| Ubiquiti Inc. (UI) |
| 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 | | 937,323,000$ | 788,199,000$ | 814,867,000$ | 733,773,000$ | 759,152,000$ | 664,170,000$ | 599,879,000$ | 550,344,000$ | 507,461,000$ | 492,997,000$ | 464,954,000$ | 463,078,000$ | 491,085,000$ | 457,773,000$ | 493,571,000$ | 498,083,000$ | 443,145,000$ | 358,068,000$ | 431,565,000$ | 458,914,000$ | 477,888,000$ | 467,237,000$ | 479,436,000$ | 473,533,000$ | 315,522,000$ | 337,417,000$ | 308,284,000$ | 323,277,000$ | 286,641,000$ | 284,911,000$ | 307,276,000$ | 282,905,000$ | 269,778,000$ | 250,404,000$ | 250,811,000$ | 245,868,000$ | 228,616,000$ | 218,359,000$ | 213,536,000$ | 204,757,000$ | 185,676,000$ | 167,433,000$ | 161,871,000$ | 151,415,000$ | 145,267,000$ | 147,456,000$ | 153,137,000$ | 150,087,000$ |
| QoQ% | | 18.92% | (3.27%) | 11.05% | (3.34%) | 14.30% | 10.72% | 9.00% | 8.45% | 2.93% | 6.03% | .41% | (5.70%) | 7.28% | (7.25%) | (.91%) | 12.40% | 23.76% | (17.03%) | (5.96%) | (3.97%) | 2.28% | (2.54%) | 1.25% | 50.08% | (6.49%) | 9.45% | (4.64%) | 12.78% | .61% | (7.28%) | 8.62% | 4.87% | 7.74% | (.16%) | 2.01% | 7.55% | 4.70% | 2.26% | 4.29% | 10.28% | 10.90% | 3.44% | 6.91% | 4.23% | (1.49%) | (3.71%) | 2.03% | (3.80%) |
| YoY% | | 23.47% | 18.67% | 35.84% | 33.33% | 49.60% | 34.72% | 29.02% | 18.85% | 3.34% | 7.70% | (5.80%) | (7.03%) | 10.82% | 27.85% | 14.37% | 8.54% | (7.27%) | (23.37%) | (9.99%) | (3.09%) | 51.46% | 38.48% | 55.52% | 46.48% | 10.08% | 18.43% | .33% | 14.27% | 6.25% | 13.78% | 22.51% | 15.06% | 18.01% | 14.68% | 17.46% | 20.08% | 23.13% | 30.42% | 31.92% | 35.23% | 27.82% | 13.55% | 5.70% | .89% | (6.88%) | (.59%) | 10.62% | 15.73% |
| Cost Of Revenue | | 508,069,000$ | 417,488,000$ | 440,867,000$ | 396,364,000$ | 416,422,000$ | 368,296,000$ | 352,649,000$ | 318,726,000$ | 303,321,000$ | 318,897,000$ | 287,307,000$ | 279,203,000$ | 287,758,000$ | 269,297,000$ | 296,010,000$ | 326,715,000$ | 273,511,000$ | 242,050,000$ | 256,867,000$ | 249,451,000$ | 247,140,000$ | 244,499,000$ | 248,762,000$ | 245,417,000$ | 163,462,000$ | 177,782,000$ | 163,198,000$ | 171,886,000$ | 153,704,000$ | 152,081,000$ | 167,045,000$ | 151,299,000$ | 149,237,000$ | 135,928,000$ | 153,911,000$ | 134,212,000$ | 125,437,000$ | 119,273,000$ | 118,397,000$ | 106,453,000$ | 95,919,000$ | 84,940,000$ | 82,830,000$ | 77,911,000$ | 79,129,000$ | 81,479,000$ | 84,116,000$ | 89,036,000$ |
| Gross Profit | | 429,254,000$ | 370,711,000$ | 374,000,000$ | 337,409,000$ | 342,730,000$ | 295,874,000$ | 247,230,000$ | 231,618,000$ | 204,140,000$ | 174,100,000$ | 177,647,000$ | 183,875,000$ | 203,327,000$ | 188,476,000$ | 197,561,000$ | 171,368,000$ | 169,634,000$ | 116,018,000$ | 174,698,000$ | 209,463,000$ | 230,748,000$ | 222,738,000$ | 230,674,000$ | 228,116,000$ | 152,060,000$ | 159,635,000$ | 145,086,000$ | 151,391,000$ | 132,937,000$ | 132,830,000$ | 140,231,000$ | 131,606,000$ | 120,540,000$ | 114,476,000$ | 96,900,000$ | 111,656,000$ | 103,179,000$ | 99,086,000$ | 95,139,000$ | 98,304,000$ | 89,757,000$ | 82,493,000$ | 79,041,000$ | 73,504,000$ | 66,138,000$ | 65,977,000$ | 69,021,000$ | 61,051,000$ |
| Gross Margin | | 45.80% | 47.03% | 45.90% | 45.98% | 45.15% | 44.55% | 41.21% | 42.09% | 40.23% | 35.32% | 38.21% | 39.71% | 41.40% | 41.17% | 40.03% | 34.41% | 38.28% | 32.40% | 40.48% | 45.64% | 48.29% | 47.67% | 48.11% | 48.17% | 48.19% | 47.31% | 47.06% | 46.83% | 46.38% | 46.62% | 45.64% | 46.52% | 44.68% | 45.72% | 38.64% | 45.41% | 45.13% | 45.38% | 44.55% | 48.01% | 48.34% | 49.27% | 48.83% | 48.55% | 45.53% | 44.74% | 45.07% | 40.68% |
| Operating Expenses | | 89,255,000$ | 79,890,000$ | 81,099,000$ | 75,687,000$ | 81,328,000$ | 69,013,000$ | 68,418,000$ | 62,412,000$ | 65,771,000$ | 62,877,000$ | 56,545,000$ | 55,573,000$ | 59,452,000$ | 54,951,000$ | 52,408,000$ | 49,355,000$ | 57,065,000$ | 53,412,000$ | 49,307,000$ | 47,765,000$ | 47,920,000$ | 43,738,000$ | 39,863,000$ | 38,163,000$ | 33,956,000$ | 32,278,000$ | 33,038,000$ | 30,702,000$ | 32,052,000$ | 30,693,000$ | 48,574,000$ | 31,988,000$ | 32,426,000$ | 29,606,000$ | 30,820,000$ | 24,593,000$ | 31,529,000$ | 25,677,000$ | 25,339,000$ | 23,402,000$ | 24,111,000$ | 22,355,000$ | 22,605,000$ | 13,669,000$ | 58,848,000$ | 20,746,000$ | 18,298,000$ | 17,417,000$ |
| Operating Income | | 339,999,000$ | 290,821,000$ | 292,901,000$ | 261,722,000$ | 261,402,000$ | 226,861,000$ | 178,812,000$ | 169,206,000$ | 138,369,000$ | 111,223,000$ | 121,102,000$ | 128,302,000$ | 143,875,000$ | 133,525,000$ | 145,153,000$ | 122,013,000$ | 112,569,000$ | 62,606,000$ | 125,391,000$ | 161,698,000$ | 182,828,000$ | 179,000,000$ | 190,811,000$ | 189,953,000$ | 118,104,000$ | 127,357,000$ | 112,048,000$ | 120,689,000$ | 100,885,000$ | 102,137,000$ | 91,657,000$ | 99,618,000$ | 88,114,000$ | 84,870,000$ | 66,080,000$ | 87,063,000$ | 71,650,000$ | 73,409,000$ | 69,800,000$ | 74,902,000$ | 65,646,000$ | 60,138,000$ | 56,436,000$ | 59,835,000$ | 7,290,000$ | 45,231,000$ | 50,723,000$ | 43,634,000$ |
| Operating Margin | | 36.27% | 36.90% | 35.95% | 35.67% | 34.43% | 34.16% | 29.81% | 30.75% | 27.27% | 22.56% | 26.05% | 27.71% | 29.30% | 29.17% | 29.41% | 24.50% | 25.40% | 17.48% | 29.06% | 35.24% | 38.26% | 38.31% | 39.80% | 40.11% | 37.43% | 37.75% | 36.35% | 37.33% | 35.20% | 35.85% | 29.83% | 35.21% | 32.66% | 33.89% | 26.35% | 35.41% | 31.34% | 33.62% | 32.69% | 36.58% | 35.36% | 35.92% | 34.87% | 39.52% | 5.02% | 30.67% | 33.12% | 29.07% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 200,000$ | 300,000$ | 500,000$ | 500,000$ | 700,000$ | 800,000$ | 600,000$ | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | 343,063,000$ | 290,160,000$ | 291,312,000$ | 258,540,000$ | 258,211,000$ | 221,441,000$ | 167,372,000$ | 158,628,000$ | 121,556,000$ | 92,353,000$ | 102,840,000$ | 107,078,000$ | 124,072,000$ | 117,028,000$ | 133,881,000$ | 111,362,000$ | 104,538,000$ | 59,354,000$ | 122,674,000$ | 157,883,000$ | 180,310,000$ | 174,110,000$ | 187,198,000$ | 186,036,000$ | 113,458,000$ | 120,739,000$ | 99,963,000$ | 116,036,000$ | 97,263,000$ | 98,690,000$ | 88,445,000$ | 97,091,000$ | 84,664,000$ | 80,189,000$ | 63,588,000$ | 85,702,000$ | 70,220,000$ | 72,371,000$ | 68,630,000$ | 73,803,000$ | 64,808,000$ | 59,628,000$ | 55,785,000$ | 59,719,000$ | 6,964,000$ | 44,468,000$ | 50,740,000$ | 43,576,000$ |
| Tax Expenses | | 58,159,000$ | 56,246,000$ | 57,702,000$ | 50,664,000$ | (8,494,000$) | 41,006,000$ | 30,577,000$ | 30,640,000$ | 17,752,000$ | 16,063,000$ | 20,724,000$ | 19,328,000$ | 20,395,000$ | 18,451,000$ | 21,676,000$ | 18,180,000$ | 12,034,000$ | 9,000,000$ | 19,025,000$ | 25,733,000$ | 25,978,000$ | 28,035,000$ | 27,530,000$ | 29,527,000$ | 20,840,000$ | 17,017,000$ | 14,152,000$ | 17,890,000$ | 26,368,000$ | 10,390,000$ | 10,649,000$ | 11,388,000$ | 14,578,000$ | (22,550,000$) | 115,047,000$ | 10,777,000$ | 9,542,000$ | 7,939,000$ | 8,022,000$ | 2,015,000$ | 7,102,000$ | 6,929,000$ | 6,333,000$ | 5,960,000$ | 2,446,000$ | 3,331,000$ | 4,475,000$ | 5,833,000$ |
| Net Income | | 284,904,000$ | 233,914,000$ | 233,610,000$ | 207,876,000$ | 266,705,000$ | 180,435,000$ | 136,795,000$ | 127,988,000$ | 103,804,000$ | 76,290,000$ | 82,116,000$ | 87,750,000$ | 103,677,000$ | 98,577,000$ | 112,205,000$ | 93,182,000$ | 92,504,000$ | 50,354,000$ | 103,649,000$ | 132,150,000$ | 154,332,000$ | 146,075,000$ | 159,668,000$ | 156,509,000$ | 92,618,000$ | 103,722,000$ | 85,811,000$ | 98,146,000$ | 70,895,000$ | 88,300,000$ | 77,796,000$ | 85,703,000$ | 70,085,000$ | 102,739,000$ | (51,459,000$) | 74,925,000$ | 60,678,000$ | 64,432,000$ | 60,608,000$ | 71,788,000$ | 57,706,000$ | 52,699,000$ | 49,452,000$ | 53,759,000$ | 4,518,000$ | 41,137,000$ | 46,265,000$ | 37,743,000$ |
| Profit Margin | | 30.40% | 29.68% | 28.67% | 28.33% | 35.13% | 27.17% | 22.80% | 23.26% | 20.46% | 15.48% | 17.66% | 18.95% | 21.11% | 21.53% | 22.73% | 18.71% | 20.87% | 14.06% | 24.02% | 28.80% | 32.30% | 31.26% | 33.30% | 33.05% | 29.35% | 30.74% | 27.84% | 30.36% | 24.73% | 30.99% | 25.32% | 30.29% | 25.98% | 41.03% | (20.52%) | 30.47% | 26.54% | 29.51% | 28.38% | 35.06% | 31.08% | 31.48% | 30.55% | 35.50% | 3.11% | 27.90% | 30.21% | 25.15% |
| TTM | | 29.33% | 30.43% | 29.90% | 28.72% | 27.66% | 23.65% | 20.69% | 19.36% | 18.15% | 18.30% | 19.83% | 21.11% | 21.01% | 20.95% | 19.42% | 19.63% | 22.38% | 25.51% | 29.21% | 31.44% | 32.48% | 31.97% | 31.91% | 30.57% | 29.61% | 28.56% | 28.52% | 27.88% | 27.78% | 28.12% | 30.29% | 19.65% | 19.30% | 19.15% | 15.75% | 28.76% | 29.76% | 30.95% | 31.48% | 32.19% | 32.06% | 25.63% | 24.57% | 24.39% | 21.76% | 28.77% | 29.40% | 29.38% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 284,904,000$ | 233,914,000$ | 233,610,000$ | 207,876,000$ | 266,705,000$ | 180,435,000$ | 136,795,000$ | 127,988,000$ | 103,804,000$ | 76,290,000$ | 82,116,000$ | 87,750,000$ | 103,677,000$ | 98,577,000$ | 112,205,000$ | 93,182,000$ | 92,504,000$ | 50,354,000$ | 103,649,000$ | 132,150,000$ | 154,332,000$ | 146,075,000$ | 159,668,000$ | 156,509,000$ | 92,618,000$ | 103,722,000$ | 85,811,000$ | 98,146,000$ | 70,895,000$ | 88,300,000$ | 77,796,000$ | 85,703,000$ | 70,085,000$ | 102,739,000$ | (51,459,000$) | 74,925,000$ | 60,678,000$ | 64,432,000$ | 60,608,000$ | 71,788,000$ | 57,706,000$ | 52,699,000$ | 49,452,000$ | 53,759,000$ | 4,518,000$ | 41,137,000$ | 46,265,000$ | 37,743,000$ |
| QoQ% | | 21.80% | .13% | 12.38% | (22.06%) | 47.81% | 31.90% | 6.88% | 23.30% | 36.07% | (7.10%) | (6.42%) | (15.36%) | 5.17% | (12.15%) | 20.42% | .73% | 83.71% | (51.42%) | (21.57%) | (14.37%) | 5.65% | (8.51%) | 2.02% | 68.98% | (10.71%) | 20.87% | (12.57%) | 38.44% | (19.71%) | 13.50% | (9.23%) | 22.28% | (31.78%) | 299.65% | (168.68%) | 23.48% | (5.83%) | 6.31% | (15.57%) | 24.40% | 9.50% | 6.57% | (8.01%) | 1,089.89% | (89.02%) | (11.08%) | 22.58% | (23.63%) |
| YoY% | | 6.82% | 29.64% | 70.77% | 62.42% | 156.93% | 136.51% | 66.59% | 45.86% | .12% | (22.61%) | (26.82%) | (5.83%) | 12.08% | 95.77% | 8.26% | (29.49%) | (40.06%) | (65.53%) | (35.09%) | (15.56%) | 66.63% | 40.83% | 86.07% | 59.47% | 30.64% | 17.47% | 10.30% | 14.52% | 1.16% | (14.05%) | 251.18% | 14.39% | 15.50% | 59.45% | (184.91%) | 4.37% | 5.15% | 22.26% | 22.56% | 33.54% | 1,177.25% | 28.11% | 6.89% | 42.43% | (90.86%) | (8.99%) | 10.70% | (6.87%) |
| Earnings Per Share, Basic | | 4.71$ | 3.87$ | 3.86$ | 3.44$ | 4.41$ | 2.98$ | 2.26$ | 2.12$ | 1.72$ | 1.26$ | 1.36$ | 1.45$ | 1.72$ | 1.63$ | 1.86$ | 1.54$ | 1.53$ | 0.82$ | 1.66$ | 2.11$ | 2.46$ | 2.33$ | 2.54$ | 2.46$ | 1.45$ | 1.60$ | 1.32$ | 1.44$ | 1.01$ | 1.25$ | 1.09$ | 1.16$ | 0.95$ | 1.34$ | (0.66$) | 0.93$ | 0.76$ | 0.79$ | 0.74$ | 0.88$ | 0.70$ | 0.63$ | 0.58$ | 0.62$ | 0.05$ | 0.47$ | 0.52$ | 0.43$ |
| Earnings Per Share, Diluted | | 4.70$ | 3.86$ | 3.86$ | 3.43$ | 4.40$ | 2.98$ | 2.26$ | 2.12$ | 1.72$ | 1.26$ | 1.36$ | 1.45$ | 1.71$ | 1.63$ | 1.86$ | 1.54$ | 1.53$ | 0.82$ | 1.66$ | 2.11$ | 2.46$ | 2.32$ | 2.54$ | 2.46$ | 1.45$ | 1.60$ | 1.32$ | 1.43$ | 1.01$ | 1.25$ | 1.09$ | 1.16$ | 0.92$ | 1.32$ | (0.66$) | 0.92$ | 0.74$ | 0.77$ | 0.72$ | 0.86$ | 0.69$ | 0.62$ | 0.57$ | 0.61$ | 0.05$ | 0.46$ | 0.52$ | 0.42$ |
| Unlevered FCF Per Share, Basic | | 4.84$ | 2.68$ | 4.30$ | 3.19$ | 2.07$ | 2.00$ | 2.49$ | 3.82$ | 3.80$ | 2.66$ | 1.24$ | 1.07$ | 0.15$ | (2.72$) | (0.74$) | 0.55$ | 1.12$ | 1.62$ | 1.47$ | 1.57$ | 2.58$ | 2.14$ | 2.91$ | 1.79$ | 1.93$ | 1.06$ | 1.88$ | 1.48$ | 0.81$ | 0.16$ | 0.69$ | 1.22$ | 0.61$ | 1.54$ | 0.84$ | 1.17$ | 0.56$ | (0.15$) | 0.50$ | 0.39$ | 0.54$ | 0.30$ | 0.90$ | 0.53$ | 0.19$ | 0.39$ | 0.31$ | 0.49$ |
| Unlevered FCF Per Share, Diluted | | 4.84$ | 2.68$ | 4.30$ | 3.19$ | 2.07$ | 1.99$ | 2.49$ | 3.82$ | 3.80$ | 2.66$ | 1.24$ | 1.07$ | 0.15$ | (2.72$) | (0.74$) | 0.55$ | 1.12$ | 1.62$ | 1.47$ | 1.57$ | 2.58$ | 2.14$ | 2.91$ | 1.79$ | 1.93$ | 1.06$ | 1.87$ | 1.48$ | 0.81$ | 0.16$ | 0.69$ | 1.22$ | 0.59$ | 1.52$ | 0.84$ | 1.15$ | 0.54$ | (0.15$) | 0.49$ | 0.38$ | 0.53$ | 0.30$ | 0.88$ | 0.52$ | 0.18$ | 0.38$ | 0.31$ | 0.48$ |
| Average Shares, Basic | | 60,520,000 | 60,521,000 | 60,500,000 | 60,499,000 | 60,491,000 | 60,490,000 | 60,470,000 | 60,469,000 | 60,460,000 | 60,461,000 | 60,448,000 | 60,447,000 | 60,443,000 | 60,441,000 | 60,429,000 | 60,427,000 | 60,503,000 | 61,411,000 | 62,323,000 | 62,519,000 | 62,719,000 | 62,810,000 | 62,823,000 | 63,612,000 | 63,715,000 | 64,630,000 | 64,973,000 | 68,390,000 | 70,201,000 | 70,540,000 | 71,225,000 | 73,774,000 | 74,145,000 | 76,782,000 | 77,654,000 | 80,135,000 | 80,279,000 | 81,652,000 | 82,169,000 | 81,812,000 | 82,473,000 | 83,349,000 | 84,724,000 | 87,062,000 | 87,692,000 | 87,904,000 | 88,196,000 | 88,240,000 |
| Average Shares, Diluted | | 60,583,000 | 60,572,000 | 60,566,000 | 60,559,000 | 60,570,000 | 60,545,000 | 60,527,000 | 60,494,000 | 60,467,000 | 60,463,000 | 60,451,000 | 60,451,000 | 60,455,000 | 60,455,000 | 60,448,000 | 60,446,000 | 60,535,000 | 61,435,000 | 62,361,000 | 62,561,000 | 62,781,000 | 62,865,000 | 62,889,000 | 63,673,000 | 63,802,000 | 64,699,000 | 65,071,000 | 68,484,000 | 70,347,000 | 70,692,000 | 71,406,000 | 73,963,000 | 75,969,000 | 77,953,000 | 77,654,000 | 81,748,000 | 81,949,000 | 83,317,000 | 83,888,000 | 83,854,000 | 83,895,000 | 84,685,000 | 86,091,000 | 88,465,000 | 89,226,000 | 89,400,000 | 89,737,000 | 89,913,000 |
| EBIT | | 343,063,000$ | 290,160,000$ | 291,312,000$ | 258,540,000$ | 258,211,000$ | 221,441,000$ | 167,372,000$ | 158,628,000$ | 121,556,000$ | 92,353,000$ | 102,840,000$ | 107,078,000$ | 124,072,000$ | 117,028,000$ | 133,881,000$ | 111,362,000$ | 104,538,000$ | 59,354,000$ | 122,674,000$ | 157,883,000$ | 180,310,000$ | 174,110,000$ | 187,198,000$ | 186,036,000$ | 113,458,000$ | 120,739,000$ | 99,963,000$ | 116,036,000$ | 97,263,000$ | 98,690,000$ | 88,445,000$ | 97,091,000$ | 84,664,000$ | 80,189,000$ | 63,588,000$ | 85,702,000$ | 70,220,000$ | 72,371,000$ | 68,630,000$ | 73,803,000$ | 64,808,000$ | 59,628,000$ | 55,785,000$ | 59,719,000$ | 6,964,000$ | 44,468,000$ | 50,740,000$ | 43,576,000$ |
| EBITDA | | 347,770,000$ | 294,776,000$ | 295,844,000$ | 263,629,000$ | 262,497,000$ | 228,346,000$ | 171,956,000$ | 164,754,000$ | 126,096,000$ | 97,423,000$ | 107,350,000$ | 112,209,000$ | 128,200,000$ | 121,556,000$ | 137,831,000$ | 115,048,000$ | 108,117,000$ | 62,918,000$ | 125,976,000$ | 161,127,000$ | 184,097,000$ | 177,157,000$ | 189,830,000$ | 188,670,000$ | 116,055,000$ | 122,168,000$ | 101,783,000$ | 117,885,000$ | 99,345,000$ | 100,614,000$ | 90,201,000$ | 98,885,000$ | 86,905,000$ | 81,843,000$ | 65,283,000$ | 87,293,000$ | 72,185,000$ | 74,146,000$ | 70,452,000$ | 75,344,000$ | 66,160,000$ | 61,187,000$ | 57,294,000$ | 61,336,000$ | 8,757,000$ | 45,734,000$ | 51,772,000$ | 44,456,000$ |