Total Revenue | 9.10B +29.5% | 7.03B +35.0% | 5.21B +25.8% | 4.14B +34.7% | 3.07B +7.6% | 2.86B +9.2% | 2.62B +19.8% | 2.18B +22.1% | 1.79B +9.4% | 1.63B |
Operating Revenue | 9.10B +29.5% | 7.03B +35.0% | 5.21B +25.8% | 4.14B +34.7% | 3.07B +7.6% | 2.86B +9.2% | 2.62B +19.8% | 2.18B +22.1% | 1.79B +9.4% | 1.63B |
Total Unusual Items | -31.50M +63.0% | -85.12M -299.5% | -21.30M -558.8% | -3.23M -134.6% | 9.36M -11.4% | 10.56M +918.9% | -1.29M -15.1% | -1.12M -134.2% | 3.28M +119.8% | 1.49M |
Normalized EBITDA | 1.47B +63.4% | 902.21M +80.5% | 499.94M +50.3% | 332.54M +30.5% | 254.84M +2.5% | 248.62M +16.7% | 213.02M +9.1% | 195.34M +42.2% | 137.34M +8.1% | 127.06M |
Tax Rate for Calcs | 0.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -6.58M +64.2% | -18.39M -416.7% | -3.56M -423.9% | -679.1K -129.4% | 2.31M +1.3% | 2.28M +817.3% | -318.1K -17.7% | -270.2K -120.6% | 1.31M +145.6% | 534.1K |
Diluted NI Available to Com Stockholders | 1.02B +95.7% | 522.43M +61.5% | 323.40M +31.5% | 245.95M +71.6% | 143.35M -4.5% | 150.14M +31.3% | 114.32M +1.3% | 112.90M +104.3% | 55.27M -14.8% | 64.90M |
Other Income Expense | -31.76M +62.5% | -84.68M -301.3% | -21.10M -580.7% | -3.10M -132.5% | 9.55M -10.1% | 10.62M +1062.5% | -1.10M -136.5% | 3.02M -30.2% | 4.33M +67.2% | 2.59M |
Other Non-operating Income (expense) | -258.0K -159.7% | 432.0K +113.9% | 202.0K +50.7% | 134.0K -28.7% | 188.0K +261.5% | 52.0K -72.2% | 187.0K -95.5% | 4.14M +294.8% | 1.05M -4.4% | 1.10M |
Special Income Charges | -31.50M +63.0% | -85.12M -299.5% | -21.30M -558.8% | -3.23M -134.6% | 9.36M -11.4% | 10.56M +918.9% | -1.29M -15.1% | -1.12M -134.2% | 3.28M +119.8% | 1.49M |
Gain on Sale of Property, Plant and Equipment | 1.97M -34.9% | 3.03M +31.6% | 2.30M +45.2% | 1.58M +2.9% | 1.54M +6.6% | 1.45M -15.0% | 1.70M +80.0% | 945.0K +41.0% | 670.0K -12.0% | 761.0K |
Restructuring and Mergers Acquisition | 33.47M -62.0% | 88.15M +273.4% | 23.61M +389.9% | 4.82M +161.6% | -7.82M +14.2% | -9.12M -404.9% | 2.99M +44.8% | 2.07M +155.6% | -3.71M -408.2% | -731.0K |
Cost of Revenue | 6.91B +24.4% | 5.55B +31.7% | 4.22B +24.1% | 3.40B +35.4% | 2.51B +8.7% | 2.31B +9.3% | 2.11B +21.7% | 1.74B +22.2% | 1.42B +10.2% | 1.29B |
Gross Profit | 2.20B +48.7% | 1.48B +49.1% | 990.51M +33.6% | 741.61M +31.7% | 563.21M +3.0% | 546.98M +9.0% | 501.94M +12.5% | 446.28M +21.8% | 366.28M +6.5% | 344.01M |
Operating Expense | 883.28M +21.0% | 730.07M +27.1% | 574.42M +17.4% | 489.34M +30.0% | 376.31M +5.2% | 357.78M +5.2% | 340.00M +14.5% | 296.99M +11.4% | 266.59M +9.6% | 243.20M |
Selling General and Administrative | 883.28M +21.0% | 730.07M +27.1% | 574.42M +17.4% | 489.34M +30.0% | 376.31M +5.2% | 357.78M +5.2% | 340.00M +14.5% | 296.99M +11.4% | 266.59M +9.6% | 243.20M |
Operating Income | 1.31B +75.9% | 746.34M +79.4% | 416.09M +64.9% | 252.26M +35.0% | 186.90M -1.2% | 189.21M +16.8% | 161.94M +8.5% | 149.29M +49.7% | 99.69M -1.1% | 100.81M |
Net Non Operating Interest Income Expense | 12.60M +156.7% | 4.91M +172.3% | -6.79M +49.0% | -13.31M -115.6% | -6.17M +25.5% | -8.28M +8.9% | -9.09M -150.0% | -3.64M -17.9% | -3.09M -32.1% | -2.34M |
Non-operating Interest Income | 21.60M +87.0% | 11.55M +230.9% | 3.49M +823.8% | 378.0K +1475.0% | 24.0K -76.7% | 103.0K -54.0% | 224.0K +206.8% | 73.0K +4.3% | 70.0K +677.8% | 9.0K |
Non-operating Interest Expense | 6.98M +38.2% | 5.05M -43.1% | 8.87M -26.7% | 12.10M +143.0% | 4.98M -29.0% | 7.01M -16.7% | 8.42M +195.1% | 2.85M +28.1% | 2.23M +68.6% | 1.32M |
Total Other Finance Cost | 2.03M +26.9% | 1.60M +13.4% | 1.41M -11.2% | 1.59M +30.3% | 1.22M -11.4% | 1.37M +52.8% | 899.0K +4.9% | 857.0K -7.8% | 929.0K -9.3% | 1.02M |
Pre-tax Income | 1.29B +94.0% | 666.56M +71.7% | 388.19M +64.6% | 235.86M +24.0% | 190.27M -0.7% | 191.54M +26.2% | 151.74M +2.1% | 148.68M +47.3% | 100.94M -0.1% | 101.06M |
Impairment of Capital Assets | - | - | - | - | - | - | 0 | 0 -100.0% | 1.10M | 0 |
Other Special Charges | - | - | - | - | - | - | - | - | -5.43M -109.9% | -2.59M |
Provision for Income Taxes | 270.89M +88.0% | 144.13M +122.4% | 64.80M +742.2% | -10.09M -121.5% | 46.93M +13.3% | 41.40M +10.6% | 37.42M +4.6% | 35.77M -21.7% | 45.67M +26.3% | 36.16M |
Net Income Common Stockholders | 1.02B +95.7% | 522.43M +61.5% | 323.40M +31.5% | 245.95M +71.6% | 143.35M -4.5% | 150.14M +31.3% | 114.32M +1.3% | 112.90M +104.3% | 55.27M -14.8% | 64.90M |
Net Income | 1.02B +95.7% | 522.43M +61.5% | 323.40M +31.5% | 245.95M +71.6% | 143.35M -4.5% | 150.14M +31.3% | 114.32M +1.3% | 112.90M +104.3% | 55.27M -14.8% | 64.90M |
Net Income Including Non-Controlling Interests | 1.02B +95.7% | 522.43M +61.5% | 323.40M +31.5% | 245.95M +71.6% | 143.35M -4.5% | 150.14M +31.3% | 114.32M +1.3% | 112.90M +104.3% | 55.27M -14.8% | 64.90M |
Net Income from Continuing Operations | 1.02B +95.7% | 522.43M +61.5% | 323.40M +31.5% | 245.95M +71.6% | 143.35M -4.5% | 150.14M +31.3% | 114.32M +1.3% | 112.90M +104.3% | 55.27M -14.8% | 64.90M |
Basic EPS | 28.93 | - | 9.03 +32.0% | 6.84 +73.2% | 3.95 -3.9% | 4.11 +32.6% | 3.1 +2.3% | 3.03 +104.7% | 1.48 -14.9% | 1.74 |
Diluted EPS | 28.88 | - | 9.01 +32.1% | 6.82 +73.5% | 3.93 -3.9% | 4.09 +32.8% | 3.08 +2.7% | 3 +104.1% | 1.47 -14.5% | 1.72 |
Weighted Average Shares (basic) | 35.35M | - | 35.80M -0.4% | 35.93M -1.0% | 36.28M -0.7% | 36.54M -0.8% | 36.85M -0.9% | 37.20M -0.1% | 37.24M -0.3% | 37.34M |
Weighted Average Shares (diluted) | 35.41M | - | 35.90M -0.4% | 36.05M -1.1% | 36.45M -0.8% | 36.74M -1.1% | 37.13M -1.2% | 37.59M -0.2% | 37.67M -0.4% | 37.81M |
Total Operating Income as Reported | 1.31B +75.4% | 749.37M +79.1% | 418.39M +64.8% | 253.85M +34.7% | 188.44M -1.2% | 190.65M +16.5% | 163.64M +8.9% | 150.24M +51.4% | 99.26M -2.3% | 101.57M |
Total Expenses | 7.79B +24.0% | 6.28B +31.1% | 4.79B +23.2% | 3.89B +34.7% | 2.89B +8.2% | 2.67B +8.7% | 2.45B +20.6% | 2.03B +20.5% | 1.69B +10.1% | 1.53B |
Net Income from Continuing and Discontinued Operation | 1.02B +95.7% | 522.43M +61.5% | 323.40M +31.5% | 245.95M +71.6% | 143.35M -4.5% | 150.14M +31.3% | 114.32M +1.3% | 112.90M +104.3% | 55.27M -14.8% | 64.90M |
Normalized Income | 1.05B +77.8% | 589.16M +72.7% | 341.15M +37.3% | 248.50M +82.3% | 136.30M -3.9% | 141.86M +23.0% | 115.30M +1.4% | 113.75M +113.4% | 53.30M -16.6% | 63.94M |
Interest Income | 21.60M +87.0% | 11.55M +230.9% | 3.49M +823.8% | 378.0K +1475.0% | 24.0K -76.7% | 103.0K -54.0% | 224.0K +206.8% | 73.0K +4.3% | 70.0K +677.8% | 9.0K |
Interest Expense | 6.98M +38.2% | 5.05M -43.1% | 8.87M -26.7% | 12.10M +143.0% | 4.98M -29.0% | 7.01M -16.7% | 8.42M +195.1% | 2.85M +28.1% | 2.23M +68.6% | 1.32M |
Net Interest Income | 12.60M +156.7% | 4.91M +172.3% | -6.79M +49.0% | -13.31M -115.6% | -6.17M +25.5% | -8.28M +8.9% | -9.09M -150.0% | -3.64M -17.9% | -3.09M -32.1% | -2.34M |
EBIT | 1.30B +93.6% | 671.61M +69.1% | 397.07M +60.1% | 247.96M +27.0% | 195.25M -1.7% | 198.55M +24.0% | 160.16M +5.7% | 151.53M +46.9% | 103.17M +0.8% | 102.38M |
EBITDA | 1.44B +76.5% | 817.10M +70.7% | 478.63M +45.3% | 329.30M +24.6% | 264.20M +1.9% | 259.18M +22.4% | 211.73M +9.0% | 194.22M +38.1% | 140.62M +9.4% | 128.55M |
Reconciled Cost of Revenue | 6.91B +24.4% | 5.55B +31.7% | 4.22B +24.1% | 3.40B +35.4% | 2.51B +8.7% | 2.31B +9.3% | 2.11B +21.7% | 1.74B +22.2% | 1.42B +10.2% | 1.29B |
Reconciled Depreciation | 141.96M -2.4% | 145.49M +78.4% | 81.57M +0.3% | 81.35M +18.0% | 68.94M +13.7% | 60.63M +17.6% | 51.57M +20.8% | 42.69M +14.0% | 37.46M +43.1% | 26.17M |
Net Income from Continuing Operation Net Minority Interest | 1.02B +95.7% | 522.43M +61.5% | 323.40M +31.5% | 245.95M +71.6% | 143.35M -4.5% | 150.14M +31.3% | 114.32M +1.3% | 112.90M +104.3% | 55.27M -14.8% | 64.90M |
Total Unusual Items Excluding Goodwill | -31.50M +63.0% | -85.12M -299.5% | -21.30M -558.8% | -3.23M -134.6% | 9.36M -11.4% | 10.56M +918.9% | -1.29M -15.1% | -1.12M -134.2% | 3.28M +119.8% | 1.49M |