Total Revenue | 4.65B +9.7% | 4.24B +9.5% | 3.87B +10.5% | 3.50B +30.0% | 2.69B +22.1% | 2.21B +8.0% | 2.04B +13.1% | 1.81B +24.7% | 1.45B +14.2% | 1.27B |
Operating Revenue | 4.65B +9.7% | 4.24B +9.5% | 3.87B +10.5% | 3.50B +30.0% | 2.69B +22.1% | 2.21B +8.0% | 2.04B +13.1% | 1.81B +24.7% | 1.45B +14.2% | 1.27B |
Total Unusual Items | - | 0 | 0 +100.0% | -16.76M | 0 | 0 | 0 +100.0% | -1.13M +94.2% | -19.36M | 0 |
Cost of Revenue | 2.55B +9.3% | 2.33B +9.2% | 2.13B +12.6% | 1.89B +40.4% | 1.35B +12.7% | 1.20B +4.7% | 1.14B +9.6% | 1.04B +27.9% | 815.95M +12.7% | 723.86M |
Gross Profit | 2.10B +10.1% | 1.91B +9.8% | 1.74B +8.1% | 1.61B +19.6% | 1.34B +33.3% | 1.01B +12.2% | 898.34M +17.8% | 762.37M +20.6% | 632.03M +16.1% | 544.59M |
Operating Expense | 402.93M +20.2% | 335.23M +33.9% | 250.42M +8.3% | 231.22M +11.9% | 206.66M +7.8% | 191.70M +5.4% | 181.87M +2.8% | 176.89M +16.9% | 151.36M +9.6% | 138.12M |
Selling General and Administrative | 402.93M +20.2% | 335.23M +33.9% | 250.42M +8.3% | 231.22M +11.9% | 206.66M +7.8% | 191.70M +5.4% | 181.87M +2.8% | 176.89M +16.9% | 151.36M +9.6% | 138.12M |
General and Administrative Expense | 402.93M +20.2% | 335.23M +33.9% | 250.42M +8.3% | 231.22M +11.9% | 206.66M +7.8% | 191.70M +5.4% | 181.87M +2.8% | 176.89M +16.9% | 151.36M +9.6% | 138.12M |
Operating Income | 1.70B +7.9% | 1.57B +5.7% | 1.49B +8.1% | 1.37B +21.0% | 1.14B +39.3% | 816.10M +13.9% | 716.48M +22.4% | 585.48M +21.8% | 480.66M +18.3% | 406.47M |
Net Non Operating Interest Income Expense | 178.91M +22.8% | 145.67M +121.0% | 65.93M +495.1% | -16.69M +17.6% | -20.25M -7.3% | -18.87M -7.3% | -17.59M +7.8% | -19.07M +14.7% | -22.37M -1.0% | -22.16M |
Total Other Finance Cost | -178.91M -22.8% | -145.67M -121.0% | -65.93M -495.1% | 16.69M -17.6% | 20.25M | - | - | - | - | - |
Non-operating Interest Expense | - | - | - | 16.69M -17.6% | 20.25M +7.3% | 18.87M +7.3% | 17.59M -13.7% | 20.37M -14.3% | 23.78M +0.7% | 23.61M |
Non-operating Interest Income | - | - | - | - | - | 1.36M -38.9% | 2.23M +72.1% | 1.29M -8.0% | 1.41M -3.0% | 1.45M |
Pre-tax Income | 1.90B +10.6% | 1.71B +10.3% | 1.55B +15.9% | 1.34B +19.5% | 1.12B +40.1% | 800.84M +13.6% | 704.95M +25.3% | 562.51M +27.8% | 440.10M +11.2% | 395.87M |
Special Income Charges | - | 0 | 0 +100.0% | -16.76M | 0 | 0 | 0 +100.0% | -1.13M +94.2% | -19.36M | 0 |
Other Special Charges | - | - | - | 16.76M | - | - | - | - | - | - |
Impairment of Capital Assets | - | - | - | - | - | 0 | 0 -100.0% | 1.13M -94.2% | 19.36M | 0 |
Provision for Income Taxes | 347.22M -1.4% | 352.25M +11.3% | 316.59M +26.2% | 250.82M +35.3% | 185.35M +83.6% | 100.93M -10.9% | 113.26M -21.6% | 144.50M +215.2% | 45.84M -63.5% | 125.50M |
Net Income Common Stockholders | 1.55B +13.9% | 1.36B +10.1% | 1.24B +13.5% | 1.09B +16.4% | 936.50M +33.8% | 699.91M +18.3% | 591.69M +41.6% | 417.87M +6.0% | 394.23M +45.8% | 270.36M |
Net Income | 1.55B +13.9% | 1.36B +10.1% | 1.24B +13.5% | 1.09B +16.4% | 936.50M +33.8% | 699.91M +18.3% | 591.69M +41.6% | 417.87M +6.0% | 394.23M +45.8% | 270.36M |
Net Income Including Non-Controlling Interests | 1.55B +13.7% | 1.36B +10.1% | 1.24B +13.5% | 1.09B +16.4% | 936.50M +33.8% | 699.91M +18.3% | 591.69M +41.6% | 418.01M +6.0% | 394.26M +45.8% | 270.36M |
Net Income from Continuing Operations | 1.55B +13.7% | 1.36B +10.1% | 1.24B +13.5% | 1.09B +16.4% | 936.50M +33.8% | 699.91M +18.3% | 591.69M +41.6% | 418.01M +6.0% | 394.26M +45.8% | 270.36M |
Noncontrolling Interests | 4.09M +507.1% | 673.0K | 0 | 0 | - | 0 | 0 +100.0% | -140.0K -311.8% | -34.0K | 0 |
Diluted NI Available to Com Stockholders | 1.55B +13.9% | 1.36B +10.1% | 1.24B +13.5% | 1.09B +16.4% | 936.50M +33.8% | 699.91M +18.3% | 591.69M +41.6% | 417.87M +6.0% | 394.23M +45.8% | 270.36M |
Total Operating Income as Reported | 1.70B +7.9% | 1.57B +5.7% | 1.49B +8.1% | 1.37B +21.0% | 1.14B +39.3% | 816.10M +13.9% | 716.48M +22.6% | 584.35M +26.7% | 461.30M +13.5% | 406.47M |
Total Expenses | 2.95B +10.7% | 2.66B +11.8% | 2.38B +12.1% | 2.13B +36.6% | 1.56B +12.0% | 1.39B +4.8% | 1.33B +8.6% | 1.22B +26.1% | 967.32M +12.2% | 861.98M |
Basic EPS | - | 1.42 +9.2% | 1.3 +13.0% | 1.15 +16.2% | 0.99 +32.0% | 0.75 +17.2% | 0.64 +42.2% | 0.45 +4.7% | 0.43 +48.3% | 0.29 |
Net Income from Continuing and Discontinued Operation | 1.55B +13.9% | 1.36B +10.1% | 1.24B +13.5% | 1.09B +16.4% | 936.50M +33.8% | 699.91M +18.3% | 591.69M +41.6% | 417.87M +6.0% | 394.23M +45.8% | 270.36M |
Diluted EPS | - | 1.4 +9.4% | 1.28 +13.3% | 1.13 +16.5% | 0.97 +32.9% | 0.73 +19.7% | 0.61 +41.9% | 0.43 +4.9% | 0.41 +46.4% | 0.28 |
Normalized Income | 1.55B +13.9% | 1.36B +10.1% | 1.24B +12.1% | 1.10B +17.9% | 936.50M +33.8% | 699.91M +18.3% | 591.69M +41.3% | 418.71M +1.7% | 411.58M +52.2% | 270.36M |
Weighted Average Shares (basic) | - | 960.74M +0.8% | 953.57M +0.4% | 949.68M +0.5% | 945.01M +1.3% | 932.81M +1.2% | 921.96M -0.6% | 927.17M +1.4% | 914.74M -0.1% | 915.38M |
