| FORUM ENERGY TECHNOLOGIES, INC. (FET) |
| 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 | | 202,200,000$ | 196,231,000$ | 199,764,000$ | 193,279,000$ | 201,018,000$ | 207,806,000$ | 205,209,000$ | 202,392,000$ | 185,205,000$ | 179,253,000$ | 185,449,000$ | 188,957,000$ | 190,658,000$ | 181,835,000$ | 172,246,000$ | 155,174,000$ | 148,147,000$ | 140,984,000$ | 137,420,000$ | 114,517,000$ | 112,963,000$ | 103,606,000$ | 113,275,000$ | 182,632,000$ | 199,777,000$ | 239,266,000$ | 245,648,000$ | 271,842,000$ | 272,948,000$ | 267,037,000$ | 274,003,000$ | 250,231,000$ | 247,700,000$ | 198,709,000$ | 201,115,000$ | 171,096,000$ | 147,203,000$ | 138,268,000$ | 142,723,000$ | 159,441,000$ | 196,148,000$ | 244,993,000$ | 284,415,000$ | 348,096,000$ | 438,678,000$ | 468,822,000$ | 428,279,000$ | 403,938,000$ |
| QoQ% | | 3.04% | (1.77%) | 3.36% | (3.85%) | (3.27%) | 1.27% | 1.39% | 9.28% | 3.32% | (3.34%) | (1.86%) | (.89%) | 4.85% | 5.57% | 11.00% | 4.74% | 5.08% | 2.59% | 20.00% | 1.38% | 9.03% | (8.54%) | (37.98%) | (8.58%) | (16.50%) | (2.60%) | (9.64%) | (.41%) | 2.21% | (2.54%) | 9.50% | 1.02% | 24.66% | (1.20%) | 17.55% | 16.23% | 6.46% | (3.12%) | (10.49%) | (18.71%) | (19.94%) | (13.86%) | (18.29%) | (20.65%) | (6.43%) | 9.47% | 6.03% | 2.59% |
| YoY% | | .59% | (5.57%) | (2.65%) | (4.50%) | 8.54% | 15.93% | 10.66% | 7.11% | (2.86%) | (1.42%) | 7.67% | 21.77% | 28.70% | 28.98% | 25.34% | 35.50% | 31.15% | 36.08% | 21.32% | (37.30%) | (43.46%) | (56.70%) | (53.89%) | (32.82%) | (26.81%) | (10.40%) | (10.35%) | 8.64% | 10.19% | 34.39% | 36.24% | 46.25% | 68.27% | 43.71% | 40.91% | 7.31% | (24.95%) | (43.56%) | (49.82%) | (54.20%) | (55.29%) | (47.74%) | (33.59%) | (13.82%) | 11.42% | 20.15% | 16.42% | 8.30% |
| Cost Of Revenue | | 141,118,000$ | 155,994,000$ | 140,408,000$ | 134,918,000$ | 138,553,000$ | 142,070,000$ | 142,136,000$ | 138,633,000$ | 135,482,000$ | 128,231,000$ | 134,143,000$ | 136,855,000$ | 140,687,000$ | 130,472,000$ | 123,673,000$ | 116,555,000$ | 118,060,000$ | 106,119,000$ | 105,216,000$ | 88,332,000$ | 172,086,000$ | 90,496,000$ | 100,373,000$ | 160,542,000$ | 150,845,000$ | 176,632,000$ | 182,460,000$ | 201,744,000$ | 231,073,000$ | 192,496,000$ | 201,334,000$ | 182,944,000$ | 194,705,000$ | 151,150,000$ | 151,860,000$ | 132,117,000$ | 116,590,000$ | 108,984,000$ | 137,442,000$ | 124,884,000$ | 193,242,000$ | 179,231,000$ | 199,532,000$ | 238,970,000$ | 297,195,000$ | 316,784,000$ | 290,286,000$ | 276,000,000$ |
| Gross Profit | | 61,082,000$ | 40,237,000$ | 59,356,000$ | 58,361,000$ | 62,465,000$ | 65,736,000$ | 63,073,000$ | 63,759,000$ | 49,723,000$ | 51,022,000$ | 51,306,000$ | 52,102,000$ | 49,971,000$ | 51,363,000$ | 48,573,000$ | 38,619,000$ | 30,087,000$ | 34,865,000$ | 32,204,000$ | 26,185,000$ | (59,123,000$) | 13,110,000$ | 12,902,000$ | 22,090,000$ | 48,932,000$ | 62,634,000$ | 63,188,000$ | 70,098,000$ | 41,875,000$ | 74,541,000$ | 72,669,000$ | 67,287,000$ | 52,995,000$ | 47,559,000$ | 49,255,000$ | 38,979,000$ | 30,613,000$ | 29,284,000$ | 5,281,000$ | 34,557,000$ | 2,906,000$ | 65,762,000$ | 84,883,000$ | 109,126,000$ | 141,483,000$ | 152,038,000$ | 137,993,000$ | 127,938,000$ |
| Gross Margin | | 30.21% | 20.51% | 29.71% | 30.20% | 31.07% | 31.63% | 30.74% | 31.50% | 26.85% | 28.46% | 27.67% | 27.57% | 26.21% | 28.25% | 28.20% | 24.89% | 20.31% | 24.73% | 23.44% | 22.87% | (52.34%) | 12.65% | 11.39% | 12.10% | 24.49% | 26.18% | 25.72% | 25.79% | 15.34% | 27.91% | 26.52% | 26.89% | 21.40% | 23.93% | 24.49% | 22.78% | 20.80% | 21.18% | 3.70% | 21.67% | 1.48% | 26.84% | 29.85% | 31.35% | 32.25% | 32.43% | 32.22% | 31.67% |
| Operating Expenses | | 48,318,000$ | 46,343,000$ | 44,673,000$ | 49,557,000$ | 169,282,000$ | 56,820,000$ | 55,139,000$ | 60,559,000$ | 47,936,000$ | 45,351,000$ | 44,899,000$ | 45,251,000$ | 40,623,000$ | 43,661,000$ | 42,589,000$ | 44,327,000$ | 43,204,000$ | 42,241,000$ | 41,824,000$ | 40,565,000$ | 45,024,000$ | 50,157,000$ | 47,924,000$ | 77,497,000$ | 56,752,000$ | 595,954,000$ | 63,022,000$ | 64,952,000$ | 422,995,000$ | 72,764,000$ | 84,721,000$ | 73,030,000$ | 73,709,000$ | 64,839,000$ | 131,779,000$ | 61,056,000$ | 56,069,000$ | 55,920,000$ | 58,375,000$ | 60,147,000$ | 194,035,000$ | 57,439,000$ | 66,285,000$ | 73,465,000$ | 83,845,000$ | 82,747,000$ | 78,129,000$ | 71,857,000$ |
| Operating Income | | 12,764,000$ | (6,106,000$) | 14,683,000$ | 8,804,000$ | (106,817,000$) | 8,916,000$ | 7,934,000$ | 3,200,000$ | 1,787,000$ | 5,671,000$ | 6,407,000$ | 6,851,000$ | 9,348,000$ | 7,702,000$ | 5,984,000$ | (5,708,000$) | (13,117,000$) | (7,376,000$) | (9,620,000$) | (14,380,000$) | (104,147,000$) | (37,047,000$) | (35,022,000$) | (55,407,000$) | (7,820,000$) | (533,359,000$) | 736,000$ | 4,297,000$ | (381,026,000$) | 2,436,000$ | (11,702,000$) | (6,706,000$) | (27,105,000$) | (13,919,000$) | (79,956,000$) | (20,615,000$) | (24,839,000$) | (26,222,000$) | (52,878,000$) | (25,013,000$) | (188,586,000$) | 12,193,000$ | 22,438,000$ | 40,232,000$ | 64,805,000$ | 76,040,000$ | 65,804,000$ | 61,389,000$ |
| Operating Margin | | 6.31% | (3.11%) | 7.35% | 4.56% | (53.14%) | 4.29% | 3.87% | 1.58% | .97% | 3.16% | 3.46% | 3.63% | 4.90% | 4.24% | 3.47% | (3.68%) | (8.85%) | (5.23%) | (7.00%) | (12.56%) | (92.20%) | (35.76%) | (30.92%) | (30.34%) | (3.91%) | (222.92%) | .30% | 1.58% | (139.60%) | .91% | (4.27%) | (2.68%) | (10.94%) | (7.01%) | (39.76%) | (12.05%) | (16.87%) | (18.97%) | (37.05%) | (15.69%) | (96.15%) | 4.98% | 7.89% | 11.56% | 14.77% | 16.22% | 15.37% | 15.20% |
| Interest Income | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | |
| Interest Expenses | | 4,258,000$ | 4,365,000$ | 4,706,000$ | 4,983,000$ | 6,421,000$ | 7,650,000$ | 8,659,000$ | 8,760,000$ | 4,555,000$ | 4,504,000$ | 4,689,000$ | 4,549,000$ | 7,916,000$ | 8,143,000$ | 7,842,000$ | 7,624,000$ | 7,944,000$ | 7,128,000$ | 7,775,000$ | 9,162,000$ | 8,651,000$ | 8,473,000$ | 6,420,000$ | 6,724,000$ | 7,448,000$ | 7,766,000$ | 8,223,000$ | 8,181,000$ | 8,661,000$ | 7,923,000$ | 7,861,000$ | 8,087,000$ | 7,477,000$ | 6,366,000$ | 6,385,000$ | 6,580,000$ | 6,746,000$ | 6,746,000$ | 6,785,000$ | 7,133,000$ | 7,258,000$ | 7,453,000$ | 7,607,000$ | 7,627,000$ | 6,673,000$ | 7,699,000$ | 7,725,000$ | 7,750,000$ |
| Income Before Tax | | 8,259,000$ | (10,480,000$) | 13,919,000$ | 4,889,000$ | (107,241,000$) | (10,204,000$) | (4,194,000$) | (6,787,000$) | (11,872,000$) | 9,446,000$ | (4,718,000$) | (670,000$) | (11,132,000$) | 17,847,000$ | 10,980,000$ | (7,346,000$) | (22,709,000$) | (10,738,000$) | (20,617,000$) | (27,945,000$) | (31,824,000$) | (20,534,000$) | (5,918,000$) | (51,494,000$) | (21,011,000$) | (536,358,000$) | (5,341,000$) | (6,161,000$) | (387,051,000$) | (4,162,000$) | (13,703,000$) | 15,162,000$ | 85,050,000$ | (22,645,000$) | (88,943,000$) | (28,741,000$) | (25,180,000$) | (29,816,000$) | (49,649,000$) | (33,354,000$) | (192,010,000$) | 7,650,000$ | 10,776,000$ | 39,261,000$ | 61,847,000$ | 73,563,000$ | 54,950,000$ | 52,162,000$ |
| Tax Expenses | | 6,187,000$ | 10,074,000$ | 6,219,000$ | 3,767,000$ | (3,741,000$) | 4,611,000$ | 2,502,000$ | 3,528,000$ | 4,908,000$ | 1,477,000$ | 1,861,000$ | 2,816,000$ | 1,698,000$ | 1,370,000$ | 1,716,000$ | 1,853,000$ | (3,114,000$) | 849,000$ | 1,189,000$ | 1,718,000$ | 876,000$ | 1,017,000$ | (424,000$) | (14,350,000$) | (8,563,000$) | (3,371,000$) | 8,393,000$ | 1,727,000$ | (3,308,000$) | (1,108,000$) | 1,646,000$ | (12,904,000$) | 35,981,000$ | (7,817,000$) | (11,070,000$) | (12,973,000$) | (12,677,000$) | (11,821,000$) | (21,147,000$) | (10,406,000$) | (28,387,000$) | 932,000$ | 1,911,000$ | 10,605,000$ | 15,750,000$ | 21,332,000$ | 15,407,000$ | 15,656,000$ |
| Net Income | | 2,072,000$ | (20,554,000$) | 7,700,000$ | 1,122,000$ | (103,500,000$) | (14,815,000$) | (6,696,000$) | (10,315,000$) | (16,780,000$) | 7,969,000$ | (6,579,000$) | (3,486,000$) | (12,830,000$) | 16,477,000$ | 9,264,000$ | (9,199,000$) | (19,595,000$) | (11,587,000$) | (21,806,000$) | (29,663,000$) | (32,700,000$) | (21,551,000$) | (5,494,000$) | (37,144,000$) | (12,448,000$) | (532,987,000$) | (13,734,000$) | (7,888,000$) | (383,743,000$) | (3,054,000$) | (15,349,000$) | 28,066,000$ | 49,069,000$ | (14,828,000$) | (77,873,000$) | (15,768,000$) | (12,503,000$) | (17,995,000$) | (28,502,000$) | (22,948,000$) | (163,623,000$) | 6,718,000$ | 8,865,000$ | 28,656,000$ | 46,097,000$ | 52,231,000$ | 39,543,000$ | 36,506,000$ |
| Profit Margin | | 1.03% | (10.47%) | 3.86% | .58% | (51.49%) | (7.13%) | (3.26%) | (5.10%) | (9.06%) | 4.45% | (3.55%) | (1.85%) | (6.73%) | 9.06% | 5.38% | (5.93%) | (13.23%) | (8.22%) | (15.87%) | (25.90%) | (28.95%) | (20.80%) | (4.85%) | (20.34%) | (6.23%) | (222.76%) | (5.59%) | (2.90%) | (140.59%) | (1.14%) | (5.60%) | 11.22% | 19.81% | (7.46%) | (38.72%) | (9.22%) | (8.49%) | (13.02%) | (19.97%) | (14.39%) | (83.42%) | 2.74% | 3.12% | 8.23% | 10.51% | 11.14% | 9.23% | 9.04% |
| TTM | | (1.22%) | (14.58%) | (13.66%) | (15.35%) | (16.58%) | (6.07%) | (3.35%) | (3.42%) | (2.56%) | (2.01%) | (.86%) | 1.29% | .53% | (.46%) | (5.05%) | (10.69%) | (15.28%) | (18.93%) | (22.57%) | (20.12%) | (18.91%) | (12.79%) | (80.02%) | (68.75%) | (59.28%) | (91.13%) | (38.62%) | (37.76%) | (35.15%) | 5.65% | 4.84% | (1.73%) | (7.26%) | (16.85%) | (18.88%) | (12.48%) | (13.95%) | (36.61%) | (28.03%) | (19.32%) | (11.12%) | 6.86% | 8.82% | 9.89% | 10.02% | 9.61% | 8.90% | 8.62% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | 0$ | 6,000$ | (6,000$) | 35,000$ | (5,000$) | (4,000$) | (2,000$) | (9,000$) | (16,000$) | 10,000$ | 5,000$ | 21,000$ | (24,000$) |
| Earnings to Common Shareholders | | 2,072,000$ | (20,554,000$) | 7,700,000$ | 1,122,000$ | (103,500,000$) | (14,815,000$) | (6,696,000$) | (10,315,000$) | (16,780,000$) | 7,969,000$ | (6,579,000$) | (3,486,000$) | (12,830,000$) | 16,477,000$ | 9,264,000$ | (9,199,000$) | (19,595,000$) | (11,587,000$) | (21,806,000$) | (29,663,000$) | (32,700,000$) | (21,551,000$) | (5,494,000$) | (37,144,000$) | (12,448,000$) | (532,987,000$) | (13,734,000$) | (7,888,000$) | (383,743,000$) | (3,054,000$) | (15,349,000$) | 28,066,000$ | 49,069,000$ | (14,828,000$) | (77,873,000$) | (15,768,000$) | (12,509,000$) | (17,989,000$) | (28,537,000$) | (22,943,000$) | (163,619,000$) | 6,720,000$ | 8,874,000$ | 28,672,000$ | 46,087,000$ | 52,226,000$ | 39,522,000$ | 36,530,000$ |
| QoQ% | | 110.08% | (366.94%) | 586.28% | 101.08% | (598.62%) | (121.25%) | 35.09% | 38.53% | (310.57%) | 221.13% | (88.73%) | 72.83% | (177.87%) | 77.86% | 200.71% | 53.05% | (69.11%) | 46.86% | 26.49% | 9.29% | (51.73%) | (292.26%) | 85.21% | (198.39%) | 97.66% | (3,780.79%) | (74.11%) | 97.94% | (12,465.26%) | 80.10% | (154.69%) | (42.80%) | 430.92% | 80.96% | (393.87%) | (26.05%) | 30.46% | 36.96% | (24.38%) | 85.98% | (2,534.81%) | (24.27%) | (69.05%) | (37.79%) | (11.76%) | 32.14% | 8.19% | 5.76% |
| YoY% | | 102.00% | (38.74%) | 214.99% | 110.88% | (516.81%) | (285.91%) | (1.78%) | (195.90%) | (30.79%) | (51.64%) | (171.02%) | 62.11% | 34.52% | 242.20% | 142.48% | 68.99% | 40.08% | 46.24% | (296.91%) | 20.14% | (162.69%) | 95.96% | 60.00% | (370.89%) | 96.76% | (17,352.10%) | 10.52% | (128.11%) | (882.05%) | 79.40% | 80.29% | 277.99% | 492.27% | 17.57% | (172.88%) | 31.27% | 92.36% | (367.69%) | (421.58%) | (180.02%) | (455.02%) | (87.13%) | (77.55%) | (21.51%) | 33.44% | 57.59% | 32.10% | 14.37% |
| Earnings Per Share, Basic | | 0.19$ | (1.76$) | 0.62$ | 0.09$ | (8.39$) | (1.20$) | (0.54$) | (0.85$) | (1.64$) | 0.78$ | (0.64$) | (0.34$) | (2.22$) | 2.85$ | 1.61$ | (1.62$) | (3.46$) | (2.05$) | (3.87$) | (5.28$) | (5.85$) | (3.86$) | (0.98$) | (6.68$) | (2.25$) | (96.64$) | (2.50$) | (1.44$) | (3.52$) | (0.03$) | (0.14$) | 0.26$ | 0.46$ | (0.15$) | (0.81$) | (0.16$) | (0.14$) | (0.20$) | (0.31$) | (0.25$) | (1.81$) | 0.07$ | 0.10$ | 0.32$ | 0.50$ | 0.56$ | 0.43$ | 0.40$ |
| Earnings Per Share, Diluted | | 0.19$ | (1.76$) | 0.61$ | 0.09$ | (8.39$) | (1.20$) | (0.54$) | (0.85$) | (1.67$) | 0.77$ | (0.64$) | (0.34$) | 4.41$ | 1.56$ | 0.88$ | (1.62$) | (3.46$) | (2.05$) | (3.87$) | (5.28$) | (5.85$) | (3.86$) | (0.98$) | (6.68$) | (2.25$) | (96.64$) | (2.50$) | (1.44$) | (3.52$) | (0.03$) | (0.14$) | 0.25$ | 0.45$ | (0.15$) | (0.81$) | (0.16$) | (0.14$) | (0.20$) | (0.31$) | (0.25$) | (1.81$) | 0.07$ | 0.10$ | 0.31$ | 0.49$ | 0.54$ | 0.41$ | 0.38$ |
| Unlevered FCF Per Share, Basic | | 1.86$ | 1.84$ | 1.20$ | 0.59$ | 2.93$ | 1.97$ | 1.75$ | 0.17$ | 0.86$ | 2.32$ | (0.79$) | (2.38$) | 2.14$ | 2.98$ | (4.94$) | (4.53$) | (1.60$) | (1.90$) | 0.60$ | (0.31$) | 0.38$ | 0.56$ | (0.76$) | 0.11$ | 4.71$ | 5.72$ | 3.15$ | 2.59$ | 0.21$ | (0.04$) | (0.14$) | (0.23$) | (0.28$) | (0.30$) | 0.11$ | (0.19$) | 0.19$ | (0.05$) | 0.14$ | 0.25$ | 0.38$ | 0.59$ | (0.01$) | 0.41$ | 0.83$ | 0.59$ | 0.35$ | 0.56$ |
| Unlevered FCF Per Share, Diluted | | 1.95$ | 1.84$ | 1.18$ | 0.57$ | 2.93$ | 1.97$ | 1.75$ | 0.17$ | 0.88$ | 2.28$ | (0.79$) | (2.38$) | (4.25$) | 1.63$ | (2.71$) | (4.53$) | (1.60$) | (1.90$) | 0.60$ | (0.31$) | 0.38$ | 0.56$ | (0.76$) | 0.11$ | 4.71$ | 5.72$ | 3.15$ | 2.59$ | 0.21$ | (0.04$) | (0.14$) | (0.22$) | (0.28$) | (0.30$) | 0.11$ | (0.19$) | 0.19$ | (0.05$) | 0.14$ | 0.25$ | 0.38$ | 0.58$ | (0.01$) | 0.41$ | 0.81$ | 0.58$ | 0.34$ | 0.54$ |
| Average Shares, Basic | | 11,197,000 | 11,682,000 | 12,350,000 | 12,303,000 | 12,335,000 | 12,330,000 | 12,330,000 | 12,201,000 | 10,224,000 | 10,235,000 | 10,210,000 | 10,179,000 | 5,780,000 | 5,778,000 | 5,747,000 | 5,683,000 | 5,660,000 | 5,661,000 | 5,638,000 | 5,613,000 | 5,588,000 | 5,580,000 | 5,580,000 | 5,559,000 | 5,523,000 | 5,515,000 | 5,499,000 | 5,482,000 | 109,082,000 | 108,856,000 | 108,714,000 | 108,423,000 | 105,947,000 | 96,275,000 | 96,170,000 | 95,860,000 | 91,923,000 | 90,860,000 | 90,707,000 | 90,477,000 | 90,175,000 | 90,058,000 | 89,767,000 | 89,482,000 | 92,376,000 | 93,331,000 | 92,649,000 | 92,129,000 |
| Average Shares, Diluted | | 10,728,000 | 11,682,000 | 12,554,000 | 12,568,000 | 12,335,000 | 12,330,000 | 12,330,000 | 12,201,000 | 10,066,000 | 10,393,000 | 10,210,000 | 10,179,000 | -2,912,000 | 10,552,000 | 10,481,000 | 5,683,000 | 5,660,000 | 5,661,000 | 5,638,000 | 5,613,000 | 5,588,000 | 5,580,000 | 5,580,000 | 5,559,000 | 5,523,000 | 5,515,000 | 5,499,000 | 5,482,000 | 109,082,000 | 108,856,000 | 108,714,000 | 110,857,000 | 108,581,000 | 96,275,000 | 96,170,000 | 95,860,000 | 91,923,000 | 90,860,000 | 90,707,000 | 90,477,000 | 90,175,000 | 91,687,000 | 91,884,000 | 91,469,000 | 94,666,000 | 96,198,000 | 95,695,000 | 95,191,000 |
| EBIT | | 12,517,000$ | (6,115,000$) | 18,625,000$ | 9,872,000$ | (100,820,000$) | (2,554,000$) | 4,465,000$ | 1,973,000$ | (7,317,000$) | 13,950,000$ | (29,000$) | 3,879,000$ | (3,216,000$) | 25,990,000$ | 18,822,000$ | 278,000$ | (14,765,000$) | (3,610,000$) | (12,842,000$) | (18,783,000$) | (23,173,000$) | (12,061,000$) | 502,000$ | (44,770,000$) | (13,563,000$) | (528,592,000$) | 2,882,000$ | 2,020,000$ | (378,390,000$) | 3,761,000$ | (5,842,000$) | 23,249,000$ | 92,527,000$ | (16,279,000$) | (82,558,000$) | (22,161,000$) | (18,434,000$) | (23,070,000$) | (42,864,000$) | (26,221,000$) | (184,752,000$) | 15,103,000$ | 18,383,000$ | 46,888,000$ | 68,520,000$ | 81,262,000$ | 62,675,000$ | 59,912,000$ |
| EBITDA | | 12,517,000$ | (6,115,000$) | 18,625,000$ | 9,872,000$ | (100,820,000$) | (2,554,000$) | 4,465,000$ | 1,973,000$ | (7,317,000$) | 13,950,000$ | (29,000$) | 3,879,000$ | (3,216,000$) | 25,990,000$ | 18,822,000$ | 278,000$ | (14,765,000$) | (3,610,000$) | (12,842,000$) | (18,783,000$) | (23,173,000$) | (12,061,000$) | 502,000$ | (44,770,000$) | (13,563,000$) | (528,592,000$) | 2,882,000$ | 2,020,000$ | (378,390,000$) | 3,761,000$ | (5,842,000$) | 23,249,000$ | 92,527,000$ | (16,279,000$) | (82,558,000$) | (22,161,000$) | (18,434,000$) | (23,070,000$) | (42,864,000$) | (26,221,000$) | (184,752,000$) | 15,103,000$ | 18,383,000$ | 46,888,000$ | 68,520,000$ | 81,262,000$ | 62,675,000$ | 59,912,000$ |