| S&T BANCORP INC (STBA) |
| 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 |
| Close Price of Common Stock | 41.81$ | 39.53$ | 37.46$ | 37.85$ | 37.05$ | 38.17$ | 41.99$ | 33.33$ | 32.06$ | 33.42$ | 27.08$ | 27.22$ | 31.43$ | 34.18$ | 29.30$ | 27.35$ | 29.57$ | 31.54$ | 29.49$ | 31.37$ | 33.47$ | 24.88$ | 17.69$ | 23.44$ | 27.27$ | 40.34$ | 36.65$ | 37.47$ | 39.58$ | 37.76$ | 43.47$ | 43.29$ | 40.00$ | 40.02$ | 39.59$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 1,528,098,304$ | 1,510,935,425$ | 1,436,249,580$ | 1,450,802,991$ | 1,417,571,050$ | 1,460,373,894$ | 1,606,378,006$ | 1,274,401,947$ | 1,225,761,682$ | 1,277,806,916$ | 1,035,591,139$ | 1,060,683,782$ | 1,225,714,715$ | 1,333,141,168$ | 1,146,986,326$ | 1,075,164,520$ | 1,085,331,248$ | 1,241,111,080$ | 1,160,072,229$ | 1,234,746,728$ | 1,315,156,223$ | 978,051,062$ | 694,165,218$ | 919,844,434$ | 1,076,152,110$ | 1,381,431,964$ | 1,257,259,535$ | 1,286,334,496$ | 1,370,114,618$ | 1,321,848,725$ | 1,521,821,495$ | 1,515,004,477$ | 1,398,776,880$ | 1,399,867,264$ | 1,384,840,662$ | | | | | | | | | | | | | | |
| QoQ% | 1.14% | 5.20% | (1.00%) | 2.34% | (2.93%) | (9.09%) | 26.05% | 3.97% | (4.07%) | 23.39% | (2.37%) | (13.46%) | (8.06%) | 16.23% | 6.68% | (.94%) | (12.55%) | 6.99% | (6.05%) | (6.11%) | 34.47% | 40.90% | (24.53%) | (14.53%) | (22.10%) | 9.88% | (2.26%) | (6.12%) | 3.65% | (13.14%) | .45% | 8.31% | (.08%) | 1.09% | | | | | | | | | | | | | | | |
| YoY% | 7.80% | 3.46% | (10.59%) | 13.84% | 15.65% | 14.29% | 55.12% | 20.15% | .00% | (4.15%) | (9.71%) | (1.35%) | 12.94% | 7.42% | (1.13%) | (12.92%) | (17.48%) | 26.90% | 67.12% | 34.23% | 22.21% | (29.20%) | (44.79%) | (28.49%) | (21.46%) | 4.51% | (17.39%) | (15.09%) | (2.05%) | (5.57%) | 9.89% | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 36,548,632 | 37,402,705 | 38,350,500 | 38,345,448 | 38,261,299 | 38,259,449 | 38,259,730 | 38,256,204 | 38,233,280 | 38,232,806 | 38,244,309 | 38,241,918 | 38,998,156 | 38,999,733 | 39,012,773 | 39,148,999 | 39,351,688 | 39,351,194 | 39,367,847 | 39,345,719 | 39,268,359 | 39,298,007 | 39,251,638 | 39,263,460 | 39,125,425 | 39,560,304 | 34,244,719 | 34,330,338 | 34,330,136 | 34,683,874 | 35,006,587 | 35,009,945 | 35,000,502 | 34,971,929 | 34,979,192 | 34,980,280 | 34,980,556 | 34,913,023 | 34,913,023 | 34,916,358 | 34,901,210 | 34,810,374 | 34,811,636 | 34,812,723 | 34,797,526 | 29,796,397 | 29,796,397 | 29,797,204 | 29,718,126 |
| QoQ% | (2.28%) | (2.47%) | .01% | .22% | .01% | .00% | .01% | .06% | .00% | (.03%) | .01% | (1.94%) | .00% | (.03%) | (.35%) | (.52%) | .00% | (.04%) | .06% | .20% | (.08%) | .12% | (.03%) | .35% | (1.10%) | 15.52% | (.25%) | .00% | (1.02%) | (.92%) | (.01%) | .03% | .08% | (.02%) | .00% | .00% | .19% | .00% | (.01%) | .04% | .26% | .00% | .00% | .04% | 16.78% | .00% | .00% | .27% | (.07%) |
| YoY% | (4.48%) | (2.24%) | .24% | .23% | .07% | .07% | .04% | .04% | (1.96%) | (1.97%) | (1.97%) | (2.32%) | (.90%) | (.89%) | (.90%) | (.50%) | .21% | .14% | .30% | .21% | .37% | (.66%) | 14.62% | 14.37% | 13.97% | 14.06% | (2.18%) | (1.94%) | (1.92%) | (.82%) | .08% | .09% | .06% | .17% | .19% | .18% | .23% | .30% | .29% | .30% | .30% | 16.83% | 16.83% | 16.83% | 17.09% | .20% | .20% | .20% | (.02%) |
| Price to Sales | 3.80x | 3.76x | 3.67x | 3.77x | 3.72x | 3.80x | 4.09x | 3.22x | 3.05x | 3.14x | 2.53x | 2.60x | 3.12x | 3.56x | 3.24x | 3.16x | 3.23x | 3.64x | 3.39x | 3.60x | 3.82x | 2.88x | 2.08x | 2.86x | 3.47x | 4.61x | 4.33x | 4.47x | 4.81x | 4.66x | 5.36x | 5.34x | 4.95x | 5.03x | 5.09x | | | | | | | | | | | | | | |
| Price to Earnings | 11.38x | 11.26x | 10.77x | 11.08x | 10.62x | 11.13x | 11.88x | 9.37x | 9.00x | 8.83x | 7.01x | 7.00x | 8.41x | 9.87x | 9.77x | 9.98x | 10.13x | 11.30x | 10.40x | 12.26x | 33.34x | 46.82x | 36.44x | 31.43x | 12.18x | 14.09x | 12.25x | 12.06x | 13.43x | 12.55x | 17.34x | 19.03x | 17.28x | 19.18x | 17.03x | | | | | | | | | | | | | | |
| Price to Book | 1.04x | 1.03x | .97x | 1.00x | 1.00x | 1.06x | 1.17x | .96x | .95x | 1.00x | .85x | .87x | 1.00x | 1.13x | .99x | .91x | .92x | 1.03x | .97x | 1.04x | 1.13x | .85x | .61x | .81x | .91x | 1.16x | 1.28x | 1.33x | 1.45x | 1.41x | 1.65x | 1.67x | 1.56x | 1.58x | 1.56x | | | | | | | | | | | | | | |
| Total Revenue | | 105,291,000$ | 103,004,000$ | 100,072,000$ | 93,752,000$ | 94,329,000$ | 96,354,000$ | 96,899,000$ | 96,307,000$ | 103,170,000$ | 99,565,000$ | 102,314,000$ | 101,981,000$ | 104,701,000$ | 98,558,000$ | 87,824,000$ | 82,959,000$ | 84,541,000$ | 84,557,000$ | 83,815,000$ | 87,895,000$ | 85,564,000$ | 85,759,000$ | 85,372,000$ | 82,439,000$ | 79,669,000$ | 74,259,000$ | 73,728,000$ | 71,718,000$ | 70,937,000$ | 71,304,000$ | 70,654,000$ | 70,724,000$ | 71,464,000$ | 71,007,000$ | 69,218,000$ | 66,504,000$ | 65,380,000$ | 64,903,000$ | 62,156,000$ | 65,454,000$ | 61,969,000$ | 62,077,000$ | 62,228,000$ | 52,343,000$ | 49,287,000$ | 49,460,000$ | 48,586,000$ | 47,006,000$ |
| QoQ% | | 2.22% | 2.93% | 6.74% | (.61%) | (2.10%) | (.56%) | .62% | (6.65%) | 3.62% | (2.69%) | .33% | (2.60%) | 6.23% | 12.22% | 5.86% | (1.87%) | (.02%) | .89% | (4.64%) | 2.72% | (.23%) | .45% | 3.56% | 3.48% | 7.29% | .72% | 2.80% | 1.10% | (.52%) | .92% | (.10%) | (1.04%) | .64% | 2.59% | 4.08% | 1.72% | .74% | 4.42% | (5.04%) | 5.62% | (.17%) | (.24%) | 18.89% | 6.20% | (.35%) | 1.80% | 3.36% | (6.16%) |
| YoY% | | 11.62% | 6.90% | 3.28% | (2.65%) | (8.57%) | (3.23%) | (5.29%) | (5.56%) | (1.46%) | 1.02% | 16.50% | 22.93% | 23.85% | 16.56% | 4.78% | (5.62%) | (1.20%) | (1.40%) | (1.82%) | 6.62% | 7.40% | 15.49% | 15.79% | 14.95% | 12.31% | 4.14% | 4.35% | 1.41% | (.74%) | .42% | 2.08% | 6.35% | 9.31% | 9.41% | 11.36% | 1.60% | 5.50% | 4.55% | (.12%) | 25.05% | 25.73% | 25.51% | 28.08% | 11.35% | (1.61%) | 3.45% | 2.37% | (3.03%) |
| TTM | | 402,119,000$ | 391,157,000$ | 384,507,000$ | 381,334,000$ | 383,889,000$ | 392,730,000$ | 395,941,000$ | 401,356,000$ | 407,030,000$ | 408,561,000$ | 407,554,000$ | 393,064,000$ | 374,042,000$ | 353,882,000$ | 339,881,000$ | 335,872,000$ | 340,808,000$ | 341,831,000$ | 343,033,000$ | 344,590,000$ | 339,134,000$ | 333,239,000$ | 321,739,000$ | 310,095,000$ | 299,374,000$ | 290,642,000$ | 287,687,000$ | 284,613,000$ | 283,619,000$ | 284,146,000$ | 283,849,000$ | 282,413,000$ | 278,193,000$ | 272,109,000$ | 266,005,000$ | 258,943,000$ | 257,893,000$ | 254,482,000$ | 251,656,000$ | 251,728,000$ | 238,617,000$ | 225,935,000$ | 213,318,000$ | 199,676,000$ | 194,339,000$ | 195,143,000$ | 193,496,000$ | 192,373,000$ |
| TTM_QoQ% | | 2.80% | 1.73% | .83% | (.67%) | (2.25%) | (.81%) | (1.35%) | (1.39%) | (.38%) | .25% | 3.69% | 5.09% | 5.70% | 4.12% | 1.19% | (1.45%) | (.30%) | (.35%) | (.45%) | 1.61% | 1.77% | 3.57% | 3.76% | 3.58% | 3.00% | 1.03% | 1.08% | .35% | (.19%) | .11% | .51% | 1.52% | 2.24% | 2.30% | 2.73% | .41% | 1.34% | 1.12% | (.03%) | 5.50% | 5.61% | 5.92% | 6.83% | 2.75% | (.41%) | .85% | .58% | (.76%) |
| TTM_YoY% | | 4.75% | (.40%) | (2.89%) | (4.99%) | (5.69%) | (3.88%) | (2.85%) | 2.11% | 8.82% | 15.45% | 19.91% | 17.03% | 9.75% | 3.53% | (.92%) | (2.53%) | .49% | 2.58% | 6.62% | 11.12% | 13.28% | 14.66% | 11.84% | 8.95% | 5.56% | 2.29% | 1.35% | .78% | 1.95% | 4.42% | 6.71% | 9.06% | 7.87% | 6.93% | 5.70% | 2.87% | 8.08% | 12.64% | 17.97% | 26.07% | 22.78% | 15.78% | 10.24% | 3.80% | .26% | .47% | (2.18%) | (4.88%) |
| 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% | 97.66% | 98.64% | 100.84% | 90.68% | 97.28% | 97.60% | 96.24% | 90.82% | 77.49% | (.54%) | 77.64% | 97.19% | 93.26% | 96.78% | 92.08% | 96.19% | 99.25% | 86.83% | 96.61% | 98.44% | 96.29% | 92.79% | 92.90% | 91.49% | 96.19% | 92.19% | 92.15% | 94.38% | 94.70% | 96.04% | 97.32% | 98.55% | 97.96% | 101.84% | 99.51% |
