| Customers Bancorp, Inc. (CUBI) |
| 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 | | 236,944,000$ | 232,103,000$ | 206,309,000$ | 142,956,000$ | 167,430,000$ | 167,102,000$ | 198,690,000$ | 181,616,000$ | 191,178,000$ | 217,548,000$ | 181,268,000$ | 168,020,000$ | 142,482,000$ | 150,015,000$ | 177,598,000$ | 185,897,000$ | 210,685,000$ | 245,478,000$ | 155,579,000$ | 151,199,000$ | 139,029,000$ | 132,303,000$ | 103,693,000$ | 92,481,000$ | 103,406,000$ | 99,104,000$ | 76,715,000$ | 79,022,000$ | 81,401,000$ | 66,085,000$ | 83,449,000$ | 85,941,000$ | 88,040,000$ | 86,045,000$ | 86,996,000$ | 85,172,000$ | 79,259,000$ | 92,071,000$ | 71,415,000$ | 63,121,000$ | 62,772,000$ | 56,096,000$ | 52,947,000$ | 52,056,000$ | 50,790,000$ | 45,316,000$ | 43,841,000$ | 37,102,000$ |
| QoQ% | | 2.09% | 12.50% | 44.32% | (14.62%) | .20% | (15.90%) | 9.40% | (5.00%) | (12.12%) | 20.02% | 7.89% | 17.92% | (5.02%) | (15.53%) | (4.46%) | (11.77%) | (14.17%) | 57.78% | 2.90% | 8.75% | 5.08% | 27.59% | 12.12% | (10.57%) | 4.34% | 29.19% | (2.92%) | (2.92%) | 23.18% | (20.81%) | (2.90%) | (2.38%) | 2.32% | (1.09%) | 2.14% | 7.46% | (13.92%) | 28.92% | 13.14% | .56% | 11.90% | 5.95% | 1.71% | 2.49% | 12.08% | 3.36% | 18.16% | 4.19% |
| YoY% | | 41.52% | 38.90% | 3.84% | (21.29%) | (12.42%) | (23.19%) | 9.61% | 8.09% | 34.18% | 45.02% | 2.07% | (9.62%) | (32.37%) | (38.89%) | 14.15% | 22.95% | 51.54% | 85.54% | 50.04% | 63.49% | 34.45% | 33.50% | 35.17% | 17.03% | 27.03% | 49.96% | (8.07%) | (8.05%) | (7.54%) | (23.20%) | (4.08%) | .90% | 11.08% | (6.55%) | 21.82% | 34.93% | 26.27% | 64.13% | 34.88% | 21.26% | 23.59% | 23.79% | 20.77% | 40.31% | 42.63% | 42.24% | 38.45% | 35.29% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 28,216,000$ | (7,994,000$) | 23,847,000$ | 15,997,000$ | 13,890,000$ | 13,164,000$ | 3,291,000$ | (2,919,000$) | (798,000$) | 14,141,000$ | 22,014,000$ | 32,698,000$ | 9,688,000$ | 4,426,000$ | 5,346,000$ | 4,767,000$ | 1,385,000$ | 2,924,000$ | (784,000$) | 2,117,000$ | 831,000$ | 2,352,000$ | 535,000$ | 3,050,000$ | 187,000$ | 88,000$ | 1,552,000$ | 1,503,000$ | 6,146,000$ | 1,989,000$ | 4,924,000$ | 3,635,000$ | 1,205,000$ | 3,222,000$ | 2,730,000$ | 2,901,000$ |
| Gross Profit | | 236,944,000$ | 232,103,000$ | 206,309,000$ | 142,956,000$ | 167,430,000$ | 167,102,000$ | 198,690,000$ | 181,616,000$ | 191,178,000$ | 217,548,000$ | 181,268,000$ | 168,020,000$ | 114,266,000$ | 158,009,000$ | 153,751,000$ | 169,900,000$ | 196,795,000$ | 232,314,000$ | 152,288,000$ | 154,118,000$ | 139,827,000$ | 118,162,000$ | 81,679,000$ | 59,783,000$ | 93,718,000$ | 94,678,000$ | 71,369,000$ | 74,255,000$ | 80,016,000$ | 63,161,000$ | 84,233,000$ | 83,824,000$ | 87,209,000$ | 83,693,000$ | 86,461,000$ | 82,122,000$ | 79,072,000$ | 91,983,000$ | 69,863,000$ | 61,618,000$ | 