Total Revenue | 7.91B +12.7% | 7.02B +1.3% | 6.93B +5.6% | 6.56B +66.4% | 3.94B +9.8% | 3.59B +264.2% | 985.00M -73.6% | 3.73B +22.4% | 3.05B |
Operating Revenue | 7.91B +12.7% | 7.02B +1.3% | 6.93B +5.6% | 6.56B +66.4% | 3.94B +9.8% | 3.59B +264.2% | 985.00M -73.6% | 3.73B +22.4% | 3.05B |
Tax Effect of Unusual Items | 0 +100.0% | -1.92M -131.5% | 6.10M -50.5% | 12.32M +926.7% | 1.20M +104.2% | -28.36M -520.2% | 6.75M +1484.5% | 426.0K +125.6% | -1.67M |
Total Unusual Items Excluding Goodwill | - | -8.00M -144.4% | 18.00M -67.9% | 56.00M +1766.7% | 3.00M +101.8% | -163.00M -752.0% | 25.00M +316.7% | 6.00M +124.0% | -25.00M |
Diluted NI Available to Com Stockholders | -288.00M -28.6% | -224.00M -39.1% | -161.00M -719.2% | 26.00M +119.0% | -137.00M +63.5% | -375.00M -145.1% | -153.00M -212.5% | 136.00M +21.4% | 112.00M |
Total Unusual Items | - | -8.00M -144.4% | 18.00M -67.9% | 56.00M +1766.7% | 3.00M +101.8% | -163.00M -752.0% | 25.00M +316.7% | 6.00M +124.0% | -25.00M |
Otherunder Preferred Stock Dividend | 590.00M +58.6% | 372.00M | - | 6.00M -96.7% | 184.00M -17.1% | 222.00M | - | - | - |
Other General and Administrative | 1.93B +14.1% | 1.69B +7.1% | 1.58B +1.9% | 1.55B +93.3% | 803.00M +10.8% | 725.00M | - | 625.00M +22.3% | 511.00M |
Cost of Revenue | 5.42B +12.1% | 4.84B -3.0% | 4.99B +3.0% | 4.84B +61.4% | 3.00B +6.0% | 2.83B +259.7% | 787.00M -73.2% | 2.94B +23.5% | 2.38B |
Gross Profit | 2.49B +14.2% | 2.18B +12.3% | 1.94B +13.2% | 1.71B +82.5% | 939.00M +24.2% | 756.00M +281.8% | 198.00M -74.8% | 787.00M +18.5% | 664.00M |
Operating Expense | 1.93B +14.1% | 1.69B +7.1% | 1.58B +1.9% | 1.55B +93.3% | 803.00M +10.8% | 725.00M +101.9% | 359.00M -42.6% | 625.00M +22.3% | 511.00M |
Selling General and Administrative | 1.93B +14.1% | 1.69B +7.1% | 1.58B +1.9% | 1.55B +93.3% | 803.00M +10.8% | 725.00M +101.9% | 359.00M -42.6% | 625.00M +22.3% | 511.00M |
General and Administrative Expense | 1.93B +14.1% | 1.69B +7.1% | 1.58B +1.9% | 1.55B +93.3% | 803.00M +10.8% | 725.00M | - | 625.00M +22.3% | 511.00M |
Salaries and Wages | - | - | -12.00M +71.4% | -42.00M | - | - | - | - | - |
Operating Income | 554.00M +14.5% | 484.00M +34.8% | 359.00M +121.6% | 162.00M +19.1% | 136.00M +338.7% | 31.00M +119.3% | -161.00M -199.4% | 162.00M +5.9% | 153.00M |
Net Non Operating Interest Income Expense | -141.00M +3.4% | -146.00M -0.7% | -145.00M -16.0% | -125.00M -108.3% | -60.00M -15.4% | -52.00M -246.7% | -15.00M +31.8% | -22.00M -175.0% | -8.00M |
Non-operating Interest Expense | 141.00M -3.4% | 146.00M +0.7% | 145.00M +16.0% | 125.00M +108.3% | 60.00M +15.4% | 52.00M +246.7% | 15.00M -31.8% | 22.00M +175.0% | 8.00M |
Pre-tax Income | 413.00M +25.2% | 330.00M +42.2% | 232.00M +149.5% | 93.00M +17.7% | 79.00M +142.9% | -184.00M -21.9% | -151.00M -203.4% | 146.00M +21.7% | 120.00M |
Other Income Expense | - | -8.00M -144.4% | 18.00M -67.9% | 56.00M +1766.7% | 3.00M +101.8% | -163.00M -752.0% | 25.00M +316.7% | 6.00M +124.0% | -25.00M |
Gain on Sale of Securities | - | -7.00M -128.0% | 25.00M -51.0% | 51.00M +325.0% | 12.00M -64.7% | 34.00M +36.0% | 25.00M +316.7% | 6.00M +20.0% | 5.00M |
Special Income Charges | - | -1.00M +85.7% | -7.00M -240.0% | 5.00M +155.6% | -9.00M +95.4% | -197.00M | - | - | -30.00M |
Other Special Charges | - | 1.00M -85.7% | 7.00M +240.0% | -5.00M -155.6% | 9.00M | - | - | - | - |
Impairment of Capital Assets | - | - | - | - | - | 197.00M | - | - | 30.00M |
Other Non-operating Income (expense) | - | - | - | 42.00M | - | - | - | - | - |
Provision for Income Taxes | 111.00M +38.8% | 80.00M +1.3% | 79.00M +295.0% | 20.00M -37.5% | 32.00M +203.2% | -31.00M -1650.0% | 2.00M -80.0% | 10.00M +25.0% | 8.00M |
