Total Revenue | 5.38B +8.0% | 4.98B -8.9% | 5.46B +0.8% | 5.42B +9.7% | 4.94B +17.1% | 4.22B -1.9% | 4.30B +11.0% | 3.88B +21.6% | 3.19B +9.3% | 2.92B |
Operating Revenue | 5.38B +8.0% | 4.98B -8.9% | 5.46B +0.8% | 5.42B +9.7% | 4.94B +17.1% | 4.22B -1.9% | 4.30B +11.0% | 3.88B +21.6% | 3.19B +9.3% | 2.92B |
Tax Rate for Calcs | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 0 | - | - | - | - | - | - | -191.43M | - | - |
Total Unusual Items Excluding Goodwill | - | - | - | - | - | - | - | -709.00M | - | - |
Interest Expense | 96.00M +14.3% | 84.00M +7.7% | 78.00M -1.3% | 79.00M 0.0% | 79.00M +1.3% | 78.00M -2.5% | 80.00M -3.6% | 83.00M +3.8% | 80.00M +70.2% | 47.00M |
Total Unusual Items | - | - | - | - | - | - | - | -709.00M | - | - |
Net Income from Discontinued Operations | -19.00M | - | - | - | - | - | - | - | - | - |
Other Income Expense | 200.00M +471.4% | 35.00M +240.0% | -25.00M -278.6% | 14.00M +133.3% | 6.00M -90.5% | 63.00M +3.3% | 61.00M +109.3% | -655.00M -729.8% | 104.00M +2500.0% | 4.00M |
Other Non-operating Income (expense) | 200.00M +471.4% | 35.00M +240.0% | -25.00M -278.6% | 14.00M +133.3% | 6.00M -90.5% | 63.00M +3.3% | 61.00M +13.0% | 54.00M -48.1% | 104.00M +2500.0% | 4.00M |
Non-operating Interest Expense | 96.00M +14.3% | 84.00M +7.7% | 78.00M -1.3% | 79.00M 0.0% | 79.00M +1.3% | 78.00M -2.5% | 80.00M -3.6% | 83.00M +3.8% | 80.00M +70.2% | 47.00M |
Other Operating Expenses | -20.00M -42.9% | -14.00M +6.7% | -15.00M -87.5% | -8.00M +52.9% | -17.00M +61.4% | -44.00M -120.0% | -20.00M +39.4% | -33.00M -106.3% | -16.00M +36.0% | -25.00M |
Research and Development | 1.01B +9.6% | 919.00M +4.2% | 882.00M +4.9% | 841.00M +3.7% | 811.00M +13.4% | 715.00M +3.9% | 688.00M +10.3% | 624.00M +23.1% | 507.00M +19.3% | 425.00M |
Selling General and Administrative | 1.47B +5.7% | 1.40B +6.7% | 1.31B +1.9% | 1.28B +7.4% | 1.20B +8.9% | 1.10B -5.0% | 1.16B -4.1% | 1.21B +13.9% | 1.06B +29.3% | 818.00M |
Cost of Revenue | 2.04B +10.4% | 1.85B -4.5% | 1.93B -1.9% | 1.97B +5.2% | 1.87B +10.9% | 1.69B -4.6% | 1.77B +0.1% | 1.77B +18.4% | 1.49B +15.3% | 1.29B |
Gross Profit | 3.34B +6.5% | 3.13B -11.3% | 3.53B +2.4% | 3.45B +12.4% | 3.07B +21.2% | 2.53B -0.0% | 2.53B +20.0% | 2.11B +24.4% | 1.70B +4.5% | 1.62B |
Operating Expense | 2.46B +7.0% | 2.30B +5.8% | 2.17B +2.7% | 2.12B +6.4% | 1.99B +12.5% | 1.77B -3.0% | 1.82B +1.5% | 1.80B +15.9% | 1.55B +27.2% | 1.22B |
