| EAST WEST BANCORP INC (EWBC) |
| 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 | | 758,254,000$ | 778,047,000$ | 703,252,000$ | 692,303,000$ | 675,791,000$ | 657,117,000$ | 637,400,000$ | 643,626,000$ | 652,585,000$ | 647,565,000$ | 645,377,000$ | 659,839,000$ | 670,434,000$ | 627,361,000$ | 551,396,000$ | 495,356,000$ | 477,186,000$ | 468,815,000$ | 444,904,000$ | 426,561,000$ | 416,413,000$ | 378,633,000$ | 399,482,000$ | 418,213,000$ | 431,232,000$ | 421,281,000$ | 420,085,000$ | 404,592,000$ | 411,111,000$ | 395,222,000$ | 389,947,000$ | 401,137,000$ | 364,907,000$ | 352,625,000$ | 337,335,000$ | 387,950,000$ | 321,502,000$ | 303,489,000$ | 297,848,000$ | 292,717,000$ | 291,424,000$ | 294,470,000$ | 268,085,000$ | 279,843,000$ | 267,293,000$ | 267,316,000$ | 251,505,000$ | 243,050,000$ |
| QoQ% | | (2.54%) | 10.64% | 1.58% | 2.44% | 2.84% | 3.09% | (.97%) | (1.70%) | .78% | .34% | (2.19%) | (1.58%) | 6.87% | 13.78% | 11.31% | 3.81% | 1.79% | 5.37% | 4.30% | 2.44% | 9.98% | (5.22%) | (4.48%) | (3.02%) | 2.36% | .29% | 3.83% | (1.59%) | 4.02% | 1.35% | (2.79%) | 9.93% | 3.48% | 4.53% | (13.05%) | 20.67% | 5.94% | 1.89% | 1.75% | .44% | (1.03%) | 9.84% | (4.20%) | 4.70% | (.01%) | 6.29% | 3.48% | 6.41% |
| YoY% | | 12.20% | 18.40% | 10.33% | 7.56% | 3.22% | 1.48% | (1.24%) | (2.46%) | (2.66%) | 3.22% | 17.04% | 33.21% | 40.50% | 33.82% | 23.94% | 16.13% | 14.59% | 23.82% | 11.37% | 2.00% | (3.44%) | (10.12%) | (4.90%) | 3.37% | 4.89% | 6.59% | 7.73% | .86% | 12.66% | 12.08% | 15.60% | 3.40% | 13.50% | 16.19% | 13.26% | 32.53% | 10.32% | 3.06% | 11.10% | 4.60% | 9.03% | 10.16% | 6.59% | 15.14% | 17.02% | 25.60% | 16.82% | 17.31% |
| Cost Of Revenue | | 30,000,000$ | 36,000,000$ | 45,000,000$ | 49,000,000$ | 70,000,000$ | 42,000,000$ | 37,000,000$ | 25,000,000$ | 37,000,000$ | 42,000,000$ | 26,000,000$ | 20,000,000$ | 25,000,000$ | 27,000,000$ | 13,500,000$ | 8,000,000$ | (10,000,000$) | (10,000,000$) | (15,000,000$) | 1,048,000$ | 24,340,000$ | 10,000,000$ | 102,443,000$ | 73,870,000$ | 18,577,000$ | 38,284,000$ | 19,245,000$ | 22,579,000$ | 17,959,000$ | 10,542,000$ | 15,536,000$ | 20,218,000$ | 15,517,000$ | 12,996,000$ | 10,685,000$ | 7,068,000$ | 10,461,000$ | 9,525,000$ | 6,053,000$ | 1,440,000$ | (2,000,000$) | 7,736,000$ | 3,494,000$ | 4,987,000$ | 19,000,000$ | 15,225,000$ | 8,000,000$ | 6,933,000$ |
| Gross Profit | | 728,254,000$ | 742,047,000$ | 658,252,000$ | 643,303,000$ | 605,791,000$ | 615,117,000$ | 600,400,000$ | 618,626,000$ | 615,585,000$ | 605,565,000$ | 619,377,000$ | 639,839,000$ | 645,434,000$ | 600,361,000$ | 537,896,000$ | 487,356,000$ | 487,186,000$ | 478,815,000$ | 459,904,000$ | 425,513,000$ | 392,073,000$ | 368,633,000$ | 297,039,000$ | 344,343,000$ | 412,655,000$ | 382,997,000$ | 400,840,000$ | 382,013,000$ | 393,152,000$ | 384,680,000$ | 374,411,000$ | 380,919,000$ | 349,390,000$ | 339,629,000$ | 326,650,000$ | 380,882,000$ | 311,041,000$ | 293,964,000$ | 291,795,000$ | 291,277,000$ | 293,424,000$ | 286,734,000$ | 264,591,000$ | 274,856,000$ | 248,293,000$ | 252,091,000$ | 243,505,000$ | 236,117,000$ |
| Gross Margin | | 96.04% | 95.37% | 93.60% | 92.92% | 89.64% | 93.61% | 94.20% | 96.12% | 94.33% | 93.51% | 95.97% | 96.97% | 96.27% | 95.70% | 97.55% | 98.39% | 102.10% | 102.13% | 103.37% | 99.75% | 94.16% | 97.36% | 74.36% | 82.34% | 95.69% | 90.91% | 95.42% | 94.42% | 95.63% | 97.33% | 96.02% | 94.96% | 95.75% | 96.31% | 96.83% | 98.18% | 96.75% | 96.86% | 97.97% | 99.51% | 100.69% | 97.37% | 98.70% | 98.22% | 92.89% | 94.30% | 96.82% | 97.15% |
| Operating Expenses | | 261,305,000$ | 276,923,000$ | 256,020,000$ | 252,148,000$ | 249,967,000$ | 225,800,000$ | 235,932,000$ | 246,374,000$ | 288,346,000$ | 252,014,000$ | 261,789,000$ | 218,447,000$ | 257,110,000$ | 215,973,000$ | 196,860,000$ | 189,450,000$ | 210,105,000$ | 205,384,000$ | 189,523,000$ | 191,077,000$ | 178,651,000$ | 172,573,000$ | 184,766,000$ | 180,333,000$ | 193,373,000$ | 176,630,000$ | 177,663,000$ | 186,922,000$ | 188,097,000$ | 179,815,000$ | 177,419,000$ | 169,135,000$ | 175,263,000$ | 164,345,000$ | 168,965,000$ | 152,878,000$ | 149,904,000$ | 170,500,000$ | 148,879,000$ | 146,606,000$ | 144,939,000$ | 147,745,000$ | 120,170,000$ | 128,030,000$ | 125,698,000$ | 166,792,000$ | 120,539,000$ | 119,954,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 415,039,000$ | 452,202,000$ | 441,925,000$ | 431,601,000$ | 471,640,000$ | 503,177,000$ | 481,185,000$ | 458,478,000$ | 415,544,000$ | 390,974,000$ | 339,388,000$ | 235,645,000$ | 155,705,000$ | 76,427,000$ | 26,802,000$ | 16,416,000$ | 17,011,000$ | 19,601,000$ | 22,860,000$ | 27,691,000$ | 34,767,000$ | 41,598,000$ | 55,001,000$ | 86,483,000$ | 99,014,000$ | 107,105,000$ | 107,518,000$ | 100,850,000$ | 87,918,000$ | 73,465,000$ | 58,632,000$ | 45,180,000$ | 40,064,000$ | 36,755,000$ | 32,684,000$ | 30,547,000$ | 29,425,000$ | 26,169,000$ | 25,281,000$ | 23,968,000$ | 23,536,000$ | 24,343,000$ | 27,953,000$ | 27,544,000$ | 27,647,000$ | 28,974,000$ | 27,992,000$ | 28,207,000$ |
| Income Before Tax | | 466,949,000$ | 465,124,000$ | 402,232,000$ | 391,155,000$ | 355,824,000$ | 389,317,000$ | 364,468,000$ | 372,252,000$ | 327,239,000$ | 353,551,000$ | 357,588,000$ | 421,392,000$ | 388,324,000$ | 384,388,000$ | 341,036,000$ | 297,906,000$ | 277,081,000$ | 273,431,000$ | 270,381,000$ | 235,484,000$ | 213,422,000$ | 196,060,000$ | 112,273,000$ | 164,010,000$ | 219,282,000$ | 206,367,000$ | 223,177,000$ | 195,091,000$ | 205,055,000$ | 204,865,000$ | 196,992,000$ | 211,784,000$ | 174,127,000$ | 175,284,000$ | 157,685,000$ | 228,004,000$ | 161,137,000$ | 123,464,000$ | 142,916,000$ | 144,671,000$ | 148,485,000$ | 138,989,000$ | 144,421,000$ | 146,826,000$ | 122,595,000$ | 85,299,000$ | 122,966,000$ | 116,163,000$ |
| Tax Expenses | | 110,678,000$ | 96,730,000$ | 91,979,000$ | 100,885,000$ | 62,709,000$ | 90,151,000$ | 76,238,000$ | 87,177,000$ | 88,286,000$ | 65,813,000$ | 45,557,000$ | 98,953,000$ | 51,561,000$ | 89,049,000$ | 82,707,000$ | 60,254,000$ | 59,285,000$ | 47,982,000$ | 45,639,000$ | 30,490,000$ | 49,338,000$ | 36,523,000$ | 12,921,000$ | 19,186,000$ | 31,067,000$ | 34,951,000$ | 72,797,000$ | 31,067,000$ | 32,037,000$ | 33,563,000$ | 24,643,000$ | 24,752,000$ | 89,229,000$ | 42,624,000$ | 39,355,000$ | 58,268,000$ | 50,403,000$ | 13,321,000$ | 39,632,000$ | 37,155,000$ | 56,680,000$ | 44,892,000$ | 45,673,000$ | 46,799,000$ | 27,093,000$ | (6,601,000$) | 38,661,000$ | 41,992,000$ |
| Net Income | | 356,271,000$ | 368,394,000$ | 310,253,000$ | 290,270,000$ | 293,115,000$ | 299,166,000$ | 288,230,000$ | 285,075,000$ | 238,953,000$ | 287,738,000$ | 312,031,000$ | 322,439,000$ | 336,763,000$ | 295,339,000$ | 258,329,000$ | 237,652,000$ | 217,796,000$ | 225,449,000$ | 224,742,000$ | 204,994,000$ | 164,084,000$ | 159,537,000$ | 99,352,000$ | 144,824,000$ | 188,215,000$ | 171,416,000$ | 150,380,000$ | 164,024,000$ | 173,018,000$ | 171,302,000$ | 172,349,000$ | 187,032,000$ | 84,898,000$ | 132,660,000$ | 118,330,000$ | 169,736,000$ | 110,734,000$ | 110,143,000$ | 103,284,000$ | 107,516,000$ | 91,805,000$ | 94,097,000$ | 98,748,000$ | 100,027,000$ | 95,502,000$ | 91,900,000$ | 84,305,000$ | 74,171,000$ |
| Profit Margin | | 46.99% | 47.35% | 44.12% | 41.93% | 43.37% | 45.53% | 45.22% | 44.29% | 36.62% | 44.43% | 48.35% | 48.87% | 50.23% | 47.08% | 46.85% | 47.98% | 45.64% | 48.09% | 50.52% | 48.06% | 39.40% | 42.14% | 24.87% | 34.63% | 43.65% | 40.69% | 35.80% | 40.54% | 42.09% | 43.34% | 44.20% | 46.63% | 23.27% | 37.62% | 35.08% | 43.75% | 34.44% | 36.29% | 34.68% | 36.73% | 31.50% | 31.96% | 36.84% | 35.74% | 35.73% | 34.38% | 33.52% | 30.52% |
| TTM | | 45.20% | 44.29% | 43.72% | 43.97% | 44.59% | 42.86% | 42.58% | 43.37% | 44.57% | 47.99% | 48.66% | 48.34% | 48.12% | 46.91% | 47.13% | 48.01% | 48.03% | 46.64% | 45.21% | 38.74% | 35.21% | 36.37% | 36.15% | 38.73% | 40.19% | 39.76% | 40.39% | 42.52% | 44.05% | 39.68% | 38.24% | 35.92% | 35.04% | 37.98% | 37.69% | 37.68% | 35.51% | 34.82% | 33.72% | 34.20% | 33.93% | 35.00% | 35.67% | 34.87% | 33.61% | 32.94% | 32.85% | 33.03% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309,000$ | (113,000$) | (93,000$) | (103,000$) | (891,000$) | 3,144,000$ | 317,000$ | (2,570,000$) |
| Earnings to Common Shareholders | | 356,271,000$ | 368,394,000$ | 310,253,000$ | 290,270,000$ | 293,115,000$ | 299,166,000$ | 288,230,000$ | 285,075,000$ | 238,953,000$ | 287,738,000$ | 312,031,000$ | 322,439,000$ | 336,763,000$ | 295,339,000$ | 258,329,000$ | 237,652,000$ | 217,796,000$ | 225,449,000$ | 224,742,000$ | 204,994,000$ | 164,084,000$ | 159,537,000$ | 99,352,000$ | 144,824,000$ | 188,215,000$ | 171,416,000$ | 150,380,000$ | 164,024,000$ | 173,018,000$ | 171,302,000$ | 172,349,000$ | 187,032,000$ | 84,898,000$ | 132,660,000$ | 118,330,000$ | 169,736,000$ | 110,734,000$ | 110,143,000$ | 103,284,000$ | 107,516,000$ | 91,496,000$ | 94,210,000$ | 98,841,000$ | 100,130,000$ | 96,393,000$ | 88,756,000$ | 83,988,000$ | 76,741,000$ |
| QoQ% | | (3.29%) | 18.74% | 6.88% | (.97%) | (2.02%) | 3.79% | 1.11% | 19.30% | (16.96%) | (7.79%) | (3.23%) | (4.25%) | 14.03% | 14.33% | 8.70% | 9.12% | (3.40%) | .32% | 9.63% | 24.93% | 2.85% | 60.58% | (31.40%) | (23.05%) | 9.80% | 13.99% | (8.32%) | (5.20%) | 1.00% | (.61%) | (7.85%) | 120.30% | (36.00%) | 12.11% | (30.29%) | 53.28% | .54% | 6.64% | (3.94%) | 17.51% | (2.88%) | (4.69%) | (1.29%) | 3.88% | 8.60% | 5.68% | 9.44% | 1.27% |
| YoY% | | 21.55% | 23.14% | 7.64% | 1.82% | 22.67% | 3.97% | (7.63%) | (11.59%) | (29.04%) | (2.57%) | 20.79% | 35.68% | 54.62% | 31.00% | 14.95% | 15.93% | 32.73% | 41.32% | 126.21% | 41.55% | (12.82%) | (6.93%) | (33.93%) | (11.71%) | 8.78% | .07% | (12.75%) | (12.30%) | 103.80% | 29.13% | 45.65% | 10.19% | (23.33%) | 20.44% | 14.57% | 57.87% | 21.03% | 16.91% | 4.50% | 7.38% | (5.08%) | 6.15% | 17.69% | 30.48% | 27.20% | 21.32% | 16.16% | 9.04% |
| Earnings Per Share, Basic | | 2.55$ | 2.68$ | 2.25$ | 2.10$ | 2.11$ | 2.16$ | 2.07$ | 2.04$ | 1.70$ | 2.03$ | 2.21$ | 2.28$ | 2.39$ | 2.10$ | 1.83$ | 1.67$ | 1.53$ | 1.59$ | 1.58$ | 1.45$ | 1.16$ | 1.13$ | 0.70$ | 1.00$ | 1.29$ | 1.18$ | 1.03$ | 1.13$ | 1.19$ | 1.18$ | 1.19$ | 1.29$ | 0.59$ | 0.92$ | 0.82$ | 1.18$ | 0.77$ | 0.76$ | 0.72$ | 0.75$ | 0.64$ | 0.65$ | 0.69$ | 0.70$ | 0.67$ | 0.62$ | 0.59$ | 0.54$ |
| Earnings Per Share, Diluted | | 2.55$ | 2.65$ | 2.24$ | 2.08$ | 2.09$ | 2.14$ | 2.06$ | 2.03$ | 1.69$ | 2.02$ | 2.20$ | 2.27$ | 2.37$ | 2.08$ | 1.81$ | 1.66$ | 1.52$ | 1.57$ | 1.57$ | 1.44$ | 1.15$ | 1.12$ | 0.70$ | 1.00$ | 1.29$ | 1.17$ | 1.03$ | 1.12$ | 1.18$ | 1.17$ | 1.18$ | 1.28$ | 0.58$ | 0.91$ | 0.81$ | 1.16$ | 0.76$ | 0.76$ | 0.71$ | 0.74$ | 0.63$ | 0.65$ | 0.68$ | 0.69$ | 0.67$ | 0.62$ | 0.58$ | 0.54$ |
| Unlevered FCF Per Share, Basic | | 5.11$ | 1.68$ | 2.02$ | 2.01$ | 3.61$ | 2.79$ | 1.86$ | 1.91$ | 4.00$ | 2.70$ | 1.82$ | 1.58$ | 3.19$ | 4.88$ | 4.55$ | 2.01$ | 2.98$ | 2.41$ | 0.23$ | 2.41$ | 1.84$ | 1.14$ | 1.26$ | 0.63$ | 2.35$ | 0.65$ | 1.03$ | 0.94$ | 1.28$ | 1.77$ | 1.46$ | 1.49$ | 0.22$ | 1.94$ | 1.34$ | 1.28$ | 1.60$ | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 5.11$ | 1.67$ | 2.01$ | 2.00$ | 3.57$ | 2.76$ | 1.85$ | 1.90$ | 3.96$ | 2.69$ | 1.81$ | 1.57$ | 3.16$ | 4.84$ | 4.52$ | 2.00$ | 2.94$ | 2.39$ | 0.23$ | 2.39$ | 1.82$ | 1.13$ | 1.26$ | 0.62$ | 2.34$ | 0.65$ | 1.02$ | 0.93$ | 1.27$ | 1.76$ | 1.45$ | 1.48$ | 0.22$ | 1.92$ | 1.32$ | 1.27$ | 1.59$ | | | | | | | | | | | |
| Average Shares, Basic | | 139,673,000 | 137,676,000 | 137,818,000 | 138,201,000 | 138,597,000 | 138,606,000 | 138,980,000 | 139,409,000 | 140,591,000 | 141,485,000 | 141,468,000 | 141,112,000 | 140,933,000 | 140,917,000 | 141,429,000 | 142,025,000 | 141,910,000 | 141,880,000 | 141,868,000 | 141,646,000 | 141,546,000 | 141,498,000 | 141,486,000 | 144,814,000 | 145,624,000 | 145,559,000 | 145,546,000 | 145,256,000 | 144,960,000 | 144,921,000 | 144,899,000 | 144,664,000 | 144,542,000 | 144,498,000 | 144,485,000 | 144,249,000 | 144,166,000 | 144,122,000 | 144,101,000 | 143,958,000 | 143,900,000 | 143,861,000 | 143,846,000 | 143,655,000 | 143,432,000 | 143,210,000 | 143,187,000 | 141,962,000 |
| Average Shares, Diluted | | 139,498,000 | 138,942,000 | 138,789,000 | 139,291,000 | 140,122,000 | 139,648,000 | 139,801,000 | 140,261,000 | 141,697,000 | 142,122,000 | 141,876,000 | 141,913,000 | 142,362,000 | 142,011,000 | 142,372,000 | 143,223,000 | 143,533,000 | 143,143,000 | 143,040,000 | 142,844,000 | 142,809,000 | 142,043,000 | 141,827,000 | 145,285,000 | 146,318,000 | 146,120,000 | 146,052,000 | 145,921,000 | 146,133,000 | 146,173,000 | 146,091,000 | 145,939,000 | 146,030,000 | 145,882,000 | 145,740,000 | 145,732,000 | 145,428,000 | 145,238,000 | 145,078,000 | 144,803,000 | 144,686,000 | 144,590,000 | 144,480,000 | 144,349,000 | 144,116,000 | 143,810,000 | 143,689,000 | 142,632,000 |
| EBIT | | 881,988,000$ | 917,326,000$ | 844,157,000$ | 822,756,000$ | 827,464,000$ | 892,494,000$ | 845,653,000$ | 830,730,000$ | 742,783,000$ | 744,525,000$ | 696,976,000$ | 657,037,000$ | 544,029,000$ | 460,815,000$ | 367,838,000$ | 314,322,000$ | 294,092,000$ | 293,032,000$ | 293,241,000$ | 263,175,000$ | 248,189,000$ | 237,658,000$ | 167,274,000$ | 250,493,000$ | 318,296,000$ | 313,472,000$ | 330,695,000$ | 295,941,000$ | 292,973,000$ | 278,330,000$ | 255,624,000$ | 256,964,000$ | 214,191,000$ | 212,039,000$ | 190,369,000$ | 258,551,000$ | 190,562,000$ | 149,633,000$ | 168,197,000$ | 168,639,000$ | 172,021,000$ | 163,332,000$ | 172,374,000$ | 174,370,000$ | 150,242,000$ | 114,273,000$ | 150,958,000$ | 144,370,000$ |
| EBITDA | | 936,213,000$ | 945,487,000$ | 925,495,000$ | 872,196,000$ | 889,334,000$ | 936,536,000$ | 900,433,000$ | 882,376,000$ | 742,110,000$ | 812,802,000$ | 770,988,000$ | 689,604,000$ | 621,900,000$ | 493,884,000$ | 390,194,000$ | 340,877,000$ | 334,513,000$ | 339,001,000$ | 326,153,000$ | 300,665,000$ | 272,008,000$ | 264,821,000$ | 205,014,000$ | 281,679,000$ | 359,254,000$ | 344,579,000$ | 363,310,000$ | 335,439,000$ | 336,695,000$ | 311,778,000$ | 288,095,000$ | 286,822,000$ | 241,005,000$ | 255,881,000$ | 236,474,000$ | 291,612,000$ | 229,579,000$ | 193,002,000$ | 194,776,000$ | 197,252,000$ | 207,939,000$ | 185,341,000$ | 185,753,000$ | 191,792,000$ | 188,617,000$ | 155,081,000$ | 171,840,000$ | 161,790,000$ |