Total Revenue | 5.19B +5.4% | 4.92B +6.5% | 4.62B +18.8% | 3.89B +33.9% | 2.91B +21.4% | 2.39B -48.3% | 4.63B +6.7% | 4.34B +6.4% | 4.08B +4.2% | 3.91B |
Operating Revenue | 5.19B +5.4% | 4.92B +6.5% | 4.62B +18.8% | 3.89B +33.9% | 2.91B +21.4% | 2.39B -48.3% | 4.63B +6.7% | 4.34B +6.4% | 4.08B +4.2% | 3.91B |
Total Unusual Items Excluding Goodwill | -31.00M -121.4% | -14.00M -366.7% | -3.00M -137.5% | 8.00M +300.0% | 2.00M +100.7% | -301.00M -168.8% | -112.00M -433.3% | -21.00M -16.7% | -18.00M +37.9% | -29.00M |
Total Unusual Items | -31.00M -121.4% | -14.00M -366.7% | -3.00M -137.5% | 8.00M +300.0% | 2.00M +100.7% | -301.00M -377.8% | -63.00M -200.0% | -21.00M -16.7% | -18.00M +37.9% | -29.00M |
Normalized EBITDA | 1.45B +14.9% | 1.26B +0.4% | 1.25B +55.4% | 807.00M +17.0% | 690.00M +107.8% | 332.00M -62.7% | 890.00M +16.6% | 763.00M -16.6% | 915.00M +7.3% | 853.00M |
Tax Rate for Calcs | 0.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -9.09M -116.6% | -4.20M -444.5% | -771.0K -131.7% | 2.43M +357.1% | 532.0K +102.5% | -21.50M +33.3% | -32.26M -460.6% | -5.75M -76.6% | -3.26M +59.0% | -7.94M |
Selling General and Administrative | 354.00M -1.4% | 359.00M +6.2% | 338.00M -4.2% | 353.00M +20.9% | 292.00M +9.4% | 267.00M -30.6% | 385.00M -7.2% | 415.00M +16.9% | 355.00M +2.9% | 345.00M |
General and Administrative Expense | 354.00M -1.4% | 359.00M +6.2% | 338.00M -4.2% | 353.00M +20.9% | 292.00M +9.4% | 267.00M -30.6% | 385.00M -7.2% | 415.00M +16.9% | 355.00M +2.9% | 345.00M |
Cost of Revenue | 3.57B +2.9% | 3.47B +8.2% | 3.21B +14.0% | 2.81B +39.1% | 2.02B +8.8% | 1.86B -44.9% | 3.38B +4.8% | 3.22B +9.8% | 2.93B +6.3% | 2.76B |
Gross Profit | 1.62B +11.5% | 1.46B +2.6% | 1.42B +31.4% | 1.08B +21.9% | 885.00M +65.1% | 536.00M -57.2% | 1.25B +12.2% | 1.12B -2.3% | 1.14B -1.0% | 1.15B |
Operating Expense | 407.00M -1.7% | 414.00M +7.8% | 384.00M -2.0% | 392.00M +3.4% | 379.00M +5.0% | 361.00M -24.8% | 480.00M -7.0% | 516.00M +34.7% | 383.00M -6.8% | 411.00M |
Depreciation and amortization | 67.00M | - | - | - | - | - | - | - | - | - |
Depreciation | 67.00M | - | - | - | - | - | - | - | - | - |
Other Operating Expenses | - | - | - | - | - | - | - | - | -11.00M -22.2% | -9.00M |
Operating Income | 1.22B +16.7% | 1.04B +0.7% | 1.03B +50.5% | 687.00M +35.8% | 506.00M +189.1% | 175.00M -77.3% | 772.00M +28.7% | 600.00M -20.9% | 759.00M +2.2% | 743.00M |
Net Non Operating Interest Income Expense | -153.00M -9.3% | -140.00M -169.2% | -52.00M +50.9% | -106.00M +23.7% | -139.00M +0.7% | -140.00M -21.7% | -115.00M -19.8% | -96.00M -5.5% | -91.00M -13.8% | -80.00M |
Non-operating Interest Income | 49.00M -22.2% | 63.00M +61.5% | 39.00M +77.3% | 22.00M +175.0% | 8.00M +100.0% | 4.00M -33.3% | 6.00M +20.0% | 5.00M +25.0% | 4.00M -33.3% | 6.00M |
Non-operating Interest Expense | 195.00M -3.9% | 203.00M +123.1% | 91.00M -24.8% | 121.00M -12.9% | 139.00M 0.0% | 139.00M +20.9% | 115.00M +19.8% | 96.00M +5.5% | 91.00M +5.8% | 86.00M |
Total Other Finance Cost | 7.00M | - | 11.00M +57.1% | 7.00M -12.5% | 8.00M +60.0% | 5.00M -16.7% | 6.00M +20.0% | 5.00M +25.0% | 4.00M | - |
Special Income Charges | -31.00M | - | - | - | - | - | - | - | - | - |
Restructuring and Mergers Acquisition | 8.00M | - | - | - | - | - | - | - | - | - |
Write-offs | 23.00M | - | - | - | - | - | - | - | - | - |
Pre-tax Income | 1.07B +19.7% | 897.00M -11.2% | 1.01B +87.0% | 540.00M +49.6% | 361.00M +228.9% | -280.00M -151.7% | 542.00M +12.4% | 482.00M -26.2% | 653.00M +3.3% | 632.00M |
Provision for Income Taxes | 315.00M +17.1% | 269.00M +3.5% | 260.00M +58.5% | 164.00M +70.8% | 96.00M +580.0% | -20.00M -112.8% | 156.00M +18.2% | 132.00M +11.9% | 118.00M -31.8% | 173.00M |
Net Income Common Stockholders | 758.00M +20.7% | 628.00M -16.3% | 750.00M +100.0% | 375.00M +41.0% | 266.00M +202.3% | -260.00M -167.5% | 385.00M +10.3% | 349.00M -34.6% | 534.00M +17.1% | 456.00M |
Net Income | 758.00M +20.7% | 628.00M -16.3% | 750.00M +100.0% | 375.00M +41.0% | 266.00M +202.3% | -260.00M -167.5% | 385.00M +10.3% | 349.00M -34.6% | 534.00M +17.1% | 456.00M |
Net Income Including Non-Controlling Interests | 759.00M +20.9% | 628.00M -16.3% | 750.00M +99.5% | 376.00M +41.9% | 265.00M +201.9% | -260.00M -167.4% | 386.00M +10.3% | 350.00M -34.6% | 535.00M +16.6% | 459.00M |
Net Income from Continuing Operations | 759.00M +20.9% | 628.00M -16.3% | 750.00M +99.5% | 376.00M +41.9% | 265.00M +201.9% | -260.00M -167.4% | 386.00M +10.3% | 350.00M -34.6% | 535.00M +16.6% | 459.00M |
Noncontrolling Interests | -1.00M | - | - | -1.00M -200.0% | 1.00M | - | -1.00M 0.0% | -1.00M 0.0% | -1.00M +66.7% | -3.00M |
Diluted NI Available to Com Stockholders | 758.00M +20.7% | 628.00M -16.3% | 750.00M +100.0% | 375.00M +41.0% | 266.00M +202.3% | -260.00M -167.5% | 385.00M +10.3% | 349.00M -34.6% | 534.00M +17.1% | 456.00M |
Basic EPS | 4.909 +25.9% | 3.9 -12.2% | 4.44 +114.5% | 2.07 +42.8% | 1.45 +201.4% | -1.43 -168.1% | 2.1 +8.2% | 1.94 -34.2% | 2.95 +37.2% | 2.15 |
Diluted EPS | 4.865 +26.4% | 3.85 -12.7% | 4.41 +114.1% | 2.06 +42.1% | 1.45 +201.4% | -1.43 -168.4% | 2.09 +8.9% | 1.92 -34.5% | 2.93 +37.6% | 2.13 |
Weighted Average Shares (basic) | 154.40M -4.2% | 161.20M -4.6% | 169.00M -6.6% | 181.00M -1.1% | 183.00M +0.5% | 182.00M -0.5% | 183.00M +1.4% | 180.50M -1.6% | 183.35M -4.9% | 192.83M |
Weighted Average Shares (diluted) | 155.80M -4.4% | 163.00M -4.1% | 170.00M -6.6% | 182.00M -1.1% | 184.00M +1.1% | 182.00M -1.1% | 184.00M +0.9% | 182.40M -1.0% | 184.30M -5.3% | 194.65M |
Total Operating Income as Reported | 1.20B +15.1% | 1.04B -2.3% | 1.07B +69.7% | 628.00M +27.1% | 494.00M +422.9% | -153.00M -124.3% | 630.00M +8.2% | 582.00M -21.8% | 744.00M +4.5% | 712.00M |
Total Expenses | 3.97B +2.4% | 3.88B +8.1% | 3.59B +12.0% | 3.21B +33.5% | 2.40B +8.2% | 2.22B -42.4% | 3.85B +3.2% | 3.74B +12.7% | 3.32B +4.6% | 3.17B |
Rent Expense (supplemental) | - | - | - | - | - | - | - | 101.00M +17.4% | 86.00M +2.4% | 84.00M |
Net Income from Continuing and Discontinued Operation | 758.00M +20.7% | 628.00M -16.3% | 750.00M +100.0% | 375.00M +41.0% | 266.00M +202.3% | -260.00M -167.5% | 385.00M +10.3% | 349.00M -34.6% | 534.00M +17.1% | 456.00M |
Normalized Income | 779.91M +22.3% | 637.80M -15.2% | 752.23M +103.6% | 369.43M +39.7% | 264.53M +1256.6% | 19.50M -96.2% | 513.74M +41.0% | 364.25M -33.6% | 548.74M +15.0% | 477.06M |
Interest Income | 49.00M -22.2% | 63.00M +61.5% | 39.00M +77.3% | 22.00M +175.0% | 8.00M +100.0% | 4.00M -33.3% | 6.00M +20.0% | 5.00M +25.0% | 4.00M -33.3% | 6.00M |
Interest Expense | 195.00M -3.9% | 203.00M +123.1% | 91.00M -24.8% | 121.00M -12.9% | 139.00M 0.0% | 139.00M +20.9% | 115.00M +19.8% | 96.00M +5.5% | 91.00M +5.8% | 86.00M |
Net Interest Income | -153.00M -9.3% | -140.00M -169.2% | -52.00M +50.9% | -106.00M +23.7% | -139.00M +0.7% | -140.00M -21.7% | -115.00M -19.8% | -96.00M -5.5% | -91.00M -13.8% | -80.00M |
EBIT | 1.27B +15.4% | 1.10B -0.1% | 1.10B +66.6% | 661.00M +32.2% | 500.00M +454.6% | -141.00M -121.5% | 657.00M +13.7% | 578.00M -22.3% | 744.00M +3.6% | 718.00M |
EBITDA | 1.42B +13.7% | 1.25B -0.5% | 1.25B +53.5% | 815.00M +17.8% | 692.00M +2132.3% | 31.00M -96.3% | 827.00M +11.5% | 742.00M -17.3% | 897.00M +8.9% | 824.00M |
Reconciled Cost of Revenue | 3.57B +2.9% | 3.47B +8.2% | 3.21B +14.0% | 2.81B +39.1% | 2.02B +8.8% | 1.86B -44.9% | 3.38B +4.8% | 3.22B +9.8% | 2.93B +6.3% | 2.76B |
Reconciled Depreciation | 146.00M +0.7% | 145.00M -3.3% | 150.00M -2.6% | 154.00M -19.8% | 192.00M +11.6% | 172.00M +1.2% | 170.00M +3.7% | 164.00M +7.2% | 153.00M +44.3% | 106.00M |
Net Income from Continuing Operation Net Minority Interest | 758.00M +20.7% | 628.00M -16.3% | 750.00M +100.0% | 375.00M +41.0% | 266.00M +202.3% | -260.00M -167.5% | 385.00M +10.3% | 349.00M -34.6% | 534.00M +17.1% | 456.00M |