Total Revenue | 5.22B +24.1% | 4.21B +26.7% | 3.32B +26.7% | 2.62B -10.4% | 2.92B +7.8% | 2.71B -11.5% | 3.06B +36.5% | 2.24B -23.7% | 2.94B +1.3% | 2.90B |
Operating Revenue | 5.22B +24.1% | 4.21B +26.7% | 3.32B +26.7% | 2.62B -10.4% | 2.92B +7.8% | 2.71B -11.5% | 3.06B +36.5% | 2.24B -23.7% | 2.94B +1.3% | 2.90B |
Total Unusual Items | -38.57M -58.8% | -24.29M +51.7% | -50.24M -121.2% | 237.10M +70.2% | 139.31M +1379.2% | -10.89M +97.0% | -360.71M -63182.3% | -570.0K +98.8% | -46.82M +94.4% | -832.80M |
Normalized EBITDA | 2.19B +15.8% | 1.89B +49.9% | 1.26B +2262.0% | 53.45M -92.4% | 705.86M +25.8% | 561.04M +18.6% | 473.12M +75.0% | 270.37M -30.7% | 390.01M -28.7% | 547.03M |
Tax Rate for Calcs | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -1.27M +35.3% | -1.97M +42.4% | -3.42M -106.9% | 49.79M +97.5% | 25.21M +957.6% | -2.94M +82.3% | -16.59M -96932.8% | -17.1K +99.9% | -18.73M +94.4% | -333.12M |
Diluted NI Available to Com Stockholders | 1.53B +18.3% | 1.29B +55.5% | 830.78M +1981.0% | -44.17M -109.4% | 468.69M +17.7% | 398.36M +446.6% | -114.93M -179.6% | 144.33M +187.1% | -165.62M +60.2% | -416.11M |
Other Income Expense | -53.58M -42.4% | -37.62M +52.6% | -79.39M -129.6% | 268.29M +92.2% | 139.62M +711.8% | -22.82M +93.3% | -343.16M -976.2% | 39.17M +271.4% | -22.86M +97.1% | -792.55M |
Other Non-operating Income (expense) | -15.01M -12.7% | -13.33M +54.3% | -29.14M -193.4% | 31.19M +9832.8% | 314.0K +102.6% | -11.93M -168.0% | 17.55M -55.8% | 39.74M +65.8% | 23.96M -40.5% | 40.25M |
Special Income Charges | 0 -100.0% | 685.0K +102.4% | -28.71M -111.3% | 253.51M +72.1% | 147.28M +2554.7% | -6.00M +98.3% | -363.00M | - | -37.18M +95.5% | -818.79M |
Gain on Sale of Business | 0 -100.0% | 1.11M -83.8% | 6.88M -97.3% | 253.51M +72.1% | 147.28M | - | - | - | - | - |
Gain on Sale of Securities | -38.57M -54.4% | -24.98M -16.0% | -21.53M -31.2% | -16.41M -105.8% | -7.97M -63.1% | -4.89M -313.4% | 2.29M +501.9% | -570.0K +94.1% | -9.64M +31.2% | -14.01M |
Cost of Revenue | 3.10B +32.0% | 2.35B +16.4% | 2.02B -20.8% | 2.55B +16.2% | 2.19B +8.0% | 2.03B -19.2% | 2.51B +35.7% | 1.85B -22.6% | 2.39B +5.6% | 2.27B |
Gross Profit | 2.12B +14.1% | 1.86B +42.8% | 1.30B +1761.9% | 69.86M -90.4% | 729.95M +7.2% | 680.67M +23.9% | 549.21M +40.0% | 392.18M -28.6% | 548.95M -14.0% | 638.42M |
Operating Expense | 523.48M +12.8% | 464.13M +11.9% | 414.71M +18.3% | 350.61M +20.7% | 290.49M -18.7% | 357.18M +2.6% | 348.00M -1.2% | 352.06M +5.4% | 333.92M -13.9% | 387.78M |
Selling General and Administrative | 203.76M +8.2% | 188.26M -4.7% | 197.62M +20.0% | 164.72M -3.3% | 170.32M -23.6% | 222.92M +8.5% | 205.47M +16.2% | 176.86M -12.7% | 202.70M -22.6% | 261.99M |
Research and Development | 233.42M +22.0% | 191.38M +25.7% | 152.31M +35.0% | 112.80M +13.8% | 99.11M +5.7% | 93.74M -3.0% | 96.61M +14.4% | 84.47M -4.6% | 88.57M -29.0% | 124.76M |
