Total Revenue | 1.87B +14.3% | 1.64B +4.9% | 1.56B +6.2% | 1.47B +55.8% | 942.90M +54.8% | 609.00M -16.3% | 727.46M +3.6% | 702.52M +4.1% | 674.95M +9.7% | 615.39M |
Operating Revenue | 1.87B +14.3% | 1.64B +4.9% | 1.56B +6.2% | 1.47B +55.8% | 942.90M +54.8% | 609.00M -16.3% | 727.46M +3.6% | 702.52M +4.1% | 674.95M +9.7% | 615.39M |
Total Unusual Items | -5.70M -280.0% | -1.50M +58.3% | -3.60M +69.2% | -11.70M +63.4% | -32.00M -661.9% | -4.20M -451.9% | -761.0K +95.7% | -17.76M -124.1% | -7.93M -89.7% | -4.18M |
Normalized EBITDA | 553.60M +12.2% | 493.20M +6.4% | 463.40M +12.1% | 413.50M +89.9% | 217.70M +44.2% | 151.00M -16.2% | 180.29M +0.9% | 178.68M +9.2% | 163.64M +12.7% | 145.14M |
Tax Rate for Calcs | 0.221 +4.7% | 0.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -1.26M -298.0% | -316.5K +55.6% | -712.8K +70.3% | -2.40M +75.4% | -9.76M -1038.6% | -857.1K -525.7% | -137.0K +95.3% | -2.94M -36.1% | -2.16M -58.5% | -1.37M |
Total Operating Income as Reported | 421.00M +13.8% | 369.90M +8.1% | 342.20M +16.8% | 293.00M +141.9% | 121.10M +5.7% | 114.60M -23.3% | 149.37M +13.1% | 132.03M +2.5% | 128.77M +12.4% | 114.59M |
Depreciation Amortization Depletion | 81.00M +12.8% | 71.80M +2.0% | 70.40M +1.9% | 69.10M +99.1% | 34.70M +240.2% | 10.20M +6.1% | 9.61M -0.6% | 9.67M +3.4% | 9.34M +0.8% | 9.27M |
Depreciation and amortization | 81.00M +12.8% | 71.80M +2.0% | 70.40M +1.9% | 69.10M +99.1% | 34.70M +240.2% | 10.20M +6.1% | 9.61M -0.6% | 9.67M +3.4% | 9.34M +0.8% | 9.27M |
Amortization | 81.00M +12.8% | 71.80M +2.0% | 70.40M +1.9% | 69.10M +99.1% | 34.70M +240.2% | 10.20M +6.1% | 9.61M -0.6% | 9.67M +3.4% | 9.34M +0.8% | 9.27M |
Amortization of Intangibles | 81.00M +12.8% | 71.80M +2.0% | 70.40M +1.9% | 69.10M +99.1% | 34.70M +240.2% | 10.20M +6.1% | 9.61M -0.6% | 9.67M +3.4% | 9.34M +0.8% | 9.27M |
Cost of Revenue | 1.04B +14.3% | 910.20M +2.3% | 889.80M +2.9% | 864.50M +47.6% | 585.80M +56.3% | 374.90M -14.5% | 438.36M +2.9% | 425.86M +2.3% | 416.41M +8.1% | 385.18M |
Gross Profit | 830.20M +14.3% | 726.10M +8.3% | 670.50M +10.9% | 604.80M +69.4% | 357.10M +52.5% | 234.10M -19.0% | 289.10M +4.5% | 276.65M +7.0% | 258.54M +12.3% | 230.21M |
Operating Expense | 398.20M +13.0% | 352.30M +8.7% | 324.10M +8.2% | 299.60M +47.7% | 202.80M +78.7% | 113.50M -18.8% | 139.86M +9.8% | 127.37M +4.5% | 121.84M +9.3% | 111.45M |
Selling General and Administrative | 316.10M +13.2% | 279.30M +10.2% | 253.50M +10.4% | 229.70M +37.1% | 167.60M +63.0% | 102.80M -20.9% | 129.98M +10.6% | 117.50M +3.9% | 113.12M +9.9% | 102.92M |
Provision for Doubtful Accounts | 1.10M -8.3% | 1.20M +500.0% | 200.0K -75.0% | 800.0K +60.0% | 500.0K 0.0% | 500.0K +90.1% | 263.0K +29.6% | 203.0K +62.4% | 125.0K +30.2% | 96.0K |
Other Operating Expenses | - | - | - | - | - | - | -883.0K -360.5% | 339.0K +144.8% | -756.0K +10.4% | -844.0K |
