Total Revenue | 15.00B -5.2% | 15.83B -7.0% | 17.02B -8.7% | 18.63B -6.0% | 19.82B +949.8% | 1.89B +0.1% | 1.89B +7.0% | 1.76B +15.6% | 1.53B -15.8% | 1.81B |
Operating Revenue | 15.00B -5.2% | 15.83B -7.0% | 17.02B -8.7% | 18.63B -6.0% | 19.82B +949.8% | 1.89B +0.1% | 1.89B +7.0% | 1.76B +15.6% | 1.53B -15.8% | 1.81B |
Tax Rate for Calcs | 0.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -4.06B -3026.6% | 138.88M +136.0% | -385.30M -247.6% | 261.06M +5870.4% | -4.52M +37.9% | -7.28M -255.7% | 4.68M +118.5% | -25.22M -243.6% | 17.56M +386.0% | 3.61M |
Weighted Average Shares (diluted) | 287.59M +4.9% | 274.08M +1.2% | 270.84M -12.0% | 307.73M -1.7% | 313.12M +219.8% | 97.92M +1.2% | 96.74M +0.5% | 96.25M -0.5% | 96.74M +2.5% | 94.41M |
Weighted Average Shares (basic) | 287.59M +4.9% | 274.08M +1.2% | 270.84M +0.3% | 270.10M -1.8% | 275.12M +181.0% | 97.92M +1.2% | 96.74M +0.5% | 96.25M +0.9% | 95.42M +1.7% | 93.80M |
Diluted EPS | -50.41 -11356.8% | -0.44 +93.0% | -6.28 -178.0% | 8.05 +1.4% | 7.94 +2036.6% | -0.41 +36.9% | -0.65 -54.8% | -0.42 -110.3% | 4.07 +112.0% | 1.92 |
Basic EPS | -50.41 -11356.8% | -0.44 +93.0% | -6.28 -168.5% | 9.17 +1.4% | 9.04 +2304.9% | -0.41 +36.9% | -0.65 -54.8% | -0.42 -110.2% | 4.13 +112.9% | 1.94 |
Other Income Expense | -17.51B -3050.2% | 593.50M +123.4% | -2.53B -332.8% | 1.09B +24228.6% | 4.47M +113.1% | -34.05M -1505.8% | 2.42M +102.7% | -88.13M -233.0% | 66.25M +191.8% | 22.70M |
Gain on Sale of Property, Plant and Equipment | 100.03M +98.4% | 50.42M | - | - | - | - | - | - | - | - |
Impairment of Capital Assets | 17.63B | - | 761.10M +106946.3% | 711.0K +190.2% | 245.0K -85.5% | 1.69M | - | 65.22M +506.0% | 10.76M | - |
Equity in Earnings of Affiliates | 7.70M +110.5% | -73.45M -807.0% | -8.10M -162.3% | -3.09M +50.4% | -6.22M +14.4% | -7.27M +50.7% | -14.73M -147.5% | -5.95M -135.1% | 16.97M +57.1% | 10.80M |
Gain on Sale of Securities | 941.0K +101.2% | -77.73M +95.6% | -1.77B -262.2% | 1.09B +2582.3% | 40.78M +261.3% | -25.29M -246.0% | 17.32M +161.4% | -28.20M -151.6% | 54.67M +459.8% | 9.77M |
Depreciation Amortization Depletion | 1.59B -17.9% | 1.93B +20.8% | 1.60B +36.0% | 1.17B -3.2% | 1.21B +131.2% | 525.01M +7.0% | 490.76M +7.4% | 457.12M +18.5% | 385.66M -10.9% | 432.90M |
Amortization | 410.36M -19.7% | 510.98M +4.8% | 487.68M +29.5% | 376.50M +18.7% | 317.21M | - | - | - | - | - |
Amortization of Intangibles | 410.36M -19.7% | 510.98M +4.8% | 487.68M +29.5% | 376.50M +18.7% | 317.21M | - | - | - | - | - |
Cost of Revenue | 11.13B -5.5% | 11.77B -1.4% | 11.95B -2.2% | 12.21B -2.3% | 12.50B +1578.7% | 744.38M -5.5% | 787.36M +6.3% | 740.51M +6.4% | 695.92M -4.0% | 725.18M |
Gross Profit | 3.87B -4.4% | 4.05B -20.1% | 5.07B -21.1% | 6.42B -12.3% | 7.32B +540.4% | 1.14B +4.1% | 1.10B +7.5% | 1.02B +23.3% | 829.23M -23.6% | 1.09B |
Operating Expense | 3.97B -9.0% | 4.36B -5.0% | 4.59B +9.5% | 4.19B +7.4% | 3.90B +278.9% | 1.03B +0.4% | 1.03B +11.4% | 920.77M +16.9% | 787.91M -0.2% | 789.12M |
Selling General and Administrative | 2.38B -1.9% | 2.43B -18.8% | 2.99B -0.9% | 3.02B +12.2% | 2.69B +465.6% | 474.91M -6.7% | 509.14M +16.8% | 436.09M +17.7% | 370.50M +14.0% | 325.04M |
Depreciation and amortization | 1.59B -17.9% | 1.93B +20.8% | 1.60B +36.0% | 1.17B -3.2% | 1.21B +131.2% | 525.01M +7.0% | 490.76M +7.4% | 457.12M +18.5% | 385.66M -10.9% | 432.90M |
Research and Development | - | - | - | 32.81M +3.3% | 31.78M +7.9% | 29.45M +14.4% | 25.74M -6.6% | 27.57M -13.2% | 31.75M +1.8% | 31.17M |
Depreciation | 1.18B -17.2% | 1.42B +27.8% | 1.11B +39.1% | 798.40M -11.0% | 896.74M | - | - | - | - | - |
Operating Income | -91.14M +70.0% | -304.07M -162.9% | 483.19M -78.4% | 2.23B -34.7% | 3.42B +2898.2% | 114.16M +56.2% | 73.08M -27.9% | 101.36M +145.3% | 41.32M -86.0% | 296.16M |
Net Non Operating Interest Income Expense | -1.29B -254.2% | -365.00M -411.9% | 117.02M +734.5% | 14.02M +118.2% | -77.25M +28.4% | -107.94M +36.0% | -168.66M -21.3% | -139.01M +0.5% | -139.77M -36.7% | -102.24M |
Non-operating Interest Income | 228.73M +96.1% | 116.63M -43.8% | 207.37M +122.4% | 93.24M +175.0% | 33.90M -15.2% | 39.98M -51.4% | 82.35M +2.6% | 80.28M +79.9% | 44.62M +110.0% | 21.24M |
Non-operating Interest Expense | 1.52B +216.0% | 481.62M +433.0% | 90.36M +14.1% | 79.22M -28.7% | 111.15M -24.9% | 147.93M -41.1% | 251.02M +14.5% | 219.29M +18.9% | 184.39M +49.3% | 123.48M |
Special Income Charges | -17.52B -2470.6% | 739.08M +201.5% | -727.88M -44472.9% | -1.63M +97.2% | -59.10M -3407.3% | -1.69M | - | -65.22M -506.0% | -10.76M | - |
Write-offs | 0 | - | 39.80M | - | 55.27M | - | - | - | 3.30M | - |
Other Special Charges | -11.46M +98.3% | -688.66M -843.1% | -73.02M -8020.2% | 922.0K -74.3% | 3.59M | - | - | - | - | - |
Other Non-operating Income (expense) | 2.68M -52.2% | 5.60M +125.6% | -21.87M -1393.0% | -1.47M -105.1% | 29.01M +14775.9% | 195.0K +217.5% | -166.0K -101.5% | 11.25M +109.7% | 5.36M +151.7% | 2.13M |
Pre-tax Income | -18.89B -24901.1% | -75.57M +96.1% | -1.93B -157.9% | 3.34B -0.4% | 3.35B +12134.7% | -27.84M +70.1% | -93.17M +25.9% | -125.79M -290.6% | -32.20M -114.9% | 216.63M |
Provision for Income Taxes | -4.39B -9061.8% | 48.95M +116.5% | -296.86M -137.2% | 798.41M -3.6% | 828.44M +3341.9% | 24.07M +17.5% | 20.49M +211.6% | 6.58M +104.2% | -155.11M -293.3% | 80.25M |
Net Income Common Stockholders | -14.50B -12026.9% | -119.55M +93.0% | -1.70B -168.7% | 2.48B -0.3% | 2.49B +6292.5% | -40.15M +36.2% | -62.92M -55.4% | -40.48M -110.3% | 393.77M +116.7% | 181.67M |
Net Income | -14.50B -12026.9% | -119.55M +93.0% | -1.70B -168.7% | 2.48B -0.3% | 2.49B +6292.5% | -40.15M +36.2% | -62.92M -55.4% | -40.48M -110.3% | 392.56M +118.2% | 179.93M |
Net Income Including Non-Controlling Interests | -14.51B -11550.8% | -124.52M +92.4% | -1.63B -164.4% | 2.54B +0.6% | 2.52B +4957.9% | -51.90M +30.1% | -74.25M -92.2% | -38.63M -109.8% | 393.49M +117.8% | 180.69M |
Net Income from Continuing Operations | -14.51B -11550.8% | -124.52M +92.4% | -1.63B -164.4% | 2.54B +0.6% | 2.52B +4957.9% | -51.90M +54.3% | -113.65M +14.1% | -132.36M -207.7% | 122.91M -9.9% | 136.37M |
Noncontrolling Interests | 9.76M +96.4% | 4.97M +107.4% | -67.23M -13.6% | -59.17M -68.3% | -35.15M -399.0% | 11.75M +3.7% | 11.34M +715.4% | -1.84M -98.5% | -928.0K -21.8% | -762.0K |
Average Dilution Earnings | 0 | - | - | - | - | - | - | - | - | - |
Net Income from Discontinued Operations | - | - | - | - | - | - | 39.40M -58.0% | 93.73M -65.4% | 270.58M +510.5% | 44.32M |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | -1.21M +30.6% | -1.74M |
Diluted NI Available to Com Stockholders | -14.50B -12026.9% | -119.55M +93.0% | -1.70B -168.7% | 2.48B -0.3% | 2.49B +6292.5% | -40.15M +36.2% | -62.92M -55.4% | -40.48M -110.3% | 393.77M +116.7% | 181.67M |
Total Operating Income as Reported | -17.72B -5728.6% | -304.07M -9.4% | -277.91M -112.4% | 2.23B -34.8% | 3.42B +2942.9% | 112.47M +53.9% | 73.08M +102.2% | 36.14M +18.2% | 30.56M -89.7% | 296.16M |
Total Expenses | 15.10B -6.4% | 16.13B -2.4% | 16.53B +0.8% | 16.40B +0.0% | 16.40B +824.4% | 1.77B -2.2% | 1.81B +9.1% | 1.66B +12.0% | 1.48B -2.0% | 1.51B |
Net Income from Continuing and Discontinued Operation | -14.50B -12026.9% | -119.55M +93.0% | -1.70B -168.7% | 2.48B -0.3% | 2.49B +6292.5% | -40.15M +36.2% | -62.92M -55.4% | -40.48M -110.3% | 392.56M +118.2% | 179.93M |
Normalized Income | -1.04B -62.3% | -642.01M -254.9% | 414.57M -74.8% | 1.65B -34.1% | 2.50B +12320.8% | -20.46M +82.2% | -114.96M -74.2% | -66.00M -169.0% | 95.63M -26.1% | 129.46M |
Interest Income | 228.73M +96.1% | 116.63M -43.8% | 207.37M +122.4% | 93.24M +175.0% | 33.90M -15.2% | 39.98M -51.4% | 82.35M +2.6% | 80.28M +79.9% | 44.62M +110.0% | 21.24M |
Interest Expense | 1.52B +216.0% | 481.62M +433.0% | 90.36M +14.1% | 79.22M -28.7% | 111.15M -24.9% | 147.93M -41.1% | 251.02M +14.5% | 219.29M +18.9% | 184.39M +49.3% | 123.48M |
Net Interest Income | -1.29B -254.2% | -365.00M -411.9% | 117.02M +734.5% | 14.02M +118.2% | -77.25M +28.4% | -107.94M +36.0% | -168.66M -21.3% | -139.01M +0.5% | -139.77M -36.7% | -102.24M |
EBIT | -17.37B -4378.2% | 406.05M +122.1% | -1.84B -153.9% | 3.41B -1.3% | 3.46B +2782.0% | 120.09M -23.9% | 157.85M +68.8% | 93.50M -38.6% | 152.19M -55.3% | 340.11M |
EBITDA | -15.79B -775.7% | 2.34B +1059.8% | -243.40M -105.3% | 4.59B -1.8% | 4.67B +624.7% | 645.10M -13.5% | 746.05M +7.9% | 691.68M +0.8% | 686.04M -17.9% | 835.17M |
Reconciled Cost of Revenue | 11.13B -5.5% | 11.77B -1.4% | 11.95B -2.2% | 12.21B -2.3% | 12.50B +1578.7% | 744.38M +7.9% | 689.92M +15.1% | 599.45M +9.4% | 547.74M -17.4% | 663.02M |
Reconciled Depreciation | 1.59B -17.9% | 1.93B +20.8% | 1.60B +36.0% | 1.17B -3.2% | 1.21B +131.2% | 525.01M -10.7% | 588.20M -1.7% | 598.18M +12.1% | 533.85M +7.8% | 495.07M |
Net Income from Continuing Operation Net Minority Interest | -14.50B -12026.9% | -119.55M +93.0% | -1.70B -168.7% | 2.48B -0.3% | 2.49B +6292.5% | -40.15M +60.8% | -102.32M +23.8% | -134.20M -210.0% | 121.98M -10.1% | 135.61M |
Total Unusual Items Excluding Goodwill | -17.52B -2749.1% | 661.35M +126.4% | -2.50B -329.1% | 1.09B +6063.5% | -18.32M +32.1% | -26.98M -255.7% | 17.32M +118.5% | -93.42M -312.8% | 43.91M +349.6% | 9.77M |
Total Unusual Items | -17.52B -2749.1% | 661.35M +126.4% | -2.50B -329.1% | 1.09B +6063.5% | -18.32M +32.1% | -26.98M -255.7% | 17.32M +118.5% | -93.42M -312.8% | 43.91M +349.6% | 9.77M |
Normalized EBITDA | 1.73B +3.5% | 1.67B -25.8% | 2.26B -35.4% | 3.50B -25.5% | 4.69B +598.3% | 672.08M -7.8% | 728.73M -7.2% | 785.11M +22.3% | 642.13M -22.2% | 825.41M |
