Fortress Transportation and Infrastructure Investors LLC
NYSE:FTAI
Income Statement
Earnings Waterfall
Fortress Transportation and Infrastructure Investors LLC
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-520.2m
USD
|
Gross Profit
|
650.7m
USD
|
Operating Expenses
|
-293.7m
USD
|
Operating Income
|
357m
USD
|
Other Expenses
|
-145m
USD
|
Net Income
|
212m
USD
|
Income Statement
Fortress Transportation and Infrastructure Investors LLC
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
58
N/A
|
84
+45%
|
107
+27%
|
126
+18%
|
137
+8%
|
134
-2%
|
134
0%
|
140
+5%
|
149
+6%
|
162
+9%
|
180
+11%
|
199
+10%
|
185
-7%
|
242
+31%
|
263
+9%
|
303
+16%
|
342
+13%
|
388
+13%
|
466
+20%
|
518
+11%
|
579
+12%
|
577
0%
|
521
-10%
|
452
-13%
|
367
-19%
|
331
-10%
|
297
-10%
|
313
+5%
|
456
+46%
|
398
-13%
|
449
+13%
|
580
+29%
|
708
+22%
|
910
+28%
|
1 072
+18%
|
1 132
+6%
|
1 171
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6)
|
(7)
|
(10)
|
(12)
|
(15)
|
(17)
|
(18)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(21)
|
(36)
|
(37)
|
(36)
|
(33)
|
(19)
|
(18)
|
(13)
|
(14)
|
(16)
|
(19)
|
(34)
|
(125)
|
(252)
|
(392)
|
(487)
|
(512)
|
(520)
|
|
Gross Profit |
53
N/A
|
77
+47%
|
98
+27%
|
114
+17%
|
122
+7%
|
117
-4%
|
116
-1%
|
123
+6%
|
132
+7%
|
146
+10%
|
164
+13%
|
183
+12%
|
169
-7%
|
226
+34%
|
246
+9%
|
287
+17%
|
326
+14%
|
372
+14%
|
449
+21%
|
497
+11%
|
543
+9%
|
540
-1%
|
485
-10%
|
419
-14%
|
348
-17%
|
313
-10%
|
285
-9%
|
299
+5%
|
440
+47%
|
379
-14%
|
415
+9%
|
455
+10%
|
457
+0%
|
518
+13%
|
585
+13%
|
621
+6%
|
651
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(45)
|
(68)
|
(92)
|
(110)
|
(122)
|
(126)
|
(132)
|
(135)
|
(139)
|
(151)
|
(160)
|
(176)
|
(167)
|
(214)
|
(234)
|
(262)
|
(293)
|
(326)
|
(393)
|
(444)
|
(478)
|
(467)
|
(406)
|
(344)
|
(300)
|
(294)
|
(244)
|
(229)
|
(392)
|
(309)
|
(350)
|
(360)
|
(299)
|
(259)
|
(263)
|
(279)
|
(294)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(3)
|
(6)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(16)
|
(16)
|
(17)
|
(18)
|
(17)
|
(18)
|
(17)
|
(21)
|
(22)
|
(21)
|
(18)
|
(18)
|
(15)
|
(15)
|
(17)
|
(15)
|
(17)
|
(17)
|
(14)
|
(14)
|
(13)
|
(13)
|
(14)
|
|
Depreciation & Amortization |
(16)
|
(25)
|
(33)
|
(40)
|
(45)
|
(48)
|
(52)
|
(56)
|
(60)
|
(64)
|
(70)
|
(79)
|
(90)
|
(100)
|
(113)
|
(123)
|
(139)
|
(145)
|
(155)
|
(163)
|
(169)
|
(179)
|
(178)
|
(177)
|
(172)
|
(175)
|
(159)
|
(152)
|
(202)
|
(160)
|
(173)
|
(172)
|
(153)
|
(153)
|
(152)
|
(161)
|
(170)
|
|
Other Operating Expenses |
(27)
|
(41)
|
(56)
|
(65)
|
(69)
|
(69)
|
(69)
|
(68)
|
(66)
|
(73)
|
(77)
|
(83)
|
(62)
|
(99)
|
(105)
|
(123)
|
(137)
|
(163)
|
(222)
|
(263)
|
(292)
|
(267)
|
(206)
|
(146)
|
(110)
|
(101)
|
(70)
|
(63)
|
(173)
|
(135)
|
(160)
|
(172)
|
(132)
|
(93)
|
(99)
|
(105)
|
(110)
|
|
Operating Income |
7
N/A
|
9
+19%
|
5
-40%
|
4
-33%
|
(0)
N/A
|
(9)
-8 900%
|
(16)
-72%
|
(12)
+21%
|
(7)
+45%
|
(5)
+24%
|
4
N/A
|
7
+63%
|
2
-64%
|
13
+425%
|
13
N/A
|
25
+100%
|
34
+34%
|
46
+37%
|
56
+22%
|
53
-6%
|
65
+23%
|
73
+12%
|
79
+8%
|
75
-6%
|
48
-36%
|
19
-59%
|
41
+109%
|
70
+72%
|
48
-31%
|
70
+46%
|
65
-7%
|
95
+47%
|
157
+66%
|
259
+65%
|
322
+24%
|
342
+6%
|
357
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(4)
|
(8)
|
(23)
|
(26)
|
(28)
|
(30)
|
(22)
|
(25)
|
(25)
|
(28)
|
(30)
|
(35)
|
(46)
|
(51)
|
(58)
|
(52)
|
(65)
|
(77)
|
(88)
|
(97)
|
(93)
|
(93)
|
(96)
|
(103)
|
(112)
|
(122)
|
(143)
|
(182)
|
(178)
|
(190)
|
(180)
|
(170)
|
(165)
|
(157)
|
(156)
|
(163)
|
|
Non-Reccuring Items |
(12)
|
(9)
|
(3)
|
(4)
|
(6)
|
(8)
|
(16)
|
(15)
|
(15)
|
(17)
|
(9)
|
(9)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(11)
|
(22)
|
(29)
|
(41)
|
(42)
|
(56)
|
(51)
|
(45)
|
(46)
|
(36)
|
(156)
|
(153)
|
(173)
|
(170)
|
(50)
|
(48)
|
(25)
|
(17)
|
|
Gain/Loss on Disposition of Assets |
8
|
8
|
6
|
6
|
3
|
5
|
6
|
5
|
6
|
6
|
7
|
9
|
19
|
16
|
19
|
17
|
4
|
6
|
23
|
60
|
203
|
200
|
178
|
140
|
(0)
|
2
|
6
|
19
|
49
|
65
|
124
|
111
|
77
|
61
|
(3)
|
(3)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
4
|
1
|
5
|
5
|
3
|
6
|
1
|
0
|
0
|
0
|
1
|
(1)
|
(11)
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
0
|
0
|
8
|
|
Pre-Tax Income |
4
N/A
|
4
+11%
|
0
N/A
|
(18)
N/A
|
(28)
-56%
|
(39)
-40%
|
(54)
-38%
|
(44)
+19%
|
(40)
+8%
|
(40)
+0%
|
(26)
+36%
|
(21)
+19%
|
(21)
+1%
|
(21)
-3%
|
(22)
-3%
|
(20)
+10%
|
(18)
+10%
|
(19)
-5%
|
0
N/A
|
19
+19 300%
|
152
+684%
|
157
+3%
|
125
-20%
|
77
-39%
|
(111)
N/A
|
(141)
-27%
|
(120)
+15%
|
(100)
+16%
|
(132)
-32%
|
(203)
-54%
|
(157)
+23%
|
(149)
+5%
|
(105)
+29%
|
104
N/A
|
113
+9%
|
158
+40%
|
184
+17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(27)
|
(27)
|
(26)
|
(2)
|
(2)
|
1
|
0
|
(18)
|
(18)
|
(16)
|
(13)
|
6
|
6
|
2
|
(1)
|
1
|
(3)
|
(5)
|
(8)
|
(5)
|
(6)
|
(6)
|
(6)
|
60
|
|
Income from Continuing Operations |
3
|
3
|
(1)
|
(19)
|
(29)
|
(40)
|
(55)
|
(44)
|
(41)
|
(41)
|
(26)
|
(23)
|
(23)
|
(48)
|
(48)
|
(46)
|
(20)
|
(21)
|
1
|
20
|
134
|
140
|
109
|
64
|
(105)
|
(136)
|
(118)
|
(102)
|
(131)
|
(206)
|
(162)
|
(157)
|
(111)
|
98
|
107
|
152
|
244
|
|
Income to Minority Interest |
5
|
9
|
13
|
15
|
17
|
17
|
21
|
21
|
21
|
22
|
18
|
18
|
23
|
27
|
30
|
30
|
22
|
17
|
14
|
15
|
18
|
19
|
18
|
17
|
17
|
17
|
19
|
23
|
27
|
22
|
23
|
19
|
19
|
11
|
3
|
0
|
0
|
|
Net Income (Common) |
8
N/A
|
12
+50%
|
12
+5%
|
(3)
N/A
|
(12)
-247%
|
(23)
-95%
|
(33)
-45%
|
(23)
+31%
|
(20)
+13%
|
(19)
+7%
|
(9)
+52%
|
(5)
+48%
|
0
N/A
|
4
+3 800%
|
6
+59%
|
8
+26%
|
6
-24%
|
0
N/A
|
20
N/A
|
41
+108%
|
223
+450%
|
227
+2%
|
191
-16%
|
139
-27%
|
(105)
N/A
|
(137)
-30%
|
(158)
-15%
|
(170)
-8%
|
(129)
+24%
|
(323)
-151%
|
(276)
+15%
|
(259)
+6%
|
(220)
+15%
|
31
N/A
|
66
+112%
|
122
+84%
|
212
+74%
|
|
EPS (Diluted) |
0.11
N/A
|
0.21
+91%
|
0.2
-5%
|
-0.04
N/A
|
-0.18
-350%
|
-0.31
-72%
|
-0.45
-45%
|
-0.31
+31%
|
-0.26
+16%
|
-0.25
+4%
|
-0.12
+52%
|
-0.06
+50%
|
0.01
N/A
|
0.04
+300%
|
0.07
+75%
|
0.09
+29%
|
0.07
-22%
|
0
N/A
|
0.22
N/A
|
0.47
+114%
|
2.59
+451%
|
2.63
+2%
|
2.21
-16%
|
1.61
-27%
|
-1.24
N/A
|
-1.58
-27%
|
-1.75
-11%
|
-1.92
-10%
|
-1.43
+26%
|
-3.25
-127%
|
-2.76
+15%
|
-2.6
+6%
|
-2.21
+15%
|
0.3
N/A
|
0.65
+117%
|
1.21
+86%
|
2.11
+74%
|