Total Revenue | 1.59B +4.1% | 1.53B +6.3% | 1.44B +9.8% | 1.31B +7.8% | 1.22B +5.5% | 1.15B -0.0% | 1.15B +9.3% | 1.06B +8.7% | 971.31M +17.3% | 828.25M |
Operating Revenue | 1.59B +4.1% | 1.53B +6.3% | 1.44B +9.8% | 1.31B +7.8% | 1.22B +5.5% | 1.15B -0.0% | 1.15B +19.1% | 968.26M +9.1% | 887.61M +15.9% | 766.02M |
Excise Taxes | - | - | - | - | - | - | - | -87.47M -4.5% | -83.70M -23.4% | -67.84M |
Net Income from Continuing Operation Net Minority Interest | 825.11M +5.2% | 784.62M +6.9% | 734.28M +7.2% | 684.65M +28.2% | 534.05M +5.6% | 505.71M +29.4% | 390.88M +15.1% | 339.52M -10.8% | 380.60M +31.6% | 289.31M |
Total Unusual Items Excluding Goodwill | -9.96M -362.7% | 3.79M +809.7% | -534.0K -100.8% | 65.29M +158.6% | 25.25M +8.5% | 23.28M +210.3% | -21.11M +66.6% | -63.24M | - | - |
Total Unusual Items | -9.96M -362.7% | 3.79M +809.7% | -534.0K -100.8% | 65.29M +158.6% | 25.25M +8.5% | 23.28M +210.3% | -21.11M +66.6% | -63.24M | - | - |
Normalized EBITDA | 1.52B +5.1% | 1.45B +6.5% | 1.36B +11.4% | 1.22B +13.7% | 1.07B +6.0% | 1.01B +3.5% | 977.24M +21.6% | 803.76M +9.9% | 731.29M +22.2% | 598.46M |
Tax Rate for Calcs | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -29.9K -362.7% | 11.4K +810.6% | -1.6K -100.1% | 1.57M +24.1% | 1.26M +577.9% | 186.2K +173.3% | -254.1K +71.3% | -885.3K | - | - |
Rent Expense (supplemental) | 55.41M +16.2% | 47.67M -0.9% | 48.12M -1.9% | 49.05M +31.2% | 37.39M +28.7% | 29.04M -31.6% | 42.44M +49.7% | 28.36M +18.1% | 24.00M +62.2% | 14.80M |
Otherunder Preferred Stock Dividend | 741.0K +61.4% | 459.0K +5.8% | 434.0K +0.5% | 432.0K +24.9% | 346.0K -40.7% | 583.0K +1.2% | 576.0K +21.3% | 475.0K -23.6% | 622.0K -6.9% | 668.0K |
Provision for Doubtful Accounts | 8.66M -76.7% | 37.25M +476.6% | 6.46M -6.3% | 6.90M -16.1% | 8.23M | - | 13.00M | - | - | - |
Depreciation | 265.86M +2.2% | 260.15M -1.0% | 262.87M +10.1% | 238.69M +1.0% | 236.43M +2.4% | 230.97M -3.9% | 240.44M +75.4% | 137.09M +20.8% | 113.48M +3.6% | 109.55M |
Salaries and Wages | 3.10M | - | - | - | - | - | - | - | - | - |
Cost of Revenue | 55.41M +16.2% | 47.67M +3.8% | 45.93M -12.3% | 52.35M -42.1% | 90.43M +5.5% | 85.74M -26.8% | 117.14M -39.7% | 194.24M +2.7% | 189.16M +13.5% | 166.71M |
Gross Profit | 1.54B +3.7% | 1.48B +6.4% | 1.39B +10.7% | 1.26B +11.8% | 1.13B +5.5% | 1.07B +3.0% | 1.04B +20.3% | 861.49M +10.1% | 782.15M +18.2% | 661.54M |
Operating Expense | 331.72M -7.1% | 356.98M +9.6% | 325.78M +9.7% | 296.90M -2.9% | 305.90M +2.1% | 299.55M -6.0% | 318.82M +53.3% | 207.91M +17.7% | 176.63M -2.4% | 180.92M |
Selling General and Administrative | 57.19M -4.0% | 59.57M +5.5% | 56.45M +10.0% | 51.32M -16.2% | 61.24M -10.7% | 68.57M +4.9% | 65.39M -7.7% | 70.82M +12.1% | 63.15M -11.5% | 71.37M |
General and Administrative Expense | 57.19M -4.0% | 59.57M +5.5% | 56.45M +10.0% | 51.32M -16.2% | 61.24M -10.7% | 68.57M +4.9% | 65.39M -7.7% | 70.82M +12.1% | 63.15M -11.5% | 71.37M |
Other General and Administrative | 54.09M -9.2% | 59.57M +5.5% | 56.45M +10.0% | 51.32M -16.2% | 61.24M -10.7% | 68.57M +4.9% | 65.39M -7.7% | 70.82M +12.1% | 63.15M -11.5% | 71.37M |
Rent and Landing Fees | - | - | - | - | - | 29.04M -31.6% | 42.44M +49.7% | 28.36M +18.1% | 24.00M +62.2% | 14.80M |
