Total Revenue | 4.23B +5.6% | 4.01B -4.4% | 4.19B +11.4% | 3.76B +16.3% | 3.23B +21.8% | 2.66B -11.6% | 3.00B -0.8% | 3.03B +15.4% | 2.62B +15.4% | 2.27B |
Operating Revenue | 4.23B +5.6% | 4.01B -4.4% | 4.19B +11.4% | 3.76B +16.3% | 3.23B +21.8% | 2.66B -11.6% | 3.00B -0.8% | 3.03B +15.4% | 2.62B +15.4% | 2.27B |
Total Unusual Items | -18.20M +67.4% | -55.86M -593.7% | 11.31M +196.0% | -11.79M -20.0% | -9.83M +78.4% | -45.47M -199.4% | -15.19M +39.9% | -25.29M -158.7% | 43.06M +225.4% | -34.35M |
Normalized EBITDA | 843.76M +8.0% | 781.03M -3.2% | 806.59M +13.3% | 712.17M +62.5% | 438.19M +6.4% | 411.97M -15.7% | 488.58M +1.0% | 483.86M +17.8% | 410.72M +4.3% | 393.80M |
Tax Rate for Calcs | 0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -4.17M +65.4% | -12.07M -617.7% | 2.33M +197.4% | -2.39M -63.4% | -1.46M +85.3% | -9.96M -219.8% | -3.11M +44.5% | -5.61M -140.2% | 13.95M +242.5% | -9.79M |
Total Operating Income as Reported | 718.06M +12.8% | 636.46M -11.3% | 717.85M +17.2% | 612.34M +32.6% | 461.67M +63.7% | 282.07M -24.0% | 370.91M -1.2% | 375.54M -0.4% | 376.94M +32.9% | 283.61M |
Equity in Earnings of Affiliates | 1.95M +728.9% | 235.0K -57.7% | 556.0K +463.4% | -153.0K -130.7% | 499.0K +22.3% | 408.0K -87.1% | 3.16M -42.3% | 5.48M +99.9% | 2.74M -6.4% | 2.93M |
Cost of Revenue | 2.70B +6.4% | 2.54B -7.0% | 2.73B +9.9% | 2.48B +14.5% | 2.17B +21.4% | 1.78B -10.6% | 2.00B -0.2% | 2.00B +14.3% | 1.75B +17.6% | 1.49B |
Gross Profit | 1.53B +4.2% | 1.47B +0.5% | 1.47B +14.4% | 1.28B +19.9% | 1.07B +22.6% | 871.34M -13.5% | 1.01B -2.0% | 1.03B +17.5% | 875.11M +11.3% | 786.56M |
Operating Expense | 797.99M +2.2% | 780.59M +2.9% | 758.91M +15.6% | 656.64M +10.0% | 597.11M +9.8% | 543.80M -12.5% | 621.49M -1.0% | 627.70M +16.0% | 541.23M +15.5% | 468.60M |
Selling General and Administrative | 797.99M +2.2% | 780.59M +2.9% | 758.91M +15.6% | 656.64M +10.0% | 597.11M +9.8% | 543.80M -12.5% | 621.49M -1.0% | 627.70M +16.0% | 541.23M +15.5% | 468.60M |
General and Administrative Expense | - | - | - | - | - | - | - | - | 545.67M +16.9% | 466.68M |
Salaries and Wages | - | - | - | - | - | - | - | - | 8.15M | - |
Other General and Administrative | - | - | - | - | - | - | - | - | 537.52M +15.2% | 466.68M |
Operating Income | 736.26M +6.3% | 692.32M -2.0% | 706.53M +13.2% | 624.12M +32.4% | 471.50M +44.0% | 327.54M -15.2% | 386.10M -3.7% | 400.82M +20.0% | 333.88M +5.0% | 317.96M |
Net Non Operating Interest Income Expense | -51.56M -20.5% | -42.79M +3.6% | -44.37M -50.4% | -29.50M -32.8% | -22.21M -1.1% | -21.97M +6.2% | -23.41M -33.3% | -17.57M +9.6% | -19.43M -14.4% | -16.99M |
Non-operating Interest Expense | 51.56M +20.5% | 42.79M -3.6% | 44.37M +50.4% | 29.50M +32.8% | 22.21M +1.1% | 21.97M -6.2% | 23.41M +33.3% | 17.57M -9.6% | 19.43M +14.4% | 16.99M |
Non-operating Interest Income | - | - | - | - | - | - | - | - | 4.79M +128.9% | 2.09M |
Total Other Finance Cost | - | - | - | - | - | - | 23.41M +33.3% | 17.57M -9.6% | 19.43M +14.4% | 16.99M |
Other Income Expense | -9.25M +83.3% | -55.39M -324.2% | 24.70M +1474.6% | -1.80M +98.6% | -124.28M -199.3% | -41.53M -814.7% | 5.81M +139.8% | -14.60M -128.2% | 51.79M +319.6% | -23.59M |
Special Income Charges | -18.20M +67.4% | -55.86M -593.7% | 11.31M +196.0% | -11.79M -20.0% | -9.83M +78.4% | -45.47M -199.4% | -15.19M +39.9% | -25.29M -158.7% | 43.06M +225.4% | -34.35M |
Restructuring and Mergers Acquisition | 18.20M -67.4% | 55.86M +593.7% | -11.31M -196.0% | 11.79M +20.0% | 9.83M -78.4% | 45.47M +199.4% | 15.19M -39.9% | 25.29M +283.7% | 6.59M | - |
Other Non-operating Income (expense) | 7.00M +2842.9% | 238.0K -98.1% | 12.83M +26.5% | 10.14M +108.8% | -114.96M -3352.9% | 3.53M -80.2% | 17.84M +242.7% | 5.21M -13.0% | 5.98M -23.6% | 7.83M |
Gain on Sale of Business | - | - | - | - | - | - | - | - | - | -34.35M |
Write-offs | - | - | - | - | - | - | - | 25.29M +283.7% | 6.59M | - |
Impairment of Capital Assets | - | - | - | - | - | - | - | - | -49.65M | - |
Pre-tax Income | 675.45M +13.7% | 594.15M -13.5% | 686.87M +15.9% | 592.83M +82.4% | 325.00M +23.1% | 264.04M -28.3% | 368.49M -0.0% | 368.66M +0.7% | 366.24M +32.0% | 277.39M |
Provision for Income Taxes | 154.92M +21.0% | 128.04M -9.6% | 141.62M +17.4% | 120.60M +149.1% | 48.42M -16.4% | 57.90M -23.2% | 75.41M -7.7% | 81.67M -31.2% | 118.76M +50.3% | 79.02M |
Net Income Common Stockholders | 520.53M +11.7% | 466.11M -14.5% | 545.25M +15.5% | 472.22M +70.7% | 276.58M +34.2% | 206.12M -29.7% | 293.11M +2.1% | 287.07M +16.0% | 247.50M +24.8% | 198.40M |
Net Income | 520.53M +11.7% | 466.11M -14.5% | 545.25M +15.5% | 472.22M +70.7% | 276.58M +34.2% | 206.12M -29.7% | 293.11M +2.1% | 287.07M +16.0% | 247.50M +24.8% | 198.40M |
Net Income Including Non-Controlling Interests | 520.53M +11.7% | 466.11M -14.5% | 545.25M +15.5% | 472.22M +70.7% | 276.58M +34.2% | 206.14M -29.7% | 293.08M +2.1% | 286.99M +16.0% | 247.47M +24.8% | 198.37M |
Net Income from Continuing Operations | 520.53M +11.7% | 466.11M -14.5% | 545.25M +15.5% | 472.22M +70.7% | 276.58M +34.2% | 206.14M -29.7% | 293.08M +2.1% | 286.99M +16.0% | 247.47M +24.8% | 198.37M |
Noncontrolling Interests | - | - | - | - | -114.0K -293.1% | -29.0K -211.5% | 26.0K -64.4% | 73.0K +160.7% | 28.0K +7.7% | 26.0K |
Diluted NI Available to Com Stockholders | 520.53M +11.7% | 466.11M -14.5% | 545.25M +15.5% | 472.22M +70.7% | 276.58M +34.2% | 206.12M -29.7% | 293.11M +2.1% | 287.07M +16.0% | 247.50M +24.8% | 198.40M |
Basic EPS | 9.39 +14.1% | 8.23 -13.4% | 9.5 +16.7% | 8.14 +74.7% | 4.66 +34.7% | 3.46 -26.8% | 4.73 +7.0% | 4.42 +17.6% | 3.76 +27.9% | 2.94 |
Diluted EPS | 9.32 +14.4% | 8.15 -13.0% | 9.37 +16.5% | 8.04 +74.8% | 4.6 +34.5% | 3.42 -26.9% | 4.68 +7.1% | 4.37 +17.8% | 3.71 +27.5% | 2.91 |
Weighted Average Shares (basic) | 55.41M -2.2% | 56.64M -1.3% | 57.36M -1.1% | 58.03M -2.2% | 59.31M -0.5% | 59.63M -3.8% | 61.96M -4.5% | 64.89M -1.3% | 65.74M -2.6% | 67.46M |
Weighted Average Shares (diluted) | 55.88M -2.3% | 57.19M -1.8% | 58.22M -0.9% | 58.75M -2.2% | 60.06M -0.3% | 60.25M -3.8% | 62.66M -4.6% | 65.68M -1.4% | 66.64M -2.2% | 68.16M |
Total Expenses | 3.50B +5.4% | 3.32B -4.8% | 3.49B +11.1% | 3.14B +13.6% | 2.76B +18.7% | 2.33B -11.1% | 2.62B -0.4% | 2.63B +14.7% | 2.29B +17.1% | 1.96B |
Net Income from Continuing and Discontinued Operation | 520.53M +11.7% | 466.11M -14.5% | 545.25M +15.5% | 472.22M +70.7% | 276.58M +34.2% | 206.12M -29.7% | 293.11M +2.1% | 287.07M +16.0% | 247.50M +24.8% | 198.40M |
Normalized Income | 534.56M +4.8% | 509.90M -4.9% | 536.26M +11.3% | 481.62M +69.0% | 284.94M +17.9% | 241.63M -20.8% | 305.18M -0.5% | 306.74M +40.5% | 218.39M -2.0% | 222.96M |
Interest Expense | 51.56M +20.5% | 42.79M -3.6% | 44.37M +50.4% | 29.50M +32.8% | 22.21M +1.1% | 21.97M -6.2% | 23.41M +33.3% | 17.57M -9.6% | 19.43M +14.4% | 16.99M |
Net Interest Income | -51.56M -20.5% | -42.79M +3.6% | -44.37M -50.4% | -29.50M -32.8% | -22.21M -1.1% | -21.97M +6.2% | -23.41M -33.3% | -17.57M +9.6% | -19.43M -14.4% | -16.99M |
Interest Income | - | - | - | - | - | - | - | - | 4.79M +128.9% | 2.09M |
EBIT | 727.01M +14.1% | 636.93M -12.9% | 731.24M +17.5% | 622.33M +79.2% | 347.21M +21.4% | 286.01M -27.0% | 391.91M +1.5% | 386.23M +0.1% | 385.67M +31.0% | 294.38M |
EBITDA | 825.56M +13.8% | 725.17M -11.3% | 817.91M +16.8% | 700.39M +63.5% | 428.36M +16.9% | 366.50M -22.6% | 473.39M +3.2% | 458.57M +1.1% | 453.78M +26.2% | 359.45M |
Reconciled Cost of Revenue | 2.70B +6.4% | 2.54B -7.0% | 2.73B +9.9% | 2.48B +14.5% | 2.17B +21.4% | 1.78B -10.6% | 2.00B -0.2% | 2.00B +14.3% | 1.75B +17.6% | 1.49B |
Reconciled Depreciation | 98.55M +11.7% | 88.24M +1.8% | 86.67M +11.0% | 78.06M -3.8% | 81.15M +0.8% | 80.49M -1.2% | 81.49M +12.6% | 72.35M +6.2% | 68.11M +4.7% | 65.07M |
Net Income from Continuing Operation Net Minority Interest | 520.53M +11.7% | 466.11M -14.5% | 545.25M +15.5% | 472.22M +70.7% | 276.58M +34.2% | 206.12M -29.7% | 293.11M +2.1% | 287.07M +16.0% | 247.50M +24.8% | 198.40M |
Total Unusual Items Excluding Goodwill | -18.20M +67.4% | -55.86M -593.7% | 11.31M +196.0% | -11.79M -20.0% | -9.83M +78.4% | -45.47M -199.4% | -15.19M +39.9% | -25.29M -158.7% | 43.06M +225.4% | -34.35M |