| Woodward, Inc. (WWD) |
| 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 | Q4-CY2013 |
| Balance Sheet Date | | 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 | 2013-Dec-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 | | 995,264,000$ | 915,446,000$ | 883,629,000$ | 772,725,000$ | 854,488,000$ | 847,688,000$ | 835,343,000$ | 786,730,000$ | 777,070,000$ | 800,663,000$ | 718,214,000$ | 618,619,000$ | 640,033,000$ | 614,332,000$ | 586,839,000$ | 541,586,000$ | 570,217,000$ | 556,675,000$ | 581,321,000$ | 537,619,000$ | 531,264,000$ | 523,826,000$ | 720,220,000$ | 720,355,000$ | 736,537,000$ | 752,005,000$ | 758,844,000$ | 652,811,000$ | 719,359,000$ | 588,117,000$ | 548,249,000$ | 470,148,000$ | 606,788,000$ | 548,622,000$ | 500,381,000$ | 442,894,000$ | 590,922,000$ | 507,664,000$ | 479,382,000$ | 445,110,000$ | 562,625,000$ | 494,810,000$ | 493,222,000$ | 487,646,000$ | 565,447,000$ | 524,284,000$ | 482,467,000$ | 429,042,000$ |
| QoQ% | | 8.72% | 3.60% | 14.35% | (9.57%) | .80% | 1.48% | 6.18% | 1.24% | (2.95%) | 11.48% | 16.10% | (3.35%) | 4.18% | 4.69% | 8.36% | (5.02%) | 2.43% | (4.24%) | 8.13% | 1.20% | 1.42% | (27.27%) | (.02%) | (2.20%) | (2.06%) | (.90%) | 16.24% | (9.25%) | 22.32% | 7.27% | 16.61% | (22.52%) | 10.60% | 9.64% | 12.98% | (25.05%) | 16.40% | 5.90% | 7.70% | (20.89%) | 13.71% | .32% | 1.14% | (13.76%) | 7.85% | 8.67% | 12.45% | (23.16%) |
| YoY% | | 16.48% | 7.99% | 5.78% | (1.78%) | 9.96% | 5.87% | 16.31% | 27.18% | 21.41% | 30.33% | 22.39% | 14.22% | 12.24% | 10.36% | .95% | .74% | 7.33% | 6.27% | (19.29%) | (25.37%) | (27.87%) | (30.34%) | (5.09%) | 10.35% | 2.39% | 27.87% | 38.41% | 38.85% | 18.55% | 7.20% | 9.57% | 6.15% | 2.69% | 8.07% | 4.38% | (.50%) | 5.03% | 2.60% | (2.81%) | (8.72%) | (.50%) | (5.62%) | 2.23% | 13.66% | 1.27% | 8.38% | (.63%) | 5.07% |
| Cost Of Revenue | | 717,864,000$ | 666,287,000$ | 643,530,000$ | 583,091,000$ | 646,733,000$ | 617,702,000$ | 600,954,000$ | 582,381,000$ | 587,510,000$ | 596,251,000$ | 559,149,000$ | 492,663,000$ | 504,506,000$ | 480,403,000$ | 453,425,000$ | 419,151,000$ | 436,434,000$ | 422,457,000$ | 434,243,000$ | 401,640,000$ | 407,480,000$ | 395,511,000$ | 517,514,000$ | 534,917,000$ | 571,123,000$ | 562,516,000$ | 566,841,000$ | 492,174,000$ | 544,343,000$ | 427,897,000$ | 401,331,000$ | 346,784,000$ | 435,129,000$ | 394,750,000$ | 367,099,000$ | 329,148,000$ | 433,722,000$ | 370,722,000$ | 346,139,000$ | 333,377,000$ | 412,050,000$ | 351,421,000$ | 355,602,000$ | 343,760,000$ | 397,774,000$ | 372,571,000$ | 340,028,000$ | 315,466,000$ |
