| STEWART INFORMATION SERVICES CORP (STC) |
| 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 | 71.08$ | 70.26$ | 73.23$ | 65.23$ | 71.35$ | 67.51$ | 74.76$ | 62.14$ | 65.07$ | 58.80$ | 43.79$ | 41.19$ | 40.30$ | 42.67$ | 43.58$ | 49.76$ | 60.58$ | 79.76$ | 63.38$ | 56.72$ | 52.15$ | 48.42$ | 43.73$ | 32.50$ | 26.72$ | 40.83$ | 38.94$ | 40.43$ | 42.65$ | 41.10$ | 45.00$ | 43.26$ | 44.00$ | 42.34$ | 37.78$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 2,162,059,921$ | 1,968,840,382$ | 2,050,331,839$ | 1,821,183,375$ | 1,984,291,947$ | 1,871,351,603$ | 2,069,285,853$ | 1,713,854,445$ | 1,786,955,375$ | 1,608,763,430$ | 1,197,498,987$ | 1,122,225,545$ | 1,095,896,317$ | 1,157,509,645$ | 1,181,406,385$ | 1,344,368,159$ | 1,634,324,574$ | 2,144,806,619$ | 1,703,931,497$ | 1,520,733,646$ | 1,395,163,891$ | 1,293,750,540$ | 1,036,322,683$ | 769,576,193$ | 632,726,607$ | 967,945,337$ | 923,354,548$ | 958,210,123$ | 1,011,871,421$ | 975,746,633$ | 1,068,497,145$ | 1,026,626,766$ | 1,043,549,716$ | 1,006,168,437$ | 896,962,257$ | | | | | | | | | | | | | | |
| QoQ% | 9.81% | (3.98%) | 12.58% | (8.22%) | 6.04% | (9.57%) | 20.74% | (4.09%) | 11.08% | 34.34% | 6.71% | 2.40% | (5.32%) | (2.02%) | (12.12%) | (17.74%) | (23.80%) | 25.87% | 12.05% | 9.00% | 7.84% | 24.84% | 34.66% | 21.63% | (34.63%) | 4.83% | (3.64%) | (5.30%) | 3.70% | (8.68%) | 4.08% | (1.62%) | 3.72% | 12.18% | | | | | | | | | | | | | | | |
| YoY% | 8.96% | 5.21% | (.92%) | 6.26% | 11.04% | 16.32% | 72.80% | 52.72% | 63.06% | 38.99% | 1.36% | (16.52%) | (32.95%) | (46.03%) | (30.67%) | (11.60%) | 17.14% | 65.78% | 64.42% | 97.61% | 120.50% | 33.66% | 12.24% | (19.69%) | (37.47%) | (.80%) | (13.58%) | (6.66%) | (3.04%) | (3.02%) | 19.12% | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 30,419,415 | 30,223,311 | 28,019,626 | 27,939,997 | 27,919,281 | 27,763,691 | 27,713,557 | 27,605,057 | 27,580,535 | 27,370,227 | 27,355,427 | 27,266,830 | 27,245,097 | 27,130,412 | 27,123,388 | 27,038,282 | 27,015,078 | 26,893,430 | 26,890,064 | 26,825,233 | 26,806,025 | 26,728,242 | 26,719,342 | 23,699,228 | 23,679,888 | 23,709,407 | 23,711,652 | 23,712,238 | 23,699,103 | 23,719,347 | 23,740,900 | 23,744,939 | 23,733,672 | 23,719,522 | 23,765,807 | 23,737,447 | 23,710,234 | 23,431,279 | 23,371,297 | 23,371,297 | 23,351,264 | 22,291,094 | 23,285,450 | 23,285,290 | 23,983,505 | 22,955,748 | 22,021,813 | 22,443,506 | 22,516,819 |
| QoQ% | .65% | 7.87% | .29% | .07% | .56% | .18% | .39% | .09% | .77% | .05% | .33% | .08% | .42% | .03% | .32% | .09% | .45% | .01% | .24% | .07% | .29% | .03% | 12.74% | .08% | (.13%) | (.01%) | .00% | .06% | (.09%) | (.09%) | (.02%) | .05% | .06% | (.20%) | .12% | .12% | 1.19% | .26% | .00% | .09% | 4.76% | (4.27%) | .00% | (2.91%) | 4.48% | 4.24% | (1.88%) | (.33%) | 4.97% |
| YoY% | 8.96% | 8.86% | 1.10% | 1.21% | 1.23% | 1.44% | 1.31% | 1.24% | 1.23% | .88% | .86% | .85% | .85% | .88% | .87% | .79% | .78% | .62% | .64% | 13.19% | 13.20% | 12.73% | 12.68% | (.06%) | (.08%) | (.04%) | (.12%) | (.14%) | (.15%) | .00% | (.11%) | .03% | .10% | 1.23% | 1.69% | 1.57% | 1.54% | 5.12% | .37% | .37% | (2.64%) | (2.90%) | 5.74% | 3.75% | 6.51% | 7.02% | (2.12%) | .01% | .42% |
| Price to Sales | .74x | .67x | .73x | .68x | .78x | .75x | .86x | .59x | .53x | .48x | .35x | .38x | .40x | .38x | .35x | .38x | .47x | .65x | .55x | .54x | .55x | .56x | .50x | .38x | .32x | .50x | .49x | .52x | .54x | .51x | .54x | .52x | .54x | .51x | .46x | | | | | | | | | | | | | | |
| Price to Earnings | 18.71x | 17.04x | 20.10x | 20.73x | 27.09x | 25.53x | 34.85x | 39.59x | 42.79x | 52.85x | 34.27x | 22.28x | 11.39x | 7.13x | 5.04x | 4.58x | 5.00x | 6.64x | 5.73x | 5.75x | 6.84x | 8.35x | 10.89x | 7.30x | 6.99x | 12.31x | 10.26x | 23.11x | 22.72x | 20.53x | 20.86x | 23.02x | 25.58x | 20.68x | 17.83x | | | | | | | | | | | | | | |
| Price to Book | 1.32x | 1.20x | 1.39x | 1.27x | 1.42x | 1.33x | 1.47x | 1.26x | 1.32x | 1.17x | .89x | .83x | .81x | .85x | .88x | 1.00x | 1.25x | 1.67x | 1.41x | 1.35x | 1.34x | 1.29x | 1.10x | .99x | .86x | 1.30x | 1.23x | 1.38x | 1.50x | 1.45x | 1.59x | 1.55x | 1.60x | 1.50x | 1.35x | | | | | | | | | | | | | | |
| Total Revenue | | 790,555,000$ | 796,916,000$ | 722,181,000$ | 611,984,000$ | 665,932,000$ | 667,941,000$ | 602,230,000$ | 554,315,000$ | 582,169,000$ | 1,180,534,000$ | 1,076,272,000$ | 524,305,000$ | 655,909,000$ | 717,615,000$ | 849,239,000$ | 852,916,000$ | 961,671,000$ | 836,727,000$ | 818,809,000$ | 688,586,000$ | 736,731,000$ | 595,696,000$ | 516,105,000$ | 445,774,000$ | 512,712,000$ | 559,508,000$ | 472,075,000$ | 398,519,000$ | 469,934,000$ | 507,640,000$ | 492,869,000$ | 437,229,000$ | 525,664,000$ | 501,569,000$ | 485,452,000$ | 443,039,000$ | 525,764,000$ | 553,210,000$ | 489,437,000$ | 438,229,000$ | 497,403,000$ | 555,705,000$ | 531,906,000$ | 448,871,000$ | 522,319,000$ | 508,097,000$ | 446,838,000$ | 393,576,000$ |
| QoQ% | | (.80%) | 10.35% | 18.01% | (8.10%) | (.30%) | 10.91% | 8.64% | (4.79%) | (50.69%) | 9.69% | 105.28% | (20.06%) | (8.60%) | (15.50%) | (.43%) | (11.31%) | 14.93% | 2.19% | 18.91% | (6.54%) | 23.68% | 15.42% | 15.78% | (13.06%) | (8.36%) | 18.52% | 18.46% | (15.20%) | (7.43%) | 3.00% | 12.73% | (16.82%) | 4.80% | 3.32% | 9.57% | (15.73%) | (4.96%) | 13.03% | 11.69% | (11.90%) | (10.49%) | 4.47% | 18.50% | (14.06%) | 2.80% | 13.71% | 13.53% | (12.58%) |
| YoY% | | 18.71% | 19.31% | 19.92% | 10.40% | 14.39% | (43.42%) | (44.05%) | 5.72% | (11.24%) | 64.51% | 26.73% | (38.53%) | (31.80%) | (14.24%) | 3.72% | 23.87% | 30.53% | 40.46% | 58.65% | 54.47% | 43.69% | 6.47% | 9.33% | 11.86% | 9.10% | 10.22% | (4.22%) | (8.85%) | (10.60%) | 1.21% | 1.53% | (1.31%) | (.02%) | (9.34%) | (.81%) | 1.10% | 5.70% | (.45%) | (7.98%) | (2.37%) | (4.77%) | 9.37% | 19.04% | 14.05% | 16.02% | (5.35%) | (13.61%) | (7.11%) |
| TTM | | 2,921,636,000$ | 2,797,013,000$ | 2,668,038,000$ | 2,548,087,000$ | 2,490,418,000$ | 2,406,655,000$ | 2,919,248,000$ | 3,393,290,000$ | 3,363,280,000$ | 3,437,020,000$ | 2,974,101,000$ | 2,747,068,000$ | 3,075,679,000$ | 3,381,441,000$ | 3,500,553,000$ | 3,470,123,000$ | 3,305,793,000$ | 3,080,853,000$ | 2,839,822,000$ | 2,537,118,000$ | 2,294,306,000$ | 2,070,287,000$ | 2,034,099,000$ | 1,990,069,000$ | 1,942,814,000$ | 1,900,036,000$ | 1,848,168,000$ | 1,868,962,000$ | 1,907,672,000$ | 1,963,402,000$ | 1,957,331,000$ | 1,949,914,000$ | 1,955,724,000$ | 1,955,824,000$ | 2,007,465,000$ | 2,011,450,000$ | 2,006,640,000$ | 1,978,279,000$ | 1,980,774,000$ | 2,023,243,000$ | 2,033,885,000$ | 2,058,801,000$ | 2,011,193,000$ | 1,926,125,000$ | 1,870,830,000$ | 1,798,722,000$ | 1,827,460,000$ | 1,897,842,000$ |
| TTM_QoQ% | | 4.46% | 4.83% | 4.71% | 2.32% | 3.48% | (17.56%) | (13.97%) | .89% | (2.15%) | 15.57% | 8.27% | (10.68%) | (9.04%) | (3.40%) | .88% | 4.97% | 7.30% | 8.49% | 11.93% | 10.58% | 10.82% | 1.78% | 2.21% | 2.43% | 2.25% | 2.81% | (1.11%) | (2.03%) | (2.84%) | .31% | .38% | (.30%) | (.01%) | (2.57%) | (.20%) | .24% | 1.43% | (.13%) | (2.10%) | (.52%) | (1.21%) | 2.37% | 4.42% | 2.96% | 4.01% | (1.57%) | (3.71%) | (1.56%) |
