| NATIONAL FUEL GAS CO (NFG) |
| 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 | Q4-CY2013 |
| Balance Sheet Date | | 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 | 2013-Dec-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 | | 466,279,000$ | 531,830,000$ | 734,758,000$ | 549,482,000$ | 372,068,000$ | 417,442,000$ | 629,939,000$ | 525,361,000$ | 368,947,000$ | 428,704,000$ | 733,228,000$ | 814,898,000$ | 435,146,000$ | 502,624,000$ | 701,720,000$ | 546,557,000$ | 355,988,000$ | 394,397,000$ | 551,115,000$ | 441,160,000$ | 287,989,000$ | 323,019,000$ | 491,095,000$ | 444,188,000$ | 293,341,000$ | 357,200,000$ | 552,544,000$ | 499,597,000$ | 289,196,000$ | 342,912,000$ | 540,906,000$ | 419,655,000$ | 286,937,000$ | 348,369,000$ | 522,075,000$ | 422,500,000$ | 1,595,000$ | 564,000$ | 278,000$ | 1,799,000$ | 2,291,000$ | 327,000$ | 46,000$ | 1,258,000$ | 2,849,000$ | 370,000$ | 249,000$ | 702,000$ |
| QoQ% | | (12.33%) | (27.62%) | 33.72% | 47.68% | (10.87%) | (33.73%) | 19.91% | 42.40% | (13.94%) | (41.53%) | (10.02%) | 87.27% | (13.43%) | (28.37%) | 28.39% | 53.53% | (9.74%) | (28.44%) | 24.92% | 53.19% | (10.85%) | (34.23%) | 10.56% | 51.42% | (17.88%) | (35.35%) | 10.60% | 72.75% | (15.67%) | (36.60%) | 28.89% | 46.25% | (17.63%) | (33.27%) | 23.57% | 26,389.03% | 182.80% | 102.88% | (84.55%) | (21.48%) | 600.61% | 610.87% | (96.34%) | (55.84%) | 670.00% | 48.59% | (64.53%) | (71.82%) |
| YoY% | | 25.32% | 27.40% | 16.64% | 4.59% | .85% | (2.63%) | (14.09%) | (35.53%) | (15.21%) | (14.71%) | 4.49% | 49.10% | 22.24% | 27.44% | 27.33% | 23.89% | 23.61% | 22.10% | 12.22% | (.68%) | (1.82%) | (9.57%) | (11.12%) | (11.09%) | 1.43% | 4.17% | 2.15% | 19.05% | .79% | (1.57%) | 3.61% | (.67%) | 17,889.78% | 61,667.55% | 187,696.76% | 23,385.27% | (30.38%) | 72.48% | 504.35% | 43.01% | (19.59%) | (11.62%) | (81.53%) | 79.20% | 14.37% | 16.72% | (99.96%) | (99.85%) |
| Cost Of Revenue | | (15,220,000$) | 27,986,000$ | 135,338,000$ | 65,337,000$ | (17,382,000$) | 4,952,000$ | 105,940,000$ | 56,552,000$ | (12,866,000$) | 35,425,000$ | 243,839,000$ | 171,197,000$ | 22,925,000$ | 67,948,000$ | 199,592,000$ | 101,628,000$ | (5,191,000$) | 18,737,000$ | 106,661,000$ | 51,620,000$ | (5,773,000$) | 29,121,000$ | 118,270,000$ | 92,272,000$ | 4,728,000$ | 47,839,000$ | 195,037,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 481,499,000$ | 503,844,000$ | 599,420,000$ | 484,145,000$ | 389,450,000$ | 412,490,000$ | 523,999,000$ | 468,809,000$ | 381,813,000$ | 393,279,000$ | 489,389,000$ | 643,701,000$ | 412,221,000$ | 434,676,000$ | 502,128,000$ | 444,929,000$ | 361,179,000$ | 375,660,000$ | 444,454,000$ | 389,540,000$ | 293,762,000$ | 293,898,000$ | 372,825,000$ | 351,916,000$ | 288,613,000$ | 309,361,000$ | 357,507,000$ | 499,597,000$ | 289,196,000$ | 342,912,000$ | 540,906,000$ | 419,655,000$ | 286,937,000$ | 348,369,000$ | 522,075,000$ | 422,500,000$ | 1,595,000$ | 564,000$ | 278,000$ | 1,799,000$ | 2,291,000$ | 327,000$ | 46,000$ | 1,258,000$ | 2,849,000$ | 370,000$ | 249,000$ | 702,000$ |
