Total Revenue | 9.57B +10.9% | 8.63B +12.6% | 7.66B +14.3% | 6.70B +8.1% | 6.20B +2.6% | 6.04B +5.7% | 5.72B +14.7% | 4.99B +11.6% | 4.47B +2.6% | 4.35B |
Operating Revenue | 9.57B +10.9% | 8.63B +12.6% | 7.66B +14.3% | 6.70B +8.1% | 6.20B +2.6% | 6.04B +5.7% | 5.72B +14.7% | 4.99B +11.6% | 4.47B +2.6% | 4.35B |
Basic EPS | 24.28 +8.1% | 22.47 +19.8% | 18.76 +13.1% | 16.59 +6.1% | 15.64 -15.6% | 18.52 +44.2% | 12.84 +20.0% | 10.7 -12.5% | 12.23 +82.3% | 6.71 |
Cost of Revenue | 8.65B +10.0% | 7.86B +12.2% | 7.01B +14.3% | 6.14B +7.5% | 5.71B +3.7% | 5.50B +4.6% | 5.26B +14.2% | 4.61B +11.7% | 4.13B +1.7% | 4.06B |
Gross Profit | 919.82M +20.4% | 764.18M +17.6% | 649.71M +14.5% | 567.50M +14.3% | 496.33M -8.0% | 539.45M +17.9% | 457.70M +21.1% | 377.87M +10.9% | 340.70M +14.6% | 297.26M |
Operating Income | 919.82M +20.4% | 764.18M +17.6% | 649.71M +14.5% | 567.50M +14.3% | 496.33M -8.0% | 539.45M +17.9% | 457.70M +21.1% | 377.87M +10.9% | 340.70M +14.6% | 297.26M |
Net Non Operating Interest Income Expense | -215.45M -35.6% | -158.84M -51.2% | -105.06M -25.3% | -83.86M -100.8% | -41.76M -4.8% | -39.84M +28.9% | -56.06M -12.2% | -49.96M -18.8% | -42.04M +13.6% | -48.64M |
Non-operating Interest Expense | 215.45M +35.6% | 158.84M +51.2% | 105.06M +25.3% | 83.86M +100.8% | 41.76M +4.8% | 39.84M -28.9% | 56.06M +12.2% | 49.96M +18.8% | 42.04M -13.6% | 48.64M |
Total Other Finance Cost | - | - | - | - | - | - | - | 49.96M +18.8% | 42.04M -13.6% | 48.64M |
Pre-tax Income | 704.36M +16.4% | 605.34M +11.1% | 544.65M +12.6% | 483.64M +6.4% | 454.57M -9.0% | 499.62M +24.4% | 401.64M +22.5% | 327.91M +9.8% | 298.66M +20.1% | 248.62M |
Provision for Income Taxes | 168.55M +59.7% | 105.51M -15.4% | 124.72M +26.1% | 98.90M +12.7% | 87.78M +108.1% | 42.17M -47.4% | 80.16M +28.7% | 62.30M +2585.2% | -2.51M -103.0% | 84.95M |
Net Income Common Stockholders | 535.81M +7.2% | 499.83M +19.0% | 419.92M +9.1% | 384.74M +4.9% | 366.79M -19.8% | 457.44M +42.3% | 321.48M +21.0% | 265.60M -11.8% | 301.17M +84.0% | 163.67M |
Net Income | 535.81M +7.2% | 499.83M +19.0% | 419.92M +9.1% | 384.74M +4.9% | 366.79M -19.8% | 457.44M +42.3% | 321.48M +21.0% | 265.60M -11.8% | 301.17M +84.0% | 163.67M |
Net Income Including Non-Controlling Interests | 535.81M +7.2% | 499.83M +19.0% | 419.92M +9.1% | 384.74M +4.9% | 366.79M -19.8% | 457.44M +42.3% | 321.48M +21.0% | 265.60M -11.8% | 301.17M +84.0% | 163.67M |
Net Income from Continuing Operations | 535.81M +7.2% | 499.83M +19.0% | 419.92M +9.1% | 384.74M +4.9% | 366.79M -19.8% | 457.44M +42.3% | 321.48M +21.0% | 265.60M -11.8% | 301.17M +84.0% | 163.67M |
Diluted NI Available to Com Stockholders | 535.81M +7.2% | 499.83M +19.0% | 419.92M +9.1% | 384.74M +4.9% | 366.79M -19.8% | 457.44M +42.3% | 321.48M +21.0% | 265.60M -11.8% | 301.17M +84.0% | 163.67M |
Total Expenses | 8.65B +10.0% | 7.86B +12.2% | 7.01B +14.3% | 6.14B +7.5% | 5.71B +3.7% | 5.50B +4.6% | 5.26B +14.2% | 4.61B +11.7% | 4.13B +1.7% | 4.06B |
Net Income from Continuing and Discontinued Operation | 535.81M +7.2% | 499.83M +19.0% | 419.92M +9.1% | 384.74M +4.9% | 366.79M -19.8% | 457.44M +42.3% | 321.48M +21.0% | 265.60M -11.8% | 301.17M +84.0% | 163.67M |
Normalized Income | 535.81M +7.2% | 499.83M +19.0% | 419.92M +9.1% | 384.74M +4.9% | 366.79M -19.8% | 457.44M +42.3% | 321.48M +21.0% | 265.60M -11.8% | 301.17M +84.0% | 163.67M |
Interest Expense | 215.45M +35.6% | 158.84M +51.2% | 105.06M +25.3% | 83.86M +100.8% | 41.76M +4.8% | 39.84M -28.9% | 56.06M +12.2% | 49.96M +18.8% | 42.04M -13.6% | 48.64M |
Net Interest Income | -215.45M -35.6% | -158.84M -51.2% | -105.06M -25.3% | -83.86M -100.8% | -41.76M -4.8% | -39.84M +28.9% | -56.06M -12.2% | -49.96M -18.8% | -42.04M +13.6% | -48.64M |
EBIT | 919.82M +20.4% | 764.18M +17.6% | 649.71M +14.5% | 567.50M +14.3% | 496.33M -8.0% | 539.45M +17.9% | 457.70M +21.1% | 377.87M +10.9% | 340.70M +14.6% | 297.26M |
EBITDA | 1.17B +21.5% | 959.31M +21.1% | 791.85M +11.7% | 709.06M +12.4% | 631.01M -5.1% | 664.81M +17.0% | 568.38M +22.6% | 463.74M +12.3% | 412.90M +11.9% | 369.02M |
Reconciled Cost of Revenue | 8.65B +10.0% | 7.86B +12.2% | 7.01B +14.3% | 6.14B +7.5% | 5.71B +3.7% | 5.50B +4.6% | 5.26B +14.2% | 4.61B +11.7% | 4.13B +1.7% | 4.06B |
Reconciled Depreciation | 245.90M +26.0% | 195.13M +37.3% | 142.15M +0.4% | 141.56M +5.1% | 134.68M +7.4% | 125.36M +13.3% | 110.69M +28.9% | 85.88M +18.9% | 72.20M +0.6% | 71.76M |
Net Income from Continuing Operation Net Minority Interest | 535.81M +7.2% | 499.83M +19.0% | 419.92M +9.1% | 384.74M +4.9% | 366.79M -19.8% | 457.44M +42.3% | 321.48M +21.0% | 265.60M -11.8% | 301.17M +84.0% | 163.67M |
Normalized EBITDA | 1.17B +21.5% | 959.31M +21.1% | 791.85M +11.7% | 709.06M +12.4% | 631.01M -5.1% | 664.81M +17.0% | 568.38M +22.6% | 463.74M +12.3% | 412.90M +11.9% | 369.02M |
Tax Rate for Calcs | 0.239 +37.1% | 0.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Operating Income as Reported | 919.82M +20.4% | 764.18M +17.6% | 649.71M +14.5% | 567.50M +14.3% | 496.33M -8.0% | 539.45M +17.9% | 457.70M +21.1% | 377.87M +10.9% | 340.70M +14.6% | 297.26M |
Weighted Average Shares (diluted) | 22.18M -1.0% | 22.39M -0.8% | 22.57M -3.6% | 23.41M -1.1% | 23.68M -5.3% | 24.99M -1.9% | 25.48M +0.4% | 25.39M +0.6% | 25.25M +0.7% | 25.07M |
Weighted Average Shares (basic) | 22.07M -0.8% | 22.25M -0.6% | 22.38M -3.5% | 23.20M -1.1% | 23.45M -5.1% | 24.70M -1.3% | 25.03M +0.8% | 24.83M +0.9% | 24.62M +0.9% | 24.40M |
Diluted EPS | 24.16 +8.2% | 22.32 +20.0% | 18.6 +13.2% | 16.43 +6.1% | 15.49 -15.4% | 18.3 +45.1% | 12.61 +20.6% | 10.46 -12.3% | 11.93 +82.7% | 6.53 |