Total Revenue | 129.08B -3.0% | 133.13B -1.1% | 134.60B +8.8% | 123.67B -0.7% | 124.49B +16.3% | 107.07B -0.3% | 107.41B +5.0% | 102.28B +20.6% | 84.81B +20.2% | 70.55B |
Operating Revenue | 129.08B +64.3% | 78.56B -3.3% | 81.20B +8.7% | 74.71B -7.4% | 80.69B +10.8% | 72.84B -6.7% | 78.09B -4.7% | 81.91B +12.0% | 73.15B +13.4% | 64.53B |
Net Income from Continuing Operation Net Minority Interest | 5.59B -76.5% | 23.76B +17.0% | 20.32B +168.8% | 7.56B -26.1% | 10.23B -54.5% | 22.47B +992.5% | 2.06B -92.5% | 27.57B +50.7% | 18.30B +57.3% | 11.63B |
Total Unusual Items Excluding Goodwill | -18.43B -1813.0% | 1.08B +80.8% | 595.00M +140.1% | -1.48B -1584.0% | 100.00M +115.2% | -660.00M -1900.0% | -33.00M +73.0% | -122.00M +74.7% | -482.00M -194.9% | 508.00M |
Total Unusual Items | -18.43B -1813.0% | 1.08B +80.8% | 595.00M +140.1% | -1.48B -1584.0% | 100.00M +115.2% | -660.00M -1900.0% | -33.00M +73.0% | -122.00M +74.7% | -482.00M -194.9% | 508.00M |
Normalized EBITDA | 49.28B -3.2% | 50.89B +3.2% | 49.31B +42.5% | 34.59B -5.6% | 36.66B -26.0% | 49.57B +99.9% | 24.79B -48.3% | 47.96B +33.5% | 35.94B +53.0% | 23.49B |
Tax Rate for Calcs | 0.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -3.45B -2166.7% | 166.78M +93.3% | 86.28M +122.8% | -378.42M -1378.4% | 29.60M +124.9% | -118.80M -1340.0% | -8.25M +60.2% | -20.74M +69.3% | -67.48M -166.4% | 101.60M |
Average Dilution Earnings | -620.00M -490.5% | -105.00M -138.6% | -44.00M | 0 | 0 | - | - | - | - | - |
Otherunder Preferred Stock Dividend | 926.00M +57.5% | 588.00M -18.0% | 717.00M +21.3% | 591.00M +68.9% | 350.00M | - | 77.00M -40.8% | 130.00M +864.7% | -17.00M -103.1% | 557.00M |
Noncontrolling Interests | 132.00M +131.8% | -415.00M +66.4% | -1.23B -5036.0% | 25.00M -99.1% | 2.63B -23.5% | 3.45B -20.7% | 4.34B -12.9% | 4.99B +38292.3% | 13.00M -63.9% | 36.00M |
Special Income Charges | -16.19B | - | - | - | - | - | - | - | - | - |
Impairment of Capital Assets | 16.19B | - | - | - | - | - | - | - | - | - |
Cost of Revenue | 72.44B +9.6% | 66.10B +1.6% | 65.03B +1.7% | 63.94B -0.6% | 64.31B +16.6% | 55.16B -12.2% | 62.85B +21.5% | 51.74B +20.2% | 43.06B +22.1% | 35.28B |
Gross Profit | 56.64B -15.5% | 67.02B -3.7% | 69.57B +16.4% | 59.74B -0.7% | 60.18B +15.9% | 51.92B +16.5% | 44.56B -11.8% | 50.53B +21.0% | 41.75B +18.4% | 35.27B |
Operating Expense | 46.28B +1.1% | 45.75B -4.1% | 47.71B +8.9% | 43.83B -11.7% | 49.66B +32.2% | 37.58B -1.8% | 38.26B +9.3% | 35.00B +34.3% | 26.06B +3.3% | 25.22B |
Selling General and Administrative | 25.84B +9.4% | 23.62B +0.4% | 23.52B +14.6% | 20.51B -17.0% | 24.72B +36.9% | 18.06B -9.3% | 19.91B +3.5% | 19.23B +46.5% | 13.13B -12.9% | 15.07B |
General and Administrative Expense | - | - | - | - | - | - | - | - | - | 2.66B |
Other General and Administrative | - | - | - | - | - | - | - | - | - | 2.66B |
Selling and Marketing Expense | - | - | - | - | - | - | - | - | - | 12.41B |
Research and Development | 20.43B -7.7% | 22.13B -8.5% | 24.19B +3.8% | 23.32B -6.5% | 24.94B +27.8% | 19.51B +6.4% | 18.35B +16.3% | 15.77B +22.0% | 12.93B +27.4% | 10.15B |
Operating Income | 10.37B -51.3% | 21.27B -2.7% | 21.86B +37.4% | 15.91B +51.3% | 10.52B -26.7% | 14.34B +127.4% | 6.31B -59.4% | 15.53B -1.0% | 15.69B +56.1% | 10.05B |
Net Non Operating Interest Income Expense | 5.82B +13.2% | 5.14B +7.9% | 4.76B +42.9% | 3.33B +56.4% | 2.13B -5.5% | 2.25B -27.3% | 3.10B +20.7% | 2.57B +66.9% | 1.54B +30.0% | 1.18B |
Non-operating Interest Income | 8.60B +8.0% | 7.96B -0.6% | 8.01B +28.2% | 6.25B +12.5% | 5.55B +3.6% | 5.36B -11.6% | 6.06B +36.1% | 4.45B +41.1% | 3.15B +34.7% | 2.34B |
Non-operating Interest Expense | 2.78B -1.4% | 2.82B -13.1% | 3.25B +11.5% | 2.91B -14.8% | 3.42B +10.2% | 3.10B +4.8% | 2.96B +57.2% | 1.88B +16.6% | 1.61B +39.5% | 1.16B |
Other Income Expense | -9.47B -527.7% | 2.21B +256.0% | -1.42B +84.5% | -9.13B -388.3% | -1.87B -128.8% | 6.50B +166.6% | -9.75B -205.6% | 9.23B +127.7% | 4.05B +23.7% | 3.28B |
Gain on Sale of Securities | -2.24B -308.4% | 1.08B +80.8% | 595.00M +140.1% | -1.48B -1584.0% | 100.00M +115.2% | -660.00M -1900.0% | -33.00M +73.0% | -122.00M +74.7% | -482.00M -194.9% | 508.00M |
Equity in Earnings of Affiliates | 3.20B +562.5% | -691.00M +81.8% | -3.80B -98.9% | -1.91B -104.9% | -932.00M +58.5% | -2.25B -79.3% | -1.25B -1487.3% | -79.00M -25.4% | -63.00M +93.9% | -1.03B |
Other Non-operating Income (expense) | 5.77B +215.3% | 1.83B +2.5% | 1.78B +131.1% | -5.74B -452.7% | -1.04B -111.0% | 9.40B +211.1% | -8.46B -189.7% | 9.43B +105.0% | 4.60B +21.2% | 3.79B |
Pre-tax Income | 6.72B -76.5% | 28.62B +13.6% | 25.20B +149.2% | 10.11B -6.2% | 10.78B -53.3% | 23.09B +6891.2% | -340.00M -101.2% | 27.32B +28.4% | 21.28B +46.7% | 14.51B |
Provision for Income Taxes | 1.26B -71.7% | 4.45B +21.9% | 3.65B +41.5% | 2.58B -19.1% | 3.19B -21.6% | 4.06B +108.6% | 1.95B -58.9% | 4.74B +58.4% | 3.00B +2.8% | 2.91B |
Net Income Common Stockholders | 4.66B -79.9% | 23.17B +18.2% | 19.60B +181.3% | 6.97B -29.4% | 9.88B -56.1% | 22.47B +992.5% | 2.06B -92.5% | 27.57B +50.5% | 18.32B +65.4% | 11.07B |
Net Income | 5.59B -76.5% | 23.76B +17.0% | 20.32B +168.8% | 7.56B -26.1% | 10.23B -54.5% | 22.47B +992.5% | 2.06B -92.5% | 27.57B +50.7% | 18.30B +57.3% | 11.63B |
Net Income Including Non-Controlling Interests | 5.46B -77.4% | 24.18B +12.2% | 21.55B +186.0% | 7.53B -0.8% | 7.59B -60.1% | 19.03B +931.6% | -2.29B -110.1% | 22.58B +23.5% | 18.29B +57.7% | 11.60B |
Net Income from Continuing Operations | 5.46B -77.4% | 24.18B +12.2% | 21.55B +186.0% | 7.53B -0.8% | 7.59B -60.1% | 19.03B +931.6% | -2.29B -110.1% | 22.58B +23.5% | 18.29B +57.7% | 11.60B |
Diluted NI Available to Com Stockholders | 4.04B -82.5% | 23.07B +18.0% | 19.55B +180.6% | 6.97B -29.4% | 9.88B -56.1% | 22.47B +992.5% | 2.06B -92.5% | 27.57B +50.5% | 18.32B +65.4% | 11.07B |
Basic EPS | 13.68 | - | 55.84 +179.2% | 20 -30.2% | 28.64 -57.3% | 67.1 +1081.3% | 5.68 -92.8% | 78.64 +49.1% | 52.75 +65.1% | 31.95 |
Diluted EPS | 11.76 | - | 55.12 +177.8% | 19.84 -29.3% | 28.08 -56.8% | 64.98 +1060.4% | 5.6 -92.8% | 78.03 +48.9% | 52.41 +64.5% | 31.86 |
Weighted Average Shares (basic) | 340.75M | - | 350.88M +0.9% | 347.75M +0.9% | 344.75M +2.9% | 334.89M -3.9% | 348.34M -0.2% | 348.99M +0.5% | 347.25M +0.2% | 346.65M |
Weighted Average Shares (diluted) | 343.00M | - | 354.63M +1.0% | 351.13M -0.2% | 351.75M +1.7% | 345.83M -0.9% | 348.85M -0.8% | 351.71M +0.6% | 349.52M +0.6% | 347.57M |
Total Operating Income as Reported | -5.82B -127.4% | 21.27B -2.7% | 21.86B +37.4% | 15.91B +51.3% | 10.52B -26.7% | 14.34B +127.4% | 6.31B -59.4% | 15.53B -1.0% | 15.69B +56.1% | 10.05B |
Total Expenses | 118.71B +6.1% | 111.86B -0.8% | 112.74B +4.6% | 107.76B -5.4% | 113.97B +22.9% | 92.73B -8.3% | 101.11B +16.6% | 86.75B +25.5% | 69.12B +14.2% | 60.50B |
Net Income from Continuing and Discontinued Operation | 5.59B -76.5% | 23.76B +17.0% | 20.32B +168.8% | 7.56B -26.1% | 10.23B -54.5% | 22.47B +992.5% | 2.06B -92.5% | 27.57B +50.7% | 18.30B +57.3% | 11.63B |
Normalized Income | 20.57B -10.0% | 22.85B +15.4% | 19.81B +128.6% | 8.66B -14.7% | 10.16B -55.9% | 23.01B +1005.5% | 2.08B -92.5% | 27.67B +47.9% | 18.72B +66.7% | 11.23B |
Interest Income | 8.60B +8.0% | 7.96B -0.6% | 8.01B +28.2% | 6.25B +12.5% | 5.55B +3.6% | 5.36B -11.6% | 6.06B +36.1% | 4.45B +41.1% | 3.15B +34.7% | 2.34B |
Interest Expense | 2.78B -1.4% | 2.82B -13.1% | 3.25B +11.5% | 2.91B -14.8% | 3.42B +10.2% | 3.10B +4.8% | 2.96B +57.2% | 1.88B +16.6% | 1.61B +39.5% | 1.16B |
Net Interest Income | 5.82B +13.2% | 5.14B +7.9% | 4.76B +42.9% | 3.33B +56.4% | 2.13B -5.5% | 2.25B -27.3% | 3.10B +20.7% | 2.57B +66.9% | 1.54B +30.0% | 1.18B |
EBIT | 9.50B -69.8% | 31.45B +10.5% | 28.45B +118.4% | 13.03B -8.3% | 14.20B -45.8% | 26.19B +899.7% | 2.62B -91.0% | 29.21B +27.6% | 22.90B +46.2% | 15.67B |
EBITDA | 30.85B -40.6% | 51.97B +4.1% | 49.90B +50.7% | 33.11B -9.9% | 36.76B -24.8% | 48.91B +97.5% | 24.76B -48.3% | 47.84B +34.9% | 35.46B +47.8% | 23.99B |
Reconciled Cost of Revenue | 72.44B +9.6% | 66.10B +1.6% | 65.03B +1.7% | 63.94B -0.6% | 64.31B +16.6% | 55.16B -12.2% | 62.85B +21.5% | 51.74B +20.2% | 43.06B +22.1% | 35.28B |
Reconciled Depreciation | 21.35B +4.0% | 20.52B -4.4% | 21.46B +6.8% | 20.08B -11.0% | 22.56B -0.7% | 22.71B +2.6% | 22.14B +18.8% | 18.63B +48.4% | 12.56B +50.8% | 8.33B |