Depreciation Amortization Depletion | 265.86M +2.2% | 260.15M -1.0% | 262.87M +10.1% | 238.69M +1.0% | 236.43M +2.4% | 230.97M -3.9% | 240.44M +75.4% | 137.09M +20.8% | 113.48M +3.6% | 109.55M |
Depreciation and amortization | 265.86M +2.2% | 260.15M -1.0% | 262.87M +10.1% | 238.69M +1.0% | 236.43M +2.4% | 230.97M -3.9% | 240.44M +75.4% | 137.09M +20.8% | 113.48M +3.6% | 109.55M |
Other Operating Expenses | - | - | - | - | 8.23M | - | 13.00M | - | - | - |
Operating Income | 1.21B +7.2% | 1.13B +5.4% | 1.07B +11.0% | 962.43M +17.4% | 820.02M +6.8% | 767.88M +7.0% | 717.51M +9.8% | 653.57M +7.9% | 605.52M +26.0% | 480.62M |
Net Non Operating Interest Income Expense | -345.08M -7.5% | -320.91M -3.3% | -310.78M -1.1% | -307.39M -8.7% | -282.84M -0.4% | -281.57M +6.4% | -300.76M -22.3% | -245.86M -14.3% | -215.13M -17.1% | -183.77M |
Non-operating Interest Income | 28.80M -37.4% | 45.99M +264.8% | 12.61M +561.8% | 1.91M +867.0% | 197.0K -65.4% | 569.0K -24.7% | 756.0K -58.6% | 1.83M -5.6% | 1.94M -8.9% | 2.12M |
Non-operating Interest Expense | 373.88M +1.9% | 366.90M +13.5% | 323.39M +4.6% | 309.29M +9.3% | 283.04M +0.3% | 282.14M -6.4% | 301.52M +21.7% | 247.68M +14.1% | 217.07M +16.8% | 185.90M |
Other Income Expense | -9.96M -362.7% | 3.79M +809.7% | -534.0K -100.8% | 65.29M +158.6% | 25.25M +8.5% | 23.28M +210.3% | -21.11M +66.6% | -63.24M | - | - |
Gain on Sale of Securities | 125.0K -96.7% | 3.79M +17127.3% | 22.0K -100.0% | 67.48M +210.2% | 21.75M -47.5% | 41.39M +45092.4% | -92.0K +70.2% | -309.0K | - | - |
Special Income Charges | -10.08M | - | -556.0K +74.6% | -2.19M -162.5% | 3.50M +119.3% | -18.11M +13.8% | -21.01M +66.6% | -62.93M | - | - |
Restructuring and Mergers Acquisition | 6.30M | - | - | - | - | - | - | - | - | - |
Impairment of Capital Assets | - | - | - | 3.30M | - | - | - | 59.45M | - | - |
Write-offs | - | - | - | - | - | - | 13.00M | - | - | - |
Other Special Charges | 3.78M | - | 556.0K -74.6% | 2.19M +162.5% | -3.50M -119.3% | 18.11M -13.8% | 21.01M +505.1% | 3.47M | - | - |
Gain on Sale of Property, Plant and Equipment | - | - | - | - | - | 41.39M +45092.4% | -92.0K +70.2% | -309.0K | - | - |
Pre-tax Income | 852.59M +5.3% | 809.78M +6.9% | 757.37M +5.1% | 720.34M +28.1% | 562.43M +10.4% | 509.59M +28.8% | 395.64M +14.9% | 344.48M -11.8% | 390.38M +31.5% | 296.85M |
Provision for Income Taxes | 2.23M +4.7% | 2.13M +6.6% | 2.00M -88.3% | 17.05M -39.8% | 28.34M +631.0% | 3.88M -18.6% | 4.76M -4.0% | 4.96M -49.3% | 9.79M +29.7% | 7.54M |
Net Income Common Stockholders | 824.37M +5.1% | 784.16M +6.9% | 733.85M +7.3% | 684.22M +28.2% | 533.70M +5.7% | 505.13M +29.4% | 390.31M +15.1% | 339.04M -10.8% | 379.98M +31.6% | 288.64M |
Net Income | 825.11M +5.2% | 784.62M +6.9% | 734.28M +7.2% | 684.65M +28.2% | 534.05M +5.6% | 505.71M +29.4% | 390.88M +15.1% | 339.52M -10.8% | 380.60M +31.6% | 289.31M |
Net Income Including Non-Controlling Interests | 850.36M +5.3% | 807.65M +6.9% | 755.37M +7.4% | 703.28M +31.7% | 534.09M +5.6% | 505.71M +29.4% | 390.88M +15.1% | 339.52M -10.8% | 380.60M +31.6% | 289.31M |
