Total Revenue | 798.19M +13.1% | 705.82M +11.8% | 631.60M -5.4% | 667.42M +48.0% | 450.96M +49.0% | 302.56M -38.3% | 490.50M +63.4% | 300.22M +94.1% | 154.63M +133.9% | 66.11M |
Operating Revenue | 798.19M +13.1% | 705.82M +11.8% | 631.60M -5.4% | 667.42M +48.0% | 450.96M +49.0% | 302.56M -38.3% | 490.50M +63.6% | 299.73M +94.5% | 154.13M +134.9% | 65.61M |
Diluted EPS | 6.97 -64.7% | 19.72 +12.1% | 17.59 -8.7% | 19.26 +65.9% | 11.61 +53.4% | 7.57 -45.1% | 13.79 +53.6% | 8.98 +117.4% | 4.13 +134.7% | 1.76 |
Basic EPS | 6.98 -64.7% | 19.75 +12.2% | 17.6 -8.7% | 19.27 +66.0% | 11.61 +53.4% | 7.57 -45.1% | 13.79 +53.6% | 8.98 +117.4% | 4.13 +134.7% | 1.76 |
Other Income Expense | 888.0K -88.2% | 7.54M +162.1% | 2.88M +744.0% | 341.0K -45.4% | 624.0K -74.0% | 2.40M -10.5% | 2.68M +192.8% | 916.0K +703.5% | 114.0K +860.0% | -15.0K |
Other Taxes | 8.26M +13.3% | 7.29M -1.2% | 7.38M -16.6% | 8.85M +6048.6% | 144.0K | - | - | - | 3.16M +77.7% | 1.78M |
Other General and Administrative | 23.78M -31.0% | 34.48M -25.8% | 46.45M +110.9% | 22.02M +16.4% | 18.92M -7.8% | 20.53M -20.9% | 25.94M +261.2% | 7.18M +42.4% | 5.05M +195.3% | 1.71M |
Salaries and Wages | 57.92M +8.0% | 53.62M +23.6% | 43.38M +4.8% | 41.40M +3.5% | 40.01M +24.4% | 32.17M -8.2% | 35.04M +90.1% | 18.43M +388.4% | 3.77M +161.0% | 1.45M |
Cost of Revenue | 116.06M +62.8% | 71.29M +47.5% | 48.32M +47.2% | 32.84M +11.4% | 29.49M -9.5% | 32.60M +8.9% | 29.94M +117.4% | 13.77M +1488.2% | 867.0K +1916.3% | 43.0K |
Gross Profit | 682.13M +7.5% | 634.54M +8.8% | 583.27M -8.1% | 634.58M +50.6% | 421.47M +56.1% | 269.96M -41.4% | 460.56M +60.8% | 286.45M +86.3% | 153.77M +132.7% | 66.07M |
Operating Expense | 89.97M -5.7% | 95.40M -1.9% | 97.22M +34.5% | 72.28M +22.3% | 59.08M +12.1% | 52.70M -13.6% | 60.98M +138.1% | 25.62M +190.4% | 8.82M +179.6% | 3.15M |
Selling General and Administrative | 81.70M -7.3% | 88.10M -1.9% | 89.83M +41.6% | 63.42M +7.6% | 58.93M +11.8% | 52.70M -13.6% | 60.98M +138.1% | 25.62M +190.4% | 8.82M +179.6% | 3.15M |
General and Administrative Expense | 81.70M -7.3% | 88.10M -1.9% | 89.83M +41.6% | 63.42M +7.6% | 58.93M +11.8% | 52.70M -13.6% | 60.98M +138.1% | 25.62M +190.4% | 8.82M +179.6% | 3.15M |
Other Operating Expenses | - | - | - | - | - | - | -436.0K +11.4% | -492.0K -6250.0% | 8.0K +6.7% | 7.5K |
Operating Income | 592.16M +9.8% | 539.14M +10.9% | 486.05M -13.6% | 562.31M +55.2% | 362.39M +66.8% | 217.26M -45.6% | 399.57M +53.2% | 260.83M +80.0% | 144.95M +130.4% | 62.91M |
Net Non Operating Interest Income Expense | 17.28M -46.2% | 32.14M +12.3% | 28.63M +361.3% | 6.21M | - | - | - | - | 84.0K +189.0% | 29.1K |
Non-operating Interest Income | 17.97M -44.1% | 32.14M +12.3% | 28.63M +361.3% | 6.21M | - | - | - | - | 84.0K +189.0% | 29.1K |
Non-operating Interest Expense | 690.0K | - | - | - | - | - | - | - | - | - |
Other Non-operating Income (expense) | 888.0K -88.2% | 7.54M +162.1% | 2.88M +744.0% | 341.0K -45.4% | 624.0K -74.0% | 2.40M -10.5% | 2.68M +192.8% | 916.0K +703.5% | 114.0K +860.0% | -15.0K |
Pre-tax Income | 610.33M +5.4% | 578.82M +11.8% | 517.56M -9.0% | 568.86M +56.7% | 363.02M +65.3% | 219.66M -45.4% | 402.25M +53.7% | 261.75M +80.4% | 145.06M +130.6% | 62.90M |
Provision for Income Taxes | 128.95M +3.3% | 124.86M +11.6% | 111.92M -8.6% | 122.49M +31.7% | 93.04M +113.3% | 43.61M -47.8% | 83.53M +60.6% | 52.01M +8.7% | 47.83M +131.9% | 20.62M |
