Basic EPS | 15.74 +11.6% | 14.11 +15.1% | 12.26 +17.5% | 10.43 -1.8% | 10.62 +8.3% | 9.81 +5.9% | 9.26 +32.5% | 6.99 +5.6% | 6.62 -21.7% | 8.46 |
Total Revenue | - | 2.20B +5.6% | 2.09B +13.1% | 1.84B +15.9% | 1.59B +6.5% | 1.49B +4.1% | 1.44B +6.3% | 1.35B +10.6% | 1.22B +8.3% | 1.13B |
Operating Revenue | - | 2.20B +5.6% | 2.09B +13.1% | 1.84B +15.9% | 1.59B +6.5% | 1.49B +4.1% | 1.44B +6.3% | 1.35B +10.6% | 1.22B +8.3% | 1.13B |
Net Income from Continuing Operation Net Minority Interest | - | 537.13M +14.7% | 468.17M +18.0% | 396.92M -0.7% | 399.59M +7.1% | 372.94M +5.7% | 352.79M +32.1% | 267.08M +3.4% | 258.26M -23.8% | 338.81M |
Total Unusual Items Excluding Goodwill | - | -4.68M +82.0% | -25.95M +59.6% | -64.27M | - | -16.50M | - | - | -1.22M -101.1% | 112.45M |
Total Unusual Items | - | -4.68M +82.0% | -25.95M +59.6% | -64.27M | - | -16.50M | - | - | -1.22M -101.1% | 112.45M |
Normalized EBITDA | - | 877.55M +7.8% | 813.95M +20.9% | 673.28M +15.5% | 583.14M +5.2% | 554.26M +11.1% | 499.05M +17.3% | 425.41M +5.9% | 401.65M +45.9% | 275.27M |
Tax Effect of Unusual Items | - | -823.1K +84.0% | -5.14M +23.9% | -6.75M | - | -2.10M | - | - | -305.8K -101.0% | 29.80M |
Diluted EPS | 15.55 +11.8% | 13.91 +15.6% | 12.03 +17.4% | 10.25 -1.1% | 10.36 +7.4% | 9.65 +6.3% | 9.08 +33.9% | 6.78 +4.1% | 6.51 -20.5% | 8.19 |
Cost of Revenue | - | 1.01B +4.0% | 973.23M +11.7% | 871.11M +10.8% | 786.40M +13.1% | 695.45M +4.8% | 663.45M +0.6% | 659.30M +16.4% | 566.58M +16.2% | 487.41M |
Weighted Average Shares (basic) | 37.92M -0.4% | 38.06M -0.4% | 38.19M +0.4% | 38.04M +1.1% | 37.62M -1.1% | 38.03M -0.2% | 38.12M -0.2% | 38.19M -2.1% | 39.02M -2.5% | 40.04M |
Gross Profit | - | 1.19B +7.1% | 1.11B +14.3% | 972.79M +20.8% | 805.04M +0.8% | 798.66M +3.5% | 771.90M +11.7% | 690.85M +5.5% | 654.60M +2.3% | 639.68M |
Weighted Average Shares (diluted) | 38.38M -0.6% | 38.62M -0.7% | 38.90M +0.4% | 38.74M +0.4% | 38.57M -0.2% | 38.65M -0.6% | 38.87M -1.3% | 39.38M -0.7% | 39.64M -4.2% | 41.37M |
Operating Expense | - | 485.13M +6.1% | 457.13M +5.6% | 433.03M +30.8% | 331.00M -3.4% | 342.50M +2.6% | 333.87M +2.8% | 324.64M +7.3% | 302.46M +4.3% | 290.01M |
Selling General and Administrative | - | 485.13M +6.1% | 457.13M +5.6% | 433.03M +30.8% | 331.00M -3.4% | 342.50M +2.6% | 333.87M +2.8% | 324.64M +7.3% | 302.46M +4.3% | 290.01M |
Operating Income | - | 705.98M +7.8% | 655.15M +21.4% | 539.75M +13.9% | 474.04M +3.9% | 456.16M +4.1% | 438.04M +19.6% | 366.20M +4.0% | 352.13M +0.7% | 349.68M |
Net Non Operating Interest Income Expense | - | -51.33M +4.1% | -53.51M -81.3% | -29.52M -361.7% | -6.39M +34.9% | -9.83M +40.9% | -16.62M -2.1% | -16.29M -146.8% | -6.60M -481.0% | -1.14M |
Non-operating Interest Income | - | 14.45M +12.8% | 12.81M +107.4% | 6.17M +241.9% | 1.81M | - | - | - | - | - |
Non-operating Interest Expense | - | 65.78M -0.8% | 66.32M +85.8% | 35.70M +335.3% | 8.20M -16.6% | 9.83M -40.9% | 16.62M +2.1% | 16.29M | - | - |
Total Other Finance Cost | - | - | - | - | - | - | 16.07M +11.9% | 14.37M +117.7% | 6.60M +481.0% | 1.14M |
Other Income Expense | - | -3.14M +82.2% | -17.69M +73.5% | -66.64M -222026.7% | -30.0K +99.8% | -19.20M -3565.2% | 554.0K -71.1% | 1.92M +257.0% | -1.22M -101.1% | 112.45M |
Special Income Charges | - | -4.68M +82.0% | -25.95M +59.6% | -64.27M | - | -16.50M | - | - | -1.22M -101.1% | 112.45M |
Impairment of Capital Assets | - | 4.68M -82.0% | 25.95M -59.6% | 64.27M | - | 16.50M | - | - | - | - |
Gain on Sale of Business | - | - | - | - | - | - | - | - | -1.22M -101.1% | 112.45M |
Other Non-operating Income (expense) | - | 1.53M -81.4% | 8.26M +449.0% | -2.37M -7786.7% | -30.0K +98.9% | -2.70M -586.8% | 554.0K -71.1% | 1.92M | - | - |
Pre-tax Income | - | 651.50M +11.6% | 583.95M +31.6% | 443.59M -5.1% | 467.62M +9.5% | 427.13M +1.2% | 421.96M +19.9% | 351.84M +2.2% | 344.31M -25.3% | 460.99M |
Provision for Income Taxes | - | 114.38M -1.2% | 115.78M +148.0% | 46.68M -31.4% | 68.03M +25.5% | 54.20M -21.7% | 69.17M -18.4% | 84.75M -1.5% | 86.05M -29.6% | 122.18M |
Net Income Common Stockholders | - | 537.13M +14.7% | 468.17M +18.0% | 396.92M -0.7% | 399.59M +7.1% | 372.94M +5.7% | 352.79M +32.1% | 267.08M +3.4% | 258.26M -23.8% | 338.81M |
Net Income | - | 537.13M +14.7% | 468.17M +18.0% | 396.92M -0.7% | 399.59M +7.1% | 372.94M +5.7% | 352.79M +32.1% | 267.08M +3.4% | 258.26M -23.8% | 338.81M |
Net Income Including Non-Controlling Interests | - | 537.13M +14.7% | 468.17M +18.0% | 396.92M -0.7% | 399.59M +7.1% | 372.94M +5.7% | 352.79M +32.1% | 267.08M +3.4% | 258.26M -23.8% | 338.81M |
Net Income from Continuing Operations | - | 537.13M +14.7% | 468.17M +18.0% | 396.92M -0.7% | 399.59M +7.1% | 372.94M +5.7% | 352.79M +32.1% | 267.08M +3.4% | 258.26M -23.8% | 338.81M |
Diluted NI Available to Com Stockholders | - | 537.13M +14.7% | 468.17M +18.0% | 396.92M -0.7% | 399.59M +7.1% | 372.94M +5.7% | 352.79M +32.1% | 267.08M +3.4% | 258.26M -23.8% | 338.81M |
Total Operating Income as Reported | - | 701.30M +11.5% | 629.21M +32.3% | 475.48M +0.3% | 474.04M +7.8% | 439.66M +0.4% | 438.04M +19.6% | 366.20M +4.0% | 352.13M +0.7% | 349.68M |
Total Expenses | - | 1.50B +4.7% | 1.43B +9.7% | 1.30B +16.7% | 1.12B +7.7% | 1.04B +4.1% | 997.32M +1.4% | 983.94M +13.2% | 869.04M +11.8% | 777.42M |
Net Income from Continuing and Discontinued Operation | - | 537.13M +14.7% | 468.17M +18.0% | 396.92M -0.7% | 399.59M +7.1% | 372.94M +5.7% | 352.79M +32.1% | 267.08M +3.4% | 258.26M -23.8% | 338.81M |
Normalized Income | - | 540.98M +10.6% | 488.98M +7.6% | 454.44M +13.7% | 399.59M +3.2% | 387.34M +9.8% | 352.79M +32.1% | 267.08M +3.1% | 259.18M +1.2% | 256.16M |
Interest Income | - | 14.45M +12.8% | 12.81M +107.4% | 6.17M +241.9% | 1.81M | - | - | - | - | - |
Interest Expense | - | 65.78M -0.8% | 66.32M +85.8% | 35.70M +335.3% | 8.20M -16.6% | 9.83M -40.9% | 16.62M +2.1% | 16.29M | - | - |
Net Interest Income | - | -51.33M +4.1% | -53.51M -81.3% | -29.52M -361.7% | -6.39M +34.9% | -9.83M +40.9% | -16.62M -2.1% | -16.29M -146.8% | -6.60M -481.0% | -1.14M |
EBIT | - | 717.28M +10.3% | 650.27M +35.7% | 479.29M +0.7% | 475.82M +8.9% | 436.96M -0.4% | 438.59M +19.1% | 368.12M +4.5% | 352.13M +0.7% | 349.68M |
EBITDA | - | 872.88M +10.8% | 788.00M +29.4% | 609.01M +4.4% | 583.14M +8.4% | 537.76M +7.8% | 499.05M +17.3% | 425.41M +6.2% | 400.43M +3.3% | 387.73M |
Reconciled Cost of Revenue | - | 1.01B +4.0% | 973.23M +11.7% | 871.11M +10.8% | 786.40M +13.1% | 695.45M +4.8% | 663.45M +0.6% | 659.30M +16.4% | 566.58M +16.2% | 487.41M |
Reconciled Depreciation | - | 155.59M +13.0% | 137.73M +6.2% | 129.72M +20.9% | 107.32M +6.5% | 100.80M +66.7% | 60.46M +5.5% | 57.28M +18.6% | 48.29M +26.9% | 38.05M |