Total Revenue | 5.50B -5.5% | 5.81B -0.9% | 5.87B -6.3% | 6.26B +19.1% | 5.26B +30.9% | 4.02B -2.3% | 4.11B +1.6% | 4.04B +20.4% | 3.36B +12.3% | 2.99B |
Operating Revenue | 5.50B -5.5% | 5.81B -0.9% | 5.87B -6.3% | 6.26B +19.1% | 5.26B +30.9% | 4.02B -2.3% | 4.11B +1.6% | 4.04B +20.4% | 3.36B +12.3% | 2.99B |
Normalized EBITDA | 1.73B -9.3% | 1.90B -3.6% | 1.97B -6.9% | 2.12B +28.4% | 1.65B +41.6% | 1.17B +8.1% | 1.08B +3.1% | 1.05B +33.5% | 783.75M +16.7% | 671.79M |
Tax Rate for Calcs | 0.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Unusual Items Excluding Goodwill | - | - | - | - | - | -42.36M +19.4% | -52.55M -19.1% | -44.12M -5.8% | -41.72M -10.2% | -37.86M |
Tax Effect of Unusual Items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Unusual Items | - | - | - | - | - | -42.36M +19.4% | -52.55M -19.1% | -44.12M -5.8% | -41.72M -10.2% | -37.86M |
Other Income Expense | -3.59M -12.1% | -3.20M +38.8% | -5.23M -100.9% | -2.60M -16.4% | -2.24M +51.0% | -4.57M -299.5% | -1.14M +74.4% | -4.46M -428.1% | 1.36M +168.9% | -1.97M |
Other Non-operating Income (expense) | -3.59M -12.1% | -3.20M +38.8% | -5.23M -100.9% | -2.60M -16.4% | -2.24M +51.0% | -4.57M -299.5% | -1.14M +74.4% | -4.46M -428.1% | 1.36M +168.9% | -1.97M |
Other Taxes | 138.94M -4.0% | 144.69M -0.7% | 145.64M +3.1% | 141.24M +5.8% | 133.45M +14.1% | 116.94M +0.1% | 116.84M +4.1% | 112.21M +12.5% | 99.78M +8.0% | 92.43M |
Other General and Administrative | 208.10M -4.3% | 217.37M +5.7% | 205.69M +2.5% | 200.58M +17.8% | 170.21M +20.0% | 141.82M -7.7% | 153.58M +2.2% | 150.25M +10.9% | 135.49M +18.3% | 114.53M |
Insurance and Claims | 74.42M -19.4% | 92.36M +22.5% | 75.37M +29.3% | 58.30M +8.9% | 53.55M +26.4% | 42.36M -19.4% | 52.55M +19.1% | 44.12M +5.8% | 41.72M +10.2% | 37.86M |
Cost of Revenue | 3.68B -2.9% | 3.79B -0.1% | 3.79B -5.2% | 4.00B +15.0% | 3.48B +24.9% | 2.79B -5.2% | 2.94B +1.4% | 2.90B +16.8% | 2.48B +10.5% | 2.25B |
Depreciation, Depletion and Amortization (cost of Revenue) | - | 344.57M +6.2% | 324.44M +17.5% | 276.05M +6.2% | 259.88M -0.5% | 261.26M +3.0% | 253.68M +10.1% | 230.36M +12.0% | 205.76M +8.4% | 189.87M |
Rent and Landing Fees (cost of Revenue) | - | - | - | - | - | - | - | 6.45M -19.3% | 7.98M +0.8% | 7.92M |
Other Cost of Revenue | - | 3.45B -0.6% | 3.47B -6.9% | 3.73B +15.7% | 3.22B +27.6% | 2.53B -6.0% | 2.69B +0.6% | 2.67B +17.2% | 2.28B +11.1% | 2.05B |
Gross Profit | 1.82B -10.3% | 2.02B -2.4% | 2.07B -8.2% | 2.26B +27.1% | 1.78B +44.5% | 1.23B +5.0% | 1.17B +2.3% | 1.14B +30.7% | 875.38M +17.6% | 744.63M |
Operating Expense | 454.32M -5.1% | 478.80M +11.0% | 431.53M +3.9% | 415.49M +8.4% | 383.46M +19.2% | 321.72M -8.5% | 351.51M +7.4% | 327.19M +9.2% | 299.49M +14.8% | 260.79M |
Selling General and Administrative | 282.52M -8.8% | 309.73M +10.2% | 281.05M +8.6% | 258.88M +15.7% | 223.76M +21.5% | 184.19M -10.6% | 206.13M +6.0% | 194.37M +9.7% | 177.21M +16.3% | 152.39M |
General and Administrative Expense | 282.52M -8.8% | 309.73M +10.2% | 281.05M +8.6% | 258.88M +15.7% | 223.76M +21.5% | 184.19M -10.6% | 206.13M +6.0% | 194.37M +9.7% | 177.21M +16.3% | 152.39M |
Other Operating Expenses | 32.86M +34.8% | 24.37M +404.5% | 4.83M -68.6% | 15.37M -41.4% | 26.25M +27.5% | 20.59M -27.9% | 28.55M +38.5% | 20.61M -8.4% | 22.51M +40.9% | 15.97M |
Operating Income | 1.36B -11.8% | 1.54B -5.9% | 1.64B -10.9% | 1.84B +32.3% | 1.39B +53.4% | 906.88M +10.8% | 818.71M +0.2% | 817.05M +41.9% | 575.89M +19.0% | 483.83M |
Net Non Operating Interest Income Expense | 3.85M -77.1% | 16.80M +36.2% | 12.34M +271.4% | 3.32M +452.9% | -941.0K +1.2% | -952.0K -114.9% | 6.39M +118.4% | 2.92M +306.8% | -1.41M +66.9% | -4.27M |
Non-operating Interest Income | 4.14M -75.6% | 17.01M +32.9% | 12.80M +162.1% | 4.88M +521.4% | 786.0K -57.0% | 1.83M -72.9% | 6.76M +117.3% | 3.11M +320.7% | 740.0K +1175.9% | 58.0K |
Non-operating Interest Expense | 296.0K +39.6% | 212.0K -54.3% | 464.0K -70.3% | 1.56M -9.5% | 1.73M -37.9% | 2.78M +637.9% | 377.0K +99.5% | 189.0K -91.2% | 2.15M -50.3% | 4.33M |
Pre-tax Income | 1.36B -12.6% | 1.56B -5.5% | 1.65B -10.5% | 1.84B +32.6% | 1.39B +54.0% | 901.36M +9.4% | 823.95M +1.0% | 815.51M +41.6% | 575.83M +20.6% | 477.59M |
Special Income Charges | - | - | - | - | - | -42.36M +19.4% | -52.55M -19.1% | -44.12M -5.8% | -41.72M -10.2% | -37.86M |
Other Special Charges | - | - | - | - | - | 42.36M -19.4% | 52.55M +19.1% | 44.12M +5.8% | 41.72M +10.2% | 37.86M |
Provision for Income Taxes | 337.61M -9.1% | 371.52M -9.0% | 408.27M -12.0% | 464.19M +31.1% | 354.05M +54.8% | 228.68M +9.7% | 208.43M -0.7% | 209.84M +87.3% | 112.06M -38.4% | 181.82M |
Net Income Common Stockholders | 1.02B -13.7% | 1.19B -4.3% | 1.24B -10.0% | 1.38B +33.1% | 1.03B +53.8% | 672.68M +9.3% | 615.52M +1.6% | 605.67M +30.6% | 463.77M +56.8% | 295.76M |
Net Income | 1.02B -13.7% | 1.19B -4.3% | 1.24B -10.0% | 1.38B +33.1% | 1.03B +53.8% | 672.68M +9.3% | 615.52M +1.6% | 605.67M +30.6% | 463.77M +56.8% | 295.76M |
Net Income Including Non-Controlling Interests | 1.02B -13.7% | 1.19B -4.3% | 1.24B -10.0% | 1.38B +33.1% | 1.03B +53.8% | 672.68M +9.3% | 615.52M +1.6% | 605.67M +30.6% | 463.77M +56.8% | 295.76M |
Net Income from Continuing Operations | 1.02B -13.7% | 1.19B -4.3% | 1.24B -10.0% | 1.38B +33.1% | 1.03B +53.8% | 672.68M +9.3% | 615.52M +1.6% | 605.67M +30.6% | 463.77M +56.8% | 295.76M |
Diluted NI Available to Com Stockholders | 1.02B -13.7% | 1.19B -4.3% | 1.24B -10.0% | 1.38B +33.1% | 1.03B +53.8% | 672.68M +9.3% | 615.52M +1.6% | 605.67M +30.6% | 463.77M +56.8% | 295.76M |
Basic EPS | 4.86 -11.8% | 5.51 -2.8% | 5.67 -7.5% | 6.13 +37.1% | 4.47 +56.8% | 2.85 +11.3% | 2.56 +4.1% | 2.46 +30.9% | 1.88 +58.0% | 1.19 |
Diluted EPS | 4.84 -11.7% | 5.48 -2.7% | 5.63 -7.6% | 6.09 +36.9% | 4.45 +56.7% | 2.84 +11.4% | 2.55 +3.7% | 2.46 +30.9% | 1.88 +58.0% | 1.19 |
Weighted Average Shares (basic) | 210.53M -2.2% | 215.33M -1.6% | 218.84M -2.6% | 224.68M -2.9% | 231.30M -1.8% | 235.47M -2.2% | 240.83M -2.0% | 245.77M -0.5% | 246.92M -1.0% | 249.34M |
Weighted Average Shares (diluted) | 211.60M -2.3% | 216.49M -1.7% | 220.18M -2.6% | 226.16M -2.9% | 232.82M -1.8% | 236.99M -1.8% | 241.22M -2.0% | 246.06M -0.5% | 247.22M -0.9% | 249.46M |
Total Operating Income as Reported | 1.36B -11.8% | 1.54B -5.9% | 1.64B -10.9% | 1.84B +32.3% | 1.39B +53.4% | 906.88M +10.8% | 818.71M +0.2% | 817.05M +41.9% | 575.89M +19.0% | 483.83M |
Total Expenses | 4.14B -3.2% | 4.27B +1.1% | 4.23B -4.4% | 4.42B +14.4% | 3.86B +24.3% | 3.11B -5.5% | 3.29B +2.0% | 3.23B +16.0% | 2.78B +10.9% | 2.51B |
Net Income from Continuing and Discontinued Operation | 1.02B -13.7% | 1.19B -4.3% | 1.24B -10.0% | 1.38B +33.1% | 1.03B +53.8% | 672.68M +9.3% | 615.52M +1.6% | 605.67M +30.6% | 463.77M +56.8% | 295.76M |
Rent Expense (supplemental) | - | - | - | - | - | - | - | 6.45M -19.3% | 7.98M +0.8% | 7.92M |
Normalized Income | 1.02B -13.7% | 1.19B -4.3% | 1.24B -10.0% | 1.38B +33.1% | 1.03B +53.8% | 672.68M +9.3% | 615.52M +1.6% | 605.67M +30.6% | 463.77M +56.8% | 295.76M |
Interest Income | 4.14M -75.6% | 17.01M +32.9% | 12.80M +162.1% | 4.88M +521.4% | 786.0K -57.0% | 1.83M -72.9% | 6.76M +117.3% | 3.11M +320.7% | 740.0K +1175.9% | 58.0K |
Interest Expense | 296.0K +39.6% | 212.0K -54.3% | 464.0K -70.3% | 1.56M -9.5% | 1.73M -37.9% | 2.78M +637.9% | 377.0K +99.5% | 189.0K -91.2% | 2.15M -50.3% | 4.33M |
Net Interest Income | 3.85M -77.1% | 16.80M +36.2% | 12.34M +271.4% | 3.32M +452.9% | -941.0K +1.2% | -952.0K -114.9% | 6.39M +118.4% | 2.92M +306.8% | -1.41M +66.9% | -4.27M |
EBIT | 1.36B -12.6% | 1.56B -5.5% | 1.65B -10.6% | 1.84B +32.6% | 1.39B +53.8% | 904.15M +9.7% | 824.33M +1.1% | 815.70M +41.1% | 577.99M +19.9% | 481.92M |
EBITDA | 1.73B -9.3% | 1.90B -3.6% | 1.97B -6.9% | 2.12B +28.4% | 1.65B +41.6% | 1.17B +8.1% | 1.08B +3.1% | 1.05B +33.5% | 783.75M +16.7% | 671.79M |
Reconciled Cost of Revenue | 3.68B -2.9% | 3.79B -0.1% | 3.79B -5.2% | 4.00B +15.0% | 3.48B +24.9% | 2.79B -5.2% | 2.94B +1.4% | 2.90B +16.8% | 2.48B +10.5% | 2.25B |
Reconciled Depreciation | 364.69M +5.8% | 344.58M +6.2% | 324.45M +17.5% | 276.07M +6.2% | 259.90M -0.5% | 261.27M +3.0% | 253.68M +10.1% | 230.36M +12.0% | 205.76M +8.4% | 189.87M |
Net Income from Continuing Operation Net Minority Interest | 1.02B -13.7% | 1.19B -4.3% | 1.24B -10.0% | 1.38B +33.1% | 1.03B +53.8% | 672.68M +9.3% | 615.52M +1.6% | 605.67M +30.6% | 463.77M +56.8% | 295.76M |