Total Revenue | 5.60B +7.9% | 5.19B +4.1% | 4.99B +33.7% | 3.73B -21.6% | 4.76B +123.3% | 2.13B -2.9% | 2.19B +68.7% | 1.30B -22.4% | 1.67B +20.6% | 1.39B |
Interest Income | 622.72M | - | - | 595.93M +33.1% | 447.68M -5.1% | 471.72M +17.0% | 403.11M +16.9% | 344.90M +77.1% | 194.76M +35.8% | 143.44M |
Non-operating Interest Expense | 767.46M -21.6% | 978.30M +13.6% | 860.88M +78.3% | 482.72M +63.7% | 294.81M -5.3% | 311.22M +4.6% | 297.42M +21.7% | 244.34M +65.2% | 147.95M +35.2% | 109.43M |
Non-operating Interest Income | 622.72M | - | - | 595.93M +33.1% | 447.68M -5.1% | 471.72M +17.0% | 403.11M +16.9% | 344.90M +77.1% | 194.76M +35.8% | 143.44M |
Operating Income | 892.72M -60.4% | 2.25B +2.9% | 2.19B +123.3% | 980.40M -27.2% | 1.35B +98.1% | 679.41M -7.0% | 730.44M +70.1% | 429.54M -3.5% | 445.13M +19.8% | 371.70M |
Operating Expense | 2.14B +77.6% | 1.21B -7.9% | 1.31B +4.9% | 1.25B -44.4% | 2.25B +228.9% | 683.23M -15.6% | 809.45M +169.8% | 299.98M -58.1% | 715.47M +25.8% | 568.70M |
Other General and Administrative | 996.08M +35.2% | 736.50M +11.6% | 660.15M -5.0% | 695.26M +56.5% | 444.18M +71.5% | 259.00M -4.2% | 270.22M +25.1% | 215.96M +9.8% | 196.73M +23.1% | 159.78M |
Salaries and Wages | 1.09B +143.4% | 449.56M -26.0% | 607.52M +17.1% | 518.83M -70.2% | 1.74B +330.8% | 404.12M -18.7% | 497.18M +1543.4% | 30.25M -93.7% | 479.72M +23.7% | 387.85M |
Gross Profit | 3.04B -12.3% | 3.46B -1.2% | 3.50B +56.9% | 2.23B -37.9% | 3.59B +163.7% | 1.36B -11.5% | 1.54B +111.1% | 729.52M -37.1% | 1.16B +23.4% | 940.40M |
Cost of Revenue | 2.57B +48.2% | 1.73B +16.5% | 1.49B -0.8% | 1.50B +28.9% | 1.16B +51.5% | 767.25M +17.4% | 653.35M +14.5% | 570.38M +10.9% | 514.11M +14.8% | 447.73M |
Operating Revenue | 5.60B +7.9% | 5.19B +4.1% | 4.99B +33.7% | 3.73B -21.6% | 4.76B +123.3% | 2.13B -2.9% | 2.19B +68.7% | 1.30B -22.4% | 1.67B +20.6% | 1.39B |
Total Expenses | 4.71B +60.2% | 2.94B +5.0% | 2.80B +1.8% | 2.75B -19.4% | 3.41B +135.1% | 1.45B -0.8% | 1.46B +68.1% | 870.36M -29.2% | 1.23B +21.0% | 1.02B |
Selling General and Administrative | 2.09B +76.2% | 1.19B -6.4% | 1.27B +4.4% | 1.21B -44.4% | 2.18B +229.5% | 663.12M -13.6% | 767.40M +211.7% | 246.22M -63.6% | 676.45M +23.5% | 547.62M |
General and Administrative Expense | 2.09B +76.2% | 1.19B -6.4% | 1.27B +4.4% | 1.21B -44.4% | 2.18B +229.5% | 663.12M -13.6% | 767.40M +211.7% | 246.22M -63.6% | 676.45M +23.5% | 547.62M |
Net Non Operating Interest Income Expense | -144.74M +85.2% | -978.30M -13.6% | -860.88M -78.3% | -482.72M -63.7% | -294.81M +5.3% | -311.22M -4.6% | -297.42M -21.7% | -244.34M -65.2% | -147.95M -35.2% | -109.43M |
Other Operating Expenses | 52.71M +152.5% | 20.88M -52.0% | 43.49M +19.5% | 36.41M -41.7% | 62.49M +210.6% | 20.12M -52.1% | 42.05M -21.8% | 53.76M +37.8% | 39.02M +85.2% | 21.07M |