| Gross Profit | | 277,400,000$ | 249,159,000$ | 240,099,000$ | 189,634,000$ | 207,755,000$ | 229,986,000$ | 234,389,000$ | 204,349,000$ | 189,560,000$ | 204,412,000$ | 159,065,000$ | 125,956,000$ | 135,527,000$ | 133,929,000$ | 133,414,000$ | 122,435,000$ | 133,783,000$ | 134,218,000$ | 147,078,000$ | 135,979,000$ | 123,784,000$ | 128,315,000$ | 202,706,000$ | 185,438,000$ | 165,414,000$ | 189,489,000$ | 192,003,000$ | 160,637,000$ | 175,016,000$ | 160,220,000$ | 146,918,000$ | 123,364,000$ | 171,659,000$ | 153,872,000$ | 133,282,000$ | 113,746,000$ | 157,200,000$ | 136,942,000$ | 133,243,000$ | 111,733,000$ | 150,575,000$ | 143,389,000$ | 137,620,000$ | 143,886,000$ | 167,673,000$ | 151,713,000$ | 142,439,000$ | 113,576,000$ |
| Gross Margin | | 27.87% | 27.22% | 27.17% | 24.54% | 24.31% | 27.13% | 28.06% | 25.97% | 24.39% | 25.53% | 22.15% | 20.36% | 21.18% | 21.80% | 22.73% | 22.61% | 23.46% | 24.11% | 25.30% | 25.29% | 23.30% | 24.50% | 28.15% | 25.74% | 22.46% | 25.20% | 25.30% | 24.61% | 24.33% | 27.24% | 26.80% | 26.24% | 28.29% | 28.05% | 26.64% | 25.68% | 26.60% | 26.98% | 27.80% | 25.10% | 26.76% | 28.98% | 27.90% | 29.51% | 29.65% | 28.94% | 29.52% | 26.47% |
| Operating Expenses | | 155,807,000$ | 158,445,000$ | 148,638,000$ | 127,779,000$ | 141,746,000$ | 141,332,000$ | 147,137,000$ | 134,130,000$ | 128,447,000$ | 130,060,000$ | 143,308,000$ | 121,125,000$ | 109,237,000$ | 108,641,000$ | 107,118,000$ | 118,419,000$ | 97,833,000$ | 110,029,000$ | 104,435,000$ | 121,184,000$ | 101,356,000$ | 123,989,000$ | 125,315,000$ | 131,342,000$ | 120,725,000$ | 126,611,000$ | 135,544,000$ | 129,436,000$ | 133,502,000$ | 123,393,000$ | 98,936,000$ | 102,315,000$ | 103,062,000$ | 99,804,000$ | 98,139,000$ | 83,753,000$ | 111,995,000$ | 83,643,000$ | 84,144,000$ | 89,441,000$ | 115,577,000$ | 91,365,000$ | 87,454,000$ | 92,445,000$ | 99,719,000$ | 94,303,000$ | 90,807,000$ | 85,868,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | 953,000$ | 838,000$ | 1,021,000$ | 1,377,000$ | 1,964,000$ | 1,728,000$ | 1,293,000$ | 1,473,000$ | 1,361,000$ | 516,000$ | 508,000$ | 366,000$ | 320,000$ | 353,000$ | 500,000$ | 641,000$ | 409,000$ | 308,000$ | 283,000$ | 495,000$ | 424,000$ | 377,000$ | 476,000$ | 487,000$ | 400,000$ | 348,000$ | 294,000$ | 371,000$ | 498,000$ | 342,000$ | 471,000$ | 363,000$ | 488,000$ | 358,000$ | 474,000$ | 405,000$ | 527,000$ | 610,000$ | 441,000$ | 447,000$ | 220,000$ | 219,000$ | 221,000$ | 127,000$ | 82,000$ | 73,000$ | 57,000$ | 59,000$ |
| Interest Expenses | | 10,225,000$ | 11,234,000$ | 11,889,000$ | 12,341,000$ | 13,477,000$ | 11,516,000$ | 11,530,000$ | 11,436,000$ | 11,736,000$ | 12,175,000$ | 12,845,000$ | 11,142,000$ | 9,509,000$ | 8,533,000$ | 8,197,000$ | 8,306,000$ | 8,730,000$ | 8,397,000$ | 8,249,000$ | 8,906,000$ | 9,309,000$ | 8,737,000$ | 8,756,000$ | 9,009,000$ | 9,845,000$ | 10,798,000$ | 11,480,000$ | 11,878,000$ | 12,714,000$ | 10,056,000$ | 8,823,000$ | 8,872,000$ | 15,240,000$ | 6,769,000$ | 6,790,000$ | 6,840,000$ | 7,112,000$ | 6,522,000$ | 6,234,000$ | 6,908,000$ | 7,509,000$ | 6,077,000$ | 5,329,000$ | 5,949,000$ | 4,585,000$ | 5,972,000$ | 6,185,000$ | 6,062,000$ |
| Income Before Tax | | 159,758,000$ | 126,836,000$ | 132,963,000$ | 101,854,000$ | 101,531,000$ | 122,096,000$ | 120,624,000$ | 109,720,000$ | 98,040,000$ | 105,738,000$ | 40,241,000$ | 31,749,000$ | 57,769,000$ | 50,287,000$ | 54,096,000$ | 37,746,000$ | 61,030,000$ | 58,698,000$ | 78,487,000$ | 47,584,000$ | 68,118,000$ | 45,016,000$ | 107,199,000$ | 61,548,000$ | 76,615,000$ | 92,314,000$ | 90,168,000$ | 61,515,000$ | 79,027,000$ | 54,417,000$ | 48,647,000$ | 37,487,000$ | 86,765,000$ | 68,687,000$ | 50,236,000$ | 47,059,000$ | 80,756,000$ | 63,408,000$ | 54,366,000$ | 27,956,000$ | 68,727,000$ | 57,559,000$ | 57,591,000$ | 57,072,000$ | 75,076,000$ | 62,468,000$ | 56,756,000$ | 32,944,000$ |
| Tax Expenses | | 22,135,000$ | 18,388,000$ | 24,014,000$ | 14,763,000$ | 18,235,000$ | 20,021,000$ | 23,068,000$ | 19,676,000$ | 15,388,000$ | 21,139,000$ | 4,730,000$ | 2,143,000$ | 3,728,000$ | 10,841,000$ | 6,190,000$ | 7,441,000$ | 11,125,000$ | 9,837,000$ | 10,174,000$ | 6,014,000$ | 10,879,000$ | 6,551,000$ | 15,881,000$ | 8,175,000$ | 9,819,000$ | 26,207,000$ | 12,589,000$ | 12,395,000$ | 4,515,000$ | 5,300,000$ | 10,158,000$ | 19,227,000$ | 24,537,000$ | 15,061,000$ | 12,131,000$ | 511,000$ | 17,609,000$ | 12,361,000$ | 13,542,000$ | 2,136,000$ | 18,667,000$ | 13,806,000$ | 13,736,000$ | 13,288,000$ | 23,414,000$ | 16,467,000$ | 11,958,000$ | 9,561,000$ |
| Net Income | | 137,623,000$ | 108,448,000$ | 108,949,000$ | 87,091,000$ | 83,296,000$ | 102,075,000$ | 97,556,000$ | 90,044,000$ | 82,652,000$ | 84,599,000$ | 35,511,000$ | 29,606,000$ | 54,041,000$ | 39,446,000$ | 47,906,000$ | 30,305,000$ | 49,905,000$ | 48,861,000$ | 68,313,000$ | 41,570,000$ | 57,239,000$ | 38,465,000$ | 91,318,000$ | 53,373,000$ | 66,796,000$ | 66,107,000$ | 77,579,000$ | 49,120,000$ | 74,512,000$ | 49,117,000$ | 38,489,000$ | 18,260,000$ | 62,228,000$ | 53,626,000$ | 38,105,000$ | 46,548,000$ | 63,147,000$ | 51,047,000$ | 40,824,000$ | 25,820,000$ | 50,060,000$ | 43,753,000$ | 43,855,000$ | 43,784,000$ | 51,662,000$ | 46,001,000$ | 44,798,000$ | 23,383,000$ |
| Profit Margin | | 13.83% | 11.85% | 12.33% | 11.27% | 9.75% | 12.04% | 11.68% | 11.45% | 10.64% | 10.57% | 4.94% | 4.79% | 8.44% | 6.42% | 8.16% | 5.60% | 8.75% | 8.78% | 11.75% | 7.73% | 10.77% | 7.34% | 12.68% | 7.41% | 9.07% | 8.79% | 10.22% | 7.52% | 10.36% | 8.35% | 7.02% | 3.88% | 10.26% | 9.78% | 7.62% | 10.51% | 10.69% | 10.06% | 8.52% | 5.80% | 8.90% | 8.84% | 8.89% | 8.98% | 9.14% | 8.77% | 9.29% | 5.45% |
| TTM | | 12.39% | 11.32% | 11.36% | 11.18% | 11.22% | 11.47% | 11.09% | 9.50% | 7.97% | 7.34% | 6.12% | 6.95% | 7.21% | 7.24% | 7.85% | 8.77% | 9.29% | 9.79% | 9.46% | 9.88% | 9.63% | 9.25% | 9.48% | 8.89% | 8.95% | 9.27% | 9.21% | 8.42% | 7.76% | 7.60% | 7.94% | 8.10% | 9.55% | 9.67% | 9.74% | 9.97% | 8.94% | 8.41% | 8.10% | 8.19% | 8.90% | 8.97% | 8.95% | 9.04% | 8.29% | 8.36% | 7.39% | 7.26% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 137,623,000$ | 108,448,000$ | 108,949,000$ | 87,091,000$ | 83,296,000$ | 102,075,000$ | 97,556,000$ | 90,044,000$ | 82,652,000$ | 84,599,000$ | 35,511,000$ | 29,606,000$ | 54,041,000$ | 39,446,000$ | 47,906,000$ | 30,305,000$ | 49,905,000$ | 48,861,000$ | 68,313,000$ | 41,570,000$ | 57,239,000$ | 38,465,000$ | 91,318,000$ | 53,373,000$ | 66,796,000$ | 66,107,000$ | 77,579,000$ | 49,120,000$ | 74,512,000$ | 49,117,000$ | 38,489,000$ | 18,260,000$ | 62,228,000$ | 53,626,000$ | 38,105,000$ | 46,548,000$ | 63,147,000$ | 51,047,000$ | 40,824,000$ | 25,820,000$ | 50,060,000$ | 43,753,000$ | 43,855,000$ | 43,784,000$ | 51,662,000$ | 46,001,000$ | 44,798,000$ | 23,383,000$ |
| QoQ% | | 26.90% | (.46%) | 25.10% | 4.56% | (18.40%) | 4.63% | 8.34% | 8.94% | (2.30%) | 138.23% | 19.95% | (45.22%) | 37.00% | (17.66%) | 58.08% | (39.28%) | 2.14% | (28.48%) | 64.33% | (27.38%) | 48.81% | (57.88%) | 71.09% | (20.10%) | 1.04% | (14.79%) | 57.94% | (34.08%) | 51.70% | 27.61% | 110.78% | (70.66%) | 16.04% | 40.73% | (18.14%) | (26.29%) | 23.70% | 25.04% | 58.11% | (48.42%) | 14.42% | (.23%) | .16% | (15.25%) | 12.31% | 2.69% | 91.58% | (55.43%) |
| YoY% | | 65.22% | 6.24% | 11.68% | (3.28%) | .78% | 20.66% | 174.72% | 204.14% | 52.94% | 114.47% | (25.87%) | (2.31%) | 8.29% | (19.27%) | (29.87%) | (27.10%) | (12.81%) | 27.03% | (25.19%) | (22.11%) | (14.31%) | (41.81%) | 17.71% | 8.66% | (10.36%) | 34.59% | 101.56% | 169.00% | 19.74% | (8.41%) | 1.01% | (60.77%) | (1.46%) | 5.05% | (6.66%) | 80.28% | 26.14% | 16.67% | (6.91%) | (41.03%) | (3.10%) | (4.89%) | (2.11%) | 87.25% | (1.53%) | 94.40% | 5.54% | (14.56%) |
| Earnings Per Share, Basic | | 2.30$ | 1.82$ | 1.83$ | 1.47$ | 1.40$ | 1.69$ | 1.61$ | 1.50$ | 1.38$ | 1.41$ | 0.59$ | 0.50$ | 0.90$ | 0.65$ | 0.77$ | 0.48$ | 0.79$ | 0.77$ | 1.08$ | 0.66$ | 0.92$ | 0.62$ | 1.47$ | 0.86$ | 1.08$ | 1.07$ | 1.25$ | 0.79$ | 1.21$ | 0.80$ | 0.63$ | 0.30$ | 1.02$ | 0.87$ | 0.62$ | 0.76$ | 1.03$ | 0.83$ | 0.66$ | 0.41$ | 0.79$ | 0.68$ | 0.67$ | 0.67$ | 0.79$ | 0.70$ | 0.67$ | 0.35$ |
| Earnings Per Share, Diluted | | 2.22$ | 1.76$ | 1.78$ | 1.42$ | 1.35$ | 1.63$ | 1.56$ | 1.46$ | 1.33$ | 1.37$ | 0.58$ | 0.49$ | 0.88$ | 0.64$ | 0.74$ | 0.47$ | 0.76$ | 0.74$ | 1.04$ | 0.64$ | 0.89$ | 0.61$ | 1.41$ | 0.83$ | 1.03$ | 1.02$ | 1.20$ | 0.77$ | 1.16$ | 0.77$ | 0.60$ | 0.29$ | 0.98$ | 0.85$ | 0.60$ | 0.73$ | 0.99$ | 0.81$ | 0.65$ | 0.40$ | 0.77$ | 0.66$ | 0.66$ | 0.66$ | 0.77$ | 0.69$ | 0.66$ | 0.34$ |
| Unlevered FCF Per Share, Basic | | 3.02$ | 1.66$ | 1.00$ | 0.02$ | 1.98$ | 2.27$ | 1.37$ | 0.08$ | 2.22$ | 1.70$ | 0.25$ | (0.32$) | 1.53$ | 0.38$ | 0.00$ | 0.41$ | 2.05$ | 1.43$ | 1.05$ | 2.22$ | 2.06$ | 2.42$ | 0.20$ | 0.16$ | 2.43$ | 0.88$ | 0.53$ | 0.86$ | 1.61$ | 1.21$ | 0.48$ | (0.51$) | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 2.92$ | 1.61$ | 0.97$ | 0.02$ | 1.91$ | 2.20$ | 1.33$ | 0.08$ | 2.15$ | 1.66$ | 0.25$ | (0.31$) | 1.50$ | 0.37$ | 0.00$ | 0.40$ | 1.98$ | 1.38$ | 1.01$ | 2.15$ | 2.01$ | 2.37$ | 0.20$ | 0.16$ | 2.32$ | 0.85$ | 0.51$ | 0.83$ | 1.55$ | 1.16$ | 0.46$ | (0.49$) | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | 59,924,000 | 59,680,000 | 59,432,000 | 59,216,000 | 59,431,000 | 60,425,000 | 60,427,000 | 60,021,000 | 60,102,000 | 60,056,000 | 59,807,000 | 59,667,000 | 59,918,000 | 60,506,000 | 62,550,000 | 63,094,000 | 63,499,000 | 63,559,000 | 63,278,000 | 62,812,000 | 62,502,000 | 62,309,000 | 62,266,000 | 61,991,000 | 61,866,000 | 61,941,000 | 62,175,000 | 61,818,000 | 61,717,000 | 61,608,000 | 61,401,000 | 61,246,000 | 61,307,000 | 61,288,000 | 61,310,000 | 61,559,000 | 61,538,000 | 61,341,000 | 61,639,000 | 63,054,000 | 63,474,000 | 64,781,000 | 65,159,000 | 65,322,000 | 65,526,000 | 65,845,000 | 66,633,000 | 67,724,000 |