| QoQ | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 2.34% | (.99%) | (2.20%) | 10.16% | (6.60%) | (.33%) | 1.36% | 5.43% | 13.32% | 78.03% | (78.18%) | (19.55%) | 3.94% | (3.52%) | 4.70% | (4.12%) | (3.06%) | 12.41% | (9.77%) | (1.83%) | 2.15% | 3.50% | (.11%) | 1.40% | (4.69%) | 4.00% | .04% | (2.23%) | (.33%) | (1.33%) | (1.28%) | (1.24%) | .60% | (3.88%) | 2.34% | 2.62% |
| YoY | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 2.34% | 1.36% | (.84%) | 9.32% | .38% | 1.04% | 4.60% | (.14%) | 19.79% | 98.14% | 18.60% | (6.37%) | (15.76%) | (97.31%) | (14.43%) | 1.00% | (5.99%) | 9.94% | (4.53%) | (2.24%) | 2.96% | (5.95%) | 3.71% | 6.94% | .10% | .60% | .75% | (2.88%) | 1.48% | (3.85%) | (5.17%) | (4.18%) | (3.26%) | (5.81%) | (2.19%) | 1.67% | 5.11% | 4.00% | 4.27% |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 33,967,000$ | 34,962,000$ | 31,900,000$ | 33,401,000$ | 33,065,000$ | 32,590,000$ | 34,371,000$ | 31,239,000$ | 37,047,000$ | 33,468,000$ | 34,467,000$ | 39,799,000$ | 40,270,000$ | 37,249,000$ | 28,858,000$ | 29,143,000$ | 22,477,000$ | 27,598,000$ | 28,367,000$ | 31,902,000$ | 24,176,000$ | 16,705,000$ | (33,072,000$) | 13,231,000$ | 22,269,000$ | 26,936,000$ | 26,101,000$ | 22,929,000$ | 26,854,000$ | 30,881,000$ | 21,436,000$ | 26,163,000$ | 9,294,000$ | 22,721,000$ | 22,765,000$ | 18,188,000$ | 17,659,000$ | 20,581,000$ | 17,059,000$ | 16,093,000$ | 17,423,000$ | 18,635,000$ | 18,188,000$ | 12,835,000$ | 14,496,000$ | 14,660,000$ | 14,720,000$ | 14,033,000$ |
| QoQ% | | (2.85%) | 9.60% | (4.49%) | 1.02% | 1.46% | (5.18%) | 10.03% | (15.68%) | 10.69% | (2.90%) | (13.40%) | (1.17%) | 8.11% | 29.08% | (.98%) | 29.66% | (18.56%) | (2.71%) | (11.08%) | 31.96% | 44.72% | 150.51% | (349.96%) | (40.59%) | (17.33%) | 3.20% | 13.83% | (14.62%) | (13.04%) | 44.06% | (18.07%) | 181.50% | (59.10%) | (.19%) | 25.17% | 3.00% | (14.20%) | 20.65% | 6.00% | (7.63%) | (6.50%) | 2.46% | 41.71% | (11.46%) | (1.12%) | (.41%) | 4.90% | 18.33% |
| YoY% | | 2.73% | 7.28% | (7.19%) | 6.92% | (10.75%) | (2.62%) | (.28%) | (21.51%) | (8.00%) | (10.15%) | 19.44% | 36.57% | 79.16% | 34.97% | 1.73% | (8.65%) | (7.03%) | 65.21% | 185.77% | 141.12% | 8.56% | (37.98%) | (226.71%) | (42.30%) | (17.07%) | (12.78%) | 21.76% | (12.36%) | 188.94% | 35.91% | (5.84%) | 43.85% | (47.37%) | 10.40% | 33.45% | 13.02% | 1.36% | 10.44% | (6.21%) | 25.38% | 20.19% | 27.12% | 23.56% | (8.54%) | 22.24% | 19.70% | 4.38% | 13.81% |
| TTM | | 134,230,000$ | 133,328,000$ | 130,956,000$ | 133,427,000$ | 131,265,000$ | 135,247,000$ | 136,125,000$ | 136,221,000$ | 144,781,000$ | 148,004,000$ | 151,785,000$ | 146,176,000$ | 135,520,000$ | 117,727,000$ | 108,076,000$ | 107,585,000$ | 110,344,000$ | 112,043,000$ | 101,150,000$ | 39,711,000$ | 21,040,000$ | 19,133,000$ | 29,364,000$ | 88,537,000$ | 98,235,000$ | 102,820,000$ | 106,765,000$ | 102,100,000$ | 105,334,000$ | 87,774,000$ | 79,614,000$ | 80,943,000$ | 72,968,000$ | 81,333,000$ | 79,193,000$ | 73,487,000$ | 71,392,000$ | 71,156,000$ | 69,210,000$ | 70,339,000$ | 67,081,000$ | 64,154,000$ | 60,179,000$ | 56,711,000$ | 57,909,000$ | 55,272,000$ | 52,859,000$ | 52,242,000$ |
| TTM_QoQ% | | .68% | 1.81% | (1.85%) | 1.65% | (2.94%) | (.65%) | (.07%) | (5.91%) | (2.18%) | (2.49%) | 3.84% | 7.86% | 15.11% | 8.93% | .46% | (2.50%) | (1.52%) | 10.77% | 154.72% | 88.74% | 9.97% | (34.84%) | (66.83%) | (9.87%) | (4.46%) | (3.70%) | 4.57% | (3.07%) | 20.01% | 10.25% | (1.64%) | 10.93% | (10.29%) | 2.70% | 7.77% | 2.94% | .33% | 2.81% | (1.61%) | 4.86% | 4.56% | 6.61% | 6.12% | (2.07%) | 4.77% | 4.57% | 1.18% | 3.37% |