Net Income from Continuing Operations | 850.36M +5.3% | 807.65M +6.9% | 755.37M +7.4% | 703.28M +31.7% | 534.09M +5.6% | 505.71M +29.4% | 390.88M +15.1% | 339.52M -10.8% | 380.60M +31.6% | 289.31M |
Noncontrolling Interests | -25.25M -9.6% | -23.03M -9.2% | -21.09M -13.2% | -18.63M -47674.4% | -39.0K | - | - | - | - | - |
Diluted NI Available to Com Stockholders | 824.37M +5.1% | 784.16M +6.9% | 733.85M +7.3% | 684.22M +28.2% | 533.70M +5.7% | 505.13M +29.2% | 390.88M +15.1% | 339.52M -10.8% | 380.60M +31.6% | 289.31M |
Average Dilution Earnings | - | - | - | - | 346.0K -40.7% | 583.0K +1.2% | 576.0K +21.3% | 475.0K -23.6% | 622.0K -6.9% | 668.0K |
Basic EPS | 2.95 +2.8% | 2.87 +3.2% | 2.78 +2.6% | 2.71 +19.4% | 2.27 -1.7% | 2.31 +26.9% | 1.82 +14.5% | 1.59 -11.7% | 1.8 +11.1% | 1.62 |
Diluted EPS | 2.95 +2.8% | 2.87 +3.6% | 2.77 +2.6% | 2.7 +19.5% | 2.26 -1.7% | 2.3 +27.1% | 1.81 +14.6% | 1.58 -11.7% | 1.79 +11.9% | 1.6 |
Weighted Average Shares (basic) | 279.70M +2.5% | 272.80M +3.3% | 264.05M +4.5% | 252.72M +7.4% | 235.26M +7.5% | 218.92M +1.9% | 214.77M +0.6% | 213.53M +1.0% | 211.44M +18.4% | 178.58M |
Weighted Average Shares (diluted) | 280.04M +2.4% | 273.53M +3.2% | 264.99M +4.4% | 253.85M +7.5% | 236.23M +7.5% | 219.77M +1.8% | 215.79M +0.5% | 214.78M +1.0% | 212.75M +17.7% | 180.82M |
Total Operating Income as Reported | 1.20B +6.3% | 1.13B +5.8% | 1.07B +3.8% | 1.03B +22.4% | 841.77M +4.0% | 809.27M +12.8% | 717.42M +20.8% | 593.81M -1.9% | 605.52M +26.0% | 480.62M |
Total Expenses | 387.12M -4.3% | 404.65M +8.9% | 371.71M +6.4% | 349.25M -11.9% | 396.33M +2.9% | 385.28M -11.6% | 435.96M +8.4% | 402.15M +9.9% | 365.79M +5.2% | 347.63M |
Net Income from Continuing and Discontinued Operation | 825.11M +5.2% | 784.62M +6.9% | 734.28M +7.2% | 684.65M +28.2% | 534.05M +5.6% | 505.71M +29.4% | 390.88M +15.1% | 339.52M -10.8% | 380.60M +31.6% | 289.31M |
Normalized Income | 835.04M +6.9% | 780.84M +6.3% | 734.82M +18.3% | 620.93M +21.7% | 510.06M +5.7% | 482.62M +17.2% | 411.73M +2.5% | 401.87M +5.6% | 380.60M +31.6% | 289.31M |
Interest Income | 28.80M -37.4% | 45.99M +264.8% | 12.61M +561.8% | 1.91M +867.0% | 197.0K -65.4% | 569.0K -24.7% | 756.0K -58.6% | 1.83M -5.6% | 1.94M -8.9% | 2.12M |
Interest Expense | 373.88M +1.9% | 366.90M +13.5% | 323.39M +4.6% | 309.29M +9.3% | 283.04M +0.3% | 282.14M -6.4% | 301.52M +21.7% | 247.68M +14.1% | 217.07M +16.8% | 185.90M |
Net Interest Income | -345.08M -7.5% | -320.91M -3.3% | -310.78M -1.1% | -307.39M -8.7% | -282.84M -0.4% | -281.57M +6.4% | -300.76M -22.3% | -245.86M -14.3% | -215.13M -17.1% | -183.77M |
EBIT | 1.23B +4.2% | 1.18B +8.9% | 1.08B +5.0% | 1.03B +21.8% | 845.47M +6.8% | 791.73M +13.6% | 697.16M +17.7% | 592.16M -2.5% | 607.45M +25.8% | 482.75M |
EBITDA | 1.51B +4.1% | 1.45B +6.8% | 1.36B +5.7% | 1.28B +17.0% | 1.10B +6.1% | 1.03B +8.2% | 956.14M +29.1% | 740.53M +1.3% | 731.29M +22.2% | 598.46M |
Reconciled Cost of Revenue | 38.33M +11.4% | 34.40M +6.3% | 32.38M -11.3% | 36.49M -51.2% | 74.81M +1.5% | 73.72M -25.2% | 98.60M -46.1% | 182.97M +2.3% | 178.80M +11.4% | 160.55M |
Reconciled Depreciation | 282.94M +3.5% | 273.42M -1.1% | 276.42M +8.6% | 254.55M +1.0% | 252.05M +3.7% | 243.00M -6.2% | 258.97M +74.5% | 148.37M +19.8% | 123.83M +7.0% | 115.72M |