Total Revenue | 416.16B +6.4% | 391.04B +2.0% | 383.29B -2.8% | 394.33B +7.8% | 365.82B +33.3% | 274.51B +5.5% | 260.17B -2.0% | 265.60B +15.9% | 229.23B +6.3% | 215.64B |
Operating Revenue | 416.16B +6.4% | 391.04B +2.0% | 383.29B -2.8% | 394.33B +7.8% | 365.82B +33.3% | 274.51B +5.5% | 260.17B -2.0% | 265.60B +15.9% | 229.23B +6.3% | 215.64B |
Cost of Revenue | 220.96B +5.0% | 210.35B -1.8% | 214.14B -4.2% | 223.55B +5.0% | 212.98B +25.6% | 169.56B +4.8% | 161.78B -1.2% | 163.76B +16.1% | 141.05B +7.4% | 131.38B |
Gross Profit | 195.20B +8.0% | 180.68B +6.8% | 169.15B -1.0% | 170.78B +11.7% | 152.84B +45.6% | 104.96B +6.7% | 98.39B -3.4% | 101.84B +15.5% | 88.19B +4.7% | 84.26B |
Operating Expense | 62.15B +8.2% | 57.47B +4.8% | 54.85B +6.8% | 51.34B +17.0% | 43.89B +13.5% | 38.67B +12.2% | 34.46B +11.4% | 30.94B +15.3% | 26.84B +10.7% | 24.24B |
Selling General and Administrative | 27.60B +5.8% | 26.10B +4.7% | 24.93B -0.6% | 25.09B +14.2% | 21.97B +10.3% | 19.92B +9.2% | 18.25B +9.2% | 16.70B +9.5% | 15.26B +7.5% | 14.19B |
Research and Development | 34.55B +10.1% | 31.37B +4.9% | 29.91B +14.0% | 26.25B +19.8% | 21.91B +16.9% | 18.75B +15.6% | 16.22B +13.9% | 14.24B +22.9% | 11.58B +15.3% | 10.04B |
Operating Income | 133.05B +8.0% | 123.22B +7.8% | 114.30B -4.3% | 119.44B +9.6% | 108.95B +64.4% | 66.29B +3.7% | 63.93B -9.8% | 70.90B +15.6% | 61.34B +2.2% | 60.02B |
Other Income Expense | -321.00M -219.3% | 269.00M +147.6% | -565.00M -69.2% | -334.00M -656.7% | 60.00M +169.0% | -87.00M -120.6% | 422.00M +195.7% | -441.00M -231.6% | -133.00M +88.9% | -1.20B |
Net Non Operating Interest Income Expense | - | - | -183.00M -72.6% | -106.00M -153.5% | 198.00M -77.8% | 890.00M -35.7% | 1.39B -43.4% | 2.45B -15.0% | 2.88B +13.2% | 2.54B |
Other Non-operating Income (expense) | -321.00M -219.3% | 269.00M +147.6% | -565.00M -69.2% | -334.00M -656.7% | 60.00M +169.0% | -87.00M -120.6% | 422.00M +195.7% | -441.00M -231.6% | -133.00M +88.9% | -1.20B |
Non-operating Interest Income | - | - | 3.75B +32.7% | 2.83B -0.6% | 2.84B -24.4% | 3.76B -24.1% | 4.96B -12.8% | 5.69B +9.3% | 5.20B +30.1% | 4.00B |
Non-operating Interest Expense | - | - | 3.93B +34.2% | 2.93B +10.8% | 2.65B -7.9% | 2.87B -19.7% | 3.58B +10.4% | 3.24B +39.5% | 2.32B +59.5% | 1.46B |
Pre-tax Income | 132.73B +7.5% | 123.48B +8.6% | 113.74B -4.5% | 119.10B +9.1% | 109.21B +62.8% | 67.09B +2.1% | 65.74B -9.8% | 72.90B +13.8% | 64.09B +4.4% | 61.37B |
Provision for Income Taxes | 20.72B -30.4% | 29.75B +77.7% | 16.74B -13.3% | 19.30B +32.9% | 14.53B +50.1% | 9.68B -7.6% | 10.48B -21.6% | 13.37B -15.0% | 15.74B +0.3% | 15.69B |
Net Income Common Stockholders | 112.01B +19.5% | 93.74B -3.4% | 97.00B -2.8% | 99.80B +5.4% | 94.68B +64.9% | 57.41B +3.9% | 55.26B -7.2% | 59.53B +23.1% | 48.35B +5.8% | 45.69B |
Net Income | 112.01B +19.5% | 93.74B -3.4% | 97.00B -2.8% | 99.80B +5.4% | 94.68B +64.9% | 57.41B +3.9% | 55.26B -7.2% | 59.53B +23.1% | 48.35B +5.8% | 45.69B |
Net Income Including Non-Controlling Interests | 112.01B +19.5% | 93.74B -3.4% | 97.00B -2.8% | 99.80B +5.4% | 94.68B +64.9% | 57.41B +3.9% | 55.26B -7.2% | 59.53B +23.1% | 48.35B +5.8% | 45.69B |
Net Income from Continuing Operations | 112.01B +19.5% | 93.74B -3.4% | 97.00B -2.8% | 99.80B +5.4% | 94.68B +64.9% | 57.41B +3.9% | 55.26B -7.2% | 59.53B +23.1% | 48.35B +5.8% | 45.69B |
Diluted NI Available to Com Stockholders | 112.01B +19.5% | 93.74B -3.4% | 97.00B -2.8% | 99.80B +5.4% | 94.68B +64.9% | 57.41B +3.9% | 55.26B -7.2% | 59.53B +23.1% | 48.35B +5.8% | 45.69B |
Basic EPS | 7.49 +22.6% | 6.11 -0.8% | 6.16 +0.2% | 6.15 +8.5% | 5.67 +71.3% | 3.31 +10.7% | 2.99 -0.3% | 3 +29.3% | 2.32 +11.0% | 2.09 |
Diluted EPS | 7.46 +22.7% | 6.08 -0.8% | 6.13 +0.3% | 6.11 +8.9% | 5.61 +71.0% | 3.28 +10.4% | 2.97 -0.3% | 2.98 +29.6% | 2.3 +10.6% | 2.08 |
Weighted Average Shares (basic) | 14.95B -2.6% | 15.34B -2.5% | 15.74B -2.9% | 16.22B -2.9% | 16.70B -3.8% | 17.35B -6.1% | 18.47B -6.8% | 19.82B -5.0% | 20.87B -4.6% | 21.88B |
Weighted Average Shares (diluted) | 15.00B -2.6% | 15.41B -2.6% | 15.81B -3.1% | 16.33B -3.2% | 16.86B -3.8% | 17.53B -5.7% | 18.60B -7.0% | 20.00B -4.8% | 21.01B -4.5% | 22.00B |
Total Operating Income as Reported | 133.05B +8.0% | 123.22B +7.8% | 114.30B -4.3% | 119.44B +9.6% | 108.95B +64.4% | 66.29B +3.7% | 63.93B -9.8% | 70.90B +15.6% | 61.34B +2.2% | 60.02B |
Total Expenses | 283.11B +5.7% | 267.82B -0.4% | 268.98B -2.1% | 274.89B +7.0% | 256.87B +23.4% | 208.23B +6.1% | 196.24B +0.8% | 194.70B +16.0% | 167.89B +7.9% | 155.62B |
Net Income from Continuing and Discontinued Operation | 112.01B +19.5% | 93.74B -3.4% | 97.00B -2.8% | 99.80B +5.4% | 94.68B +64.9% | 57.41B +3.9% | 55.26B -7.2% | 59.53B +23.1% | 48.35B +5.8% | 45.69B |
Normalized Income | 112.01B +19.5% | 93.74B -3.4% | 97.00B -2.8% | 99.80B +5.4% | 94.68B +64.9% | 57.41B +3.9% | 55.26B -7.2% | 59.53B +23.1% | 48.35B +5.8% | 45.69B |
EBIT | 133.05B +8.0% | 123.22B +7.8% | 114.30B -4.3% | 119.44B +6.8% | 111.85B +59.9% | 69.96B +0.9% | 69.31B -9.0% | 76.14B +14.7% | 66.41B +5.7% | 62.83B |
EBITDA | 144.75B +7.5% | 134.66B +7.0% | 125.82B -3.6% | 130.54B +6.0% | 123.14B +52.0% | 81.02B -1.0% | 81.86B -6.0% | 87.05B +13.7% | 76.57B +4.4% | 73.33B |
Interest Income | - | - | 3.75B +32.7% | 2.83B -0.6% | 2.84B -24.4% | 3.76B -24.1% | 4.96B -12.8% | 5.69B +9.3% | 5.20B +30.1% | 4.00B |
Reconciled Cost of Revenue | 220.96B +5.0% | 210.35B -1.8% | 214.14B -4.2% | 223.55B +5.0% | 212.98B +25.6% | 169.56B +4.8% | 161.78B -1.2% | 163.76B +16.1% | 141.05B +7.4% | 131.38B |
Interest Expense | - | - | 3.93B +34.2% | 2.93B +10.8% | 2.65B -7.9% | 2.87B -19.7% | 3.58B +10.4% | 3.24B +39.5% | 2.32B +59.5% | 1.46B |
Reconciled Depreciation | 11.70B +2.2% | 11.45B -0.6% | 11.52B +3.7% | 11.10B -1.6% | 11.28B +2.1% | 11.06B -11.9% | 12.55B +15.1% | 10.90B +7.3% | 10.16B -3.3% | 10.51B |
Net Interest Income | - | - | -183.00M -72.6% | -106.00M -153.5% | 198.00M -77.8% | 890.00M -35.7% | 1.39B -43.4% | 2.45B -15.0% | 2.88B +13.2% | 2.54B |
Net Income from Continuing Operation Net Minority Interest | 112.01B +19.5% | 93.74B -3.4% | 97.00B -2.8% | 99.80B +5.4% | 94.68B +64.9% | 57.41B +3.9% | 55.26B -7.2% | 59.53B +23.1% | 48.35B +5.8% | 45.69B |
Normalized EBITDA | 144.75B +7.5% | 134.66B +7.0% | 125.82B -3.6% | 130.54B +6.0% | 123.14B +52.0% | 81.02B -1.0% | 81.86B -6.0% | 87.05B +13.7% | 76.57B +4.4% | 73.33B |
Tax Rate for Calcs | 0.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |