Revenue | | 24,661.0 | 18,614.0 | 18,377.0 | 18,300.0 | 16,974.0 | 18,955.0 | 20,740.0 | 20,320.0 | 21,649.0 | 21,421.0 |
Revenue % Chg. | | -6.6% | -24.5% | -1.3% | -0.4% | -7.2% | 11.7% | 9.4% | -2.0% | 6.5% | -0.4% |
Other Expenses | | 17,018.0 | 16,562.0 | 14,152.0 | 14,867.0 | 16,123.0 | 16,898.0 | 17,740.0 | - | - | - |
Other Expenses % Chg. | | -16.1% | -2.7% | -14.6% | 5.1% | 8.4% | 4.8% | 5.0% | - | - | - |
Operating Income | | - | - | - | - | - | - | - | - | 2.9 | - |
Operating Income Margin | | - | - | - | - | - | - | - | - | 0.0% | - |
Total Other Income/Expenses Net | | 275.0 | 112.0 | 87.0 | 86.0 | 85.0 | 105.0 | 170.0 | 126.0 | 2,893.1 | - |
Total Other Income/Expenses Net % Chg. | | 6.6% | -59.3% | -22.3% | -1.1% | -1.2% | 23.5% | 61.9% | -25.9% | 2196.1% | - |
Income Before Tax | | 63.0 | 1,699.0 | 1,978.0 | 804.0 | 723.0 | 1,753.0 | 2,560.0 | 2,120.0 | 2,896.0 | 2,426.0 |
Income Before Tax % Chg. | | - | 2596.8% | 16.4% | -59.4% | -10.1% | 142.5% | 46.0% | -17.2% | 36.6% | -8.4% |
Income Before Tax Margin | | 0.3% | 9.1% | 10.8% | 4.4% | 4.3% | 9.2% | 12.3% | 10.4% | 13.4% | 11.3% |
Income Before Tax Margin % Chg. | | - | 3472.9% | 17.9% | -59.2% | -3.0% | 117.1% | 33.5% | -15.5% | 28.2% | -8.1% |
Income Tax Expense | | -247.0 | 350.0 | 305.0 | -92.0 | 985.0 | 268.0 | 475.0 | 383.0 | 531.0 | 471.0 |
Income Tax Expense % Chg. | | 50.0% | - | -12.9% | - | - | -72.8% | 77.2% | -19.4% | 38.6% | -0.8% |
Net Income | | 176.0 | 798.0 | 1,682.0 | 896.0 | -3,131.0 | 1,807.0 | 2,085.0 | 1,737.0 | 2,365.0 | 1,939.0 |
Net Income % Chg. | | - | 353.4% | 110.8% | -46.7% | - | - | 15.4% | -16.7% | 36.2% | -10.8% |
Net Income Margin | | 0.7% | 4.3% | 9.2% | 4.9% | -18.4% | 9.5% | 10.1% | 8.5% | 10.9% | 9.1% |
Net Income Margin % Chg. | | - | 500.7% | 113.5% | -46.5% | - | - | 5.5% | -15.0% | 27.8% | -10.4% |
Weighted Avg. Shares Out | | 447.7 | 441.8 | 415.5 | 387.7 | 363.7 | 358.4 | 360.9 | 358.3 | 345.6 | 334.9 |
Weighted Avg. Shares Out % Chg. | | 2.3% | -1.3% | -6.0% | -6.7% | -6.2% | -1.5% | 0.7% | -0.7% | -3.5% | -5.4% |
EPS | | 0.4 | 1.8 | 4.1 | 2.3 | -8.6 | 5.0 | 5.7 | 4.8 | 4.8 | 5.8 |
EPS % Chg. | | - | 389.2% | 123.8% | -42.9% | - | - | 13.7% | -16.3% | 1.2% | -5.2% |
Weighted Avg. Shares Out Dil | | 490.6 | 460.2 | 425.2 | 394.8 | 370.5 | 364.1 | 364.9 | 360.6 | 345.6 | 344.8 |
Weighted Avg. Shares Out Dil % Chg. | | 0.8% | -6.2% | -7.6% | -7.1% | -6.2% | -1.7% | 0.2% | -1.2% | -4.2% | -3.8% |
EPS Diluted | | 0.3 | 1.7 | 4.0 | 2.3 | -8.6 | 5.0 | 5.7 | 4.8 | 4.8 | 5.6 |
EPS Diluted % Chg. | | - | 408.8% | 128.9% | -42.7% | - | - | 14.3% | -15.9% | 1.8% | -6.5% |
Interest Expense | | 397.0 | 376.0 | 357.0 | 339.0 | 316.0 | 298.0 | 259.0 | 236.0 | 234.0 | 225.0 |
Interest Expense % Chg. | | -13.1% | -5.3% | -5.1% | -5.0% | -6.8% | -5.7% | -13.1% | -8.9% | -0.8% | -1.7% |
EBIT | | -334.0 | 1,323.0 | 1,621.0 | 465.0 | 407.0 | 1,455.0 | 2,301.0 | 1,884.0 | 2,662.0 | 2,201.0 |
EBIT % Chg. | | 66.1% | - | 22.5% | -71.3% | -12.5% | 257.5% | 58.1% | -18.1% | 41.3% | -9.0% |
EBIT Margin | | -1.4% | 7.1% | 8.8% | 2.5% | 2.4% | 7.7% | 11.1% | 9.3% | 12.3% | 10.3% |
EBIT Margin % Chg. | | 63.6% | - | 24.1% | -71.2% | -5.6% | 220.1% | 44.5% | -16.4% | 32.6% | -8.7% |
Depreciation & Amortization | | 189.0 | 276.0 | 373.0 | 398.0 | 399.0 | 467.0 | 451.0 | 562.0 | 680.0 | 1,422.0 |
Depreciation & Amortization % Chg. | | -59.5% | 46.0% | 35.1% | 6.7% | 0.3% | 17.0% | -3.4% | 24.6% | 21.0% | 113.5% |
EBITDA | | -145.0 | 1,599.0 | 1,994.0 | 863.0 | 806.0 | 1,922.0 | 2,752.0 | 2,446.0 | 3,342.0 | 3,623.0 |
EBITDA % Chg. | | 72.0% | - | 24.7% | -56.7% | -6.6% | 138.5% | 43.2% | -11.1% | 36.6% | 17.4% |
EBITDA Margin | | -0.6% | 8.6% | 10.9% | 4.7% | 4.7% | 10.1% | 13.3% | 12.0% | 15.4% | 16.9% |
EBITDA Margin % Chg. | | 70.0% | - | 26.3% | -56.5% | 0.7% | 113.5% | 30.9% | -9.3% | 28.2% | 17.9% |