Total Revenue | 17.56B +10.2% | 15.94B +7.3% | 14.86B -1.5% | 15.09B +16.5% | 12.95B +48.8% | 8.71B -5.1% | 9.18B -1.9% | 9.35B +11.5% | 8.39B +11.8% | 7.51B |
Operating Revenue | 16.96B +9.2% | 15.53B +6.4% | 14.59B -1.4% | 14.80B +16.9% | 12.66B +46.6% | 8.64B -5.2% | 9.11B -1.9% | 9.29B +11.5% | 8.34B +11.8% | 7.45B |
Excise Taxes | - | - | - | - | - | - | 1.06B +207.6% | -988.00M -207.5% | 919.00M +206.1% | -866.00M |
Cost of Revenue | 13.24B +8.6% | 12.19B +5.8% | 11.52B -4.2% | 12.02B +18.0% | 10.19B +60.5% | 6.35B -9.7% | 7.03B -5.0% | 7.40B +11.7% | 6.62B +13.7% | 5.83B |
Gross Profit | 4.32B +15.2% | 3.75B +12.1% | 3.35B +9.0% | 3.07B +11.2% | 2.76B +17.2% | 2.36B +9.9% | 2.14B +9.7% | 1.95B +10.5% | 1.77B +5.2% | 1.68B |
Operating Expense | 3.29B +11.2% | 2.96B +12.0% | 2.64B +8.4% | 2.43B +7.4% | 2.27B +19.1% | 1.90B +8.8% | 1.75B +6.9% | 1.64B +8.8% | 1.50B +9.8% | 1.37B |
Depreciation Amortization Depletion | 449.96M +11.5% | 403.65M +15.4% | 349.80M +11.7% | 313.13M +3.2% | 303.54M +14.5% | 265.19M +5.6% | 251.17M +2.8% | 244.39M +10.6% | 220.97M +11.8% | 197.63M |
Depreciation and amortization | 449.96M +11.5% | 403.65M +15.4% | 349.80M +11.7% | 313.13M +3.2% | 303.54M +14.5% | 265.19M +5.6% | 251.17M +2.8% | 244.39M +10.6% | 220.97M +11.8% | 197.63M |
Other Operating Expenses | 2.84B +11.2% | 2.55B +11.5% | 2.29B +8.0% | 2.12B +8.1% | 1.96B +19.8% | 1.64B +9.3% | 1.50B +7.7% | 1.39B +8.4% | 1.28B +9.4% | 1.17B |
Operating Income | 1.03B +29.8% | 796.40M +12.2% | 709.60M +11.0% | 639.33M +28.5% | 497.70M +9.6% | 454.05M +14.8% | 395.47M +23.9% | 319.06M +20.2% | 265.38M -14.7% | 311.20M |
Net Non Operating Interest Income Expense | -96.63M -15.1% | -83.95M -57.1% | -53.44M -3.1% | -51.81M +9.1% | -56.97M -22.1% | -46.68M +12.6% | -53.42M +4.0% | -55.66M -9.3% | -50.94M -22.6% | -41.54M |
Total Other Finance Cost | 96.63M +15.1% | 83.95M +57.1% | 53.44M +3.1% | 51.81M -9.1% | 56.97M +22.1% | 46.68M -12.6% | 53.42M -4.0% | 55.66M +9.3% | 50.94M +22.6% | 41.54M |
Pre-tax Income | 937.02M +31.5% | 712.45M +8.6% | 656.16M +11.7% | 587.52M +33.3% | 440.73M +8.2% | 407.37M +19.1% | 342.05M +29.9% | 263.40M +22.8% | 214.44M -20.5% | 269.67M |
Provision for Income Taxes | 222.57M +34.1% | 165.93M +7.6% | 154.19M +9.5% | 140.83M +39.5% | 100.94M +6.8% | 94.47M +20.8% | 78.20M +31.4% | 59.52M +157.5% | -103.47M -212.2% | 92.18M |
Net Income Common Stockholders | 714.45M +30.7% | 546.52M +8.9% | 501.97M +12.4% | 446.69M +31.5% | 339.79M +8.6% | 312.90M +18.6% | 263.85M +29.4% | 203.89M -35.9% | 317.90M +79.1% | 177.49M |
Net Income | 714.45M +30.7% | 546.52M +8.9% | 501.97M +12.4% | 446.69M +31.5% | 339.79M +8.6% | 312.90M +18.6% | 263.85M +29.4% | 203.89M -35.9% | 317.90M +79.1% | 177.49M |
Net Income Including Non-Controlling Interests | 714.45M +30.7% | 546.52M +8.9% | 501.97M +12.4% | 446.69M +31.5% | 339.79M +8.6% | 312.90M +18.6% | 263.85M +29.4% | 203.89M -35.9% | 317.90M +79.1% | 177.49M |