Pre-tax Income | 1.29B +0.9% | 1.28B -4.3% | 1.33B +161.0% | 510.81M -52.1% | 1.07B +180.8% | 379.48M -10.7% | 425.18M +130.6% | 184.34M +23.0% | 149.86M -49.7% | 297.92M |
Provision for Income Taxes | 198.53M +20.6% | 164.62M -4.8% | 172.97M +140.6% | 71.89M -51.2% | 147.38M +168.0% | 54.99M +5.0% | 52.38M +62.6% | 32.20M +239.7% | -23.05M -309.2% | 11.02M |
Net Income Common Stockholders | -602.00M -80.9% | -332.77M -179.9% | -118.90M +56.9% | -275.66M -171.3% | 386.75M +222.3% | 119.99M +0.4% | 119.51M +321.2% | 28.37M -44.2% | 50.89M -48.3% | 98.37M |
Net Income | 527.36M +13.7% | 463.74M -2.2% | 474.33M +183.1% | 167.54M -59.0% | 408.84M +168.7% | 152.14M +2.2% | 148.88M +161.1% | 57.02M -25.1% | 76.18M -31.9% | 111.81M |
Net Income Including Non-Controlling Interests | 1.09B -2.0% | 1.11B -4.3% | 1.16B +164.3% | 438.92M -52.2% | 918.30M +183.0% | 324.49M -13.0% | 372.80M +145.0% | 152.14M -12.0% | 172.91M -39.7% | 286.90M |
Net Income from Continuing Operations | 1.09B -2.0% | 1.11B -4.3% | 1.16B +164.3% | 438.92M -52.2% | 918.30M +183.0% | 324.49M -13.0% | 372.80M +145.0% | 152.14M -12.0% | 172.91M -39.7% | 286.90M |
Noncontrolling Interests | -561.00M +13.3% | -646.99M +5.7% | -685.77M -152.7% | -271.37M +46.7% | -509.47M -195.6% | -172.34M +23.0% | -223.92M -135.4% | -95.12M +1.7% | -96.73M +44.8% | -175.09M |
Diluted NI Available to Com Stockholders | 383.54M -6.5% | 410.19M -13.5% | 474.33M +209.1% | 153.44M -60.3% | 386.75M +222.3% | 119.99M -5.7% | 127.18M +348.3% | 28.37M -44.2% | 50.89M -48.9% | 99.62M |
Net Income from Continuing and Discontinued Operation | 527.36M +13.7% | 463.74M -2.2% | 474.33M +183.1% | 167.54M -59.0% | 408.84M +168.7% | 152.14M +2.2% | 148.88M +161.1% | 57.02M -25.1% | 76.18M -31.9% | 111.81M |
Special Income Charges | - | - | - | - | - | - | - | - | -275.18M | - |
Other Special Charges | - | - | - | - | - | - | - | - | 275.18M +1987.7% | -14.58M |
Normalized Income | -199.92M -143.1% | 463.74M -2.2% | 474.33M +183.1% | 167.54M -59.0% | 408.84M +168.7% | 152.14M +2.2% | 148.88M +161.1% | 57.02M -67.6% | 176.25M +57.6% | 111.81M |
Reconciled Depreciation | 243.15M +53.3% | 158.58M -31.6% | 231.71M -32.1% | 341.34M +201.3% | 113.29M +174.7% | 41.25M +4.5% | 39.46M +38.4% | 28.52M -13.1% | 32.81M -12.4% | 37.45M |
Net Income from Continuing Operation Net Minority Interest | 527.36M +13.7% | 463.74M -2.2% | 474.33M +183.1% | 167.54M -59.0% | 408.84M +168.7% | 152.14M +2.2% | 148.88M +161.1% | 57.02M -25.1% | 76.18M -31.9% | 111.81M |
Tax Rate for Calcs | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 131.37M | - | - | - | - | - | - | - | -66.72M | - |
Normalized EBITDA | 1.44B -40.4% | 2.41B -0.6% | 2.43B +81.7% | 1.33B -9.4% | 1.47B +101.4% | 731.95M -4.0% | 762.05M +66.7% | 457.20M -8.1% | 497.40M +11.8% | 444.81M |
