Revenue | 8.26B +11.6% | 7.40B +22.0% | 6.06B -2.6% | 6.23B | - | - | - | - |
Total Revenue | - | - | - | - | 5.89B +4.6% | 5.63B +32.1% | 4.26B -0.4% | 4.28B |
Operating Revenue | - | - | - | - | 5.81B +3.8% | 5.59B +32.8% | 4.21B +0.8% | 4.18B |
Reconciled Depreciation | - | - | - | - | 278.00M +37.6% | 202.00M +6.3% | 190.00M -9.5% | 210.00M |
Net Income from Continuing Operation Net Minority Interest | - | - | - | - | 1.19B +27.2% | 933.00M +20.5% | 774.00M +69.0% | 458.00M |
Total Unusual Items Excluding Goodwill | - | - | - | - | -34.00M +58.0% | -81.00M -92.9% | -42.00M -132.3% | 130.00M |
Total Unusual Items | - | - | - | - | -34.00M +58.0% | -81.00M -92.9% | -42.00M -132.3% | 130.00M |
Normalized EBITDA | - | - | - | - | 1.96B +23.5% | 1.59B +16.3% | 1.37B +6.4% | 1.28B |
Tax Effect of Unusual Items | - | - | - | - | -7.68M +58.8% | -18.63M -84.8% | -10.08M -128.7% | 35.10M |
Cost of Revenue | 3.01B +9.5% | 2.75B +26.8% | 2.17B -18.0% | 2.64B -27.6% | 3.65B -0.8% | 3.68B +42.0% | 2.59B -1.1% | 2.62B |
Gross Profit | 5.25B +12.9% | 4.65B +19.4% | 3.90B +8.7% | 3.58B +60.5% | 2.23B +14.9% | 1.94B +16.7% | 1.66B +0.5% | 1.66B |
SG&A Expenses | 2.18B +4.6% | 2.09B +18.2% | 1.77B +7.2% | 1.65B | - | - | - | - |
Operating Expense | - | - | - | - | 673.00M +7.3% | 627.00M +8.5% | 578.00M -4.6% | 606.00M |
Selling General and Administrative | - | - | - | - | 395.00M -7.1% | 425.00M +9.5% | 388.00M -2.0% | 396.00M |
General and Administrative Expense | - | - | - | - | 338.00M -12.4% | 386.00M +10.6% | 349.00M -2.8% | 359.00M |
Rent and Landing Fees | - | - | - | - | 109.00M +1.9% | 107.00M +10.3% | 97.00M +2.1% | 95.00M |
Salaries and Wages | - | - | - | - | - | - | 707.00M -0.7% | 712.00M |
Other General and Administrative | - | - | - | - | 229.00M -17.9% | 279.00M +10.7% | 252.00M -4.5% | 264.00M |
Selling and Marketing Expense | - | - | - | - | 57.00M +46.2% | 39.00M 0.0% | 39.00M +5.4% | 37.00M |
Depreciation Amortization Depletion | - | - | - | - | 278.00M +37.6% | 202.00M +6.3% | 190.00M -9.5% | 210.00M |
Depreciation and amortization | - | - | - | - | 278.00M +37.6% | 202.00M +6.3% | 190.00M -9.5% | 210.00M |
Other Operating Expenses | - | - | - | - | 64.00M +166.7% | 24.00M -22.6% | 31.00M -3.1% | 32.00M |
Depreciation/Amortization | 632.00M +3.1% | 613.00M +89.8% | 323.00M +25.2% | 258.00M | - | - | - | - |
Operating Expenses | 5.84B +4.3% | 5.60B +24.9% | 4.49B -3.8% | 4.66B | - | - | - | - |
Net Non Operating Interest Income Expense | - | - | - | - | -124.00M -27.8% | -97.00M +14.9% | -114.00M +18.6% | -140.00M |
Non-operating Interest Income | - | - | - | - | 1.00M -75.0% | 4.00M -60.0% | 10.00M 0.0% | 10.00M |
Non-operating Interest Expense | - | - | - | - | 115.00M +23.7% | 93.00M -19.1% | 115.00M -17.9% | 140.00M |
Total Other Finance Cost | - | - | - | - | 10.00M +25.0% | 8.00M -11.1% | 9.00M -10.0% | 10.00M |
Operating Income | 2.42B +34.4% | 1.80B +13.9% | 1.58B +0.9% | 1.56B +0.3% | 1.56B +18.6% | 1.31B +21.1% | 1.09B +3.5% | 1.05B |
Other Income Expense | - | - | - | - | 99.00M +1750.0% | -6.00M -112.8% | 47.00M -69.7% | 155.00M |
Equity in Earnings of Affiliates | - | - | - | - | 52.00M -25.7% | 70.00M -16.7% | 84.00M +366.7% | 18.00M |
Gain on Sale of Securities | - | - | - | - | - | - | 84.00M -28.8% | 118.00M |
Special Income Charges | - | - | - | - | -34.00M +58.0% | -81.00M -92.9% | -42.00M -450.0% | 12.00M |
Restructuring and Mergers Acquisition | - | - | - | - | 118.00M +45.7% | 81.00M +17.4% | 69.00M +228.6% | 21.00M |
Gain on Sale of Business | - | - | - | - | 84.00M | 0 -100.0% | 27.00M -18.2% | 33.00M |
Other Non-operating Income (expense) | - | - | - | - | 81.00M +1520.0% | 5.00M 0.0% | 5.00M -28.6% | 7.00M |
