M | $71.48M | $69.59M | $72.06M | $88.56M | $83.95M | $64.85M | $60.13M | $47.87M | $66.57M | $51.11M | $36.73M | $63.01M | $76.33M | $77.59M | $116.05M | $63.55M | $64.7M | $100.57M | $127.54M | $94.6M | $100.73M | $94.85M | $83.62M | $79.94M | $85.31M | $69.89M | $74.94M | $67.2M | $88.98M | $68.86M | $73.36M | $61.64M | $59.78M | $76.2M | $78.15M | $69.65M | $104.59M | $81.42M | $89.2M | $74.37M | $104.3M | $87.6M | $85.7M | $78.3M | $90.4M | $91M | $77M | $78.4M | $84.5M | $83.1M | $77M | $71.5M | $90.7M | $85.9M | $85.6M | $71.1M | $96.9M | $73.4M | $85.1M | $66.2M | $79.6M | $58.3M | $66.9M | $73.7M | $67.9M | $56.1M | $55.8M | $70.7M | $54.7M | $59.2M | $56.7M | $58.9M | -$241.6M | $146.7M | $165.8M | $148M | $145.5M | $148.1M | $154.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $80.79M | $72.37M | $76.93M | $72.18M | $79.19M | $73.24M | $89.51M | $63.84M | $78.7M | $82.72M | $78.56M | $73.81M | $75.48M | $70.41M | $67.97M | $72.37M | $66.45M | $65.17M | $60.27M | $65.4M | $49.84M | $58.64M | $59.34M | $52.41M | $49.41M | $70.08M | $48.86M | $52.83M | $51.14M | $57.87M | $58.3M | $45.09M | $63.85M | $56.22M | $49.02M | $48.27M | $47.48M | $58.87M | $52.07M | $40.83M | $60.2M | $60.5M | $54.08M | $60.81M | $51.3M | $73.06M | $53.54M | $59.81M | $63.78M | $60.47M | $66.47M | $68.46M | $66.62M | $65.89M | $60.93M | $59.28M | $49.2M | $67.65M | $64.75M | $57.66M | $61.58M | $64.94M | $74.83M | $59.09M | $60.18M | $68.27M | $75.72M | $71.48M | $69.59M | $72.06M | $88.56M | $83.95M | $64.85M | $60.13M | $47.87M | $66.57M | $51.11M | $36.73M | $63.01M | $76.33M | $65.3M | $116.05M | $63.55M | $64.7M | $100.57M | $127.54M | $94.6M | $85.82M | $94.85M | $83.62M | $79.94M | $85.31M | $69.89M | $74.94M | $67.2M | $88.98M | $68.86M | $73.36M | $61.64M | $59.78M | $76.2M | $78.15M | $69.65M | $104.59M | $81.42M | $89.2M | $74.37M | $104.3M | $87.6M | $85.7M | $78.3M | $90.4M | $91M | $77M | $78.4M | $84.5M | $83.1M | $77M | $71.5M | $90.7M | $85.9M | $85.6M | $71.1M | $96.9M | $73.4M | $85.1M | $66.2M | $79.6M | $58.3M | $66.9M | $73.7M | $67.9M | $56.1M | $55.8M | $70.7M | $54.7M | $59.2M | $56.7M | $58.9M | -$241.6M | $146.7M | $165.8M | $148M | $145.5M | $148.1M | $154.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$4.17M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | -$3.39M | - | - | - | - | - | - | $0 | - | - | -$81.62M | - | - | - | - | $0 | -$11.11M | $49.09M | -$9.59M | $0 | -$19.37M | -$7.45M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $12.29M | - | - | - | - | - | - | $14.91M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $2.3M | $26.1M | $82.66M | $67.65M | $34.94M | $42.76M | $104.08M | $79.31M | $17.23M | $68.2M | $88.39M | $57.91M | $11.04M | $52.39M | $77.53M | $37.89M | $13.27M | $57.12M | $71.21M | $27.28M | $12.63M | $65.34M | $80.17M | $16.35M | $4.36M | $39.08M | $44.12M | $43.2M | $7.51M | $61.61M | $57.13M | $54.37M | $8.37M | $60.28M | $59.5M | $44.81M | $6.38M | $60.32M | $83.39M | $47.01M | -$8M | $80.44M | $65.83M | $37.28M | -$2.91M | $49.03M | $94.03M | $25.26M | -$8.24M | $42.73M | $72.84M | $50.86M | $4.85M | $41.01M | $64.51M | $78.77M | $42.83M | $43.45M | $82.36M | $61.77M | $42.37M | $53.84M | $98.59M | $81.63M | $42.05M | $42.63M | $68.95M | $75.87M | $69.77M | $23.14M | $77.41M | $71.2M | $38.19M | $16.08M | $79.14M | $76.15M | $33.06M | $36.44M | $70.35M | $61.53M | $18.98M | $22.79M | $35.37M | $55.32M | $39M | $65.56M | $51.99M | $49.78M | $41.23M | $76.5M | $59.65M | $70.46M | $48.86M | $56.99M | $64.51M | $27.15M | $58.22M | $60.32M | $54.82M | $58.35M | $74.09M | $63.16M | $51.94M | $54.99M | $78.91M | $59.5M | $51.58M | $58.3M | $55.1M | $82.8M | $58.3M | $63.6M | $66.4M | $84.6M | $63.9M | $54M | $58.7M | $75.1M | $49M | $42.2M | $53.6M | $64.1M | $32.6M | $48.3M | $33.7M | $35.7M | $23.2M | $12.7M | $22.4M | $43M | $41.7M | $11.9M | $39.3M | $63.8M | $49.3M | $11.4M | $42.5M | $53.4M | $43.4M | $45.4M | $26.6M | $42.7M | $19.5M | -$2.8M | $17.4M | $44.3M | $678.8M | -$2.243B | $753M | $903.4M | $692M | -$1.779B | $561.2M | $770.1M | $539.8M | -$1.54B | $533.1M | $696.7M | $417.6M | -$863M | $282.1M | $394.4M | $234M | -$894.8M | $275.4M | $433.4M | $103.8M | -$706M | $209.6M |
| -$15.17M | -$56.05M | -$15.77M | -$21.64M | -$15.23M | -$22.04M | -$16.06M | -$31.73M | -$19.32M | -$12.53M | -$12.62M | -$18.68M | -$17.62M | -$10.43M | -$13.91M | -$11.84M | -$7.1M | -$3.26M | -$13.55M | -$1.66M | -$7.5M | -$7.89M | -$25.18M | -$4.92M | -$2.5M | -$11.84M | -$4.47M | -$1.95M | -$2.35M | -$4.46M | -$18.27M | -$4.71M | -$2.71M | -$892K | $2.73M | -$2.6M | -$3.52M | -$3.91M | $748K | -$6.49M | -$3.82M | -$788K | $2.23M | -$2.86M | -$6.65M | $12.63M | -$6.16M | -$4.82M | -$3.28M | -$3.38M | -$6.42M | -$8.89M | $78.1M | $1.41M | -$6.73M | -$9.88M | -$4.64M | -$1.37M | $6.13M | -$57.2M | -$15.52M | -$5.56M | -$17.94M | -$4.45M | -$5.25M | $1.75M | $2.48M | -$858K | -$3.95M | $7.75M | -$5.98M | -$2.11M | -$6.77M | -$3.34M | $8.48M | -$2.39M | -$2.16M | -$6.15M | $6.05M | -$728K | -$15.83M | -$23.07M | -$17.76M | $838K | -$2.92M | $20.72M | $8.92M | -$16.9M | $2.91M | -$1.88M | $3.78M | -$13.46M | $4.3M | -$1.45M | -$11.96M | $8.6M | $8.17M | $230K | $1.31M | -$4.15M | $3.72M | $523K | $1.35M | -$6.53M | $2.19M | -$700K | $6.6M | $7.1M | $5.2M | $1.2M | $600K | $26.5M | $5.6M | $500K | $2.4M | $2M | $3.2M | $700K | $700K | $1.2M | $700K | $1M | $900K | -$18.3M | $1.7M | $1.9M | $500K | -$15.1M | $2.3M | $1.5M | $400K | $2.1M | $1.3M | $1.1M | $300K | $1.4M | $1.8M | $1.8M | -$400K | -$100K | $2.7M | $2.2M | -$400K | $600K | $2.1M | $1.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $741K | $179K | $360K | $778K | $647K | $1.76M | $623K | $295K | $808K | $466K | $1.72M | $953K | $1.37M | $5.62M | $77K | $93K | $237K | $118K | $209K | $517K | $73K | $63K | $2K | $101K | $159K | $169K | $164K | $240K | $1.01M | $488K | $233K | $299K | $512K | $324K | $166K | $526K | $670K | $281K | $482K | $271K | $363K | $282K | $452K | $205K | $239K | $218K | $148K | $67K | $143K | $201K | $344K | $143K | $261K | $244K | $183K | $70K | $157K | $74K | $519K | $364K | $357K | $109K | $754K | $1.42M | $444K | $327K | $130K | $231K | $565K | - | $195K | $417K | $950K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $16.51M | $18.57M | $17.26M | $20.44M | $17.78M | $18.33M | $19.3M | $21.27M | $20.73M | $18.15M | $15.53M | $17.05M | $15.54M | $16.04M | $14.27M | $12.27M | $6.72M | $6.95M | $7.46M | $7.13M | $6.21M | $5.81M | $6.74M | $5.6M | $6.81M | $5.49M | $5.2M | $5.14M | $4.03M | $4.24M | $4.73M | $4.59M | $3.95M | $3.71M | $4.02M | $3.96M | $3.93M | $3.84M | $4.05M | $4.34M | $4.05M | $3.94M | $3.94M | $3.91M | $3.88M | $3.61M | $4.64M | $4.85M | $4.02M | $3.68M | $5.16M | $6.16M | $5.31M | $4.24M | $5.67M | $5.94M | $6.17M | $5.46M | $6.18M | $5.67M | $5.53M | $5.81M | $6.26M | $5.86M | $5.13M | $3.92M | $5.44M | $6.69M | $8.16M | - | $11.44M | $10.11M | $7.67M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $601K | -$37.67M | $1.13M | -$1.98M | $1.9M | -$5.47M | $2.62M | -$10.75M | $604K | $5.16M | $1.19M | -$2.58M | -$3.44M | - | $276K | $339K | -$615K | $3.57M | -$6.29M | $4.95M | -$1.37M | -$2.13M | -$18.44M | $570K | $4.15M | -$6.52M | $564K | $2.94M | $667K | -$712K | -$13.77M | -$418K | $729K | $2.49M | $6.58M | $837K | -$257K | -$350K | $4.32M | -$2.42M | -$130K | $2.87M | $5.72M | $846K | -$3.01M | $16.03M | -$1.67M | -$33K | $601K | $104K | -$1.61M | -$2.87M | $83.15M | $5.4M | -$1.24M | -$4.01M | $1.37M | $4.02M | $11.78M | -$51.9M | -$10.35M | $141K | -$12.43M | -$6K | -$571K | $5.35M | $7.78M | $5.61M | $3.64M | $7.75M | $5.26M | $7.58M | -$50K | -$3.34M | $8.48M | -$2.39M | -$2.16M | -$6.15M | $6.05M | -$728K | -$15.83M | -$23.07M | -$17.76M | $838K | -$2.92M | $20.72M | $8.92M | -$16.9M | $2.91M | -$1.88M | $3.78M | -$13.46M | $4.3M | -$1.45M | -$11.96M | $8.6M | $8.17M | $230K | $1.31M | -$4.15M | $3.72M | $523K | $1.35M | -$6.53M | $2.19M | -$700K | $6.6M | $7.1M | $5.2M | $1.2M | $600K | $26.5M | $5.6M | $500K | $2.4M | $2M | $3.2M | $700K | $700K | $1.2M | $700K | $1M | $900K | -$18.3M | $1.7M | $1.9M | $500K | -$15.1M | $2.3M | $1.5M | $400K | $2.1M | $1.3M | $1.1M | $300K | $1.4M | $1.8M | $1.8M | -$400K | -$100K | $2.7M | $2.2M | -$400K | $600K | $2.1M | $1.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$12.87M | -$29.95M | $66.89M | $46.01M | $19.7M | $20.72M | $88.01M | $47.58M | -$2.1M | $55.67M | $75.77M | $39.23M | -$6.58M | $46.14M | $63.61M | $26.05M | $6.16M | $53.86M | $57.66M | $25.62M | $5.13M | $57.46M | $54.99M | $11.43M | $1.85M | $27.24M | $39.65M | $41.25M | $5.16M | $57.15M | $38.86M | $49.66M | $5.66M | $59.39M | $62.23M | $42.2M | $2.86M | $56.4M | $84.13M | $40.52M | -$11.82M | $79.66M | $68.06M | $34.42M | -$9.56M | $61.66M | $87.87M | $20.44M | -$11.51M | $39.35M | $66.42M | $41.97M | $82.95M | $42.42M | $57.79M | $68.9M | $38.18M | $42.08M | $88.49M | $4.57M | $26.85M | $48.28M | $80.65M | $77.17M | $36.8M | $44.38M | $71.42M | $75.01M | $65.82M | $25.22M | $71.43M | $69.08M | $31.42M | $6.97M | $81.75M | $67.77M | $23.8M | $29.3M | $66.26M | $48.68M | -$9.36M | -$21.41M | $644K | $40.77M | $17.27M | $55.61M | $45.18M | $33.64M | $31.53M | $62.42M | $52.35M | $46.04M | $41.13M | $43.75M | $42.07M | $29.5M | $52.3M | $45.96M | $43.23M | $33.89M | $67.17M | $43.41M | $39.96M | $31.21M | $62.64M | $41.9M | $46.2M | $47.3M | $45.4M | $67.6M | $43.1M | $70.2M | $52.7M | $65.7M | $52.8M | $37.4M | $45M | $54.1M | $33.2M | $25.6M | $32M | $47.3M | $16M | $3M | $16.4M | $22.4M | $8.7M | -$15.3M | $9.6M | $29.8M | $26.4M | $3.3M | $30.7M | $52.5M | $37.2M | $1.8M | $30.8M | $42.9M | $30.6M | $33.1M | - | $29.1M | $6.4M | -$9.5M | $11.3M | $38.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$4.52M | $4.81M | $25.3M | $11.21M | $5.34M | $6.39M | $20.22M | $13.61M | $727K | $9.61M | $14.48M | $8.44M | -$1.42M | -$10.53M | $12.25M | $6.64M | $3.36M | $20.08M | $13.51M | $3.86M | $1.22M | $16.73M | $14.55M | $3.18M | -$5.05M | $9.2M | $10.33M | $11.5M | $4.27M | $23.45M | $7.77M | $15.37M | -$5.4M | $25.06M | $12.01M | $13.9M | -$463K | $19.95M | $27.07M | $14.03M | -$4.32M | $27.06M | $21.44M | $9.36M | -$3.43M | $15.29M | $29.8M | $4.96M | -$12.04M | $12.15M | $22.21M | $12.14M | $29.04M | $15.73M | $18.07M | $19.61M | $12.95M | $12.19M | $26.88M | $12.56M | $9.53M | $19.51M | $23.06M | $23.39M | $12.38M | $20.98M | $22.95M | $20.34M | $22.02M | $12.55M | $18.64M | $23.12M | $10.28M | $862K | $29.2M | $24.58M | $9.16M | $15.92M | $24.81M | $14.78M | $5.62M | $7.65M | -$353K | $17.25M | $6.82M | $18.94M | $17.96M | $18.85M | $12.45M | $22.47M | $18.85M | $8.03M | $14.6M | $15.53M | $14.94M | $8.87M | $19.18M | $16.87M | $14.9M | $13.17M | $22.62M | $15.55M | $15M | $11.51M | $24.18M | $15.8M | $16.7M | $17.8M | $16M | $26.2M | $16M | $31.3M | $21.2M | $27.6M | $20M | $15.5M | $17.4M | $22.7M | $13.2M | $10.2M | $13.6M | $19.9M | $5.8M | $8.5M | $6.1M | $7.5M | $2.8M | -$5.9M | $300K | $9.6M | $7.9M | $1.2M | $11.6M | $17.3M | $13.4M | -$1.1M | $12M | $14M | $10.5M | $18.9M | - | $6M | -$600K | -$5M | $2.7M | $12.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$8.35M | -$34.76M | $41.59M | $34.8M | $14.37M | $14.33M | $67.8M | $33.97M | -$2.82M | $46.06M | $61.29M | $30.79M | -$5.16M | $56.67M | $51.36M | $19.41M | $2.8M | $33.78M | $44.16M | $21.76M | $3.91M | $40.72M | $40.44M | $8.25M | $6.9M | $18.04M | $29.32M | $29.75M | $895K | $33.69M | $31.09M | $34.29M | $11.06M | $34.32M | $50.22M | $28.31M | $3.32M | $36.45M | $57.06M | $26.5M | -$7.5M | $52.59M | $46.62M | $25.06M | -$6.13M | $46.38M | $58.08M | $15.48M | $525K | $27.21M | $44.2M | $29.83M | $53.91M | $26.69M | $39.72M | $49.29M | $25.23M | $29.89M | $61.6M | -$8M | $17.32M | $28.76M | $57.59M | $53.78M | $24.42M | $23.4M | $48.47M | $54.67M | $43.8M | $11.84M | $52.79M | $45.97M | $21.14M | $6.11M | $52.55M | $42.51M | $15.17M | $11.77M | $29.78M | -$264K | -$3.6M | -$29.06M | -$4.32M | $26.95M | $10.45M | $36.67M | $27.23M | $14.79M | $19.07M | $39.95M | $33.51M | $38.01M | $26.53M | $28.22M | $27.13M | $16.54M | $35.63M | $31.33M | $27.67M | $26.54M | $40.21M | $30.85M | $23.46M | $20.55M | $42.98M | $28.1M | $29.7M | $32.3M | $31.6M | $44.7M | $27.3M | $41.2M | $34.2M | $41.5M | $32.5M | $25.2M | $29.3M | $34.7M | $20.6M | $17.4M | $21.2M | $30.1M | $10.4M | $0 | $11.3M | $14.9M | $6M | -$9.9M | $9.6M | $20.6M | -$11M | $1.7M | $18.6M | $35.3M | $23.9M | $1.8M | $19.7M | $29.1M | $19.9M | -$18.5M | $12.4M | $23.1M | $7M | -$4.6M | $8.5M | $26.1M | $6.8M | $2.4M | $12.4M | $25.8M | $14.1M | $10.3M | $49.2M | $23.4M | $13.5M | $7.6M | $16.2M | $23M | $9.3M | $7.5M | $10.2M | $19M | $10.5M | $7.1M | $9.9M | $17.7M | $11.8M | $7.1M | $8.8M |
Minority Interests | $3.33M | -$8.52M | -$8.34M | -$634K | -$5.87M | -$4.99M | -$8.16M | -$8.03M | $2.95M | -$5.74M | -$8.07M | -$2.66M | $3.1M | -$2.96M | -$9.7M | $2.45M | $4.03M | -$8.01M | -$9.22M | -$2.25M | $2.45M | -$1.36M | -$7.17M | -$747K | $374K | -$2.48M | -$3.35M | -$1.67M | $1.18M | -$2.33M | -$2.95M | -$2.85M | $2.12M | -$3.8M | -$4.82M | -$2.14M | $256K | -$3.58M | -$3.42M | -$1.23M | $2.03M | -$4.63M | -$2.08M | -$2.6M | $178K | -$548K | -$5.04M | -$459K | $192K | -$538K | -$5.62M | -$4.39M | $4.4M | -$583K | -$4.17M | -$1.31M | -$2.11M | -$4.14M | -$3.15M | -$42K | -$1.43M | -$1.65M | -$5.29M | -$1.95M | $902K | $3.05M | -$2.78M | -$2.16M | -$59K | $3.1M | $291K | -$4.19M | -$29K | $3.79M | -$1.8M | -$2.72M | $3.54M | $7.75M | -$5.68M | $3.34M | $1.25M | $4.33M | -$1.35M | -$432K | $1.37M | -$2.9M | $681K | -$929K | $1.41M | -$2.58M | $921K | -$6.42M | -$2.75M | -$1.48M | $1.35M | -$413K | -$2.51M | -$2.24M | $655K | -$2.57M | -$4.34M | -$2.99M | $1.51M | -$850K | -$4.52M | -$2M | -$200K | -$2.8M | -$2.2M | -$3.3M | -$200K | -$2.3M | -$2.7M | -$3.4M | $300K | -$3.3M | -$1.7M | -$3.3M | -$600K | -$1.1M | -$2.8M | -$2.7M | -$200K | -$5.5M | -$1M | - | -$100K | $500K | -$300K | -$400K | $100K | $400K | $500K | -$100K | -$100K | $1.1M | -$900K | -$200K | $200K | $300K | -$400K | - | - | $100K | $100K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | - | - | $18K | $18K | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$5.02M | -$43.28M | $33.25M | $34.17M | $8.5M | $9.34M | $59.64M | $25.94M | $130K | $40.32M | $53.22M | $28.13M | -$2.06M | $53.71M | $41.66M | $21.86M | $6.83M | $25.77M | $34.94M | $19.51M | $6.36M | $39.36M | $33.27M | $7.5M | $7.27M | $15.57M | $25.97M | $28.08M | $2.07M | $31.36M | $28.14M | $31.45M | $13.18M | $30.52M | $45.4M | $26.17M | $3.58M | $32.87M | $53.65M | $25.26M | -$5.48M | $47.96M | $44.53M | $22.47M | -$5.95M | $45.81M | $53.02M | $15.03M | $717K | $26.67M | $38.59M | $25.44M | $58.31M | $26.1M | $35.54M | $47.98M | $23.13M | $25.76M | $58.45M | -$8.04M | $15.89M | $27.12M | $52.3M | $51.83M | $25.32M | $26.44M | $45.7M | $52.52M | $43.75M | $14.94M | $53.08M | $41.78M | $21.11M | $9.9M | $50.75M | $39.8M | $18.71M | $19.52M | $24.11M | $3.08M | -$2.35M | -$24.72M | -$5.67M | $26.51M | $11.82M | $33.77M | $27.91M | $13.86M | $20.48M | $37.37M | $34.43M | $31.59M | $23.79M | $26.74M | $28.48M | $16.13M | $33.11M | $29.09M | $28.33M | $23.98M | $35.87M | $27.86M | $24.97M | $19.7M | $38.46M | $26.1M | $29.5M | $29.5M | $29.4M | $41.4M | $27.1M | $38.9M | $31.5M | $38.1M | $32.8M | $21.9M | $27.6M | $31.4M | $20M | $16.3M | $18.4M | $27.4M | $10.2M | -$5.5M | $10.3M | $14.9M | $5.9M | -$9.4M | $9.3M | $20.2M | -$10.9M | $2.1M | $19.1M | $35.2M | $23.8M | $2.9M | $18.8M | $28.9M | $20.1M | -$18.2M | $12M | $23.1M | $7M | -$4.5M | $8.6M | $26.3M | $6.8M | $2.4M | $12.4M | $25.8M | $14.1M | $10.3M | $49.2M | $23.4M | $13.5M | $7.6M | $16.2M | $23M | $9.3M | $7.5M | $10.2M | $19M | $10.5M | $7.1M | $9.9M | $17.7M | $11.8M | $7.1M | $8.8M |
Shares Outstanding (Basic) | 25.08M | 25.06M | 25.06M | 25.04M | 25M | 24.98M | 25.04M | 24.95M | 24.88M | - | 24.85M | 24.87M | 24.84M | 24.78M | 24.77M | 24.78M | 24.77M | 24.77M | 24.79M | 24.78M | 24.69M | 24.69M | 24.68M | 24.66M | 24.6M | 24.75M | 24.93M | 25.09M | 25.16M | 25.14M | 25.16M | 25.15M | 25.06M | 25.13M | 25.23M | 25.33M | 25.41M | 25.27M | 22.98M | 22.78M | 22.73M | 22.72M | 22.72M | 22.68M | 22.62M | 22.64M | 23.1M | 23.18M | 23.22M | 23.22M | 23.22M | 23.21M | 23.32M | 23.34M | 23.41M | 23.38M | 23.3M | 23.25M | 23.24M | 23.23M | 23.19M | - | 23.74M | 24.08M | 24.21M | - | 24.68M | 24.8M | 24.99M | - | 24.99M | 25.4M | 26.9M | - | 27.35M | 27.37M | 27.26M | - | 25.81M | 21.13M | 25.63M | - | 25.77M | 25.74M | 25.69M | - | 25.6M | 25.67M | 25.6M | 25.08M | 24.95M | - | 25.04M | 25.71M | 26.13M | - | 26.28M | 26.69M | 27.24M | - | 27.17M | 27.32M | 28.05M | - | 29.81M | 30.71M | 31.69M | - | 33.41M | 33.66M | 34.3M | - | 35M | 35.28M | 35.27M | - | 34.94M | 34.89M | 35.09M | - | 34.72M | 35.13M | 35.17M | - | 35.52M | 34.65M | 34.71M | - | 35.77M | 35.44M | 35.16M | - | 32.93M | 32.59M | 33.06M | - | 32.98M | 32.85M | 32.78M | - | 32.77M | 32.78M | 32.78M | - | 32.97M | 33.86M | 33.86M | - | 33.86M | 33.86M | 33.93M | - | 34.24M | 34.3M | 34.41M | - | 34.41M | 34.41M | 34.41M | - | 34.41M | 34.41M | 34.41M | - | 34.6M | 34.6M | 34.6M | - | 34.46M |
Shares Outstanding (Diluted) | 25.08M | 25.06M | 25.19M | 25.18M | 25.13M | 25.16M | 25.15M | 25.14M | 25.07M | - | 25.06M | 25.02M | 24.84M | 24.97M | 24.93M | 24.94M | 24.94M | 24.95M | 24.95M | 24.92M | 24.85M | 24.86M | 24.82M | 24.77M | 24.7M | 24.89M | 25.06M | 25.2M | 25.28M | 25.33M | 25.37M | 25.34M | 25.28M | 25.39M | 25.46M | 25.55M | 25.63M | 25.27M | 28M | 27.97M | 22.73M | 27.88M | 27.85M | 27.85M | 22.62M | 27.86M | 28.29M | 23.51M | 23.22M | 28.4M | 28.36M | 28.34M | 28.47M | 28.5M | 28.52M | 28.5M | 28.39M | 23.25M | 23.24M | 23.23M | 23.51M | - | 23.74M | 29.05M | 29.22M | - | 24.68M | 29.7M | 29.84M | - | 29.85M | 25.4M | 26.9M | - | 30.15M | 29.34M | 27.77M | - | 25.81M | 25.63M | 25.63M | - | 25.77M | 25.74M | 25.69M | - | 25.84M | 25.67M | 25.6M | 25.25M | 25.13M | - | 25.3M | 25.71M | 26.13M | - | 26.28M | 26.69M | 27.24M | - | 27.38M | 27.59M | 28.05M | - | 29.81M | 30.71M | 31.71M | - | 33.41M | 33.66M | 34.74M | - | 35.39M | 35.28M | 35.65M | - | 35.38M | 35.28M | 35.09M | - | 34.72M | 35.13M | 35.17M | - | 35.52M | 34.65M | 34.71M | - | 35.77M | 35.44M | 35.16M | - | 32.93M | 32.59M | 33.06M | - | 32.98M | 32.85M | 32.78M | - | 32.77M | 32.78M | 32.78M | - | 32.97M | 33.86M | 33.86M | - | 33.86M | 33.86M | 33.93M | - | 34.24M | 34.3M | 34.41M | - | 34.41M | 34.41M | 34.41M | - | 34.41M | 34.41M | 34.41M | - | 34.6M | 34.6M | 34.6M | - | 34.46M |
EPS (Basic) | -$0.20 | -$1.73 | $1.33 | $1.36 | $0.34 | $0.37 | $2.28 | $1.04 | $0.01 | - | $2.14 | $1.13 | -$0.08 | $2.17 | $1.68 | $0.88 | $0.28 | $1.04 | $1.41 | $0.79 | $0.26 | $1.59 | $1.35 | $0.30 | $0.30 | $0.63 | $1.04 | $1.12 | $0.08 | $1.25 | $1.12 | $1.25 | $0.53 | $1.21 | $1.80 | $1.03 | $0.14 | -$1.64 | $2.17 | $0.95 | -$0.40 | $1.95 | $1.80 | $0.83 | -$0.43 | $1.86 | $2.13 | $0.49 | -$0.13 | $0.99 | $1.50 | $0.94 | $2.34 | $0.96 | $1.36 | $1.89 | $0.83 | $0.95 | $2.36 | -$0.51 | $0.52 | - | $2.05 | $2 | $0.89 | - | $1.70 | $1.97 | $1.60 | - | $1.98 | $1.50 | $0.65 | - | $1.72 | $1.32 | $0.55 | - | $0.79 | -$0.03 | -$0.23 | - | -$0.22 | $1.03 | $0.46 | - | $1.09 | $0.54 | $0.80 | $1.49 | $1.38 | - | $0.95 | $1.04 | $1.09 | - | $1.26 | $1.09 | $1.04 | - | $1.32 | $1.02 | $0.89 | - | $1.29 | $0.85 | $0.93 | - | $0.88 | $1.23 | $0.79 | - | $0.90 | $1.08 | $0.93 | - | $0.79 | $0.90 | $0.57 | - | $0.53 | $0.78 | $0.29 | - | $0.29 | $0.43 | $0.17 | - | $0.26 | $0.57 | -$0.31 | - | $0.58 | $1.08 | $0.72 | - | $0.57 | $0.45 | $0.31 | - | $0.19 | $0.36 | $0.11 | - | $0.13 | $0.39 | $0.10 | - | $0.19 | $0.38 | $0.21 | - | $0.74 | $0.36 | $0.20 | - | $0.24 | $0.34 | $0.14 | - | $0.15 | $0.28 | $0.16 | - | $0.15 | $0.26 | $0.18 | - | $0.13 |
EPS (Diluted) | -$0.20 | -$1.73 | $1.32 | $1.36 | $0.34 | $0.37 | $2.27 | $1.03 | $0.01 | - | $2.12 | $1.12 | -$0.08 | $2.15 | $1.67 | $0.88 | $0.27 | $1.03 | $1.40 | $0.78 | $0.26 | $1.58 | $1.34 | $0.30 | $0.29 | $0.63 | $1.04 | $1.11 | $0.08 | $1.24 | $1.11 | $1.24 | $0.52 | $1.20 | $1.78 | $1.02 | $0.14 | -$1.64 | $1.92 | $0.90 | -$0.40 | $1.72 | $1.60 | $0.81 | -$0.43 | $1.64 | $1.87 | $0.48 | -$0.13 | $0.94 | $1.36 | $0.90 | $2.05 | $0.92 | $1.25 | $1.68 | $0.81 | $0.91 | $2.06 | -$0.51 | $0.52 | - | $1.82 | $1.78 | $0.87 | - | $1.54 | $1.77 | $1.47 | - | $1.78 | $1.38 | $0.64 | - | $1.56 | $1.23 | $0.54 | - | $0.79 | -$0.03 | -$0.23 | - | -$0.22 | $1.03 | $0.46 | - | $1.08 | $0.54 | $0.80 | $1.48 | $1.37 | - | $0.94 | $1.04 | $1.09 | - | $1.26 | $1.09 | $1.04 | - | $1.31 | $1.01 | $0.89 | - | $1.29 | $0.85 | $0.93 | - | $0.88 | $1.23 | $0.78 | - | $0.89 | $1.08 | $0.92 | - | $0.78 | $0.89 | $0.57 | - | $0.53 | $0.78 | $0.29 | - | $0.29 | $0.43 | $0.17 | - | $0.26 | $0.57 | -$0.31 | - | $0.58 | $1.08 | $0.72 | - | $0.57 | $0.45 | $0.31 | - | $0.19 | $0.36 | $0.11 | - | $0.13 | $0.39 | $0.10 | - | $0.19 | $0.38 | $0.21 | - | $0.74 | $0.36 | $0.20 | - | $0.24 | $0.34 | $0.14 | - | $0.15 | $0.28 | $0.16 | - | $0.15 | $0.26 | $0.18 | - | $0.13 |
EBIT | $3.64M | -$11.39M | $84.15M | $66.45M | $37.48M | $39.05M | $107.32M | $68.85M | $18.64M | $73.82M | $91.29M | $56.28M | $8.96M | $62.18M | $77.88M | $38.32M | $12.89M | $60.81M | $65.12M | $32.75M | $11.34M | $63.27M | $61.72M | $17.02M | $8.66M | $32.73M | $44.84M | $46.38M | $9.19M | $61.38M | $43.59M | $54.25M | $9.61M | $63.09M | $66.25M | $46.17M | $6.79M | $60.25M | $88.18M | $44.86M | -$7.77M | $83.59M | $71.99M | $38.34M | -$5.67M | $65.27M | $92.51M | $25.3M | -$7.49M | $43.04M | $71.57M | $48.13M | $88.26M | $46.65M | $63.46M | $74.84M | $44.35M | $47.54M | $94.66M | $10.23M | $32.38M | $54.09M | $86.91M | $83.04M | $41.93M | $48.3M | $76.86M | $81.7M | $73.98M | $45.99M | $82.87M | $79.2M | $39.09M | $16.08M | $79.14M | $76.15M | $33.06M | $36.44M | $70.35M | $61.53M | $18.98M | $22.79M | $35.37M | $55.32M | $39M | $81.21M | $51.99M | $49.78M | $41.23M | $76.5M | $59.65M | $70.46M | $48.86M | $56.99M | $64.51M | $27.15M | $58.22M | $60.32M | $54.82M | $58.35M | $74.09M | $63.16M | $51.94M | $54.99M | $78.91M | $59.5M | $51.58M | $58.3M | $55.1M | $82.8M | $58.3M | $63.6M | $66.4M | $84.6M | $63.9M | $54M | $58.7M | $75.1M | $49M | $42.2M | $53.6M | $64.1M | $32.6M | $48.3M | $33.7M | $35.7M | $23.2M | $12.7M | $22.4M | $43M | $41.7M | $11.9M | $39.3M | $63.8M | $49.3M | $11.4M | $42.5M | $53.4M | $43.4M | $45.4M | $26.6M | $42.7M | $19.5M | -$2.8M | $17.4M | $44.3M | $678.8M | -$2.243B | $753M | $903.4M | $692M | -$1.779B | $561.2M | $770.1M | $539.8M | -$1.54B | $533.1M | $696.7M | $417.6M | -$863M | $282.1M | $394.4M | $234M | -$894.8M | $275.4M | $433.4M | $103.8M | -$706M | $209.6M |
EBITDA | $16.4M | $42.9M | $97.87M | $80.06M | $52.19M | $54.27M | $122.45M | $94.28M | $33.2M | $88.3M | $107.05M | $73.13M | $23.71M | $76.64M | $92.43M | $52.48M | $27.02M | $76.75M | $87.57M | $45.79M | $25.42M | $82.15M | $93.95M | $27.3M | $18.77M | $51.15M | $54.11M | $55.55M | $18.26M | $71.69M | $72.25M | $64.05M | $18.26M | $71.82M | $74.87M | $54.84M | $15.61M | $70.55M | $97.15M | $57.22M | $873K | $93.35M | $80.85M | $47.55M | $5.86M | $75M | $103.53M | $37.7M | $1.57M | $53.67M | $84.41M | $59.3M | $99.26M | $58.5M | $74.65M | $89.79M | $55.59M | $60.08M | $105.26M | $73.43M | $50.67M | $73.21M | $109.27M | $96.15M | $54.11M | $59.12M | $87.99M | $92.84M | $84.38M | $55.39M | $94.31M | $89.6M | $49.63M | $36.31M | $89.85M | $86.85M | $47.57M | $61.67M | $87.19M | $67.96M | $49.66M | $73.34M | $69.79M | $65.97M | $55.82M | $85.88M | $71.76M | $83.04M | $57.66M | $91.81M | $72.34M | $104.19M | $63.14M | $56.99M | $78M | $27.15M | $58.22M | $60.32M | $54.82M | $58.35M | $74.09M | $62.63M | $50.59M | $61.52M | $76.72M | $60.2M | $44.99M | $51.2M | $49.9M | $81.6M | $57.7M | $37.1M | $60.8M | $84.1M | $61.5M | $52M | $55.5M | $74.4M | $48.3M | $41M | $52.9M | $63.1M | $31.7M | $66.6M | $32M | $33.8M | $22.7M | $27.8M | $20.1M | $41.5M | $41.3M | $9.8M | $38M | $62.7M | $49M | $10M | $40.7M | $51.6M | $43.8M | $45.5M | $23.9M | $40.5M | $19.9M | -$3.4M | $15.3M | $42.5M | $678.8M | -$2.243B | $753M | $903.4M | $692M | -$1.779B | $561.2M | $770.1M | $539.8M | -$1.54B | $533.1M | $696.7M | $417.6M | -$863M | $282.1M | $394.4M | $234M | -$894.8M | $275.4M | $433.4M | $103.8M | -$706M | $209.6M |