| Simpson Manufacturing Co., Inc. (SSD) |
| 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 | | 539,345,000$ | 623,513,000$ | 631,055,000$ | 538,895,000$ | 517,429,000$ | 587,153,000$ | 596,978,000$ | 530,579,000$ | 501,710,000$ | 580,084,000$ | 597,580,000$ | 534,430,000$ | 475,623,000$ | 553,662,000$ | 593,232,000$ | 493,570,000$ | 418,556,000$ | 396,738,000$ | 410,281,000$ | 347,642,000$ | 293,897,000$ | 364,304,000$ | 326,076,000$ | 283,668,000$ | 262,510,000$ | 309,932,000$ | 304,853,000$ | 259,244,000$ | 241,845,000$ | 284,178,000$ | 308,007,000$ | 244,780,000$ | 231,681,000$ | 262,476,000$ | 263,002,000$ | 219,867,000$ | 200,192,000$ | 230,974,000$ | 229,973,000$ | 199,523,000$ | 184,764,000$ | 216,139,000$ | 216,665,000$ | 176,491,000$ | 166,630,000$ | 209,320,000$ | 207,893,000$ | 168,305,000$ |
| QoQ% | | (13.50%) | (1.20%) | 17.10% | 4.15% | (11.88%) | (1.65%) | 12.51% | 5.75% | (13.51%) | (2.93%) | 11.82% | 12.36% | (14.10%) | (6.67%) | 20.19% | 17.92% | 5.50% | (3.30%) | 18.02% | 18.29% | (19.33%) | 11.72% | 14.95% | 8.06% | (15.30%) | 1.67% | 17.59% | 7.19% | (14.90%) | (7.74%) | 25.83% | 5.65% | (11.73%) | (.20%) | 19.62% | 9.83% | (13.33%) | .44% | 15.26% | 7.99% | (14.52%) | (.24%) | 22.76% | 5.92% | (20.40%) | .69% | 23.52% | 5.14% |
| YoY% | | 4.24% | 6.19% | 5.71% | 1.57% | 3.13% | 1.22% | (.10%) | (.72%) | 5.49% | 4.77% | .73% | 8.28% | 13.63% | 39.55% | 44.59% | 41.98% | 42.42% | 8.90% | 25.82% | 22.55% | 11.96% | 17.54% | 6.96% | 9.42% | 8.55% | 9.06% | (1.02%) | 5.91% | 4.39% | 8.27% | 17.11% | 11.33% | 15.73% | 13.64% | 14.36% | 10.20% | 8.35% | 6.86% | 6.14% | 13.05% | 10.88% | 3.26% | 4.22% | 4.86% | 4.10% | 7.00% | 6.42% | 9.09% |
| Cost Of Revenue | | 305,492,000$ | 334,251,000$ | 336,605,000$ | 286,855,000$ | 291,700,000$ | 312,096,000$ | 318,431,000$ | 286,023,000$ | 283,368,000$ | 297,167,000$ | 310,114,000$ | 281,554,000$ | 274,966,000$ | 309,139,000$ | 333,899,000$ | 256,789,000$ | 220,286,000$ | 198,706,000$ | 213,835,000$ | 185,360,000$ | 170,222,000$ | 191,061,000$ | 176,276,000$ | 154,002,000$ | 152,457,000$ | 172,288,000$ | 170,674,000$ | 148,990,000$ | 143,641,000$ | 150,282,000$ | 166,538,000$ | 136,253,000$ | 128,983,000$ | 142,591,000$ | 139,477,000$ | 119,711,000$ | 105,226,000$ | 117,499,000$ | 118,486,000$ | 107,000,000$ | 102,002,000$ | 115,798,000$ | 118,347,000$ | 98,993,000$ | 93,833,000$ | 113,767,000$ | 111,993,000$ | 90,525,000$ |
