Total Revenue | 29.44B +2.4% | 28.75B +6.0% | 27.12B -0.6% | 27.28B -0.1% | 27.30B +10.6% | 24.69B +10.0% | 22.45B +1.5% | 22.13B -15.2% | 26.11B -14.1% | 30.39B |
Operating Revenue | 29.44B +2.4% | 28.75B +6.0% | 27.12B -0.6% | 27.28B -0.1% | 27.30B +10.6% | 24.69B +10.0% | 22.45B +1.5% | 22.13B -15.2% | 26.11B -14.1% | 30.39B |
Total Unusual Items Excluding Goodwill | -1.23B +86.5% | -9.12B -564.5% | -1.37B +68.1% | -4.30B -358.0% | -939.00M +84.0% | -5.86B -15.9% | -5.05B -360.0% | -1.10B | - | - |
Total Unusual Items | -1.23B +86.5% | -9.12B -564.5% | -1.37B +68.1% | -4.30B -358.0% | -939.00M +84.0% | -5.86B -15.9% | -5.05B -360.0% | -1.10B | - | - |
Normalized EBITDA | 14.81B +9.3% | 13.55B +14.2% | 11.87B -9.8% | 13.15B +7.2% | 12.27B +22.8% | 9.99B -20.8% | 12.61B +10.6% | 11.40B -28.4% | 15.93B -17.1% | 19.22B |
Tax Rate for Calcs | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -161.34M +94.2% | -2.78B -1013.6% | -249.70M +73.0% | -923.23M -291.7% | -235.69M +85.1% | -1.58B -15.9% | -1.36B -314.0% | -329.40M | - | - |
Total Operating Income as Reported | 10.02B +503.0% | 1.66B -78.1% | 7.61B +3.8% | 7.33B -26.1% | 9.92B +143.6% | 4.07B -5.0% | 4.29B -47.7% | 8.20B -41.9% | 14.12B -19.9% | 17.63B |
Noncontrolling Interests | 0 | - | 52.00M +100.0% | 26.00M +8.3% | 24.00M -29.4% | 34.00M +54.5% | 22.00M +540.0% | -5.00M +68.8% | -16.00M -223.1% | 13.00M |
Write-offs | 590.00M -85.9% | 4.18B +8260.0% | 50.00M -98.1% | 2.70B | - | - | - | - | - | - |
Selling and Marketing Expense | 3.52B | - | - | - | - | - | - | - | - | - |
Cost of Revenue | 6.23B -0.3% | 6.25B -3.8% | 6.50B +14.9% | 5.66B -14.3% | 6.60B +44.4% | 4.57B -2.2% | 4.67B -3.7% | 4.85B +11.0% | 4.37B +2.6% | 4.26B |
Gross Profit | 23.21B +3.1% | 22.50B +9.1% | 20.62B -4.7% | 21.62B +4.4% | 20.70B +2.9% | 20.12B +13.2% | 17.77B +2.9% | 17.27B -20.5% | 21.74B -16.8% | 26.13B |
Operating Expense | 11.51B -4.1% | 12.00B +1.6% | 11.81B +10.9% | 10.65B +8.2% | 9.85B -3.4% | 10.19B +20.8% | 8.44B +5.8% | 7.98B +4.8% | 7.61B -10.4% | 8.50B |
Selling General and Administrative | 5.71B -6.3% | 6.09B +0.0% | 6.09B +7.4% | 5.67B +8.1% | 5.25B +1.8% | 5.15B +17.6% | 4.38B +8.0% | 4.06B +4.6% | 3.88B +14.1% | 3.40B |
General and Administrative Expense | 2.19B | - | - | - | - | - | - | - | - | - |
Other General and Administrative | 2.19B | - | - | - | - | - | - | - | - | - |
Research and Development | 5.80B -1.8% | 5.91B +3.3% | 5.72B +14.9% | 4.98B +8.2% | 4.60B -8.7% | 5.04B +24.3% | 4.05B +3.4% | 3.92B +5.0% | 3.73B -26.8% | 5.10B |
Operating Income | 11.70B +11.4% | 10.51B +19.2% | 8.81B -19.7% | 10.97B +1.1% | 10.86B +9.4% | 9.93B +6.3% | 9.34B +0.4% | 9.30B -34.2% | 14.12B -19.9% | 17.63B |
Net Non Operating Interest Income Expense | -675.00M +3.0% | -696.00M -22.5% | -568.00M +31.5% | -829.00M +17.2% | -1.00B -1.7% | -984.00M +1.1% | -995.00M +7.6% | -1.08B +3.7% | -1.12B -16.0% | -964.00M |
Non-operating Interest Income | 349.00M +24.2% | 281.00M -25.3% | 376.00M +254.7% | 106.00M | - | - | - | - | - | - |
Non-operating Interest Expense | 1.02B +4.8% | 977.00M +3.5% | 944.00M +1.0% | 935.00M -6.6% | 1.00B +1.7% | 984.00M -1.1% | 995.00M -7.6% | 1.08B -3.7% | 1.12B +16.0% | 964.00M |
Other Income Expense | -1.23B +86.5% | -9.12B -559.4% | -1.38B +68.1% | -4.33B -174.4% | -1.58B +78.3% | -7.27B -128.5% | -3.18B -654.3% | -422.00M -180.7% | 523.00M +22.2% | 428.00M |
Gain on Sale of Securities | 451.00M +264.6% | -274.00M -64.1% | -167.00M +74.6% | -657.00M | - | - | - | - | - | - |
Special Income Charges | -1.68B +81.0% | -8.84B -633.9% | -1.21B +66.9% | -3.64B -288.1% | -939.00M +84.0% | -5.86B -15.9% | -5.05B -360.0% | -1.10B | - | - |
Restructuring and Mergers Acquisition | 66.00M | - | - | - | - | - | - | - | - | - |
Other Special Charges | 1.02B -78.0% | 4.66B +303.7% | 1.16B +22.4% | 944.00M +0.5% | 939.00M -84.0% | 5.86B +15.9% | 5.05B +360.0% | 1.10B | - | - |
Other Non-operating Income (expense) | -1.00M +50.0% | -2.00M +81.8% | -11.00M +62.1% | -29.00M +95.5% | -639.00M +54.9% | -1.42B -175.9% | 1.87B +176.3% | 676.00M +29.3% | 523.00M +22.2% | 428.00M |
Pre-tax Income | 9.80B +1319.7% | 690.00M -89.9% | 6.86B +18.0% | 5.81B -29.8% | 8.28B +396.0% | 1.67B -67.7% | 5.16B -33.8% | 7.80B -42.4% | 13.53B -20.9% | 17.10B |
Provision for Income Taxes | 1.29B +509.5% | 211.00M -83.1% | 1.25B -0.1% | 1.25B -39.9% | 2.08B +31.5% | 1.58B +874.5% | -204.00M -108.7% | 2.34B -73.7% | 8.88B +146.2% | 3.61B |
Net Income Common Stockholders | 8.51B +1672.9% | 480.00M -91.5% | 5.67B +23.4% | 4.59B -26.2% | 6.22B +4961.0% | 123.00M -97.7% | 5.39B -1.3% | 5.46B +17.9% | 4.63B -65.7% | 13.50B |
Net Income | 8.51B +1672.9% | 480.00M -91.5% | 5.67B +23.4% | 4.59B -26.2% | 6.22B +4961.0% | 123.00M -97.7% | 5.39B -1.3% | 5.46B +17.9% | 4.63B -65.7% | 13.50B |
Net Income Including Non-Controlling Interests | 8.51B +1672.9% | 480.00M -91.4% | 5.61B +22.9% | 4.57B -26.4% | 6.20B +6867.4% | 89.00M -98.3% | 5.36B -1.8% | 5.46B +17.6% | 4.64B -65.6% | 13.49B |
Net Income from Continuing Operations | 8.51B +1676.6% | 479.00M -91.5% | 5.61B +22.9% | 4.57B -26.4% | 6.20B +6867.4% | 89.00M -98.3% | 5.36B -1.8% | 5.46B +17.6% | 4.64B -65.6% | 13.49B |