| TTM_YoY% | | 17.32% | 16.22% | (8.61%) | (24.91%) | (25.95%) | (29.98%) | (1.84%) | 23.52% | 9.35% | 1.64% | (15.04%) | (20.84%) | (6.96%) | 9.76% | 23.27% | 36.77% | 44.09% | 48.81% | 39.61% | 27.49% | 18.09% | 8.96% | 10.06% | 6.48% | 1.84% | (3.23%) | (5.58%) | (4.15%) | (2.46%) | .39% | (2.50%) | (3.06%) | (2.54%) | (1.14%) | 1.35% | (.58%) | (1.34%) | (3.91%) | (1.51%) | 5.04% | 8.72% | 14.46% | 10.05% | 1.49% | (2.96%) | (10.01%) | (7.83%) | (2.63%) |
| Gross Margin | | 97.10% | 97.55% | 97.03% | 97.11% | 96.90% | 96.81% | 96.50% | 96.86% | 96.47% | 98.12% | 98.16% | 96.63% | 96.70% | 96.45% | 96.89% | 96.57% | 96.51% | 96.37% | 95.90% | 95.82% | 93.67% | 95.23% | 95.83% | 95.82% | 94.37% | 96.24% | 96.02% | 96.06% | 97.38% | 95.76% | 96.21% | 95.66% | 95.07% | 94.93% | 94.96% | 95.33% | 95.33% | 95.23% | 96.50% | 94.73% | 94.44% | 95.34% | 96.32% | 92.62% | 94.01% | 98.21% | 95.93% | 94.22% |
| QoQ | | (.45%) | .52% | (.08%) | .21% | .08% | .32% | (.37%) | .40% | (1.65%) | (.05%) | 1.53% | (.07%) | .25% | (.44%) | .32% | .06% | .14% | .47% | .08% | 2.15% | (1.56%) | (.60%) | .01% | 1.46% | (1.87%) | .22% | (.04%) | (1.31%) | 1.61% | (.44%) | .55% | .59% | .14% | (.03%) | (.37%) | (.01%) | .10% | (1.26%) | 1.77% | .29% | (.91%) | (.98%) | 3.70% | (1.39%) | (4.20%) | 2.28% | 1.72% | (.02%) |
| YoY | | .20% | .73% | .53% | .24% | .43% | (1.30%) | (1.66%) | .24% | (.23%) | 1.67% | 1.27% | .06% | .19% | .08% | .99% | .75% | 2.84% | 1.15% | .07% | .00% | (.69%) | (1.01%) | (.20%) | (.24%) | (3.01%) | .47% | (.19%) | .41% | 2.31% | .83% | 1.25% | .33% | (.27%) | (.30%) | (1.53%) | .60% | .90% | (.11%) | .18% | 2.11% | .43% | (2.87%) | .39% | (1.60%) | (.22%) | 4.29% | .61% | (.22%) |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 40,915,000$ | 48,197,000$ | 35,635,000$ | 5,416,000$ | 27,212,000$ | 33,669,000$ | 21,065,000$ | 6,210,000$ | 13,104,000$ | 17,930,000$ | 19,782,000$ | (5,218,000$) | 18,263,000$ | 34,728,000$ | 66,885,000$ | 61,912,000$ | 90,625,000$ | 93,395,000$ | 98,840,000$ | 57,122,000$ | 64,333,000$ | 60,285,000$ | 37,680,000$ | 7,374,000$ | 3,063,000$ | 69,668,000$ | 22,325,000$ | (4,784,000$) | 14,859,000$ | 20,404,000$ | 25,720,000$ | (1,961,000$) | 18,070,000$ | 13,911,000$ | 22,154,000$ | 6,009,000$ | 20,193,000$ | 29,767,000$ | 27,527,000$ | (9,064,000$) | 5,189,000$ | (10,427,000$) | 20,625,000$ | (11,344,000$) | 14,130,000$ | 26,060,000$ | 8,747,000$ | (10,628,000$) |
| QoQ% | | (15.11%) | 35.25% | 557.96% | (80.10%) | (19.18%) | 59.83% | 239.21% | (52.61%) | (26.92%) | (9.36%) | 479.11% | (128.57%) | (47.41%) | (48.08%) | 8.03% | (31.68%) | (2.97%) | (5.51%) | 73.03% | (11.21%) | 6.72% | 59.99% | 410.99% | 140.74% | (95.60%) | 212.06% | 566.66% | (132.20%) | (27.18%) | (20.67%) | 1,411.58% | (110.85%) | 29.90% | (37.21%) | 268.68% | (70.24%) | (32.16%) | 8.14% | 403.70% | (274.68%) | 149.77% | (150.56%) | 281.81% | (180.28%) | (45.78%) | 197.93% | 182.30% | (153.38%) |
| YoY% | | 50.36% | 43.15% | 69.17% | (12.79%) | 107.66% | 87.78% | 6.49% | 219.01% | (28.25%) | (48.37%) | (70.42%) | (108.43%) | (79.85%) | (62.82%) | (32.33%) | 8.39% | 40.87% | 54.92% | 162.31% | 674.64% | 2,000.33% | (13.47%) | 68.78% | 254.14% | (79.39%) | 241.44% | (13.20%) | (143.96%) | (17.77%) | 46.68% | 16.10% | (132.63%) | (10.51%) | (53.27%) | (19.52%) | 166.30% | 289.15% | 385.48% | 33.46% | 20.10% | (63.28%) | (140.01%) | 135.80% | (6.74%) | (29.03%) | 44.64% | (70.75%) | (323.37%) |
