Total Revenue | 25.20B +11.1% | 22.69B -1.6% | 23.07B -10.3% | 25.73B +46.2% | 17.60B +64.3% | 10.71B -35.5% | 16.60B -2.3% | 16.99B +45.0% | 11.72B +17.4% | 9.99B |
Operating Revenue | 25.20B +11.1% | 22.69B -1.6% | 23.07B -10.3% | 25.73B +46.2% | 17.60B +64.3% | 10.71B -35.5% | 16.60B -2.3% | 16.99B +45.0% | 11.72B +26.1% | 9.30B |
Total Unusual Items Excluding Goodwill | -25.00M -104.6% | 539.00M +7600.0% | 7.00M -46.2% | 13.00M +159.1% | -22.00M -46.7% | -15.00M +77.9% | -68.00M +46.9% | -128.00M -12.3% | -114.00M +49.3% | -225.00M |
Total Unusual Items | -25.00M -104.6% | 539.00M +7600.0% | 7.00M -46.2% | 13.00M +159.1% | -22.00M -46.7% | -15.00M +77.9% | -68.00M +46.9% | -128.00M -12.3% | -114.00M +49.3% | -225.00M |
Normalized EBITDA | 1.84B +46.0% | 1.26B +53.0% | 822.00M -4.1% | 857.00M -5.7% | 909.00M +49.0% | 610.00M -14.7% | 715.00M +31.7% | 543.00M +9.0% | 498.00M -7.4% | 538.00M |
Tax Rate for Calcs | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -2.65M -102.9% | 89.92M +15243.2% | 586.0K -13.1% | 674.6K +156.6% | -1.19M +21.9% | -1.53M +91.7% | -18.36M +61.2% | -47.30M -3.7% | -45.60M +49.3% | -90.00M |
Rent Expense (supplemental) | 114.00M +58.3% | 72.00M +5.9% | 68.00M +7.9% | 63.00M +6.8% | 59.00M -3.3% | 61.00M 0.0% | 61.00M -15.3% | 72.00M -11.1% | 81.00M 0.0% | 81.00M |
Total Operating Income as Reported | 935.00M +18.2% | 791.00M +24.6% | 635.00M -6.3% | 678.00M -9.5% | 749.00M +79.6% | 417.00M -10.1% | 464.00M +34.5% | 345.00M +50.7% | 229.00M +57.9% | 145.00M |
Gain on Sale of Business | 0 -100.0% | 586.00M | 0 | 0 | - | - | - | - | - | - |
Other Special Charges | 31.00M +1450.0% | 2.00M | - | - | 36.00M +176.9% | 13.00M | - | 109.00M | - | - |
General and Administrative Expense | 410.00M +17.5% | 349.00M +79.9% | 194.00M +6.0% | 183.00M +8.9% | 168.00M -2.9% | 173.00M -12.2% | 197.00M -7.5% | 213.00M -3.6% | 221.00M -6.4% | 236.00M |
Other General and Administrative | 296.00M +6.9% | 277.00M +119.8% | 126.00M +5.0% | 120.00M +10.1% | 109.00M -2.7% | 112.00M -17.6% | 136.00M -3.5% | 141.00M +0.7% | 140.00M -9.7% | 155.00M |
Rent and Landing Fees | 114.00M +58.3% | 72.00M +5.9% | 68.00M +7.9% | 63.00M +6.8% | 59.00M -3.3% | 61.00M 0.0% | 61.00M -15.3% | 72.00M -11.1% | 81.00M 0.0% | 81.00M |
Cost of Revenue | 23.10B +10.2% | 20.96B -4.2% | 21.89B -10.8% | 24.54B +49.4% | 16.42B +66.8% | 9.84B -36.8% | 15.56B -3.1% | 16.05B +48.9% | 10.78B +19.7% | 9.01B |
Gross Profit | 2.10B +21.6% | 1.73B +46.9% | 1.18B -0.7% | 1.19B +1.1% | 1.17B +35.3% | 867.00M -16.1% | 1.03B +9.9% | 940.00M +0.1% | 939.00M -4.2% | 980.00M |
Operating Expense | 1.18B +31.4% | 894.00M +62.5% | 550.00M +5.6% | 521.00M +18.9% | 438.00M -2.2% | 448.00M -10.6% | 501.00M -13.0% | 576.00M -3.4% | 596.00M -2.3% | 610.00M |
Selling General and Administrative | 410.00M +17.5% | 349.00M +79.9% | 194.00M +6.0% | 183.00M +8.9% | 168.00M -2.9% | 173.00M -12.2% | 197.00M -7.5% | 213.00M -3.6% | 221.00M -6.4% | 236.00M |
Other Operating Expenses | 765.00M +40.4% | 545.00M +53.1% | 356.00M +5.3% | 338.00M +25.2% | 270.00M -1.8% | 275.00M -9.5% | 304.00M -16.3% | 363.00M -3.2% | 375.00M +0.3% | 374.00M |
Depreciation Amortization Depletion | - | - | - | - | - | - | 183.00M +0.5% | 182.00M +7.7% | 169.00M -4.0% | 176.00M |
Depreciation and amortization | - | - | - | - | - | - | 183.00M +0.5% | 182.00M +7.7% | 169.00M -4.0% | 176.00M |
Operating Income | 929.00M +11.1% | 836.00M +33.1% | 628.00M -5.6% | 665.00M -9.5% | 735.00M +75.4% | 419.00M -21.2% | 532.00M +46.2% | 364.00M +6.1% | 343.00M -7.3% | 370.00M |
Net Non Operating Interest Income Expense | -541.00M -38.4% | -391.00M -80.2% | -217.00M -19.2% | -182.00M -11.7% | -163.00M +6.9% | -175.00M -1.2% | -173.00M -20.1% | -144.00M +31.1% | -209.00M -29.8% | -161.00M |
Non-operating Interest Income | 21.00M +61.5% | 13.00M +333.3% | 3.00M +200.0% | 1.00M | 0 -100.0% | 2.00M 0.0% | 2.00M -33.3% | 3.00M +200.0% | 1.00M -66.7% | 3.00M |
Non-operating Interest Expense | 535.00M +40.8% | 380.00M +79.2% | 212.00M +20.5% | 176.00M +12.8% | 156.00M -8.2% | 170.00M +1.2% | 168.00M +19.1% | 141.00M -27.7% | 195.00M +27.5% | 153.00M |
Total Other Finance Cost | - | 24.00M +200.0% | 8.00M +14.3% | 7.00M 0.0% | 7.00M 0.0% | 7.00M 0.0% | 7.00M +16.7% | 6.00M -60.0% | 15.00M +36.4% | 11.00M |
Other Income Expense | 201.00M -66.7% | 604.00M +3078.9% | 19.00M +5.6% | 18.00M +200.0% | -18.00M -125.0% | -8.00M +87.3% | -63.00M +50.8% | -128.00M -12.3% | -114.00M +49.3% | -225.00M |
Equity in Earnings of Affiliates | 143.00M +138.3% | 60.00M +1100.0% | 5.00M +25.0% | 4.00M 0.0% | 4.00M -20.0% | 5.00M +150.0% | 2.00M | 0 | 0 | - |
Special Income Charges | -25.00M -104.6% | 539.00M +7600.0% | 7.00M -46.2% | 13.00M +159.1% | -22.00M -46.7% | -15.00M +77.9% | -68.00M +46.9% | -128.00M -12.3% | -114.00M +49.3% | -225.00M |
Gain on Sale of Property, Plant and Equipment | 6.00M +113.3% | -45.00M -742.9% | 7.00M -46.2% | 13.00M -7.1% | 14.00M +800.0% | -2.00M +97.1% | -68.00M -257.9% | -19.00M +83.3% | -114.00M +49.3% | -225.00M |
Other Non-operating Income (expense) | 83.00M +1560.0% | 5.00M -28.6% | 7.00M +600.0% | 1.00M | - | 2.00M -33.3% | 3.00M | - | - | - |
Pre-tax Income | 589.00M -43.9% | 1.05B +144.0% | 430.00M -14.2% | 501.00M -9.6% | 554.00M +134.7% | 236.00M -20.3% | 296.00M +221.7% | 92.00M +360.0% | 20.00M +225.0% | -16.00M |
Provision for Income Taxes | 62.00M -64.6% | 175.00M +386.1% | 36.00M +38.5% | 26.00M -13.3% | 30.00M +25.0% | 24.00M +241.2% | -17.00M -150.0% | 34.00M +111.1% | -306.00M -325.0% | -72.00M |
Net Income Common Stockholders | 313.00M -56.3% | 716.00M +130.2% | 311.00M -21.7% | 397.00M -11.0% | 446.00M +230.4% | 135.00M -42.6% | 235.00M +213.5% | -207.00M -238.9% | 149.00M +136.7% | -406.00M |
Net Income | 313.00M -56.3% | 716.00M +130.2% | 311.00M -21.7% | 397.00M -11.0% | 446.00M +230.4% | 135.00M -42.6% | 235.00M +213.5% | -207.00M -238.9% | 149.00M +136.7% | -406.00M |
Net Income Including Non-Controlling Interests | 527.00M -39.7% | 874.00M +121.8% | 394.00M -17.1% | 475.00M -9.4% | 524.00M +147.2% | 212.00M -32.3% | 313.00M +251.2% | -207.00M -238.9% | 149.00M +136.7% | -406.00M |
Net Income from Continuing Operations | 527.00M -39.7% | 874.00M +121.8% | 394.00M -17.1% | 475.00M -9.4% | 524.00M +147.2% | 212.00M -32.3% | 313.00M +439.7% | 58.00M -82.2% | 326.00M +482.1% | 56.00M |
Net Income from Discontinued Operations | - | - | - | - | - | 0 | 0 +100.0% | -265.00M -49.7% | -177.00M +61.7% | -462.00M |
Noncontrolling Interests | 0 +100.0% | -8.00M | 0 | 0 | - | - | - | - | - | 0 |
Diluted NI Available to Com Stockholders | 313.00M -56.3% | 716.00M +130.2% | 311.00M -21.7% | 397.00M -11.0% | 446.00M +230.4% | 135.00M -42.6% | 235.00M +213.5% | -207.00M -238.9% | 149.00M +136.7% | -406.00M |
Basic EPS | 2.29 | - | 3.7 -21.9% | 4.74 -11.4% | 5.35 +228.2% | 1.63 -42.6% | 2.84 +183.8% | -3.39 -1068.6% | 0.35 +106.7% | -5.26 |
Diluted EPS | 2.28 | - | 3.65 -22.0% | 4.68 -11.4% | 5.28 +228.0% | 1.61 -42.9% | 2.82 +183.2% | -3.39 -1097.1% | 0.34 +106.5% | -5.26 |
Weighted Average Shares (basic) | 136.49M | - | 84.08M +0.4% | 83.76M +0.5% | 83.37M +0.4% | 83.06M +0.4% | 82.76M -1.8% | 84.30M -15.1% | 99.27M +6.1% | 93.58M |
Weighted Average Shares (diluted) | 137.20M | - | 85.09M +0.3% | 84.80M +0.4% | 84.44M +0.9% | 83.72M +0.2% | 83.55M -1.5% | 84.82M -14.9% | 99.73M +6.5% | 93.60M |
Total Expenses | 24.27B +11.0% | 21.86B -2.6% | 22.44B -10.5% | 25.06B +48.7% | 16.86B +63.8% | 10.29B -35.9% | 16.06B -3.4% | 16.63B +46.1% | 11.38B +18.3% | 9.62B |
Interest Income | 21.00M +61.5% | 13.00M +333.3% | 3.00M +200.0% | 1.00M | 0 -100.0% | 2.00M 0.0% | 2.00M -33.3% | 3.00M +200.0% | 1.00M -66.7% | 3.00M |
Interest Expense | 535.00M +40.8% | 380.00M +79.2% | 212.00M +20.5% | 176.00M +12.8% | 156.00M -8.2% | 170.00M +1.2% | 168.00M +19.1% | 141.00M -27.7% | 195.00M +27.5% | 153.00M |
Net Interest Income | -541.00M -38.4% | -391.00M -80.2% | -217.00M -19.2% | -182.00M -11.7% | -163.00M +6.9% | -175.00M -1.2% | -173.00M -20.1% | -144.00M +31.1% | -209.00M -29.8% | -161.00M |
Net Income from Continuing and Discontinued Operation | 313.00M -56.3% | 716.00M +130.2% | 311.00M -21.7% | 397.00M -11.0% | 446.00M +230.4% | 135.00M -42.6% | 235.00M +213.5% | -207.00M -238.9% | 149.00M +136.7% | -406.00M |
Normalized Income | 335.35M +25.6% | 266.92M -12.4% | 304.59M -20.8% | 384.67M -17.6% | 466.81M +214.4% | 148.47M -47.8% | 284.64M +105.2% | 138.70M -64.8% | 394.40M +106.5% | 191.00M |
EBIT | 1.12B -21.3% | 1.43B +122.6% | 642.00M -5.2% | 677.00M -4.6% | 710.00M +74.9% | 406.00M -12.5% | 464.00M +99.1% | 233.00M +8.4% | 215.00M +56.9% | 137.00M |
EBITDA | 1.81B +0.8% | 1.80B +116.8% | 829.00M -4.7% | 870.00M -1.9% | 887.00M +49.1% | 595.00M -8.0% | 647.00M +55.9% | 415.00M +8.1% | 384.00M +22.7% | 313.00M |
Reconciled Cost of Revenue | 23.10B +10.2% | 20.96B -4.2% | 21.89B -10.8% | 24.54B +49.4% | 16.42B +66.8% | 9.84B -36.8% | 15.56B -3.1% | 16.05B +48.9% | 10.78B +19.7% | 9.01B |
Reconciled Depreciation | 688.00M +87.0% | 368.00M +96.8% | 187.00M -3.1% | 193.00M +9.0% | 177.00M -6.3% | 189.00M +3.3% | 183.00M +0.5% | 182.00M +7.7% | 169.00M -4.0% | 176.00M |
Net Income from Continuing Operation Net Minority Interest | 313.00M -56.3% | 716.00M +130.2% | 311.00M -21.7% | 397.00M -11.0% | 446.00M +230.4% | 135.00M -42.6% | 235.00M +305.2% | 58.00M -82.2% | 326.00M +482.1% | 56.00M |