Total Revenue | 187.27B +1.2% | 184.99B +5.0% | 176.19B +11.5% | 158.06B +15.9% | 136.34B +7.2% | 127.14B -18.4% | 155.90B -2.8% | 160.34B +2.3% | 156.78B +3.3% | 151.80B |
Operating Revenue | 187.27B +1.2% | 184.99B +5.0% | 176.19B +11.5% | 158.06B +15.9% | 136.34B +7.2% | 127.14B -18.4% | 155.90B -2.8% | 160.34B +2.3% | 156.78B +3.3% | 151.80B |
Total Unusual Items Excluding Goodwill | 346.00M +923.8% | -42.00M +79.5% | -205.00M +97.3% | -7.52B -200.8% | 7.46B +2201.5% | 324.00M +264.0% | 89.00M -22.6% | 115.00M +600.0% | -23.00M -114.6% | 158.00M |
Total Unusual Items | 346.00M +923.8% | -42.00M +79.5% | -205.00M +97.3% | -7.52B -200.8% | 7.46B +2201.5% | 324.00M +264.0% | 89.00M -22.6% | 115.00M +600.0% | -23.00M -114.6% | 158.00M |
Normalized EBITDA | 3.29B -76.9% | 14.28B +18.9% | 12.01B -2.2% | 12.28B -32.1% | 18.09B +135.9% | 7.67B -13.0% | 8.81B -36.5% | 13.87B -22.7% | 17.94B +10.1% | 16.29B |
Tax Rate for Calcs | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 107.26M +1480.4% | -7.77M +82.0% | -43.05M +98.0% | -2.15B -206.8% | 2.01B +2201.5% | 87.48M +264.0% | 24.03M +39.3% | 17.25M +1630.6% | -1.13M -102.2% | 50.88M |
Other Income Expense | -2.82B -275.0% | 1.61B +192.5% | -1.74B +79.9% | -8.65B -158.4% | 14.80B +229.5% | 4.49B +561.1% | -974.00M -158.3% | 1.67B -58.3% | 4.01B +142.1% | 1.66B |
Other Non-operating Income (expense) | -20.00M -102.2% | 896.00M +145.8% | -1.96B -203.1% | 1.90B -71.4% | 6.65B +878.9% | 679.00M +160.9% | -1.11B -180.2% | 1.39B -50.6% | 2.81B +767.1% | -422.00M |
Equity in Earnings of Affiliates | -3.14B -515.9% | 756.00M +78.7% | 423.00M +114.0% | -3.03B -536.0% | 695.00M -80.1% | 3.49B +6607.7% | 52.00M -68.5% | 165.00M -86.4% | 1.22B -36.7% | 1.92B |
Gain on Sale of Securities | 346.00M +923.8% | -42.00M +79.5% | -205.00M +97.3% | -7.52B -182.1% | 9.16B +2718.2% | 325.00M +125.7% | 144.00M +25.2% | 115.00M +600.0% | -23.00M -1250.0% | 2.00M |
Cost of Revenue | 185.59B +9.5% | 169.49B +5.9% | 160.03B +13.6% | 140.89B +17.5% | 119.90B -1.2% | 121.36B -15.8% | 144.16B -1.1% | 145.73B +3.8% | 140.37B +3.9% | 135.04B |
Gross Profit | 1.68B -89.2% | 15.51B -4.0% | 16.16B -5.8% | 17.16B +4.4% | 16.44B +184.1% | 5.79B -50.7% | 11.73B -19.7% | 14.61B -11.0% | 16.41B -2.1% | 16.76B |
Operating Expense | 10.85B +5.5% | 10.29B -3.9% | 10.70B -1.7% | 10.89B -8.6% | 11.91B +16.9% | 10.19B -8.7% | 11.16B -2.1% | 11.40B -1.1% | 11.53B +5.1% | 10.97B |
Selling General and Administrative | 10.85B +5.5% | 10.29B -3.9% | 10.70B -1.7% | 10.89B -8.6% | 11.91B +16.9% | 10.19B -8.7% | 11.16B -2.1% | 11.40B -1.1% | 11.53B +5.1% | 10.97B |
General and Administrative Expense | - | - | - | - | - | - | - | - | 11.53B | - |
Other General and Administrative | - | - | - | - | - | - | - | - | 11.53B | - |
Other Operating Expenses | - | - | - | - | - | 8.61B -9.1% | 9.47B +0.1% | 9.46B +4.6% | 9.05B +2.3% | 8.85B |
Operating Income | -9.17B -275.7% | 5.22B -4.4% | 5.46B -13.0% | 6.28B +38.8% | 4.52B +202.6% | -4.41B -867.9% | 574.00M -82.1% | 3.20B -34.4% | 4.88B -15.6% | 5.79B |
Net Non Operating Interest Income Expense | 157.00M -61.1% | 404.00M +62.2% | 249.00M +138.7% | -643.00M +58.3% | -1.54B -28.6% | -1.20B -399.6% | -240.00M +54.5% | -528.00M +27.6% | -729.00M -11.0% | -657.00M |
Non-operating Interest Income | 1.49B -3.2% | 1.54B -1.7% | 1.57B +145.2% | 639.00M +144.8% | 261.00M -42.3% | 452.00M -44.1% | 809.00M +15.6% | 700.00M +51.8% | 461.00M +56.8% | 294.00M |
Non-operating Interest Expense | 1.33B +17.3% | 1.14B -13.8% | 1.32B +2.8% | 1.28B -28.9% | 1.80B +9.2% | 1.65B +57.4% | 1.05B -14.6% | 1.23B +3.2% | 1.19B +25.1% | 951.00M |
Pre-tax Income | -11.83B -263.6% | 7.23B +82.3% | 3.97B +231.5% | -3.02B -117.0% | 17.78B +1693.2% | -1.12B -74.4% | -640.00M -114.7% | 4.34B -46.7% | 8.16B +20.3% | 6.78B |
Special Income Charges | - | - | - | -121.00M +92.9% | -1.70B -170100.0% | -1.00M +98.2% | -55.00M | - | - | 156.00M |
Other Special Charges | - | - | - | 121.00M -92.9% | 1.70B +170100.0% | 1.00M -98.2% | 55.00M | - | - | -156.00M |
Provision for Income Taxes | -3.67B -373.9% | 1.34B +469.9% | -362.00M +58.1% | -864.00M -564.6% | -130.00M -181.3% | 160.00M +122.1% | -724.00M -211.4% | 650.00M +61.7% | 402.00M -81.6% | 2.18B |
Net Income Common Stockholders | -8.18B -239.2% | 5.88B +35.2% | 4.35B +319.4% | -1.98B -111.0% | 17.94B +1502.4% | -1.28B -2821.3% | 47.00M -98.7% | 3.68B -52.4% | 7.73B +68.5% | 4.59B |
Net Income | -8.18B -239.2% | 5.88B +35.2% | 4.35B +319.4% | -1.98B -111.0% | 17.94B +1502.4% | -1.28B -2821.3% | 47.00M -98.7% | 3.68B -52.4% | 7.73B +68.5% | 4.59B |
Net Income Including Non-Controlling Interests | -8.16B -238.5% | 5.89B +36.2% | 4.33B +301.2% | -2.15B -112.0% | 17.91B +1503.6% | -1.28B -1619.0% | 84.00M -97.7% | 3.69B -52.4% | 7.76B +68.6% | 4.60B |
Net Income from Continuing Operations | -8.16B -238.5% | 5.89B +36.2% | 4.33B +301.2% | -2.15B -112.0% | 17.91B +1503.6% | -1.28B -1619.0% | 84.00M -97.7% | 3.69B -52.4% | 7.76B +68.6% | 4.60B |
Noncontrolling Interests | -20.00M -33.3% | -15.00M -183.3% | 18.00M -89.5% | 171.00M +533.3% | 27.00M +1000.0% | -3.00M +91.9% | -37.00M -105.6% | -18.00M +30.8% | -26.00M -136.4% | -11.00M |
Diluted NI Available to Com Stockholders | -8.18B -239.2% | 5.88B +35.2% | 4.35B +319.4% | -1.98B -111.0% | 17.94B +1502.4% | -1.28B -2821.3% | 47.00M -98.7% | 3.68B -52.4% | 7.73B +68.5% | 4.59B |
Basic EPS | -2.06 -239.2% | 1.48 +35.8% | 1.09 +322.4% | -0.49 -110.9% | 4.49 +1503.1% | -0.32 -3300.0% | 0.01 -98.9% | 0.93 -51.3% | 1.91 +64.7% | 1.16 |
Diluted EPS | -2.06 -241.1% | 1.46 +35.2% | 1.08 +320.4% | -0.49 -111.0% | 4.45 +1490.6% | -0.32 -3300.0% | 0.01 -98.9% | 0.92 -51.6% | 1.9 +65.2% | 1.15 |
Weighted Average Shares (basic) | 3.98B +0.0% | 3.98B -0.5% | 4.00B -0.4% | 4.01B +0.6% | 3.99B +0.5% | 3.97B +0.0% | 3.97B +0.5% | 3.95B -0.7% | 3.98B +0.2% | 3.97B |
Weighted Average Shares (diluted) | 3.98B -1.0% | 4.02B -0.5% | 4.04B +0.7% | 4.01B -0.5% | 4.03B +1.5% | 3.97B -0.8% | 4.00B +0.2% | 4.00B -0.1% | 4.00B +0.1% | 4.00B |
Total Operating Income as Reported | -9.17B -275.7% | 5.22B -4.4% | 5.46B -13.0% | 6.28B +38.8% | 4.52B +202.6% | -4.41B -867.9% | 574.00M -82.1% | 3.20B -34.4% | 4.88B | - |
Total Expenses | 196.44B +9.3% | 179.77B +5.3% | 170.73B +12.5% | 151.78B +15.1% | 131.82B +0.2% | 131.55B -15.3% | 155.33B -1.2% | 157.13B +3.4% | 151.90B +4.0% | 146.01B |
Net Income from Continuing and Discontinued Operation | -8.18B -239.2% | 5.88B +35.2% | 4.35B +319.4% | -1.98B -111.0% | 17.94B +1502.4% | -1.28B -2821.3% | 47.00M -98.7% | 3.68B -52.4% | 7.73B +68.5% | 4.59B |
Normalized Income | -8.42B -242.4% | 5.91B +31.1% | 4.51B +33.1% | 3.39B -72.9% | 12.49B +924.4% | -1.52B -8333.6% | -17.97M -100.5% | 3.58B -53.8% | 7.75B +73.0% | 4.48B |
Interest Income | 1.49B -3.2% | 1.54B -1.7% | 1.57B +145.2% | 639.00M +144.8% | 261.00M -42.3% | 452.00M -44.1% | 809.00M +15.6% | 700.00M +51.8% | 461.00M +56.8% | 294.00M |
Interest Expense | 1.33B +17.3% | 1.14B -13.8% | 1.32B +2.8% | 1.28B -28.9% | 1.80B +9.2% | 1.65B +57.4% | 1.05B -14.6% | 1.23B +3.2% | 1.19B +25.1% | 951.00M |
Net Interest Income | 157.00M -61.1% | 404.00M +62.2% | 249.00M +138.7% | -643.00M +58.3% | -1.54B -28.6% | -1.20B -399.6% | -240.00M +54.5% | -528.00M +27.6% | -729.00M -11.0% | -657.00M |
EBIT | -10.50B -225.4% | 8.37B +58.4% | 5.29B +404.8% | -1.73B -108.9% | 19.58B +3560.4% | 535.00M +30.8% | 409.00M -92.7% | 5.57B -40.4% | 9.35B +20.9% | 7.74B |
EBITDA | 3.64B -74.4% | 14.24B +20.6% | 11.81B +148.1% | 4.76B -81.4% | 25.54B +219.6% | 7.99B -10.2% | 8.90B -36.4% | 13.99B -22.0% | 17.92B +8.9% | 16.45B |
Reconciled Cost of Revenue | 185.59B +9.5% | 169.49B +5.9% | 160.03B +13.6% | 140.89B +17.5% | 119.90B -1.2% | 121.36B -15.8% | 144.16B -1.1% | 145.73B +3.8% | 140.37B +3.9% | 135.04B |
Reconciled Depreciation | 14.13B +140.9% | 5.87B -10.1% | 6.52B +0.5% | 6.49B +8.9% | 5.96B -20.1% | 7.46B -12.2% | 8.49B +0.9% | 8.41B -1.9% | 8.57B -1.7% | 8.72B |
Net Income from Continuing Operation Net Minority Interest | -8.18B -239.2% | 5.88B +35.2% | 4.35B +319.4% | -1.98B -111.0% | 17.94B +1502.4% | -1.28B -2821.3% | 47.00M -98.7% | 3.68B -52.4% | 7.73B +68.5% | 4.59B |
