Total Revenue | 2.17B +6.5% | 2.03B +24.4% | 1.64B +105.5% | 795.69M +15.4% | 689.79M +98.9% | 346.88M +316.0% | 83.39M +12.3% | 74.28M +28.6% | 57.76M +198.4% | 19.36M |
Net Interest Income | -489.04M +8.7% | -535.89M -6.9% | -501.11M -139.8% | -208.95M -171.5% | -76.95M -242.8% | -22.44M -120.0% | -10.20M +30.4% | -14.65M +0.6% | -14.73M -287.1% | -3.81M |
Interest Expense | 489.04M -8.7% | 535.89M +6.9% | 501.11M +139.8% | 208.95M +171.5% | 76.95M +242.8% | 22.44M +120.0% | 10.20M -30.4% | 14.65M -0.6% | 14.73M +287.1% | 3.81M |
Operating Expense | 492.31M +12.4% | 438.06M +84.5% | 237.40M +83.4% | 129.45M +121.3% | 58.49M +158.4% | 22.63M -11.9% | 25.68M -42.5% | 44.63M +101.7% | 22.12M +139.1% | 9.25M |
Total Unusual Items | - | - | - | -29.12M -875.5% | -2.98M -87.7% | -1.59M -226.8% | 1.25M +8460.0% | -15.0K | - | 29.0K |
Provision for Doubtful Accounts | 52.37M -16.1% | 62.45M +194.2% | 21.23M -27.1% | 29.12M +1063.8% | 2.50M +60.3% | 1.56M +234.1% | -1.16M -177.7% | 1.50M +254.1% | 423.0K | - |
Gross Profit | 1.18B +10.4% | 1.07B -7.8% | 1.16B +103.2% | 570.88M +13.5% | 503.15M +150.9% | 200.51M +213.4% | 63.98M -6.0% | 68.05M +22.7% | 55.47M +191.8% | 19.01M |
Cost of Revenue | 983.98M +2.1% | 963.62M +102.9% | 474.94M +111.3% | 224.81M +20.4% | 186.64M +27.5% | 146.38M +653.9% | 19.41M +211.2% | 6.24M +172.6% | 2.29M +561.3% | 346.0K |
Operating Revenue | 2.17B +6.5% | 2.03B +24.4% | 1.64B +105.5% | 795.69M +15.4% | 689.79M +98.9% | 346.88M +316.0% | 83.39M +12.3% | 74.28M +28.6% | 57.76M +198.4% | 19.36M |
Selling General and Administrative | 439.95M +17.1% | 375.62M +73.8% | 216.17M +115.5% | 100.33M +79.2% | 55.99M +147.4% | 22.63M | - | - | - | 578.6K |
General and Administrative Expense | 336.64M +34.1% | 250.99M +41.1% | 177.84M +106.1% | 86.27M +95.7% | 44.07M +181.4% | 15.66M | - | - | - | 578.6K |
Salaries and Wages | 68.05M +14.2% | 59.59M +162.3% | 22.72M +144.5% | 9.29M +18.2% | 7.86M +6793.9% | 114.0K | - | - | - | - |
Other General and Administrative | 268.60M +40.3% | 191.40M +23.4% | 155.13M +101.5% | 76.98M +112.6% | 36.22M +132.9% | 15.55M | - | - | - | 578.6K |
Selling and Marketing Expense | 103.30M -17.1% | 124.63M +225.2% | 38.33M +172.6% | 14.06M +18.0% | 11.92M +70.9% | 6.97M | - | - | - | - |
Other Non-operating Income (expense) | 25.93M +51.9% | 17.07M +24.3% | 13.73M +298.3% | 3.45M +185.9% | -4.01M -97.3% | -2.03M -673.4% | -263.0K -11.4% | -236.0K -6000.0% | 4.0K +101.9% | -210.0K |
Pre-tax Income | 225.97M +100.1% | 112.95M -74.1% | 435.37M +84.5% | 235.94M -35.1% | 363.69M +139.6% | 151.81M +421.8% | 29.09M +241.6% | 8.52M -54.3% | 18.61M +222.5% | 5.77M |
Depreciation Amortization Depletion | - | - | - | - | - | - | - | - | - | 3.3K |
Depreciation and amortization | - | - | - | - | - | - | - | - | - | 3.3K |
Depreciation | - | - | - | - | - | - | - | - | - | 3.3K |
Other Operating Expenses | - | - | - | - | 161.59M +108.7% | 77.43M +201.6% | 25.68M -40.5% | 43.13M +98.8% | 21.70M +134.6% | 9.25M |
Provision for Income Taxes | 72.64M +155.5% | 28.43M -53.0% | 60.42M +41.2% | 42.78M +10.9% | 38.57M +65.5% | 23.31M +372.5% | 4.93M +260.6% | 1.37M +227.3% | 418.0K +179.8% | -524.0K |
Net Income Common Stockholders | 153.33M +81.1% | 84.65M -77.5% | 375.54M +83.1% | 205.14M -9.8% | 227.49M +52.0% | 149.65M +502.5% | 24.84M +247.5% | 7.15M -60.7% | 18.20M +3247.5% | -578.1K |
Net Income | 153.33M +81.1% | 84.65M -77.5% | 375.54M +83.1% | 205.14M -9.8% | 227.49M +52.0% | 149.65M +502.5% | 24.84M +247.5% | 7.15M -60.7% | 18.20M +3247.5% | -578.1K |
Net Income Including Non-Controlling Interests | 153.33M +81.4% | 84.52M -77.5% | 374.95M +82.4% | 205.59M -6.9% | 220.93M +47.0% | 150.28M +579.1% | 22.13M +209.6% | 7.15M -60.7% | 18.20M +189.0% | 6.30M |
Net Income from Continuing Operations | 153.33M +81.4% | 84.52M -77.5% | 374.95M +94.1% | 193.16M -40.6% | 325.12M +153.0% | 128.50M +431.9% | 24.16M +238.0% | 7.15M -60.7% | 18.20M +189.0% | 6.30M |
Noncontrolling Interests | 0 -100.0% | 129.0K -78.1% | 588.0K +231.8% | -446.0K -106.8% | 6.57M +1140.6% | -631.0K -123.3% | 2.71M | - | - | -9.0K |
Total Other Finance Cost | - | - | - | - | - | - | - | - | - | -3.9K |
Diluted NI Available to Com Stockholders | 153.33M +81.1% | 84.65M -77.5% | 375.54M +83.1% | 205.14M -9.8% | 227.49M +52.0% | 149.65M +502.5% | 24.84M +247.5% | 7.15M -60.7% | 18.20M +3247.5% | -578.1K |
Special Income Charges | - | - | - | -29.12M -875.5% | -2.98M -87.7% | -1.59M -226.8% | 1.25M +8460.0% | -15.0K | - | 29.0K |
Gain on Sale of Securities | - | - | - | - | - | - | 2.31M +156.2% | -4.12M -319.3% | 1.88M +585.4% | 274.0K |
Write-offs | - | - | - | 29.12M +875.5% | 2.98M +87.7% | 1.59M +226.8% | -1.25M -183.7% | 1.50M +254.1% | 423.0K | - |
Impairment of Capital Assets | - | - | - | - | - | 1.56M +234.1% | -1.16M -177.7% | 1.50M +254.1% | 423.0K | - |
Gain on Sale of Business | - | - | - | - | - | - | - | -15.0K | - | - |
Gain on Sale of Property, Plant and Equipment | - | - | - | - | - | - | - | - | 5.0K -82.8% | 29.0K |
Basic EPS | 2.56 +79.0% | 1.43 -77.6% | 6.37 +82.0% | 3.5 -8.9% | 3.84 +50.0% | 2.56 +495.3% | 0.43 +258.3% | 0.12 -61.3% | 0.31 +1450.0% | 0.02 |
Diluted EPS | 2.509 +79.2% | 1.4 -77.9% | 6.33 +83.5% | 3.45 -10.2% | 3.84 +50.0% | 2.56 +495.3% | 0.43 +258.3% | 0.12 -61.3% | 0.31 +1450.0% | 0.02 |
Weighted Average Shares (basic) | 59.99M +1.0% | 59.39M +0.7% | 58.96M +0.6% | 58.63M -1.3% | 59.38M +1.7% | 58.39M +1.1% | 57.76M -0.5% | 58.04M +0.0% | 58.03M -79.3% | 280.34M |
Weighted Average Shares (diluted) | 61.12M +1.0% | 60.49M +1.9% | 59.36M -0.2% | 59.50M +0.2% | 59.38M +1.6% | 58.44M +1.2% | 57.76M -0.8% | 58.24M +0.4% | 58.03M -79.3% | 280.34M |
Net Income from Continuing and Discontinued Operation | 153.33M +81.1% | 84.65M -77.5% | 375.54M +83.1% | 205.14M -9.8% | 227.49M +52.0% | 149.65M +502.5% | 24.84M +247.5% | 7.15M -60.7% | 18.20M +3247.5% | -578.1K |
Normalized Income | 153.33M +81.1% | 84.65M -77.5% | 375.54M +94.9% | 192.72M -41.9% | 331.69M +156.7% | 129.21M +400.4% | 25.82M +260.7% | 7.16M -60.7% | 18.20M +190.5% | 6.26M |
Reconciled Depreciation | 34.56M +101.4% | 17.16M +17.5% | 14.60M +184.2% | 5.14M +50.4% | 3.42M +27.1% | 2.69M +143.3% | 1.10M -45.7% | 2.03M +36.9% | 1.49M +646.7% | 199.0K |
Net Income from Continuing Operation Net Minority Interest | 153.33M +81.1% | 84.65M -77.5% | 375.54M +94.9% | 192.72M -41.9% | 331.69M +159.4% | 127.87M +376.0% | 26.86M +275.9% | 7.15M -60.7% | 18.20M +189.4% | 6.29M |
Tax Rate for Calcs | 0.321 +27.6% | 0.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Operating Income as Reported | - | - | - | - | - | - | - | - | - | -582.0K |
Tax Effect of Unusual Items | 0 | 0 | - | - | - | -244.9K -215.2% | 212.6K +8923.2% | -2.4K | - | 5.8K |
Normalized EBITDA | 749.56M +12.5% | 666.00M -30.0% | 951.09M +111.3% | 450.02M +1.3% | 444.06M +148.7% | 178.53M +356.1% | 39.14M +55.2% | 25.21M -27.6% | 34.84M +257.3% | 9.75M |
Reconciled Cost of Revenue | 983.98M +2.1% | 963.62M +102.9% | 474.94M +111.3% | 224.81M +20.4% | 186.64M +27.5% | 146.38M +653.9% | 19.41M +211.2% | 6.24M +172.6% | 2.29M +561.3% | 346.0K |
EBITDA | 749.56M +12.5% | 666.00M -30.0% | 951.09M +111.3% | 450.02M +1.3% | 444.06M +151.0% | 176.94M +338.0% | 40.40M +60.3% | 25.20M -27.7% | 34.84M +256.3% | 9.78M |
EBIT | 715.00M +10.2% | 648.84M -30.7% | 936.48M +110.5% | 444.88M +1.0% | 440.64M +152.9% | 174.25M +343.5% | 39.29M +69.6% | 23.16M -30.5% | 33.35M +248.2% | 9.58M |
Total Expenses | 1.48B +5.3% | 1.40B +96.8% | 712.33M +101.1% | 354.26M +44.5% | 245.14M +45.0% | 169.01M +274.8% | 45.09M -11.4% | 50.87M +108.4% | 24.41M +154.4% | 9.60M |
Other Income Expense | 25.93M +51.9% | 17.07M +24.3% | 13.73M +298.3% | 3.45M +185.9% | -4.01M -10.8% | -3.62M -465.7% | 991.0K +494.8% | -251.0K -6375.0% | 4.0K +102.2% | -181.0K |
Net Income from Discontinued Operations | - | 0 | - | 12.42M +111.9% | -104.19M -578.3% | 21.78M +1174.1% | -2.03M | - | - | - |
Net Non Operating Interest Income Expense | -489.04M +8.7% | -535.89M -6.9% | -501.11M -139.8% | -208.95M -171.5% | -76.95M -242.8% | -22.44M -120.0% | -10.20M +30.4% | -14.65M +0.6% | -14.73M -287.1% | -3.81M |
Non-operating Interest Expense | 489.04M -8.7% | 535.89M +6.9% | 501.11M +139.8% | 208.95M +171.5% | 76.95M +242.8% | 22.44M +120.0% | 10.20M -30.4% | 14.65M -0.6% | 14.73M +287.1% | 3.81M |
Operating Income | 689.07M +9.1% | 631.77M -31.5% | 922.75M +109.0% | 441.44M -0.7% | 444.65M +150.0% | 177.87M +364.4% | 38.30M +63.6% | 23.41M -29.8% | 33.35M +241.7% | 9.76M |
Total Unusual Items Excluding Goodwill | - | - | - | -29.12M -875.5% | -2.98M -87.7% | -1.59M -226.8% | 1.25M +8460.0% | -15.0K | - | 29.0K |