Total Revenue | 6.57B +26.7% | 5.18B +17.8% | 4.40B +23.2% | 3.57B +16.5% | 3.07B +25.4% | 2.45B |
Operating Revenue | 6.57B +26.7% | 5.18B +17.8% | 4.40B +23.2% | 3.57B +16.5% | 3.07B +25.4% | 2.45B |
Tax Effect of Unusual Items | 1.98M +110.7% | -18.54M -810.3% | -2.04M +94.8% | -39.52M -21011.1% | 189.0K +103.4% | -5.59M |
Weighted Average Shares (diluted) | 563.08M +12.2% | 501.75M +2.5% | 489.50M 0.0% | 489.50M 0.0% | 489.50M 0.0% | 489.50M |
Weighted Average Shares (basic) | 555.61M +11.6% | 498.03M +1.7% | 489.50M 0.0% | 489.50M 0.0% | 489.50M 0.0% | 489.50M |
Diluted EPS | 0.76 +442.9% | 0.14 +132.6% | -0.43 +17.3% | -0.52 -100.0% | -0.26 +45.8% | -0.48 |
Basic EPS | 0.77 +413.3% | 0.15 +134.9% | -0.43 +17.3% | -0.52 -100.0% | -0.26 +45.8% | -0.48 |
Other Income Expense | 6.70M +107.6% | -88.30M -810.3% | -9.70M +94.8% | -188.20M -26985.7% | 700.0K +103.4% | -20.70M |
Gain on Sale of Property, Plant and Equipment | -500.0K -171.4% | 700.0K +40.0% | 500.0K +66.7% | 300.0K | - | 100.0K |
Write-offs | 14.00M +636.8% | 1.90M -20.8% | 2.40M -98.8% | 201.70M +28714.3% | 700.0K -96.6% | 20.50M |
Gain on Sale of Securities | 19.30M +134.9% | -55.30M -609.0% | -7.80M -160.0% | 13.00M +2066.7% | 600.0K +220.0% | -500.0K |
Total Other Finance Cost | 5.30M -57.6% | 12.50M +212.5% | 4.00M -28.6% | 5.60M -58.8% | 13.60M +4.6% | 13.00M |
Other Operating Expenses | -34.60M -13.1% | -30.60M -183.3% | -10.80M +0.9% | -10.90M -32.9% | -8.20M -18.8% | -6.90M |
Cost of Revenue | 2.78B +20.4% | 2.31B +10.5% | 2.09B +17.2% | 1.79B +14.4% | 1.56B +20.3% | 1.30B |
Gross Profit | 3.78B +31.8% | 2.87B +24.4% | 2.31B +29.2% | 1.79B +18.6% | 1.51B +31.0% | 1.15B |
Operating Expense | 3.07B +27.9% | 2.40B +19.8% | 2.00B +30.6% | 1.53B +16.3% | 1.32B +31.4% | 1.00B |
Selling General and Administrative | 3.10B +27.7% | 2.43B +20.6% | 2.01B +30.4% | 1.54B +16.4% | 1.33B +31.3% | 1.01B |
General and Administrative Expense | - | - | 600.80M +44.7% | 415.10M +13.9% | 364.40M +31.4% | 277.30M |
Other General and Administrative | - | - | 600.80M +44.7% | 415.10M +13.9% | 364.40M +31.4% | 277.30M |
Selling and Marketing Expense | - | - | 1.38B +24.7% | 1.11B +15.1% | 962.60M +31.3% | 733.20M |
Operating Income | 714.30M +51.3% | 472.00M +55.1% | 304.40M +20.8% | 251.90M +34.9% | 186.80M +28.6% | 145.30M |
Net Non Operating Interest Income Expense | -96.60M +56.6% | -222.50M +44.3% | -399.30M -62.2% | -246.20M +11.2% | -277.30M -1.9% | -272.00M |
Non-operating Interest Income | 6.40M -27.3% | 8.80M +37.5% | 6.40M +93.9% | 3.30M +106.3% | 1.60M +60.0% | 1.00M |
Non-operating Interest Expense | 97.70M -55.3% | 218.80M -45.5% | 401.70M +64.7% | 243.90M -8.1% | 265.30M +2.0% | 260.00M |
Special Income Charges | -12.60M +61.8% | -33.00M -1636.8% | -1.90M +99.1% | -201.20M -201300.0% | 100.0K +100.5% | -20.20M |
Other Special Charges | -1.90M -106.0% | 31.80M | - | -200.0K +75.0% | -800.0K -300.0% | -200.0K |
Pre-tax Income | 624.50M +287.4% | 161.20M +254.1% | -104.60M +42.7% | -182.60M -103.3% | -89.80M +39.1% | -147.40M |
