| FTAI Aviation Ltd. (FTAI) |
| 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 | | | | |
| 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 | | | | |
| Close Price of Common Stock | 305.55$ | 197.00$ | 167.09$ | 115.00$ | 110.88$ | 144.09$ | 132.79$ | 103.22$ | 67.33$ | 46.43$ | 35.57$ | 31.66$ | 27.95$ | 17.10$ | 15.00$ | 19.39$ | 25.75$ | 28.86$ | 25.38$ | 33.51$ | 28.22$ | 23.39$ | 17.14$ | 12.99$ | 8.22$ | 19.49$ | 15.17$ | 15.09$ | 17.12$ | 14.35$ | 18.19$ | 18.07$ | 15.96$ | 19.89$ | 17.99$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 31,341,266,621$ | 20,206,866,225$ | 17,138,521,220$ | 11,793,937,125$ | 11,370,852,108$ | 14,775,870,499$ | 13,572,652,072$ | 10,347,382,314$ | 6,749,556,784$ | 4,654,053,822$ | 3,547,646,726$ | 3,157,413,365$ | 2,787,419,569$ | 1,704,258,213$ | 1,490,184,671$ | 1,923,268,815$ | 2,554,108,922$ | 2,862,345,911$ | 2,173,148,343$ | 2,869,486,533$ | 2,416,301,943$ | 2,002,585,045$ | 1,467,049,797$ | 1,105,639,122$ | 698,642,271$ | 1,654,762,160$ | 1,287,556,088$ | 1,277,694,927$ | 1,444,902,525$ | 1,188,000,137$ | 1,505,904,007$ | 1,495,820,722$ | 1,320,742,647$ | 1,507,099,869$ | 1,362,970,505$ | | | | | | | | | | | | | | |
| QoQ% | 55.10% | 17.90% | 45.32% | 3.72% | (23.04%) | 8.87% | 31.17% | 53.31% | 45.03% | 31.19% | 12.36% | 13.27% | 63.56% | 14.37% | (22.52%) | (24.70%) | (10.77%) | 31.71% | (24.27%) | 18.76% | 20.66% | 36.50% | 32.69% | 58.26% | (57.78%) | 28.52% | .77% | (11.57%) | 21.63% | (21.11%) | .67% | 13.26% | (12.37%) | 10.58% | | | | | | | | | | | | | | | |
| YoY% | 175.63% | 36.76% | 26.27% | 13.98% | 68.47% | 217.48% | 282.58% | 227.72% | 142.14% | 173.08% | 138.07% | 64.17% | 9.14% | (40.46%) | (31.43%) | (32.98%) | 5.70% | 42.93% | 48.13% | 159.53% | 245.86% | 21.02% | 13.94% | (13.47%) | (51.65%) | 39.29% | (14.50%) | (14.58%) | 9.40% | (21.17%) | 10.49% | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 102,573,283 | 102,573,283 | 102,572,000 | 102,560,867 | 102,555,975 | 102,550,975 | 102,549,679 | 102,211,402 | 100,245,905 | 100,245,905 | 100,238,075 | 99,737,046 | 99,728,786 | 99,716,621 | 105 | 99,200,196 | 99,188,696 | 99,180,385 | 97,896,522 | 99,188,696 | 85,630,753 | 85,617,146 | 85,617,146 | 85,610,800 | 85,114,636 | 84,917,448 | 84,903,138 | 84,846,083 | 84,477,791 | 84,050,889 | 82,787,466 | 82,787,466 | 82,779,232 | 75,771,738 | 75,771,738 | 75,762,674 | 75,762,674 | 75,750,943 | 75,750,943 | 75,730,165 | 75,730,165 | 75,718,183 | 75,718,183 | 75,718,183 | 53,502,873 | 53,502,873 | 53,502,873 | 53,502,873 | 53,502,873 |
| QoQ% | .00% | .00% | .01% | .01% | .01% | .00% | .33% | 1.96% | .00% | .01% | .50% | .01% | .01% | 94,787,562.55% | (100.00%) | .01% | .01% | 1.31% | (1.30%) | 15.83% | .02% | .00% | .01% | .58% | .23% | .02% | .07% | .44% | .51% | 1.53% | .00% | .01% | 9.25% | .00% | .01% | .00% | .02% | .00% | .03% | .00% | .02% | .00% | .00% | 41.52% | .00% | .00% | .00% | .00% | |
| YoY% | .02% | .02% | .02% | .34% | 2.30% | 2.30% | 2.31% | 2.48% | .52% | .53% | 95,283,241.26% | .54% | .55% | .54% | (100.00%) | .01% | 15.83% | 15.84% | 14.34% | 15.86% | .61% | .82% | .84% | .90% | .75% | 1.03% | 2.56% | 2.49% | 2.05% | 10.93% | 9.26% | 9.27% | 9.26% | .03% | .03% | .04% | .04% | .04% | .04% | .02% | 41.54% | 41.52% | 41.52% | 41.52% | .00% | | | | |
| Price to Sales | 12.50x | 8.06x | 7.31x | 5.50x | 5.95x | 8.52x | 8.76x | 7.53x | 5.60x | 3.97x | 3.13x | 2.95x | 3.06x | 2.41x | 2.75x | 4.75x | 6.55x | 7.63x | 6.32x | 8.61x | 7.30x | 5.46x | 3.24x | 2.12x | 1.21x | 2.86x | 2.36x | 2.63x | 3.62x | 3.36x | 5.27x | 5.89x | 5.46x | 6.92x | 6.86x | | | | | | | | | | | | | | |
