Total Revenue | 8.11B | - | - | 6.44B +3.6% | 6.22B +41.3% | 4.40B -28.6% | 6.16B -2.4% | 6.31B +2.1% | 6.18B |
Revenue | - | 7.08B +6.7% | 6.63B | - | - | - | - | - | - |
Operating Revenue | 8.11B | - | - | 6.44B +3.6% | 6.22B +41.3% | 4.40B -28.6% | 6.16B -2.4% | 6.31B +2.1% | 6.18B |
Normalized EBITDA | 1.58B | - | - | 981.70M -7.7% | 1.06B +123.3% | 476.40M -30.2% | 682.70M -32.0% | 1.00B +7.7% | 931.80M |
Tax Rate for Calcs | 0.201 | - | - | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -23.73M | - | - | -7.08M -36.5% | -5.19M +92.5% | -68.88M -268.6% | -18.68M +39.8% | -31.04M +11.0% | -34.88M |
Total Unusual Items | -118.10M | - | - | -28.90M -14.2% | -25.30M +90.1% | -255.10M -268.6% | -69.20M +42.0% | -119.40M +7.6% | -129.20M |
Total Unusual Items Excluding Goodwill | -118.10M | - | - | -28.90M -14.2% | -25.30M +90.1% | -255.10M -268.6% | -69.20M +42.0% | -119.40M +7.6% | -129.20M |
Other Income Expense | -119.10M | - | - | -33.00M -60.2% | -20.60M +91.7% | -247.50M -223.1% | -76.60M +35.5% | -118.80M +10.2% | -132.30M |
Other Non-operating Income (expense) | -1.00M | - | - | -4.10M -187.2% | 4.70M -38.2% | 7.60M +202.7% | -7.40M -1333.3% | 600.0K +119.4% | -3.10M |
Special Income Charges | -118.10M | - | - | -28.90M -14.2% | -25.30M +90.1% | -255.10M -268.6% | -69.20M +42.0% | -119.40M +7.6% | -129.20M |
Restructuring and Mergers Acquisition | 118.10M | - | - | 19.20M +380.0% | 4.00M -97.5% | 159.10M +323.1% | 37.60M -59.8% | 93.60M +18.2% | 79.20M |
Cost of Revenue | 2.45B +9.8% | 2.23B +1.0% | 2.20B -3.2% | 2.28B +10.0% | 2.07B +34.5% | 1.54B -38.6% | 2.51B +3.3% | 2.43B -0.1% | 2.43B |
Gross Profit | 5.67B +16.8% | 4.85B +9.6% | 4.43B +6.3% | 4.17B +0.4% | 4.15B +44.9% | 2.86B -21.7% | 3.65B -6.0% | 3.89B +3.6% | 3.75B |
Operating Expense | 4.37B | - | - | 3.43B +3.3% | 3.32B +25.4% | 2.65B -18.9% | 3.27B +1.9% | 3.20B +2.6% | 3.12B |
SG&A Expenses | - | 3.65B +8.0% | 3.38B | - | - | - | - | - | - |
Selling General and Administrative | 4.37B | - | - | 3.43B +3.3% | 3.32B +25.4% | 2.65B -18.9% | 3.27B +1.9% | 3.20B +2.6% | 3.12B |
General and Administrative Expense | - | - | - | 3.43B +3.3% | 3.32B +25.4% | 2.65B -18.9% | 3.27B +1.9% | 3.20B +2.6% | 3.12B |
Rent and Landing Fees | - | - | - | 23.80M +30.8% | 18.20M +59.6% | 11.40M -61.5% | 29.60M -18.9% | 36.50M +26.7% | 28.80M |
Other General and Administrative | - | - | - | 3.41B +3.1% | 3.31B +25.3% | 2.64B -18.5% | 3.24B +2.2% | 3.17B +2.4% | 3.10B |
Operating Income | 1.30B +39.2% | 932.10M +23.2% | 756.40M +3.2% | 733.10M -11.0% | 823.70M +289.5% | 211.50M -45.2% | 386.20M -43.3% | 681.20M +8.6% | 627.40M |
