Total Revenue | 7.12B +22.5% | 5.81B +23.4% | 4.71B -8.8% | 5.16B +55.6% | 3.32B +6.8% | 3.11B +30.5% | 2.38B +74.7% | 1.36B +17.6% | 1.16B +19.2% | 972.05M |
Operating Revenue | 7.12B +22.5% | 5.81B +23.4% | 4.71B -8.8% | 5.16B +55.6% | 3.32B +6.8% | 3.11B +30.5% | 2.38B +74.7% | 1.36B +17.6% | 1.16B +19.2% | 972.05M |
Total Unusual Items | -3.66M +98.5% | -245.07M -805.9% | -27.05M +77.3% | -119.10M | - | - | - | - | - | - |
Total Unusual Items Excluding Goodwill | -3.66M +98.5% | -245.07M -805.9% | -27.05M +77.3% | -119.10M | - | - | - | - | - | - |
Interest Expense | 190.27M -21.8% | 243.25M -15.7% | 288.48M +0.6% | 286.87M +136.6% | 121.25M +102.4% | 59.90M -33.0% | 89.41M +298.8% | 22.42M +22.2% | 18.35M +169.5% | 6.81M |
Average Dilution Earnings | 35.10M | - | - | - | 2.23M -81.8% | 12.26M | - | - | - | - |
Preferred Stock Dividends | 35.10M -73.0% | 129.93M +5.3% | 123.36M -14.5% | 144.21M +111.4% | 68.22M +83.2% | 37.23M | - | - | - | - |
Noncontrolling Interests | 18.11M -6.2% | 19.31M +639.7% | 2.61M | - | - | - | - | - | - | - |
Other Income Expense | 136.48M +169.1% | -197.51M -1218.9% | 17.65M +111.7% | -150.67M -1241.3% | -11.23M -208.3% | 10.37M +174.1% | -14.00M -646.4% | 2.56M -32.3% | 3.78M -62.3% | 10.04M |
Other Non-operating Income (expense) | 140.14M +194.7% | 47.55M +6.4% | 44.71M +241.6% | -31.57M -181.0% | -11.23M -208.3% | 10.37M +174.1% | -14.00M -646.4% | 2.56M -32.3% | 3.78M -62.3% | 10.04M |
Special Income Charges | -3.66M +98.5% | -245.07M -805.9% | -27.05M +77.3% | -119.10M | - | - | - | - | - | - |
Gain on Sale of Business | 124.13M | - | - | - | - | - | - | - | - | - |
Write-offs | 64.40M -24.2% | 84.99M | - | - | - | - | - | - | - | - |
Restructuring and Mergers Acquisition | 63.39M -60.4% | 160.08M +491.7% | 27.05M -77.3% | 119.10M | - | - | - | - | - | - |
Non-operating Interest Expense | 190.27M -21.8% | 243.25M -15.7% | 288.48M +0.6% | 286.87M +136.6% | 121.25M +102.4% | 59.90M -33.0% | 89.41M +298.8% | 22.42M +22.2% | 18.35M +169.5% | 6.81M |
Research and Development | 722.95M +24.2% | 581.92M +21.5% | 478.79M -4.2% | 499.60M +32.5% | 377.11M +14.2% | 330.11M -2.6% | 339.07M +143.7% | 139.16M +19.1% | 116.88M +20.7% | 96.81M |
Selling General and Administrative | 1.04B +12.7% | 926.45M +8.5% | 854.00M -17.6% | 1.04B +118.7% | 474.10M +6.5% | 445.24M +7.9% | 412.63M +76.7% | 233.52M +12.0% | 208.56M +18.5% | 176.00M |
Cost of Revenue | 4.45B +18.1% | 3.77B +15.8% | 3.25B -8.2% | 3.54B +72.7% | 2.05B +6.4% | 1.93B +21.4% | 1.59B +88.9% | 841.15M +20.8% | 696.59M +19.3% | 583.68M |
Gross Profit | 2.67B +30.6% | 2.04B +40.3% | 1.46B -10.0% | 1.62B +27.9% | 1.27B +7.5% | 1.18B +48.8% | 791.18M +51.8% | 521.35M +12.8% | 462.20M +19.0% | 388.36M |
Operating Expense | 1.77B +17.2% | 1.51B +13.2% | 1.33B -13.2% | 1.54B +80.5% | 851.20M +9.8% | 775.34M +3.1% | 751.70M +101.7% | 372.68M +14.5% | 325.44M +19.3% | 272.81M |
Operating Income | 901.52M +68.5% | 534.95M +334.3% | 123.17M +50.2% | 81.98M -80.2% | 414.29M +3.0% | 402.12M +918.6% | 39.48M -73.4% | 148.67M +8.7% | 136.76M +18.4% | 115.56M |
Net Non Operating Interest Income Expense | -190.27M +21.8% | -243.25M +15.7% | -288.48M -0.6% | -286.87M -136.6% | -121.25M -102.4% | -59.90M +33.0% | -89.41M -298.8% | -22.42M -22.2% | -18.35M -169.5% | -6.81M |
Pre-tax Income | 847.73M +800.1% | 94.18M +163.8% | -147.65M +58.5% | -355.56M -226.2% | 281.81M -20.1% | 352.59M +651.5% | -63.93M -149.6% | 128.81M +5.4% | 122.19M +2.9% | 118.79M |
Provision for Income Taxes | 60.85M -5.1% | 64.12M +476.8% | 11.12M +111.6% | -96.10M -304.3% | 47.05M -14.5% | 55.04M +1674.8% | 3.10M -85.4% | 21.30M -37.7% | 34.19M +45.4% | 23.51M |
Net Income Common Stockholders | 769.90M +1055.7% | -80.56M +71.2% | -279.51M +30.8% | -403.67M -342.4% | 166.53M -36.0% | 260.32M +488.4% | -67.03M -162.3% | 107.52M +22.2% | 88.00M -7.6% | 95.27M |
Net Income | 805.00M +1530.7% | 49.36M +131.6% | -156.15M +39.8% | -259.46M -210.5% | 234.76M -21.1% | 297.55M +543.9% | -67.03M -162.3% | 107.52M +22.2% | 88.00M -7.6% | 95.27M |
Net Income Including Non-Controlling Interests | 786.88M +2518.0% | 30.06M +118.9% | -158.76M +38.8% | -259.46M -210.5% | 234.76M -21.1% | 297.55M +543.9% | -67.03M -162.3% | 107.52M +22.2% | 88.00M -7.6% | 95.27M |
Net Income from Continuing Operations | 786.88M +2518.0% | 30.06M +118.9% | -158.76M +38.8% | -259.46M -210.5% | 234.76M -21.1% | 297.55M +543.9% | -67.03M -162.3% | 107.52M +22.2% | 88.00M -7.6% | 95.27M |
Diluted NI Available to Com Stockholders | 805.00M +1099.2% | -80.56M +71.2% | -279.51M +30.8% | -403.67M -339.2% | 168.76M -38.1% | 272.58M +506.7% | -67.03M -162.3% | 107.52M +22.2% | 88.00M -7.6% | 95.27M |
Basic EPS | 4.34 +934.6% | -0.52 +71.7% | -1.84 +37.2% | -2.93 -286.6% | 1.57 -37.2% | 2.5 +416.5% | -0.79 -146.7% | 1.69 +19.9% | 1.41 -7.2% | 1.52 |
Diluted EPS | 4.12 +892.3% | -0.52 +71.7% | -1.84 +37.2% | -2.93 -302.1% | 1.45 -38.8% | 2.37 +400.0% | -0.79 -148.5% | 1.63 +20.7% | 1.35 -8.8% | 1.48 |
Weighted Average Shares (basic) | 177.27M +14.5% | 154.80M +2.1% | 151.60M +10.2% | 137.58M +29.6% | 106.19M +2.0% | 104.15M +22.8% | 84.83M +33.4% | 63.58M +1.7% | 62.50M -0.1% | 62.58M |
Weighted Average Shares (diluted) | 195.39M +26.2% | 154.80M +2.1% | 151.60M +10.2% | 137.58M +18.1% | 116.51M +1.3% | 115.03M +35.6% | 84.83M +28.9% | 65.80M +1.0% | 65.13M +1.0% | 64.51M |
Total Expenses | 6.22B +17.8% | 5.28B +15.1% | 4.58B -9.7% | 5.08B +75.0% | 2.90B +7.3% | 2.70B +15.5% | 2.34B +92.8% | 1.21B +18.8% | 1.02B +19.3% | 856.49M |
Net Income from Continuing and Discontinued Operation | 805.00M +1530.7% | 49.36M +131.6% | -156.15M +39.8% | -259.46M -210.5% | 234.76M -21.1% | 297.55M +543.9% | -67.03M -162.3% | 107.52M +22.2% | 88.00M -7.6% | 95.27M |
Normalized Income | 808.40M +232.7% | 242.97M +280.3% | -134.78M +21.9% | -172.51M -173.5% | 234.76M -21.1% | 297.55M +543.9% | -67.03M -162.3% | 107.52M +22.2% | 88.00M -7.6% | 95.27M |
Net Interest Income | -190.27M +21.8% | -243.25M +15.7% | -288.48M -0.6% | -286.87M -136.6% | -121.25M -102.4% | -59.90M +33.0% | -89.41M -298.8% | -22.42M -22.2% | -18.35M -169.5% | -6.81M |
EBIT | 1.04B +207.6% | 337.43M +139.6% | 140.83M +305.0% | -68.69M -117.0% | 403.06M -2.3% | 412.49M +1518.8% | 25.48M -83.2% | 151.23M +7.6% | 140.55M +11.9% | 125.60M |
EBITDA | 1.56B +75.1% | 891.03M +27.2% | 700.59M +14.3% | 613.00M -11.1% | 689.84M +1.1% | 682.56M +177.1% | 246.36M +1.1% | 243.59M +10.1% | 221.32M +17.0% | 189.23M |
Reconciled Cost of Revenue | 4.45B +18.1% | 3.77B +15.8% | 3.25B -8.2% | 3.54B +72.7% | 2.05B +6.4% | 1.93B +21.4% | 1.59B +88.9% | 841.15M +20.8% | 696.59M +19.3% | 583.68M |
Reconciled Depreciation | 521.89M -5.7% | 553.60M -1.1% | 559.76M -17.9% | 681.69M +137.7% | 286.78M +6.2% | 270.07M +22.3% | 220.88M +139.1% | 92.36M +14.4% | 80.77M +26.9% | 63.64M |
Net Income from Continuing Operation Net Minority Interest | 805.00M +1530.7% | 49.36M +131.6% | -156.15M +39.8% | -259.46M -210.5% | 234.76M -21.1% | 297.55M +543.9% | -67.03M -162.3% | 107.52M +22.2% | 88.00M -7.6% | 95.27M |
Normalized EBITDA | 1.56B +37.6% | 1.14B +56.1% | 727.64M -0.6% | 732.10M +6.1% | 689.84M +1.1% | 682.56M +177.1% | 246.36M +1.1% | 243.59M +10.1% | 221.32M +17.0% | 189.23M |
Tax Rate for Calcs | 0.07 -66.7% | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -256.3K +99.5% | -51.46M -805.9% | -5.68M +82.3% | -32.16M | - | - | - | - | - | - |