Total Revenue | 2.26B +9.1% | 2.07B +11.4% | 1.86B +14.9% | 1.62B +27.8% | 1.27B +6.4% | 1.19B |
Operating Revenue | 2.26B +9.1% | 2.07B +11.4% | 1.86B +14.9% | 1.62B +27.8% | 1.27B +6.4% | 1.19B |
Total Unusual Items Excluding Goodwill | -55.86M -17.8% | -47.43M -1403.3% | 3.64M +104.5% | -81.47M -823.6% | -8.82M +28.9% | -12.40M |
Total Unusual Items | -55.86M -17.8% | -47.43M -1403.3% | 3.64M +104.5% | -81.47M -823.6% | -8.82M +28.9% | -12.40M |
Normalized EBITDA | 415.48M +14.5% | 362.91M +13.2% | 320.62M +1.7% | 315.23M +61.8% | 194.82M -11.1% | 219.11M |
Tax Rate for Calcs | 0.21 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -11.73M -17.8% | -9.96M -1403.3% | 764.2K +104.5% | -17.11M -618.3% | -2.38M +28.9% | -3.35M |
Average Dilution Earnings | -6.0K | - | - | - | - | - |
Cost of Revenue | 1.79B +8.4% | 1.65B +10.1% | 1.50B +17.2% | 1.28B +24.4% | 1.03B +3.7% | 993.73M |
Gross Profit | 466.59M +12.0% | 416.77M +16.8% | 356.83M +6.2% | 335.97M +42.9% | 235.11M +20.3% | 195.39M |
Operating Expense | 297.73M +6.3% | 279.99M -0.0% | 280.11M +14.2% | 245.38M +23.8% | 198.16M +92.4% | 102.98M |
Selling General and Administrative | 110.17M +9.3% | 100.80M -4.0% | 104.98M +1.8% | 103.10M +25.9% | 81.92M +38.1% | 59.30M |
General and Administrative Expense | 110.17M +9.3% | 100.80M -4.0% | 104.98M +1.8% | 103.10M +25.9% | 81.92M +38.1% | 59.30M |
Rent and Landing Fees | 51.43M -3.4% | 53.24M -7.4% | 57.48M -3.7% | 59.68M +54.1% | 38.73M +19.9% | 32.30M |
Other General and Administrative | 58.73M +23.5% | 47.56M +0.1% | 47.51M +9.4% | 43.42M +0.5% | 43.20M +60.0% | 27.01M |
Depreciation Amortization Depletion | 187.56M +4.7% | 179.19M -1.9% | 182.60M +8.7% | 167.96M +26.1% | 133.19M +34.7% | 98.86M |
Depreciation and amortization | 187.56M +4.7% | 179.19M -1.9% | 182.60M +8.7% | 167.96M +26.1% | 133.19M +34.7% | 98.86M |
Other Operating Expenses | - | - | -7.47M +70.9% | -25.68M -51.5% | -16.95M +69.3% | -55.18M |
Operating Income | 168.87M +23.5% | 136.78M +78.3% | 76.72M -15.3% | 90.59M +145.2% | 36.95M -60.0% | 92.41M |
Net Non Operating Interest Income Expense | -85.78M +32.8% | -127.73M +21.7% | -163.19M -54.0% | -105.96M -30.9% | -80.94M -13.6% | -71.28M |
Non-operating Interest Expense | 85.78M -32.8% | 127.73M -21.7% | 163.19M +54.0% | 105.96M +30.9% | 80.94M +13.6% | 71.28M |
Other Income Expense | -34.44M +19.8% | -42.94M -519.0% | 10.25M +117.8% | -57.43M -590.1% | -8.32M +45.8% | -15.35M |
Gain on Sale of Securities | -824.0K -115.1% | 5.47M +296.0% | 1.38M +129.3% | -4.71M -161.6% | 7.64M +413.3% | -2.44M |
Equity in Earnings of Affiliates | 12.61M +283.6% | -6.87M -592.3% | -992.0K -104.7% | 20.97M +1647.9% | -1.35M +70.0% | -4.52M |
Special Income Charges | -55.04M -4.0% | -52.90M -2442.6% | 2.26M +102.9% | -76.76M -366.4% | -16.46M -65.2% | -9.96M |
Restructuring and Mergers Acquisition | 5.10M -28.5% | 7.14M +23.2% | 5.79M +32.1% | 4.39M -66.3% | 13.02M +4390.3% | 290.0K |
Impairment of Capital Assets | 49.94M +9.1% | 45.76M +87.4% | 24.42M -68.6% | 77.86M +2234.5% | 3.33M -69.9% | 11.07M |
Gain on Sale of Property, Plant and Equipment | - | - | 32.47M +492.4% | 5.48M +5581.0% | -100.0K -107.2% | 1.40M |
Other Non-operating Income (expense) | 8.80M -22.4% | 11.35M +49.4% | 7.60M +148.1% | 3.06M +65.3% | 1.85M +18.1% | 1.57M |
Pre-tax Income | 48.65M +243.6% | -33.89M +55.5% | -76.22M -4.7% | -72.80M -39.2% | -52.31M -1004.3% | 5.79M |
Provision for Income Taxes | -22.17M -1394.3% | 1.71M +158.4% | 663.0K +13.1% | 586.0K -38.7% | 956.0K +131.1% | -3.08M |
Net Income Common Stockholders | 69.81M +284.6% | -37.81M +47.1% | -71.47M +12.1% | -81.30M -70.1% | -47.79M -2309.6% | 2.16M |
Net Income | 69.81M +284.6% | -37.81M +47.1% | -71.47M +12.1% | -81.30M -70.1% | -47.79M -2309.6% | 2.16M |
Net Income Including Non-Controlling Interests | 70.82M +298.9% | -35.60M +53.7% | -76.89M -4.8% | -73.38M -37.8% | -53.27M -701.0% | 8.86M |
Net Income from Continuing Operations | 70.82M +298.9% | -35.60M +53.7% | -76.89M -4.8% | -73.38M -37.8% | -53.27M -701.0% | 8.86M |
Noncontrolling Interests | -1.01M +54.2% | -2.21M -140.8% | 5.42M +168.4% | -7.92M -244.6% | 5.47M +181.7% | -6.70M |
Diluted NI Available to Com Stockholders | 69.80M +284.6% | -37.81M +47.1% | -71.47M +12.1% | -81.30M -70.1% | -47.79M -2309.6% | 2.16M |
Basic EPS | 0.42 +244.8% | -0.29 +73.1% | -1.08 +12.2% | -1.23 -70.8% | -0.72 -2500.0% | 0.03 |
Diluted EPS | 0.42 +244.8% | -0.29 +73.1% | -1.08 +12.2% | -1.23 -70.8% | -0.72 -2500.0% | 0.03 |
Weighted Average Shares (basic) | 166.06M +27.1% | 130.64M +97.8% | 66.05M -0.2% | 66.21M +0.0% | 66.21M +0.2% | 66.05M |
Weighted Average Shares (diluted) | 166.85M +27.7% | 130.64M +97.8% | 66.05M -0.2% | 66.21M +0.0% | 66.21M +0.2% | 66.05M |
Rent Expense (supplemental) | 51.43M -3.4% | 53.24M -7.4% | 57.48M -3.7% | 59.68M +54.1% | 38.73M +19.9% | 32.30M |
Total Expenses | 2.09B +8.1% | 1.93B +8.5% | 1.78B +16.7% | 1.53B +24.3% | 1.23B +12.0% | 1.10B |
Net Income from Continuing and Discontinued Operation | 69.81M +284.6% | -37.81M +47.1% | -71.47M +12.1% | -81.30M -70.1% | -47.79M -2309.6% | 2.16M |
Normalized Income | 113.94M +33156.8% | -344.7K +99.5% | -74.34M -338.8% | -16.94M +59.0% | -41.35M -468.7% | 11.22M |
Interest Expense | 85.78M -32.8% | 127.73M -21.7% | 163.19M +54.0% | 105.96M +30.9% | 80.94M +13.6% | 71.28M |
Net Interest Income | -85.78M +32.8% | -127.73M +21.7% | -163.19M -54.0% | -105.96M -30.9% | -80.94M -13.6% | -71.28M |
EBIT | 134.42M +43.2% | 93.84M +7.9% | 86.97M +162.3% | 33.16M +15.8% | 28.62M -62.9% | 77.06M |
EBITDA | 359.62M +14.0% | 315.48M -2.7% | 324.26M +38.7% | 233.76M +25.7% | 186.00M -10.0% | 206.71M |
Reconciled Cost of Revenue | 1.76B +9.0% | 1.61B +11.3% | 1.45B +15.9% | 1.25B +24.1% | 1.01B +4.5% | 962.94M |
Reconciled Depreciation | 225.20M +1.6% | 221.64M -6.6% | 237.30M +18.3% | 200.60M +27.5% | 157.38M +21.4% | 129.65M |
Net Income from Continuing Operation Net Minority Interest | 69.81M +284.6% | -37.81M +47.1% | -71.47M +12.1% | -81.30M -70.1% | -47.79M -2309.6% | 2.16M |