Total Revenue | 4.64B +35.7% | 3.42B +18.6% | 2.88B +9.0% | 2.65B +16.9% | 2.26B +20.4% | 1.88B +14.5% | 1.64B +3.6% | 1.58B +15.5% | 1.37B -3.4% | 1.42B |
Operating Revenue | 4.64B +35.7% | 3.42B +18.6% | 2.88B +9.0% | 2.65B +16.9% | 2.26B +20.4% | 1.88B +14.5% | 1.64B +3.6% | 1.58B +15.5% | 1.37B -3.4% | 1.42B |
Total Unusual Items | 2.75M +125.7% | -10.69M -3153.4% | 350.0K +104.3% | -8.11M -474.1% | 2.17M +366.0% | 465.0K +111.3% | -4.13M -3650.9% | -110.0K +98.7% | -8.36M -632.3% | -1.14M |
Normalized EBITDA | 620.82M +48.1% | 419.30M +16.4% | 360.14M +14.9% | 313.51M +28.5% | 243.97M +30.2% | 187.37M +19.1% | 157.29M -2.7% | 161.67M +25.2% | 129.09M -2.3% | 132.11M |
Tax Rate for Calcs | 0.148 +131.2% | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 406.9K +159.5% | -684.0K -4088.2% | 17.1K +104.5% | -381.0K -649.5% | 69.3K +965.1% | 6.5K +103.3% | -199.4K -4216.2% | -4.6K +98.9% | -418.1K -565.7% | -62.8K |
Diluted NI Available to Com Stockholders | 473.03M +42.3% | 332.53M +12.3% | 296.18M +19.5% | 247.91M +23.7% | 200.38M +35.1% | 148.34M +30.7% | 113.48M -6.2% | 120.95M +43.7% | 84.17M -13.3% | 97.11M |
Other Income Expense | 59.77M +650.2% | -10.87M -1805.7% | 637.0K +107.7% | -8.27M -1630.7% | 540.0K +118.0% | -3.00M +1.4% | -3.04M -500.7% | 758.0K +109.6% | -7.89M -1146.4% | -633.0K |
Other Non-operating Income (expense) | 57.03M +32137.1% | -178.0K -162.0% | 287.0K +280.5% | -159.0K +90.2% | -1.63M +53.0% | -3.46M -417.7% | 1.09M +25.5% | 868.0K +83.5% | 473.0K -7.1% | 509.0K |
Special Income Charges | -117.0K +91.9% | -1.44M -4387.5% | -32.0K +99.5% | -6.90M -5008.1% | -135.0K -214.0% | -43.0K +86.9% | -329.0K +78.3% | -1.52M +14.6% | -1.78M | - |
Restructuring and Mergers Acquisition | 117.0K -91.9% | 1.44M +4387.5% | 32.0K -99.5% | 6.90M +5008.1% | 135.0K +214.0% | 43.0K -86.9% | 329.0K -78.3% | 1.52M -14.6% | 1.78M | - |
Gain on Sale of Securities | 2.87M +131.0% | -9.25M -2521.7% | 382.0K +131.5% | -1.21M -152.6% | 2.30M +353.1% | 508.0K +113.4% | -3.80M -370.1% | 1.41M +121.3% | -6.59M -476.8% | -1.14M |
Cost of Revenue | 4.08B +35.9% | 3.01B +19.0% | 2.53B +9.4% | 2.31B +16.4% | 1.98B +19.6% | 1.66B +13.9% | 1.46B +3.6% | 1.41B +15.3% | 1.22B -2.4% | 1.25B |
Gross Profit | 556.51M +34.6% | 413.35M +16.1% | 356.12M +5.9% | 336.27M +20.7% | 278.59M +25.9% | 221.36M +18.9% | 186.10M +3.8% | 179.22M +16.8% | 153.41M -10.5% | 171.46M |
Operating Expense | 93.51M +6.9% | 87.47M +11.4% | 78.48M +1.0% | 77.67M +5.0% | 73.94M +4.8% | 70.57M +3.2% | 68.37M +24.2% | 55.07M -4.7% | 57.81M -11.9% | 65.63M |
