Total Revenue | 32.67B +15.6% | 28.26B +2.6% | 27.56B +30.2% | 21.17B +13.8% | 18.61B +33.1% | 13.98B +18.3% | 11.82B +8.0% | 10.94B +22.1% | 8.96B +30.4% | 6.88B |
Operating Revenue | 32.67B +15.6% | 28.26B +2.6% | 27.56B +30.2% | 21.17B +13.8% | 18.61B +33.1% | 13.98B +18.3% | 11.82B +8.0% | 10.94B +22.1% | 8.96B +30.4% | 6.88B |
Net Income from Continuing Operation Net Minority Interest | 9.61B +26.9% | 7.57B -3.4% | 7.84B +39.4% | 5.62B -4.4% | 5.88B +65.6% | 3.55B +37.1% | 2.59B +0.0% | 2.59B +25.4% | 2.07B +32.7% | 1.56B |
Normalized EBITDA | 12.55B +24.0% | 10.12B +1.5% | 9.98B +40.5% | 7.10B +1.2% | 7.02B +54.2% | 4.55B +40.0% | 3.25B -4.0% | 3.39B +22.7% | 2.76B +36.6% | 2.02B |
Tax Rate for Calcs | 0.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Unusual Items Excluding Goodwill | - | - | - | - | 213.70M | - | - | - | - | - |
Tax Effect of Unusual Items | 0 | - | - | - | 32.48M | - | - | - | - | - |
Total Unusual Items | - | - | - | - | 213.70M | - | - | - | - | - |
Total Other Finance Cost | -104.70M | - | - | - | - | 34.90M +39.6% | 25.00M -11.7% | 28.30M -43.7% | 50.30M +249.3% | -33.70M |
Cost of Revenue | 15.41B +11.9% | 13.77B +2.6% | 13.42B +28.2% | 10.47B +19.0% | 8.80B +22.6% | 7.18B +9.8% | 6.54B +10.6% | 5.91B +19.7% | 4.94B +32.5% | 3.73B |
Gross Profit | 17.26B +19.1% | 14.49B +2.5% | 14.14B +32.1% | 10.70B +9.1% | 9.81B +44.3% | 6.80B +28.7% | 5.28B +5.0% | 5.03B +25.1% | 4.02B +27.8% | 3.15B |
Operating Expense | 5.96B +8.9% | 5.47B +7.4% | 5.09B +21.3% | 4.20B +28.3% | 3.27B +19.2% | 2.75B +10.3% | 2.49B +20.6% | 2.06B +23.1% | 1.68B +13.2% | 1.48B |
Selling General and Administrative | 1.26B +7.9% | 1.17B +4.7% | 1.11B +17.7% | 945.90M +30.4% | 725.60M +33.2% | 544.90M +4.7% | 520.50M +6.7% | 488.00M +17.1% | 416.60M +11.2% | 374.80M |
Research and Development | 4.70B +9.2% | 4.30B +8.1% | 3.98B +22.3% | 3.25B +27.7% | 2.55B +15.7% | 2.20B +11.8% | 1.97B +24.9% | 1.58B +25.1% | 1.26B +13.9% | 1.11B |
Other Operating Expenses | - | - | - | - | - | - | - | - | -95.80M -2.1% | -93.80M |
Operating Income | 11.30B +25.3% | 9.02B -0.2% | 9.04B +39.1% | 6.50B -0.5% | 6.54B +61.3% | 4.05B +45.2% | 2.79B -5.9% | 2.97B +26.5% | 2.34B +40.8% | 1.66B |
Net Non Operating Interest Income Expense | 104.70M +428.8% | 19.80M -51.9% | 41.20M +192.4% | -44.60M 0.0% | -44.60M -27.8% | -34.90M -39.6% | -25.00M +11.7% | -28.30M +43.7% | -50.30M -249.3% | 33.70M |
Non-operating Interest Income | 223.00M +22.3% | 182.40M -5.9% | 193.90M +1096.9% | 16.20M +62.0% | 10.00M +19.0% | 8.40M -27.6% | 11.60M | - | - | - |
Non-operating Interest Expense | 118.30M -27.2% | 162.60M +6.5% | 152.70M +151.2% | 60.80M +11.4% | 54.60M +26.1% | 43.30M +18.3% | 36.60M | - | - | - |
Pre-tax Income | 11.41B +26.1% | 9.04B -0.5% | 9.08B +40.7% | 6.46B -3.7% | 6.71B +66.9% | 4.02B +45.2% | 2.77B -5.8% | 2.94B +22.9% | 2.39B +33.3% | 1.79B |
Other Income Expense | - | - | - | - | 213.70M | - | - | - | 95.80M +2.1% | 93.80M |
Special Income Charges | - | - | - | - | 213.70M | - | - | - | - | - |
Gain on Sale of Business | - | - | - | - | 213.70M | - | - | - | - | - |
Other Non-operating Income (expense) | - | - | - | - | 213.70M | - | - | - | 95.80M +2.1% | 93.80M |
Provision for Income Taxes | 2.01B +19.8% | 1.68B +17.0% | 1.44B +48.0% | 969.90M -5.0% | 1.02B +85.2% | 551.50M +187.7% | 191.70M -45.5% | 351.60M +14.9% | 306.00M +30.5% | 234.40M |
Equity in Earnings of Affiliates, Net of Tax | 216.70M +3.3% | 209.80M +9.7% | 191.30M +38.6% | 138.00M -30.7% | 199.10M +124.7% | 88.60M +386.8% | 18.20M +193.5% | 6.20M +137.1% | -16.70M | - |
Net Income Common Stockholders | 9.61B +26.9% | 7.57B -3.4% | 7.84B +39.4% | 5.62B -4.4% | 5.88B +65.6% | 3.55B +37.1% | 2.59B +0.0% | 2.59B +25.4% | 2.07B +32.7% | 1.56B |
Net Income | 9.61B +26.9% | 7.57B -3.4% | 7.84B +39.4% | 5.62B -4.4% | 5.88B +65.6% | 3.55B +37.1% | 2.59B +0.0% | 2.59B +25.4% | 2.07B +32.7% | 1.56B |
Net Income Including Non-Controlling Interests | 9.61B +26.9% | 7.57B -3.4% | 7.84B +39.4% | 5.62B -4.4% | 5.88B +65.6% | 3.55B +37.1% | 2.59B +0.0% | 2.59B +25.4% | 2.07B +32.7% | 1.56B |
Net Income from Continuing Operations | 9.61B +26.9% | 7.57B -3.4% | 7.84B +39.4% | 5.62B -4.4% | 5.88B +65.6% | 3.55B +37.1% | 2.59B +0.0% | 2.59B +25.4% | 2.07B +32.7% | 1.56B |
Otherunder Preferred Stock Dividend | - | - | - | - | - | - | -18.20M -193.5% | -6.20M -137.1% | 16.70M | - |
Diluted NI Available to Com Stockholders | 9.61B +26.9% | 7.57B -3.4% | 7.84B +39.4% | 5.62B -4.4% | 5.88B +65.6% | 3.55B +37.1% | 2.59B +0.0% | 2.59B +25.4% | 2.07B +32.7% | 1.56B |
Basic EPS | 0.577 +37.4% | 0.42 -6.7% | 0.45 +28.6% | 0.35 +9.4% | 0.32 +68.4% | 0.19 +46.2% | 0.13 0.0% | 0.13 +18.2% | 0.11 +37.5% | 0.08 |
Diluted EPS | 0.576 +37.2% | 0.42 -6.7% | 0.45 +28.6% | 0.35 +12.9% | 0.31 +63.2% | 0.19 +46.2% | 0.13 0.0% | 0.13 +18.2% | 0.11 +37.5% | 0.08 |
Weighted Average Shares (basic) | 17.70B -1.2% | 17.92B -0.1% | 17.94B -1.0% | 18.12B -3.0% | 18.67B -2.0% | 19.06B -0.6% | 19.17B -1.0% | 19.36B -1.1% | 19.58B +1.0% | 19.39B |
Weighted Average Shares (diluted) | 17.72B -1.2% | 17.93B -0.1% | 17.96B -1.0% | 18.13B -3.0% | 18.70B -2.1% | 19.10B -0.6% | 19.21B -1.1% | 19.43B -1.2% | 19.66B +0.9% | 19.49B |
Total Operating Income as Reported | 11.30B +25.3% | 9.02B -0.2% | 9.04B +39.1% | 6.50B -3.7% | 6.75B +66.6% | 4.05B +45.2% | 2.79B -5.9% | 2.97B +21.5% | 2.44B +38.7% | 1.76B |
Total Expenses | 21.37B +11.0% | 19.24B +3.9% | 18.52B +26.2% | 14.67B +21.5% | 12.07B +21.6% | 9.93B +9.9% | 9.03B +13.2% | 7.98B +20.5% | 6.62B +27.0% | 5.21B |
Net Income from Continuing and Discontinued Operation | 9.61B +26.9% | 7.57B -3.4% | 7.84B +39.4% | 5.62B -4.4% | 5.88B +65.6% | 3.55B +37.1% | 2.59B +0.0% | 2.59B +25.4% | 2.07B +32.7% | 1.56B |
Normalized Income | 9.61B +26.9% | 7.57B -3.4% | 7.84B +39.4% | 5.62B -1.4% | 5.70B +60.5% | 3.55B +37.1% | 2.59B +0.0% | 2.59B +25.4% | 2.07B +32.7% | 1.56B |
Interest Income | 223.00M +22.3% | 182.40M -5.9% | 193.90M +1096.9% | 16.20M +62.0% | 10.00M +19.0% | 8.40M -27.6% | 11.60M | - | - | - |
Interest Expense | 118.30M -27.2% | 162.60M +6.5% | 152.70M +151.2% | 60.80M +11.4% | 54.60M +26.1% | 43.30M +18.3% | 36.60M | - | - | - |
Net Interest Income | 104.70M +428.8% | 19.80M -51.9% | 41.20M +192.4% | -44.60M 0.0% | -44.60M -27.8% | -34.90M -39.6% | -25.00M +11.7% | -28.30M +43.7% | -50.30M -249.3% | 33.70M |
EBIT | 11.52B +25.2% | 9.21B -0.3% | 9.24B +41.7% | 6.52B -3.6% | 6.76B +66.5% | 4.06B +44.9% | 2.80B -5.5% | 2.97B +26.5% | 2.34B +40.8% | 1.66B |
EBITDA | 12.55B +24.0% | 10.12B +1.5% | 9.98B +40.5% | 7.10B -1.8% | 7.23B +58.9% | 4.55B +40.0% | 3.25B -4.0% | 3.39B +22.7% | 2.76B +36.6% | 2.02B |
Reconciled Cost of Revenue | 15.41B +11.9% | 13.77B +2.6% | 13.42B +28.2% | 10.47B +19.0% | 8.80B +22.6% | 7.18B +9.8% | 6.54B +10.6% | 5.91B +19.7% | 4.94B +32.5% | 3.73B |
Reconciled Depreciation | 1.03B +11.7% | 918.60M +24.2% | 739.80M +26.8% | 583.60M +23.9% | 471.00M -4.0% | 490.80M +9.4% | 448.50M +6.1% | 422.70M +1.2% | 417.50M +17.0% | 356.90M |