Depreciation/Amortization | - | 216.70M -4.1% | 225.90M | - | - | - | - | - | - |
Net Non Operating Interest Income Expense | -500.0K | - | - | -8.20M +83.1% | -48.50M -25.0% | -38.80M -331.0% | 16.80M -16.4% | 20.10M +440.7% | -5.90M |
Operating Expenses | - | 6.15B +4.6% | 5.88B | - | - | - | - | - | - |
Non-operating Interest Income | 53.70M | - | - | 32.20M +485.5% | 5.50M -43.3% | 9.70M -71.8% | 34.40M -15.7% | 40.80M +231.7% | 12.30M |
Non-operating Interest Expense | 54.20M | - | - | 40.40M -25.2% | 54.00M +11.3% | 48.50M +175.6% | 17.60M -15.0% | 20.70M +13.7% | 18.20M |
Pre-tax Income | 1.18B | - | - | 691.90M -8.3% | 754.60M +1108.8% | -74.80M -122.9% | 326.40M -44.0% | 582.50M +19.1% | 489.20M |
Impairment of Capital Assets | - | - | - | 9.70M -54.5% | 21.30M -77.8% | 96.00M +203.8% | 31.60M +22.5% | 25.80M -48.4% | 50.00M |
Write-offs | - | - | - | - | - | 96.00M +203.8% | 31.60M +22.5% | 25.80M -48.4% | 50.00M |
Provision for Income Taxes | 236.60M +13.9% | 207.80M +58.5% | 131.10M -22.5% | 169.20M +9.5% | 154.50M +233.7% | 46.30M +180.0% | -57.90M -138.2% | 151.60M -53.6% | 326.40M |
Interest Inc.(Exp.),Net-Non-Op., Total | - | 24.30M -28.3% | 33.90M | - | - | - | - | - | - |
Net Income Common Stockholders | 941.10M | - | - | 522.70M -12.9% | 600.10M +595.5% | -121.10M -131.5% | 384.30M -10.8% | 430.90M +164.7% | 162.80M |
Other, Net | - | -5.70M +55.8% | -12.90M | - | - | - | - | - | - |
Net Income | 941.10M +26.7% | 742.90M +14.9% | 646.30M +23.6% | 522.70M -12.9% | 600.10M +595.5% | -121.10M -131.5% | 384.30M -10.8% | 430.90M +164.7% | 162.80M |
Net Income Including Non-Controlling Interests | 941.10M | - | - | 522.70M -12.9% | 600.10M +595.5% | -121.10M -131.5% | 384.30M -10.8% | 430.90M +164.7% | 162.80M |
Net Income from Continuing Operations | 941.10M | - | - | 522.70M -12.9% | 600.10M +595.5% | -121.10M -131.5% | 384.30M -10.8% | 430.90M +164.7% | 162.80M |
Diluted NI Available to Com Stockholders | 941.10M | - | - | 522.70M -12.9% | 600.10M +595.5% | -121.10M -131.5% | 384.30M -10.8% | 430.90M +164.7% | 162.80M |
Net Income Before Taxes | - | 950.70M +22.3% | 777.40M | - | - | - | - | - | - |
Basic EPS | 15.42 | - | - | 7.72 -6.1% | 8.22 +598.2% | -1.65 -132.5% | 5.07 -5.2% | 5.35 +168.8% | 1.99 |
Diluted EPS | 15.11 | - | - | 7.58 -6.1% | 8.07 +589.1% | -1.65 -133.1% | 4.98 -5.5% | 5.27 +167.5% | 1.97 |
Net Income After Taxes | - | 742.90M +14.9% | 646.30M | - | - | - | - | - | - |
Weighted Average Shares (basic) | 61.00M | - | - | 67.70M -7.3% | 73.00M -0.7% | 73.50M -3.0% | 75.80M -6.0% | 80.60M -1.3% | 81.70M |
