Total Revenue | 37.38B +48.9% | 25.11B +61.6% | 15.54B -49.5% | 30.76B +11.0% | 27.70B +29.3% | 21.43B -8.5% | 23.41B -23.0% | 30.39B +49.6% | 20.32B +63.9% | 12.40B |
Operating Revenue | 37.38B +48.9% | 25.11B +61.6% | 15.54B -49.5% | 30.76B +11.0% | 27.70B +29.3% | 21.43B -8.5% | 23.41B -23.0% | 30.39B +49.6% | 20.32B +63.9% | 12.40B |
Net Income from Continuing Operation Net Minority Interest | 8.54B +997.6% | 778.00M +113.3% | -5.83B -167.1% | 8.69B +48.3% | 5.86B +117.8% | 2.69B -57.4% | 6.31B -55.3% | 14.13B +177.6% | 5.09B +1944.2% | -276.00M |
Total Unusual Items Excluding Goodwill | -170.00M -393.1% | 58.00M +119.7% | -294.00M -359.4% | -64.00M +83.3% | -383.00M -7760.0% | 5.00M +101.2% | -414.00M -5.6% | -392.00M -130.6% | -170.00M -86.8% | -91.00M |
Total Unusual Items | -170.00M -393.1% | 58.00M +119.7% | -294.00M -359.4% | -64.00M +83.3% | -383.00M -7760.0% | 5.00M +101.2% | -414.00M -5.6% | -392.00M -130.6% | -170.00M -86.8% | -91.00M |
Normalized EBITDA | 18.65B +95.9% | 9.52B +242.4% | 2.78B -83.6% | 16.94B +30.3% | 13.00B +47.4% | 8.82B -32.2% | 13.01B -34.3% | 19.80B +101.4% | 9.83B +204.3% | 3.23B |
Tax Rate for Calcs | 0.116 -67.8% | 0.36 +71.4% | 0.21 +133.3% | 0.09 +50.0% | 0.06 -33.3% | 0.09 -10.0% | 0.1 +900.0% | 0.01 -50.0% | 0.02 -71.4% | 0.07 |
Tax Effect of Unusual Items | -19.72M -193.4% | 21.11M +134.2% | -61.74M -937.6% | -5.95M +75.3% | -24.13M | 0 +100.0% | -40.57M -763.2% | -4.70M -25.7% | -3.74M +39.6% | -6.19M |
Equity in Earnings of Affiliates, Net of Tax | 9.00M +181.8% | -11.00M -650.0% | 2.00M -50.0% | 4.00M -89.2% | 37.00M +428.6% | 7.00M +133.3% | 3.00M +400.0% | -1.00M -112.5% | 8.00M -68.0% | 25.00M |
Other Special Charges | 59.00M | - | 68.00M -18.1% | 83.00M +8200.0% | 1.00M +102.5% | -40.00M -110.1% | 396.00M +2.9% | 385.00M +285.0% | 100.00M +2400.0% | 4.00M |
Write-offs | 9.00M | 0 -100.0% | 14.00M -77.8% | 63.00M -86.8% | 478.00M | - | - | - | - | - |
Impairment of Capital Assets | 0 | 0 -100.0% | 101.00M | 0 | 0 | - | - | - | - | - |
Gain on Sale of Securities | -72.00M | - | -8.00M -130.8% | 26.00M -68.3% | 82.00M +272.7% | 22.00M +650.0% | -4.00M +94.7% | -75.00M -1.4% | -74.00M -208.3% | -24.00M |
Other Operating Expenses | 61.00M +131.8% | -192.00M -2233.3% | 9.00M +28.6% | 7.00M -94.1% | 119.00M +981.8% | 11.00M -68.6% | 35.00M +218.2% | 11.00M +120.0% | 5.00M +350.0% | -2.00M |
Cost of Revenue | 22.50B +15.4% | 19.50B +15.0% | 16.96B +0.6% | 16.86B -2.4% | 17.28B +16.1% | 14.88B +17.2% | 12.70B +1.6% | 12.50B +5.1% | 11.89B +20.2% | 9.89B |
Gross Profit | 14.87B +165.1% | 5.61B +495.1% | -1.42B -110.2% | 13.90B +33.4% | 10.42B +59.1% | 6.55B -38.8% | 10.70B -40.2% | 17.89B +112.0% | 8.44B +237.6% | 2.50B |
Operating Expense | 5.06B +15.9% | 4.37B +8.2% | 4.04B -3.6% | 4.19B +13.9% | 3.68B +5.4% | 3.49B +5.4% | 3.31B +11.8% | 2.96B +15.2% | 2.57B +13.2% | 2.27B |
Selling General and Administrative | 1.21B +6.6% | 1.13B +22.8% | 920.00M -14.0% | 1.07B +19.7% | 894.00M +1.5% | 881.00M +5.4% | 836.00M +2.8% | 813.00M +9.4% | 743.00M +12.7% | 659.00M |