Interest Inc.(Exp.),Net-Non-Op., Total | -245.00M +33.8% | -370.00M -110.2% | -176.00M -97.8% | -89.00M | - | - | - | - |
Pre-tax Income | - | - | - | - | 1.53B +26.6% | 1.21B +18.9% | 1.02B -4.2% | 1.06B |
Other, Net | -27.00M -228.6% | 21.00M +2200.0% | -1.00M | - | - | - | - | - |
Net Income Before Taxes | 2.15B +48.0% | 1.45B +3.4% | 1.40B -5.0% | 1.48B | - | - | - | - |
Net Income Common Stockholders | - | - | - | - | 1.19B +27.2% | 933.00M +20.5% | 774.00M +69.0% | 458.00M |
Net Income Including Non-Controlling Interests | - | - | - | - | 1.19B +27.2% | 933.00M +20.5% | 774.00M +69.0% | 458.00M |
Net Income from Continuing Operations | - | - | - | - | 1.19B +27.2% | 933.00M +20.5% | 774.00M +69.0% | 458.00M |
Provision for Income Taxes | 358.00M +7.2% | 334.00M -2.9% | 344.00M -2.3% | 352.00M +1.4% | 347.00M +24.4% | 279.00M +13.9% | 245.00M -59.6% | 606.00M |
Diluted NI Available to Com Stockholders | - | - | - | - | 1.19B +27.2% | 933.00M +20.5% | 774.00M +69.0% | 458.00M |
Net Income After Taxes | 1.79B +60.3% | 1.11B +5.5% | 1.06B -5.9% | 1.12B | - | - | - | - |
Basic EPS | - | - | - | - | 2.38 +25.9% | 1.89 +21.2% | 1.56 +69.6% | 0.92 |
Net Income Before Extra. Items | 1.79B +60.1% | 1.12B +5.5% | 1.06B -5.9% | 1.13B | - | - | - | - |
Diluted EPS | - | - | - | - | 2.35 +26.3% | 1.86 +20.8% | 1.54 +69.2% | 0.91 |
Net Income | 1.79B +60.1% | 1.12B +5.5% | 1.06B -5.9% | 1.13B -5.2% | 1.19B +27.2% | 933.00M +20.5% | 774.00M +69.0% | 458.00M |
Weighted Average Shares (basic) | - | - | - | - | 497.70M +0.9% | 493.25M -0.3% | 494.79M -0.3% | 496.05M |
Income Available to Com Excl ExtraOrd | 1.79B +60.1% | 1.12B +5.5% | 1.06B -5.9% | 1.13B | - | - | - | - |
Weighted Average Shares (diluted) | - | - | - | - | 505.09M +0.9% | 500.71M -0.0% | 500.91M -0.4% | 503.07M |
Income Available to Com Incl ExtraOrd | 1.79B +60.1% | 1.12B +5.5% | 1.06B -5.9% | 1.13B | - | - | - | - |
Total Operating Income as Reported | - | - | - | - | 1.44B +16.8% | 1.23B +21.3% | 1.02B -1.1% | 1.03B |
Diluted Net Income | 1.79B +60.1% | 1.12B +5.5% | 1.06B -5.9% | 1.13B | - | - | - | - |
Rent Expense (supplemental) | - | - | - | - | 109.00M +1.9% | 107.00M +10.3% | 97.00M +2.1% | 95.00M |
Diluted Weighted Average Shares | 578.60M -0.1% | 579.19M +13.9% | 508.39M +2.1% | 497.86M | - | - | - | - |
Total Expenses | - | - | - | - | 4.33B +0.4% | 4.31B +35.9% | 3.17B -1.7% | 3.23B |
Diluted EPS Excluding ExtraOrd Items | 3.09 +60.2% | 1.929 -7.4% | 2.083 -7.8% | 2.26 | - | - | - | - |
Net Income from Continuing and Discontinued Operation | - | - | - | - | 1.19B +27.2% | 933.00M +20.5% | 774.00M +69.0% | 458.00M |
DPS - Common Stock Primary Issue | 1.08 +14.9% | 0.94 +9.3% | 0.86 +10.3% | 0.78 | - | - | - | - |
Normalized Income | - | - | - | - | 1.21B +21.9% | 995.37M +23.5% | 805.92M +122.0% | 363.10M |
Diluted Normalized EPS | 2.724 +40.1% | 1.944 -18.2% | 2.376 -1.4% | 2.41 | - | - | - | - |
Interest Income | - | - | - | - | 1.00M -75.0% | 4.00M -60.0% | 10.00M 0.0% | 10.00M |
Unusual Expense (Income) | 16.00M -89.4% | 151.00M -33.8% | 228.00M +101.8% | 113.00M | - | - | - | - |
Interest Expense | - | - | - | - | 115.00M +23.7% | 93.00M -19.1% | 115.00M -17.9% | 140.00M |
Minority Interest | 1.00M -50.0% | 2.00M 0.0% | 2.00M 0.0% | 2.00M | - | - | - | - |
Net Interest Income | - | - | - | - | -124.00M -27.8% | -97.00M +14.9% | -114.00M +18.6% | -140.00M |
EBIT | - | - | - | - | 1.65B +26.4% | 1.30B +15.1% | 1.13B -5.8% | 1.20B |
EBITDA | - | - | - | - | 1.93B +27.9% | 1.51B +13.8% | 1.32B -6.4% | 1.41B |
Reconciled Cost of Revenue | - | - | - | - | 3.65B -0.8% | 3.68B +42.0% | 2.59B -1.1% | 2.62B |