| FEDERATED HERMES, INC. (FHI) |
| 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 | | 482,833,000$ | 469,446,000$ | 424,844,000$ | 423,540,000$ | 424,683,000$ | 408,456,000$ | 402,583,000$ | 396,371,000$ | 391,497,000$ | 402,656,000$ | 433,232,000$ | 382,189,000$ | 373,899,000$ | 381,143,000$ | 366,008,000$ | 324,764,000$ | 321,645,000$ | 326,589,000$ | 311,040,000$ | 341,173,000$ | 363,918,000$ | 364,455,000$ | 360,712,000$ | 359,183,000$ | 358,025,000$ | 340,340,000$ | 321,479,000$ | 307,050,000$ | 307,216,000$ | 308,616,000$ | 255,993,000$ | 263,852,000$ | 278,312,000$ | 278,315,000$ | 272,796,000$ | 273,501,000$ | 289,904,000$ | 294,620,000$ | 286,738,000$ | 272,109,000$ | 243,639,000$ | 234,321,000$ | 228,127,000$ | 220,522,000$ | 217,858,000$ | 216,915,000$ | 212,981,000$ | 211,496,000$ |
| QoQ% | | 2.85% | 10.50% | .31% | (.27%) | 3.97% | 1.46% | 1.57% | 1.25% | (2.77%) | (7.06%) | 13.36% | 2.22% | (1.90%) | 4.14% | 12.70% | .97% | (1.51%) | 5.00% | (8.83%) | (6.25%) | (.15%) | 1.04% | .43% | .32% | 5.20% | 5.87% | 4.70% | (.05%) | (.45%) | 20.56% | (2.98%) | (5.20%) | .00% | 2.02% | (.26%) | (5.66%) | (1.60%) | 2.75% | 5.38% | 11.69% | 3.98% | 2.72% | 3.45% | 1.22% | .44% | 1.85% | .70% | (1.50%) |
| YoY% | | 13.69% | 14.93% | 5.53% | 6.85% | 8.48% | 1.44% | (7.08%) | 3.71% | 4.71% | 5.64% | 18.37% | 17.68% | 16.25% | 16.70% | 17.67% | (4.81%) | (11.62%) | (10.39%) | (13.77%) | (5.01%) | 1.65% | 7.09% | 12.20% | 16.98% | 16.54% | 10.28% | 25.58% | 16.37% | 10.39% | 10.89% | (6.16%) | (3.53%) | (4.00%) | (5.53%) | (4.86%) | .51% | 18.99% | 25.73% | 25.69% | 23.39% | 11.83% | 8.02% | 7.11% | 4.27% | 1.46% | 2.38% | (4.84%) | (7.23%) |
| Cost Of Revenue | | 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$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 482,833,000$ | 469,446,000$ | 424,844,000$ | 423,540,000$ | 424,683,000$ | 408,456,000$ | 402,583,000$ | 396,371,000$ | 391,497,000$ | 402,656,000$ | 433,232,000$ | 382,189,000$ | 373,899,000$ | 381,143,000$ | 366,008,000$ | 324,764,000$ | 321,645,000$ | 326,589,000$ | 311,040,000$ | 341,173,000$ | 363,918,000$ | 364,455,000$ | 360,712,000$ | 359,183,000$ | 358,025,000$ | 340,340,000$ | 321,479,000$ | 307,050,000$ | 307,216,000$ | 308,616,000$ | 255,993,000$ | 263,852,000$ | 278,312,000$ | 278,315,000$ | 272,796,000$ | 273,501,000$ | 289,904,000$ | 294,620,000$ | 286,738,000$ | 272,109,000$ | 243,639,000$ | 234,321,000$ | 228,127,000$ | 220,522,000$ | 217,858,000$ | 216,915,000$ | 212,981,000$ | 211,496,000$ |