Net Income Common Stockholders | -288.00M -28.6% | -224.00M -39.1% | -161.00M -800.0% | 23.00M +116.8% | -137.00M +63.5% | -375.00M -145.1% | -153.00M -212.5% | 136.00M +21.4% | 112.00M |
Net Income | 302.00M +20.8% | 250.00M +63.4% | 153.00M +109.6% | 73.00M +55.3% | 47.00M +130.7% | -153.00M 0.0% | -153.00M -212.5% | 136.00M +21.4% | 112.00M |
Net Income Including Non-Controlling Interests | 302.00M +20.8% | 250.00M +63.4% | 153.00M +109.6% | 73.00M +55.3% | 47.00M +130.7% | -153.00M 0.0% | -153.00M -212.5% | 136.00M +21.4% | 112.00M |
Net Income from Continuing Operations | 302.00M +20.8% | 250.00M +63.4% | 153.00M +109.6% | 73.00M +55.3% | 47.00M +130.7% | -153.00M 0.0% | -153.00M -212.5% | 136.00M +21.4% | 112.00M |
Basic EPS | -0.69 +17.9% | -0.84 -23.5% | -0.68 -780.0% | 0.1 +114.9% | -0.67 +69.7% | -2.21 -92.2% | -1.15 -202.7% | 1.12 +20.4% | 0.93 |
Preferred Stock Dividends | - | 102.00M -67.5% | 314.00M +613.6% | 44.00M -76.1% | 184.00M -17.1% | 222.00M | - | - | - |
Diluted EPS | -0.69 +17.9% | -0.84 -23.5% | -0.68 -780.0% | 0.1 +114.9% | -0.67 +69.7% | -2.21 -92.2% | -1.15 -202.7% | 1.12 +20.4% | 0.93 |
Average Dilution Earnings | - | - | - | 3.00M | - | - | - | - | - |
Weighted Average Shares (basic) | 416.00M +55.4% | 267.68M +13.8% | 235.14M +0.8% | 233.20M +13.2% | 206.00M +21.9% | 169.00M +27.0% | 133.12M +10.0% | 121.03M 0.0% | 121.03M |
Weighted Average Shares (diluted) | 416.00M +55.4% | 267.68M +13.8% | 235.14M -11.6% | 266.08M +29.2% | 206.00M +21.9% | 169.00M +27.0% | 133.12M +10.0% | 121.03M 0.0% | 121.03M |
Total Operating Income as Reported | 554.00M +14.5% | 484.00M +34.8% | 359.00M +121.6% | 162.00M +19.1% | 136.00M +181.9% | -166.00M -3.1% | -161.00M -199.4% | 162.00M +31.7% | 123.00M |
Total Expenses | 7.36B +12.6% | 6.53B -0.5% | 6.57B +2.7% | 6.40B +68.1% | 3.80B +7.0% | 3.56B +210.3% | 1.15B -67.9% | 3.57B +23.3% | 2.89B |
Net Income from Continuing and Discontinued Operation | 302.00M +20.8% | 250.00M +63.4% | 153.00M +109.6% | 73.00M +55.3% | 47.00M +130.7% | -153.00M 0.0% | -153.00M -212.5% | 136.00M +21.4% | 112.00M |
Normalized Income | 302.00M +17.9% | 256.08M +81.5% | 141.10M +381.2% | 29.32M -35.1% | 45.20M +346.2% | -18.36M +89.3% | -171.25M -231.3% | 130.43M -3.6% | 135.33M |
Interest Expense | 141.00M -3.4% | 146.00M +0.7% | 145.00M +16.0% | 125.00M +108.3% | 60.00M +15.4% | 52.00M +246.7% | 15.00M -31.8% | 22.00M +175.0% | 8.00M |
Net Interest Income | -141.00M +3.4% | -146.00M -0.7% | -145.00M -16.0% | -125.00M -108.3% | -60.00M -15.4% | -52.00M -246.7% | -15.00M +31.8% | -22.00M -175.0% | -8.00M |
EBIT | 554.00M +16.4% | 476.00M +26.3% | 377.00M +72.9% | 218.00M +56.8% | 139.00M +205.3% | -132.00M +2.9% | -136.00M -181.0% | 168.00M +31.3% | 128.00M |
EBITDA | 881.00M +13.2% | 778.00M +14.4% | 680.00M +30.3% | 522.00M +53.1% | 341.00M +160.3% | 131.00M +295.5% | -67.00M -124.2% | 277.00M +40.6% | 197.00M |
Reconciled Cost of Revenue | 5.42B +12.1% | 4.84B -3.0% | 4.99B +3.0% | 4.84B +61.4% | 3.00B +6.0% | 2.83B +259.7% | 787.00M -73.2% | 2.94B +23.5% | 2.38B |
Reconciled Depreciation | 327.00M +8.3% | 302.00M -0.3% | 303.00M -0.3% | 304.00M +50.5% | 202.00M -23.2% | 263.00M +281.2% | 69.00M -36.7% | 109.00M +58.0% | 69.00M |
Net Income from Continuing Operation Net Minority Interest | 302.00M +20.8% | 250.00M +63.4% | 153.00M +109.6% | 73.00M +55.3% | 47.00M +130.7% | -153.00M 0.0% | -153.00M -212.5% | 136.00M +21.4% | 112.00M |
Normalized EBITDA | 881.00M +12.1% | 786.00M +18.7% | 662.00M +42.1% | 466.00M +37.9% | 338.00M +15.0% | 294.00M +419.6% | -92.00M -133.9% | 271.00M +22.1% | 222.00M |
Tax Rate for Calcs | 0.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |