Total Revenue | 24.94B -3.5% | 25.85B -3.0% | 26.64B +0.6% | 26.48B +1.7% | 26.04B -0.5% | 26.18B +4.8% | 24.98B -4.9% | 26.27B +0.7% | 26.08B -0.9% | 26.30B |
Operating Revenue | 24.94B -3.5% | 25.85B -3.0% | 26.64B +0.6% | 26.48B +1.7% | 26.04B -0.5% | 26.18B +4.8% | 24.98B -4.9% | 26.27B +0.7% | 26.08B -0.9% | 26.30B |
Total Operating Income as Reported | -4.67B -377.4% | 1.68B -63.2% | 4.57B +25.8% | 3.63B +5.0% | 3.46B +62.6% | 2.13B -30.7% | 3.07B +130.1% | -10.21B -268.5% | 6.06B +8.1% | 5.60B |
Weighted Average Shares (diluted) | 1.19B -2.3% | 1.22B -1.6% | 1.24B 0.0% | 1.24B -0.1% | 1.24B +0.7% | 1.23B +0.3% | 1.22B +0.4% | 1.22B -0.8% | 1.23B +0.2% | 1.23B |
Weighted Average Shares (basic) | 1.19B -1.9% | 1.21B -1.4% | 1.23B +0.1% | 1.23B +0.2% | 1.22B +0.1% | 1.22B +0.2% | 1.22B +0.2% | 1.22B +0.1% | 1.22B +0.1% | 1.22B |
Diluted EPS | -4.93 -318.1% | 2.26 -2.2% | 2.31 +20.9% | 1.91 +132.9% | 0.82 +182.8% | 0.29 -81.6% | 1.58 +118.8% | -8.39 -193.7% | 8.95 +218.5% | 2.81 |
Basic EPS | -4.93 -317.2% | 2.27 -2.6% | 2.33 +20.7% | 1.93 +132.5% | 0.83 +186.2% | 0.29 -81.8% | 1.59 +119.0% | -8.39 -192.9% | 9.03 +218.0% | 2.84 |
Other Income Expense | -9.26B -144.7% | -3.78B -471.5% | -662.00M +19.5% | -822.00M +47.6% | -1.57B +52.9% | -3.33B -188.4% | -1.16B +92.7% | -15.84B -2841.0% | 578.00M +27.3% | 454.00M |
Other Non-operating Income (expense) | 113.00M +1355.6% | -9.00M -190.0% | 10.00M 0.0% | 10.00M +42.9% | 7.00M -91.0% | 78.00M -73.6% | 295.00M -2.0% | 301.00M -52.0% | 627.00M +32.8% | 472.00M |
Special Income Charges | -9.35B -149.3% | -3.75B -469.9% | -658.00M +25.9% | -888.00M +44.2% | -1.59B +53.2% | -3.40B -130.0% | -1.48B +90.7% | -15.95B -32453.1% | -49.00M -172.2% | -18.00M |
Gain on Sale of Business | -42.00M +48.1% | -81.00M -2125.0% | 4.00M -84.0% | 25.00M -43.2% | 44.00M +2300.0% | -2.00M -100.5% | 420.00M +2900.0% | -15.00M | - | - |
Impairment of Capital Assets | 9.31B +153.6% | 3.67B +454.2% | 662.00M -27.5% | 913.00M -44.1% | 1.63B -51.9% | 3.40B +79.0% | 1.90B -88.1% | 15.94B +32422.4% | 49.00M +172.2% | 18.00M |
Gain on Sale of Securities | -22.00M +8.3% | -24.00M -71.4% | -14.00M -125.0% | 56.00M +273.3% | 15.00M +287.5% | -8.00M -127.6% | 29.00M +115.0% | -193.00M | - | - |
Cost of Revenue | 16.63B -1.5% | 16.88B -4.7% | 17.71B -3.5% | 18.36B +5.8% | 17.36B +2.1% | 17.01B +1.1% | 16.83B -3.0% | 17.35B +1.8% | 17.04B -0.6% | 17.15B |
Gross Profit | 8.31B -7.3% | 8.97B +0.5% | 8.93B +9.9% | 8.12B -6.5% | 8.68B -5.4% | 9.18B +12.6% | 8.15B -8.7% | 8.92B -1.2% | 9.03B -1.2% | 9.15B |
Operating Expense | 3.67B +5.3% | 3.49B -7.3% | 3.76B +9.3% | 3.44B +2.0% | 3.37B -2.2% | 3.45B +14.7% | 3.01B -4.6% | 3.15B +7.6% | 2.93B -17.0% | 3.53B |
Selling General and Administrative | 3.67B +5.3% | 3.49B -7.3% | 3.76B +9.3% | 3.44B +2.0% | 3.37B -2.2% | 3.45B +14.7% | 3.01B -4.6% | 3.15B +7.6% | 2.93B -17.0% | 3.53B |
General and Administrative Expense | - | 3.49B -7.3% | 3.76B +9.3% | 3.44B +2.0% | 3.37B -2.2% | 3.45B +14.7% | 3.01B -4.6% | 3.15B +7.6% | 2.93B -17.0% | 3.53B |
Salaries and Wages | - | -130.00M -294.0% | 67.00M +149.6% | -135.00M +36.9% | -214.00M -6.5% | -201.00M -16.9% | -172.00M -330.0% | -40.00M | - | - |
Other General and Administrative | - | 3.62B -2.1% | 3.69B +3.3% | 3.58B -0.4% | 3.59B -1.7% | 3.65B +14.9% | 3.18B -0.4% | 3.19B +9.0% | 2.93B -17.0% | 3.53B |
Selling and Marketing Expense | - | - | 3.69B +3.3% | 3.58B -0.4% | 3.59B -1.7% | 3.65B +14.9% | 3.18B -0.4% | 3.19B +9.0% | 2.93B -17.0% | 3.53B |
Operating Income | 4.64B -15.4% | 5.48B +6.1% | 5.17B +10.4% | 4.68B -11.8% | 5.31B -7.3% | 5.73B +11.4% | 5.14B -10.9% | 5.77B -5.5% | 6.11B +8.7% | 5.62B |
Net Non Operating Interest Income Expense | -825.00M +2.1% | -843.00M +3.3% | -872.00M +2.5% | -894.00M +56.0% | -2.03B -48.6% | -1.37B -3.2% | -1.32B -6.1% | -1.25B -1.2% | -1.23B -8.8% | -1.13B |
Non-operating Interest Income | 122.00M +76.8% | 69.00M +72.5% | 40.00M +48.1% | 27.00M +80.0% | 15.00M -44.4% | 27.00M -25.0% | 36.00M +2.9% | 35.00M | - | - |
Non-operating Interest Expense | 947.00M +3.8% | 912.00M 0.0% | 912.00M -1.0% | 921.00M -55.0% | 2.05B +46.8% | 1.39B +2.4% | 1.36B +6.0% | 1.28B +4.1% | 1.23B +8.8% | 1.13B |
Pre-tax Income | -5.45B -736.1% | 856.00M -76.4% | 3.63B +22.5% | 2.97B +73.7% | 1.71B +65.8% | 1.03B -61.3% | 2.66B +123.5% | -11.32B -307.7% | 5.45B +10.3% | 4.94B |
Provision for Income Taxes | 403.00M +121.3% | -1.89B -340.2% | 787.00M +31.6% | 598.00M -12.6% | 684.00M +2.2% | 669.00M -8.1% | 728.00M +168.2% | -1.07B +80.5% | -5.48B -511.3% | 1.33B |
Net Income Common Stockholders | -5.85B -313.0% | 2.74B -3.9% | 2.85B +20.8% | 2.36B +133.5% | 1.01B +184.3% | 356.00M -81.6% | 1.94B +119.0% | -10.19B -193.2% | 10.94B +220.3% | 3.42B |
Net Income | -5.85B -313.0% | 2.74B -3.9% | 2.85B +20.8% | 2.36B +133.5% | 1.01B +184.3% | 356.00M -81.6% | 1.94B +119.0% | -10.19B -193.2% | 10.94B +204.3% | 3.60B |
Net Income Including Non-Controlling Interests | -5.85B -313.0% | 2.75B -3.5% | 2.85B +20.2% | 2.37B +131.3% | 1.02B +183.7% | 361.00M -81.3% | 1.93B +118.9% | -10.25B -193.8% | 10.93B +203.2% | 3.61B |
Net Income from Continuing Operations | -5.85B -313.0% | 2.75B -3.5% | 2.85B +20.2% | 2.37B +131.3% | 1.02B +183.7% | 361.00M -81.3% | 1.93B +118.9% | -10.25B -193.8% | 10.93B +203.2% | 3.61B |
Noncontrolling Interests | 2.00M +200.0% | -2.00M -122.2% | 9.00M +280.0% | -5.00M +58.3% | -12.00M -140.0% | -5.00M -350.0% | 2.00M -96.8% | 62.00M +588.9% | 9.00M +190.0% | -10.00M |
Diluted NI Available to Com Stockholders | -5.85B -313.0% | 2.74B -3.9% | 2.85B +20.8% | 2.36B +133.5% | 1.01B +184.3% | 356.00M -81.6% | 1.94B +119.0% | -10.19B -193.2% | 10.94B +220.3% | 3.42B |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | 180.00M |
Total Expenses | 20.30B -0.3% | 20.36B -5.2% | 21.47B -1.5% | 21.80B +5.2% | 20.73B +1.4% | 20.46B +3.1% | 19.84B -3.2% | 20.50B +2.6% | 19.97B -3.4% | 20.68B |
Net Income from Continuing and Discontinued Operation | -5.85B -313.0% | 2.74B -3.9% | 2.85B +20.8% | 2.36B +133.5% | 1.01B +184.3% | 356.00M -81.6% | 1.94B +119.0% | -10.19B -193.2% | 10.94B +204.3% | 3.60B |
Normalized Income | 1.56B -72.8% | 5.73B +69.3% | 3.38B +11.7% | 3.03B +54.7% | 1.96B -31.2% | 2.84B -4.8% | 2.99B -32.6% | 4.43B -59.6% | 10.97B +204.0% | 3.61B |
Interest Income | 122.00M +76.8% | 69.00M +72.5% | 40.00M +48.1% | 27.00M +80.0% | 15.00M -44.4% | 27.00M -25.0% | 36.00M +2.9% | 35.00M | - | - |
Interest Expense | 947.00M +3.8% | 912.00M 0.0% | 912.00M -1.0% | 921.00M -55.0% | 2.05B +46.8% | 1.39B +2.4% | 1.36B +6.0% | 1.28B +4.1% | 1.23B +8.8% | 1.13B |
Net Interest Income | -825.00M +2.1% | -843.00M +3.3% | -872.00M +2.5% | -894.00M +56.0% | -2.03B -48.6% | -1.37B -3.2% | -1.32B -6.1% | -1.25B -1.2% | -1.23B -8.8% | -1.13B |
EBIT | -4.50B -354.4% | 1.77B -61.1% | 4.54B +16.9% | 3.89B +3.5% | 3.75B +54.9% | 2.42B -39.7% | 4.02B +140.1% | -10.04B -250.2% | 6.68B +10.1% | 6.07B |
EBITDA | -3.53B -230.0% | 2.72B -50.7% | 5.51B +14.2% | 4.82B +3.3% | 4.67B +37.5% | 3.39B -32.4% | 5.02B +155.4% | -9.05B -217.4% | 7.71B +4.1% | 7.41B |
Reconciled Cost of Revenue | 16.63B -1.5% | 16.88B -4.7% | 17.71B -3.5% | 18.36B +5.8% | 17.36B +2.1% | 17.01B +1.1% | 16.83B -3.0% | 17.35B +1.8% | 17.04B -0.6% | 17.15B |
Reconciled Depreciation | 968.00M +2.1% | 948.00M -1.4% | 961.00M +3.0% | 933.00M +2.5% | 910.00M -6.1% | 969.00M -2.5% | 994.00M +1.1% | 983.00M -4.7% | 1.03B -22.9% | 1.34B |
Net Income from Continuing Operation Net Minority Interest | -5.85B -313.0% | 2.74B -3.9% | 2.85B +20.8% | 2.36B +133.5% | 1.01B +184.3% | 356.00M -81.6% | 1.94B +119.0% | -10.19B -193.2% | 10.94B +204.3% | 3.60B |
Normalized EBITDA | 5.84B -10.0% | 6.49B +5.1% | 6.18B +9.3% | 5.65B -9.4% | 6.24B -8.3% | 6.80B +5.2% | 6.47B -8.8% | 7.09B -8.7% | 7.76B +4.5% | 7.43B |
Tax Rate for Calcs | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -1.97B -148.3% | -792.54M -443.5% | -145.82M +13.2% | -168.06M +73.3% | -630.00M +31.6% | -920.43M -131.7% | -397.30M +73.8% | -1.52B -7642.5% | -19.60M -303.3% | -4.86M |
Total Unusual Items | -9.37B -148.3% | -3.77B -461.6% | -672.00M +19.2% | -832.00M +47.2% | -1.57B +53.8% | -3.41B -135.1% | -1.45B +91.0% | -16.14B -32846.9% | -49.00M -172.2% | -18.00M |
Total Unusual Items Excluding Goodwill | -9.37B -148.3% | -3.77B -461.6% | -672.00M +19.2% | -832.00M +47.2% | -1.57B +53.8% | -3.41B -135.1% | -1.45B +91.0% | -16.14B -32846.9% | -49.00M -172.2% | -18.00M |