Total Revenue | 3.12B +8.6% | 2.88B +4.3% | 2.76B +8.2% | 2.55B +38.9% | 1.84B +24.4% | 1.48B -32.3% | 2.18B -8.4% | 2.38B +10.3% | 2.16B +20.0% | 1.80B |
Operating Revenue | 3.12B +8.6% | 2.88B +4.3% | 2.76B +8.2% | 2.55B +38.9% | 1.84B +24.4% | 1.48B -32.3% | 2.18B -8.4% | 2.38B +10.3% | 2.16B +20.0% | 1.80B |
Weighted Average Shares (diluted) | 50.40M -0.6% | 50.70M +0.8% | 50.30M +2.2% | 49.20M +1.4% | 48.50M +0.4% | 48.30M +0.2% | 48.20M +0.2% | 48.10M +1.1% | 47.60M +1.1% | 47.10M |
Weighted Average Shares (basic) | 50.00M -0.4% | 50.20M +1.0% | 49.70M +1.8% | 48.80M +0.6% | 48.50M +0.4% | 48.30M +0.4% | 48.10M +0.8% | 47.70M +1.1% | 47.20M +0.4% | 47.00M |
Diluted EPS | 10.52 +41.8% | 7.42 +100.5% | 3.7 +224.6% | 1.14 +212.9% | -1.01 +78.8% | -4.76 -23900.0% | 0.02 -99.4% | 3.43 -12.5% | 3.92 +296.0% | 0.99 |
Basic EPS | 10.59 +41.2% | 7.5 +100.0% | 3.75 +226.1% | 1.15 +213.9% | -1.01 +78.8% | -4.76 -23900.0% | 0.02 -99.4% | 3.46 -12.6% | 3.96 +300.0% | 0.99 |
Diluted NI Available to Com Stockholders | 529.60M +40.9% | 375.80M +101.8% | 186.20M +232.5% | 56.00M +213.8% | -49.20M +78.6% | -230.00M -21009.1% | 1.10M -99.3% | 165.10M -11.6% | 186.80M +300.0% | 46.70M |
Otherunder Preferred Stock Dividend | 200.0K 0.0% | 200.0K -33.3% | 300.0K -25.0% | 400.0K +300.0% | 100.0K -75.0% | 400.0K 0.0% | 400.0K -78.9% | 1.90M +11.8% | 1.70M +466.7% | 300.0K |
Other Income Expense | -10.80M -1442.9% | -700.0K +99.1% | -78.90M -2820.7% | 2.90M +124.8% | -11.70M +86.3% | -85.10M +17.1% | -102.60M -17200.0% | 600.0K +154.5% | -1.10M +95.5% | -24.70M |
Other Non-operating Income (expense) | - | 500.0K | - | -10.00M -2600.0% | 400.0K +144.4% | -900.0K +62.5% | -2.40M -1300.0% | 200.0K +110.5% | -1.90M +91.2% | -21.50M |
Special Income Charges | -15.90M -341.7% | -3.60M +95.7% | -82.90M | - | -6.00M +93.3% | -89.00M +13.7% | -103.10M | - | - | -3.20M |
Other Special Charges | 15.90M | - | 51.90M | - | 6.00M -69.4% | 19.60M | - | - | - | - |
Impairment of Capital Assets | 0 | 0 -100.0% | 14.10M | - | - | 52.80M +52.6% | 34.60M | - | - | - |
Restructuring and Mergers Acquisition | 0 -100.0% | 3.60M -78.7% | 16.90M | - | - | 16.60M -75.8% | 68.50M | - | - | - |
Gain on Sale of Securities | 5.10M +112.5% | 2.40M -40.0% | 4.00M +37.9% | 2.90M +147.5% | -6.10M -256.4% | 3.90M +34.5% | 2.90M +625.0% | 400.0K -50.0% | 800.0K -38.5% | 1.30M |
Cost of Revenue | 2.17B +2.9% | 2.11B -3.1% | 2.18B -1.7% | 2.21B +31.2% | 1.69B +14.4% | 1.47B -20.4% | 1.85B -4.3% | 1.94B +9.0% | 1.78B +18.6% | 1.50B |
Gross Profit | 955.50M +24.3% | 768.60M +31.5% | 584.30M +73.2% | 337.30M +125.2% | 149.80M +14880.0% | 1.00M -99.7% | 329.40M -25.9% | 444.80M +16.3% | 382.30M +27.1% | 300.80M |
