Basic EPS | 14.13 +2.8% | 13.74 -11.4% | 15.5 -16.4% | 18.55 +24.6% | 14.89 +120.9% | 6.74 +27.7% | 5.28 -4.5% | 5.53 -22.5% | 7.14 +78.9% | 3.99 |
Total Revenue | - | 30.46B +3.1% | 29.53B +6.2% | 27.81B +8.8% | 25.55B +25.0% | 20.44B -11.8% | 23.18B +1.7% | 22.79B +6.5% | 21.39B +6.3% | 20.12B |
Operating Revenue | - | 30.46B +3.1% | 29.53B +6.2% | 27.81B +8.8% | 25.55B +25.0% | 20.44B -11.8% | 23.18B +1.7% | 22.79B +6.5% | 21.39B +6.3% | 20.12B |
Net Income from Continuing Operation Net Minority Interest | - | 918.90M -12.8% | 1.05B -23.7% | 1.38B +16.3% | 1.19B +118.4% | 543.20M +24.7% | 435.50M -7.4% | 470.50M -23.3% | 613.50M +78.4% | 343.90M |
Total Unusual Items Excluding Goodwill | - | 0 +100.0% | -40.70M | 0 +100.0% | -28.40M -230.2% | -8.60M | 0 | - | - | - |
Total Unusual Items | - | 0 +100.0% | -40.70M | 0 +100.0% | -28.40M -230.2% | -8.60M | 0 | - | - | - |
Normalized EBITDA | - | 1.68B -8.3% | 1.83B -13.4% | 2.11B +13.9% | 1.85B +87.3% | 989.00M +8.7% | 909.80M +0.7% | 903.40M +11.0% | 814.10M +10.9% | 734.10M |
Tax Effect of Unusual Items | - | 0 +100.0% | -10.34M | 0 +100.0% | -7.36M -271.9% | -1.98M | 0 | 0 | 0 | 0 |
Diluted EPS | 14.13 +2.8% | 13.74 -11.4% | 15.5 -16.4% | 18.55 +24.6% | 14.89 +120.9% | 6.74 +27.7% | 5.28 -4.5% | 5.53 -22.5% | 7.14 +78.9% | 3.99 |
Cost of Revenue | - | 25.44B +3.4% | 24.59B +7.0% | 22.98B +8.8% | 21.11B +22.3% | 17.26B -12.5% | 19.72B +1.8% | 19.37B +6.6% | 18.16B +5.9% | 17.15B |
Weighted Average Shares (basic) | 66.20M -1.0% | 66.90M -1.6% | 68.00M -8.6% | 74.40M -6.6% | 79.70M -1.1% | 80.60M -2.3% | 82.50M -3.2% | 85.20M -0.8% | 85.90M -0.1% | 86.00M |
Gross Profit | - | 5.01B +1.6% | 4.93B +2.0% | 4.84B +9.0% | 4.44B +39.5% | 3.18B -7.8% | 3.46B +1.2% | 3.41B +6.0% | 3.22B +8.6% | 2.97B |
Weighted Average Shares (diluted) | 66.20M -1.0% | 66.90M -1.6% | 68.00M -8.6% | 74.40M -6.6% | 79.70M -1.1% | 80.60M -2.3% | 82.50M -3.2% | 85.20M -0.8% | 85.90M -0.1% | 86.00M |
Operating Expense | - | 3.70B +4.4% | 3.54B +5.7% | 3.35B +8.6% | 3.08B +24.4% | 2.48B -11.5% | 2.80B +1.9% | 2.75B +5.3% | 2.61B +9.2% | 2.39B |
Selling General and Administrative | - | 3.54B +4.1% | 3.40B +5.5% | 3.22B +8.8% | 2.96B +25.3% | 2.36B -12.2% | 2.69B +1.8% | 2.65B +5.2% | 2.52B +9.3% | 2.30B |
General and Administrative Expense | - | 3.40B +4.3% | 3.26B +5.3% | 3.10B +9.1% | 2.84B +24.5% | 2.28B -11.5% | 2.58B +2.0% | 2.53B +5.5% | 2.40B +9.1% | 2.20B |
Salaries and Wages | - | 2.11B +3.7% | 2.04B +1.1% | 2.01B +8.9% | 1.85B +31.8% | 1.40B -10.7% | 1.57B +1.8% | 1.54B +7.2% | 1.44B +9.2% | 1.32B |
Rent and Landing Fees | - | 418.20M +7.4% | 389.30M +5.0% | 370.70M +8.2% | 342.70M +8.2% | 316.60M -6.9% | 339.90M +1.0% | 336.40M +3.9% | 323.90M +11.2% | 291.20M |
