| Elme Communities (ELME) |
| 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 | | 20,665,000$ | 62,103,000$ | 62,099,000$ | 61,493,000$ | 61,264,000$ | 61,055,000$ | 60,103,000$ | 59,513,000$ | 58,852,000$ | 56,651,000$ | 56,599,000$ | 55,809,000$ | 55,593,000$ | 54,603,000$ | 51,380,000$ | 47,804,000$ | 44,748,000$ | 42,499,000$ | 41,297,000$ | 40,607,000$ | 42,788,000$ | 43,716,000$ | 43,757,000$ | 45,743,000$ | 80,667,000$ | 80,259,000$ | 76,820,000$ | 71,434,000$ | 71,740,000$ | 71,001,000$ | 75,344,000$ | 73,645,000$ | 81,302,000$ | 82,819,000$ | 83,456,000$ | 77,501,000$ | | | | | | | | | | | | |
| QoQ% | | (66.73%) | .01% | .99% | .37% | .34% | 1.58% | .99% | 1.12% | 3.89% | .09% | 1.42% | .39% | 1.81% | 6.27% | 7.48% | 6.83% | 5.29% | 2.91% | 1.70% | (5.10%) | (2.12%) | (.09%) | (4.34%) | (43.29%) | .51% | 4.48% | 7.54% | (.43%) | 1.04% | (5.76%) | 2.31% | (9.42%) | (1.83%) | (.76%) | 7.68% | | | | | | | | | | | | | |
| YoY% | | (66.27%) | 1.72% | 3.32% | 3.33% | 4.10% | 7.77% | 6.19% | 6.64% | 5.86% | 3.75% | 10.16% | 16.75% | 24.24% | 28.48% | 24.42% | 17.72% | 4.58% | (2.78%) | (5.62%) | (11.23%) | (46.96%) | (45.53%) | (43.04%) | (35.97%) | 12.44% | 13.04% | 1.96% | (3.00%) | (11.76%) | (14.27%) | (9.72%) | (4.98%) | | | | | | | | | | | | | | | | |
| Cost Of Revenue | | 0$ | 24,139,000$ | 22,662,000$ | 21,994,000$ | 22,742,000$ | 22,258,000$ | 21,982,000$ | 21,719,000$ | 20,254,000$ | 19,797,000$ | 20,258,000$ | 19,521,000$ | 18,704,000$ | 19,561,000$ | 18,584,000$ | 17,152,000$ | 15,602,000$ | 15,445,000$ | 14,744,000$ | 14,991,000$ | 15,964,000$ | 16,113,000$ | 16,588,000$ | 28,639,000$ | 30,611,000$ | 30,692,000$ | 28,134,000$ | 26,143,000$ | 25,654,000$ | 25,988,000$ | 26,919,000$ | 29,901,000$ | 19,200,000$ | 29,646,000$ | 28,691,000$ | 27,863,000$ | | | | | | | | | | | | |
| Gross Profit | | 20,665,000$ | 37,964,000$ | 39,437,000$ | 39,499,000$ | 38,522,000$ | 38,797,000$ | 38,121,000$ | 37,794,000$ | 38,598,000$ | 36,854,000$ | 36,341,000$ | 36,288,000$ | 36,889,000$ | 35,042,000$ | 32,796,000$ | 30,652,000$ | 29,146,000$ | 27,054,000$ | 26,553,000$ | 25,616,000$ | 26,824,000$ | 27,603,000$ | 27,169,000$ | 48,153,000$ | (30,122,000$) | 49,567,000$ | 48,686,000$ | 45,291,000$ | 46,086,000$ | 45,013,000$ | 48,425,000$ | 54,980,000$ | 17,305,000$ | 53,173,000$ | 54,765,000$ | 49,638,000$ | 48,012,000$ | 50,606,000$ | 51,230,000$ | 48,403,000$ | | 50,134,000$ | 46,997,000$ | | | | | |
| Gross Margin | | 100.00% | 61.13% | 63.51% | 64.23% | 62.88% | 63.54% | 63.43% | 63.51% | 65.59% | 65.05% | 64.21% | 65.02% | 66.36% | 64.18% | 63.83% | 64.12% | 65.13% | 63.66% | 64.30% | 63.08% | 62.69% | 63.14% | 62.09% | 105.27% | (37.34%) | 61.76% | 63.38% | 63.40% | 64.24% | 63.40% | 64.27% | 74.66% | 21.29% | 64.20% | 65.62% | 64.05% | | | | | | | | | | | | |
| Operating Expenses | | | 151,817,000$ | 33,505,000$ | 34,714,000$ | 32,137,000$ | 32,063,000$ | 32,208,000$ | 33,357,000$ | 32,317,000$ | 73,054,000$ | 32,727,000$ | 33,046,000$ | 34,126,000$ | 34,350,000$ | 35,514,000$ | 33,112,000$ | 31,338,000$ | 28,676,000$ | 28,894,000$ | 24,054,000$ | 32,574,000$ | 25,935,000$ | 30,207,000$ | 36,057,000$ | (62,723,000$) | 43,801,000$ | 66,713,000$ | 74,938,000$ | 34,044,000$ | 64,110,000$ | 60,120,000$ | 67,577,000$ | 27,264,000$ | 67,914,000$ | 63,711,000$ | 59,558,000$ | 30,829,000$ | 64,608,000$ | 58,652,000$ | 60,437,000$ | 33,662,000$ | 63,298,000$ | 63,911,000$ | 60,579,000$ | 30,367,000$ | 54,860,000$ | 56,690,000$ | 56,569,000$ |
| Operating Income | | | (113,853,000$) | 5,932,000$ | 4,785,000$ | 6,385,000$ | 6,734,000$ | 5,913,000$ | 4,437,000$ | 6,281,000$ | (36,200,000$) | 3,614,000$ | 3,242,000$ | 2,763,000$ | 692,000$ | (2,718,000$) | (2,460,000$) | (2,192,000$) | (1,622,000$) | (2,341,000$) | 1,562,000$ | (5,750,000$) | 1,668,000$ | (3,038,000$) | 12,096,000$ | 32,601,000$ | 5,766,000$ | 9,061,000$ | 2,053,000$ | 12,042,000$ | 11,795,000$ | 17,719,000$ | 17,304,000$ | (9,959,000$) | 14,905,000$ | 19,745,000$ | 17,943,000$ | 17,183,000$ | 92,754,000$ | 44,865,000$ | 16,700,000$ | 77,009,000$ | 14,945,000$ | 11,769,000$ | 44,554,000$ | 17,418,000$ | 18,553,000$ | 16,134,000$ | 12,042,000$ |
| Operating Margin | | | (183.33%) | 9.55% | 7.78% | 10.42% | 11.03% | 9.84% | 7.46% | 10.67% | (63.90%) | 6.39% | 5.81% | 4.97% | 1.27% | (5.29%) | (5.15%) | (4.90%) | (3.82%) | (5.67%) | 3.85% | (13.44%) | 3.82% | (6.94%) | 26.44% | 40.41% | 7.18% | 11.80% | 2.87% | 16.79% | 16.61% | 23.52% | 23.50% | (12.25%) | 18.00% | 23.66% | 23.15% | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | 9,494,000$ | 9,386,000$ | 7,418,000$ | 6,794,000$ | 6,831,000$ | 6,552,000$ | 6,582,000$ | 6,156,000$ | 5,650,000$ | 5,676,000$ | 8,106,000$ | 10,158,000$ | 10,123,000$ | 8,998,000$ | 8,711,000$ | 8,751,000$ | 10,845,000$ | 11,788,000$ | 14,198,000$ | 15,252,000$ | 12,496,000$ | 12,346,000$ | 12,342,000$ | 13,156,000$ | 12,827,000$ | 11,159,000$ | 12,176,000$ | 12,053,000$ | 11,405,000$ | 11,773,000$ | 13,173,000$ | 13,820,000$ | 14,360,000$ | 15,012,000$ | 14,486,000$ | 14,700,000$ | 15,348,000$ | 15,183,000$ | 15,087,000$ | 14,985,000$ | 14,530,000$ |
| Income Before Tax | | (22,407,000$) | (123,514,000$) | (3,566,000$) | (4,675,000$) | (3,015,000$) | (2,970,000$) | (3,471,000$) | (3,647,000$) | (3,105,000$) | (43,618,000$) | (2,611,000$) | (3,643,000$) | (3,531,000$) | (10,739,000$) | (8,874,000$) | (7,724,000$) | (6,796,000$) | 31,319,000$ | (6,992,000$) | (1,147,000$) | (11,037,000$) | (956,000$) | (5,406,000$) | 1,719,000$ | 54,198,000$ | 332,770,000$ | 987,000$ | (4,405,000$) | 5,688,000$ | 5,893,000$ | 10,750,000$ | 3,299,000$ | 2,360,000$ | 2,813,000$ | 7,740,000$ | 6,615,000$ | 5,502,000$ | 79,664,000$ | 31,128,000$ | 2,379,000$ | 62,159,000$ | 622,000$ | (2,858,000$) | 29,398,000$ | 2,309,000$ | 3,658,000$ | 1,080,000$ | 104,554,000$ |
| Tax Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | | 23,000$ | 0$ | (107,000$) | | 76,000$ | 2,000$ | (693,000$) | | 64,000$ | 42,000$ | 28,000$ | | | | | |
| Net Income | | (22,407,000$) | (123,514,000$) | (3,566,000$) | (4,675,000$) | (3,015,000$) | (2,970,000$) | (3,471,000$) | (3,647,000$) | (3,105,000$) | (43,618,000$) | (2,611,000$) | (3,643,000$) | (3,531,000$) | (10,739,000$) | (8,874,000$) | (7,724,000$) | (6,796,000$) | 31,319,000$ | (6,992,000$) | (1,147,000$) | (11,037,000$) | (956,000$) | (5,406,000$) | 1,719,000$ | 54,198,000$ | 332,770,000$ | 987,000$ | (4,405,000$) | 5,688,000$ | 5,893,000$ | 10,750,000$ | 3,299,000$ | 2,337,000$ | 2,813,000$ | 7,847,000$ | 6,615,000$ | 5,426,000$ | 79,662,000$ | 31,821,000$ | 2,379,000$ | 62,095,000$ | 580,000$ | (2,886,000$) | 29,398,000$ | 2,309,000$ | 3,658,000$ | 1,080,000$ | 104,554,000$ |
| Profit Margin | | (108.43%) | (198.89%) | (5.74%) | (7.60%) | (4.92%) | (4.86%) | (5.78%) | (6.13%) | (5.28%) | (76.99%) | (4.61%) | (6.53%) | (6.35%) | (19.67%) | (17.27%) | (16.16%) | (15.19%) | 73.69% | (16.93%) | (2.83%) | (25.80%) | (2.19%) | (12.36%) | 3.76% | 67.19% | 414.62% | 1.29% | (6.17%) | 7.93% | 8.30% | 14.27% | 4.48% | 2.87% | 3.40% | 9.40% | 8.54% | | | | | | | | | | | | |
| TTM | | (74.71%) | (54.57%) | (5.79%) | (5.79%) | (5.42%) | (5.51%) | (22.90%) | (22.88%) | (23.25%) | (23.77%) | (9.22%) | (12.32%) | (14.74%) | (17.19%) | 4.25% | 5.56% | 9.69% | 7.26% | (11.95%) | (10.85%) | (8.91%) | 23.17% | 153.05% | 137.46% | 124.05% | 111.59% | 2.81% | 6.19% | 8.79% | 7.39% | 6.13% | 5.07% | 6.03% | | | | | | | | | | | | | | | |
| Earnings to Minority | | | 83,000$ | 88,000$ | 89,000$ | 51,000$ | 78,000$ | 79,000$ | 80,000$ | 46,000$ | 71,000$ | 68,000$ | 70,000$ | 41,000$ | 68,000$ | 51,000$ | 72,000$ | | 162,000$ | 137,000$ | 139,000$ | | 151,000$ | 151,000$ | | | | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | (20,000$) | (17,000$) | (19,000$) | (19,000$) | (12,000$) | (15,000$) | (5,000$) | (38,000$) | (67,000$) | (340,000$) | (108,000$) | (21,000$) | (10,000$) | (7,000$) | 0$ |
| Earnings to Common Shareholders | | (22,407,000$) | (123,597,000$) | (3,654,000$) | (4,764,000$) | (3,066,000$) | (3,048,000$) | (3,550,000$) | (3,727,000$) | (3,151,000$) | (43,689,000$) | (2,679,000$) | (3,713,000$) | (3,572,000$) | (10,807,000$) | (8,925,000$) | (7,796,000$) | (6,796,000$) | 31,157,000$ | (7,129,000$) | (1,286,000$) | (11,037,000$) | (1,107,000$) | (5,557,000$) | 1,719,000$ | 54,198,000$ | 332,770,000$ | 987,000$ | (4,405,000$) | 5,688,000$ | 5,893,000$ | 10,750,000$ | 3,299,000$ | 2,337,000$ | 2,833,000$ | 7,864,000$ | 6,634,000$ | 5,445,000$ | 79,674,000$ | 31,836,000$ | 2,384,000$ | 62,133,000$ | 647,000$ | (2,546,000$) | 29,506,000$ | 2,330,000$ | 3,668,000$ | 1,087,000$ | 104,554,000$ |
| QoQ% | | 81.87% | (3,282.51%) | 23.30% | (55.38%) | (.59%) | 14.14% | 4.75% | (18.28%) | 92.79% | (1,530.80%) | 27.85% | (3.95%) | 66.95% | (21.09%) | (14.48%) | (14.72%) | (121.81%) | 537.05% | (454.36%) | 88.35% | (897.02%) | 80.08% | (423.27%) | (96.83%) | (83.71%) | 33,615.30% | 122.41% | (177.44%) | (3.48%) | (45.18%) | 225.86% | 41.16% | (17.51%) | (63.98%) | 18.54% | 21.84% | (93.17%) | 150.26% | 1,235.40% | (96.16%) | 9,503.25% | 125.41% | (108.63%) | 1,166.35% | (36.48%) | 237.44% | (98.96%) | 452.96% |
| YoY% | | (630.82%) | (3,955.02%) | (2.93%) | (27.82%) | 2.70% | 93.02% | (32.51%) | (.38%) | 11.79% | (304.27%) | 69.98% | 52.37% | 47.44% | (134.69%) | (25.19%) | (506.22%) | 38.43% | 2,914.54% | (28.29%) | (174.81%) | (120.36%) | (100.33%) | (663.02%) | 139.02% | 852.85% | 5,546.87% | (90.82%) | (233.53%) | 143.39% | 108.01% | 36.70% | (50.27%) | (57.08%) | (96.44%) | (75.30%) | 178.27% | (91.24%) | 12,214.37% | 1,350.43% | (91.92%) | 2,566.65% | (82.36%) | (334.22%) | (71.78%) | (87.68%) | (37.19%) | (79.35%) | 1,325.41% |
| Earnings Per Share, Basic | | | (1.40$) | (0.04$) | (0.05$) | (0.03$) | (0.03$) | (0.04$) | (0.04$) | (0.04$) | (0.50$) | (0.03$) | (0.04$) | (0.04$) | (0.12$) | (0.10$) | (0.09$) | (0.08$) | 0.37$ | (0.08$) | (0.02$) | (0.13$) | (0.01$) | (0.07$) | 0.02$ | 0.67$ | 4.16$ | 0.01$ | (0.06$) | 0.07$ | 0.07$ | 0.14$ | 0.04$ | 0.03$ | 0.04$ | 0.10$ | 0.09$ | 0.07$ | 1.08$ | 0.44$ | 0.03$ | 0.91$ | 0.01$ | (0.04$) | 0.43$ | 0.03$ | 0.05$ | 0.02$ | 1.57$ |
| Earnings Per Share, Diluted | | | (1.40$) | (0.04$) | (0.05$) | (0.03$) | (0.03$) | (0.04$) | (0.04$) | (0.04$) | (0.50$) | (0.03$) | (0.04$) | (0.04$) | (0.12$) | (0.10$) | (0.09$) | (0.08$) | 0.37$ | (0.08$) | (0.02$) | (0.13$) | (0.01$) | (0.07$) | 0.02$ | 0.67$ | 4.16$ | 0.01$ | (0.06$) | 0.07$ | 0.07$ | 0.14$ | 0.04$ | 0.03$ | 0.04$ | 0.10$ | 0.09$ | 0.07$ | 1.07$ | 0.44$ | 0.03$ | 0.91$ | 0.01$ | (0.04$) | 0.43$ | 0.03$ | 0.05$ | 0.02$ | 1.57$ |
| Unlevered FCF Per Share, Basic | | | 0.18$ | 0.34$ | 0.18$ | 0.28$ | 0.24$ | 0.33$ | 0.24$ | 0.26$ | 0.18$ | 0.34$ | 0.19$ | 0.25$ | 0.20$ | 0.29$ | 0.10$ | 0.27$ | 0.02$ | 0.32$ | 0.44$ | 0.35$ | 0.40$ | 0.27$ | 0.35$ | 0.49$ | 0.38$ | 0.41$ | 0.35$ | 0.58$ | 0.38$ | 0.43$ | 0.47$ | 0.47$ | 0.37$ | 0.45$ | 0.41$ | 0.39$ | 0.33$ | 0.40$ | 0.47$ | 0.49$ | 0.32$ | 0.27$ | 0.52$ | 0.30$ | 0.36$ | 0.25$ | 0.34$ |
| Unlevered FCF Per Share, Diluted | | | 0.18$ | 0.34$ | 0.18$ | 0.28$ | 0.24$ | 0.33$ | 0.24$ | 0.26$ | 0.18$ | 0.34$ | 0.19$ | 0.25$ | 0.20$ | 0.29$ | 0.10$ | 0.27$ | 0.02$ | 0.32$ | 0.44$ | 0.35$ | 0.40$ | 0.27$ | 0.35$ | 0.49$ | 0.38$ | 0.41$ | 0.35$ | 0.58$ | 0.38$ | 0.43$ | 0.47$ | 0.47$ | 0.37$ | 0.45$ | 0.41$ | 0.39$ | 0.33$ | 0.40$ | 0.47$ | 0.48$ | 0.32$ | 0.27$ | 0.52$ | 0.30$ | 0.36$ | 0.25$ | 0.34$ |
| Average Shares, Basic | | | 88,109,000 | 88,093,000 | 88,064,000 | 87,955,000 | 87,930,000 | 87,910,000 | 87,885,000 | 87,791,000 | 87,759,000 | 87,741,000 | 87,649,000 | 87,493,000 | 87,453,000 | 87,392,000 | 87,214,000 | 84,806,000 | 84,496,000 | 84,461,000 | 84,413,000 | 82,967,000 | 82,186,000 | 82,153,000 | 82,086,000 | 81,232,000 | 79,981,000 | 79,934,000 | 79,881,000 | 79,761,000 | 79,076,000 | 78,520,000 | 78,483,000 | 78,430,000 | 77,291,000 | 76,705,000 | 74,854,000 | 74,638,000 | 73,994,000 | 71,719,000 | 68,301,000 | 68,205,000 | 68,186,000 | 68,176,000 | 68,141,000 | 67,009,000 | 66,738,000 | 66,732,000 | 66,701,000 |
| Average Shares, Diluted | | | 88,109,000 | 88,093,000 | 88,064,000 | 87,955,000 | 87,930,000 | 87,910,000 | 87,885,000 | 87,791,000 | 87,759,000 | 87,741,000 | 87,649,000 | 87,493,000 | 87,453,000 | 87,392,000 | 87,214,000 | 84,806,000 | 84,496,000 | 84,461,000 | 84,413,000 | 82,766,000 | 82,186,000 | 82,153,000 | 82,287,000 | 81,232,000 | 79,981,000 | 79,934,000 | 79,881,000 | 79,929,000 | 79,076,000 | 78,616,000 | 78,547,000 | 78,061,000 | 77,423,000 | 76,830,000 | 74,966,000 | 74,823,000 | 74,133,000 | 71,912,000 | 68,488,000 | 68,568,000 | 68,305,000 | 68,176,000 | 68,191,000 | 67,096,000 | 66,790,000 | 66,761,000 | 66,701,000 |
| EBIT | | (22,407,000$) | (123,514,000$) | (3,566,000$) | (4,675,000$) | (3,015,000$) | (2,970,000$) | (3,471,000$) | 5,847,000$ | 6,281,000$ | (36,200,000$) | 4,183,000$ | 3,188,000$ | 3,021,000$ | (4,157,000$) | (2,718,000$) | (2,074,000$) | (1,120,000$) | 39,425,000$ | 3,166,000$ | 8,976,000$ | (2,039,000$) | 7,755,000$ | 3,345,000$ | 12,564,000$ | 65,986,000$ | 346,968,000$ | 16,239,000$ | 8,091,000$ | 18,034,000$ | 18,235,000$ | 23,906,000$ | 16,126,000$ | 13,519,000$ | 14,989,000$ | 19,793,000$ | 18,020,000$ | 17,275,000$ | 92,837,000$ | 44,948,000$ | 16,739,000$ | 77,171,000$ | 15,108,000$ | 11,842,000$ | 44,746,000$ | 17,492,000$ | 18,745,000$ | 16,065,000$ | 119,084,000$ |
| EBITDA | | (22,407,000$) | (99,743,000$) | 19,994,000$ | 18,564,000$ | 20,608,000$ | 20,504,000$ | 20,424,000$ | 30,790,000$ | 30,376,000$ | (14,296,000$) | 25,598,000$ | 24,724,000$ | 24,872,000$ | 19,475,000$ | 21,321,000$ | 20,126,000$ | 18,994,000$ | 57,677,000$ | 30,717,000$ | 38,619,000$ | 28,202,000$ | 38,225,000$ | 32,944,000$ | 42,284,000$ | 104,798,000$ | 384,367,000$ | 51,660,000$ | 37,638,000$ | 49,143,000$ | 48,507,000$ | 53,784,000$ | 46,095,000$ | 42,304,000$ | 42,930,000$ | 49,054,000$ | 44,089,000$ | 43,577,000$ | 123,742,000$ | 70,109,000$ | 42,777,000$ | 105,979,000$ | 44,457,000$ | 37,345,000$ | 70,021,000$ | 41,995,000$ | 43,099,000$ | 40,466,000$ | 141,837,000$ |