Operating Expense | 253.50M +4.2% | 243.20M +5.6% | 230.20M +12.7% | 204.20M +16.9% | 174.70M -3.1% | 180.20M -10.3% | 201.00M -1.2% | 203.40M +5.4% | 193.00M +9.6% | 176.10M |
Selling General and Administrative | 253.50M +4.2% | 243.20M +5.6% | 230.20M +12.7% | 204.20M +16.9% | 174.70M -3.1% | 180.20M -10.3% | 201.00M -1.2% | 203.40M +5.4% | 193.00M +9.6% | 176.10M |
Operating Income | 702.00M +33.6% | 525.40M +48.4% | 354.10M +166.0% | 133.10M +634.5% | -24.90M +86.1% | -179.20M -239.6% | 128.40M -46.8% | 241.40M +27.5% | 189.30M +51.8% | 124.70M |
Net Non Operating Interest Income Expense | -35.00M +37.9% | -56.40M +11.3% | -63.60M -0.2% | -63.50M -139.6% | -26.50M +21.1% | -33.60M -70.6% | -19.70M +24.2% | -26.00M +7.1% | -28.00M +6.0% | -29.80M |
Non-operating Interest Income | 8.80M +17.3% | 7.50M +316.7% | 1.80M +200.0% | 600.0K -96.7% | 18.40M | - | 100.0K 0.0% | 100.0K -66.7% | 300.0K 0.0% | 300.0K |
Non-operating Interest Expense | 43.80M -31.5% | 63.90M -2.3% | 65.40M +2.0% | 64.10M +42.8% | 44.90M +33.6% | 33.60M +69.7% | 19.80M -24.1% | 26.10M -7.8% | 28.30M -5.0% | 29.80M |
Pre-tax Income | 656.20M +40.4% | 467.30M +120.8% | 211.60M +191.9% | 72.50M +214.9% | -63.10M +78.8% | -297.90M -4983.6% | 6.10M -97.2% | 216.00M +34.8% | 160.20M +128.2% | 70.20M |
Gain on Sale of Business | - | - | - | - | - | - | - | - | - | -3.20M |
Provision for Income Taxes | 126.40M +38.4% | 91.30M +263.7% | 25.10M +55.9% | 16.10M +215.0% | -14.00M +79.5% | -68.30M -1584.8% | 4.60M -90.6% | 49.00M +273.1% | -28.30M -222.0% | 23.20M |
Net Income Common Stockholders | 529.60M +40.9% | 375.80M +101.8% | 186.20M +232.5% | 56.00M +213.8% | -49.20M +78.6% | -230.00M -21009.1% | 1.10M -99.3% | 165.10M -11.6% | 186.80M +300.0% | 46.70M |
Net Income | 529.80M +40.9% | 376.00M +101.6% | 186.50M +230.7% | 56.40M +214.9% | -49.10M +78.6% | -229.60M -15406.7% | 1.50M -99.1% | 167.00M -11.4% | 188.50M +301.1% | 47.00M |
Net Income Including Non-Controlling Interests | 529.80M +40.9% | 376.00M +101.6% | 186.50M +230.7% | 56.40M +214.9% | -49.10M +78.6% | -229.60M -15406.7% | 1.50M -99.1% | 167.00M -11.4% | 188.50M +301.1% | 47.00M |
Net Income from Continuing Operations | 529.80M +40.9% | 376.00M +101.6% | 186.50M +230.7% | 56.40M +214.9% | -49.10M +78.6% | -229.60M -15406.7% | 1.50M -99.1% | 167.00M -11.4% | 188.50M +301.1% | 47.00M |
Total Operating Income as Reported | 702.00M +34.5% | 521.80M +61.5% | 323.10M +142.7% | 133.10M +634.5% | -24.90M +90.0% | -248.60M -1082.6% | 25.30M -89.5% | 241.40M +27.5% | 189.30M +55.8% | 121.50M |
Total Expenses | 2.42B +3.0% | 2.35B -2.2% | 2.41B -0.5% | 2.42B +29.9% | 1.86B +12.5% | 1.65B -19.4% | 2.05B -4.0% | 2.14B +8.7% | 1.97B +17.7% | 1.67B |