56,626,000$ | 54,107,000$ | 48,023,000$ | 48,421,000$ | 49,585,000$ | 42,094,000$ | 41,111,000$ | 34,201,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 80.20% | 105.33% | 86.57% | 91.40% | 93.41% | 94.64% | 97.89% | 101.93% | 100.57% | 89.31% | 78.77% | 64.64% | 90.63% | 95.53% | 93.03% | 93.97% | 98.30% | 95.58% | 100.94% | 97.54% | 99.06% | 97.27% | 99.39% | 96.42% | 99.76% | 99.90% | 97.83% | 97.62% | 90.21% | 96.45% | 90.70% | 93.02% | 97.63% | 92.89% | 93.77% | 92.18% |
| Operating Expenses | | 117,309,000$ | 105,217,000$ | 106,626,000$ | 102,771,000$ | 110,375,000$ | 104,018,000$ | 103,452,000$ | 99,169,000$ | 93,767,000$ | 89,466,000$ | 89,297,000$ | 80,133,000$ | 78,419,000$ | 76,198,000$ | 76,205,000$ | 73,807,000$ | 81,548,000$ | 80,009,000$ | 70,823,000$ | 61,927,000$ | 59,933,000$ | 56,285,000$ | 49,791,000$ | 48,967,000$ | 58,740,000$ | 59,592,000$ | 59,582,000$ | 53,984,000$ | 57,045,000$ | 57,104,000$ | 53,750,000$ | 52,280,000$ | 54,788,000$ | 61,040,000$ | 50,412,000$ | 49,366,000$ | 49,924,000$ | 56,218,000$ | 38,183,000$ | 33,905,000$ | 29,587,000$ | 28,354,000$ | 23,582,000$ | 26,045,000$ | 27,864,000$ | 24,679,000$ | 25,205,000$ | 21,169,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 150,770,000$ | 159,567,000$ | 151,298,000$ | 147,463,000$ | 162,085,000$ | 173,568,000$ | 166,385,000$ | 171,392,000$ | 173,409,000$ | 176,567,000$ | 164,889,000$ | 165,046,000$ | 134,510,000$ | 76,884,000$ | 31,482,000$ | 18,777,000$ | 20,343,000$ | 22,959,000$ | 24,124,000$ | 28,384,000$ | 30,147,000$ | 32,211,000$ | 33,236,000$ | 44,022,000$ | 46,402,000$ | 50,983,000$ | 47,271,000$ | 41,771,000$ | 41,779,000$ | 46,044,000$ | 40,317,000$ | 31,933,000$ | 29,319,000$ | 30,266,000$ | 25,246,000$ | 20,676,000$ | 19,481,000$ | 19,627,000$ | 18,163,000$ | 15,771,000$ | 14,241,000$ | 13,799,000$ | 13,123,000$ | 12,388,000$ | 12,175,000$ | 11,084,000$ | 8,162,000$ | 7,082,000$ |
| Income Before Tax | | 97,298,000$ | 100,343,000$ | 78,902,000$ | 11,888,000$ | 35,861,000$ | 46,018,000$ | 77,117,000$ | 65,377,000$ | 83,888,000$ | 110,226,000$ | 68,342,000$ | 68,284,000$ | 35,847,000$ | 81,811,000$ | 77,546,000$ | 96,093,000$ | 115,247,000$ | 152,305,000$ | 81,465,000$ | 92,191,000$ | 82,009,000$ | 63,063,000$ | 32,956,000$ | 11,728,000$ | 34,977,000$ | 35,086,000$ | 11,787,000$ | 20,271,000$ | 22,971,000$ | 6,057,000$ | 30,483,000$ | 31,544,000$ | 32,421,000$ | 22,653,000$ | 36,049,000$ | 32,756,000$ | 29,148,000$ | 35,765,000$ | 32,446,000$ | 27,236,000$ | 27,012,000$ | 25,648,000$ | 20,030,000$ | 23,047,000$ | 20,467,000$ | 15,602,000$ | 15,750,000$ | 11,565,000$ |
