Total Revenue | 52.85B -0.5% | 53.10B -2.1% | 54.23B -14.0% | 63.05B -20.2% | 79.02B +1.5% | 77.87B +8.2% | 71.97B +1.6% | 70.85B +12.9% | 62.76B +5.7% | 59.39B |
Operating Revenue | 52.85B -0.5% | 53.10B -2.1% | 54.23B -14.0% | 63.05B -20.2% | 79.02B +1.5% | 77.87B +8.2% | 71.97B +1.6% | 70.85B +12.9% | 62.76B +5.7% | 59.39B |
Net Income from Continuing Operation Net Minority Interest | -267.00M +98.6% | -18.76B -1210.5% | 1.69B -78.9% | 8.01B -59.7% | 19.87B -4.9% | 20.90B -0.7% | 21.05B -0.0% | 21.05B +119.3% | 9.60B -6.9% | 10.32B |
Total Unusual Items Excluding Goodwill | 1.85B +124.7% | -7.48B -7436.3% | 102.00M -98.1% | 5.27B +5012.6% | 103.00M -94.0% | 1.71B +48.9% | 1.15B +2262.3% | -53.00M -102.3% | 2.27B +283.1% | -1.24B |
Total Unusual Items | 1.85B +124.7% | -7.48B -7436.3% | 102.00M -98.1% | 5.27B +5012.6% | 103.00M -94.0% | 1.71B +48.9% | 1.15B +2262.3% | -53.00M -102.3% | 2.27B +283.1% | -1.24B |
Normalized EBITDA | 12.50B +43.9% | 8.69B -22.0% | 11.14B -30.5% | 16.03B -52.8% | 33.99B -6.2% | 36.24B +5.9% | 34.23B +4.0% | 32.92B +22.6% | 26.86B +18.3% | 22.70B |
Tax Rate for Calcs | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 388.71M +124.7% | -1.57B -7436.3% | 21.42M -98.1% | 1.11B +12531.2% | 8.76M -96.9% | 284.90M +98.9% | 143.25M +2886.4% | -5.14M -100.6% | 906.80M +460.8% | -251.31M |
Noncontrolling Interests | -293.00M -161.4% | 477.00M +3307.1% | 14.00M +566.7% | -3.00M | - | - | - | - | - | - |
Gain on Sale of Business | 5.32B | - | - | 1.00B | - | - | - | - | - | - |
Other Special Charges | -121.00M -114.1% | 858.00M +360.8% | -329.00M +72.3% | -1.19B -151.8% | 2.29B +3319.4% | 67.00M | - | - | 25.00M -56.1% | 57.00M |
Write-offs | 822.00M -79.3% | 3.98B +1435.9% | 259.00M -24.0% | 341.00M -22.7% | 441.00M +42.3% | 310.00M +154.1% | 122.00M -71.2% | 424.00M -49.1% | 833.00M +285.6% | 216.00M |
Gain on Sale of Securities | -982.00M -491.6% | -166.00M -165.4% | 254.00M -94.3% | 4.46B +54.6% | 2.88B +30.6% | 2.21B +32.9% | 1.66B +455.5% | 299.00M -91.4% | 3.48B +402.7% | 693.00M |
Total Other Finance Cost | 187.00M +189.0% | -210.00M -22.1% | -172.00M -135.6% | -73.00M -351.7% | 29.00M -80.3% | 147.00M +130.0% | -490.00M -214.1% | -156.00M -208.3% | 144.00M -25.0% | 192.00M |
Cost of Revenue | 34.48B -3.6% | 35.76B +10.0% | 32.52B -10.1% | 36.19B +2.8% | 35.21B +2.8% | 34.26B +14.9% | 29.82B +10.0% | 27.11B +14.6% | 23.66B +2.2% | 23.15B |
Gross Profit | 18.38B +5.9% | 17.34B -20.1% | 21.71B -19.2% | 26.87B -38.7% | 43.81B +0.5% | 43.61B +3.5% | 42.14B -3.7% | 43.74B +11.9% | 39.10B +7.9% | 36.23B |
Operating Expense | 18.40B -16.6% | 22.05B +1.7% | 21.68B -11.6% | 24.53B +12.9% | 21.73B +10.1% | 19.74B +0.1% | 19.71B -3.8% | 20.49B -0.8% | 20.66B -3.2% | 21.36B |
Selling General and Administrative | 4.62B -16.0% | 5.51B -2.3% | 5.63B -19.5% | 7.00B +7.0% | 6.54B +5.9% | 6.18B -2.7% | 6.35B -8.6% | 6.95B -6.7% | 7.45B -11.0% | 8.38B |
Research and Development | 13.77B -16.8% | 16.55B +3.1% | 16.05B -8.5% | 17.53B +15.4% | 15.19B +12.1% | 13.56B +1.5% | 13.36B -1.3% | 13.54B +3.9% | 13.04B +2.8% | 12.69B |
Depreciation Amortization Depletion | - | - | - | - | - | - | 200.00M 0.0% | 200.00M +13.0% | 177.00M -39.8% | 294.00M |
Depreciation and amortization | - | - | - | - | - | - | 200.00M 0.0% | 200.00M +13.0% | 177.00M -39.8% | 294.00M |
Amortization | - | - | - | - | - | - | 200.00M 0.0% | 200.00M +13.0% | 177.00M -39.8% | 294.00M |
Amortization of Intangibles | - | - | - | - | - | - | 200.00M 0.0% | 200.00M +13.0% | 177.00M -39.8% | 294.00M |
Operating Income | -23.00M +99.5% | -4.71B -15287.1% | 31.00M -98.7% | 2.34B -89.4% | 22.08B -7.5% | 23.88B +6.5% | 22.43B -3.5% | 23.24B +26.1% | 18.43B +23.9% | 14.88B |
Net Non Operating Interest Income Expense | -271.00M -127.6% | 981.00M +56.0% | 629.00M +278.9% | 166.00M +134.4% | -482.00M +4.4% | -504.00M -204.1% | 484.00M +284.1% | 126.00M +136.1% | -349.00M +50.4% | -703.00M |
Non-operating Interest Income | 1.01B -44.2% | 1.80B +35.2% | 1.33B +126.7% | 589.00M +309.0% | 144.00M -47.1% | 272.00M -43.7% | 483.00M +10.3% | 438.00M -0.7% | 441.00M +98.6% | 222.00M |
Non-operating Interest Expense | 1.09B +5.5% | 1.03B +17.8% | 878.00M +77.0% | 496.00M -16.9% | 597.00M -5.1% | 629.00M +28.6% | 489.00M +4.5% | 468.00M -27.6% | 646.00M -11.9% | 733.00M |
Other Income Expense | 1.85B +124.7% | -7.48B -7436.3% | 102.00M -98.1% | 5.27B +5012.6% | 103.00M -94.0% | 1.71B +48.9% | 1.15B +2262.3% | -53.00M -102.3% | 2.27B +283.1% | -1.24B |
Special Income Charges | 2.83B +138.7% | -7.32B -4713.8% | -152.00M -118.8% | 808.00M +129.1% | -2.78B -454.9% | -501.00M +2.7% | -515.00M -46.3% | -352.00M +71.1% | -1.22B +37.0% | -1.93B |
Restructuring and Mergers Acquisition | 1.79B -27.9% | 2.48B +1017.6% | 222.00M -78.6% | 1.04B +2062.5% | 48.00M -61.3% | 124.00M -68.4% | 393.00M +645.8% | -72.00M -118.8% | 384.00M -77.6% | 1.72B |
Equity in Earnings of Affiliates | - | - | - | - | - | - | 1.09B +382.7% | 226.00M +197.4% | -232.00M -510.5% | -38.00M |
Other Non-operating Income (expense) | - | - | - | - | - | -147.00M -130.0% | 490.00M +214.1% | 156.00M +208.3% | -144.00M +25.0% | -192.00M |
Pre-tax Income | 1.56B +113.9% | -11.21B -1571.1% | 762.00M -90.2% | 7.77B -64.2% | 21.70B -13.5% | 25.08B +4.2% | 24.06B +3.2% | 23.32B +14.6% | 20.35B +57.3% | 12.94B |
Provision for Income Taxes | 1.53B -80.9% | 8.02B +978.8% | -913.00M -266.7% | -249.00M -113.6% | 1.83B -56.1% | 4.18B +38.8% | 3.01B +33.0% | 2.26B -78.9% | 10.75B +310.3% | 2.62B |
Net Income Common Stockholders | -267.00M +98.6% | -18.76B -1210.5% | 1.69B -78.9% | 8.01B -59.7% | 19.87B -4.9% | 20.90B -0.7% | 21.05B -0.0% | 21.05B +119.3% | 9.60B -6.9% | 10.32B |
Net Income | -267.00M +98.6% | -18.76B -1210.5% | 1.69B -78.9% | 8.01B -59.7% | 19.87B -4.9% | 20.90B -0.7% | 21.05B -0.0% | 21.05B +119.3% | 9.60B -6.9% | 10.32B |
Net Income Including Non-Controlling Interests | 26.00M +100.1% | -19.23B -1248.2% | 1.68B -79.1% | 8.02B -59.6% | 19.87B -4.9% | 20.90B -0.7% | 21.05B -0.0% | 21.05B +119.3% | 9.60B -6.9% | 10.32B |
Net Income from Continuing Operations | 26.00M +100.1% | -19.23B -1248.2% | 1.68B -79.1% | 8.02B -59.6% | 19.87B -4.9% | 20.90B -0.7% | 21.05B -0.0% | 21.05B +119.3% | 9.60B -6.9% | 10.32B |
Diluted NI Available to Com Stockholders | -267.00M +98.6% | -18.76B -1210.5% | 1.69B -78.9% | 8.01B -59.7% | 19.87B -4.9% | 20.90B -0.7% | 21.05B -0.0% | 21.05B +119.3% | 9.60B -6.9% | 10.32B |
Basic EPS | -0.06 +98.6% | -4.38 -1195.0% | 0.4 -79.5% | 1.95 -60.1% | 4.89 -1.8% | 4.98 +4.4% | 4.77 +4.4% | 4.57 +124.0% | 2.04 -6.4% | 2.18 |
Diluted EPS | -0.06 +98.6% | -4.38 -1195.0% | 0.4 -79.4% | 1.94 -60.1% | 4.86 -1.6% | 4.94 +4.9% | 4.71 +5.1% | 4.48 +125.1% | 1.99 -6.1% | 2.12 |
Weighted Average Shares (basic) | 4.53B +5.8% | 4.28B +2.1% | 4.19B +2.0% | 4.11B +1.2% | 4.06B -3.3% | 4.20B -4.9% | 4.42B -4.2% | 4.61B -1.9% | 4.70B -0.6% | 4.73B |
Weighted Average Shares (diluted) | 4.53B +5.8% | 4.28B +1.6% | 4.21B +2.2% | 4.12B +0.8% | 4.09B -3.4% | 4.23B -5.4% | 4.47B -4.9% | 4.70B -2.8% | 4.83B -0.8% | 4.88B |
Total Operating Income as Reported | -2.21B +81.0% | -11.68B -12657.0% | 93.00M -96.0% | 2.33B -88.0% | 19.46B -17.8% | 23.68B +7.5% | 22.04B -5.5% | 23.32B +29.2% | 18.05B +37.4% | 13.13B |
Total Expenses | 52.88B -8.5% | 57.81B +6.7% | 54.20B -10.7% | 60.72B +6.6% | 56.94B +5.5% | 53.99B +9.0% | 49.54B +4.1% | 47.60B +7.4% | 44.33B -0.4% | 44.51B |
Net Income from Continuing and Discontinued Operation | -267.00M +98.6% | -18.76B -1210.5% | 1.69B -78.9% | 8.01B -59.7% | 19.87B -4.9% | 20.90B -0.7% | 21.05B -0.0% | 21.05B +119.3% | 9.60B -6.9% | 10.32B |
Normalized Income | -1.73B +86.5% | -12.84B -898.6% | 1.61B -58.3% | 3.85B -80.5% | 19.77B +1.5% | 19.48B -2.8% | 20.05B -5.0% | 21.10B +156.1% | 8.24B -27.1% | 11.30B |
Interest Income | 1.01B -44.2% | 1.80B +35.2% | 1.33B +126.7% | 589.00M +309.0% | 144.00M -47.1% | 272.00M -43.7% | 483.00M +10.3% | 438.00M -0.7% | 441.00M +98.6% | 222.00M |
Interest Expense | 1.09B +5.5% | 1.03B +17.8% | 878.00M +77.0% | 496.00M -16.9% | 597.00M -5.1% | 629.00M +28.6% | 489.00M +4.5% | 468.00M -27.6% | 646.00M -11.9% | 733.00M |
Net Interest Income | -271.00M -127.6% | 981.00M +56.0% | 629.00M +278.9% | 166.00M +134.4% | -482.00M +4.4% | -504.00M -204.1% | 484.00M +284.1% | 126.00M +136.1% | -349.00M +50.4% | -703.00M |
EBIT | 2.65B +126.0% | -10.18B -720.5% | 1.64B -80.2% | 8.26B -62.9% | 22.30B -13.3% | 25.71B +4.7% | 24.55B +3.2% | 23.79B +13.3% | 21.00B +53.6% | 13.67B |
EBITDA | 14.35B +1093.2% | 1.20B -89.3% | 11.24B -47.2% | 21.30B -37.5% | 34.09B -10.2% | 37.95B +7.3% | 35.37B +7.6% | 32.87B +12.9% | 29.13B +35.7% | 21.46B |
Reconciled Cost of Revenue | 34.48B -3.6% | 35.76B +10.0% | 32.52B -10.1% | 36.19B +2.8% | 35.21B +2.8% | 34.26B +14.9% | 29.82B +10.0% | 27.11B +72.6% | 15.71B +0.3% | 15.66B |
Reconciled Depreciation | 11.71B +2.9% | 11.38B +18.5% | 9.60B -26.3% | 13.04B +10.5% | 11.79B -3.7% | 12.24B +13.1% | 10.83B +19.2% | 9.09B +11.8% | 8.13B +4.4% | 7.79B |
