| PROVIDENT FINANCIAL SERVICES INC (PFS) |
| 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 | | 225,723,000$ | 221,751,000$ | 214,169,000$ | 208,758,000$ | 205,913,000$ | 210,556,000$ | 163,781,000$ | 114,477,000$ | 114,756,000$ | 115,556,000$ | 118,493,000$ | 130,476,000$ | 132,327,000$ | 137,934,000$ | 120,407,000$ | 114,674,000$ | 114,544,000$ | 114,590,000$ | 112,061,000$ | 111,637,000$ | 109,186,000$ | 102,611,000$ | 84,193,000$ | 89,012,000$ | 90,608,000$ | 91,575,000$ | 92,389,000$ | 87,195,000$ | 92,949,000$ | 91,702,000$ | 88,117,000$ | 86,584,000$ | 85,201,000$ | 85,324,000$ | 83,874,000$ | 79,500,000$ | 81,102,000$ | 79,037,000$ | 77,734,000$ | 76,087,000$ | 79,598,000$ | 74,657,000$ | 78,616,000$ | 72,231,000$ | 74,734,000$ | 74,278,000$ | 67,728,000$ | 63,317,000$ |
| QoQ% | | 1.79% | 3.54% | 2.59% | 1.38% | (2.21%) | 28.56% | 43.07% | (.24%) | (.69%) | (2.48%) | (9.18%) | (1.40%) | (4.07%) | 14.56% | 5.00% | .11% | (.04%) | 2.26% | .38% | 2.25% | 6.41% | 21.88% | (5.41%) | (1.76%) | (1.06%) | (.88%) | 5.96% | (6.19%) | 1.36% | 4.07% | 1.77% | 1.62% | (.14%) | 1.73% | 5.50% | (1.98%) | 2.61% | 1.68% | 2.17% | (4.41%) | 6.62% | (5.04%) | 8.84% | (3.35%) | .61% | 9.67% | 6.97% | (1.91%) |
| YoY% | | 9.62% | 5.32% | 30.77% | 82.36% | 79.44% | 82.21% | 38.22% | (12.26%) | (13.28%) | (16.22%) | (1.59%) | 13.78% | 15.53% | 20.37% | 7.45% | 2.72% | 4.91% | 11.67% | 33.10% | 25.42% | 20.50% | 12.05% | (8.87%) | 2.08% | (2.52%) | (.14%) | 4.85% | .71% | 9.09% | 7.48% | 5.06% | 8.91% | 5.05% | 7.96% | 7.90% | 4.49% | 1.89% | 5.87% | (1.12%) | 5.34% | 6.51% | .51% | 16.08% | 14.08% | 15.78% | 13.01% | 2.54% | (.82%) |
| Cost Of Revenue | | 1,946,000$ | 4,499,000$ | 0$ | 0$ | 7,750,000$ | 9,599,000$ | 0$ | 0$ | (1,127,000$) | 12,541,000$ | 10,489,000$ | 6,001,000$ | 0$ | 8,413,000$ | 2,996,000$ | (6,405,000$) | 397,000$ | 969,000$ | (10,704,000$) | (15,001,000$) | (2,298,000$) | 6,400,000$ | 10,900,000$ | 14,717,000$ | 2,900,000$ | 500,000$ | 9,500,000$ | 200,000$ | 1,800,000$ | 1,000,000$ | 15,500,000$ | 5,400,000$ | 1,900,000$ | 500,000$ | 1,700,000$ | 1,500,000$ | 1,200,000$ | 1,000,000$ | 1,700,000$ | 1,500,000$ | 1,250,000$ | 1,400,000$ | 1,100,000$ | 600,000$ | 1,250,000$ | 1,500,000$ | 1,500,000$ | 400,000$ |
| Gross Profit | | 223,777,000$ | 217,252,000$ | 214,169,000$ | 208,758,000$ | 198,163,000$ | 200,957,000$ | 163,781,000$ | 114,477,000$ | 115,883,000$ | 103,015,000$ | 108,004,000$ | 124,475,000$ | 132,327,000$ | 129,521,000$ | 117,411,000$ | 121,079,000$ | 114,147,000$ | 113,621,000$ | 122,765,000$ | 126,638,000$ | 111,484,000$ | 96,211,000$ | 73,293,000$ | 74,295,000$ | 87,708,000$ | 91,075,000$ | 82,889,000$ | 86,995,000$ | 91,149,000$ | 90,702,000$ | 72,617,000$ | 81,184,000$ | 83,301,000$ | 84,824,000$ | 82,174,000$ | 78,000,000$ | 79,902,000$ | 78,037,000$ | 76,034,000$ | 74,587,000$ | 78,348,000$ | 73,257,000$ | 77,516,000$ | 71,631,000$ | 73,484,000$ | 72,778,000$ | 66,228,000$ | 62,917,000$ |
| Gross Margin | | 99.14% | 97.97% | 100.00% | 100.00% | 96.24% | 95.44% | 100.00% | 100.00% | 100.98% | 89.15% | 91.15% | 95.40% | 100.00% | 93.90% | 97.51% | 105.59% | 99.65% | 99.15% | 109.55% | 113.44% | 102.11% | 93.76% | 87.05% | 83.47% | 96.80% | 99.45% | 89.72% | 99.77% | 98.06% | 98.91% | 82.41% | 93.76% | 97.77% | 99.41% | 97.97% | 98.11% | 98.52% | 98.74% | 97.81% | 98.03% | 98.43% | 98.13% | 98.60% | 99.17% | 98.33% | 97.98% | 97.79% | 99.37% |
| Operating Expenses | | 114,690,000$ | 113,092,000$ | 114,614,000$ | 116,267,000$ | 134,324,000$ | 136,002,000$ | 115,394,000$ | 71,827,000$ | 75,851,000$ | 65,625,000$ | 65,110,000$ | 69,485,000$ | 65,058,000$ | 69,443,000$ | 63,846,000$ | 61,886,000$ | 62,064,000$ | 63,440,000$ | 62,698,000$ | 61,853,000$ | 58,571,000$ | 59,783,000$ | 55,267,000$ | 54,107,000$ | 53,731,000$ | 49,738,000$ | 49,694,000$ | 48,416,000$ | 49,360,000$ | 46,659,000$ | 48,806,000$ | 46,910,000$ | 48,078,000$ | 46,280,000$ | 47,340,000$ | 46,124,000$ | 47,153,000$ | 45,850,000$ | 45,897,000$ | 44,878,000$ | 47,419,000$ | 43,614,000$ | 46,119,000$ | 43,437,000$ | 42,297,000$ | 45,833,000$ | 43,671,000$ | 38,190,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 127,428,000$ | 131,949,000$ | 129,214,000$ | 123,618,000$ | 130,209,000$ | 138,821,000$ | 106,305,000$ | 70,189,000$ | 68,383,000$ | 61,961,000$ | 50,790,000$ | 35,232,000$ | 23,114,000$ | 12,242,000$ | 6,810,000$ | 6,463,000$ | 7,779,000$ | 8,366,000$ | 9,639,000$ | 10,531,000$ | 11,412,000$ | 11,468,000$ | 11,709,000$ | 16,148,000$ | 17,502,000$ | 19,498,000$ | 19,093,000$ | 17,404,000$ | 16,589,000$ | 15,475,000$ | 14,035,000$ | 13,054,000$ | 11,696,000$ | 11,682,000$ | 11,388,000$ | 10,878,000$ | 10,874,000$ | 11,074,000$ | 10,895,000$ | 10,905,000$ | 10,618,000$ | 10,466,000$ | 10,514,000$ | 10,303,000$ | 10,482,000$ | 10,683,000$ | 9,985,000$ | 9,322,000$ |
| Income Before Tax | | 112,246,000$ | 101,615,000$ | 102,443,000$ | 91,853,000$ | 62,709,000$ | 65,255,000$ | (21,318,000$) | 42,970,000$ | 39,768,000$ | 37,390,000$ | 43,633,000$ | 54,990,000$ | 67,269,000$ | 60,078,000$ | 53,565,000$ | 59,193,000$ | 52,083,000$ | 50,181,000$ | 60,067,000$ | 64,785,000$ | 52,913,000$ | 36,428,000$ | 18,026,000$ | 20,188,000$ | 33,977,000$ | 41,337,000$ | 33,195,000$ | 38,579,000$ | 41,789,000$ | 44,043,000$ | 23,811,000$ | 34,274,000$ | 35,223,000$ | 38,544,000$ | 34,834,000$ | 31,876,000$ | 32,749,000$ | 32,187,000$ | 30,137,000$ | 29,709,000$ | 30,929,000$ | 29,643,000$ | 31,397,000$ | 28,194,000$ | 31,187,000$ | 26,945,000$ | 22,557,000$ | 24,727,000$ |
| Tax Expenses | | 28,815,000$ | 29,895,000$ | 30,462,000$ | 27,825,000$ | 14,185,000$ | 18,850,000$ | (9,833,000$) | 10,888,000$ | 12,456,000$ | 8,843,000$ | 11,630,000$ | 14,454,000$ | 18,234,000$ | 16,657,000$ | 14,337,000$ | 15,231,000$ | 14,780,000$ | 12,913,000$ | 15,278,000$ | 16,226,000$ | 12,346,000$ | 9,285,000$ | 3,715,000$ | 5,257,000$ | 8,026,000$ | 9,938,000$ | 8,802,000$ | 7,689,000$ | 6,026,000$ | 8,575,000$ | 4,568,000$ | 6,361,000$ | 15,740,000$ | 11,969,000$ | 10,451,000$ | 8,368,000$ | 10,182,000$ | 9,281,000$ | 8,781,000$ | 8,736,000$ | 9,414,000$ | 9,034,000$ | 9,601,000$ | 8,392,000$ | 9,968,000$ | 7,913,000$ | 6,206,000$ | 7,698,000$ |
| Net Income | | 83,431,000$ | 71,720,000$ | 71,981,000$ | 64,028,000$ | 48,524,000$ | 46,405,000$ | (11,485,000$) | 32,082,000$ | 27,312,000$ | 28,547,000$ | 32,003,000$ | 40,536,000$ | 49,035,000$ | 43,421,000$ | 39,228,000$ | 43,962,000$ | 37,303,000$ | 37,268,000$ | 44,789,000$ | 48,559,000$ | 40,567,000$ | 27,143,000$ | 14,311,000$ | 14,931,000$ | 25,951,000$ | 31,399,000$ | 24,393,000$ | 30,890,000$ | 35,763,000$ | 35,468,000$ | 19,243,000$ | 27,913,000$ | 19,483,000$ | 26,575,000$ | 24,383,000$ | 23,508,000$ | 22,567,000$ | 22,906,000$ | 21,356,000$ | 20,973,000$ | 21,515,000$ | 20,609,000$ | 21,796,000$ | 19,802,000$ | 21,219,000$ | 19,032,000$ | 16,351,000$ | 17,029,000$ |
| Profit Margin | | 36.96% | 32.34% | 33.61% | 30.67% | 23.57% | 22.04% | (7.01%) | 28.03% | 23.80% | 24.70% | 27.01% | 31.07% | 37.06% | 31.48% | 32.58% | 38.34% | 32.57% | 32.52% | 39.97% | 43.50% | 37.15% | 26.45% | 17.00% | 16.77% | 28.64% | 34.29% | 26.40% | 35.43% | 38.48% | 38.68% | 21.84% | 32.24% | 22.87% | 31.15% | 29.07% | 29.57% | 27.83% | 28.98% | 27.47% | 27.56% | 27.03% | 27.61% | 27.73% | 27.42% | 28.39% | 25.62% | 24.14% | 26.90% |
| TTM | | 33.45% | 30.13% | 27.51% | 18.69% | 16.63% | 15.63% | 15.03% | 25.89% | 26.79% | 30.21% | 31.78% | 33.05% | 34.76% | 33.62% | 33.98% | 35.83% | 37.08% | 38.26% | 36.98% | 32.03% | 25.18% | 22.47% | 24.37% | 26.59% | 31.13% | 33.63% | 34.73% | 33.72% | 32.95% | 29.04% | 27.00% | 28.84% | 28.14% | 29.42% | 28.86% | 28.46% | 27.97% | 27.76% | 27.41% | 27.48% | 27.44% | 27.79% | 27.30% | 26.44% | 26.29% | 25.87% | 25.59% | 26.86% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 83,431,000$ | 71,720,000$ | 71,981,000$ | 64,028,000$ | 48,524,000$ | 46,405,000$ | (11,485,000$) | 32,082,000$ | 27,312,000$ | 28,547,000$ | 32,003,000$ | 40,536,000$ | 49,035,000$ | 43,421,000$ | 39,228,000$ | 43,962,000$ | 37,303,000$ | 37,268,000$ | 44,789,000$ | 48,559,000$ | 40,567,000$ | 27,143,000$ | 14,311,000$ | 14,931,000$ | 25,951,000$ | 31,399,000$ | 24,393,000$ | 30,890,000$ | 35,763,000$ | 35,468,000$ | 19,243,000$ | 27,913,000$ | 19,483,000$ | 26,575,000$ | 24,383,000$ | 23,508,000$ | 22,567,000$ | 22,906,000$ | 21,356,000$ | 20,973,000$ | 21,515,000$ | 20,609,000$ | 21,796,000$ | 19,802,000$ | 21,219,000$ | 19,032,000$ | 16,351,000$ | 17,029,000$ |
| QoQ% | | 16.33% | (.36%) | 12.42% | 31.95% | 4.57% | 504.05% | (135.80%) | 17.47% | (4.33%) | (10.80%) | (21.05%) | (17.33%) | 12.93% | 10.69% | (10.77%) | 17.85% | .09% | (16.79%) | (7.76%) | 19.70% | 49.46% | 89.67% | (4.15%) | (42.47%) | (17.35%) | 28.72% | (21.03%) | (13.63%) | .83% | 84.32% | (31.06%) | 43.27% | (26.69%) | 8.99% | 3.72% | 4.17% | (1.48%) | 7.26% | 1.83% | (2.52%) | 4.40% | (5.45%) | 10.07% | (6.68%) | 11.49% | 16.40% | (3.98%) | (2.14%) |
| YoY% | | 71.94% | 54.55% | 726.74% | 99.58% | 77.67% | 62.56% | (135.89%) | (20.86%) | (44.30%) | (34.26%) | (18.42%) | (7.79%) | 31.45% | 16.51% | (12.42%) | (9.47%) | (8.05%) | 37.30% | 212.97% | 225.22% | 56.32% | (13.56%) | (41.33%) | (51.66%) | (27.44%) | (11.47%) | 26.76% | 10.67% | 83.56% | 33.46% | (21.08%) | 18.74% | (13.67%) | 16.02% | 14.17% | 12.09% | 4.89% | 11.15% | (2.02%) | 5.91% | 1.40% | 8.29% | 33.30% | 16.28% | 21.93% | 18.39% | (14.96%) | (4.48%) |
| Earnings Per Share, Basic | | 0.64$ | 0.55$ | 0.55$ | 0.49$ | 0.37$ | 0.36$ | (0.11$) | 0.43$ | 0.36$ | 0.38$ | 0.43$ | 0.54$ | 0.66$ | 0.58$ | 0.53$ | 0.58$ | 0.49$ | 0.49$ | 0.58$ | 0.63$ | 0.53$ | 0.37$ | 0.22$ | 0.23$ | 0.40$ | 0.49$ | 0.38$ | 0.48$ | 0.55$ | 0.55$ | 0.30$ | 0.43$ | 0.30$ | 0.41$ | 0.38$ | 0.37$ | 0.35$ | 0.36$ | 0.34$ | 0.33$ | 0.34$ | 0.33$ | 0.35$ | 0.32$ | 0.34$ | 0.30$ | 0.28$ | 0.30$ |
| Earnings Per Share, Diluted | | 0.64$ | 0.55$ | 0.55$ | 0.49$ | 0.37$ | 0.36$ | (0.11$) | 0.43$ | 0.36$ | 0.38$ | 0.43$ | 0.54$ | 0.66$ | 0.58$ | 0.53$ | 0.58$ | 0.49$ | 0.49$ | 0.58$ | 0.63$ | 0.53$ | 0.37$ | 0.22$ | 0.23$ | 0.40$ | 0.49$ | 0.38$ | 0.48$ | 0.55$ | 0.54$ | 0.30$ | 0.43$ | 0.30$ | 0.41$ | 0.38$ | 0.37$ | 0.35$ | 0.36$ | 0.34$ | 0.33$ | 0.34$ | 0.33$ | 0.35$ | 0.32$ | 0.34$ | 0.30$ | 0.28$ | 0.30$ |
| Unlevered FCF Per Share, Basic | | 0.49$ | 0.74$ | 1.40$ | 0.67$ | 1.84$ | 0.52$ | 0.73$ | 0.54$ | 0.60$ | 0.52$ | 0.33$ | 0.77$ | 0.55$ | 0.73$ | 0.72$ | 0.56$ | 0.38$ | 0.41$ | 0.63$ | 0.45$ | 0.69$ | (0.31$) | 0.44$ | 0.49$ | 0.41$ | 0.55$ | 0.61$ | 0.48$ | 0.33$ | 0.90$ | 0.62$ | 0.49$ | 0.39$ | 0.77$ | 0.24$ | 0.37$ | 0.65$ | | 0.45$ | 0.41$ | 0.44$ | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 0.49$ | 0.74$ | 1.40$ | 0.67$ | 1.84$ | 0.52$ | 0.73$ | 0.54$ | 0.60$ | 0.52$ | 0.33$ | 0.77$ | 0.55$ | 0.73$ | 0.72$ | 0.55$ | 0.38$ | 0.41$ | 0.63$ | 0.45$ | 0.69$ | (0.31$) | 0.44$ | 0.49$ | 0.41$ | 0.55$ | 0.61$ | 0.47$ | 0.33$ | 0.90$ | 0.62$ | 0.49$ | 0.39$ | 0.77$ | 0.24$ | 0.37$ | 0.65$ | | 0.45$ | 0.41$ | 0.44$ | | | | | | | |
| Average Shares, Basic | | 130,533,475 | 130,506,517 | 130,484,287 | 130,325,393 | 130,516,249 | 129,941,845 | 102,957,521 | 75,260,029 | 75,000,265 | 74,909,083 | 74,823,272 | 74,645,336 | 74,358,652 | 74,297,237 | 74,328,632 | 75,817,971 | 76,122,990 | 76,604,653 | 76,643,546 | 76,516,543 | 76,973,188 | 72,519,123 | 64,315,547 | 64,386,138 | 64,252,172 | 64,511,956 | 64,886,149 | 64,766,619 | 65,052,869 | 65,037,779 | 64,911,919 | 64,768,977 | 64,559,660 | 64,454,684 | 64,357,684 | 64,167,376 | 63,941,308 | 63,728,393 | 63,553,694 | 63,351,093 | 63,180,391 | 63,034,185 | 62,894,213 | 62,673,887 | 62,597,002 | 62,440,310 | 59,147,241 | 57,369,039 |
| Average Shares, Diluted | | 130,593,843 | 130,553,819 | 130,500,143 | 130,380,475 | 130,612,877 | 130,004,870 | 102,957,521 | 75,275,660 | 75,046,105 | 74,914,205 | 74,830,187 | 74,702,527 | 74,421,233 | 74,393,380 | 74,400,788 | 75,914,079 | 76,223,850 | 76,685,206 | 76,753,442 | 76,580,862 | 77,041,723 | 72,604,298 | 64,400,548 | 64,457,263 | 64,376,617 | 64,632,285 | 65,016,724 | 64,912,738 | 65,179,462 | 65,183,881 | 65,099,603 | 64,949,442 | 64,760,934 | 64,645,278 | 64,541,071 | 64,369,605 | 64,226,790 | 63,934,886 | 63,726,513 | 63,519,755 | 63,374,657 | 63,198,299 | 63,044,965 | 62,840,951 | 62,891,392 | 62,559,207 | 59,269,262 | 57,528,419 |
| EBIT | | 239,674,000$ | 233,564,000$ | 231,657,000$ | 215,471,000$ | 192,918,000$ | 204,076,000$ | 84,987,000$ | 113,159,000$ | 108,151,000$ | 99,351,000$ | 94,423,000$ | 90,222,000$ | 90,383,000$ | 72,320,000$ | 60,375,000$ | 65,656,000$ | 59,862,000$ | 58,547,000$ | 69,706,000$ | 75,316,000$ | 64,325,000$ | 47,896,000$ | 29,735,000$ | 36,336,000$ | 51,479,000$ | 60,835,000$ | 52,288,000$ | 55,983,000$ | 58,378,000$ | 59,518,000$ | 37,846,000$ | 47,328,000$ | 46,919,000$ | 50,226,000$ | 46,222,000$ | 42,754,000$ | 43,623,000$ | 43,261,000$ | 41,032,000$ | 40,614,000$ | 41,547,000$ | 40,109,000$ | 41,911,000$ | 38,497,000$ | 41,669,000$ | 37,628,000$ | 32,542,000$ | 34,049,000$ |
| EBITDA | | 251,612,000$ | 246,631,000$ | 244,804,000$ | 228,636,000$ | 206,192,000$ | 219,955,000$ | 94,532,000$ | 115,960,000$ | 111,011,000$ | 102,233,000$ | 97,332,000$ | 93,266,000$ | 93,614,000$ | 75,586,000$ | 63,707,000$ | 68,903,000$ | 62,987,000$ | 61,656,000$ | 72,864,000$ | 78,580,000$ | 67,538,000$ | 50,785,000$ | 32,151,000$ | 38,830,000$ | 53,912,000$ | 63,571,000$ | 55,060,000$ | 58,437,000$ | 60,866,000$ | 62,039,000$ | 40,340,000$ | 49,926,000$ | 49,678,000$ | 53,119,000$ | 49,169,000$ | 45,778,000$ | 46,672,000$ | 46,387,000$ | 44,294,000$ | 43,937,000$ | 44,950,000$ | 43,534,000$ | 45,464,000$ | 41,830,000$ | 45,050,000$ | 40,818,000$ | 35,010,000$ | 36,143,000$ |