| Tax Expenses | | 22,806,000$ | 24,598,000$ | 17,963,000$ | (1,024,000$) | 8,946,000$ | (725,000$) | 19,032,000$ | 15,651,000$ | 21,796,000$ | 23,470,000$ | 20,768,000$ | 14,563,000$ | 7,136,000$ | 17,899,000$ | 18,896,000$ | 19,332,000$ | 12,993,000$ | 36,263,000$ | 20,124,000$ | 17,560,000$ | 23,447,000$ | 12,016,000$ | 7,980,000$ | 3,274,000$ | 7,451,000$ | 8,020,000$ | 2,491,000$ | 4,831,000$ | 5,109,000$ | 28,000$ | 6,820,000$ | 7,402,000$ | 10,806,000$ | 14,899,000$ | 12,327,000$ | 7,009,000$ | 9,320,000$ | 14,558,000$ | 12,963,000$ | 9,052,000$ | 8,103,000$ | 9,155,000$ | 7,187,000$ | 8,219,000$ | 7,289,000$ | 3,940,000$ | 5,517,000$ | 3,429,000$ |
| Net Income | | 74,492,000$ | 75,745,000$ | 60,939,000$ | 12,912,000$ | 26,915,000$ | 46,743,000$ | 58,085,000$ | 49,726,000$ | 62,092,000$ | 86,756,000$ | 47,574,000$ | 53,721,000$ | 28,711,000$ | 63,912,000$ | 58,650,000$ | 76,761,000$ | 100,669,000$ | 116,042,000$ | 61,341,000$ | 36,595,000$ | 56,245,000$ | 50,515,000$ | 22,718,000$ | 3,100,000$ | 27,526,000$ | 27,066,000$ | 9,296,000$ | 15,440,000$ | 17,862,000$ | 6,029,000$ | 23,663,000$ | 24,142,000$ | 21,615,000$ | 7,754,000$ | 23,722,000$ | 25,747,000$ | 19,828,000$ | 21,208,000$ | 19,483,000$ | 18,184,000$ | 17,786,000$ | 15,289,000$ | 11,556,000$ | 13,952,000$ | 13,178,000$ | 11,662,000$ | 10,233,000$ | 8,136,000$ |
| Profit Margin | | 31.44% | 32.63% | 29.54% | 9.03% | 16.08% | 27.97% | 29.23% | 27.38% | 32.48% | 39.88% | 26.25% | 31.97% | 20.15% | 42.60% | 33.02% | 41.29% | 47.78% | 47.27% | 39.43% | 24.20% | 40.46% | 38.18% | 21.91% | 3.35% | 26.62% | 27.31% | 12.12% | 19.54% | 21.94% | 9.12% | 28.36% | 28.09% | 24.55% | 9.01% | 27.27% | 30.23% | 25.02% | 23.03% | 27.28% | 28.81% | 28.33% | 27.26% | 21.83% | 26.80% | 25.95% | 25.74% | 23.34% | 21.93% |
| TTM | | 27.38% | 23.57% | 21.57% | 21.39% | 25.39% | 29.33% | 32.53% | 31.90% | 33.00% | 30.56% | 30.22% | 32.13% | 34.76% | 41.42% | 42.96% | 44.48% | 41.24% | 39.09% | 35.41% | 31.56% | 28.36% | 24.05% | 20.17% | 18.02% | 22.14% | 20.72% | 16.04% | 20.32% | 22.63% | 23.32% | 22.47% | 22.26% | 22.77% | 22.83% | 26.35% | 26.31% | 25.73% | 26.49% | 27.92% | 26.74% | 26.17% | 25.47% | 25.04% | 25.53% | 24.41% | 24.12% | 24.02% | 24.69% |
| Earnings to Minority | | 4,404,000$ | 2,019,000$ | 5,093,000$ | 3,389,000$ | 3,649,000$ | 3,806,000$ | 3,785,000$ | 3,800,000$ | 3,869,000$ | 3,803,000$ | 3,567,000$ | 3,456,000$ | 3,088,000$ | 2,548,000$ | 2,131,000$ | 1,865,000$ | 2,022,000$ | 5,801,000$ | 3,299,000$ | 3,391,000$ | 3,414,000$ | 3,430,000$ | 3,581,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 3,615,000$ | 2,552,000$ | 2,062,000$ | 1,286,000$ | 1,006,000$ | 980,000$ | 507,000$ | | | | | |
