Total Revenue | 11.57B +8.8% | 10.63B +9.3% | 9.73B +11.8% | 8.70B -6.6% | 9.32B +61.7% | 5.76B -20.9% | 7.29B +9.3% | 6.67B +9.1% | 6.11B +9.3% | 5.59B |
Operating Revenue | 11.55B +8.8% | 10.62B +9.3% | 9.71B +11.8% | 8.68B -6.7% | 9.31B +61.8% | 5.75B -20.8% | 7.26B +9.3% | 6.64B +9.2% | 6.08B +9.3% | 5.57B |
Total Unusual Items | -9.97M +47.2% | -18.89M +57.8% | -44.74M -24.1% | -36.06M +78.4% | -167.19M -1597.8% | -9.85M -149.9% | -3.94M +64.7% | -11.16M -50.6% | -7.41M +9.6% | -8.20M |
Normalized EBITDA | 1.31B +18.4% | 1.11B +24.0% | 895.97M +31.7% | 680.44M -33.9% | 1.03B +1038.9% | -109.62M -113.0% | 846.01M +6.7% | 792.62M +13.8% | 696.27M +19.8% | 581.16M |
Tax Rate for Calcs | 0.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -2.52M +47.6% | -4.80M +60.4% | -12.12M -33.4% | -9.09M +78.3% | -41.80M -1472.1% | -2.66M -239.1% | -784.1K +61.6% | -2.04M -167.6% | -763.4K +73.6% | -2.89M |
Other Income Expense | 21.32M -27.3% | 29.33M +860.6% | -3.86M +57.9% | -9.15M +94.1% | -155.56M -10312.1% | -1.49M -111.9% | 12.59M +7730.9% | -165.0K -111.2% | 1.48M -43.9% | 2.63M |
Other Non-operating Income (expense) | 31.29M -35.1% | 48.21M +17.9% | 40.88M +51.9% | 26.91M +131.4% | 11.63M +39.2% | 8.35M -49.5% | 16.53M +50.3% | 11.00M +23.7% | 8.89M -18.0% | 10.84M |
Other Special Charges | 112.0K -98.1% | 5.96M -84.5% | 38.37M +161.8% | 14.66M -90.8% | 159.44M +4057.5% | 3.83M +1122.7% | -375.0K -108.7% | 4.32M -16.0% | 5.14M -0.2% | 5.15M |
Impairment of Capital Assets | 9.86M -23.7% | 12.92M +102.9% | 6.37M -70.3% | 21.40M +176.2% | 7.75M +28.9% | 6.01M +39.3% | 4.32M -37.0% | 6.84M +221.8% | 2.13M -13.2% | 2.45M |
Depreciation Amortization Depletion | 417.87M +20.2% | 347.57M +13.2% | 307.06M +13.6% | 270.40M +8.5% | 249.22M +13.1% | 220.39M +4.6% | 210.72M -3.3% | 217.88M +8.3% | 201.10M +9.5% | 183.59M |
Depreciation and amortization | 417.87M +20.2% | 347.57M +13.2% | 307.06M +13.6% | 270.40M +8.5% | 249.22M +13.1% | 220.39M +4.6% | 210.72M -3.3% | 217.88M +8.3% | 201.10M +9.5% | 183.59M |
Cost of Revenue | 6.49B +7.7% | 6.03B +7.9% | 5.58B +8.0% | 5.17B -4.9% | 5.44B +52.9% | 3.56B -15.9% | 4.23B +9.3% | 3.87B +8.7% | 3.56B +7.9% | 3.30B |
Gross Profit | 5.08B +10.2% | 4.61B +11.3% | 4.14B +17.3% | 3.53B -9.1% | 3.89B +75.9% | 2.21B -27.8% | 3.06B +9.2% | 2.80B +9.8% | 2.55B +11.2% | 2.29B |
Operating Expense | 4.24B +8.7% | 3.89B +8.3% | 3.60B +14.2% | 3.15B +1.0% | 3.12B +22.4% | 2.55B +4.4% | 2.44B +9.0% | 2.24B +8.3% | 2.06B +8.3% | 1.91B |
Selling General and Administrative | 3.82B +7.6% | 3.55B +7.9% | 3.29B +14.3% | 2.88B +0.3% | 2.87B +23.3% | 2.33B +4.4% | 2.23B +10.4% | 2.02B +8.3% | 1.86B +8.1% | 1.72B |
General and Administrative Expense | - | - | 3.16B +11.6% | 2.83B +0.8% | 2.81B +23.5% | 2.27B +6.1% | 2.14B +11.0% | 1.93B +8.9% | 1.77B +8.6% | 1.63B |
