Total Revenue | 63.89B +23.9% | 51.57B +44.0% | 35.82B +7.9% | 33.20B +21.0% | 27.45B +14.9% | 23.89B +5.7% | 22.60B +8.4% | 20.85B +18.2% | 17.64B +33.2% | 13.24B |
Operating Revenue | 63.89B +23.9% | 51.57B +44.0% | 35.82B +7.9% | 33.20B +21.0% | 27.45B +14.9% | 23.89B +5.7% | 22.60B +8.4% | 20.85B +18.2% | 17.64B +33.2% | 13.24B |
Net Income from Continuing Operation Net Minority Interest | 23.13B +274.9% | 6.17B -56.2% | 14.08B +22.5% | 11.49B +70.7% | 6.74B +127.5% | 2.96B +8.2% | 2.74B -77.7% | 12.28B +585.9% | 1.79B +210.0% | -1.63B |
Total Unusual Items Excluding Goodwill | -608.00M +60.6% | -1.54B -563.1% | -233.00M -3.1% | -226.00M -361.2% | -49.00M +3.9% | -51.00M +91.4% | -591.00M -75.9% | -336.00M +25.3% | -450.00M +59.8% | -1.12B |
Total Unusual Items | -608.00M +60.6% | -1.54B -563.1% | -233.00M -3.1% | -226.00M -361.2% | -49.00M +3.9% | -51.00M +91.4% | -591.00M -75.9% | -336.00M +25.3% | -450.00M +59.8% | -1.12B |
Normalized EBITDA | 35.32B +38.9% | 25.42B +22.3% | 20.79B +7.3% | 19.38B +31.5% | 14.74B +31.9% | 11.18B +11.0% | 10.07B +5.0% | 9.59B +28.4% | 7.47B +105.2% | 3.64B |
Tax Rate for Calcs | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -127.68M +78.1% | -584.01M -3641.0% | -15.61M +7.9% | -16.95M -8548.0% | -196.0K +98.2% | -10.81M +93.2% | -159.57M -75.9% | -90.72M -961.1% | -8.55M +98.1% | -447.60M |
Net Income from Discontinued Operations | 0 +100.0% | -273.00M | - | - | - | -1.00M +91.7% | -12.00M +36.8% | -19.00M -216.7% | -6.00M +94.6% | -112.00M |
Gain on Sale of Securities | -17.00M -41.7% | -12.00M -209.1% | 11.00M +106.5% | -169.00M -270.7% | 99.00M +219.4% | 31.00M -78.6% | 145.00M +4733.3% | 3.00M +400.0% | -1.00M | - |
Depreciation Amortization Depletion | 2.03B -37.4% | 3.24B +132.7% | 1.39B -7.8% | 1.51B -23.5% | 1.98B -17.7% | 2.40B +26.5% | 1.90B +250.8% | 541.00M -69.3% | 1.76B -5.8% | 1.87B |
Depreciation and amortization | 2.03B -37.4% | 3.24B +132.7% | 1.39B -7.8% | 1.51B -23.5% | 1.98B -17.7% | 2.40B +26.5% | 1.90B +250.8% | 541.00M -69.3% | 1.76B -5.8% | 1.87B |
Amortization | 2.03B -37.4% | 3.24B +132.7% | 1.39B -7.8% | 1.51B -23.5% | 1.98B -17.7% | 2.40B +26.5% | 1.90B +250.8% | 541.00M -69.3% | 1.76B -5.8% | 1.87B |
Amortization of Intangibles | 2.03B -37.4% | 3.24B +132.7% | 1.39B -7.8% | 1.51B -23.5% | 1.98B -17.7% | 2.40B +26.5% | 1.90B +250.8% | 541.00M -69.3% | 1.76B -5.8% | 1.87B |
Cost of Revenue | 20.59B +8.0% | 19.07B +71.3% | 11.13B +0.2% | 11.11B +4.7% | 10.61B +2.3% | 10.37B +2.6% | 10.11B -0.0% | 10.12B +10.8% | 9.13B +25.0% | 7.30B |
Gross Profit | 43.29B +33.2% | 32.51B +31.7% | 24.69B +11.7% | 22.09B +31.2% | 16.84B +24.6% | 13.52B +8.3% | 12.48B +16.3% | 10.73B +26.1% | 8.51B +43.2% | 5.94B |
Operating Expense | 17.22B -1.7% | 17.51B +112.6% | 8.24B +5.5% | 7.81B -4.5% | 8.18B -12.1% | 9.30B +12.1% | 8.30B +54.8% | 5.37B -8.4% | 5.86B +9.4% | 5.35B |
Selling General and Administrative | 4.21B -15.1% | 4.96B +211.5% | 1.59B +15.2% | 1.38B +2.6% | 1.35B -30.4% | 1.94B +13.2% | 1.71B +61.8% | 1.06B +33.8% | 789.00M -2.1% | 806.00M |
