Total Revenue | 2.58B +0.7% | 2.57B -3.9% | 2.67B -4.7% | 2.80B -4.1% | 2.92B +14.8% | 2.55B +10.1% | 2.31B +1.0% | 2.29B +6.0% | 2.16B +4.4% | 2.07B |
Operating Revenue | 2.58B +0.7% | 2.57B -3.9% | 2.67B -4.7% | 2.80B -4.1% | 2.92B +14.8% | 2.55B +10.1% | 2.31B +1.0% | 2.29B +6.0% | 2.16B +4.4% | 2.07B |
Total Unusual Items Excluding Goodwill | 729.20M +127.6% | -2.65B -113.1% | -1.24B +76.1% | -5.20B -205.5% | 4.93B +9.5% | 4.50B +122.4% | 2.02B +531.0% | 320.86M +1265.3% | -27.53M +58.7% | -66.65M |
Total Unusual Items | 729.20M +127.6% | -2.65B -113.1% | -1.24B +76.1% | -5.20B -205.5% | 4.93B +9.5% | 4.50B +122.4% | 2.02B +531.0% | 320.86M +1265.3% | -27.53M +58.7% | -66.65M |
Normalized EBITDA | 480.70M -4.7% | 504.20M -14.1% | 587.00M -12.8% | 672.80M +2.3% | 657.51M +14.1% | 576.31M +46.2% | 394.25M +11.4% | 353.87M +19.1% | 297.05M +8.2% | 274.49M |
Tax Rate for Calcs | 0.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 172.58M +130.6% | -563.64M -81.6% | -310.45M +73.9% | -1.19B -210.3% | 1.08B +7.1% | 1.01B +124.4% | 449.43M +388.1% | 92.09M +936.1% | -11.01M +55.3% | -24.66M |
Interest Income | 95.50M +16.5% | 82.00M -18.7% | 100.90M +73.7% | 58.10M +207.4% | 18.90M +3.8% | 18.20M -40.3% | 30.50M +14.7% | 26.60M +39.3% | 19.10M +29.9% | 14.70M |
Write-offs | 6.00M | - | - | 11.90M +1387.5% | 800.0K -82.6% | 4.60M -20.7% | 5.80M +625.0% | 800.0K -88.6% | 7.00M +1066.7% | 600.0K |
Impairment of Capital Assets | 172.80M | - | - | - | - | - | - | 292.51M +2442.3% | 11.51M -81.5% | 62.30M |
Gain on Sale of Securities | 908.00M +134.3% | -2.65B -112.7% | -1.24B +76.0% | -5.19B -205.3% | 4.93B +9.7% | 4.50B +121.4% | 2.03B +235.6% | 604.97M +6801.0% | -9.03M -141.3% | -3.74M |
Non-operating Interest Income | 95.50M +16.5% | 82.00M -18.7% | 100.90M +73.7% | 58.10M +207.4% | 18.90M +3.8% | 18.20M -40.3% | 30.50M +14.7% | 26.60M +39.3% | 19.10M +29.9% | 14.70M |
Provision for Doubtful Accounts | 1.40M | - | - | 7.50M | - | - | - | - | - | - |
Cost of Revenue | 1.24B +4.7% | 1.19B -4.6% | 1.24B +0.8% | 1.23B -3.9% | 1.28B +16.0% | 1.11B +5.0% | 1.05B -1.1% | 1.07B +9.6% | 972.45M +4.6% | 929.74M |
Gross Profit | 1.34B -2.8% | 1.38B -3.4% | 1.43B -9.0% | 1.57B -4.3% | 1.64B +13.9% | 1.44B +14.4% | 1.26B +2.8% | 1.22B +3.0% | 1.19B +4.3% | 1.14B |
Operating Expense | 1.12B +1.0% | 1.11B +1.9% | 1.09B -0.3% | 1.09B -4.0% | 1.14B +11.9% | 1.02B -1.0% | 1.03B -0.6% | 1.03B -2.2% | 1.06B +3.6% | 1.02B |
Selling General and Administrative | 844.30M +3.7% | 814.00M -3.3% | 841.70M +1.7% | 827.80M -5.6% | 877.12M +9.8% | 798.80M -3.1% | 824.63M -1.2% | 834.78M +3.5% | 806.79M -1.0% | 814.70M |
Research and Development | 275.60M -6.9% | 295.90M +19.6% | 247.40M -3.7% | 256.90M -1.4% | 260.64M +19.7% | 217.76M +7.4% | 202.71M +1.8% | 199.20M -20.4% | 250.16M +21.6% | 205.71M |