Basic EPS | - | - | 2.44 +180.5% | 0.87 -61.2% | 2.24 +151.7% | 0.89 -19.8% | 1.11 +270.0% | 0.3 -51.6% | 0.62 -49.2% | 1.22 |
Total Unusual Items | 858.66M | - | - | 78.12M -19.0% | 96.41M +191.1% | -105.87M -528.8% | 24.69M | - | -166.79M | - |
Diluted EPS | - | - | 2.42 +178.2% | 0.87 -59.5% | 2.15 +147.1% | 0.87 -17.9% | 1.06 +253.3% | 0.3 -51.6% | 0.62 -48.3% | 1.2 |
Total Unusual Items Excluding Goodwill | 858.66M | - | - | 78.12M -19.0% | 96.41M +191.1% | -105.87M -528.8% | 24.69M | - | -166.79M | - |
Weighted Average Shares (basic) | - | - | 184.52M +5.1% | 175.51M +7.2% | 163.70M +21.2% | 135.07M +25.2% | 107.91M +12.4% | 96.02M +17.3% | 81.84M +1.3% | 80.75M |
Reconciled Cost of Revenue | 2.57B +48.2% | 1.73B +16.5% | 1.49B -0.8% | 1.50B +28.9% | 1.16B +51.5% | 767.25M +17.4% | 653.35M +14.5% | 570.38M +10.9% | 514.11M +14.8% | 447.73M |
Weighted Average Shares (diluted) | - | - | 195.77M +11.5% | 175.51M -2.6% | 180.11M +20.5% | 149.51M +24.7% | 119.88M +24.8% | 96.02M +17.3% | 81.84M -1.3% | 82.94M |
Total Operating Income as Reported | - | - | - | - | - | - | - | - | -89.26M -148.8% | 182.78M |
EBITDA | 2.30B -4.8% | 2.41B -0.6% | 2.43B +81.7% | 1.33B -9.4% | 1.47B +101.4% | 731.95M -4.0% | 762.05M +66.7% | 457.20M +38.3% | 330.61M -25.7% | 444.81M |
EBIT | 2.05B -8.8% | 2.25B +2.7% | 2.19B +120.8% | 993.52M -27.0% | 1.36B +97.0% | 690.70M -4.4% | 722.60M +68.6% | 428.68M +43.9% | 297.81M -26.9% | 407.35M |
Net Interest Income | -144.74M +85.2% | -978.30M -13.6% | -860.88M -78.3% | -482.72M -63.7% | -294.81M +5.3% | -311.22M -4.6% | -297.42M -21.7% | -244.34M -65.2% | -147.95M -35.2% | -109.43M |
Interest Expense | 767.46M -21.6% | 978.30M +13.6% | 860.88M +78.3% | 482.72M +63.7% | 294.81M -5.3% | 311.22M +4.6% | 297.42M +21.7% | 244.34M +65.2% | 147.95M +35.2% | 109.43M |
Average Dilution Earnings | 985.54M +32.6% | 742.97M +25.2% | 593.23M +38.2% | 429.10M +2267.6% | 18.12M +73.4% | 10.45M +36.3% | 7.67M | - | - | 1.26M |
Otherunder Preferred Stock Dividend | 1.03B +32.9% | 773.74M +30.4% | 593.23M +33.9% | 443.20M +3843.4% | 11.24M +7.5% | 10.45M +36.3% | 7.67M +10.4% | 6.95M +93.6% | 3.59M +185.4% | 1.26M |
Preferred Stock Dividends | 101.25M +344.4% | 22.78M | - | - | 10.85M -50.0% | 21.70M 0.0% | 21.70M 0.0% | 21.70M 0.0% | 21.70M +78.1% | 12.18M |
Other Income Expense | 538.91M +85851.0% | 627.0K -87.0% | 4.82M -63.3% | 13.12M -8.9% | 14.40M +27.6% | 11.29M +244.0% | -7.84M -821.3% | -851.0K +99.4% | -147.32M -513.2% | 35.65M |
Other Non-operating Income (expense) | -319.75M -51096.0% | 627.0K -87.0% | 4.82M -63.3% | 13.12M -8.9% | 14.40M +27.6% | 11.29M +244.0% | -7.84M -821.3% | -851.0K -104.4% | 19.47M -45.4% | 35.65M |
Gain on Sale of Securities | 858.66M | - | - | 78.12M -19.0% | 96.41M +191.1% | -105.87M -528.8% | 24.69M +812.1% | -3.47M -103.2% | 108.39M +1219.0% | -9.69M |