| ALBANY INTERNATIONAL CORP /DE/ (AIN) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 | 2014-Mar-31 |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 |
| Total Revenue | | 321,206,000$ | 261,434,000$ | 311,399,000$ | 288,774,000$ | 286,905,000$ | 298,386,000$ | 331,994,000$ | 313,330,000$ | 323,584,000$ | 281,106,000$ | 274,123,000$ | 269,096,000$ | 268,786,000$ | 260,563,000$ | 261,369,000$ | 244,169,000$ | 239,918,000$ | 232,442,000$ | 234,519,000$ | 222,362,000$ | 226,857,000$ | 211,999,000$ | 225,990,000$ | 235,764,000$ | 257,700,000$ | 271,133,000$ | 273,949,000$ | 251,373,000$ | 251,600,000$ | 251,900,000$ | 255,400,000$ | 223,600,000$ | 226,700,000$ | 222,100,000$ | 215,600,000$ | 199,300,000$ | 213,000,000$ | 191,300,000$ | 203,200,000$ | 172,300,000$ | 177,500,000$ | 178,800,000$ | 172,300,000$ | 181,300,000$ | 191,600,000$ | 179,900,000$ | 193,500,000$ | 180,300,000$ |
| QoQ% | | 22.86% | (16.05%) | 7.84% | .65% | (3.85%) | (10.12%) | 5.96% | (3.17%) | 15.11% | 2.55% | 1.87% | .12% | 3.16% | (.31%) | 7.04% | 1.77% | 3.22% | (.89%) | 5.47% | (1.98%) | 7.01% | (6.19%) | (4.15%) | (8.51%) | (4.95%) | (1.03%) | 8.98% | (.09%) | (.12%) | (1.37%) | 14.22% | (1.37%) | 2.07% | 3.02% | 8.18% | (6.43%) | 11.34% | (5.86%) | 17.93% | (2.93%) | (.73%) | 3.77% | (4.96%) | (5.38%) | 6.50% | (7.03%) | 7.32% | (4.91%) |
| YoY% | | 11.96% | (12.38%) | (6.20%) | (7.84%) | (11.34%) | 6.15% | 21.11% | 16.44% | 20.39% | 7.88% | 4.88% | 10.21% | 12.03% | 12.10% | 11.45% | 9.81% | 5.76% | 9.64% | 3.77% | (5.68%) | (11.97%) | (21.81%) | (17.51%) | (6.21%) | 2.42% | 7.64% | 7.26% | 12.42% | 10.98% | 13.42% | 18.46% | 12.19% | 6.43% | 16.10% | 6.10% | 15.67% | 20.00% | 6.99% | 17.93% | (4.96%) | (7.36%) | (.61%) | (10.96%) | .56% | 1.06% | (1.75%) | (2.27%) | (3.43%) |
| Cost Of Revenue | | 221,341,000$ | 311,372,000$ | 213,892,000$ | 192,288,000$ | 196,582,000$ | 208,002,000$ | 219,611,000$ | 204,644,000$ | 203,723,000$ | 179,271,000$ | 171,419,000$ | 169,778,000$ | 171,694,000$ | 160,070,000$ | 160,776,000$ | 152,565,000$ | 143,843,000$ | 140,400,000$ | 132,791,000$ | 133,816,000$ | 135,539,000$ | 124,697,000$ | 123,010,000$ | 146,292,000$ | 161,100,000$ | 167,026,000$ | 168,767,000$ | 159,602,000$ | 163,700,000$ | 159,500,000$ | 163,700,000$ | 145,900,000$ | 149,342,000$ | 142,706,000$ | 152,517,000$ | 123,372,000$ | 135,714,000$ | 118,852,000$ | 124,875,000$ | 99,830,000$ | 105,800,000$ | 103,045,000$ | 117,697,000$ | 104,640,000$ | 118,795,000$ | 111,242,000$ | 118,175,000$ | 105,498,000$ |
| Gross Profit | | 99,865,000$ | (49,938,000$) | 97,507,000$ | 96,486,000$ | 90,323,000$ | 90,384,000$ | 112,383,000$ | 108,686,000$ | 119,861,000$ | 101,835,000$ | 102,704,000$ | 99,318,000$ | 97,092,000$ | 100,493,000$ | 100,593,000$ | 91,604,000$ | 96,075,000$ | 92,042,000$ | 101,728,000$ | 88,546,000$ | 91,318,000$ | 87,302,000$ | 102,980,000$ | 89,472,000$ | 96,600,000$ | 104,107,000$ | 105,182,000$ | 91,771,000$ | 87,900,000$ | 92,400,000$ | 91,700,000$ | 77,700,000$ | 77,500,000$ | 79,600,000$ | 63,200,000$ | 76,000,000$ | 77,500,000$ | 72,600,000$ | 78,500,000$ | 72,700,000$ | 71,700,000$ | 75,700,000$ | 54,600,000$ | 76,700,000$ | 72,900,000$ | 68,600,000$ | 75,300,000$ | 74,800,000$ |
| Gross Margin | | 31.09% | (19.10%) | 31.31% | 33.41% | 31.48% | 30.29% | 33.85% | 34.69% | 37.04% | 36.23% | 37.47% | 36.91% | 36.12% | 38.57% | 38.49% | 37.52% | 40.05% | 39.60% | 43.38% | 39.82% | 40.25% | 41.18% | 45.57% | 37.95% | 37.49% | 38.40% | 38.40% | 36.51% | 34.94% | 36.68% | 35.90% | 34.75% | 34.19% | 35.84% | 29.31% | 38.13% | 36.39% | 37.95% | 38.63% | 42.19% | 40.39% | 42.34% | 31.69% | 42.31% | 38.05% | 38.13% | 38.92% | 41.49% |
| Operating Expenses | | 69,994,000$ | 66,569,000$ | 75,237,000$ | 68,223,000$ | 66,017,000$ | 65,213,000$ | 69,478,000$ | 69,709,000$ | 78,080,000$ | 61,765,000$ | 57,203,000$ | 58,776,000$ | 59,183,000$ | 46,849,000$ | 49,878,000$ | 52,850,000$ | 54,335,000$ | 47,556,000$ | 51,762,000$ | 46,728,000$ | 56,332,000$ | 48,529,000$ | 50,253,000$ | 49,878,000$ | 53,020,000$ | 48,429,000$ | 50,957,000$ | 51,678,000$ | 50,500,000$ | 51,566,000$ | 49,544,000$ | 60,696,000$ | 54,285,000$ | 56,672,000$ | 53,345,000$ | 53,322,000$ | 48,314,000$ | 47,780,000$ | 60,643,000$ | 50,431,000$ | 56,835,000$ | 49,857,000$ | 51,562,000$ | 56,551,000$ | 60,276,000$ | 49,442,000$ | 56,323,000$ | 54,199,000$ |
| Operating Income | | 29,871,000$ | (116,507,000$) | 22,270,000$ | 28,263,000$ | 24,306,000$ | 25,171,000$ | 42,905,000$ | 38,977,000$ | 41,781,000$ | 40,070,000$ | 45,501,000$ | 40,542,000$ | 37,909,000$ | 53,644,000$ | 50,715,000$ | 38,754,000$ | 41,740,000$ | 44,486,000$ | 49,966,000$ | 41,818,000$ | 34,986,000$ | 38,773,000$ | 52,727,000$ | 39,594,000$ | 43,580,000$ | 55,678,000$ | 54,225,000$ | 40,093,000$ | 37,400,000$ | 40,834,000$ | 42,156,000$ | 17,004,000$ | 23,215,000$ | 22,928,000$ | 9,855,000$ | 22,678,000$ | 29,186,000$ | 24,820,000$ | 17,857,000$ | 22,269,000$ | 14,865,000$ | 25,843,000$ | 3,038,000$ | 20,149,000$ | 12,624,000$ | 19,158,000$ | 18,977,000$ | 20,601,000$ |
| Operating Margin | | 9.30% | (44.57%) | 7.15% | 9.79% | 8.47% | 8.44% | 12.92% | 12.44% | 12.91% | 14.25% | 16.60% | 15.07% | 14.10% | 20.59% | 19.40% | 15.87% | 17.40% | 19.14% | 21.31% | 18.81% | 15.42% | 18.29% | 23.33% | 16.79% | 16.91% | 20.54% | 19.79% | 15.95% | 14.87% | 16.21% | 16.51% | 7.61% | 10.24% | 10.32% | 4.57% | 11.38% | 13.70% | 12.97% | 8.79% | 12.93% | 8.38% | 14.45% | 1.76% | 11.11% | 6.59% | 10.65% | 9.81% | 11.43% |
| Interest Income | | 5,159,000$ | 0$ | 0$ | 0$ | 4,064,000$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | | | | 447,000$ | 692,000$ | 851,000$ | 587,000$ | 599,000$ | 719,000$ | 579,000$ | 438,000$ | 382,000$ | 710,000$ | 355,000$ | 340,000$ | 107,000$ | 730,000$ | 675,000$ | 547,000$ | 126,000$ | 1,857,000$ | 0$ | 0$ | 0$ | 1,541,000$ | 0$ | 0$ | 0$ |
| Interest Expenses | | | 5,897,000$ | 5,150,000$ | 3,655,000$ | | 2,411,000$ | 2,950,000$ | 3,319,000$ | 10,118,000$ | 3,653,000$ | 3,106,000$ | 3,290,000$ | 6,499,000$ | 3,794,000$ | 3,933,000$ | 3,609,000$ | 5,870,000$ | 3,734,000$ | 4,218,000$ | 3,569,000$ | 5,843,000$ | 2,242,000$ | 3,823,000$ | 4,424,000$ | 4,578,000$ | 4,838,000$ | 5,218,000$ | 5,016,000$ | 5,313,000$ | 5,200,000$ | 5,059,000$ | 4,670,000$ | 4,759,000$ | 4,784,000$ | 4,625,000$ | 4,435,000$ | 4,584,000$ | 4,356,000$ | 4,238,000$ | 2,238,000$ | 3,792,000$ | 2,671,000$ | 2,702,000$ | 2,676,000$ | 4,133,000$ | 2,486,000$ | 2,717,000$ | 2,918,000$ |
| Income Before Tax | | 23,059,000$ | (122,057,000$) | 13,586,000$ | 23,625,000$ | 24,648,000$ | 19,503,000$ | 34,298,000$ | 38,640,000$ | 39,482,000$ | 36,361,000$ | 46,906,000$ | 37,707,000$ | 31,440,000$ | 7,640,000$ | 53,827,000$ | 39,073,000$ | 39,564,000$ | 43,831,000$ | 44,886,000$ | 37,649,000$ | 31,937,000$ | 39,276,000$ | 47,813,000$ | 20,048,000$ | 39,345,000$ | 53,319,000$ | 48,664,000$ | 36,884,000$ | 27,810,000$ | 39,364,000$ | 36,809,000$ | 11,264,000$ | 15,143,000$ | 19,029,000$ | 3,012,000$ | 17,524,000$ | 20,827,000$ | 20,897,000$ | 16,183,000$ | 20,359,000$ | 11,281,000$ | 21,923,000$ | (2,484,000$) | 20,758,000$ | 12,421,000$ | 18,536,000$ | 18,393,000$ | 18,150,000$ |
| Tax Expenses | | 9,061,000$ | (24,419,000$) | 4,254,000$ | 6,276,000$ | 6,903,000$ | 1,282,000$ | 9,578,000$ | 11,271,000$ | 8,938,000$ | 9,207,000$ | 20,080,000$ | 10,621,000$ | 13,199,000$ | (3,183,000$) | 14,458,000$ | 10,998,000$ | 10,788,000$ | 12,889,000$ | 13,446,000$ | 10,040,000$ | 4,327,000$ | 9,686,000$ | 15,364,000$ | 12,454,000$ | 9,754,000$ | 13,194,000$ | 14,405,000$ | 7,476,000$ | 10,538,000$ | 11,359,000$ | 6,966,000$ | 3,365,000$ | 9,985,000$ | 3,809,000$ | 1,779,000$ | 6,550,000$ | 4,841,000$ | 7,488,000$ | 6,082,000$ | 7,043,000$ | (26,185,000$) | 12,243,000$ | (364,000$) | 8,519,000$ | 4,316,000$ | 6,762,000$ | 7,216,000$ | 7,457,000$ |
| Net Income | | 13,998,000$ | (97,638,000$) | 9,332,000$ | 17,349,000$ | 17,745,000$ | 18,221,000$ | 24,720,000$ | 27,369,000$ | 30,544,000$ | 27,154,000$ | 26,826,000$ | 27,086,000$ | 18,241,000$ | 10,823,000$ | 39,369,000$ | 28,075,000$ | 28,776,000$ | 30,942,000$ | 31,440,000$ | 27,609,000$ | 27,610,000$ | 29,590,000$ | 32,449,000$ | 7,594,000$ | 29,591,000$ | 40,125,000$ | 34,259,000$ | 29,408,000$ | 17,272,000$ | 28,005,000$ | 29,843,000$ | 7,899,000$ | 5,158,000$ | 15,220,000$ | 1,233,000$ | 10,974,000$ | 15,986,000$ | 13,409,000$ | 10,101,000$ | 13,316,000$ | 37,466,000$ | 9,680,000$ | (2,120,000$) | 12,239,000$ | 8,105,000$ | 11,774,000$ | 11,177,000$ | 10,693,000$ |
| Profit Margin | | 4.36% | (37.35%) | 3.00% | 6.01% | 6.19% | 6.11% | 7.45% | 8.74% | 9.44% | 9.66% | 9.79% | 10.07% | 6.79% | 4.15% | 15.06% | 11.50% | 11.99% | 13.31% | 13.41% | 12.42% | 12.17% | 13.96% | 14.36% | 3.22% | 11.48% | 14.80% | 12.51% | 11.70% | 6.87% | 11.12% | 11.69% | 3.53% | 2.28% | 6.85% | .57% | 5.51% | 7.51% | 7.01% | 4.97% | 7.73% | 21.11% | 5.41% | (1.23%) | 6.75% | 4.23% | 6.55% | 5.78% | 5.93% |
| TTM | | (4.82%) | (4.63%) | 5.29% | 6.47% | 7.16% | 7.96% | 8.78% | 9.39% | 9.72% | 9.09% | 7.74% | 9.01% | 9.33% | 10.64% | 13.00% | 12.54% | 12.78% | 12.84% | 12.98% | 13.22% | 10.80% | 10.65% | 11.08% | 10.74% | 12.65% | 11.55% | 10.59% | 10.35% | 8.45% | 7.40% | 6.26% | 3.32% | 3.77% | 5.11% | 5.08% | 6.26% | 6.77% | 9.98% | 9.64% | 8.32% | 8.07% | 3.85% | 4.14% | 5.80% | 5.60% | 5.71% | 4.74% | 2.24% |
| Earnings to Minority | | 118,000$ | 122,000$ | 149,000$ | (6,000$) | 66,000$ | 192,000$ | 96,000$ | 78,000$ | 94,000$ | 45,000$ | 154,000$ | 197,000$ | 111,000$ | 129,000$ | 168,000$ | 338,000$ | 140,000$ | 80,000$ | 43,000$ | 27,000$ | 73,000$ | 1,000$ | 95,000$ | (1,515,000$) | 446,000$ | 116,000$ | 205,000$ | 218,000$ | (319,000$) | 269,000$ | (59,000$) | 237,000$ | (728,000$) | (49,000$) | 116,000$ | 135,000$ | 190,000$ | 340,000$ | (266,000$) | (185,000$) | (114,000$) | 22,000$ | 52,000$ | 26,000$ | 188,000$ | (38,000$) | (42,000$) | 72,000$ |
| Earnings to Common Shareholders | | 13,880,000$ | (97,760,000$) | 9,183,000$ | 17,355,000$ | 17,679,000$ | 18,029,000$ | 24,624,000$ | 27,291,000$ | 30,450,000$ | 27,109,000$ | 26,672,000$ | 26,889,000$ | 18,130,000$ | 10,694,000$ | 39,201,000$ | 27,737,000$ | 28,636,000$ | 30,862,000$ | 31,397,000$ | 27,582,000$ | 27,537,000$ | 29,589,000$ | 32,354,000$ | 9,109,000$ | 29,145,000$ | 40,009,000$ | 34,054,000$ | 29,190,000$ | 17,591,000$ | 27,736,000$ | 29,902,000$ | 7,662,000$ | 5,886,000$ | 15,269,000$ | 1,117,000$ | 10,839,000$ | 15,796,000$ | 13,069,000$ | 10,367,000$ | 13,501,000$ | 37,580,000$ | 9,658,000$ | (2,172,000$) | 12,213,000$ | 7,917,000$ | 11,812,000$ | 11,219,000$ | 10,621,000$ |
| QoQ% | | 114.20% | (1,164.58%) | (47.09%) | (1.83%) | (1.94%) | (26.78%) | (9.77%) | (10.37%) | 12.32% | 1.64% | (.81%) | 48.31% | 69.53% | (72.72%) | 41.33% | (3.14%) | (7.21%) | (1.70%) | 13.83% | .16% | (6.94%) | (8.55%) | 255.19% | (68.75%) | (27.15%) | 17.49% | 16.66% | 65.94% | (36.58%) | (7.24%) | 290.26% | 30.17% | (61.45%) | 1,266.97% | (89.70%) | (31.38%) | 20.87% | 26.06% | (23.21%) | (64.07%) | 289.11% | 544.66% | (117.78%) | 54.26% | (32.98%) | 5.29% | 5.63% | 22.26% |
| YoY% | | (21.49%) | (642.24%) | (62.71%) | (36.41%) | (41.94%) | (33.49%) | (7.68%) | 1.50% | 67.95% | 153.50% | (31.96%) | (3.06%) | (36.69%) | (65.35%) | 24.86% | .56% | 3.99% | 4.30% | (2.96%) | 202.80% | (5.52%) | (26.04%) | (4.99%) | (68.79%) | 65.68% | 44.25% | 13.89% | 280.97% | 198.86% | 81.65% | 2,576.99% | (29.31%) | (62.74%) | 16.83% | (89.23%) | (19.72%) | (57.97%) | 35.32% | 577.30% | 10.55% | 374.68% | (18.24%) | (119.36%) | 14.99% | (8.86%) | 151.43% | 252.04% | (7.73%) |
| Earnings Per Share, Basic | | 0.49$ | (3.37$) | 0.31$ | 0.56$ | 0.57$ | 0.58$ | 0.79$ | 0.87$ | 0.98$ | 0.87$ | 0.86$ | 0.86$ | 0.58$ | 0.34$ | 1.25$ | 0.87$ | 0.89$ | 0.95$ | 0.97$ | 0.85$ | 0.85$ | 0.92$ | 1.00$ | 0.28$ | 0.90$ | 1.24$ | 1.05$ | 0.90$ | 0.55$ | 0.86$ | 0.93$ | 0.24$ | 0.18$ | 0.47$ | 0.03$ | 0.34$ | 0.49$ | 0.41$ | 0.32$ | 0.42$ | 1.17$ | 0.30$ | (0.07$) | 0.38$ | 0.25$ | 0.37$ | 0.35$ | 0.33$ |
| Earnings Per Share, Diluted | | 0.49$ | (3.37$) | 0.31$ | 0.56$ | 0.56$ | 0.57$ | 0.79$ | 0.87$ | 0.97$ | 0.87$ | 0.85$ | 0.86$ | 0.58$ | 0.34$ | 1.25$ | 0.87$ | 0.88$ | 0.95$ | 0.97$ | 0.85$ | 0.85$ | 0.91$ | 1.00$ | 0.28$ | 0.90$ | 1.24$ | 1.05$ | 0.90$ | 0.54$ | 0.86$ | 0.93$ | 0.24$ | 0.18$ | 0.47$ | 0.03$ | 0.34$ | 0.49$ | 0.41$ | 0.32$ | 0.42$ | 1.16$ | 0.30$ | (0.07$) | 0.38$ | 0.25$ | 0.37$ | 0.35$ | 0.33$ |
| Unlevered FCF Per Share, Basic | | 1.80$ | 0.89$ | 0.63$ | (0.44$) | 1.93$ | 1.01$ | 2.04$ | (0.55$) | 1.27$ | 1.45$ | 0.40$ | (1.05$) | 0.58$ | 0.46$ | 0.74$ | (0.66$) | 1.48$ | 1.36$ | 1.60$ | 0.65$ | 1.44$ | 0.94$ | 1.28$ | (0.60$) | 1.71$ | 0.93$ | 1.36$ | 0.12$ | 1.55$ | 0.72$ | 0.38$ | (1.08$) | 0.58$ | 0.08$ | (0.40$) | (0.92$) | 0.20$ | 0.23$ | | | 0.93$ | 1.03$ | (0.23$) | (0.18$) | 0.25$ | 0.12$ | 0.62$ | (0.18$) |
| Unlevered FCF Per Share, Diluted | | 1.83$ | 0.89$ | 0.62$ | (0.44$) | 1.92$ | 1.01$ | 2.03$ | (0.55$) | 1.26$ | 1.44$ | 0.40$ | (1.05$) | 0.58$ | 0.46$ | 0.74$ | (0.66$) | 1.47$ | 1.35$ | 1.59$ | 0.65$ | 1.43$ | 0.94$ | 1.28$ | (0.60$) | 1.71$ | 0.93$ | 1.36$ | 0.12$ | 1.54$ | 0.72$ | 0.38$ | (1.08$) | 0.58$ | 0.08$ | (0.40$) | (0.92$) | 0.20$ | 0.23$ | | | 0.92$ | 1.03$ | (0.23$) | (0.18$) | 0.25$ | 0.12$ | 0.62$ | (0.18$) |
| Average Shares, Basic | | 28,501,000 | 29,012,000 | 29,928,000 | 30,823,000 | 31,222,000 | 31,251,000 | 31,242,000 | 31,209,000 | 31,194,000 | 31,185,000 | 31,174,000 | 31,131,000 | 31,100,000 | 31,111,000 | 31,268,000 | 31,877,000 | 32,284,000 | 32,381,000 | 32,375,000 | 32,352,000 | 32,339,000 | 32,337,000 | 32,328,000 | 32,312,000 | 32,307,000 | 32,306,000 | 32,299,000 | 32,272,000 | 32,267,000 | 32,264,000 | 32,257,000 | 32,220,000 | 32,195,000 | 32,187,000 | 32,166,000 | 32,128,000 | 32,106,000 | 32,104,000 | 32,093,000 | 32,041,000 | 32,019,000 | 32,012,000 | 31,999,000 | 31,882,000 | 31,862,000 | 31,848,000 | 31,832,000 | 31,786,000 |
| Average Shares, Diluted | | 28,178,000 | 29,012,000 | 30,090,000 | 30,984,000 | 31,352,000 | 31,367,000 | 31,342,000 | 31,291,000 | 31,335,000 | 31,283,000 | 31,269,000 | 31,217,000 | 31,258,000 | 31,223,000 | 31,378,000 | 31,961,000 | 32,595,000 | 32,434,000 | 32,422,000 | 32,401,000 | 32,424,000 | 32,344,000 | 32,336,000 | 32,320,000 | 32,375,000 | 32,317,000 | 32,311,000 | 32,285,000 | 32,391,000 | 32,280,000 | 32,273,000 | 32,236,000 | 32,398,000 | 32,214,000 | 32,200,000 | 32,164,000 | 32,327,000 | 32,141,000 | 32,131,000 | 32,081,000 | 32,326,000 | 32,055,000 | 31,999,000 | 31,972,000 | 32,179,000 | 31,946,000 | 31,935,000 | 31,892,000 |
| EBIT | | 23,059,000$ | (116,160,000$) | 18,736,000$ | 27,280,000$ | 24,648,000$ | 21,914,000$ | 37,248,000$ | 41,959,000$ | 39,482,000$ | 40,014,000$ | 50,012,000$ | 40,997,000$ | 31,440,000$ | 11,434,000$ | 57,760,000$ | 42,682,000$ | 39,564,000$ | 47,565,000$ | 49,104,000$ | 41,218,000$ | 31,937,000$ | 41,518,000$ | 51,636,000$ | 24,472,000$ | 43,923,000$ | 58,157,000$ | 53,882,000$ | 41,900,000$ | 33,123,000$ | 44,564,000$ | 41,868,000$ | 15,934,000$ | 19,902,000$ | 23,813,000$ | 7,637,000$ | 21,959,000$ | 25,411,000$ | 25,253,000$ | 20,421,000$ | 22,597,000$ | 15,073,000$ | 24,594,000$ | 218,000$ | 23,434,000$ | 12,421,000$ | 21,022,000$ | 21,110,000$ | 21,068,000$ |
| EBITDA | | 23,059,000$ | (93,722,000$) | 40,487,000$ | 48,571,000$ | 46,939,000$ | 44,224,000$ | 59,637,000$ | 64,263,000$ | 39,482,000$ | 40,014,000$ | 50,012,000$ | 40,997,000$ | 31,440,000$ | 11,434,000$ | 57,760,000$ | 42,682,000$ | 39,564,000$ | 47,565,000$ | 49,104,000$ | 41,218,000$ | 31,937,000$ | 41,518,000$ | 51,636,000$ | 24,472,000$ | 43,923,000$ | 58,157,000$ | 53,882,000$ | 41,900,000$ | 33,123,000$ | 44,564,000$ | 41,868,000$ | 15,934,000$ | 19,902,000$ | 23,813,000$ | 7,637,000$ | 21,959,000$ | 25,411,000$ | 25,253,000$ | 20,421,000$ | 22,597,000$ | 15,073,000$ | 24,594,000$ | 218,000$ | 23,434,000$ | 12,421,000$ | 21,022,000$ | 21,110,000$ | 21,068,000$ |