Total Revenue | 67.84B +7.2% | 63.30B +8.6% | 58.28B +1.8% | 57.25B +12.5% | 50.89B +67.4% | 30.40B +21.2% | 25.09B +27.1% | 19.74B +12.1% | 17.62B +5.1% | 16.76B |
Operating Revenue | 67.84B +7.2% | 63.30B +8.6% | 58.28B +1.8% | 57.25B +12.5% | 50.89B +67.4% | 30.40B +21.2% | 25.09B +27.1% | 19.74B +12.1% | 17.62B +5.1% | 16.76B |
Normalized EBITDA | 1.71B +11.6% | 1.54B +10.8% | 1.39B +10.1% | 1.26B +54.9% | 812.80M +48.9% | 546.00M +219.3% | 171.00M -61.0% | 438.70M +14.2% | 384.10M +13.4% | 338.70M |
Total Unusual Items Excluding Goodwill | - | - | - | - | - | - | - | - | - | 1.60M |
Tax Rate for Calcs | 0.26 +0.6% | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Unusual Items | - | - | - | - | - | - | - | - | - | 1.60M |
Cost of Revenue | 59.75B +6.9% | 55.88B +8.1% | 51.70B +1.4% | 51.00B +11.7% | 45.64B +69.8% | 26.87B +21.0% | 22.22B +28.9% | 17.23B +12.4% | 15.33B +4.7% | 14.64B |
Gross Profit | 8.09B +9.1% | 7.42B +12.8% | 6.58B +5.2% | 6.25B +19.0% | 5.26B +49.1% | 3.53B +22.9% | 2.87B +14.2% | 2.51B +9.6% | 2.29B +7.9% | 2.12B |
Operating Expense | 7.20B +9.1% | 6.60B +14.8% | 5.75B +4.8% | 5.49B +11.4% | 4.93B +48.3% | 3.32B +12.0% | 2.97B +33.1% | 2.23B +9.3% | 2.04B +6.6% | 1.91B |
Operating Income | 887.50M +8.7% | 816.30M -1.2% | 826.40M +7.9% | 765.80M +133.9% | 327.40M +63.1% | 200.70M +302.7% | -99.00M -134.9% | 283.30M +11.8% | 253.50M +20.1% | 211.00M |
Net Non Operating Interest Income Expense | -413.70M -15.4% | -358.40M -54.3% | -232.20M -6.5% | -218.00M -19.2% | -182.90M -20.0% | -152.40M -30.4% | -116.90M -78.7% | -65.40M -8.3% | -60.40M -10.0% | -54.90M |
Non-operating Interest Expense | 413.70M +15.4% | 358.40M +54.3% | 232.20M +6.5% | 218.00M +19.2% | 182.90M +20.0% | 152.40M +30.4% | 116.90M +78.7% | 65.40M +8.3% | 60.40M +10.0% | 54.90M |
Other Income Expense | 12.00M +1233.3% | 900.0K -65.4% | 2.60M +168.4% | -3.80M -116.8% | 22.60M +253.1% | 6.40M +201.6% | -6.30M -1675.0% | 400.0K -20.0% | 500.0K -68.8% | 1.60M |
Other Non-operating Income (expense) | 12.00M +1233.3% | 900.0K -65.4% | 2.60M +168.4% | -3.80M -116.8% | 22.60M +253.1% | 6.40M +201.6% | -6.30M -1675.0% | 400.0K -20.0% | 500.0K -68.8% | 1.60M |
Gain on Sale of Securities | - | - | - | - | - | - | - | - | - | 1.60M |
Pre-tax Income | 485.80M +5.9% | 458.80M -23.1% | 596.80M +9.7% | 544.00M +225.6% | 167.10M +205.5% | 54.70M +124.6% | -222.20M -201.8% | 218.30M +12.8% | 193.60M +22.8% | 157.70M |
Provision for Income Taxes | 126.50M +6.7% | 118.60M -26.3% | 160.90M +9.6% | 146.80M +168.9% | 54.60M +290.0% | 14.00M +113.0% | -108.10M -309.9% | 51.50M +1109.8% | -5.10M -108.3% | 61.40M |
Net Income Common Stockholders | 359.30M +5.6% | 340.20M -22.0% | 435.90M +9.7% | 397.20M +253.1% | 112.50M +176.4% | 40.70M +135.7% | -114.10M -168.4% | 166.80M -16.1% | 198.70M +106.3% | 96.30M |
Net Income | 359.30M +5.6% | 340.20M -22.0% | 435.90M +9.7% | 397.20M +253.1% | 112.50M +176.4% | 40.70M +135.7% | -114.10M -168.4% | 166.80M -16.1% | 198.70M +106.3% | 96.30M |
Net Income Including Non-Controlling Interests | 359.30M +5.6% | 340.20M -22.0% | 435.90M +9.7% | 397.20M +253.1% | 112.50M +176.4% | 40.70M +135.7% | -114.10M -168.4% | 166.80M -16.1% | 198.70M +106.3% | 96.30M |
Net Income from Continuing Operations | 359.30M +5.6% | 340.20M -22.0% | 435.90M +9.7% | 397.20M +253.1% | 112.50M +176.4% | 40.70M +135.7% | -114.10M -168.4% | 166.80M -16.1% | 198.70M +106.3% | 96.30M |
Diluted NI Available to Com Stockholders | 359.30M +5.6% | 340.20M -22.0% | 435.90M +9.7% | 397.20M +253.1% | 112.50M +176.4% | 40.70M +135.7% | -114.10M -168.4% | 166.80M -16.1% | 198.70M +106.3% | 96.30M |
Basic EPS | 2.3 +4.5% | 2.2 -22.0% | 2.82 +9.3% | 2.58 +244.0% | 0.75 +141.9% | 0.31 +130.7% | -1.01 -162.7% | 1.61 -17.4% | 1.95 +103.1% | 0.96 |
Diluted EPS | 2.29 +5.0% | 2.18 -21.9% | 2.79 +9.8% | 2.54 +243.2% | 0.74 +146.7% | 0.3 +129.7% | -1.01 -163.5% | 1.59 -16.3% | 1.9 +104.3% | 0.93 |
Weighted Average Shares (basic) | 155.90M +0.7% | 154.80M +0.3% | 154.40M +0.1% | 154.20M +2.9% | 149.80M +13.4% | 132.10M +16.9% | 113.00M +8.9% | 103.80M +1.8% | 102.00M +1.8% | 100.24M |
Weighted Average Shares (diluted) | 157.00M +0.4% | 156.40M +0.3% | 156.00M -0.1% | 156.10M +3.2% | 151.30M +13.4% | 133.40M +18.1% | 113.00M +7.4% | 105.20M +0.6% | 104.60M +1.5% | 103.04M |
Total Operating Income as Reported | 887.50M +8.7% | 816.30M -1.2% | 826.40M +7.9% | 765.80M +133.9% | 327.40M +63.1% | 200.70M +302.7% | -99.00M -134.9% | 283.30M +11.8% | 253.50M +20.1% | 211.00M |
Total Expenses | 66.95B +7.2% | 62.48B +8.8% | 57.45B +1.7% | 56.49B +11.7% | 50.57B +67.4% | 30.20B +19.9% | 25.19B +29.4% | 19.46B +12.1% | 17.37B +4.9% | 16.55B |
Net Income from Continuing and Discontinued Operation | 359.30M +5.6% | 340.20M -22.0% | 435.90M +9.7% | 397.20M +253.1% | 112.50M +176.4% | 40.70M +135.7% | -114.10M -168.4% | 166.80M -16.1% | 198.70M +106.3% | 96.30M |
Normalized Income | 359.30M +5.6% | 340.20M -22.0% | 435.90M +9.7% | 397.20M +253.1% | 112.50M +176.4% | 40.70M +135.7% | -114.10M -168.4% | 166.80M -16.1% | 198.70M +106.3% | 96.30M |
Interest Expense | 413.70M +15.4% | 358.40M +54.3% | 232.20M +6.5% | 218.00M +19.2% | 182.90M +20.0% | 152.40M +30.4% | 116.90M +78.7% | 65.40M +8.3% | 60.40M +10.0% | 54.90M |
Net Interest Income | -413.70M -15.4% | -358.40M -54.3% | -232.20M -6.5% | -218.00M -19.2% | -182.90M -20.0% | -152.40M -30.4% | -116.90M -78.7% | -65.40M -8.3% | -60.40M -10.0% | -54.90M |
EBIT | 899.50M +10.1% | 817.20M -1.4% | 829.00M +8.8% | 762.00M +117.7% | 350.00M +69.0% | 207.10M +296.7% | -105.30M -137.1% | 283.70M +11.7% | 254.00M +19.5% | 212.60M |
EBITDA | 1.71B +11.6% | 1.54B +10.8% | 1.39B +10.1% | 1.26B +54.9% | 812.80M +48.9% | 546.00M +219.3% | 171.00M -61.0% | 438.70M +14.2% | 384.10M +13.4% | 338.70M |
Reconciled Cost of Revenue | 59.75B +6.9% | 55.88B +8.1% | 51.70B +1.4% | 51.00B +11.7% | 45.64B +69.8% | 26.87B +21.0% | 22.22B +28.9% | 17.23B +12.4% | 15.33B +4.7% | 14.64B |
Reconciled Depreciation | 813.90M +13.4% | 717.90M +29.0% | 556.70M +12.1% | 496.70M +7.3% | 462.80M +36.6% | 338.90M +22.7% | 276.30M +78.3% | 155.00M +19.1% | 130.10M +3.2% | 126.10M |
Net Income from Continuing Operation Net Minority Interest | 359.30M +5.6% | 340.20M -22.0% | 435.90M +9.7% | 397.20M +253.1% | 112.50M +176.4% | 40.70M +135.7% | -114.10M -168.4% | 166.80M -16.1% | 198.70M +106.3% | 96.30M |