Total Revenue | 2.44B +8.3% | 2.25B +9.5% | 2.06B +3.9% | 1.98B +9.4% | 1.81B +19.9% | 1.51B -5.7% | 1.60B +2.3% | 1.56B +7.4% | 1.46B +4.2% | 1.40B |
Operating Revenue | 2.44B +8.3% | 2.25B +9.5% | 2.06B +3.9% | 1.98B +9.4% | 1.81B +19.9% | 1.51B -5.7% | 1.60B +2.3% | 1.56B +7.4% | 1.46B +4.2% | 1.40B |
Total Unusual Items | -23.70M -229.2% | -7.20M -30.9% | -5.50M +48.1% | -10.60M +45.1% | -19.30M -94.9% | -9.90M -130.2% | -4.30M -26.5% | -3.40M +56.4% | -7.80M -322.9% | 3.50M |
Normalized EBITDA | 538.70M +16.5% | 462.30M +13.7% | 406.50M +11.4% | 364.90M +19.7% | 304.80M +28.8% | 236.70M -4.9% | 248.90M +2.5% | 242.80M +9.3% | 222.20M +12.2% | 198.10M |
Tax Rate for Calcs | 0.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -5.57M -214.4% | -1.77M -29.3% | -1.37M +29.2% | -1.93M +65.7% | -5.64M -80.5% | -3.12M -154.9% | -1.23M -35.0% | -907.5K +70.9% | -3.12M -361.4% | 1.19M |
Total Operating Income as Reported | 448.10M +14.8% | 390.40M +11.3% | 350.90M +11.4% | 315.00M +31.5% | 239.60M +32.3% | 181.10M -8.1% | 197.10M +4.6% | 188.40M +16.1% | 162.30M +11.9% | 145.00M |
Other Income Expense | -25.00M -331.0% | -5.80M +1.7% | -5.90M +49.1% | -11.60M +37.3% | -18.50M -69.7% | -10.90M -186.8% | -3.80M -123.5% | -1.70M +80.9% | -8.90M -212.7% | 7.90M |
Other Non-operating Income (expense) | -1.30M -192.9% | 1.40M +450.0% | -400.0K +60.0% | -1.00M -225.0% | 800.0K +180.0% | -1.00M -300.0% | 500.0K -70.6% | 1.70M +254.5% | -1.10M -125.0% | 4.40M |
Special Income Charges | -23.70M -229.2% | -7.20M -30.9% | -5.50M +48.1% | -10.60M +45.1% | -19.30M -94.9% | -9.90M -130.2% | -4.30M -26.5% | -3.40M +56.4% | -7.80M -322.9% | 3.50M |
Restructuring and Mergers Acquisition | 23.70M +229.2% | 7.20M +30.9% | 5.50M -48.1% | 10.60M -45.1% | 19.30M +94.9% | 9.90M +130.2% | 4.30M +26.5% | 3.40M -50.0% | 6.80M +44.7% | 4.70M |
Cost of Revenue | 1.23B +3.6% | 1.19B +8.7% | 1.10B -0.9% | 1.11B +6.1% | 1.04B +18.0% | 883.20M -4.3% | 923.00M +1.6% | 908.40M +6.3% | 854.30M +2.6% | 832.80M |
Gross Profit | 1.21B +13.6% | 1.06B +10.5% | 960.90M +9.9% | 874.30M +14.0% | 767.10M +22.7% | 625.40M -7.7% | 677.50M +3.2% | 656.50M +9.0% | 602.40M +6.5% | 565.60M |
Operating Expense | 734.20M +10.5% | 664.40M +9.9% | 604.50M +10.2% | 548.70M +8.0% | 508.20M +17.0% | 434.40M -8.8% | 476.10M +2.5% | 464.70M +7.5% | 432.30M +1.9% | 424.10M |
Selling General and Administrative | 734.20M +10.5% | 664.40M +9.9% | 604.50M +10.2% | 548.70M +8.0% | 508.20M +17.0% | 434.40M -8.8% | 476.10M +2.5% | 464.70M +7.5% | 432.30M +1.9% | 424.10M |