Other General and Administrative | - | - | 3.16B +11.6% | 2.83B +0.8% | 2.81B +23.5% | 2.27B +7.9% | 2.11B +9.2% | 1.93B +8.9% | 1.77B +8.6% | 1.63B |
Rent and Landing Fees | - | - | - | - | - | - | 35.40M | - | - | - |
Selling and Marketing Expense | - | - | 128.30M +173.0% | 47.00M -23.1% | 61.10M +13.6% | 53.80M -37.5% | 86.10M -3.8% | 89.50M -2.9% | 92.20M +0.4% | 91.80M |
Operating Income | 844.94M +18.2% | 715.01M +30.5% | 548.03M +43.0% | 383.13M -50.1% | 768.36M +327.1% | -338.36M -154.7% | 618.76M +9.8% | 563.74M +15.9% | 486.28M +25.7% | 386.74M |
Net Non Operating Interest Income Expense | -50.14M +27.9% | -69.52M +11.3% | -78.40M -17.9% | -66.47M +1.5% | -67.50M +31.0% | -97.77M -92.4% | -50.83M +9.2% | -55.99M +4.7% | -58.78M -4.7% | -56.16M |
Non-operating Interest Income | 20.90M | - | - | - | - | - | - | - | - | - |
Non-operating Interest Expense | 71.04M +2.2% | 69.52M -11.3% | 78.40M +17.9% | 66.47M -1.5% | 67.50M -31.0% | 97.77M +92.4% | 50.83M -9.2% | 55.99M -4.7% | 58.78M +4.7% | 56.16M |
Total Other Finance Cost | - | - | - | - | 3.42M -5.9% | 3.63M +1068.8% | -375.0K -115.0% | 2.50M +10.3% | 2.26M +68.1% | 1.35M |
Special Income Charges | -9.97M +47.2% | -18.89M +57.8% | -44.74M -24.1% | -36.06M +78.4% | -167.19M -1597.8% | -9.85M -149.9% | -3.94M +64.7% | -11.16M -53.5% | -7.27M +4.4% | -7.60M |
Pre-tax Income | 816.12M +20.9% | 674.81M +44.9% | 465.77M +51.5% | 307.51M -43.6% | 545.30M +224.6% | -437.62M -175.4% | 580.52M +14.4% | 507.58M +18.3% | 428.98M +28.7% | 333.21M |
Gain on Sale of Securities | - | - | - | - | - | - | - | - | -142.0K +76.4% | -601.0K |
Provision for Income Taxes | 205.97M +20.3% | 171.18M +35.7% | 126.12M +63.0% | 77.39M -43.3% | 136.46M +161.7% | -221.12M -291.6% | 115.41M +24.3% | 92.84M +110.4% | 44.13M -62.4% | 117.34M |
Net Income Common Stockholders | 610.15M +21.1% | 503.64M +48.3% | 339.65M +47.6% | 230.12M -43.7% | 408.84M +288.8% | -216.50M -146.5% | 465.12M +12.1% | 414.75M +7.8% | 384.85M +78.3% | 215.87M |
Net Income | 610.15M +21.1% | 503.64M +48.3% | 339.65M +47.6% | 230.12M -43.7% | 408.84M +288.8% | -216.50M -146.5% | 465.12M +12.1% | 414.75M +7.8% | 384.85M +78.3% | 215.87M |
Net Income Including Non-Controlling Interests | 610.15M +21.1% | 503.64M +48.3% | 339.65M +47.6% | 230.12M -43.7% | 408.84M +288.8% | -216.50M -146.5% | 465.12M +12.1% | 414.75M +7.8% | 384.85M +78.3% | 215.87M |
Net Income from Continuing Operations | 610.15M +21.1% | 503.64M +48.3% | 339.65M +47.6% | 230.12M -43.7% | 408.84M +288.8% | -216.50M -146.5% | 465.12M +12.1% | 414.75M +7.8% | 384.85M +78.3% | 215.87M |
Diluted NI Available to Com Stockholders | 610.15M +21.1% | 503.64M +48.3% | 339.65M +47.6% | 230.12M -43.7% | 408.84M +288.8% | -216.50M -146.5% | 465.12M +12.1% | 414.75M +7.8% | 384.85M +78.3% | 215.87M |
