Total Revenue | 10.90B +4.5% | 10.43B -1.0% | 10.54B +10.1% | 9.57B +14.0% | 8.40B -2.7% | 8.63B +29.8% | 6.65B +80.2% | 3.69B +22.6% | 3.01B +191.1% | 1.03B |
Operating Revenue | 10.90B +4.5% | 10.43B -1.0% | 10.54B +10.1% | 9.57B +14.0% | 8.40B -2.7% | 8.63B +29.8% | 6.65B +80.2% | 3.69B +22.6% | 3.01B +191.1% | 1.03B |
Cost of Revenue | 6.09B +3.7% | 5.87B -6.1% | 6.25B +13.3% | 5.52B +18.6% | 4.65B -6.3% | 4.97B +28.1% | 3.88B +62.9% | 2.38B +22.8% | 1.94B +234.3% | 580.00M |
Gross Profit | 4.82B +5.6% | 4.56B +6.4% | 4.29B +5.8% | 4.05B +8.3% | 3.75B +2.2% | 3.67B +32.2% | 2.77B +111.8% | 1.31B +22.3% | 1.07B +135.9% | 454.00M |
Operating Expense | 331.00M +25.9% | 263.00M +280.1% | -146.00M -142.7% | 342.00M -13.6% | 396.00M +3.7% | 382.00M +30.4% | 293.00M +48.7% | 197.00M +7.1% | 184.00M +142.1% | 76.00M |
Selling General and Administrative | 427.00M +12.7% | 379.00M +13.1% | 335.00M -5.1% | 353.00M -6.6% | 378.00M -2.6% | 388.00M +22.8% | 316.00M +31.1% | 241.00M +6.2% | 227.00M +81.6% | 125.00M |
General and Administrative Expense | 427.00M +12.7% | 379.00M +13.1% | 335.00M -5.1% | 353.00M -6.6% | 378.00M -2.6% | 388.00M +22.8% | 316.00M +31.1% | 241.00M +6.2% | 227.00M +81.6% | 125.00M |
Other General and Administrative | 427.00M +12.7% | 379.00M +13.1% | 335.00M -5.1% | 353.00M -6.6% | 378.00M -2.6% | 388.00M +22.8% | 316.00M +31.1% | 241.00M +6.2% | 227.00M +81.6% | 125.00M |
Other Taxes | 131.00M 0.0% | 131.00M +13.9% | 115.00M -4.2% | 120.00M -4.0% | 125.00M +10.6% | 113.00M +36.1% | 83.00M +53.7% | 54.00M +8.0% | 50.00M +233.3% | 15.00M |
Depreciation Amortization Depletion | - | - | - | - | - | 1.25B +44.6% | 867.00M +26.9% | 683.00M +15.6% | 591.00M +358.1% | 129.00M |
Depreciation and amortization | - | - | - | - | - | 1.25B +44.6% | 867.00M +26.9% | 683.00M +15.6% | 591.00M +358.1% | 129.00M |
Other Operating Expenses | -227.00M +8.1% | -247.00M +58.6% | -596.00M -355.0% | -131.00M -22.4% | -107.00M +10.1% | -119.00M -12.3% | -106.00M -8.2% | -98.00M -5.4% | -93.00M -45.3% | -64.00M |
Operating Income | 4.49B +4.3% | 4.30B -3.0% | 4.43B +19.4% | 3.71B +10.9% | 3.35B +2.0% | 3.28B +32.4% | 2.48B +122.9% | 1.11B +25.5% | 887.00M +134.7% | 378.00M |
Net Non Operating Interest Income Expense | -921.00M +0.2% | -923.00M +0.2% | -925.00M -5.2% | -879.00M +1.9% | -896.00M +2.1% | -915.00M -28.2% | -714.00M -101.7% | -354.00M -35.6% | -261.00M -455.3% | -47.00M |
Non-operating Interest Income | 95.00M +120.9% | 43.00M +975.0% | 4.00M | - | - | - | - | -2.00M | - | - |
Non-operating Interest Expense | 944.00M +5.2% | 897.00M +5.8% | 848.00M +6.9% | 793.00M -4.9% | 834.00M -3.2% | 862.00M +44.9% | 595.00M +99.7% | 298.00M +41.2% | 211.00M +502.9% | 35.00M |
Total Other Finance Cost | 72.00M +4.3% | 69.00M -14.8% | 81.00M -5.8% | 86.00M +38.7% | 62.00M +17.0% | 53.00M -55.5% | 119.00M +112.5% | 56.00M +12.0% | 50.00M +316.7% | 12.00M |
Other Income Expense | 802.00M +33.7% | 600.00M +26.1% | 476.00M +70.6% | 279.00M +108.9% | -3.14B -246.0% | -907.00M -467.2% | 247.00M +216.7% | 78.00M +138.2% | -204.00M -6900.0% | 3.00M |
Equity in Earnings of Affiliates | 802.00M +33.7% | 600.00M +26.1% | 476.00M +48.3% | 321.00M +134.3% | -936.00M -422.8% | 290.00M +17.4% | 247.00M +216.7% | 78.00M +205.4% | -74.00M -2566.7% | 3.00M |
Special Income Charges | - | 0 | 0 +100.0% | -42.00M +98.1% | -2.20B -84.0% | -1.20B | 0 | 0 +100.0% | -130.00M | - |
Impairment of Capital Assets | - | 0 | 0 -100.0% | 42.00M -98.1% | 2.17B +80.9% | 1.20B | 0 | 0 -100.0% | 130.00M | - |
Restructuring and Mergers Acquisition | - | - | 0 | 0 -100.0% | 37.00M | 0 | 0 | - | - | - |
Write-offs | - | - | - | - | - | 1.20B | 0 | 0 -100.0% | 130.00M | - |
Gain on Sale of Property, Plant and Equipment | - | - | - | - | - | - | - | - | 1.00M | - |
Other Non-operating Income (expense) | - | 126.00M -74.0% | 485.00M +2209.5% | 21.00M +320.0% | 5.00M -58.3% | 12.00M +71.4% | 7.00M +16.7% | 6.00M -14.3% | 7.00M +16.7% | 6.00M |
Pre-tax Income | 4.37B +9.8% | 3.98B -0.2% | 3.99B +28.0% | 3.11B +554.5% | -685.00M -146.9% | 1.46B -27.4% | 2.01B +140.6% | 837.00M +98.3% | 422.00M +26.3% | 334.00M |
Provision for Income Taxes | 10.00M -9.1% | 11.00M +37.5% | 8.00M +700.0% | 1.00M -50.0% | 2.00M | 0 -100.0% | 8.00M +700.0% | 1.00M +108.3% | -12.00M -1300.0% | 1.00M |
Net Income Common Stockholders | 4.29B +12.0% | 3.83B +0.4% | 3.81B +29.9% | 2.94B +448.7% | -842.00M -192.5% | 910.00M -47.8% | 1.74B +324.1% | 411.00M +41000.0% | 1.00M -99.0% | 99.00M |
Net Income | 4.32B +9.9% | 3.93B -0.4% | 3.94B +28.2% | 3.08B +527.4% | -720.00M -169.7% | 1.03B -43.2% | 1.82B +129.0% | 794.00M +240.8% | 233.00M +49.4% | 156.00M |
Net Income Including Non-Controlling Interests | 4.36B +9.9% | 3.97B -0.3% | 3.98B +27.8% | 3.11B +553.0% | -687.00M -147.0% | 1.46B -27.1% | 2.01B +140.0% | 836.00M +92.6% | 434.00M +30.3% | 333.00M |
Net Income from Continuing Operations | 4.36B +9.9% | 3.97B -0.3% | 3.98B +27.8% | 3.11B +553.0% | -687.00M -147.0% | 1.46B -27.1% | 2.01B +140.0% | 836.00M +92.6% | 434.00M +30.3% | 333.00M |
Noncontrolling Interests | -40.00M -5.3% | -38.00M -11.8% | -34.00M +2.9% | -35.00M -6.1% | -33.00M -17.9% | -28.00M -75.0% | -16.00M -166.7% | -6.00M -200.0% | -2.00M -100.0% | -1.00M |
Preferred Stock Dividends | 27.00M -72.7% | 99.00M -23.3% | 129.00M -8.5% | 141.00M +15.6% | 122.00M -0.8% | 123.00M +64.0% | 75.00M -80.4% | 383.00M +65.1% | 232.00M +307.0% | 57.00M |
Diluted NI Available to Com Stockholders | 4.29B +12.0% | 3.83B +0.4% | 3.81B +29.9% | 2.94B +448.7% | -842.00M -192.5% | 910.00M -47.8% | 1.74B +324.1% | 411.00M +41000.0% | 1.00M -99.0% | 99.00M |
Total Operating Income as Reported | 5.29B +7.9% | 4.90B -0.2% | 4.91B +23.0% | 3.99B +1791.9% | 211.00M -91.1% | 2.38B -12.9% | 2.73B +129.1% | 1.19B +74.4% | 683.00M +79.3% | 381.00M |
Total Expenses | 6.42B +4.6% | 6.13B +0.5% | 6.11B +4.2% | 5.86B +16.1% | 5.05B -5.6% | 5.35B +28.2% | 4.17B +61.8% | 2.58B +21.4% | 2.12B +223.6% | 656.00M |
Interest Income | 95.00M +120.9% | 43.00M +975.0% | 4.00M | - | - | - | - | -2.00M | - | - |
Interest Expense | 944.00M +5.2% | 897.00M +5.8% | 848.00M +6.9% | 793.00M -4.9% | 834.00M -3.2% | 862.00M +44.9% | 595.00M +99.7% | 298.00M +41.2% | 211.00M +502.9% | 35.00M |
Net Interest Income | -921.00M +0.2% | -923.00M +0.2% | -925.00M -5.2% | -879.00M +1.9% | -896.00M +2.1% | -915.00M -28.2% | -714.00M -101.7% | -354.00M -35.6% | -261.00M -455.3% | -47.00M |
Net Income from Continuing and Discontinued Operation | 4.32B +9.9% | 3.93B -0.4% | 3.94B +28.2% | 3.08B +527.4% | -720.00M -169.7% | 1.03B -43.2% | 1.82B +129.0% | 794.00M +240.8% | 233.00M +49.4% | 156.00M |
Normalized Income | 4.32B +9.9% | 3.93B -0.4% | 3.94B +26.5% | 3.12B +251.5% | 887.46M -60.2% | 2.23B +22.7% | 1.82B +129.0% | 794.00M +155.3% | 311.00M +99.4% | 156.00M |
EBIT | 5.31B +9.0% | 4.87B +0.8% | 4.83B +23.8% | 3.91B +2521.5% | 149.00M -93.6% | 2.32B -10.9% | 2.61B +129.9% | 1.14B +79.3% | 633.00M +71.5% | 369.00M |
EBITDA | 6.59B +8.3% | 6.09B +0.4% | 6.06B +16.8% | 5.19B +240.3% | 1.53B -57.4% | 3.58B +2.9% | 3.48B +91.2% | 1.82B +48.5% | 1.22B +145.8% | 498.00M |
Reconciled Cost of Revenue | 6.09B +3.7% | 5.87B -6.1% | 6.25B +13.3% | 5.52B +18.6% | 4.65B -6.3% | 4.97B +28.1% | 3.88B +62.9% | 2.38B +22.8% | 1.94B +234.3% | 580.00M |
Reconciled Depreciation | 1.28B +5.8% | 1.21B -1.4% | 1.23B -4.4% | 1.29B -6.5% | 1.38B +9.8% | 1.25B +44.6% | 867.00M +26.9% | 683.00M +15.6% | 591.00M +358.1% | 129.00M |
Net Income from Continuing Operation Net Minority Interest | 4.32B +9.9% | 3.93B -0.4% | 3.94B +28.2% | 3.08B +527.4% | -720.00M -169.7% | 1.03B -43.2% | 1.82B +129.0% | 794.00M +240.8% | 233.00M +49.4% | 156.00M |
Normalized EBITDA | 6.59B +8.3% | 6.09B +0.4% | 6.06B +15.8% | 5.24B +40.4% | 3.73B -21.9% | 4.78B +37.4% | 3.48B +91.2% | 1.82B +34.3% | 1.35B +171.9% | 498.00M |
Total Unusual Items Excluding Goodwill | - | 0 | 0 +100.0% | -42.00M +98.1% | -2.20B -84.0% | -1.20B | 0 | 0 +100.0% | -130.00M | - |
Tax Rate for Calcs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Unusual Items | - | 0 | 0 +100.0% | -42.00M +98.1% | -2.20B -84.0% | -1.20B | 0 | 0 +100.0% | -130.00M | - |
Tax Effect of Unusual Items | 0 | 0 | 0 +100.0% | -13.5K +100.0% | -594.54M | 0 | 0 | 0 +100.0% | -52.00M | 0 |