Total Revenue | 12.91B +14.6% | 11.27B +27.6% | 8.83B +14.3% | 7.72B +15.3% | 6.70B +20.0% | 5.58B +23.3% | 4.53B +78.4% | 2.54B |
Operating Revenue | 12.91B +14.6% | 11.27B +27.6% | 8.83B +14.3% | 7.72B +15.3% | 6.70B +20.0% | 5.58B +23.3% | 4.53B +78.4% | 2.54B |
Special Income Charges | 0 +100.0% | -12.73M | - | -40.86M | - | - | - | - |
Cost of Revenue | 11.39B +17.7% | 9.68B +30.9% | 7.39B +16.1% | 6.37B +16.8% | 5.45B +20.3% | 4.53B +22.8% | 3.69B +70.9% | 2.16B |
Gross Profit | 1.52B -4.4% | 1.59B +10.8% | 1.43B +5.9% | 1.35B +8.5% | 1.25B +19.0% | 1.05B +25.8% | 833.91M +121.8% | 375.91M |
Operating Expense | 1.22B -11.5% | 1.38B +7.4% | 1.29B +14.3% | 1.13B +11.0% | 1.01B +14.8% | 883.55M +14.7% | 770.59M +146.9% | 312.13M |
Selling General and Administrative | 1.22B -11.5% | 1.38B +7.4% | 1.29B +14.3% | 1.13B +11.0% | 1.01B +14.8% | 883.55M +14.7% | 770.59M +146.9% | 312.13M |
Operating Income | 295.25M +43.1% | 206.37M +40.2% | 147.18M -35.6% | 228.69M -2.3% | 234.18M +41.8% | 165.19M +160.9% | 63.31M -0.7% | 63.78M |
Net Non Operating Interest Income Expense | -157.31M +31.1% | -228.39M +29.6% | -324.59M -39.0% | -233.58M -41.3% | -165.32M -19.0% | -138.95M +16.7% | -166.89M -123.7% | -74.61M |
Non-operating Interest Expense | 157.31M -31.1% | 228.39M -29.6% | 324.59M +39.0% | 233.58M +41.3% | 165.32M +19.0% | 138.95M -16.7% | 166.89M +123.7% | 74.61M |
Pre-tax Income | 137.94M +497.1% | -34.74M +80.4% | -177.41M -287.8% | -45.75M -166.4% | 68.86M +162.5% | 26.24M +125.3% | -103.58M -856.2% | -10.83M |
Other Income Expense | - | -12.73M | - | -40.86M | - | - | - | - |
Other Special Charges | - | 12.73M | - | - | - | - | - | - |
Impairment of Capital Assets | - | - | - | 40.86M | - | - | - | - |
Provision for Income Taxes | 33.15M +333.1% | -14.22M +30.9% | -20.58M -343.1% | 8.46M -51.9% | 17.60M +246.0% | 5.09M +115.7% | -32.49M -911.9% | -3.21M |
Net Income Common Stockholders | 190.67M +1155.6% | -18.06M +88.3% | -154.60M -186.8% | -53.91M -208.2% | 49.80M +139.3% | 20.81M +128.8% | -72.38M -849.8% | -7.62M |
Net Income | 190.67M +1155.6% | -18.06M +88.3% | -154.60M -186.8% | -53.91M -208.2% | 49.80M +139.3% | 20.81M +128.8% | -72.38M -849.8% | -7.62M |
Net Income Including Non-Controlling Interests | 189.11M +1021.6% | -20.52M +86.9% | -156.84M -189.3% | -54.22M -205.8% | 51.26M +142.4% | 21.15M +129.8% | -71.09M -832.8% | -7.62M |
Net Income from Continuing Operations | 104.80M +610.7% | -20.52M +86.9% | -156.84M -189.3% | -54.22M -205.8% | 51.26M +142.4% | 21.15M +129.8% | -71.09M -832.8% | -7.62M |
Net Income from Discontinued Operations | 84.32M | - | - | - | - | - | - | - |
Noncontrolling Interests | 1.55M -36.8% | 2.46M +10.2% | 2.23M +615.4% | 312.0K +121.3% | -1.46M -329.0% | -341.0K +73.6% | -1.29M | - |
