Total Revenue | 63.36B +2.8% | 61.64B +6.2% | 58.05B +14.8% | 50.58B +69.2% | 29.90B +74.9% | 17.09B -63.6% | 47.01B +5.8% | 44.44B +8.0% | 41.14B +4.3% | 39.45B |
Operating Revenue | 52.67B +1.8% | 51.72B +4.2% | 49.63B +20.3% | 41.27B +75.2% | 23.55B +74.6% | 13.49B -68.6% | 43.03B +5.9% | 40.62B +7.8% | 37.69B +3.3% | 36.50B |
Net Income from Continuing Operation Net Minority Interest | 5.00B +44.8% | 3.46B -25.0% | 4.61B +249.7% | 1.32B +370.7% | 280.00M +102.3% | -12.38B -359.8% | 4.77B +21.1% | 3.94B +22.8% | 3.21B -23.6% | 4.20B |
Total Unusual Items Excluding Goodwill | 1.19B +431.3% | -358.00M -129.8% | 1.20B +235.9% | -883.00M -235.7% | -263.00M +97.6% | -10.76B -18984.2% | 57.00M +359.1% | -22.00M | - | - |
Total Unusual Items | 1.19B +431.3% | -358.00M -129.8% | 1.20B +235.9% | -883.00M -235.7% | -263.00M +97.6% | -10.76B -18984.2% | 57.00M +359.1% | -22.00M | - | - |
Normalized EBITDA | 8.12B -1.9% | 8.28B +9.1% | 7.58B +27.8% | 5.93B +50.7% | 3.94B +348.9% | -1.58B -117.5% | 9.02B +15.5% | 7.81B -3.8% | 8.12B -5.9% | 8.63B |
Tax Rate for Calcs | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 226.53M +345.3% | -92.36M -143.2% | 213.60M +177.5% | -275.50M -251.5% | -78.37M +96.4% | -2.21B -16858.7% | 13.17M +353.6% | -5.19M | - | - |
Cost of Revenue | 48.05B +6.6% | 45.09B +6.0% | 42.53B +7.9% | 39.42B +42.5% | 27.66B +28.9% | 21.46B -32.4% | 31.77B -0.8% | 32.03B +12.2% | 28.56B +9.7% | 26.05B |
Fuel | - | 10.57B -4.5% | 11.07B -3.6% | 11.48B +103.8% | 5.63B +77.4% | 3.18B -62.7% | 8.52B -5.6% | 9.02B +33.5% | 6.76B +12.9% | 5.99B |
Maintenance and Repairs | - | 2.62B +7.6% | 2.43B +22.7% | 1.98B +41.5% | 1.40B +70.4% | 822.00M -53.1% | 1.75B +11.2% | 1.57B -1.0% | 1.59B +10.9% | 1.43B |
Rent and Landing Fees (cost of Revenue) | - | 3.70B +19.5% | 3.10B +15.1% | 2.69B +9.8% | 2.45B +9.7% | 2.23B -14.1% | 2.60B +26.4% | 2.06B +11.0% | 1.85B +5.4% | 1.76B |
Depreciation, Depletion and Amortization (cost of Revenue) | - | 2.51B +7.3% | 2.34B +11.1% | 2.11B +5.5% | 2.00B -13.6% | 2.31B -10.4% | 2.58B +10.8% | 2.33B +4.8% | 2.22B +17.8% | 1.89B |
Other Cost of Revenue | - | 25.69B +8.9% | 23.59B +11.5% | 21.16B +30.8% | 16.18B +25.2% | 12.92B -20.8% | 16.32B -4.3% | 17.05B +5.6% | 16.14B +7.7% | 14.99B |
Gross Profit | 15.31B -7.5% | 16.56B +6.7% | 15.52B +39.1% | 11.16B +398.0% | 2.24B +151.3% | -4.37B -128.7% | 15.24B +22.9% | 12.40B -1.4% | 12.57B -6.2% | 13.40B |
Operating Expense | 9.49B -10.1% | 10.56B +5.7% | 10.00B +33.3% | 7.50B +7911.5% | -96.00M +71.5% | -337.00M -103.9% | 8.69B +21.7% | 7.14B +8.0% | 6.61B +3.2% | 6.41B |
Selling General and Administrative | 2.48B -35.9% | 3.87B +4.2% | 3.72B +51.5% | 2.45B +302.3% | 610.00M +43.9% | 424.00M -89.2% | 3.92B +20.9% | 3.24B +12.1% | 2.89B +0.9% | 2.87B |
Selling and Marketing Expense | 2.48B 0.0% | 2.48B +6.5% | 2.33B +23.4% | 1.89B +98.4% | 953.00M +48.2% | 643.00M -70.9% | 2.21B +13.9% | 1.94B +6.2% | 1.83B +4.3% | 1.75B |
General and Administrative Expense | - | 1.39B +0.4% | 1.38B +145.6% | 563.00M +264.1% | -343.00M -56.6% | -219.00M -112.8% | 1.71B +31.3% | 1.30B +22.2% | 1.06B -4.5% | 1.11B |
Salaries and Wages | - | 1.39B +0.4% | 1.38B +145.6% | 563.00M +264.1% | -343.00M -56.6% | -219.00M -112.8% | 1.71B +31.3% | 1.30B +22.2% | 1.06B -4.5% | 1.11B |
Other Operating Expenses | 7.00B +4.7% | 6.69B +6.5% | 6.28B +24.5% | 5.04B +814.6% | -706.00M +7.2% | -761.00M -116.0% | 4.77B +22.3% | 3.90B +4.9% | 3.72B +5.0% | 3.54B |
Operating Income | 5.82B -2.9% | 6.00B +8.6% | 5.52B +50.8% | 3.66B +56.7% | 2.34B +158.0% | -4.03B -161.5% | 6.55B +24.5% | 5.26B -11.8% | 5.97B -14.7% | 7.00B |
Net Non Operating Interest Income Expense | -679.00M +9.1% | -747.00M +10.4% | -834.00M +19.0% | -1.03B +19.5% | -1.28B -37.7% | -929.00M -208.6% | -301.00M +3.2% | -311.00M +21.5% | -396.00M -2.1% | -388.00M |
Non-operating Interest Expense | 679.00M -9.1% | 747.00M -10.4% | 834.00M -19.0% | 1.03B -19.5% | 1.28B +37.7% | 929.00M +208.6% | 301.00M -3.2% | 311.00M -21.5% | 396.00M +2.1% | 388.00M |
Total Other Finance Cost | - | - | - | - | - | - | 301.00M -3.2% | 311.00M -21.5% | 396.00M | - |
Other Income Expense | 1.04B +276.6% | -590.00M -164.1% | 921.00M +228.3% | -718.00M -8.8% | -660.00M +93.8% | -10.63B -19579.6% | -54.00M -127.3% | 198.00M +382.9% | -70.00M +72.5% | -255.00M |
Gain on Sale of Securities | 1.21B +479.9% | -319.00M -125.3% | 1.26B +261.3% | -783.00M -1498.2% | 56.00M +153.3% | -105.00M -188.2% | 119.00M +213.2% | 38.00M | - | - |
Special Income Charges | -26.00M +33.3% | -39.00M +38.1% | -63.00M +37.0% | -100.00M +68.7% | -319.00M +97.0% | -10.66B -17091.9% | -62.00M -3.3% | -60.00M | - | - |
Other Special Charges | 26.00M -33.3% | 39.00M -38.1% | 63.00M -37.0% | 100.00M -68.7% | 319.00M +3887.5% | 8.00M | - | - | - | - |
Restructuring and Mergers Acquisition | - | - | - | -124.00M -552.6% | -19.00M -100.2% | 8.22B | - | - | - | - |
Write-offs | - | - | - | 20.00M -94.1% | 337.00M -86.1% | 2.43B +3822.6% | 62.00M +3.3% | 60.00M | - | - |
Other Non-operating Income (expense) | -144.00M +37.9% | -232.00M +16.8% | -279.00M -269.1% | 165.00M +141.6% | -397.00M -389.8% | 137.00M +223.4% | -111.00M -150.5% | 220.00M +414.3% | -70.00M +72.5% | -255.00M |
Pre-tax Income | 6.18B +32.8% | 4.66B -16.9% | 5.61B +193.0% | 1.91B +380.9% | 398.00M +102.6% | -15.59B -351.5% | 6.20B +20.3% | 5.15B -6.3% | 5.50B -13.4% | 6.35B |
Provision for Income Taxes | 1.18B -1.7% | 1.20B +20.2% | 999.00M +67.6% | 596.00M +405.1% | 118.00M +103.7% | -3.20B -323.8% | 1.43B +17.7% | 1.22B -47.0% | 2.29B +6.3% | 2.16B |
Net Income Common Stockholders | 5.00B +44.8% | 3.46B -25.0% | 4.61B +249.7% | 1.32B +370.7% | 280.00M +102.3% | -12.38B -359.8% | 4.77B +21.1% | 3.94B +22.8% | 3.21B -23.6% | 4.20B |
Net Income | 5.00B +44.8% | 3.46B -25.0% | 4.61B +249.7% | 1.32B +370.7% | 280.00M +102.3% | -12.38B -359.8% | 4.77B +21.1% | 3.94B +22.8% | 3.21B -23.6% | 4.20B |
Net Income Including Non-Controlling Interests | 5.00B +44.8% | 3.46B -25.0% | 4.61B +249.7% | 1.32B +370.7% | 280.00M +102.3% | -12.38B -359.8% | 4.77B +21.1% | 3.94B +22.8% | 3.21B -23.6% | 4.20B |
Net Income from Continuing Operations | 5.00B +44.8% | 3.46B -25.0% | 4.61B +249.7% | 1.32B +370.7% | 280.00M +102.3% | -12.38B -359.8% | 4.77B +21.1% | 3.94B +22.8% | 3.21B -23.6% | 4.20B |
Diluted NI Available to Com Stockholders | 5.00B +44.8% | 3.46B -25.0% | 4.61B +249.7% | 1.32B +370.7% | 280.00M +102.3% | -12.38B -359.8% | 4.77B +21.1% | 3.94B +22.8% | 3.21B -23.6% | 4.20B |
Basic EPS | 7.72 +43.2% | 5.39 -25.2% | 7.21 +248.3% | 2.07 +370.5% | 0.44 +102.3% | -19.49 -366.3% | 7.32 +28.6% | 5.69 +25.6% | 4.53 -22.2% | 5.82 |
Diluted EPS | 7.66 +43.7% | 5.33 -25.7% | 7.17 +248.1% | 2.06 +368.2% | 0.44 +102.3% | -19.49 -367.0% | 7.3 +28.7% | 5.67 +28.0% | 4.43 -23.5% | 5.79 |
Weighted Average Shares (basic) | 648.00M +1.1% | 641.00M +0.3% | 639.00M +0.2% | 638.00M +0.3% | 636.00M 0.0% | 636.00M -2.3% | 651.00M -5.8% | 691.00M -2.3% | 707.20M -5.8% | 751.00M |
Weighted Average Shares (diluted) | 654.00M +0.9% | 648.00M +0.8% | 643.00M +0.3% | 641.00M 0.0% | 641.00M +0.8% | 636.00M -2.6% | 653.00M -5.9% | 694.00M -4.1% | 723.48M -4.2% | 755.00M |
Total Operating Income as Reported | 5.82B -2.9% | 6.00B +8.6% | 5.52B +50.8% | 3.66B +94.1% | 1.89B +115.1% | -12.47B -288.4% | 6.62B +25.7% | 5.26B -11.8% | 5.97B -14.7% | 7.00B |
Rent Expense (supplemental) | 4.11B +11.0% | 3.70B +19.5% | 3.10B +15.1% | 2.69B +9.8% | 2.45B +9.7% | 2.23B -14.1% | 2.60B +26.4% | 2.06B +11.0% | 1.85B +5.4% | 1.76B |
Total Expenses | 57.54B +3.4% | 55.65B +5.9% | 52.53B +11.9% | 46.92B +70.2% | 27.56B +30.5% | 21.13B -47.8% | 40.45B +3.3% | 39.17B +11.4% | 35.17B +8.4% | 32.45B |
Interest Expense | 679.00M -9.1% | 747.00M -10.4% | 834.00M -19.0% | 1.03B -19.5% | 1.28B +37.7% | 929.00M +208.6% | 301.00M -3.2% | 311.00M -21.5% | 396.00M +2.1% | 388.00M |
Net Interest Income | -679.00M +9.1% | -747.00M +10.4% | -834.00M +19.0% | -1.03B +19.5% | -1.28B -37.7% | -929.00M -208.6% | -301.00M +3.2% | -311.00M +21.5% | -396.00M -2.1% | -388.00M |
Net Income from Continuing and Discontinued Operation | 5.00B +44.8% | 3.46B -25.0% | 4.61B +249.7% | 1.32B +370.7% | 280.00M +102.3% | -12.38B -359.8% | 4.77B +21.1% | 3.94B +22.8% | 3.21B -23.6% | 4.20B |
Normalized Income | 4.05B +8.7% | 3.72B +2.8% | 3.62B +88.1% | 1.93B +314.4% | 464.63M +112.1% | -3.83B -181.0% | 4.72B +19.5% | 3.95B +23.3% | 3.21B -23.6% | 4.20B |
EBIT | 6.86B +27.0% | 5.41B -16.1% | 6.44B +118.9% | 2.94B +75.5% | 1.68B +111.4% | -14.66B -325.5% | 6.50B +19.0% | 5.46B -7.4% | 5.90B -12.5% | 6.74B |
EBITDA | 9.31B +17.5% | 7.92B -9.8% | 8.78B +73.9% | 5.05B +37.4% | 3.67B +129.8% | -12.35B -236.0% | 9.08B +16.5% | 7.79B -4.0% | 8.12B -5.9% | 8.63B |
Reconciled Cost of Revenue | 48.05B +6.6% | 45.09B +6.0% | 42.53B +7.9% | 39.42B +42.5% | 27.66B +28.9% | 21.46B -32.4% | 31.77B -0.8% | 32.03B +12.2% | 28.56B +9.7% | 26.05B |
Reconciled Depreciation | 2.44B -2.8% | 2.51B +7.3% | 2.34B +11.1% | 2.11B +5.5% | 2.00B -13.6% | 2.31B -10.4% | 2.58B +10.8% | 2.33B +4.8% | 2.22B +17.8% | 1.89B |