| Sensata Technologies Holding plc (ST) |
| 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 | | 917,883,000$ | 931,978,000$ | 943,384,000$ | 911,255,000$ | 907,726,000$ | 982,830,000$ | 1,035,535,000$ | 1,006,709,000$ | 992,511,000$ | 1,001,302,000$ | 1,062,112,000$ | 998,175,000$ | 1,014,676,000$ | 1,018,268,000$ | 1,020,548,000$ | 975,770,000$ | 934,597,000$ | 951,021,000$ | 992,660,000$ | 942,528,000$ | 906,491,000$ | 788,313,000$ | 576,505,000$ | 774,269,000$ | 846,691,000$ | 849,715,000$ | 883,726,000$ | 870,499,000$ | 847,922,000$ | 873,552,000$ | 913,860,000$ | 886,293,000$ | 840,534,000$ | 819,054,000$ | 839,874,000$ | 807,271,000$ | 788,396,000$ | 789,798,000$ | 827,545,000$ | 796,549,000$ | 726,471,000$ | 727,360,000$ | 770,445,000$ | 750,685,000$ | 705,261,000$ | 577,095,000$ | 575,853,000$ | 551,594,000$ |
| QoQ% | | (1.51%) | (1.21%) | 3.53% | .39% | (7.64%) | (5.09%) | 2.86% | 1.43% | (.88%) | (5.73%) | 6.41% | (1.63%) | (.35%) | (.22%) | 4.59% | 4.41% | (1.73%) | (4.20%) | 5.32% | 3.98% | 14.99% | 36.74% | (25.54%) | (8.55%) | (.36%) | (3.85%) | 1.52% | 2.66% | (2.93%) | (4.41%) | 3.11% | 5.44% | 2.62% | (2.48%) | 4.04% | 2.39% | (.18%) | (4.56%) | 3.89% | 9.65% | (.12%) | (5.59%) | 2.63% | 6.44% | 22.21% | .22% | 4.40% | 9.22% |
| YoY% | | 1.12% | (5.17%) | (8.90%) | (9.48%) | (8.54%) | (1.85%) | (2.50%) | .86% | (2.18%) | (1.67%) | 4.07% | 2.30% | 8.57% | 7.07% | 2.81% | 3.53% | 3.10% | 20.64% | 72.19% | 21.73% | 7.06% | (7.23%) | (34.76%) | (11.06%) | (.15%) | (2.73%) | (3.30%) | (1.78%) | .88% | 6.65% | 8.81% | 9.79% | 6.61% | 3.70% | 1.49% | 1.35% | 8.52% | 8.58% | 7.41% | 6.11% | 3.01% | 26.04% | 33.79% | 36.09% | 39.65% | 15.68% | 13.71% | 17.26% |
| Cost Of Revenue | | 651,827,000$ | 672,602,000$ | 657,104,000$ | 638,667,000$ | 661,763,000$ | 701,463,000$ | 724,414,000$ | 689,260,000$ | 702,262,000$ | 687,959,000$ | 732,108,000$ | 670,471,000$ | 673,830,000$ | 694,535,000$ | 686,603,000$ | 657,080,000$ | 619,878,000$ | 628,922,000$ | 658,285,000$ | 635,349,000$ | 609,940,000$ | 530,255,000$ | 412,443,000$ | 566,406,000$ | 556,482,000$ | 554,910,000$ | 575,235,000$ | 580,806,000$ | 543,563,000$ | 558,334,000$ | 582,509,000$ | 582,457,000$ | 538,735,000$ | 527,239,000$ | 540,505,000$ | 532,419,000$ | 509,396,000$ | 508,944,000$ | 537,441,000$ | 528,378,000$ | 476,657,000$ | 476,634,000$ | 517,875,000$ | 506,633,000$ | 469,749,000$ | 371,940,000$ | 368,446,000$ | 357,199,000$ |