Research and Development | 3.80B +10.7% | 3.43B +10.3% | 3.11B -0.3% | 3.12B +17.3% | 2.66B +2.3% | 2.60B +6.6% | 2.44B +14.0% | 2.14B +17.6% | 1.82B +12.3% | 1.62B |
Operating Income | 9.81B +684.7% | 1.25B +122.9% | -5.46B -156.2% | 9.71B +43.9% | 6.75B +120.6% | 3.06B -58.6% | 7.39B -50.5% | 14.93B +154.8% | 5.86B +2436.8% | 231.00M |
Net Non Operating Interest Income Expense | 19.00M +157.6% | -33.00M -141.3% | 80.00M +186.0% | -93.00M +36.3% | -146.00M -82.5% | -80.00M -203.9% | 77.00M +134.7% | -222.00M +60.4% | -560.00M -41.8% | -395.00M |
Non-operating Interest Income | 496.00M -6.2% | 529.00M +13.0% | 468.00M +387.5% | 96.00M +159.5% | 37.00M -67.5% | 114.00M -44.4% | 205.00M +70.8% | 120.00M +192.7% | 41.00M -2.4% | 42.00M |
Non-operating Interest Expense | 477.00M -15.1% | 562.00M +44.8% | 388.00M +105.3% | 189.00M +3.3% | 183.00M -5.7% | 194.00M +51.6% | 128.00M -62.6% | 342.00M -43.1% | 601.00M +37.5% | 437.00M |
Other Income Expense | -174.00M -744.4% | 27.00M +109.7% | -279.00M -520.0% | -45.00M +88.3% | -383.00M -12866.7% | 3.00M +100.7% | -419.00M -5.5% | -397.00M -267.6% | -108.00M +7.7% | -117.00M |
Special Income Charges | -98.00M -269.0% | 58.00M +120.3% | -286.00M -217.8% | -90.00M +80.6% | -465.00M -2635.3% | -17.00M +95.9% | -410.00M -29.3% | -317.00M -230.2% | -96.00M -43.3% | -67.00M |
Restructuring and Mergers Acquisition | 30.00M +2900.0% | 1.00M -99.4% | 157.00M +1146.7% | -15.00M -250.0% | 10.00M -83.3% | 60.00M +306.9% | -29.00M -203.6% | 28.00M +55.6% | 18.00M -73.1% | 67.00M |
Gain on Sale of Property, Plant and Equipment | - | 59.00M +9.3% | 54.00M +31.7% | 41.00M +70.8% | 24.00M +700.0% | 3.00M +107.0% | -43.00M -144.8% | 96.00M +336.4% | 22.00M +450.0% | 4.00M |
Other Non-operating Income (expense) | -4.00M +87.1% | -31.00M -306.7% | 15.00M -21.1% | 19.00M | - | -2.00M +60.0% | -5.00M 0.0% | -5.00M +44.4% | -9.00M +65.4% | -26.00M |
Equity in Earnings of Affiliates | - | - | - | - | - | - | 0 | 0 -100.0% | 71.00M | 0 |
Pre-tax Income | 9.65B +678.5% | 1.24B +121.9% | -5.66B -159.1% | 9.57B +53.9% | 6.22B +108.7% | 2.98B -57.7% | 7.05B -50.7% | 14.31B +175.2% | 5.20B +1950.5% | -281.00M |
Provision for Income Taxes | 1.12B +149.2% | 451.00M +154.8% | 177.00M -80.1% | 888.00M +125.4% | 394.00M +40.7% | 280.00M -59.6% | 693.00M +312.5% | 168.00M +47.4% | 114.00M +500.0% | 19.00M |
Net Income Common Stockholders | 8.54B +997.6% | 778.00M +113.3% | -5.83B -167.1% | 8.69B +48.3% | 5.86B +117.8% | 2.69B -57.4% | 6.31B -55.3% | 14.13B +177.6% | 5.09B +1944.2% | -276.00M |
Net Income | 8.54B +997.6% | 778.00M +113.3% | -5.83B -167.1% | 8.69B +48.3% | 5.86B +117.8% | 2.69B -57.4% | 6.31B -55.3% | 14.13B +177.6% | 5.09B +1944.2% | -276.00M |
Net Income Including Non-Controlling Interests | 8.54B +997.6% | 778.00M +113.3% | -5.83B -167.1% | 8.69B +48.3% | 5.86B +116.2% | 2.71B -57.4% | 6.36B -55.0% | 14.14B +177.8% | 5.09B +1950.9% | -275.00M |
Net Income from Continuing Operations | 8.54B +997.6% | 778.00M +113.3% | -5.83B -167.1% | 8.69B +48.3% | 5.86B +116.2% | 2.71B -57.4% | 6.36B -55.0% | 14.14B +177.8% | 5.09B +1950.9% | -275.00M |