Impairment of Capital Assets | - | - | 2.40M -98.8% | 201.70M +28714.3% | 700.0K -96.6% | 20.50M |
Provision for Income Taxes | 184.10M +122.3% | 82.80M -20.5% | 104.20M +115.7% | 48.30M +39.2% | 34.70M +32.4% | 26.20M |
Net Income Common Stockholders | 427.40M +488.7% | 72.60M +134.8% | -208.60M +17.5% | -252.70M -100.1% | -126.30M +46.8% | -237.20M |
Net Income | 427.40M +488.7% | 72.60M +134.8% | -208.60M +17.5% | -252.70M -100.1% | -126.30M +46.8% | -237.20M |
Net Income Including Non-Controlling Interests | 440.40M +461.7% | 78.40M +137.5% | -208.80M +17.4% | -252.70M -100.1% | -126.30M +46.8% | -237.20M |
Net Income from Continuing Operations | 440.40M +461.7% | 78.40M +137.5% | -208.80M +9.6% | -230.90M -85.5% | -124.50M +28.3% | -173.60M |
Noncontrolling Interests | -13.00M -124.1% | -5.80M -3000.0% | 200.0K | - | - | - |
Diluted NI Available to Com Stockholders | 427.40M +488.7% | 72.60M +134.8% | -208.60M +17.5% | -252.70M -100.1% | -126.30M +46.8% | -237.20M |
Net Income from Discontinued Operations | - | - | - | -21.80M -1111.1% | -1.80M +97.2% | -63.60M |
Total Operating Income as Reported | 701.80M +49.1% | 470.80M +55.6% | 302.50M +497.8% | 50.60M -72.9% | 186.90M +49.4% | 125.10M |
Total Expenses | 5.85B +24.2% | 4.71B +15.0% | 4.10B +23.4% | 3.32B +15.3% | 2.88B +25.1% | 2.30B |
Net Income from Continuing and Discontinued Operation | 427.40M +488.7% | 72.60M +134.8% | -208.60M +17.5% | -252.70M -100.1% | -126.30M +46.8% | -237.20M |
Normalized Income | 422.68M +196.9% | 142.36M +170.8% | -200.94M -144.4% | -82.22M +34.2% | -125.01M +21.1% | -158.49M |
Interest Income | 6.40M -27.3% | 8.80M +37.5% | 6.40M +93.9% | 3.30M +106.3% | 1.60M +60.0% | 1.00M |
Interest Expense | 97.70M -55.3% | 218.80M -45.5% | 401.70M +64.7% | 243.90M -8.1% | 265.30M +2.0% | 260.00M |
Net Interest Income | -96.60M +56.6% | -222.50M +44.3% | -399.30M -62.2% | -246.20M +11.2% | -277.30M -1.9% | -272.00M |
EBIT | 722.20M +90.1% | 380.00M +27.9% | 297.10M +384.7% | 61.30M -65.1% | 175.50M +55.9% | 112.60M |
EBITDA | 1.11B +69.2% | 653.80M +26.2% | 518.00M +100.5% | 258.30M -32.3% | 381.60M +11.4% | 342.70M |
Reconciled Cost of Revenue | 2.78B +20.4% | 2.31B +10.5% | 2.09B +17.2% | 1.79B +14.4% | 1.56B +20.3% | 1.30B |
Reconciled Depreciation | 384.20M +40.3% | 273.80M +23.9% | 220.90M +12.1% | 197.00M -4.4% | 206.10M -10.4% | 230.10M |
Net Income from Continuing Operation Net Minority Interest | 427.40M +488.7% | 72.60M +134.8% | -208.60M +9.7% | -230.90M -85.5% | -124.50M +28.3% | -173.60M |
Total Unusual Items Excluding Goodwill | 6.70M +107.6% | -88.30M -810.3% | -9.70M +94.8% | -188.20M -26985.7% | 700.0K +103.4% | -20.70M |
Total Unusual Items | 6.70M +107.6% | -88.30M -810.3% | -9.70M +94.8% | -188.20M -26985.7% | 700.0K +103.4% | -20.70M |
Normalized EBITDA | 1.10B +48.2% | 742.10M +40.6% | 527.70M +18.2% | 446.50M +17.2% | 380.90M +4.8% | 363.40M |
Tax Rate for Calcs | 0.295 | 0 | 0 | 0 | 0 | 0 |