Operating Income | 432.00M +15.6% | 373.80M +7.9% | 346.40M +13.5% | 305.20M +97.8% | 154.30M +27.9% | 120.60M -19.2% | 149.25M -0.0% | 149.28M +9.2% | 136.70M +15.1% | 118.77M |
Net Non Operating Interest Income Expense | -49.80M +16.7% | -59.80M +24.0% | -78.70M -2.6% | -76.70M -84.8% | -41.50M -2864.3% | -1.40M +25.7% | -1.89M +63.6% | -5.17M +31.1% | -7.51M +13.8% | -8.71M |
Non-operating Interest Expense | 49.80M -16.7% | 59.80M -24.0% | 78.70M +2.6% | 76.70M +84.8% | 41.50M +4511.1% | 900.0K -35.0% | 1.39M -73.2% | 5.17M -31.1% | 7.51M -13.8% | 8.71M |
Total Other Finance Cost | - | - | - | 7.20M -61.9% | 18.90M +3680.0% | 500.0K 0.0% | 500.0K -90.3% | 5.17M -31.1% | 7.51M -13.8% | 8.71M |
Other Income Expense | -12.90M -514.3% | -2.10M +64.4% | -5.90M +68.6% | -18.80M +44.9% | -34.10M -468.3% | -6.00M -839.0% | -639.0K +96.5% | -18.02M -92.9% | -9.34M -80.5% | -5.17M |
Special Income Charges | -5.70M -280.0% | -1.50M +58.3% | -3.60M +69.2% | -11.70M +63.4% | -32.00M -661.9% | -4.20M -451.9% | -761.0K +95.7% | -17.76M -124.1% | -7.93M -89.7% | -4.18M |
Restructuring and Mergers Acquisition | 5.70M +280.0% | 1.50M -50.0% | 3.00M -73.7% | 11.40M -64.0% | 31.70M +993.1% | 2.90M +45.9% | 1.99M -88.2% | 16.91M +120.0% | 7.68M +83.9% | 4.18M |
Gain on Sale of Property, Plant and Equipment | - | - | -600.0K -100.0% | -300.0K 0.0% | -300.0K +76.9% | -1.30M -205.9% | 1.23M +243.8% | -853.0K -253.9% | -241.0K | - |
Write-offs | - | - | - | - | - | - | - | - | - | 63.0K |
Other Non-operating Income (expense) | -7.20M -1100.0% | -600.0K +73.9% | -2.30M +67.6% | -7.10M -238.1% | -2.10M -16.7% | -1.80M -1575.4% | 122.0K +147.3% | -258.0K +81.8% | -1.42M -42.2% | -996.0K |
Pre-tax Income | 369.30M +18.4% | 311.90M +19.1% | 261.80M +24.8% | 209.70M +166.5% | 78.70M -30.5% | 113.20M -22.8% | 146.72M +16.4% | 126.09M +5.2% | 119.85M +14.3% | 104.88M |
Provision for Income Taxes | 81.70M +24.4% | 65.70M +26.6% | 51.90M +20.7% | 43.00M +79.2% | 24.00M +3.9% | 23.10M -12.4% | 26.37M +26.2% | 20.90M -36.1% | 32.71M -4.5% | 34.26M |
Net Income Common Stockholders | 287.60M +23.0% | 233.80M +25.1% | 186.90M +30.0% | 143.80M +236.8% | 42.70M -52.6% | 90.10M -25.1% | 120.35M +14.4% | 105.19M +20.7% | 87.14M +23.4% | 70.62M |
Net Income | 287.60M +16.8% | 246.20M +17.3% | 209.90M +25.9% | 166.70M +204.8% | 54.70M -39.3% | 90.10M -25.1% | 120.35M +14.4% | 105.19M +20.7% | 87.14M +23.4% | 70.62M |
Net Income Including Non-Controlling Interests | 287.60M +16.8% | 246.20M +17.3% | 209.90M +25.9% | 166.70M +204.8% | 54.70M -39.3% | 90.10M -25.1% | 120.35M +14.4% | 105.19M +20.7% | 87.14M +23.4% | 70.62M |
Net Income from Continuing Operations | 287.60M +16.8% | 246.20M +17.3% | 209.90M +25.9% | 166.70M +204.8% | 54.70M -39.3% | 90.10M -25.1% | 120.35M +14.4% | 105.19M +20.7% | 87.14M +23.4% | 70.62M |
Preferred Stock Dividends | - | 12.40M -46.1% | 23.00M +0.4% | 22.90M +90.8% | 12.00M | - | - | - | - | - |
Diluted NI Available to Com Stockholders | 287.60M +23.0% | 233.80M +25.1% | 186.90M +30.0% | 143.80M +236.8% | 42.70M -52.6% | 90.10M -25.1% | 120.35M +14.4% | 105.19M +20.7% | 87.14M +23.4% | 70.62M |
Basic EPS | 9.14 +17.8% | 7.76 +19.9% | 6.47 +29.4% | 5 +216.5% | 1.58 -56.2% | 3.61 -29.5% | 5.12 +18.5% | 4.32 +18.7% | 3.64 +21.3% | 3 |
Diluted EPS | 9.09 +18.1% | 7.7 +20.1% | 6.41 +29.8% | 4.94 +216.7% | 1.56 -56.4% | 3.58 -29.2% | 5.06 +18.8% | 4.26 +19.0% | 3.58 +20.5% | 2.97 |
Weighted Average Shares (basic) | 31.48M +4.5% | 30.14M +4.2% | 28.92M +0.5% | 28.76M +6.7% | 26.95M +8.4% | 24.85M +0.9% | 24.63M +1.1% | 24.36M +1.7% | 23.95M +1.8% | 23.52M |
Weighted Average Shares (diluted) | 31.63M +4.2% | 30.35M +4.0% | 29.19M +0.4% | 29.07M +6.4% | 27.31M +9.0% | 25.05M +0.5% | 24.92M +0.8% | 24.72M +1.4% | 24.36M +2.4% | 23.78M |
Total Expenses | 1.44B +14.0% | 1.26B +4.0% | 1.21B +4.3% | 1.16B +47.6% | 788.60M +61.5% | 488.40M -15.5% | 578.22M +4.5% | 553.24M +2.8% | 538.25M +8.4% | 496.62M |
Net Income from Continuing and Discontinued Operation | 287.60M +16.8% | 246.20M +17.3% | 209.90M +25.9% | 166.70M +204.8% | 54.70M -39.3% | 90.10M -25.1% | 120.35M +14.4% | 105.19M +20.7% | 87.14M +23.4% | 70.62M |
Normalized Income | 292.04M +18.1% | 247.38M +16.3% | 212.79M +20.9% | 176.00M +128.7% | 76.94M -17.7% | 93.44M -22.8% | 120.97M +0.8% | 120.01M +29.2% | 92.90M +26.5% | 73.44M |
Interest Expense | 49.80M -16.7% | 59.80M -24.0% | 78.70M +2.6% | 76.70M +84.8% | 41.50M +4511.1% | 900.0K -35.0% | 1.39M -73.2% | 5.17M -31.1% | 7.51M -13.8% | 8.71M |
Net Interest Income | -49.80M +16.7% | -59.80M +24.0% | -78.70M -2.6% | -76.70M -84.8% | -41.50M -2864.3% | -1.40M +25.7% | -1.89M +63.6% | -5.17M +31.1% | -7.51M +13.8% | -8.71M |
EBIT | 419.10M +12.8% | 371.70M +9.2% | 340.50M +18.9% | 286.40M +138.3% | 120.20M +5.3% | 114.10M -23.0% | 148.11M +12.8% | 131.26M +3.1% | 127.36M +12.1% | 113.59M |
EBITDA | 547.90M +11.4% | 491.70M +6.9% | 459.80M +14.4% | 401.80M +116.4% | 185.70M +26.5% | 146.80M -18.2% | 179.53M +11.6% | 160.92M +3.3% | 155.72M +10.5% | 140.96M |
Reconciled Cost of Revenue | 992.90M +15.2% | 862.00M +2.5% | 840.90M +2.8% | 818.20M +47.4% | 555.00M +57.5% | 352.40M -15.4% | 416.55M +2.6% | 405.87M +2.1% | 397.40M +8.3% | 367.08M |
Reconciled Depreciation | 128.80M +7.3% | 120.00M +0.6% | 119.30M +3.4% | 115.40M +76.2% | 65.50M +100.3% | 32.70M +4.1% | 31.42M +5.9% | 29.66M +4.6% | 28.36M +3.6% | 27.37M |
Net Income from Continuing Operation Net Minority Interest | 287.60M +16.8% | 246.20M +17.3% | 209.90M +25.9% | 166.70M +204.8% | 54.70M -39.3% | 90.10M -25.1% | 120.35M +14.4% | 105.19M +20.7% | 87.14M +23.4% | 70.62M |
Total Unusual Items Excluding Goodwill | -5.70M -280.0% | -1.50M +58.3% | -3.60M +69.2% | -11.70M +63.4% | -32.00M -661.9% | -4.20M -451.9% | -761.0K +95.7% | -17.76M -124.1% | -7.93M -89.7% | -4.18M |