Total Revenue | 716.92B +12.4% | 637.96B +11.0% | 574.78B +11.8% | 513.98B +9.4% | 469.82B +21.7% | 386.06B +37.6% | 280.52B +20.5% | 232.89B +30.9% | 177.87B +30.8% | 135.99B |
Operating Revenue | 716.92B +12.4% | 637.96B +11.0% | 574.78B +11.8% | 513.98B +9.4% | 469.82B +21.7% | 386.06B +37.6% | 280.52B +20.5% | 232.89B +30.9% | 177.87B +30.8% | 135.99B |
Normalized EBITDA | 150.02B +19.4% | 125.64B +42.3% | 88.29B +61.6% | 54.62B -8.6% | 59.74B +23.0% | 48.58B +31.1% | 37.04B +32.2% | 28.02B +73.7% | 16.13B +29.1% | 12.49B |
Tax Rate for Calcs | 0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 3.00B +1316.7% | -246.97M -216.8% | 211.38M +106.2% | -3.42B -285.6% | 1.84B +539.7% | 287.63M +419.4% | 55.38M | - | - | - |
Weighted Average Shares (diluted) | 10.83B | - | 10.49B +3.0% | 10.19B -1.1% | 10.30B +1.0% | 10.20B +1.2% | 10.08B +0.8% | 10.00B +1.4% | 9.86B +1.9% | 9.68B |
Weighted Average Shares (basic) | 10.66B | - | 10.30B +1.1% | 10.19B +0.7% | 10.12B +1.2% | 10.00B +1.2% | 9.88B +1.4% | 9.74B +1.5% | 9.60B +1.3% | 9.48B |
Diluted EPS | 7.17 | - | 2.9 +1174.1% | -0.27 -108.3% | 3.24 +55.0% | 2.09 +81.7% | 1.15 +13.9% | 1.01 +225.8% | 0.31 +29.2% | 0.24 |
Basic EPS | 7.29 | - | 2.95 +1192.6% | -0.27 -108.2% | 3.3 +54.9% | 2.13 +82.1% | 1.17 +13.6% | 1.03 +221.9% | 0.32 +28.0% | 0.25 |
Cost of Revenue | 356.41B -30.6% | 513.34B +6.7% | 480.98B +7.8% | 446.34B +10.6% | 403.51B +20.6% | 334.56B +38.4% | 241.70B +19.6% | 202.02B +26.4% | 159.80B +31.0% | 121.97B |
Gross Profit | 360.51B +189.3% | 124.62B +32.9% | 93.81B +38.7% | 67.64B +2.0% | 66.31B +28.8% | 51.50B +32.7% | 38.82B +25.8% | 30.87B +70.9% | 18.06B +28.9% | 14.02B |
Operating Expense | 280.54B +400.7% | 56.03B -1.6% | 56.95B +2.8% | 55.39B +33.7% | 41.44B +44.9% | 28.60B +17.8% | 24.28B +31.6% | 18.45B +32.2% | 13.96B +42.0% | 9.83B |
Selling General and Administrative | 58.30B +5.5% | 55.27B -1.6% | 56.19B +3.8% | 54.13B +30.8% | 41.37B +44.3% | 28.68B +19.1% | 24.08B +32.7% | 18.15B +32.1% | 13.74B +42.2% | 9.66B |
General and Administrative Expense | 11.17B -1.6% | 11.36B -3.9% | 11.82B -0.6% | 11.89B +34.8% | 8.82B +32.3% | 6.67B +28.2% | 5.20B +20.0% | 4.34B +18.0% | 3.67B +51.1% | 2.43B |
Other General and Administrative | 11.17B -1.6% | 11.36B -3.9% | 11.82B -0.6% | 11.89B +34.8% | 8.82B +32.3% | 6.67B +28.2% | 5.20B +20.0% | 4.34B +18.0% | 3.67B +51.1% | 2.43B |
Selling and Marketing Expense | 47.13B +7.3% | 43.91B -1.0% | 44.37B +5.0% | 42.24B +29.8% | 32.55B +47.9% | 22.01B +16.6% | 18.88B +36.7% | 13.81B +37.2% | 10.07B +39.2% | 7.23B |
Other Operating Expenses | 222.23B +29026.3% | 763.00M -0.5% | 767.00M -39.3% | 1.26B +1937.1% | 62.00M +182.7% | -75.00M -137.3% | 201.00M -32.1% | 296.00M +38.3% | 214.00M +28.1% | 167.00M |
Research and Development | - | - | - | - | - | 42.74B +19.0% | 35.93B +24.6% | 28.84B +27.5% | 22.62B +40.6% | 16.09B |
Operating Income | 79.97B +16.6% | 68.59B +86.1% | 36.85B +200.9% | 12.25B -50.8% | 24.88B +8.6% | 22.90B +57.5% | 14.54B +17.1% | 12.42B +202.5% | 4.11B -1.9% | 4.19B |
Net Non Operating Interest Income Expense | 2.11B -7.2% | 2.27B +1074.7% | -233.00M +83.1% | -1.38B -1.2% | -1.36B -24.6% | -1.09B -42.2% | -768.00M +21.4% | -977.00M -51.2% | -646.00M -68.2% | -384.00M |
Non-operating Interest Income | 4.38B -6.3% | 4.68B +58.6% | 2.95B +198.2% | 989.00M +120.8% | 448.00M -19.3% | 555.00M -33.3% | 832.00M +89.1% | 440.00M +117.8% | 202.00M +102.0% | 100.00M |
Non-operating Interest Expense | 2.27B -5.5% | 2.41B -24.4% | 3.18B +34.4% | 2.37B +30.8% | 1.81B +9.8% | 1.65B +2.9% | 1.60B +12.9% | 1.42B +67.1% | 848.00M +75.2% | 484.00M |
Other Income Expense | 15.23B +776.8% | -2.25B -339.9% | 938.00M +105.6% | -16.81B -214.8% | 14.63B +517.2% | 2.37B +1068.0% | 203.00M +210.9% | -183.00M -152.9% | 346.00M +284.4% | 90.00M |
Gain on Sale of Securities | 15.32B +937.6% | -1.83B -264.0% | 1.11B +106.9% | -16.27B -211.0% | 14.65B +503.2% | 2.43B +645.1% | 326.00M +278.1% | -183.00M -152.9% | 346.00M +284.4% | 90.00M |
Other Non-operating Income (expense) | -91.00M +78.4% | -421.00M -137.9% | -177.00M +67.2% | -540.00M -2742.1% | -19.00M +67.2% | -58.00M +52.8% | -123.00M +32.8% | -183.00M -152.9% | 346.00M +284.4% | 90.00M |
Pre-tax Income | 97.31B +41.8% | 68.61B +82.7% | 37.56B +732.7% | -5.94B -115.6% | 38.15B +57.8% | 24.18B +73.0% | 13.98B +24.1% | 11.26B +195.9% | 3.81B -2.2% | 3.89B |
Provision for Income Taxes | 19.09B +106.0% | 9.27B +30.1% | 7.12B +321.3% | -3.22B -167.1% | 4.79B +67.3% | 2.86B +20.6% | 2.37B +98.3% | 1.20B +55.7% | 769.00M -46.0% | 1.43B |
Equity in Earnings of Affiliates, Net of Tax | -554.00M -448.5% | -101.00M -741.7% | -12.00M -300.0% | -3.00M -175.0% | 4.00M -75.0% | 16.00M +214.3% | -14.00M -255.6% | 9.00M +325.0% | -4.00M +95.8% | -96.00M |
Net Income Common Stockholders | 77.67B +31.1% | 59.25B +94.7% | 30.43B +1217.7% | -2.72B -108.2% | 33.36B +56.4% | 21.33B +84.1% | 11.59B +15.0% | 10.07B +232.1% | 3.03B +27.9% | 2.37B |
Net Income | 77.67B +31.1% | 59.25B +94.7% | 30.43B +1217.7% | -2.72B -108.2% | 33.36B +56.4% | 21.33B +84.1% | 11.59B +15.0% | 10.07B +232.1% | 3.03B +27.9% | 2.37B |
Net Income Including Non-Controlling Interests | 77.67B +31.1% | 59.25B +94.7% | 30.43B +1217.7% | -2.72B -108.2% | 33.36B +56.4% | 21.33B +84.1% | 11.59B +15.0% | 10.07B +232.1% | 3.03B +27.9% | 2.37B |
Net Income from Continuing Operations | 77.67B +31.1% | 59.25B +94.7% | 30.43B +1217.7% | -2.72B -108.2% | 33.36B +56.4% | 21.33B +84.1% | 11.59B +15.0% | 10.07B +232.1% | 3.03B +27.9% | 2.37B |
Diluted NI Available to Com Stockholders | 77.67B +31.1% | 59.25B +94.7% | 30.43B +1217.7% | -2.72B -108.2% | 33.36B +56.4% | 21.33B +84.1% | 11.59B +15.0% | 10.07B +232.1% | 3.03B +27.9% | 2.37B |
Total Operating Income as Reported | 79.97B +16.6% | 68.59B +86.1% | 36.85B +200.9% | 12.25B -50.8% | 24.88B +8.6% | 22.90B +57.5% | 14.54B +17.1% | 12.42B +202.5% | 4.11B -1.9% | 4.19B |
Total Expenses | 636.95B +11.9% | 569.37B +5.8% | 537.93B +7.2% | 501.74B +12.8% | 444.94B +22.5% | 363.17B +36.5% | 265.98B +20.6% | 220.47B +26.9% | 173.76B +31.8% | 131.80B |
Net Income from Continuing and Discontinued Operation | 77.67B +31.1% | 59.25B +94.7% | 30.43B +1217.7% | -2.72B -108.2% | 33.36B +56.4% | 21.33B +84.1% | 11.59B +15.0% | 10.07B +232.1% | 3.03B +27.9% | 2.37B |
Normalized Income | 65.35B +7.4% | 60.83B +106.1% | 29.52B +191.5% | 10.13B -50.7% | 20.55B +7.1% | 19.19B +69.6% | 11.32B +12.4% | 10.07B +232.1% | 3.03B +27.9% | 2.37B |
Interest Income | 4.38B -6.3% | 4.68B +58.6% | 2.95B +198.2% | 989.00M +120.8% | 448.00M -19.3% | 555.00M -33.3% | 832.00M +89.1% | 440.00M +117.8% | 202.00M +102.0% | 100.00M |
Interest Expense | 2.27B -5.5% | 2.41B -24.4% | 3.18B +34.4% | 2.37B +30.8% | 1.81B +9.8% | 1.65B +2.9% | 1.60B +12.9% | 1.42B +67.1% | 848.00M +75.2% | 484.00M |
Net Interest Income | 2.11B -7.2% | 2.27B +1074.7% | -233.00M +83.1% | -1.38B -1.2% | -1.36B -24.6% | -1.09B -42.2% | -768.00M +21.4% | -977.00M -51.2% | -646.00M -68.2% | -384.00M |
EBIT | 99.58B +40.2% | 71.02B +74.3% | 40.74B +1241.5% | -3.57B -108.9% | 39.96B +54.7% | 25.82B +65.8% | 15.58B +22.9% | 12.68B +172.4% | 4.65B +6.4% | 4.38B |
EBITDA | 165.34B +33.5% | 123.81B +38.5% | 89.40B +133.1% | 38.35B -48.4% | 74.39B +45.9% | 51.01B +36.5% | 37.37B +33.4% | 28.02B +73.7% | 16.13B +29.1% | 12.49B |
Reconciled Cost of Revenue | 356.41B -30.6% | 513.34B +6.7% | 480.98B +7.8% | 446.34B +10.6% | 403.51B +20.6% | 334.56B +38.4% | 241.70B +19.6% | 202.02B +26.4% | 159.80B +31.0% | 121.97B |
Reconciled Depreciation | 65.76B +24.5% | 52.80B +8.5% | 48.66B +16.1% | 41.92B +21.7% | 34.43B +36.7% | 25.18B +15.6% | 21.79B +42.0% | 15.34B +33.7% | 11.48B +41.4% | 8.12B |
Net Income from Continuing Operation Net Minority Interest | 77.67B +31.1% | 59.25B +94.7% | 30.43B +1217.7% | -2.72B -108.2% | 33.36B +56.4% | 21.33B +84.1% | 11.59B +15.0% | 10.07B +232.1% | 3.03B +27.9% | 2.37B |
Total Unusual Items Excluding Goodwill | 15.32B +937.6% | -1.83B -264.0% | 1.11B +106.9% | -16.27B -211.0% | 14.65B +503.2% | 2.43B +645.1% | 326.00M +278.1% | -183.00M -152.9% | 346.00M +284.4% | 90.00M |
Total Unusual Items | 15.32B +937.6% | -1.83B -264.0% | 1.11B +106.9% | -16.27B -211.0% | 14.65B +503.2% | 2.43B +645.1% | 326.00M +278.1% | -183.00M -152.9% | 346.00M +284.4% | 90.00M |