Diluted NI Available to Com Stockholders | 8.54B +997.6% | 778.00M +113.3% | -5.83B -167.1% | 8.69B +48.3% | 5.86B +118.7% | 2.68B -57.5% | 6.30B -55.4% | 14.13B +177.6% | 5.09B +1944.2% | -276.00M |
Noncontrolling Interests | - | - | - | 0 | 0 +100.0% | -23.00M +48.9% | -45.00M -1400.0% | -3.00M -200.0% | -1.00M 0.0% | -1.00M |
Basic EPS | 7.65 +992.9% | 0.7 +113.1% | -5.34 -168.4% | 7.81 +49.3% | 5.23 +116.1% | 2.42 -57.3% | 5.67 -53.8% | 12.27 +162.7% | 4.67 +1829.6% | -0.27 |
Average Dilution Earnings | - | - | - | 0 | 0 +100.0% | -4.00M +66.7% | -12.00M | 0 | 0 | 0 |
Diluted EPS | 7.59 +984.3% | 0.7 +113.1% | -5.34 -168.9% | 7.75 +50.8% | 5.14 +116.9% | 2.37 -57.0% | 5.51 -52.1% | 11.51 +161.0% | 4.41 +1733.3% | -0.27 |
Weighted Average Shares (basic) | 1.12B +1.5% | 1.10B +0.9% | 1.09B -1.8% | 1.11B -0.9% | 1.12B +0.9% | 1.11B 0.0% | 1.11B -3.5% | 1.15B +5.5% | 1.09B +4.8% | 1.04B |
Weighted Average Shares (diluted) | 1.13B +0.4% | 1.12B +2.8% | 1.09B -2.7% | 1.12B -1.8% | 1.14B +0.9% | 1.13B -0.9% | 1.14B -7.3% | 1.23B +7.0% | 1.15B +10.6% | 1.04B |
Total Operating Income as Reported | 9.77B +651.5% | 1.30B +122.6% | -5.75B -159.3% | 9.70B +54.5% | 6.28B +109.3% | 3.00B -59.3% | 7.38B -50.8% | 14.99B +155.4% | 5.87B +3394.0% | 168.00M |
Total Expenses | 27.57B +15.5% | 23.86B +13.6% | 21.00B -0.2% | 21.05B +0.4% | 20.96B +14.0% | 18.38B +14.7% | 16.02B +3.6% | 15.46B +6.9% | 14.46B +18.8% | 12.17B |
Net Income from Continuing and Discontinued Operation | 8.54B +997.6% | 778.00M +113.3% | -5.83B -167.1% | 8.69B +48.3% | 5.86B +117.8% | 2.69B -57.4% | 6.31B -55.3% | 14.13B +177.6% | 5.09B +1944.2% | -276.00M |
Normalized Income | 8.69B +1072.5% | 741.11M +113.2% | -5.60B -164.0% | 8.75B +40.7% | 6.22B +132.1% | 2.68B -59.9% | 6.69B -53.9% | 14.52B +176.0% | 5.26B +2851.2% | -191.19M |
Interest Income | 496.00M -6.2% | 529.00M +13.0% | 468.00M +387.5% | 96.00M +159.5% | 37.00M -67.5% | 114.00M -44.4% | 205.00M +70.8% | 120.00M +192.7% | 41.00M -2.4% | 42.00M |
Interest Expense | 477.00M -15.1% | 562.00M +44.8% | 388.00M +105.3% | 189.00M +3.3% | 183.00M -5.7% | 194.00M +51.6% | 128.00M -62.6% | 342.00M -43.1% | 601.00M +37.5% | 437.00M |
Net Interest Income | 19.00M +157.6% | -33.00M -141.3% | 80.00M +186.0% | -93.00M +36.3% | -146.00M -82.5% | -80.00M -203.9% | 77.00M +134.7% | -222.00M +60.4% | -560.00M -41.8% | -395.00M |
EBIT | 10.13B +462.8% | 1.80B +134.2% | -5.27B -154.0% | 9.76B +52.5% | 6.40B +101.3% | 3.18B -55.7% | 7.18B -51.0% | 14.65B +152.6% | 5.80B +3617.9% | 156.00M |
EBITDA | 18.48B +92.9% | 9.58B +284.7% | 2.49B -85.2% | 16.88B +33.8% | 12.62B +42.9% | 8.83B -29.9% | 12.60B -35.1% | 19.41B +100.9% | 9.66B +207.6% | 3.14B |
Reconciled Cost of Revenue | 22.50B +15.4% | 19.50B +15.0% | 16.96B +0.6% | 16.86B -2.4% | 17.28B +16.1% | 14.88B +17.2% | 12.70B +1.6% | 12.50B +5.1% | 11.89B +20.2% | 9.89B |
Reconciled Depreciation | 8.35B +7.4% | 7.78B +0.3% | 7.76B +9.0% | 7.12B +14.7% | 6.21B +9.9% | 5.65B +4.2% | 5.42B +13.9% | 4.76B +23.3% | 3.86B +29.5% | 2.98B |
