Total Revenue | 52.75B -8.6% | 57.73B +4.1% | 55.47B -22.7% | 71.77B +47.0% | 48.81B +250.8% | 13.91B -35.9% | 21.71B +1.5% | 21.39B +23.5% | 17.31B +57.2% | 11.02B |
Operating Revenue | 52.75B -8.6% | 57.73B +4.1% | 55.47B -22.7% | 71.77B +47.0% | 48.81B +250.8% | 13.91B -35.9% | 21.71B +1.5% | 21.39B +23.5% | 17.31B +57.2% | 11.02B |
Preferred Stock Dividends | 14.00M -61.1% | 36.00M 0.0% | 36.00M +2.9% | 35.00M +2.9% | 34.00M | - | - | - | - | - |
Other Income Expense | 419.00M +188.0% | -476.00M -981.8% | -44.00M +95.0% | -882.00M +23.3% | -1.15B -3185.7% | -35.00M -145.5% | 77.00M +103.7% | -2.08B -181.2% | 2.56B +1152.3% | -243.00M |
Other Non-operating Income (expense) | 115.00M +109.1% | 55.00M -12.7% | 63.00M -88.2% | 532.00M +72.2% | 309.00M +872.5% | -40.00M -344.4% | -9.00M +30.8% | -13.00M -360.0% | 5.00M +114.7% | -34.00M |
Special Income Charges | -147.00M -90.9% | -77.00M +53.0% | -164.00M -129.8% | 550.00M +179.1% | -695.00M -626.5% | 132.00M +181.5% | -162.00M +82.1% | -905.00M -134.3% | 2.64B +44033.3% | -6.00M |
Gain on Sale of Property, Plant and Equipment | 87.00M -26.9% | 119.00M +695.0% | -20.00M -102.4% | 818.00M +257.2% | 229.00M +182.7% | 81.00M +3950.0% | 2.00M +100.3% | -795.00M -131.1% | 2.55B +42666.7% | -6.00M |
Restructuring and Mergers Acquisition | 234.00M +19.4% | 196.00M +36.1% | 144.00M -46.3% | 268.00M -71.0% | 924.00M +1911.8% | -51.00M -131.1% | 164.00M +228.0% | 50.00M +161.0% | -82.00M | - |
Equity in Earnings of Affiliates | 53.00M -19.7% | 66.00M +29.4% | 51.00M +240.0% | 15.00M -73.7% | 57.00M | - | - | - | - | - |
Gain on Sale of Securities | 398.00M +176.5% | -520.00M -8766.7% | 6.00M +100.3% | -1.98B -141.0% | -821.00M -546.5% | -127.00M -151.2% | 248.00M +121.4% | -1.16B -1279.8% | -84.00M +58.6% | -203.00M |
Other General and Administrative | 339.00M -15.0% | 399.00M +16.7% | 342.00M +15.2% | 297.00M +32.0% | 225.00M +120.6% | 102.00M +13.3% | 90.00M -49.2% | 177.00M -41.0% | 300.00M -5.7% | 318.00M |
Salaries and Wages | 473.00M +19.7% | 395.00M +14.2% | 346.00M -39.1% | 568.00M -9.0% | 624.00M +228.4% | 190.00M -21.2% | 241.00M +12.6% | 214.00M | - | - |
Cost of Revenue | 40.94B -9.0% | 44.96B +5.1% | 42.77B -21.7% | 54.63B +37.6% | 39.70B +178.7% | 14.24B -18.1% | 17.39B +0.5% | 17.30B +24.6% | 13.89B +44.2% | 9.63B |
Gross Profit | 11.82B -7.4% | 12.77B +0.5% | 12.70B -25.9% | 17.13B +88.1% | 9.11B +2859.7% | -330.00M -107.6% | 4.32B +5.7% | 4.09B +19.3% | 3.42B +147.8% | 1.38B |
Operating Expense | 7.19B -6.7% | 7.70B +8.8% | 7.08B +4.4% | 6.78B +21.5% | 5.58B +138.8% | 2.34B -6.5% | 2.50B -53.1% | 5.33B +67.4% | 3.18B +98.5% | 1.60B |
Selling General and Administrative | 812.00M +2.3% | 794.00M +15.4% | 688.00M -20.5% | 865.00M +1.9% | 849.00M +190.8% | 292.00M -11.8% | 331.00M -15.3% | 391.00M +30.3% | 300.00M -5.7% | 318.00M |
General and Administrative Expense | 812.00M +2.3% | 794.00M +15.4% | 688.00M -20.5% | 865.00M +1.9% | 849.00M +190.8% | 292.00M -11.8% | 331.00M -15.3% | 391.00M +30.3% | 300.00M -5.7% | 318.00M |
Other Operating Expenses | 6.38B -7.7% | 6.91B +8.1% | 6.39B +8.1% | 5.92B +25.0% | 4.73B +131.4% | 2.05B -5.7% | 2.17B -56.0% | 4.94B +73.5% | 2.85B +127.8% | 1.25B |
Research and Development | - | - | - | - | - | - | 20.00M -20.0% | 25.00M -30.6% | 36.00M 0.0% | 36.00M |
Other Taxes | - | - | - | - | - | - | 1.00M 0.0% | 1.00M 0.0% | 1.00M | - |
Operating Income | 4.63B -8.6% | 5.06B -10.0% | 5.62B -45.7% | 10.35B +193.8% | 3.52B +232.1% | -2.67B -246.7% | 1.82B +246.6% | -1.24B -612.8% | 242.00M +209.5% | -221.00M |
Net Non Operating Interest Income Expense | -569.00M -10.7% | -514.00M +4.5% | -538.00M +27.2% | -739.00M +30.2% | -1.06B -100.9% | -527.00M -5.6% | -499.00M +17.9% | -608.00M -4.3% | -583.00M -72.5% | -338.00M |
Non-operating Interest Income | 132.00M -22.4% | 170.00M -21.7% | 217.00M +97.3% | 110.00M +378.3% | 23.00M -32.4% | 34.00M -54.7% | 75.00M +294.7% | 19.00M -69.4% | 62.00M +19.2% | 52.00M |
Non-operating Interest Expense | 661.00M +1.8% | 649.00M -10.2% | 723.00M -11.0% | 812.00M -22.5% | 1.05B +95.5% | 536.00M -2.0% | 547.00M -8.1% | 595.00M -3.9% | 619.00M +67.8% | 369.00M |
Total Other Finance Cost | 40.00M +14.3% | 35.00M +9.4% | 32.00M -13.5% | 37.00M +8.8% | 34.00M +36.0% | 25.00M -7.4% | 27.00M -15.6% | 32.00M +23.1% | 26.00M +23.8% | 21.00M |
Pre-tax Income | 4.48B +10.0% | 4.07B -19.2% | 5.04B -42.3% | 8.73B +564.0% | 1.31B +140.7% | -3.23B -331.2% | 1.40B +135.6% | -3.93B -277.2% | 2.22B +376.3% | -802.00M |
Write-offs | - | - | - | - | - | 555.00M +1032.7% | 49.00M -18.3% | 60.00M | - | - |
Other Special Charges | - | - | - | - | - | - | - | 50.00M +136.2% | -138.00M | - |
Provision for Income Taxes | 547.00M -41.1% | 929.00M -0.2% | 931.00M -59.2% | 2.28B +213.3% | 728.00M +185.5% | -851.00M -6.8% | -797.00M +21.1% | -1.01B -1842.3% | -52.00M +84.8% | -343.00M |
Net Income Common Stockholders | 3.92B +26.1% | 3.11B -23.7% | 4.07B -36.5% | 6.42B +1060.0% | 553.00M +123.2% | -2.38B -208.4% | 2.19B +182.2% | -2.67B -179.3% | 3.37B +717.6% | -545.00M |
Net Income | 3.93B +25.1% | 3.14B -23.5% | 4.11B -36.3% | 6.45B +998.8% | 587.00M +124.7% | -2.38B -208.4% | 2.19B +182.2% | -2.67B -179.3% | 3.37B +717.6% | -545.00M |
Net Income Including Non-Controlling Interests | 3.93B +25.1% | 3.14B -23.5% | 4.11B -36.3% | 6.45B +998.8% | 587.00M +124.7% | -2.38B -208.4% | 2.19B +182.2% | -2.67B -179.3% | 3.37B +717.6% | -545.00M |
Net Income from Continuing Operations | 3.93B +25.1% | 3.14B -23.5% | 4.11B -36.3% | 6.45B +998.8% | 587.00M +124.7% | -2.38B -208.4% | 2.19B +175.2% | -2.92B -228.6% | 2.27B +594.1% | -459.00M |
Diluted NI Available to Com Stockholders | 3.92B +26.1% | 3.11B -23.7% | 4.07B -36.5% | 6.42B +1060.0% | 553.00M +123.2% | -2.38B -208.4% | 2.19B +182.2% | -2.67B -179.3% | 3.37B +717.6% | -545.00M |
Net Income from Discontinued Operations | - | - | - | - | - | - | - | 247.00M -77.5% | 1.10B +1376.7% | -86.00M |
Total Expenses | 48.12B -8.6% | 52.66B +5.6% | 49.85B -18.8% | 61.41B +35.6% | 45.29B +173.1% | 16.58B -16.7% | 19.90B -12.1% | 22.63B +32.6% | 17.07B +51.9% | 11.24B |
Net Income from Continuing and Discontinued Operation | 3.93B +25.1% | 3.14B -23.5% | 4.11B -36.3% | 6.45B +998.8% | 587.00M +124.7% | -2.38B -208.4% | 2.19B +182.2% | -2.67B -179.3% | 3.37B +717.6% | -545.00M |
Basic EPS | - | - | 2.15 -34.7% | 3.29 +1118.5% | 0.27 +113.9% | -1.94 -209.0% | 1.78 +182.0% | -2.17 -171.1% | 3.05 +569.2% | -0.65 |
Normalized Income | 3.71B +3.0% | 3.60B -15.0% | 4.24B -43.5% | 7.51B +341.2% | 1.70B +171.4% | -2.38B -211.8% | 2.13B +254.1% | -1.38B -452.4% | 392.28M +228.5% | -305.38M |
Diluted EPS | - | - | 2.09 -34.7% | 3.2 +1085.2% | 0.27 +113.9% | -1.94 -209.0% | 1.78 +182.0% | -2.17 -171.1% | 3.05 +569.2% | -0.65 |
Interest Income | 132.00M -22.4% | 170.00M -21.7% | 217.00M +97.3% | 110.00M +378.3% | 23.00M -32.4% | 34.00M -54.7% | 75.00M +294.7% | 19.00M -69.4% | 62.00M +19.2% | 52.00M |
Weighted Average Shares (basic) | - | - | 1.90B -2.9% | 1.95B -3.2% | 2.02B +64.1% | 1.23B +0.0% | 1.23B 0.0% | 1.23B +11.5% | 1.10B +32.3% | 833.30M |
Interest Expense | 661.00M +1.8% | 649.00M -10.2% | 723.00M -11.0% | 812.00M -22.5% | 1.05B +95.5% | 536.00M -2.0% | 547.00M -8.1% | 595.00M -3.9% | 619.00M +67.8% | 369.00M |
Weighted Average Shares (diluted) | - | - | 1.93B -4.0% | 2.01B -1.9% | 2.05B +66.4% | 1.23B -0.0% | 1.23B +0.0% | 1.23B +11.5% | 1.10B +32.3% | 833.30M |
Net Interest Income | -569.00M -10.7% | -514.00M +4.5% | -538.00M +27.2% | -739.00M +30.2% | -1.06B -100.9% | -527.00M -5.6% | -499.00M +17.9% | -608.00M -4.3% | -583.00M -72.5% | -338.00M |
EBIT | 5.14B +8.9% | 4.72B -18.1% | 5.76B -39.6% | 9.54B +303.9% | 2.36B +187.7% | -2.69B -238.6% | 1.94B +158.4% | -3.33B -217.5% | 2.83B +754.7% | -433.00M |
EBITDA | 10.33B +7.7% | 9.59B -7.8% | 10.41B -26.8% | 14.22B +112.7% | 6.68B +768.2% | 770.00M -81.6% | 4.19B +449.4% | -1.20B -124.7% | 4.87B +356.8% | 1.06B |
Reconciled Cost of Revenue | 40.94B -9.0% | 44.96B +5.1% | 42.77B -21.7% | 54.63B +37.6% | 39.70B +178.7% | 14.24B -18.1% | 17.39B +0.5% | 17.30B +24.6% | 13.89B +44.2% | 9.63B |
Reconciled Depreciation | 5.19B +6.6% | 4.87B +4.9% | 4.64B -0.7% | 4.68B +8.3% | 4.32B +24.8% | 3.46B +54.0% | 2.25B +5.5% | 2.13B +5.0% | 2.03B +35.5% | 1.50B |
Net Income from Continuing Operation Net Minority Interest | 3.93B +25.1% | 3.14B -23.5% | 4.11B -36.3% | 6.45B +998.8% | 587.00M +124.7% | -2.38B -208.4% | 2.19B +175.2% | -2.92B -228.6% | 2.27B +594.1% | -459.00M |
Normalized EBITDA | 10.08B -1.1% | 10.19B -3.6% | 10.56B -32.5% | 15.65B +90.8% | 8.20B +972.0% | 765.00M -81.4% | 4.11B +375.3% | 864.00M -62.6% | 2.31B +81.6% | 1.27B |
Tax Rate for Calcs | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 30.62M +122.5% | -136.12M -365.7% | -29.23M +92.2% | -372.97M +7.2% | -401.74M -30650.6% | 1.31M -94.2% | 22.79M +104.3% | -530.45M -178.4% | 676.28M +1321.1% | -55.38M |
Total Unusual Items | 251.00M +142.0% | -597.00M -277.8% | -158.00M +88.9% | -1.43B +5.7% | -1.52B -30420.0% | 5.00M -94.2% | 86.00M +104.2% | -2.06B -180.9% | 2.55B +1321.1% | -209.00M |
Total Unusual Items Excluding Goodwill | 251.00M +142.0% | -597.00M -277.8% | -158.00M +88.9% | -1.43B +5.7% | -1.52B -30420.0% | 5.00M -94.2% | 86.00M +104.2% | -2.06B -180.9% | 2.55B +1321.1% | -209.00M |
