| INDEPENDENT BANK CORP (INDB) |
| 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 | | 253,930,000$ | 243,742,000$ | 181,804,000$ | 178,044,000$ | 176,853,000$ | 175,252,000$ | 170,256,000$ | 167,382,000$ | 177,164,000$ | 183,423,000$ | 183,303,000$ | 187,240,000$ | 200,657,000$ | 190,796,000$ | 172,759,000$ | 163,704,000$ | 151,710,000$ | 116,548,000$ | 118,321,000$ | 120,830,000$ | 118,911,000$ | 120,230,000$ | 119,288,000$ | 120,739,000$ | 133,290,000$ | 136,414,000$ | 134,667,000$ | 104,058,000$ | 103,783,000$ | 99,498,000$ | 95,055,000$ | 88,334,000$ | 89,746,000$ | 87,843,000$ | 85,153,000$ | 79,112,000$ | 80,514,000$ | 78,084,000$ | 77,628,000$ | 74,046,000$ | 74,709,000$ | 74,292,000$ | 74,008,000$ | 67,806,000$ | 68,293,000$ | 66,661,000$ | 65,910,000$ | 65,122,000$ |
| QoQ% | | 4.18% | 34.07% | 2.11% | .67% | .91% | 2.93% | 1.72% | (5.52%) | (3.41%) | .07% | (2.10%) | (6.69%) | 5.17% | 10.44% | 5.53% | 7.91% | 30.17% | (1.50%) | (2.08%) | 1.61% | (1.10%) | .79% | (1.20%) | (9.42%) | (2.29%) | 1.30% | 29.42% | .27% | 4.31% | 4.67% | 7.61% | (1.57%) | 2.17% | 3.16% | 7.64% | (1.74%) | 3.11% | .59% | 4.84% | (.89%) | .56% | .38% | 9.15% | (.71%) | 2.45% | 1.14% | 1.21% | 1.17% |
| YoY% | | 43.58% | 39.08% | 6.78% | 6.37% | (.18%) | (4.46%) | (7.12%) | (10.61%) | (11.71%) | (3.86%) | 6.10% | 14.38% | 32.26% | 63.71% | 46.01% | 35.48% | 27.58% | (3.06%) | (.81%) | .08% | (10.79%) | (11.86%) | (11.42%) | 16.03% | 28.43% | 37.10% | 41.67% | 17.80% | 15.64% | 13.27% | 11.63% | 11.66% | 11.47% | 12.50% | 9.69% | 6.84% | 7.77% | 5.10% | 4.89% | 9.20% | 9.40% | 11.45% | 12.29% | 4.12% | 6.10% | 5.27% | 5.78% | 7.49% |
| Cost Of Revenue | | 4,750,000$ | 38,519,000$ | 7,200,000$ | 15,000,000$ | 7,500,000$ | 19,500,000$ | 4,250,000$ | 5,000,000$ | 5,500,000$ | 5,500,000$ | 5,000,000$ | 7,250,000$ | 5,500,000$ | 3,000,000$ | 0$ | (2,000,000$) | 35,705,000$ | (10,000,000$) | (5,000,000$) | (2,500,000$) | 0$ | 7,500,000$ | 20,000,000$ | 25,000,000$ | 4,000,000$ | 0$ | 1,000,000$ | 1,000,000$ | 1,200,000$ | 1,075,000$ | 4,275,000$ | 500,000$ | 1,300,000$ | 0$ | 1,050,000$ | 600,000$ | 4,000,000$ | 950,000$ | 600,000$ | 525,000$ | 500,000$ | 800,000$ | 700,000$ | (500,000$) | 1,750,000$ | 1,901,000$ | 2,250,000$ | 4,502,000$ |
| Gross Profit | | 249,180,000$ | 205,223,000$ | 174,604,000$ | 163,044,000$ | 169,353,000$ | 155,752,000$ | 166,006,000$ | 162,382,000$ | 171,664,000$ | 177,923,000$ | 178,303,000$ | 179,990,000$ | 195,157,000$ | 187,796,000$ | 172,759,000$ | 165,704,000$ | 116,005,000$ | 126,548,000$ | 123,321,000$ | 123,330,000$ | 118,911,000$ | 112,730,000$ | 99,288,000$ | 95,739,000$ | 129,290,000$ | 136,414,000$ | 133,667,000$ | 103,058,000$ | 102,583,000$ | 98,423,000$ | 90,780,000$ | 87,834,000$ | 88,446,000$ | 87,843,000$ | 84,103,000$ | 78,512,000$ | 76,514,000$ | 77,134,000$ | 77,028,000$ | 73,521,000$ | 74,209,000$ | 73,492,000$ | 73,308,000$ | 68,306,000$ | 66,543,000$ | 64,760,000$ | 63,660,000$ | 60,620,000$ |