| TTM_YoY% | | 2.26% | (1.42%) | (3.80%) | (2.05%) | (9.34%) | (8.62%) | (10.32%) | (6.81%) | 6.83% | 25.72% | 40.44% | 35.87% | 22.82% | 5.07% | 6.85% | 170.92% | 424.45% | 485.60% | 244.47% | (55.15%) | (78.58%) | (81.39%) | (72.50%) | (13.28%) | (6.74%) | 17.14% | 34.10% | 26.14% | 44.36% | 7.92% | .53% | 10.15% | 2.21% | 14.30% | 14.42% | 4.48% | 6.43% | 10.91% | 15.01% | 24.03% | 15.84% | 16.07% | 13.85% | 8.55% | 14.58% | 14.66% | 8.87% | 21.36% |
| Profit Margin | | 32.26% | 33.94% | 31.88% | 35.63% | 35.05% | 33.82% | 35.47% | 32.44% | 35.91% | 33.61% | 33.69% | 39.03% | 38.46% | 37.79% | 32.86% | 35.13% | 26.59% | 32.64% | 33.85% | 36.30% | 28.26% | 19.48% | (38.74%) | 16.05% | 27.95% | 36.27% | 35.40% | 31.97% | 37.86% | 43.31% | 30.34% | 36.99% | 13.01% | 32.00% | 32.89% | 27.35% | 27.01% | 31.71% | 27.45% | 24.59% | 28.12% | 30.02% | 29.23% | 24.52% | 29.41% | 29.64% | 30.30% | 29.85% |
| QoQ | | (1.68%) | 2.07% | (3.75%) | .57% | 1.23% | (1.65%) | 3.03% | (3.47%) | 2.30% | (.07%) | (5.34%) | .56% | .67% | 4.94% | (2.27%) | 8.54% | (6.05%) | (1.21%) | (2.45%) | 8.04% | 8.78% | 58.22% | (54.79%) | (11.90%) | (8.32%) | .87% | 3.43% | (5.89%) | (5.45%) | 12.97% | (6.65%) | 23.99% | (18.99%) | (.89%) | 5.54% | .34% | (4.70%) | 4.27% | 2.86% | (3.53%) | (1.90%) | .79% | 4.71% | (4.89%) | (.23%) | (.66%) | .44% | 6.18% |
| YoY | | (2.79%) | .12% | (3.59%) | 3.19% | (.86%) | .21% | 1.78% | (6.59%) | (2.55%) | (4.18%) | .83% | 3.90% | 11.88% | 5.16% | (.99%) | (1.17%) | (1.67%) | 13.16% | 72.58% | 20.25% | .30% | (16.79%) | (74.14%) | (15.92%) | (9.90%) | (7.04%) | 5.06% | (5.02%) | 24.85% | 11.31% | (2.55%) | 9.64% | (14.01%) | .29% | 5.44% | 2.76% | (1.11%) | 1.69% | (1.78%) | .07% | (1.30%) | .38% | (1.07%) | (5.33%) | 5.74% | 4.03% | .58% | 4.42% |
| Equity to Common Shareholders | | 1,463,877,000$ | 1,475,466,000$ | 1,445,493,000$ | 1,418,034,000$ | 1,380,294,000$ | 1,375,754,000$ | 1,321,443,000$ | 1,295,074,000$ | 1,283,445,000$ | 1,223,532,000$ | 1,212,853,000$ | 1,227,795,000$ | 1,184,659,000$ | 1,153,181,000$ | 1,178,358,000$ | 1,184,950,000$ | 1,206,454,000$ | 1,201,681,000$ | 1,188,733,000$ | 1,168,278,000$ | 1,154,711,000$ | 1,142,115,000$ | 1,135,777,000$ | 1,176,251,000$ | 1,191,998,000$ | 982,447,000$ | 964,953,000$ | 943,156,000$ | 935,761,000$ | 919,781,000$ | 907,133,000$ | 895,407,000$ | 884,031,000$ | 887,576,000$ | 871,062,000$ | 855,180,000$ | 841,956,000$ | 838,707,000$ | 825,050,000$ | 810,801,000$ | 792,237,000$ | 787,803,000$ | 771,229,000$ | 762,258,000$ | 608,389,000$ | 605,897,000$ | 597,187,000$ | 583,651,000$ |
| QoQ | | (11,589,000$) | 29,973,000$ | 27,459,000$ | 37,740,000$ | 4,540,000$ | 54,311,000$ | 26,369,000$ | 11,629,000$ | 59,913,000$ | 10,679,000$ | (14,942,000$) | 43,136,000$ | 31,478,000$ | (25,177,000$) | (6,592,000$) | (21,504,000$) | 4,773,000$ | 12,948,000$ | 20,455,000$ | 13,567,000$ | 12,596,000$ | 6,338,000$ | (40,474,000$) | (15,747,000$) | 209,551,000$ | 17,494,000$ | 21,797,000$ | 7,395,000$ | 15,980,000$ | 12,648,000$ | 11,726,000$ | 11,376,000$ | (3,545,000$) | 16,514,000$ | 15,882,000$ | 13,224,000$ | 3,249,000$ | 13,657,000$ | 14,249,000$ | 18,564,000$ | 4,434,000$ | 16,574,000$ | 8,971,000$ | 153,869,000$ | 2,492,000$ | 8,710,000$ | 13,536,000$ | 12,345,000$ |
| QoQ% | | (.79%) | 2.07% | 1.94% | 2.73% | .33% | 4.11% | 2.04% | .91% | 4.90% | .88% | (1.22%) | 3.64% | 2.73% | (2.14%) | (.56%) | (1.78%) | .40% | 1.09% | 1.75% | 1.18% | 1.10% | .56% | (3.44%) | (1.32%) | 21.33% | 1.81% | 2.31% | .79% | 1.74% | 1.39% | 1.31% | 1.29% | (.40%) | 1.90% | 1.86% | 1.57% | .39% | 1.66% | 1.76% | 2.34% | .56% | 2.15% | 1.18% | 25.29% | .41% | 1.46% | 2.32% | 2.16% |
