| VIASAT INC (VSAT) |
| 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 | Q2-CY2014 |
| Balance Sheet Date | | 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-Apr-03 | 2015-Jan-02 | 2014-Oct-03 | 2014-Jul-04 |
| 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 | | 1,171,288,000$ | 1,157,045,000$ | 1,140,893,000$ | 1,171,054,000$ | 1,147,082,000$ | 1,123,767,000$ | 1,122,262,000$ | 1,126,460,000$ | 1,150,013,000$ | 1,128,539,000$ | 1,225,415,000$ | 779,791,000$ | 666,099,000$ | 651,444,000$ | 663,559,000$ | 575,056,000$ | 606,747,000$ | 625,267,000$ | 609,157,000$ | 664,860,000$ | 260,553,000$ | 575,559,000$ | 554,278,000$ | 530,488,000$ | 591,721,000$ | 588,224,000$ | 592,256,000$ | 537,037,000$ | 557,221,000$ | 554,694,000$ | 517,474,000$ | 438,869,000$ | 439,670,000$ | 381,837,000$ | 393,074,000$ | 380,044,000$ | 416,419,000$ | 380,630,000$ | 399,158,000$ | 363,130,000$ | 371,964,000$ | 347,759,000$ | 353,330,000$ | 344,378,000$ | 364,753,000$ | 339,553,000$ | 358,758,000$ | 319,471,000$ |
| QoQ% | | 1.23% | 1.42% | (2.58%) | 2.09% | 2.08% | .13% | (.37%) | (2.05%) | 1.90% | (7.91%) | 57.15% | 17.07% | 2.25% | (1.83%) | 15.39% | (5.22%) | (2.96%) | 2.65% | (8.38%) | 155.17% | (54.73%) | 3.84% | 4.49% | (10.35%) | .60% | (.68%) | 10.28% | (3.62%) | .46% | 7.19% | 17.91% | (.18%) | 15.15% | (2.86%) | 3.43% | (8.74%) | 9.40% | (4.64%) | 9.92% | (2.38%) | 6.96% | (1.58%) | 2.60% | (5.59%) | 7.42% | (5.35%) | 12.30% | (7.11%) |
| YoY% | | 2.11% | 2.96% | 1.66% | 3.96% | (.26%) | (.42%) | (8.42%) | 44.46% | 72.65% | 73.24% | 84.67% | 35.60% | 9.78% | 4.19% | 8.93% | (13.51%) | 132.87% | 8.64% | 9.90% | 25.33% | (55.97%) | (2.15%) | (6.41%) | (1.22%) | 6.19% | 6.05% | 14.45% | 22.37% | 26.74% | 45.27% | 31.65% | 15.48% | 5.58% | .32% | (1.52%) | 4.66% | 11.95% | 9.45% | 12.97% | 5.45% | 1.98% | 2.42% | (1.51%) | 7.80% | 6.06% | 2.10% | 1.38% | (.51%) |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 327,344,000$ | 263,712,000$ | 269,262,000$ | 260,496,000$ | 274,101,000$ | 255,546,000$ | 271,066,000$ | 248,262,000$ | 262,539,000$ | 237,593,000$ | 240,774,000$ | 243,439,000$ | 250,574,000$ | 233,912,000$ | 241,693,000$ | 237,735,000$ |
| Gross Profit | | 1,171,288,000$ | 1,157,045,000$ | 1,140,893,000$ | 1,171,054,000$ | 1,147,082,000$ | 1,123,767,000$ | 1,122,262,000$ | 1,126,460,000$ | 1,150,013,000$ | 1,128,539,000$ | 1,225,415,000$ | 779,791,000$ | 666,099,000$ | 651,444,000$ | 663,559,000$ | 575,056,000$ | 606,747,000$ | 625,267,000$ | 609,157,000$ | 664,860,000$ | 260,553,000$ | 575,559,000$ | 554,278,000$ | 530,488,000$ | 591,721,000$ | 588,224,000$ | 592,256,000$ | 537,037,000$ | 557,221,000$ | 554,694,000$ | 517,474,000$ | 438,869,000$ | 112,326,000$ | 118,125,000$ | 123,812,000$ | 119,548,000$ | 142,318,000$ | 125,084,000$ | 128,092,000$ | 114,868,000$ | 109,425,000$ | 110,166,000$ | 112,556,000$ | 100,939,000$ | 114,179,000$ | 105,641,000$ | 117,065,000$ | 81,736,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 25.55% | 30.94% | 31.50% | 31.46% | 34.18% | 32.86% | 32.09% | 31.63% | 29.42% | 31.68% | 31.86% | 29.31% | 31.30% | 31.11% | 32.63% | 25.59% |
| Operating Expenses | | 1,106,848,000$ | 1,065,905,000$ | 1,040,049,000$ | 1,058,641,000$ | 1,235,020,000$ | 1,036,672,000$ | 1,080,916,000$ | 1,000,510,000$ | 1,149,718,000$ | 1,172,457,000$ | 2,030,082,000$ | 821,307,000$ | 738,791,000$ | 682,755,000$ | 658,874,000$ | 631,694,000$ | 655,387,000$ | 653,998,000$ | 633,575,000$ | 648,568,000$ | 335,635,000$ | 553,799,000$ | 541,595,000$ | 535,802,000$ | 577,629,000$ | 574,255,000$ | 573,831,000$ | 545,102,000$ | 547,798,000$ | 548,687,000$ | 539,045,000$ | 493,348,000$ | 145,377,000$ | 143,451,000$ | 139,672,000$ | 137,498,000$ | 139,642,000$ | 117,493,000$ | 109,678,000$ | 107,090,000$ | 101,931,000$ | 99,781,000$ | 98,730,000$ | 91,525,000$ | 94,500,000$ | 87,463,000$ | 70,609,000$ | 82,905,000$ |
| Operating Income | | (624,000$) | 26,302,000$ | 35,775,000$ | 46,672,000$ | (153,785,000$) | 21,248,000$ | (24,678,000$) | 59,735,000$ | 295,000$ | (43,918,000$) | (804,667,000$) | (41,516,000$) | (72,692,000$) | (31,311,000$) | 4,685,000$ | (56,638,000$) | (48,640,000$) | (28,731,000$) | (24,418,000$) | 16,292,000$ | (75,082,000$) | 21,760,000$ | 12,683,000$ | (5,314,000$) | 14,092,000$ | 13,969,000$ | 18,425,000$ | (8,065,000$) | 9,423,000$ | 6,007,000$ | (21,571,000$) | (54,479,000$) | (33,051,000$) | (25,326,000$) | (15,860,000$) | (17,950,000$) | 2,676,000$ | 7,591,000$ | 18,414,000$ | 7,778,000$ | 7,494,000$ | 10,385,000$ | 13,826,000$ | 9,414,000$ | 19,679,000$ | 18,178,000$ | 46,456,000$ | (1,169,000$) |
| Operating Margin | | (.05%) | 2.27% | 3.14% | 3.99% | (13.41%) | 1.89% | (2.20%) | 5.30% | .03% | (3.89%) | (65.67%) | (5.32%) | (10.91%) | (4.81%) | .71% | (9.85%) | (8.02%) | (4.60%) | (4.01%) | 2.45% | (28.82%) | 3.78% | 2.29% | (1.00%) | 2.38% | 2.38% | 3.11% | (1.50%) | 1.69% | 1.08% | (4.17%) | (12.41%) | (7.52%) | (6.63%) | (4.04%) | (4.72%) | .64% | 1.99% | 4.61% | 2.14% | 2.02% | 2.99% | 3.91% | 2.73% | 5.40% | 5.35% | 12.95% | (.37%) |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346,000$ | 26,000$ |
| Interest Expenses | | 78,928,000$ | 87,478,000$ | 93,487,000$ | 100,357,000$ | 106,352,000$ | 94,476,000$ | 115,340,000$ | 105,776,000$ | 124,765,000$ | 133,537,000$ | 86,157,000$ | 55,939,000$ | 7,551,000$ | 8,747,000$ | 4,638,000$ | 5,873,000$ | 11,595,000$ | 5,411,000$ | 6,093,000$ | 6,292,000$ | 5,493,000$ | 7,880,000$ | 9,790,000$ | 9,524,000$ | 8,651,000$ | 9,276,000$ | 9,540,000$ | 11,174,000$ | 9,716,000$ | 14,896,000$ | 14,074,000$ | 11,324,000$ | 3,773,000$ | 0$ | 197,000$ | 56,000$ | 279,000$ | 2,362,000$ | 4,308,000$ | 5,134,000$ | 6,405,000$ | 6,063,000$ | 6,696,000$ | 6,584,000$ | 6,842,000$ | 7,640,000$ | 8,337,000$ | 8,629,000$ |
| Income Before Tax | | 101,954,000$ | 92,881,000$ | (45,187,000$) | (44,847,000$) | (240,613,000$) | (162,110,000$) | (119,322,000$) | (23,249,000$) | (100,808,000$) | (156,534,000$) | (858,338,000$) | (78,266,000$) | (68,188,000$) | (39,533,000$) | 3,402,000$ | (31,801,000$) | (60,251,000$) | (33,756,000$) | (30,440,000$) | 14,181,000$ | (80,609,000$) | 13,994,000$ | 3,021,000$ | (14,606,000$) | 5,572,000$ | 4,872,000$ | 9,298,000$ | (18,314,000$) | (240,000$) | (8,858,000$) | (35,616,000$) | (65,767,000$) | (36,646,000$) | (24,814,000$) | (26,097,000$) | (17,913,000$) | 2,610,000$ | 5,472,000$ | 14,335,000$ | 2,967,000$ | 1,504,000$ | 4,839,000$ | 7,728,000$ | 3,526,000$ | 13,630,000$ | 11,395,000$ | 38,465,000$ | (9,772,000$) |
| Tax Expenses | | 40,081,000$ | 58,670,000$ | 10,862,000$ | 6,610,000$ | 3,758,000$ | (11,798,000$) | 5,915,000$ | 1,184,000$ | (11,368,000$) | (34,496,000$) | (93,077,000$) | (533,000$) | (9,627,000$) | 5,212,000$ | 76,646,000$ | (22,813,000$) | (14,551,000$) | (3,313,000$) | (9,110,000$) | (4,087,000$) | (11,767,000$) | 7,008,000$ | (687,000$) | (5,748,000$) | 816,000$ | (3,911,000$) | 2,390,000$ | (7,210,000$) | (5,335,000$) | 3,230,000$ | (9,704,000$) | (29,205,000$) | (16,745,000$) | 2,172,000$ | (11,464,000$) | (9,180,000$) | (1,639,000$) | 850,000$ | 3,596,000$ | 810,000$ | (2,883,000$) | (5,105,000$) | 2,808,000$ | 1,007,000$ | 6,194,000$ | (3,389,000$) | 14,473,000$ | (3,451,000$) |
| Net Income | | 65,981,000$ | 37,496,000$ | (51,827,000$) | (47,724,000$) | (240,735,000$) | (146,907,000$) | (121,796,000$) | (21,687,000$) | (95,905,000$) | (119,349,000$) | (765,763,000$) | (76,902,000$) | 1,199,768,000$ | (40,425,000$) | (47,556,000$) | (21,039,000$) | (21,655,000$) | (3,990,000$) | 5,150,000$ | 18,012,000$ | 14,477,000$ | 7,760,000$ | 3,391,000$ | (8,527,000$) | 4,898,000$ | 10,590,000$ | 8,062,000$ | (9,737,000$) | 5,363,000$ | (10,737,000$) | (25,598,000$) | (35,497,000$) | (19,516,000$) | (25,621,000$) | (13,892,000$) | (9,246,000$) | 4,249,000$ | 4,622,000$ | 10,739,000$ | 2,157,000$ | 4,387,000$ | 9,944,000$ | 4,920,000$ | 2,519,000$ | 7,436,000$ | 14,784,000$ | 23,992,000$ | (6,321,000$) |
| Profit Margin | | 5.63% | 3.24% | (4.54%) | (4.08%) | (20.99%) | (13.07%) | (10.85%) | (1.93%) | (8.34%) | (10.58%) | (62.49%) | (9.86%) | 180.12% | (6.21%) | (7.17%) | (3.66%) | (3.57%) | (.64%) | .85% | 2.71% | 5.56% | 1.35% | .61% | (1.61%) | .83% | 1.80% | 1.36% | (1.81%) | .96% | (1.94%) | (4.95%) | (8.09%) | (4.44%) | (6.71%) | (3.53%) | (2.43%) | 1.02% | 1.21% | 2.69% | .59% | 1.18% | 2.86% | 1.39% | .73% | 2.04% | 4.35% | 6.69% | (1.98%) |
| TTM | | .09% | (6.56%) | (10.63%) | (12.21%) | (11.75%) | (8.54%) | (7.92%) | (21.66%) | (24.70%) | 6.26% | 9.53% | 37.48% | 42.67% | (5.23%) | (3.81%) | (1.72%) | (.10%) | 1.56% | 2.15% | 2.12% | .89% | .33% | .46% | .65% | .60% | .63% | (.32%) | (1.88%) | (3.21%) | (4.68%) | (5.98%) | (5.72%) | (4.28%) | (2.83%) | (.91%) | .66% | 1.40% | 1.45% | 1.84% | 1.49% | 1.54% | 1.76% | 2.12% | 3.46% | 2.89% | 2.13% | .61% | (1.00%) |
| Earnings to Minority | | 7,157,000$ | 12,528,000$ | 9,617,000$ | 8,710,000$ | 5,318,000$ | 11,506,000$ | 15,788,000$ | 11,225,000$ | 4,358,000$ | 5,050,000$ | 1,475,000$ | 102,000$ | 2,930,000$ | 1,803,000$ | 684,000$ | 525,000$ | 7,525,000$ | 2,623,000$ | 1,859,000$ | 1,044,000$ | 7,120,000$ | 1,000,000$ | 1,428,000$ | 3,862,000$ | 3,312,000$ | 4,114,000$ | 4,868,000$ | 1,731,000$ | 2,848,000$ | (333,000$) | 126,000$ | (1,487,000$) | 430,000$ | (990,000$) | (203,000$) | (207,000$) | (2,401,000$) | 379,000$ | (280,000$) | 302,000$ | (63,000$) | 197,000$ | (16,000$) | (89,000$) | (113,000$) | (27,000$) | 45,000$ | (377,000$) |
| Earnings to Common Shareholders | | 58,824,000$ | 24,968,000$ | (61,444,000$) | (56,434,000$) | (246,053,000$) | (158,413,000$) | (137,584,000$) | (32,912,000$) | (100,263,000$) | (124,399,000$) | (767,238,000$) | (77,004,000$) | 1,196,838,000$ | (42,228,000$) | (48,240,000$) | (21,564,000$) | (29,180,000$) | (6,613,000$) | 3,291,000$ | 16,968,000$ | 7,357,000$ | 6,760,000$ | 1,963,000$ | (12,389,000$) | 1,586,000$ | 6,476,000$ | 3,194,000$ | (11,468,000$) | 2,515,000$ | (10,404,000$) | (25,724,000$) | (34,010,000$) | (19,946,000$) | (24,631,000$) | (13,689,000$) | (9,039,000$) | 6,650,000$ | 4,243,000$ | 11,019,000$ | 1,855,000$ | 4,450,000$ | 9,747,000$ | 4,936,000$ | 2,608,000$ | 7,549,000$ | 14,811,000$ | 23,947,000$ | (5,944,000$) |
| QoQ% | | 135.60% | 140.64% | (8.88%) | 77.06% | (55.32%) | (15.14%) | (318.04%) | 67.17% | 19.40% | 83.79% | (896.36%) | (106.43%) | 2,934.23% | 12.46% | (123.71%) | 26.10% | (341.25%) | (300.94%) | (80.61%) | 130.64% | 8.83% | 244.37% | 115.85% | (881.15%) | (75.51%) | 102.76% | 127.85% | (555.98%) | 124.17% | 59.56% | 24.36% | (70.51%) | 19.02% | (79.93%) | (51.44%) | (235.93%) | 56.73% | (61.49%) | 494.02% | (58.32%) | (54.35%) | 97.47% | 89.26% | (65.45%) | (49.03%) | (38.15%) | 502.88% | (69.06%) |
| YoY% | | 123.91% | 115.76% | 55.34% | (71.47%) | (145.41%) | (27.34%) | 82.07% | 57.26% | (108.38%) | (194.59%) | (1,490.46%) | (257.10%) | 4,201.57% | (538.56%) | (1,565.82%) | (227.09%) | (496.63%) | (197.83%) | 67.65% | 236.96% | 363.87% | 4.39% | (38.54%) | (8.03%) | (36.94%) | 162.25% | 112.42% | 66.28% | 112.61% | 57.76% | (87.92%) | (276.26%) | (399.94%) | (680.51%) | (224.23%) | (587.28%) | 49.44% | (56.47%) | 123.24% | (28.87%) | (41.05%) | (34.19%) | (79.39%) | 143.88% | 314.70% | 347.14% | 1,162.36% | (224.10%) |
| Earnings Per Share, Basic | | 0.43$ | 0.18$ | (0.45$) | (0.43$) | (1.89$) | (1.23$) | (1.07$) | (0.26$) | (0.80$) | (0.99$) | (6.16$) | (0.83$) | 15.56$ | (0.55$) | (0.64$) | (0.29$) | (0.39$) | (0.09$) | 0.04$ | 0.24$ | 0.11$ | 0.10$ | 0.03$ | (0.20$) | 0.03$ | 0.10$ | 0.05$ | (0.19$) | 0.04$ | (0.17$) | (0.43$) | (0.57$) | (0.34$) | (0.42$) | (0.24$) | (0.16$) | 0.12$ | 0.08$ | 0.22$ | 0.04$ | 0.09$ | 0.20$ | 0.10$ | 0.05$ | 0.16$ | 0.31$ | 0.51$ | (0.13$) |
| Earnings Per Share, Diluted | | 0.45$ | 0.18$ | (0.45$) | (0.43$) | (1.89$) | (1.23$) | (1.07$) | (0.26$) | (0.80$) | (0.99$) | (6.16$) | (0.83$) | 15.56$ | (0.55$) | (0.64$) | (0.29$) | (0.40$) | (0.09$) | 0.04$ | 0.23$ | 0.11$ | 0.10$ | 0.03$ | (0.20$) | 0.03$ | 0.10$ | 0.05$ | (0.19$) | 0.04$ | (0.17$) | (0.43$) | (0.57$) | (0.34$) | (0.42$) | (0.24$) | (0.16$) | 0.11$ | 0.08$ | 0.22$ | 0.04$ | 0.09$ | 0.20$ | 0.10$ | 0.05$ | 0.15$ | 0.31$ | 0.50$ | (0.13$) |
| Unlevered FCF Per Share, Basic | | 2.36$ | 5.36$ | 2.09$ | 1.96$ | 2.30$ | 1.70$ | 1.86$ | 1.19$ | 1.84$ | 1.07$ | (1.18$) | (2.91$) | (3.17$) | (2.43$) | (1.26$) | (3.09$) | (1.98$) | (0.87$) | (0.54$) | (2.53$) | (0.03$) | (0.08$) | (0.62$) | (0.83$) | (0.03$) | (1.76$) | (0.43$) | (1.96$) | (0.53$) | (0.91$) | (2.17$) | (1.57$) | (1.38$) | (0.87$) | (1.11$) | 0.76$ | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 2.45$ | 5.16$ | 2.09$ | 1.96$ | 2.30$ | 1.70$ | 1.86$ | 1.19$ | 1.84$ | 1.07$ | (1.18$) | (2.91$) | (3.17$) | (2.43$) | (1.26$) | (3.09$) | (2.02$) | (0.87$) | (0.54$) | (2.49$) | (0.03$) | (0.08$) | (0.61$) | (0.83$) | (0.04$) | (1.73$) | (0.42$) | (1.96$) | (0.53$) | (0.91$) | (2.17$) | (1.57$) | (1.38$) | (0.87$) | (1.11$) | 0.76$ | | | | | | | | | | | | |
| Average Shares, Basic | | 136,549,000 | 135,730,000 | 135,119,000 | 131,578,000 | 130,007,000 | 128,941,000 | 128,376,000 | 126,580,000 | 126,024,000 | 125,097,000 | 124,529,000 | 93,106,000 | 76,901,000 | 76,138,000 | 75,758,000 | 74,863,000 | 74,584,000 | 73,917,000 | 73,544,000 | 71,543,000 | 68,694,000 | 67,995,000 | 66,576,000 | 62,511,000 | 62,318,000 | 61,813,000 | 61,480,000 | 60,917,000 | 60,674,000 | 60,152,000 | 59,734,000 | 59,208,000 | 59,043,000 | 58,638,000 | 58,229,000 | 57,842,000 | 57,660,000 | 52,976,000 | 49,503,000 | 49,133,000 | 49,021,000 | 48,712,000 | 48,205,000 | 47,918,000 | 47,790,000 | 47,375,000 | 46,863,000 | 46,528,000 |
| Average Shares, Diluted | | 131,364,000 | 140,915,000 | 135,119,000 | 131,578,000 | 130,007,000 | 128,941,000 | 128,376,000 | 126,580,000 | 126,024,000 | 125,097,000 | 124,529,000 | 93,106,000 | 76,901,000 | 76,138,000 | 75,758,000 | 74,863,000 | 73,309,000 | 73,917,000 | 73,544,000 | 72,818,000 | 67,591,000 | 68,668,000 | 67,006,000 | 62,511,000 | 59,934,000 | 62,916,000 | 62,761,000 | 60,917,000 | 60,674,000 | 60,152,000 | 59,734,000 | 59,208,000 | 59,043,000 | 58,638,000 | 58,229,000 | 57,842,000 | 58,866,000 | 54,015,000 | 50,533,000 | 50,170,000 | 50,185,000 | 49,630,000 | 49,125,000 | 48,840,000 | 50,157,000 | 48,439,000 | 48,016,000 | 46,528,000 |
| EBIT | | 180,882,000$ | 180,359,000$ | 48,300,000$ | 55,510,000$ | (134,261,000$) | (67,634,000$) | (3,982,000$) | 82,527,000$ | 23,957,000$ | (22,997,000$) | (772,181,000$) | (22,327,000$) | (60,637,000$) | (30,786,000$) | 8,040,000$ | (25,928,000$) | (48,656,000$) | (28,345,000$) | (24,347,000$) | 20,473,000$ | (75,116,000$) | 21,874,000$ | 12,811,000$ | (5,082,000$) | 14,223,000$ | 14,148,000$ | 18,838,000$ | (7,140,000$) | 9,476,000$ | 6,038,000$ | (21,542,000$) | (54,443,000$) | (32,873,000$) | (24,814,000$) | (25,900,000$) | (17,857,000$) | 2,889,000$ | 7,834,000$ | 18,643,000$ | 8,101,000$ | 7,909,000$ | 10,902,000$ | 14,424,000$ | 10,110,000$ | 20,472,000$ | 19,035,000$ | 46,802,000$ | (1,143,000$) |
| EBITDA | | 180,882,000$ | 180,359,000$ | 48,300,000$ | 55,510,000$ | (134,261,000$) | (67,634,000$) | (3,982,000$) | 82,527,000$ | 23,957,000$ | (22,997,000$) | (772,181,000$) | (22,327,000$) | (60,637,000$) | (30,786,000$) | 8,040,000$ | (25,928,000$) | (48,656,000$) | (28,345,000$) | (24,347,000$) | 20,473,000$ | (75,116,000$) | 21,874,000$ | 12,811,000$ | (5,082,000$) | 14,223,000$ | 14,148,000$ | 18,838,000$ | (7,140,000$) | 9,476,000$ | 6,038,000$ | (21,542,000$) | (54,443,000$) | (32,873,000$) | (24,814,000$) | (25,900,000$) | (17,857,000$) | 2,889,000$ | 7,834,000$ | 18,643,000$ | 8,101,000$ | 7,909,000$ | 10,902,000$ | 14,424,000$ | 10,110,000$ | 20,472,000$ | 19,035,000$ | 46,802,000$ | (1,143,000$) |