| Average Shares, Diluted | | 61,883,000 | 61,488,000 | 61,344,000 | 61,141,000 | 61,603,000 | 62,522,000 | 62,365,000 | 61,846,000 | 62,182,000 | 61,591,000 | 61,227,000 | 60,928,000 | 61,211,000 | 62,088,000 | 64,618,000 | 65,099,000 | 65,764,000 | 65,910,000 | 65,654,000 | 64,892,000 | 64,172,000 | 63,427,000 | 64,564,000 | 64,673,000 | 64,736,000 | 64,633,000 | 64,564,000 | 64,059,000 | 64,164,000 | 63,881,000 | 63,750,000 | 63,709,000 | 63,486,000 | 63,392,000 | 63,499,000 | 63,671,000 | 63,599,000 | 63,109,000 | 63,064,000 | 64,452,000 | 64,718,000 | 66,227,000 | 66,540,000 | 66,739,000 | 67,031,000 | 67,147,000 | 67,905,000 | 69,021,000 |
| EBIT | | 169,983,000$ | 138,070,000$ | 144,852,000$ | 114,195,000$ | 115,008,000$ | 133,612,000$ | 132,154,000$ | 121,156,000$ | 109,776,000$ | 117,913,000$ | 53,086,000$ | 42,891,000$ | 67,278,000$ | 58,820,000$ | 62,293,000$ | 46,052,000$ | 69,760,000$ | 67,095,000$ | 86,736,000$ | 56,490,000$ | 77,427,000$ | 53,753,000$ | 115,955,000$ | 70,557,000$ | 86,460,000$ | 103,112,000$ | 101,648,000$ | 73,393,000$ | 91,741,000$ | 64,473,000$ | 57,470,000$ | 46,359,000$ | 102,005,000$ | 75,456,000$ | 57,026,000$ | 53,899,000$ | 87,868,000$ | 69,930,000$ | 60,600,000$ | 34,864,000$ | 76,236,000$ | 63,636,000$ | 62,920,000$ | 63,021,000$ | 79,661,000$ | 68,440,000$ | 62,941,000$ | 39,006,000$ |
| EBITDA | | 199,165,000$ | 166,724,000$ | 172,418,000$ | 142,071,000$ | 144,336,000$ | 162,404,000$ | 161,379,000$ | 149,981,000$ | 140,218,000$ | 147,957,000$ | 83,039,000$ | 72,195,000$ | 96,648,000$ | 88,747,000$ | 92,903,000$ | 76,773,000$ | 101,485,000$ | 99,338,000$ | 119,215,000$ | 89,567,000$ | 111,003,000$ | 85,859,000$ | 148,980,000$ | 103,008,000$ | 119,996,000$ | 136,082,000$ | 138,504,000$ | 112,035,000$ | 135,735,000$ | 93,528,000$ | 79,482,000$ | 67,429,000$ | 123,335,000$ | 96,036,000$ | 77,120,000$ | 72,812,000$ | 106,983,000$ | 87,230,000$ | 76,159,000$ | 51,926,000$ | 95,717,000$ | 82,141,000$ | 81,596,000$ | 81,594,000$ | 99,334,000$ | 87,285,000$ | 82,660,000$ | 58,122,000$ |