Revenue | 10.84B +35.6% | 7.99B +20.4% | 6.64B +13.3% | 5.86B | - | - |
Total Revenue | - | - | - | - | 4.71B | - |
Operating Revenue | - | - | - | - | 4.71B | - |
Total Unusual Items | - | - | - | - | -93.65M | - |
Normalized EBITDA | - | - | - | - | 1.81B | - |
Tax Rate for Calcs | - | - | - | - | 0.051 | - |
Tax Effect of Unusual Items | - | - | - | - | -4.78M | - |
Average Dilution Earnings | - | - | - | - | -3.02M | - |
Equity in Earnings of Affiliates, Net of Tax | - | - | - | - | 212.44M | - |
Other Special Charges | - | - | - | - | 49.87M | - |
Write-offs | - | - | - | - | 51.11M | - |
Other Operating Expenses | - | - | - | - | 7.27M -92.3% | 94.44M |
Provision for Doubtful Accounts | - | - | - | - | 7.27M | - |
Cost of Revenue | 6.38B +33.3% | 4.78B +22.0% | 3.92B +11.1% | 3.53B +27.2% | 2.77B | - |
Gross Profit | 4.46B +39.1% | 3.21B +18.1% | 2.72B +16.6% | 2.33B +20.5% | 1.93B | - |
SG&A Expenses | 1.84B +540.5% | 287.73M +36.4% | 210.87M +15.3% | 182.86M | - | - |
Operating Expense | - | - | - | - | 1.17B | - |
Selling General and Administrative | - | - | - | - | 126.73M | - |
General and Administrative Expense | - | - | - | - | 126.73M | - |
Other General and Administrative | - | - | - | - | 126.73M | - |
Depreciation Amortization Depletion | - | - | - | - | 1.04B | - |
Depreciation and amortization | - | - | - | - | 1.04B | - |
Depreciation/Amortization | 2.09B +27.8% | 1.64B +16.4% | 1.41B +6.8% | 1.32B | - | - |
Other Operating Expenses, Total | 201.20M +71.3% | 117.46M +8.4% | 108.34M +6.6% | 101.67M | - | - |
Net Non Operating Interest Income Expense | - | - | - | - | -489.85M | - |
Non-operating Interest Expense | - | - | - | - | 489.85M | - |
Operating Expenses | 10.64B +53.8% | 6.92B +21.8% | 5.68B +10.3% | 5.15B | - | - |
Other Income Expense | - | - | - | - | -102.75M | - |
Gain on Sale of Securities | - | - | - | - | 7.33M | - |
Special Income Charges | - | - | - | - | -100.98M | - |
Impairment of Capital Assets | - | - | - | - | 51.11M | - |
Other Non-operating Income (expense) | - | - | - | - | -9.11M | - |
Operating Income | 194.34M -81.9% | 1.07B +12.0% | 955.77M +34.4% | 710.91M -6.9% | 763.36M | - |
Pre-tax Income | - | - | - | - | 170.75M | - |
Interest Inc.(Exp.),Net-Non-Op., Total | -674.36M -23.4% | -546.37M +9.8% | -605.73M -12.6% | -537.85M | - | - |
Net Income Before Taxes | -480.02M -191.5% | 524.44M +49.8% | 350.05M +102.3% | 173.06M | - | - |
Net Income Common Stockholders | - | - | - | - | 336.14M | - |
Net Income Including Non-Controlling Interests | - | - | - | - | 374.48M | - |
Net Income from Continuing Operations | - | - | - | - | 374.48M | - |
Noncontrolling Interests | - | - | - | - | -38.34M | - |
Provision for Income Taxes | -7.12M -363.6% | 2.70M -57.6% | 6.36M -12.2% | 7.25M -16.8% | 8.71M | - |
Diluted NI Available to Com Stockholders | - | - | - | - | 333.12M | - |
Net Income After Taxes | -472.91M -190.6% | 521.74M +51.8% | 343.68M +107.3% | 165.81M | - | - |
Basic EPS | - | - | - | - | 0.79 | - |
Equity In Affiliates | -14.30M -2782.5% | -496.0K +99.1% | -53.44M -151.0% | -21.29M | - | - |
Diluted EPS | - | - | - | - | 0.78 | - |
Net Income Before Extra. Items | -512.20M -202.4% | 500.07M +83.7% | 272.20M +117.5% | 125.17M | - | - |
Weighted Average Shares (basic) | - | - | - | - | 424.98M | - |
Total Extraordinary Items | 1.45B +220.9% | 451.61M +565.1% | 67.90M +323.2% | 16.04M | - | - |
Weighted Average Shares (diluted) | - | - | - | - | 426.84M | - |
Net Income | 936.85M -1.6% | 951.68M +179.8% | 340.09M +140.8% | 141.21M -58.0% | 336.14M | - |
Total Expenses | - | - | - | - | 3.95B | - |
Income Available to Com Excl ExtraOrd | -512.20M -202.4% | 500.07M +83.7% | 272.20M +117.5% | 125.17M | - | - |
Net Income from Continuing and Discontinued Operation | - | - | - | - | 336.14M | - |
Income Available to Com Incl ExtraOrd | 936.85M -1.6% | 951.68M +179.8% | 340.09M +140.8% | 141.21M | - | - |
Normalized Income | - | - | - | - | 425.01M | - |
Diluted Net Income | 944.09M -1.0% | 953.38M +180.3% | 340.09M +140.6% | 141.38M | - | - |
Interest Expense | - | - | - | - | 489.85M | - |
Diluted Weighted Average Shares | 665.64M +9.3% | 608.75M +17.4% | 518.70M +11.5% | 465.16M | - | - |
Net Interest Income | - | - | - | - | -489.85M | - |
Diluted EPS Excluding ExtraOrd Items | -0.759 -192.0% | 0.824 +57.1% | 0.525 +94.8% | 0.269 | - | - |
EBIT | - | - | - | - | 660.60M | - |
DPS - Common Stock Primary Issue | 2.89 +10.3% | 2.62 +43.2% | 1.83 -40.0% | 3.05 | - | - |
EBITDA | - | - | - | - | 1.71B | - |
Diluted Normalized EPS | -0.619 -162.0% | 0.999 +63.2% | 0.612 +86.5% | 0.328 | - | - |
Reconciled Cost of Revenue | - | - | - | - | 2.76B | - |
Unusual Expense (Income) | 130.53M +37.5% | 94.92M +162.9% | 36.10M +98.6% | 18.18M | - | - |
Reconciled Depreciation | - | - | - | - | 1.05B | - |
Dilution Adjustment | 7.246 +326.2% | 1.7 | - | 0.165 | - | - |
Net Income from Continuing Operation Net Minority Interest | - | - | - | - | 336.14M | - |
Minority Interest | -24.99M -18.0% | -21.18M -17.4% | -18.05M +6.8% | -19.35M | - | - |
Total Unusual Items Excluding Goodwill | - | - | - | - | -93.65M | - |