Basic EPS | 1.65 | - | 1.28 +316.9% | -0.59 -293.3% | -0.15 +80.0% | -0.75 -221.0% | 0.62 +148.0% | 0.25 -43.2% | 0.44 +51.7% | 0.29 |
Total Revenue | - | 23.89B +9.2% | 21.88B +57.9% | 13.86B +8.4% | 12.79B +25.4% | 10.20B -9.1% | 11.21B +11.4% | 10.06B +22.3% | 8.23B +25.2% | 6.57B |
Operating Revenue | - | 23.34B +8.6% | 21.49B +58.6% | 13.55B +8.2% | 12.52B +24.7% | 10.04B -9.2% | 11.06B +10.6% | 10.00B +22.1% | 8.19B +23.0% | 6.66B |
Excise Taxes | - | - | - | - | - | - | - | 0 | 0 -100.0% | 116.00M |
Total Unusual Items | - | -338.00M -273.3% | 195.00M +119.5% | -1.00B -142.1% | -413.00M +21.6% | -527.00M -287.5% | 281.00M +126.6% | -1.06B -6323.5% | 17.00M +6.3% | 16.00M |
Normalized EBITDA | - | 6.79B -2.3% | 6.95B +452.3% | 1.26B -34.2% | 1.91B +1237.8% | 143.00M -96.0% | 3.59B +0.1% | 3.59B +46.0% | 2.46B +41.4% | 1.74B |
Tax Effect of Unusual Items | - | -118.30M -363.8% | 44.85M +117.9% | -250.00M -1917.8% | -12.39M +75.1% | -49.72M -170.8% | 70.25M +126.6% | -264.50M -6323.5% | 4.25M -0.1% | 4.26M |
Diluted EPS | 1.6 | - | 1.25 +311.9% | -0.59 -293.3% | -0.15 +80.0% | -0.75 -227.1% | 0.59 +136.0% | 0.25 -40.5% | 0.42 +50.0% | 0.28 |
Cost of Revenue | - | 15.29B +6.6% | 14.34B +17.0% | 12.26B +8.7% | 11.28B +16.0% | 9.73B +35.3% | 7.19B +11.0% | 6.48B +14.1% | 5.67B +15.0% | 4.93B |
Weighted Average Shares (basic) | 3.07B | - | 3.18B +2.3% | 3.11B -0.1% | 3.11B +6.4% | 2.93B +3.0% | 2.84B +0.9% | 2.82B +0.9% | 2.79B +1.5% | 2.75B |
Gross Profit | - | 8.61B +14.1% | 7.54B +370.7% | 1.60B +6.6% | 1.50B +221.8% | 467.00M -88.4% | 4.02B +12.1% | 3.59B +40.4% | 2.55B +55.8% | 1.64B |
Weighted Average Shares (diluted) | 3.25B | - | 3.35B +7.7% | 3.11B -0.1% | 3.11B +6.4% | 2.93B -3.8% | 3.04B +0.2% | 3.04B +3.6% | 2.93B +3.6% | 2.83B |
Operating Expense | - | 3.41B +20.7% | 2.82B +48.9% | 1.90B +41.6% | 1.34B -22.0% | 1.72B -10.3% | 1.91B +54.0% | 1.24B +10.2% | 1.13B +41.4% | 798.00M |
Selling General and Administrative | - | 3.68B +16.7% | 3.16B +38.0% | 2.29B +1.3% | 2.26B +6.5% | 2.12B +8.2% | 1.96B +36.4% | 1.44B +22.5% | 1.17B +52.5% | 770.00M |
General and Administrative Expense | - | 2.51B +20.2% | 2.09B +24.5% | 1.68B +3.5% | 1.62B +6.1% | 1.52B -0.7% | 1.53B +40.8% | 1.09B +22.6% | 889.00M +58.5% | 561.00M |
Other General and Administrative | - | 2.51B +20.2% | 2.09B +24.5% | 1.68B +8.4% | 1.54B +22.7% | 1.26B +18.7% | 1.06B +24.7% | 851.00M +23.2% | 691.00M +40.4% | 492.00M |
Salaries and Wages | - | - | 1.00M -80.0% | 5.00M 0.0% | 5.00M -66.7% | 15.00M +7.1% | 14.00M -22.2% | 18.00M +200.0% | 6.00M +200.0% | 2.00M |
Rent and Landing Fees | - | - | 30.00M -64.3% | 84.00M +23.5% | 68.00M -72.9% | 251.00M -45.4% | 460.00M +108.1% | 221.00M +15.1% | 192.00M +186.6% | 67.00M |
Selling and Marketing Expense | - | 1.18B +9.7% | 1.07B +74.9% | 613.00M -4.4% | 641.00M +7.4% | 597.00M +40.1% | 426.00M +22.4% | 348.00M +22.1% | 285.00M +36.4% | 209.00M |
Other Operating Expenses | - | -278.00M +17.0% | -335.00M +14.5% | -392.00M +57.4% | -920.00M -126.6% | -406.00M -763.8% | -47.00M +75.9% | -195.00M -323.9% | -46.00M -264.3% | 28.00M |
Operating Income | - | 5.20B +10.2% | 4.72B +1704.8% | -294.00M -279.3% | 164.00M +113.1% | -1.25B -159.3% | 2.11B -10.1% | 2.34B +64.4% | 1.43B +69.6% | 841.00M |
Net Non Operating Interest Income Expense | - | -108.00M +21.2% | -137.00M +57.5% | -322.00M -1.9% | -316.00M +23.7% | -414.00M -167.1% | -155.00M -61.5% | -96.00M -469.2% | 26.00M -53.6% | 56.00M |
Non-operating Interest Income | - | 210.00M -15.3% | 248.00M +185.1% | 87.00M -2.2% | 89.00M -25.2% | 119.00M -25.6% | 160.00M +8.1% | 148.00M +31.0% | 113.00M +68.7% | 67.00M |
Non-operating Interest Expense | - | 318.00M -17.4% | 385.00M -5.9% | 409.00M +1.0% | 405.00M -24.0% | 533.00M +69.2% | 315.00M +29.1% | 244.00M +180.5% | 87.00M +690.9% | 11.00M |
Other Income Expense | - | -287.00M -137.4% | 768.00M +177.6% | -990.00M -286.7% | -256.00M +58.4% | -616.00M -200.7% | 612.00M +171.6% | -855.00M -689.7% | 145.00M -3.3% | 150.00M |
Gain on Sale of Securities | - | -338.00M -269.8% | 199.00M +119.9% | -1.00B -142.1% | -413.00M -358.9% | -90.00M -132.0% | 281.00M +126.6% | -1.06B -6323.5% | 17.00M +6.3% | 16.00M |
Special Income Charges | - | 0 +100.0% | -4.00M | 0 | 0 +100.0% | -437.00M | 0 | 0 | - | - |
Impairment of Capital Assets | - | 0 -100.0% | 4.00M | 0 | 0 -100.0% | 437.00M | 0 | 0 | - | - |
Other Non-operating Income (expense) | - | 51.00M -91.1% | 573.00M +5630.0% | 10.00M -93.6% | 157.00M +276.4% | -89.00M -126.9% | 331.00M +63.1% | 203.00M +58.6% | 128.00M -4.5% | 134.00M |
Pre-tax Income | - | 4.80B -10.2% | 5.35B +433.1% | -1.61B -293.6% | -408.00M +82.1% | -2.28B -188.8% | 2.56B +84.1% | 1.39B -12.8% | 1.60B +52.5% | 1.05B |
Provision for Income Taxes | - | 1.66B +38.0% | 1.20B +481.6% | 207.00M +1625.0% | 12.00M +105.6% | -215.00M -133.6% | 640.00M +12.5% | 569.00M +59.4% | 357.00M +28.0% | 279.00M |
Equity in Earnings of Affiliates, Net of Tax | - | -41.00M -192.9% | -14.00M +61.1% | -36.00M +40.0% | -60.00M +57.1% | -140.00M +14.6% | -164.00M -69.1% | -97.00M -708.3% | -12.00M -300.0% | 6.00M |
Net Income Common Stockholders | - | 3.05B -25.4% | 4.08B +324.3% | -1.82B -291.6% | -465.00M +78.8% | -2.19B -223.9% | 1.77B +147.1% | 716.00M -41.7% | 1.23B +57.0% | 782.00M |
Net Income | - | 3.05B -25.4% | 4.08B +324.3% | -1.82B -291.6% | -465.00M +78.8% | -2.19B -223.9% | 1.77B +147.1% | 716.00M -41.7% | 1.23B +57.0% | 782.00M |
Net Income Including Non-Controlling Interests | - | 3.10B -24.9% | 4.13B +323.4% | -1.85B -285.2% | -480.00M +78.2% | -2.20B -225.2% | 1.76B +142.2% | 727.00M -40.8% | 1.23B +58.7% | 774.00M |
Net Income from Continuing Operations | - | 3.10B -24.9% | 4.13B +323.4% | -1.85B -285.2% | -480.00M +78.2% | -2.20B -225.2% | 1.76B +142.2% | 727.00M -40.8% | 1.23B +58.7% | 774.00M |
Noncontrolling Interests | - | -54.00M -17.4% | -46.00M -264.3% | 28.00M +86.7% | 15.00M +25.0% | 12.00M +50.0% | 8.00M +172.7% | -11.00M | 0 -100.0% | 8.00M |
Diluted NI Available to Com Stockholders | - | 3.16B -24.9% | 4.21B +330.9% | -1.82B -291.6% | -465.00M +78.8% | -2.19B -221.2% | 1.81B +139.3% | 756.00M -38.7% | 1.23B +57.7% | 782.00M |
Average Dilution Earnings | - | - | 120.00M | - | 0 | 0 -100.0% | 40.00M 0.0% | 40.00M +700.0% | 5.00M | 0 |
Total Operating Income as Reported | - | 5.20B +10.3% | 4.71B +1703.4% | -294.00M -279.3% | 164.00M +109.7% | -1.69B -180.0% | 2.11B -10.1% | 2.34B +64.4% | 1.43B +69.6% | 841.00M |
Rent Expense (supplemental) | - | 4.37B +1.7% | 4.29B +9.2% | 3.93B -1.0% | 3.97B +6.2% | 3.74B +21.1% | 3.08B +17.4% | 2.63B +16.7% | 2.25B +16.2% | 1.94B |
Total Expenses | - | 18.69B +8.9% | 17.16B +21.2% | 14.16B +12.2% | 12.62B +10.3% | 11.45B +25.7% | 9.10B +17.9% | 7.72B +13.5% | 6.80B +18.7% | 5.73B |
Net Income from Continuing and Discontinued Operation | - | 3.05B -25.4% | 4.08B +324.3% | -1.82B -291.6% | -465.00M +78.8% | -2.19B -223.9% | 1.77B +147.1% | 716.00M -41.7% | 1.23B +57.0% | 782.00M |
Normalized Income | - | 3.27B -17.0% | 3.93B +467.4% | -1.07B -1563.3% | -64.39M +96.2% | -1.71B -210.0% | 1.56B +3.2% | 1.51B +24.2% | 1.22B +57.8% | 770.26M |
Interest Income | - | 210.00M -15.3% | 248.00M +185.1% | 87.00M -2.2% | 89.00M -25.2% | 119.00M -25.6% | 160.00M +8.1% | 148.00M +31.0% | 113.00M +68.7% | 67.00M |
Interest Expense | - | 318.00M -17.4% | 385.00M -5.9% | 409.00M +1.0% | 405.00M -24.0% | 533.00M +69.2% | 315.00M +29.1% | 244.00M +180.5% | 87.00M +690.9% | 11.00M |
Net Interest Income | - | -108.00M +21.2% | -137.00M +57.5% | -322.00M -1.9% | -316.00M +23.7% | -414.00M -167.1% | -155.00M -61.5% | -96.00M -469.2% | 26.00M -53.6% | 56.00M |
EBIT | - | 5.12B -10.7% | 5.73B +579.0% | -1.20B -39800.0% | -3.00M +99.8% | -1.75B -160.6% | 2.88B +75.9% | 1.64B -2.8% | 1.68B +59.2% | 1.06B |
EBITDA | - | 6.46B -9.7% | 7.15B +2659.8% | 259.00M -82.7% | 1.50B +490.6% | -384.00M -109.9% | 3.87B +53.1% | 2.53B +2.2% | 2.47B +41.1% | 1.75B |
Reconciled Cost of Revenue | - | 15.29B +6.6% | 14.34B +17.0% | 12.26B +8.7% | 11.28B +16.0% | 9.73B +35.3% | 7.19B +11.0% | 6.48B +14.1% | 5.67B +15.0% | 4.93B |
Reconciled Depreciation | - | 1.33B -5.8% | 1.41B -2.9% | 1.46B -3.1% | 1.50B +10.4% | 1.36B +37.4% | 991.00M +11.2% | 891.00M +12.9% | 789.00M +13.5% | 695.00M |
Net Income from Continuing Operation Net Minority Interest | - | 3.05B -25.4% | 4.08B +324.3% | -1.82B -291.6% | -465.00M +78.8% | -2.19B -223.9% | 1.77B +147.1% | 716.00M -41.7% | 1.23B +57.0% | 782.00M |
Total Unusual Items Excluding Goodwill | - | -338.00M -273.3% | 195.00M +119.5% | -1.00B -142.1% | -413.00M +21.6% | -527.00M -287.5% | 281.00M +126.6% | -1.06B -6323.5% | 17.00M +6.3% | 16.00M |