Total Revenue | 44.17B +6.4% | 41.51B +1.7% | 40.84B -17.6% | 49.53B +50.8% | 32.85B +87.8% | 17.49B -28.3% | 24.39B +9.5% | 22.28B +21.4% | 18.36B +53.0% | 12.00B |
Operating Revenue | 44.17B +6.4% | 41.51B +1.7% | 40.84B -17.6% | 49.53B +50.8% | 32.85B +87.8% | 17.49B -28.3% | 24.39B +9.5% | 22.28B +21.4% | 18.36B +53.0% | 12.00B |
Weighted Average Shares (diluted) | 2.10B | - | 2.20B -4.1% | 2.30B -3.1% | 2.37B +0.4% | 2.36B -1.0% | 2.39B -2.5% | 2.45B +3.5% | 2.37B +7.5% | 2.20B |
Weighted Average Shares (basic) | 2.09B | - | 2.18B -3.8% | 2.27B -3.9% | 2.36B -0.0% | 2.36B -0.8% | 2.38B -2.3% | 2.44B +3.7% | 2.35B +6.8% | 2.20B |
Diluted EPS | 5.16 | - | 3.74 -21.4% | 4.76 +47.4% | 3.23 +1894.4% | -0.18 -107.9% | 2.27 +114.2% | 1.06 +5.0% | 1.01 +1110.0% | -0.1 |
Basic EPS | 5.17 | - | 3.77 -21.8% | 4.82 +48.3% | 3.25 +1905.6% | -0.18 -107.9% | 2.27 +114.2% | 1.06 +3.9% | 1.02 +1120.0% | -0.1 |
Other Income Expense | 5.85B +643.6% | -1.08B -419.3% | 337.00M +166.5% | -507.00M -145.7% | 1.11B +238.4% | 328.00M +64.0% | 200.00M +134.1% | -587.00M -150.2% | 1.17B +95.2% | 599.00M |
Restructuring and Mergers Acquisition | -5.07B | - | - | - | -478.00M -120.3% | -217.00M | - | -452.00M -19.3% | -379.00M | - |
Gain on Sale of Securities | 780.00M +172.5% | -1.08B -419.3% | 337.00M +166.5% | -507.00M -318.5% | 232.00M +109.0% | 111.00M -44.5% | 200.00M +119.2% | -1.04B -231.5% | 790.00M +126.4% | 349.00M |
Other General and Administrative | 615.00M +22.3% | 503.00M +11.3% | 452.00M +8.9% | 415.00M +13.4% | 366.00M -6.4% | 391.00M +13.7% | 344.00M +5.8% | 325.00M +1.9% | 319.00M -7.5% | 345.00M |
Salaries and Wages | 180.00M -35.5% | 279.00M -43.2% | 491.00M -38.9% | 804.00M +56.4% | 514.00M +726.8% | -82.00M -136.8% | 223.00M +252.7% | -146.00M -209.0% | 134.00M -62.3% | 355.00M |
Cost of Revenue | 34.77B +13.6% | 30.61B +5.3% | 29.06B -12.6% | 33.27B +49.3% | 22.28B +27.9% | 17.42B -3.5% | 18.05B +5.7% | 17.07B +10.8% | 15.41B +23.9% | 12.44B |
Gross Profit | 9.40B -13.7% | 10.90B -7.4% | 11.77B -27.6% | 16.26B +53.7% | 10.58B +15229.0% | 69.00M -98.9% | 6.35B +21.8% | 5.21B +76.6% | 2.95B +775.5% | -437.00M |
Operating Expense | 1.18B +0.3% | 1.17B -10.5% | 1.31B -12.7% | 1.50B +40.8% | 1.06B +107.2% | 514.00M -32.1% | 757.00M +107.4% | 365.00M -40.8% | 617.00M -26.7% | 842.00M |
Selling General and Administrative | 795.00M +1.7% | 782.00M -17.1% | 943.00M -22.6% | 1.22B +38.5% | 880.00M +184.8% | 309.00M -45.5% | 567.00M +216.8% | 179.00M -60.5% | 453.00M -35.3% | 700.00M |
General and Administrative Expense | 795.00M +1.7% | 782.00M -17.1% | 943.00M -22.6% | 1.22B +38.5% | 880.00M +184.8% | 309.00M -45.5% | 567.00M +216.8% | 179.00M -60.5% | 453.00M -35.3% | 700.00M |
Other Operating Expenses | 380.00M -2.3% | 389.00M +6.3% | 366.00M +30.2% | 281.00M +51.9% | 185.00M -9.8% | 205.00M +7.9% | 190.00M +2.2% | 186.00M +13.4% | 164.00M +15.5% | 142.00M |
Depreciation Amortization Depletion | - | - | - | - | - | - | - | - | 5.19B +6.8% | 4.86B |
Operating Income | 8.23B -15.4% | 9.73B -7.0% | 10.46B -29.1% | 14.76B +55.2% | 9.51B +2237.5% | -445.00M -108.0% | 5.59B +15.3% | 4.85B +107.6% | 2.33B +282.6% | -1.28B |
Net Non Operating Interest Income Expense | -834.00M -40.9% | -592.00M +6.9% | -636.00M -15.8% | -549.00M +22.8% | -711.00M +6.0% | -756.00M +9.6% | -836.00M -13.1% | -739.00M -17.1% | -631.00M -64.8% | -383.00M |
Non-operating Interest Income | 205.00M +153.1% | 81.00M +47.3% | 55.00M -54.5% | 121.00M +278.1% | 32.00M -55.6% | 72.00M -5.3% | 76.00M +28.8% | 59.00M -39.2% | 97.00M +102.1% | 48.00M |
Non-operating Interest Expense | 1.04B +54.4% | 673.00M -2.6% | 691.00M +3.1% | 670.00M -9.8% | 743.00M -10.3% | 828.00M -9.2% | 912.00M +14.3% | 798.00M +9.6% | 728.00M +68.9% | 431.00M |
Special Income Charges | 5.07B | - | - | - | 478.00M +120.3% | 217.00M | - | 452.00M +19.3% | 379.00M +51.6% | 250.00M |
Total Other Finance Cost | - | - | - | - | - | - | - | 739.00M +17.1% | 631.00M +64.8% | 383.00M |
Pre-tax Income | 13.24B +64.3% | 8.06B -20.7% | 10.16B -25.8% | 13.70B +38.3% | 9.91B +1235.3% | -873.00M -117.6% | 4.96B +40.7% | 3.52B +22.6% | 2.87B +370.3% | -1.06B |
Equity in Earnings of Affiliates | - | - | - | - | 400.00M | - | - | -346.00M -1010.5% | 38.00M -88.4% | 327.00M |
Impairment of Capital Assets | - | - | - | - | -400.00M | - | - | - | - | - |
Gain on Sale of Property, Plant and Equipment | - | - | - | - | - | - | - | 452.00M +19.3% | 379.00M +51.6% | 250.00M |
Provision for Income Taxes | 2.42B +24.0% | 1.95B +1.1% | 1.93B -30.2% | 2.77B +23.1% | 2.25B +613.0% | -438.00M +4.8% | -460.00M -149.4% | 931.00M +95.6% | 476.00M +155.4% | -859.00M |
Net Income Common Stockholders | 10.82B +77.2% | 6.11B -25.8% | 8.23B -24.7% | 10.94B +42.7% | 7.66B +1861.8% | -435.00M -108.0% | 5.42B +109.0% | 2.59B +8.1% | 2.40B +1275.0% | -204.00M |
Net Income | 10.82B +77.2% | 6.11B -25.8% | 8.23B -24.7% | 10.94B +42.7% | 7.66B +1861.8% | -435.00M -108.0% | 5.42B +109.0% | 2.59B +8.1% | 2.40B +1275.0% | -204.00M |
Net Income Including Non-Controlling Interests | 10.82B +77.2% | 6.11B -25.8% | 8.23B -24.7% | 10.94B +42.7% | 7.66B +1861.8% | -435.00M -108.0% | 5.42B +109.0% | 2.59B +8.1% | 2.40B +1275.0% | -204.00M |
Net Income from Continuing Operations | 10.82B +77.2% | 6.11B -25.8% | 8.23B -24.7% | 10.94B +42.7% | 7.66B +1861.8% | -435.00M -108.0% | 5.42B +109.0% | 2.59B +8.1% | 2.40B +1275.0% | -204.00M |
Diluted NI Available to Com Stockholders | 10.82B +77.2% | 6.11B -25.8% | 8.23B -24.7% | 10.94B +42.7% | 7.66B +1861.8% | -435.00M -108.0% | 5.42B +109.0% | 2.59B +8.1% | 2.40B +1275.0% | -204.00M |
Total Expenses | 35.94B +13.1% | 31.78B +4.6% | 30.37B -12.7% | 34.77B +49.0% | 23.34B +30.1% | 17.94B -4.6% | 18.80B +7.8% | 17.43B +8.8% | 16.02B +20.7% | 13.28B |
Net Income from Continuing and Discontinued Operation | 10.82B +77.2% | 6.11B -25.8% | 8.23B -24.7% | 10.94B +42.7% | 7.66B +1861.8% | -435.00M -108.0% | 5.42B +109.0% | 2.59B +8.1% | 2.40B +1275.0% | -204.00M |
Normalized Income | 6.02B -13.0% | 6.92B -13.0% | 7.96B -29.8% | 11.34B +59.4% | 7.12B +1152.7% | -676.08M -112.8% | 5.27B +74.3% | 3.02B +95.8% | 1.54B +339.6% | -644.26M |
Interest Income | 205.00M +153.1% | 81.00M +47.3% | 55.00M -54.5% | 121.00M +278.1% | 32.00M -55.6% | 72.00M -5.3% | 76.00M +28.8% | 59.00M -39.2% | 97.00M +102.1% | 48.00M |
Interest Expense | 1.04B +54.4% | 673.00M -2.6% | 691.00M +3.1% | 670.00M -9.8% | 743.00M -10.3% | 828.00M -9.2% | 912.00M +14.3% | 798.00M +9.6% | 728.00M +68.9% | 431.00M |
Net Interest Income | -834.00M -40.9% | -592.00M +6.9% | -636.00M -15.8% | -549.00M +22.8% | -711.00M +6.0% | -756.00M +9.6% | -836.00M -13.1% | -739.00M -17.1% | -631.00M -64.8% | -383.00M |
EBIT | 14.28B +63.5% | 8.73B -19.6% | 10.86B -24.5% | 14.37B +34.9% | 10.65B +23775.6% | -45.00M -100.8% | 5.87B +35.8% | 4.32B +20.0% | 3.60B +669.8% | -632.00M |
EBITDA | 21.89B +42.0% | 15.41B -10.7% | 17.27B -20.5% | 21.73B +32.7% | 16.38B +172.9% | 6.00B -47.4% | 11.41B +20.4% | 9.48B +7.9% | 8.79B +107.9% | 4.23B |
Reconciled Cost of Revenue | 34.77B +13.6% | 30.61B +5.3% | 29.06B -12.6% | 33.27B +49.3% | 22.28B +27.9% | 17.42B -3.5% | 18.05B +5.7% | 17.07B +10.8% | 15.41B +23.9% | 12.44B |
Reconciled Depreciation | 7.61B +13.9% | 6.68B +4.2% | 6.41B -12.8% | 7.35B +28.5% | 5.72B -5.3% | 6.05B +9.0% | 5.55B +7.5% | 5.16B -0.5% | 5.19B +6.8% | 4.86B |
Net Income from Continuing Operation Net Minority Interest | 10.82B +77.2% | 6.11B -25.8% | 8.23B -24.7% | 10.94B +42.7% | 7.66B +1861.8% | -435.00M -108.0% | 5.42B +109.0% | 2.59B +8.1% | 2.40B +1275.0% | -204.00M |
Total Unusual Items Excluding Goodwill | 5.85B +643.6% | -1.08B -419.3% | 337.00M +166.5% | -507.00M -171.4% | 710.00M +116.5% | 328.00M +64.0% | 200.00M +134.1% | -587.00M -150.2% | 1.17B +95.2% | 599.00M |
Total Unusual Items | 5.85B +643.6% | -1.08B -419.3% | 337.00M +166.5% | -507.00M -171.4% | 710.00M +116.5% | 328.00M +64.0% | 200.00M +134.1% | -587.00M -150.2% | 1.17B +95.2% | 599.00M |
Normalized EBITDA | 16.04B -2.7% | 16.49B -2.6% | 16.93B -23.8% | 22.23B +41.9% | 15.67B +176.2% | 5.67B -49.4% | 11.21B +11.4% | 10.07B +32.2% | 7.62B +110.0% | 3.63B |
Tax Rate for Calcs | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 1.05B +507.7% | -258.24M -503.3% | 64.03M +163.1% | -101.40M -162.1% | 163.30M +87.9% | 86.92M +64.0% | 53.00M +134.2% | -155.17M -149.2% | 315.63M +98.8% | 158.74M |