Total Revenue | 16.99B +37.2% | 12.39B +23.2% | 10.05B +16.9% | 8.60B +11.4% | 7.72B +31.5% | 5.87B +4.4% | 5.62B +8.4% | 5.19B +21.2% | 4.28B +5.7% | 4.05B |
Operating Revenue | 16.82B +37.4% | 12.24B +23.2% | 9.93B +14.3% | 8.69B +13.6% | 7.65B +31.6% | 5.81B +4.4% | 5.57B +7.1% | 5.20B +22.6% | 4.24B +5.4% | 4.02B |
Tax Rate for Calcs | 0.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Unusual Items | - | - | 0 | 0 +100.0% | -24.40M | 0 +100.0% | -3.16M | 0 +100.0% | -22.41M | 0 |
Tax Effect of Unusual Items | 0 | 0 | 0 | 0 +100.0% | -5.74M | 0 +100.0% | -774.1K | 0 +100.0% | -7.73M | 0 |
Amortization | 236.58M +74.9% | 135.23M +26.1% | 107.21M +22.4% | 87.56M +10.5% | 79.26M +17.7% | 67.36M +3.1% | 65.33M +8.4% | 60.25M +57.3% | 38.29M +0.7% | 38.03M |
Amortization of Intangibles | 236.58M +74.9% | 135.23M +26.1% | 107.21M +22.4% | 87.56M +10.5% | 79.26M +17.7% | 67.36M +3.1% | 65.33M +8.4% | 60.25M +57.3% | 38.29M +0.7% | 38.03M |
Depreciation | 393.43M +27.5% | 308.53M +24.9% | 246.99M +23.6% | 199.82M +32.0% | 151.43M +38.0% | 109.73M +14.6% | 95.78M +9.3% | 87.66M +4.3% | 84.07M +10.7% | 75.93M |
Cost of Revenue | 12.97B +43.8% | 9.02B +28.8% | 7.00B +12.4% | 6.23B +3.7% | 6.01B +37.2% | 4.38B +9.2% | 4.01B +7.0% | 3.75B +17.7% | 3.18B +3.0% | 3.09B |
Gross Profit | 4.02B +19.3% | 3.37B +10.4% | 3.05B +28.8% | 2.37B +38.2% | 1.71B +14.7% | 1.49B -7.6% | 1.62B +12.1% | 1.44B +31.3% | 1.10B +14.6% | 957.69M |
Operating Expense | 2.47B +45.0% | 1.70B +19.9% | 1.42B +25.5% | 1.13B +15.0% | 983.57M +29.0% | 762.21M +2.8% | 741.11M +2.5% | 723.36M +19.8% | 603.91M +7.1% | 563.70M |
Selling General and Administrative | 1.62B +55.7% | 1.04B +21.5% | 856.15M +22.3% | 700.00M +12.7% | 621.34M +28.3% | 484.11M +4.0% | 465.45M +2.0% | 456.17M +18.4% | 385.34M +9.1% | 353.15M |
General and Administrative Expense | 881.81M +95.6% | 450.78M +13.6% | 396.92M +10.3% | 360.00M +12.8% | 319.06M +15.7% | 275.86M +6.1% | 259.91M +5.0% | 247.57M +15.9% | 213.68M +4.5% | 204.54M |
Rent and Landing Fees | 577.22M +105.3% | 281.21M +13.1% | 248.62M +13.1% | 219.80M +18.5% | 185.53M +11.5% | 166.39M +22.2% | 136.16M +17.8% | 115.60M +18.8% | 97.33M +4.7% | 92.96M |
Salaries and Wages | - | - | - | 820.74M +10.8% | 741.00M +21.6% | 609.26M +9.6% | 556.13M +9.8% | 506.65M +10.9% | 456.92M +4.7% | 436.56M |
Other General and Administrative | 304.58M +79.6% | 169.57M +14.3% | 148.30M +5.8% | 140.21M +5.0% | 133.53M +22.0% | 109.47M -11.5% | 123.75M -6.2% | 131.97M +13.4% | 116.35M +4.3% | 111.58M |
Selling and Marketing Expense | 737.20M +25.1% | 589.34M +28.3% | 459.23M +35.1% | 339.99M +12.5% | 302.29M +45.2% | 208.25M +1.3% | 205.54M -1.5% | 208.60M +21.5% | 171.66M +15.5% | 148.61M |
Depreciation Amortization Depletion | 630.01M +42.0% | 443.76M +25.3% | 354.20M +23.3% | 287.38M +24.6% | 230.69M +30.3% | 177.09M +9.9% | 161.11M +8.9% | 147.91M +20.9% | 122.36M +7.4% | 113.96M |
