Total Revenue | 3.57B +7.3% | 3.32B +14.1% | 2.91B +22.3% | 2.38B +6.1% | 2.25B -10.0% | 2.50B -13.9% | 2.90B +24.7% | 2.33B +10.8% | 2.10B +3.7% | 2.02B |
Operating Revenue | 3.57B +7.3% | 3.32B +14.1% | 2.91B +22.3% | 2.38B +6.1% | 2.25B -10.0% | 2.50B -13.9% | 2.90B +24.7% | 2.33B +10.8% | 2.10B +3.7% | 2.02B |
Normalized EBITDA | 657.50M +8.4% | 606.27M +35.7% | 446.81M +25.4% | 356.17M -12.1% | 405.23M -10.3% | 451.51M -11.0% | 507.60M +28.2% | 395.96M +8.8% | 363.87M +14.9% | 316.81M |
Tax Rate for Calcs | 0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 3.48M +65.3% | 2.11M +494.7% | -533.5K -243.8% | -155.2K -123.5% | 660.3K +268.7% | -391.5K -109.6% | -186.8K +94.7% | -3.54M -414.7% | 1.13M +1.4% | 1.11M |
Total Unusual Items | 22.88M +93.4% | 11.83M +448.2% | -3.40M -208.9% | -1.10M -125.2% | 4.37M +264.2% | -2.66M -170.9% | -983.0K +95.0% | -19.79M -464.0% | 5.44M -1.0% | 5.49M |
Total Unusual Items Excluding Goodwill | 22.88M +93.4% | 11.83M +448.2% | -3.40M -208.9% | -1.10M -125.2% | 4.37M +264.2% | -2.66M -170.9% | -983.0K +95.0% | -19.79M -464.0% | 5.44M -1.0% | 5.49M |
Special Income Charges | 18.73M +256.1% | 5.26M +178.9% | -6.66M -228.3% | 5.20M +1034.4% | -556.0K +98.5% | -36.52M -1797.1% | -1.93M +87.9% | -15.91M -541.4% | 3.60M -18.7% | 4.43M |
Gain on Sale of Property, Plant and Equipment | 18.73M +3998.7% | 457.0K +130.7% | -1.49M -184.0% | 1.77M -60.1% | 4.45M -81.1% | 23.60M +1325.9% | -1.93M -274.1% | 1.11M -69.3% | 3.60M -18.7% | 4.43M |
Restructuring and Mergers Acquisition | 0 +100.0% | -4.80M -192.9% | 5.17M +251.2% | -3.42M -168.3% | 5.01M -77.5% | 22.22M | 0 -100.0% | 17.01M | 0 | 0 |
Equity in Earnings of Affiliates | 45.85M +11.3% | 41.19M +11.8% | 36.85M +102.5% | 18.19M +60.1% | 11.37M -27.0% | 15.58M +20.5% | 12.93M +287.3% | 3.34M +30.0% | 2.57M -58.6% | 6.20M |
Gain on Sale of Securities | 4.15M -36.8% | 6.57M +101.3% | 3.27M +151.9% | -6.29M -227.7% | 4.93M -85.4% | 33.86M +3494.2% | 942.0K +124.3% | -3.88M -311.8% | 1.83M +72.6% | 1.06M |
Cost of Revenue | 2.61B +6.7% | 2.45B +9.4% | 2.24B +20.4% | 1.86B +9.6% | 1.69B -8.7% | 1.86B -15.4% | 2.19B +27.3% | 1.72B +12.8% | 1.53B +2.9% | 1.48B |
Gross Profit | 956.29M +9.1% | 876.48M +29.4% | 677.58M +29.0% | 525.30M -4.7% | 551.06M -13.9% | 640.24M -9.5% | 707.54M +17.3% | 603.07M +5.6% | 571.12M +5.9% | 539.12M |
Operating Expense | 477.39M +6.5% | 448.18M +11.5% | 401.79M +24.5% | 322.79M +6.2% | 303.96M -13.4% | 350.84M -5.3% | 370.31M +8.3% | 342.01M +12.6% | 303.84M +1.2% | 300.19M |
Selling General and Administrative | 329.82M +7.3% | 307.50M +14.0% | 269.69M +32.8% | 203.00M +8.6% | 186.87M -14.2% | 217.71M +3.1% | 211.21M +9.0% | 193.74M +9.3% | 177.32M +1.9% | 174.02M |
General and Administrative Expense | - | - | -10.55M +8.9% | -11.57M +18.1% | -14.13M | - | - | - | - | - |
Salaries and Wages | - | - | -10.55M +8.9% | -11.57M +18.1% | -14.13M | - | - | - | - | - |
Other General and Administrative | - | - | 269.69M +32.8% | 203.00M +8.6% | 186.87M | - | - | - | - | - |
Selling and Marketing Expense | - | - | 269.69M +32.8% | 203.00M +8.6% | 186.87M | - | - | - | - | - |
Research and Development | 147.57M +4.9% | 140.68M +6.5% | 132.09M +10.3% | 119.78M +2.3% | 117.09M -12.1% | 133.13M -16.3% | 159.11M +7.3% | 148.28M +17.2% | 126.52M +0.3% | 126.17M |
Depreciation Amortization Depletion | - | - | - | - | - | - | - | - | - | 27.49M |
Depreciation and amortization | - | - | - | - | - | - | - | - | - | 27.49M |
Amortization | - | - | - | - | - | - | - | - | - | 27.49M |
Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 27.49M |
Operating Income | 478.90M +11.8% | 428.30M +55.3% | 275.80M +36.2% | 202.52M -18.0% | 247.10M -14.6% | 289.40M -14.2% | 337.23M +29.2% | 261.06M -2.3% | 267.28M +11.9% | 238.93M |
Net Non Operating Interest Income Expense | -41.50M +0.0% | -41.50M +8.1% | -45.15M -37.9% | -32.73M +0.2% | -32.79M +3.7% | -34.05M +20.1% | -42.59M -9.8% | -38.79M -14.4% | -33.91M -37.0% | -24.75M |
Non-operating Interest Income | 4.19M -35.1% | 6.46M +134.8% | 2.75M +51.7% | 1.81M +21.3% | 1.50M -15.2% | 1.76M +24.8% | 1.41M -15.6% | 1.67M -3.0% | 1.73M -14.8% | 2.02M |
Non-operating Interest Expense | 45.69M -4.7% | 47.96M +0.1% | 47.90M +38.7% | 34.55M +0.8% | 34.28M -4.3% | 35.81M -18.6% | 44.00M +8.7% | 40.47M +13.5% | 35.64M +33.1% | 26.78M |
Other Income Expense | 84.01M +25.1% | 67.17M +48.9% | 45.12M +49.8% | 30.11M -4.4% | 31.48M +18.7% | 26.53M +2.2% | 25.97M +1066.5% | -2.69M -113.9% | 19.39M +57.5% | 12.31M |
Other Non-operating Income (expense) | 15.28M +8.0% | 14.15M +21.2% | 11.67M -10.3% | 13.02M -17.3% | 15.75M +15.7% | 13.61M -2.9% | 14.02M +1.9% | 13.76M +20.9% | 11.38M +1768.6% | 609.0K |
Write-offs | - | - | - | 0 | 0 -100.0% | 37.90M | 0 | 0 | - | - |
Pre-tax Income | 521.41M +14.9% | 453.97M +64.6% | 275.77M +38.0% | 199.90M -18.7% | 245.80M -12.8% | 281.88M -12.1% | 320.61M +46.0% | 219.58M -13.1% | 252.75M +11.6% | 226.49M |
Provision for Income Taxes | 79.30M -2.1% | 81.00M +86.6% | 43.40M +53.9% | 28.20M -24.1% | 37.15M -10.5% | 41.49M -32.0% | 61.01M +55.6% | 39.20M -25.0% | 52.24M +14.4% | 45.65M |
Net Income Common Stockholders | 442.11M +18.5% | 372.97M +60.5% | 232.37M +35.3% | 171.70M -17.7% | 208.65M -13.2% | 240.40M -7.4% | 259.60M +43.9% | 180.38M -10.0% | 200.51M +10.9% | 180.84M |
Net Income | 442.11M +18.5% | 372.97M +60.5% | 232.37M +35.3% | 171.70M -17.7% | 208.65M -13.2% | 240.40M -7.4% | 259.60M +43.9% | 180.38M -10.0% | 200.51M +10.9% | 180.84M |
Net Income Including Non-Controlling Interests | 442.11M +18.5% | 372.97M +60.5% | 232.37M +35.3% | 171.70M -17.7% | 208.65M -13.2% | 240.40M -7.4% | 259.60M +43.9% | 180.38M -10.0% | 200.51M +10.9% | 180.84M |
Net Income from Continuing Operations | 442.11M +18.5% | 372.97M +60.5% | 232.37M +35.3% | 171.70M -17.7% | 208.65M -13.2% | 240.40M -7.4% | 259.60M +43.9% | 180.38M -10.0% | 200.51M +10.9% | 180.84M |
Diluted NI Available to Com Stockholders | 442.11M +18.5% | 372.97M +60.5% | 232.37M +35.3% | 171.70M -17.7% | 208.65M -13.2% | 240.40M -7.4% | 259.60M +43.9% | 180.38M -10.0% | 200.51M +10.9% | 180.84M |
Basic EPS | 7.42 +19.5% | 6.21 +60.1% | 3.88 +39.1% | 2.79 -15.5% | 3.3 -14.5% | 3.86 -7.9% | 4.19 +43.0% | 2.93 -10.4% | 3.27 +12.0% | 2.92 |
Diluted EPS | 7.19 +19.6% | 6.01 +59.0% | 3.78 +39.5% | 2.71 -14.8% | 3.18 -15.0% | 3.74 -7.0% | 4.02 +42.6% | 2.82 -10.8% | 3.16 +10.9% | 2.85 |
Weighted Average Shares (basic) | 59.56M -0.9% | 60.08M +0.3% | 59.91M -2.6% | 61.52M -2.8% | 63.29M +1.6% | 62.27M +0.5% | 61.95M +0.7% | 61.49M +0.2% | 61.37M -0.9% | 61.89M |
Weighted Average Shares (diluted) | 61.46M -1.0% | 62.08M +1.0% | 61.48M -2.8% | 63.25M -3.5% | 65.56M +2.1% | 64.21M -0.4% | 64.50M +1.0% | 63.88M +0.6% | 63.51M -0.1% | 63.56M |
Total Expenses | 3.09B +6.6% | 2.90B +9.7% | 2.64B +21.0% | 2.18B +9.1% | 2.00B -9.4% | 2.21B -13.9% | 2.56B +24.1% | 2.06B +12.7% | 1.83B +2.6% | 1.78B |
Net Income from Continuing and Discontinued Operation | 442.11M +18.5% | 372.97M +60.5% | 232.37M +35.3% | 171.70M -17.7% | 208.65M -13.2% | 240.40M -7.4% | 259.60M +43.9% | 180.38M -10.0% | 200.51M +10.9% | 180.84M |
Normalized Income | 422.71M +16.4% | 363.25M +54.4% | 235.23M +36.3% | 172.64M -15.8% | 204.94M -15.5% | 242.67M -6.8% | 260.40M +32.4% | 196.62M +0.2% | 196.20M +11.2% | 176.45M |
Interest Income | 4.19M -35.1% | 6.46M +134.8% | 2.75M +51.7% | 1.81M +21.3% | 1.50M -15.2% | 1.76M +24.8% | 1.41M -15.6% | 1.67M -3.0% | 1.73M -14.8% | 2.02M |
Interest Expense | 45.69M -4.7% | 47.96M +0.1% | 47.90M +38.7% | 34.55M +0.8% | 34.28M -4.3% | 35.81M -18.6% | 44.00M +8.7% | 40.47M +13.5% | 35.64M +33.1% | 26.78M |
Net Interest Income | -41.50M +0.0% | -41.50M +8.1% | -45.15M -37.9% | -32.73M +0.2% | -32.79M +3.7% | -34.05M +20.1% | -42.59M -9.8% | -38.79M -14.4% | -33.91M -37.0% | -24.75M |
EBIT | 567.10M +13.0% | 501.93M +55.1% | 323.67M +38.1% | 234.44M -16.3% | 280.08M -11.8% | 317.69M -12.9% | 364.61M +40.2% | 260.04M -9.8% | 288.39M +13.9% | 253.26M |
EBITDA | 680.38M +10.1% | 618.10M +39.4% | 443.41M +24.9% | 355.07M -13.3% | 409.61M -8.7% | 448.85M -11.4% | 506.62M +34.7% | 376.17M +1.9% | 369.30M +14.6% | 322.30M |
Reconciled Cost of Revenue | 2.61B +6.7% | 2.45B +9.4% | 2.24B +20.4% | 1.86B +9.6% | 1.69B -8.7% | 1.86B -15.4% | 2.19B +27.3% | 1.72B +12.8% | 1.53B +2.9% | 1.48B |
Reconciled Depreciation | 113.28M -2.5% | 116.17M -3.0% | 119.74M -0.7% | 120.63M -6.9% | 129.52M -1.2% | 131.16M -7.6% | 142.00M +22.3% | 116.13M +43.5% | 80.92M +17.2% | 69.04M |
Net Income from Continuing Operation Net Minority Interest | 442.11M +18.5% | 372.97M +60.5% | 232.37M +35.3% | 171.70M -17.7% | 208.65M -13.2% | 240.40M -7.4% | 259.60M +43.9% | 180.38M -10.0% | 200.51M +10.9% | 180.84M |