Other Operating Expenses | 86.30M +2.1% | 84.49M +30.4% | 64.78M -11.4% | 73.08M +247.1% | 21.05M -48.1% | 40.53M -11.7% | 45.91M -49.4% | 90.73M +112.8% | 42.64M +4076.6% | 1.02M |
Operating Income | 1.60B +14.6% | 1.39B +57.3% | 885.97M +415.6% | -280.75M -163.9% | 439.47M +35.9% | 323.49M +60.8% | 201.22M +401.6% | 40.11M -81.3% | 215.03M -14.2% | 250.64M |
Net Non Operating Interest Income Expense | 37.63M -25.1% | 50.22M -40.7% | 84.70M +302.2% | 21.06M +404.0% | -6.93M +7.3% | -7.48M -134.3% | 21.82M -35.6% | 33.87M +240.7% | 9.94M +113.5% | 4.66M |
Non-operating Interest Income | 81.76M -8.2% | 89.09M -8.8% | 97.67M +193.4% | 33.28M +438.7% | 6.18M -62.7% | 16.56M -66.1% | 48.89M -18.2% | 59.79M +67.5% | 35.70M +41.7% | 25.19M |
Non-operating Interest Expense | 44.13M +13.5% | 38.87M +199.8% | 12.96M +6.1% | 12.22M -6.7% | 13.11M -45.5% | 24.04M -11.2% | 27.07M +4.4% | 25.92M +0.6% | 25.77M +25.5% | 20.54M |
Pre-tax Income | 1.58B +12.4% | 1.41B +57.8% | 891.29M +10266.2% | 8.60M -98.5% | 572.16M +95.2% | 293.19M +344.1% | -120.13M -206.2% | 113.15M -44.0% | 202.12M +137.6% | -537.25M |
Other Special Charges | - | 430.0K -98.8% | 35.59M | - | - | 6.00M -98.3% | 363.00M | - | - | - |
Restructuring and Mergers Acquisition | - | - | - | - | - | - | - | - | 37.18M -95.0% | 743.86M |
Impairment of Capital Assets | - | - | - | - | - | - | - | - | - | 74.93M |
Provision for Income Taxes | 52.68M -53.9% | 114.29M +88.9% | 60.51M +14.7% | 52.76M -49.0% | 103.47M +196.4% | -107.29M -1857.9% | -5.48M -259.3% | 3.44M -99.1% | 372.00M +1505.7% | 23.17M |
Net Income Common Stockholders | 1.53B +18.3% | 1.29B +55.5% | 830.78M +1981.0% | -44.17M -109.4% | 468.69M +17.7% | 398.36M +446.6% | -114.93M -179.6% | 144.33M +187.1% | -165.62M +60.2% | -416.11M |
Net Income | 1.53B +18.3% | 1.29B +55.5% | 830.78M +1981.0% | -44.17M -109.4% | 468.69M +17.7% | 398.36M +446.6% | -114.93M -179.6% | 144.33M +187.1% | -165.62M +60.2% | -416.11M |
Net Income Including Non-Controlling Interests | 1.53B +18.3% | 1.29B +55.5% | 830.78M +1981.0% | -44.17M -109.4% | 468.69M +17.7% | 398.36M +446.6% | -114.93M -179.6% | 144.33M +187.1% | -165.62M +60.2% | -416.11M |
Net Income from Continuing Operations | 1.53B +18.3% | 1.29B +55.5% | 830.78M +1981.0% | -44.17M -109.4% | 468.69M +17.7% | 398.36M +446.6% | -114.93M -179.6% | 144.33M +187.1% | -165.62M +60.2% | -416.11M |
Basic EPS | 14.25 +18.1% | 12.07 +55.1% | 7.78 +1997.6% | -0.41 -109.3% | 4.41 +17.3% | 3.76 +445.0% | -1.09 -179.0% | 1.38 +186.8% | -1.59 +54.3% | -3.48 |
Equity in Earnings of Affiliates, Net of Tax | - | - | - | - | - | -2.13M -649.6% | -284.0K -100.8% | 34.62M +711.5% | 4.27M -97.0% | 144.31M |
Diluted EPS | 14.21 +18.2% | 12.02 +55.3% | 7.74 +1987.8% | -0.41 -109.4% | 4.38 +17.4% | 3.73 +442.2% | -1.09 -180.1% | 1.36 +185.5% | -1.59 +54.3% | -3.48 |
Weighted Average Shares (basic) | 107.23M +0.2% | 107.02M +0.2% | 106.80M +0.2% | 106.55M +0.3% | 106.26M +0.4% | 105.87M +0.5% | 105.31M +0.5% | 104.75M +0.4% | 104.33M +1.4% | 102.87M |
Weighted Average Shares (diluted) | 107.54M +0.0% | 107.53M +0.1% | 107.37M +0.8% | 106.55M -0.3% | 106.92M +0.2% | 106.69M +1.3% | 105.31M -0.8% | 106.11M +1.7% | 104.33M +1.4% | 102.87M |
Total Operating Income as Reported | 1.60B +14.5% | 1.39B +62.7% | 857.27M +3247.5% | -27.24M -104.6% | 586.75M +84.8% | 317.49M +296.2% | -161.78M -503.3% | 40.11M -77.4% | 177.85M +131.3% | -568.15M |
Total Expenses | 3.62B +28.8% | 2.81B +15.6% | 2.43B -16.1% | 2.90B +16.8% | 2.48B +4.0% | 2.39B -16.6% | 2.86B +29.9% | 2.20B -19.2% | 2.73B +2.7% | 2.65B |
Net Income from Continuing and Discontinued Operation | 1.53B +18.3% | 1.29B +55.5% | 830.78M +1981.0% | -44.17M -109.4% | 468.69M +17.7% | 398.36M +446.6% | -114.93M -179.6% | 144.33M +187.1% | -165.62M +60.2% | -416.11M |
Normalized Income | 1.57B +19.1% | 1.31B +49.8% | 877.60M +479.1% | -231.47M -165.3% | 354.60M -12.7% | 406.30M +77.3% | 229.18M +58.2% | 144.88M +205.3% | -137.52M -264.6% | 83.57M |
Interest Income | 81.76M -8.2% | 89.09M -8.8% | 97.67M +193.4% | 33.28M +438.7% | 6.18M -62.7% | 16.56M -66.1% | 48.89M -18.2% | 59.79M +67.5% | 35.70M +41.7% | 25.19M |
Interest Expense | 44.13M +13.5% | 38.87M +199.8% | 12.96M +6.1% | 12.22M -6.7% | 13.11M -45.5% | 24.04M -11.2% | 27.07M +4.4% | 25.92M +0.6% | 25.77M +25.5% | 20.54M |
Net Interest Income | 37.63M -25.1% | 50.22M -40.7% | 84.70M +302.2% | 21.06M +404.0% | -6.93M +7.3% | -7.48M -134.3% | 21.82M -35.6% | 33.87M +240.7% | 9.94M +113.5% | 4.66M |
EBIT | 1.63B +12.4% | 1.45B +59.8% | 904.25M +4242.6% | 20.82M -96.4% | 585.27M +84.5% | 317.23M +440.9% | -93.06M -166.9% | 139.07M -39.0% | 227.88M +144.1% | -516.71M |
EBITDA | 2.15B +15.3% | 1.87B +54.2% | 1.21B +317.2% | 290.55M -65.6% | 845.17M +53.6% | 550.15M +389.4% | 112.41M -58.3% | 269.80M -21.4% | 343.19M +220.1% | -285.77M |
Reconciled Cost of Revenue | 3.10B +32.0% | 2.35B +16.4% | 2.02B -20.8% | 2.55B +16.2% | 2.19B +8.0% | 2.03B -19.2% | 2.51B +35.7% | 1.85B -22.6% | 2.39B +5.6% | 2.27B |
Reconciled Depreciation | 529.22M +25.0% | 423.50M +37.5% | 307.99M +14.2% | 269.72M +3.8% | 259.90M +11.6% | 232.93M +13.4% | 205.47M +57.2% | 130.74M +13.4% | 115.31M -50.1% | 230.94M |
Net Income from Continuing Operation Net Minority Interest | 1.53B +18.3% | 1.29B +55.5% | 830.78M +1981.0% | -44.17M -109.4% | 468.69M +17.7% | 398.36M +446.6% | -114.93M -179.6% | 144.33M +187.1% | -165.62M +60.2% | -416.11M |
Total Unusual Items Excluding Goodwill | -38.57M -58.8% | -24.29M +51.7% | -50.24M -121.2% | 237.10M +70.2% | 139.31M +1379.2% | -10.89M +97.0% | -360.71M -63182.3% | -570.0K +98.8% | -46.82M +94.4% | -832.80M |