| Gross Profit | | 233,853,000$ | 289,262,000$ | 294,450,000$ | 252,040,000$ | 225,729,000$ | 275,057,000$ | 278,547,000$ | 244,556,000$ | 218,342,000$ | 282,917,000$ | 287,466,000$ | 252,876,000$ | 200,657,000$ | 244,523,000$ | 259,333,000$ | 236,781,000$ | 198,270,000$ | 198,032,000$ | 196,446,000$ | 162,282,000$ | 123,675,000$ | 173,243,000$ | 149,800,000$ | 129,666,000$ | 110,053,000$ | 137,644,000$ | 134,179,000$ | 110,254,000$ | 98,204,000$ | 133,896,000$ | 140,565,000$ | 107,623,000$ | 101,904,000$ | 119,138,000$ | 122,863,000$ | 99,477,000$ | 94,966,000$ | 113,475,000$ | 111,487,000$ | 92,523,000$ | 82,762,000$ | 100,341,000$ | 98,318,000$ | 77,498,000$ | 72,797,000$ | 95,553,000$ | 95,900,000$ | 77,780,000$ |
| Gross Margin | | 43.36% | 46.39% | 46.66% | 46.77% | 43.63% | 46.85% | 46.66% | 46.09% | 43.52% | 48.77% | 48.11% | 47.32% | 42.19% | 44.17% | 43.72% | 47.97% | 47.37% | 49.92% | 47.88% | 46.68% | 42.08% | 47.56% | 45.94% | 45.71% | 41.92% | 44.41% | 44.01% | 42.53% | 40.61% | 47.12% | 45.64% | 43.97% | 43.99% | 45.39% | 46.72% | 45.24% | 47.44% | 49.13% | 48.48% | 46.37% | 44.79% | 46.42% | 45.38% | 43.91% | 43.69% | 45.65% | 46.13% | 46.21% |
| Operating Expenses | | 160,619,000$ | 162,291,000$ | 154,398,000$ | 149,669,000$ | 148,056,000$ | 148,872,000$ | 145,009,000$ | 146,610,000$ | 146,296,000$ | 141,935,000$ | 140,743,000$ | 133,121,000$ | 119,348,000$ | 119,942,000$ | 120,436,000$ | 106,476,000$ | 101,420,000$ | 97,417,000$ | 94,746,000$ | 93,979,000$ | 84,340,000$ | 81,972,000$ | 77,661,000$ | 80,380,000$ | 79,201,000$ | 76,691,000$ | 81,087,000$ | 79,921,000$ | 81,498,000$ | 74,678,000$ | 79,257,000$ | 76,122,000$ | 77,554,000$ | 72,573,000$ | 78,199,000$ | 77,301,000$ | 65,307,000$ | 67,698,000$ | 70,563,000$ | 65,882,000$ | 60,276,000$ | 65,092,000$ | 63,309,000$ | 61,221,000$ | 57,477,000$ | 63,335,000$ | 63,784,000$ | 58,156,000$ |
| Operating Income | | 74,759,000$ | 140,743,000$ | 140,244,000$ | 102,319,000$ | 76,839,000$ | 124,855,000$ | 132,186,000$ | 96,098,000$ | 71,553,000$ | 140,213,000$ | 145,021,000$ | 118,363,000$ | 78,737,000$ | 122,815,000$ | 133,076,000$ | 124,437,000$ | 97,062,000$ | 100,619,000$ | 101,728,000$ | 68,383,000$ | 39,458,000$ | 91,343,000$ | 72,212,000$ | 49,350,000$ | 36,611,000$ | 60,967,000$ | 53,653,000$ | 30,023,000$ | 18,830,000$ | 59,678,000$ | 61,433,000$ | 32,685,000$ | 24,363,000$ | 46,712,000$ | 44,614,000$ | 22,226,000$ | 26,136,000$ | 45,777,000$ | 40,924,000$ | 26,641,000$ | 22,485,000$ | 35,249,000$ | 35,009,000$ | 16,277,000$ | 15,320,000$ | 32,218,000$ | 32,133,000$ | 19,605,000$ |
| Operating Margin | | 13.86% | 22.57% | 22.22% | 18.99% | 14.85% | 21.26% | 22.14% | 18.11% | 14.26% | 24.17% | 24.27% | 22.15% | 16.55% | 22.18% | 22.43% | 25.21% | 23.19% | 25.36% | 24.80% | 19.67% | 13.43% | 25.07% | 22.15% | 17.40% | 13.95% | 19.67% | 17.60% | 11.58% | 7.79% | 21.00% | 19.95% | 13.35% | 10.52% | 17.80% | 16.96% | 10.11% | 13.06% | 19.82% | 17.80% | 13.35% | 12.17% | 16.31% | 16.16% | 9.22% | 9.19% | 15.39% | 15.46% | 11.65% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 196,000$ | 239,000$ | 58,000$ | 871,000$ | 90,000$ | 103,000$ | 296,000$ | 199,000$ | 189,000$ | 177,000$ | 82,000$ | 83,000$ | 235,000$ | 733,000$ | 175,000$ | 54,000$ | 35,000$ | 813,000$ | 27,000$ | 15,000$ | 0$ |
| Income Before Tax | | 74,701,000$ | 143,837,000$ | 139,455,000$ | 104,480,000$ | 76,444,000$ | 126,493,000$ | 132,690,000$ | 98,418,000$ | 74,404,000$ | 140,076,000$ | 144,673,000$ | 117,395,000$ | 78,117,000$ | 118,125,000$ | 127,814,000$ | 124,009,000$ | 93,077,000$ | 99,773,000$ | 99,092,000$ | 66,605,000$ | 39,861,000$ | 90,825,000$ | 72,061,000$ | 46,817,000$ | 36,108,000$ | 59,189,000$ | 53,800,000$ | 29,260,000$ | 18,050,000$ | 60,834,000$ | 60,562,000$ | 32,683,000$ | 23,914,000$ | 44,778,000$ | 44,926,000$ | 30,800,000$ | 25,959,000$ | 45,695,000$ | 40,841,000$ | 26,406,000$ | 22,408,000$ | 35,074,000$ | 34,955,000$ | 16,242,000$ | 15,322,000$ | 32,191,000$ | 32,118,000$ | 19,691,000$ |
| Tax Expenses | | 18,487,000$ | 36,393,000$ | 35,914,000$ | 26,596,000$ | 20,998,000$ | 32,974,000$ | 34,859,000$ | 22,988,000$ | 19,602,000$ | 36,055,000$ | 37,462,000$ | 29,441,000$ | 20,511,000$ | 29,882,000$ | 34,244,000$ | 29,433,000$ | 23,280,000$ | 25,995,000$ | 26,609,000$ | 16,218,000$ | 10,223,000$ | 23,768,000$ | 18,582,000$ | 9,991,000$ | 8,051,000$ | 15,503,000$ | 14,223,000$ | 6,598,000$ | 5,293,000$ | 16,473,000$ | 16,476,000$ | 7,253,000$ | 10,829,000$ | 16,581,000$ | 16,712,000$ | 7,679,000$ | 8,565,000$ | 15,898,000$ | 14,640,000$ | 10,063,000$ | 7,675,000$ | 13,479,000$ | 13,446,000$ | 6,191,000$ | 4,942,000$ | 11,577,000$ | 11,667,000$ | 7,605,000$ |
| Net Income | | 56,214,000$ | 107,444,000$ | 103,541,000$ | 77,884,000$ | 55,446,000$ | 93,519,000$ | 97,831,000$ | 75,430,000$ | 54,802,000$ | 104,021,000$ | 107,211,000$ | 87,954,000$ | 57,606,000$ | 88,243,000$ | 93,570,000$ | 94,576,000$ | 69,797,000$ | 73,778,000$ | 72,483,000$ | 50,387,000$ | 29,638,000$ | 67,057,000$ | 53,479,000$ | 36,826,000$ | 28,057,000$ | 43,686,000$ | 39,577,000$ | 22,662,000$ | 12,757,000$ | 44,361,000$ | 44,086,000$ | 25,429,000$ | 13,085,000$ | 28,197,000$ | 28,214,000$ | 23,121,000$ | 17,393,000$ | 29,797,000$ | 26,201,000$ | 16,343,000$ | 14,732,000$ | 21,595,000$ | 21,509,000$ | 10,051,000$ | 10,380,000$ | 20,614,000$ | 20,451,000$ | 12,087,000$ |
| Profit Margin | | 10.42% | 17.23% | 16.41% | 14.45% | 10.72% | 15.93% | 16.39% | 14.22% | 10.92% | 17.93% | 17.94% | 16.46% | 12.11% | 15.94% | 15.77% | 19.16% | 16.68% | 18.60% | 17.67% | 14.49% | 10.08% | 18.41% | 16.40% | 12.98% | 10.69% | 14.10% | 12.98% | 8.74% | 5.28% | 15.61% | 14.31% | 10.39% | 5.65% | 10.74% | 10.73% | 10.52% | 8.69% | 12.90% | 11.39% | 8.19% | 7.97% | 9.99% | 9.93% | 5.70% | 6.23% | 9.85% | 9.84% | 7.18% |
| TTM | | 14.79% | 14.90% | 14.53% | 14.49% | 14.44% | 14.51% | 15.03% | 15.45% | 15.99% | 16.31% | 15.78% | 15.18% | 15.78% | 16.81% | 17.44% | 18.07% | 16.94% | 15.62% | 15.51% | 15.06% | 14.75% | 15.00% | 13.71% | 12.76% | 11.79% | 10.64% | 10.95% | 11.33% | 11.74% | 11.88% | 10.58% | 9.47% | 9.48% | 10.25% | 10.78% | 10.96% | 10.43% | 10.30% | 9.50% | 9.08% | 8.55% | 8.19% | 8.13% | 8.09% | 8.45% | 8.16% | 8.23% | 8.10% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | (22,662,000$) | | | | (113,876,000$) | | | (1,000$) | (79,532,000$) | | | | (1,000$) | | | | (1,000$) | | | | | | | 1,000$ |
| Earnings to Common Shareholders | | 56,214,000$ | 107,444,000$ | 103,541,000$ | 77,884,000$ | 55,446,000$ | 93,519,000$ | 97,831,000$ | 75,430,000$ | 54,802,000$ | 104,021,000$ | 107,211,000$ | 87,954,000$ | 57,606,000$ | 88,243,000$ | 93,570,000$ | 94,576,000$ | 69,797,000$ | 73,778,000$ | 72,483,000$ | 50,387,000$ | 29,638,000$ | 67,057,000$ | 53,479,000$ | 36,826,000$ | 28,057,000$ | 43,686,000$ | 39,577,000$ | 22,662,000$ | 12,757,000$ | 44,361,000$ | 44,086,000$ | 25,430,000$ | 13,085,000$ | 28,197,000$ | 28,214,000$ | 23,121,000$ | 17,394,000$ | 29,797,000$ | 26,201,000$ | 16,343,000$ | 14,733,000$ | 21,595,000$ | 21,509,000$ | 10,051,000$ | 10,380,000$ | 20,614,000$ | 20,451,000$ | 12,086,000$ |
| QoQ% | | (47.68%) | 3.77% | 32.94% | 40.47% | (40.71%) | (4.41%) | 29.70% | 37.64% | (47.32%) | (2.98%) | 21.89% | 52.68% | (34.72%) | (5.69%) | (1.06%) | 35.50% | (5.40%) | 1.79% | 43.85% | 70.01% | (55.80%) | 25.39% | 45.22% | 31.25% | (35.78%) | 10.38% | 74.64% | 77.64% | (71.24%) | .62% | 73.36% | 94.35% | (53.59%) | (.06%) | 22.03% | 32.93% | (41.63%) | 13.73% | 60.32% | 10.93% | (31.78%) | .40% | 114.00% | (3.17%) | (49.65%) | .80% | 69.21% | 57.62% |
| YoY% | | 1.39% | 14.89% | 5.84% | 3.25% | 1.18% | (10.10%) | (8.75%) | (14.24%) | (4.87%) | 17.88% | 14.58% | (7.00%) | (17.47%) | 19.61% | 29.09% | 87.70% | 135.50% | 10.02% | 35.54% | 36.83% | 5.64% | 53.50% | 35.13% | 62.50% | 119.93% | (1.52%) | (10.23%) | (10.89%) | (2.51%) | 57.33% | 56.26% | 9.99% | (24.77%) | (5.37%) | 7.68% | 41.47% | 18.06% | 37.98% | 21.81% | 62.60% | 41.94% | 4.76% | 5.17% | (16.84%) | 35.37% | 3.04% | 10.53% | 152.05% |
| Earnings Per Share, Basic | | 1.34$ | 2.59$ | 2.48$ | 1.86$ | 1.32$ | 2.22$ | 2.32$ | 1.78$ | 1.29$ | 2.44$ | 2.51$ | 2.06$ | | 2.06$ | 2.17$ | 2.19$ | 1.62$ | 1.70$ | 1.67$ | 1.16$ | 0.68$ | 1.54$ | 1.23$ | 0.84$ | 0.62$ | 0.98$ | 0.89$ | 0.51$ | 0.28$ | 0.96$ | 0.95$ | 0.55$ | 0.28$ | 0.60$ | 0.59$ | 0.49$ | 0.37$ | 0.62$ | 0.54$ | 0.34$ | 0.30$ | 0.44$ | 0.44$ | 0.20$ | 0.21$ | 0.42$ | 0.42$ | 0.25$ |
| Earnings Per Share, Diluted | | 1.34$ | 2.58$ | 2.47$ | 1.85$ | 1.32$ | 2.21$ | 2.31$ | 1.77$ | 1.28$ | 2.43$ | 2.50$ | 2.05$ | | 2.06$ | 2.16$ | 2.18$ | 1.61$ | 1.70$ | 1.66$ | 1.16$ | 0.68$ | 1.54$ | 1.22$ | 0.83$ | 0.63$ | 0.97$ | 0.88$ | 0.50$ | 0.28$ | 0.95$ | 0.94$ | 0.54$ | 0.27$ | 0.59$ | 0.59$ | 0.48$ | 0.36$ | 0.62$ | 0.54$ | 0.34$ | 0.30$ | 0.44$ | 0.43$ | 0.20$ | 0.21$ | 0.42$ | 0.42$ | 0.25$ |
| Unlevered FCF Per Share, Basic | | 2.85$ | 3.23$ | 2.09$ | (1.02$) | 1.44$ | 1.38$ | 1.68$ | (0.74$) | (0.06$) | 4.25$ | 4.10$ | (0.37$) | | 2.69$ | 1.85$ | 0.62$ | 0.39$ | 0.66$ | 1.27$ | 0.17$ | 1.51$ | 1.84$ | 0.52$ | 0.13$ | 1.07$ | | 0.81$ | 0.05$ | 1.04$ | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 2.84$ | 3.21$ | 2.09$ | (1.01$) | 1.43$ | 1.37$ | 1.67$ | (0.74$) | (0.06$) | 4.23$ | 4.09$ | (0.37$) | | 2.68$ | 1.84$ | 0.62$ | 0.39$ | 0.65$ | 1.26$ | 0.17$ | 1.52$ | 1.83$ | 0.52$ | 0.13$ | 1.08$ | | 0.80$ | 0.05$ | 1.04$ | | | | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | 41,801,000 | 41,520,000 | 41,705,000 | 41,846,000 | 41,940,000 | 42,151,000 | 42,251,000 | 42,386,000 | 42,440,000 | 42,673,000 | 42,669,000 | 42,610,000 | | 42,813,000 | 43,145,000 | 43,179,000 | 43,211,000 | 43,276,000 | 43,434,000 | 43,379,000 | 43,792,000 | 43,474,000 | 43,471,000 | 44,099,000 | 44,918,000 | 44,477,000 | 44,671,000 | 44,874,000 | 45,722,000 | 46,192,000 | 46,323,000 | 46,615,000 | 47,327,000 | 47,367,000 | 47,634,000 | 47,616,000 | 47,521,000 | 48,119,000 | 48,399,000 | 48,297,000 | 48,348,000 | 48,998,000 | 49,254,000 | 49,208,000 | 48,988,000 | 49,010,000 | 49,011,000 | 48,899,000 |
| Average Shares, Diluted | | 41,892,000 | 41,704,000 | 41,838,000 | 42,010,000 | 42,149,000 | 42,335,000 | 42,418,000 | 42,630,000 | 42,826,000 | 42,882,000 | 42,813,000 | 42,827,000 | | 42,916,000 | 43,240,000 | 43,376,000 | 43,390,000 | 43,485,000 | 43,641,000 | 43,612,000 | 43,732,000 | 43,683,000 | 43,663,000 | 44,286,000 | 44,685,000 | 44,814,000 | 44,972,000 | 45,213,000 | 45,852,000 | 46,622,000 | 46,677,000 | 47,009,000 | 47,584,000 | 47,686,000 | 47,920,000 | 47,906,000 | 47,773,000 | 48,352,000 | 48,605,000 | 48,450,000 | 48,604,000 | 49,239,000 | 49,473,000 | 49,408,000 | 49,257,000 | 49,227,000 | 49,227,000 | 49,065,000 |
| EBIT | | 74,701,000$ | 143,837,000$ | 139,455,000$ | 104,480,000$ | 76,444,000$ | 126,493,000$ | 132,690,000$ | 98,418,000$ | 74,404,000$ | 140,076,000$ | 144,673,000$ | 117,395,000$ | 78,117,000$ | 118,125,000$ | 127,814,000$ | 124,009,000$ | 93,077,000$ | 99,773,000$ | 99,092,000$ | 66,605,000$ | 39,861,000$ | 90,825,000$ | 72,061,000$ | 46,817,000$ | 36,108,000$ | 59,189,000$ | 53,800,000$ | 29,456,000$ | 18,289,000$ | 60,892,000$ | 61,433,000$ | 32,773,000$ | 24,017,000$ | 45,074,000$ | 45,125,000$ | 30,989,000$ | 26,136,000$ | 45,777,000$ | 40,924,000$ | 26,641,000$ | 22,408,000$ | 35,249,000$ | 35,009,000$ | 16,277,000$ | 15,322,000$ | 32,218,000$ | 32,133,000$ | 19,691,000$ |
| EBITDA | | 100,033,000$ | 167,177,000$ | 160,450,000$ | 123,673,000$ | 100,864,000$ | 148,151,000$ | 152,059,000$ | 117,607,000$ | 94,887,000$ | 158,255,000$ | 162,972,000$ | 135,141,000$ | 94,486,000$ | 134,322,000$ | 145,343,000$ | 134,804,000$ | 102,362,000$ | 110,212,000$ | 110,620,000$ | 77,830,000$ | 48,540,000$ | 101,174,000$ | 82,066,000$ | 56,551,000$ | 45,466,000$ | 68,718,000$ | 63,557,000$ | 39,214,000$ | 28,633,000$ | 70,308,000$ | 71,378,000$ | 42,461,000$ | 30,860,000$ | 55,560,000$ | 53,157,000$ | 39,352,000$ | 32,578,000$ | 52,384,000$ | 48,365,000$ | 34,078,000$ | 27,565,000$ | 42,197,000$ | 42,307,000$ | 23,695,000$ | 21,135,000$ | 39,538,000$ | 39,234,000$ | 27,375,000$ |