Total Revenue | 3.65B +12.8% | 3.23B +14.4% | 2.83B +4.9% | 2.69B -6.5% | 2.88B +3.6% | 2.78B +2.4% | 2.71B +16.3% | 2.33B |
Operating Revenue | 3.65B +12.8% | 3.23B +14.4% | 2.83B +4.9% | 2.69B -6.5% | 2.88B +3.6% | 2.78B +2.4% | 2.71B +16.3% | 2.33B |
Normalized EBITDA | 437.00M +16.2% | 376.00M +20.1% | 313.00M -49.8% | 624.00M +113.0% | 293.00M +27.9% | 229.00M +8.5% | 211.00M +24.9% | 169.00M |
Tax Rate for Calcs | 0.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation Amortization Depletion | 22.00M 0.0% | 22.00M 0.0% | 22.00M +120.0% | 10.00M +11.1% | 9.00M 0.0% | 9.00M 0.0% | 9.00M -90.3% | 93.00M |
Depreciation and amortization | 22.00M 0.0% | 22.00M 0.0% | 22.00M +120.0% | 10.00M +11.1% | 9.00M 0.0% | 9.00M 0.0% | 9.00M -90.3% | 93.00M |
Amortization | 22.00M 0.0% | 22.00M 0.0% | 22.00M +120.0% | 10.00M +11.1% | 9.00M 0.0% | 9.00M 0.0% | 9.00M -90.3% | 93.00M |
Amortization of Intangibles | 22.00M 0.0% | 22.00M 0.0% | 22.00M +120.0% | 10.00M +11.1% | 9.00M 0.0% | 9.00M 0.0% | 9.00M -90.3% | 93.00M |
General and Administrative Expense | 497.00M +20.0% | 414.00M +7.8% | 384.00M +7.6% | 357.00M +21.8% | 293.00M +3.5% | 283.00M +2.2% | 277.00M +3.4% | 268.00M |
Other General and Administrative | 497.00M +20.0% | 414.00M +7.8% | 384.00M +7.6% | 357.00M +21.8% | 293.00M +3.5% | 283.00M +2.2% | 277.00M +3.4% | 268.00M |
Cost of Revenue | 2.78B +11.2% | 2.50B +14.7% | 2.18B +2.8% | 2.12B -9.2% | 2.33B +2.1% | 2.28B +1.3% | 2.25B +17.5% | 1.92B |
Gross Profit | 869.00M +18.1% | 736.00M +13.6% | 648.00M +12.7% | 575.00M +5.1% | 547.00M +10.7% | 494.00M +7.6% | 459.00M +10.9% | 414.00M |
Operating Expense | 521.00M +17.6% | 443.00M +6.2% | 417.00M +2878.6% | 14.00M -95.5% | 311.00M -0.6% | 313.00M +5.7% | 296.00M -19.8% | 369.00M |
Selling General and Administrative | 497.00M +20.0% | 414.00M +7.8% | 384.00M +7.6% | 357.00M +21.8% | 293.00M +3.5% | 283.00M +2.2% | 277.00M +3.4% | 268.00M |
Other Operating Expenses | 2.00M -71.4% | 7.00M -36.4% | 11.00M +103.1% | -353.00M -4022.2% | 9.00M -57.1% | 21.00M +110.0% | 10.00M +25.0% | 8.00M |
Operating Income | 348.00M +18.8% | 293.00M +26.8% | 231.00M -58.8% | 561.00M +137.7% | 236.00M +30.4% | 181.00M +11.0% | 163.00M +262.2% | 45.00M |
Net Non Operating Interest Income Expense | -8.00M +61.9% | -21.00M +41.7% | -36.00M -5.9% | -34.00M +2.9% | -35.00M +45.3% | -64.00M +1.5% | -65.00M -12.1% | -58.00M |
Non-operating Interest Expense | 8.00M -61.9% | 21.00M -41.7% | 36.00M +5.9% | 34.00M -2.9% | 35.00M -45.3% | 64.00M -1.5% | 65.00M +12.1% | 58.00M |
Other Income Expense | -4.00M +50.0% | -8.00M -166.7% | -3.00M -50.0% | -2.00M -100.0% | -1.00M +80.0% | -5.00M -66.7% | -3.00M +25.0% | -4.00M |
Other Non-operating Income (expense) | -4.00M +50.0% | -8.00M -166.7% | -3.00M -50.0% | -2.00M -100.0% | -1.00M +80.0% | -5.00M -66.7% | -3.00M +25.0% | -4.00M |
Pre-tax Income | 336.00M +27.3% | 264.00M +37.5% | 192.00M -63.4% | 525.00M +162.5% | 200.00M +78.6% | 112.00M +17.9% | 95.00M +658.8% | -17.00M |
Provision for Income Taxes | 58.00M +13.7% | 51.00M +112.5% | 24.00M -80.0% | 120.00M +160.9% | 46.00M +70.4% | 27.00M +35.0% | 20.00M +385.7% | -7.00M |