| YoY | | 83,583,000$ | 99,712,000$ | 124,050,000$ | 122,960,000$ | 96,849,000$ | 152,222,000$ | 108,590,000$ | 67,279,000$ | 98,786,000$ | 70,351,000$ | 34,495,000$ | 42,845,000$ | (21,795,000$) | (48,500,000$) | (10,375,000$) | 16,672,000$ | 51,743,000$ | 59,566,000$ | 52,956,000$ | (7,973,000$) | (37,287,000$) | 159,668,000$ | 170,824,000$ | 233,095,000$ | 256,237,000$ | 62,666,000$ | 57,820,000$ | 47,749,000$ | 51,730,000$ | 32,205,000$ | 36,071,000$ | 40,227,000$ | 42,075,000$ | 48,869,000$ | 46,012,000$ | 44,379,000$ | 49,719,000$ | 50,904,000$ | 53,821,000$ | 48,543,000$ | 183,848,000$ | 181,906,000$ | 174,042,000$ | 178,607,000$ | 37,083,000$ | 50,469,000$ | 50,335,000$ | 39,037,000$ |
| YoY% | | 6.06% | 7.25% | 9.39% | 9.49% | 7.55% | 12.44% | 8.95% | 5.48% | 8.34% | 6.10% | 2.93% | 3.62% | (1.81%) | (4.04%) | (.87%) | 1.43% | 4.48% | 5.22% | 4.66% | (.68%) | (3.13%) | 16.25% | 17.70% | 24.71% | 27.38% | 6.81% | 6.37% | 5.33% | 5.85% | 3.63% | 4.14% | 4.70% | 5.00% | 5.83% | 5.58% | 5.47% | 6.28% | 6.46% | 6.98% | 6.37% | 30.22% | 30.02% | 29.14% | 30.60% | 6.49% | 9.09% | 9.21% | 7.17% |
| Dividends Paid | | 13,635,000$ | 13,059,000$ | 13,176,000$ | 13,017,000$ | 13,013,000$ | 12,636,000$ | 12,709,000$ | 12,616,000$ | 12,612,000$ | 12,315,000$ | 12,403,000$ | 12,378,000$ | 12,083,000$ | 11,724,000$ | 11,771,000$ | 11,374,000$ | 11,371,000$ | 10,991,000$ | 10,988,000$ | 10,975,000$ | 10,977,000$ | 10,960,000$ | 10,961,000$ | 11,051,000$ | 9,562,000$ | 9,239,000$ | 9,242,000$ | 9,317,000$ | 9,424,000$ | 8,724,000$ | 8,722,000$ | 7,669,000$ | 7,670,000$ | 6,972,000$ | 6,967,000$ | 6,960,000$ | 6,960,000$ | 6,613,000$ | 6,610,000$ | 6,601,000$ | 6,601,000$ | 6,278,000$ | 6,251,000$ | 5,357,000$ | 5,345,000$ | 5,048,000$ | 5,052,000$ | 4,758,000$ |
| Additional Paid-In Capital QoQ | | 1,280,000$ | 798,000$ | (1,896,000$) | 1,002,000$ | 1,033,000$ | 878,000$ | 17,000$ | 823,000$ | 1,058,000$ | 1,007,000$ | (144,000$) | 830,000$ | 777,000$ | 665,000$ | 1,000,000$ | 746,000$ | 67,000$ | 975,000$ | 700,000$ | 685,000$ | (121,000$) | 372,000$ | 30,000$ | 443,000$ | 187,904,000$ | 715,000$ | 376,000$ | 604,000$ | 660,000$ | (7,200,000$) | 267,000$ | 512,000$ | 655,000$ | 510,000$ | 841,000$ | 1,002,000$ | 691,000$ | 583,000$ | 548,000$ | 731,000$ | 404,000$ | 432,000$ | 559,000$ | 130,332,000$ | 2,000$ | 246,000$ | 245,000$ | 185,000$ |
| Treasury Stock | | | | | | | | | 97,904,000$ | 97,915,000$ | 97,593,000$ | 97,670,000$ | 77,123,000$ | 77,070,000$ | 76,665,000$ | 72,579,000$ | 66,816,000$ | 66,833,000$ | 66,315,000$ | 67,020,000$ | 69,477,000$ | 68,612,000$ | 70,101,000$ | 69,735,000$ | 74,157,000$ | 60,982,000$ | 60,886,000$ | 57,756,000$ | 57,266,000$ | 43,622,000$ | 31,338,000$ | 31,245,000$ | 31,509,000$ | 32,081,000$ | 31,880,000$ | 31,851,000$ | 31,755,000$ | 33,575,000$ | 33,575,000$ | 33,484,000$ | 33,914,000$ | 36,405,000$ | 36,370,000$ | 36,341,000$ | 36,765,000$ | 38,649,000$ | 38,649,000$ | 38,627,000$ | 40,809,000$ |
| QoQ | | | | | | | | | (11,000$) | 322,000$ | (77,000$) | 20,547,000$ | 53,000$ | 405,000$ | 4,086,000$ | 5,763,000$ | (17,000$) | 518,000$ | (705,000$) | (2,457,000$) | 865,000$ | (1,489,000$) | 366,000$ | (4,422,000$) | 13,175,000$ | 96,000$ | 3,130,000$ | 490,000$ | 13,644,000$ | 12,284,000$ | 93,000$ | (264,000$) | (572,000$) | 201,000$ | 29,000$ | 96,000$ | (1,820,000$) | 0$ | 91,000$ | (430,000$) | (2,491,000$) | 35,000$ | 29,000$ | (424,000$) | (1,884,000$) | 0$ | 22,000$ | (2,182,000$) | 518,000$ |
| Goodwill | | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,424,000$ | 373,417,000$ | 373,289,000$ | 374,270,000$ | 371,621,000$ | 287,446,000$ | 287,446,000$ | 287,446,000$ | 287,446,000$ | 287,446,000$ | 287,446,000$ | 287,446,000$ | 291,670,000$ | 291,670,000$ | 291,670,000$ | 291,670,000$ | 291,670,000$ | 291,670,000$ | 291,670,000$ | 291,670,000$ | 291,764,000$ | 291,683,000$ | 291,204,000$ | 290,617,000$ | 175,820,000$ | 175,820,000$ | 175,820,000$ | 175,820,000$ |