Selling General and Administrative | 93.51M +6.9% | 87.47M +11.4% | 78.48M +1.0% | 77.67M +5.0% | 73.94M +4.8% | 70.57M +3.2% | 68.37M +24.2% | 55.07M -4.7% | 57.81M -11.9% | 65.63M |
Operating Income | 463.00M +42.1% | 325.88M +17.4% | 277.64M +7.4% | 258.60M +26.4% | 204.65M +35.7% | 150.80M +28.1% | 117.73M -5.2% | 124.16M +29.9% | 95.60M -9.7% | 105.83M |
Net Non Operating Interest Income Expense | 32.33M -19.5% | 40.16M +21.4% | 33.08M +238.9% | 9.76M +450.6% | 1.77M -33.9% | 2.68M -41.0% | 4.55M +245.1% | 1.32M +313.2% | 319.0K +123.7% | -1.34M |
Non-operating Interest Income | 32.42M -19.3% | 40.16M +21.0% | 33.20M +195.6% | 11.23M +409.5% | 2.21M -41.7% | 3.78M -50.2% | 7.59M +13.3% | 6.70M +70.7% | 3.92M +98.5% | 1.98M |
Non-operating Interest Expense | 84.0K | 0 -100.0% | 124.0K -91.6% | 1.47M +240.7% | 432.0K -60.7% | 1.10M -63.9% | 3.04M -43.4% | 5.38M +49.2% | 3.61M +8.6% | 3.32M |
Pre-tax Income | 555.11M +56.3% | 355.18M +14.1% | 311.35M +19.7% | 260.10M +25.7% | 206.97M +37.5% | 150.48M +26.2% | 119.24M -5.5% | 126.23M +43.4% | 88.03M -15.2% | 103.86M |
Other Special Charges | - | - | - | - | - | - | - | 1.52M -14.6% | 1.78M | - |
Provision for Income Taxes | 82.09M +262.4% | 22.65M +49.3% | 15.17M +24.5% | 12.18M +85.0% | 6.59M +207.3% | 2.14M -62.8% | 5.76M +9.2% | 5.28M +36.7% | 3.86M -42.7% | 6.74M |
Net Income Common Stockholders | 473.03M +42.3% | 332.53M +12.3% | 296.18M +19.5% | 247.91M +23.7% | 200.38M +35.1% | 148.34M +30.7% | 113.48M -6.2% | 120.95M +43.7% | 84.17M -13.3% | 97.11M |
Net Income | 473.03M +42.3% | 332.53M +12.3% | 296.18M +19.5% | 247.91M +23.7% | 200.38M +35.1% | 148.34M +30.7% | 113.48M -6.2% | 120.95M +43.7% | 84.17M -13.3% | 97.11M |
Net Income Including Non-Controlling Interests | 473.03M +42.3% | 332.53M +12.3% | 296.18M +19.5% | 247.91M +23.7% | 200.38M +35.1% | 148.34M +30.7% | 113.48M -6.2% | 120.95M +43.7% | 84.17M -13.3% | 97.11M |
Net Income from Continuing Operations | 473.03M +42.3% | 332.53M +12.3% | 296.18M +19.5% | 247.91M +23.7% | 200.38M +35.1% | 148.34M +30.7% | 113.48M -6.2% | 120.95M +43.7% | 84.17M -13.3% | 97.11M |
Basic EPS | 13.21 +43.1% | 9.23 +13.0% | 8.17 +20.3% | 6.79 +25.0% | 5.43 +35.1% | 4.02 +30.9% | 3.07 -6.7% | 3.29 +45.6% | 2.26 -14.1% | 2.63 |
Diluted EPS | 13.05 +42.3% | 9.17 +13.2% | 8.1 +20.4% | 6.73 +25.6% | 5.36 +35.7% | 3.95 +31.2% | 3.01 -6.8% | 3.23 +46.2% | 2.21 -14.0% | 2.57 |
Weighted Average Shares (basic) | 35.81M -0.6% | 36.02M -0.6% | 36.25M -0.7% | 36.52M -1.0% | 36.88M +0.0% | 36.87M -0.1% | 36.91M +0.3% | 36.80M -1.2% | 37.26M +0.9% | 36.93M |