Diluted NI Available to Com Stockholders | 190.67M +1155.6% | -18.06M +88.3% | -154.60M -186.8% | -53.91M -208.2% | 49.80M +139.3% | 20.81M +128.8% | -72.38M -849.8% | -7.62M |
Total Operating Income as Reported | 295.25M +43.1% | 206.37M +40.2% | 147.18M -21.6% | 187.83M -19.8% | 234.18M +41.8% | 165.19M +160.9% | 63.31M -0.7% | 63.78M |
Total Expenses | 12.62B +14.1% | 11.06B +27.4% | 8.68B +15.8% | 7.49B +15.9% | 6.46B +19.4% | 5.42B +21.4% | 4.46B +80.5% | 2.47B |
Basic EPS | - | -0.09 +90.0% | -0.9 -190.3% | -0.31 -206.9% | 0.29 +141.7% | 0.12 +128.6% | -0.42 -950.0% | -0.04 |
Net Income from Continuing and Discontinued Operation | 190.67M +1155.6% | -18.06M +88.3% | -154.60M -186.8% | -53.91M -208.2% | 49.80M +139.3% | 20.81M +128.8% | -72.38M -849.8% | -7.62M |
Diluted EPS | - | -0.09 +90.0% | -0.9 -190.3% | -0.31 -206.9% | 0.29 +141.7% | 0.12 +128.6% | -0.42 -950.0% | -0.04 |
Normalized Income | 106.35M +1428.0% | -8.01M +94.8% | -154.60M -614.7% | -21.63M -143.4% | 49.80M +139.3% | 20.81M +128.8% | -72.38M -849.8% | -7.62M |
Weighted Average Shares (basic) | - | 193.00M +12.7% | 171.19M 0.0% | 171.19M 0.0% | 171.19M 0.0% | 171.19M 0.0% | 171.19M 0.0% | 171.19M |
Interest Expense | 157.31M -31.1% | 228.39M -29.6% | 324.59M +39.0% | 233.58M +41.3% | 165.32M +19.0% | 138.95M -16.7% | 166.89M +123.7% | 74.61M |
Weighted Average Shares (diluted) | - | 193.00M +12.7% | 171.19M 0.0% | 171.19M 0.0% | 171.19M 0.0% | 171.19M 0.0% | 171.19M 0.0% | 171.19M |
Net Interest Income | -157.31M +31.1% | -228.39M +29.6% | -324.59M -39.0% | -233.58M -41.3% | -165.32M -19.0% | -138.95M +16.7% | -166.89M -123.7% | -74.61M |
EBIT | 295.25M +52.5% | 193.65M +31.6% | 147.18M -21.6% | 187.83M -19.8% | 234.18M +41.8% | 165.19M +160.9% | 63.31M -0.7% | 63.78M |
EBITDA | 459.53M +15.4% | 398.13M +13.9% | 349.52M -10.8% | 391.80M -9.6% | 433.34M +25.0% | 346.69M +58.9% | 218.18M +50.5% | 144.95M |
Reconciled Cost of Revenue | 11.39B +17.7% | 9.68B +30.9% | 7.39B +16.1% | 6.37B +16.8% | 5.45B +20.3% | 4.53B +22.8% | 3.69B +70.9% | 2.16B |
Reconciled Depreciation | 164.28M -19.7% | 204.48M +1.1% | 202.34M -0.8% | 203.97M +2.4% | 199.16M +9.7% | 181.50M +17.2% | 154.87M +90.8% | 81.17M |
Net Income from Continuing Operation Net Minority Interest | 106.35M +688.8% | -18.06M +88.3% | -154.60M -186.8% | -53.91M -208.2% | 49.80M +139.3% | 20.81M +128.8% | -72.38M -849.8% | -7.62M |
Normalized EBITDA | 459.53M +11.8% | 410.86M +17.5% | 349.52M -19.2% | 432.66M -0.2% | 433.34M +25.0% | 346.69M +58.9% | 218.18M +50.5% | 144.95M |
Tax Rate for Calcs | 0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 0 +100.0% | -2.67M | - | -8.58M | - | - | - | - |
Total Unusual Items | 0 +100.0% | -12.73M | - | -40.86M | - | - | - | - |
Total Unusual Items Excluding Goodwill | 0 +100.0% | -12.73M | - | -40.86M | - | - | - | - |