Total Revenue | 1.31T +13.0% | 1.16T +6.8% | 1.08T +3.7% | 1.05T +9.9% | 951.59B +27.6% | 745.80B +29.3% | 576.89B +24.9% | 462.02B +27.5% | 362.33B +40.3% | 258.29B |
Operating Revenue | 1.31T +13.0% | 1.16T +6.8% | 1.08T +3.7% | 1.05T +9.9% | 951.59B +27.6% | 745.80B +29.3% | 576.89B +24.9% | 462.02B +27.5% | 362.33B +40.3% | 258.29B |
Tax Rate for Calcs | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -84.58M +71.6% | -297.52M +83.3% | -1.78B +27.2% | -2.45B -42.3% | -1.72B -290.5% | 902.28M +1.3% | 891.00M +456.2% | -250.16M -773.3% | 37.16M -72.8% | 136.70M |
Average Dilution Earnings | -421.00M -742.0% | -50.00M -66.7% | -30.00M +82.4% | -170.00M -8400.0% | -2.00M +98.7% | -157.00M | 0 | 0 | - | - |
Noncontrolling Interests | -3.51B -6.4% | -3.30B -462.7% | 910.00M +32.1% | 689.00M -24.0% | 907.00M +1233.8% | 68.00M -76.9% | 294.00M -4.8% | 308.92M +119.9% | 140.48M +172.3% | 51.59M |
Special Income Charges | -2.08B +58.6% | -5.01B +38.3% | -8.12B -47.0% | -5.53B -1173.5% | -434.00M -711.3% | 71.00M +109.4% | -755.00M -207.1% | 704.81M +1186.7% | -64.86M -109.4% | 689.91M |
Write-offs | 827.00M -74.9% | 3.30B +8.4% | 3.04B +54.5% | 1.97B +243.0% | 574.00M +176.0% | 208.00M -89.4% | 1.95B +229.4% | 593.14M +324.2% | 139.82M -74.2% | 542.95M |
Impairment of Capital Assets | 1.30B -44.8% | 2.36B -54.3% | 5.17B | 0 | 0 | 0 | 0 -100.0% | 22.32M | 0 | 0 |
Restructuring and Mergers Acquisition | -55.00M +91.6% | -652.00M -632.6% | -89.00M -102.5% | 3.56B +2641.4% | -140.00M | - | - | - | - | - |
Equity in Earnings of Affiliates | 8.03B +244.9% | 2.33B +130.4% | 1.01B +146.0% | -2.19B +55.4% | -4.92B -214.6% | 4.29B +346.9% | -1.74B -56.1% | -1.11B +42.2% | -1.93B +30.7% | -2.78B |
Research and Development | 22.23B +30.5% | 17.03B +3.9% | 16.39B -3.0% | 16.89B +3.4% | 16.33B +1.1% | 16.15B +10.5% | 14.62B +20.4% | 12.14B +82.6% | 6.65B +49.4% | 4.45B |
Cost of Revenue | 1.10T +12.7% | 974.95B +5.4% | 924.96B +2.9% | 899.16B +9.3% | 822.53B +29.2% | 636.69B +29.3% | 492.47B +24.3% | 396.07B +27.1% | 311.52B +39.7% | 222.93B |
Gross Profit | 210.03B +14.2% | 183.87B +15.1% | 159.70B +8.6% | 147.07B +14.0% | 129.07B +18.3% | 109.11B +29.2% | 84.42B +28.0% | 65.95B +29.8% | 50.81B +43.7% | 35.36B |
Operating Expense | 206.34B +43.0% | 144.30B +10.3% | 130.79B +1.6% | 128.73B +4.5% | 123.21B +28.5% | 95.87B +24.4% | 77.09B +13.5% | 67.94B +33.7% | 50.81B +41.6% | 35.89B |
Selling General and Administrative | 95.93B +68.8% | 56.84B +14.0% | 49.84B +2.1% | 48.83B -2.9% | 50.30B +49.9% | 33.56B +21.1% | 27.72B +13.6% | 24.40B +27.5% | 19.13B +40.7% | 13.59B |
General and Administrative Expense | 11.98B +34.8% | 8.89B -8.5% | 9.71B -12.2% | 11.05B -4.4% | 11.56B +80.4% | 6.41B +16.7% | 5.49B +6.4% | 5.16B +22.4% | 4.21B +22.7% | 3.44B |
Other General and Administrative | 11.98B +34.8% | 8.89B -8.5% | 9.71B -12.2% | 11.05B -4.4% | 11.56B +80.4% | 6.41B +16.7% | 5.49B +6.4% | 5.16B +22.4% | 4.21B +22.7% | 3.44B |
Selling and Marketing Expense | 83.95B +75.1% | 47.95B +19.5% | 40.13B +6.3% | 37.77B -2.5% | 38.74B +42.7% | 27.16B +22.1% | 22.23B +15.6% | 19.24B +28.9% | 14.92B +46.9% | 10.16B |
Other Operating Expenses | 88.18B +25.2% | 70.43B +9.1% | 64.56B +2.5% | 63.01B +11.4% | 56.57B +22.6% | 46.16B +32.8% | 34.75B +10.7% | 31.39B +25.5% | 25.02B +40.3% | 17.84B |
Operating Income | 3.69B -90.7% | 39.57B +36.9% | 28.91B +57.6% | 18.34B +213.3% | 5.86B -55.8% | 13.24B +80.6% | 7.33B +469.9% | -1.98B -24967.1% | 7.97M +101.5% | -530.09M |
Net Non Operating Interest Income Expense | 6.25B -3.2% | 6.46B -3.6% | 6.70B +84.1% | 3.64B +21.2% | 3.00B +84.3% | 1.63B +53.4% | 1.06B -16.0% | 1.26B -19.4% | 1.57B +157.6% | 608.28M |
Non-operating Interest Income | 9.06B -3.2% | 9.35B -2.3% | 9.58B +66.8% | 5.74B +36.3% | 4.21B +53.0% | 2.75B +54.1% | 1.79B -15.7% | 2.12B -16.3% | 2.53B +106.3% | 1.23B |
Non-operating Interest Expense | 2.80B -3.2% | 2.90B +0.5% | 2.88B +36.8% | 2.11B +73.6% | 1.21B +7.8% | 1.13B +55.2% | 725.00M -15.2% | 854.54M -11.3% | 963.74M +55.8% | 618.57M |
Other Income Expense | 15.38B +179.1% | 5.51B +239.3% | -3.96B +51.3% | -8.11B +29.1% | -11.44B -131.8% | 35.95B +578.3% | 5.30B +420.3% | -1.65B -13.8% | -1.45B +25.8% | -1.96B |
Gain on Sale of Securities | 1.09B -60.6% | 2.77B +97.9% | 1.40B +153.8% | -2.60B +59.6% | -6.44B -120.8% | 31.04B +313.6% | 7.50B +540.1% | -1.71B -898.9% | 213.48M +249.2% | -143.13M |
Other Non-operating Income (expense) | 8.34B +53.8% | 5.42B +208.5% | 1.76B -20.6% | 2.21B +516.2% | 359.00M -34.5% | 548.00M +90.3% | 288.00M -37.2% | 458.86M +41.5% | 324.34M +17.9% | 275.03M |
Gain on Sale of Business | - | - | - | -3.56B -2641.4% | 140.00M -49.8% | 279.00M -76.7% | 1.20B -9.2% | 1.32B +1661.2% | 74.97M -93.9% | 1.23B |
Pre-tax Income | 25.32B -50.9% | 51.54B +62.8% | 31.65B +128.2% | 13.87B +637.5% | -2.58B -105.1% | 50.82B +271.1% | 13.69B +676.9% | -2.37B -2062.4% | 120.96M +106.4% | -1.88B |
Provision for Income Taxes | 2.18B -68.3% | 6.88B -18.1% | 8.39B +101.0% | 4.18B +121.3% | 1.89B +27.3% | 1.48B -17.8% | 1.80B +322.4% | 426.87M +205.8% | 139.59M -16.1% | 166.39M |
Net Income Common Stockholders | 19.63B -52.5% | 41.36B +71.1% | 24.17B +132.8% | 10.38B +391.6% | -3.56B -107.2% | 49.41B +305.5% | 12.18B +589.0% | -2.49B -1536.5% | -152.26M +96.0% | -3.81B |
Net Income | 19.63B -52.5% | 41.36B +71.1% | 24.17B +132.8% | 10.38B +391.6% | -3.56B -107.2% | 49.41B +305.5% | 12.18B +589.0% | -2.49B -2035.0% | 128.76M +103.8% | -3.36B |
Net Income Including Non-Controlling Interests | 23.14B -48.2% | 44.66B +92.0% | 23.26B +140.0% | 9.69B +316.9% | -4.47B -109.1% | 49.34B +314.9% | 11.89B +524.6% | -2.80B -23799.6% | -11.72M +99.7% | -3.41B |
Net Income from Continuing Operations | 23.14B -48.2% | 44.66B +92.0% | 23.26B +140.0% | 9.69B +316.9% | -4.47B -109.1% | 49.34B +314.9% | 11.89B +524.6% | -2.80B -14930.1% | -18.63M +99.1% | -2.05B |
Net Income from Discontinued Operations | - | - | - | - | - | - | 0 | 0 -100.0% | 6.92M +100.5% | -1.37B |
Otherunder Preferred Stock Dividend | - | - | - | - | - | - | 0 | 0 -100.0% | 281.02M -36.8% | 444.66M |
Diluted NI Available to Com Stockholders | 19.21B -53.5% | 41.31B +71.1% | 24.14B +136.4% | 10.21B +386.6% | -3.56B -107.2% | 49.25B +304.2% | 12.18B +589.0% | -2.49B -1536.5% | -152.26M +96.0% | -3.81B |
Total Operating Income as Reported | 2.77B -92.8% | 38.74B +48.8% | 26.02B +32.0% | 19.72B +376.3% | 4.14B -66.5% | 12.34B +37.2% | 8.99B +443.4% | -2.62B -213.5% | -835.48M +33.3% | -1.25B |
Total Expenses | 1.31T +16.6% | 1.12T +6.0% | 1.06T +2.7% | 1.03T +8.7% | 945.74B +29.1% | 732.56B +28.6% | 569.56B +22.7% | 464.00B +28.1% | 362.32B +40.0% | 258.82B |
Basic EPS | - | 13.83 +79.8% | 7.69 +131.6% | 3.32 +388.7% | -1.15 -114.1% | 8.18 +291.4% | 2.09 +586.0% | -0.43 -1333.3% | -0.03 +95.6% | -0.68 |
Net Income from Continuing and Discontinued Operation | 19.63B -52.5% | 41.36B +71.1% | 24.17B +132.8% | 10.38B +391.6% | -3.56B -107.2% | 49.41B +305.5% | 12.18B +589.0% | -2.49B -2035.0% | 128.76M +103.8% | -3.36B |
Diluted EPS | - | 13.43 +76.5% | 7.61 +137.1% | 3.21 +379.1% | -1.15 -114.5% | 7.92 +284.5% | 2.06 +579.1% | -0.43 -1333.3% | -0.03 +95.6% | -0.68 |
Normalized Income | 20.53B -52.6% | 43.30B +48.8% | 29.11B +81.2% | 16.06B +905.3% | 1.60B -91.7% | 19.19B +203.5% | 6.33B +463.3% | -1.74B -16872.4% | 10.38M +100.4% | -2.41B |
Weighted Average Shares (basic) | - | 2.99B -4.9% | 3.14B +0.6% | 3.13B +0.6% | 3.11B -48.6% | 6.04B +3.7% | 5.83B +1.2% | 5.76B +1.2% | 5.69B +1.4% | 5.61B |
Interest Income | 9.06B -3.2% | 9.35B -2.3% | 9.58B +66.8% | 5.74B +36.3% | 4.21B +53.0% | 2.75B +54.1% | 1.79B -15.7% | 2.12B -16.3% | 2.53B +106.3% | 1.23B |
Weighted Average Shares (diluted) | - | 3.08B -3.0% | 3.17B -0.3% | 3.18B +2.4% | 3.11B -50.0% | 6.22B +4.8% | 5.93B +3.1% | 5.76B -1.2% | 5.82B +3.8% | 5.61B |
Interest Expense | 2.80B -3.2% | 2.90B +0.5% | 2.88B +36.8% | 2.11B +73.6% | 1.21B +7.8% | 1.13B +55.2% | 725.00M -15.2% | 854.54M -11.3% | 963.74M +55.8% | 618.57M |
Net Interest Income | 6.25B -3.2% | 6.46B -3.6% | 6.70B +84.1% | 3.64B +21.2% | 3.00B +84.3% | 1.63B +53.4% | 1.06B -16.0% | 1.26B -19.4% | 1.57B +157.6% | 608.28M |
EBIT | 28.13B -48.3% | 54.43B +57.6% | 34.53B +116.2% | 15.97B +1268.5% | -1.37B -102.6% | 51.94B +260.3% | 14.42B +1049.1% | -1.52B -240.1% | 1.08B +185.9% | -1.26B |
EBITDA | 37.87B -40.2% | 63.34B +47.9% | 42.82B +84.5% | 23.21B +377.1% | 4.87B -91.6% | 58.01B +186.5% | 20.25B +401.0% | 4.04B -23.4% | 5.28B +144.7% | 2.16B |
Reconciled Cost of Revenue | 1.10T +12.7% | 974.95B +5.4% | 924.96B +2.9% | 899.16B +9.3% | 822.53B +29.2% | 636.69B +29.3% | 492.47B +24.3% | 396.07B +27.1% | 311.52B +39.7% | 222.93B |
Reconciled Depreciation | 9.75B +9.5% | 8.90B +7.4% | 8.29B +14.6% | 7.24B +16.1% | 6.23B +2.7% | 6.07B +4.1% | 5.83B +4.8% | 5.56B +32.6% | 4.19B +22.6% | 3.42B |
Net Income from Continuing Operation Net Minority Interest | 19.63B -52.5% | 41.36B +71.1% | 24.17B +132.8% | 10.38B +391.6% | -3.56B -107.2% | 49.41B +305.5% | 12.18B +589.0% | -2.49B -2144.9% | 121.85M +106.1% | -2.00B |
Total Unusual Items Excluding Goodwill | -982.00M +56.1% | -2.24B +66.7% | -6.72B +17.3% | -8.13B -18.2% | -6.88B -122.1% | 31.11B +360.9% | 6.75B +774.6% | -1.00B -773.3% | 148.62M -72.8% | 546.78M |
Total Unusual Items | -982.00M +56.1% | -2.24B +66.7% | -6.72B +17.3% | -8.13B -18.2% | -6.88B -122.1% | 31.11B +360.9% | 6.75B +774.6% | -1.00B -773.3% | 148.62M -72.8% | 546.78M |
Normalized EBITDA | 38.85B -40.7% | 65.58B +32.4% | 49.55B +58.1% | 31.34B +166.9% | 11.74B -56.3% | 26.90B +99.3% | 13.50B +167.7% | 5.04B -1.7% | 5.13B +218.5% | 1.61B |
