Total Revenue | 48.20B -0.2% | 48.30B +7.3% | 45.01B -2.5% | 46.16B -0.5% | 46.38B +9.1% | 42.52B +62.6% | 26.14B +15.9% | 22.56B +8.6% | 20.78B +6.9% | 19.43B |
Operating Revenue | 47.20B -0.1% | 47.26B +6.5% | 44.39B -2.3% | 45.41B -0.8% | 45.77B +9.1% | 41.94B +62.7% | 25.77B +15.9% | 22.23B +7.0% | 20.78B +6.9% | 19.43B |
Total Unusual Items | -4.71B +63.4% | -12.89B -32125.0% | -40.00M +97.1% | -1.36B -435.8% | -254.00M +97.3% | -9.35B -11444.4% | -81.00M +76.1% | -339.00M -190.4% | 375.00M -25.3% | 502.00M |
Normalized EBITDA | 19.95B +24.2% | 16.06B -17.3% | 19.41B -5.7% | 20.58B +1.0% | 20.37B +42.7% | 14.28B +91.5% | 7.46B +4.6% | 7.13B +24.1% | 5.74B -3.7% | 5.96B |
Tax Rate for Calcs | 0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -1.15B +57.6% | -2.71B -143884.0% | -1.88M +99.2% | -240.90M -608.5% | -34.00M +98.7% | -2.52B -10119.7% | -24.70M +57.4% | -58.00M -138.7% | 150.00M +25.5% | 119.48M |
Noncontrolling Interests | -2.00M +86.7% | -15.00M 0.0% | -15.00M +16.7% | -18.00M +10.0% | -20.00M 0.0% | -20.00M +4.8% | -21.00M +22.2% | -27.00M -184.4% | 32.00M +164.0% | -50.00M |
Depreciation Amortization Depletion | 3.32B -62.6% | 8.87B -1.9% | 9.05B -5.7% | 9.60B -4.3% | 10.02B +3.5% | 9.69B +753.6% | 1.14B +1070.1% | 97.00M 0.0% | 97.00M | - |
Depreciation and amortization | 3.32B -62.6% | 8.87B -1.9% | 9.05B -5.7% | 9.60B -4.3% | 10.02B +3.5% | 9.69B +753.6% | 1.14B +1070.1% | 97.00M 0.0% | 97.00M | - |
Amortization | 3.32B -62.6% | 8.87B -1.9% | 9.05B -5.7% | 9.60B -4.3% | 10.02B +3.5% | 9.69B +753.6% | 1.14B +1070.1% | 97.00M 0.0% | 97.00M | - |
Amortization of Intangibles | 3.32B -62.6% | 8.87B -1.9% | 9.05B -5.7% | 9.60B -4.3% | 10.02B +3.5% | 9.69B +753.6% | 1.14B +1070.1% | 97.00M 0.0% | 97.00M | - |
Cost of Revenue | 13.94B -0.2% | 13.97B +30.6% | 10.69B +5.5% | 10.14B +2.0% | 9.94B -15.6% | 11.77B +45.7% | 8.08B +24.9% | 6.47B +7.5% | 6.01B +21.0% | 4.97B |
Gross Profit | 34.26B -0.2% | 34.33B +0.1% | 34.31B -4.7% | 36.02B -1.2% | 36.45B +18.5% | 30.75B +70.2% | 18.07B +12.3% | 16.09B +9.0% | 14.76B +2.1% | 14.46B |
Operating Expense | 20.54B -27.8% | 28.45B +8.9% | 26.12B -3.0% | 26.92B -3.5% | 27.91B -2.3% | 28.57B +135.1% | 12.15B +10.7% | 10.98B -3.0% | 11.32B +13.3% | 9.99B |
Selling General and Administrative | 7.27B -13.6% | 8.41B +8.3% | 7.77B -0.5% | 7.81B +1.6% | 7.69B +0.4% | 7.66B +57.3% | 4.87B +7.0% | 4.55B -4.2% | 4.75B -4.6% | 4.98B |
Selling and Marketing Expense | - | - | - | 7.81B +1.6% | 7.69B +0.4% | 7.66B +57.3% | 4.87B +7.0% | 4.55B -4.2% | 4.75B -4.6% | 4.98B |
General and Administrative Expense | - | - | - | - | - | - | - | - | 162.00M +78.0% | 91.00M |
Salaries and Wages | - | - | - | - | - | - | - | - | 162.00M +78.0% | 91.00M |
Research and Development | 9.95B -10.8% | 11.16B +20.0% | 9.30B -2.2% | 9.51B -6.7% | 10.20B -8.5% | 11.14B +81.2% | 6.15B -2.9% | 6.33B -2.1% | 6.47B +29.1% | 5.01B |
Other Taxes | - | - | - | - | - | 76.00M | - | - | - | - |
Other Operating Expenses | - | - | - | - | - | 530.00M +76.1% | 301.00M +129.8% | 131.00M -55.3% | 293.00M +168.8% | 109.00M |
Operating Income | 13.72B +133.1% | 5.89B -28.2% | 8.20B -10.0% | 9.10B +6.6% | 8.54B +292.1% | 2.18B -63.2% | 5.91B +15.6% | 5.11B +48.4% | 3.45B -22.9% | 4.47B |
Net Non Operating Interest Income Expense | -1.89B +2.9% | -1.95B -67.0% | -1.17B +5.4% | -1.23B +7.6% | -1.33B +6.1% | -1.42B -116.5% | -656.00M -258.5% | -183.00M +6.6% | -196.00M -17.4% | -167.00M |
Non-operating Interest Expense | 1.89B -2.9% | 1.95B +67.0% | 1.17B -5.4% | 1.23B -7.6% | 1.33B -6.1% | 1.42B +116.5% | 656.00M +258.5% | 183.00M -6.6% | 196.00M +17.4% | 167.00M |
Other Income Expense | -2.50B +79.7% | -12.32B -973.1% | 1.41B +987.4% | -159.00M -117.8% | 895.00M +111.7% | -7.63B -2605.0% | -282.00M -127.2% | 1.04B -44.9% | 1.88B +16.5% | 1.61B |
Gain on Sale of Securities | 510.00M +3.2% | 494.00M +70.9% | 289.00M +145.9% | -630.00M -180.4% | 784.00M -41.9% | 1.35B +82.5% | 739.00M +400.4% | -246.00M -295.2% | 126.00M +29.9% | 97.00M |
Special Income Charges | -5.22B +61.0% | -13.38B -3968.1% | -329.00M +55.0% | -731.00M +29.6% | -1.04B +90.3% | -10.70B -1204.9% | -820.00M -781.7% | -93.00M -137.3% | 249.00M -38.5% | 405.00M |
Equity in Earnings of Affiliates | - | - | -160.00M +80.0% | -801.00M -207.5% | 745.00M -39.3% | 1.23B +346.5% | 275.00M +165.6% | -419.00M -527.6% | 98.00M +145.0% | 40.00M |
Restructuring and Mergers Acquisition | 4.79B -66.6% | 14.34B +824.1% | 1.55B +16.7% | 1.33B -1.5% | 1.35B -87.6% | 10.93B +476.4% | 1.90B +1347.3% | 131.00M -55.3% | 293.00M +168.8% | 109.00M |
Other Special Charges | 434.00M +416.7% | 84.00M +121.5% | -390.00M -187.8% | 444.00M +22.3% | 363.00M +287.1% | -194.00M -351.9% | 77.00M +1.3% | 76.00M +120.1% | -378.00M -904.3% | 47.00M |
Impairment of Capital Assets | - | 47.00M +62.1% | 29.00M | - | - | 21.00M +40.0% | 15.00M -76.6% | 64.00M | - | 15.00M |
Gain on Sale of Business | - | 1.09B +26.3% | 862.00M -17.4% | 1.04B +54.5% | 675.00M +1127.3% | 55.00M -95.3% | 1.17B +556.2% | 178.00M +8.5% | 164.00M -71.5% | 576.00M |
Other Non-operating Income (expense) | 2.21B +287.2% | 571.00M -60.6% | 1.45B +20.7% | 1.20B +4.6% | 1.15B -33.3% | 1.72B +957.2% | -201.00M -114.6% | 1.38B -2.3% | 1.41B +31.2% | 1.07B |
Write-offs | - | - | - | - | - | - | - | - | 5.00M -88.9% | 45.00M |
Pre-tax Income | 9.33B +211.3% | -8.38B -199.3% | 8.44B +9.4% | 7.71B -4.8% | 8.10B +217.9% | -6.87B -238.1% | 4.97B -16.6% | 5.97B +16.3% | 5.13B -13.3% | 5.92B |
Provision for Income Taxes | 2.27B +310.1% | 554.00M +38.5% | 400.00M -70.8% | 1.37B +26.2% | 1.08B -49.0% | 2.12B +40.2% | 1.51B +48.4% | 1.02B -75.4% | 4.16B +195.2% | 1.41B |
Net Income Common Stockholders | 7.05B +178.8% | -8.95B -211.5% | 8.03B +26.8% | 6.33B -9.5% | 6.99B +177.6% | -9.02B -362.1% | 3.44B -30.1% | 4.92B +388.6% | 1.01B -77.4% | 4.46B |
Net Income | 7.05B +178.8% | -8.95B -211.5% | 8.03B +26.8% | 6.33B -9.5% | 6.99B +177.6% | -9.02B -362.1% | 3.44B -30.1% | 4.92B +388.6% | 1.01B -77.4% | 4.46B |
Net Income Including Non-Controlling Interests | 7.05B +179.0% | -8.93B -211.1% | 8.04B +26.7% | 6.34B -9.5% | 7.01B +178.0% | -8.99B -360.0% | 3.46B -30.1% | 4.95B +407.4% | 975.00M -78.4% | 4.51B |
Net Income from Continuing Operations | 7.05B +179.0% | -8.93B -211.1% | 8.04B +26.7% | 6.34B -9.5% | 7.01B +178.0% | -8.99B -360.0% | 3.46B -30.1% | 4.95B +407.4% | 975.00M -78.4% | 4.51B |
Diluted NI Available to Com Stockholders | 7.05B +178.8% | -8.95B -211.5% | 8.03B +26.8% | 6.33B -9.5% | 6.99B +177.6% | -9.02B -362.1% | 3.44B -30.1% | 4.92B +388.6% | 1.01B -77.4% | 4.46B |
Basic EPS | 3.47 +178.7% | -4.41 -213.7% | 3.88 +30.6% | 2.97 -8.6% | 3.25 +181.5% | -3.99 -297.5% | 2.02 -33.3% | 3.03 +396.7% | 0.61 -77.2% | 2.67 |
Diluted EPS | 3.46 +178.5% | -4.41 -214.2% | 3.86 +30.8% | 2.95 -5.4% | 3.12 +178.2% | -3.99 -298.5% | 2.01 -33.7% | 3.03 +396.7% | 0.61 -77.0% | 2.65 |
Weighted Average Shares (basic) | 2.03B +0.3% | 2.03B -2.0% | 2.07B -2.9% | 2.13B -1.1% | 2.15B -4.7% | 2.26B +32.4% | 1.71B +4.4% | 1.63B -0.7% | 1.65B -1.6% | 1.67B |
Weighted Average Shares (diluted) | 2.04B +0.6% | 2.03B -2.5% | 2.08B -3.2% | 2.15B -4.4% | 2.25B -0.6% | 2.26B +31.9% | 1.71B +4.6% | 1.64B -0.9% | 1.65B -1.7% | 1.68B |
Total Expenses | 34.47B -18.7% | 42.41B +15.2% | 36.81B -0.7% | 37.05B -2.1% | 37.85B -6.2% | 40.34B +99.4% | 20.23B +16.0% | 17.45B +0.7% | 17.33B +15.8% | 14.96B |
Net Income from Continuing and Discontinued Operation | 7.05B +178.8% | -8.95B -211.5% | 8.03B +26.8% | 6.33B -9.5% | 6.99B +177.6% | -9.02B -362.1% | 3.44B -30.1% | 4.92B +388.6% | 1.01B -77.4% | 4.46B |
Normalized Income | 10.62B +759.9% | 1.24B -84.7% | 8.06B +8.3% | 7.45B +3.2% | 7.21B +429.6% | -2.19B -162.6% | 3.50B -32.8% | 5.20B +565.1% | 782.00M -80.8% | 4.07B |
Interest Expense | 1.89B -2.9% | 1.95B +67.0% | 1.17B -5.4% | 1.23B -7.6% | 1.33B -6.1% | 1.42B +116.5% | 656.00M +258.5% | 183.00M -6.6% | 196.00M +17.4% | 167.00M |
Net Interest Income | -1.89B +2.9% | -1.95B -67.0% | -1.17B +5.4% | -1.23B +7.6% | -1.33B +6.1% | -1.42B -116.5% | -656.00M -258.5% | -183.00M +6.6% | -196.00M -17.4% | -167.00M |
EBIT | 11.22B +274.4% | -6.43B -167.0% | 9.61B +7.4% | 8.95B -5.2% | 9.43B +273.0% | -5.45B -196.8% | 5.63B -8.5% | 6.15B +15.5% | 5.33B -12.4% | 6.08B |
EBITDA | 15.23B +380.7% | 3.17B -83.6% | 19.37B +0.8% | 19.22B -4.5% | 20.12B +308.2% | 4.93B -33.2% | 7.38B +8.7% | 6.79B +11.0% | 6.12B -5.4% | 6.46B |
Reconciled Cost of Revenue | 13.24B +0.0% | 13.24B +32.7% | 9.98B +5.5% | 9.46B +1.9% | 9.28B -16.3% | 11.08B +48.4% | 7.47B +26.0% | 5.93B +11.4% | 5.32B +7.1% | 4.97B |
Reconciled Depreciation | 4.01B -58.2% | 9.60B -1.6% | 9.76B -5.0% | 10.28B -3.8% | 10.69B +2.9% | 10.38B +494.5% | 1.75B +174.1% | 637.00M -19.3% | 789.00M +106.5% | 382.00M |
Net Income from Continuing Operation Net Minority Interest | 7.05B +178.8% | -8.95B -211.5% | 8.03B +26.8% | 6.33B -9.5% | 6.99B +177.6% | -9.02B -362.1% | 3.44B -30.1% | 4.92B +388.6% | 1.01B -77.4% | 4.46B |
Total Unusual Items Excluding Goodwill | -4.71B +63.4% | -12.89B -32125.0% | -40.00M +97.1% | -1.36B -435.8% | -254.00M +97.3% | -9.35B -11444.4% | -81.00M +76.1% | -339.00M -190.4% | 375.00M -25.3% | 502.00M |