| Earnings to Common Shareholders | | 70,088,000$ | 73,726,000$ | 55,846,000$ | 9,523,000$ | 23,266,000$ | 42,937,000$ | 54,300,000$ | 45,926,000$ | 58,223,000$ | 82,953,000$ | 44,007,000$ | 50,265,000$ | 25,623,000$ | 61,364,000$ | 56,519,000$ | 74,896,000$ | 98,647,000$ | 110,241,000$ | 58,042,000$ | 33,204,000$ | 52,831,000$ | 47,085,000$ | 19,137,000$ | (515,000$) | 23,911,000$ | 23,451,000$ | 5,681,000$ | 11,825,000$ | 14,247,000$ | 2,414,000$ | 20,048,000$ | 20,527,000$ | 18,000,000$ | 4,139,000$ | 20,107,000$ | 22,132,000$ | 16,213,000$ | 18,656,000$ | 17,421,000$ | 16,898,000$ | 16,780,000$ | 14,309,000$ | 11,049,000$ | 13,952,000$ | 13,178,000$ | 11,662,000$ | 10,233,000$ | 8,136,000$ |
| QoQ% | | (4.93%) | 32.02% | 486.43% | (59.07%) | (45.81%) | (20.93%) | 18.23% | (21.12%) | (29.81%) | 88.50% | (12.45%) | 96.17% | (58.24%) | 8.57% | (24.54%) | (24.08%) | (10.52%) | 89.93% | 74.80% | (37.15%) | 12.20% | 146.04% | 3,815.92% | (102.15%) | 1.96% | 312.80% | (51.96%) | (17.00%) | 490.18% | (87.96%) | (2.33%) | 14.04% | 334.89% | (79.42%) | (9.15%) | 36.51% | (13.10%) | 7.09% | 3.10% | .70% | 17.27% | 29.51% | (20.81%) | 5.87% | 13.00% | 13.97% | 25.77% | (9.70%) |
| YoY% | | 201.25% | 71.71% | 2.85% | (79.26%) | (60.04%) | (48.24%) | 23.39% | (8.63%) | 127.23% | 35.18% | (22.14%) | (32.89%) | (74.03%) | (44.34%) | (2.62%) | 125.56% | 86.72% | 134.13% | 203.30% | 6,547.38% | 120.95% | 100.78% | 236.86% | (104.36%) | 67.83% | 871.46% | (71.66%) | (42.39%) | (20.85%) | (41.68%) | (.29%) | (7.25%) | 11.02% | (77.81%) | 15.42% | 30.97% | (3.38%) | 30.38% | 57.67% | 21.12% | 27.33% | 22.70% | 7.97% | 71.49% | 46.26% | 41.05% | 24.40% | 13.16% |
| Earnings Per Share, Basic | | 2.05$ | 2.28$ | 1.77$ | 0.30$ | 0.74$ | 1.36$ | 1.72$ | 1.46$ | 1.86$ | 2.65$ | 1.41$ | 1.58$ | 0.79$ | 1.89$ | 1.73$ | 2.27$ | 3.02$ | 3.40$ | 1.80$ | 1.04$ | 1.67$ | 1.49$ | 0.61$ | (0.02$) | 0.76$ | 0.75$ | 0.18$ | 0.38$ | 0.45$ | 0.08$ | 0.64$ | 0.65$ | 0.58$ | 0.13$ | 0.66$ | 0.73$ | 0.56$ | 0.68$ | 0.64$ | 0.63$ | 0.62$ | 0.53$ | 0.41$ | 0.52$ | 0.49$ | 0.44$ | 0.38$ | 0.30$ |
| Earnings Per Share, Diluted | | 1.98$ | 2.20$ | 1.73$ | 0.29$ | 0.71$ | 1.31$ | 1.66$ | 1.40$ | 1.79$ | 2.58$ | 1.39$ | 1.55$ | 0.78$ | 1.85$ | 1.68$ | 2.18$ | 2.87$ | 3.25$ | 1.72$ | 1.01$ | 1.64$ | 1.48$ | 0.61$ | (0.02$) | 0.75$ | 0.74$ | 0.18$ | 0.38$ | 0.45$ | 0.07$ | 0.62$ | 0.64$ | 0.55$ | 0.13$ | 0.62$ | 0.67$ | 0.51$ | 0.63$ | 0.59$ | 0.58$ | 0.58$ | 0.50$ | 0.39$ | 0.49$ | 0.47$ | 0.42$ | 0.37$ | 0.29$ |
| Unlevered FCF Per Share, Basic | | 3.48$ | 3.29$ | 5.13$ | 2.97$ | 4.24$ | 0.76$ | 0.18$ | (0.61$) | (3.77$) | 4.34$ | 2.86$ | 0.55$ | (9.24$) | 3.35$ | 1.50$ | 3.54$ | | | | | 1.87$ | 0.95$ | 2.37$ | (1.12$) | 1.52$ | 0.85$ | 0.29$ | (0.20$) | (0.04$) | 5.35$ | 1.01$ | 1.05$ | 1.02$ | 0.08$ | (0.28$) | 0.63$ | 21.32$ | (1.40$) | | | (2.12$) | 10.49$ | | | | | | |
| Unlevered FCF Per Share, Diluted | | 3.36$ | 3.18$ | 5.01$ | 2.88$ | 4.08$ | 0.74$ | 0.18$ | (0.59$) | (3.64$) | 4.22$ | 2.83$ | 0.54$ | (9.05$) | 3.27$ | 1.46$ | 3.40$ | | | | | 1.84$ | 0.94$ | 2.36$ | (1.12$) | 1.49$ | 0.84$ | 0.28$ | (0.20$) | (0.04$) | 5.25$ | 0.98$ | 1.02$ | 0.97$ | 0.07$ | (0.26$) | 0.59$ | 19.57$ | (1.29$) | | | (1.96$) | 9.81$ | | | | | | |