| TTM | | 130,163,000$ | 116,460,000$ | 101,932,000$ | 87,362,000$ | 88,156,000$ | 74,048,000$ | 58,309,000$ | 57,026,000$ | 45,598,000$ | 50,757,000$ | 67,555,000$ | 114,658,000$ | 181,788,000$ | 254,150,000$ | 312,817,000$ | 344,772,000$ | 339,982,000$ | 313,690,000$ | 280,580,000$ | 219,420,000$ | 169,672,000$ | 108,402,000$ | 117,785,000$ | 102,430,000$ | 90,272,000$ | 102,068,000$ | 52,804,000$ | 56,199,000$ | 59,022,000$ | 62,233,000$ | 55,740,000$ | 52,174,000$ | 60,144,000$ | 62,267,000$ | 78,123,000$ | 83,496,000$ | 68,423,000$ | 53,419,000$ | 13,225,000$ | 6,323,000$ | 4,043,000$ | 12,984,000$ | 49,471,000$ | 37,593,000$ | 38,309,000$ | 44,089,000$ | 36,046,000$ | 57,198,000$ |
| TTM_QoQ% | | 11.77% | 14.25% | 16.68% | (.90%) | 19.05% | 26.99% | 2.25% | 25.06% | (10.16%) | (24.87%) | (41.08%) | (36.93%) | (28.47%) | (18.75%) | (9.27%) | 1.41% | 8.38% | 11.80% | 27.87% | 29.32% | 56.52% | (7.97%) | 14.99% | 13.47% | (11.56%) | 93.30% | (6.04%) | (4.78%) | (5.16%) | 11.65% | 6.84% | (13.25%) | (3.41%) | (20.30%) | (6.44%) | 22.03% | 28.09% | 303.92% | 109.16% | 56.39% | (68.86%) | (73.75%) | 31.60% | (1.87%) | (13.11%) | 22.31% | (36.98%) | (21.20%) |
| TTM_YoY% | | 47.65% | 57.28% | 74.81% | 53.20% | 93.33% | 45.89% | (13.69%) | (50.26%) | (74.92%) | (80.03%) | (78.40%) | (66.74%) | (46.53%) | (18.98%) | 11.49% | 57.13% | 100.38% | 189.38% | 138.21% | 114.22% | 87.96% | 6.21% | 123.06% | 82.26% | 52.95% | 64.01% | (5.27%) | 7.72% | (1.87%) | (.06%) | (28.65%) | (37.51%) | (12.10%) | 16.56% | 490.72% | 1,220.51% | 1,592.38% | 311.42% | (73.27%) | (83.18%) | (89.45%) | (70.55%) | 37.24% | (34.28%) | (47.22%) | (62.40%) | (73.56%) | (57.47%) |
| Profit Margin | | 5.18% | 6.05% | 4.93% | .89% | 4.09% | 5.04% | 3.50% | 1.12% | 2.25% | 1.52% | 1.84% | (1.00%) | 2.78% | 4.84% | 7.88% | 7.26% | 9.42% | 11.16% | 12.07% | 8.30% | 8.73% | 10.12% | 7.30% | 1.65% | .60% | 12.45% | 4.73% | (1.20%) | 3.16% | 4.02% | 5.22% | (.45%) | 3.44% | 2.77% | 4.56% | 1.36% | 3.84% | 5.38% | 5.62% | (2.07%) | 1.04% | (1.88%) | 3.88% | (2.53%) | 2.71% | 5.13% | 1.96% | (2.70%) |
| QoQ | | (.87%) | 1.11% | 4.05% | (3.20%) | (.96%) | 1.54% | 2.38% | (1.13%) | .73% | (.32%) | 2.83% | (3.78%) | (2.06%) | (3.04%) | .62% | (2.17%) | (1.74%) | (.91%) | 3.78% | (.44%) | (1.39%) | 2.82% | 5.65% | 1.06% | (11.86%) | 7.72% | 5.93% | (4.36%) | (.86%) | (1.20%) | 5.67% | (3.89%) | .67% | (1.79%) | 3.21% | (2.49%) | (1.54%) | (.24%) | 7.69% | (3.11%) | 2.92% | (5.75%) | 6.41% | (5.23%) | (2.42%) | 3.17% | 4.66% | (7.12%) |
| YoY | | 1.09% | 1.01% | 1.44% | (.24%) | 1.84% | 3.52% | 1.66% | 2.12% | (.53%) | (3.32%) | (6.04%) | (8.25%) | (6.64%) | (6.32%) | (4.20%) | (1.04%) | .69% | 1.04% | 4.77% | 6.64% | 8.14% | (2.33%) | 2.57% | 2.85% | (2.57%) | 8.43% | (.49%) | (.75%) | (.28%) | 1.25% | .65% | (1.81%) | (.40%) | (2.61%) | (1.06%) | 3.42% | 2.80% | 7.26% | 1.75% | .46% | (1.66%) | (7.01%) | 1.92% | .17% | (1.72%) | 1.77% | (3.82%) | (3.82%) |
| Equity to Common Shareholders | | 1,641,084,000$ | 1,473,418,000$ | 1,437,751,000$ | 1,400,427,000$ | 1,402,142,000$ | 1,407,081,000$ | 1,364,723,000$ | 1,357,645,000$ | 1,371,411,000$ | 1,351,861,000$ | 1,358,491,000$ | 1,352,441,000$ | 1,362,151,000$ | 1,344,956,000$ | 1,347,144,000$ | 1,312,471,000$ | 1,282,009,000$ | 1,207,896,000$ | 1,129,977,000$ | 1,041,873,000$ | 1,005,112,000$ | 943,881,000$ | 781,105,000$ | 731,751,000$ | 747,306,000$ | 753,599,000$ | 694,987,000$ | 673,798,000$ | 673,525,000$ | 670,944,000$ | 660,308,000$ | 650,793,000$ | 672,211,000$ | 665,132,000$ | 658,553,000$ | 642,093,000$ | 641,200,000$ | 650,545,000$ | 632,777,000$ | 621,571,000$ | 629,281,000$ | 635,953,000$ | 658,926,000$ | 675,966,000$ | 693,185,000$ | 659,871,000$ | 656,678,000$ | 645,154,000$ |