Net Income Before Extra. Items | - | 742.90M +14.9% | 646.30M | - | - | - | - | - | - |
Weighted Average Shares (diluted) | 62.30M | - | - | 69.00M -7.1% | 74.30M +1.1% | 73.50M -4.8% | 77.20M -5.5% | 81.70M -1.0% | 82.50M |
Total Operating Income as Reported | 1.18B | - | - | 704.20M -11.8% | 798.40M +1931.2% | -43.60M -113.8% | 317.00M -43.6% | 561.80M +12.8% | 498.20M |
Income Available to Com Excl ExtraOrd | - | 742.90M +14.9% | 646.30M | - | - | - | - | - | - |
Total Expenses | 6.82B | - | - | 5.71B +5.9% | 5.39B +28.8% | 4.19B -27.4% | 5.77B +2.5% | 5.63B +1.4% | 5.55B |
Income Available to Com Incl ExtraOrd | - | 742.90M +14.9% | 646.30M | - | - | - | - | - | - |
Net Income from Continuing and Discontinued Operation | 941.10M | - | - | 522.70M -12.9% | 600.10M +595.5% | -121.10M -131.5% | 384.30M -10.8% | 430.90M +164.7% | 162.80M |
Diluted Net Income | - | 742.90M +14.9% | 646.30M | - | - | - | - | - | - |
Rent Expense (supplemental) | - | - | - | 23.80M +30.8% | 18.20M +59.6% | 11.40M -61.5% | 29.60M -18.9% | 36.50M +26.7% | 28.80M |
Normalized Income | 1.04B | - | - | 544.52M -12.2% | 620.21M +852.4% | 65.12M -85.0% | 434.82M -16.3% | 519.26M +102.0% | 257.12M |
Diluted Weighted Average Shares | - | 64.00M -3.8% | 66.50M | - | - | - | - | - | - |
Interest Income | 53.70M | - | - | 32.20M +485.5% | 5.50M -43.3% | 9.70M -71.8% | 34.40M -15.7% | 40.80M +231.7% | 12.30M |
Diluted EPS Excluding ExtraOrd Items | - | 11.608 +19.4% | 9.719 | - | - | - | - | - | - |
Interest Expense | 54.20M | - | - | 40.40M -25.2% | 54.00M +11.3% | 48.50M +175.6% | 17.60M -15.0% | 20.70M +13.7% | 18.20M |
DPS - Common Stock Primary Issue | - | 3.3 +10.0% | 3 | - | - | - | - | - | - |
Net Interest Income | -500.0K | - | - | -8.20M +83.1% | -48.50M -25.0% | -38.80M -331.0% | 16.80M -16.4% | 20.10M +440.7% | -5.90M |
Diluted Normalized EPS | - | 12.314 +16.2% | 10.593 | - | - | - | - | - | - |
EBIT | 1.23B | - | - | 732.30M -9.4% | 808.60M +3174.5% | -26.30M -107.6% | 344.00M -43.0% | 603.20M +18.9% | 507.40M |
Unusual Expense (Income) | - | 57.80M -17.3% | 69.90M | - | - | - | - | - | - |
EBITDA | 1.46B | - | - | 952.80M -8.2% | 1.04B +369.2% | 221.30M -63.9% | 613.50M -30.6% | 884.50M +10.2% | 802.60M |
Reconciled Cost of Revenue | 2.45B | - | - | 2.28B +10.0% | 2.07B +34.5% | 1.54B -38.6% | 2.51B +3.3% | 2.43B -0.1% | 2.43B |
Reconciled Depreciation | 233.00M | - | - | 220.50M -4.0% | 229.70M -7.2% | 247.60M -8.1% | 269.50M -4.2% | 281.30M -4.7% | 295.20M |
Net Income from Continuing Operation Net Minority Interest | 941.10M | - | - | 522.70M -12.9% | 600.10M +595.5% | -121.10M -131.5% | 384.30M -10.8% | 430.90M +164.7% | 162.80M |