Total Revenue | 132.38B -7.5% | 143.15B -2.9% | 147.40B -13.3% | 169.99B +52.5% | 111.48B +73.8% | 64.13B -40.2% | 107.29B -3.7% | 111.46B +8.9% | 102.35B +21.4% | 84.28B |
Operating Revenue | 132.38B -7.5% | 143.15B -2.9% | 147.40B -13.3% | 169.99B +52.5% | 111.48B +73.8% | 64.13B -40.2% | 107.29B -3.7% | 111.46B +8.9% | 102.35B +21.4% | 84.28B |
Tax Effect of Unusual Items | 328.66M +1893.4% | -18.33M -159.7% | 30.68M -94.7% | 580.20M +719.6% | -93.64M +91.1% | -1.05B -544.8% | -162.43M -1932.9% | 8.86M -94.6% | 165.60M +3212.0% | 5.00M |
Average Dilution Earnings | 7.00M | - | - | 10.00M | 0 | 0 -100.0% | 4.00M -33.3% | 6.00M 0.0% | 6.00M +500.0% | 1.00M |
Cost of Revenue | 119.34B -9.8% | 132.32B +1.7% | 130.06B -14.2% | 151.56B +46.1% | 103.71B +75.5% | 59.10B -39.0% | 96.87B -2.4% | 99.29B +23.0% | 80.73B +26.9% | 63.64B |
Gross Profit | 13.03B +20.4% | 10.83B -37.5% | 17.34B -5.9% | 18.43B +137.2% | 7.77B +54.5% | 5.03B -51.8% | 10.42B -14.4% | 12.18B -43.7% | 21.63B +4.8% | 20.64B |
Operating Expense | 9.65B +6.3% | 9.08B -3.2% | 9.39B +6.6% | 8.81B +20.7% | 7.30B +11.1% | 6.57B -8.3% | 7.16B +2.6% | 6.98B -64.8% | 19.86B +1.3% | 19.60B |
Selling General and Administrative | 2.44B -13.4% | 2.81B +11.4% | 2.52B +16.5% | 2.17B +24.3% | 1.74B +13.0% | 1.54B -8.1% | 1.68B +0.2% | 1.68B -1.1% | 1.70B +3.5% | 1.64B |
Other Taxes | 791.00M +140.4% | 329.00M -53.5% | 707.00M +33.4% | 530.00M +29.3% | 410.00M -11.6% | 464.00M +13.4% | 409.00M -3.8% | 425.00M -96.8% | 13.46B -1.7% | 13.69B |
Depreciation Amortization Depletion | - | - | - | - | - | - | 1.34B -1.1% | 1.36B +2.9% | 1.32B +12.8% | 1.17B |
Depreciation and amortization | - | - | - | - | - | - | 1.34B -1.1% | 1.36B +2.9% | 1.32B +12.8% | 1.17B |
Other Operating Expenses | 6.42B +8.1% | 5.94B -3.5% | 6.15B +0.7% | 6.11B +18.7% | 5.15B +12.8% | 4.56B -10.1% | 5.07B +4.0% | 4.88B +3.9% | 4.70B +9.9% | 4.28B |
Operating Income | 3.38B +93.6% | 1.75B -78.0% | 7.95B -17.4% | 9.62B +1955.6% | 468.00M +130.3% | -1.54B -147.4% | 3.26B -37.2% | 5.19B +193.2% | 1.77B +70.0% | 1.04B |
Net Non Operating Interest Income Expense | -945.00M -19.8% | -789.00M -20.1% | -657.00M -17.3% | -560.00M +5.7% | -594.00M -17.2% | -507.00M -15.8% | -438.00M +9.1% | -482.00M -12.4% | -429.00M -25.8% | -341.00M |
Non-operating Interest Income | 141.00M -10.8% | 158.00M -41.3% | 269.00M +228.0% | 82.00M +645.5% | 11.00M -21.4% | 14.00M -67.4% | 43.00M -4.4% | 45.00M +45.2% | 31.00M +72.2% | 18.00M |
Non-operating Interest Expense | 1.09B +14.7% | 947.00M +2.3% | 926.00M +44.2% | 642.00M +6.1% | 605.00M +16.1% | 521.00M +8.3% | 481.00M -8.7% | 527.00M +14.6% | 460.00M +28.1% | 359.00M |
Other Income Expense | 2.98B +73.7% | 1.72B -21.0% | 2.18B -61.0% | 5.58B +199.0% | 1.87B +164.1% | -2.91B -314.7% | 1.36B -50.4% | 2.73B +23.5% | 2.21B +48.5% | 1.49B |
Gain on Sale of Securities | 73.00M +97.3% | 37.00M -5.1% | 39.00M +111.3% | -345.00M -194.8% | 364.00M +3133.3% | -12.00M -140.0% | -5.00M -116.1% | 31.00M | - | 15.00M |
Equity in Earnings of Affiliates | 762.00M -57.2% | 1.78B -11.8% | 2.02B -32.0% | 2.97B +2.2% | 2.90B +143.8% | 1.19B -44.0% | 2.13B -20.5% | 2.68B +54.5% | 1.73B +22.5% | 1.41B |
Special Income Charges | 1.92B +1525.2% | -135.00M -248.4% | 91.00M -96.9% | 2.96B +300.0% | -1.48B +64.3% | -4.14B -392.7% | -841.00M -7745.5% | 11.00M -97.3% | 414.00M +8180.0% | 5.00M |
Write-offs | 1.06B +132.5% | 456.00M +1800.0% | 24.00M -60.0% | 60.00M -96.0% | 1.50B -64.8% | 4.25B +393.8% | 861.00M +10662.5% | 8.00M -66.7% | 24.00M +380.0% | 5.00M |
Restructuring and Mergers Acquisition | - | 0 | 0 +100.0% | -3.01B | 0 | 0 | 0 | 0 +100.0% | -423.00M | 0 |
Gain on Sale of Property, Plant and Equipment | 2.98B +829.6% | 321.00M +179.1% | 115.00M +1542.9% | 7.00M -61.1% | 18.00M -83.3% | 108.00M +440.0% | 20.00M +5.3% | 19.00M +26.7% | 15.00M +50.0% | 10.00M |
Impairment of Capital Assets | - | - | 10.00M -23.1% | 13.00M -99.0% | 1.29B -53.4% | 2.76B +92000.0% | 3.00M +200.0% | 1.00M -95.8% | 24.00M +1100.0% | 2.00M |
Gain on Sale of Business | - | - | - | - | - | - | 0 | 0 -100.0% | 423.00M | 0 |
Other Non-operating Income (expense) | 225.00M +508.1% | 37.00M +27.6% | 29.00M +825.0% | -4.00M -105.1% | 78.00M +50.0% | 52.00M -31.6% | 76.00M +375.0% | 16.00M -76.1% | 67.00M +19.6% | 56.00M |
Pre-tax Income | 5.42B +102.6% | 2.67B -71.7% | 9.47B -35.3% | 14.64B +741.3% | 1.74B +135.1% | -4.96B -218.8% | 4.18B -43.9% | 7.45B +109.4% | 3.56B +62.3% | 2.19B |
Provision for Income Taxes | 892.00M +78.4% | 500.00M -77.6% | 2.23B -31.3% | 3.25B +2124.7% | 146.00M +111.7% | -1.25B -256.1% | 801.00M -49.0% | 1.57B +192.9% | -1.69B -409.5% | 547.00M |
Net Income Common Stockholders | 4.39B +108.5% | 2.11B -69.9% | 7.00B -36.4% | 11.01B +743.3% | 1.31B +132.8% | -3.98B -229.7% | 3.07B -45.1% | 5.59B +9.6% | 5.10B +229.2% | 1.55B |
Net Income | 4.40B +108.0% | 2.12B -69.8% | 7.01B -36.4% | 11.02B +738.3% | 1.31B +133.1% | -3.98B -229.2% | 3.08B -45.0% | 5.59B +9.6% | 5.11B +228.4% | 1.55B |
Net Income Including Non-Controlling Interests | 4.53B +108.2% | 2.17B -70.0% | 7.24B -36.4% | 11.39B +614.6% | 1.59B +142.9% | -3.71B -210.0% | 3.38B -42.5% | 5.87B +11.9% | 5.25B +219.2% | 1.64B |
Net Income from Continuing Operations | 4.53B +108.2% | 2.17B -70.0% | 7.24B -36.4% | 11.39B +614.6% | 1.59B +142.9% | -3.71B -210.0% | 3.38B -42.5% | 5.87B +11.9% | 5.25B +219.2% | 1.64B |
Noncontrolling Interests | -125.00M -115.5% | -58.00M +74.1% | -224.00M +39.0% | -367.00M -31.5% | -279.00M -6.9% | -261.00M +13.3% | -301.00M -8.3% | -278.00M -95.8% | -142.00M -59.6% | -89.00M |
Otherunder Preferred Stock Dividend | 9.00M -10.0% | 10.00M -9.1% | 11.00M +10.0% | 10.00M +11.1% | 9.00M +12.5% | 8.00M +33.3% | 6.00M 0.0% | 6.00M 0.0% | 6.00M 0.0% | 6.00M |
Diluted NI Available to Com Stockholders | 4.40B +108.9% | 2.11B -69.9% | 7.00B -36.4% | 11.01B +743.3% | 1.31B +132.8% | -3.98B -229.6% | 3.07B -45.1% | 5.59B +9.6% | 5.11B +229.4% | 1.55B |
Total Expenses | 129.00B -8.8% | 141.41B +1.4% | 139.45B -13.0% | 160.37B +44.5% | 111.01B +69.0% | 65.67B -36.9% | 104.03B -2.1% | 106.27B +5.7% | 100.58B +20.8% | 83.24B |
Basic EPS | - | 5.01 -67.8% | 15.56 -33.4% | 23.36 +686.5% | 2.97 +132.8% | -9.06 -233.2% | 6.8 -42.7% | 11.87 +19.9% | 9.9 +236.7% | 2.94 |
Interest Income | 141.00M -10.8% | 158.00M -41.3% | 269.00M +228.0% | 82.00M +645.5% | 11.00M -21.4% | 14.00M -67.4% | 43.00M -4.4% | 45.00M +45.2% | 31.00M +72.2% | 18.00M |
Diluted EPS | - | 4.99 -67.8% | 15.48 -33.5% | 23.27 +683.5% | 2.97 +132.8% | -9.06 -233.8% | 6.77 -42.6% | 11.8 +19.8% | 9.85 +237.3% | 2.92 |
Interest Expense | 1.09B +14.7% | 947.00M +2.3% | 926.00M +44.2% | 642.00M +6.1% | 605.00M +16.1% | 521.00M +8.3% | 481.00M -8.7% | 527.00M +14.6% | 460.00M +28.1% | 359.00M |
Weighted Average Shares (basic) | - | 420.17M -6.7% | 450.14M -4.5% | 471.50M +7.2% | 440.03M +0.1% | 439.53M -2.6% | 451.36M -4.1% | 470.71M -8.6% | 515.09M -2.4% | 527.53M |
Net Interest Income | -945.00M -19.8% | -789.00M -20.1% | -657.00M -17.3% | -560.00M +5.7% | -594.00M -17.2% | -507.00M -15.8% | -438.00M +9.1% | -482.00M -12.4% | -429.00M -25.8% | -341.00M |
Weighted Average Shares (diluted) | - | 421.89M -6.9% | 453.21M -4.3% | 473.73M +7.6% | 440.36M +0.2% | 439.53M -3.2% | 453.89M -4.3% | 474.05M -8.6% | 518.51M -2.2% | 530.07M |
Net Income from Continuing and Discontinued Operation | 4.40B +108.0% | 2.12B -69.8% | 7.01B -36.4% | 11.02B +738.3% | 1.31B +133.1% | -3.98B -229.2% | 3.08B -45.0% | 5.59B +9.6% | 5.11B +228.4% | 1.55B |
Normalized Income | 2.73B +24.5% | 2.20B -68.2% | 6.92B -23.1% | 8.99B +284.6% | 2.34B +369.8% | -866.31M -123.0% | 3.76B -32.4% | 5.56B +14.5% | 4.86B +215.4% | 1.54B |
EBIT | 6.51B +79.6% | 3.62B -65.2% | 10.39B -32.0% | 15.28B +551.6% | 2.35B +152.8% | -4.44B -195.4% | 4.66B -41.6% | 7.97B +98.6% | 4.01B +57.5% | 2.55B |
EBITDA | 9.76B +63.0% | 5.99B -51.6% | 12.37B -26.8% | 16.91B +328.1% | 3.95B +229.6% | -3.05B -150.8% | 6.00B -35.7% | 9.33B +74.9% | 5.33B +43.4% | 3.72B |
Reconciled Cost of Revenue | 119.34B -9.8% | 132.32B +1.7% | 130.06B -14.2% | 151.56B +46.1% | 103.71B +75.5% | 59.10B -39.0% | 96.87B -2.4% | 99.29B +23.0% | 80.73B +26.9% | 63.64B |
Reconciled Depreciation | 3.25B +37.6% | 2.36B +19.5% | 1.98B +21.4% | 1.63B +1.5% | 1.60B +15.1% | 1.40B +4.0% | 1.34B -1.1% | 1.36B +2.9% | 1.32B +12.8% | 1.17B |
Net Income from Continuing Operation Net Minority Interest | 4.40B +108.0% | 2.12B -69.8% | 7.01B -36.4% | 11.02B +738.3% | 1.31B +133.1% | -3.98B -229.2% | 3.08B -45.0% | 5.59B +9.6% | 5.11B +228.4% | 1.55B |
Total Unusual Items Excluding Goodwill | 2.00B +2137.8% | -98.00M -175.4% | 130.00M -95.0% | 2.62B +334.3% | -1.12B +73.1% | -4.16B -391.3% | -846.00M -2114.3% | 42.00M -89.9% | 414.00M +1970.0% | 20.00M |
Total Unusual Items | 2.00B +2137.8% | -98.00M -175.4% | 130.00M -95.0% | 2.62B +334.3% | -1.12B +73.1% | -4.16B -391.3% | -846.00M -2114.3% | 42.00M -89.9% | 414.00M +1970.0% | 20.00M |
Normalized EBITDA | 7.76B +27.6% | 6.08B -50.3% | 12.24B -14.4% | 14.29B +182.2% | 5.07B +357.2% | 1.11B -83.8% | 6.85B -26.3% | 9.29B +88.8% | 4.92B +33.0% | 3.70B |
Tax Rate for Calcs | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