| QoQ% | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .03% | (.26%) | .71% | 29.28% | .00% | .00% | .00% | .00% | .00% | .00% | (1.45%) | .00% | .00% | .00% | .00% | .00% | .00% | .00% | (.03%) | .03% | .16% | .20% | 65.29% | .00% | .00% | .00% | .00% |
| YoY% | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .04% | (.23%) | .49% | 29.91% | 29.86% | 30.21% | 29.28% | .00% | .00% | .00% | (1.45%) | (1.45%) | (1.45%) | (1.45%) | .00% | .00% | .00% | .00% | (.03%) | .00% | .16% | .36% | 65.95% | 65.90% | 65.63% | 65.29% | .00% | .00% | .00% | .00% |
| Other Intangible Assets | | 2,251,000$ | 2,450,000$ | 2,656,000$ | 2,813,000$ | 3,055,000$ | 3,173,000$ | | | 4,059,000$ | 4,379,000$ | 4,709,000$ | 5,039,000$ | 5,378,000,000$ | 5,743,000$ | 6,120,000$ | 6,497,000$ | 6,895,000$ | 7,334,000$ | 7,771,000$ | 8,211,000$ | 8,675,000$ | 9,265,000$ | 9,743,000$ | 10,287,000$ | 10,919,000$ | 2,092,000$ | 2,255,000$ | 2,418,000$ | 2,601,000$ | 2,725,000$ | 2,909,000$ | 3,126,000$ | 3,677,000$ | 3,956,000$ | 4,191,000$ | 4,552,000$ | 4,910,000$ | 5,282,000$ | 5,657,000$ | 6,067,000$ | 6,525,000$ | 7,000,000$ | 7,479,000$ | 7,996,000$ | 2,631,000$ | 2,886,000$ | 3,146,000$ | 3,443,000$ |
| QoQ | | (199,000$) | (206,000$) | (157,000$) | (242,000$) | (118,000$) | | | | (320,000$) | (330,000$) | (330,000$) | (5,372,961,000$) | 5,372,257,000$ | (377,000$) | (377,000$) | (398,000$) | (439,000$) | (437,000$) | (440,000$) | (464,000$) | (590,000$) | (478,000$) | (544,000$) | (632,000$) | 8,827,000$ | (163,000$) | (163,000$) | (183,000$) | (124,000$) | (184,000$) | (217,000$) | (551,000$) | (279,000$) | (235,000$) | (361,000$) | (358,000$) | (372,000$) | (375,000$) | (410,000$) | (458,000$) | (475,000$) | (479,000$) | (517,000$) | 5,365,000$ | (255,000$) | (260,000$) | (297,000$) | (316,000$) |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357,000$ | 375,000$ | 409,000$ | 458,000$ | 455,000$ | 480,000$ | 516,000$ | 348,000$ | 256,000$ | 260,000$ | 297,000$ | 316,000$ |
| Total Assets | | 9,870,980,000$ | 9,817,483,000$ | 9,810,069,000$ | 9,718,276,000$ | 9,657,972,000$ | 9,583,947,000$ | 9,635,462,000$ | 9,539,103,000$ | 9,551,526,000$ | 9,466,077,000$ | 9,252,922,000$ | 9,193,442,000$ | 9,110,567,000$ | 8,935,969,000$ | 9,103,814,000$ | 9,432,281,000$ | 9,488,529,000$ | 9,436,054,000$ | 9,495,832,000$ | 9,328,979,000$ | 8,967,897,000$ | 9,190,572,000$ | 9,474,296,000$ | 9,005,496,000$ | 8,764,649,000$ | 7,571,991,000$ | 7,334,605,000$ | 7,229,262,000$ | 7,252,221,000$ | 7,105,363,000$ | 7,097,346,000$ | 7,005,329,000$ | 7,060,255,000$ | 7,170,179,000$ | 7,086,166,000$ | 7,065,098,000$ | 6,943,053,000$ | 6,718,205,000$ | 6,674,205,000$ | 6,479,162,000$ | 6,318,354,000$ | 6,215,338,000$ | 6,133,728,000$ | 5,971,293,000$ | 4,964,686,000$ | 4,906,744,000$ | 4,788,030,000$ | 4,706,987,000$ |
| QoQ | | 53,497,000$ | 7,414,000$ | 91,793,000$ | 60,304,000$ | 74,025,000$ | (51,515,000$) | 96,359,000$ | (12,423,000$) | 85,449,000$ | 213,155,000$ | 59,480,000$ | 82,875,000$ | 174,598,000$ | (167,845,000$) | (328,467,000$) | (56,248,000$) | 52,475,000$ | (59,778,000$) | 166,853,000$ | 361,082,000$ | (222,675,000$) | (283,724,000$) | 468,800,000$ | 240,847,000$ | 1,192,658,000$ | 237,386,000$ | 105,343,000$ | (22,959,000$) | 146,858,000$ | 8,017,000$ | 92,017,000$ | (54,926,000$) | (109,924,000$) | 84,013,000$ | 21,068,000$ | 122,045,000$ | 224,848,000$ | 44,000,000$ | 195,043,000$ | 160,808,000$ | 103,016,000$ | 81,610,000$ | 162,435,000$ | 1,006,607,000$ | 57,942,000$ | 118,714,000$ | 81,043,000$ | 173,797,000$ |
| YoY | | 213,008,000$ | 233,536,000$ | 174,607,000$ | 179,173,000$ | 106,446,000$ | 117,870,000$ | 382,540,000$ | 345,661,000$ | 440,959,000$ | 530,108,000$ | 149,108,000$ | (238,839,000$) | (377,962,000$) | (500,085,000$) | (392,018,000$) | 103,302,000$ | 520,632,000$ | 245,482,000$ | 21,536,000$ | 323,483,000$ | 203,248,000$ | 1,618,581,000$ | 2,139,691,000$ | 1,776,234,000$ | 1,512,428,000$ | 466,628,000$ | 237,259,000$ | 223,933,000$ | 191,966,000$ | (64,816,000$) | 11,180,000$ | (59,769,000$) | 117,202,000$ | 451,974,000$ | 411,961,000$ | 585,936,000$ | 624,699,000$ | 502,867,000$ | 540,477,000$ | 507,869,000$ | 1,353,668,000$ | 1,308,594,000$ | 1,345,698,000$ | 1,264,306,000$ | 431,496,000$ | 318,616,000$ | 259,271,000$ | 227,124,000$ |
| Total Liabilities | | 8,407,103,000$ | 8,342,017,000$ | 8,364,576,000$ | 8,300,242,000$ | 8,277,678,000$ | 8,208,193,000$ | 8,314,019,000$ | 8,244,029,000$ | 8,268,081,000$ | 8,242,545,000$ | 8,040,069,000$ | 7,965,647,000$ | 7,925,908,000$ | 7,782,788,000$ | 7,925,456,000$ | 8,247,331,000$ | 8,282,075,000$ | 8,234,373,000$ | 8,307,099,000$ | 8,160,701,000$ | 7,813,186,000$ | 8,048,457,000$ | 8,338,519,000$ | 7,829,245,000$ | 7,572,651,000$ | 6,589,544,000$ | 6,369,652,000$ | 6,286,106,000$ | 6,316,460,000$ | 6,185,582,000$ | 6,190,213,000$ | 6,109,922,000$ | 6,176,224,000$ | 6,282,603,000$ | 6,215,104,000$ | 6,209,918,000$ | 6,101,097,000$ | 5,879,498,000$ | 5,849,155,000$ | 5,668,361,000$ | 5,526,117,000$ | 5,427,535,000$ | 5,362,499,000$ | 5,209,035,000$ | 4,356,297,000$ | 4,300,847,000$ | 4,190,843,000$ | 4,123,336,000$ |
| QoQ | | 65,086,000$ | (22,559,000$) | 64,334,000$ | 22,564,000$ | 69,485,000$ | (105,826,000$) | 69,990,000$ | (24,052,000$) | 25,536,000$ | 202,476,000$ | 74,422,000$ | 39,739,000$ | 143,120,000$ | (142,668,000$) | (321,875,000$) | (34,744,000$) | 47,702,000$ | (72,726,000$) | 146,398,000$ | 347,515,000$ | (235,271,000$) | (290,062,000$) | 509,274,000$ | 256,594,000$ | 983,107,000$ | 219,892,000$ | 83,546,000$ | (30,354,000$) | 130,878,000$ | (4,631,000$) | 80,291,000$ | (66,302,000$) | (106,379,000$) | 67,499,000$ | 5,186,000$ | 108,821,000$ | 221,599,000$ | 30,343,000$ | 180,794,000$ | 142,244,000$ | 98,582,000$ | 65,036,000$ | 153,464,000$ | 852,738,000$ | 55,450,000$ | 110,004,000$ | 67,507,000$ | 161,452,000$ |
| YoY | | 129,425,000$ | 133,824,000$ | 50,557,000$ | 56,213,000$ | 9,597,000$ | (34,352,000$) | 273,950,000$ | 278,382,000$ | 342,173,000$ | 459,757,000$ | 114,613,000$ | (281,684,000$) | (356,167,000$) | (451,585,000$) | (381,643,000$) | 86,630,000$ | 468,889,000$ | 185,916,000$ | (31,420,000$) | 331,456,000$ | 240,535,000$ | 1,458,913,000$ | 1,968,867,000$ | 1,543,139,000$ | 1,256,191,000$ | 403,962,000$ | 179,439,000$ | 176,184,000$ | 140,236,000$ | (97,021,000$) | (24,891,000$) | (99,996,000$) | 75,127,000$ | 403,105,000$ | 365,949,000$ | 541,557,000$ | 574,980,000$ | 451,963,000$ | 486,656,000$ | 459,326,000$ | 1,169,820,000$ | 1,126,688,000$ | 1,171,656,000$ | 1,085,699,000$ | 394,413,000$ | 268,147,000$ | 208,936,000$ | 188,087,000$ |
| Current Ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Debt to Asset Ratio | | .85x | .85x | .85x | .85x | .86x | .86x | .86x | .86x | .87x | .87x | .87x | .87x | .87x | .87x | .87x | .87x | .87x | .87x | .87x | .87x | .87x | .88x | .88x | .87x | .86x | .87x | .87x | .87x | .87x | .87x | .87x | .87x | .87x | .88x | .88x | .88x | .88x | .88x | .88x | .87x | .87x | .87x | .87x | .87x | .88x | .88x | .88x | .88x |
| Long Term Debt | | | | | | | | | | | | | | | | | | | | | | | 113,144,000$ | 113,542,000$ | 114,218,000$ | 115,145,000$ | 114,775,000$ | 115,410,000$ | 116,037,000$ | 115,933,000$ | 91,053,000$ | 91,681,000$ | 92,303,000$ | 92,920,000$ | 100,000$ | 100,000$ | 100,000$ | 60,332,000$ | 100,000$ | 100,000$ | 200,000$ | 162,662,000$ | 200,000$ | 200,000$ | 200,000$ | 65,061,000$ | 200,000$ | 200,000$ | 200,000$ |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | (398,000$) | (676,000$) | (927,000$) | 370,000$ | (635,000$) | (627,000$) | 104,000$ | 24,880,000$ | (628,000$) | (622,000$) | (617,000$) | 92,820,000$ | 0$ | 0$ | (60,232,000$) | 60,232,000$ | 0$ | (100,000$) | (162,462,000$) | 162,462,000$ | 0$ | 0$ | (64,861,000$) | 64,861,000$ | 0$ | 0$ | (67,229,000$) |
| YoY | | | | | | | | | | | | | | | | | | | | | | | (1,631,000$) | (1,868,000$) | (1,819,000$) | (788,000$) | 23,722,000$ | 23,729,000$ | 23,734,000$ | 23,013,000$ | 90,953,000$ | 91,581,000$ | 92,203,000$ | 32,588,000$ | 0$ | 0$ | (100,000$) | (102,330,000$) | (100,000$) | (100,000$) | 0$ | 97,601,000$ | 0$ | 0$ | 0$ | (2,368,000$) | 0$ | (68,384,000$) | (23,335,000$) |
| Capital Lease Obligations | | 44,838,000$ | | | | 46,853,000$ | | | | 48,706,000$ | | | | 49,697,000$ | | | | 50,066,000$ | | | | 51,949,000$ | | | | 52,507,000$ | 42,244,000$ | 41,062,000$ | 40,225,000$ | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 163,436,000$ | 196,228,000$ | 203,118,000$ | 211,836,000$ | 244,820,000$ | 228,090,000$ | 246,310,000$ | 207,462,000$ | 233,612,000$ | 238,453,000$ | 227,867,000$ | 244,152,000$ | 210,009,000$ | 134,903,000$ | 344,694,000$ | 823,757,000$ | 922,215,000$ | 934,377,000$ | 985,278,000$ | 671,429,000$ | 229,666,000$ | 308,489,000$ | 351,365,000$ | 187,684,000$ | 197,823,000$ | 173,609,000$ | 122,876,000$ | 116,820,000$ | 155,489,000$ | 132,650,000$ | 137,933,000$ | 112,849,000$ | 117,152,000$ | 114,440,000$ | 125,863,000$ | 104,705,000$ | 139,486,000$ | 125,163,000$ | 94,991,000$ | 121,669,000$ | 99,399,000$ | 115,347,000$ | 146,582,000$ | 124,737,000$ | 109,580,000$ | 143,831,000$ | 130,235,000$ | 185,303,000$ |
| QoQ | | (32,792,000$) | (6,890,000$) | (8,718,000$) | (32,984,000$) | 16,730,000$ | (18,220,000$) | 38,848,000$ | (26,150,000$) | (4,841,000$) | 10,586,000$ | (16,285,000$) | 34,143,000$ | 75,106,000$ | (209,791,000$) | (479,063,000$) | (98,458,000$) | (12,162,000$) | (50,901,000$) | 313,849,000$ | 441,763,000$ | (78,823,000$) | (42,876,000$) | 163,681,000$ | (10,139,000$) | 24,214,000$ | 50,733,000$ | 6,056,000$ | (38,669,000$) | 22,839,000$ | (5,283,000$) | 25,084,000$ | (4,303,000$) | 2,712,000$ | (11,423,000$) | 21,158,000$ | (34,781,000$) | 14,323,000$ | 30,172,000$ | (26,678,000$) | 22,270,000$ | (15,948,000$) | (31,235,000$) | 21,845,000$ | 15,157,000$ | (34,251,000$) | 13,596,000$ | (55,068,000$) | 76,947,000$ |
| YoY | | (81,384,000$) | (31,862,000$) | (43,192,000$) | 4,374,000$ | 11,208,000$ | (10,363,000$) | 18,443,000$ | (36,690,000$) | 23,603,000$ | 103,550,000$ | (116,827,000$) | (579,605,000$) | (712,206,000$) | (799,474,000$) | (640,584,000$) | 152,328,000$ | 692,549,000$ | 625,888,000$ | 633,913,000$ | 483,745,000$ | 31,843,000$ | 134,880,000$ | 228,489,000$ | 70,864,000$ | 42,334,000$ | 40,959,000$ | (15,057,000$) | 3,971,000$ | 38,337,000$ | 18,210,000$ | 12,070,000$ | 8,144,000$ | (22,334,000$) | (10,723,000$) | 30,872,000$ | (16,964,000$) | 40,087,000$ | 9,816,000$ | (51,591,000$) | (3,068,000$) | (10,181,000$) | (28,484,000$) | 16,347,000$ | (60,566,000$) | 1,224,000$ | (91,097,000$) | (117,197,000$) | (75,821,000$) |
| Interest Expenses | | 40,153,000$ | 42,382,000$ | 42,334,000$ | 41,525,000$ | 44,621,000$ | 46,997,000$ | 45,171,000$ | 44,277,000$ | 41,597,000$ | 35,572,000$ | 29,210,000$ | 22,112,000$ | 14,150,000$ | 6,037,000$ | 2,405,000$ | 2,376,000$ | 2,697,000$ | 3,058,000$ | 3,273,000$ | 4,122,000$ | 5,620,000$ | 7,572,000$ | 10,331,000$ | 17,553,000$ | 18,045,000$ | 18,617,000$ | 18,797,000$ | 18,234,000$ | 16,747,000$ | 14,365,000$ | 13,178,000$ | 11,097,000$ | 10,027,000$ | 9,267,000$ | 8,344,000$ | 7,272,000$ | 6,638,000$ | 6,353,000$ | 6,142,000$ | 5,382,000$ | 4,468,000$ | 4,073,000$ | 3,800,000$ | 3,657,000$ | 3,315,000$ | 3,076,000$ | 3,017,000$ | 3,074,000$ |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |