Total Revenue | 402.84B +15.1% | 350.02B +13.9% | 307.39B +8.7% | 282.84B +9.8% | 257.64B +41.2% | 182.53B +12.8% | 161.86B +18.3% | 136.82B +23.4% | 110.86B +22.8% | 90.27B |
Operating Revenue | 402.84B +15.1% | 350.02B +13.9% | 307.39B +8.7% | 282.84B +9.8% | 257.64B +41.2% | 182.53B +12.8% | 161.86B +18.3% | 136.82B +23.4% | 110.86B +22.8% | 90.27B |
Tax Rate for Calcs | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 4.12B +1010.4% | 370.97M +229.5% | -286.48M +70.8% | -981.51M -150.4% | 1.95B +100.8% | 970.57M +506.1% | 160.13M -11.0% | 179.88M +115.5% | -1.16B -994.5% | -105.76M |
Special Income Charges | 281.00M | - | - | - | - | - | -1.70B +66.5% | -5.07B -85.3% | -2.74B | - |
Write-offs | -281.00M | - | - | - | - | - | - | - | - | - |
Cost of Revenue | 162.53B +11.1% | 146.31B +9.7% | 133.33B +5.6% | 126.20B +13.8% | 110.94B +30.9% | 84.73B +17.9% | 71.90B +20.7% | 59.55B +30.6% | 45.58B +29.7% | 35.14B |
Gross Profit | 240.30B +18.0% | 203.71B +17.0% | 174.06B +11.1% | 156.63B +6.8% | 146.70B +50.0% | 97.80B +8.7% | 89.96B +16.4% | 77.27B +18.4% | 65.27B +18.4% | 55.13B |
Operating Expense | 111.26B +21.8% | 91.32B +1.7% | 89.77B +9.8% | 81.79B +20.3% | 67.98B +20.2% | 56.57B +4.7% | 54.03B +20.9% | 44.67B +22.9% | 36.36B +15.7% | 31.42B |
Selling General and Administrative | 50.17B +19.5% | 42.00B -5.3% | 44.34B +4.8% | 42.29B +16.1% | 36.42B +25.6% | 29.00B +3.5% | 28.02B +20.5% | 23.26B +17.9% | 19.73B +13.0% | 17.47B |
General and Administrative Expense | 21.48B +51.4% | 14.19B -13.6% | 16.43B +4.5% | 15.72B +16.4% | 13.51B +22.2% | 11.05B +15.7% | 9.55B +38.0% | 6.92B +1.2% | 6.84B -2.1% | 6.99B |
Other General and Administrative | 21.48B +51.4% | 14.19B -13.6% | 16.43B +4.5% | 15.72B +16.4% | 13.51B +22.2% | 11.05B +15.7% | 9.55B +38.0% | 6.92B +1.2% | 6.84B -2.1% | 6.99B |
Selling and Marketing Expense | 28.69B +3.2% | 27.81B -0.4% | 27.92B +5.1% | 26.57B +16.0% | 22.91B +27.7% | 17.95B -2.8% | 18.46B +13.0% | 16.33B +26.7% | 12.89B +23.0% | 10.48B |
Research and Development | 61.09B +23.8% | 49.33B +8.6% | 45.43B +15.0% | 39.50B +25.2% | 31.56B +14.5% | 27.57B +6.0% | 26.02B +21.5% | 21.42B +28.8% | 16.63B +19.2% | 13.95B |
Operating Income | 129.04B +14.8% | 112.39B +33.3% | 84.29B +12.6% | 74.84B -4.9% | 78.71B +90.9% | 41.22B +14.7% | 35.93B +10.2% | 32.59B +12.7% | 28.91B +21.9% | 23.72B |
Net Non Operating Interest Income Expense | 3.60B -14.5% | 4.21B +18.5% | 3.56B +95.8% | 1.82B +57.6% | 1.15B -33.4% | 1.73B -25.7% | 2.33B +31.9% | 1.76B +46.6% | 1.20B +9.8% | 1.10B |
Non-operating Interest Income | 4.34B -3.2% | 4.48B +16.0% | 3.87B +77.8% | 2.17B +45.0% | 1.50B -19.6% | 1.86B -23.2% | 2.43B +29.2% | 1.88B +43.1% | 1.31B +7.5% | 1.22B |
Non-operating Interest Expense | 736.00M +174.6% | 268.00M -13.0% | 308.00M -13.7% | 357.00M +3.2% | 346.00M +156.3% | 135.00M +35.0% | 100.00M -12.3% | 114.00M +4.6% | 109.00M -12.1% | 124.00M |
Other Income Expense | 26.19B +715.5% | 3.21B +250.5% | -2.13B +60.0% | -5.33B -149.1% | 10.87B +111.9% | 5.13B +274.3% | 1.37B +147.3% | 554.00M +118.9% | -2.92B -341.7% | -662.00M |
Gain on Sale of Securities | 24.24B +971.5% | 2.26B +209.8% | -2.06B +66.6% | -6.17B -151.3% | 12.03B +101.4% | 5.97B +105.9% | 2.90B -55.8% | 6.57B +4258.2% | -158.00M +71.2% | -548.00M |
Other Non-operating Income (expense) | 1.67B +46.6% | 1.14B +104.5% | 556.00M -52.8% | 1.18B +178.8% | -1.50B -20.1% | -1.25B -456.3% | -224.00M +72.8% | -825.00M -754.8% | 126.00M +43.2% | 88.00M |
Equity in Earnings of Affiliates | - | -188.00M +70.1% | -628.00M -86.4% | -337.00M -200.9% | 334.00M -16.7% | 401.00M +2.8% | 390.00M +425.0% | -120.00M +23.1% | -156.00M +22.8% | -202.00M |
Other Special Charges | - | - | - | - | - | - | 1.70B -66.5% | 5.07B +85.3% | 2.74B | - |
Pre-tax Income | 158.83B +32.6% | 119.81B +39.8% | 85.72B +20.2% | 71.33B -21.4% | 90.73B +88.7% | 48.08B +21.3% | 39.63B +13.5% | 34.91B +28.4% | 27.19B +12.6% | 24.15B |
Provision for Income Taxes | 26.66B +35.3% | 19.70B +65.2% | 11.92B +5.0% | 11.36B -22.8% | 14.70B +88.2% | 7.81B +47.9% | 5.28B +26.5% | 4.18B -71.3% | 14.53B +211.0% | 4.67B |
Net Income Common Stockholders | 132.17B +32.0% | 100.12B +35.7% | 73.80B +23.0% | 59.97B -21.1% | 76.03B +88.8% | 40.27B +17.3% | 34.34B +11.7% | 30.74B +142.7% | 12.66B -35.0% | 19.48B |
Net Income | 132.17B +32.0% | 100.12B +35.7% | 73.80B +23.0% | 59.97B -21.1% | 76.03B +88.8% | 40.27B +17.3% | 34.34B +11.7% | 30.74B +142.7% | 12.66B -35.0% | 19.48B |
Net Income Including Non-Controlling Interests | 132.17B +32.0% | 100.12B +35.7% | 73.80B +23.0% | 59.97B -21.1% | 76.03B +88.8% | 40.27B +17.3% | 34.34B +11.7% | 30.74B +142.7% | 12.66B -35.0% | 19.48B |
Net Income from Continuing Operations | 132.17B +32.0% | 100.12B +35.7% | 73.80B +23.0% | 59.97B -21.1% | 76.03B +88.8% | 40.27B +17.3% | 34.34B +11.7% | 30.74B +142.7% | 12.66B -35.0% | 19.48B |
Diluted NI Available to Com Stockholders | 132.17B +32.0% | 100.12B +35.7% | 73.80B +23.0% | 59.97B -21.1% | 76.03B +88.8% | 40.27B +17.3% | 34.34B +11.7% | 30.74B +142.7% | 12.66B -35.0% | 19.48B |
Total Operating Income as Reported | 129.04B +14.8% | 112.39B +33.3% | 84.29B +12.6% | 74.84B -4.9% | 78.71B +90.9% | 41.22B +20.4% | 34.23B +24.4% | 27.52B +5.1% | 26.18B +10.4% | 23.72B |
Basic EPS | - | 8.129 +39.4% | 5.83 +26.8% | 4.598 +566.4% | 0.69 +91.7% | 0.36 -85.4% | 2.463 +11.1% | 2.217 +1915.4% | 0.11 -35.3% | 0.17 |
Total Expenses | 273.80B +15.2% | 237.63B +6.5% | 223.10B +7.3% | 207.99B +16.2% | 178.92B +26.6% | 141.30B +12.2% | 125.93B +20.8% | 104.22B +27.2% | 81.94B +23.1% | 66.56B |
Diluted EPS | - | 8.04 +38.6% | 5.8 +27.2% | 4.56 +570.6% | 0.68 +88.9% | 0.36 -85.4% | 2.458 +9.7% | 2.241 +1937.3% | 0.11 -35.3% | 0.17 |
Net Income from Continuing and Discontinued Operation | 132.17B +32.0% | 100.12B +35.7% | 73.80B +23.0% | 59.97B -21.1% | 76.03B +88.8% | 40.27B +17.3% | 34.34B +11.7% | 30.74B +142.7% | 12.66B -35.0% | 19.48B |
Weighted Average Shares (basic) | - | 12.32B -2.5% | 12.63B -3.3% | 13.06B -88.1% | 109.64B -1.9% | 111.80B +707.1% | 13.85B -0.4% | 13.90B -87.8% | 113.81B +0.8% | 112.95B |
Normalized Income | 111.77B +13.8% | 98.23B +30.0% | 75.57B +16.0% | 65.16B -1.2% | 65.95B +87.0% | 35.27B +5.9% | 33.30B +13.2% | 29.42B +104.3% | 14.40B -27.7% | 19.92B |
Weighted Average Shares (diluted) | - | 12.45B -2.2% | 12.72B -3.3% | 13.16B -88.2% | 111.29B -1.4% | 112.82B +707.5% | 13.97B -0.7% | 14.07B -87.8% | 115.52B +0.6% | 114.85B |
Interest Income | 4.34B -3.2% | 4.48B +16.0% | 3.87B +77.8% | 2.17B +45.0% | 1.50B -19.6% | 1.86B -23.2% | 2.43B +29.2% | 1.88B +43.1% | 1.31B +7.5% | 1.22B |
Interest Expense | 736.00M +174.6% | 268.00M -13.0% | 308.00M -13.7% | 357.00M +3.2% | 346.00M +156.3% | 135.00M +35.0% | 100.00M -12.3% | 114.00M +4.6% | 109.00M -12.1% | 124.00M |
Net Interest Income | 3.60B -14.5% | 4.21B +18.5% | 3.56B +95.8% | 1.82B +57.6% | 1.15B -33.4% | 1.73B -25.7% | 2.33B +31.9% | 1.76B +46.6% | 1.20B +9.8% | 1.10B |
EBIT | 159.56B +32.9% | 120.08B +39.6% | 86.03B +20.0% | 71.69B -21.3% | 91.08B +88.9% | 48.22B +21.4% | 39.73B +13.4% | 35.03B +28.3% | 27.30B +12.5% | 24.27B |
EBITDA | 180.70B +33.5% | 135.39B +38.2% | 97.97B +15.0% | 85.16B -17.7% | 103.52B +67.2% | 61.91B +20.2% | 51.51B +16.9% | 44.06B +28.8% | 34.22B +12.5% | 30.42B |
Reconciled Cost of Revenue | 162.53B +11.1% | 146.31B +9.7% | 133.33B +5.6% | 126.20B +13.8% | 110.94B +30.9% | 84.73B +17.9% | 71.90B +20.7% | 59.55B +30.6% | 45.58B +29.7% | 35.14B |
Reconciled Depreciation | 21.14B +38.0% | 15.31B +28.2% | 11.95B -11.3% | 13.47B +8.3% | 12.44B -9.2% | 13.70B +16.3% | 11.78B +30.4% | 9.04B +30.7% | 6.92B +12.5% | 6.14B |
Net Income from Continuing Operation Net Minority Interest | 132.17B +32.0% | 100.12B +35.7% | 73.80B +23.0% | 59.97B -21.1% | 76.03B +88.8% | 40.27B +17.3% | 34.34B +11.7% | 30.74B +142.7% | 12.66B -35.0% | 19.48B |
Total Unusual Items Excluding Goodwill | 24.52B +984.0% | 2.26B +209.8% | -2.06B +66.6% | -6.17B -151.3% | 12.03B +101.4% | 5.97B +396.1% | 1.20B -19.7% | 1.50B +151.8% | -2.89B -428.1% | -548.00M |
Total Unusual Items | 24.52B +984.0% | 2.26B +209.8% | -2.06B +66.6% | -6.17B -151.3% | 12.03B +101.4% | 5.97B +396.1% | 1.20B -19.7% | 1.50B +151.8% | -2.89B -428.1% | -548.00M |
Normalized EBITDA | 156.18B +17.3% | 133.13B +33.1% | 100.03B +9.5% | 91.33B -0.2% | 91.49B +63.5% | 55.94B +11.2% | 50.30B +18.2% | 42.56B +14.7% | 37.11B +19.8% | 30.97B |