Basic EPS | 9.729 +22.7% | 7.93 +50.8% | 5.26 +48.6% | 3.54 -42.4% | 6.15 +288.7% | -3.26 -146.4% | 7.02 +14.1% | 6.15 +12.2% | 5.48 +82.1% | 3.01 |
Diluted EPS | 9.51 +21.9% | 7.8 +49.1% | 5.23 +49.9% | 3.49 -41.8% | 6 +282.9% | -3.28 -147.5% | 6.91 +14.4% | 6.04 +10.2% | 5.48 +82.1% | 3.01 |
Weighted Average Shares (basic) | 62.72M -0.9% | 63.28M -1.1% | 63.96M -1.6% | 65.02M -2.2% | 66.49M +0.2% | 66.39M +0.7% | 65.93M -1.8% | 67.15M -4.5% | 70.29M -2.0% | 71.72M |
Weighted Average Shares (diluted) | 64.13M -0.7% | 64.59M -0.5% | 64.92M -1.5% | 65.90M -3.3% | 68.13M +2.6% | 66.39M -1.3% | 67.29M -2.0% | 68.68M -2.3% | 70.29M -2.0% | 71.72M |
Total Expenses | 10.72B +8.1% | 9.92B +8.1% | 9.18B +10.3% | 8.32B -2.7% | 8.55B +40.2% | 6.10B -8.5% | 6.67B +9.2% | 6.10B +8.6% | 5.62B +8.1% | 5.20B |
Net Income from Continuing and Discontinued Operation | 610.15M +21.1% | 503.64M +48.3% | 339.65M +47.6% | 230.12M -43.7% | 408.84M +288.8% | -216.50M -146.5% | 465.12M +12.1% | 414.75M +7.8% | 384.85M +78.3% | 215.87M |
Rent Expense (supplemental) | - | - | - | - | - | - | 35.40M | - | - | - |
Normalized Income | 617.61M +19.3% | 517.73M +39.1% | 372.26M +44.8% | 257.10M -51.9% | 534.23M +355.2% | -209.31M -144.7% | 468.27M +10.5% | 423.87M +8.3% | 391.50M +77.0% | 221.19M |
Interest Income | 20.90M | - | - | - | - | - | - | - | - | - |
Interest Expense | 71.04M +2.2% | 69.52M -11.3% | 78.40M +17.9% | 66.47M -1.5% | 67.50M -31.0% | 97.77M +92.4% | 50.83M -9.2% | 55.99M -4.7% | 58.78M +4.7% | 56.16M |
Net Interest Income | -50.14M +27.9% | -69.52M +11.3% | -78.40M -17.9% | -66.47M +1.5% | -67.50M +31.0% | -97.77M -92.4% | -50.83M +9.2% | -55.99M +4.7% | -58.78M -4.7% | -56.16M |
EBIT | 887.16M +19.2% | 744.34M +36.8% | 544.17M +45.5% | 373.98M -39.0% | 612.80M +280.3% | -339.86M -153.8% | 631.35M +12.0% | 563.57M +15.5% | 487.76M +25.3% | 389.37M |
EBITDA | 1.31B +19.5% | 1.09B +28.3% | 851.24M +32.1% | 644.38M -25.2% | 862.02M +821.6% | -119.47M -114.2% | 842.07M +7.8% | 781.46M +13.4% | 688.86M +20.2% | 572.96M |
Reconciled Cost of Revenue | 6.49B +7.7% | 6.03B +7.9% | 5.58B +8.0% | 5.17B -4.9% | 5.44B +52.9% | 3.56B -15.9% | 4.23B +9.3% | 3.87B +8.7% | 3.56B +7.9% | 3.30B |
Reconciled Depreciation | 417.87M +20.2% | 347.57M +13.2% | 307.06M +13.6% | 270.40M +8.5% | 249.22M +13.1% | 220.39M +4.6% | 210.72M -3.3% | 217.88M +8.3% | 201.10M +9.5% | 183.59M |
Net Income from Continuing Operation Net Minority Interest | 610.15M +21.1% | 503.64M +48.3% | 339.65M +47.6% | 230.12M -43.7% | 408.84M +288.8% | -216.50M -146.5% | 465.12M +12.1% | 414.75M +7.8% | 384.85M +78.3% | 215.87M |
Total Unusual Items Excluding Goodwill | -9.97M +47.2% | -18.89M +57.8% | -44.74M -24.1% | -36.06M +78.4% | -167.19M -1597.8% | -9.85M -149.9% | -3.94M +64.7% | -11.16M -50.6% | -7.41M +9.6% | -8.20M |