Total Revenue | 5.84B +3.8% | 5.63B +4.8% | 5.37B +8.6% | 4.95B +18.0% | 4.19B +13.9% | 3.68B -6.7% | 3.95B -11.9% | 4.48B +22.2% | 3.67B +4.7% | 3.51B |
Operating Revenue | 5.84B +3.8% | 5.63B +4.8% | 5.37B +8.6% | 4.95B +18.0% | 4.19B +13.9% | 3.68B -6.7% | 3.95B -11.9% | 4.48B +22.2% | 3.67B +4.7% | 3.51B |
Normalized EBITDA | 1.39B +7.2% | 1.30B +10.8% | 1.17B +36.8% | 855.10M +24.5% | 686.80M +9.2% | 629.10M -3.6% | 652.50M -5.1% | 687.70M +15.5% | 595.40M +5.5% | 564.20M |
Tax Rate for Calcs | 0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -81.2K +93.1% | -1.17M | - | - | -4.55M | - | 5.01M +23100.0% | 21.6K +100.6% | -3.68M -2489.6% | 154.0K |
Diluted NI Available to Com Stockholders | 885.60M +14.1% | 776.30M +2.4% | 758.00M +39.2% | 544.50M +36.7% | 398.30M +13.4% | 351.20M -12.4% | 400.90M +11.7% | 358.90M +48.1% | 242.30M -17.0% | 292.10M |
Other Income Expense | -25.60M -104.8% | -12.50M +32.4% | -18.50M -640.0% | -2.50M +86.3% | -18.30M -84.8% | -9.90M -189.2% | 11.10M +163.4% | -17.50M +43.2% | -30.80M -92.5% | -16.00M |
Other Non-operating Income (expense) | -25.20M -250.0% | -7.20M +61.1% | -18.50M -640.0% | -2.50M -146.3% | 5.40M +154.5% | -9.90M +18.2% | -12.10M +31.3% | -17.60M +18.5% | -21.60M -30.9% | -16.50M |
Special Income Charges | -400.0K +92.5% | -5.30M | - | - | -23.70M | - | 21.70M | - | -10.10M | - |
Gain on Sale of Business | -400.0K +92.5% | -5.30M | - | - | -6.90M | - | 21.70M | - | - | - |
Cost of Revenue | 3.78B +1.5% | 3.72B +6.9% | 3.48B +0.2% | 3.48B +14.3% | 3.04B +17.2% | 2.60B -6.4% | 2.77B -12.8% | 3.18B +26.6% | 2.51B +4.7% | 2.40B |
Gross Profit | 2.06B +8.4% | 1.90B +0.8% | 1.89B +28.3% | 1.47B +27.8% | 1.15B +6.1% | 1.09B -7.3% | 1.17B -9.9% | 1.30B +12.6% | 1.16B +4.5% | 1.11B |
Operating Expense | 855.30M +5.3% | 812.50M -4.4% | 849.60M +11.4% | 762.50M +23.1% | 619.20M +4.7% | 591.30M -8.3% | 644.90M -13.3% | 743.50M +16.8% | 636.30M +3.4% | 615.30M |
Selling General and Administrative | 855.30M +5.3% | 812.50M -4.4% | 849.60M +11.4% | 762.50M +23.1% | 619.20M +4.7% | 591.30M -8.3% | 644.90M -13.3% | 743.50M +16.8% | 636.30M +3.4% | 615.30M |
General and Administrative Expense | - | - | 849.60M +10.4% | 769.50M +24.3% | 619.20M -8.4% | 676.30M -10.6% | 756.10M +1.7% | 743.50M +16.8% | 636.30M +3.4% | 615.30M |
Other General and Administrative | - | - | 849.60M +11.4% | 762.50M +23.1% | 619.20M -8.4% | 676.30M -10.6% | 756.10M +1.7% | 743.50M +16.8% | 636.30M +3.4% | 615.30M |
Salaries and Wages | - | - | - | 7.00M | - | 7.60M -10.6% | 8.50M | - | - | - |
Operating Income | 1.21B +10.7% | 1.09B +5.1% | 1.04B +46.5% | 709.10M +33.2% | 532.30M +7.6% | 494.50M -6.1% | 526.70M -5.4% | 556.90M +7.3% | 518.80M +5.9% | 489.80M |
Net Non Operating Interest Income Expense | -64.10M +13.1% | -73.80M -101.1% | -36.70M +26.0% | -49.60M +9.3% | -54.70M +9.0% | -60.10M +12.4% | -68.60M +5.2% | -72.40M -61.2% | -44.90M -3.5% | -43.40M |
Non-operating Interest Expense | 64.10M -13.1% | 73.80M +101.1% | 36.70M -26.0% | 49.60M -9.3% | 54.70M -9.0% | 60.10M -12.4% | 68.60M -5.2% | 72.40M +61.2% | 44.90M +3.5% | 43.40M |
Pre-tax Income | 1.12B +11.3% | 1.01B +2.2% | 983.30M +49.7% | 657.00M +43.0% | 459.30M +8.2% | 424.50M -9.5% | 469.20M +0.5% | 467.00M +5.4% | 443.10M +3.0% | 430.40M |
Gain on Sale of Securities | - | - | - | - | - | - | 1.50M +1400.0% | 100.0K -88.9% | 900.0K +80.0% | 500.0K |
Other Special Charges | - | - | - | - | 16.80M | - | - | - | 10.10M | - |
Provision for Income Taxes | 227.20M +2.4% | 221.80M +2.1% | 217.30M +55.0% | 140.20M +59.0% | 88.20M -1.8% | 89.80M -11.3% | 101.20M +0.3% | 100.90M -47.8% | 193.20M +45.7% | 132.60M |
Net Income Common Stockholders | 885.60M +14.1% | 776.30M +2.4% | 758.00M +39.2% | 544.50M +36.7% | 398.30M +13.4% | 351.20M -12.4% | 400.90M +11.7% | 358.90M +48.1% | 242.30M -17.0% | 292.10M |
Net Income | 887.10M +14.1% | 777.80M +2.4% | 759.80M +39.2% | 545.90M +36.6% | 399.50M +13.8% | 351.20M -12.4% | 400.90M +11.3% | 360.20M +48.2% | 243.10M -17.0% | 293.00M |
Net Income Including Non-Controlling Interests | 891.90M +13.8% | 783.50M +2.3% | 766.00M +38.9% | 551.40M +35.9% | 405.60M +14.0% | 355.90M -3.3% | 368.00M +0.5% | 366.10M +46.5% | 249.90M -16.1% | 297.80M |
Net Income from Continuing Operations | 891.90M +13.8% | 783.50M +2.3% | 766.00M +48.2% | 516.80M +39.3% | 371.10M +10.9% | 334.70M -9.0% | 368.00M +0.5% | 366.10M +46.5% | 249.90M -16.1% | 297.80M |
Noncontrolling Interests | -4.80M +15.8% | -5.70M +8.1% | -6.20M -12.7% | -5.50M +9.8% | -6.10M -29.8% | -4.70M +27.7% | -6.50M -10.2% | -5.90M +13.2% | -6.80M -41.7% | -4.80M |
Otherunder Preferred Stock Dividend | 1.50M 0.0% | 1.50M -16.7% | 1.80M +28.6% | 1.40M +16.7% | 1.20M -7.7% | 1.30M +103.3% | -39.40M -3130.8% | 1.30M +62.5% | 800.0K -11.1% | 900.0K |
Basic EPS | 16.63 +15.0% | 14.46 +2.3% | 14.14 +49.0% | 9.49 +29.5% | 7.33 +13.5% | 6.46 -12.1% | 7.35 +11.9% | 6.57 +48.6% | 4.42 -16.0% | 5.26 |
Net Income from Discontinued Operations | - | - | - | 34.60M +0.3% | 34.50M +62.7% | 21.20M | - | - | - | - |
Diluted EPS | 16.54 +15.1% | 14.37 +2.3% | 14.05 +49.0% | 9.43 +29.5% | 7.28 +13.2% | 6.43 -12.0% | 7.31 +11.8% | 6.54 +49.0% | 4.39 -16.2% | 5.24 |
Weighted Average Shares (basic) | 53.20M -0.9% | 53.70M +0.2% | 53.60M -0.2% | 53.70M -1.1% | 54.30M +0.2% | 54.20M -0.4% | 54.40M -0.4% | 54.60M -0.4% | 54.80M -1.3% | 55.50M |
Weighted Average Shares (diluted) | 53.50M -0.9% | 54.00M 0.0% | 54.00M -0.2% | 54.10M -1.1% | 54.70M +0.4% | 54.50M -0.4% | 54.70M -0.4% | 54.90M -0.4% | 55.10M -1.1% | 55.70M |
Total Operating Income as Reported | 1.21B +10.7% | 1.09B +5.1% | 1.04B +46.5% | 709.10M +33.2% | 532.30M +7.6% | 494.50M -6.1% | 526.70M -5.4% | 556.90M +7.3% | 518.80M +5.9% | 489.80M |
Total Expenses | 4.64B +2.2% | 4.54B +4.7% | 4.33B +2.3% | 4.24B +15.8% | 3.66B +14.9% | 3.19B -6.8% | 3.42B -12.9% | 3.92B +24.6% | 3.15B +4.5% | 3.02B |
Net Income from Continuing and Discontinued Operation | 887.10M +14.1% | 777.80M +2.4% | 759.80M +39.2% | 545.90M +36.6% | 399.50M +13.8% | 351.20M -12.4% | 400.90M +11.3% | 360.20M +48.2% | 243.10M -17.0% | 293.00M |
Normalized Income | 887.42M +13.5% | 781.93M +2.9% | 759.80M +48.6% | 511.30M +33.1% | 384.15M +16.4% | 330.00M -3.9% | 343.31M -4.7% | 360.12M +44.8% | 248.62M -15.0% | 292.65M |
Interest Expense | 64.10M -13.1% | 73.80M +101.1% | 36.70M -26.0% | 49.60M -9.3% | 54.70M -9.0% | 60.10M -12.4% | 68.60M -5.2% | 72.40M +61.2% | 44.90M +3.5% | 43.40M |
Net Interest Income | -64.10M +13.1% | -73.80M -101.1% | -36.70M +26.0% | -49.60M +9.3% | -54.70M +9.0% | -60.10M +12.4% | -68.60M +5.2% | -72.40M -61.2% | -44.90M -3.5% | -43.40M |
EBIT | 1.18B +9.6% | 1.08B +5.8% | 1.02B +44.4% | 706.60M +37.5% | 514.00M +6.1% | 484.60M -9.9% | 537.80M -0.3% | 539.40M +10.5% | 488.00M +3.0% | 473.80M |
EBITDA | 1.39B +7.6% | 1.29B +10.4% | 1.17B +36.8% | 855.10M +29.0% | 663.10M +5.4% | 629.10M -6.9% | 675.70M -1.8% | 687.80M +17.3% | 586.20M +3.8% | 564.70M |
Reconciled Cost of Revenue | 3.78B +1.5% | 3.72B +6.9% | 3.48B +0.2% | 3.48B +14.3% | 3.04B +17.2% | 2.60B -6.4% | 2.77B -12.8% | 3.18B +26.6% | 2.51B +4.7% | 2.40B |
Reconciled Depreciation | 206.10M -2.8% | 212.10M +41.7% | 149.70M +0.8% | 148.50M -0.4% | 149.10M +3.2% | 144.50M +4.8% | 137.90M -7.1% | 148.40M +51.1% | 98.20M +8.0% | 90.90M |
Net Income from Continuing Operation Net Minority Interest | 887.10M +14.1% | 777.80M +2.4% | 759.80M +48.6% | 511.30M +40.1% | 365.00M +10.6% | 330.00M -8.7% | 361.50M +0.4% | 360.20M +48.2% | 243.10M -17.0% | 293.00M |
Total Unusual Items Excluding Goodwill | -400.0K +92.5% | -5.30M | - | - | -23.70M | - | 23.20M +23100.0% | 100.0K +101.1% | -9.20M -1940.0% | 500.0K |
Total Unusual Items | -400.0K +92.5% | -5.30M | - | - | -23.70M | - | 23.20M +23100.0% | 100.0K +101.1% | -9.20M -1940.0% | 500.0K |