Net Interest Income | 178.91M +22.8% | 145.67M +121.0% | 65.93M +495.1% | -16.69M +17.6% | -20.25M -7.3% | -18.87M -7.3% | -17.59M +7.8% | -19.07M +14.7% | -22.37M -1.0% | -22.16M |
Weighted Average Shares (diluted) | - | 974.80M +0.8% | 966.65M +0.2% | 964.60M +0.4% | 961.16M +0.7% | 954.62M -0.7% | 961.81M -0.6% | 967.51M +2.0% | 948.08M -3.0% | 977.18M |
EBIT | 1.70B +7.9% | 1.57B +5.7% | 1.49B +8.1% | 1.37B +21.0% | 1.14B +38.6% | 819.71M +13.4% | 722.54M +24.0% | 582.88M +25.7% | 463.88M +10.6% | 419.47M |
EBITDA | 1.91B +8.6% | 1.76B +7.0% | 1.65B +8.8% | 1.51B +20.2% | 1.26B +36.3% | 923.97M +14.4% | 807.87M +22.0% | 661.92M +27.0% | 521.32M +11.1% | 469.11M |
Reconciled Cost of Revenue | 2.55B +9.3% | 2.33B +9.2% | 2.13B +12.6% | 1.89B +40.4% | 1.35B +12.7% | 1.20B +4.7% | 1.14B +9.6% | 1.04B +27.9% | 815.95M +12.7% | 723.86M |
Reconciled Depreciation | 217.78M +14.5% | 190.26M +19.1% | 159.68M +15.2% | 138.60M +12.6% | 123.08M +18.1% | 104.26M +22.2% | 85.33M +8.0% | 79.04M +37.6% | 57.44M +15.7% | 49.64M |
Net Income from Continuing Operation Net Minority Interest | 1.55B +13.9% | 1.36B +10.1% | 1.24B +13.5% | 1.09B +16.4% | 936.50M +33.8% | 699.91M +18.3% | 591.69M +41.6% | 417.87M +6.0% | 394.23M +45.8% | 270.36M |
Interest Expense | - | - | - | 16.69M -17.6% | 20.25M +7.3% | 18.87M +7.3% | 17.59M -13.7% | 20.37M -14.3% | 23.78M +0.7% | 23.61M |
Interest Income | - | - | - | - | - | 1.36M -38.9% | 2.23M +72.1% | 1.29M -8.0% | 1.41M -3.0% | 1.45M |
Normalized EBITDA | 1.91B +8.6% | 1.76B +7.0% | 1.65B +7.6% | 1.53B +21.5% | 1.26B +36.3% | 923.97M +14.4% | 807.87M +21.8% | 663.05M +22.6% | 540.68M +15.3% | 469.11M |
Tax Rate for Calcs | 0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 0 | 0 | 0 +100.0% | -3.13M | 0 | 0 | 0 +100.0% | -290.7K +85.6% | -2.01M | 0 |
Other Income Expense | 19.96M +744.8% | -3.10M -269.0% | 1.83M +110.6% | -17.36M -406.2% | 5.67M +56.9% | 3.61M -40.4% | 6.06M +255.8% | -3.89M +78.6% | -18.19M -257.5% | 11.55M |
Other Non-operating Income (expense) | 19.96M +744.8% | -3.10M -269.0% | 1.83M +407.2% | -596.0K -110.5% | 5.67M +56.9% | 3.61M -40.4% | 6.06M +319.7% | -2.76M -335.0% | 1.17M -89.8% | 11.55M |
Other General and Administrative | 402.93M +20.2% | 335.23M +33.9% | 250.42M +8.3% | 231.22M +11.9% | 206.66M +7.8% | 191.70M +5.4% | 181.87M +2.8% | 176.89M +16.9% | 151.36M +9.6% | 138.12M |
Total Unusual Items Excluding Goodwill | - | 0 | 0 +100.0% | -16.76M | 0 | 0 | 0 +100.0% | -1.13M +94.2% | -19.36M | 0 |