Total Revenue | 4.58B +1.0% | 4.53B -39.4% | 7.47B -30.3% | 10.71B +274.2% | 2.86B +57.5% | 1.82B -6.5% | 1.94B -14.2% | 2.27B +5.0% | 2.16B +11.2% | 1.94B |
Operating Revenue | 4.58B +1.0% | 4.53B -39.4% | 7.47B -30.3% | 10.71B +274.2% | 2.86B +57.5% | 1.82B -6.5% | 1.94B -14.2% | 2.27B +5.0% | 2.16B +11.2% | 1.94B |
Total Unusual Items | -22.72M -363.2% | -4.91M +89.7% | -47.58M -6795.5% | -690.0K +47.4% | -1.31M -105.8% | 22.56M +428.1% | 4.27M -84.7% | 27.86M +359.6% | -10.73M -345.0% | 4.38M |
Normalized EBITDA | 1.17B -0.3% | 1.17B -60.7% | 2.98B -46.5% | 5.58B +501.7% | 927.43M +204.8% | 304.26M -33.9% | 460.49M -29.0% | 648.92M -0.8% | 654.07M +40.0% | 467.05M |
Tax Rate for Calcs | 0.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -7.57M -471.5% | -1.32M +90.1% | -13.35M -35.7% | -9.83M -2434.1% | -388.1K -105.9% | 6.59M +466.1% | 1.16M -83.6% | 7.09M +336.4% | -3.00M -313.9% | 1.40M |
Interest Income | 85.71M -16.7% | 102.93M -13.2% | 118.53M +165.2% | 44.70M +880.0% | 4.56M -66.1% | 13.46M -39.3% | 22.16M +9.0% | 20.34M +50.7% | 13.50M +33.3% | 10.13M |
Rent Expense (supplemental) | 105.57M +13.5% | 93.01M -0.5% | 93.45M +18.5% | 78.88M +9.7% | 71.90M +16.5% | 61.69M +17.7% | 52.40M +25.4% | 41.80M +15.0% | 36.33M -49.2% | 71.55M |
Other Income Expense | -7.42M | - | - | - | - | 3.72M -38.5% | 6.05M +313.3% | 1.46M +132.1% | -4.56M +63.4% | -12.48M |
Other Non-operating Income (expense) | 8.56M -33.4% | 12.85M -3.8% | 13.37M +150.3% | 5.34M -4.8% | 5.61M +142.5% | 2.31M +6.2% | 2.18M -73.4% | 8.20M +234.5% | -6.09M +82.2% | -34.28M |
Special Income Charges | -20.89M -197.7% | -7.02M +85.4% | -47.96M -35.3% | -35.45M -250.7% | -10.11M -161.0% | 16.56M +1519.4% | -1.17M -113.7% | 8.51M +163.8% | -13.34M -310.0% | -3.25M |
Gain on Sale of Property, Plant and Equipment | 31.0K | - | - | - | - | 3.22M +33.0% | 2.42M +57.7% | 1.54M +20.2% | 1.28M +94.5% | 657.0K |
Gain on Sale of Business | -7.24M | - | - | - | - | - | 0 -100.0% | 13.75M | 0 | - |
Other Special Charges | 1.96M +484.7% | -510.0K -129.6% | 1.72M +183.3% | -2.07M -214.8% | 1.80M +110.9% | -16.49M -4467.0% | -361.0K -63.3% | -221.0K +68.3% | -697.0K +82.3% | -3.94M |
Write-offs | 930.0K +128.8% | -3.23M -290.3% | -828.0K +82.5% | -4.72M -310.2% | 2.24M +119.6% | -11.44M -2785.0% | 426.0K +104.9% | -8.67M -207.9% | 8.04M +11.7% | 7.20M |
Impairment of Capital Assets | 10.79M +0.3% | 10.76M -77.1% | 47.06M +446.9% | 8.60M +42.0% | 6.06M -46.0% | 11.22M +1066.4% | 962.0K -69.2% | 3.13M | 0 -100.0% | 32.06M |
Restructuring and Mergers Acquisition | 9.12M | - | - | - | - | 0 | 0 +100.0% | -6.00M -200.0% | 6.00M | 0 |
Equity in Earnings of Affiliates | 6.74M | - | - | - | - | -2.89M -129.5% | 9.79M +54.1% | 6.35M -56.1% | 14.45M +10.8% | 13.05M |
Gain on Sale of Securities | -1.83M | - | - | - | - | 1.43M -54.3% | 3.13M +209.8% | -2.85M -317.8% | 1.31M -83.8% | 8.10M |
Non-operating Interest Income | 85.71M -16.7% | 102.93M -13.2% | 118.53M +165.2% | 44.70M +880.0% | 4.56M -66.1% | 13.46M -39.3% | 22.16M +9.0% | 20.34M +50.7% | 13.50M +33.3% | 10.13M |
Other Taxes | 2.64M | - | - | - | - | 280.0K +79.5% | 156.0K -68.9% | 502.0K +2852.9% | 17.0K -99.3% | 2.37M |
Depreciation Amortization Depletion | 5.74M | - | - | - | - | 2.75M +4.1% | 2.64M +53.3% | 1.72M +1658.2% | 98.0K -16.2% | 117.0K |
Depreciation and amortization | 5.74M +13.5% | 5.05M +29.4% | 3.91M +40.4% | 2.78M -2.8% | 2.86M -8.6% | 3.13M +18.4% | 2.64M +3470.3% | 74.0K -24.5% | 98.0K -16.2% | 117.0K |
Depreciation | 5.74M +13.5% | 5.05M +29.4% | 3.91M +40.4% | 2.78M -2.8% | 2.86M +0.5% | 2.85M +7.9% | 2.64M +4369.5% | 59.0K -34.4% | 90.0K -18.9% | 111.0K |
Selling General and Administrative | 213.55M +60.3% | 133.21M +77.7% | 74.95M -5.3% | 79.16M -12.4% | 90.36M -22.1% | 116.01M +101.8% | 57.49M -8.8% | 63.06M -15.4% | 74.58M +58.8% | 46.98M |
Selling and Marketing Expense | 6.97M +8.4% | 6.43M -2.7% | 6.61M +16.8% | 5.66M +134.4% | 2.42M +1.6% | 2.38M -39.2% | 3.91M +27.1% | 3.08M +21.2% | 2.54M +65.4% | 1.53M |
General and Administrative Expense | 206.58M +62.9% | 126.78M +85.5% | 68.34M -7.0% | 73.50M -16.4% | 87.94M -22.6% | 113.63M +112.1% | 53.58M -10.7% | 59.98M -16.7% | 72.04M +58.5% | 45.44M |
Cost of Revenue | 3.22B +0.7% | 3.20B -27.1% | 4.39B -11.7% | 4.97B +180.7% | 1.77B +32.8% | 1.33B -3.6% | 1.38B -6.9% | 1.49B +6.5% | 1.39B +5.0% | 1.33B |
Other General and Administrative | 88.28M | - | - | - | - | 110.16M +105.6% | 53.58M -17.0% | 64.53M -8.2% | 70.27M +78.9% | 39.28M |
Insurance and Claims | 4.32M | - | - | - | - | - | 2.55M +45.2% | 1.76M -0.5% | 1.77M +39.0% | 1.27M |
Rent and Landing Fees | 2.48M +41.0% | 1.75M -59.5% | 4.33M +13.1% | 3.83M +10.1% | 3.48M +11.8% | 3.11M -14.8% | 3.65M -19.8% | 4.56M +418.9% | 878.0K -71.8% | 3.11M |
Salaries and Wages | 111.50M | - | - | - | - | 55.15M -8.5% | 60.26M -5.7% | 63.88M +23.4% | 51.76M +5.5% | 49.06M |
Gross Profit | 1.35B +1.9% | 1.33B -56.8% | 3.08B -46.4% | 5.74B +426.2% | 1.09B +125.8% | 482.87M -13.8% | 560.05M -28.2% | 780.17M +2.3% | 762.50M +24.8% | 611.04M |
Operating Expense | 283.04M +5.6% | 268.04M +38.1% | 194.07M +16.3% | 166.94M -0.9% | 168.38M -11.5% | 190.32M +38.8% | 137.12M -6.5% | 146.62M +14.9% | 127.61M -3.6% | 132.38M |
Other Operating Expenses | 61.12M +29.3% | 47.27M -21.0% | 59.82M +242.7% | 17.45M +31.6% | 13.26M +2.0% | 13.00M -2.2% | 13.29M -14.0% | 15.45M +11.7% | 13.83M -67.0% | 41.90M |
Amortization | - | - | 0 | 0 | 0 -100.0% | 283.0K +5560.0% | 5.0K -66.7% | 15.0K +87.5% | 8.0K +33.3% | 6.0K |
Amortization of Intangibles | - | - | - | - | - | 91.0K +1720.0% | 5.0K -99.7% | 1.66M +20700.0% | 8.0K +33.3% | 6.0K |
Provision for Doubtful Accounts | - | - | - | - | - | - | - | - | -192.0K | - |
Operating Income | 1.07B +1.0% | 1.06B -63.2% | 2.88B -48.3% | 5.57B +504.3% | 921.73M +215.1% | 292.55M -30.8% | 422.93M -33.2% | 633.55M -0.2% | 634.89M +32.6% | 478.65M |
Net Non Operating Interest Income Expense | -101.42M -6.7% | -95.02M -426.6% | -18.04M +63.2% | -48.97M +37.8% | -78.70M -10.2% | -71.43M -54.5% | -46.23M -34.7% | -34.31M +6.3% | -36.63M +22.7% | -47.37M |
Non-operating Interest Expense | 179.52M -4.6% | 188.26M +50.1% | 125.39M +39.2% | 90.07M +9.8% | 82.04M -3.6% | 85.15M +19.1% | 71.49M +28.4% | 55.67M +14.4% | 48.64M -13.8% | 56.42M |
Total Other Finance Cost | 7.60M -21.6% | 9.70M -13.2% | 11.18M +210.5% | 3.60M +194.8% | 1.22M +571.4% | -259.0K +91.6% | -3.10M -205.8% | -1.01M -168.5% | 1.48M +37.8% | 1.07M |
Pre-tax Income | 960.73M -1.4% | 974.41M -65.3% | 2.81B -48.8% | 5.49B +552.2% | 841.22M +252.7% | 238.54M -38.9% | 390.62M -37.1% | 621.04M +4.4% | 594.59M +43.3% | 414.89M |
Provision for Income Taxes | 320.08M -76.7% | 1.37B +74.3% | 787.27M -49.9% | 1.57B +531.4% | 249.02M +254.8% | 70.18M -36.2% | 110.02M -38.5% | 178.97M +7.7% | 166.17M +25.0% | 132.97M |
Net Income Common Stockholders | 588.14M +245.4% | -404.36M -120.1% | 2.01B -48.5% | 3.91B +567.2% | 585.45M +255.9% | 164.52M -40.8% | 278.12M -36.8% | 439.83M +2.8% | 427.70M +53.7% | 278.29M |
Net Income | 588.14M +245.4% | -404.36M -120.1% | 2.01B -48.5% | 3.91B +567.2% | 585.45M +255.9% | 164.52M -40.8% | 278.12M -36.8% | 439.83M +2.8% | 427.70M +53.7% | 278.29M |
Net Income Including Non-Controlling Interests | 640.64M +261.1% | -397.63M -119.7% | 2.02B -48.4% | 3.91B +561.0% | 592.21M +251.8% | 168.36M -40.0% | 280.60M -36.5% | 442.06M +3.2% | 428.42M +52.0% | 281.92M |
Net Income from Continuing Operations | 640.64M +261.1% | -397.63M -119.7% | 2.02B -48.4% | 3.91B +561.0% | 592.21M +251.8% | 168.36M -40.0% | 280.60M -36.5% | 442.06M +3.2% | 428.42M +52.0% | 281.92M |
Noncontrolling Interests | -52.51M -680.9% | -6.72M +5.0% | -7.08M +11.3% | -7.97M -18.1% | -6.75M -75.8% | -3.84M -54.4% | -2.49M -11.4% | -2.23M -210.1% | -720.0K +80.2% | -3.63M |
Diluted NI Available to Com Stockholders | 588.14M +245.4% | -404.36M -120.1% | 2.01B -48.5% | 3.91B +567.2% | 585.45M +255.9% | 164.52M -40.8% | 278.12M -36.8% | 439.83M +2.8% | 427.70M +53.7% | 278.29M |
Basic EPS | 2.059 +245.0% | -1.42 -120.1% | 7.05 -48.5% | 13.68 +567.3% | 2.05 +230.6% | 0.62 -41.0% | 1.05 -36.7% | 1.66 +3.1% | 1.61 +53.3% | 1.05 |
Diluted EPS | 2.059 +245.0% | -1.42 -120.1% | 7.05 -48.5% | 13.68 +567.3% | 2.05 +230.6% | 0.62 -41.0% | 1.05 -36.7% | 1.66 +3.1% | 1.61 +53.3% | 1.05 |
Weighted Average Shares (basic) | 285.64M -0.0% | 285.64M -0.0% | 285.64M 0.0% | 285.64M -0.0% | 285.64M +7.7% | 265.10M -0.0% | 265.11M -0.0% | 265.11M 0.0% | 265.11M 0.0% | 265.11M |
Weighted Average Shares (diluted) | 285.64M -0.0% | 285.64M -0.0% | 285.64M 0.0% | 285.64M -0.0% | 285.64M +7.7% | 265.10M -0.0% | 265.11M -0.0% | 265.11M 0.0% | 265.11M 0.0% | 265.11M |
Total Operating Income as Reported | 1.06B -0.3% | 1.07B -62.5% | 2.84B -48.6% | 5.53B +496.5% | 927.29M +206.5% | 302.50M -30.2% | 433.65M -34.9% | 666.56M +7.8% | 618.06M +37.7% | 448.75M |
Total Expenses | 3.51B +1.1% | 3.47B -24.4% | 4.59B -10.8% | 5.14B +164.9% | 1.94B +27.3% | 1.52B +0.3% | 1.52B -6.8% | 1.63B +7.2% | 1.52B +4.2% | 1.46B |
Net Income from Continuing and Discontinued Operation | 588.14M +245.4% | -404.36M -120.1% | 2.01B -48.5% | 3.91B +567.2% | 585.45M +255.9% | 164.52M -40.8% | 278.12M -36.8% | 439.83M +2.8% | 427.70M +53.7% | 278.29M |
Normalized Income | 603.29M +250.5% | -400.78M -119.6% | 2.05B -48.4% | 3.96B +576.1% | 586.38M +294.0% | 148.84M -45.9% | 275.29M -35.3% | 425.57M -2.3% | 435.43M +58.2% | 275.31M |
Interest Expense | 179.52M -4.6% | 188.26M +50.1% | 125.39M +39.2% | 90.07M +9.8% | 82.04M -3.6% | 85.15M +19.1% | 71.49M +28.4% | 55.67M +14.4% | 48.64M -13.8% | 56.42M |
Net Interest Income | -101.42M -6.7% | -95.02M -426.6% | -18.04M +63.2% | -48.97M +37.8% | -78.70M -10.2% | -71.43M -54.5% | -46.23M -34.7% | -34.31M +6.3% | -36.63M +22.7% | -47.37M |
EBIT | 1.14B -1.9% | 1.16B -60.4% | 2.93B -47.4% | 5.58B +504.0% | 923.26M +185.2% | 323.68M -30.0% | 462.12M -31.7% | 676.70M +5.2% | 643.23M +36.5% | 471.31M |
EBITDA | 1.15B -1.9% | 1.17B -60.2% | 2.94B -47.4% | 5.58B +502.4% | 926.12M +183.4% | 326.81M -29.7% | 464.76M -31.3% | 676.78M +5.2% | 643.33M +36.5% | 471.43M |
Reconciled Cost of Revenue | 3.22B +0.7% | 3.20B -27.1% | 4.39B -11.7% | 4.97B +180.7% | 1.77B +32.8% | 1.33B -3.6% | 1.38B -6.9% | 1.49B +6.5% | 1.39B +5.0% | 1.33B |
Reconciled Depreciation | 5.74M +13.5% | 5.05M +29.4% | 3.91M +40.4% | 2.78M -2.8% | 2.86M -8.6% | 3.13M +18.4% | 2.64M +3470.3% | 74.0K -24.5% | 98.0K -16.2% | 117.0K |
Net Income from Continuing Operation Net Minority Interest | 588.14M +245.4% | -404.36M -120.1% | 2.01B -48.5% | 3.91B +567.2% | 585.45M +255.9% | 164.52M -40.8% | 278.12M -36.8% | 439.83M +2.8% | 427.70M +53.7% | 278.29M |
Total Unusual Items Excluding Goodwill | -22.72M -363.2% | -4.91M +89.7% | -47.59M -38.7% | -34.32M -2517.8% | -1.31M -105.8% | 22.42M +442.6% | 4.13M -83.2% | 24.61M +329.3% | -10.73M -345.0% | 4.38M |