Total Revenue | 25.61B -1.0% | 25.87B -5.2% | 27.28B -1.3% | 27.66B +7.7% | 25.68B -0.4% | 25.78B -0.4% | 25.88B +5.7% | 24.49B +25.2% | 19.56B +38.5% | 14.13B |
Operating Revenue | 25.61B -1.0% | 25.87B -5.2% | 27.28B -1.3% | 27.66B +7.7% | 25.68B -0.4% | 25.78B -0.4% | 25.88B +5.7% | 24.49B +25.2% | 19.56B +38.5% | 14.13B |
Net Income from Continuing Operation Net Minority Interest | 7.76B +153.1% | 3.07B +121.4% | -14.37B -315.5% | 6.67B -2.0% | 6.80B +6.3% | 6.40B +12.2% | 5.70B -5.4% | 6.03B -83.9% | 37.48B +706.5% | 4.65B |
Total Unusual Items Excluding Goodwill | -2.11B | - | -5.73B -1273.4% | -417.00M +53.7% | -901.00M -203.4% | -297.00M +63.4% | -811.00M -1408.1% | 62.00M +118.1% | -343.00M -786.0% | 50.00M |
Total Unusual Items | -1.83B | - | -1.11B -166.9% | -417.00M +50.6% | -844.00M -859.1% | -88.00M +85.7% | -617.00M -1095.2% | 62.00M +118.1% | -343.00M -786.0% | 50.00M |
Normalized EBITDA | 15.89B +105.4% | 7.74B -22.2% | 9.94B -21.8% | 12.71B +1.5% | 12.52B +6.2% | 11.79B +1.3% | 11.63B +6.1% | 10.96B -65.6% | 31.90B +326.9% | 7.47B |
Tax Rate for Calcs | 0.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -448.37M | - | -962.14M -767.4% | -110.92M +48.5% | -215.34M -198.4% | -72.17M +65.9% | -211.67M -1433.6% | 15.87M +116.8% | -94.33M -938.4% | 11.25M |
Rent Expense (supplemental) | 9.00M | - | 14.00M +16.7% | 12.00M +33.3% | 9.00M -18.2% | 11.00M -35.3% | 17.00M -90.1% | 171.00M +35.7% | 126.00M +77.5% | 71.00M |
Other Special Charges | 1.03B | - | - | - | - | - | - | - | - | - |
Write-offs | 217.00M | - | - | - | - | - | - | - | - | - |
Restructuring and Mergers Acquisition | 75.00M | - | - | - | - | - | - | - | - | - |
Total Other Finance Cost | 17.00M | - | 19.00M -9.5% | 21.00M -36.4% | 33.00M +43.5% | 23.00M +130.0% | 10.00M -23.1% | 13.00M 0.0% | 13.00M +160.0% | 5.00M |
Other Operating Expenses | 3.27B -75.1% | 13.09B +135.3% | 5.57B -16.9% | 6.70B +22.6% | 5.46B +99.0% | 2.75B -56.2% | 6.26B +0.3% | 6.25B +51.6% | 4.12B +59.9% | 2.58B |
Depreciation and amortization | 2.27B | - | - | - | - | - | - | - | - | - |
Amortization | 1.73B | - | - | - | - | - | - | - | - | - |
Depreciation | 544.00M | - | - | - | - | - | - | - | - | - |
Research and Development | 133.00M | - | 181.00M +31.2% | 138.00M -2.1% | 141.00M +16.5% | 121.00M -4.0% | 126.00M +20.0% | 105.00M +31.3% | 80.00M +50.9% | 53.00M |
Selling and Marketing Expense | 1.09B | - | 1.15B -0.7% | 1.16B -6.6% | 1.24B +13.3% | 1.10B -4.6% | 1.15B | - | - | - |
General and Administrative Expense | 31.00M | - | 29.00M 0.0% | 29.00M +7.4% | 27.00M -3.6% | 28.00M +10.7% | 25.30M -0.4% | 25.40M -15.6% | 30.10M +164.0% | 11.40M |
Rent and Landing Fees | 9.00M | - | 14.00M +16.7% | 12.00M +33.3% | 9.00M -18.2% | 11.00M -35.3% | 17.00M -90.1% | 171.00M +35.7% | 126.00M +77.5% | 71.00M |
Cost of Revenue | 4.23B -4.7% | 4.44B -4.4% | 4.64B +1.9% | 4.55B +3.9% | 4.38B +5.9% | 4.14B -6.7% | 4.44B -2.5% | 4.55B -9.6% | 5.03B +34.8% | 3.73B |
Gross Profit | 21.38B -0.2% | 21.43B -5.3% | 22.64B -2.0% | 23.10B +8.4% | 21.30B -1.6% | 21.64B +0.9% | 21.44B +7.5% | 19.94B +37.2% | 14.53B +39.8% | 10.40B |
Operating Expense | 9.72B -48.0% | 18.68B -43.8% | 33.27B +187.0% | 11.59B +11.2% | 10.42B +33.7% | 7.80B -34.8% | 11.96B +13.8% | 10.51B +34.8% | 7.79B +43.8% | 5.42B |
Selling General and Administrative | 1.12B | - | 1.18B -0.7% | 1.19B -6.3% | 1.27B +12.9% | 1.12B -4.3% | 1.17B +4523.2% | 25.40M -15.6% | 30.10M +164.0% | 11.40M |
Operating Income | 11.66B +324.6% | 2.75B +125.8% | -10.63B -192.4% | 11.51B +5.8% | 10.88B -21.4% | 13.84B +46.0% | 9.48B +0.5% | 9.43B +40.1% | 6.74B +35.3% | 4.98B |
Net Non Operating Interest Income Expense | -1.73B -57.6% | -1.10B +36.2% | -1.72B -8.0% | -1.59B -6.9% | -1.49B +15.3% | -1.76B -2.5% | -1.71B -8.5% | -1.58B -49.8% | -1.05B -73.6% | -607.00M |
Non-operating Interest Income | 214.00M | - | 186.00M +102.2% | 92.00M +162.9% | 35.00M -30.0% | 50.00M -40.5% | 84.00M +23.5% | 68.00M -18.1% | 83.00M +22.1% | 68.00M |
Non-operating Interest Expense | 1.93B +75.5% | 1.10B -41.8% | 1.89B +13.5% | 1.66B +11.5% | 1.49B -16.4% | 1.78B -0.2% | 1.79B +9.4% | 1.63B +45.4% | 1.12B +67.8% | 670.00M |
Special Income Charges | -1.60B | - | - | - | - | - | - | - | - | - |
Pre-tax Income | 9.86B +178.7% | 3.54B +120.7% | -17.06B -283.0% | 9.32B +1.8% | 9.16B +5.7% | 8.67B +9.6% | 7.91B -5.3% | 8.35B -71.7% | 29.53B +372.8% | 6.25B |
Provision for Income Taxes | 2.09B +486.6% | 357.00M +112.4% | -2.87B -215.9% | 2.48B +13.2% | 2.19B +3.8% | 2.11B +2.2% | 2.06B -3.6% | 2.14B +126.3% | -8.13B -678.2% | 1.41B |
Net Income Common Stockholders | 7.68B +153.7% | 3.03B +121.0% | -14.41B -317.8% | 6.62B -2.5% | 6.79B +6.1% | 6.40B +12.2% | 5.70B -5.4% | 6.03B -83.9% | 37.48B +706.5% | 4.65B |
Net Income | 7.76B +153.1% | 3.07B +121.4% | -14.37B -315.5% | 6.67B -2.0% | 6.80B +6.3% | 6.40B +12.2% | 5.70B -5.4% | 6.03B -83.9% | 37.48B +706.5% | 4.65B |
Net Income Including Non-Controlling Interests | 7.76B +144.1% | 3.18B +122.4% | -14.19B -307.3% | 6.85B -1.8% | 6.97B +6.2% | 6.56B +12.2% | 5.85B -5.8% | 6.21B -83.5% | 37.66B +678.2% | 4.84B |
Net Income from Continuing Operations | 7.76B +144.1% | 3.18B +122.4% | -14.19B -307.3% | 6.85B -1.8% | 6.97B +6.2% | 6.56B +12.2% | 5.85B -5.8% | 6.21B -83.5% | 37.66B +678.2% | 4.84B |
Noncontrolling Interests | -1.00M +99.1% | -113.00M +36.5% | -178.00M +1.1% | -180.00M -4.0% | -173.00M -5.5% | -164.00M -13.1% | -145.00M +18.5% | -178.00M -4.1% | -171.00M +10.5% | -191.00M |
Otherunder Preferred Stock Dividend | 87.00M +107.1% | 42.00M -6.7% | 45.00M -8.2% | 49.00M +308.3% | 12.00M | - | - | - | - | - |
Diluted NI Available to Com Stockholders | 7.68B +153.7% | 3.03B +121.0% | -14.41B -317.8% | 6.62B -2.5% | 6.79B +6.1% | 6.40B +12.2% | 5.70B -5.4% | 6.03B -83.9% | 37.48B +706.5% | 4.65B |
Basic EPS | 3.51 +156.2% | 1.37 +121.2% | -6.47 -320.8% | 2.93 -1.3% | 2.97 +6.1% | 2.8 +12.0% | 2.5 -5.3% | 2.64 -85.6% | 18.36 +634.4% | 2.5 |
Diluted EPS | 3.491 +156.7% | 1.36 +121.0% | -6.47 -321.6% | 2.92 -1.4% | 2.96 +6.1% | 2.79 +12.0% | 2.49 -5.3% | 2.63 -85.6% | 18.3 +634.9% | 2.49 |
Weighted Average Shares (basic) | 2.19B -1.2% | 2.21B -0.7% | 2.23B -1.2% | 2.26B -1.4% | 2.29B +0.0% | 2.29B +0.1% | 2.28B -0.0% | 2.29B +11.8% | 2.04B +10.0% | 1.86B |
Weighted Average Shares (diluted) | 2.20B -1.2% | 2.23B -0.2% | 2.23B -1.7% | 2.27B -1.3% | 2.30B +0.1% | 2.29B +0.2% | 2.29B -0.0% | 2.29B +11.8% | 2.05B +10.0% | 1.86B |
Total Operating Income as Reported | 10.00B +265.4% | 2.74B +117.4% | -15.75B -249.7% | 10.52B +2.8% | 10.23B +2.7% | 9.96B +10.5% | 9.02B -3.2% | 9.31B +45.2% | 6.41B +37.7% | 4.66B |
Total Expenses | 13.95B -39.7% | 23.12B -39.0% | 37.91B +134.8% | 16.15B +9.1% | 14.81B +24.0% | 11.94B -27.2% | 16.39B +8.9% | 15.06B +17.4% | 12.83B +40.2% | 9.15B |
Net Income from Continuing and Discontinued Operation | 7.76B +153.1% | 3.07B +121.4% | -14.37B -315.5% | 6.67B -2.0% | 6.80B +6.3% | 6.40B +12.2% | 5.70B -5.4% | 6.03B -83.9% | 37.48B +706.5% | 4.65B |
Normalized Income | 9.70B +216.3% | 3.07B +161.5% | -4.99B -171.5% | 6.97B -7.6% | 7.54B +10.4% | 6.83B +5.2% | 6.50B +8.5% | 5.99B -84.1% | 37.73B +718.7% | 4.61B |
Interest Income | 214.00M | - | 186.00M +102.2% | 92.00M +162.9% | 35.00M -30.0% | 50.00M -40.5% | 84.00M +23.5% | 68.00M -18.1% | 83.00M +22.1% | 68.00M |
Interest Expense | 1.93B +75.5% | 1.10B -41.8% | 1.89B +13.5% | 1.66B +11.5% | 1.49B -16.4% | 1.78B -0.2% | 1.79B +9.4% | 1.63B +45.4% | 1.12B +67.8% | 670.00M |
Net Interest Income | -1.73B -57.6% | -1.10B +36.2% | -1.72B -8.0% | -1.59B -6.9% | -1.49B +15.3% | -1.76B -2.5% | -1.71B -8.5% | -1.58B -49.8% | -1.05B -73.6% | -607.00M |
EBIT | 11.79B +154.2% | 4.64B +130.6% | -15.17B -238.1% | 10.99B +3.1% | 10.65B +1.9% | 10.46B +7.8% | 9.70B -2.9% | 9.98B -67.4% | 30.65B +343.3% | 6.92B |
EBITDA | 14.06B +81.7% | 7.74B -12.3% | 8.83B -28.2% | 12.29B +5.3% | 11.67B -0.2% | 11.70B +6.2% | 11.02B -0.0% | 11.02B -65.1% | 31.55B +319.5% | 7.52B |
Reconciled Cost of Revenue | 4.23B -4.7% | 4.44B -4.4% | 4.64B +1.9% | 4.55B +3.9% | 4.38B +5.9% | 4.14B -6.7% | 4.44B -2.5% | 4.55B -9.6% | 5.03B +34.8% | 3.73B |
Reconciled Depreciation | 2.27B -26.8% | 3.10B -87.1% | 24.00B +1739.1% | 1.30B +28.1% | 1.02B -17.9% | 1.24B -5.8% | 1.32B +27.0% | 1.04B +15.1% | 902.00M +48.6% | 607.00M |