| Price to Earnings | 65.64x | 42.32x | 37.89x | 28.32x | 427.83x | - | - | - | 30.58x | 21.95x | 29.08x | 47.71x | 89.29x | - | - | - | - | - | - | - | - | - | 10.54x | 5.80x | 3.08x | 7.41x | 31.67x | 65.30x | 19,525.71x | 201.97x | 191.71x | 238.38x | 332.18x | 11,247.01x | - | | | | | | | | | | | | | | |
| Price to Book | 93.79x | 60.47x | 67.89x | 71.50x | 401.33x | 181.59x | 114.51x | 148.74x | 38.12x | 26.54x | 37.32x | 34.58x | 37.59x | 87.84x | 57.21x | 2.79x | 3.36x | 2.55x | 1.32x | 1.86x | 2.11x | 1.82x | 1.22x | .88x | .53x | 1.24x | 1.16x | 1.23x | 1.48x | 1.13x | 1.42x | 1.37x | 1.17x | 1.46x | 1.26x | | | | | | | | | | | | | | |
| Total Revenue | | 662,028,000$ | 667,064,000$ | 676,237,000$ | 502,080,000$ | 498,819,000$ | 465,794,000$ | 443,594,000$ | 326,694,000$ | 312,737,000$ | 291,096,000$ | 274,345,000$ | 292,718,000$ | 274,291,000$ | 230,365,000$ | 112,064,000$ | 91,691,000$ | 107,101,000$ | 93,938,000$ | 96,915,000$ | 77,149,000$ | 75,638,000$ | 83,709,000$ | 94,309,000$ | 112,840,000$ | 161,332,000$ | 152,700,000$ | 149,848,000$ | 114,894,000$ | 128,652,000$ | 92,472,000$ | 63,191,000$ | 68,844,000$ | 61,430,000$ | 60,362,000$ | 51,194,000$ | 44,673,000$ | 42,346,000$ | 41,726,000$ | 33,195,000$ | 31,453,000$ | 33,798,000$ | 35,233,000$ | 33,564,000$ | 33,973,000$ | 23,419,000$ | 16,080,000$ | 10,735,000$ | 7,696,000$ |
| QoQ% | | (.76%) | (1.36%) | 34.69% | .65% | 7.09% | 5.01% | 35.78% | 4.46% | 7.43% | 6.11% | (6.28%) | 6.72% | 19.07% | 105.57% | 22.22% | (14.39%) | 14.01% | (3.07%) | 25.62% | 2.00% | (9.64%) | (11.24%) | (16.42%) | (30.06%) | 5.65% | 1.90% | 30.42% | (10.69%) | 39.13% | 46.34% | (8.21%) | 12.07% | 1.77% | 17.91% | 14.60% | 5.50% | 1.49% | 25.70% | 5.54% | (6.94%) | (4.07%) | 4.97% | (1.20%) | 45.07% | 45.64% | 49.79% | 39.49% | |
| YoY% | | 32.72% | 43.21% | 52.45% | 53.69% | 59.50% | 60.01% | 61.69% | 11.61% | 14.02% | 26.36% | 144.81% | 219.24% | 156.11% | 145.23% | 15.63% | 18.85% | 41.60% | 12.22% | 2.76% | (31.63%) | (53.12%) | (45.18%) | (37.06%) | (1.79%) | 25.40% | 65.13% | 137.14% | 66.89% | 109.43% | 53.20% | 23.43% | 54.11% | 45.07% | 44.66% | 54.22% | 42.03% | 25.29% | 18.43% | (1.10%) | (7.42%) | 44.32% | 119.11% | 212.66% | 341.44% | | | | |
| TTM | | 2,507,409,000$ | 2,344,200,000$ | 2,142,930,000$ | 1,910,287,000$ | 1,734,901,000$ | 1,548,819,000$ | 1,374,121,000$ | 1,204,872,000$ | 1,170,896,000$ | 1,132,450,000$ | 1,071,719,000$ | 909,438,000$ | 708,411,000$ | 541,221,000$ | 404,794,000$ | 389,645,000$ | 375,103,000$ | 343,640,000$ | 333,411,000$ | 330,805,000$ | 366,496,000$ | 452,190,000$ | 521,181,000$ | 576,720,000$ | 578,774,000$ | 546,094,000$ | 485,866,000$ | 399,209,000$ | 353,159,000$ | 285,937,000$ | 253,827,000$ | 241,830,000$ | 217,659,000$ | 198,575,000$ | 179,939,000$ | 161,940,000$ | 148,720,000$ | 140,172,000$ | 133,679,000$ | 134,048,000$ | 136,568,000$ | 126,189,000$ | 107,036,000$ | 84,207,000$ | 57,930,000$ | | | |
| TTM_QoQ% | | 6.96% | 9.39% | 12.18% | 10.11% | 12.01% | 12.71% | 14.05% | 2.90% | 3.40% | 5.67% | 17.84% | 28.38% | 30.89% | 33.70% | 3.89% | 3.88% | 9.16% | 3.07% | .79% | (9.74%) | (18.95%) | (13.24%) | (9.63%) | (.36%) | 5.98% | 12.40% | 21.71% | 13.04% | 23.51% | 12.65% | 4.96% | 11.11% | 9.61% | 10.36% | 11.12% | 8.89% | 6.10% | 4.86% | (.28%) | (1.85%) | 8.23% | 17.89% | 27.11% | 45.36% | | | | |
| TTM_YoY% | | 44.53% | 51.35% | 55.95% | 58.55% | 48.17% | 36.77% | 28.22% | 32.49% | 65.29% | 109.24% | 164.76% | 133.40% | 88.86% | 57.50% | 21.41% | 17.79% | 2.35% | (24.01%) | (36.03%) | (42.64%) | (36.68%) | (17.20%) | 7.27% | 44.47% | 63.89% | 90.98% | 91.42% | 65.08% | 62.25% | 43.99% | 41.06% | 49.33% | 46.36% | 41.67% | 34.61% | 20.81% | 8.90% | 11.08% | 24.89% | 59.19% | 135.75% | | | | | | | |
| Gross Margin | | 44.29% | 45.59% | 45.40% | 50.46% | 48.33% | 52.88% | 53.59% | 56.29% | 56.76% | 59.91% | 61.90% | 50.24% | 53.25% | 58.35% | 86.49% | 90.13% | 94.65% | 94.29% | 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% |
| QoQ | | (1.31%) | .20% | (5.07%) | 2.13% | (4.54%) | (.72%) | (2.70%) | (.47%) | (3.15%) | (1.99%) | 11.66% | (3.01%) | (5.11%) | (28.14%) | (3.64%) | (4.52%) | .36% | (5.71%) | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | |
| YoY | | (4.04%) | (7.28%) | (8.20%) | (5.83%) | (8.43%) | (7.03%) | (8.31%) | 6.05% | 3.52% | 1.56% | (24.59%) | (39.90%) | (41.40%) | (35.94%) | (13.51%) | (9.87%) | (5.35%) | (5.71%) | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | | | | |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 115,562,000$ | 117,718,000$ | 165,398,000$ | 102,386,000$ | 102,448,000$ | 86,482,000$ | (219,870,000$) | 39,622,000$ | 118,360,000$ | 41,307,000$ | 54,753,000$ | 29,397,000$ | 26,801,000$ | (18,929,000$) | 9,760,000$ | (229,659,000$) | (219,754,000$) | 46,538,000$ | 77,386,000$ | (34,876,000$) | (59,695,000$) | (25,209,000$) | (15,728,000$) | (3,060,000$) | 181,111,000$ | 20,676,000$ | 15,793,000$ | (9,796,000$) | (645,000$) | 723,000$ | (6,449,000$) | (9,333,000$) | (6,548,000$) | (1,671,000$) | (5,809,000$) | (9,212,000$) | (5,819,000$) | (5,646,000$) | (20,056,000$) | (9,077,000$) | (9,247,000$) | (16,056,000$) | (5,270,000$) | 1,942,000$ | 557,000$ | 1,946,000$ | (1,187,000$) | 1,602,000$ |
| QoQ% | | (1.83%) | (28.83%) | 61.54% | (.06%) | 18.46% | 139.33% | (654.92%) | (66.52%) | 186.54% | (24.56%) | 86.25% | 9.69% | 241.59% | (293.95%) | 104.25% | (4.51%) | (572.20%) | (39.86%) | 321.89% | 41.58% | (136.80%) | (60.28%) | (413.99%) | (101.69%) | 775.95% | 30.92% | 261.22% | (1,418.76%) | (189.21%) | 111.21% | 30.90% | (42.53%) | (291.86%) | 71.23% | 36.94% | (58.31%) | (3.06%) | 71.85% | (120.95%) | 1.84% | 42.41% | (204.67%) | (371.37%) | 248.65% | (71.38%) | 263.94% | (174.10%) | |
| YoY% | | 12.80% | 36.12% | 175.23% | 158.41% | (13.44%) | 109.36% | (501.57%) | 34.78% | 341.63% | 318.22% | 460.99% | 112.80% | 112.20% | (140.67%) | (87.39%) | (558.50%) | (268.13%) | 284.61% | 592.03% | (1,039.74%) | (132.96%) | (221.92%) | (199.59%) | 68.76% | 28,179.23% | 2,759.75% | 344.89% | (4.96%) | 90.15% | 143.27% | (11.02%) | (1.31%) | (12.53%) | 70.40% | 71.04% | (1.49%) | 37.07% | 64.84% | (280.57%) | (567.41%) | (1,760.14%) | (925.08%) | (343.98%) | 21.22% | | | | |
| TTM | | 501,064,000$ | 487,950,000$ | 456,714,000$ | 71,446,000$ | 8,682,000$ | 24,594,000$ | (20,581,000$) | 254,042,000$ | 243,817,000$ | 152,258,000$ | 92,022,000$ | 47,029,000$ | (212,027,000$) | (458,582,000$) | (393,115,000$) | (325,489,000$) | (130,706,000$) | 29,353,000$ | (42,394,000$) | (135,508,000$) | (103,692,000$) | 137,114,000$ | 182,999,000$ | 214,520,000$ | 207,784,000$ | 26,028,000$ | 6,075,000$ | (16,167,000$) | (15,704,000$) | (21,607,000$) | (24,001,000$) | (23,361,000$) | (23,240,000$) | (22,511,000$) | (26,486,000$) | (40,733,000$) | (40,598,000$) | (44,026,000$) | (54,436,000$) | (39,650,000$) | (28,631,000$) | (18,827,000$) | (825,000$) | 3,258,000$ | 2,918,000$ | | | |
| TTM_QoQ% | | 2.69% | 6.84% | 539.24% | 722.92% | (64.70%) | 219.50% | (108.10%) | 4.19% | 60.13% | 65.46% | 95.67% | 122.18% | 53.77% | (16.65%) | (20.78%) | (149.02%) | (545.29%) | 169.24% | 68.72% | (30.68%) | (175.63%) | (25.07%) | (14.69%) | 3.24% | 698.31% | 328.44% | 137.58% | (2.95%) | 27.32% | 9.98% | (2.74%) | (.52%) | (3.24%) | 15.01% | 34.98% | (.33%) | 7.79% | 19.12% | (37.29%) | (38.49%) | (52.07%) | (2,182.06%) | (125.32%) | 11.65% | | | | |
| TTM_YoY% | | 5,671.30% | 1,884.02% | 2,319.11% | (71.88%) | (96.44%) | (83.85%) | (122.37%) | 440.18% | 214.99% | 133.20% | 123.41% | 114.45% | (62.22%) | (1,662.30%) | (827.29%) | (140.20%) | (26.05%) | (78.59%) | (123.17%) | (163.17%) | (149.90%) | 426.79% | 2,912.33% | 1,426.90% | 1,423.13% | 220.46% | 125.31% | 30.80% | 32.43% | 4.02% | 9.38% | 42.65% | 42.76% | 48.87% | 51.35% | (2.73%) | (41.80%) | (133.85%) | (6,498.30%) | (1,317.00%) | (1,081.19%) | | | | | | | |
| Profit Margin | | 17.46% | 17.65% | 24.46% | 20.39% | 20.54% | 18.57% | (49.57%) | 12.13% | 37.85% | 14.19% | 19.96% | 10.04% | 9.77% | (8.22%) | 8.71% | (250.47%) | (205.18%) | 49.54% | 79.85% | (45.21%) | (78.92%) | (30.12%) | (16.68%) | (2.71%) | 112.26% | 13.54% | 10.54% | (8.53%) | (.50%) | .78% | (10.21%) | (13.56%) | (10.66%) | (2.77%) | (11.35%) | (20.62%) | (13.74%) | (13.53%) | (60.42%) | (28.86%) | (27.36%) | (45.57%) | (15.70%) | 5.72% | 2.38% | 12.10% | (11.06%) | 20.82% |
| QoQ | | (.19%) | (6.81%) | 4.07% | (.15%) | 1.97% | 68.13% | (61.69%) | (25.72%) | 23.66% | (5.77%) | 9.92% | .27% | 17.99% | (16.93%) | 259.18% | (45.29%) | (254.73%) | (30.31%) | 125.06% | 33.72% | (48.81%) | (13.44%) | (13.97%) | (114.97%) | 98.72% | 3.00% | 19.07% | (8.03%) | (1.28%) | 10.99% | 3.35% | (2.90%) | (7.89%) | 8.58% | 9.27% | (6.88%) | (.21%) | 46.89% | (31.56%) | (1.50%) | 18.21% | (29.87%) | (21.42%) | 3.34% | (9.72%) | 23.16% | (31.87%) | |
| YoY | | (3.08%) | (.92%) | 74.03% | 8.26% | (17.31%) | 4.38% | (69.52%) | 2.09% | 28.08% | 22.41% | 11.25% | 260.51% | 214.96% | (57.76%) | (71.14%) | (205.27%) | (126.26%) | 79.66% | 96.53% | (42.49%) | (191.18%) | (43.66%) | (27.22%) | 5.81% | 112.76% | 12.76% | 20.75% | 5.03% | 10.16% | 3.55% | 1.14% | 7.06% | 3.08% | 10.76% | 49.07% | 8.24% | 13.62% | 32.04% | (44.72%) | (34.58%) | (29.74%) | (57.67%) | (4.64%) | (15.10%) | | | | |
| Equity to Common Shareholders | | 334,174,000$ | 252,464,000$ | 164,944,000$ | 28,333,000$ | 81,368,000$ | 118,532,000$ | 69,567,000$ | 177,072,000$ | 175,349,000$ | 95,062,000$ | 91,318,000$ | 74,156,000$ | 19,402,000$ | 26,048,000$ | 689,271,000$ | 760,995,000$ | 1,124,100,000$ | 1,641,199,000$ | 1,542,273,000$ | 1,143,652,000$ | 1,099,321,000$ | 1,200,847,000$ | 1,251,491,000$ | 1,311,824,000$ | 1,338,857,000$ | 1,105,652,000$ | 1,038,233,000$ | 973,054,000$ | 1,053,782,000$ | 1,062,320,000$ | 1,089,326,000$ | 1,126,494,000$ | 1,035,075,000$ | 1,077,923,000$ | 1,101,250,000$ | 1,136,561,000$ | 1,165,680,000$ | 1,185,186,000$ | 1,214,948,000$ | 1,135,525,000$ | 1,290,686,000$ | 1,320,810,000$ | 1,342,449,000$ | 658,014,000$ | 614,432,000$ | | | |
| QoQ | | 81,710,000$ | 87,520,000$ | 136,611,000$ | (53,035,000$) | (37,164,000$) | 48,965,000$ | (107,505,000$) | 1,723,000$ | 80,287,000$ | 3,744,000$ | 17,162,000$ | 54,754,000$ | (6,646,000$) | (663,223,000$) | (71,724,000$) | (363,105,000$) | (517,099,000$) | 98,926,000$ | 398,621,000$ | 44,331,000$ | (101,526,000$) | (50,644,000$) | (60,333,000$) | (27,033,000$) | 233,205,000$ | 67,419,000$ | 65,179,000$ | (80,728,000$) | (8,538,000$) | (27,006,000$) | (37,168,000$) | 91,419,000$ | (42,848,000$) | (23,327,000$) | (35,311,000$) | (29,119,000$) | (19,506,000$) | (29,762,000$) | 79,423,000$ | (155,161,000$) | (30,124,000$) | (21,639,000$) | 684,435,000$ | 43,582,000$ | | | | |
| QoQ% | | 32.37% | 53.06% | 482.16% | (65.18%) | (31.35%) | 70.39% | (60.71%) | .98% | 84.46% | 4.10% | 23.14% | 282.21% | (25.51%) | (96.22%) | (9.43%) | (32.30%) | (31.51%) | 6.41% | 34.86% | 4.03% | (8.46%) | (4.05%) | (4.60%) | (2.02%) | 21.09% | 6.49% | 6.70% | (7.66%) | (.80%) | (2.48%) | (3.30%) | 8.83% | (3.98%) | (2.12%) | (3.11%) | (2.50%) | (1.65%) | (2.45%) | 6.99% | (12.02%) | (2.28%) | (1.61%) | 104.02% | 7.09% | | | | |
