Total Revenue | 34.64B +34.3% | 25.79B +13.7% | 22.68B -3.9% | 23.60B +43.6% | 16.43B +68.3% | 9.76B +45.0% | 6.73B +4.0% | 6.47B +23.3% | 5.25B +21.6% | 4.32B |
Operating Revenue | 34.64B +34.3% | 25.79B +13.7% | 22.68B -3.9% | 23.60B +43.6% | 16.43B +68.3% | 9.76B +45.0% | 6.73B +4.0% | 6.47B +23.3% | 5.25B +21.6% | 4.32B |
Net Income from Continuing Operation Net Minority Interest | 4.27B +160.1% | 1.64B +92.2% | 854.00M -35.3% | 1.32B -58.3% | 3.16B +27.0% | 2.49B +630.2% | 341.00M +1.2% | 337.00M +1121.2% | -33.00M +93.4% | -498.00M |
Total Unusual Items Excluding Goodwill | 366.00M +296.8% | -186.00M | - | - | -7.00M +87.0% | -54.00M +69.3% | -176.00M -1366.7% | -12.00M -33.3% | -9.00M -110.2% | 88.00M |
Total Unusual Items | 366.00M +296.8% | -186.00M | - | - | -7.00M +87.0% | -54.00M +69.3% | -176.00M -1366.7% | -12.00M -33.3% | -9.00M -110.2% | 88.00M |
Normalized EBITDA | 6.91B +26.9% | 5.44B +31.2% | 4.15B -25.0% | 5.53B +32.6% | 4.17B +141.2% | 1.73B +92.2% | 900.00M +42.2% | 633.00M +133.6% | 271.00M +209.3% | -248.00M |
Tax Rate for Calcs | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 76.86M +317.5% | -35.34M | - | - | -978.7K +93.3% | -14.58M +0.6% | -14.67M -352.7% | -3.24M +10.0% | -3.60M -110.2% | 35.20M |
Net Income from Discontinued Operations | 66.00M | - | - | - | - | - | - | - | - | - |
Equity in Earnings of Affiliates, Net of Tax | 26.00M -21.2% | 33.00M +106.3% | 16.00M +14.3% | 14.00M +133.3% | 6.00M +20.0% | 5.00M | - | -2.00M +71.4% | -7.00M +30.0% | -10.00M |
Gain on Sale of Securities | 366.00M | - | - | - | - | - | - | - | - | - |
Depreciation Amortization Depletion | 1.22B -15.5% | 1.45B -22.5% | 1.87B -11.0% | 2.10B | - | - | - | - | - | - |
Depreciation and amortization | 1.22B -15.5% | 1.45B -22.5% | 1.87B -11.0% | 2.10B | - | - | - | - | - | - |
Amortization | 1.22B -15.5% | 1.45B -22.5% | 1.87B -11.0% | 2.10B | - | - | - | - | - | - |
Amortization of Intangibles | 1.22B -15.5% | 1.45B -22.5% | 1.87B -11.0% | 2.10B | - | - | - | - | - | - |
Cost of Revenue | 17.49B +33.9% | 13.06B +6.9% | 12.22B -6.0% | 13.00B +52.8% | 8.51B +57.0% | 5.42B +40.2% | 3.86B -4.1% | 4.03B +16.2% | 3.47B +4.5% | 3.32B |
Gross Profit | 17.15B +34.8% | 12.72B +21.7% | 10.46B -1.3% | 10.60B +33.7% | 7.93B +82.4% | 4.35B +51.6% | 2.87B +17.2% | 2.45B +36.9% | 1.79B +78.2% | 1.00B |
Operating Expense | 13.46B +26.5% | 10.64B +5.8% | 10.06B +7.7% | 9.34B +118.1% | 4.28B +43.8% | 2.98B +33.1% | 2.24B +12.1% | 2.00B +20.2% | 1.66B +19.8% | 1.39B |
Selling General and Administrative | 4.14B +48.9% | 2.78B +18.3% | 2.35B +0.7% | 2.34B +61.3% | 1.45B +45.5% | 995.00M +32.7% | 750.00M +33.5% | 562.00M +8.9% | 516.00M +10.7% | 466.00M |
Research and Development | 8.09B +25.3% | 6.46B +9.9% | 5.87B +17.3% | 5.00B +75.9% | 2.85B +43.5% | 1.98B +28.2% | 1.55B +7.9% | 1.43B +19.9% | 1.20B +18.7% | 1.01B |
Other Operating Expenses | - | -48.00M -41.2% | -34.00M +66.7% | -102.00M -750.0% | -12.00M | - | -60.00M | - | -52.00M +40.9% | -88.00M |
Operating Income | 3.69B +77.1% | 2.09B +420.2% | 401.00M -68.3% | 1.26B -65.4% | 3.65B +166.5% | 1.37B +117.0% | 631.00M +39.9% | 451.00M +255.1% | 127.00M +133.2% | -383.00M |
Net Non Operating Interest Income Expense | 84.00M -6.7% | 90.00M -10.0% | 100.00M +534.8% | -23.00M +11.5% | -26.00M +33.3% | -39.00M +50.6% | -79.00M +23.3% | -103.00M +14.2% | -120.00M +22.1% | -154.00M |
Non-operating Interest Income | 215.00M +18.1% | 182.00M -11.7% | 206.00M +216.9% | 65.00M +712.5% | 8.00M 0.0% | 8.00M -46.7% | 15.00M -16.7% | 18.00M +200.0% | 6.00M +200.0% | 2.00M |
Non-operating Interest Expense | 131.00M +42.4% | 92.00M -13.2% | 106.00M +20.5% | 88.00M +158.8% | 34.00M -27.7% | 47.00M -50.0% | 94.00M -22.3% | 121.00M -4.0% | 126.00M -19.2% | 156.00M |
Other Income Expense | 362.00M +293.6% | -187.00M -1977.8% | -9.00M +84.2% | -57.00M -221.3% | 47.00M +185.5% | -55.00M +69.4% | -180.00M -900.0% | -18.00M -20.0% | -15.00M -117.0% | 88.00M |
Special Income Charges | 0 +100.0% | -186.00M | - | - | -7.00M +87.0% | -54.00M +69.3% | -176.00M -1366.7% | -12.00M -33.3% | -9.00M -110.2% | 88.00M |
Equity in Earnings of Affiliates | - | 2.00M +300.0% | -1.00M +98.4% | -62.00M -210.7% | 56.00M +2700.0% | 2.00M +100.0% | 1.00M | - | 3.00M -97.9% | 146.00M |
Restructuring and Mergers Acquisition | 0 -100.0% | 186.00M | - | - | - | - | - | - | - | -10.00M |
Other Non-operating Income (expense) | -4.00M -33.3% | -3.00M +62.5% | -8.00M -260.0% | 5.00M +350.0% | -2.00M +33.3% | -3.00M +40.0% | -5.00M +16.7% | -6.00M 0.0% | -6.00M | - |
Other Special Charges | - | - | - | - | 7.00M -87.0% | 54.00M -69.3% | 176.00M +1366.7% | 12.00M 0.0% | 12.00M -82.4% | 68.00M |
Gain on Sale of Business | - | - | - | - | - | - | - | - | 3.00M -97.9% | 146.00M |
Pre-tax Income | 4.14B +108.1% | 1.99B +304.3% | 492.00M -58.4% | 1.18B -67.7% | 3.67B +187.8% | 1.27B +242.7% | 372.00M +12.7% | 330.00M +4225.0% | -8.00M +98.2% | -449.00M |
Provision for Income Taxes | -103.00M -127.0% | 381.00M +210.1% | -346.00M -183.6% | -122.00M -123.8% | 513.00M +142.4% | -1.21B -4003.2% | 31.00M +444.4% | -9.00M -150.0% | 18.00M -53.8% | 39.00M |
Net Income Common Stockholders | 4.33B +164.2% | 1.64B +92.2% | 854.00M -35.3% | 1.32B -58.3% | 3.16B +27.0% | 2.49B +630.2% | 341.00M +1.2% | 337.00M +1121.2% | -33.00M +93.4% | -498.00M |
Net Income | 4.33B +164.2% | 1.64B +92.2% | 854.00M -35.3% | 1.32B -58.3% | 3.16B +27.0% | 2.49B +630.2% | 341.00M +1.2% | 337.00M +1121.2% | -33.00M +93.4% | -498.00M |
Net Income Including Non-Controlling Interests | 4.33B +164.2% | 1.64B +92.2% | 854.00M -35.3% | 1.32B -58.3% | 3.16B +27.0% | 2.49B +630.2% | 341.00M +1.2% | 337.00M +1121.2% | -33.00M +93.4% | -498.00M |
Net Income from Continuing Operations | 4.27B +160.1% | 1.64B +92.2% | 854.00M -35.3% | 1.32B -58.3% | 3.16B +27.0% | 2.49B +630.2% | 341.00M +1.2% | 337.00M +1121.2% | -33.00M +93.4% | -498.00M |
Diluted NI Available to Com Stockholders | 4.33B +164.2% | 1.64B +92.2% | 854.00M -35.3% | 1.32B -58.3% | 3.16B +26.9% | 2.49B +630.5% | 341.00M +1.2% | 337.00M +1121.2% | -33.00M +93.4% | -498.00M |
Basic EPS | 2.67 +164.4% | 1.01 +90.6% | 0.53 -37.6% | 0.85 -67.4% | 2.61 +24.3% | 2.1 +577.4% | 0.31 -8.8% | 0.34 +750.0% | 0.04 +106.7% | -0.6 |
Average Dilution Earnings | - | - | - | - | - | 1.00M | - | - | - | - |
Diluted EPS | 2.65 +165.0% | 1 +88.7% | 0.53 -36.9% | 0.84 -67.3% | 2.57 +24.8% | 2.06 +586.7% | 0.3 -6.3% | 0.32 +700.0% | 0.04 +106.7% | -0.6 |
Weighted Average Shares (basic) | 1.62B +0.2% | 1.62B +0.4% | 1.61B +3.4% | 1.56B +28.7% | 1.21B +2.4% | 1.18B +8.5% | 1.09B +11.1% | 982.00M +3.2% | 952.00M +14.0% | 835.00M |
Weighted Average Shares (diluted) | 1.64B -0.1% | 1.64B +0.7% | 1.63B +3.4% | 1.57B +27.8% | 1.23B +1.8% | 1.21B +7.8% | 1.12B +5.3% | 1.06B +2.4% | 1.04B +24.4% | 835.00M |
Total Operating Income as Reported | 3.69B +94.4% | 1.90B +373.8% | 401.00M -68.3% | 1.26B -65.4% | 3.65B +166.5% | 1.37B +117.0% | 631.00M +39.9% | 451.00M +255.1% | 127.00M +134.0% | -373.00M |
Total Expenses | 30.95B +30.6% | 23.70B +6.4% | 22.28B -0.3% | 22.34B +74.7% | 12.79B +52.3% | 8.39B +37.6% | 6.10B +1.3% | 6.02B +17.5% | 5.13B +9.0% | 4.70B |
Net Income from Continuing and Discontinued Operation | 4.33B +164.2% | 1.64B +92.2% | 854.00M -35.3% | 1.32B -58.3% | 3.16B +27.0% | 2.49B +630.2% | 341.00M +1.2% | 337.00M +1121.2% | -33.00M +93.4% | -498.00M |
Normalized Income | 3.98B +122.1% | 1.79B +109.8% | 854.00M -35.3% | 1.32B -58.3% | 3.17B +25.2% | 2.53B +403.5% | 502.33M +45.3% | 345.76M +1352.8% | -27.60M +95.0% | -550.80M |
Interest Income | 215.00M +18.1% | 182.00M -11.7% | 206.00M +216.9% | 65.00M +712.5% | 8.00M 0.0% | 8.00M -46.7% | 15.00M -16.7% | 18.00M +200.0% | 6.00M +200.0% | 2.00M |
Interest Expense | 131.00M +42.4% | 92.00M -13.2% | 106.00M +20.5% | 88.00M +158.8% | 34.00M -27.7% | 47.00M -50.0% | 94.00M -22.3% | 121.00M -4.0% | 126.00M -19.2% | 156.00M |
Net Interest Income | 84.00M -6.7% | 90.00M -10.0% | 100.00M +534.8% | -23.00M +11.5% | -26.00M +33.3% | -39.00M +50.6% | -79.00M +23.3% | -103.00M +14.2% | -120.00M +22.1% | -154.00M |
EBIT | 4.27B +105.2% | 2.08B +248.0% | 598.00M -53.0% | 1.27B -65.6% | 3.70B +180.1% | 1.32B +183.7% | 466.00M +3.3% | 451.00M +282.2% | 118.00M +140.3% | -293.00M |
EBITDA | 7.28B +38.4% | 5.26B +26.7% | 4.15B -25.0% | 5.53B +32.8% | 4.17B +148.6% | 1.68B +131.5% | 724.00M +16.6% | 621.00M +137.0% | 262.00M +263.8% | -160.00M |
Reconciled Cost of Revenue | 15.71B +38.6% | 11.33B +7.5% | 10.54B -2.8% | 10.84B +34.7% | 8.04B +58.9% | 5.06B +31.0% | 3.86B -4.1% | 4.03B +16.2% | 3.47B +4.5% | 3.32B |
Reconciled Depreciation | 3.00B -5.4% | 3.18B -10.5% | 3.55B -16.7% | 4.26B +820.5% | 463.00M +30.8% | 354.00M +37.2% | 258.00M +51.8% | 170.00M +18.1% | 144.00M +8.3% | 133.00M |