Research and Development | 10.98B +17.9% | 9.31B +77.2% | 5.25B +6.8% | 4.92B +1.3% | 4.85B -2.3% | 4.97B +5.8% | 4.70B +24.6% | 3.77B +14.1% | 3.30B +23.5% | 2.67B |
Operating Income | 26.07B +73.9% | 15.00B -8.8% | 16.45B +15.2% | 14.28B +64.8% | 8.67B +105.8% | 4.21B +0.8% | 4.18B -22.1% | 5.37B +102.3% | 2.65B +352.1% | 587.00M |
Net Non Operating Interest Income Expense | -2.86B +18.0% | -3.49B -221.3% | -1.09B +33.6% | -1.64B +12.4% | -1.87B -8.4% | -1.72B -28.1% | -1.35B -161.9% | -514.00M -25.4% | -410.00M +28.7% | -575.00M |
Non-operating Interest Income | 347.00M -24.7% | 461.00M -13.8% | 535.00M +435.0% | 100.00M +525.0% | 16.00M -69.8% | 53.00M -45.9% | 98.00M -14.0% | 114.00M +159.1% | 44.00M +340.0% | 10.00M |
Non-operating Interest Expense | 3.21B -18.8% | 3.95B +143.7% | 1.62B -6.6% | 1.74B -7.9% | 1.89B +6.1% | 1.78B +23.1% | 1.44B +129.9% | 628.00M +38.3% | 454.00M -22.4% | 585.00M |
Other Income Expense | -483.00M +69.6% | -1.59B -494.8% | -267.00M -26.5% | -211.00M -539.4% | -33.00M +26.7% | -45.00M +92.6% | -608.00M -96.8% | -309.00M +26.3% | -419.00M +62.6% | -1.12B |
Special Income Charges | -591.00M +61.4% | -1.53B -528.3% | -244.00M -328.1% | -57.00M +61.5% | -148.00M -80.5% | -82.00M +88.9% | -736.00M -117.1% | -339.00M +24.5% | -449.00M +59.9% | -1.12B |
Restructuring and Mergers Acquisition | 591.00M -61.4% | 1.53B +528.3% | 244.00M +328.1% | 57.00M -61.5% | 148.00M -25.3% | 198.00M -73.1% | 736.00M +236.1% | 219.00M +36.0% | 161.00M -83.8% | 996.00M |
Other Non-operating Income (expense) | 125.00M +390.7% | -43.00M -26.5% | -34.00M -326.7% | 15.00M -6.3% | 16.00M +166.7% | 6.00M +135.3% | -17.00M -163.0% | 27.00M -12.9% | 31.00M | - |
Other Special Charges | - | - | - | - | - | -116.00M | - | 14.00M -95.1% | 288.00M +134.1% | 123.00M |
Write-offs | - | - | - | - | - | - | - | 106.00M | - | - |
Pre-tax Income | 22.73B +129.2% | 9.92B -34.3% | 15.10B +21.4% | 12.43B +83.8% | 6.76B +176.9% | 2.44B +9.7% | 2.23B -51.0% | 4.54B +149.0% | 1.82B +264.9% | -1.11B |
Provision for Income Taxes | -397.00M -110.6% | 3.75B +269.3% | 1.01B +8.1% | 939.00M +3137.9% | 29.00M +105.6% | -518.00M -1.6% | -510.00M +93.7% | -8.08B -23197.1% | 35.00M -94.5% | 642.00M |
Net Income Common Stockholders | 23.13B +292.3% | 5.89B -58.1% | 14.08B +25.5% | 11.22B +74.4% | 6.44B +141.7% | 2.66B -1.2% | 2.69B -78.0% | 12.26B +624.5% | 1.69B +197.3% | -1.74B |
Net Income | 23.13B +292.3% | 5.89B -58.1% | 14.08B +22.5% | 11.49B +70.7% | 6.74B +127.6% | 2.96B +8.7% | 2.72B -77.8% | 12.26B +587.2% | 1.78B +202.6% | -1.74B |
Net Income Including Non-Controlling Interests | 23.13B +292.3% | 5.89B -58.1% | 14.08B +22.5% | 11.49B +70.7% | 6.74B +127.6% | 2.96B +8.7% | 2.72B -78.4% | 12.61B +606.8% | 1.78B +195.9% | -1.86B |
Net Income from Continuing Operations | 23.13B +274.9% | 6.17B -56.2% | 14.08B +22.5% | 11.49B +70.7% | 6.74B +127.5% | 2.96B +8.2% | 2.74B -78.3% | 12.63B +605.5% | 1.79B +202.3% | -1.75B |
Noncontrolling Interests | - | - | - | - | - | - | - | -351.00M -281.5% | -92.00M -175.4% | 122.00M |
Preferred Stock Dividends | - | - | - | 272.00M -9.0% | 299.00M +0.7% | 297.00M +924.1% | 29.00M -91.7% | 351.00M +281.5% | 92.00M | - |
Diluted NI Available to Com Stockholders | 23.13B +292.3% | 5.89B -58.1% | 14.08B +25.5% | 11.22B +74.4% | 6.44B +141.7% | 2.66B -1.2% | 2.69B -78.0% | 12.26B +624.5% | 1.69B +190.9% | -1.86B |
Average Dilution Earnings | - | - | - | - | - | - | - | - | - | -122.00M |
Basic EPS | 4.91 +286.6% | 1.27 -62.5% | 3.39 +23.7% | 2.74 +74.5% | 1.57 +137.9% | 0.66 -2.9% | 0.68 -76.8% | 2.93 +565.9% | 0.44 +193.6% | -0.47 |
Diluted EPS | 4.77 +287.8% | 1.23 -62.7% | 3.3 +24.5% | 2.65 +76.7% | 1.5 +138.1% | 0.63 -1.6% | 0.64 -77.5% | 2.84 +560.5% | 0.43 +187.8% | -0.49 |
Weighted Average Shares (basic) | 4.71B +1.9% | 4.62B +11.4% | 4.15B +1.2% | 4.10B -0.2% | 4.11B +2.0% | 4.03B +1.3% | 3.98B -4.8% | 4.18B +3.2% | 4.05B +10.7% | 3.66B |
Weighted Average Shares (diluted) | 4.85B +1.6% | 4.78B +11.9% | 4.27B +0.7% | 4.24B -1.4% | 4.30B +1.9% | 4.22B +0.7% | 4.19B -2.8% | 4.31B +2.4% | 4.21B +9.9% | 3.83B |
Total Operating Income as Reported | 25.48B +89.3% | 13.46B -16.9% | 16.21B +13.9% | 14.22B +67.0% | 8.52B +112.2% | 4.01B +16.6% | 3.44B -32.9% | 5.13B +116.6% | 2.37B +679.7% | -409.00M |
Total Expenses | 37.81B +3.4% | 36.58B +88.9% | 19.37B +2.4% | 18.92B +0.7% | 18.78B -4.5% | 19.68B +6.8% | 18.42B +19.0% | 15.48B +3.3% | 14.98B +18.4% | 12.65B |
Net Income from Continuing and Discontinued Operation | 23.13B +292.3% | 5.89B -58.1% | 14.08B +22.5% | 11.49B +70.7% | 6.74B +127.6% | 2.96B +8.7% | 2.72B -77.8% | 12.26B +587.2% | 1.78B +202.6% | -1.74B |
Normalized Income | 23.61B +231.1% | 7.13B -50.1% | 14.30B +22.2% | 11.70B +72.5% | 6.78B +126.1% | 3.00B -5.2% | 3.17B -74.7% | 12.52B +461.2% | 2.23B +333.5% | -955.60M |
Interest Income | 347.00M -24.7% | 461.00M -13.8% | 535.00M +435.0% | 100.00M +525.0% | 16.00M -69.8% | 53.00M -45.9% | 98.00M -14.0% | 114.00M +159.1% | 44.00M +340.0% | 10.00M |
Interest Expense | 3.21B -18.8% | 3.95B +143.7% | 1.62B -6.6% | 1.74B -7.9% | 1.89B +6.1% | 1.78B +23.1% | 1.44B +129.9% | 628.00M +38.3% | 454.00M -22.4% | 585.00M |
Net Interest Income | -2.86B +18.0% | -3.49B -221.3% | -1.09B +33.6% | -1.64B +12.4% | -1.87B -8.4% | -1.72B -28.1% | -1.35B -161.9% | -514.00M -25.4% | -410.00M +28.7% | -575.00M |
EBIT | 25.94B +87.0% | 13.87B -17.0% | 16.72B +18.0% | 14.17B +63.8% | 8.65B +105.0% | 4.22B +15.0% | 3.67B -29.1% | 5.17B +127.0% | 2.28B +536.6% | -522.00M |
EBITDA | 34.71B +45.4% | 23.88B +16.2% | 20.55B +7.3% | 19.16B +30.4% | 14.69B +32.1% | 11.13B +17.4% | 9.48B +2.4% | 9.25B +31.9% | 7.02B +178.4% | 2.52B |
Reconciled Cost of Revenue | 13.85B +12.6% | 12.30B +41.6% | 8.69B +13.8% | 7.64B +16.7% | 6.54B +11.5% | 5.87B -5.4% | 6.20B -5.6% | 6.58B +6.8% | 6.15B +0.4% | 6.13B |
Reconciled Depreciation | 8.78B -12.3% | 10.01B +161.0% | 3.83B -23.1% | 4.98B -17.5% | 6.04B -12.5% | 6.91B +18.9% | 5.81B +42.3% | 4.08B -13.8% | 4.74B +55.7% | 3.04B |