| YoY | | 252,806,000$ | 133,932,000$ | 95,377,000$ | (148,739,000$) | (93,981,000$) | 23,470,000$ | (21,751,000$) | 102,916,000$ | 155,947,000$ | 69,014,000$ | (597,953,000$) | (686,839,000$) | (1,104,698,000$) | (1,615,151,000$) | (853,002,000$) | (382,657,000$) | 24,779,000$ | 440,352,000$ | 290,782,000$ | (168,172,000$) | (239,536,000$) | 95,195,000$ | 213,258,000$ | 338,770,000$ | 285,075,000$ | 43,332,000$ | (51,093,000$) | (153,440,000$) | 18,707,000$ | (15,603,000$) | (11,924,000$) | (10,067,000$) | (130,605,000$) | (107,263,000$) | (113,698,000$) | 1,036,000$ | (125,006,000$) | (135,624,000$) | (127,501,000$) | 477,511,000$ | 676,254,000$ | | | | | | | |
| YoY% | | 310.70% | 112.99% | 137.10% | (84.00%) | (53.60%) | 24.69% | (23.82%) | 138.78% | 803.77% | 264.95% | (86.75%) | (90.26%) | (98.27%) | (98.41%) | (55.31%) | (33.46%) | 2.25% | 36.67% | 23.24% | (12.82%) | (17.89%) | 8.61% | 20.54% | 34.82% | 27.05% | 4.08% | (4.69%) | (13.62%) | 1.81% | (1.45%) | (1.08%) | (.89%) | (11.20%) | (9.05%) | (9.36%) | .09% | (9.69%) | (10.27%) | (9.50%) | 72.57% | 110.06% | | | | | | | |
| Dividends Paid | | 39,610,000$ | 34,480,000$ | 34,476,000$ | 36,882,000$ | 38,526,000$ | 38,997,000$ | 38,408,000$ | 38,409,000$ | 38,406,000$ | 38,256,000$ | 38,270,000$ | 36,710,000$ | 36,690,000$ | 39,586,000$ | 39,831,000$ | 39,540,000$ | 39,596,000$ | 35,200,000$ | 34,963,000$ | 33,008,000$ | 33,021,000$ | 33,020,000$ | 32,470,000$ | 32,930,000$ | 28,387,000$ | | 28,384,000$ | 28,383,000$ | 27,961,000$ | 27,961,000$ | 27,329,000$ | 27,333,000$ | 25,017,000$ | 25,017,000$ | 25,011,000$ | 25,013,000$ | 25,010,000$ | 25,010,000$ | 0$ | 24,177,000$ | 24,985,000$ | 11,358,000$ | 21,199,000$ | 23,718,000$ | 32,589,000$ | 35,000,000$ | 4,405,000$ | 4,005,000$ |
| Additional Paid-In Capital QoQ | | 77,116,000$ | 4,282,000$ | (28,787,000$) | (155,372,000$) | (139,571,000$) | (37,520,000$) | 112,345,000$ | (37,899,000$) | (37,539,000$) | (37,568,000$) | (37,601,000$) | 25,331,000$ | (744,184,000$) | (245,434,000$) | (39,596,000$) | (39,376,000$) | (8,307,000$) | 256,499,000$ | (34,638,000$) | 68,280,000$ | (15,000$) | 20,490,000$ | (397,000$) | (94,000$) | 82,671,000$ | 54,615,000$ | (28,387,000$) | (28,153,000$) | (8,137,000$) | (27,961,000$) | (20,018,000$) | 100,483,000$ | (25,017,000$) | (24,867,000$) | (25,011,000$) | (24,853,000$) | (24,998,000$) | (24,773,000$) | (24,791,000$) | (24,879,000$) | (24,985,000$) | (11,446,000$) | 563,225,000$ | 43,721,000$ | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | 94,221,000$ | 83,012,000$ | 75,634,000$ | 61,070,000$ | 61,070,000$ | 31,533,000$ | 4,630,000$ | 4,630,000$ | 4,630,000$ | | | | | | 262,819,000$ | 257,968,000$ | 257,137,000$ | 239,941,000$ | 122,735,000$ | 122,735,000$ | 122,735,000$ | 122,735,000$ | 122,735,000$ | 122,735,000$ | 122,639,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 115,990,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 116,584,000$ | 115,616,000$ | 115,226,000$ | 116,584,000$ | | | |
| QoQ% | | 13.50% | 9.76% | 23.85% | .00% | 93.67% | 581.06% | .00% | .00% | | | | | | | 1.88% | .32% | 7.17% | 95.50% | .00% | .00% | .00% | .00% | .00% | .08% | 5.19% | .00% | .00% | .51% | (.51%) | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .84% | .34% | (1.17%) | | | | |
| YoY% | | 54.28% | 163.25% | 1,533.56% | 1,219.01% | 1,219.01% | | | | | | | | | | 114.14% | 110.18% | 109.51% | 95.50% | .00% | .00% | .08% | 5.28% | 5.28% | 5.28% | 5.73% | .00% | .00% | .00% | (.51%) | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .84% | 1.18% | .00% | | | | | | | |
| Other Intangible Assets | | 19,929,000$ | 18,682,000$ | 14,449,000$ | 16,036,000$ | 42,205,000$ | 38,001,000$ | 42,138,000$ | 46,583,000$ | 50,590,000$ | 41,471,000$ | 44,683,000$ | 45,729,000$ | 41,955,000$ | 29,416,000$ | 95,845,000$ | 101,464,000$ | 30,962,000$ | 80,737,000$ | 14,488,000$ | 16,809,000$ | 18,786,000$ | 21,142,000$ | 23,720,000$ | 25,115,000$ | 27,692,000$ | 30,182,000$ | 32,409,000$ | 35,604,000$ | 38,498,000$ | 35,653,000$ | 36,019,000$ | 37,978,000$ | 40,043,000$ | 33,882,000$ | 34,707,000$ | 36,638,000$ | 38,954,000$ | 37,328,000$ | 39,732,000$ | 41,545,000$ | 44,129,000$ | 46,648,000$ | 46,408,000$ | 49,025,000$ | 52,169,000$ | | | |
| QoQ | | 1,247,000$ | 4,233,000$ | (1,587,000$) | (26,169,000$) | 4,204,000$ | (4,137,000$) | (4,445,000$) | (4,007,000$) | 9,119,000$ | (3,212,000$) | (1,046,000$) | 3,774,000$ | 12,539,000$ | (66,429,000$) | (5,619,000$) | 70,502,000$ | (49,775,000$) | 66,249,000$ | (2,321,000$) | (1,977,000$) | (2,356,000$) | (2,578,000$) | (1,395,000$) | (2,577,000$) | (2,490,000$) | (2,227,000$) | (3,195,000$) | (2,894,000$) | 2,845,000$ | (366,000$) | (1,959,000$) | (2,065,000$) | 6,161,000$ | (825,000$) | (1,931,000$) | (2,316,000$) | 1,626,000$ | (2,404,000$) | (1,813,000$) | (2,584,000$) | (2,519,000$) | 240,000$ | (2,617,000$) | (3,144,000$) | | | | |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 4,373,758,000$ | 4,240,200,000$ | 4,101,075,000$ | 4,268,144,000$ | 4,037,952,000$ | 3,738,910,000$ | 3,449,252,000$ | 3,175,906,000$ | 2,964,685,000$ | 2,633,786,000$ | 2,525,632,000$ | 2,441,444,000$ | 2,429,577,000$ | 2,018,152,000$ | 4,882,148,000$ | 4,758,497,000$ | 4,863,854,000$ | 4,682,517,000$ | 3,553,946,000$ | 3,592,047,000$ | 3,387,977,000$ | 3,375,330,000$ | 3,287,494,000$ | 3,176,588,000$ | 3,236,922,000$ | 3,135,013,000$ | 3,088,509,000$ | 2,947,700,000$ | 2,638,778,000$ | 2,473,161,000$ | 2,211,272,000$ | 2,047,826,000$ | 1,955,806,000$ | 1,909,921,000$ | 1,743,707,000$ | 1,759,098,000$ | 1,547,312,000$ | 1,554,583,000$ | 1,574,552,000$ | 1,606,448,000$ | 1,644,805,000$ | 1,682,136,000$ | 2,010,542,000$ | 1,438,619,000$ | 1,404,740,000$ | | | |
| QoQ | | 133,558,000$ | 139,125,000$ | (167,069,000$) | 230,192,000$ | 299,042,000$ | 289,658,000$ | 273,346,000$ | 211,221,000$ | 330,899,000$ | 108,154,000$ | 84,188,000$ | 11,867,000$ | 411,425,000$ | (2,863,996,000$) | 123,651,000$ | (105,357,000$) | 181,337,000$ | 1,128,571,000$ | (38,101,000$) | 204,070,000$ | 12,647,000$ | 87,836,000$ | 110,906,000$ | (60,334,000$) | 101,909,000$ | 46,504,000$ | 140,809,000$ | 308,922,000$ | 165,617,000$ | 261,889,000$ | 163,446,000$ | 92,020,000$ | 45,885,000$ | 166,214,000$ | (15,391,000$) | 211,786,000$ | (7,271,000$) | (19,969,000$) | (31,896,000$) | (38,357,000$) | (37,331,000$) | (328,406,000$) | 571,923,000$ | 33,879,000$ | | | | |
| YoY | | 335,806,000$ | 501,290,000$ | 651,823,000$ | 1,092,238,000$ | 1,073,267,000$ | 1,105,124,000$ | 923,620,000$ | 734,462,000$ | 535,108,000$ | 615,634,000$ | (2,356,516,000$) | (2,317,053,000$) | (2,434,277,000$) | (2,664,365,000$) | 1,328,202,000$ | 1,166,450,000$ | 1,475,877,000$ | 1,307,187,000$ | 266,452,000$ | 415,459,000$ | 151,055,000$ | 240,317,000$ | 198,985,000$ | 228,888,000$ | 598,144,000$ | 661,852,000$ | 877,237,000$ | 899,874,000$ | 682,972,000$ | 563,240,000$ | 467,565,000$ | 288,728,000$ | 408,494,000$ | 355,338,000$ | 169,155,000$ | 152,650,000$ | (97,493,000$) | (127,553,000$) | (435,990,000$) | 167,829,000$ | 240,065,000$ | | | | | | | |
| Total Liabilities | | 4,039,584,000$ | 3,987,736,000$ | 3,936,131,000$ | 4,239,811,000$ | 3,956,584,000$ | 3,620,378,000$ | 3,379,685,000$ | 2,998,300,000$ | 2,788,802,000$ | 2,538,724,000$ | 2,434,314,000$ | 2,367,288,000$ | 2,410,175,000$ | 224,885,000$ | 4,192,877,000$ | 3,997,502,000$ | 3,739,754,000$ | 3,478,475,000$ | 2,512,933,000$ | 2,448,395,000$ | 2,288,656,000$ | 2,174,483,000$ | 2,036,003,000$ | 1,864,764,000$ | 1,898,065,000$ | 2,029,361,000$ | 2,050,276,000$ | 1,974,646,000$ | 1,584,996,000$ | 1,410,841,000$ | 1,121,946,000$ | 921,332,000$ | 920,731,000$ | 831,998,000$ | 642,457,000$ | 622,537,000$ | 381,632,000$ | 369,397,000$ | 359,604,000$ | 347,371,000$ | 354,119,000$ | 361,326,000$ | 668,093,000$ | 671,815,000$ | 691,243,000$ | | | |
| QoQ | | 51,848,000$ | 51,605,000$ | (303,680,000$) | 283,227,000$ | 336,206,000$ | 240,693,000$ | 381,385,000$ | 209,498,000$ | 250,078,000$ | 104,410,000$ | 67,026,000$ | (42,887,000$) | 2,185,290,000$ | (3,967,992,000$) | 195,375,000$ | 257,748,000$ | 261,279,000$ | 965,542,000$ | 64,538,000$ | 159,739,000$ | 114,173,000$ | 138,480,000$ | 171,239,000$ | (33,301,000$) | (131,296,000$) | (20,915,000$) | 75,630,000$ | 389,650,000$ | 174,155,000$ | 288,895,000$ | 200,614,000$ | 601,000$ | 88,733,000$ | 189,541,000$ | 19,920,000$ | 240,905,000$ | 12,235,000$ | 9,793,000$ | 12,233,000$ | (6,748,000$) | (7,207,000$) | (306,767,000$) | (3,722,000$) | (19,428,000$) | | | | |
| YoY | | 83,000,000$ | 367,358,000$ | 556,446,000$ | 1,241,511,000$ | 1,167,782,000$ | 1,081,654,000$ | 945,371,000$ | 631,012,000$ | 378,627,000$ | 2,313,839,000$ | (1,758,563,000$) | (1,630,214,000$) | (1,329,579,000$) | (3,253,590,000$) | 1,679,944,000$ | 1,549,107,000$ | 1,451,098,000$ | 1,303,992,000$ | 476,930,000$ | 583,631,000$ | 390,591,000$ | 145,122,000$ | (14,273,000$) | (109,882,000$) | 313,069,000$ | 618,520,000$ | 928,330,000$ | 1,053,314,000$ | 664,265,000$ | 578,843,000$ | 479,489,000$ | 298,795,000$ | 539,099,000$ | 462,601,000$ | 282,853,000$ | 275,166,000$ | 27,513,000$ | 8,071,000$ | (308,489,000$) | (324,444,000$) | (337,124,000$) | | | | | | | |
| Current Ratio | | 5.28x | 5.84x | 5.01x | 3.95x | 3.53x | | | | 3.69x | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Assets | | 2,112,520,000$ | 2,034,829,000$ | 1,759,385,000$ | 1,869,861,000$ | 1,226,018,000$ | | | | 671,434,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | 77,691,000$ | 275,444,000$ | (110,476,000$) | 643,843,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Liabilities | | 399,875,000$ | 348,233,000$ | 350,940,000$ | 473,762,000$ | 347,246,000$ | | | | 181,843,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | 51,642,000$ | (2,707,000$) | (122,822,000$) | 126,516,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Debt to Asset Ratio | | .92x | .94x | .96x | .99x | .98x | .97x | .98x | .94x | .94x | .96x | .96x | .97x | .99x | .11x | .86x | .84x | .77x | .74x | .71x | .68x | .68x | .64x | .62x | .59x | .59x | .65x | .66x | .67x | .60x | .57x | .51x | .45x | .47x | .44x | .37x | .35x | .25x | .24x | .23x | .22x | .22x | .21x | .33x | .47x | .49x | | | |
| Long Term Debt | | 3,448,891,000$ | 3,446,733,000$ | 3,444,612,000$ | 3,642,527,000$ | 3,440,478,000$ | 3,218,343,000$ | 3,077,596,000$ | 2,693,754,000$ | 2,517,343,000$ | 2,279,330,000$ | 2,173,108,000$ | 2,101,907,000$ | 2,175,727,000$ | 2,024,549,000$ | 3,497,566,000$ | 3,399,367,000$ | 2,501,587,000$ | 2,983,989,000$ | 2,127,086,000$ | 2,077,402,000$ | 1,904,762,000$ | 1,801,573,000$ | 1,602,304,000$ | 1,445,735,000$ | 1,420,928,000$ | 1,582,262,000$ | 1,631,136,000$ | 1,540,017,000$ | 1,215,108,000$ | 1,137,867,000$ | 862,746,000$ | 710,638,000$ | 703,264,000$ | 655,580,000$ | 494,754,000$ | 495,482,000$ | 259,512,000$ | 261,543,000$ | 262,908,000$ | 264,340,000$ | 266,221,000$ | 274,942,000$ | 584,274,000$ | 588,603,000$ | 592,867,000$ | | | |
| QoQ | | 2,158,000$ | 2,121,000$ | (197,915,000$) | 202,049,000$ | 222,135,000$ | 140,747,000$ | 383,842,000$ | 176,411,000$ | 238,013,000$ | 106,222,000$ | 71,201,000$ | (73,820,000$) | 151,178,000$ | (1,473,017,000$) | 98,199,000$ | 897,780,000$ | (482,402,000$) | 856,903,000$ | 49,684,000$ | 172,640,000$ | 103,189,000$ | 199,269,000$ | 156,569,000$ | 24,807,000$ | (161,334,000$) | (48,874,000$) | 91,119,000$ | 324,909,000$ | 77,241,000$ | 275,121,000$ | 152,108,000$ | 7,374,000$ | 47,684,000$ | 160,826,000$ | (728,000$) | 235,970,000$ | (2,031,000$) | (1,365,000$) | (1,432,000$) | (1,881,000$) | (8,721,000$) | (309,332,000$) | (4,329,000$) | (4,264,000$) | | | | |