Net Income from Continuing Operations | 714.45M +30.7% | 546.52M +8.9% | 501.97M +12.4% | 446.69M +31.5% | 339.79M +8.6% | 312.90M +18.6% | 263.85M +29.4% | 203.89M -35.9% | 317.90M +79.1% | 177.49M |
Diluted NI Available to Com Stockholders | 714.45M +30.7% | 546.52M +8.9% | 501.97M +12.4% | 446.69M +31.5% | 339.79M +8.6% | 312.90M +18.6% | 263.85M +29.4% | 203.89M -35.9% | 317.90M +79.1% | 177.49M |
Basic EPS | 19.28 +31.0% | 14.72 +9.0% | 13.51 +12.7% | 11.99 +31.2% | 9.14 +8.3% | 8.44 +18.2% | 7.14 +28.6% | 5.55 -34.0% | 8.41 +85.2% | 4.54 |
Diluted EPS | 19.16 +30.9% | 14.64 +9.0% | 13.43 +12.8% | 11.91 +30.9% | 9.1 +8.6% | 8.38 +18.0% | 7.1 +28.9% | 5.51 -33.9% | 8.34 +86.2% | 4.48 |
Weighted Average Shares (basic) | 37.07M -0.1% | 37.12M -0.1% | 37.16M -0.3% | 37.27M +0.3% | 37.16M +0.2% | 37.09M +0.4% | 36.96M +0.7% | 36.71M -2.8% | 37.78M -3.4% | 39.12M |
Weighted Average Shares (diluted) | 37.28M -0.2% | 37.34M -0.1% | 37.37M -0.4% | 37.52M +0.4% | 37.36M +0.0% | 37.36M +0.5% | 37.19M +0.6% | 36.98M -3.0% | 38.13M -3.7% | 39.58M |
Total Expenses | 16.53B +9.1% | 15.14B +7.0% | 14.15B -2.1% | 14.46B +16.1% | 12.45B +50.9% | 8.25B -6.0% | 8.78B -2.8% | 9.03B +11.2% | 8.13B +12.9% | 7.20B |
Net Income from Continuing and Discontinued Operation | 714.45M +30.7% | 546.52M +8.9% | 501.97M +12.4% | 446.69M +31.5% | 339.79M +8.6% | 312.90M +18.6% | 263.85M +29.4% | 203.89M -35.9% | 317.90M +79.1% | 177.49M |
Normalized Income | 714.45M +30.7% | 546.52M +8.9% | 501.97M +12.4% | 446.69M +31.5% | 339.79M +8.6% | 312.90M +18.6% | 263.85M +29.4% | 203.89M -35.9% | 317.90M +79.1% | 177.49M |
Net Interest Income | -96.63M -15.1% | -83.95M -57.1% | -53.44M -3.1% | -51.81M +9.1% | -56.97M -22.1% | -46.68M +12.6% | -53.42M +4.0% | -55.66M -9.3% | -50.94M -22.6% | -41.54M |
EBIT | 1.03B +29.8% | 796.40M +12.2% | 709.60M +11.0% | 639.33M +28.5% | 497.70M +9.6% | 454.05M +14.8% | 395.47M +23.9% | 319.06M +20.2% | 265.38M -14.7% | 311.20M |
EBITDA | 1.48B +23.6% | 1.20B +13.3% | 1.06B +11.2% | 952.46M +18.9% | 801.24M +11.4% | 719.24M +11.2% | 646.64M +14.8% | 563.45M +15.9% | 486.35M -4.4% | 508.83M |
Reconciled Cost of Revenue | 13.24B +8.6% | 12.19B +5.8% | 11.52B -4.2% | 12.02B +18.0% | 10.19B +60.5% | 6.35B -9.7% | 7.03B -5.0% | 7.40B +11.7% | 6.62B +13.7% | 5.83B |
Reconciled Depreciation | 449.96M +11.5% | 403.65M +15.4% | 349.80M +11.7% | 313.13M +3.2% | 303.54M +14.5% | 265.19M +5.6% | 251.17M +2.8% | 244.39M +10.6% | 220.97M +11.8% | 197.63M |
Net Income from Continuing Operation Net Minority Interest | 714.45M +30.7% | 546.52M +8.9% | 501.97M +12.4% | 446.69M +31.5% | 339.79M +8.6% | 312.90M +18.6% | 263.85M +29.4% | 203.89M -35.9% | 317.90M +79.1% | 177.49M |
Normalized EBITDA | 1.48B +23.6% | 1.20B +13.3% | 1.06B +11.2% | 952.46M +18.9% | 801.24M +11.4% | 719.24M +11.2% | 646.64M +14.8% | 563.45M +15.9% | 486.35M -4.4% | 508.83M |
Tax Rate for Calcs | 0.238 +2.1% | 0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |