Total Revenue | 2.05B +18.9% | 1.73B +29.0% | 1.34B +12.6% | 1.19B +10.4% | 1.08B +20.6% | 892.66M +15.1% | 775.57M +17.9% | 657.58M +30.4% | 504.45M +2.5% | 492.18M |
Operating Revenue | 2.03B +18.4% | 1.71B +29.1% | 1.33B +12.5% | 1.18B +10.6% | 1.07B +20.6% | 883.65M +15.2% | 767.31M +13.8% | 674.05M +20.7% | 558.30M +8.7% | 513.82M |
Net Income from Continuing Operation Net Minority Interest | 812.79M +62.1% | 501.51M +37.4% | 364.87M +18.0% | 309.34M +36.4% | 226.83M +36.4% | 166.30M +31.9% | 126.12M -20.9% | 159.47M +90.6% | 83.65M -10.2% | 93.16M |
Normalized EBITDA | 1.43B +45.8% | 978.68M +33.1% | 735.38M +19.0% | 617.82M +13.8% | 542.88M +26.7% | 428.57M +18.3% | 362.28M +42.6% | 254.10M +61.1% | 157.71M -9.7% | 174.63M |
Tax Rate for Calcs | 0.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Unusual Items Excluding Goodwill | - | - | - | -1.00M | - | - | - | - | - | - |
Tax Effect of Unusual Items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Unusual Items | - | - | - | -1.00M | - | - | - | - | - | - |
Interest Income | 68.41M -7.6% | 74.04M +9.9% | 67.40M +391.5% | 13.71M | - | -316.0K -113.3% | 2.37M -5.6% | 2.51M +266.9% | 685.0K +6.4% | 644.0K |
Noncontrolling Interests | -108.71M -58.8% | -68.46M -25.3% | -54.64M -8.7% | -50.27M -8.6% | -46.28M +11.2% | -52.09M -11.1% | -46.90M | - | - | - |
Other Non-operating Income (expense) | 263.38M +23743.1% | -1.11M +91.5% | -13.12M -1212.2% | -1.00M | - | - | - | - | -58.52M -123.2% | -26.22M |
Non-operating Interest Income | 68.41M -7.6% | 74.04M +9.9% | 67.40M +391.5% | 13.71M | - | - | - | - | - | 644.0K |
Cost of Revenue | 670.83M +13.2% | 592.69M +28.8% | 460.31M +6.4% | 432.42M +6.2% | 407.26M +16.5% | 349.66M +6.1% | 329.46M +13.8% | 289.49M +16.3% | 248.96M +8.9% | 228.58M |
Gross Profit | 1.38B +21.9% | 1.13B +29.1% | 877.91M +16.1% | 756.36M +13.0% | 669.19M +23.2% | 543.00M +21.7% | 446.11M +21.2% | 368.09M +44.1% | 255.49M -3.1% | 263.60M |
Operating Expense | 536.47M +19.9% | 447.50M +17.1% | 382.16M +15.8% | 330.13M +10.9% | 297.61M +11.0% | 268.22M +20.2% | 223.16M +14.0% | 195.82M +17.7% | 166.39M -2.4% | 170.47M |
Selling General and Administrative | 296.07M +25.9% | 235.23M +25.6% | 187.29M +13.6% | 164.91M +18.6% | 139.05M +10.5% | 125.86M +7.6% | 116.96M +2.6% | 113.99M +16.6% | 97.78M +9.1% | 89.61M |
General and Administrative Expense | 296.07M +25.9% | 235.23M +25.6% | 187.29M +13.6% | 164.91M +18.6% | 139.05M +10.5% | 125.86M +7.6% | 116.96M +2.6% | 113.99M +16.6% | 97.78M +9.1% | 89.61M |
Rent and Landing Fees | 25.95M +28.4% | 20.21M +26.9% | 15.93M +8.2% | 14.73M +1.4% | 14.53M -0.9% | 14.66M -0.2% | 14.69M +4.6% | 14.04M -2.8% | 14.44M -8.7% | 15.82M |
Salaries and Wages | - | - | - | - | - | 349.66M +6.1% | 329.46M +13.8% | 289.49M +16.3% | 248.96M +8.9% | 228.58M |
Other General and Administrative | 270.12M +25.6% | 215.02M +25.5% | 171.37M +14.1% | 150.18M +20.6% | 124.52M +12.0% | 111.20M +8.7% | 102.27M +2.3% | 99.95M +19.9% | 83.34M +12.9% | 73.79M |
Depreciation Amortization Depletion | 250.19M +13.7% | 220.00M +18.7% | 185.35M +3.6% | 178.88M +4.4% | 171.31M +11.4% | 153.79M +10.4% | 139.33M +70.3% | 81.83M +19.3% | 68.61M -15.1% | 80.86M |
Depreciation and amortization | 250.19M +13.7% | 220.00M +18.7% | 185.35M +3.6% | 178.88M +4.4% | 171.31M +11.4% | 153.79M +10.4% | 139.33M +70.3% | 81.83M +19.3% | 68.61M -15.1% | 80.86M |
Other Taxes | -9.79M -26.6% | -7.73M -181.2% | 9.52M +169.7% | -13.65M -7.1% | -12.74M -11.6% | -11.43M +65.5% | -33.13M | - | 0 | - |
Operating Income | 845.12M +23.2% | 685.76M +38.3% | 495.75M +16.3% | 426.23M +14.7% | 371.57M +35.2% | 274.78M +23.2% | 222.95M +29.4% | 172.27M +93.4% | 89.09M -4.3% | 93.13M |
Net Non Operating Interest Income Expense | 66.47M -4.7% | 69.76M +6.7% | 65.35M +448.8% | 11.91M +848.9% | -1.59M -403.2% | -316.0K -113.3% | 2.37M -5.6% | 2.51M +266.9% | 685.0K +198.6% | -695.0K |
Non-operating Interest Expense | 1.94M -54.6% | 4.28M +109.0% | 2.05M +13.4% | 1.80M | - | - | - | - | - | 1.34M |
Total Other Finance Cost | - | - | -65.35M -448.8% | -11.91M -848.9% | 1.59M +403.2% | 316.0K +113.3% | -2.37M +5.6% | -2.51M -266.9% | -685.0K | - |
Other Income Expense | 263.38M +23743.1% | -1.11M +91.5% | -13.12M -1212.2% | -1.00M | - | - | - | - | - | - |
Gain on Sale of Securities | - | - | - | -1.00M | - | - | - | - | - | - |
Pre-tax Income | 1.17B +55.7% | 754.40M +37.7% | 547.98M +25.4% | 437.13M +18.1% | 369.98M +34.8% | 274.46M +21.8% | 225.33M +28.9% | 174.78M +94.7% | 89.78M -2.9% | 92.44M |
Provision for Income Taxes | 253.47M +37.4% | 184.44M +43.6% | 128.48M +65.7% | 77.52M -20.0% | 96.88M +72.8% | 56.07M +7.2% | 52.30M +241.5% | 15.31M +149.9% | 6.13M +945.4% | -725.0K |
Net Income from Tax Loss Carryforward | - | - | - | - | 0 | 0 +100.0% | -42.35M | - | - | - |
Net Income Common Stockholders | 812.16M +62.1% | 501.12M +37.5% | 364.40M +17.9% | 309.09M +36.3% | 226.83M +36.4% | 166.30M +98.5% | 83.77M -47.5% | 159.47M +90.6% | 83.65M -10.2% | 93.16M |
Net Income | 812.79M +62.1% | 501.51M +37.4% | 364.87M +18.0% | 309.34M +36.4% | 226.83M +36.4% | 166.30M +98.5% | 83.77M -47.5% | 159.47M +90.6% | 83.65M -10.2% | 93.16M |
Net Income Including Non-Controlling Interests | 921.50M +61.7% | 569.96M +35.9% | 419.50M +16.7% | 359.61M +31.7% | 273.11M +25.1% | 218.39M +67.1% | 130.67M -18.1% | 159.47M +90.6% | 83.65M -10.2% | 93.16M |
Net Income from Continuing Operations | 921.50M +61.7% | 569.96M +35.9% | 419.50M +16.7% | 359.61M +31.7% | 273.11M +25.1% | 218.39M +26.2% | 173.02M +8.5% | 159.47M +90.6% | 83.65M -10.2% | 93.16M |
Otherunder Preferred Stock Dividend | 636.0K +63.5% | 389.0K -16.7% | 467.0K +91.4% | 244.0K | 0 | - | 42.35M | - | - | - |
Diluted NI Available to Com Stockholders | 812.16M +62.1% | 501.12M +37.5% | 364.40M +17.9% | 309.09M +36.3% | 226.83M +36.4% | 166.30M +98.5% | 83.77M -47.5% | 159.47M +90.6% | 83.65M -10.2% | 93.16M |
Basic EPS | 3.81 | - | 1.73 +15.3% | 1.5 +32.7% | 1.13 +22.8% | 0.92 +61.4% | 0.57 -55.8% | 1.29 +248.6% | 0.37 -9.8% | 0.41 |
Diluted EPS | 3.78 | - | 1.71 +15.5% | 1.48 +35.8% | 1.09 +23.9% | 0.88 +63.0% | 0.54 -58.1% | 1.29 +248.6% | 0.37 -9.8% | 0.41 |
Weighted Average Shares (basic) | 213.21M | - | 210.80M +2.5% | 205.58M +2.1% | 201.42M +11.6% | 180.41M +21.9% | 148.01M +20.0% | 123.38M -45.7% | 227.25M 0.0% | 227.25M |
Weighted Average Shares (diluted) | 214.90M | - | 212.67M +2.0% | 208.40M +0.6% | 207.25M +10.1% | 188.22M +20.2% | 156.54M +26.9% | 123.38M -45.7% | 227.28M 0.0% | 227.28M |
Total Operating Income as Reported | 835.34M +23.2% | 678.03M +34.2% | 505.27M +22.5% | 412.57M +15.0% | 358.83M +36.3% | 263.36M +38.7% | 189.82M +10.2% | 172.27M +93.4% | 89.09M -4.3% | 93.13M |
Rent Expense (supplemental) | 25.95M +28.4% | 20.21M +26.9% | 15.93M +8.2% | 14.73M +1.4% | 14.53M -0.9% | 14.66M -0.2% | 14.69M +4.6% | 14.04M -2.8% | 14.44M -8.7% | 15.82M |
Total Expenses | 1.21B +16.1% | 1.04B +23.5% | 842.47M +10.5% | 762.55M +8.2% | 704.87M +14.1% | 617.88M +11.8% | 552.61M +13.9% | 485.31M +16.8% | 415.36M +4.1% | 399.05M |
Net Income from Continuing and Discontinued Operation | 812.79M +62.1% | 501.51M +37.4% | 364.87M +18.0% | 309.34M +36.4% | 226.83M +36.4% | 166.30M +31.9% | 126.12M -20.9% | 159.47M +90.6% | 83.65M -10.2% | 93.16M |
Normalized Income | 812.79M +62.1% | 501.51M +37.4% | 364.87M +18.0% | 309.34M +36.4% | 226.83M +36.4% | 166.30M +31.9% | 126.12M -20.9% | 159.47M +90.6% | 83.65M -10.2% | 93.16M |
Interest Expense | 1.94M -54.6% | 4.28M +109.0% | 2.05M +13.4% | 1.80M | - | - | - | 0 -100.0% | 455.0K -66.0% | 1.34M |
Net Interest Income | 66.47M -4.7% | 69.76M +6.7% | 65.35M +448.8% | 11.91M +848.9% | -1.59M -403.2% | -316.0K -113.3% | 2.37M -5.6% | 2.51M +266.9% | 685.0K +198.6% | -695.0K |
EBIT | 1.18B +55.1% | 758.68M +37.9% | 550.03M +25.3% | 438.94M +18.1% | 371.57M +35.2% | 274.78M +23.2% | 222.95M +29.4% | 172.27M +93.4% | 89.09M -5.0% | 93.78M |
EBITDA | 1.43B +45.8% | 978.68M +33.1% | 735.38M +19.0% | 617.82M +13.8% | 542.88M +26.7% | 428.57M +18.3% | 362.28M +42.6% | 254.10M +61.1% | 157.71M -9.7% | 174.63M |
Reconciled Cost of Revenue | 670.83M +13.2% | 592.69M +28.8% | 460.31M +6.4% | 432.42M +6.2% | 407.26M +16.5% | 349.66M +6.1% | 329.46M +13.8% | 289.49M +16.3% | 248.96M +8.9% | 228.58M |
Reconciled Depreciation | 250.19M +13.7% | 220.00M +18.7% | 185.35M +3.6% | 178.88M +4.4% | 171.31M +11.4% | 153.79M +10.4% | 139.33M +70.3% | 81.83M +19.3% | 68.61M -15.1% | 80.86M |