Total Revenue | 44.26B -11.6% | 50.07B +2.8% | 48.71B -15.1% | 57.34B +36.3% | 42.08B +80.7% | 23.29B -30.8% | 33.67B -1.1% | 34.05B +29.9% | 26.22B +29.9% | 20.18B |
Operating Revenue | 44.26B -11.6% | 50.07B +2.8% | 48.71B -15.1% | 57.34B +36.3% | 42.08B +80.7% | 23.29B -30.8% | 33.67B -1.1% | 34.05B +29.9% | 26.22B +29.9% | 20.18B |
Tax Effect of Unusual Items | 890.4K +104.4% | -20.22M -207.2% | 18.86M +83.7% | 10.27M +117.2% | -59.74M -139.2% | -24.97M -426.9% | 7.64M -69.5% | 25.02M +570.5% | -5.32M -421.2% | 1.66M |
Interest Income | 108.00M +54.3% | 70.00M +159.3% | 27.00M | - | - | - | - | - | - | - |
Weighted Average Shares (diluted) | 704.00M | - | 699.00M -0.3% | 701.00M -2.1% | 716.00M -1.6% | 728.00M -9.0% | 800.00M +0.1% | 799.00M +11.3% | 718.00M +54.1% | 466.00M |
Weighted Average Shares (basic) | 704.00M | - | 699.00M -0.3% | 701.00M -2.1% | 716.00M -1.6% | 728.00M +0.1% | 727.00M +0.1% | 726.00M +1.3% | 717.00M +54.5% | 464.00M |
Diluted EPS | 1.66 | - | 1.4 +17.6% | 1.19 +116.4% | 0.55 +114.4% | -3.83 -244.5% | 2.65 -2.2% | 2.71 +185.3% | 0.95 +120.9% | 0.43 |
Basic EPS | 1.66 | - | 1.4 +17.6% | 1.19 +116.4% | 0.55 +114.4% | -3.83 -241.9% | 2.7 -2.5% | 2.77 +188.5% | 0.96 +123.3% | 0.43 |
Net Income from Discontinued Operations | 383.00M | - | - | - | - | - | - | - | - | - |
Non-operating Interest Income | 108.00M +54.3% | 70.00M +159.3% | 27.00M | - | - | - | - | - | - | - |
General and Administrative Expense | 342.00M -10.2% | 381.00M +8.9% | 350.00M +7.7% | 325.00M +11.3% | 292.00M +7.7% | 271.00M -8.8% | 297.00M -6.0% | 316.00M +14.5% | 276.00M -1.1% | 279.00M |
Other General and Administrative | 342.00M -10.2% | 381.00M +8.9% | 350.00M +7.7% | 325.00M +11.3% | 292.00M +7.7% | 271.00M -8.8% | 297.00M -6.0% | 316.00M +14.5% | 276.00M -1.1% | 279.00M |
Cost of Revenue | 42.54B -12.0% | 48.35B +2.9% | 47.00B -15.2% | 55.46B +37.5% | 40.34B +82.1% | 22.16B -29.3% | 31.36B -0.7% | 31.58B +27.9% | 24.68B +30.4% | 18.93B |
Gross Profit | 1.72B +0.2% | 1.72B +0.6% | 1.71B -9.4% | 1.89B +8.7% | 1.74B +53.5% | 1.13B -51.1% | 2.31B -6.7% | 2.48B +61.2% | 1.54B +22.7% | 1.25B |
Operating Expense | 342.00M -10.2% | 381.00M +8.9% | 350.00M +7.7% | 325.00M +11.3% | 292.00M +7.7% | 271.00M -8.8% | 297.00M -6.0% | 316.00M +14.5% | 276.00M -1.1% | 279.00M |
Selling General and Administrative | 342.00M -10.2% | 381.00M +8.9% | 350.00M +7.7% | 325.00M +11.3% | 292.00M +7.7% | 271.00M -8.8% | 297.00M -6.0% | 316.00M +14.5% | 276.00M -1.1% | 279.00M |
Operating Income | 1.38B +3.1% | 1.34B -1.5% | 1.36B -13.0% | 1.56B +8.2% | 1.44B +68.0% | 859.00M -57.4% | 2.02B -6.8% | 2.16B +71.4% | 1.26B +29.6% | 974.00M |
Net Non Operating Interest Income Expense | -446.00M -23.9% | -360.00M -0.3% | -359.00M +11.4% | -405.00M +4.7% | -425.00M +2.5% | -436.00M -2.6% | -425.00M +1.4% | -431.00M +15.5% | -510.00M -9.2% | -467.00M |
Non-operating Interest Expense | 554.00M +28.8% | 430.00M +11.4% | 386.00M -4.7% | 405.00M -4.7% | 425.00M -2.5% | 436.00M +2.6% | 425.00M -1.4% | 431.00M -15.5% | 510.00M +9.2% | 467.00M |
Other Income Expense | 467.00M +54.6% | 302.00M -51.6% | 624.00M +139.1% | 261.00M +187.9% | -297.00M +90.2% | -3.02B -561.4% | 655.00M -4.0% | 682.00M +354.7% | 150.00M -39.5% | 248.00M |
Gain on Sale of Securities | 30.00M +500.0% | 5.00M -95.0% | 101.00M -70.8% | 346.00M +17200.0% | 2.00M +101.1% | -182.00M -163.2% | 288.00M +50.8% | 191.00M +1369.2% | 13.00M -56.7% | 30.00M |
Equity in Earnings of Affiliates | 382.00M -15.5% | 452.00M +22.5% | 369.00M -8.4% | 403.00M +47.1% | 274.00M -22.8% | 355.00M -8.5% | 388.00M +3.5% | 375.00M +29.3% | 290.00M +48.7% | 195.00M |
Special Income Charges | 54.00M +133.8% | -160.00M -205.3% | 152.00M +156.5% | -269.00M +54.6% | -592.00M +81.7% | -3.23B -11450.0% | -28.00M -124.6% | 114.00M +204.6% | -109.00M -645.0% | 20.00M |
Gain on Sale of Property, Plant and Equipment | 54.00M +133.8% | -160.00M -205.3% | 152.00M +156.5% | -269.00M +54.6% | -592.00M +17.7% | -719.00M -2467.9% | -28.00M -124.6% | 114.00M +204.6% | -109.00M -645.0% | 20.00M |
Impairment of Capital Assets | - | - | - | 0 | 0 -100.0% | 2.52B | 0 | 0 | - | - |
Other Special Charges | - | - | - | - | - | - | - | - | 40.00M | - |
Gain on Sale of Business | - | - | - | - | - | - | - | 200.00M | 0 | 0 |
Other Non-operating Income (expense) | 1.00M -80.0% | 5.00M +150.0% | 2.00M +100.9% | -219.00M -1252.6% | 19.00M -51.3% | 39.00M +457.1% | 7.00M +250.0% | 2.00M +106.5% | -31.00M -1133.3% | 3.00M |
Pre-tax Income | 1.40B +9.5% | 1.28B -21.1% | 1.62B +14.5% | 1.42B +96.5% | 721.00M +127.7% | -2.60B -215.7% | 2.25B -7.0% | 2.41B +167.6% | 902.00M +19.5% | 755.00M |
Provision for Income Taxes | 15.00M -91.0% | 167.00M +38.0% | 121.00M -36.0% | 189.00M +158.9% | 73.00M +484.2% | -19.00M -128.8% | 66.00M -66.7% | 198.00M +350.0% | 44.00M +76.0% | 25.00M |
Net Income Common Stockholders | 1.17B +127.4% | 514.00M -47.3% | 976.00M +17.4% | 831.00M +111.5% | 393.00M +114.1% | -2.79B -241.8% | 1.97B -2.1% | 2.01B +193.3% | 685.00M +242.5% | 200.00M |
Net Income | 1.39B +80.3% | 772.00M -37.2% | 1.23B +18.6% | 1.04B +74.9% | 593.00M +122.9% | -2.59B -219.3% | 2.17B -2.0% | 2.22B +158.9% | 856.00M +17.9% | 726.00M |
Net Income Including Non-Controlling Interests | 1.77B +58.9% | 1.11B -25.9% | 1.50B +22.3% | 1.23B +89.5% | 648.00M +125.1% | -2.58B -218.3% | 2.18B -1.6% | 2.22B +158.3% | 858.00M +17.5% | 730.00M |
Net Income from Continuing Operations | 1.39B +24.5% | 1.11B -25.9% | 1.50B +22.3% | 1.23B +89.5% | 648.00M +125.1% | -2.58B -218.3% | 2.18B -1.6% | 2.22B +158.3% | 858.00M +17.5% | 730.00M |
Noncontrolling Interests | -334.00M +2.1% | -341.00M -25.4% | -272.00M -42.4% | -191.00M -247.3% | -55.00M -450.0% | -10.00M -11.1% | -9.00M | 0 +100.0% | -2.00M +50.0% | -4.00M |
Preferred Stock Dividends | 216.00M -14.6% | 253.00M +1.6% | 249.00M +23.9% | 201.00M +1.5% | 198.00M 0.0% | 198.00M 0.0% | 198.00M 0.0% | 198.00M +29.4% | 153.00M -70.6% | 520.00M |
Otherunder Preferred Stock Dividend | 7.00M +40.0% | 5.00M 0.0% | 5.00M 0.0% | 5.00M +150.0% | 2.00M 0.0% | 2.00M -66.7% | 6.00M -33.3% | 9.00M -50.0% | 18.00M +200.0% | 6.00M |
Diluted NI Available to Com Stockholders | 1.17B +127.4% | 514.00M -47.3% | 976.00M +17.4% | 831.00M +111.5% | 393.00M +114.1% | -2.79B -231.7% | 2.12B -2.1% | 2.16B +215.9% | 685.00M +242.5% | 200.00M |
Average Dilution Earnings | - | - | - | - | - | 0 -100.0% | 152.00M -1.9% | 155.00M | 0 | - |
Total Operating Income as Reported | 1.43B +21.7% | 1.18B -22.0% | 1.51B +16.9% | 1.29B +51.8% | 851.00M +135.8% | -2.38B -219.5% | 1.99B -12.7% | 2.28B +97.5% | 1.15B +16.0% | 994.00M |
Total Expenses | 42.88B -12.0% | 48.73B +2.9% | 47.35B -15.1% | 55.78B +37.3% | 40.63B +81.2% | 22.43B -29.1% | 31.65B -0.7% | 31.89B +27.8% | 24.96B +30.0% | 19.21B |
Interest Expense | 554.00M +28.8% | 430.00M +11.4% | 386.00M -4.7% | 405.00M -4.7% | 425.00M -2.5% | 436.00M +2.6% | 425.00M -1.4% | 431.00M -15.5% | 510.00M +9.2% | 467.00M |
Net Interest Income | -446.00M -23.9% | -360.00M -0.3% | -359.00M +11.4% | -405.00M +4.7% | -425.00M +2.5% | -436.00M -2.6% | -425.00M +1.4% | -431.00M +15.5% | -510.00M -9.2% | -467.00M |
Net Income from Continuing and Discontinued Operation | 1.39B +80.3% | 772.00M -37.2% | 1.23B +18.6% | 1.04B +74.9% | 593.00M +122.9% | -2.59B -219.3% | 2.17B -2.0% | 2.22B +158.9% | 856.00M +17.9% | 726.00M |
Normalized Income | 925.89M +2.1% | 906.78M -8.9% | 995.86M +2.6% | 970.27M -13.6% | 1.12B +40.2% | 801.03M -58.3% | 1.92B -0.9% | 1.94B +101.7% | 959.68M +41.6% | 677.66M |
EBIT | 1.96B +14.3% | 1.71B -14.9% | 2.01B +10.3% | 1.82B +59.0% | 1.15B +153.0% | -2.16B -181.0% | 2.67B -6.1% | 2.85B +101.5% | 1.41B +15.5% | 1.22B |
EBITDA | 2.91B +6.3% | 2.74B -10.5% | 3.06B +9.7% | 2.79B +45.2% | 1.92B +227.2% | -1.51B -146.1% | 3.27B -2.8% | 3.37B +74.4% | 1.93B +11.1% | 1.74B |
Reconciled Cost of Revenue | 42.54B -12.0% | 48.35B +2.9% | 47.00B -15.2% | 55.46B +37.5% | 40.34B +82.1% | 22.16B -29.3% | 31.36B -0.7% | 31.58B +27.9% | 24.68B +30.4% | 18.93B |
Reconciled Depreciation | 953.00M -7.1% | 1.03B -2.1% | 1.05B +8.6% | 965.00M +24.7% | 774.00M +18.5% | 653.00M +8.7% | 601.00M +15.6% | 520.00M +0.6% | 517.00M +0.6% | 514.00M |
Net Income from Continuing Operation Net Minority Interest | 1.01B +30.7% | 772.00M -37.2% | 1.23B +18.6% | 1.04B +74.9% | 593.00M +122.9% | -2.59B -219.3% | 2.17B -2.0% | 2.22B +158.9% | 856.00M +17.9% | 726.00M |
Total Unusual Items Excluding Goodwill | 84.00M +154.2% | -155.00M -161.3% | 253.00M +228.6% | 77.00M +113.1% | -590.00M +82.7% | -3.42B -1413.8% | 260.00M -14.8% | 305.00M +379.8% | -109.00M -318.0% | 50.00M |
Total Unusual Items | 84.00M +154.2% | -155.00M -161.3% | 253.00M +228.6% | 77.00M +113.1% | -590.00M +82.7% | -3.42B -1413.8% | 260.00M -14.8% | 305.00M +379.8% | -109.00M -318.0% | 50.00M |
Normalized EBITDA | 2.82B -2.3% | 2.89B +3.1% | 2.80B +3.5% | 2.71B +8.0% | 2.51B +31.7% | 1.91B -36.7% | 3.01B -1.6% | 3.06B +50.1% | 2.04B +20.9% | 1.69B |
Tax Rate for Calcs | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |