Total Revenue | 56.67B +9.6% | 51.72B +10.8% | 46.66B +7.4% | 43.46B -1.2% | 43.97B -11.9% | 49.90B +2.5% | 48.68B +5.6% | 46.10B +6.2% | 43.40B -12.2% | 49.44B |
Operating Revenue | 54.53B +8.4% | 50.32B +10.7% | 45.44B +7.7% | 42.21B -1.3% | 42.78B -12.1% | 48.66B +2.4% | 47.50B +5.9% | 44.83B +5.8% | 42.38B -12.6% | 48.52B |
Total Unusual Items Excluding Goodwill | -300.00M -66.7% | -180.00M +15.9% | -214.00M -16.3% | -184.00M -166.7% | -69.00M +48.9% | -135.00M +15.6% | -160.00M -135.3% | -68.00M -17.2% | -58.00M +87.7% | -470.00M |
Total Unusual Items | -300.00M -66.7% | -180.00M +15.9% | -214.00M -16.3% | -184.00M -166.7% | -69.00M +48.9% | -135.00M +15.6% | -160.00M -135.3% | -68.00M -17.2% | -58.00M +87.7% | -470.00M |
Normalized EBITDA | 23.12B +10.7% | 20.89B +13.1% | 18.47B +24.2% | 14.87B -52.0% | 30.98B +78.6% | 17.35B +10.0% | 15.78B -22.3% | 20.31B +38.6% | 14.65B -2.6% | 15.04B |
Tax Rate for Calcs | 0.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -43.76M -94.5% | -22.50M -75.2% | -12.84M +55.6% | -28.89M -416.9% | -5.59M +77.4% | -24.70M +23.2% | -32.16M -414.1% | -6.26M +38.7% | -10.21M +84.8% | -67.21M |
Total Operating Income as Reported | 17.64B +21.3% | 14.54B +48.9% | 9.77B +22.9% | 7.95B -21.0% | 10.06B -0.9% | 10.15B +11.7% | 9.09B +8.1% | 8.40B -3.4% | 8.70B +5.2% | 8.27B |
Noncontrolling Interests | 17.00M +750.0% | 2.00M +150.0% | -4.00M | 0 -100.0% | 3.00M +200.0% | 1.00M +120.0% | -5.00M -66.7% | -3.00M | 0 -100.0% | 14.00M |
Equity in Earnings of Affiliates | -12.00M +68.4% | -38.00M -192.3% | -13.00M -18.2% | -11.00M -100.1% | 15.34B +2178.9% | 673.00M +2.1% | 659.00M -89.8% | 6.44B +481.0% | 1.11B +57.6% | 703.00M |
Total Other Finance Cost | 209.00M -15.7% | 248.00M +29.8% | 191.00M +26.5% | 151.00M +96.1% | 77.00M +126.5% | 34.00M -15.0% | 40.00M +5.3% | 38.00M +280.0% | 10.00M -50.0% | 20.00M |
Other Operating Expenses | 883.00M -49.9% | 1.76B +232.0% | 531.00M -79.3% | 2.57B +259.2% | 715.00M -50.6% | 1.45B +3.8% | 1.40B +42.3% | 980.00M +355.8% | 215.00M -48.4% | 417.00M |
Cost of Revenue | 13.70B +6.8% | 12.83B +2.8% | 12.47B +7.7% | 11.58B -1.3% | 11.73B -22.4% | 15.12B +4.8% | 14.43B -0.6% | 14.51B +6.4% | 13.63B -22.2% | 17.52B |
Gross Profit | 42.98B +10.5% | 38.90B +13.8% | 34.19B +7.2% | 31.88B -1.1% | 32.24B -7.3% | 34.78B +1.5% | 34.25B +8.4% | 31.59B +6.1% | 29.77B -6.7% | 31.92B |
Operating Expense | 25.33B +4.0% | 24.35B -0.3% | 24.42B +2.0% | 23.93B +7.9% | 22.18B -9.9% | 24.63B -2.1% | 25.17B +8.5% | 23.19B +10.0% | 21.07B -10.9% | 23.65B |
Selling General and Administrative | 13.25B +5.4% | 12.57B +0.4% | 12.52B +2.7% | 12.19B -4.9% | 12.83B -9.6% | 14.20B -1.2% | 14.37B +4.8% | 13.72B +10.0% | 12.46B -12.2% | 14.19B |
General and Administrative Expense | - | - | - | - | - | - | - | - | 2.14B -2.6% | 2.19B |
Other General and Administrative | - | - | - | - | - | - | - | - | 2.14B -2.6% | 2.19B |
Selling and Marketing Expense | - | - | - | - | - | - | - | - | 12.86B +7.2% | 12.00B |
Research and Development | 11.20B +11.8% | 10.02B -11.9% | 11.37B +24.0% | 9.17B +6.1% | 8.64B -3.8% | 8.98B -4.5% | 9.40B +10.8% | 8.49B +1.2% | 8.39B -7.2% | 9.04B |
Operating Income | 17.64B +21.3% | 14.54B +48.9% | 9.77B +22.9% | 7.95B -21.0% | 10.06B -0.9% | 10.15B +11.7% | 9.09B +8.1% | 8.40B -3.4% | 8.70B +5.2% | 8.27B |
Net Non Operating Interest Income Expense | -980.00M -42.9% | -686.00M -63.7% | -419.00M +27.0% | -574.00M +27.7% | -794.00M +2.2% | -812.00M -25.9% | -645.00M +4.9% | -678.00M -4.3% | -650.00M +5.0% | -684.00M |
Non-operating Interest Income | 373.00M -34.3% | 568.00M -9.4% | 627.00M +66.3% | 377.00M +438.6% | 70.00M -23.1% | 91.00M -62.9% | 245.00M -16.1% | 292.00M +165.5% | 110.00M +144.4% | 45.00M |
Non-operating Interest Expense | 1.14B +13.7% | 1.01B +17.7% | 855.00M +6.9% | 800.00M +1.7% | 787.00M -9.4% | 869.00M +2.2% | 850.00M -8.8% | 932.00M +24.3% | 750.00M +5.8% | 709.00M |
Other Income Expense | -312.00M -43.1% | -218.00M +4.0% | -227.00M -16.4% | -195.00M -101.3% | 15.27B +2737.9% | 538.00M +7.8% | 499.00M -92.2% | 6.37B +506.7% | 1.05B +350.6% | 233.00M |
Gain on Sale of Securities | -300.00M -66.7% | -180.00M +15.9% | -214.00M -16.3% | -184.00M -166.7% | -69.00M +48.9% | -135.00M +15.6% | -160.00M -135.3% | -68.00M -17.2% | -58.00M +87.8% | -477.00M |
Special Income Charges | - | - | - | - | - | - | - | -2.00M -116.7% | 12.00M +71.4% | 7.00M |
Write-offs | - | - | - | - | - | - | - | 2.00M +116.7% | -12.00M -71.4% | -7.00M |
Pre-tax Income | 16.35B +19.9% | 13.64B +49.5% | 9.12B +27.1% | 7.18B -70.7% | 24.53B +148.3% | 9.88B +10.5% | 8.94B -36.6% | 14.10B +54.9% | 9.10B +16.4% | 7.82B |
Provision for Income Taxes | 2.38B +40.2% | 1.70B +208.7% | 551.00M -51.2% | 1.13B -30.6% | 1.63B -10.1% | 1.81B +0.8% | 1.79B +38.5% | 1.29B -19.2% | 1.60B +43.3% | 1.12B |
Net Income Common Stockholders | 13.98B +17.1% | 11.94B -19.6% | 14.85B +113.5% | 6.96B -71.0% | 24.02B +197.6% | 8.07B -31.2% | 11.73B -7.0% | 12.61B +63.7% | 7.70B +14.8% | 6.71B |
Net Income | 13.98B +17.1% | 11.94B -19.6% | 14.85B +113.5% | 6.96B -71.0% | 24.02B +197.6% | 8.07B -31.2% | 11.73B -7.0% | 12.61B +63.7% | 7.70B +14.8% | 6.71B |
Net Income Including Non-Controlling Interests | 13.97B +17.0% | 11.94B -19.6% | 14.85B +113.6% | 6.96B -71.0% | 24.02B +197.6% | 8.07B -31.2% | 11.74B -7.0% | 12.61B +63.8% | 7.70B +15.0% | 6.70B |
Net Income from Continuing Operations | 13.97B +17.0% | 11.94B +39.3% | 8.57B +41.7% | 6.05B -73.6% | 22.91B +183.8% | 8.07B +12.9% | 7.15B -44.2% | 12.80B +70.7% | 7.50B +12.0% | 6.70B |
Net Income from Discontinued Operations | - | - | 6.28B +593.4% | 906.00M -18.6% | 1.11B | - | 4.59B +2567.7% | -186.00M -191.2% | 204.00M | - |
Diluted NI Available to Com Stockholders | 13.98B +17.1% | 11.94B -19.6% | 14.85B +113.5% | 6.96B -71.0% | 24.02B +197.6% | 8.07B -31.2% | 11.73B -7.0% | 12.61B +63.7% | 7.70B +14.8% | 6.71B |
Basic EPS | 7.21 +21.8% | 5.92 -17.2% | 7.15 +124.1% | 3.19 -70.2% | 10.71 +201.7% | 3.55 -30.7% | 5.12 -5.9% | 5.44 +65.9% | 3.28 +16.3% | 2.82 |
Diluted EPS | 7.15 +21.8% | 5.87 -17.3% | 7.1 +124.0% | 3.17 -70.2% | 10.63 +202.0% | 3.52 -30.4% | 5.06 -5.9% | 5.38 +65.5% | 3.25 +16.1% | 2.8 |
Weighted Average Shares (basic) | 1.94B -3.9% | 2.02B -2.8% | 2.08B -4.8% | 2.18B -2.8% | 2.24B -1.5% | 2.28B -0.6% | 2.29B -1.2% | 2.32B -1.2% | 2.35B -1.3% | 2.38B |
Weighted Average Shares (diluted) | 1.96B -3.9% | 2.04B -2.7% | 2.09B -4.8% | 2.20B -2.8% | 2.26B -1.6% | 2.30B -1.0% | 2.32B -1.1% | 2.34B -1.1% | 2.37B -1.2% | 2.40B |
Total Expenses | 39.03B +5.0% | 37.18B +0.8% | 36.89B +3.9% | 35.52B +4.7% | 33.92B -14.7% | 39.75B +0.4% | 39.59B +5.0% | 37.70B +8.6% | 34.70B -15.7% | 41.17B |
Net Income from Continuing and Discontinued Operation | 13.98B +17.1% | 11.94B -19.6% | 14.85B +113.5% | 6.96B -71.0% | 24.02B +197.6% | 8.07B -31.2% | 11.73B -7.0% | 12.61B +63.7% | 7.70B +14.8% | 6.71B |
Normalized Income | 14.24B +17.7% | 12.10B +38.0% | 8.77B +41.3% | 6.20B -73.0% | 22.97B +180.7% | 8.18B +12.6% | 7.27B -43.5% | 12.86B +70.4% | 7.55B +6.1% | 7.11B |
Interest Income | 373.00M -34.3% | 568.00M -9.4% | 627.00M +66.3% | 377.00M +438.6% | 70.00M -23.1% | 91.00M -62.9% | 245.00M -16.1% | 292.00M +165.5% | 110.00M +144.4% | 45.00M |
Interest Expense | 1.14B +13.7% | 1.01B +17.7% | 855.00M +6.9% | 800.00M +1.7% | 787.00M -9.4% | 869.00M +2.2% | 850.00M -8.8% | 932.00M +24.3% | 750.00M +5.8% | 709.00M |
Net Interest Income | -980.00M -42.9% | -686.00M -63.7% | -419.00M +27.0% | -574.00M +27.7% | -794.00M +2.2% | -812.00M -25.9% | -645.00M +4.9% | -678.00M -4.3% | -650.00M +5.0% | -684.00M |
EBIT | 17.50B +19.5% | 14.65B +46.8% | 9.98B +25.1% | 7.98B -68.5% | 25.32B +135.6% | 10.75B +9.8% | 9.79B -34.9% | 15.03B +52.5% | 9.85B +15.6% | 8.53B |
EBITDA | 22.82B +10.2% | 20.71B +13.5% | 18.25B +24.3% | 14.68B -52.5% | 30.91B +79.6% | 17.21B +10.2% | 15.62B -22.8% | 20.24B +38.7% | 14.59B +0.1% | 14.57B |
Reconciled Cost of Revenue | 13.70B +6.8% | 12.83B +2.8% | 12.47B +7.7% | 11.58B -1.3% | 11.73B -22.4% | 15.12B +4.8% | 14.43B -0.6% | 14.51B +6.4% | 13.63B -22.2% | 17.52B |
Reconciled Depreciation | 5.33B -12.3% | 6.07B -26.7% | 8.28B +23.4% | 6.71B +19.8% | 5.60B -13.4% | 6.46B +11.0% | 5.83B +11.8% | 5.21B +10.0% | 4.74B -21.6% | 6.04B |
Net Income from Continuing Operation Net Minority Interest | 13.98B +17.1% | 11.94B +39.4% | 8.57B +41.6% | 6.05B -73.6% | 22.91B +183.8% | 8.07B +13.0% | 7.14B -44.2% | 12.80B +70.6% | 7.50B +11.7% | 6.71B |