| Average Shares, Basic | | 34,200,122 | 32,340,813 | 31,585,390 | 31,447,623 | 31,345,780 | 31,567,797 | 31,649,715 | 31,473,424 | 31,378,679 | 31,290,581 | 31,254,125 | 31,819,203 | 32,405,541 | 32,455,814 | 32,712,616 | 32,957,033 | 32,635,624 | 32,449,853 | 32,279,625 | 31,883,946 | 31,640,550 | 31,517,504 | 31,477,591 | 31,391,151 | 31,310,104 | 31,223,777 | 31,154,292 | 31,047,191 | 31,619,961 | 31,671,122 | 31,564,893 | 31,424,496 | 30,848,995 | 30,739,671 | 30,641,554 | 30,407,060 | 28,990,791 | 27,367,551 | 27,080,676 | 26,945,062 | 26,888,205 | 26,872,787 | 26,839,799 | 26,777,389 | 26,737,088 | 26,730,347 | 26,724,499 | 26,686,570 |
| Average Shares, Diluted | | 35,428,496 | 33,460,055 | 32,374,061 | 32,490,572 | 32,556,365 | 32,766,488 | 32,699,149 | 32,854,534 | 32,523,909 | 32,175,084 | 31,591,142 | 32,345,017 | 33,058,139 | 33,226,607 | 33,579,013 | 34,327,065 | 34,338,456 | 33,868,553 | 33,741,468 | 32,841,711 | 32,157,903 | 31,736,311 | 31,625,771 | 31,391,151 | 31,831,528 | 31,644,728 | 31,625,741 | 31,482,867 | 32,000,167 | 32,277,590 | 32,380,662 | 32,273,973 | 32,515,204 | 32,512,692 | 32,569,652 | 32,789,160 | 31,581,809 | 29,697,207 | 29,504,329 | 29,271,255 | 28,980,160 | 28,741,129 | 28,680,664 | 28,337,803 | 28,013,741 | 27,984,840 | 27,982,404 | 27,775,031 |
| EBIT | | 248,068,000$ | 259,910,000$ | 230,200,000$ | 159,351,000$ | 197,946,000$ | 219,586,000$ | 243,502,000$ | 236,769,000$ | 257,297,000$ | 286,793,000$ | 233,231,000$ | 233,330,000$ | 170,357,000$ | 158,695,000$ | 109,028,000$ | 114,870,000$ | 135,590,000$ | 175,264,000$ | 105,589,000$ | 120,575,000$ | 112,156,000$ | 95,274,000$ | 66,192,000$ | 55,750,000$ | 81,379,000$ | 86,069,000$ | 59,058,000$ | 62,042,000$ | 64,750,000$ | 52,101,000$ | 70,800,000$ | 63,477,000$ | 61,740,000$ | 52,919,000$ | 61,295,000$ | 53,432,000$ | 48,629,000$ | 55,392,000$ | 50,609,000$ | 43,007,000$ | 41,253,000$ | 39,447,000$ | 33,153,000$ | 35,435,000$ | 32,642,000$ | 26,686,000$ | 23,912,000$ | 18,647,000$ |
| EBITDA | | 248,068,000$ | 259,910,000$ | 230,200,000$ | 159,351,000$ | 197,946,000$ | 219,586,000$ | 243,502,000$ | 236,769,000$ | 257,297,000$ | 286,793,000$ | 233,231,000$ | 233,330,000$ | 170,357,000$ | 158,695,000$ | 109,028,000$ | 114,870,000$ | 135,590,000$ | 175,264,000$ | 105,589,000$ | 120,575,000$ | 112,156,000$ | 95,274,000$ | 66,192,000$ | 55,750,000$ | 81,379,000$ | 86,069,000$ | 59,058,000$ | 62,042,000$ | 64,750,000$ | 52,101,000$ | 70,800,000$ | 63,477,000$ | 61,740,000$ | 52,919,000$ | 61,295,000$ | 53,432,000$ | 48,629,000$ | 55,392,000$ | 50,609,000$ | 43,007,000$ | 41,253,000$ | 39,447,000$ | 33,153,000$ | 35,435,000$ | 32,642,000$ | 26,686,000$ | 23,912,000$ | 18,647,000$ |