| Gross Profit | | 266,056,000$ | 259,376,000$ | 286,280,000$ | 272,588,000$ | 245,963,000$ | 281,367,000$ | 311,121,000$ | 317,449,000$ | 290,249,000$ | 313,343,000$ | 330,004,000$ | 327,704,000$ | 340,846,000$ | 323,733,000$ | 333,945,000$ | 318,690,000$ | 314,719,000$ | 322,099,000$ | 334,375,000$ | 307,179,000$ | 296,551,000$ | 258,058,000$ | 164,062,000$ | 207,863,000$ | 290,209,000$ | 294,805,000$ | 308,491,000$ | 289,693,000$ | 304,359,000$ | 315,218,000$ | 331,351,000$ | 303,836,000$ | 301,799,000$ | 291,815,000$ | 299,369,000$ | 274,852,000$ | 278,898,000$ | 280,854,000$ | 290,104,000$ | 268,171,000$ | 249,814,000$ | 250,726,000$ | 252,570,000$ | 244,052,000$ | 235,512,000$ | 205,155,000$ | 207,407,000$ | 194,395,000$ |
| Gross Margin | | 28.99% | 27.83% | 30.35% | 29.91% | 27.10% | 28.63% | 30.04% | 31.53% | 29.24% | 31.29% | 31.07% | 32.83% | 33.59% | 31.79% | 32.72% | 32.66% | 33.67% | 33.87% | 33.69% | 32.59% | 32.71% | 32.74% | 28.46% | 26.85% | 34.28% | 34.70% | 34.91% | 33.28% | 35.90% | 36.09% | 36.26% | 34.28% | 35.91% | 35.63% | 35.65% | 34.05% | 35.38% | 35.56% | 35.06% | 33.67% | 34.39% | 34.47% | 32.78% | 32.51% | 33.39% | 35.55% | 36.02% | 35.24% |
| Operating Expenses | | 165,926,000$ | 382,264,000$ | 148,218,000$ | 150,392,000$ | 172,175,000$ | 480,594,000$ | 181,174,000$ | 172,657,000$ | 491,664,000$ | 197,083,000$ | 211,991,000$ | 178,862,000$ | 188,481,000$ | 70,832,000$ | 195,002,000$ | 192,760,000$ | 165,027,000$ | 160,760,000$ | 169,620,000$ | 149,725,000$ | 142,390,000$ | 131,213,000$ | 165,930,000$ | 149,264,000$ | 169,491,000$ | 148,673,000$ | 161,052,000$ | 147,097,000$ | 141,997,000$ | 92,899,000$ | 153,291,000$ | 156,158,000$ | 147,887,000$ | 151,535,000$ | 159,400,000$ | 153,226,000$ | 151,055,000$ | 158,046,000$ | 161,986,000$ | 154,584,000$ | 158,655,000$ | 143,848,000$ | 159,414,000$ | 141,661,000$ | 159,194,000$ | 113,038,000$ | 103,431,000$ | 95,217,000$ |
| Operating Income | | 100,130,000$ | (122,888,000$) | 138,062,000$ | 122,196,000$ | 73,788,000$ | (199,227,000$) | 129,947,000$ | 144,792,000$ | (201,415,000$) | 116,260,000$ | 118,013,000$ | 148,842,000$ | 152,365,000$ | 252,901,000$ | 138,943,000$ | 125,930,000$ | 149,692,000$ | 161,339,000$ | 164,755,000$ | 157,454,000$ | 154,161,000$ | 126,845,000$ | (1,868,000$) | 58,599,000$ | 120,718,000$ | 146,132,000$ | 147,439,000$ | 142,596,000$ | 162,362,000$ | 222,319,000$ | 178,060,000$ | 147,678,000$ | 153,912,000$ | 140,280,000$ | 139,969,000$ | 121,626,000$ | 127,843,000$ | 122,808,000$ | 128,118,000$ | 113,587,000$ | 91,159,000$ | 106,878,000$ | 93,156,000$ | 102,391,000$ | 76,318,000$ | 92,117,000$ | 103,976,000$ | 99,178,000$ |