| Gross Margin | | 103.26% | 94.74% | 81.58% | 88.11% | 104.67% | 98.81% | 83.18% | 89.24% | 103.49% | 91.74% | 66.74% | 78.99% | 94.73% | 86.48% | 71.56% | 81.41% | 101.46% | 95.25% | 80.65% | 88.30% | 102.01% | 90.99% | 75.92% | 79.23% | 98.39% | 86.61% | 64.70% | 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 | | 301,734,000$ | 273,592,000$ | 282,168,000$ | 397,954,000$ | 586,020,000$ | 463,930,000$ | 273,376,000$ | 261,699,000$ | 256,510,000$ | 239,183,000$ | 268,012,000$ | 389,331,000$ | 234,426,000$ | 253,979,000$ | 255,762,000$ | 235,270,000$ | 228,906,000$ | 225,590,000$ | 230,415,000$ | 245,998,000$ | 467,741,000$ | 213,501,000$ | 397,405,000$ | 296,168,000$ | 209,401,000$ | 244,373,000$ | 399,185,000$ | 328,564,000$ | 204,533,000$ | 228,909,000$ | 369,316,000$ | 270,186,000$ | 158,609,000$ | 225,014,000$ | 352,118,000$ | 250,361,000$ | 211,228,000$ | 290,456,000$ | 686,132,000$ | 681,119,000$ | 627,794,000$ | 829,029,000$ | 551,796,000$ | 363,349,000$ | 264,619,000$ | 313,131,000$ | 576,167,000$ | 389,491,000$ |
| Operating Income | | 179,765,000$ | 230,252,000$ | 317,252,000$ | 86,191,000$ | (196,570,000$) | (51,440,000$) | 250,623,000$ | 207,110,000$ | 125,303,000$ | 154,096,000$ | 221,377,000$ | 254,370,000$ | 177,795,000$ | 180,697,000$ | 246,366,000$ | 209,659,000$ | 132,273,000$ | 150,070,000$ | 214,039,000$ | 143,542,000$ | (173,979,000$) | 80,397,000$ | (24,580,000$) | 148,020,000$ | 83,940,000$ | 112,827,000$ | 153,359,000$ | 161,683,000$ | 84,662,000$ | 114,003,000$ | 171,589,000$ | 149,469,000$ | 87,395,000$ | 123,354,000$ | 169,957,000$ | 172,139,000$ | 81,244,000$ | 45,162,000$ | (237,000,000$) | (305,924,000$) | (326,731,000$) | (489,214,000$) | 44,331,000$ | 160,561,000$ | 102,004,000$ | 127,013,000$ | 180,075,000$ | 160,581,000$ |
| Operating Margin | | 38.55% | 43.29% | 43.18% | 15.69% | (52.83%) | (12.32%) | 39.79% | 39.42% | 33.96% | 35.95% | 30.19% | 31.22% | 40.86% | 35.95% | 35.11% | 38.36% | 37.16% | 38.05% | 38.84% | 32.54% | (60.41%) | 24.89% | (5.01%) | 33.32% | 28.62% | 31.59% | 27.76% | 32.36% | 29.28% | 33.25% | 31.72% | 35.62% | 30.46% | 35.41% | 32.55% | 40.74% | 5,093.67% | 8,007.45% | (85,251.80%) | (17,005.23%) | (14,261.50%) | (149,606.73%) | 96,371.74% | 12,763.20% | 3,580.34% | 34,327.84% | 72,319.28% | 22,874.79% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | 149,262,000$ | 200,897,000$ | 287,727,000$ | 56,168,000$ | (227,987,000$) | (82,469,000$) | 221,604,000$ | 176,107,000$ | 97,785,000$ | 125,555,000$ | 190,817,000$ | 227,241,000$ | 139,499,000$ | 141,075,000$ | 224,786,000$ | 177,289,000$ | 101,682,000$ | 116,810,000$ | 152,646,000$ | 107,191,000$ | (208,182,000$) | 54,384,000$ | (69,222,000$) | 117,986,000$ | 58,696,000$ | 84,866,000$ | 120,380,000$ | 125,569,000$ | 54,325,000$ | 82,208,000$ | 130,116,000$ | 117,377,000$ | 61,063,000$ | 95,506,000$ | 142,255,000$ | 145,340,000$ | 56,644,000$ | 17,026,000$ | (263,717,000$) | (333,459,000$) | (350,229,000$) | (510,041,000$) | 21,805,000$ | 139,900,000$ | 84,417,000$ | 105,627,000$ | 161,306,000$ | 137,677,000$ |