| Gross Margin | | 98.13% | 84.20% | 96.04% | 91.58% | 95.76% | 88.87% | 97.50% | 97.01% | 96.90% | 97.00% | 97.27% | 96.13% | 97.26% | 98.43% | 100.00% | 101.22% | 76.47% | 108.58% | 104.23% | 102.07% | 100.00% | 93.76% | 83.23% | 79.29% | 97.00% | 100.00% | 99.26% | 99.04% | 98.84% | 98.92% | 95.50% | 99.43% | 98.55% | 100.00% | 98.77% | 99.24% | 95.03% | 98.78% | 99.23% | 99.29% | 99.33% | 98.92% | 99.05% | 100.74% | 97.44% | 97.15% | 96.59% | 93.09% |
| Operating Expenses | | 154,369,000$ | 160,836,000$ | 108,798,000$ | 105,878,000$ | 106,422,000$ | 100,443,000$ | 99,614,000$ | 99,887,000$ | 100,748,000$ | 97,782,000$ | 95,555,000$ | 98,661,000$ | 94,872,000$ | 92,728,000$ | 90,562,000$ | 95,500,000$ | 117,126,000$ | 72,419,000$ | 73,302,000$ | 69,682,000$ | 73,727,000$ | 66,658,000$ | 66,607,000$ | 66,840,000$ | 67,445,000$ | 67,533,000$ | 93,032,000$ | 56,311,000$ | 64,391,000$ | 55,439,000$ | 52,688,000$ | 53,451,000$ | 51,467,000$ | 51,310,000$ | 52,809,000$ | 48,773,000$ | 51,637,000$ | 46,857,000$ | 47,146,000$ | 46,482,000$ | 46,486,000$ | 47,031,000$ | 48,644,000$ | 54,977,000$ | 44,364,000$ | 42,607,000$ | 42,980,000$ | 41,887,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 85,049,000$ | 91,409,000$ | 70,696,000$ | 66,415,000$ | 71,659,000$ | 74,821,000$ | 73,938,000$ | 70,606,000$ | 62,073,000$ | 53,048,000$ | 46,147,000$ | 27,937,000$ | 15,772,000$ | 7,370,000$ | 3,262,000$ | 3,187,000$ | 3,391,000$ | 2,925,000$ | 3,348,000$ | 4,053,000$ | 5,362,000$ | 7,036,000$ | 8,867,000$ | 13,076,000$ | 13,710,000$ | 15,026,000$ | 16,125,000$ | 9,018,000$ | 7,618,000$ | 6,641,000$ | 5,999,000$ | 5,278,000$ | 5,044,000$ | 4,705,000$ | 4,378,000$ | 4,207,000$ | 4,676,000$ | 4,640,000$ | 4,627,000$ | 4,850,000$ | 4,985,000$ | 5,183,000$ | 5,269,000$ | 5,180,000$ | 5,007,000$ | 4,805,000$ | 5,232,000$ | 5,374,000$ |
| Income Before Tax | | 75,335,000$ | 44,387,000$ | 65,806,000$ | 57,166,000$ | 50,034,000$ | 55,309,000$ | 66,392,000$ | 62,495,000$ | 54,803,000$ | 80,141,000$ | 82,748,000$ | 81,329,000$ | 100,285,000$ | 95,068,000$ | 82,197,000$ | 70,204,000$ | (1,121,000$) | 54,129,000$ | 50,019,000$ | 53,648,000$ | 45,184,000$ | 46,072,000$ | 32,681,000$ | 28,899,000$ | 61,845,000$ | 68,881,000$ | 40,635,000$ | 46,747,000$ | 38,192,000$ | 42,984,000$ | 40,367,000$ | 34,383,000$ | 36,979,000$ | 36,533,000$ | 31,294,000$ | 29,739,000$ | 24,877,000$ | 30,277,000$ | 29,882,000$ | 27,039,000$ | 27,724,000$ | 26,461,000$ | 24,664,000$ | 13,329,000$ | 22,178,000$ | 22,153,000$ | 20,680,000$ | 18,733,000$ |