| Operating Margin | | 10.91% | (13.19%) | 14.64% | 13.41% | 8.13% | (20.27%) | 12.55% | 14.38% | (20.29%) | 11.61% | 11.11% | 14.91% | 15.02% | 24.84% | 13.62% | 12.91% | 16.02% | 16.97% | 16.60% | 16.71% | 17.01% | 16.09% | (.32%) | 7.57% | 14.26% | 17.20% | 16.68% | 16.38% | 19.15% | 25.45% | 19.48% | 16.66% | 18.31% | 17.13% | 16.67% | 15.07% | 16.22% | 15.55% | 15.48% | 14.26% | 12.55% | 14.69% | 12.09% | 13.64% | 10.82% | 15.96% | 18.06% | 17.98% |
| Interest Income | | 5,030,000$ | 5,313,000$ | 4,467,000$ | 4,290,000$ | 803,000$ | 5,857,000$ | 5,802,000$ | 3,738,000$ | 7,548,000$ | 7,398,000$ | 7,654,000$ | 8,700,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119,000$ | 196,000$ | 321,000$ | 281,000$ | 308,000$ |
| Interest Expenses | | | | | | | | | 38,395,000$ | 58,380,000$ | 36,908,000$ | 38,105,000$ | 48,791,000$ | 43,676,000$ | 44,856,000$ | 44,842,000$ | 45,445,000$ | 44,898,000$ | 45,137,000$ | 45,213,000$ | 44,043,000$ | 47,417,000$ | 44,129,000$ | 40,808,000$ | 39,403,000$ | 40,137,000$ | 39,556,000$ | 39,608,000$ | 39,253,000$ | 38,871,000$ | 38,058,000$ | 38,321,000$ | 38,429,000$ | 39,183,000$ | 40,263,000$ | 40,038,000$ | 40,277,000$ | 40,617,000$ | 41,176,000$ | 41,757,000$ | 42,268,000$ | 41,597,000$ | 29,706,000$ | 31,562,000$ | 34,880,000$ | 36,237,000$ | 23,874,000$ | 23,587,000$ | 23,512,000$ |
| Income Before Tax | | 75,306,000$ | (148,427,000$) | 105,780,000$ | 90,641,000$ | 35,232,000$ | (244,606,000$) | 98,983,000$ | 98,591,000$ | (241,996,000$) | 80,669,000$ | 68,984,000$ | 110,143,000$ | 125,138,000$ | 186,674,000$ | 54,861,000$ | 30,029,000$ | 112,550,000$ | 106,799,000$ | 120,554,000$ | 74,014,000$ | 107,916,000$ | 91,910,000$ | (41,100,000$) | 6,915,000$ | 80,598,000$ | 99,016,000$ | 104,277,000$ | 106,532,000$ | 119,393,000$ | 173,680,000$ | 128,686,000$ | 104,616,000$ | 115,454,000$ | 102,851,000$ | 98,068,000$ | 86,068,000$ | 77,241,000$ | 80,906,000$ | 86,491,000$ | 76,807,000$ | 43,880,000$ | 66,367,000$ | 49,509,000$ | 45,873,000$ | 32,326,000$ | 59,986,000$ | 84,602,000$ | 76,512,000$ |
| Tax Expenses | | 12,070,000$ | 14,096,000$ | 45,112,000$ | 20,722,000$ | 29,422,000$ | (219,572,000$) | 27,280,000$ | 22,570,000$ | (39,667,000$) | 17,868,000$ | 19,873,000$ | 23,726,000$ | 11,988,000$ | 46,421,000$ | 20,020,000$ | 7,588,000$ | 578,000$ | 21,840,000$ | 7,638,000$ | 20,281,000$ | (13,751,000$) | 15,181,000$ | 1,441,000$ | (1,516,000$) | 27,060,000$ | 28,341,000$ | 30,841,000$ | 21,467,000$ | (134,706,000$) | 24,562,000$ | 23,398,000$ | 14,126,000$ | (53,675,000$) | 14,816,000$ | 18,611,000$ | 14,332,000$ | 10,714,000$ | 11,121,000$ | 20,981,000$ | 16,195,000$ | (174,409,000$) | 13,215,000$ | 8,609,000$ | 10,518,000$ | (37,194,000$) | (21,977,000$) | 20,709,000$ | 8,139,000$ |
| Net Income | | 63,236,000$ | (162,523,000$) | 60,668,000$ | 69,919,000$ | 5,810,000$ | (25,034,000$) | 71,703,000$ | 76,021,000$ | (202,229,000$) | 62,801,000$ | 49,111,000$ | 86,417,000$ | 113,150,000$ | 140,253,000$ | 34,841,000$ | 22,441,000$ | 111,972,000$ | 84,959,000$ | 112,916,000$ | 53,733,000$ | 121,667,000$ | 76,729,000$ | (42,541,000$) | 8,431,000$ | 53,538,000$ | 70,675,000$ | 73,436,000$ | 85,065,000$ | 254,099,000$ | 149,118,000$ | 105,288,000$ | 90,490,000$ | 169,129,000$ | 88,035,000$ | 79,457,000$ | 71,736,000$ | 66,527,000$ | 69,785,000$ | 65,510,000$ | 60,612,000$ | 218,289,000$ | 53,152,000$ | 40,900,000$ | 35,355,000$ | 69,520,000$ | 81,963,000$ | 63,893,000$ | 68,373,000$ |
| Profit Margin | | 6.89% | (17.44%) | 6.43% | 7.67% | .64% | (2.55%) | 6.92% | 7.55% | (20.38%) | 6.27% | 4.62% | 8.66% | 11.15% | 13.77% | 3.41% | 2.30% | 11.98% | 8.93% | 11.38% | 5.70% | 13.42% | 9.73% | (7.38%) | 1.09% | 6.32% | 8.32% | 8.31% | 9.77% | 29.97% | 17.07% | 11.52% | 10.21% | 20.12% | 10.75% | 9.46% | 8.89% | 8.44% | 8.84% | 7.92% | 7.61% | 30.05% | 7.31% | 5.31% | 4.71% | 9.86% | 14.20% | 11.10% | 12.40% |
| TTM | | .85% | (.71%) | 2.97% | 3.19% | 3.27% | (1.98%) | .21% | (.35%) | (.10%) | 7.64% | 9.50% | 9.25% | 7.71% | 7.84% | 6.55% | 8.62% | 9.52% | 9.84% | 10.06% | 6.52% | 5.39% | 3.22% | 2.96% | 6.14% | 8.19% | 14.00% | 16.16% | 16.93% | 17.01% | 14.63% | 13.09% | 12.62% | 12.35% | 9.40% | 8.91% | 8.51% | 8.20% | 13.19% | 12.92% | 12.35% | 11.69% | 6.74% | 8.12% | 9.61% | 11.78% | 12.73% | 12.45% | 10.76% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 63,236,000$ | (162,523,000$) | 60,668,000$ | 69,919,000$ | 5,810,000$ | (25,034,000$) | 71,703,000$ | 76,021,000$ | (202,229,000$) | 62,801,000$ | 49,111,000$ | 86,417,000$ | 113,150,000$ | 140,253,000$ | 34,841,000$ | 22,441,000$ | 111,972,000$ | 84,959,000$ | 112,916,000$ | 53,733,000$ | 121,667,000$ | 76,729,000$ | (42,541,000$) | 8,431,000$ | 53,538,000$ | 70,675,000$ | 73,436,000$ | 85,065,000$ | 254,099,000$ | 149,118,000$ | 105,288,000$ | 90,490,000$ | 169,129,000$ | 88,035,000$ | 79,457,000$ | 71,736,000$ | 66,527,000$ | 69,785,000$ | 65,510,000$ | 60,612,000$ | 218,289,000$ | 53,152,000$ | 40,900,000$ | 35,355,000$ | 69,520,000$ | 81,963,000$ | 63,893,000$ | 68,373,000$ |
| QoQ% | | 138.91% | (367.89%) | (13.23%) | 1,103.43% | 123.21% | (134.91%) | (5.68%) | 137.59% | (422.02%) | 27.88% | (43.17%) | (23.63%) | (19.32%) | 302.55% | 55.26% | (79.96%) | 31.80% | (24.76%) | 110.14% | (55.84%) | 58.57% | 280.37% | (604.58%) | (84.25%) | (24.25%) | (3.76%) | (13.67%) | (66.52%) | 70.40% | 41.63% | 16.35% | (46.50%) | 92.12% | 10.80% | 10.76% | 7.83% | (4.67%) | 6.53% | 8.08% | (72.23%) | 310.69% | 29.96% | 15.68% | (49.14%) | (15.18%) | 28.28% | (6.55%) | 1.95% |
| YoY% | | 988.40% | (549.21%) | (15.39%) | (8.03%) | 102.87% | (139.86%) | 46.00% | (12.03%) | (278.73%) | (55.22%) | 40.96% | 285.09% | 1.05% | 65.08% | (69.14%) | (58.24%) | (7.97%) | 10.73% | 365.43% | 537.33% | 127.25% | 8.57% | (157.93%) | (90.09%) | (78.93%) | (52.61%) | (30.25%) | (6.00%) | 50.24% | 69.39% | 32.51% | 26.14% | 154.23% | 26.15% | 21.29% | 18.35% | (69.52%) | 31.29% | 60.17% | 71.44% | 214.00% | (35.15%) | (35.99%) | (48.29%) | 3.66% | 24.15% | 213.65% | 97.24% |
| Earnings Per Share, Basic | | 0.43$ | (1.12$) | 0.41$ | 0.47$ | 0.04$ | (0.17$) | 0.48$ | 0.51$ | (1.34$) | 0.41$ | 0.32$ | 0.57$ | 0.74$ | 0.91$ | 0.22$ | 0.14$ | 0.71$ | 0.54$ | 0.71$ | 0.34$ | 0.77$ | 0.49$ | (0.27$) | 0.05$ | 0.34$ | 0.44$ | 0.45$ | 0.52$ | 1.55$ | 0.89$ | 0.61$ | 0.53$ | 0.99$ | 0.51$ | 0.46$ | 0.42$ | 0.39$ | 0.41$ | 0.38$ | 0.36$ | 1.28$ | 0.31$ | 0.24$ | 0.21$ | 0.41$ | 0.49$ | 0.37$ | 0.40$ |
| Earnings Per Share, Diluted | | 0.43$ | (1.12$) | 0.41$ | 0.47$ | 0.04$ | (0.17$) | 0.47$ | 0.50$ | (1.35$) | 0.41$ | 0.32$ | 0.56$ | 0.74$ | 0.91$ | 0.22$ | 0.14$ | 0.70$ | 0.53$ | 0.71$ | 0.34$ | 0.77$ | 0.49$ | (0.27$) | 0.05$ | 0.34$ | 0.44$ | 0.45$ | 0.52$ | 1.54$ | 0.88$ | 0.61$ | 0.52$ | 0.98$ | 0.51$ | 0.46$ | 0.42$ | 0.39$ | 0.41$ | 0.38$ | 0.35$ | 1.27$ | 0.31$ | 0.24$ | 0.21$ | 0.41$ | 0.48$ | 0.37$ | 0.39$ |
| Unlevered FCF Per Share, Basic | | 1.38$ | 1.10$ | 0.96$ | 0.80$ | 1.14$ | 0.87$ | 0.95$ | 0.71$ | 0.70$ | 0.91$ | 0.76$ | 0.64$ | 1.47$ | 0.61$ | 0.60$ | 0.30$ | 1.02$ | 0.79$ | 1.03$ | 0.66$ | 1.69$ | 0.78$ | 0.46$ | 0.63$ | 1.17$ | 1.13$ | 0.86$ | 0.69$ | 1.22$ | 0.99$ | 0.76$ | 0.72$ | 1.08$ | 0.81$ | 0.67$ | 0.70$ | 0.73$ | 0.88$ | 0.65$ | 0.80$ | 1.00$ | 0.89$ | 0.64$ | 0.61$ | 0.61$ | 0.37$ | 0.66$ | 0.61$ |
| Unlevered FCF Per Share, Diluted | | 1.37$ | 1.10$ | 0.96$ | 0.80$ | 1.14$ | 0.87$ | 0.95$ | 0.71$ | 0.70$ | 0.91$ | 0.76$ | 0.63$ | 1.47$ | 0.61$ | 0.60$ | 0.30$ | 1.01$ | 0.79$ | 1.03$ | 0.66$ | 1.68$ | 0.78$ | 0.46$ | 0.62$ | 1.17$ | 1.12$ | 0.86$ | 0.68$ | 1.21$ | 0.99$ | 0.76$ | 0.71$ | 1.07$ | 0.80$ | 0.66$ | 0.70$ | 0.73$ | 0.87$ | 0.64$ | 0.80$ | 0.99$ | 0.88$ | 0.64$ | 0.60$ | 0.60$ | 0.37$ | 0.65$ | 0.61$ |
