Total Revenue | - | 12.16M -100.0% | 29.21B 0.0% | 29.21B -1.5% | 29.65B 0.0% | 29.65B -1.7% | 30.15B 0.0% | 30.15B +5.5% | 28.59B 0.0% | 28.59B |
Operating Revenue | - | 12.16M -100.0% | 29.21B 0.0% | 29.21B -1.5% | 29.65B 0.0% | 29.65B -1.7% | 30.15B 0.0% | 30.15B +5.5% | 28.59B 0.0% | 28.59B |
Total Unusual Items Excluding Goodwill | - | 435.9K +100.0% | -6.94B 0.0% | -6.94B -8886.1% | 79.00M 0.0% | 79.00M +110.6% | -743.00M 0.0% | -743.00M -134.8% | 2.14B 0.0% | 2.14B |
Total Unusual Items | - | 435.9K +100.0% | -6.94B 0.0% | -6.94B -8886.1% | 79.00M 0.0% | 79.00M +110.6% | -743.00M 0.0% | -743.00M -134.8% | 2.14B 0.0% | 2.14B |
Normalized EBITDA | - | -19.32M -101.0% | 2.02B 0.0% | 2.02B +33500.0% | 6.00M 0.0% | 6.00M -99.8% | 3.32B 0.0% | 3.32B -25.4% | 4.45B 0.0% | 4.45B |
Tax Rate for Calcs | - | 0.21 | 0 -100.0% | 0.049 | 0 -100.0% | 0.288 | 0 -100.0% | 0.179 | 0 -100.0% | 0.124 |
Tax Effect of Unusual Items | - | 91.5K +100.0% | -340.11M +0.8% | -342.72M -1606.3% | 22.75M 0.0% | 22.75M +117.1% | -133.22M -0.0% | -133.22M -150.3% | 265.05M -0.0% | 265.05M |
Total Operating Income as Reported | - | -18.46M +99.6% | -5.27B 0.0% | -5.27B -1068.3% | -451.00M 0.0% | -451.00M -119.3% | 2.34B 0.0% | 2.34B -62.8% | 6.30B 0.0% | 6.30B |
Other Non-operating Income (expense) | - | -1.58M -139.4% | 4.00M +103.0% | -135.00M -4600.0% | 3.00M +102.0% | -150.00M -14900.0% | -1.00M +98.5% | -66.00M -725.0% | -8.00M +84.3% | -51.00M |
Impairment of Capital Assets | - | 0 -100.0% | 6.13B 0.0% | 6.13B +7285.5% | 83.00M 0.0% | 83.00M +207.4% | 27.00M 0.0% | 27.00M | 0 | 0 |
Gain on Sale of Securities | - | 217.7K +100.3% | -64.00M 0.0% | -64.00M -162.7% | 102.00M 0.0% | 102.00M +252.2% | -67.00M 0.0% | -67.00M -419.0% | 21.00M 0.0% | 21.00M |
General and Administrative Expense | - | 27.29M -99.6% | 6.80B +2.1% | 6.66B -10.0% | 7.40B +2.1% | 7.25B +2.1% | 7.10B +0.9% | 7.03B +9.2% | 6.44B +0.7% | 6.40B |
Other General and Administrative | - | 27.29M -99.6% | 6.66B 0.0% | 6.66B -8.1% | 7.25B 0.0% | 7.25B +3.0% | 7.03B 0.0% | 7.03B +9.9% | 6.40B 0.0% | 6.40B |
Write-offs | - | - | - | 6.13B | - | 83.00M | - | 27.00M | - | 0 |
Cost of Revenue | - | 2.19M -100.0% | 20.55B 0.0% | 20.55B -8.2% | 22.39B 0.0% | 22.39B +12.8% | 19.84B 0.0% | 19.84B +11.8% | 17.74B 0.0% | 17.74B |
Gross Profit | - | 9.97M -99.9% | 8.66B 0.0% | 8.66B +19.2% | 7.26B 0.0% | 7.26B -29.5% | 10.31B 0.0% | 10.31B -4.9% | 10.84B 0.0% | 10.84B |
Operating Expense | - | 28.44M -99.6% | 7.19B +2.0% | 7.05B -9.8% | 7.82B +2.0% | 7.66B +2.5% | 7.48B +0.9% | 7.41B +8.5% | 6.83B +0.6% | 6.79B |
Selling General and Administrative | - | 27.29M -99.6% | 6.80B +2.1% | 6.66B -10.0% | 7.40B +2.1% | 7.25B +2.1% | 7.10B +0.9% | 7.03B +9.2% | 6.44B +0.7% | 6.40B |
Salaries and Wages | - | - | 139.00M 0.0% | 139.00M -9.2% | 153.00M 0.0% | 153.00M +135.4% | 65.00M 0.0% | 65.00M +51.2% | 43.00M 0.0% | 43.00M |
Depreciation Amortization Depletion | - | 1.15M -99.7% | 392.00M 0.0% | 392.00M -6.2% | 418.00M 0.0% | 418.00M +10.6% | 378.00M 0.0% | 378.00M -3.1% | 390.00M 0.0% | 390.00M |
Depreciation and amortization | - | 1.15M -99.7% | 392.00M 0.0% | 392.00M -6.2% | 418.00M 0.0% | 418.00M +10.6% | 378.00M 0.0% | 378.00M -3.1% | 390.00M 0.0% | 390.00M |
Operating Income | - | -18.46M -101.3% | 1.47B -8.6% | 1.61B +391.3% | -552.00M -38.3% | -399.00M -114.1% | 2.83B -2.2% | 2.90B -27.7% | 4.01B -1.1% | 4.05B |
Net Non Operating Interest Income Expense | - | -2.83M +99.6% | -709.00M 0.0% | -709.00M +9.5% | -783.00M 0.0% | -783.00M +4.9% | -823.00M 0.0% | -823.00M +11.8% | -933.00M 0.0% | -933.00M |
Non-operating Interest Income | - | 3.0K -100.0% | 151.00M 0.0% | 151.00M +10.2% | 137.00M 0.0% | 137.00M +26.9% | 108.00M 0.0% | 108.00M +103.8% | 53.00M 0.0% | 53.00M |
Non-operating Interest Expense | - | 2.38M -99.7% | 860.00M 0.0% | 860.00M -6.5% | 920.00M 0.0% | 920.00M -1.2% | 931.00M 0.0% | 931.00M -5.6% | 986.00M 0.0% | 986.00M |
Total Other Finance Cost | - | 444.0K | - | - | - | - | - | - | - | - |
Other Income Expense | - | -1.14M +100.0% | -6.94B +2.0% | -7.08B -8729.3% | 82.00M +215.5% | -71.00M +90.5% | -744.00M +8.0% | -809.00M -138.0% | 2.13B +2.1% | 2.08B |
Special Income Charges | - | 218.2K +100.0% | -6.88B 0.0% | -6.88B -29800.0% | -23.00M 0.0% | -23.00M +96.6% | -676.00M 0.0% | -676.00M -132.0% | 2.12B 0.0% | 2.12B |
Restructuring and Mergers Acquisition | - | 1.87M -99.7% | 747.00M 0.0% | 747.00M +2509.7% | -31.00M 0.0% | -31.00M -105.3% | 585.00M 0.0% | 585.00M +485.0% | 100.00M 0.0% | 100.00M |
Other Special Charges | - | -2.09M | - | - | -29.00M 0.0% | -29.00M -124.2% | 120.00M 0.0% | 120.00M -6.3% | 128.00M 0.0% | 128.00M |
Gain on Sale of Business | - | - | 0 | 0 | 0 | 0 -100.0% | 56.00M 0.0% | 56.00M -97.6% | 2.34B 0.0% | 2.34B |
Pre-tax Income | - | -22.43M +99.6% | -6.18B 0.0% | -6.18B -393.0% | -1.25B 0.0% | -1.25B -199.0% | 1.27B 0.0% | 1.27B -75.7% | 5.21B 0.0% | 5.21B |
Provision for Income Taxes | - | 60.6K +100.0% | -305.00M 0.0% | -305.00M +15.5% | -361.00M 0.0% | -361.00M -259.0% | 227.00M 0.0% | 227.00M -64.9% | 646.00M 0.0% | 646.00M |
Net Income Common Stockholders | - | -22.49M +99.6% | -6.20B 0.0% | -6.20B -831.5% | -666.00M 0.0% | -666.00M -163.7% | 1.05B 0.0% | 1.05B -77.0% | 4.54B 0.0% | 4.54B |
Equity in Earnings of Affiliates, Net of Tax | - | - | -291.00M 0.0% | -291.00M +19.2% | -360.00M 0.0% | -360.00M -76.5% | -204.00M 0.0% | -204.00M -124.2% | -91.00M 0.0% | -91.00M |
Net Income | - | -22.49M +99.6% | -6.19B 0.0% | -6.19B -918.1% | -608.00M 0.0% | -608.00M -155.1% | 1.10B 0.0% | 1.10B -75.7% | 4.54B 0.0% | 4.54B |
Net Income Including Non-Controlling Interests | - | -22.49M +99.6% | -6.15B 0.0% | -6.15B -967.5% | -576.00M 0.0% | -576.00M -147.4% | 1.21B 0.0% | 1.21B -73.8% | 4.63B 0.0% | 4.63B |
Net Income from Continuing Operations | - | -22.49M +99.6% | -6.16B 0.0% | -6.16B -392.3% | -1.25B 0.0% | -1.25B -249.9% | 835.00M 0.0% | 835.00M -81.3% | 4.47B 0.0% | 4.47B |
Diluted NI Available to Com Stockholders | - | -22.49M +99.6% | -6.20B 0.0% | -6.20B -831.5% | -666.00M 0.0% | -666.00M -163.7% | 1.05B 0.0% | 1.05B -77.0% | 4.54B 0.0% | 4.54B |
Net Income from Discontinued Operations | - | - | 14.00M 0.0% | 14.00M -97.9% | 676.00M 0.0% | 676.00M +78.4% | 379.00M 0.0% | 379.00M +134.0% | 162.00M 0.0% | 162.00M |
Noncontrolling Interests | - | - | -41.00M 0.0% | -41.00M -28.1% | -32.00M 0.0% | -32.00M +70.9% | -110.00M 0.0% | -110.00M -25.0% | -88.00M 0.0% | -88.00M |
Preferred Stock Dividends | - | - | 14.00M 0.0% | 14.00M -75.9% | 58.00M 0.0% | 58.00M 0.0% | 58.00M 0.0% | 58.00M | - | - |
Basic EPS | - | -119 | - | -9.34 -815.7% | -1.02 0.0% | -1.02 -163.4% | 1.61 0.0% | 1.61 -77.1% | 7.02 0.0% | 7.02 |
Diluted EPS | - | -119 | - | -9.34 -815.7% | -1.02 0.0% | -1.02 -163.4% | 1.61 0.0% | 1.61 -76.8% | 6.94 0.0% | 6.94 |
Weighted Average Shares (basic) | - | 189.1K | - | 664.00M +1.8% | 652.00M 0.0% | 652.00M +0.5% | 649.00M 0.0% | 649.00M +1.2% | 641.00M 0.0% | 641.00M |
Weighted Average Shares (diluted) | - | 189.1K | - | 664.00M +1.8% | 652.00M 0.0% | 652.00M +0.3% | 650.00M 0.0% | 650.00M -0.8% | 655.00M 0.0% | 655.00M |
Total Expenses | - | 30.63M -99.9% | 27.74B +0.5% | 27.61B -8.6% | 30.20B +0.5% | 30.05B +10.0% | 27.32B +0.2% | 27.26B +10.9% | 24.57B +0.2% | 24.53B |
Net Income from Continuing and Discontinued Operation | - | -22.49M +99.6% | -6.19B 0.0% | -6.19B -918.1% | -608.00M 0.0% | -608.00M -155.1% | 1.10B 0.0% | 1.10B -75.7% | 4.54B 0.0% | 4.54B |
Normalized Income | - | -22.84M -105.8% | 396.89M +0.7% | 394.28M +129.4% | -1.34B 0.0% | -1.34B -200.4% | 1.33B -0.0% | 1.33B -46.8% | 2.51B -0.0% | 2.51B |
Interest Income | - | 3.0K -100.0% | 151.00M 0.0% | 151.00M +10.2% | 137.00M 0.0% | 137.00M +26.9% | 108.00M 0.0% | 108.00M +103.8% | 53.00M 0.0% | 53.00M |
Interest Expense | - | 2.38M -99.7% | 860.00M 0.0% | 860.00M -6.5% | 920.00M 0.0% | 920.00M -1.2% | 931.00M 0.0% | 931.00M -5.6% | 986.00M 0.0% | 986.00M |
Net Interest Income | - | -2.83M +99.6% | -709.00M 0.0% | -709.00M +9.5% | -783.00M 0.0% | -783.00M +4.9% | -823.00M 0.0% | -823.00M +11.8% | -933.00M 0.0% | -933.00M |
EBIT | - | -20.05M +99.6% | -5.32B 0.0% | -5.32B -1496.7% | -333.00M 0.0% | -333.00M -115.2% | 2.20B 0.0% | 2.20B -64.5% | 6.19B 0.0% | 6.19B |
EBITDA | - | -18.88M +99.6% | -4.92B 0.0% | -4.92B -5894.1% | 85.00M 0.0% | 85.00M -96.7% | 2.58B 0.0% | 2.58B -60.9% | 6.58B 0.0% | 6.58B |
Reconciled Cost of Revenue | - | 2.17M -100.0% | 20.55B 0.0% | 20.55B -8.2% | 22.39B 0.0% | 22.39B +12.8% | 19.84B 0.0% | 19.84B +11.8% | 17.74B 0.0% | 17.74B |
Reconciled Depreciation | - | 1.17M -99.7% | 392.00M 0.0% | 392.00M -6.2% | 418.00M 0.0% | 418.00M +10.6% | 378.00M 0.0% | 378.00M -3.1% | 390.00M 0.0% | 390.00M |
Net Income from Continuing Operation Net Minority Interest | - | -22.49M +99.6% | -6.20B 0.0% | -6.20B -383.2% | -1.28B 0.0% | -1.28B -277.1% | 725.00M 0.0% | 725.00M -83.5% | 4.38B 0.0% | 4.38B |