Total Revenue | 89.46B +34.5% | 66.52B -14.5% | 77.79B +16.8% | 66.61B +6.9% | 62.29B +7.1% | 58.16B -24.0% | 76.56B -24.3% | 101.13B +7.6% | 94.00B +0.5% | 93.50B |
Operating Revenue | 89.46B +34.5% | 66.52B -14.5% | 77.79B +16.8% | 66.61B +6.9% | 62.29B +7.1% | 58.16B -24.0% | 76.56B -24.3% | 101.13B +7.6% | 94.00B +0.5% | 93.50B |
Normalized EBITDA | -2.34B +69.9% | -7.77B -442.6% | 2.27B +580.3% | -472.00M +28.7% | -662.00M +93.6% | -10.29B -21983.0% | 47.00M -99.7% | 14.01B +14.0% | 12.29B +60.0% | 7.68B |
Tax Rate for Calcs | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 1.46B +40181.0% | 3.63M -64.0% | 10.08M +580.0% | -2.10M -102.9% | 72.08M +95.2% | 36.92M -80.1% | 185.49M +907.3% | 18.41M -49.8% | 36.67M -4.7% | 38.48M |
Total Unusual Items | 9.70B +8188.0% | 117.00M +143.8% | 48.00M +580.0% | -10.00M -102.1% | 487.00M +130.8% | 211.00M -69.3% | 687.00M +269.4% | 186.00M -17.3% | 225.00M -24.0% | 296.00M |
Total Unusual Items Excluding Goodwill | 9.70B +8188.0% | 117.00M +143.8% | 48.00M +580.0% | -10.00M -102.1% | 487.00M +130.8% | 211.00M -69.3% | 687.00M +269.4% | 186.00M -17.3% | 225.00M -24.0% | 296.00M |
Otherunder Preferred Stock Dividend | 1.00M | - | - | - | - | - | - | 7.00M +16.7% | 6.00M +100.0% | 3.00M |
Preferred Stock Dividends | 345.00M +494.8% | 58.00M | - | - | - | - | - | - | - | - |
Special Income Charges | 9.67B +20926.1% | 46.00M +2200.0% | 2.00M -66.7% | 6.00M -97.8% | 277.00M +37.1% | 202.00M -70.8% | 691.00M +821.3% | 75.00M +257.1% | 21.00M +400.0% | -7.00M |
Gain on Sale of Property, Plant and Equipment | 9.67B +20926.1% | 46.00M +2200.0% | 2.00M -66.7% | 6.00M -97.8% | 277.00M +37.1% | 202.00M -70.8% | 691.00M +821.3% | 75.00M +257.1% | 21.00M +400.0% | -7.00M |
Gain on Sale of Securities | 25.00M -64.8% | 71.00M +54.3% | 46.00M +387.5% | -16.00M -107.6% | 210.00M +2233.3% | 9.00M +325.0% | -4.00M -103.6% | 111.00M -45.6% | 204.00M -32.7% | 303.00M |
General and Administrative Expense | 6.09B +21.3% | 5.02B -2.8% | 5.17B +23.4% | 4.19B +0.7% | 4.16B -13.7% | 4.82B +23.2% | 3.91B -14.4% | 4.57B +11.5% | 4.09B +13.3% | 3.61B |
Other General and Administrative | 6.09B +21.3% | 5.02B -2.8% | 5.17B +23.4% | 4.19B +0.7% | 4.16B -13.7% | 4.82B +23.2% | 3.91B -14.4% | 4.57B +11.5% | 4.09B +13.3% | 3.61B |
Cost of Revenue | 85.17B +24.3% | 68.51B -2.2% | 70.07B +11.1% | 63.08B +6.5% | 59.24B -7.2% | 63.84B -11.4% | 72.09B -11.5% | 81.49B +6.4% | 76.61B -3.1% | 79.03B |
Gross Profit | 4.29B +315.4% | -1.99B -125.8% | 7.72B +118.8% | 3.53B +15.8% | 3.05B +153.6% | -5.68B -227.3% | 4.47B -77.3% | 19.64B +12.9% | 17.39B +20.2% | 14.47B |
Operating Expense | 9.71B +9.9% | 8.83B +3.4% | 8.54B +21.4% | 7.04B +9.9% | 6.41B -12.2% | 7.29B +2.3% | 7.13B -9.0% | 7.84B +7.7% | 7.27B -11.7% | 8.24B |
Selling General and Administrative | 6.09B +21.3% | 5.02B -2.8% | 5.17B +23.4% | 4.19B +0.7% | 4.16B -13.7% | 4.82B +23.2% | 3.91B -14.4% | 4.57B +11.5% | 4.09B +13.3% | 3.61B |
Research and Development | 3.62B -5.2% | 3.81B +12.9% | 3.38B +18.4% | 2.85B +26.8% | 2.25B -9.2% | 2.48B -23.1% | 3.22B -1.5% | 3.27B +2.8% | 3.18B -31.3% | 4.63B |
Operating Income | -5.42B +50.0% | -10.82B -1218.4% | -821.00M +76.6% | -3.51B -4.5% | -3.36B +74.1% | -12.98B -387.5% | -2.66B -122.6% | 11.80B +16.6% | 10.12B +62.4% | 6.23B |
Net Non Operating Interest Income Expense | -2.77B -1.7% | -2.73B -10.8% | -2.46B +4.0% | -2.56B +5.6% | -2.71B -25.9% | -2.16B -198.6% | -722.00M -52.0% | -475.00M -31.9% | -360.00M -17.6% | -306.00M |
Non-operating Interest Expense | 2.77B +1.7% | 2.73B +10.8% | 2.46B -4.0% | 2.56B -5.6% | 2.71B +25.9% | 2.16B +198.6% | 722.00M +52.0% | 475.00M +31.9% | 360.00M +17.6% | 306.00M |
Other Income Expense | 10.82B +708.2% | 1.34B +5.0% | 1.27B +21.7% | 1.05B +1.0% | 1.04B +57.8% | 658.00M -41.5% | 1.13B +304.7% | 278.00M -20.1% | 348.00M +345.1% | -142.00M |
Other Non-operating Income (expense) | 1.13B -7.9% | 1.22B -0.4% | 1.23B +16.0% | 1.06B +92.0% | 551.00M +23.3% | 447.00M +2.1% | 438.00M +376.1% | 92.00M -25.2% | 123.00M +128.1% | -438.00M |
Pre-tax Income | 2.63B +121.6% | -12.21B -509.0% | -2.00B +60.1% | -5.02B +0.2% | -5.03B +65.2% | -14.48B -540.8% | -2.26B -119.5% | 11.60B +14.8% | 10.11B +74.8% | 5.78B |
Provision for Income Taxes | 397.00M +204.2% | -381.00M -260.8% | 237.00M +664.5% | 31.00M +104.2% | -743.00M +70.7% | -2.54B -56.2% | -1.62B -241.9% | 1.14B -30.6% | 1.65B +120.2% | 749.00M |
Net Income Common Stockholders | 1.89B +115.9% | -11.88B -434.4% | -2.22B +55.0% | -4.93B -17.4% | -4.20B +64.6% | -11.87B -1766.8% | -636.00M -106.1% | 10.45B +23.7% | 8.45B +68.0% | 5.03B |
Net Income | 2.23B +118.9% | -11.82B -431.8% | -2.22B +55.0% | -4.93B -17.4% | -4.20B +64.8% | -11.94B -1777.5% | -636.00M -106.1% | 10.46B +23.7% | 8.46B +68.0% | 5.03B |
Net Income Including Non-Controlling Interests | 2.24B +118.9% | -11.83B -427.6% | -2.24B +55.6% | -5.05B -17.8% | -4.29B +64.1% | -11.94B -1777.5% | -636.00M -106.1% | 10.46B +23.7% | 8.46B +68.0% | 5.03B |
Net Income from Continuing Operations | 2.24B +118.9% | -11.83B -427.6% | -2.24B +55.6% | -5.05B -17.8% | -4.29B +64.1% | -11.94B -1777.5% | -636.00M -106.1% | 10.46B +23.7% | 8.46B +68.0% | 5.03B |
Noncontrolling Interests | -3.00M -125.0% | 12.00M -40.0% | 20.00M -83.1% | 118.00M +34.1% | 88.00M +29.4% | 68.00M | - | - | - | - |
Diluted NI Available to Com Stockholders | 1.89B +115.9% | -11.88B -434.4% | -2.22B +55.0% | -4.93B -17.4% | -4.20B +64.6% | -11.87B -1766.8% | -636.00M -106.1% | 10.45B +23.7% | 8.45B +68.0% | 5.03B |
Basic EPS | 2.49 +113.6% | -18.36 -400.3% | -3.67 +55.8% | -8.3 -16.1% | -7.15 +65.8% | -20.88 -1764.3% | -1.12 -106.2% | 18.05 +32.7% | 13.6 +76.6% | 7.7 |
Diluted EPS | 2.48 +113.5% | -18.36 -400.3% | -3.67 +55.8% | -8.3 -16.1% | -7.15 +65.8% | -20.88 -1764.3% | -1.12 -106.3% | 17.85 +32.9% | 13.43 +76.5% | 7.61 |
Weighted Average Shares (basic) | 759.04M +17.9% | 643.63M +6.3% | 605.45M +1.8% | 594.58M +1.2% | 587.69M +3.4% | 568.63M +0.1% | 567.86M -2.0% | 579.50M -3.9% | 602.72M -5.2% | 635.71M |
Weighted Average Shares (diluted) | 762.30M +17.8% | 647.20M +6.8% | 606.10M +1.8% | 595.20M +1.2% | 588.00M +3.3% | 569.00M +0.2% | 567.86M -3.1% | 586.20M -4.0% | 610.70M -5.1% | 643.80M |
Total Operating Income as Reported | 4.28B +140.0% | -10.71B -1285.1% | -773.00M +78.0% | -3.52B -22.6% | -2.87B +77.5% | -12.77B -546.4% | -1.98B -116.5% | 11.99B +15.9% | 10.34B +58.5% | 6.53B |
Total Expenses | 94.88B +22.7% | 77.34B -1.6% | 78.61B +12.1% | 70.12B +6.8% | 65.64B -7.7% | 71.14B -10.2% | 79.22B -11.3% | 89.33B +6.5% | 83.89B -3.9% | 87.27B |
Net Income from Continuing and Discontinued Operation | 2.23B +118.9% | -11.82B -431.8% | -2.22B +55.0% | -4.93B -17.4% | -4.20B +64.8% | -11.94B -1777.5% | -636.00M -106.1% | 10.46B +23.7% | 8.46B +68.0% | 5.03B |
Normalized Income | -6.00B +49.7% | -11.93B -427.9% | -2.26B +54.1% | -4.93B -6.7% | -4.62B +61.9% | -12.12B -965.1% | -1.14B -111.1% | 10.29B +24.5% | 8.27B +73.1% | 4.78B |
Interest Expense | 2.77B +1.7% | 2.73B +10.8% | 2.46B -4.0% | 2.56B -5.6% | 2.71B +25.9% | 2.16B +198.6% | 722.00M +52.0% | 475.00M +31.9% | 360.00M +17.6% | 306.00M |
Net Interest Income | -2.77B -1.7% | -2.73B -10.8% | -2.46B +4.0% | -2.56B +5.6% | -2.71B -25.9% | -2.16B -198.6% | -722.00M -52.0% | -475.00M -31.9% | -360.00M -17.6% | -306.00M |
EBIT | 5.41B +157.0% | -9.48B -2189.2% | 454.00M +118.4% | -2.46B -6.1% | -2.32B +81.2% | -12.32B -701.6% | -1.54B -112.7% | 12.08B +15.4% | 10.47B +71.9% | 6.09B |
EBITDA | 7.36B +196.2% | -7.65B -430.4% | 2.31B +580.3% | -482.00M -175.4% | -175.00M +98.3% | -10.07B -1472.5% | 734.00M -94.8% | 14.19B +13.4% | 12.51B +56.9% | 7.98B |
Reconciled Cost of Revenue | 85.17B +24.3% | 68.51B -2.2% | 70.07B +11.1% | 63.08B +6.5% | 59.24B -7.2% | 63.84B -11.4% | 72.09B -11.5% | 81.49B +6.4% | 76.61B -3.1% | 79.03B |
Reconciled Depreciation | 1.95B +6.4% | 1.84B -1.3% | 1.86B -6.0% | 1.98B -7.7% | 2.14B -4.5% | 2.25B -1.1% | 2.27B +7.4% | 2.11B +3.3% | 2.05B +8.4% | 1.89B |
Net Income from Continuing Operation Net Minority Interest | 2.23B +118.9% | -11.82B -431.8% | -2.22B +55.0% | -4.93B -17.4% | -4.20B +64.8% | -11.94B -1777.5% | -636.00M -106.1% | 10.46B +23.7% | 8.46B +68.0% | 5.03B |