Total Revenue | 15.54B +11.4% | 13.95B +3.8% | 13.44B +24.8% | 10.78B +124.4% | 4.80B +193.5% | 1.64B -80.7% | 8.49B +10.4% | 7.70B +7.6% | 7.15B +7.6% | 6.65B |
Operating Revenue | 15.54B +11.4% | 13.95B +3.8% | 13.44B +24.8% | 10.78B +124.4% | 4.80B +193.5% | 1.64B -80.7% | 8.49B +10.4% | 7.70B +7.6% | 7.15B +7.6% | 6.65B |
Total Unusual Items Excluding Goodwill | -30.90M -1387.5% | 2.40M -56.4% | 5.50M -84.0% | 34.30M +2758.3% | 1.20M +100.6% | -215.50M +46.9% | -405.60M -16324.0% | 2.50M +19.0% | 2.10M +400.0% | -700.0K |
Total Unusual Items | -30.90M -1387.5% | 2.40M -56.4% | 5.50M -84.0% | 34.30M +2758.3% | 1.20M +100.6% | -215.50M +46.9% | -405.60M -16324.0% | 2.50M +19.0% | 2.10M +400.0% | -700.0K |
Normalized EBITDA | 3.87B +26.2% | 3.06B -6.2% | 3.27B +35.6% | 2.41B +534.1% | 379.80M +250.5% | -252.40M -113.3% | 1.90B +15.3% | 1.65B -26.2% | 2.23B +9.6% | 2.04B |
Tax Rate for Calcs | 0.103 +6.2% | 0.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -3.18M -1467.1% | 232.8K -57.2% | 544.5K -82.2% | 3.05M +1935.1% | 150.0K +100.8% | -18.10M -39.5% | -12.98M -7848.8% | 167.5K -20.2% | 210.0K +385.7% | -73.5K |
Interest Income | 117.80M -59.4% | 290.50M +100.6% | 144.80M +241.5% | 42.40M | 0 -100.0% | 16.00M -25.2% | 21.40M +478.4% | 3.70M +85.0% | 2.00M -52.4% | 4.20M |
Total Other Finance Cost | -80.00M | - | - | - | - | - | - | - | - | - |
Non-operating Interest Income | 117.80M -59.4% | 290.50M +100.6% | 144.80M +241.5% | 42.40M | 0 -100.0% | 16.00M -25.2% | 21.40M +478.4% | 3.70M +85.0% | 2.00M -52.4% | 4.20M |
Cost of Revenue | 12.03B +6.5% | 11.30B +8.0% | 10.46B +22.3% | 8.55B +82.7% | 4.68B +108.9% | 2.24B -66.7% | 6.72B +10.6% | 6.08B +20.7% | 5.04B +5.8% | 4.76B |
Fuel | - | - | - | - | - | - | 2.76B +13.8% | 2.43B +27.6% | 1.90B -0.6% | 1.91B |
Maintenance and Repairs | - | - | - | - | - | - | 256.40M +34.3% | 190.90M +28.7% | 148.30M +5.2% | 141.00M |
Rent and Landing Fees (cost of Revenue) | - | - | - | - | - | - | 38.20M -54.5% | 83.90M +1.9% | 82.30M -4.4% | 86.10M |
Depreciation, Depletion and Amortization (cost of Revenue) | - | - | - | - | - | - | 748.70M +16.9% | 640.50M +14.2% | 561.00M +12.8% | 497.50M |
Other Cost of Revenue | - | - | - | - | - | - | 3.96B +8.4% | 3.65B +15.2% | 3.17B +11.5% | 2.84B |
Gross Profit | 3.51B +32.4% | 2.65B -11.1% | 2.98B +34.2% | 2.22B +1741.8% | 120.70M +120.0% | -604.10M -134.1% | 1.77B +9.6% | 1.62B -23.4% | 2.11B +11.9% | 1.89B |
Operating Expense | 1.14B +4.0% | 1.09B +18.5% | 921.80M +18.1% | 780.40M +69.5% | 460.30M +95.6% | 235.30M -63.6% | 646.30M +7.3% | 602.10M +34.6% | 447.40M +25.7% | 355.80M |
Selling General and Administrative | 1.14B +4.0% | 1.09B +18.5% | 921.80M +18.1% | 780.40M +69.5% | 460.30M +95.6% | 235.30M -63.6% | 646.30M +7.3% | 602.10M +34.6% | 447.40M +25.7% | 355.80M |
General and Administrative Expense | 247.30M +15.6% | 214.00M +30.0% | 164.60M +55.3% | 106.00M +116.3% | 49.00M +45.0% | 33.80M -49.9% | 67.50M +23.2% | 54.80M +48.1% | 37.00M +10.4% | 33.50M |
Salaries and Wages | 247.30M +15.6% | 214.00M +30.0% | 164.60M +55.3% | 106.00M +116.3% | 49.00M +45.0% | 33.80M -49.9% | 67.50M +23.2% | 54.80M +48.1% | 37.00M +10.4% | 33.50M |
Selling and Marketing Expense | 888.50M +1.1% | 878.40M +16.0% | 757.20M +12.3% | 674.40M +64.0% | 411.30M +104.1% | 201.50M -65.2% | 578.80M +5.8% | 547.30M +33.4% | 410.40M +27.3% | 322.30M |
Operating Income | 2.37B +52.4% | 1.56B -24.4% | 2.06B +42.8% | 1.44B +524.8% | -339.60M +59.5% | -839.40M -174.5% | 1.13B +10.9% | 1.02B -39.0% | 1.67B +8.7% | 1.53B |
Net Non Operating Interest Income Expense | 80.00M -64.3% | 224.00M +262.5% | 61.80M +279.7% | -34.40M +62.4% | -91.40M -69.9% | -53.80M -4.5% | -51.50M +7.0% | -55.40M +4.6% | -58.10M +7.8% | -63.00M |
Non-operating Interest Expense | 37.80M -43.2% | 66.50M -19.9% | 83.00M +8.1% | 76.80M -16.0% | 91.40M +30.9% | 69.80M -4.3% | 72.90M +23.4% | 59.10M -1.7% | 60.10M -10.6% | 67.20M |
Other Income Expense | -30.90M -1387.5% | 2.40M -56.4% | 5.50M -84.0% | 34.30M +2758.3% | 1.20M +100.6% | -215.50M +46.9% | -405.60M -2949.6% | -13.30M -733.3% | 2.10M +400.0% | -700.0K |
Gain on Sale of Securities | -30.90M -1387.5% | 2.40M -56.4% | 5.50M -84.0% | 34.30M +2758.3% | 1.20M +100.6% | -215.50M +46.9% | -405.60M -11488.6% | -3.50M -266.7% | 2.10M +400.0% | -700.0K |
Special Income Charges | -85.00M | - | - | - | - | 0 | 0 -100.0% | 6.00M | 0 | 0 |
Equity in Earnings of Affiliates | - | - | - | - | - | 0 | 0 +100.0% | -15.80M | 0 | 0 |
Other Special Charges | 85.00M | - | - | - | - | - | - | -6.00M | - | - |
Gain on Sale of Business | - | - | - | - | - | 0 | 0 -100.0% | 6.00M | 0 | 0 |
Pre-tax Income | 2.42B +35.8% | 1.78B -16.1% | 2.13B +47.5% | 1.44B +435.6% | -429.80M +61.2% | -1.11B -265.4% | 670.30M -29.3% | 948.10M -41.2% | 1.61B +9.6% | 1.47B |
Provision for Income Taxes | 249.60M +44.4% | 172.80M -18.1% | 210.90M +63.9% | 128.70M +168.1% | -189.00M -101.9% | -93.60M -533.3% | 21.60M -65.8% | 63.10M -60.8% | 161.10M +4.3% | 154.40M |
Net Income Common Stockholders | 2.17B +34.9% | 1.61B -15.9% | 1.92B +45.9% | 1.31B +645.6% | -240.80M +76.3% | -1.02B -256.5% | 648.70M -26.7% | 885.00M -39.0% | 1.45B +10.2% | 1.32B |
Net Income | 2.17B +34.9% | 1.61B -15.9% | 1.92B +45.9% | 1.31B +645.6% | -240.80M +76.3% | -1.02B -256.5% | 648.70M -26.7% | 885.00M -39.0% | 1.45B +10.2% | 1.32B |
Net Income Including Non-Controlling Interests | 2.17B +34.9% | 1.61B -15.9% | 1.92B +45.9% | 1.31B +645.6% | -240.80M +76.3% | -1.02B -256.5% | 648.70M -26.7% | 885.00M -39.0% | 1.45B +10.2% | 1.32B |
Net Income from Continuing Operations | 2.17B +34.9% | 1.61B -15.9% | 1.92B +45.9% | 1.31B +645.6% | -240.80M +76.3% | -1.02B -256.5% | 648.70M -26.7% | 885.00M -39.0% | 1.45B +10.2% | 1.32B |
Diluted NI Available to Com Stockholders | 2.17B +34.9% | 1.61B -15.9% | 1.92B +45.9% | 1.31B +645.6% | -240.80M +76.3% | -1.02B -256.5% | 648.70M -26.7% | 885.00M -39.0% | 1.45B +10.2% | 1.32B |
Basic EPS | 2.059 +40.8% | 1.463 -12.9% | 1.68 +44.8% | 1.16 +652.4% | -0.21 +76.9% | -0.91 -256.9% | 0.58 -24.7% | 0.77 -36.9% | 1.22 +16.2% | 1.05 |
Diluted EPS | 2.042 +40.4% | 1.455 -12.9% | 1.67 +45.2% | 1.15 +647.6% | -0.21 +76.9% | -0.91 -256.9% | 0.58 -24.7% | 0.77 -35.8% | 1.2 +14.3% | 1.05 |
Weighted Average Shares (basic) | 1.06B -4.2% | 1.10B -3.3% | 1.14B +0.2% | 1.14B +0.6% | 1.13B +1.8% | 1.11B -0.3% | 1.11B -2.6% | 1.14B -4.2% | 1.19B -4.5% | 1.25B |
Weighted Average Shares (diluted) | 1.06B -3.9% | 1.11B -3.3% | 1.15B +0.5% | 1.14B +0.8% | 1.13B +1.8% | 1.11B -0.8% | 1.12B -3.0% | 1.15B -4.1% | 1.20B -4.3% | 1.26B |
Total Operating Income as Reported | 2.37B +52.4% | 1.56B -24.4% | 2.06B +42.8% | 1.44B +524.8% | -339.60M +59.5% | -839.40M -174.5% | 1.13B +10.9% | 1.02B -39.0% | 1.67B +8.7% | 1.53B |
Total Expenses | 13.17B +6.3% | 12.39B +8.8% | 11.38B +22.0% | 9.33B +81.6% | 5.14B +107.7% | 2.48B -66.4% | 7.37B +10.3% | 6.68B +21.8% | 5.48B +7.2% | 5.11B |
Rent Expense (supplemental) | - | - | - | 0 | 0 -100.0% | 6.70M -82.5% | 38.20M -54.5% | 83.90M +1.9% | 82.30M -4.4% | 86.10M |
Interest Expense | 37.80M -43.2% | 66.50M -19.9% | 83.00M +8.1% | 76.80M -16.0% | 91.40M +30.9% | 69.80M -4.3% | 72.90M +23.4% | 59.10M -1.7% | 60.10M -10.6% | 67.20M |
Net Interest Income | 80.00M -64.3% | 224.00M +262.5% | 61.80M +279.7% | -34.40M +62.4% | -91.40M -69.9% | -53.80M -4.5% | -51.50M +7.0% | -55.40M +4.6% | -58.10M +7.8% | -63.00M |
Net Income from Continuing and Discontinued Operation | 2.17B +34.9% | 1.61B -15.9% | 1.92B +45.9% | 1.31B +645.6% | -240.80M +76.3% | -1.02B -256.5% | 648.70M -26.7% | 885.00M -39.0% | 1.45B +10.2% | 1.32B |
Normalized Income | 2.20B +36.8% | 1.61B -15.8% | 1.91B +49.1% | 1.28B +630.3% | -241.85M +70.4% | -817.70M -178.5% | 1.04B +18.0% | 882.67M -39.1% | 1.45B +10.0% | 1.32B |
EBIT | 2.46B +33.0% | 1.85B -16.3% | 2.21B +45.5% | 1.52B +549.0% | -338.40M +67.4% | -1.04B -239.8% | 743.20M -26.2% | 1.01B -39.7% | 1.67B +8.7% | 1.54B |
EBITDA | 3.83B +25.1% | 3.07B -6.3% | 3.27B +33.9% | 2.44B +541.1% | 381.00M +181.4% | -467.90M -131.4% | 1.49B -9.5% | 1.65B -26.2% | 2.23B +9.7% | 2.04B |
Reconciled Cost of Revenue | 12.03B +6.5% | 11.30B +8.0% | 10.46B +22.3% | 8.55B +82.7% | 4.68B +108.9% | 2.24B -66.7% | 6.72B +10.6% | 6.08B +20.7% | 5.04B +5.8% | 4.76B |
Reconciled Depreciation | 1.37B +13.1% | 1.21B +14.6% | 1.06B +14.8% | 923.20M +28.3% | 719.40M +26.0% | 571.00M -23.7% | 748.70M +16.9% | 640.50M +14.2% | 561.00M +12.8% | 497.50M |
Net Income from Continuing Operation Net Minority Interest | 2.17B +34.9% | 1.61B -15.9% | 1.92B +45.9% | 1.31B +645.6% | -240.80M +76.3% | -1.02B -256.5% | 648.70M -26.7% | 885.00M -39.0% | 1.45B +10.2% | 1.32B |