Operating Income | 471.80M +18.7% | 397.60M +11.6% | 356.40M +9.5% | 325.60M +25.8% | 258.90M +35.5% | 191.00M -5.2% | 201.40M +5.0% | 191.80M +12.8% | 170.10M +20.2% | 141.50M |
Net Non Operating Interest Income Expense | -1.00M +82.8% | -5.80M -480.0% | -1.00M +84.4% | -6.40M -1.6% | -6.30M +51.9% | -13.10M +4.4% | -13.70M +11.6% | -15.50M +14.4% | -18.10M +16.2% | -21.60M |
Non-operating Interest Income | 9.80M +10.1% | 8.90M +23.6% | 7.20M +1100.0% | 600.0K | 0 -100.0% | 200.0K -50.0% | 400.0K -50.0% | 800.0K -20.0% | 1.00M 0.0% | 1.00M |
Non-operating Interest Expense | 10.80M -26.5% | 14.70M +79.3% | 8.20M +17.1% | 7.00M +11.1% | 6.30M -52.6% | 13.30M -5.7% | 14.10M -13.5% | 16.30M -14.7% | 19.10M -15.5% | 22.60M |
Pre-tax Income | 445.80M +15.5% | 386.00M +10.4% | 349.50M +13.6% | 307.60M +31.4% | 234.10M +40.2% | 167.00M -9.2% | 183.90M +5.3% | 174.60M +22.0% | 143.10M +12.0% | 127.80M |
Gain on Sale of Property, Plant and Equipment | - | - | 0 -100.0% | 1.80M | 0 | 0 | - | - | - | - |
Impairment of Capital Assets | - | - | - | - | 0 -100.0% | 1.40M | 0 | 0 -100.0% | 1.00M +100.0% | 500.0K |
Gain on Sale of Business | - | - | - | - | 0 +100.0% | -600.0K | 0 | 0 | 0 -100.0% | 8.70M |
Provision for Income Taxes | 105.00M +10.8% | 94.80M +8.5% | 87.40M +55.8% | 56.10M -18.0% | 68.40M +29.8% | 52.70M +0.6% | 52.40M +12.4% | 46.60M -33.4% | 70.00M +60.6% | 43.60M |
Net Income Common Stockholders | 340.80M +17.0% | 291.20M +11.1% | 262.10M +4.2% | 251.50M +51.8% | 165.70M +45.0% | 114.30M -13.1% | 131.50M +2.7% | 128.00M +75.1% | 73.10M -13.2% | 84.20M |
Net Income | 340.80M +17.0% | 291.20M +11.1% | 262.10M +4.2% | 251.50M +51.8% | 165.70M +45.0% | 114.30M -13.1% | 131.50M +2.7% | 128.00M +75.1% | 73.10M -13.2% | 84.20M |
Net Income Including Non-Controlling Interests | 340.80M +17.0% | 291.20M +11.1% | 262.10M +4.2% | 251.50M +51.8% | 165.70M +45.0% | 114.30M -13.1% | 131.50M +2.7% | 128.00M +75.1% | 73.10M -13.2% | 84.20M |
Net Income from Continuing Operations | 340.80M +17.0% | 291.20M +11.1% | 262.10M +4.2% | 251.50M +51.8% | 165.70M +45.0% | 114.30M -13.1% | 131.50M +2.7% | 128.00M +75.1% | 73.10M -13.2% | 84.20M |
Diluted NI Available to Com Stockholders | 340.80M +17.0% | 291.20M +11.1% | 262.10M +4.2% | 251.50M +51.8% | 165.70M +45.0% | 114.30M -13.1% | 131.50M +2.7% | 128.00M +75.1% | 73.10M -13.2% | 84.20M |
Basic EPS | 10.17 +16.9% | 8.7 +10.8% | 7.85 +4.5% | 7.51 +53.3% | 4.9 +45.4% | 3.37 -12.7% | 3.86 +6.0% | 3.64 +71.7% | 2.12 -13.5% | 2.45 |
Diluted EPS | 10.17 +17.0% | 8.69 +11.1% | 7.82 +4.5% | 7.48 +53.3% | 4.88 +45.2% | 3.36 -12.7% | 3.85 +3.2% | 3.73 +75.9% | 2.12 -13.1% | 2.44 |