| Tax Expenses | | 41,920,000$ | 51,079,000$ | 71,369,000$ | 11,182,000$ | (60,366,000$) | (28,311,000$) | 55,332,000$ | 43,087,000$ | 24,108,000$ | 32,935,000$ | 49,937,000$ | 57,552,000$ | (18,643,000$) | 32,917,000$ | 57,458,000$ | 44,897,000$ | 14,720,000$ | 30,335,000$ | 40,210,000$ | 29,417,000$ | (62,637,000$) | 13,134,000$ | 36,846,000$ | 31,395,000$ | 11,415,000$ | 21,113,000$ | 29,785,000$ | 22,909,000$ | 16,331,000$ | 19,183,000$ | 38,269,000$ | (81,277,000$) | 15,487,000$ | 35,792,000$ | 52,971,000$ | 56,432,000$ | 19,092,000$ | 8,740,000$ | (116,030,000$) | (144,350,000$) | (162,526,000$) | (216,907,000$) | 5,136,000$ | 55,160,000$ | 26,987,000$ | 41,107,000$ | 66,095,000$ | 55,425,000$ |
| Net Income | | 107,342,000$ | 149,818,000$ | 216,358,000$ | 44,986,000$ | (167,621,000$) | (54,158,000$) | 166,272,000$ | 133,020,000$ | 73,677,000$ | 92,620,000$ | 140,880,000$ | 169,689,000$ | 158,142,000$ | 108,158,000$ | 167,328,000$ | 132,392,000$ | 86,962,000$ | 86,475,000$ | 112,436,000$ | 77,774,000$ | (145,545,000$) | 41,250,000$ | (106,068,000$) | 86,591,000$ | 47,282,000$ | 63,753,000$ | 90,595,000$ | 102,660,000$ | 37,995,000$ | 63,025,000$ | 91,847,000$ | 198,654,000$ | 45,577,000$ | 59,714,000$ | 89,283,000$ | 88,908,000$ | 37,553,000$ | 8,286,000$ | (147,688,000$) | (189,109,000$) | (187,703,000$) | (293,134,000$) | 16,669,000$ | 84,741,000$ | 57,431,000$ | 64,520,000$ | 95,210,000$ | 82,252,000$ |
| Profit Margin | | 23.02% | 28.17% | 29.45% | 8.19% | (45.05%) | (12.97%) | 26.40% | 25.32% | 19.97% | 21.61% | 19.21% | 20.82% | 36.34% | 21.52% | 23.85% | 24.22% | 24.43% | 21.93% | 20.40% | 17.63% | (50.54%) | 12.77% | (21.60%) | 19.49% | 16.12% | 17.85% | 16.40% | 20.55% | 13.14% | 18.38% | 16.98% | 47.34% | 15.88% | 17.14% | 17.10% | 21.04% | 2,354.42% | 1,469.15% | (53,125.18%) | (10,511.90%) | (8,193.06%) | (89,643.43%) | 36,236.96% | 6,736.17% | 2,015.83% | 17,437.84% | 38,236.95% | 11,716.81% |
| TTM | | 22.72% | 11.13% | 1.91% | (.53%) | 3.99% | 16.42% | 23.84% | 21.41% | 20.33% | 23.27% | 23.21% | 24.58% | 25.89% | 23.49% | 23.67% | 22.63% | 20.87% | 7.83% | 5.36% | (8.59%) | (8.00%) | 4.45% | 5.77% | 17.50% | 17.87% | 17.37% | 17.47% | 17.67% | 24.58% | 25.09% | 24.80% | 24.94% | 17.94% | 21.28% | 23.66% | (3.05%) | (6,868.70%) | (10,466.63%) | (17,415.00%) | (14,637.62%) | (9,674.32%) | (2,997.61%) | 4,938.34% | 6,388.11% | 7,180.17% | 7,602.94% | 7,549.85% | 45.62% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 107,342,000$ | 149,818,000$ | 216,358,000$ | 44,986,000$ | (167,621,000$) | (54,158,000$) | 166,272,000$ | 133,020,000$ | 73,677,000$ | 92,620,000$ | 140,880,000$ | 169,689,000$ | 158,142,000$ | 108,158,000$ | 167,328,000$ | 132,392,000$ | 86,962,000$ | 86,475,000$ | 112,436,000$ | 77,774,000$ | (145,545,000$) | 41,250,000$ | (106,068,000$) | 86,591,000$ | 47,282,000$ | 63,753,000$ | 90,595,000$ | 102,660,000$ | 37,995,000$ | 63,025,000$ | 91,847,000$ | 198,654,000$ | 45,577,000$ | 59,714,000$ | 89,283,000$ | 88,908,000$ | 37,553,000$ | 8,286,000$ | (147,688,000$) | (189,109,000$) | (187,703,000$) | (293,134,000$) | 16,669,000$ | 84,741,000$ | 57,431,000$ | 64,520,000$ | 95,210,000$ | 82,252,000$ |
| QoQ% | | (28.35%) | (30.76%) | 380.95% | 126.84% | (209.50%) | (132.57%) | 25.00% | 80.55% | (20.45%) | (34.26%) | (16.98%) | 7.30% | 46.21% | (35.36%) | 26.39% | 52.24% | .56% | (23.09%) | 44.57% | 153.44% | (452.84%) | 138.89% | (222.49%) | 83.14% | (25.84%) | (29.63%) | (11.75%) | 170.19% | (39.71%) | (31.38%) | (53.77%) | 335.87% | (23.68%) | (33.12%) | .42% | 136.75% | 353.21% | 105.61% | 21.90% | (.75%) | 35.97% | (1,858.56%) | (80.33%) | 47.55% | (10.99%) | (32.23%) | 15.75% | 71.92% |
| YoY% | | 164.04% | 376.63% | 30.12% | (66.18%) | (327.51%) | (158.47%) | 18.02% | (21.61%) | (53.41%) | (14.37%) | (15.81%) | 28.17% | 81.85% | 25.07% | 48.82% | 70.23% | 159.75% | 109.64% | 206.00% | (10.18%) | (407.82%) | (35.30%) | (217.08%) | (15.65%) | 24.44% | 1.16% | (1.36%) | (48.32%) | (16.64%) | 5.55% | 2.87% | 123.44% | 21.37% | 620.66% | 160.45% | 147.01% | 120.01% | 102.83% | (986.00%) | (323.16%) | (426.83%) | (554.33%) | (82.49%) | 3.03% | 20.04% | 10.30% | 11.07% | 21.06% |
| Earnings Per Share, Basic | | 1.19$ | 1.66$ | 2.39$ | 0.50$ | (1.84$) | (0.59$) | 1.81$ | 1.45$ | 0.80$ | 1.01$ | 1.53$ | 1.85$ | 1.73$ | 1.18$ | 1.83$ | 1.45$ | 0.95$ | 0.95$ | 1.23$ | 0.85$ | (1.60$) | 0.47$ | (1.23$) | 1.00$ | 0.55$ | 0.74$ | 1.05$ | 1.19$ | 0.44$ | 0.73$ | 1.07$ | 2.32$ | 0.53$ | 0.70$ | 1.05$ | 1.04$ | 0.44$ | 0.10$ | (1.74$) | (2.23$) | (2.22$) | (3.47$) | 0.20$ | 1.01$ | 0.68$ | 0.77$ | 1.14$ | 0.98$ |
| Earnings Per Share, Diluted | | 1.18$ | 1.64$ | 2.37$ | 0.49$ | (1.81$) | (0.59$) | 1.80$ | 1.44$ | 0.80$ | 1.00$ | 1.53$ | 1.84$ | 1.72$ | 1.17$ | 1.82$ | 1.44$ | 0.95$ | 0.94$ | 1.23$ | 0.85$ | (1.62$) | 0.47$ | (1.23$) | 1.00$ | 0.54$ | 0.73$ | 1.04$ | 1.18$ | 0.44$ | 0.73$ | 1.06$ | 2.30$ | 0.53$ | 0.69$ | 1.04$ | 1.04$ | 0.44$ | 0.10$ | (1.74$) | (2.23$) | (2.29$) | (3.44$) | 0.20$ | 1.00$ | 0.67$ | 0.76$ | 1.12$ | 0.97$ |
| Unlevered FCF Per Share, Basic | | (0.53$) | 2.16$ | 0.66$ | (0.22$) | (0.54$) | 0.87$ | 0.87$ | 0.26$ | (1.09$) | 1.23$ | 1.32$ | 1.02$ | (0.67$) | 0.56$ | 0.57$ | (0.46$) | (1.31$) | 0.89$ | 0.62$ | 0.24$ | (0.53$) | 0.88$ | 0.30$ | (0.36$) | (0.90$) | 0.33$ | 0.32$ | (0.85$) | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | (0.52$) | 2.14$ | 0.66$ | (0.22$) | (0.53$) | 0.87$ | 0.87$ | 0.26$ | (1.08$) | 1.22$ | 1.31$ | 1.02$ | (0.66$) | 0.56$ | 0.57$ | (0.46$) | (1.30$) | 0.88$ | 0.62$ | 0.23$ | (0.54$) | 0.88$ | 0.30$ | (0.35$) | (0.89$) | 0.33$ | 0.32$ | (0.84$) | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | 90,368,038 | 90,358,018 | 90,500,162 | 90,777,446 | 91,265,960 | 91,874,049 | 92,114,415 | 91,910,244 | 91,817,343 | 91,803,638 | 91,794,765 | 91,579,814 | 91,475,297 | 91,456,265 | 91,444,638 | 91,266,300 | 91,180,133 | 91,172,683 | 91,163,291 | 91,007,657 | 90,969,775 | 87,966,289 | 86,561,066 | 86,378,450 | 86,312,990 | 86,306,434 | 86,290,047 | 86,032,729 | 85,952,570 | 85,930,289 | 85,809,233 | 85,630,296 | 85,512,665 | 85,422,313 | 85,334,887 | 85,189,851 | 85,016,093 | 84,917,664 | 84,806,982 | 84,651,233 | 84,571,265 | 84,453,602 | 84,317,508 | 84,208,645 | 84,127,025 | 84,029,124 | 83,856,120 | 83,707,687 |
| Average Shares, Diluted | | 91,159,268 | 91,139,556 | 91,176,327 | 91,434,741 | 92,549,403 | 91,874,049 | 92,512,447 | 92,442,145 | 92,324,448 | 92,294,666 | 92,256,348 | 92,268,210 | 92,162,260 | 92,168,518 | 92,064,711 | 92,032,775 | 91,821,496 | 91,762,898 | 91,645,679 | 91,508,259 | 90,107,663 | 88,323,699 | 86,561,066 | 86,883,152 | 86,776,708 | 86,839,841 | 86,767,673 | 86,708,814 | 86,608,425 | 86,501,194 | 86,323,636 | 86,325,537 | 86,216,477 | 86,064,464 | 86,006,614 | 85,797,989 | 84,463,541 | 85,470,216 | 84,806,982 | 84,651,233 | 82,051,081 | 85,248,281 | 85,133,142 | 85,118,516 | 85,340,164 | 84,973,100 | 84,837,123 | 84,659,001 |
| EBIT | | 149,262,000$ | 200,897,000$ | 287,727,000$ | 56,168,000$ | (227,987,000$) | (82,469,000$) | 221,604,000$ | 176,107,000$ | 97,785,000$ | 125,555,000$ | 190,817,000$ | 227,241,000$ | 139,499,000$ | 141,075,000$ | 224,786,000$ | 177,289,000$ | 101,682,000$ | 116,810,000$ | 152,646,000$ | 107,191,000$ | (208,182,000$) | 54,384,000$ | (69,222,000$) | 117,986,000$ | 58,696,000$ | 84,866,000$ | 120,380,000$ | 125,569,000$ | 54,325,000$ | 82,208,000$ | 130,116,000$ | 117,377,000$ | 61,063,000$ | 95,506,000$ | 142,255,000$ | 145,340,000$ | 56,644,000$ | 17,026,000$ | (263,717,000$) | (333,459,000$) | (350,229,000$) | (510,041,000$) | 21,805,000$ | 139,900,000$ | 84,417,000$ | 105,627,000$ | 161,306,000$ | 137,677,000$ |
| EBITDA | | 268,801,000$ | 317,305,000$ | 399,004,000$ | 165,538,000$ | (119,140,000$) | 30,985,000$ | 340,539,000$ | 291,897,000$ | 207,385,000$ | 227,965,000$ | 291,781,000$ | 323,841,000$ | 233,608,000$ | 236,932,000$ | 316,031,000$ | 265,867,000$ | 185,353,000$ | 200,980,000$ | 236,988,000$ | 190,311,000$ | (128,086,000$) | 127,616,000$ | 8,690,000$ | 192,904,000$ | 133,366,000$ | 155,938,000$ | 186,044,000$ | 189,824,000$ | 117,484,000$ | 143,025,000$ | 191,271,000$ | 173,207,000$ | 116,446,000$ | 151,123,000$ | 199,254,000$ | 201,536,000$ | 112,761,000$ | 75,828,000$ | (199,770,000$) | (262,908,000$) | (279,369,000$) | (430,176,000$) | 104,492,000$ | 242,647,000$ | 188,322,000$ | 202,415,000$ | 251,281,000$ | 230,791,000$ |