Total Revenue | 34.53B +14.1% | 30.27B +24.1% | 24.38B +18.5% | 20.58B +11.8% | 18.41B +53.8% | 11.97B +90.8% | 6.27B +54.8% | 4.05B |
Operating Revenue | 26.31B +10.2% | 23.87B +12.5% | 21.22B +15.7% | 18.34B +11.2% | 16.49B +49.3% | 11.05B +90.9% | 5.79B +52.3% | 3.80B |
Weighted Average Shares (diluted) | 1.85B +1.6% | 1.83B +1.3% | 1.80B +2.2% | 1.76B +23.9% | 1.42B -16.6% | 1.71B +6.7% | 1.60B 0.0% | 1.60B |
Weighted Average Shares (basic) | 1.82B +1.3% | 1.79B +0.7% | 1.78B +1.0% | 1.76B +23.9% | 1.42B -16.6% | 1.71B +6.7% | 1.60B 0.0% | 1.60B |
Total Unusual Items Excluding Goodwill | - | - | - | 9.23M +414.7% | -2.93M -101.9% | 152.27M +586.8% | 22.17M -8.3% | 24.18M |
Diluted EPS | 0.11 +37.5% | 0.08 -89.3% | 0.75 +1600.0% | -0.05 +95.4% | -1.08 -227.3% | -0.33 +31.2% | -0.48 +30.4% | -0.69 |
Total Unusual Items | - | - | - | 9.23M +414.7% | -2.93M -101.9% | 152.27M +586.8% | 22.17M -8.3% | 24.18M |
Basic EPS | 0.11 +22.2% | 0.09 -88.2% | 0.76 +1620.0% | -0.05 +95.4% | -1.08 -227.3% | -0.33 +31.2% | -0.48 +30.4% | -0.69 |
Noncontrolling Interests | -6.00M -106.8% | 88.00M | 0 | 0 | - | - | - | - |
Cost of Revenue | 24.39B +13.8% | 21.44B +17.8% | 18.19B +14.6% | 15.87B +2.7% | 15.46B +54.8% | 9.98B +90.5% | 5.24B +35.6% | 3.86B |
Gross Profit | 10.14B +14.8% | 8.83B +42.7% | 6.19B +31.4% | 4.71B +59.6% | 2.95B +48.6% | 1.99B +92.2% | 1.03B +445.6% | 189.38M |
Operating Expense | 9.67B +15.2% | 8.39B +46.8% | 5.72B +18.6% | 4.82B +8.5% | 4.45B +77.6% | 2.50B +49.4% | 1.68B +34.9% | 1.24B |
Selling General and Administrative | - | - | 5.72B +18.6% | 4.82B +8.5% | 4.45B +77.6% | 2.50B +49.4% | 1.68B +34.9% | 1.24B |
General and Administrative Expense | - | - | 5.72B +18.6% | 4.82B +8.5% | 4.45B +77.6% | 2.50B +49.4% | 1.68B +34.9% | 1.24B |
Other General and Administrative | - | - | 5.72B +18.6% | 4.82B +8.5% | 4.45B +77.6% | 2.50B +49.4% | 1.68B +34.9% | 1.24B |
Other Operating Expenses | - | - | 5.72B +18.6% | 4.82B +8.5% | 4.45B +77.6% | 2.50B +49.4% | 1.68B +34.9% | 1.24B |
Operating Income | 473.00M +8.5% | 436.00M -7.8% | 473.00M +522.3% | -112.00M +92.5% | -1.49B -189.5% | -515.99M +19.6% | -641.92M +39.0% | -1.05B |
Net Non Operating Interest Income Expense | 113.00M +48.7% | 76.00M -41.5% | 130.00M +400.0% | 26.00M +172.2% | -36.00M +62.8% | -96.77M -24.4% | -77.77M -16.0% | -67.02M |
Non-operating Interest Income | 199.00M -7.9% | 216.00M +21.3% | 178.00M +235.8% | 53.00M +488.9% | 9.00M -18.1% | 10.99M -42.6% | 19.14M +387.5% | 3.92M |
Non-operating Interest Expense | 86.00M -38.6% | 140.00M +191.7% | 48.00M +77.8% | 27.00M -40.0% | 45.00M -58.2% | 107.76M +11.2% | 96.91M +36.6% | 70.95M |
Other Income Expense | 11.00M +128.2% | -39.00M -105.3% | -19.00M -171.4% | -7.00M +41.7% | -12.00M -108.0% | 149.90M +564.2% | 22.57M -6.7% | 24.18M |
Other Non-operating Income (expense) | 11.00M +128.2% | -39.00M -105.3% | -19.00M -171.4% | -7.00M +41.7% | -12.00M -405.9% | -2.37M -696.0% | 398.0K | - |
Gain on Sale of Securities | - | - | - | 9.23M +414.7% | -2.93M -101.9% | 152.27M +586.8% | 22.17M -8.8% | 24.31M |
Special Income Charges | - | - | - | - | - | -2.37M -696.0% | 398.0K +390.5% | -137.0K |
Gain on Sale of Property, Plant and Equipment | - | - | - | - | - | -2.37M -696.0% | 398.0K +390.5% | -137.0K |
Pre-tax Income | 597.00M +26.2% | 473.00M -19.0% | 584.00M +728.0% | -93.00M +94.0% | -1.54B -233.1% | -462.87M +33.6% | -697.13M +36.4% | -1.10B |
Provision for Income Taxes | 383.00M -5.9% | 407.00M +152.4% | -776.00M -77500.0% | -1.00M -200.0% | 1.00M +242.5% | 292.0K +221.2% | -241.0K -110.6% | 2.28M |
Net Income Common Stockholders | 208.00M +35.1% | 154.00M -88.7% | 1.36B +1578.3% | -92.00M +94.0% | -1.54B -177.6% | -555.89M +27.6% | -768.30M +30.0% | -1.10B |
Net Income | 208.00M +35.1% | 154.00M -88.7% | 1.36B +1578.3% | -92.00M +94.0% | -1.54B -233.1% | -463.16M +33.5% | -696.88M +36.5% | -1.10B |
Net Income Including Non-Controlling Interests | 214.00M +224.2% | 66.00M -95.1% | 1.36B +1578.3% | -92.00M +94.0% | -1.54B -233.1% | -463.16M +33.5% | -696.88M +36.5% | -1.10B |
Net Income from Continuing Operations | 214.00M +224.2% | 66.00M -95.1% | 1.36B +1578.3% | -92.00M +94.0% | -1.54B -233.1% | -463.16M +33.5% | -696.88M +36.5% | -1.10B |
Otherunder Preferred Stock Dividend | - | - | - | 0 | 0 -100.0% | 92.73M +29.9% | 71.42M | 0 |
Diluted NI Available to Com Stockholders | 208.00M +35.1% | 154.00M -88.7% | 1.36B +1578.3% | -92.00M +94.0% | -1.54B -177.6% | -555.89M +27.6% | -768.30M +30.0% | -1.10B |
Total Operating Income as Reported | 473.00M +8.5% | 436.00M -7.8% | 473.00M +522.3% | -112.00M +92.5% | -1.49B -189.5% | -515.99M +19.6% | -641.92M +39.0% | -1.05B |
Total Expenses | 34.06B +14.2% | 29.83B +24.8% | 23.91B +15.5% | 20.70B +4.0% | 19.90B +59.4% | 12.48B +80.5% | 6.92B +35.4% | 5.11B |
Net Income from Continuing and Discontinued Operation | 208.00M +35.1% | 154.00M -88.7% | 1.36B +1578.3% | -92.00M +94.0% | -1.54B -233.1% | -463.16M +33.5% | -696.88M +36.5% | -1.10B |
Normalized Income | 208.00M +35.1% | 154.00M -88.7% | 1.36B +1578.3% | -92.00M +94.0% | -1.54B -168.7% | -574.32M +20.1% | -719.05M +35.5% | -1.12B |
Interest Income | 199.00M -7.9% | 216.00M +21.3% | 178.00M +235.8% | 53.00M +488.9% | 9.00M -18.1% | 10.99M -42.6% | 19.14M +387.5% | 3.92M |
Interest Expense | 86.00M -38.6% | 140.00M +191.7% | 48.00M +77.8% | 27.00M -40.0% | 45.00M -58.2% | 107.76M +11.2% | 96.91M +36.6% | 70.95M |
Net Interest Income | 113.00M +48.7% | 76.00M -41.5% | 130.00M +400.0% | 26.00M +172.2% | -36.00M +62.8% | -96.77M -24.4% | -77.77M -16.0% | -67.02M |
EBIT | 683.00M +11.4% | 613.00M -3.0% | 632.00M +1057.6% | -66.00M +95.6% | -1.50B -321.6% | -355.10M +40.8% | -600.22M +41.4% | -1.02B |
EBITDA | 1.20B +14.7% | 1.05B +15.3% | 907.00M +449.7% | 165.00M +112.7% | -1.30B -469.5% | -227.58M +57.0% | -529.31M +45.5% | -970.69M |
Reconciled Cost of Revenue | 24.39B +13.8% | 21.44B +17.8% | 18.19B +14.6% | 15.87B +2.7% | 15.46B +54.8% | 9.98B +90.5% | 5.24B +35.6% | 3.86B |
Reconciled Depreciation | 517.00M +19.4% | 433.00M +57.5% | 275.00M +19.0% | 231.00M +14.9% | 201.00M +57.6% | 127.52M +79.8% | 70.91M +32.3% | 53.62M |
Net Income from Continuing Operation Net Minority Interest | 208.00M +35.1% | 154.00M -88.7% | 1.36B +1578.3% | -92.00M +94.0% | -1.54B -233.1% | -463.16M +33.5% | -696.88M +36.5% | -1.10B |
Normalized EBITDA | 1.20B +14.7% | 1.05B +15.3% | 907.00M +449.7% | 165.00M +112.7% | -1.30B -241.2% | -379.86M +31.1% | -551.48M +44.6% | -994.87M |
Tax Rate for Calcs | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 0 | 0 | 0 | 0 | 0 -100.0% | 41.11M +618147.2% | 6.7K -99.9% | 6.53M |