Operating Revenue | 5,559 | 5,490 | 6,748 | 7,819 | 6,071 | |
Other Revenue | 133 | 146 | 160 | 164 | 150 | |
Revenue | 5,692 | 5,636 | 6,908 | 7,983 | 6,221 | |
Revenue Growth (YoY) | 0.99% | -18.41% | -13.47% | 28.32% | 5.98% | |
Cost of Revenue | 3,718 | 3,664 | 4,415 | 4,753 | 3,527 | |
Gross Profit | 1,974 | 1,972 | 2,493 | 3,230 | 2,694 | |
Selling, General & Admin | 1,712 | 1,784 | 2,017 | 2,373 | 2,100 | |
Operating Expenses | 1,910 | 1,980 | 2,231 | 2,577 | 2,286 | |
Operating Income | 64 | -8 | 262 | 653 | 408 | |
Interest Expense | -153 | -151 | -113 | -190 | -246 | |
Earnings From Equity Investments | 7 | 9 | -28 | 48 | 131 | |
Other Non Operating Income (Expenses) | - | - | 9 | 15 | 5 | |
EBT Excluding Unusual Items | -82 | -150 | 130 | 526 | 298 | |
Merger & Restructuring Charges | -40 | -60 | -38 | -19 | -113 | |
Impairment of Goodwill | - | -25 | -394 | - | -435 | |
Gain (Loss) on Sale of Assets | - | - | 131 | - | -133 | |
Asset Writedown | -12 | -29 | -83 | -2 | -68 | |
Legal Settlements | -2 | -18 | -1 | -1 | -1 | |
Other Unusual Items | 7 | 169 | -96 | -21 | -8 | |
Pretax Income | -129 | -113 | -351 | 483 | -460 | |
Income Tax Expense | -2 | -15 | -68 | 133 | -104 | |
Earnings From Continuing Operations | -127 | -98 | -283 | 350 | -356 | |
Net Income to Company | -127 | -98 | -283 | 350 | -356 | |
Minority Interest in Earnings | -1 | 1 | -4 | -7 | -4 | |
Net Income | -128 | -97 | -287 | 343 | -360 | |
Net Income to Common | -128 | -97 | -287 | 343 | -360 | |
Shares Outstanding (Basic) | 111 | 110 | 114 | 116 | 115 | |
Shares Outstanding (Diluted) | 111 | 110 | 114 | 120 | 115 | |
Shares Change (YoY) | 0.73% | -3.08% | -5.32% | 4.34% | 0.88% | |
EPS (Basic) | -1.15 | -0.88 | -2.52 | 2.95 | -3.13 | |
EPS (Diluted) | -1.15 | -0.88 | -2.52 | 2.85 | -3.13 | |
Free Cash Flow | 26 | 115 | -201 | 542 | 653 | |
Free Cash Flow Per Share | 0.23 | 1.04 | -1.77 | 4.51 | 5.67 | |
Gross Margin | 34.68% | 34.99% | 36.09% | 40.46% | 43.30% | |
Operating Margin | 1.12% | -0.14% | 3.79% | 8.18% | 6.56% | |
Profit Margin | -2.25% | -1.72% | -4.15% | 4.30% | -5.79% | |
Free Cash Flow Margin | 0.46% | 2.04% | -2.91% | 6.79% | 10.50% | |
EBITDA | 262 | 188 | 476 | 857 | 594 | |
EBITDA Margin | 4.60% | 3.34% | 6.89% | 10.73% | 9.55% | |
D&A For EBITDA | 198 | 196 | 214 | 204 | 186 | |
EBIT | 64 | -8 | 262 | 653 | 408 | |
EBIT Margin | 1.12% | -0.14% | 3.79% | 8.18% | 6.56% | |
Effective Tax Rate | - | - | - | 27.54% | - | |
Revenue as Reported | 5,692 | 5,636 | 6,908 | 7,983 | 6,221 | |
Advertising Expenses | 123 | 140 | 175 | 192 | 157 | |