Total Revenue | 3.00B +14.3% | 2.62B +18.2% | 2.22B +21.6% | 1.82B +38.3% | 1.32B +39.0% | 948.38M -50.1% | 1.90B +8.6% | 1.75B |
Operating Revenue | 2.91B +14.2% | 2.55B +18.2% | 2.15B +21.7% | 1.77B +37.5% | 1.29B +38.4% | 929.97M -49.8% | 1.85B +8.8% | 1.70B |
Total Other Finance Cost | 82.26M -44.5% | 148.09M +13.2% | 130.80M +15.2% | 113.54M -49.4% | 224.52M +74.9% | 128.39M -0.4% | 128.96M -5.3% | 136.18M |
Other Operating Expenses | 65.22M -7.4% | 70.42M -18.5% | 86.36M +294.7% | -44.35M -201.6% | 43.65M -31.4% | 63.63M -17.2% | 76.84M +11.1% | 69.19M |
Depreciation Amortization Depletion | 296.35M +7.9% | 274.68M +12.4% | 244.40M +6.8% | 228.88M -2.7% | 235.12M -5.1% | 247.69M +12.3% | 220.47M +4.3% | 211.45M |
Depreciation and amortization | 296.35M +7.9% | 274.68M +12.4% | 244.40M +6.8% | 228.88M -2.7% | 235.12M -5.1% | 247.69M +12.3% | 220.47M +4.3% | 211.45M |
Other General and Administrative | 244.61M +10.7% | 221.05M +9.9% | 201.13M -6.0% | 213.98M -55.5% | 480.54M +220.6% | 149.90M -34.2% | 227.68M +15.8% | 196.69M |
Rent and Landing Fees | 339.17M +11.2% | 304.94M +10.8% | 275.12M +12.2% | 245.23M +16.9% | 209.82M +12.7% | 186.26M +12.2% | 165.97M +32.9% | 124.89M |
Cost of Revenue | 1.57B +12.7% | 1.39B +17.6% | 1.18B +10.9% | 1.07B +26.6% | 844.10M +27.9% | 660.05M -36.6% | 1.04B +9.5% | 950.59M |
Gross Profit | 1.43B +16.1% | 1.23B +19.0% | 1.03B +36.8% | 754.35M +59.2% | 473.95M +64.4% | 288.33M -66.4% | 859.24M +7.6% | 798.71M |
Operating Expense | 945.35M +8.5% | 871.09M +7.9% | 807.01M +25.4% | 643.73M -33.6% | 969.14M +49.7% | 647.48M -6.3% | 690.96M +14.7% | 602.23M |
Selling General and Administrative | 583.78M +11.0% | 525.99M +10.4% | 476.25M +3.7% | 459.20M -33.5% | 690.37M +105.4% | 336.15M -14.6% | 393.65M +22.4% | 321.59M |
General and Administrative Expense | 583.78M +11.0% | 525.99M +10.4% | 476.25M +3.7% | 459.20M -33.5% | 690.37M +105.4% | 336.15M -14.6% | 393.65M +22.4% | 321.59M |
Operating Income | 481.29M +34.6% | 357.48M +58.7% | 225.21M +103.6% | 110.62M +122.3% | -495.19M -37.9% | -359.15M -313.4% | 168.28M -14.4% | 196.47M |
Net Non Operating Interest Income Expense | -82.26M +44.5% | -148.09M -13.2% | -130.80M -15.2% | -113.54M +49.4% | -224.52M -74.9% | -128.39M +0.4% | -128.96M +5.3% | -136.18M |
Other Non-operating Income (expense) | 94.24M | - | - | - | - | - | - | - |
Non-operating Interest Expense | - | - | - | 113.54M -49.4% | 224.52M +74.9% | 128.39M -0.4% | 128.96M -5.3% | 136.18M |
Pre-tax Income | 493.50M +136.4% | 208.77M +120.2% | 94.79M +3720.7% | -2.62M +99.6% | -719.71M -47.6% | -487.73M -1315.4% | 40.13M -34.3% | 61.11M |
Provision for Income Taxes | 119.83M +128.1% | 52.53M +180.5% | 18.73M +2369.9% | -825.0K +99.4% | -140.34M -10.0% | -127.54M -1365.3% | 10.08M -50.0% | 20.17M |
Net Income Common Stockholders | 373.67M +139.2% | 156.24M +105.4% | 76.06M +4342.2% | -1.79M +99.7% | -579.37M -60.9% | -360.19M -1299.6% | 30.02M -26.6% | 40.89M |
Net Income | 373.67M +139.2% | 156.24M +105.4% | 76.06M +4342.2% | -1.79M +99.7% | -579.37M -60.9% | -360.19M -1299.6% | 30.02M -26.6% | 40.89M |
Net Income Including Non-Controlling Interests | 373.67M +139.2% | 156.24M +105.4% | 76.06M +4342.2% | -1.79M +99.7% | -579.37M -60.9% | -360.19M -1298.7% | 30.05M -26.6% | 40.94M |
Net Income from Continuing Operations | 373.67M +139.2% | 156.24M +105.4% | 76.06M +4342.2% | -1.79M +99.7% | -579.37M -60.9% | -360.19M -1298.7% | 30.05M -26.6% | 40.94M |
Diluted NI Available to Com Stockholders | 373.67M +139.2% | 156.24M +105.4% | 76.06M +4342.2% | -1.79M +99.7% | -579.37M -60.9% | -360.19M -1299.6% | 30.02M -26.6% | 40.89M |
Noncontrolling Interests | - | - | - | - | - | - | -24.0K +55.6% | -54.0K |
Total Operating Income as Reported | 481.29M +34.6% | 357.48M +58.7% | 225.21M +103.6% | 110.62M +122.3% | -495.19M -37.9% | -359.15M -313.4% | 168.28M -14.4% | 196.47M |
Total Expenses | 2.51B +11.1% | 2.26B +13.7% | 1.99B +16.3% | 1.71B -5.6% | 1.81B +38.7% | 1.31B -24.5% | 1.73B +11.5% | 1.55B |
Basic EPS | - | - | 0.39 +4000.0% | -0.01 +99.7% | -3.73 -50.4% | -2.48 -1227.3% | 0.22 +4.8% | 0.21 |
Net Income from Continuing and Discontinued Operation | 373.67M +139.2% | 156.24M +105.4% | 76.06M +4342.2% | -1.79M +99.7% | -579.37M -60.9% | -360.19M -1299.6% | 30.02M -26.6% | 40.89M |
Diluted EPS | - | - | 0.37 +3800.0% | -0.01 +99.7% | -3.73 -50.4% | -2.48 -1227.3% | 0.22 +4.8% | 0.21 |
Normalized Income | 373.67M +139.2% | 156.24M +105.4% | 76.06M +4342.2% | -1.79M +99.7% | -579.37M -60.9% | -360.19M -1299.6% | 30.02M -26.6% | 40.89M |
Weighted Average Shares (basic) | - | - | 195.67M +1.1% | 193.57M +24.5% | 155.47M +7.1% | 145.14M +4.1% | 139.41M -27.2% | 191.48M |
Net Interest Income | -82.26M +44.5% | -148.09M -13.2% | -130.80M -15.2% | -113.54M +49.4% | -224.52M -74.9% | -128.39M +0.4% | -128.96M +5.3% | -136.18M |
Weighted Average Shares (diluted) | - | - | 204.00M +5.4% | 193.57M +24.5% | 155.47M +7.1% | 145.14M +4.1% | 139.41M -27.2% | 191.48M |
EBIT | 481.29M +34.6% | 357.48M +58.7% | 225.21M +103.6% | 110.62M +122.3% | -495.19M -37.8% | -359.34M -313.5% | 168.28M -14.4% | 196.47M |
EBITDA | 777.64M +23.0% | 632.16M +34.6% | 469.61M +38.3% | 339.50M +230.5% | -260.06M -132.9% | -111.64M -128.7% | 388.75M -4.7% | 407.93M |
Reconciled Cost of Revenue | 1.57B +12.7% | 1.39B +17.6% | 1.18B +10.9% | 1.07B +26.6% | 844.10M +27.9% | 660.05M -36.6% | 1.04B +9.5% | 950.59M |
Reconciled Depreciation | 296.35M +7.9% | 274.68M +12.4% | 244.40M +6.8% | 228.88M -2.7% | 235.12M -5.1% | 247.69M +12.3% | 220.47M +4.3% | 211.45M |
Net Income from Continuing Operation Net Minority Interest | 373.67M +139.2% | 156.24M +105.4% | 76.06M +4342.2% | -1.79M +99.7% | -579.37M -60.9% | -360.19M -1299.6% | 30.02M -26.6% | 40.89M |
Normalized EBITDA | 777.64M +23.0% | 632.16M +34.6% | 469.61M +38.3% | 339.50M +230.5% | -260.06M -132.9% | -111.64M -128.7% | 388.75M -4.7% | 407.93M |
Interest Expense | - | - | - | 113.54M -49.4% | 224.52M +74.9% | 128.39M -0.4% | 128.96M -5.3% | 136.18M |
Tax Rate for Calcs | 0.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Rent Expense (supplemental) | 339.17M +11.2% | 304.94M +10.8% | 275.12M +12.2% | 245.23M +16.9% | 209.82M +12.7% | 186.26M +12.2% | 165.97M +32.9% | 124.89M |
Other Income Expense | 94.47M +15337.6% | -620.0K -264.5% | 377.0K +25.7% | 300.0K +3433.3% | -9.0K +95.2% | -187.0K -123.2% | 805.0K -1.1% | 814.0K |
Equity in Earnings of Affiliates | 232.0K +137.4% | -620.0K -264.5% | 377.0K +25.7% | 300.0K +3433.3% | -9.0K +95.2% | -187.0K -123.2% | 805.0K -1.1% | 814.0K |