Weighted Average Shares (diluted) | 36.25M -0.0% | 36.27M -0.8% | 36.56M -0.8% | 36.85M -1.4% | 37.39M -0.4% | 37.55M -0.3% | 37.66M +0.7% | 37.41M -1.6% | 38.03M +0.5% | 37.85M |
Total Operating Income as Reported | 462.89M +42.7% | 324.45M +16.9% | 277.61M +10.3% | 251.70M +23.1% | 204.52M +35.7% | 150.75M +28.4% | 117.40M -4.3% | 122.64M +30.7% | 93.82M -11.3% | 105.83M |
Total Expenses | 4.18B +35.1% | 3.09B +18.7% | 2.61B +9.2% | 2.39B +16.0% | 2.06B +19.0% | 1.73B +13.4% | 1.52B +4.4% | 1.46B +14.4% | 1.28B -2.9% | 1.31B |
Net Income from Continuing and Discontinued Operation | 473.03M +42.3% | 332.53M +12.3% | 296.18M +19.5% | 247.91M +23.7% | 200.38M +35.1% | 148.34M +30.7% | 113.48M -6.2% | 120.95M +43.7% | 84.17M -13.3% | 97.11M |
Normalized Income | 470.68M +37.4% | 342.53M +15.8% | 295.85M +15.7% | 255.64M +28.9% | 198.28M +34.1% | 147.88M +26.0% | 117.41M -3.0% | 121.06M +31.4% | 92.11M -6.2% | 98.19M |
Interest Income | 32.42M -19.3% | 40.16M +21.0% | 33.20M +195.6% | 11.23M +409.5% | 2.21M -41.7% | 3.78M -50.2% | 7.59M +13.3% | 6.70M +70.7% | 3.92M +98.5% | 1.98M |
Interest Expense | 84.0K | 0 -100.0% | 124.0K -91.6% | 1.47M +240.7% | 432.0K -60.7% | 1.10M -63.9% | 3.04M -43.4% | 5.38M +49.2% | 3.61M +8.6% | 3.32M |
Net Interest Income | 32.33M -19.5% | 40.16M +21.4% | 33.08M +238.9% | 9.76M +450.6% | 1.77M -33.9% | 2.68M -41.0% | 4.55M +245.1% | 1.32M +313.2% | 319.0K +123.7% | -1.34M |
EBIT | 555.20M +56.3% | 355.18M +14.0% | 311.48M +19.1% | 261.57M +26.1% | 207.40M +36.8% | 151.58M +24.0% | 122.29M -7.1% | 131.61M +43.6% | 91.64M -14.5% | 107.18M |
EBITDA | 623.57M +52.6% | 408.61M +13.3% | 360.50M +18.0% | 305.40M +24.1% | 246.14M +31.0% | 187.84M +22.6% | 153.16M -5.2% | 161.56M +33.8% | 120.72M -7.8% | 130.97M |
Reconciled Cost of Revenue | 4.08B +35.9% | 3.01B +19.0% | 2.53B +9.4% | 2.31B +16.4% | 1.98B +19.6% | 1.66B +13.9% | 1.46B +3.6% | 1.41B +15.3% | 1.22B -2.4% | 1.25B |
Reconciled Depreciation | 68.37M +28.0% | 53.43M +9.0% | 49.02M +11.8% | 43.83M +13.1% | 38.74M +6.9% | 36.25M +17.4% | 30.88M +3.1% | 29.94M +2.9% | 29.09M +22.3% | 23.79M |
Net Income from Continuing Operation Net Minority Interest | 473.03M +42.3% | 332.53M +12.3% | 296.18M +19.5% | 247.91M +23.7% | 200.38M +35.1% | 148.34M +30.7% | 113.48M -6.2% | 120.95M +43.7% | 84.17M -13.3% | 97.11M |
Total Unusual Items Excluding Goodwill | 2.75M +125.7% | -10.69M -3153.4% | 350.0K +104.3% | -8.11M -474.1% | 2.17M +366.0% | 465.0K +111.3% | -4.13M -3650.9% | -110.0K +98.7% | -8.36M -632.3% | -1.14M |