| BIO-TECHNE Corp (TECH) |
| Q3-CY2026 | Q2-CY2026 | 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 |
| Balance Sheet Date | | 2026-Jun-30 | 2026-Mar-31 | 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 |
| Fiscal Period | | Q4-FY2026 | Q3-FY2026 | Q2-FY2026 | Q1-FY2026 | 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 |
| Total Revenue | | 321,192,000$ | 311,415,000$ | 295,877,000$ | 286,555,000$ | 316,964,000$ | 316,181,000$ | 297,031,000$ | 289,458,000$ | 306,099,000$ | 303,428,000$ | 272,598,000$ | 276,935,000$ | 301,320,000$ | 294,146,000$ | 271,581,000$ | 269,655,000$ | 288,228,000$ | 290,376,000$ | 269,276,000$ | 257,719,000$ | 259,028,000$ | 243,552,000$ | 224,253,000$ | 204,199,000$ | 175,834,000$ | 194,680,000$ | 184,934,000$ | 183,243,000$ | 191,665,000$ | 184,861,000$ | 174,510,000$ | 162,970,000$ | 180,254,000$ | 163,973,000$ | 154,153,000$ | 144,613,000$ | 156,578,000$ | 144,037,000$ | 131,807,000$ | 130,581,000$ | 134,762,000$ | 130,973,000$ | 120,907,000$ | 112,381,000$ | 117,663,000$ | 114,158,000$ | 111,948,000$ | 108,477,000$ |
| QoQ% | | 3.14% | 5.25% | 3.25% | (9.59%) | .25% | 6.45% | 2.62% | (5.44%) | .88% | 11.31% | (1.57%) | (8.09%) | 2.44% | 8.31% | .71% | (6.44%) | (.74%) | 7.84% | 4.48% | (.51%) | 6.35% | 8.61% | 9.82% | 16.13% | (9.68%) | 5.27% | .92% | (4.39%) | 3.68% | 5.93% | 7.08% | (9.59%) | 9.93% | 6.37% | 6.60% | (7.64%) | 8.71% | 9.28% | .94% | (3.10%) | 2.89% | 8.33% | 7.59% | (4.49%) | 3.07% | 1.97% | 3.20% | 17.24% |
| YoY% | | 1.33% | (1.51%) | (.39%) | (1.00%) | 3.55% | 4.20% | 8.96% | 4.52% | 1.59% | 3.16% | .37% | 2.70% | 4.54% | 1.30% | .86% | 4.63% | 11.27% | 19.23% | 20.08% | 26.21% | 47.31% | 25.10% | 21.26% | 11.44% | (8.26%) | 5.31% | 5.97% | 12.44% | 6.33% | 12.74% | 13.21% | 12.69% | 15.12% | 13.84% | 16.95% | 10.75% | 16.19% | 9.98% | 9.02% | 16.20% | 14.53% | 14.73% | 8.00% | 3.60% | 27.17% | 19.47% | 33.24% | 26.63% |
| Cost Of Revenue | | 109,798,000$ | 103,127,000$ | 104,600,000$ | 98,443,000$ | 118,152,000$ | 101,625,000$ | 103,145,000$ | 106,441,000$ | 102,751,000$ | 98,829,000$ | 96,011,000$ | 91,744,000$ | 96,622,000$ | 91,984,000$ | 88,221,000$ | 90,060,000$ | 87,878,000$ | 88,918,000$ | 85,585,000$ | 86,722,000$ | 83,084,000$ | 75,278,000$ | 73,353,000$ | 66,468,000$ | 62,520,000$ | 64,617,000$ | 63,531,000$ | 64,829,000$ | 63,405,000$ | 60,251,000$ | 61,492,000$ | 55,367,000$ | 58,073,000$ | 53,712,000$ | 52,319,000$ | 46,745,000$ | 54,206,000$ | 47,355,000$ | 43,664,000$ | 43,236,000$ | 45,070,000$ | 40,984,000$ | 39,320,000$ | 36,990,000$ | 38,575,000$ | 34,778,000$ | 36,205,000$ | 35,411,000$ |
| Gross Profit | | 211,394,000$ | 208,288,000$ | 191,277,000$ | 188,112,000$ | 198,812,000$ | 214,556,000$ | 193,886,000$ | 183,017,000$ | 203,348,000$ | 204,599,000$ | 176,587,000$ | 185,191,000$ | 204,698,000$ | 202,162,000$ | 183,360,000$ | 179,595,000$ | 200,350,000$ | 201,458,000$ | 183,691,000$ | 170,997,000$ | 175,944,000$ | 168,274,000$ | 150,900,000$ | 137,731,000$ | 113,314,000$ | 130,063,000$ | 121,403,000$ | 118,414,000$ | 128,260,000$ | 124,610,000$ | 113,018,000$ | 107,603,000$ | 122,181,000$ | 110,261,000$ | 101,834,000$ | 97,868,000$ | 102,372,000$ | 96,682,000$ | 88,143,000$ | 87,345,000$ | 89,692,000$ | 89,989,000$ | 81,587,000$ | 75,391,000$ | 79,088,000$ | 79,380,000$ | 75,743,000$ | 73,066,000$ |
| Gross Margin | | 65.82% | 66.88% | 64.65% | 65.65% | 62.72% | 67.86% | 65.28% | 63.23% | 66.43% | 67.43% | 64.78% | 66.87% | 67.93% | 68.73% | 67.52% | 66.60% | 69.51% | 69.38% | 68.22% | 66.35% | 67.93% | 69.09% | 67.29% | 67.45% | 64.44% | 66.81% | 65.65% | 64.62% | 66.92% | 67.41% | 64.76% | 66.03% | 67.78% | 67.24% | 66.06% | 67.68% | 65.38% | 67.12% | 66.87% | 66.89% | 66.56% | 68.71% | 67.48% | 67.09% | 67.22% | 69.54% | 67.66% | 67.36% |
| Operating Expenses | | 137,118,000$ | 132,793,000$ | 136,816,000$ | 140,454,000$ | 222,672,000$ | 175,848,000$ | 146,467,000$ | 143,030,000$ | 157,525,000$ | 137,601,000$ | 138,583,000$ | 129,329,000$ | 110,173,000$ | 121,951,000$ | 115,469,000$ | 123,278,000$ | 119,777,000$ | 111,011,000$ | 121,343,000$ | 107,775,000$ | 107,362,000$ | 99,648,000$ | 99,905,000$ | 88,639,000$ | 74,004,000$ | 82,272,000$ | 84,411,000$ | 85,087,000$ | 84,996,000$ | 80,520,000$ | 79,415,000$ | 81,840,000$ | 79,266,000$ | 67,177,000$ | 77,686,000$ | 71,837,000$ | 62,326,000$ | 63,180,000$ | 70,262,000$ | 58,189,000$ | 49,680,000$ | 46,462,000$ | 45,562,000$ | 44,362,000$ | 41,287,000$ | 39,954,000$ | 41,163,000$ | 37,850,000$ |
| Operating Income | | 74,276,000$ | 75,495,000$ | 54,461,000$ | 47,658,000$ | (23,860,000$) | 38,708,000$ | 47,419,000$ | 39,987,000$ | 45,823,000$ | 66,998,000$ | 38,004,000$ | 55,862,000$ | 94,525,000$ | 80,211,000$ | 67,891,000$ | 56,317,000$ | 80,573,000$ | 90,447,000$ | 62,348,000$ | 63,222,000$ | 68,582,000$ | 68,626,000$ | 50,995,000$ | 49,092,000$ | 39,310,000$ | 47,791,000$ | 36,992,000$ | 33,327,000$ | 43,264,000$ | 44,090,000$ | 33,603,000$ | 25,763,000$ | 42,915,000$ | 43,084,000$ | 24,148,000$ | 26,031,000$ | 40,046,000$ | 33,502,000$ | 17,881,000$ | 29,156,000$ | 40,012,000$ | 43,527,000$ | 36,025,000$ | 31,028,000$ | 37,801,000$ | 39,426,000$ | 34,580,000$ | 35,216,000$ |
| Operating Margin | | 23.13% | 24.24% | 18.41% | 16.63% | (7.53%) | 12.24% | 15.96% | 13.81% | 14.97% | 22.08% | 13.94% | 20.17% | 31.37% | 27.27% | 25.00% | 20.89% | 27.96% | 31.15% | 23.15% | 24.53% | 26.48% | 28.18% | 22.74% | 24.04% | 22.36% | 24.55% | 20.00% | 18.19% | 22.57% | 23.85% | 19.26% | 15.81% | 23.81% | 26.28% | 15.67% | 18.00% | 25.58% | 23.26% | 13.57% | 22.33% | 29.69% | 33.23% | 29.80% | 27.61% | 32.13% | 34.54% | 30.89% | 32.46% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | 4,005,000$ | 4,329,000$ | 4,893,000$ | 3,702,000$ | 1,367,000$ | 2,356,000$ | 3,790,000$ | 2,505,000$ | 2,493,000$ | 2,902,000$ | 3,409,000$ | 3,291,000$ | 2,660,000$ | 3,585,000$ | 4,416,000$ | 4,617,000$ | 4,486,000$ | 4,872,000$ | 5,222,000$ | 5,595,000$ | 5,113,000$ | 5,759,000$ | 5,239,000$ | 3,053,000$ | 2,560,000$ | 2,331,000$ | 2,243,000$ | 1,931,000$ | 2,108,000$ | 1,921,000$ | 1,400,000$ | 433,000$ | 448,000$ | 400,000$ | 451,000$ | 388,000$ | 414,000$ | 437,000$ | 311,000$ |
| Income Before Tax | | 70,680,000$ | 71,225,000$ | 50,784,000$ | 47,991,000$ | (22,859,000$) | 38,274,000$ | 42,876,000$ | 40,171,000$ | 41,661,000$ | 61,084,000$ | 33,387,000$ | 49,558,000$ | 88,316,000$ | 80,196,000$ | 66,429,000$ | 103,716,000$ | 79,052,000$ | 68,772,000$ | 86,179,000$ | 67,383,000$ | 7,113,000$ | 45,354,000$ | 56,368,000$ | 39,339,000$ | 61,525,000$ | 46,821,000$ | 150,326,000$ | 17,806,000$ | 22,786,000$ | 49,877,000$ | 21,767,000$ | 17,586,000$ | 56,270,000$ | 24,982,000$ | 21,731,000$ | 22,967,000$ | 37,848,000$ | 31,141,000$ | 15,188,000$ | 27,785,000$ | 37,770,000$ | 42,490,000$ | 35,374,000$ | 31,847,000$ | 38,242,000$ | 38,759,000$ | 42,563,000$ | 34,598,000$ |
| Tax Expenses | | 16,059,000$ | 20,178,000$ | 12,775,000$ | 9,806,000$ | (5,181,000$) | 15,686,000$ | 7,986,000$ | 6,571,000$ | 1,073,000$ | 12,025,000$ | 5,922,000$ | (1,435,000$) | 12,832,000$ | 9,978,000$ | 16,424,000$ | 13,982,000$ | 17,137,000$ | 8,628,000$ | 14,120,000$ | (1,598,000$) | (7,531,000$) | (48,000$) | 10,224,000$ | 5,944,000$ | 2,680,000$ | 10,389,000$ | 30,704,000$ | 3,408,000$ | 6,326,000$ | 5,223,000$ | 4,211,000$ | 183,000$ | 14,569,000$ | 5,244,000$ | (27,116,000$) | 7,104,000$ | 10,238,000$ | 8,974,000$ | 7,721,000$ | 8,942,000$ | 12,144,000$ | 12,199,000$ | 9,523,000$ | 9,139,000$ | 11,913,000$ | 14,469,000$ | 9,354,000$ | 10,691,000$ |
| Net Income | | 54,621,000$ | 51,047,000$ | 38,009,000$ | 38,185,000$ | (17,678,000$) | 22,588,000$ | 34,890,000$ | 33,600,000$ | 40,588,000$ | 49,059,000$ | 27,465,000$ | 50,993,000$ | 75,484,000$ | 70,218,000$ | 50,005,000$ | 89,734,000$ | 61,915,000$ | 60,144,000$ | 72,059,000$ | 68,981,000$ | 14,644,000$ | 45,402,000$ | 46,144,000$ | 33,395,000$ | 58,845,000$ | 36,432,000$ | 119,622,000$ | 14,398,000$ | 16,459,000$ | 44,654,000$ | 17,556,000$ | 17,403,000$ | 41,701,000$ | 19,738,000$ | 48,847,000$ | 15,863,000$ | 27,609,000$ | 22,167,000$ | 7,466,000$ | 18,843,000$ | 25,626,000$ | 30,291,000$ | 25,851,000$ | 22,707,000$ | 26,329,000$ | 24,290,000$ | 33,209,000$ | 23,907,000$ |
| Profit Margin | | 17.01% | 16.39% | 12.85% | 13.33% | (5.58%) | 7.14% | 11.75% | 11.61% | 13.26% | 16.17% | 10.08% | 18.41% | 25.05% | 23.87% | 18.41% | 33.28% | 21.48% | 20.71% | 26.76% | 26.77% | 5.65% | 18.64% | 20.58% | 16.35% | 33.47% | 18.71% | 64.68% | 7.86% | 8.59% | 24.16% | 10.06% | 10.68% | 23.14% | 12.04% | 31.69% | 10.97% | 17.63% | 15.39% | 5.66% | 14.43% | 19.02% | 23.13% | 21.38% | 20.21% | 22.38% | 21.28% | 29.67% | 22.04% |
| TTM | | 14.97% | 9.05% | 6.67% | 6.41% | 6.02% | 10.89% | 13.22% | 12.86% | 14.50% | 17.59% | 19.58% | 21.57% | 25.11% | 24.20% | 23.38% | 25.40% | 23.80% | 20.05% | 19.53% | 17.79% | 14.99% | 21.68% | 21.88% | 32.69% | 31.04% | 24.77% | 26.20% | 12.68% | 13.46% | 17.27% | 14.14% | 19.31% | 19.62% | 18.09% | 19.10% | 12.67% | 13.51% | 13.69% | 15.57% | 19.45% | 20.94% | 21.83% | 21.32% | 23.36% | 23.82% | 25.34% | 28.29% | 28.23% |
| Earnings to Minority | | (19,000$) | 10,000$ | 6,000$ | 6,000$ | 23,000$ | 3,000$ | 3,000$ | 6,000$ | 9,000$ | 5,000$ | 3,000$ | 8,000$ | 0$ | 0$ | 0$ | 179,000$ | 391,000$ | (595,000$) | (8,114,000$) | (634,000$) | (316,000$) | (380,000$) | (130,000$) | 21,000$ | 98,000$ | 26,000$ | 172,000$ | 11,000$ | 38,000$ | 35,000$ | 18,000$ | 16,000$ | 38,000$ | 18,000$ | 41,000$ | 10,000$ | 22,000$ | 20,000$ | 6,000$ | 13,000$ | | | | | | | | |
| Earnings to Common Shareholders | | 54,640,000$ | 51,037,000$ | 38,003,000$ | 38,179,000$ | (17,701,000$) | 22,585,000$ | 34,887,000$ | 33,594,000$ | 40,579,000$ | 49,054,000$ | 27,462,000$ | 50,985,000$ | 75,466,000$ | 70,202,000$ | 49,995,000$ | 89,529,000$ | 61,498,000$ | 60,714,000$ | 80,139,000$ | 69,579,000$ | 14,951,000$ | 45,755,000$ | 46,237,000$ | 33,374,000$ | 58,747,000$ | 36,406,000$ | 119,450,000$ | 14,387,000$ | 16,421,000$ | 44,619,000$ | 17,538,000$ | 17,387,000$ | 41,663,000$ | 19,720,000$ | 48,806,000$ | 15,853,000$ | 27,587,000$ | 22,147,000$ | 7,460,000$ | 18,830,000$ | 25,626,000$ | 30,291,000$ | 25,851,000$ | 22,707,000$ | 26,329,000$ | 24,290,000$ | 33,209,000$ | 23,907,000$ |
| QoQ% | | 7.06% | 34.30% | (.46%) | 315.69% | (178.38%) | (35.26%) | 3.85% | (17.21%) | (17.28%) | 78.63% | (46.14%) | (32.44%) | 7.50% | 40.42% | (44.16%) | 45.58% | 1.29% | (24.24%) | 15.18% | 365.38% | (67.32%) | (1.04%) | 38.54% | (43.19%) | 61.37% | (69.52%) | 730.26% | (12.39%) | (63.20%) | 154.41% | .87% | (58.27%) | 111.27% | (59.60%) | 207.87% | (42.54%) | 24.56% | 196.88% | (60.38%) | (26.52%) | (15.40%) | 17.18% | 13.85% | (13.76%) | 8.39% | (26.86%) | 38.91% | (10.88%) |
| YoY% | | 408.68% | 125.98% | 8.93% | 13.65% | (143.62%) | (53.96%) | 27.04% | (34.11%) | (46.23%) | (30.12%) | (45.07%) | (43.05%) | 22.71% | 15.63% | (37.62%) | 28.67% | 311.33% | 32.69% | 73.32% | 108.48% | (74.55%) | 25.68% | (61.29%) | 131.97% | 257.76% | (18.41%) | 581.09% | (17.25%) | (60.59%) | 126.26% | (64.07%) | 9.68% | 51.02% | (10.96%) | 554.24% | (15.81%) | 7.65% | (26.89%) | (71.14%) | (17.07%) | (2.67%) | 24.71% | (22.16%) | (5.02%) | (1.85%) | (23.23%) | 32.54% | (12.84%) |
| Earnings Per Share, Basic | | 0.35$ | 0.33$ | 0.24$ | 0.25$ | (0.11$) | 0.14$ | 0.22$ | 0.21$ | 0.26$ | 0.31$ | 0.17$ | 0.32$ | 0.48$ | 0.45$ | 0.32$ | 0.57$ | 0.22$ | 0.39$ | 0.51$ | 1.78$ | 0.03$ | 1.18$ | 1.20$ | 0.87$ | 1.53$ | 0.95$ | 3.13$ | 0.38$ | 0.43$ | 1.18$ | 0.46$ | 0.46$ | 1.11$ | 0.53$ | 1.30$ | 0.42$ | 0.74$ | 0.59$ | 0.20$ | 0.51$ | 0.69$ | 0.81$ | 0.70$ | 0.61$ | 0.71$ | 0.65$ | 0.90$ | 0.65$ |
| Earnings Per Share, Diluted | | 0.35$ | 0.32$ | 0.24$ | 0.24$ | (0.11$) | 0.14$ | 0.22$ | 0.21$ | 0.25$ | 0.31$ | 0.17$ | 0.31$ | 0.47$ | 0.43$ | 0.31$ | 0.55$ | 0.21$ | 0.37$ | 0.49$ | 1.69$ | 0.03$ | 1.12$ | 1.15$ | 0.83$ | 1.48$ | 0.92$ | 3.02$ | 0.37$ | 0.42$ | 1.15$ | 0.45$ | 0.45$ | 1.09$ | 0.52$ | 1.29$ | 0.42$ | 0.73$ | 0.59$ | 0.20$ | 0.50$ | 0.69$ | 0.81$ | 0.69$ | 0.61$ | 0.71$ | 0.65$ | 0.89$ | 0.64$ |
| Unlevered FCF Per Share, Basic | | 0.56$ | 0.50$ | 0.49$ | 0.14$ | 0.60$ | 0.20$ | 0.49$ | 0.35$ | 0.36$ | 0.41$ | 0.43$ | 0.29$ | 0.46$ | 0.25$ | 0.37$ | 0.30$ | 0.33$ | 0.37$ | 0.58$ | 1.08$ | 0.22$ | 1.65$ | | 1.43$ | 0.72$ | 1.05$ | 1.46$ | 0.79$ | 1.17$ | 0.92$ | 1.11$ | 0.94$ | 1.57$ | 0.48$ | | 1.05$ | 1.20$ | 0.56$ | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 0.55$ | 0.49$ | 0.49$ | 0.14$ | 0.59$ | 0.20$ | 0.48$ | 0.34$ | 0.36$ | 0.40$ | 0.43$ | 0.28$ | 0.45$ | 0.24$ | 0.36$ | 0.29$ | 0.31$ | 0.35$ | 0.55$ | 1.03$ | 0.21$ | 1.58$ | | 1.38$ | 0.69$ | 1.02$ | 1.41$ | 0.76$ | 1.13$ | 0.89$ | 1.08$ | 0.91$ | 1.54$ | 0.48$ | | 1.05$ | 1.20$ | 0.56$ | | | | | | | | | | |
| Average Shares, Basic | | 156,222,000 | 156,327,000 | 155,839,000 | 155,464,000 | 155,750,000 | 157,372,000 | 158,431,000 | 158,531,000 | 157,860,000 | 157,309,000 | 157,533,000 | 158,130,000 | 157,465,000 | 157,311,000 | 157,011,000 | 156,929,000 | 274,075,000 | 157,087,000 | 157,240,000 | 39,094,000 | 503,861,000 | 38,856,000 | 38,691,000 | 38,536,000 | 38,304,000 | 38,303,000 | 38,167,000 | 38,032,000 | 37,881,000 | 37,772,000 | 37,766,000 | 37,697,000 | 37,585,000 | 37,503,000 | 37,449,000 | 37,376,000 | 37,344,000 | 37,320,000 | 37,308,000 | 37,281,000 | 37,224,000 | 37,196,000 | 37,189,000 | 37,169,000 | 37,154,000 | 37,138,000 | 37,085,000 | 37,007,000 |
| Average Shares, Diluted | | 157,272,000 | 157,403,000 | 156,999,000 | 156,362,000 | 158,183,000 | 158,944,000 | 160,626,000 | 161,115,000 | 160,600,000 | 160,496,000 | 160,060,000 | 161,940,000 | 161,883,000 | 161,615,000 | 161,750,000 | 162,172,000 | 286,596,000 | 163,874,000 | 164,828,000 | 41,158,000 | 526,770,000 | 40,676,000 | 40,257,000 | 40,025,000 | 39,700,000 | 39,435,000 | 39,550,000 | 39,253,000 | 39,135,000 | 38,861,000 | 38,748,000 | 38,813,000 | 38,347,000 | 38,142,000 | 37,926,000 | 37,705,000 | 37,546,000 | 37,494,000 | 37,478,000 | 37,473,000 | 37,384,000 | 37,299,000 | 37,301,000 | 37,315,000 | 37,296,000 | 37,269,000 | 37,211,000 | 37,148,000 |
| EBIT | | 70,680,000$ | 71,225,000$ | 50,784,000$ | 47,991,000$ | (22,859,000$) | 38,274,000$ | 42,876,000$ | 40,171,000$ | 41,661,000$ | 65,089,000$ | 37,716,000$ | 54,451,000$ | 92,018,000$ | 81,563,000$ | 68,785,000$ | 107,506,000$ | 81,557,000$ | 71,265,000$ | 89,081,000$ | 70,792,000$ | 10,404,000$ | 48,014,000$ | 59,953,000$ | 43,755,000$ | 66,142,000$ | 51,307,000$ | 155,198,000$ | 23,028,000$ | 28,381,000$ | 54,990,000$ | 27,526,000$ | 22,825,000$ | 59,323,000$ | 27,542,000$ | 24,062,000$ | 25,210,000$ | 39,779,000$ | 33,249,000$ | 17,109,000$ | 29,185,000$ | 38,203,000$ | 42,938,000$ | 35,774,000$ | 32,298,000$ | 38,630,000$ | 39,173,000$ | 43,000,000$ | 34,909,000$ |
| EBITDA | | 94,821,000$ | 95,394,000$ | 75,493,000$ | 72,331,000$ | 4,252,000$ | 65,845,000$ | 69,960,000$ | 68,308,000$ | 69,718,000$ | 92,400,000$ | 65,519,000$ | 82,991,000$ | 118,941,000$ | 108,534,000$ | 95,488,000$ | 134,147,000$ | 107,423,000$ | 96,632,000$ | 114,183,000$ | 95,526,000$ | 35,076,000$ | 69,117,000$ | 59,953,000$ | 64,843,000$ | 87,133,000$ | 72,415,000$ | 175,751,000$ | 43,113,000$ | 48,300,000$ | 74,312,000$ | 47,404,000$ | 41,877,000$ | 76,475,000$ | 43,815,000$ | 24,062,000$ | 40,633,000$ | 54,527,000$ | 49,287,000$ | 32,715,000$ | 42,829,000$ | 48,864,000$ | 53,766,000$ | 46,364,000$ | 42,983,000$ | 48,129,000$ | 48,446,000$ | 52,895,000$ | 43,468,000$ |