Weighted Average Shares (basic) | 33.50M 0.0% | 33.50M +0.3% | 33.40M -0.3% | 33.50M -0.9% | 33.80M -0.3% | 33.90M -0.6% | 34.10M -0.6% | 34.30M -0.3% | 34.40M 0.0% | 34.40M |
Weighted Average Shares (diluted) | 33.50M 0.0% | 33.50M 0.0% | 33.50M -0.3% | 33.60M -0.9% | 33.90M -0.3% | 34.00M -0.6% | 34.20M -0.3% | 34.30M -0.3% | 34.40M -0.3% | 34.50M |
Total Expenses | 1.97B +6.0% | 1.85B +9.1% | 1.70B +2.8% | 1.65B +6.7% | 1.55B +17.7% | 1.32B -5.8% | 1.40B +1.9% | 1.37B +6.7% | 1.29B +2.4% | 1.26B |
Net Income from Continuing and Discontinued Operation | 340.80M +17.0% | 291.20M +11.1% | 262.10M +4.2% | 251.50M +51.8% | 165.70M +45.0% | 114.30M -13.1% | 131.50M +2.7% | 128.00M +75.1% | 73.10M -13.2% | 84.20M |
Normalized Income | 358.93M +21.0% | 296.63M +11.4% | 266.23M +2.3% | 260.17M +45.1% | 179.36M +48.1% | 121.08M -10.0% | 134.57M +3.1% | 130.49M +67.8% | 77.78M -5.0% | 81.89M |
Interest Income | 9.80M +10.1% | 8.90M +23.6% | 7.20M +1100.0% | 600.0K | 0 -100.0% | 200.0K -50.0% | 400.0K -50.0% | 800.0K -20.0% | 1.00M 0.0% | 1.00M |
Interest Expense | 10.80M -26.5% | 14.70M +79.3% | 8.20M +17.1% | 7.00M +11.1% | 6.30M -52.6% | 13.30M -5.7% | 14.10M -13.5% | 16.30M -14.7% | 19.10M -15.5% | 22.60M |
Net Interest Income | -1.00M +82.8% | -5.80M -480.0% | -1.00M +84.4% | -6.40M -1.6% | -6.30M +51.9% | -13.10M +4.4% | -13.70M +11.6% | -15.50M +14.4% | -18.10M +16.2% | -21.60M |
EBIT | 456.60M +14.0% | 400.70M +12.0% | 357.70M +13.7% | 314.60M +30.9% | 240.40M +33.3% | 180.30M -8.9% | 198.00M +3.7% | 190.90M +17.7% | 162.20M +7.8% | 150.40M |
EBITDA | 515.00M +13.2% | 455.10M +13.5% | 401.00M +13.2% | 354.30M +24.1% | 285.50M +25.9% | 226.80M -7.3% | 244.60M +2.2% | 239.40M +11.7% | 214.40M +6.3% | 201.60M |
Reconciled Cost of Revenue | 1.23B +3.6% | 1.19B +8.7% | 1.10B -0.9% | 1.11B +6.1% | 1.04B +18.0% | 883.20M -4.3% | 923.00M +1.6% | 908.40M +6.3% | 854.30M +2.6% | 832.80M |
Reconciled Depreciation | 58.40M +7.4% | 54.40M +25.6% | 43.30M +9.1% | 39.70M -12.0% | 45.10M -3.0% | 46.50M -0.2% | 46.60M -3.9% | 48.50M -7.1% | 52.20M +2.0% | 51.20M |
Net Income from Continuing Operation Net Minority Interest | 340.80M +17.0% | 291.20M +11.1% | 262.10M +4.2% | 251.50M +51.8% | 165.70M +45.0% | 114.30M -13.1% | 131.50M +2.7% | 128.00M +75.1% | 73.10M -13.2% | 84.20M |
Total Unusual Items Excluding Goodwill | -23.70M -229.2% | -7.20M -30.9% | -5.50M +48.1% | -10.60M +45.1% | -19.30M -94.9% | -9.90M -130.2% | -4.30M -26.5% | -3.40M +56.4% | -7.80M -322.9% | 3.50M |