Total Revenue | 3.66B +8.0% | 3.39B +7.5% | 3.15B +15.5% | 2.73B +60.6% | 1.70B +4.1% | 1.63B -12.5% | 1.86B +4.7% | 1.78B +0.1% | 1.78B +63.5% | 1.09B |
Net Interest Income | -118.36M -14.6% | -103.29M -12.5% | -91.77M -32.2% | -69.39M -119.0% | -31.69M -14.0% | -27.80M +15.7% | -32.98M -23.4% | -26.73M -19.1% | -22.44M -14.7% | -19.57M |
Interest Income | 2.94M +51.7% | 1.94M +31.7% | 1.47M +11.9% | 1.31M +88.6% | 696.0K -54.8% | 1.54M +46.0% | 1.05M -56.8% | 2.44M +53.0% | 1.60M +112.6% | 751.0K |
Interest Expense | 121.29M +15.3% | 105.23M +12.9% | 93.24M +31.9% | 70.71M +118.3% | 32.39M +10.4% | 29.34M -13.8% | 34.03M +16.7% | 29.17M +21.4% | 24.04M +18.3% | 20.32M |
Gain on Sale of Securities | 2.18M +182.5% | -2.64M -272.7% | 1.53M +161.4% | 585.0K +234.2% | -436.0K +50.7% | -884.0K -212.3% | 787.0K +203.3% | -762.0K -340.4% | 317.0K +133.3% | -952.0K |
Net Non Operating Interest Income Expense | -118.36M -14.6% | -103.29M -12.5% | -91.77M -32.2% | -69.39M -119.0% | -31.69M -14.0% | -27.80M +15.7% | -32.98M -23.4% | -26.73M -19.1% | -22.44M -14.7% | -19.57M |
Non-operating Interest Expense | 121.29M +15.3% | 105.23M +12.9% | 93.24M +31.9% | 70.71M +118.3% | 32.39M +10.4% | 29.34M -13.8% | 34.03M +16.7% | 29.17M +21.4% | 24.04M +18.3% | 20.32M |
Non-operating Interest Income | 2.94M +51.7% | 1.94M +31.7% | 1.47M +11.9% | 1.31M +88.6% | 696.0K -54.8% | 1.54M +46.0% | 1.05M -56.8% | 2.44M +53.0% | 1.60M +112.6% | 751.0K |
Operating Income | 562.23M +24.8% | 450.41M +15.6% | 389.61M +37.2% | 283.90M +44.0% | 197.16M +0.6% | 195.94M -24.2% | 258.57M +7.5% | 240.44M +10.5% | 217.61M +45.7% | 149.34M |
Operating Expense | 1.28B +8.4% | 1.18B +5.5% | 1.12B +14.0% | 980.68M +35.8% | 722.00M +1.0% | 715.19M -5.9% | 759.78M +4.6% | 726.32M -0.5% | 729.90M +60.3% | 455.46M |
Other Operating Expenses | 933.73M +3.6% | 900.98M +8.3% | 832.15M +14.2% | 728.91M +29.0% | 564.83M +0.5% | 562.16M -5.6% | 595.54M +5.7% | 563.32M +2.0% | 552.19M +68.8% | 327.06M |
Depreciation Amortization Depletion | 111.81M +6.5% | 104.94M -3.9% | 109.16M +5.1% | 103.83M +126.2% | 45.91M +9.0% | 42.10M +0.5% | 41.90M -2.5% | 42.96M -22.2% | 55.23M +73.3% | 31.86M |
Depreciation and amortization | 111.81M +6.5% | 104.94M -3.9% | 109.16M +5.1% | 103.83M +126.2% | 45.91M +9.0% | 42.10M +0.5% | 41.90M -2.5% | 42.96M -22.2% | 55.23M +73.3% | 31.86M |
Other General and Administrative | 232.84M +34.4% | 173.20M -1.8% | 176.31M +19.2% | 147.94M +33.0% | 111.26M +0.3% | 110.93M -9.3% | 122.33M +1.9% | 120.04M -2.0% | 122.47M +26.9% | 96.54M |
Gross Profit | 1.84B +13.0% | 1.63B +8.1% | 1.51B +19.2% | 1.26B +37.6% | 919.15M +0.9% | 911.14M -10.5% | 1.02B +5.3% | 966.77M +2.0% | 947.51M +56.7% | 604.80M |
Cost of Revenue | 1.82B +3.5% | 1.76B +7.0% | 1.64B +12.3% | 1.46B +87.8% | 779.81M +8.3% | 720.14M -14.9% | 846.09M +3.9% | 814.09M -2.2% | 832.32M +72.1% | 483.57M |
Operating Revenue | 3.65B +7.9% | 3.39B +7.5% | 3.15B +15.5% | 2.73B +60.6% | 1.70B +4.1% | 1.63B -12.5% | 1.86B +4.7% | 1.78B +0.1% | 1.78B +63.5% | 1.09B |
Selling General and Administrative | 232.84M +34.4% | 173.20M -1.8% | 176.31M +19.2% | 147.94M +33.0% | 111.26M +0.3% | 110.93M -9.3% | 122.33M +1.9% | 120.04M -2.0% | 122.47M +26.9% | 96.54M |
General and Administrative Expense | 232.84M +34.4% | 173.20M -1.8% | 176.31M +19.2% | 147.94M +33.0% | 111.26M +0.3% | 110.93M -9.3% | 122.33M +1.9% | 120.04M -2.0% | 122.47M +26.9% | 96.54M |
Special Income Charges | -14.37M -544.9% | -2.23M +71.9% | -7.92M -107.5% | 105.81M +4268.7% | 2.42M +110.3% | -23.56M -1234.0% | -1.77M +76.9% | -7.64M +67.0% | -23.18M +34.5% | -35.37M |
Restructuring and Mergers Acquisition | 14.37M +544.9% | 2.23M -71.9% | 7.92M +107.5% | -105.81M -4268.7% | -2.42M -284.0% | 1.32M -25.5% | 1.77M -76.9% | 7.64M -15.7% | 9.06M -75.3% | 36.67M |
Pre-tax Income | 447.56M +30.6% | 342.78M +17.0% | 292.85M -9.5% | 323.63M +94.4% | 166.50M +15.9% | 143.70M -36.0% | 224.61M +9.4% | 205.31M +19.1% | 172.31M +84.4% | 93.45M |
Provision for Income Taxes | 117.19M +39.6% | 83.96M +14.2% | 73.55M +4.9% | 70.14M +68.6% | 41.59M +12.1% | 37.12M -38.1% | 59.99M +15.1% | 52.10M +83.3% | 28.42M -14.7% | 33.32M |
Net Income Common Stockholders | 330.38M +27.6% | 258.81M +18.0% | 219.30M -13.5% | 253.50M +102.9% | 124.91M +17.2% | 106.58M -35.3% | 164.62M +7.4% | 153.21M +6.5% | 143.89M +139.3% | 60.13M |
Net Income | 330.38M +27.6% | 258.81M +18.0% | 219.30M -13.5% | 253.50M +102.9% | 124.91M +17.2% | 106.58M -35.3% | 164.62M +7.4% | 153.21M +6.5% | 143.89M +139.3% | 60.13M |
Net Income Including Non-Controlling Interests | 330.38M +27.6% | 258.81M +18.0% | 219.30M -13.5% | 253.50M +102.9% | 124.91M +17.2% | 106.58M -35.3% | 164.62M +7.4% | 153.21M +6.5% | 143.89M +139.3% | 60.13M |
Net Income from Continuing Operations | 330.38M +27.6% | 258.81M +18.0% | 219.30M -13.5% | 253.50M +102.9% | 124.91M +17.2% | 106.58M -35.3% | 164.62M +7.4% | 153.21M +6.5% | 143.89M +139.3% | 60.13M |
Diluted NI Available to Com Stockholders | 330.38M +27.6% | 258.81M +18.0% | 219.30M -13.5% | 253.50M +102.9% | 124.91M +17.2% | 106.58M -35.3% | 164.62M +7.4% | 153.21M +6.5% | 143.89M +139.3% | 60.13M |
Equity in Earnings of Affiliates | - | - | - | 109.55M +513.0% | 17.87M | - | - | - | - | - |
Gain on Sale of Business | - | - | - | - | - | - | - | - | - | 1.30M |
Other Special Charges | - | - | - | - | - | 11.74M | - | - | 14.11M | - |
Impairment of Capital Assets | - | - | - | - | 949.0K -91.0% | 10.51M | - | - | - | - |
Net Income from Continuing and Discontinued Operation | 330.38M +27.6% | 258.81M +18.0% | 219.30M -13.5% | 253.50M +102.9% | 124.91M +17.2% | 106.58M -35.3% | 164.62M +7.4% | 153.21M +6.5% | 143.89M +139.3% | 60.13M |
Normalized Income | 339.37M +29.3% | 262.49M +17.1% | 224.09M +31.7% | 170.19M +37.9% | 123.42M -1.0% | 124.71M -24.6% | 165.34M +3.7% | 159.48M -2.1% | 162.98M +95.2% | 83.48M |
Reconciled Depreciation | 430.93M -19.9% | 538.25M +3.4% | 520.62M +13.8% | 457.33M +678.7% | 58.73M +39.5% | 42.10M +0.5% | 41.90M -1.9% | 42.70M -22.7% | 55.23M +73.3% | 31.86M |
Net Income from Continuing Operation Net Minority Interest | 330.38M +27.6% | 258.81M +18.0% | 219.30M -13.5% | 253.50M +102.9% | 124.91M +17.2% | 106.58M -35.3% | 164.62M +7.4% | 153.21M +6.5% | 143.89M +139.3% | 60.13M |
Total Unusual Items Excluding Goodwill | -12.19M -150.4% | -4.87M +23.8% | -6.39M -106.0% | 106.39M +5257.3% | 1.99M +108.1% | -24.44M -2396.6% | -979.0K +88.4% | -8.40M +63.2% | -22.86M +37.1% | -36.32M |
Total Unusual Items | -12.19M -150.4% | -4.87M +23.8% | -6.39M -106.0% | 106.39M +5257.3% | 1.99M +108.1% | -24.44M -2396.6% | -979.0K +88.4% | -8.40M +63.2% | -22.86M +37.1% | -36.32M |
Tax Rate for Calcs | 0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -3.19M -167.8% | -1.19M +25.7% | -1.60M -107.0% | 23.09M +4550.1% | 496.5K +107.9% | -6.31M -2312.5% | -261.4K +87.8% | -2.13M +43.4% | -3.77M +70.9% | -12.97M |
Normalized EBITDA | 1.01B +2.1% | 991.12M +8.5% | 913.10M +22.5% | 745.27M +191.5% | 255.63M +6.7% | 239.59M -20.5% | 301.53M +5.5% | 285.85M +4.2% | 274.44M +50.8% | 181.96M |
Reconciled Cost of Revenue | 1.50B +13.2% | 1.33B +7.5% | 1.23B +11.0% | 1.11B +44.8% | 766.99M +6.5% | 720.14M -14.9% | 846.09M +3.9% | 814.35M -2.2% | 832.32M +72.1% | 483.57M |
EBITDA | 999.78M +1.4% | 986.25M +8.8% | 906.71M +6.5% | 851.67M +230.6% | 257.62M +19.7% | 215.15M -28.4% | 300.55M +8.3% | 277.44M +10.3% | 251.58M +72.8% | 145.63M |
EBIT | 568.86M +27.0% | 448.00M +16.0% | 386.09M -2.1% | 394.34M +98.3% | 198.89M +14.9% | 173.04M -33.1% | 258.65M +10.3% | 234.48M +19.4% | 196.35M +72.6% | 113.77M |
Total Expenses | 3.10B +5.5% | 2.94B +6.4% | 2.76B +13.0% | 2.45B +62.8% | 1.50B +4.6% | 1.44B -10.6% | 1.61B +4.2% | 1.54B -1.4% | 1.56B +66.4% | 939.04M |
Weighted Average Shares (diluted) | 44.53M -1.4% | 45.17M -1.1% | 45.69M -3.5% | 47.33M +15.4% | 41.02M -1.4% | 41.60M -3.7% | 43.21M -3.7% | 44.88M -6.3% | 47.89M +36.8% | 35.00M |
Weighted Average Shares (basic) | 43.98M -2.2% | 44.97M -0.3% | 45.11M -2.6% | 46.29M -4.5% | 48.48M +16.8% | 41.50M -3.5% | 43.02M -3.9% | 44.78M -6.4% | 47.85M +36.7% | 35.00M |
Diluted EPS | 7.42 +29.5% | 5.73 +19.4% | 4.8 -10.4% | 5.36 +76.3% | 3.04 +18.8% | 2.56 -32.8% | 3.81 +11.7% | 3.41 +13.7% | 3 +74.4% | 1.72 |
Basic EPS | 7.512 +30.4% | 5.76 +18.5% | 4.86 -11.3% | 5.48 +112.4% | 2.58 +0.4% | 2.57 -32.9% | 3.83 +12.0% | 3.42 +13.6% | 3.01 +75.0% | 1.72 |
Other Income Expense | 3.69M +185.0% | -4.35M +12.9% | -4.99M -104.6% | 109.13M +10423.2% | 1.04M +104.2% | -24.44M -2396.6% | -979.0K +88.4% | -8.40M +63.2% | -22.86M +37.1% | -36.32M |
Other Non-operating Income (expense) | 15.88M +2942.9% | 522.0K -62.8% | 1.40M -48.7% | 2.73M +387.8% | -949.0K | - | - | - | - | - |