| Tax Expenses | | | | | | | | | | | | | | | | | | | | | | 10,543,000$ | 11,199,000$ | 7,779,000$ | 2,148,000$ | 14,368,000$ | 17,036,000$ | 10,007,000$ | 11,522,000$ | 8,258,000$ | 9,969,000$ | 9,249,000$ | 6,828,000$ | 14,915,000$ | 12,681,000$ | 10,731,000$ | 9,014,000$ | 7,698,000$ | 9,793,000$ | 9,508,000$ | 8,428,000$ | 8,268,000$ | 7,867,000$ | 7,213,000$ | 3,869,000$ | 6,201,000$ | 6,415,000$ | 5,934,000$ | 5,350,000$ |
| Net Income | | 75,335,000$ | 34,262,000$ | 51,101,000$ | 44,424,000$ | 50,034,000$ | 42,947,000$ | 51,330,000$ | 47,770,000$ | 54,803,000$ | 60,808,000$ | 62,644,000$ | 61,247,000$ | 77,043,000$ | 71,897,000$ | 61,776,000$ | 53,097,000$ | 1,702,000$ | 40,007,000$ | 37,572,000$ | 41,711,000$ | 34,641,000$ | 34,873,000$ | 24,902,000$ | 26,751,000$ | 47,477,000$ | 51,845,000$ | 30,628,000$ | 35,225,000$ | 29,934,000$ | 33,015,000$ | 31,118,000$ | 27,555,000$ | 22,064,000$ | 23,852,000$ | 20,563,000$ | 20,725,000$ | 17,179,000$ | 20,484,000$ | 20,374,000$ | 18,611,000$ | 19,455,000$ | 18,594,000$ | 17,451,000$ | 9,460,000$ | 15,978,000$ | 15,738,000$ | 14,746,000$ | 13,383,000$ |
| Profit Margin | | 29.67% | 14.06% | 28.11% | 24.95% | 28.29% | 24.51% | 30.15% | 28.54% | 30.93% | 33.15% | 34.18% | 32.71% | 38.40% | 37.68% | 35.76% | 32.44% | 1.12% | 34.33% | 31.75% | 34.52% | 29.13% | 29.01% | 20.88% | 22.16% | 35.62% | 38.01% | 22.74% | 33.85% | 28.84% | 33.18% | 32.74% | 31.19% | 24.59% | 27.15% | 24.15% | 26.20% | 21.34% | 26.23% | 26.25% | 25.13% | 26.04% | 25.03% | 23.58% | 13.95% | 23.40% | 23.61% | 22.37% | 20.55% |
| TTM | | 23.92% | 23.04% | 26.48% | 26.95% | 27.85% | 28.53% | 30.75% | 31.78% | 32.76% | 34.69% | 35.81% | 36.19% | 36.24% | 27.76% | 25.89% | 24.06% | 23.85% | 32.43% | 31.11% | 28.40% | 25.29% | 27.15% | 29.62% | 29.84% | 32.49% | 30.83% | 29.14% | 32.13% | 31.45% | 30.53% | 28.97% | 26.79% | 25.51% | 24.75% | 24.45% | 24.98% | 24.70% | 25.92% | 25.62% | 24.95% | 22.34% | 21.62% | 21.18% | 20.81% | 22.50% | 20.78% | 20.63% | 20.14% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 75,335,000$ | 34,262,000$ | 51,101,000$ | 44,424,000$ | 50,034,000$ | 42,947,000$ | 51,330,000$ | 47,770,000$ | 54,803,000$ | 60,808,000$ | 62,644,000$ | 61,247,000$ | 77,043,000$ | 71,897,000$ | 61,776,000$ | 53,097,000$ | 1,702,000$ | 40,007,000$ | 37,572,000$ | 41,711,000$ | 34,641,000$ | 34,873,000$ | 24,902,000$ | 26,751,000$ | 47,477,000$ | 51,845,000$ | 30,628,000$ | 35,225,000$ | 29,934,000$ | 33,015,000$ | 31,118,000$ | 27,555,000$ | 22,064,000$ | 23,852,000$ | 20,563,000$ | 20,725,000$ | 17,179,000$ | 20,484,000$ | 20,374,000$ | 18,611,000$ | 19,455,000$ | 18,594,000$ | 17,451,000$ | 9,460,000$ | 15,978,000$ | 15,738,000$ | 14,746,000$ | 13,383,000$ |
| QoQ% | | 119.88% | (32.95%) | 15.03% | (11.21%) | 16.50% | (16.33%) | 7.45% | (12.83%) | (9.88%) | (2.93%) | 2.28% | (20.50%) | 7.16% | 16.38% | 16.35% | 3,019.68% | (95.75%) | 6.48% | (9.92%) | 20.41% | (.67%) | 40.04% | (6.91%) | (43.66%) | (8.43%) | 69.27% | (13.05%) | 17.68% | (9.33%) | 6.10% | 12.93% | 24.89% | (7.50%) | 16.00% | (.78%) | 20.64% | (16.14%) | .54% | 9.47% | (4.34%) | 4.63% | 6.55% | 84.47% | (40.79%) | 1.53% | 6.73% | 10.19% | 26.40% |
| YoY% | | 50.57% | (20.22%) | (.45%) | (7.00%) | (8.70%) | (29.37%) | (18.06%) | (22.00%) | (28.87%) | (15.42%) | 1.41% | 15.35% | 4,426.62% | 79.71% | 64.42% | 27.30% | (95.09%) | 14.72% | 50.88% | 55.92% | (27.04%) | (32.74%) | (18.70%) | (24.06%) | 58.61% | 57.04% | (1.58%) | 27.84% | 35.67% | 38.42% | 51.33% | 32.96% | 28.44% | 16.44% | .93% | 11.36% | (11.70%) | 10.17% | 16.75% | 96.73% | 21.76% | 18.15% | 18.34% | (29.31%) | 50.91% | 7.39% | 15.58% | 9.23% |
| Earnings Per Share, Basic | | 1.52$ | 0.69$ | 1.20$ | 1.04$ | 1.18$ | 1.01$ | 1.21$ | 1.12$ | 1.26$ | 1.38$ | 1.42$ | 1.36$ | 1.69$ | 1.57$ | 1.32$ | 1.12$ | 0.04$ | 1.21$ | 1.14$ | 1.26$ | 1.05$ | 1.06$ | 0.76$ | 0.78$ | 1.38$ | 1.51$ | 0.89$ | 1.25$ | 1.08$ | 1.20$ | 1.13$ | 1.00$ | 0.80$ | 0.87$ | 0.75$ | 0.77$ | 0.64$ | 0.78$ | 0.77$ | 0.71$ | 0.74$ | 0.71$ | 0.67$ | 0.38$ | 0.67$ | 0.66$ | 0.62$ | 0.56$ |
| Earnings Per Share, Diluted | | 1.52$ | 0.69$ | 1.20$ | 1.04$ | 1.18$ | 1.01$ | 1.21$ | 1.12$ | 1.26$ | 1.38$ | 1.42$ | 1.36$ | 1.69$ | 1.57$ | 1.32$ | 1.12$ | 0.04$ | 1.21$ | 1.14$ | 1.26$ | 1.05$ | 1.06$ | 0.76$ | 0.78$ | 1.38$ | 1.51$ | 0.89$ | 1.25$ | 1.07$ | 1.20$ | 1.13$ | 1.00$ | 0.80$ | 0.87$ | 0.75$ | 0.76$ | 0.64$ | 0.78$ | 0.77$ | 0.71$ | 0.74$ | 0.71$ | 0.67$ | 0.38$ | 0.66$ | 0.66$ | 0.61$ | 0.56$ |
| Unlevered FCF Per Share, Basic | | 1.52$ | 0.99$ | 2.40$ | 0.27$ | 0.86$ | 1.52$ | 1.46$ | 1.10$ | 1.09$ | 1.78$ | 2.00$ | 1.05$ | 2.44$ | 2.87$ | 1.91$ | 1.42$ | 0.60$ | 0.90$ | 1.39$ | 1.97$ | 1.50$ | 0.64$ | (0.19$) | (0.36$) | 2.17$ | 4.29$ | (1.52$) | 1.08$ | 1.26$ | 1.23$ | 1.12$ | 1.13$ | 1.31$ | 1.27$ | 0.11$ | 1.18$ | 1.83$ | 0.90$ | 0.43$ | (0.05$) | 0.91$ | 0.84$ | 1.05$ | 0.24$ | 0.89$ | 1.45$ | 0.60$ | 0.51$ |
| Unlevered FCF Per Share, Diluted | | 1.52$ | 0.99$ | 2.40$ | 0.27$ | 0.86$ | 1.52$ | 1.46$ | 1.10$ | 1.09$ | 1.78$ | 2.00$ | 1.05$ | 2.44$ | 2.87$ | 1.91$ | 1.42$ | 0.60$ | 0.90$ | 1.39$ | 1.97$ | 1.50$ | 0.64$ | (0.19$) | (0.36$) | 2.16$ | 4.28$ | (1.52$) | 1.08$ | 1.26$ | 1.22$ | 1.12$ | 1.13$ | 1.31$ | 1.26$ | 0.11$ | 1.18$ | 1.82$ | 0.90$ | 0.43$ | (0.05$) | 0.91$ | 0.83$ | 1.04$ | 0.24$ | 0.88$ | 1.45$ | 0.60$ | 0.51$ |
| Average Shares, Basic | | 49,569,942 | 49,934,574 | 42,623,978 | 42,550,274 | 42,494,155 | 42,481,441 | 42,468,658 | 42,553,714 | 43,457,421 | 44,135,487 | 44,129,152 | 45,004,100 | 45,616,795 | 45,839,555 | 46,665,101 | 47,366,753 | 40,415,510 | 33,043,716 | 33,033,578 | 32,995,332 | 32,964,090 | 32,951,918 | 32,944,761 | 34,184,431 | 34,374,953 | 34,361,176 | 34,313,492 | 28,106,184 | 27,815,437 | 27,537,841 | 27,526,653 | 27,486,573 | 27,445,739 | 27,436,792 | 27,257,799 | 27,029,640 | 26,710,029 | 26,324,316 | 26,304,129 | 26,275,323 | 26,238,004 | 26,200,621 | 26,149,593 | 24,959,865 | 23,968,320 | 23,911,678 | 23,897,413 | 23,819,065 |
| Average Shares, Diluted | | 49,593,563 | 49,957,007 | 42,641,131 | 42,572,627 | 42,514,585 | 42,493,063 | 42,472,966 | 42,566,590 | 43,466,895 | 44,146,904 | 44,136,725 | 45,023,664 | 45,636,884 | 45,856,411 | 46,679,197 | 47,387,464 | 40,414,524 | 33,059,270 | 33,054,848 | 33,025,430 | 32,990,438 | 32,976,676 | 32,972,859 | 34,221,258 | 34,421,198 | 34,400,566 | 34,355,370 | 28,160,650 | 27,874,013 | 27,601,340 | 27,581,178 | 27,553,954 | 27,523,354 | 27,513,099 | 27,332,296 | 27,110,923 | 26,770,051 | 26,377,388 | 26,352,014 | 26,318,732 | 26,290,776 | 26,264,114 | 26,221,412 | 25,040,080 | 24,055,132 | 24,002,363 | 23,991,973 | 23,919,238 |
| EBIT | | 160,384,000$ | 135,796,000$ | 136,502,000$ | 123,581,000$ | 121,693,000$ | 130,130,000$ | 140,330,000$ | 133,101,000$ | 116,876,000$ | 133,189,000$ | 128,895,000$ | 109,266,000$ | 116,057,000$ | 102,438,000$ | 85,459,000$ | 73,391,000$ | 2,270,000$ | 57,054,000$ | 53,367,000$ | 57,701,000$ | 50,546,000$ | 53,108,000$ | 41,548,000$ | 41,975,000$ | 75,555,000$ | 83,907,000$ | 56,760,000$ | 55,765,000$ | 45,810,000$ | 49,625,000$ | 46,366,000$ | 39,661,000$ | 42,023,000$ | 41,238,000$ | 35,672,000$ | 33,946,000$ | 29,553,000$ | 34,917,000$ | 34,509,000$ | 31,889,000$ | 32,709,000$ | 31,644,000$ | 29,933,000$ | 18,509,000$ | 27,185,000$ | 26,958,000$ | 25,912,000$ | 24,107,000$ |
| EBITDA | | 170,270,000$ | 148,599,000$ | 145,663,000$ | 133,873,000$ | 131,082,000$ | 140,445,000$ | 151,226,000$ | 143,390,000$ | 125,403,000$ | 142,381,000$ | 137,645,000$ | 118,899,000$ | 125,328,000$ | 112,009,000$ | 95,297,000$ | 83,510,000$ | 10,508,000$ | 65,286,000$ | 61,493,000$ | 65,929,000$ | 56,737,000$ | 60,067,000$ | 48,668,000$ | 48,967,000$ | 81,075,000$ | 92,804,000$ | 61,704,000$ | 59,866,000$ | 49,743,000$ | 53,300,000$ | 50,206,000$ | 43,842,000$ | 46,286,000$ | 45,281,000$ | 39,569,000$ | 37,503,000$ | 33,178,000$ | 38,404,000$ | 38,846,000$ | 34,794,000$ | 35,689,000$ | 34,583,000$ | 33,219,000$ | 21,654,000$ | 30,111,000$ | 29,987,000$ | 29,308,000$ | 26,864,000$ |