| QoQ | | 167,666,000$ | 35,667,000$ | 37,324,000$ | (1,715,000$) | (4,939,000$) | 42,358,000$ | 7,078,000$ | (13,766,000$) | 19,550,000$ | (6,630,000$) | 6,050,000$ | (9,710,000$) | 17,195,000$ | (2,188,000$) | 34,673,000$ | 30,462,000$ | 74,113,000$ | 77,919,000$ | 88,104,000$ | 36,761,000$ | 61,231,000$ | 162,776,000$ | 49,354,000$ | (15,555,000$) | (6,293,000$) | 58,612,000$ | 21,189,000$ | 273,000$ | 2,581,000$ | 10,636,000$ | 9,515,000$ | (21,418,000$) | 7,079,000$ | 6,579,000$ | 16,460,000$ | 893,000$ | (9,345,000$) | 17,768,000$ | 11,206,000$ | (7,710,000$) | (6,672,000$) | (22,973,000$) | (17,040,000$) | (17,219,000$) | 33,314,000$ | 3,193,000$ | 11,524,000$ | (10,144,000$) |
| QoQ% | | 11.38% | 2.48% | 2.67% | (.12%) | (.35%) | 3.10% | .52% | (1.00%) | 1.45% | (.49%) | .45% | (.71%) | 1.28% | (.16%) | 2.64% | 2.38% | 6.14% | 6.90% | 8.46% | 3.66% | 6.49% | 20.84% | 6.75% | (2.08%) | (.84%) | 8.43% | 3.15% | .04% | .39% | 1.61% | 1.46% | (3.19%) | 1.06% | 1.00% | 2.56% | .14% | (1.44%) | 2.81% | 1.80% | (1.23%) | (1.05%) | (3.49%) | (2.52%) | (2.48%) | 5.05% | .49% | 1.79% | (1.55%) |
| YoY | | 238,942,000$ | 66,337,000$ | 73,028,000$ | 42,782,000$ | 30,731,000$ | 55,220,000$ | 6,232,000$ | 5,204,000$ | 9,260,000$ | 6,905,000$ | 11,347,000$ | 39,970,000$ | 80,142,000$ | 137,060,000$ | 217,167,000$ | 270,598,000$ | 276,897,000$ | 264,015,000$ | 348,872,000$ | 310,122,000$ | 257,806,000$ | 190,282,000$ | 86,118,000$ | 57,953,000$ | 73,781,000$ | 82,655,000$ | 34,679,000$ | 23,005,000$ | 1,314,000$ | 5,812,000$ | 1,755,000$ | 8,700,000$ | 31,011,000$ | 14,587,000$ | 25,776,000$ | 20,522,000$ | 11,919,000$ | 14,592,000$ | (26,149,000$) | (54,395,000$) | (63,904,000$) | (23,918,000$) | 2,248,000$ | 30,812,000$ | 37,887,000$ | 16,414,000$ | 33,921,000$ | 35,224,000$ |
| YoY% | | 17.04% | 4.72% | 5.35% | 3.15% | 2.24% | 4.09% | .46% | .39% | .68% | .51% | .84% | 3.05% | 6.25% | 11.35% | 19.22% | 25.97% | 27.55% | 27.97% | 44.66% | 42.38% | 34.50% | 25.25% | 12.39% | 8.60% | 10.95% | 12.32% | 5.25% | 3.54% | .20% | .87% | .27% | 1.36% | 4.84% | 2.24% | 4.07% | 3.30% | 1.89% | 2.30% | (3.97%) | (8.05%) | (9.22%) | (3.63%) | .34% | 4.78% | 5.78% | 2.55% | 5.45% | 5.78% |
| Dividends Paid | | 19,343,000$ | 18,684,000$ | 16,587,000$ | 17,792,000$ | 16,659,000$ | 16,725,000$ | 16,836,000$ | 16,787,000$ | 17,488,000$ | 17,090,000$ | 16,045,000$ | 16,035,000$ | 17,985,000$ | 17,586,000$ | 15,054,000$ | 14,687,000$ | 10,079,000$ | 13,300,000$ | 12,257,000$ | 12,684,000$ | 8,012,000$ | 11,631,000$ | 9,730,000$ | 10,425,000$ | 7,088,000$ | 7,090,000$ | 7,084,000$ | 7,083,000$ | 7,068,000$ | 7,068,000$ | 7,066,000$ | 7,061,000$ | 7,035,000$ | 7,035,000$ | 7,034,000$ | 7,031,000$ | 7,040,000$ | 7,040,000$ | 7,040,000$ | 6,720,000$ | 6,730,000$ | 5,609,000$ | | 0$ | 2,334,000$ | 0$ | | |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ | 2,666,000$ |
| QoQ | | | | | | | | | | | | | | | | 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$ | 0$ | 0$ |
| Goodwill | | 1,271,958,000$ | 1,119,793,000$ | 1,092,747,000$ | 1,092,747,000$ | 1,084,139,000$ | 1,080,681,000$ | 1,080,546,000$ | 1,072,315,000$ | 1,072,129,000$ | 1,072,022,000$ | 1,074,678,000$ | 1,094,406,000$ | 1,072,982,000$ | 961,726,000$ | 964,212,000$ | 932,556,000$ | 924,837,000$ | 536,176,000$ | 549,991,000$ | 480,159,000$ | 431,477,000$ | 382,235,000$ | 279,857,000$ | 249,946,000$ | 248,890,000$ | 248,890,000$ | 248,890,000$ | 248,890,000$ | 248,890,000$ | 247,190,000$ | 242,736,000$ | 242,736,000$ | 231,428,000$ | 231,428,000$ | 234,667,000$ | 217,094,000$ | 217,094,000$ | 217,921,000$ | 217,722,000$ | 217,722,000$ | 217,722,000$ | 218,652,000$ | 253,239,000$ | 255,620,000$ | 251,868,000$ | 247,985,000$ | 273,176,000$ | 231,838,000$ |
