|
Total Revenue
|
|
$259.2m
|
$466.2m
|
$475.2m
|
$657.5m
|
$740.3m
|
$755.1m
|
$762.3m
|
$802.9m
|
$856.8m
|
$993.8m
|
|
Cost of Revenue
|
|
$86.9m
|
$125.5m
|
$164.7m
|
$222.1m
|
$250.8m
|
$259.5m
|
$258.4m
|
$266.4m
|
$280.7m
|
$314.5m
|
|
Gross Profit (Calculated) (derived)
|
|
$172.3m
|
$340.7m
|
$310.5m
|
$435.4m
|
$489.5m
|
$495.6m
|
$503.9m
|
$536.4m
|
$576.1m
|
$679.3m
|
|
Operating Income (Loss)
|
|
$260.3m
|
$313.2m
|
$326.1m
|
$431.8m
|
$486.0m
|
$493.7m
|
$502.2m
|
$531.1m
|
$570.3m
|
$673.3m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Equity Method Investments
|
|
$10.6m
|
$47.1m
|
$12.2m
|
$12.7m
|
$7.9m
|
$6.8m
|
$7.7m
|
$2.3m
|
($2.8m)
|
($8.2m)
|
|
Amortization of Intangible Assets
|
|
$24.0m
|
$42.4m
|
$27.0m
|
$45.6m
|
$43.1m
|
$32.7m
|
$21.4m
|
$15.5m
|
$13.0m
|
$10.8m
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
$0
|
$1
|
$0
|
$1
|
$1
|
$1
|
$1
|
$1
|
$1
|
$1
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
$0
|
$1
|
$0
|
$1
|
$2
|
$2
|
$1
|
$1
|
$0
|
$0
|
|
Discontinued Operation, Income (Loss) from Discontinued Operation During Phase-out Period, Net of Tax
|
|
$19.2m
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$60.9m
|
$220.0m
|
$80.8m
|
$2.3m
|
$836k
|
$410k
|
$652k
|
$853k
|
$619k
|
$749k
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$19.2m
|
$0
|
$0
|
$2.3m
|
$836k
|
$410k
|
$652k
|
$853k
|
$619k
|
$749k
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
$19.2m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Parent
|
|
$79.1m
|
$216.3m
|
$79.2m
|
$150.4m
|
$237.3m
|
$278.6m
|
$166.8m
|
$83.0m
|
$46.0m
|
$40.5m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$79.1m
|
$216.3m
|
$79.2m
|
$150.4m
|
$237.3m
|
$278.6m
|
$166.8m
|
$83.0m
|
$46.0m
|
$40.5m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
$995k
|
$3.7m
|
$1.6m
|
$2.3m
|
$836k
|
$410k
|
$652k
|
$853k
|
$619k
|
$749k
|
|
Earnings Per Share, Basic
|
|
$0.31
|
$0.52
|
$0.19
|
$1.17
|
$1.60
|
$1.87
|
$1.11
|
$0.55
|
$0.30
|
$0.24
|
|
Earnings Per Share, Diluted
|
|
$0.31
|
$0.52
|
$0.19
|
$1.17
|
$1.60
|
$1.87
|
$1.11
|
$0.55
|
$0.30
|
$0.24
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.24
|
$0.30
|
$0.26
|
$1.16
|
$1.20
|
$1.24
|
$1.28
|
$1.28
|
$1.28
|
$1.28
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
253.9m
|
415.6m
|
420.3m
|
128.1m
|
148.3m
|
148.7m
|
150.1m
|
151.7m
|
153.4m
|
167.9m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
256.0m
|
423.3m
|
427.5m
|
129.8m
|
148.6m
|
148.9m
|
150.4m
|
152.0m
|
154.0m
|
168.7m
|
|
Business Combination, Acquisition Related Costs
|
|
—
|
$1.7m
|
$188k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Direct Costs of Leased and Rented Property or Equipment
|
|
$96.9m
|
$163.9m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Interest Expense
|
|
$26.6m
|
$33.5m
|
$39.4m
|
$54.0m
|
$60.6m
|
$67.0m
|
$72.5m
|
$105.5m
|
$122.5m
|
$159.2m
|
|
Interest Expense, Debt
|
|
$26.6m
|
$33.5m
|
$39.4m
|
$54.0m
|
$60.6m
|
$67.0m
|
$72.5m
|
$105.5m
|
$122.5m
|
$159.2m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
$3.9m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Other General and Administrative Expense
|
|
$25.6m
|
$27.5m
|
$22.0m
|
$37.0m
|
$27.0m
|
$29.3m
|
$28.3m
|
$32.3m
|
$36.6m
|
$38.6m
|
|
Income Tax Expense (Benefit)
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|