| StoneX Group Inc. (SNEX) |
| 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 | | 32,723,400,000$ | 34,828,800,000$ | 36,890,700,000$ | 27,935,300,000$ | 31,139,000,000$ | 27,069,700,000$ | 22,106,100,000$ | 19,573,000,000$ | 16,635,600,000$ | 15,047,900,000$ | 16,161,000,000$ | 13,011,600,000$ | 16,381,000,000$ | 18,930,900,000$ | 16,382,700,000$ | 14,839,600,000$ | 11,846,800,000$ | 10,192,100,000$ | 11,244,800,000$ | 9,250,500,000$ | 14,284,900,000$ | 8,243,400,000$ | 20,366,300,000$ | 11,245,000,000$ | 11,279,600,000$ | 7,873,000,000$ | 7,192,200,000$ | 6,552,200,000$ | 6,078,800,000$ | 7,118,300,000$ | 6,507,000,000$ | 7,918,600,000$ | 12,382,500,000$ | 5,505,900,000$ | 5,460,800,000$ | 6,074,400,000$ | 2,777,600,000$ | 4,868,500,000$ | 3,708,900,000$ | 3,399,900,000$ | 2,628,400,000$ | 3,995,100,000$ | 14,442,000,000$ | 13,627,700,000$ | 10,655,700,000$ | 7,005,100,000$ | 8,452,900,000$ | 7,908,700,000$ |
| QoQ% | | (6.05%) | (5.59%) | 32.06% | (10.29%) | 15.03% | 22.45% | 12.94% | 17.66% | 10.55% | (6.89%) | 24.21% | (20.57%) | (13.47%) | 15.55% | 10.40% | 25.26% | 16.24% | (9.36%) | 21.56% | (35.24%) | 73.29% | (59.52%) | 81.11% | (.31%) | 43.27% | 9.47% | 9.77% | 7.79% | (14.60%) | 9.39% | (17.83%) | (36.05%) | 124.90% | .83% | (10.10%) | 118.69% | (42.95%) | 31.27% | 9.09% | 29.35% | (34.21%) | (72.34%) | 5.98% | 27.89% | 52.11% | (17.13%) | 6.88% | (11.41%) |
| YoY% | | 5.09% | 28.66% | 66.88% | 42.72% | 87.18% | 79.89% | 36.79% | 50.43% | 1.55% | (20.51%) | (1.35%) | (12.32%) | 38.27% | 85.74% | 45.69% | 60.42% | (17.07%) | 23.64% | (44.79%) | (17.74%) | 26.64% | 4.71% | 183.17% | 71.62% | 85.56% | 10.60% | 10.53% | (17.26%) | (50.91%) | 29.29% | 19.16% | 30.36% | 345.80% | 13.09% | 47.24% | 78.66% | 5.68% | 21.86% | (74.32%) | (75.05%) | (75.33%) | (42.97%) | 70.85% | 72.31% | 19.36% | (27.48%) | (28.18%) | (36.33%) |
| Cost Of Revenue | | 31,521,100,000$ | 33,804,500,000$ | 35,934,700,000$ | 26,991,000,000$ | 30,218,900,000$ | 26,156,000,000$ | 21,287,900,000$ | 18,788,800,000$ | 15,857,600,000$ | 14,271,000,000$ | 15,456,600,000$ | 12,356,800,000$ | 15,797,600,000$ | 18,402,100,000$ | 15,838,000,000$ | 14,389,100,000$ | 11,456,700,000$ | 9,760,600,000$ | 10,773,400,000$ | 8,870,400,000$ | 13,942,800,000$ | 7,920,800,000$ | 19,999,500,000$ | 10,968,200,000$ | 10,992,700,000$ | 7,589,600,000$ | 6,921,100,000$ | 6,287,500,000$ | 5,835,600,000$ | 6,858,500,000$ | 6,246,800,000$ | 7,706,000,000$ | 12,177,400,000$ | 5,308,300,000$ | 5,265,000,000$ | 5,888,900,000$ | 2,599,000,000$ | 4,693,500,000$ | 3,542,800,000$ | 3,248,600,000$ | 2,449,700,000$ | 3,843,500,000$ | 14,285,500,000$ | 13,490,200,000$ | 10,525,100,000$ | 6,886,900,000$ | 8,323,700,000$ | 7,795,800,000$ |
