Total Revenue | 236.68B -4.5% | 247.88B -5.9% | 263.35B -3.0% | 271.55B +16.9% | 232.31B -0.0% | 232.39B +2.3% | 227.22B +7.8% | 210.84B +2.7% | 205.38B -6.8% | 220.32B |
Operating Revenue | 236.68B -4.5% | 247.88B -5.9% | 263.35B -3.0% | 271.55B +16.9% | 232.31B -0.0% | 232.39B +2.3% | 227.22B +7.8% | 210.84B +2.7% | 205.38B -6.8% | 220.32B |
Normalized EBITDA | 41.37B +129.1% | 18.06B -26.3% | 24.49B -35.1% | 37.71B -4.9% | 39.64B +10.0% | 36.05B +99.4% | 18.08B +93.4% | 9.35B +195.4% | -9.80B -167.4% | 14.53B |
Tax Rate for Calcs | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 2.14B +648.8% | -390.58M +94.3% | -6.88B -2563.5% | -258.23M -68.1% | -153.65M -157.1% | 269.28M +19.4% | 225.56M +147.5% | -475.20M +70.7% | -1.62B -430.1% | -306.24M |
Diluted NI Available to Com Stockholders | 28.43B +142040.0% | 20.00M +100.1% | -26.45B -241.2% | 18.72B -17.5% | 22.69B +29.8% | 17.48B +686.5% | 2.22B +134.0% | -6.53B +80.0% | -32.58B -4010.7% | 833.00M |
Other Income Expense | 8.62B +502.3% | -2.14B +93.6% | -33.27B -2815.4% | -1.14B -16.7% | -978.00M -305.5% | 476.00M -26.8% | 650.00M +130.5% | -2.13B +87.1% | -16.54B -1115.4% | -1.36B |
Special Income Charges | 301.00M +119.6% | -1.53B +95.2% | -32.15B -357100.0% | -9.00M +93.7% | -142.00M -178.0% | 182.00M -78.6% | 852.00M +224.9% | -682.00M +95.9% | -16.64B -2504.4% | -639.00M |
Gain on Sale of Property, Plant and Equipment | 62.00M +875.0% | -8.00M -147.1% | 17.00M -45.2% | 31.00M +210.0% | 10.00M -84.4% | 64.00M -44.3% | 115.00M +784.6% | 13.00M +148.1% | -27.00M +68.6% | -86.00M |
Write-offs | -239.00M -190.2% | 265.00M -1.1% | 268.00M +570.0% | 40.00M 0.0% | 40.00M +133.9% | -118.00M +84.0% | -737.00M -275.5% | 420.00M -88.5% | 3.65B +559.9% | 553.00M |
Impairment of Capital Assets | 0 -100.0% | 1.26B -96.0% | 31.90B | 0 -100.0% | 112.00M | 0 | 0 -100.0% | 275.00M -97.9% | 12.97B | 0 |
Equity in Earnings of Affiliates | 54.00M +122.0% | -246.00M -298.4% | 124.00M +629.4% | 17.00M +106.5% | -260.00M +12.8% | -298.00M +11.0% | -335.00M -677.6% | 58.00M +141.7% | 24.00M -22.6% | 31.00M |
Gain on Sale of Securities | 8.26B +2376.0% | -363.00M +70.7% | -1.24B -8.0% | -1.15B -99.5% | -576.00M -198.8% | 583.00M +188.6% | 202.00M +113.7% | -1.48B -2019.5% | 77.00M +110.2% | -753.00M |
Cost of Revenue | 124.01B -10.5% | 138.51B -14.4% | 161.75B +2.2% | 158.25B +20.3% | 131.56B -5.1% | 138.67B -2.6% | 142.39B -0.2% | 142.64B -9.4% | 157.45B +1.5% | 155.06B |
Gross Profit | 112.67B +3.0% | 109.36B +7.6% | 101.60B -10.3% | 113.30B +12.5% | 100.75B +7.5% | 93.72B +10.5% | 84.82B +24.4% | 68.20B +42.3% | 47.93B -26.6% | 65.25B |
Operating Expense | 82.28B -20.2% | 103.13B +15.1% | 89.62B +3.6% | 86.54B +24.5% | 69.53B +5.9% | 65.66B -13.0% | 75.47B +14.2% | 66.11B -0.2% | 66.25B +11.2% | 59.58B |
Selling General and Administrative | 33.69B -34.8% | 51.66B +31.6% | 39.26B +10.0% | 35.69B +32.4% | 26.96B +1.0% | 26.68B +2.1% | 26.14B -5.0% | 27.52B -5.2% | 29.03B +2.5% | 28.32B |
