Total Revenue | 2.62B +9.5% | 2.39B +24.8% | 1.91B +5.8% | 1.81B -20.3% | 2.27B +48.8% | 1.53B +31.6% | 1.16B +6.9% | 1.08B +12.6% | 963.36M +10.5% | 872.09M |
Operating Revenue | 2.62B +9.5% | 2.39B +24.8% | 1.91B +5.8% | 1.81B -20.3% | 2.27B +48.8% | 1.53B +31.6% | 1.16B +6.9% | 1.08B +12.6% | 963.36M +10.5% | 872.09M |
Normalized EBITDA | 752.68M +15.4% | 652.37M +66.7% | 391.40M -2.1% | 399.96M -39.5% | 661.40M +56.2% | 423.38M +71.5% | 246.89M +5.7% | 233.57M +5.1% | 222.32M +16.5% | 190.85M |
Tax Rate for Calcs | 0.246 -1.0% | 0.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -22.48M -65.5% | -13.58M | - | - | - | - | - | - | - | - |
Noncontrolling Interests | 1.52M | - | - | - | -573.0K | - | - | - | - | - |
Other Non-operating Income (expense) | 35.25M +18.3% | 29.79M +7.6% | 27.68M +256.0% | -17.74M -98.7% | -8.93M -933.4% | 1.07M -82.3% | 6.05M +15.8% | 5.22M +52.6% | 3.42M +197.6% | -3.51M |
Cost of Revenue | 1.61B +9.5% | 1.47B +21.1% | 1.21B +5.7% | 1.15B -18.5% | 1.41B +45.0% | 971.20M +31.6% | 737.76M +6.6% | 692.07M +8.7% | 636.63M +9.3% | 582.24M |
Gross Profit | 1.01B +9.5% | 919.92M +31.3% | 700.82M +5.9% | 661.57M -23.2% | 861.32M +55.4% | 554.26M +31.5% | 421.61M +7.5% | 392.31M +20.1% | 326.73M +12.7% | 289.85M |
Operating Expense | 389.21M +7.0% | 363.60M +7.6% | 337.95M +5.7% | 319.83M +28.7% | 248.46M +70.1% | 146.10M -23.9% | 192.00M +10.8% | 173.22M +54.2% | 112.32M +4.1% | 107.85M |
Selling General and Administrative | 201.12M +6.7% | 188.48M +1.7% | 185.32M +29.7% | 142.90M +11.8% | 127.81M +33.7% | 95.56M +2.4% | 93.30M +12.1% | 83.22M +29.7% | 64.16M +11.0% | 57.80M |
General and Administrative Expense | 201.12M +6.7% | 188.48M +1.7% | 185.32M +29.7% | 142.90M +11.8% | 127.81M +33.7% | 95.56M +2.4% | 93.30M +12.1% | 83.22M +29.7% | 64.16M +11.0% | 57.80M |
Rent and Landing Fees | 79.81M +2.5% | 77.88M +2.4% | 76.08M +36.2% | 55.84M +16.9% | 47.75M +21.7% | 39.23M -12.2% | 44.69M +15.6% | 38.67M +35.4% | 28.56M +5.4% | 27.09M |
Salaries and Wages | - | - | - | - | - | - | - | 692.07M +8.7% | 636.63M +9.3% | 582.24M |
Other General and Administrative | 121.31M +9.7% | 110.60M +1.2% | 109.25M +25.5% | 87.06M +8.7% | 80.06M +42.1% | 56.33M +15.9% | 48.61M +9.1% | 44.55M +25.1% | 35.60M +16.0% | 30.70M |
Depreciation Amortization Depletion | 42.63M +3.3% | 41.27M +44.6% | 28.54M -51.0% | 58.22M +20.0% | 48.54M +218.7% | 15.23M -11.9% | 17.29M +19.5% | 14.47M +83.1% | 7.91M -10.7% | 8.85M |
Depreciation and amortization | 42.63M +3.3% | 41.27M +44.6% | 28.54M -51.0% | 58.22M +20.0% | 48.54M +218.7% | 15.23M -11.9% | 17.29M +19.5% | 14.47M +83.1% | 7.91M -10.7% | 8.85M |
Other Operating Expenses | 145.45M +8.7% | 133.85M +7.9% | 124.09M +4.5% | 118.71M +64.6% | 72.11M +104.2% | 35.31M -56.6% | 81.41M +7.8% | 75.52M +87.6% | 40.26M -2.3% | 41.20M |
Provision for Doubtful Accounts | - | - | - | - | - | - | - | - | - | 4.01M |
Operating Income | 618.53M +11.2% | 556.32M +53.3% | 362.86M +6.2% | 341.74M -44.2% | 612.86M +50.2% | 408.16M +77.8% | 229.60M +4.8% | 219.10M +2.2% | 214.41M +17.8% | 182.00M |
Other Income Expense | -56.27M -125.2% | -24.99M -190.3% | 27.68M +256.0% | -17.74M -98.7% | -8.93M -933.4% | 1.07M -82.3% | 6.05M +15.8% | 5.22M +52.6% | 3.42M +197.6% | -3.51M |
Special Income Charges | -91.52M -67.1% | -54.78M | - | - | - | - | - | - | - | - |
Restructuring and Mergers Acquisition | 91.52M +67.1% | 54.78M | - | - | - | - | - | - | - | - |
Pre-tax Income | 562.26M +5.8% | 531.34M +36.1% | 390.54M +20.5% | 324.00M -46.4% | 603.94M +47.6% | 409.23M +73.7% | 235.65M +5.0% | 224.32M +3.0% | 217.84M +22.0% | 178.49M |
Provision for Income Taxes | 138.09M +4.9% | 131.62M +19.4% | 110.24M +58.0% | 69.78M -57.9% | 165.61M +71.7% | 96.46M +86.0% | 51.85M -20.5% | 65.21M +43.2% | 45.55M -35.1% | 70.14M |
Net Income Common Stockholders | 425.70M +6.5% | 399.71M +42.6% | 280.30M +10.3% | 254.22M -41.9% | 437.75M +40.0% | 312.77M +70.2% | 183.79M +15.5% | 159.11M -7.6% | 172.28M +59.0% | 108.34M |
Net Income | 425.70M +6.5% | 399.71M +42.6% | 280.30M +10.3% | 254.22M -41.9% | 437.75M +40.0% | 312.77M +70.2% | 183.79M +15.5% | 159.11M -7.6% | 172.28M +59.0% | 108.34M |
Net Income Including Non-Controlling Interests | 424.17M +6.1% | 399.71M +42.6% | 280.30M +10.3% | 254.22M -42.0% | 438.32M +40.1% | 312.77M +70.2% | 183.79M +15.5% | 159.11M -7.6% | 172.28M +59.0% | 108.34M |
Net Income from Continuing Operations | 424.17M +6.1% | 399.71M +42.6% | 280.30M +10.3% | 254.22M -42.0% | 438.32M +40.1% | 312.77M +70.2% | 183.79M +15.5% | 159.11M -7.6% | 172.28M +59.0% | 108.34M |
Diluted NI Available to Com Stockholders | 425.70M +6.5% | 399.71M +42.6% | 280.30M +10.3% | 254.22M -41.9% | 437.75M +40.0% | 312.77M +70.2% | 183.79M +15.5% | 159.11M -7.6% | 172.28M +59.0% | 108.34M |
Basic EPS | 6.4 +5.3% | 6.08 +39.4% | 4.36 +8.7% | 4.01 -40.5% | 6.74 +41.9% | 4.75 +60.5% | 2.96 +15.6% | 2.56 -7.2% | 2.76 +55.9% | 1.77 |
Diluted EPS | 6.22 +6.9% | 5.82 +41.6% | 4.11 +9.3% | 3.76 -41.3% | 6.41 +40.9% | 4.55 +62.5% | 2.8 +15.7% | 2.42 -6.9% | 2.6 +59.5% | 1.63 |
Weighted Average Shares (basic) | 66.55M +1.3% | 65.72M +2.2% | 64.34M +1.5% | 63.36M -2.5% | 64.97M -1.2% | 65.79M +5.8% | 62.15M -0.1% | 62.21M -0.4% | 62.49M +2.3% | 61.10M |
Weighted Average Shares (diluted) | 68.43M -0.3% | 68.66M +0.7% | 68.16M +0.8% | 67.59M -1.0% | 68.26M -0.6% | 68.67M +4.5% | 65.73M -0.2% | 65.85M -0.7% | 66.32M -0.4% | 66.58M |
Total Operating Income as Reported | 527.02M +5.1% | 501.54M +38.2% | 362.86M +6.2% | 341.74M -44.2% | 612.86M +50.2% | 408.16M +77.8% | 229.60M +4.8% | 219.10M +2.2% | 214.41M +17.8% | 182.00M |
Rent Expense (supplemental) | 79.81M +2.5% | 77.88M +2.4% | 76.08M +36.2% | 55.84M +16.9% | 47.75M +21.7% | 39.23M -12.2% | 44.69M +15.6% | 38.67M +35.4% | 28.56M +5.4% | 27.09M |
Total Expenses | 2.00B +9.0% | 1.83B +18.1% | 1.55B +5.7% | 1.47B -11.4% | 1.66B +48.3% | 1.12B +20.2% | 929.77M +7.5% | 865.29M +15.5% | 748.95M +8.5% | 690.10M |
Net Income from Continuing and Discontinued Operation | 425.70M +6.5% | 399.71M +42.6% | 280.30M +10.3% | 254.22M -41.9% | 437.75M +40.0% | 312.77M +70.2% | 183.79M +15.5% | 159.11M -7.6% | 172.28M +59.0% | 108.34M |
Normalized Income | 494.74M +12.2% | 440.90M +57.3% | 280.30M +10.3% | 254.22M -41.9% | 437.75M +40.0% | 312.77M +70.2% | 183.79M +15.5% | 159.11M -7.6% | 172.28M +59.0% | 108.34M |
EBIT | 618.53M +11.2% | 556.32M +53.3% | 362.86M +6.2% | 341.74M -44.2% | 612.86M +50.2% | 408.16M +77.8% | 229.60M +4.8% | 219.10M +2.2% | 214.41M +17.8% | 182.00M |
EBITDA | 661.17M +10.6% | 597.59M +52.7% | 391.40M -2.1% | 399.96M -39.5% | 661.40M +56.2% | 423.38M +71.5% | 246.89M +5.7% | 233.57M +5.1% | 222.32M +16.5% | 190.85M |
Reconciled Cost of Revenue | 1.61B +9.5% | 1.47B +21.1% | 1.21B +5.7% | 1.15B -18.5% | 1.41B +45.0% | 971.20M +31.6% | 737.76M +6.6% | 692.07M +8.7% | 636.63M +9.3% | 582.24M |
Reconciled Depreciation | 42.63M +3.3% | 41.27M +44.6% | 28.54M -51.0% | 58.22M +20.0% | 48.54M +218.7% | 15.23M -11.9% | 17.29M +19.5% | 14.47M +83.1% | 7.91M -10.7% | 8.85M |
Net Income from Continuing Operation Net Minority Interest | 425.70M +6.5% | 399.71M +42.6% | 280.30M +10.3% | 254.22M -41.9% | 437.75M +40.0% | 312.77M +70.2% | 183.79M +15.5% | 159.11M -7.6% | 172.28M +59.0% | 108.34M |
Total Unusual Items Excluding Goodwill | -91.52M -67.1% | -54.78M | - | - | - | - | - | - | - | - |
Total Unusual Items | -91.52M -67.1% | -54.78M | - | - | - | - | - | - | - | - |