| Average Shares, Basic | | 145,630,000 | 145,663,000 | 146,209,000 | 148,498,000 | 149,558,000 | 150,717,000 | 150,845,000 | 150,480,000 | 151,136,000 | 152,046,000 | 152,700,000 | 152,518,000 | 152,639,000 | 154,474,000 | 156,477,000 | 157,422,000 | 158,298,000 | 158,394,000 | 158,208,000 | 157,764,000 | 157,487,000 | 157,220,000 | 157,186,000 | 157,599,000 | 158,461,000 | 160,458,000 | 161,618,000 | 163,247,000 | 164,147,000 | 167,290,000 | 171,439,000 | 171,404,000 | 171,312,000 | 171,269,000 | 171,132,000 | 170,947,000 | 170,869,000 | 170,840,000 | 170,723,000 | 170,404,000 | 170,267,000 | 170,147,000 | 170,007,000 | 169,487,000 | 169,065,000 | 168,554,000 | 170,748,000 | 172,085,000 |
| Average Shares, Diluted | | 147,412,000 | 145,663,000 | 146,509,000 | 148,816,000 | 150,033,000 | 150,717,000 | 151,129,000 | 150,921,000 | 149,633,000 | 152,379,000 | 153,064,000 | 153,324,000 | 153,141,000 | 154,943,000 | 156,994,000 | 158,630,000 | 159,427,000 | 159,479,000 | 159,344,000 | 159,230,000 | 158,986,000 | 157,979,000 | 157,186,000 | 158,385,000 | 159,565,000 | 161,308,000 | 162,478,000 | 164,521,000 | 165,293,000 | 168,594,000 | 172,693,000 | 172,856,000 | 172,606,000 | 172,245,000 | 171,920,000 | 171,905,000 | 171,762,000 | 171,478,000 | 171,343,000 | 171,257,000 | 171,515,000 | 171,608,000 | 171,667,000 | 171,262,000 | 171,034,000 | 170,765,000 | 172,918,000 | 174,151,000 |
| EBIT | | 75,306,000$ | (148,427,000$) | 105,780,000$ | 90,641,000$ | 35,232,000$ | (244,606,000$) | 98,983,000$ | 136,986,000$ | (241,996,000$) | 117,577,000$ | 107,089,000$ | 158,934,000$ | 168,814,000$ | 231,530,000$ | 99,703,000$ | 75,474,000$ | 157,448,000$ | 151,936,000$ | 165,767,000$ | 118,057,000$ | 155,333,000$ | 136,039,000$ | (292,000$) | 46,318,000$ | 120,735,000$ | 138,572,000$ | 143,885,000$ | 145,785,000$ | 158,264,000$ | 211,738,000$ | 167,007,000$ | 143,045,000$ | 154,637,000$ | 143,114,000$ | 138,106,000$ | 126,345,000$ | 117,858,000$ | 122,082,000$ | 128,248,000$ | 119,075,000$ | 85,477,000$ | 96,073,000$ | 81,071,000$ | 80,753,000$ | 68,563,000$ | 83,860,000$ | 108,189,000$ | 100,024,000$ |
| EBITDA | | 142,691,000$ | (75,473,000$) | 160,302,000$ | 152,180,000$ | 124,988,000$ | (166,178,000$) | 171,561,000$ | 209,024,000$ | (241,996,000$) | 117,577,000$ | 107,089,000$ | 158,934,000$ | 168,814,000$ | 231,530,000$ | 99,703,000$ | 75,474,000$ | 157,448,000$ | 151,936,000$ | 165,767,000$ | 118,057,000$ | 155,333,000$ | 136,039,000$ | (292,000$) | 46,318,000$ | 120,735,000$ | 138,572,000$ | 143,885,000$ | 145,785,000$ | 158,264,000$ | 211,738,000$ | 167,007,000$ | 143,045,000$ | 154,637,000$ | 143,114,000$ | 138,106,000$ | 126,345,000$ | 117,858,000$ | 122,082,000$ | 128,248,000$ | 119,075,000$ | 85,477,000$ | 96,073,000$ | 81,071,000$ | 80,753,000$ | 68,563,000$ | 83,860,000$ | 108,189,000$ | 100,024,000$ |