Net Income Common Stockholders | 481.38M +6.0% | 453.96M +11.9% | 405.64M -9.1% | 446.36M +65.3% | 269.98M +53.4% | 176.05M -44.8% | 318.73M +52.0% | 209.74M +115.7% | 97.23M +130.0% | 42.27M |
Net Income | 481.38M +6.0% | 453.96M +11.9% | 405.64M -9.1% | 446.36M +65.3% | 269.98M +53.4% | 176.05M -44.8% | 318.73M +52.0% | 209.74M +115.7% | 97.23M +130.0% | 42.27M |
Net Income Including Non-Controlling Interests | 481.38M +6.0% | 453.96M +11.9% | 405.64M -9.1% | 446.36M +65.3% | 269.98M +53.4% | 176.05M -44.8% | 318.73M +52.0% | 209.74M +115.7% | 97.23M +130.0% | 42.27M |
Net Income from Continuing Operations | 481.38M +6.0% | 453.96M +11.9% | 405.64M -9.1% | 446.36M +65.3% | 269.98M +53.4% | 176.05M -44.8% | 318.73M +52.0% | 209.74M +115.7% | 97.23M +130.0% | 42.27M |
Diluted NI Available to Com Stockholders | 481.38M +6.0% | 453.96M +11.9% | 405.64M -9.1% | 446.36M +65.3% | 269.98M +53.4% | 176.05M -44.8% | 318.73M +52.0% | 209.74M +115.7% | 97.23M +130.0% | 42.27M |
Total Operating Income as Reported | 592.16M +9.8% | 539.14M +10.9% | 486.05M -13.6% | 562.31M +55.2% | 362.39M +66.8% | 217.26M -45.6% | 399.57M +53.2% | 260.83M +80.0% | 144.95M +130.4% | 62.91M |
Total Expenses | 206.03M +23.6% | 166.69M +14.5% | 145.54M +38.5% | 105.11M +18.7% | 88.56M +3.8% | 85.30M -6.2% | 90.92M +130.9% | 39.39M +306.6% | 9.69M +202.9% | 3.20M |
Net Income from Continuing and Discontinued Operation | 481.38M +6.0% | 453.96M +11.9% | 405.64M -9.1% | 446.36M +65.3% | 269.98M +53.4% | 176.05M -44.8% | 318.73M +52.0% | 209.74M +115.7% | 97.23M +130.0% | 42.27M |
Normalized Income | 481.38M +6.0% | 453.96M +11.9% | 405.64M -9.1% | 446.36M +65.3% | 269.98M +53.4% | 176.05M -44.8% | 318.73M +52.0% | 209.74M +115.7% | 97.23M +130.0% | 42.27M |
Weighted Average Shares (basic) | - | 22.99M -0.3% | 23.04M -0.5% | 23.17M -0.4% | 23.26M -0.1% | 23.27M -0.0% | 23.27M -0.4% | 23.36M -0.9% | 23.56M -1.7% | 23.97M |
Interest Income | 17.97M -44.1% | 32.14M +12.3% | 28.63M +361.3% | 6.21M | - | - | - | - | 84.0K +189.0% | 29.1K |
Interest Expense | 690.0K | - | - | - | - | - | - | - | - | - |
Net Interest Income | 17.28M -46.2% | 32.14M +12.3% | 28.63M +361.3% | 6.21M | - | - | - | - | 84.0K +189.0% | 29.1K |
EBIT | 611.02M +13.3% | 539.14M +10.9% | 486.05M -13.6% | 562.31M +55.2% | 362.39M +66.8% | 217.26M -45.6% | 399.57M +53.2% | 260.83M +80.0% | 144.95M +130.4% | 62.91M |
EBITDA | 673.55M +19.4% | 564.30M +12.7% | 500.81M -13.3% | 577.68M +52.6% | 378.65M +63.5% | 231.66M -43.3% | 408.48M +55.1% | 263.42M +81.3% | 145.32M +130.8% | 62.95M |
Reconciled Cost of Revenue | 116.06M +62.8% | 71.29M +47.5% | 48.32M +47.2% | 32.84M +11.4% | 29.49M -9.5% | 32.60M +8.9% | 29.94M +117.4% | 13.77M +1488.2% | 867.0K +1916.3% | 43.0K |
Reconciled Depreciation | 62.53M +148.5% | 25.16M +70.5% | 14.76M -4.0% | 15.38M -5.4% | 16.26M +12.9% | 14.39M +61.6% | 8.91M +244.8% | 2.58M +587.0% | 376.0K +774.4% | 43.0K |
Net Income from Continuing Operation Net Minority Interest | 481.38M +6.0% | 453.96M +11.9% | 405.64M -9.1% | 446.36M +65.3% | 269.98M +53.4% | 176.05M -44.8% | 318.73M +52.0% | 209.74M +115.7% | 97.23M +130.0% | 42.27M |
Normalized EBITDA | 673.55M +19.4% | 564.30M +12.7% | 500.81M -13.3% | 577.68M +52.6% | 378.65M +63.5% | 231.66M -43.3% | 408.48M +55.1% | 263.42M +81.3% | 145.32M +130.8% | 62.95M |
Tax Rate for Calcs | 0.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Weighted Average Shares (diluted) | 69.03M +199.9% | 23.02M -0.2% | 23.06M -0.5% | 23.18M -0.3% | 23.26M -0.1% | 23.27M -0.0% | 23.27M -0.4% | 23.36M -0.9% | 23.56M -1.7% | 23.97M |