| 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% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Operating Expenses | | 347,259,000$ | 339,994,000$ | 307,760,000$ | 291,768,000$ | 314,256,000$ | 296,714,000$ | 361,866,000$ | 297,790,000$ | 288,927,000$ | 301,232,000$ | 334,843,000$ | 297,023,000$ | 310,150,000$ | 284,363,000$ | 273,690,000$ | 240,815,000$ | 233,062,000$ | 228,187,000$ | 229,231,000$ | 243,695,000$ | 249,143,000$ | 251,074,000$ | 263,461,000$ | 266,439,000$ | 255,234,000$ | 251,033,000$ | 236,539,000$ | 236,161,000$ | 219,262,000$ | 226,718,000$ | 175,236,000$ | 184,181,000$ | 187,478,000$ | 189,625,000$ | 188,585,000$ | 195,728,000$ | 205,082,000$ | 205,984,000$ | 199,068,000$ | 197,554,000$ | 166,754,000$ | 160,077,000$ | 158,848,000$ | 161,484,000$ | 156,224,000$ | 156,087,000$ | 154,139,000$ | 154,851,000$ |
| Operating Income | | 135,574,000$ | 129,452,000$ | 117,084,000$ | 131,772,000$ | 110,427,000$ | 111,742,000$ | 40,717,000$ | 98,581,000$ | 102,570,000$ | 101,424,000$ | 98,389,000$ | 85,166,000$ | 63,749,000$ | 96,780,000$ | 92,318,000$ | 83,949,000$ | 88,583,000$ | 98,402,000$ | 81,809,000$ | 97,478,000$ | 114,775,000$ | 113,381,000$ | 97,251,000$ | 92,744,000$ | 102,791,000$ | 89,307,000$ | 84,940,000$ | 70,889,000$ | 87,954,000$ | 81,898,000$ | 80,757,000$ | 79,671,000$ | 90,834,000$ | 88,690,000$ | 84,211,000$ | 77,773,000$ | 84,822,000$ | 88,636,000$ | 87,670,000$ | 74,555,000$ | 76,885,000$ | 74,244,000$ | 69,279,000$ | 59,038,000$ | 61,634,000$ | 60,828,000$ | 58,842,000$ | 56,645,000$ |
| Operating Margin | | 28.08% | 27.58% | 27.56% | 31.11% | 26.00% | 27.36% | 10.11% | 24.87% | 26.20% | 25.19% | 22.71% | 22.28% | 17.05% | 25.39% | 25.22% | 25.85% | 27.54% | 30.13% | 26.30% | 28.57% | 31.54% | 31.11% | 26.96% | 25.82% | 28.71% | 26.24% | 26.42% | 23.09% | 28.63% | 26.54% | 31.55% | 30.20% | 32.64% | 31.87% | 30.87% | 28.44% | 29.26% | 30.09% | 30.58% | 27.40% | 31.56% | 31.69% | 30.37% | 26.77% | 28.29% | 28.04% | 27.63% | 26.78% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | 140,332,000$ | 140,327,000$ | 130,826,000$ | 136,041,000$ | 112,332,000$ | 122,603,000$ | 42,656,000$ | 104,018,000$ | 117,307,000$ | 101,005,000$ | 100,545,000$ | 92,475,000$ | 75,153,000$ | 89,214,000$ | 69,647,000$ | 72,208,000$ | 91,626,000$ | 96,649,000$ | 88,672,000$ | 99,343,000$ | 129,455,000$ | 119,612,000$ | 111,283,000$ | 85,707,000$ | 111,671,000$ | 96,776,000$ | 84,302,000$ | 72,522,000$ | 81,794,000$ | 83,735,000$ | 51,729,000$ | 78,916,000$ | 93,187,000$ | 90,997,000$ | 86,933,000$ | 80,885,000$ | 85,521,000$ | 91,505,000$ | 87,753,000$ | 76,155,000$ | 77,456,000$ | 70,208,000$ | 68,700,000$ | 58,542,000$ | 62,156,000$ | 59,456,000$ | 60,299,000$ | 57,441,000$ |
| Tax Expenses | | 32,899,000$ | 34,232,000$ | 34,135,000$ | 32,165,000$ | 28,478,000$ | 32,262,000$ | 23,431,000$ | 29,008,000$ | 31,260,000$ | 26,739,000$ | 27,543,000$ | 21,009,000$ | 13,518,000$ | 21,640,000$ | 18,889,000$ | 17,611,000$ | 20,629,000$ | 23,163,000$ | 35,193,000$ | 24,997,000$ | 28,183,000$ | 32,928,000$ | 26,482,000$ | 22,442,000$ | 26,582,000$ | 23,191,000$ | 20,462,000$ | 17,911,000$ | 20,162,000$ | 21,741,000$ | 13,062,000$ | 18,910,000$ | (38,787,000$) | 33,756,000$ | 32,274,000$ | 29,858,000$ | 28,292,000$ | 32,597,000$ | 31,335,000$ | 27,196,000$ | 28,287,000$ | 26,072,000$ | 26,437,000$ | 22,124,000$ | 22,552,000$ | 22,197,000$ | 22,985,000$ | 21,796,000$ |
| Net Income | | 107,433,000$ | 106,095,000$ | 96,691,000$ | 103,876,000$ | 83,854,000$ | 90,341,000$ | 19,225,000$ | 75,010,000$ | 86,047,000$ | 74,266,000$ | 73,002,000$ | 71,466,000$ | 61,635,000$ | 67,574,000$ | 50,758,000$ | 54,597,000$ | 70,997,000$ | 73,486,000$ | 53,479,000$ | 74,346,000$ | 101,272,000$ | 86,684,000$ | 84,801,000$ | 63,265,000$ | 85,089,000$ | 73,585,000$ | 63,840,000$ | 54,611,000$ | 61,632,000$ | 61,994,000$ | 38,667,000$ | 60,006,000$ | 131,974,000$ | 57,241,000$ | 54,659,000$ | 51,027,000$ | 57,229,000$ | 58,908,000$ | 56,418,000$ | 48,959,000$ | 49,169,000$ | 44,136,000$ | 42,263,000$ | 36,418,000$ | 39,605,000$ | 37,259,000$ | 37,314,000$ | 35,645,000$ |
| Profit Margin | | 22.25% | 22.60% | 22.76% | 24.53% | 19.75% | 22.12% | 4.78% | 18.92% | 21.98% | 18.44% | 16.85% | 18.70% | 16.48% | 17.73% | 13.87% | 16.81% | 22.07% | 22.50% | 17.19% | 21.79% | 27.83% | 23.79% | 23.51% | 17.61% | 23.77% | 21.62% | 19.86% | 17.79% | 20.06% | 20.09% | 15.11% | 22.74% | 47.42% | 20.57% | 20.04% | 18.66% | 19.74% | 20.00% | 19.68% | 17.99% | 20.18% | 18.84% | 18.53% | 16.51% | 18.18% | 17.18% | 17.52% | 16.85% |
| TTM | | 23.00% | 22.41% | 22.29% | 17.92% | 16.45% | 16.93% | 15.98% | 18.99% | 18.94% | 17.61% | 17.43% | 16.73% | 16.22% | 17.50% | 18.66% | 19.67% | 20.94% | 22.54% | 22.87% | 24.27% | 23.20% | 22.17% | 21.63% | 20.72% | 20.89% | 19.88% | 19.45% | 18.40% | 19.57% | 26.44% | 26.74% | 27.80% | 26.74% | 19.75% | 19.62% | 19.53% | 19.37% | 19.46% | 19.16% | 18.86% | 18.56% | 18.03% | 17.61% | 17.34% | 17.44% | 17.80% | 17.95% | 18.25% |
| Earnings to Minority | | 394,000$ | 1,969,000$ | 5,691,000$ | 2,742,000$ | (862,000$) | 2,803,000$ | (1,802,000$) | (23,000$) | 3,869,000$ | (760,000$) | 827,000$ | 1,865,000$ | 5,138,000$ | (1,905,000$) | (6,899,000$) | (1,266,000$) | 2,434,000$ | 2,124,000$ | (2,405,000$) | (138,000$) | 6,104,000$ | 862,000$ | 3,605,000$ | (913,000$) | 2,982,000$ | 623,000$ | 1,116,000$ | 65,000$ | 96,000$ | 2,386,000$ | (155,000$) | (325,000$) | 164,000$ | 802,000$ | 1,208,000$ | 1,386,000$ | 1,387,000$ | 3,983,000$ | 3,709,000$ | 3,516,000$ | 1,559,000$ | 5,000$ | 504,000$ | 111,000$ | (9,000$) | (301,000$) | 445,000$ | 451,000$ |
| Earnings to Common Shareholders | | 102,240,000$ | 99,448,000$ | 86,857,000$ | 96,622,000$ | 81,064,000$ | 83,791,000$ | 16,294,000$ | 71,630,000$ | 78,506,000$ | 71,716,000$ | 68,704,000$ | 66,092,000$ | 53,741,000$ | 65,914,000$ | 54,560,000$ | 53,420,000$ | 66,068,000$ | 68,373,000$ | 53,528,000$ | 71,476,000$ | 91,590,000$ | 82,444,000$ | 78,025,000$ | 61,768,000$ | 79,195,000$ | 70,188,000$ | 60,320,000$ | 52,411,000$ | 59,242,000$ | 57,253,000$ | 37,293,000$ | 57,956,000$ | 126,732,000$ | 54,219,000$ | 51,292,000$ | 47,677,000$ | 54,197,000$ | 52,890,000$ | 50,591,000$ | 43,615,000$ | 45,839,000$ | 42,440,000$ | 40,098,000$ | 34,829,000$ | 38,124,000$ | 36,093,000$ | 35,389,000$ | 33,807,000$ |
| QoQ% | | 2.81% | 14.50% | (10.11%) | 19.19% | (3.26%) | 414.25% | (77.25%) | (8.76%) | 9.47% | 4.38% | 3.95% | 22.98% | (18.47%) | 20.81% | 2.13% | (19.14%) | (3.37%) | 27.73% | (25.11%) | (21.96%) | 11.09% | 5.66% | 26.32% | (22.01%) | 12.83% | 16.36% | 15.09% | (11.53%) | 3.47% | 53.52% | (35.65%) | (54.27%) | 133.74% | 5.71% | 7.58% | (12.03%) | 2.47% | 4.54% | 15.99% | (4.85%) | 8.01% | 5.84% | 15.13% | (8.64%) | 5.63% | 1.99% | 4.68% | (14.68%) |
| YoY% | | 26.12% | 18.69% | 433.06% | 34.89% | 3.26% | 16.84% | (76.28%) | 8.38% | 46.08% | 8.80% | 25.92% | 23.72% | (18.66%) | (3.60%) | 1.93% | (25.26%) | (27.87%) | (17.07%) | (31.40%) | 15.72% | 15.65% | 17.46% | 29.35% | 17.85% | 33.68% | 22.59% | 61.75% | (9.57%) | (53.25%) | 5.60% | (27.29%) | 21.56% | 133.84% | 2.51% | 1.39% | 9.31% | 18.23% | 24.62% | 26.17% | 25.23% | 20.24% | 17.59% | 13.31% | 3.02% | (3.79%) | (.51%) | (8.95%) | (18.22%) |
| Earnings Per Share, Basic | | 1.39$ | 1.34$ | 1.16$ | 1.25$ | 1.04$ | 1.06$ | 0.20$ | 0.89$ | 0.96$ | 0.86$ | 0.81$ | 0.78$ | 0.63$ | 0.78$ | 0.64$ | 0.61$ | 0.71$ | 0.73$ | 0.57$ | 0.75$ | 0.96$ | 0.86$ | 0.81$ | 0.63$ | 0.81$ | 0.72$ | 0.62$ | 0.54$ | 0.61$ | 0.59$ | 0.38$ | 0.60$ | 1.31$ | 0.56$ | 0.53$ | 0.49$ | 0.55$ | 0.54$ | 0.51$ | 0.44$ | 0.46$ | 0.42$ | 0.40$ | 0.35$ | 0.38$ | 0.36$ | 0.35$ | 0.34$ |
| Earnings Per Share, Diluted | | 1.39$ | 1.34$ | 1.16$ | 1.25$ | 1.04$ | 1.06$ | 0.20$ | 0.89$ | 0.96$ | 0.86$ | 0.81$ | 0.78$ | 0.63$ | 0.78$ | 0.64$ | 0.61$ | 0.71$ | 0.73$ | 0.57$ | 0.75$ | 0.96$ | 0.86$ | 0.81$ | 0.63$ | 0.81$ | 0.72$ | 0.62$ | 0.54$ | 0.61$ | 0.59$ | 0.38$ | 0.60$ | 1.31$ | 0.56$ | 0.53$ | 0.49$ | 0.55$ | 0.54$ | 0.51$ | 0.44$ | 0.46$ | 0.42$ | 0.40$ | 0.35$ | 0.38$ | 0.36$ | 0.35$ | 0.34$ |
| Unlevered FCF Per Share, Basic | | 2.19$ | 1.37$ | 0.24$ | 0.17$ | 1.61$ | 1.53$ | 1.03$ | 0.17$ | 1.56$ | 1.24$ | 0.80$ | 0.06$ | 1.56$ | 1.31$ | 1.14$ | (0.24$) | 0.72$ | 0.44$ | 0.89$ | (0.34$) | 1.30$ | 0.90$ | 1.25$ | 0.28$ | 1.22$ | 1.00$ | 0.94$ | 0.12$ | 1.16$ | (0.56$) | 0.88$ | 0.46$ | 1.93$ | 1.01$ | 0.63$ | 0.32$ | 0.89$ | 0.84$ | 0.60$ | 0.23$ | 0.79$ | 0.78$ | 0.55$ | 0.14$ | 0.76$ | 0.44$ | 0.46$ | 0.16$ |
| Unlevered FCF Per Share, Diluted | | 2.19$ | 1.37$ | 0.24$ | 0.17$ | 1.61$ | 1.53$ | 1.03$ | 0.17$ | 1.56$ | 1.24$ | 0.80$ | 0.06$ | 1.56$ | 1.31$ | 1.14$ | (0.24$) | 0.72$ | 0.44$ | 0.89$ | (0.34$) | 1.30$ | 0.90$ | 1.25$ | 0.28$ | 1.22$ | 1.00$ | 0.94$ | 0.12$ | 1.16$ | (0.56$) | 0.88$ | 0.46$ | 1.93$ | 1.01$ | 0.63$ | 0.32$ | 0.89$ | 0.84$ | 0.60$ | 0.23$ | 0.79$ | 0.78$ | 0.55$ | 0.14$ | 0.76$ | 0.44$ | 0.46$ | 0.16$ |
| Average Shares, Basic | | 73,742,000 | 74,057,000 | 75,064,000 | 77,541,000 | 78,279,000 | 78,690,000 | 80,026,000 | 80,709,000 | 81,917,000 | 83,710,000 | 84,930,000 | 84,875,000 | 84,684,000 | 84,531,000 | 85,563,000 | 88,270,000 | 92,514,000 | 93,320,000 | 93,964,000 | 95,218,000 | 95,828,000 | 96,039,000 | 96,800,000 | 97,345,000 | 97,406,000 | 97,306,000 | 97,330,000 | 96,994,000 | 96,752,000 | 96,664,000 | 97,193,000 | 97,187,000 | 97,072,000 | 97,128,000 | 97,581,000 | 97,863,000 | 98,265,000 | 98,805,000 | 99,592,000 | 99,802,000 | 100,078,000 | 100,449,000 | 100,732,000 | 100,641,000 | 100,641,000 | 100,729,000 | 100,789,000 | 100,725,000 |
| Average Shares, Diluted | | 73,741,000 | 74,057,000 | 75,072,000 | 77,542,000 | 78,278,000 | 78,706,000 | 80,026,000 | 80,710,000 | 81,928,000 | 83,710,000 | 84,939,000 | 84,875,000 | 84,695,000 | 84,536,000 | 85,563,000 | 88,270,000 | 92,582,000 | 93,320,000 | 93,964,000 | 95,218,000 | 95,828,000 | 96,039,000 | 96,800,000 | 97,345,000 | 97,405,000 | 97,306,000 | 97,330,000 | 96,995,000 | 96,749,000 | 96,664,000 | 97,194,000 | 97,189,000 | 97,073,000 | 97,129,000 | 97,582,000 | 97,864,000 | 98,266,000 | 98,806,000 | 99,593,000 | 99,803,000 | 100,081,000 | 100,451,000 | 100,734,000 | 100,642,000 | 100,644,000 | 100,731,000 | 100,790,000 | 100,727,000 |
| EBIT | | 140,332,000$ | 140,327,000$ | 130,826,000$ | 136,041,000$ | 112,332,000$ | 122,603,000$ | 42,656,000$ | 104,018,000$ | 117,307,000$ | 101,005,000$ | 100,545,000$ | 92,475,000$ | 75,153,000$ | 89,214,000$ | 69,647,000$ | 72,208,000$ | 91,626,000$ | 96,649,000$ | 88,672,000$ | 99,343,000$ | 129,455,000$ | 119,612,000$ | 111,283,000$ | 85,707,000$ | 111,671,000$ | 96,776,000$ | 84,302,000$ | 72,522,000$ | 81,794,000$ | 83,735,000$ | 51,729,000$ | 78,916,000$ | 93,187,000$ | 90,997,000$ | 86,933,000$ | 80,885,000$ | 85,521,000$ | 91,505,000$ | 87,753,000$ | 76,155,000$ | 77,456,000$ | 70,208,000$ | 68,700,000$ | 58,542,000$ | 62,156,000$ | 59,456,000$ | 60,299,000$ | 57,441,000$ |
| EBITDA | | 140,332,000$ | 140,327,000$ | 130,826,000$ | 136,041,000$ | 112,332,000$ | 122,603,000$ | 42,656,000$ | 104,018,000$ | 117,307,000$ | 101,005,000$ | 100,545,000$ | 92,475,000$ | 75,153,000$ | 89,214,000$ | 69,647,000$ | 72,208,000$ | 91,626,000$ | 96,649,000$ | 88,672,000$ | 99,343,000$ | 129,455,000$ | 119,612,000$ | 111,283,000$ | 85,707,000$ | 111,671,000$ | 103,490,000$ | 89,532,000$ | 79,743,000$ | 88,114,000$ | 89,159,000$ | 54,434,000$ | 81,554,000$ | 96,036,000$ | 93,606,000$ | 89,528,000$ | 83,469,000$ | 88,001,000$ | 93,744,000$ | 90,261,000$ | 78,506,000$ | 79,807,000$ | 72,541,000$ | 71,044,000$ | 61,049,000$ | 64,849,000$ | 62,037,000$ | 62,985,000$ | 60,185,000$ |