Net Income Common Stockholders | 278.00M +30.5% | 213.00M +26.8% | 168.00M -58.5% | 405.00M +163.0% | 154.00M +81.2% | 85.00M +13.3% | 75.00M +850.0% | -10.00M |
Net Income | 278.00M +30.5% | 213.00M +26.8% | 168.00M -58.5% | 405.00M +163.0% | 154.00M +81.2% | 85.00M +13.3% | 75.00M +850.0% | -10.00M |
Net Income Including Non-Controlling Interests | 278.00M +30.5% | 213.00M +26.8% | 168.00M -58.5% | 405.00M +163.0% | 154.00M +81.2% | 85.00M +13.3% | 75.00M +850.0% | -10.00M |
Net Income from Continuing Operations | 278.00M +30.5% | 213.00M +26.8% | 168.00M -58.5% | 405.00M +163.0% | 154.00M +81.2% | 85.00M +13.3% | 75.00M +850.0% | -10.00M |
Diluted NI Available to Com Stockholders | 278.00M +30.5% | 213.00M +26.8% | 168.00M -58.5% | 405.00M +163.0% | 154.00M +81.2% | 85.00M +13.3% | 75.00M +850.0% | -10.00M |
Basic EPS | 1.05 +29.6% | 0.81 +26.6% | 0.64 -66.0% | 1.88 +157.5% | 0.73 +23.7% | 0.59 +13.5% | 0.52 +842.9% | -0.07 |
Diluted EPS | 1.03 +28.7% | 0.8 +25.0% | 0.64 -66.0% | 1.88 +157.5% | 0.73 +23.7% | 0.59 +13.5% | 0.52 +842.9% | -0.07 |
Weighted Average Shares (basic) | 264.76M +0.4% | 263.70M +0.5% | 262.50M +22.0% | 215.13M +48.4% | 145.00M 0.0% | 145.00M 0.0% | 145.00M 0.0% | 145.00M |
Weighted Average Shares (diluted) | 268.73M +0.4% | 267.70M +1.3% | 264.18M +22.8% | 215.13M +48.4% | 145.00M 0.0% | 145.00M 0.0% | 145.00M 0.0% | 145.00M |
Total Operating Income as Reported | 348.00M +18.8% | 293.00M +26.8% | 231.00M -58.8% | 561.00M +137.7% | 236.00M +30.4% | 181.00M +11.0% | 163.00M +262.2% | 45.00M |
Total Expenses | 3.30B +12.2% | 2.94B +13.3% | 2.60B +21.7% | 2.13B -19.3% | 2.64B +1.8% | 2.60B +1.8% | 2.55B +11.5% | 2.29B |
Net Income from Continuing and Discontinued Operation | 278.00M +30.5% | 213.00M +26.8% | 168.00M -58.5% | 405.00M +163.0% | 154.00M +81.2% | 85.00M +13.3% | 75.00M +850.0% | -10.00M |
Normalized Income | 278.00M +30.5% | 213.00M +26.8% | 168.00M -58.5% | 405.00M +163.0% | 154.00M +81.2% | 85.00M +13.3% | 75.00M +850.0% | -10.00M |
Interest Expense | 8.00M -61.9% | 21.00M -41.7% | 36.00M +5.9% | 34.00M -2.9% | 35.00M -45.3% | 64.00M -1.5% | 65.00M +12.1% | 58.00M |
Net Interest Income | -8.00M +61.9% | -21.00M +41.7% | -36.00M -5.9% | -34.00M +2.9% | -35.00M +45.3% | -64.00M +1.5% | -65.00M -12.1% | -58.00M |
EBIT | 344.00M +20.7% | 285.00M +25.0% | 228.00M -59.2% | 559.00M +137.9% | 235.00M +33.5% | 176.00M +10.0% | 160.00M +290.2% | 41.00M |
EBITDA | 437.00M +16.2% | 376.00M +20.1% | 313.00M -49.8% | 624.00M +113.0% | 293.00M +27.9% | 229.00M +8.5% | 211.00M +24.9% | 169.00M |
Reconciled Cost of Revenue | 2.71B +11.5% | 2.43B +14.8% | 2.12B +2.5% | 2.06B -9.6% | 2.28B +1.9% | 2.24B +1.2% | 2.21B +17.5% | 1.88B |
Reconciled Depreciation | 93.00M +2.2% | 91.00M +7.1% | 85.00M +30.8% | 65.00M +12.1% | 58.00M +9.4% | 53.00M +3.9% | 51.00M -60.2% | 128.00M |
Net Income from Continuing Operation Net Minority Interest | 278.00M +30.5% | 213.00M +26.8% | 168.00M -58.5% | 405.00M +163.0% | 154.00M +81.2% | 85.00M +13.3% | 75.00M +850.0% | -10.00M |