Research and Development | 48.85B -8.7% | 53.51B +5.6% | 50.66B +7.1% | 47.30B +12.4% | 42.07B +5.9% | 39.71B +2.3% | 38.81B -0.2% | 38.91B +2.7% | 37.89B +19.8% | 31.63B |
Other Operating Expenses | -262.00M +87.2% | -2.04B -581.0% | -300.00M -108.5% | 3.55B +614.1% | 497.00M +167.3% | -739.00M -107.0% | 10.52B +3398.4% | -319.00M +52.2% | -668.00M -82.5% | -366.00M |
Operating Income | 30.39B +387.3% | 6.24B -48.0% | 11.98B -55.2% | 26.76B -14.3% | 31.22B +11.2% | 28.07B +200.2% | 9.35B +347.2% | 2.09B +111.4% | -18.32B -423.0% | 5.67B |
Net Non Operating Interest Income Expense | -708.00M +53.0% | -1.51B +26.1% | -2.04B -102.5% | -1.01B -1.3% | -993.00M +25.3% | -1.33B -7.4% | -1.24B +13.1% | -1.43B -29.8% | -1.10B +22.5% | -1.42B |
Non-operating Interest Income | 2.32B +17.5% | 1.98B +32.3% | 1.49B +220.6% | 466.00M +29.4% | 360.00M -45.9% | 665.00M -46.1% | 1.23B +112.8% | 580.00M +22.9% | 472.00M +3833.3% | 12.00M |
Non-operating Interest Expense | 2.72B -23.5% | 3.55B +8.9% | 3.26B +81.6% | 1.80B +48.1% | 1.21B -25.4% | 1.63B -8.3% | 1.77B +24.0% | 1.43B +25.0% | 1.14B -15.6% | 1.35B |
Total Other Finance Cost | 311.00M +538.0% | -71.00M -126.5% | 268.00M +182.5% | -325.00M -332.1% | 140.00M -62.1% | 369.00M -47.2% | 699.00M +21.6% | 575.00M +35.0% | 426.00M +475.7% | 74.00M |
Pre-tax Income | 38.30B +1379.4% | 2.59B +111.1% | -23.32B -194.8% | 24.61B -15.9% | 29.25B +7.5% | 27.21B +210.6% | 8.76B +698.9% | -1.46B +95.9% | -35.96B -1342.5% | 2.89B |
Other Non-operating Income (expense) | - | - | - | 379.00M +465.7% | 67.00M +644.4% | 9.00M +113.0% | -69.00M -155.6% | -27.00M | - | - |
Provision for Income Taxes | 9.59B +332.9% | 2.21B -20.5% | 2.79B -49.3% | 5.50B -12.3% | 6.27B -34.6% | 9.59B +38.5% | 6.92B +43.8% | 4.81B +236.5% | -3.52B -287.3% | 1.88B |
Net Income Common Stockholders | 28.43B +142040.0% | 20.00M +100.1% | -26.45B -241.2% | 18.72B -17.5% | 22.69B +29.8% | 17.48B +686.5% | 2.22B +134.0% | -6.53B +80.0% | -32.58B -4010.7% | 833.00M |
Net Income | 28.43B +142040.0% | 20.00M +100.1% | -26.45B -241.2% | 18.72B -17.5% | 22.69B +29.8% | 17.48B +686.5% | 2.22B +134.0% | -6.53B +80.0% | -32.58B -4010.7% | 833.00M |
Net Income Including Non-Controlling Interests | 28.71B +7577.5% | 374.00M +101.4% | -26.10B -236.6% | 19.11B -16.8% | 22.98B +30.4% | 17.62B +857.8% | 1.84B +129.3% | -6.28B +80.6% | -32.43B -3304.8% | 1.01B |
Net Income from Continuing Operations | 28.71B +7577.5% | 374.00M +101.4% | -26.10B -236.6% | 19.11B -16.8% | 22.98B +30.4% | 17.62B +857.8% | 1.84B +129.3% | -6.28B +80.6% | -32.43B -3304.8% | 1.01B |
Noncontrolling Interests | -286.00M +19.2% | -354.00M -3.5% | -342.00M +11.9% | -388.00M -35.7% | -286.00M -104.3% | -140.00M -136.6% | 383.00M +250.8% | -254.00M -77.6% | -143.00M +20.1% | -179.00M |
Basic EPS | 8.53 +85200.0% | 0.01 +100.1% | -7.94 -241.3% | 5.62 -17.6% | 6.82 +29.7% | 5.26 +685.1% | 0.67 +133.8% | -1.98 +81.6% | -10.74 -2126.4% | 0.53 |
Diluted EPS | 8.51 +85000.0% | 0.01 +100.1% | -7.94 -241.3% | 5.62 -17.5% | 6.81 +29.5% | 5.26 +685.1% | 0.67 +133.8% | -1.98 +81.6% | -10.74 -2165.4% | 0.52 |
Weighted Average Shares (basic) | 3.33B +0.0% | 3.33B +0.1% | 3.33B 0.0% | 3.33B +0.0% | 3.33B +0.2% | 3.32B +0.5% | 3.31B +0.5% | 3.29B +0.4% | 3.28B +0.4% | 3.26B |
Weighted Average Shares (diluted) | 3.34B +0.1% | 3.34B +0.3% | 3.33B 0.0% | 3.33B -0.1% | 3.33B +0.2% | 3.33B +0.2% | 3.32B +0.1% | 3.32B +0.0% | 3.32B +0.4% | 3.30B |
Total Expenses | 206.29B -14.6% | 241.64B -3.9% | 251.37B +2.7% | 244.79B +21.7% | 201.09B -1.6% | 204.32B -6.2% | 217.87B +4.4% | 208.75B -6.7% | 223.70B +4.2% | 214.64B |
Net Income from Continuing and Discontinued Operation | 28.43B +142040.0% | 20.00M +100.1% | -26.45B -241.2% | 18.72B -17.5% | 22.69B +29.8% | 17.48B +686.5% | 2.22B +134.0% | -6.53B +80.0% | -32.58B -4010.7% | 833.00M |
Normalized Income | 22.01B +1342.8% | 1.53B +2251.7% | 64.87M -99.7% | 19.62B -15.6% | 23.26B +36.9% | 16.99B +1118.1% | 1.39B +128.8% | -4.85B +72.5% | -17.63B -1019.1% | 1.92B |
Total Operating Income as Reported | - | - | - | - | - | 27.81B +163.2% | 10.56B +750.6% | 1.24B +103.6% | -34.74B -769.8% | 5.19B |
Interest Income | 2.32B +17.5% | 1.98B +32.3% | 1.49B +220.6% | 466.00M +29.4% | 360.00M -45.9% | 665.00M -46.1% | 1.23B +112.8% | 580.00M +22.9% | 472.00M +3833.3% | 12.00M |
Interest Expense | 2.72B -23.5% | 3.55B +8.9% | 3.26B +81.6% | 1.80B +48.1% | 1.21B -25.4% | 1.63B -8.3% | 1.77B +24.0% | 1.43B +25.0% | 1.14B -15.6% | 1.35B |
Net Interest Income | -708.00M +53.0% | -1.51B +26.1% | -2.04B -102.5% | -1.01B -1.3% | -993.00M +25.3% | -1.33B -7.4% | -1.24B +13.1% | -1.43B -29.8% | -1.10B +22.5% | -1.42B |
EBIT | 41.02B +567.8% | 6.14B +130.6% | -20.06B -176.0% | 26.41B -13.3% | 30.46B +5.6% | 28.84B +173.7% | 10.54B +32024.2% | -33.00M +99.9% | -34.81B -919.3% | 4.25B |
EBITDA | 49.93B +208.9% | 16.16B +281.6% | -8.90B -124.3% | 36.55B -6.1% | 38.92B +5.7% | 36.81B +92.4% | 19.13B +166.2% | 7.19B +127.3% | -26.36B -300.7% | 13.13B |
Reconciled Cost of Revenue | 124.01B -10.5% | 138.51B -14.4% | 161.75B +2.2% | 158.25B +20.3% | 131.56B -5.1% | 138.67B -2.6% | 142.39B -0.2% | 142.64B -9.4% | 157.45B +1.5% | 155.06B |
Reconciled Depreciation | 8.91B -11.1% | 10.02B -10.2% | 11.16B +10.0% | 10.14B +19.9% | 8.46B +6.0% | 7.98B -7.2% | 8.60B +19.1% | 7.22B -14.6% | 8.45B -4.9% | 8.89B |
Net Income from Continuing Operation Net Minority Interest | 28.43B +142040.0% | 20.00M +100.1% | -26.45B -241.2% | 18.72B -17.5% | 22.69B +29.8% | 17.48B +686.5% | 2.22B +134.0% | -6.53B +80.0% | -32.58B -4010.7% | 833.00M |
Total Unusual Items Excluding Goodwill | 8.56B +551.6% | -1.90B +94.3% | -33.39B -2783.3% | -1.16B -61.3% | -718.00M -193.9% | 765.00M -27.4% | 1.05B +148.8% | -2.16B +87.0% | -16.57B -1090.0% | -1.39B |
Total Unusual Items | 8.56B +551.6% | -1.90B +94.3% | -33.39B -2783.3% | -1.16B -61.3% | -718.00M -193.9% | 765.00M -27.4% | 1.05B +148.8% | -2.16B +87.0% | -16.57B -1090.0% | -1.39B |