Diluted NI Available to Com Stockholders | 8.51B +1672.9% | 480.00M -91.5% | 5.67B +23.4% | 4.59B -26.2% | 6.22B +4961.0% | 123.00M -97.7% | 5.39B -1.3% | 5.46B +17.9% | 4.63B -65.7% | 13.50B |
Basic EPS | 6.84 +1700.0% | 0.38 -91.6% | 4.54 +24.0% | 3.66 -26.2% | 4.96 +4860.0% | 0.1 -97.6% | 4.24 +1.0% | 4.2 +18.6% | 3.54 -64.9% | 10.08 |
Diluted EPS | 6.78 +1684.2% | 0.38 -91.6% | 4.5 +23.6% | 3.64 -26.2% | 4.93 +4830.0% | 0.1 -97.6% | 4.22 +1.2% | 4.17 +18.8% | 3.51 -64.7% | 9.94 |
Weighted Average Shares (basic) | 1.24B -0.2% | 1.25B -0.1% | 1.25B -0.6% | 1.25B -0.1% | 1.26B -0.1% | 1.26B -1.0% | 1.27B -2.2% | 1.30B -0.7% | 1.31B -2.4% | 1.34B |
Weighted Average Shares (diluted) | 1.25B 0.0% | 1.25B -0.2% | 1.26B -0.3% | 1.26B 0.0% | 1.26B -0.1% | 1.26B -1.1% | 1.28B -2.4% | 1.31B -0.8% | 1.32B -2.9% | 1.36B |
Total Expenses | 17.74B -2.8% | 18.25B -0.3% | 18.31B +12.3% | 16.31B -0.9% | 16.45B +11.4% | 14.76B +12.6% | 13.11B +2.2% | 12.83B +7.1% | 11.98B -6.1% | 12.76B |
Net Income from Continuing and Discontinued Operation | 8.51B +1672.9% | 480.00M -91.5% | 5.67B +23.4% | 4.59B -26.2% | 6.22B +4961.0% | 123.00M -97.7% | 5.39B -1.3% | 5.46B +17.9% | 4.63B -65.7% | 13.50B |
Normalized Income | 9.58B +40.5% | 6.82B +0.4% | 6.79B -14.8% | 7.97B +15.0% | 6.93B +57.5% | 4.40B -51.5% | 9.07B +45.8% | 6.22B +34.5% | 4.63B -65.7% | 13.50B |
Interest Income | 349.00M +24.2% | 281.00M -25.3% | 376.00M +254.7% | 106.00M | - | - | - | - | - | - |
Interest Expense | 1.02B +4.8% | 977.00M +3.5% | 944.00M +1.0% | 935.00M -6.6% | 1.00B +1.7% | 984.00M -1.1% | 995.00M -7.6% | 1.08B -3.7% | 1.12B +16.0% | 964.00M |
Net Interest Income | -675.00M +3.0% | -696.00M -22.5% | -568.00M +31.5% | -829.00M +17.2% | -1.00B -1.7% | -984.00M +1.1% | -995.00M +7.6% | -1.08B +3.7% | -1.12B -16.0% | -964.00M |
EBIT | 10.82B +549.1% | 1.67B -78.6% | 7.80B +15.6% | 6.75B -27.3% | 9.28B +249.8% | 2.65B -56.9% | 6.16B -30.7% | 8.88B -39.4% | 14.65B -18.9% | 18.06B |
EBITDA | 13.58B +206.3% | 4.43B -57.8% | 10.50B +18.6% | 8.85B -21.9% | 11.33B +174.1% | 4.13B -45.3% | 7.56B -26.6% | 10.30B -35.3% | 15.93B -17.1% | 19.22B |
Reconciled Cost of Revenue | 6.23B -0.3% | 6.25B -3.8% | 6.50B +14.9% | 5.66B -14.3% | 6.60B +44.4% | 4.57B -2.2% | 4.67B -3.7% | 4.85B +11.0% | 4.37B +2.6% | 4.26B |
Reconciled Depreciation | 2.76B -0.3% | 2.77B +2.7% | 2.69B +28.1% | 2.10B +2.6% | 2.05B +38.5% | 1.48B +5.4% | 1.40B -1.7% | 1.43B +11.1% | 1.29B +11.1% | 1.16B |
Net Income from Continuing Operation Net Minority Interest | 8.51B +1672.9% | 480.00M -91.5% | 5.67B +23.4% | 4.59B -26.2% | 6.22B +4961.0% | 123.00M -97.7% | 5.39B -1.3% | 5.46B +17.9% | 4.63B -65.7% | 13.50B |
