Total Revenue | 12.69B -0.2% | 12.71B +6.1% | 11.98B -3.9% | 12.46B +25.6% | 9.92B +17.8% | 8.42B -5.0% | 8.87B +5.7% | 8.39B +15.5% | 7.26B +7.5% | 6.76B |
Operating Revenue | 12.66B +0.2% | 12.64B +7.2% | 11.78B -1.9% | 12.01B +24.3% | 9.66B +14.8% | 8.42B -5.7% | 8.93B +6.1% | 8.41B +15.6% | 7.28B +7.7% | 6.76B |
Total Unusual Items | -9.00M +30.8% | -13.00M +92.2% | -167.00M -8250.0% | -2.00M +93.8% | -32.00M +71.2% | -111.00M -192.5% | -37.95M -73.7% | -21.85M -147.6% | 45.86M +1838.4% | 2.37M |
Normalized EBITDA | 3.34B +14.6% | 2.91B +0.7% | 2.90B -11.7% | 3.28B +19.2% | 2.75B +15.3% | 2.38B +7.6% | 2.22B +8.2% | 2.05B +21.1% | 1.69B -4.9% | 1.78B |
Tax Rate for Calcs | 0.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -2.41M +28.6% | -3.38M +94.1% | -57.28M -9742.1% | -582.0K +92.6% | -7.90M +48.6% | -15.37M -50.0% | -10.25M -78.3% | -5.75M -131.3% | 18.35M +2121.7% | 825.7K |
Cost of Revenue | 10.11B -0.5% | 10.16B +7.2% | 9.48B -1.4% | 9.62B +22.4% | 7.86B +10.0% | 7.14B -5.4% | 7.56B +10.7% | 6.82B +16.9% | 5.84B +11.1% | 5.26B |
Other Cost of Revenue | - | 10.16B +7.2% | 9.48B -1.4% | 9.62B +22.4% | 7.86B +10.0% | 7.14B -5.4% | 7.56B +10.7% | 6.82B +16.9% | 5.84B +11.1% | 5.26B |
Fuel | - | - | 534.00M -23.1% | 694.00M +46.4% | 474.00M +23.8% | 383.00M -33.0% | 571.66M -5.6% | 605.61M +19.3% | 507.44M +13.2% | 448.31M |
Rent and Landing Fees (cost of Revenue) | - | - | 2.68B -3.2% | 2.77B -3.8% | 2.88B -7.2% | 3.11B +0.2% | 3.10B +21.5% | 2.56B +8.6% | 2.35B +5.3% | 2.23B |
Gross Profit | 2.58B +1.3% | 2.54B +2.0% | 2.50B -12.1% | 2.84B +37.9% | 2.06B +61.5% | 1.27B -2.8% | 1.31B -16.3% | 1.57B +10.0% | 1.43B -5.2% | 1.50B |
Operating Expense | 1.47B -0.5% | 1.48B +4.0% | 1.42B +0.4% | 1.42B +19.2% | 1.19B +13.7% | 1.04B +1.4% | 1.03B +5.8% | 973.37M -1.3% | 985.94M +7.4% | 917.69M |
Selling General and Administrative | 1.47B -0.5% | 1.48B +4.0% | 1.42B +0.4% | 1.42B +19.2% | 1.19B +13.7% | 1.04B +15.0% | 907.45M +6.8% | 849.41M -2.5% | 870.92M +8.3% | 804.23M |
General and Administrative Expense | - | - | - | - | - | 11.17M -81.5% | 60.41M +701.0% | 7.54M -72.8% | 27.74M -26.2% | 37.59M |
Salaries and Wages | - | - | - | - | - | 11.17M -81.5% | 60.41M +701.0% | 7.54M -72.8% | 27.74M -26.2% | 37.59M |
Other General and Administrative | - | - | - | - | - | - | - | - | - | 842.70M |
Selling and Marketing Expense | - | - | - | - | - | 921.57M +1.6% | 907.45M +6.2% | 854.81M -2.0% | 871.98M +8.4% | 804.23M |
Other Operating Expenses | - | - | - | -450.00M -440.7% | 132.07M +7.0% | 123.42M +1.2% | 121.98M -1.6% | 123.96M +7.8% | 115.02M +1.4% | 113.46M |
Operating Income | 1.11B +3.8% | 1.07B -0.7% | 1.07B -24.6% | 1.43B +63.4% | 872.00M +277.5% | 231.00M -18.2% | 282.44M -52.4% | 593.93M +35.3% | 439.07M -24.9% | 584.70M |
Net Non Operating Interest Income Expense | -404.00M -4.7% | -386.00M -30.4% | -296.00M -29.8% | -228.00M -6.5% | -214.00M +18.0% | -261.00M -8.1% | -241.38M -33.7% | -180.49M -27.2% | -141.88M +4.0% | -147.84M |
Non-operating Interest Expense | 404.00M +4.7% | 386.00M +30.4% | 296.00M +29.8% | 228.00M +6.5% | 214.00M -18.0% | 261.00M +8.1% | 241.38M +33.7% | 180.49M +27.2% | 141.88M -4.0% | 147.84M |
Other Income Expense | -19.00M +5.0% | -20.00M +87.5% | -160.00M -942.1% | 19.00M -45.7% | 35.00M +135.0% | -100.00M -20.0% | -83.33M -247.6% | -23.97M -3049.9% | -761.0K +97.4% | -29.60M |
Special Income Charges | -9.00M +30.8% | -13.00M -161.9% | 21.00M +1150.0% | -2.00M +93.8% | -32.00M +71.2% | -111.00M -192.5% | -37.95M -73.7% | -21.85M -163.0% | 34.68M +2223.9% | -1.63M |
Gain on Sale of Securities | - | - | -188.00M | - | - | - | 11.49M +410.1% | -3.71M -133.2% | 11.18M +179.5% | 4.00M |
Restructuring and Mergers Acquisition | 9.00M -30.8% | 13.00M +161.9% | -21.00M -1150.0% | 2.00M -93.8% | 32.00M -71.2% | 111.00M +96.2% | 56.57M +716.6% | -9.17M -153.1% | 17.27M +240.3% | 5.07M |
Impairment of Capital Assets | - | - | - | - | - | 0 | 0 -100.0% | 31.03M | 0 | 0 |
Other Non-operating Income (expense) | -10.00M -42.9% | -7.00M -200.0% | 7.00M -66.7% | 21.00M -68.7% | 67.00M +509.1% | 11.00M +124.2% | -45.38M -2041.5% | -2.12M +95.5% | -46.62M -45.9% | -31.96M |
Gain on Sale of Property, Plant and Equipment | - | - | 196.00M -56.4% | 450.00M +970.6% | 42.03M +675.8% | 5.42M -70.9% | 18.61M +651.2% | 2.48M -95.1% | 50.22M +1928.9% | 2.48M |
Other Special Charges | - | - | - | - | - | - | -1.03M +10.6% | -1.16M +33.4% | -1.73M -79.5% | -966.0K |
Pre-tax Income | 685.00M +3.6% | 661.00M +7.0% | 618.00M -49.2% | 1.22B +75.5% | 693.00M +633.1% | -130.00M -207.5% | -42.27M -110.9% | 389.47M +31.4% | 296.44M -27.2% | 407.26M |
Provision for Income Taxes | 184.00M +7.0% | 172.00M -18.9% | 212.00M -39.9% | 353.00M +106.4% | 171.00M +1050.0% | -18.00M +5.3% | -19.00M -118.5% | 102.55M +124.2% | -423.67M -398.3% | 142.02M |
Net Income Common Stockholders | 499.00M +2.0% | 489.00M +20.4% | 406.00M -53.2% | 867.00M +67.1% | 519.00M +525.4% | -122.00M -399.8% | -24.41M -108.6% | 284.61M -60.5% | 719.64M +173.6% | 263.07M |
Net Income | 499.00M +2.0% | 489.00M +20.4% | 406.00M -53.2% | 867.00M +67.1% | 519.00M +525.4% | -122.00M -399.8% | -24.41M -108.6% | 284.61M -60.5% | 719.64M +173.6% | 263.07M |
Net Income Including Non-Controlling Interests | 499.00M +2.0% | 489.00M +20.4% | 406.00M -53.2% | 867.00M +67.1% | 519.00M +525.4% | -122.00M -399.8% | -24.41M -108.6% | 284.61M -60.5% | 719.64M +173.6% | 263.07M |
Net Income from Continuing Operations | 501.00M +2.5% | 489.00M +20.4% | 406.00M -53.0% | 863.00M +65.3% | 522.00M +566.1% | -112.00M -381.3% | -23.27M -108.1% | 286.92M -60.2% | 720.10M +171.5% | 265.23M |
Net Income from Discontinued Operations | -2.00M | 0 | 0 -100.0% | 4.00M +233.3% | -3.00M +70.0% | -10.00M -778.7% | -1.14M +50.7% | -2.31M -405.3% | -457.0K +78.9% | -2.16M |
Diluted NI Available to Com Stockholders | 499.00M +2.0% | 489.00M +20.4% | 406.00M -53.2% | 867.00M +67.1% | 519.00M +525.4% | -122.00M -399.8% | -24.41M -108.6% | 284.61M -60.5% | 719.64M +173.6% | 263.07M |
Basic EPS | 12.15 +7.6% | 11.29 +22.1% | 9.25 -50.6% | 18.73 +94.1% | 9.65 +523.2% | -2.28 -395.7% | -0.46 -108.9% | 5.15 -65.5% | 14.93 +204.1% | 4.91 |
Diluted EPS | 11.94 +8.0% | 11.06 +26.7% | 8.73 -48.8% | 17.04 +76.6% | 9.65 +512.4% | -2.34 -397.9% | -0.47 -109.1% | 5.15 -65.4% | 14.87 +203.5% | 4.9 |
Weighted Average Shares (basic) | 40.80M -5.3% | 43.08M -1.9% | 43.90M -5.2% | 46.29M -13.9% | 53.79M +0.1% | 53.73M +0.9% | 53.28M +0.3% | 53.12M +0.3% | 52.96M -0.9% | 53.46M |
Weighted Average Shares (diluted) | 41.80M -5.5% | 44.23M -4.9% | 46.50M -8.6% | 50.90M -5.4% | 53.79M +2.7% | 52.36M -1.7% | 53.28M +0.3% | 53.12M -0.1% | 53.17M -0.6% | 53.46M |
Total Expenses | 11.58B -0.5% | 11.64B +6.7% | 10.90B -1.2% | 11.04B +22.0% | 9.05B +10.5% | 8.19B -4.6% | 8.58B +10.1% | 7.80B +14.3% | 6.82B +10.5% | 6.17B |
Rent Expense (supplemental) | - | - | 2.68B -3.2% | 2.77B -3.8% | 2.88B -7.2% | 3.11B +0.2% | 3.10B +21.5% | 2.56B +8.6% | 2.35B +5.3% | 2.23B |
Interest Expense | 404.00M +4.7% | 386.00M +30.4% | 296.00M +29.8% | 228.00M +6.5% | 214.00M -18.0% | 261.00M +8.1% | 241.38M +33.7% | 180.49M +27.2% | 141.88M -4.0% | 147.84M |
Net Interest Income | -404.00M -4.7% | -386.00M -30.4% | -296.00M -29.8% | -228.00M -6.5% | -214.00M +18.0% | -261.00M -8.1% | -241.38M -33.7% | -180.49M -27.2% | -141.88M +4.0% | -147.84M |
Net Income from Continuing and Discontinued Operation | 499.00M +2.0% | 489.00M +20.4% | 406.00M -53.2% | 867.00M +67.1% | 519.00M +525.4% | -122.00M -399.8% | -24.41M -108.6% | 284.61M -60.5% | 719.64M +173.6% | 263.07M |
Normalized Income | 507.59M +1.8% | 498.62M -3.3% | 515.72M -40.3% | 864.42M +58.3% | 546.10M +3436.1% | -16.37M -469.1% | 4.43M -98.5% | 303.03M -56.2% | 692.58M +162.6% | 263.69M |
EBIT | 1.09B +4.0% | 1.05B +14.6% | 914.00M -36.7% | 1.44B +59.2% | 907.00M +592.4% | 131.00M -34.2% | 199.11M -65.1% | 569.96M +30.0% | 438.31M -21.0% | 555.10M |
EBITDA | 3.33B +14.8% | 2.90B +6.3% | 2.73B -16.7% | 3.27B +20.5% | 2.72B +19.5% | 2.27B +4.3% | 2.18B +7.5% | 2.03B +16.7% | 1.74B -2.5% | 1.78B |
Reconciled Cost of Revenue | 10.11B -0.5% | 10.16B +7.2% | 9.48B -1.4% | 9.62B +22.4% | 7.86B +10.0% | 7.14B -5.4% | 7.56B +10.7% | 6.82B +16.9% | 5.84B +11.1% | 5.26B |
Reconciled Depreciation | 2.24B +20.8% | 1.85B +2.2% | 1.81B -0.9% | 1.83B +1.1% | 1.81B -15.5% | 2.14B +8.2% | 1.98B +36.0% | 1.46B +12.1% | 1.30B +5.9% | 1.23B |
Net Income from Continuing Operation Net Minority Interest | 501.00M +2.5% | 489.00M +20.4% | 406.00M -53.0% | 863.00M +65.3% | 522.00M +566.1% | -112.00M -381.3% | -23.27M -108.1% | 286.92M -60.2% | 720.10M +171.5% | 265.23M |
Total Unusual Items Excluding Goodwill | -9.00M +30.8% | -13.00M +92.2% | -167.00M -8250.0% | -2.00M +93.8% | -32.00M +71.2% | -111.00M -192.5% | -37.95M -73.7% | -21.85M -147.6% | 45.86M +1838.4% | 2.37M |