Depreciation and amortization | 630.01M +42.0% | 443.76M +25.3% | 354.20M +23.3% | 287.38M +24.6% | 230.69M +30.3% | 177.09M +9.9% | 161.11M +8.9% | 147.91M +20.9% | 122.36M +7.4% | 113.96M |
Other Operating Expenses | 219.33M +0.4% | 218.49M +4.3% | 209.44M +45.5% | 143.94M +9.4% | 131.54M +30.2% | 101.02M -11.8% | 114.55M -4.0% | 119.28M +24.0% | 96.21M -0.4% | 96.59M |
Operating Income | 1.55B -6.8% | 1.67B +2.2% | 1.63B +31.8% | 1.24B +69.5% | 730.14M -0.2% | 731.84M -16.4% | 874.99M +21.9% | 717.66M +45.3% | 494.00M +25.4% | 393.99M |
Net Non Operating Interest Income Expense | -403.41M -47.1% | -274.18M -46.8% | -186.80M -48.0% | -126.23M -20.9% | -104.41M +1.3% | -105.77M +18.6% | -130.00M -4.0% | -125.02M -16.8% | -107.03M -10.9% | -96.48M |
Non-operating Interest Expense | 403.41M +47.1% | 274.18M +46.8% | 186.80M +48.0% | 126.23M +20.9% | 104.41M -1.3% | 105.77M -18.6% | 130.00M +4.0% | 125.02M +16.8% | 107.03M +10.9% | 96.48M |
Special Income Charges | - | - | 0 | 0 +100.0% | -24.40M | 0 +100.0% | -3.16M | 0 +100.0% | -22.41M | 0 |
Pre-tax Income | 1.15B -17.5% | 1.39B -3.6% | 1.44B +30.0% | 1.11B +84.9% | 601.33M -4.0% | 626.07M -15.6% | 741.84M +25.2% | 592.64M +62.6% | 364.57M +22.5% | 297.52M |
Other Income Expense | - | - | - | - | -24.40M | - | -3.16M | - | -22.41M | - |
Gain on Sale of Securities | - | - | - | - | - | - | 0 | 0 | 0 | 0 |
Other Special Charges | - | - | - | - | 24.40M | - | 3.16M | - | 22.41M | - |
Provision for Income Taxes | 286.48M -14.3% | 334.28M -11.7% | 378.52M +42.3% | 265.95M +88.0% | 141.46M -7.8% | 153.43M -15.7% | 181.96M +18.8% | 153.18M +21.9% | 125.71M +19.1% | 105.58M |
Net Income Common Stockholders | 863.02M -18.5% | 1.06B -0.7% | 1.07B +26.1% | 845.70M +83.9% | 459.87M -2.7% | 472.64M -15.6% | 559.88M +27.4% | 439.46M +84.0% | 238.86M +24.5% | 191.93M |
Net Income | 863.02M -18.5% | 1.06B -0.7% | 1.07B +26.1% | 845.70M +83.9% | 459.87M -2.7% | 472.64M -15.6% | 559.88M +27.4% | 439.46M +84.0% | 238.86M +24.5% | 191.93M |
Net Income Including Non-Controlling Interests | 863.02M -18.5% | 1.06B -0.7% | 1.07B +26.1% | 845.70M +83.9% | 459.87M -2.7% | 472.64M -15.6% | 559.88M +27.4% | 439.46M +84.0% | 238.86M +24.5% | 191.93M |
Net Income from Continuing Operations | 863.02M -18.5% | 1.06B -0.7% | 1.07B +26.1% | 845.70M +83.9% | 459.87M -2.7% | 472.64M -15.6% | 559.88M +27.4% | 439.46M +84.0% | 238.86M +24.5% | 191.93M |
Diluted NI Available to Com Stockholders | 863.02M -18.5% | 1.06B -0.7% | 1.07B +26.1% | 845.70M +83.9% | 459.87M -2.7% | 472.64M -15.6% | 559.88M +27.4% | 439.46M +84.0% | 238.86M +24.5% | 191.93M |
Basic EPS | 10.97 -22.6% | 14.17 +2.1% | 13.88 +30.9% | 10.6 +84.3% | 5.75 -3.5% | 5.96 -12.1% | 6.78 +35.9% | 4.99 +88.3% | 2.65 +23.3% | 2.15 |
Diluted EPS | 10.92 -22.2% | 14.03 +2.5% | 13.69 +31.6% | 10.4 +84.7% | 5.63 -3.9% | 5.86 -11.5% | 6.62 +36.5% | 4.85 +87.3% | 2.59 +21.6% | 2.13 |
Weighted Average Shares (basic) | 78.68M +5.3% | 74.71M -2.7% | 76.81M -3.8% | 79.80M -0.3% | 80.00M +1.0% | 79.24M -4.0% | 82.55M -6.3% | 88.12M -2.1% | 90.00M +1.0% | 89.07M |
Weighted Average Shares (diluted) | 79.06M +4.8% | 75.43M -3.1% | 77.86M -4.2% | 81.28M -0.6% | 81.74M +1.3% | 80.70M -4.6% | 84.62M -6.6% | 90.62M -1.6% | 92.11M +2.3% | 90.01M |
Rent Expense (supplemental) | 577.22M +105.3% | 281.21M +13.1% | 248.62M +13.1% | 219.80M +18.5% | 185.53M +11.5% | 166.39M +22.2% | 136.16M +17.8% | 115.60M +18.8% | 97.33M +4.7% | 92.96M |
Total Expenses | 15.44B +44.0% | 10.72B +27.3% | 8.42B +14.4% | 7.36B +5.3% | 6.99B +36.0% | 5.14B +8.2% | 4.75B +6.2% | 4.47B +18.0% | 3.79B +3.6% | 3.66B |
Net Income from Continuing and Discontinued Operation | 863.02M -18.5% | 1.06B -0.7% | 1.07B +26.1% | 845.70M +83.9% | 459.87M -2.7% | 472.64M -15.6% | 559.88M +27.4% | 439.46M +84.0% | 238.86M +24.5% | 191.93M |
Normalized Income | 863.02M -18.5% | 1.06B -0.7% | 1.07B +26.1% | 845.70M +76.7% | 478.53M +1.2% | 472.64M -15.9% | 562.26M +27.9% | 439.46M +73.3% | 253.54M +32.1% | 191.93M |
Interest Expense | 403.41M +47.1% | 274.18M +46.8% | 186.80M +48.0% | 126.23M +20.9% | 104.41M -1.3% | 105.77M -18.6% | 130.00M +4.0% | 125.02M +16.8% | 107.03M +10.9% | 96.48M |
Interest Income | - | - | - | 77.13M +169.9% | 28.58M -2.8% | 29.41M -36.8% | 46.51M +15.7% | 40.21M +64.3% | 24.47M +15.0% | 21.28M |
Net Interest Income | -403.41M -47.1% | -274.18M -46.8% | -186.80M -48.0% | -126.23M -20.9% | -104.41M +1.3% | -105.77M +18.6% | -130.00M -4.0% | -125.02M -16.8% | -107.03M -10.9% | -96.48M |
EBIT | 1.55B -6.8% | 1.67B +2.2% | 1.63B +31.8% | 1.24B +75.4% | 705.74M -3.6% | 731.84M -16.1% | 871.84M +21.5% | 717.66M +52.2% | 471.60M +19.7% | 393.99M |
EBITDA | 2.18B +3.4% | 2.11B +6.3% | 1.99B +30.2% | 1.53B +62.9% | 936.43M +3.0% | 908.93M -12.0% | 1.03B +19.3% | 865.57M +45.7% | 593.96M +16.9% | 507.96M |
Reconciled Cost of Revenue | 12.97B +43.8% | 9.02B +28.8% | 7.00B +12.4% | 6.23B +3.7% | 6.01B +37.2% | 4.38B +9.2% | 4.01B +7.0% | 3.75B +17.7% | 3.18B +3.0% | 3.09B |
Reconciled Depreciation | 630.01M +42.0% | 443.76M +25.3% | 354.20M +23.3% | 287.38M +24.6% | 230.69M +30.3% | 177.09M +9.9% | 161.11M +8.9% | 147.91M +20.9% | 122.36M +7.4% | 113.96M |
Net Income from Continuing Operation Net Minority Interest | 863.02M -18.5% | 1.06B -0.7% | 1.07B +26.1% | 845.70M +83.9% | 459.87M -2.7% | 472.64M -15.6% | 559.88M +27.4% | 439.46M +84.0% | 238.86M +24.5% | 191.93M |
Normalized EBITDA | 2.18B +3.4% | 2.11B +6.3% | 1.99B +30.2% | 1.53B +58.7% | 960.83M +5.7% | 908.93M -12.3% | 1.04B +19.7% | 865.57M +40.4% | 616.37M +21.3% | 507.96M |
Total Unusual Items Excluding Goodwill | - | - | 0 | 0 +100.0% | -24.40M | 0 +100.0% | -3.16M | 0 +100.0% | -22.41M | 0 |