Other General and Administrative | - | 873.80M +4.1% | 839.60M +17.0% | 717.70M +10.1% | 652.10M +15.5% | 564.40M -15.7% | 669.90M +2.7% | 652.00M +2.3% | 637.10M +7.8% | 590.80M |
Selling and Marketing Expense | - | 134.40M -1.1% | 135.90M +11.4% | 122.00M +2.3% | 119.20M +47.0% | 81.10M -28.0% | 112.60M -2.3% | 115.20M -0.5% | 115.80M +13.0% | 102.50M |
Depreciation Amortization Depletion | - | 158.00M +12.1% | 141.00M +10.8% | 127.30M +4.8% | 121.50M +5.2% | 115.50M +5.4% | 109.60M +5.7% | 103.70M +9.0% | 95.10M +6.0% | 89.70M |
Depreciation and amortization | - | 158.00M +12.1% | 141.00M +10.8% | 127.30M +4.8% | 121.50M +5.2% | 115.50M +5.4% | 109.60M +5.7% | 103.70M +9.0% | 95.10M +6.0% | 89.70M |
Depreciation | - | 158.00M +12.1% | 141.00M +10.8% | 127.30M +4.8% | 121.50M +5.2% | 115.50M +5.4% | 109.60M +5.7% | 103.70M +9.0% | 95.10M +6.0% | 89.70M |
Operating Income | - | 1.32B -5.4% | 1.39B -6.4% | 1.49B +9.7% | 1.36B +92.5% | 704.50M +7.9% | 652.70M -1.8% | 664.90M +8.8% | 611.40M +6.3% | 574.90M |
Net Non Operating Interest Income Expense | - | -277.60M -23.0% | -225.70M -83.8% | -122.80M -29.5% | -94.80M +39.7% | -157.30M +24.6% | -208.70M -6.7% | -195.60M -14.5% | -170.80M -25.3% | -136.30M |
Non-operating Interest Expense | - | 277.60M +23.0% | 225.70M +83.8% | 122.80M +29.5% | 94.80M -39.7% | 157.30M -24.6% | 208.70M +6.7% | 195.60M +14.5% | 170.80M +25.3% | 136.30M |
Other Income Expense | - | 200.70M -20.7% | 253.00M -48.8% | 494.20M +42.8% | 346.10M +115.8% | 160.40M +8.7% | 147.50M +9.4% | 134.80M +25.3% | 107.60M +54.8% | 69.50M |
Equity in Earnings of Affiliates | - | 200.70M -31.7% | 293.70M -40.6% | 494.20M +32.0% | 374.50M +121.6% | 169.00M +14.6% | 147.50M +9.4% | 134.80M +25.3% | 107.60M +54.8% | 69.50M |
Gain on Sale of Securities | - | - | - | - | -11.40M | - | - | - | - | - |
Special Income Charges | - | 0 +100.0% | -40.70M | 0 +100.0% | -17.00M -97.7% | -8.60M | 0 | - | - | - |
Impairment of Capital Assets | - | 0 -100.0% | 40.70M | 0 | 0 | - | - | - | - | - |
Other Special Charges | - | - | - | - | 17.00M +97.7% | 8.60M | - | - | - | - |
Pre-tax Income | - | 1.24B -12.7% | 1.42B -23.6% | 1.86B +15.6% | 1.61B +127.2% | 707.60M +19.6% | 591.50M -2.1% | 604.10M +10.2% | 548.20M +7.9% | 508.10M |
Provision for Income Taxes | - | 316.50M -12.3% | 360.90M -23.7% | 473.00M +13.6% | 416.30M +155.9% | 162.70M +3.8% | 156.70M +16.7% | 134.30M +307.3% | -64.80M -140.3% | 160.70M |
Net Income Common Stockholders | - | 918.90M -12.8% | 1.05B -23.7% | 1.38B +16.2% | 1.19B +118.5% | 543.60M +24.7% | 435.80M -7.5% | 471.00M -23.2% | 613.30M +78.9% | 342.90M |
Net Income | - | 918.90M -12.8% | 1.05B -23.7% | 1.38B +16.2% | 1.19B +118.5% | 543.60M +24.7% | 435.80M -7.5% | 471.00M -23.2% | 613.30M +78.9% | 342.90M |
Net Income Including Non-Controlling Interests | - | 923.40M -12.8% | 1.06B -23.6% | 1.39B +16.2% | 1.19B +118.7% | 545.30M +25.3% | 435.10M -7.5% | 470.30M -23.3% | 612.80M +76.9% | 346.40M |
Net Income from Continuing Operations | - | 923.40M -12.8% | 1.06B -23.6% | 1.39B +16.4% | 1.19B +118.6% | 544.90M +25.3% | 434.80M -7.4% | 469.80M -23.4% | 613.00M +76.5% | 347.40M |
Net Income from Discontinued Operations | - | - | 0 | 0 -100.0% | 1.30M +225.0% | 400.0K +33.3% | 300.0K -40.0% | 500.0K +350.0% | -200.0K +80.0% | -1.00M |
Noncontrolling Interests | - | -4.50M +16.7% | -5.40M +12.9% | -6.20M -26.5% | -4.90M -188.2% | -1.70M -342.9% | 700.0K 0.0% | 700.0K +40.0% | 500.0K +114.3% | -3.50M |
Diluted NI Available to Com Stockholders | - | 918.90M -12.8% | 1.05B -23.7% | 1.38B +16.2% | 1.19B +118.5% | 543.60M +24.7% | 435.80M -7.5% | 471.00M -23.2% | 613.30M +78.9% | 342.90M |
Total Operating Income as Reported | - | 1.32B -2.6% | 1.35B -9.2% | 1.49B +9.7% | 1.36B +92.5% | 704.50M +7.9% | 652.70M -1.8% | 664.90M +8.8% | 611.40M +6.3% | 574.90M |
Rent Expense (supplemental) | - | 418.20M +7.4% | 389.30M +5.0% | 370.70M +8.2% | 342.70M +8.2% | 316.60M -6.9% | 339.90M +1.0% | 336.40M +3.9% | 323.90M +11.2% | 291.20M |
Total Expenses | - | 29.14B +3.6% | 28.14B +6.9% | 26.33B +8.8% | 24.20B +22.6% | 19.74B -12.4% | 22.53B +1.8% | 22.12B +6.5% | 20.78B +6.3% | 19.54B |
Net Income from Continuing and Discontinued Operation | - | 918.90M -12.8% | 1.05B -23.7% | 1.38B +16.2% | 1.19B +118.5% | 543.60M +24.7% | 435.80M -7.5% | 471.00M -23.2% | 613.30M +78.9% | 342.90M |
Normalized Income | - | 918.90M -15.2% | 1.08B -21.5% | 1.38B +14.3% | 1.21B +119.6% | 549.82M +26.3% | 435.50M -7.4% | 470.50M -23.3% | 613.50M +78.4% | 343.90M |
Interest Expense | - | 277.60M +23.0% | 225.70M +83.8% | 122.80M +29.5% | 94.80M -39.7% | 157.30M -24.6% | 208.70M +6.7% | 195.60M +14.5% | 170.80M +25.3% | 136.30M |
Net Interest Income | - | -277.60M -23.0% | -225.70M -83.8% | -122.80M -29.5% | -94.80M +39.7% | -157.30M +24.6% | -208.70M -6.7% | -195.60M -14.5% | -170.80M -25.3% | -136.30M |
EBIT | - | 1.52B -7.8% | 1.65B -17.0% | 1.98B +16.4% | 1.70B +96.8% | 864.90M +8.1% | 800.20M +0.1% | 799.70M +11.2% | 719.00M +11.6% | 644.40M |
EBITDA | - | 1.68B -6.2% | 1.79B -15.3% | 2.11B +15.6% | 1.82B +86.0% | 980.40M +7.8% | 909.80M +0.7% | 903.40M +11.0% | 814.10M +10.9% | 734.10M |
Reconciled Cost of Revenue | - | 25.44B +3.4% | 24.59B +7.0% | 22.98B +8.8% | 21.11B +22.3% | 17.26B -12.5% | 19.72B +1.8% | 19.37B +6.6% | 18.16B +5.9% | 17.15B |
Reconciled Depreciation | - | 158.00M +12.1% | 141.00M +10.8% | 127.30M +4.8% | 121.50M +5.2% | 115.50M +5.4% | 109.60M +5.7% | 103.70M +9.0% | 95.10M +6.0% | 89.70M |