Operating Income | 876.00M +5.2% | 833.00M -38.7% | 1.36B +1.8% | 1.33B +23.5% | 1.08B +41.2% | 765.00M +7.6% | 711.00M +125.7% | 315.00M +112.8% | 148.00M -63.5% | 406.00M |
Net Non Operating Interest Income Expense | 6.00M +300.0% | -3.00M -112.5% | 24.00M +138.1% | -63.00M +17.1% | -76.00M -13.4% | -67.00M -17.5% | -57.00M +19.7% | -71.00M +2.7% | -73.00M -65.9% | -44.00M |
Non-operating Interest Income | 102.00M +25.9% | 81.00M -20.6% | 102.00M +537.5% | 16.00M +433.3% | 3.00M -72.7% | 11.00M -52.2% | 23.00M +91.7% | 12.00M +71.4% | 7.00M +133.3% | 3.00M |
Pre-tax Income | 1.08B +25.1% | 865.00M -36.3% | 1.36B +5.6% | 1.28B +27.2% | 1.01B +32.7% | 761.00M +6.4% | 715.00M +274.0% | -411.00M -329.6% | 179.00M -51.1% | 366.00M |
Special Income Charges | - | - | - | - | - | - | - | -709.00M | - | - |
Impairment of Capital Assets | - | - | - | - | - | - | - | 709.00M | - | - |
Provision for Income Taxes | 213.00M -15.1% | 251.00M -16.3% | 300.00M +86.3% | 161.00M +38.8% | 116.00M -13.4% | 134.00M +42.6% | 94.00M +116.3% | -576.00M -848.1% | 77.00M +148.4% | 31.00M |
Net Income Common Stockholders | 850.00M +38.4% | 614.00M -41.9% | 1.06B -6.0% | 1.12B +25.7% | 894.00M +42.6% | 627.00M +1.0% | 621.00M +276.4% | 165.00M +61.8% | 102.00M -69.6% | 335.00M |
Net Income | 850.00M +38.4% | 614.00M -41.9% | 1.06B -6.0% | 1.12B +25.7% | 894.00M +42.6% | 627.00M +1.0% | 621.00M +276.4% | 165.00M +61.8% | 102.00M -69.6% | 335.00M |
Net Income Including Non-Controlling Interests | 850.00M +38.4% | 614.00M -41.9% | 1.06B -6.0% | 1.12B +25.7% | 894.00M +42.6% | 627.00M +1.0% | 621.00M +276.4% | 165.00M +61.8% | 102.00M -69.6% | 335.00M |
Net Income from Continuing Operations | 869.00M +41.5% | 614.00M -41.9% | 1.06B -6.0% | 1.12B +25.7% | 894.00M +42.6% | 627.00M +1.0% | 621.00M +276.4% | 165.00M +61.8% | 102.00M -69.6% | 335.00M |
Diluted NI Available to Com Stockholders | 850.00M +38.4% | 614.00M -41.9% | 1.06B -6.0% | 1.12B +25.7% | 894.00M +42.6% | 627.00M +1.0% | 621.00M +276.4% | 165.00M +61.8% | 102.00M -69.6% | 335.00M |
Basic EPS | 4.91 +39.1% | 3.53 -40.7% | 5.95 -4.5% | 6.23 +28.7% | 4.84 +44.5% | 3.35 +1.2% | 3.31 +276.1% | 0.88 +54.4% | 0.57 -71.1% | 1.97 |
Diluted EPS | 4.89 +39.3% | 3.51 -40.6% | 5.91 -4.4% | 6.18 +29.3% | 4.78 +44.4% | 3.31 +1.8% | 3.25 +277.9% | 0.86 +53.6% | 0.56 -71.3% | 1.95 |
Weighted Average Shares (basic) | 172.00M -1.1% | 174.00M -2.2% | 178.00M -1.1% | 180.00M -2.7% | 185.00M -1.1% | 187.00M -0.5% | 188.00M +0.5% | 187.00M +3.9% | 180.00M +5.9% | 170.00M |
Weighted Average Shares (diluted) | 173.00M -1.1% | 175.00M -2.2% | 179.00M -1.6% | 182.00M -2.7% | 187.00M -1.1% | 189.00M -1.0% | 191.00M 0.0% | 191.00M +4.9% | 182.00M +5.8% | 172.00M |
Total Operating Income as Reported | 876.00M +5.2% | 833.00M -38.7% | 1.36B +1.8% | 1.33B +23.5% | 1.08B +41.2% | 765.00M +7.6% | 711.00M +280.5% | -394.00M -366.2% | 148.00M -63.5% | 406.00M |
Total Expenses | 4.50B +8.5% | 4.15B +1.0% | 4.11B +0.5% | 4.09B +5.8% | 3.86B +11.7% | 3.46B -3.8% | 3.59B +0.8% | 3.56B +17.2% | 3.04B +21.1% | 2.51B |
Net Income from Continuing and Discontinued Operation | 850.00M +38.4% | 614.00M -41.9% | 1.06B -6.0% | 1.12B +25.7% | 894.00M +42.6% | 627.00M +1.0% | 621.00M +276.4% | 165.00M +61.8% | 102.00M -69.6% | 335.00M |
Normalized Income | 869.00M +41.5% | 614.00M -41.9% | 1.06B -6.0% | 1.12B +25.7% | 894.00M +42.6% | 627.00M +1.0% | 621.00M -9.0% | 682.57M +569.2% | 102.00M -69.6% | 335.00M |
Interest Income | 102.00M +25.9% | 81.00M -20.6% | 102.00M +537.5% | 16.00M +433.3% | 3.00M -72.7% | 11.00M -52.2% | 23.00M +91.7% | 12.00M +71.4% | 7.00M +133.3% | 3.00M |
Net Interest Income | 6.00M +300.0% | -3.00M -112.5% | 24.00M +138.1% | -63.00M +17.1% | -76.00M -13.4% | -67.00M -17.5% | -57.00M +19.7% | -71.00M +2.7% | -73.00M -65.9% | -44.00M |
EBIT | 1.18B +24.1% | 949.00M -33.9% | 1.44B +5.2% | 1.36B +25.3% | 1.09B +29.8% | 839.00M +5.5% | 795.00M +342.4% | -328.00M -226.6% | 259.00M -37.3% | 413.00M |
EBITDA | 1.45B +19.3% | 1.22B -26.0% | 1.65B +3.8% | 1.59B +14.8% | 1.38B +18.6% | 1.17B +5.6% | 1.10B +6227.8% | -18.00M -103.7% | 484.00M -11.5% | 547.00M |
Reconciled Cost of Revenue | 2.04B +10.4% | 1.85B -4.5% | 1.93B -1.9% | 1.97B +5.2% | 1.87B +10.9% | 1.69B -4.6% | 1.77B +0.1% | 1.77B +18.4% | 1.49B +15.3% | 1.29B |
Reconciled Depreciation | 276.00M +2.2% | 270.00M +27.4% | 212.00M -4.9% | 223.00M -23.9% | 293.00M -10.1% | 326.00M +5.8% | 308.00M -0.6% | 310.00M +37.8% | 225.00M +67.9% | 134.00M |
Net Income from Continuing Operation Net Minority Interest | 869.00M +41.5% | 614.00M -41.9% | 1.06B -6.0% | 1.12B +25.7% | 894.00M +42.6% | 627.00M +1.0% | 621.00M +276.4% | 165.00M +61.8% | 102.00M -69.6% | 335.00M |
Normalized EBITDA | 1.45B +19.3% | 1.22B -26.0% | 1.65B +3.8% | 1.59B +14.8% | 1.38B +18.6% | 1.17B +5.6% | 1.10B +59.6% | 691.00M +42.8% | 484.00M -11.5% | 547.00M |