Net Income from Continuing and Discontinued Operation | 529.80M +40.9% | 376.00M +101.6% | 186.50M +230.7% | 56.40M +214.9% | -49.10M +78.6% | -229.60M -15406.7% | 1.50M -99.1% | 167.00M -11.4% | 188.50M +301.1% | 47.00M |
Normalized Income | 538.52M +42.9% | 376.97M +47.2% | 256.01M +372.8% | 54.14M +236.4% | -39.68M +75.8% | -163.99M -319.7% | 74.65M -55.2% | 166.69M -11.3% | 187.92M +282.4% | 49.14M |
Interest Income | 8.80M +17.3% | 7.50M +316.7% | 1.80M +200.0% | 600.0K -96.7% | 18.40M | - | 100.0K 0.0% | 100.0K -66.7% | 300.0K 0.0% | 300.0K |
Interest Expense | 43.80M -31.5% | 63.90M -2.3% | 65.40M +2.0% | 64.10M +42.8% | 44.90M +33.6% | 33.60M +69.7% | 19.80M -24.1% | 26.10M -7.8% | 28.30M -5.0% | 29.80M |
Net Interest Income | -35.00M +37.9% | -56.40M +11.3% | -63.60M -0.2% | -63.50M -139.6% | -26.50M +21.1% | -33.60M -70.6% | -19.70M +24.2% | -26.00M +7.1% | -28.00M +6.0% | -29.80M |
EBIT | 700.00M +31.8% | 531.20M +91.8% | 277.00M +102.8% | 136.60M +850.5% | -18.20M +93.1% | -264.30M -1120.5% | 25.90M -89.3% | 242.10M +28.4% | 188.50M +88.5% | 100.00M |
EBITDA | 847.10M +26.4% | 670.40M +62.9% | 411.60M +53.8% | 267.60M +136.4% | 113.20M +180.5% | -140.70M -193.9% | 149.80M -58.8% | 363.60M +19.2% | 305.10M +40.1% | 217.80M |
Reconciled Cost of Revenue | 2.17B +2.9% | 2.11B -3.1% | 2.18B -1.7% | 2.21B +31.2% | 1.69B +14.4% | 1.47B -20.4% | 1.85B -4.3% | 1.94B +9.0% | 1.78B +18.6% | 1.50B |
Reconciled Depreciation | 147.10M +5.7% | 139.20M +3.4% | 134.60M +2.7% | 131.00M -0.3% | 131.40M +6.3% | 123.60M -0.2% | 123.90M +2.0% | 121.50M +4.2% | 116.60M -1.0% | 117.80M |
Net Income from Continuing Operation Net Minority Interest | 529.80M +40.9% | 376.00M +101.6% | 186.50M +230.7% | 56.40M +214.9% | -49.10M +78.6% | -229.60M -15406.7% | 1.50M -99.1% | 167.00M -11.4% | 188.50M +301.1% | 47.00M |
Total Unusual Items Excluding Goodwill | -10.80M -800.0% | -1.20M +98.5% | -78.90M -2820.7% | 2.90M +124.0% | -12.10M +85.8% | -85.10M +15.1% | -100.20M -25150.0% | 400.0K -50.0% | 800.0K +125.0% | -3.20M |
Total Unusual Items | -10.80M -800.0% | -1.20M +98.5% | -78.90M -2820.7% | 2.90M +124.0% | -12.10M +85.8% | -85.10M +15.1% | -100.20M -25150.0% | 400.0K -50.0% | 800.0K +125.0% | -3.20M |
Normalized EBITDA | 857.90M +27.7% | 671.60M +36.9% | 490.50M +85.3% | 264.70M +111.3% | 125.30M +325.4% | -55.60M -122.2% | 250.00M -31.2% | 363.20M +19.4% | 304.30M +37.7% | 221.00M |
Tax Rate for Calcs | 0.193 -1.2% | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -2.08M -789.0% | -234.5K +97.5% | -9.39M -1558.4% | 643.8K +124.0% | -2.68M +86.2% | -19.49M +28.0% | -27.05M -29914.9% | 90.7K -58.0% | 216.0K +120.5% | -1.06M |