Other Operating Expenses | - | - | - | 7.50M | - | - | - | - | - | - |
Operating Income | 218.60M -18.7% | 269.00M -20.4% | 337.80M -28.9% | 475.10M -5.0% | 500.34M +18.8% | 421.33M +83.5% | 229.66M +21.4% | 189.17M +44.7% | 130.76M +10.8% | 118.02M |
Net Non Operating Interest Income Expense | 46.50M +40.5% | 33.10M -35.7% | 51.50M +157.5% | 20.00M +15.3% | 17.35M +573.9% | -3.66M -151.7% | 7.08M +168.5% | 2.64M +167.4% | -3.91M +54.9% | -8.68M |
Non-operating Interest Expense | 49.00M +0.2% | 48.90M -1.0% | 49.40M +29.7% | 38.10M +2356.5% | 1.55M -92.9% | 21.86M -6.6% | 23.42M -2.3% | 23.96M +4.1% | 23.01M -1.6% | 23.38M |
Other Income Expense | 730.40M +127.6% | -2.64B -113.4% | -1.24B +76.2% | -5.20B -205.4% | 4.93B +9.6% | 4.50B +122.3% | 2.02B +530.9% | 320.86M +1205.1% | -29.03M +57.1% | -67.75M |
Special Income Charges | -178.80M | - | 2.50M +123.8% | -10.50M -1212.5% | -800.0K -111.3% | 7.10M +222.4% | -5.80M +98.0% | -284.11M -1435.2% | -18.51M +70.6% | -62.91M |
Other Non-operating Income (expense) | 1.20M -25.0% | 1.60M -33.3% | 2.40M +4.3% | 2.30M +228.6% | 700.0K +138.9% | -1.80M -1700.0% | -100.0K | - | -1.50M -36.4% | -1.10M |
Other Special Charges | - | - | -2.50M | - | - | - | - | - | - | - |
Gain on Sale of Business | - | - | - | 1.40M | - | 11.70M | - | 5.10M | - | - |
Gain on Sale of Property, Plant and Equipment | - | - | - | - | - | - | - | 4.10M | - | - |
Pre-tax Income | 995.50M +142.5% | -2.34B -175.6% | -850.10M +81.9% | -4.70B -186.3% | 5.45B +10.8% | 4.92B +117.5% | 2.26B +341.0% | 512.66M +424.2% | 97.81M +135.3% | 41.56M |
Provision for Income Taxes | 235.60M +147.3% | -498.30M -134.2% | -212.80M +80.2% | -1.08B -190.1% | 1.19B +8.2% | 1.10B +119.7% | 502.41M +241.7% | 147.04M +701.6% | -24.44M -257.1% | 15.56M |
Net Income Common Stockholders | 759.90M +141.2% | -1.84B -189.4% | -637.30M +82.4% | -3.63B -185.3% | 4.25B +11.5% | 3.81B +116.9% | 1.76B +381.0% | 365.61M +199.1% | 122.25M +370.2% | 26.00M |
Net Income | 759.90M +141.2% | -1.84B -189.4% | -637.30M +82.4% | -3.63B -185.3% | 4.25B +11.5% | 3.81B +116.9% | 1.76B +381.0% | 365.61M +199.1% | 122.25M +370.2% | 26.00M |
Net Income Including Non-Controlling Interests | 759.90M +141.2% | -1.84B -189.4% | -637.30M +82.4% | -3.63B -185.3% | 4.25B +11.5% | 3.81B +116.9% | 1.76B +381.0% | 365.61M +199.1% | 122.25M +370.2% | 26.00M |
Net Income from Continuing Operations | 759.90M +141.2% | -1.84B -189.4% | -637.30M +82.4% | -3.63B -185.3% | 4.25B +11.5% | 3.81B +116.9% | 1.76B +381.0% | 365.61M +199.1% | 122.25M +370.2% | 26.00M |
Diluted NI Available to Com Stockholders | 759.90M +141.2% | -1.84B -189.4% | -637.30M +82.4% | -3.63B -185.3% | 4.25B +11.5% | 3.81B +116.9% | 1.76B +381.0% | 365.61M +199.1% | 122.25M +370.2% | 26.00M |
Basic EPS | 27.87 +142.6% | -65.36 -199.5% | -21.82 +82.1% | -121.79 -185.6% | 142.33 +11.3% | 127.86 +117.0% | 58.93 +387.0% | 12.1 +212.7% | 3.87 +303.1% | 0.96 |
Diluted EPS | 27.85 +142.6% | -65.36 -199.5% | -21.82 +82.1% | -121.79 -186.6% | 140.56 +11.4% | 126.2 +116.6% | 58.27 +388.0% | 11.94 +193.4% | 4.07 +328.4% | 0.95 |
Weighted Average Shares (basic) | 27.26M -3.4% | 28.21M -3.4% | 29.21M -1.9% | 29.79M -0.2% | 29.83M +0.2% | 29.77M -0.3% | 29.84M +0.0% | 29.84M +0.6% | 29.66M +0.7% | 29.44M |
Weighted Average Shares (diluted) | 27.28M -3.3% | 28.21M -3.4% | 29.21M -1.9% | 29.79M -1.4% | 30.21M +0.2% | 30.16M -0.1% | 30.18M -0.1% | 30.23M +0.6% | 30.03M +1.3% | 29.65M |
Total Operating Income as Reported | 47.20M -82.5% | 269.00M -20.4% | 337.80M -30.0% | 482.60M -3.5% | 500.34M +18.8% | 421.33M +83.5% | 229.66M +322.2% | -103.34M -186.7% | 119.25M +114.0% | 55.72M |
Total Expenses | 2.36B +2.9% | 2.30B -1.5% | 2.33B +0.3% | 2.33B -3.9% | 2.42B +14.0% | 2.12B +2.0% | 2.08B -0.9% | 2.10B +3.5% | 2.03B +4.1% | 1.95B |
Net Income from Continuing and Discontinued Operation | 759.90M +141.2% | -1.84B -189.4% | -637.30M +82.4% | -3.63B -185.3% | 4.25B +11.5% | 3.81B +116.9% | 1.76B +381.0% | 365.61M +199.1% | 122.25M +370.2% | 26.00M |
Normalized Income | 203.28M -14.7% | 238.36M -18.9% | 294.05M -23.2% | 382.93M -5.1% | 403.38M +25.8% | 320.56M +74.5% | 183.66M +34.2% | 136.84M -1.4% | 138.77M +104.1% | 67.99M |
Interest Expense | 49.00M +0.2% | 48.90M -1.0% | 49.40M +29.7% | 38.10M +2356.5% | 1.55M -92.9% | 21.86M -6.6% | 23.42M -2.3% | 23.96M +4.1% | 23.01M -1.6% | 23.38M |
Net Interest Income | 46.50M +40.5% | 33.10M -35.7% | 51.50M +157.5% | 20.00M +15.3% | 17.35M +573.9% | -3.66M -151.7% | 7.08M +168.5% | 2.64M +167.4% | -3.91M +54.9% | -8.68M |
EBIT | 1.04B +145.5% | -2.29B -186.4% | -800.70M +82.8% | -4.67B -185.6% | 5.45B +10.3% | 4.94B +116.2% | 2.28B +325.7% | 536.62M +344.2% | 120.82M +86.0% | 64.94M |
EBITDA | 1.21B +156.5% | -2.14B -227.1% | -654.80M +85.5% | -4.53B -181.0% | 5.59B +10.0% | 5.08B +110.0% | 2.42B +258.5% | 674.72M +150.3% | 269.52M +29.7% | 207.84M |
Reconciled Cost of Revenue | 1.24B +4.7% | 1.19B -4.6% | 1.24B +0.8% | 1.23B -3.9% | 1.28B +16.0% | 1.11B +5.0% | 1.05B -1.1% | 1.07B +9.6% | 972.45M +4.6% | 929.74M |
Reconciled Depreciation | 165.40M +9.1% | 151.60M +3.9% | 145.90M +6.3% | 137.30M -0.2% | 137.60M -0.7% | 138.60M +3.3% | 134.20M -2.8% | 138.10M -7.1% | 148.70M +4.1% | 142.90M |
Net Income from Continuing Operation Net Minority Interest | 759.90M +141.2% | -1.84B -189.4% | -637.30M +82.4% | -3.63B -185.3% | 4.25B +11.5% | 3.81B +116.9% | 1.76B +381.0% | 365.61M +199.1% | 122.25M +370.2% | 26.00M |