| QoQ% | | 13.59% | 2.48% | .00% | .79% | .32% | .01% | .77% | .02% | .01% | (.25%) | (1.80%) | 2.00% | 11.57% | (.26%) | 3.40% | .84% | 72.49% | (2.51%) | 14.54% | 11.28% | 12.88% | 36.58% | 11.97% | .42% | .00% | .00% | .00% | .00% | .69% | 1.84% | .00% | 4.89% | .00% | (1.38%) | 8.10% | .00% | (.38%) | .09% | .00% | .00% | (.43%) | (13.66%) | (.93%) | 1.49% | 1.57% | (9.22%) | 17.83% | .00% |
| YoY% | | 17.32% | 3.62% | 1.13% | 1.91% | 1.12% | .81% | .55% | (2.02%) | (.08%) | 11.47% | 11.46% | 17.36% | 16.02% | 79.37% | 75.31% | 94.22% | 114.34% | 40.27% | 96.53% | 92.11% | 73.36% | 53.58% | 12.44% | .42% | .00% | .69% | 2.54% | 2.54% | 7.55% | 6.81% | 3.44% | 11.81% | 6.60% | 6.20% | 7.78% | (.29%) | (.29%) | (.33%) | (14.03%) | (14.83%) | (13.56%) | (11.83%) | (7.30%) | 10.26% | 8.64% | 7.69% | 23.62% | 4.91% |
| Other Intangible Assets | | 325,135,000$ | 158,059,000$ | 158,348,000$ | 165,156,000$ | 173,075,000$ | 175,166,000$ | 177,112,000$ | 185,067,000$ | 193,196,000$ | 201,539,000$ | 204,509,000$ | 190,827,000$ | 199,084,000$ | 174,430,000$ | 187,494,000$ | 230,245,000$ | 229,804,000$ | 72,549,000$ | 36,798,000$ | 38,912,000$ | 37,382,000$ | 22,002,000$ | 3,843,000$ | 4,495,000$ | 4,623,000$ | 6,303,000$ | 7,340,000$ | 8,518,000$ | 9,727,000$ | 10,843,000$ | 11,138,000$ | 12,301,000$ | 9,734,000$ | 10,673,000$ | 9,317,000$ | 9,975,000$ | 10,890,000$ | 14,307,000$ | 15,209,000$ | 16,622,000$ | 18,075,000$ | 20,061,000$ | 22,680,000$ | 24,474,000$ | 26,311,000$ | 31,253,000$ | 11,572,000$ | 12,296,000$ |
| QoQ | | 167,076,000$ | (289,000$) | (6,808,000$) | (7,919,000$) | (2,091,000$) | (1,946,000$) | (7,955,000$) | (8,129,000$) | (8,343,000$) | (2,970,000$) | 13,682,000$ | (8,257,000$) | 24,654,000$ | (13,064,000$) | (42,751,000$) | 441,000$ | 157,255,000$ | 35,751,000$ | (2,114,000$) | 1,530,000$ | 15,380,000$ | 18,159,000$ | (652,000$) | (128,000$) | (1,680,000$) | (1,037,000$) | (1,178,000$) | (1,209,000$) | (1,116,000$) | (295,000$) | (1,163,000$) | 2,567,000$ | (939,000$) | 1,356,000$ | (658,000$) | (915,000$) | (3,417,000$) | (902,000$) | (1,413,000$) | (1,453,000$) | (1,986,000$) | (2,619,000$) | (1,794,000$) | (1,837,000$) | (4,942,000$) | 19,681,000$ | (724,000$) | (754,000$) |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 3,252,805,000$ | 2,845,551,000$ | 2,781,157,000$ | 2,707,096,000$ | 2,730,145,000$ | 2,729,570,000$ | 2,645,486,000$ | 2,651,389,000$ | 2,702,861,000$ | 2,669,070,000$ | 2,677,838,000$ | 2,679,060,000$ | 2,737,879,000$ | 2,705,460,000$ | 2,755,342,000$ | 2,760,987,000$ | 2,813,362,000$ | 2,375,505,000$ | 2,168,334,000$ | 2,042,806,000$ | 1,978,575,000$ | 1,820,189,000$ | 1,600,234,000$ | 1,507,866,000$ | 1,592,785,000$ | 1,559,191,000$ | 1,477,039,000$ | 1,442,310,000$ | 1,372,930,000$ | 1,370,429,000$ | 1,357,899,000$ | 1,351,528,000$ | 1,405,886,000$ | 1,402,945,000$ | 1,358,044,000$ | 1,307,968,000$ | 1,341,724,000$ | 1,359,732,000$ | 1,336,585,000$ | 1,304,448,000$ | 1,321,587,000$ | 1,318,308,000$ | 1,339,875,000$ | 1,356,800,000$ | 1,392,478,000$ | 1,381,369,000$ | 1,360,280,000$ | 1,276,619,000$ |
| QoQ | | 407,254,000$ | 64,394,000$ | 74,061,000$ | (23,049,000$) | 575,000$ | 84,084,000$ | (5,903,000$) | (51,472,000$) | 33,791,000$ | (8,768,000$) | (1,222,000$) | (58,819,000$) | 32,419,000$ | (49,882,000$) | (5,645,000$) | (52,375,000$) | 437,857,000$ | 207,171,000$ | 125,528,000$ | 64,231,000$ | 158,386,000$ | 219,955,000$ | 92,368,000$ | (84,919,000$) | 33,594,000$ | 82,152,000$ | 34,729,000$ | 69,380,000$ | 2,501,000$ | 12,530,000$ | 6,371,000$ | (54,358,000$) | 2,941,000$ | 44,901,000$ | 50,076,000$ | (33,756,000$) | (18,008,000$) | 23,147,000$ | 32,137,000$ | (17,139,000$) | 3,279,000$ | (21,567,000$) | (16,925,000$) | (35,678,000$) | 11,109,000$ | 21,089,000$ | 83,661,000$ | (49,439,000$) |
| YoY | | 522,660,000$ | 115,981,000$ | 135,671,000$ | 55,707,000$ | 27,284,000$ | 60,500,000$ | (32,352,000$) | (27,671,000$) | (35,018,000$) | (36,390,000$) | (77,504,000$) | (81,927,000$) | (75,483,000$) | 329,955,000$ | 587,008,000$ | 718,181,000$ | 834,787,000$ | 555,316,000$ | 568,100,000$ | 534,940,000$ | 385,790,000$ | 260,998,000$ | 123,195,000$ | 65,556,000$ | 219,855,000$ | 188,762,000$ | 119,140,000$ | 90,782,000$ | (32,956,000$) | (32,516,000$) | (145,000$) | 43,560,000$ | 64,162,000$ | 43,213,000$ | 21,459,000$ | 3,520,000$ | 20,137,000$ | 41,424,000$ | (3,290,000$) | (52,352,000$) | (70,891,000$) | (63,061,000$) | (20,405,000$) | 80,181,000$ | 66,420,000$ | 64,473,000$ | 87,796,000$ | 13,964,000$ |
| Total Liabilities | | 1,602,407,000$ | 1,363,641,000$ | 1,334,875,000$ | 1,299,233,000$ | 1,319,056,000$ | 1,315,235,000$ | 1,274,212,000$ | 1,287,246,000$ | 1,324,312,000$ | 1,309,871,000$ | 1,311,843,000$ | 1,319,308,000$ | 1,367,614,000$ | 1,347,959,000$ | 1,395,521,000$ | 1,436,199,000$ | 1,518,627,000$ | 1,158,805,000$ | 1,032,261,000$ | 994,908,000$ | 966,169,000$ | 869,320,000$ | 812,902,000$ | 770,791,000$ | 839,026,000$ | 799,307,000$ | 776,212,000$ | 763,406,000$ | 693,093,000$ | 693,695,000$ | 691,662,000$ | 695,325,000$ | 727,076,000$ | 730,574,000$ | 691,667,000$ | 658,868,000$ | 692,876,000$ | 701,366,000$ | 695,609,000$ | 675,957,000$ | 684,459,000$ | 674,163,000$ | 672,538,000$ | 674,041,000$ | 692,025,000$ | 714,459,000$ | 696,377,000$ | 624,069,000$ |
| QoQ | | 238,766,000$ | 28,766,000$ | 35,642,000$ | (19,823,000$) | 3,821,000$ | 41,023,000$ | (13,034,000$) | (37,066,000$) | 14,441,000$ | (1,972,000$) | (7,465,000$) | (48,306,000$) | 19,655,000$ | (47,562,000$) | (40,678,000$) | (82,428,000$) | 359,822,000$ | 126,544,000$ | 37,353,000$ | 28,739,000$ | 96,849,000$ | 56,418,000$ | 42,111,000$ | (68,235,000$) | 39,719,000$ | 23,095,000$ | 12,806,000$ | 70,313,000$ | (602,000$) | 2,033,000$ | (3,663,000$) | (31,751,000$) | (3,498,000$) | 38,907,000$ | 32,799,000$ | (34,008,000$) | (8,490,000$) | 5,757,000$ | 19,652,000$ | (8,502,000$) | 10,296,000$ | 1,625,000$ | (1,503,000$) | (17,984,000$) | (22,434,000$) | 18,082,000$ | 72,308,000$ | (38,900,000$) |
| YoY | | 283,351,000$ | 48,406,000$ | 60,663,000$ | 11,987,000$ | (5,256,000$) | 5,364,000$ | (37,631,000$) | (32,062,000$) | (43,302,000$) | (38,088,000$) | (83,678,000$) | (116,891,000$) | (151,013,000$) | 189,154,000$ | 363,260,000$ | 441,291,000$ | 552,458,000$ | 289,485,000$ | 219,359,000$ | 224,117,000$ | 127,143,000$ | 70,013,000$ | 36,690,000$ | 7,385,000$ | 145,933,000$ | 105,612,000$ | 84,550,000$ | 68,081,000$ | (33,983,000$) | (36,879,000$) | (5,000$) | 36,457,000$ | 34,200,000$ | 29,208,000$ | (3,942,000$) | (17,089,000$) | 8,417,000$ | 27,203,000$ | 23,071,000$ | 1,916,000$ | (7,566,000$) | (40,296,000$) | (23,839,000$) | 49,972,000$ | 29,056,000$ | 52,753,000$ | 58,383,000$ | (17,472,000$) |
| Current Ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Debt to Asset Ratio | | .49x | .48x | .48x | .48x | .48x | .48x | .48x | .49x | .49x | .49x | .49x | .49x | .50x | .50x | .51x | .52x | .54x | .49x | .48x | .49x | .49x | .48x | .51x | .51x | .53x | .51x | .53x | .53x | .50x | .51x | .51x | .51x | .52x | .52x | .51x | .50x | .52x | .52x | .52x | .52x | .52x | .51x | .50x | .50x | .50x | .52x | .51x | .49x |
| Long Term Debt | | | | | | 445,841,000$ | | | | 445,290,000$ | | | | 447,006,000$ | | | | 483,491,000$ | | | | 101,773,000$ | | | | 110,632,000$ | | | | 108,036,000$ | | | | 109,312,000$ | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | 551,000$ | | | | (1,716,000$) | | | | (36,485,000$) | | | | 381,718,000$ | | | | (8,859,000$) | | | | 2,596,000$ | | | | (1,276,000$) | | | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | 122,153,000$ | 124,966,000$ | 129,787,000$ | 114,323,000$ | 118,835,000$ | 122,788,000$ | 127,307,000$ | 132,723,000$ | 135,654,000$ | 142,044,000$ | 146,649,000$ | 147,594,000$ | 148,003,000$ | 146,309,000$ | 150,472,000$ | 154,974,000$ | 149,417,000$ | 129,064,000$ | 124,038,000$ | 123,121,000$ | 119,089,000$ | 122,475,000$ | 113,292,000$ | 108,333,000$ | 113,843,000$ | 112,260,000$ | 114,022,000$ | 99,800,000$ | 0$ | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 321,775,000$ | 188,518,000$ | 178,101,000$ | 148,510,000$ | 216,298,000$ | 183,772,000$ | 133,405,000$ | 138,351,000$ | 233,365,000$ | 202,985,000$ | 190,039,000$ | 174,815,000$ | 248,367,000$ | 320,933,000$ | 405,310,000$ | 396,649,000$ | 485,919,000$ | 607,605,000$ | 400,542,000$ | 412,763,000$ | 432,683,000$ | 381,560,000$ | 310,806,000$ | 293,599,000$ | 330,609,000$ | 320,960,000$ | 201,205,000$ | 164,507,000$ | 192,067,000$ | 149,669,000$ | 121,128,000$ | 103,474,000$ | 150,079,000$ | 168,746,000$ | 147,205,000$ | 122,575,000$ | 185,772,000$ | 161,788,000$ | 137,266,000$ | 108,753,000$ | 179,067,000$ | 211,315,000$ | 164,601,000$ | 153,146,000$ | 200,558,000$ | 168,445,000$ | 150,376,000$ | 120,342,000$ |
| QoQ | | 133,257,000$ | 10,417,000$ | 29,591,000$ | (67,788,000$) | 32,526,000$ | 50,367,000$ | (4,946,000$) | (95,014,000$) | 30,380,000$ | 12,946,000$ | 15,224,000$ | (73,552,000$) | (72,566,000$) | (84,377,000$) | 8,661,000$ | (89,270,000$) | (121,686,000$) | 207,063,000$ | (12,221,000$) | (19,920,000$) | 51,123,000$ | 70,754,000$ | 17,207,000$ | (37,010,000$) | 9,649,000$ | 119,755,000$ | 36,698,000$ | (27,560,000$) | 42,398,000$ | 28,541,000$ | 17,654,000$ | (46,605,000$) | (18,667,000$) | 21,541,000$ | 24,630,000$ | (63,197,000$) | 23,984,000$ | 24,522,000$ | 28,513,000$ | (70,314,000$) | (32,248,000$) | 46,714,000$ | 11,455,000$ | (47,412,000$) | 32,113,000$ | 18,069,000$ | 30,034,000$ | (73,947,000$) |
| YoY | | 105,477,000$ | 4,746,000$ | 44,696,000$ | 10,159,000$ | (17,067,000$) | (19,213,000$) | (56,634,000$) | (36,464,000$) | (15,002,000$) | (117,948,000$) | (215,271,000$) | (221,834,000$) | (237,552,000$) | (286,672,000$) | 4,768,000$ | (16,114,000$) | 53,236,000$ | 226,045,000$ | 89,736,000$ | 119,164,000$ | 102,074,000$ | 60,600,000$ | 109,601,000$ | 129,092,000$ | 138,542,000$ | 171,291,000$ | 80,077,000$ | 61,033,000$ | 41,988,000$ | (19,077,000$) | (26,077,000$) | (19,101,000$) | (35,693,000$) | 6,958,000$ | 9,939,000$ | 13,822,000$ | 6,705,000$ | (49,527,000$) | (27,335,000$) | (44,393,000$) | (21,491,000$) | 42,870,000$ | 14,225,000$ | 32,804,000$ | 6,269,000$ | (32,693,000$) | (66,213,000$) | (55,034,000$) |
| Interest Expenses | | 5,632,000$ | 4,898,000$ | 4,953,000$ | 4,961,000$ | 5,146,000$ | 4,899,000$ | 4,812,000$ | 5,058,000$ | 4,960,000$ | 5,054,000$ | 4,875,000$ | 4,849,000$ | 4,932,000$ | 4,553,000$ | 4,507,000$ | 4,412,000$ | 3,071,000$ | 712,000$ | 682,000$ | 567,000$ | 549,000$ | 562,000$ | 622,000$ | 892,000$ | 972,000$ | 1,080,000$ | 1,124,000$ | 1,164,000$ | 1,153,000$ | 1,076,000$ | 673,000$ | 974,000$ | 966,000$ | 963,000$ | 712,000$ | 817,000$ | 825,000$ | 797,000$ | 661,000$ | 779,000$ | 571,000$ | 601,000$ | 486,000$ | 438,000$ | 590,000$ | 1,101,000$ | 883,000$ | 662,000$ |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |