Operating Revenue | 4,142 | 3,967 | 3,778 | 3,367 | 3,087 | |
Other Revenue | 429 | 562 | 50 | 60 | 99 | |
| Revenue | 4,571 | 4,529 | 3,828 | 3,427 | 3,186 | |
Revenue Growth (YoY) | 0.93% | 18.31% | 11.70% | 7.56% | -3.60% | |
Selling, General & Admin | 106 | 88 | 169 | 175 | 152 | |
Depreciation & Amortization | 1,262 | 1,342 | 1,179 | 1,115 | 1,065 | |
Other Operating Expenses | 1,767 | 1,466 | 1,174 | 1,185 | 1,061 | |
Total Operating Expenses | 3,135 | 2,896 | 2,522 | 2,475 | 2,278 | |
Operating Income | 1,436 | 1,633 | 1,306 | 952 | 908 | |
Interest Expense | -1,667 | -1,258 | -1,032 | -900 | -816 | |
Net Interest Expense | -1,667 | -1,258 | -1,032 | -900 | -816 | |
Income (Loss) on Equity Investments | -24 | -8 | 6 | 2 | -4 | |
Currency Exchange Gain (Loss) | 238 | 159 | -65 | -27 | 74 | |
Other Non-Operating Income (Expenses) | 31 | -12 | -85 | -149 | -219 | |
EBT Excluding Unusual Items | 14 | 514 | 130 | -122 | -57 | |
Total Merger & Restructuring Charges | -4 | -3 | - | - | - | |
Asset Writedown | -103 | -46 | -5 | -73 | -43 | |
Legal Settlements | - | - | - | -55 | -231 | |
Other Unusual Items | 693 | -84 | 1,843 | 1,267 | -2,561 | |
Pretax Income | 600 | 381 | 1,968 | 1,017 | -2,892 | |
Income Tax Expense | 167 | 73 | 118 | 87 | -73 | |
Earnings From Continuing Ops. | 433 | 308 | 1,850 | 930 | -2,819 | |
Minority Interest in Earnings | -197 | -489 | -347 | 16 | 81 | |
Net Income | 236 | -181 | 1,503 | 946 | -2,738 | |
Net Income to Common | 236 | -181 | 1,503 | 946 | -2,738 | |
Net Income Growth | - | - | 58.88% | - | - | |
Shares Outstanding (Basic) | 339 | 374 | 362 | 362 | 362 | |
Shares Outstanding (Diluted) | 339 | 374 | 362 | 362 | 362 | |
Shares Change (YoY) | -9.28% | 3.40% | 0.00% | 0.01% | - | |
EPS (Basic) | 0.70 | -0.48 | 4.15 | 2.61 | -7.57 | |
EPS (Diluted) | 0.70 | -0.48 | 4.15 | 2.61 | -7.57 | |
EPS Growth | - | - | 58.87% | - | - | |
Free Cash Flow | -400 | 575 | 437 | -959 | 619 | |
Free Cash Flow Per Share | -1.18 | 1.54 | 1.21 | -2.65 | 1.71 | |
Dividend Per Share | 1.438 | 1.367 | 1.298 | 1.231 | 0.593 | |
Dividend Growth | 5.16% | 5.39% | 5.38% | 107.60% | - | |
Profit Margin | 5.16% | -4.00% | 39.26% | 27.60% | -85.94% | |
Free Cash Flow Margin | -8.75% | 12.70% | 11.42% | -27.98% | 19.43% | |
EBITDA | 2,698 | 2,975 | 2,485 | 2,067 | 1,973 | |
EBITDA Margin | 59.02% | 65.69% | 64.92% | 60.31% | 61.93% | |
D&A For EBITDA | 1,262 | 1,342 | 1,179 | 1,115 | 1,065 | |
EBIT | 1,436 | 1,633 | 1,306 | 952 | 908 | |
EBIT Margin | 31.41% | 36.06% | 34.12% | 27.78% | 28.50% | |
Effective Tax Rate | 27.83% | 19.16% | 6.00% | 8.55% | - | |