| Capitol Federal Financial, Inc. (CFFN) |
| 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 | Q4-CY2013 |
| Balance Sheet Date | | 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 | 2013-Dec-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 | | 54,574,000$ | 50,746,000$ | 48,793,000$ | 46,923,000$ | 45,610,000$ | 45,033,000$ | 45,963,000$ | 30,699,000$ | (156,969,000$) | 40,564,000$ | 47,042,000$ | 51,180,000$ | 55,691,000$ | 56,096,000$ | 52,517,000$ | 51,120,000$ | 50,847,000$ | 47,807,000$ | 55,550,000$ | 48,883,000$ | 50,668,000$ | 50,726,000$ | 53,339,000$ | 54,201,000$ | 55,670,000$ | 57,355,000$ | 57,598,000$ | 57,725,000$ | 55,897,000$ | 54,857,000$ | 55,322,000$ | 54,732,000$ | 55,553,000$ | 54,824,000$ | 54,627,000$ | 52,574,000$ | 53,423,000$ | 53,359,000$ | 55,164,000$ | 53,548,000$ | 53,401,000$ | 52,158,000$ | 52,056,000$ | 53,293,000$ | 54,082,000$ | 51,817,000$ | 51,454,000$ | 49,745,000$ |
| QoQ% | | 7.54% | 4.00% | 3.99% | 2.88% | 1.28% | (2.02%) | 49.72% | 119.56% | (486.97%) | (13.77%) | (8.09%) | (8.10%) | (.72%) | 6.82% | 2.73% | .54% | 6.36% | (13.94%) | 13.64% | (3.52%) | (.11%) | (4.90%) | (1.59%) | (2.64%) | (2.94%) | (.42%) | (.22%) | 3.27% | 1.90% | (.84%) | 1.08% | (1.48%) | 1.33% | .36% | 3.91% | (1.59%) | .12% | (3.27%) | 3.02% | .28% | 2.38% | .20% | (2.32%) | (1.46%) | 4.37% | .71% | 3.44% | .37% |
| YoY% | | 19.65% | 12.69% | 6.16% | 52.85% | 129.06% | 11.02% | (2.29%) | (40.02%) | (381.86%) | (27.69%) | (10.43%) | .12% | 9.53% | 17.34% | (5.46%) | 4.58% | .35% | (5.75%) | 4.15% | (9.81%) | (8.99%) | (11.56%) | (7.39%) | (6.11%) | (.41%) | 4.55% | 4.11% | 5.47% | .62% | .06% | 1.27% | 4.11% | 3.99% | 2.75% | (.97%) | (1.82%) | .04% | 2.30% | 5.97% | .48% | (1.26%) | .66% | 1.17% | 7.13% | 9.12% | 3.17% | 2.37% | (3.22%) |
| Cost Of Revenue | | 519,000$ | (451,000$) | 0$ | 677,000$ | (637,000$) | 1,472,000$ | 301,000$ | 123,000$ | 963,000$ | 1,324,000$ | 891,000$ | 3,660,000$ | 1,060,000$ | 937,000$ | (3,188,000$) | (3,439,000$) | (1,323,000$) | (2,691,000$) | (2,964,000$) | (1,532,000$) | 0$ | 0$ | 22,075,000$ | 225,000$ | 300,000$ | 450,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | (750,000$) | 0$ | 0$ | 0$ | 0$ | 323,000$ | 275,000$ | 173,000$ | 427,000$ | 307,000$ | 160,000$ | 515,000$ |
| Gross Profit | | 54,055,000$ | 51,197,000$ | 48,793,000$ | 46,246,000$ | 46,247,000$ | 43,561,000$ | 45,662,000$ | 30,576,000$ | (157,932,000$) | 39,240,000$ | 46,151,000$ | 47,520,000$ | 54,631,000$ | 55,159,000$ | 55,705,000$ | 54,559,000$ | 52,170,000$ | 50,498,000$ | 58,514,000$ | 50,415,000$ | 50,668,000$ | 50,726,000$ | 31,264,000$ | 53,976,000$ | 55,370,000$ | 56,905,000$ | 57,598,000$ | 57,725,000$ | 55,897,000$ | 54,857,000$ | 55,322,000$ | 54,732,000$ | 55,553,000$ | 54,824,000$ | 54,627,000$ | 52,574,000$ | 54,173,000$ | 53,359,000$ | 55,164,000$ | 53,548,000$ | 53,401,000$ | 51,835,000$ | 51,781,000$ | 53,120,000$ | 53,655,000$ | 51,510,000$ | 51,294,000$ | 49,230,000$ |
| Gross Margin | | 99.05% | 100.89% | 100.00% | 98.56% | 101.40% | 96.73% | 99.35% | 99.60% | 100.61% | 96.74% | 98.11% | 92.85% | 98.10% | 98.33% | 106.07% | 106.73% | 102.60% | 105.63% | 105.34% | 103.13% | 100.00% | 100.00% | 58.61% | 99.59% | 99.46% | 99.22% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 101.40% | 100.00% | 100.00% | 100.00% | 100.00% | 99.38% | 99.47% | 99.68% | 99.21% | 99.41% | 99.69% | 98.97% |
| Operating Expenses | | 31,018,000$ | 29,564,000$ | 29,540,000$ | 27,148,000$ | 27,040,000$ | 27,950,000$ | 28,445,000$ | 28,508,000$ | 28,194,000$ | 29,336,000$ | 28,631,000$ | 27,773,000$ | 29,807,000$ | 28,390,000$ | 27,960,000$ | 26,694,000$ | 28,247,000$ | 27,602,000$ | 32,653,000$ | 27,067,000$ | 27,176,000$ | 26,164,000$ | 26,164,000$ | 26,500,000$ | 26,330,000$ | 27,691,000$ | 26,141,000$ | 26,782,000$ | 26,757,000$ | 24,511,000$ | 23,598,000$ | 22,036,000$ | 23,479,000$ | 22,645,000$ | 21,937,000$ | 21,597,000$ | 23,962,000$ | 23,327,000$ | 23,426,000$ | 23,590,000$ | 25,262,000$ | 23,106,000$ | 22,859,000$ | 23,142,000$ | 23,542,000$ | 22,380,000$ | 21,828,000$ | 22,787,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 55,261,000$ | 54,220,000$ | 54,335,000$ | 55,392,000$ | 56,043,000$ | 54,671,000$ | 51,969,000$ | 52,099,000$ | 57,524,000$ | 55,894,000$ | 47,587,000$ | 45,512,000$ | 33,542,000$ | 19,431,000$ | 17,121,000$ | 16,852,000$ | 18,224,000$ | 19,301,000$ | 21,261,000$ | 24,394,000$ | 25,923,000$ | 28,094,000$ | 30,287,000$ | 31,339,000$ | 33,474,000$ | 30,530,000$ | 29,440,000$ | 30,120,000$ | 27,236,000$ | 32,728,000$ | 31,885,000$ | 31,270,000$ | 30,916,000$ | 30,266,000$ | 28,606,000$ | 28,016,000$ | 27,863,000$ | 27,597,000$ | 27,094,000$ | 26,377,000$ | 26,471,000$ | 27,161,000$ | 27,098,000$ | 26,864,000$ | 26,261,000$ | 25,723,000$ | 26,130,000$ | 27,989,000$ |
| Income Before Tax | | 23,037,000$ | 21,633,000$ | 19,253,000$ | 19,098,000$ | 19,207,000$ | 15,611,000$ | 17,217,000$ | 2,068,000$ | (186,126,000$) | 9,904,000$ | 17,520,000$ | 19,747,000$ | 24,824,000$ | 26,769,000$ | 27,745,000$ | 27,865,000$ | 23,923,000$ | 22,896,000$ | 25,861,000$ | 23,348,000$ | 23,492,000$ | 24,562,000$ | 5,100,000$ | 27,476,000$ | 29,040,000$ | 29,214,000$ | 31,457,000$ | 30,943,000$ | 29,140,000$ | 30,346,000$ | 31,724,000$ | 32,696,000$ | 32,074,000$ | 32,179,000$ | 32,690,000$ | 30,977,000$ | 30,211,000$ | 30,032,000$ | 31,738,000$ | 29,958,000$ | 28,139,000$ | 28,729,000$ | 28,922,000$ | 29,978,000$ | 30,113,000$ | 29,130,000$ | 29,466,000$ | 26,443,000$ |
| Tax Expenses | | 4,224,000$ | 3,251,000$ | 3,854,000$ | 3,667,000$ | 7,150,000$ | 5,963,000$ | 3,455,000$ | (475,000$) | (45,736,000$) | 1,602,000$ | 3,331,000$ | 3,507,000$ | 5,332,000$ | 5,617,000$ | 6,122,000$ | 5,679,000$ | 5,370,000$ | 4,709,000$ | 5,417,000$ | 4,450,000$ | 5,213,000$ | 5,088,000$ | 824,000$ | 4,965,000$ | 6,631,000$ | 6,317,000$ | 6,903,000$ | 6,560,000$ | 7,751,000$ | 7,974,000$ | 8,394,000$ | 860,000$ | 11,472,000$ | 10,809,000$ | 11,103,000$ | 10,399,000$ | 9,513,000$ | 9,481,000$ | 10,211,000$ | 9,240,000$ | 9,354,000$ | 9,127,000$ | 9,688,000$ | 9,506,000$ | 9,903,000$ | 9,147,000$ | 9,778,000$ | 8,630,000$ |
| Net Income | | 18,813,000$ | 18,382,000$ | 15,399,000$ | 15,431,000$ | 12,057,000$ | 9,648,000$ | 13,762,000$ | 2,543,000$ | (140,390,000$) | 8,302,000$ | 14,189,000$ | 16,240,000$ | 19,492,000$ | 21,152,000$ | 21,623,000$ | 22,186,000$ | 18,553,000$ | 18,187,000$ | 20,444,000$ | 18,898,000$ | 18,279,000$ | 19,474,000$ | 4,276,000$ | 22,511,000$ | 22,409,000$ | 22,897,000$ | 24,554,000$ | 24,383,000$ | 21,389,000$ | 22,372,000$ | 23,330,000$ | 31,836,000$ | 20,602,000$ | 21,370,000$ | 21,587,000$ | 20,578,000$ | 20,698,000$ | 20,551,000$ | 21,527,000$ | 20,718,000$ | 18,785,000$ | 19,602,000$ | 19,234,000$ | 20,472,000$ | 20,210,000$ | 19,983,000$ | 19,688,000$ | 17,813,000$ |
| Profit Margin | | 34.47% | 36.22% | 31.56% | 32.89% | 26.44% | 21.42% | 29.94% | 8.28% | 89.44% | 20.47% | 30.16% | 31.73% | 35.00% | 37.71% | 41.17% | 43.40% | 36.49% | 38.04% | 36.80% | 38.66% | 36.08% | 38.39% | 8.02% | 41.53% | 40.25% | 39.92% | 42.63% | 42.24% | 38.27% | 40.78% | 42.17% | 58.17% | 37.09% | 38.98% | 39.52% | 39.14% | 38.74% | 38.52% | 39.02% | 38.69% | 35.18% | 37.58% | 36.95% | 38.41% | 37.37% | 38.57% | 38.26% | 35.81% |
| TTM | | 33.84% | 31.90% | 28.19% | 27.73% | 22.72% | 324.42% | 291.33% | 298.36% | 559.09% | 29.94% | 33.84% | 36.43% | 39.20% | 39.66% | 39.82% | 38.66% | 37.46% | 37.36% | 37.46% | 29.92% | 30.89% | 32.10% | 32.69% | 41.09% | 41.27% | 40.78% | 41.00% | 40.87% | 44.80% | 44.52% | 44.07% | 43.41% | 38.67% | 39.10% | 38.98% | 38.86% | 38.75% | 37.86% | 37.63% | 37.10% | 37.03% | 37.58% | 37.82% | 38.15% | 37.52% | 36.31% | 35.61% | 34.83% |
| Earnings to Minority | | 24,000$ | 22,000$ | 18,000$ | 18,000$ | 12,000$ | 10,000$ | 10,000$ | 2,000$ | (69,000$) | 4,000$ | 6,000$ | 7,000$ | 10,000$ | 11,000$ | 12,000$ | 12,000$ | 11,000$ | 12,000$ | 14,000$ | 13,000$ | 14,000$ | 16,000$ | 3,000$ | 19,000$ | 20,000$ | 16,000$ | 10,000$ | 9,000$ | 8,000$ | 9,000$ | 10,000$ | 13,000$ | 8,000$ | 11,000$ | 12,000$ | 13,000$ | 12,000$ | 11,000$ | 16,000$ | 27,000$ | 23,000$ | 24,000$ | 27,000$ | 42,000$ | 41,000$ | 41,000$ | 44,000$ | 50,000$ |
| Earnings to Common Shareholders | | 18,789,000$ | 18,360,000$ | 15,381,000$ | 15,413,000$ | 12,045,000$ | 9,638,000$ | 13,752,000$ | 2,541,000$ | (140,321,000$) | 8,298,000$ | 14,183,000$ | 16,233,000$ | 19,482,000$ | 21,141,000$ | 21,611,000$ | 22,174,000$ | 18,542,000$ | 18,175,000$ | 20,430,000$ | 18,885,000$ | 18,265,000$ | 19,458,000$ | 4,273,000$ | 22,492,000$ | 22,389,000$ | 22,881,000$ | 24,544,000$ | 24,374,000$ | 21,381,000$ | 22,363,000$ | 23,320,000$ | 31,823,000$ | 20,594,000$ | 21,359,000$ | 21,575,000$ | 20,565,000$ | 20,686,000$ | 20,540,000$ | 21,511,000$ | 20,691,000$ | 18,762,000$ | 19,578,000$ | 19,207,000$ | 20,430,000$ | 20,169,000$ | 19,942,000$ | 19,644,000$ | 17,763,000$ |
| QoQ% | | 2.34% | 19.37% | (.21%) | 27.96% | 24.97% | (29.92%) | 441.20% | 101.81% | (1,791.02%) | (41.49%) | (12.63%) | (16.68%) | (7.85%) | (2.18%) | (2.54%) | 19.59% | 2.02% | (11.04%) | 8.18% | 3.39% | (6.13%) | 355.37% | (81.00%) | .46% | (2.15%) | (6.78%) | .70% | 14.00% | (4.39%) | (4.10%) | (26.72%) | 54.53% | (3.58%) | (1.00%) | 4.91% | (.59%) | .71% | (4.51%) | 3.96% | 10.28% | (4.17%) | 1.93% | (5.99%) | 1.29% | 1.14% | 1.52% | 10.59% | 10.86% |
| YoY% | | 55.99% | 90.50% | 11.85% | 506.57% | 108.58% | 16.15% | (3.04%) | (84.35%) | (820.26%) | (60.75%) | (34.37%) | (26.79%) | 5.07% | 16.32% | 5.78% | 17.42% | 1.52% | (6.59%) | 378.12% | (16.04%) | (18.42%) | (14.96%) | (82.59%) | (7.72%) | 4.71% | 2.32% | 5.25% | (23.41%) | 3.82% | 4.70% | 8.09% | 54.74% | (.45%) | 3.99% | .30% | (.61%) | 10.26% | 4.91% | 12.00% | 1.28% | (6.98%) | (1.83%) | (2.23%) | 15.01% | 25.88% | 11.13% | 11.21% | 1.49% |
| Earnings Per Share, Basic | | 0.14$ | 0.14$ | 0.12$ | 0.12$ | 0.09$ | 0.07$ | 0.11$ | 0.02$ | (1.05$) | 0.06$ | 0.11$ | 0.12$ | 0.14$ | 0.16$ | 0.16$ | 0.16$ | 0.14$ | 0.13$ | 0.15$ | 0.14$ | 0.13$ | 0.14$ | 0.03$ | 0.16$ | 0.16$ | 0.17$ | 0.18$ | 0.18$ | 0.16$ | 0.17$ | 0.17$ | 0.24$ | 0.15$ | 0.16$ | 0.16$ | 0.15$ | 0.16$ | 0.15$ | 0.16$ | 0.16$ | 0.14$ | 0.14$ | 0.14$ | 0.15$ | 0.15$ | 0.14$ | 0.14$ | 0.12$ |
| Earnings Per Share, Diluted | | 0.14$ | 0.14$ | 0.12$ | 0.12$ | 0.09$ | 0.07$ | 0.11$ | 0.02$ | (1.05$) | 0.06$ | 0.11$ | 0.12$ | 0.14$ | 0.16$ | 0.16$ | 0.16$ | 0.14$ | 0.13$ | 0.15$ | 0.14$ | 0.13$ | 0.14$ | 0.03$ | 0.16$ | 0.16$ | 0.17$ | 0.18$ | 0.18$ | 0.16$ | 0.17$ | 0.17$ | 0.24$ | 0.15$ | 0.16$ | 0.16$ | 0.15$ | 0.15$ | 0.15$ | 0.16$ | 0.16$ | 0.14$ | 0.14$ | 0.14$ | 0.15$ | 0.15$ | 0.14$ | 0.14$ | 0.12$ |
| Unlevered FCF Per Share, Basic | | 0.15$ | 0.08$ | 0.11$ | 0.03$ | (0.04$) | 0.13$ | 0.15$ | (0.05$) | 0.09$ | 0.05$ | 0.07$ | 0.10$ | 0.24$ | 0.18$ | 0.11$ | 0.14$ | 0.16$ | 0.12$ | 0.07$ | 0.13$ | 0.13$ | 0.20$ | 0.06$ | 0.17$ | 0.16$ | 0.14$ | 0.11$ | 0.09$ | 0.22$ | 0.15$ | 0.16$ | 0.31$ | 0.19$ | 0.12$ | 0.07$ | 0.19$ | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 0.15$ | 0.08$ | 0.11$ | 0.03$ | (0.04$) | 0.13$ | 0.15$ | (0.05$) | 0.09$ | 0.05$ | 0.07$ | 0.10$ | 0.24$ | 0.18$ | 0.11$ | 0.14$ | 0.16$ | 0.12$ | 0.07$ | 0.13$ | 0.13$ | 0.20$ | 0.06$ | 0.17$ | 0.16$ | 0.14$ | 0.11$ | 0.09$ | 0.22$ | 0.15$ | 0.16$ | 0.31$ | 0.19$ | 0.12$ | 0.07$ | 0.19$ | | | | | | | | | | | | |
| Average Shares, Basic | | 129,872,190 | 130,081,065 | 130,025,900 | 129,972,969 | 129,927,164 | 129,866,397 | 130,536,246 | 132,353,313 | 133,237,545 | 133,198,755 | 133,150,224 | 134,640,932 | 135,773,365 | 135,724,658 | 135,676,722 | 135,627,043 | 135,571,490 | 135,504,869 | 135,450,878 | 135,397,691 | 137,705,000 | 138,018,052 | 137,968,327 | 137,898,010 | 137,801,000 | 137,720,000 | 137,635,000 | 137,551,000 | 135,500,000 | 134,484,000 | 134,428,000 | 134,373,000 | 134,314,000 | 134,254,000 | 134,066,000 | 133,697,000 | 133,296,000 | 133,102,000 | 132,960,000 | 132,822,000 | 133,515,000 | 135,746,000 | 136,208,000 | 136,088,000 | 137,047,000 | 138,332,000 | 139,489,000 | 142,882,000 |
| Average Shares, Diluted | | 129,872,190 | 130,081,065 | 130,025,900 | 129,972,969 | 129,927,164 | 129,866,397 | 130,536,246 | 132,353,313 | 133,237,545 | 133,198,755 | 133,150,224 | 134,640,932 | 135,773,365 | 135,724,658 | 135,676,722 | 135,627,043 | 135,548,174 | 135,537,152 | 135,498,170 | 135,398,884 | 137,705,000 | 138,018,052 | 138,000,334 | 137,976,122 | 137,867,000 | 137,788,000 | 137,691,000 | 137,592,000 | 135,556,000 | 134,530,000 | 134,475,000 | 134,467,000 | 134,404,000 | 134,360,000 | 134,259,000 | 133,950,000 | 133,493,000 | 133,251,000 | 133,031,000 | 132,911,000 | 133,533,000 | 135,763,000 | 136,246,000 | 136,116,000 | 137,051,000 | 138,334,000 | 139,489,000 | 142,883,000 |
| EBIT | | 78,298,000$ | 75,853,000$ | 73,588,000$ | 74,490,000$ | 75,250,000$ | 70,282,000$ | 69,186,000$ | 54,167,000$ | (128,602,000$) | 65,798,000$ | 65,107,000$ | 65,259,000$ | 58,366,000$ | 46,200,000$ | 44,866,000$ | 44,717,000$ | 42,147,000$ | 42,197,000$ | 47,122,000$ | 47,742,000$ | 49,415,000$ | 52,656,000$ | 35,387,000$ | 58,815,000$ | 62,514,000$ | 59,744,000$ | 60,897,000$ | 61,063,000$ | 56,376,000$ | 63,074,000$ | 63,609,000$ | 63,966,000$ | 62,990,000$ | 62,445,000$ | 61,296,000$ | 58,993,000$ | 58,074,000$ | 57,629,000$ | 58,832,000$ | 56,335,000$ | 54,610,000$ | 55,890,000$ | 56,020,000$ | 56,842,000$ | 56,374,000$ | 54,853,000$ | 55,596,000$ | 54,432,000$ |
| EBITDA | | 78,298,000$ | 75,853,000$ | 73,588,000$ | 74,490,000$ | 75,250,000$ | 70,282,000$ | 69,186,000$ | 54,167,000$ | (128,602,000$) | 65,798,000$ | 65,107,000$ | 65,259,000$ | 58,366,000$ | 46,200,000$ | 44,866,000$ | 44,717,000$ | 42,147,000$ | 42,197,000$ | 47,122,000$ | 47,742,000$ | 49,415,000$ | 52,656,000$ | 35,387,000$ | 58,815,000$ | 62,514,000$ | 59,744,000$ | 60,897,000$ | 61,063,000$ | 56,376,000$ | 63,074,000$ | 63,609,000$ | 63,966,000$ | 62,990,000$ | 62,445,000$ | 61,296,000$ | 58,993,000$ | 58,074,000$ | 57,629,000$ | 58,832,000$ | 56,335,000$ | 54,610,000$ | 55,890,000$ | 56,020,000$ | 56,842,000$ | 56,374,000$ | 54,853,000$ | 55,596,000$ | 54,432,000$ |