| YoY | | 8,413,000$ | 228,390,000$ | 367,016,000$ | 948,773,000$ | 923,135,000$ | 939,013,000$ | 904,488,000$ | 591,847,000$ | 341,616,000$ | 254,781,000$ | (1,324,458,000$) | (1,297,460,000$) | (325,860,000$) | (959,440,000$) | 1,370,480,000$ | 1,321,965,000$ | 596,825,000$ | 1,182,416,000$ | 524,782,000$ | 631,667,000$ | 483,834,000$ | 219,311,000$ | (28,832,000$) | (94,282,000$) | 205,820,000$ | 444,395,000$ | 768,390,000$ | 829,379,000$ | 511,844,000$ | 482,287,000$ | 367,992,000$ | 215,156,000$ | 443,752,000$ | 394,037,000$ | 231,846,000$ | 231,142,000$ | (6,709,000$) | (13,399,000$) | (321,366,000$) | (324,263,000$) | (326,646,000$) | | | | | | | |
| Capital Lease Obligations | | | | | | | | | | | | | | | | 72,140,000$ | 73,005,000$ | 73,594,000$ | 74,134,000$ | 64,120,000$ | 64,231,000$ | 62,001,000$ | 62,209,000$ | 62,436,000$ | 62,524,000$ | 36,968,000$ | 43,036,000$ | 43,459,000$ | 44,719,000$ | 0$ | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 300,476,000$ | 509,945,000$ | 301,911,000$ | 112,133,000$ | 115,116,000$ | 111,888,000$ | 169,485,000$ | 65,224,000$ | 90,756,000$ | 52,879,000$ | 21,134,000$ | 40,994,000$ | 33,565,000$ | 15,597,000$ | 118,854,000$ | 145,266,000$ | 138,206,000$ | 176,052,000$ | 105,244,000$ | 160,252,000$ | 121,703,000$ | 119,799,000$ | 50,870,000$ | 45,120,000$ | 226,512,000$ | 99,343,000$ | 115,559,000$ | 120,515,000$ | 99,601,000$ | 163,145,000$ | 40,319,000$ | 80,916,000$ | 59,400,000$ | 176,357,000$ | 32,575,000$ | 221,222,000$ | 68,055,000$ | 197,874,000$ | 276,208,000$ | 347,912,000$ | 381,703,000$ | 448,299,000$ | 448,299,000$ | 37,292,000$ | 22,125,000$ | | 42,891,000$ | 51,278,000$ |
| QoQ | | (209,469,000$) | 208,034,000$ | 189,778,000$ | (2,983,000$) | 3,228,000$ | (57,597,000$) | 104,261,000$ | (25,532,000$) | 37,877,000$ | 31,745,000$ | (19,860,000$) | 7,429,000$ | 17,968,000$ | (103,257,000$) | (26,412,000$) | 7,060,000$ | (37,846,000$) | 70,808,000$ | (55,008,000$) | 38,549,000$ | 1,904,000$ | 68,929,000$ | 5,750,000$ | (181,392,000$) | 127,169,000$ | (16,216,000$) | (4,956,000$) | 20,914,000$ | (63,544,000$) | 122,826,000$ | (40,597,000$) | 21,516,000$ | (116,957,000$) | 143,782,000$ | (188,647,000$) | 153,167,000$ | (129,819,000$) | (78,334,000$) | (71,704,000$) | (33,791,000$) | (66,596,000$) | 0$ | 411,007,000$ | 15,167,000$ | | | (8,387,000$) | |
| YoY | | 185,360,000$ | 398,057,000$ | 132,426,000$ | 46,909,000$ | 24,360,000$ | 59,009,000$ | 148,351,000$ | 24,230,000$ | 57,191,000$ | 37,282,000$ | (97,720,000$) | (104,272,000$) | (104,641,000$) | (160,455,000$) | 13,610,000$ | (14,986,000$) | 16,503,000$ | 56,253,000$ | 54,374,000$ | 115,132,000$ | (104,809,000$) | 20,456,000$ | (64,689,000$) | (75,395,000$) | 126,911,000$ | (63,802,000$) | 75,240,000$ | 39,599,000$ | 40,201,000$ | (13,212,000$) | 7,744,000$ | (140,306,000$) | (8,655,000$) | (21,517,000$) | (243,633,000$) | (126,690,000$) | (313,648,000$) | (250,425,000$) | (172,091,000$) | 310,620,000$ | 359,578,000$ | | 405,408,000$ | (13,986,000$) | | | | |
| Interest Expenses | | | | | | | | 55,196,000$ | 47,707,000$ | 43,663,000$ | 40,185,000$ | 38,499,000$ | 39,292,000$ | 36,997,000$ | 40,171,000$ | 47,889,000$ | 44,139,000$ | 153,283,000$ | 584,000$ | 37,504,000$ | 32,990,000$ | 15,883,000$ | 26,904,000$ | 21,794,000$ | 22,861,000$ | 24,267,000$ | 25,190,000$ | 25,394,000$ | 20,734,000$ | 16,975,000$ | 15,142,000$ | 12,857,000$ | 11,871,000$ | 16,506,000$ | 8,914,000$ | 7,684,000$ | 4,694,000$ | 3,118,000$ | 5,416,000$ | 5,120,000$ | 5,303,000$ | 5,071,000$ | 4,668,000$ | 4,757,000$ | 4,815,000$ | 2,952,000$ | 1,348,000$ | 755,000$ | 817,000$ |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |