| UNIVERSAL INSURANCE HOLDINGS, INC. (UVE) |
| 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 | | 407,926,000$ | 400,981,000$ | 400,141,000$ | 394,867,000$ | 384,809,000$ | 387,554,000$ | 380,214,000$ | 367,959,000$ | 375,456,000$ | 360,048,000$ | 339,570,000$ | 316,508,000$ | 330,360,000$ | 312,810,000$ | 292,006,000$ | 287,482,000$ | 292,659,000$ | 287,254,000$ | 279,181,000$ | 262,757,000$ | 273,126,000$ | 311,665,000$ | 252,704,000$ | 235,275,000$ | 239,402,000$ | 229,641,000$ | 233,722,000$ | 236,586,000$ | 216,373,000$ | 206,155,000$ | 209,788,000$ | 191,500,000$ | 201,312,000$ | 190,243,000$ | 185,487,000$ | 174,874,000$ | 178,605,000$ | 172,436,000$ | 169,802,000$ | 164,446,000$ | 162,100,000$ | 157,043,000$ | 123,591,000$ | 103,810,000$ | 104,482,000$ | 103,500,000$ | 86,989,000$ | 74,305,000$ |
| QoQ% | | 1.73% | .21% | 1.34% | 2.61% | (.71%) | 1.93% | 3.33% | (2.00%) | 4.28% | 6.03% | 7.29% | (4.19%) | 5.61% | 7.13% | 1.57% | (1.77%) | 1.88% | 2.89% | 6.25% | (3.80%) | (12.37%) | 23.33% | 7.41% | (1.72%) | 4.25% | (1.75%) | (1.21%) | 9.34% | 4.96% | (1.73%) | 9.55% | (4.87%) | 5.82% | 2.56% | 6.07% | (2.09%) | 3.58% | 1.55% | 3.26% | 1.45% | 3.22% | 27.07% | 19.06% | (.64%) | .95% | 18.98% | 17.07% | (4.22%) |
| YoY% | | 6.01% | 3.47% | 5.24% | 7.31% | 2.49% | 7.64% | 11.97% | 16.26% | 13.65% | 15.10% | 16.29% | 10.10% | 12.88% | 8.90% | 4.59% | 9.41% | 7.15% | (7.83%) | 10.48% | 11.68% | 14.09% | 35.72% | 8.12% | (.55%) | 10.64% | 11.39% | 11.41% | 23.54% | 7.48% | 8.36% | 13.10% | 9.51% | 12.71% | 10.33% | 9.24% | 6.34% | 10.18% | 9.80% | 37.39% | 58.41% | 55.15% | 51.73% | 42.08% | 39.71% | 34.68% | 32.07% | 11.87% | 10.16% |
| Cost Of Revenue | | 286,451,000$ | 314,960,000$ | 321,235,000$ | 310,011,000$ | 346,636,000$ | 375,066,000$ | 299,604,000$ | 294,392,000$ | 329,317,000$ | 340,899,000$ | 275,466,000$ | 257,909,000$ | 276,836,000$ | 385,118,000$ | 254,175,000$ | 239,505,000$ | 336,930,000$ | 244,627,000$ | 223,663,000$ | 198,106,000$ | 287,807,000$ | 289,436,000$ | 199,637,000$ | 181,084,000$ | 290,424,000$ | 177,064,000$ | 156,744,000$ | 156,016,000$ | 206,753,000$ | 128,449,000$ | 129,523,000$ | 112,917,000$ | 120,370,000$ | 151,031,000$ | 113,015,000$ | 102,714,000$ | 134,667,000$ | 105,665,000$ | 90,876,000$ | 95,713,000$ | 89,394,000$ | 83,878,000$ | 58,378,000$ | 43,961,000$ | 45,225,000$ | 44,769,000$ | 35,049,000$ | 31,733,000$ |
| Gross Profit | | 121,475,000$ | 86,021,000$ | 78,906,000$ | 84,856,000$ | 38,173,000$ | 12,488,000$ | 80,610,000$ | 73,567,000$ | 46,139,000$ | 19,149,000$ | 64,104,000$ | 58,599,000$ | 53,524,000$ | (72,308,000$) | 37,831,000$ | 47,977,000$ | (44,271,000$) | 42,627,000$ | 55,518,000$ | 64,651,000$ | (14,681,000$) | 22,229,000$ | 53,067,000$ | 54,191,000$ | (51,022,000$) | 52,577,000$ | 76,978,000$ | 80,570,000$ | 9,620,000$ | 77,706,000$ | 80,265,000$ | 78,583,000$ | 80,942,000$ | 39,212,000$ | 72,472,000$ | 72,160,000$ | 43,938,000$ | 66,771,000$ | 78,926,000$ | 68,733,000$ | 72,706,000$ | 73,165,000$ | 65,213,000$ | 59,849,000$ | 59,257,000$ | 58,731,000$ | 51,940,000$ | 42,572,000$ |
| Gross Margin | | 29.78% | 21.45% | 19.72% | 21.49% | 9.92% | 3.22% | 21.20% | 19.99% | 12.29% | 5.32% | 18.88% | 18.51% | 16.20% | (23.12%) | 12.96% | 16.69% | (15.13%) | 14.84% | 19.89% | 24.61% | (5.38%) | 7.13% | 21.00% | 23.03% | (21.31%) | 22.90% | 32.94% | 34.06% | 4.45% | 37.69% | 38.26% | 41.04% | 40.21% | 20.61% | 39.07% | 41.26% | 24.60% | 38.72% | 46.48% | 41.80% | 44.85% | 46.59% | 52.77% | 57.65% | 56.72% | 56.75% | 59.71% | 57.29% |
| Operating Expenses | | 30,938,000$ | 30,728,000$ | 29,964,000$ | 87,244,000$ | 115,056,000$ | 115,541,000$ | 117,613,000$ | 78,666,000$ | 73,142,000$ | 78,322,000$ | 76,675,000$ | 75,927,000$ | 73,336,000$ | 73,973,000$ | 79,291,000$ | 78,297,000$ | 76,126,000$ | 73,180,000$ | 81,866,000$ | 82,423,000$ | 66,090,000$ | 76,980,000$ | 73,921,000$ | 72,643,000$ | 64,010,000$ | 69,174,000$ | 69,496,000$ | 69,748,000$ | 64,874,000$ | 69,041,000$ | 58,698,000$ | 63,875,000$ | 59,422,000$ | 57,269,000$ | 57,380,000$ | 56,933,000$ | 54,397,000$ | 54,725,000$ | 54,825,000$ | 57,230,000$ | 54,279,000$ | 55,737,000$ | 43,081,000$ | 32,586,000$ | 33,315,000$ | 32,461,000$ | 29,172,000$ | 24,643,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | 1,619,000$ | 1,623,000$ | 1,622,000$ | 1,635,000$ | 1,631,000$ | 1,629,000$ | 1,636,000$ | 1,640,000$ | 1,630,000$ | 1,731,000$ | 1,608,000$ | 554,000$ | 29,000$ | 35,000$ | 20,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | 88,450,000$ | 52,777,000$ | 46,386,000$ | 55,456,000$ | 7,345,000$ | (18,123,000$) | 47,905,000$ | 47,484,000$ | 25,896,000$ | (7,877,000$) | 37,539,000$ | 32,791,000$ | 32,839,000$ | (93,237,000$) | 10,680,000$ | 22,471,000$ | (64,461,000$) | 26,464,000$ | 30,059,000$ | 36,351,000$ | (26,999,000$) | (3,792,000$) | 27,438,000$ | 27,584,000$ | (69,053,000$) | 27,896,000$ | 50,930,000$ | 53,744,000$ | (11,241,000$) | 51,167,000$ | 61,248,000$ | 51,699,000$ | 58,591,000$ | 16,599,000$ | 47,923,000$ | 47,371,000$ | 22,727,000$ | 44,163,000$ | 54,894,000$ | 41,099,000$ | 47,880,000$ | 47,900,000$ | 41,220,000$ | 38,023,000$ | 36,926,000$ | 37,152,000$ | 30,409,000$ | 23,117,000$ |
| Tax Expenses | | 21,861,000$ | 12,947,000$ | 11,293,000$ | 14,017,000$ | 1,327,000$ | (1,960,000$) | 12,489,000$ | 13,827,000$ | 5,897,000$ | (1,962,000$) | 8,973,000$ | 8,618,000$ | 7,728,000$ | (20,962,000$) | 3,310,000$ | 4,934,000$ | (16,336,000$) | 6,281,000$ | 8,118,000$ | 9,943,000$ | (9,324,000$) | (623,000$) | 7,556,000$ | 7,517,000$ | (17,980,000$) | 7,750,000$ | 13,637,000$ | 13,596,000$ | (4,773,000$) | 13,787,000$ | 15,164,000$ | 11,644,000$ | 22,195,000$ | 6,635,000$ | 18,547,000$ | 16,172,000$ | 9,073,000$ | 17,281,000$ | 21,247,000$ | 15,873,000$ | 18,728,000$ | 17,602,000$ | 16,516,000$ | 15,693,000$ | 15,954,000$ | 15,811,000$ | 13,283,000$ | 9,568,000$ |
| Net Income | | 66,589,000$ | 39,830,000$ | 35,093,000$ | 41,439,000$ | 6,018,000$ | (16,163,000$) | 35,416,000$ | 33,657,000$ | 19,999,000$ | (5,915,000$) | 28,566,000$ | 24,173,000$ | 25,111,000$ | (72,275,000$) | 7,370,000$ | 17,537,000$ | (48,125,000$) | 20,183,000$ | 21,941,000$ | 26,408,000$ | (17,675,000$) | (3,169,000$) | 19,882,000$ | 20,067,000$ | (51,073,000$) | 20,146,000$ | 37,293,000$ | 40,148,000$ | (6,468,000$) | 37,380,000$ | 46,084,000$ | 40,055,000$ | 36,396,000$ | 9,964,000$ | 29,376,000$ | 31,199,000$ | 13,655,000$ | 26,882,000$ | 33,647,000$ | 25,226,000$ | 29,152,000$ | 30,298,000$ | 24,704,000$ | 22,330,000$ | 20,972,000$ | 21,341,000$ | 17,126,000$ | 13,549,000$ |
| Profit Margin | | 16.32% | 9.93% | 8.77% | 10.49% | 1.56% | (4.17%) | 9.32% | 9.15% | 5.33% | (1.64%) | 8.41% | 7.64% | 7.60% | (23.11%) | 2.52% | 6.10% | (16.44%) | 7.03% | 7.86% | 10.05% | (6.47%) | (1.02%) | 7.87% | 8.53% | (21.33%) | 8.77% | 15.96% | 16.97% | (2.99%) | 18.13% | 21.97% | 20.92% | 18.08% | 5.24% | 15.84% | 17.84% | 7.65% | 15.59% | 19.82% | 15.34% | 17.98% | 19.29% | 19.99% | 21.51% | 20.07% | 20.62% | 19.69% | 18.23% |
| TTM | | 11.41% | 7.74% | 4.24% | 4.31% | 3.88% | 4.83% | 5.61% | 5.29% | 4.80% | 5.34% | .43% | (1.25%) | (1.82%) | (8.06%) | (.26%) | 1.01% | 1.82% | 4.61% | 2.44% | 2.31% | 1.78% | (1.38%) | .94% | 2.82% | 4.95% | 9.94% | 12.14% | 13.48% | 14.21% | 19.77% | 16.71% | 15.07% | 14.22% | 11.55% | 14.21% | 15.15% | 14.51% | 17.18% | 18.11% | 18.01% | 19.48% | 20.11% | 20.52% | 20.51% | 19.77% | 19.74% | 19.12% | 19.66% |
| Earnings to Minority | | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 2,000$ | 3,000$ | 3,000$ | 3,000$ | 3,000$ | 3,000$ | 2,000$ | 3,000$ | 3,000$ | 2,000$ | 2,000$ | 3,000$ | 3,000$ | 5,000$ |
| Earnings to Common Shareholders | | 66,587,000$ | 39,827,000$ | 35,091,000$ | 41,436,000$ | 6,016,000$ | (16,166,000$) | 35,414,000$ | 33,654,000$ | 19,997,000$ | (5,918,000$) | 28,564,000$ | 24,170,000$ | 25,109,000$ | (72,278,000$) | 7,368,000$ | 17,534,000$ | (48,127,000$) | 20,180,000$ | 21,939,000$ | 26,405,000$ | (17,677,000$) | (3,172,000$) | 19,880,000$ | 20,064,000$ | (51,075,000$) | 20,143,000$ | 37,291,000$ | 40,145,000$ | (6,470,000$) | 37,377,000$ | 46,082,000$ | 40,052,000$ | 36,394,000$ | 9,961,000$ | 29,374,000$ | 31,196,000$ | 13,652,000$ | 26,879,000$ | 33,644,000$ | 25,223,000$ | 29,150,000$ | 30,295,000$ | 24,701,000$ | 22,328,000$ | 20,970,000$ | 21,338,000$ | 17,123,000$ | 13,544,000$ |
| QoQ% | | 67.19% | 13.50% | (15.31%) | 588.76% | 137.21% | (145.65%) | 5.23% | 68.30% | 437.90% | (120.72%) | 18.18% | (3.74%) | 134.74% | (1,080.97%) | (57.98%) | 136.43% | (338.49%) | (8.02%) | (16.91%) | 249.38% | (457.28%) | (115.96%) | (.92%) | 139.28% | (353.56%) | (45.98%) | (7.11%) | 720.48% | (117.31%) | (18.89%) | 15.06% | 10.05% | 265.37% | (66.09%) | (5.84%) | 128.51% | (49.21%) | (20.11%) | 33.39% | (13.47%) | (3.78%) | 22.65% | 10.63% | 6.48% | (1.73%) | 24.62% | 26.43% | (13.05%) |
| YoY% | | 1,006.83% | 346.36% | (.91%) | 23.12% | (69.92%) | (173.17%) | 23.98% | 39.24% | (20.36%) | 91.81% | 287.68% | 37.85% | 152.17% | (458.17%) | (66.42%) | (33.60%) | (172.26%) | 736.19% | 10.36% | 31.60% | 65.39% | (115.75%) | (46.69%) | (50.02%) | (689.41%) | (46.11%) | (19.08%) | .23% | (117.78%) | 275.23% | 56.88% | 28.39% | 166.58% | (62.94%) | (12.69%) | 23.68% | (53.17%) | (11.28%) | 36.21% | 12.97% | 39.01% | 41.98% | 44.26% | 64.86% | 34.62% | 48.25% | .58% | 13.30% |
| Earnings Per Share, Basic | | 2.41$ | 1.43$ | 1.25$ | 1.48$ | 0.21$ | (0.57$) | 1.24$ | 1.17$ | 0.69$ | (0.20$) | 0.94$ | 0.80$ | 0.83$ | (2.36$) | 0.24$ | 0.56$ | (1.54$) | 0.65$ | 0.70$ | 0.85$ | (0.57$) | (0.10$) | 0.62$ | 0.62$ | (1.55$) | 0.60$ | 1.09$ | 1.16$ | (0.19$) | 1.07$ | 1.32$ | 1.15$ | 1.05$ | 0.29$ | 0.84$ | 0.89$ | 0.39$ | 0.77$ | 0.96$ | 0.73$ | 0.84$ | 0.87$ | 0.71$ | 0.65$ | 0.63$ | 0.64$ | 0.50$ | 0.41$ |
| Earnings Per Share, Diluted | | 2.28$ | 1.38$ | 1.21$ | 1.44$ | 0.20$ | (0.57$) | 1.21$ | 1.14$ | 0.67$ | (0.20$) | 0.93$ | 0.79$ | 0.83$ | (2.36$) | 0.24$ | 0.56$ | (1.54$) | 0.64$ | 0.70$ | 0.84$ | (0.56$) | (0.10$) | 0.62$ | 0.61$ | (1.54$) | 0.59$ | 1.08$ | 1.14$ | (0.18$) | 1.04$ | 1.29$ | 1.12$ | 1.03$ | 0.28$ | 0.82$ | 0.86$ | 0.38$ | 0.75$ | 0.94$ | 0.71$ | 0.82$ | 0.84$ | 0.69$ | 0.62$ | 0.60$ | 0.61$ | 0.49$ | 0.38$ |
| Unlevered FCF Per Share, Basic | | 0.90$ | 2.20$ | 3.76$ | 6.61$ | (3.63$) | 2.86$ | 2.50$ | 2.76$ | (0.03$) | 2.30$ | 1.67$ | (1.68$) | 3.31$ | (0.09$) | 8.14$ | (0.94$) | (1.35$) | 0.48$ | 6.21$ | 1.92$ | (4.71$) | (0.68$) | 4.35$ | 1.26$ | 0.80$ | | 0.67$ | 0.72$ | 0.15$ | 1.84$ | | | (1.22$) | 4.16$ | | | | | | | | | | | | | 2.00$ | 0.87$ |
| Unlevered FCF Per Share, Diluted | | 0.86$ | 2.13$ | 3.62$ | 6.45$ | (3.40$) | 2.86$ | 2.44$ | 2.71$ | (0.03$) | 2.30$ | 1.65$ | (1.66$) | 3.33$ | (0.09$) | 8.12$ | (0.94$) | (1.34$) | 0.48$ | 6.20$ | 1.92$ | (4.69$) | (0.68$) | 4.34$ | 1.25$ | 0.80$ | | 0.66$ | 0.71$ | 0.14$ | 1.79$ | | | (1.19$) | 4.05$ | | | | | | | | | | | | | 1.93$ | 0.82$ |
| Average Shares, Basic | | 27,646,000 | 27,851,000 | 27,972,000 | 28,091,000 | 28,168,000 | 28,355,000 | 28,600,000 | 28,869,000 | 29,052,000 | 29,617,000 | 30,265,000 | 30,382,000 | 30,424,000 | 30,604,000 | 30,829,000 | 31,147,000 | 31,177,000 | 31,247,000 | 31,240,000 | 31,208,000 | 31,184,000 | 31,659,000 | 32,102,000 | 32,591,000 | 32,871,000 | 33,649,000 | 34,311,000 | 34,741,000 | 34,815,000 | 34,861,000 | 34,909,000 | 34,839,000 | 34,579,000 | 34,686,000 | 34,959,000 | 35,140,000 | 35,045,000 | 35,042,000 | 35,062,000 | 34,527,000 | 34,688,000 | 34,911,000 | 35,019,000 | 34,578,000 | 33,454,000 | 33,432,000 | 33,968,000 | 33,422,000 |
| Average Shares, Diluted | | 29,165,000 | 28,808,000 | 29,072,000 | 28,779,000 | 30,029,000 | 28,355,000 | 29,308,000 | 29,404,000 | 29,686,000 | 29,617,000 | 30,659,000 | 30,626,000 | 30,290,000 | 30,604,000 | 30,883,000 | 31,227,000 | 31,304,000 | 31,337,000 | 31,310,000 | 31,277,000 | 31,328,000 | 31,659,000 | 32,170,000 | 32,731,000 | 33,184,000 | 33,930,000 | 34,612,000 | 35,206,000 | 35,976,000 | 35,919,000 | 35,589,000 | 35,660,000 | 35,483,000 | 35,615,000 | 35,958,000 | 36,180,000 | 35,634,000 | 35,723,000 | 35,649,000 | 35,594,000 | 35,454,000 | 35,999,000 | 36,002,000 | 36,081,000 | 34,973,000 | 34,812,000 | 35,174,000 | 35,641,000 |
| EBIT | | 88,450,000$ | 52,777,000$ | 46,386,000$ | 55,456,000$ | 7,345,000$ | (16,504,000$) | 49,528,000$ | 49,106,000$ | 27,531,000$ | (6,246,000$) | 39,168,000$ | 34,427,000$ | 34,479,000$ | (91,607,000$) | 12,411,000$ | 24,079,000$ | (63,907,000$) | 26,493,000$ | 30,094,000$ | 36,371,000$ | (26,999,000$) | (3,792,000$) | 27,438,000$ | 27,584,000$ | (69,053,000$) | 27,896,000$ | 50,930,000$ | 53,744,000$ | (11,241,000$) | 51,167,000$ | 61,248,000$ | 51,699,000$ | 58,591,000$ | 16,599,000$ | 47,923,000$ | 47,371,000$ | 22,727,000$ | 44,163,000$ | 54,894,000$ | 41,099,000$ | 47,880,000$ | 47,900,000$ | 41,220,000$ | 38,023,000$ | 36,926,000$ | 37,152,000$ | 30,409,000$ | 23,117,000$ |
| EBITDA | | 88,450,000$ | 52,777,000$ | 46,386,000$ | 55,456,000$ | 7,345,000$ | (16,504,000$) | 49,528,000$ | 49,106,000$ | 27,531,000$ | (6,246,000$) | 39,168,000$ | 34,427,000$ | 34,479,000$ | (91,607,000$) | 12,411,000$ | 24,079,000$ | (63,907,000$) | 26,493,000$ | 30,094,000$ | 36,371,000$ | (26,999,000$) | (3,792,000$) | 27,438,000$ | 27,584,000$ | (69,053,000$) | 27,896,000$ | 50,930,000$ | 53,744,000$ | (11,241,000$) | 51,167,000$ | 61,248,000$ | 51,699,000$ | 58,591,000$ | 16,599,000$ | 47,923,000$ | 47,371,000$ | 22,727,000$ | 44,163,000$ | 54,894,000$ | 41,099,000$ | 48,529,000$ | 48,348,000$ | 41,634,000$ | 38,412,000$ | 37,275,000$ | 37,446,000$ | 30,680,000$ | 23,397,000$ |