Total Revenue | 12.83B +7.9% | 11.89B +12.7% | 10.55B -15.3% | 12.45B +2.5% | 12.15B +30.9% | 9.29B -11.0% | 10.43B -22.2% | 13.40B +15.0% | 11.65B +25.0% | 9.32B |
Operating Revenue | 12.83B +7.9% | 11.89B +12.7% | 10.55B -15.3% | 12.45B +2.5% | 12.15B +30.9% | 9.29B -11.0% | 10.43B -22.2% | 13.40B +15.0% | 11.65B +25.0% | 9.32B |
Tax Rate for Calcs | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 98.49M +218.1% | -83.37M -459.2% | -14.91M +85.4% | -102.06M +47.1% | -192.78M -1841.5% | 11.07M +104.6% | -242.73M -171.6% | -89.37M -7.9% | -82.80M -331.3% | -19.20M |
Diluted NI Available to Com Stockholders | 1.16B +1828.3% | 60.00M +109.2% | -651.00M -429.3% | -123.00M -128.7% | 429.00M +352.4% | -170.00M +84.9% | -1.13B -550.0% | 250.00M -10.4% | 279.00M +169.8% | -400.00M |
Other Income Expense | 464.00M +221.1% | -383.00M -53.2% | -250.00M +52.2% | -523.00M +18.9% | -645.00M -491.7% | -109.00M +89.6% | -1.05B -119.9% | -477.00M -50.0% | -318.00M -144.6% | -130.00M |
Gain on Sale of Property, Plant and Equipment | -5.00M +86.5% | -37.00M -164.3% | -14.00M -40.0% | -10.00M -102.8% | 354.00M +104.6% | 173.00M +5666.7% | 3.00M | - | 116.00M -29.3% | 164.00M |
Restructuring and Mergers Acquisition | 109.00M -62.0% | 287.00M +334.8% | 66.00M -86.9% | 504.00M -50.3% | 1.01B +925.3% | 99.00M -54.2% | 216.00M -35.1% | 333.00M +1048.3% | 29.00M -27.5% | 40.00M |
Equity in Earnings of Affiliates | -58.00M -141.7% | -24.00M +89.5% | -228.00M -744.4% | -27.00M -125.7% | 105.00M +328.3% | -46.00M +6.1% | -49.00M -188.2% | -17.00M +39.3% | -28.00M +60.0% | -70.00M |
Gain on Sale of Securities | 1.07B +1669.1% | -68.00M -215.3% | 59.00M -64.2% | 165.00M +650.0% | 22.00M +171.0% | -31.00M -106.7% | -15.00M -118.3% | 82.00M +356.3% | -32.00M -88.2% | -17.00M |
Cost of Revenue | 10.66B +6.1% | 10.04B +2.4% | 9.81B -3.9% | 10.21B +11.6% | 9.15B +14.9% | 7.97B -6.7% | 8.54B -15.1% | 10.05B +12.3% | 8.95B +13.6% | 7.88B |
Gross Profit | 2.17B +17.4% | 1.85B +150.8% | 738.00M -67.0% | 2.24B -25.3% | 3.00B +127.7% | 1.32B -30.5% | 1.90B -43.4% | 3.35B +24.0% | 2.70B +87.5% | 1.44B |
Operating Expense | 1.42B +38.3% | 1.02B +6.0% | 965.00M +6.3% | 908.00M -5.4% | 960.00M +8.0% | 889.00M -23.6% | 1.16B +3.4% | 1.13B +4.3% | 1.08B -12.2% | 1.23B |
Selling General and Administrative | 299.00M +8.7% | 275.00M +21.7% | 226.00M +10.8% | 204.00M -10.1% | 227.00M +10.2% | 206.00M -26.4% | 280.00M +12.9% | 248.00M -11.4% | 280.00M -21.3% | 356.00M |
Research and Development | 24.00M -57.9% | 57.00M +46.2% | 39.00M +21.9% | 32.00M +3.2% | 31.00M +14.8% | 27.00M 0.0% | 27.00M -12.9% | 31.00M -3.1% | 32.00M -3.0% | 33.00M |
Other Operating Expenses | 1.09B +2128.6% | 49.00M -27.9% | 68.00M +23.6% | 55.00M +44.7% | 38.00M +1166.7% | 3.00M -97.9% | 144.00M +26.3% | 114.00M +533.3% | 18.00M -85.4% | 123.00M |
Depreciation Amortization Depletion | - | 642.00M +1.6% | 632.00M +2.4% | 617.00M -7.1% | 664.00M +1.7% | 653.00M -8.4% | 713.00M -2.7% | 733.00M -2.3% | 750.00M +4.5% | 718.00M |
Depreciation and amortization | - | - | 632.00M +2.4% | 617.00M -7.1% | 664.00M +1.7% | 653.00M -8.4% | 713.00M -2.7% | 733.00M -2.3% | 750.00M +4.5% | 718.00M |
Operating Income | 758.00M -8.5% | 828.00M +464.8% | -227.00M -117.1% | 1.33B -34.7% | 2.04B +376.4% | 428.00M -41.5% | 732.00M -67.1% | 2.22B +37.1% | 1.62B +668.7% | 211.00M |
Net Non Operating Interest Income Expense | -158.00M -1.3% | -156.00M -45.8% | -107.00M -0.9% | -106.00M +45.6% | -195.00M -33.6% | -146.00M -20.7% | -121.00M +0.8% | -122.00M -17.3% | -104.00M +57.2% | -243.00M |
Non-operating Interest Expense | 158.00M +1.3% | 156.00M +45.8% | 107.00M +0.9% | 106.00M -45.6% | 195.00M +33.6% | 146.00M +20.7% | 121.00M -0.8% | 122.00M +17.3% | 104.00M -57.2% | 243.00M |
Special Income Charges | -598.00M -81.8% | -329.00M -153.1% | -130.00M +80.0% | -651.00M +11.5% | -736.00M -1122.2% | 72.00M +108.1% | -884.00M -114.0% | -413.00M -136.0% | -175.00M -464.5% | -31.00M |
Impairment of Capital Assets | 144.00M | - | - | - | - | - | - | - | - | - |
Write-offs | 340.00M +6700.0% | 5.00M -90.0% | 50.00M -13.8% | 58.00M -22.7% | 75.00M +3650.0% | 2.00M -99.1% | 225.00M +1150.0% | 18.00M -55.0% | 40.00M -74.2% | 155.00M |
Other Non-operating Income (expense) | 53.00M +39.5% | 38.00M -22.4% | 49.00M +590.0% | -10.00M +72.2% | -36.00M +65.4% | -104.00M -3.0% | -101.00M +21.7% | -129.00M -55.4% | -83.00M -591.7% | -12.00M |
Pre-tax Income | 1.06B +268.2% | 289.00M +149.5% | -584.00M -183.2% | 702.00M -41.5% | 1.20B +593.1% | 173.00M +139.5% | -438.00M -127.0% | 1.63B +35.4% | 1.20B +840.7% | -162.00M |
Other Special Charges | - | - | 36.00M +614.3% | -7.00M -108.5% | 82.00M +127.8% | 36.00M -30.8% | 52.00M -16.1% | 62.00M -72.1% | 222.00M +404.5% | 44.00M |
Gain on Sale of Business | - | - | - | -79.00M | - | - | -446.00M | - | - | 3.00M |
Provision for Income Taxes | -55.00M -120.8% | 265.00M +40.2% | 189.00M -71.5% | 664.00M +5.6% | 629.00M +236.4% | 187.00M -54.9% | 415.00M -43.3% | 732.00M +23.6% | 592.00M +221.7% | 184.00M |
Net Income Common Stockholders | 1.16B +1828.3% | 60.00M +109.2% | -651.00M -429.3% | -123.00M -128.7% | 429.00M +352.4% | -170.00M +84.9% | -1.13B -550.0% | 250.00M -10.4% | 279.00M +169.8% | -400.00M |
Net Income | 1.16B +1828.3% | 60.00M +109.2% | -651.00M -429.3% | -123.00M -128.7% | 429.00M +352.4% | -170.00M +84.9% | -1.13B -550.0% | 250.00M -10.4% | 279.00M +169.8% | -400.00M |
Net Income Including Non-Controlling Interests | 1.12B +4562.5% | 24.00M +103.1% | -773.00M -2134.2% | 38.00M -93.3% | 570.00M +4171.4% | -14.00M +98.4% | -853.00M -195.5% | 893.00M +46.9% | 608.00M +275.7% | -346.00M |
Net Income from Continuing Operations | 1.12B +4562.5% | 24.00M +103.1% | -773.00M -2134.2% | 38.00M -93.3% | 570.00M +4171.4% | -14.00M +98.4% | -853.00M -195.5% | 893.00M +46.9% | 608.00M +275.7% | -346.00M |
Noncontrolling Interests | 38.00M +5.6% | 36.00M -70.5% | 122.00M +175.8% | -161.00M -14.2% | -141.00M +9.6% | -156.00M +42.6% | -272.00M +57.7% | -643.00M -95.4% | -329.00M -509.3% | -54.00M |
Basic EPS | 4.4 | - | -3.65 -540.4% | -0.57 -124.8% | 2.3 +352.7% | -0.91 +85.0% | -6.07 -597.5% | 1.22 +3.4% | 1.18 +153.9% | -2.19 |
Diluted EPS | 4.37 | - | -3.65 -436.8% | -0.68 -130.1% | 2.26 +348.4% | -0.91 +85.0% | -6.07 -605.8% | 1.2 +3.4% | 1.16 +153.0% | -2.19 |
Weighted Average Shares (basic) | 259.00M | - | 178.31M -1.3% | 180.65M -3.1% | 186.38M +0.3% | 185.88M +0.2% | 185.49M -0.4% | 186.23M +1.0% | 184.42M +1.0% | 182.54M |
Weighted Average Shares (diluted) | 261.00M | - | 178.31M -1.3% | 180.65M -4.9% | 189.91M +2.2% | 185.88M +0.2% | 185.49M -1.6% | 188.53M +0.8% | 186.98M +2.4% | 182.54M |
Total Expenses | 12.07B +9.1% | 11.07B +2.7% | 10.78B -3.1% | 11.12B +10.0% | 10.11B +14.2% | 8.86B -8.7% | 9.70B -13.2% | 11.18B +11.5% | 10.03B +10.1% | 9.11B |
Net Income from Continuing and Discontinued Operation | 1.16B +1828.3% | 60.00M +109.2% | -651.00M -429.3% | -123.00M -128.7% | 429.00M +352.4% | -170.00M +84.9% | -1.13B -550.0% | 250.00M -10.4% | 279.00M +169.8% | -400.00M |
Normalized Income | 786.49M +110.5% | 373.63M +162.8% | -594.91M -328.0% | 260.94M -72.5% | 950.22M +575.3% | -199.93M +57.3% | -468.73M -195.3% | 491.63M +21.9% | 403.20M +208.6% | -371.20M |
Interest Expense | 158.00M +1.3% | 156.00M +45.8% | 107.00M +0.9% | 106.00M -45.6% | 195.00M +33.6% | 146.00M +20.7% | 121.00M -0.8% | 122.00M +17.3% | 104.00M -57.2% | 243.00M |
Net Interest Income | -158.00M -1.3% | -156.00M -45.8% | -107.00M -0.9% | -106.00M +45.6% | -195.00M -33.6% | -146.00M -20.7% | -121.00M +0.8% | -122.00M -17.3% | -104.00M +57.2% | -243.00M |
EBIT | 1.22B +174.6% | 445.00M +193.3% | -477.00M -159.0% | 808.00M -42.0% | 1.39B +337.0% | 319.00M +200.6% | -317.00M -118.1% | 1.75B +34.0% | 1.30B +1509.9% | 81.00M |
EBITDA | 1.84B +69.7% | 1.09B +601.3% | 155.00M -89.1% | 1.43B -30.8% | 2.06B +111.7% | 972.00M +145.5% | 396.00M -84.0% | 2.48B +20.6% | 2.06B +157.3% | 799.00M |
Reconciled Cost of Revenue | 10.66B +6.1% | 10.04B +2.4% | 9.81B -3.9% | 10.21B +11.6% | 9.15B +14.9% | 7.97B -6.7% | 8.54B -15.1% | 10.05B +12.3% | 8.95B +13.6% | 7.88B |
Reconciled Depreciation | 623.00M -3.0% | 642.00M +1.6% | 632.00M +2.4% | 617.00M -7.1% | 664.00M +1.7% | 653.00M -8.4% | 713.00M -2.7% | 733.00M -2.5% | 752.00M +4.7% | 718.00M |
Net Income from Continuing Operation Net Minority Interest | 1.16B +1828.3% | 60.00M +109.2% | -651.00M -429.3% | -123.00M -128.7% | 429.00M +352.4% | -170.00M +84.9% | -1.13B -550.0% | 250.00M -10.4% | 279.00M +169.8% | -400.00M |
Total Unusual Items Excluding Goodwill | 469.00M +218.1% | -397.00M -459.2% | -71.00M +85.4% | -486.00M +31.9% | -714.00M -1841.5% | 41.00M +104.6% | -899.00M -171.6% | -331.00M -59.9% | -207.00M -331.3% | -48.00M |
Total Unusual Items | 469.00M +218.1% | -397.00M -459.2% | -71.00M +85.4% | -486.00M +31.9% | -714.00M -1841.5% | 41.00M +104.6% | -899.00M -171.6% | -331.00M -59.9% | -207.00M -331.3% | -48.00M |
Normalized EBITDA | 1.38B -7.3% | 1.48B +556.6% | 226.00M -88.2% | 1.91B -31.1% | 2.77B +197.7% | 931.00M -28.1% | 1.29B -53.9% | 2.81B +24.2% | 2.26B +167.2% | 847.00M |