| Gross Profit | | 1,202,300,000$ | 1,024,300,000$ | 956,000,000$ | 944,300,000$ | 920,100,000$ | 913,700,000$ | 818,200,000$ | 784,200,000$ | 778,000,000$ | 776,900,000$ | 704,400,000$ | 654,800,000$ | 583,400,000$ | 528,800,000$ | 544,700,000$ | 450,500,000$ | 390,100,000$ | 431,500,000$ | 471,400,000$ | 380,100,000$ | 342,100,000$ | 322,600,000$ | 366,800,000$ | 276,800,000$ | 286,900,000$ | 283,400,000$ | 271,100,000$ | 264,700,000$ | 243,200,000$ | 259,800,000$ | 260,200,000$ | 212,600,000$ | 205,100,000$ | 197,600,000$ | 195,800,000$ | 185,500,000$ | 178,600,000$ | 175,000,000$ | 166,100,000$ | 151,300,000$ | 178,700,000$ | 151,600,000$ | 156,500,000$ | 137,500,000$ | 130,600,000$ | 118,200,000$ | 129,200,000$ | 112,900,000$ |
| Gross Margin | | 3.67% | 2.94% | 2.59% | 3.38% | 2.96% | 3.38% | 3.70% | 4.01% | 4.68% | 5.16% | 4.36% | 5.03% | 3.56% | 2.79% | 3.33% | 3.04% | 3.29% | 4.23% | 4.19% | 4.11% | 2.40% | 3.91% | 1.80% | 2.46% | 2.54% | 3.60% | 3.77% | 4.04% | 4.00% | 3.65% | 4.00% | 2.69% | 1.66% | 3.59% | 3.59% | 3.05% | 6.43% | 3.60% | 4.48% | 4.45% | 6.80% | 3.80% | 1.08% | 1.01% | 1.23% | 1.69% | 1.53% | 1.43% |
| Operating Expenses | | 477,000,000$ | 401,400,000$ | 390,200,000$ | 380,900,000$ | 356,800,000$ | 382,300,000$ | 356,900,000$ | 325,900,000$ | 330,200,000$ | 341,400,000$ | 341,900,000$ | 309,900,000$ | 321,300,000$ | 303,200,000$ | 319,300,000$ | 261,300,000$ | 256,600,000$ | 255,600,000$ | 257,900,000$ | 229,200,000$ | 228,100,000$ | 178,900,000$ | 187,300,000$ | 148,900,000$ | 139,400,000$ | 144,000,000$ | 139,700,000$ | 124,600,000$ | 121,900,000$ | 123,700,000$ | 124,800,000$ | 111,700,000$ | 153,600,000$ | 108,300,000$ | 109,600,000$ | 105,900,000$ | 98,000,000$ | 95,900,000$ | 92,900,000$ | 90,600,000$ | 98,100,000$ | 86,200,000$ | 89,800,000$ | 79,600,000$ | 78,900,000$ | 72,000,000$ | 75,600,000$ | 69,500,000$ |
| Operating Income | | | (10,900,000$) | (8,600,000$) | (21,100,000$) | (9,400,000$) | (26,900,000$) | (12,800,000$) | (15,600,000$) | (15,900,000$) | (14,100,000$) | (21,800,000$) | (11,100,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | (.03%) | (.02%) | (.08%) | (.03%) | (.10%) | (.06%) | (.08%) | (.10%) | (.09%) | (.14%) | (.09%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | 524,400,000$ | 442,700,000$ | 389,000,000$ | 378,200,000$ | 401,100,000$ | 379,600,000$ | 326,000,000$ | 290,100,000$ | 301,900,000$ | 262,700,000$ | 226,800,000$ | 196,200,000$ | 106,700,000$ | 50,100,000$ | 31,200,000$ | 31,000,000$ | 30,000,000$ | 27,800,000$ | 23,400,000$ | 21,200,000$ | 20,800,000$ | 22,400,000$ | 41,700,000$ | 46,000,000$ | 52,500,000$ | 53,200,000$ | 48,200,000$ | 45,000,000$ | 37,700,000$ | 33,700,000$ | 27,900,000$ | 24$ | 22,000,000$ | 19,600,000$ | 17,700,000$ | 10,400,000$ | 12,400,000$ | 15,600,000$ | 18,500,000$ | 8,700,000$ | 16,700,000$ | 10,600,000$ | 9,000,000$ | 3,100,000$ | 2,600,000$ | 2,100,000$ | 1,900,000$ | 1,400,000$ |
| Interest Expenses | | 408,600,000$ | 371,300,000$ | 316,600,000$ | 306,200,000$ | 323,500,000$ | 297,000,000$ | 259,200,000$ | 236,000,000$ | 253,200,000$ | 216,000,000$ | 178,700,000$ | 154,300,000$ | 77,600,000$ | 28,100,000$ | 14,100,000$ | 15,700,000$ | 14,100,000$ | 14,500,000$ | 11,100,000$ | 9,900,000$ | 10,000,000$ | 11,500,000$ | 27,800,000$ | 31,100,000$ | 37,200,000$ | 39,400,000$ | 35,200,000$ | 30,200,000$ | 25,300,000$ | 22,100,000$ | 19,000,000$ | 14,300,000$ | 12,000,000$ | 11,200,000$ | 10,000,000$ | 8,900,000$ | 7,500,000$ | 7,700,000$ | 7,100,000$ | 6,000,000$ | 5,000,000$ | 4,900,000$ | 4,500,000$ | 2,700,000$ | 2,500,000$ | 2,500,000$ | 2,800,000$ | 2,700,000$ |
| Income Before Tax | | 109,200,000$ | 85,600,000$ | 97,100,000$ | 116,900,000$ | 98,100,000$ | 88,000,000$ | 72,300,000$ | 95,700,000$ | 75,400,000$ | 94,500,000$ | 57,500,000$ | 95,600,000$ | 66,400,000$ | 70,900,000$ | 87,400,000$ | 52,500,000$ | 4,900,000$ | 46,000,000$ | 76,300,000$ | 26,900,000$ | 79,900,000$ | 49,000,000$ | 56,100,000$ | 21,700,000$ | 34,100,000$ | 21,600,000$ | 30,900,000$ | 24,400,000$ | 20,500,000$ | 32,900,000$ | 29,500,000$ | 18,600,000$ | (22,500,000$) | 15,000,000$ | 14,300,000$ | 8,400,000$ | 19,200,000$ | 21,400,000$ | 20,000,000$ | 12,100,000$ | 29,200,000$ | 17,200,000$ | 18,100,000$ | 13,600,000$ | 7,800,000$ | 4,000,000$ | 10,300,000$ | 3,900,000$ |
| Tax Expenses | | 23,500,000$ | 22,200,000$ | 25,400,000$ | 31,800,000$ | 21,400,000$ | 26,100,000$ | 19,200,000$ | 26,600,000$ | 24,700,000$ | 25,000,000$ | 15,800,000$ | 19,000,000$ | 14,100,000$ | 21,800,000$ | 23,400,000$ | 10,800,000$ | (2,400,000$) | 11,800,000$ | 21,000,000$ | 7,400,000$ | 2,500,000$ | 12,400,000$ | 16,800,000$ | 5,400,000$ | 6,900,000$ | 5,300,000$ | 7,500,000$ | 6,200,000$ | 4,800,000$ | 8,900,000$ | 32,299,975$ | 25,500,000$ | 1,100,000$ | 2,300,000$ | 5,600,000$ | 2,100,000$ | 2,400,000$ | 6,800,000$ | 5,500,000$ | 3,300,000$ | 8,100,000$ | 5,000,000$ | 10,100,000$ | 4,200,000$ | 2,000,000$ | 300,000$ | 2,600,000$ | 1,500,000$ |
| Net Income | | 85,700,000$ | 63,400,000$ | 71,700,000$ | 85,100,000$ | 76,700,000$ | 61,900,000$ | 53,100,000$ | 69,100,000$ | 50,700,000$ | 69,500,000$ | 41,700,000$ | 76,600,000$ | 52,300,000$ | 49,100,000$ | 64,000,000$ | 41,700,000$ | 7,300,000$ | 34,200,000$ | 55,300,000$ | 19,500,000$ | 77,400,000$ | 36,600,000$ | 39,300,000$ | 16,300,000$ | 27,200,000$ | 16,300,000$ | 23,400,000$ | 18,200,000$ | 15,700,000$ | 24,000,000$ | 22,700,000$ | (6,900,000$) | (23,600,000$) | 12,700,000$ | 11,000,000$ | 6,300,000$ | 16,800,000$ | 14,600,000$ | 14,500,000$ | 8,800,000$ | 21,100,000$ | 12,200,000$ | 13,000,000$ | 9,400,000$ | 5,800,000$ | 3,500,000$ | 7,500,000$ | 2,500,000$ |
| Profit Margin | | .26% | .18% | .19% | .31% | .25% | .23% | .24% | .35% | .31% | .46% | .26% | .59% | .32% | .26% | .39% | .28% | .06% | .34% | .49% | .21% | .54% | .44% | .19% | .15% | .24% | .21% | .33% | .28% | .26% | .34% | .35% | (.09%) | (.19%) | .23% | .20% | .10% | .61% | .30% | .39% | .26% | .80% | .31% | .09% | .07% | .05% | .05% | .09% | .03% |
| TTM | | .23% | .23% | .24% | .26% | .26% | .28% | .33% | .34% | .39% | .40% | .34% | .37% | .31% | .26% | .28% | .29% | .27% | .41% | .44% | .33% | .31% | .23% | .20% | .22% | .26% | .27% | .30% | .31% | .20% | .05% | .02% | (.02%) | .02% | .24% | .25% | .30% | .37% | .40% | .41% | .23% | .16% | .10% | .07% | .07% | .06% | .05% | .04% | .02% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 85,700,000$ | 63,400,000$ | 71,700,000$ | 85,100,000$ | 76,700,000$ | 61,900,000$ | 53,100,000$ | 69,100,000$ | 50,700,000$ | 69,500,000$ | 41,700,000$ | 76,600,000$ | 52,300,000$ | 49,100,000$ | 64,000,000$ | 41,700,000$ | 7,300,000$ | 34,200,000$ | 55,300,000$ | 19,500,000$ | 77,400,000$ | 36,600,000$ | 39,300,000$ | 16,300,000$ | 27,200,000$ | 16,300,000$ | 23,400,000$ | 18,200,000$ | 15,700,000$ | 24,000,000$ | 22,700,000$ | (6,900,000$) | (23,600,000$) | 12,700,000$ | 11,000,000$ | 6,300,000$ | 16,800,000$ | 14,600,000$ | 14,500,000$ | 8,800,000$ | 21,100,000$ | 12,200,000$ | 13,000,000$ | 9,400,000$ | 5,800,000$ | 3,500,000$ | 7,500,000$ | 2,500,000$ |
| QoQ% | | 35.17% | (11.58%) | (15.75%) | 10.95% | 23.91% | 16.57% | (23.16%) | 36.29% | (27.05%) | 66.67% | (45.56%) | 46.46% | 6.52% | (23.28%) | 53.48% | 471.23% | (78.66%) | (38.16%) | 183.59% | (74.81%) | 111.48% | (6.87%) | 141.10% | (40.07%) | 66.87% | (30.34%) | 28.57% | 15.92% | (34.58%) | 5.73% | 428.99% | 70.76% | (285.83%) | 15.46% | 74.60% | (62.50%) | 15.07% | .69% | 64.77% | (58.29%) | 72.95% | (6.15%) | 38.30% | 62.07% | 65.71% | (53.33%) | 200.00% | 108.33% |
| YoY% | | 11.73% | 2.42% | 35.03% | 23.16% | 51.28% | (10.94%) | 27.34% | (9.79%) | (3.06%) | 41.55% | (34.84%) | 83.69% | 616.44% | 43.57% | 15.73% | 113.85% | (90.57%) | (6.56%) | 40.71% | 19.63% | 184.56% | 124.54% | 67.95% | (10.44%) | 73.25% | (32.08%) | 3.08% | 363.77% | 166.53% | 88.98% | 106.36% | (209.52%) | (240.48%) | (13.01%) | (24.14%) | (28.41%) | (20.38%) | 19.67% | 11.54% | (6.38%) | 263.79% | 248.57% | 73.33% | 276.00% | 383.33% | 6.06% | 400.00% | (81.20%) |
| Earnings Per Share, Basic | | 1.32$ | 1.35$ | 1.53$ | 2.75$ | 1.25$ | 1.35$ | 1.16$ | 2.29$ | 0.56$ | 2.31$ | 1.39$ | 2.58$ | 0.89$ | 2.50$ | 3.27$ | 2.15$ | 0.38$ | 1.78$ | 2.89$ | 1.03$ | 4.10$ | 1.95$ | 2.08$ | 0.87$ | 1.45$ | 0.87$ | 1.25$ | 0.98$ | 0.84$ | 1.29$ | 1.22$ | (0.37$) | (1.28$) | 0.69$ | 0.60$ | 0.35$ | 0.92$ | 0.80$ | 0.78$ | 0.47$ | 1.15$ | 0.65$ | 0.70$ | 0.51$ | 0.32$ | 0.19$ | 0.40$ | 0.13$ |
| Earnings Per Share, Diluted | | 1.25$ | 1.27$ | 1.45$ | 2.62$ | 1.21$ | 1.30$ | 1.12$ | 2.21$ | 0.55$ | 2.24$ | 1.35$ | 2.49$ | 0.87$ | 2.44$ | 3.20$ | 2.10$ | 0.37$ | 1.72$ | 2.81$ | 1.00$ | 4.00$ | 1.92$ | 2.05$ | 0.85$ | 1.43$ | 0.86$ | 1.23$ | 0.96$ | 0.81$ | 1.26$ | 1.20$ | (0.37$) | (1.25$) | 0.68$ | 0.59$ | 0.34$ | 0.91$ | 0.80$ | 0.77$ | 0.46$ | 1.11$ | 0.64$ | 0.69$ | 0.50$ | 0.30$ | 0.18$ | 0.40$ | 0.13$ |
| Unlevered FCF Per Share, Basic | | 54.11$ | 31.31$ | (3.63$) | (15.86$) | 2.87$ | (13.93$) | 16.77$ | 4.62$ | 3.97$ | 6.57$ | (55.55$) | 34.91$ | 4.33$ | (133.00$) | 137.18$ | (31.34$) | 38.28$ | 36.36$ | 40.09$ | (7.45$) | 38.81$ | 1.92$ | 26.48$ | 35.51$ | (7.01$) | 24.47$ | (7.69$) | (11.66$) | 30.50$ | (21.44$) | (35.13$) | 0.00$ | 56.52$ | 1.47$ | 3.74$ | (6.55$) | 0.04$ | 6.14$ | (3.55$) | (4.79$) | 1.72$ | (0.25$) | (1.22$) | 1.32$ | 10.48$ | (5.75$) | 0.01$ | 2.21$ |
| Unlevered FCF Per Share, Diluted | | 51.06$ | 29.53$ | (3.44$) | (15.15$) | 2.77$ | (13.45$) | 16.22$ | 4.47$ | 3.84$ | 6.38$ | (53.69$) | 33.67$ | 4.21$ | (129.85$) | 134.17$ | (30.59$) | 37.30$ | 35.26$ | 38.95$ | (7.25$) | 37.84$ | 1.89$ | 26.04$ | 34.91$ | (6.91$) | 24.17$ | (7.59$) | (11.45$) | 29.15$ | (21.02$) | (34.58$) | 0.00$ | 55.28$ | 1.45$ | 3.69$ | (6.47$) | 0.04$ | 6.08$ | (3.52$) | (4.70$) | 1.66$ | (0.24$) | (1.19$) | 1.31$ | 10.00$ | (5.60$) | 0.01$ | 2.13$ |
| Average Shares, Basic | | 64,845,408 | 47,115,819 | 46,789,431 | 30,976,042 | 61,326,624 | 45,964,905 | 45,710,784 | 30,233,107 | 90,002,984 | 30,060,251 | 29,895,041 | 29,657,724 | 58,830,796 | 19,634,450 | 19,573,871 | 19,383,303 | 19,214,028 | 19,255,452 | 19,112,216 | 18,940,876 | 18,867,001 | 18,807,104 | 18,872,937 | 18,750,270 | 18,760,981 | 18,781,401 | 18,753,490 | 18,659,748 | 18,619,958 | 18,597,165 | 18,559,849 | 18,419,072 | 18,484,415 | 18,447,053 | 18,404,236 | 18,248,244 | 18,262,697 | 18,138,754 | 18,592,643 | 18,648,150 | 18,288,223 | 18,698,734 | 18,599,011 | 18,515,528 | 18,402,724 | 18,443,256 | 18,609,550 | 18,657,678 |
| Average Shares, Diluted | | 68,724,649 | 49,952,164 | 49,376,423 | 32,444,772 | 63,612,903 | 47,614,548 | 47,248,414 | 31,274,307 | 92,911,043 | 30,981,451 | 30,931,792 | 30,749,778 | 60,423,831 | 20,109,992 | 20,012,709 | 19,858,712 | 19,716,054 | 19,855,226 | 19,670,539 | 19,470,853 | 19,354,235 | 19,103,166 | 19,189,953 | 19,074,562 | 19,048,215 | 19,011,526 | 19,004,793 | 18,993,046 | 19,484,017 | 18,976,898 | 18,859,333 | 18,419,072 | 18,900,875 | 18,702,128 | 18,661,418 | 18,484,995 | 18,431,684 | 18,322,451 | 18,755,450 | 18,991,903 | 18,924,384 | 19,084,747 | 18,957,780 | 18,762,029 | 19,281,812 | 18,933,826 | 18,955,128 | 19,358,442 |
| EBIT | | 517,800,000$ | 456,900,000$ | 413,700,000$ | 423,100,000$ | 421,600,000$ | 385,000,000$ | 331,500,000$ | 331,700,000$ | 328,600,000$ | 310,500,000$ | 236,200,000$ | 249,900,000$ | 144,000,000$ | 99,000,000$ | 101,500,000$ | 68,200,000$ | 19,000,000$ | 60,500,000$ | 87,400,000$ | 36,800,000$ | 89,900,000$ | 60,500,000$ | 83,900,000$ | 52,800,000$ | 71,300,000$ | 61,000,000$ | 66,100,000$ | 54,600,000$ | 45,800,000$ | 55,000,000$ | 48,500,000$ | 32,900,000$ | (10,500,000$) | 26,200,000$ | 24,300,000$ | 17,300,000$ | 26,700,000$ | 29,100,000$ | 27,100,000$ | 18,100,000$ | 34,200,000$ | 22,100,000$ | 22,600,000$ | 16,300,000$ | 10,300,000$ | 6,500,000$ | 13,100,000$ | 6,600,000$ |
| EBITDA | | 539,100,000$ | 471,800,000$ | 429,300,000$ | 438,800,000$ | 438,900,000$ | 397,300,000$ | 343,800,000$ | 342,900,000$ | 340,000,000$ | 324,300,000$ | 249,300,000$ | 262,600,000$ | 156,300,000$ | 110,700,000$ | 112,800,000$ | 77,300,000$ | 28,800,000$ | 70,200,000$ | 96,000,000$ | 45,200,000$ | 97,100,000$ | 64,900,000$ | 88,100,000$ | 56,700,000$ | 75,700,000$ | 64,500,000$ | 69,300,000$ | 57,500,000$ | 49,000,000$ | 57,800,000$ | 51,400,000$ | 32,900,003$ | (7,900,000$) | 28,600,000$ | 26,700,000$ | 19,700,000$ | 28,700,000$ | 31,200,000$ | 29,300,000$ | 20,000,000$ | 36,000,000$ | 23,800,000$ | 24,400,000$ | 18,200,000$ | 12,100,000$ | 8,400,000$ | 14,800,000$ | 8,500,000$ |