Total Revenue | 28.44B -15.5% | 33.66B -4.2% | 35.13B +21.9% | 28.82B +22.5% | 23.52B +25.6% | 18.73B -26.8% | 25.60B +9.0% | 23.50B +20.8% | 19.46B +14.2% | 17.03B |
Operating Revenue | 28.44B -15.5% | 33.66B -4.2% | 35.13B +21.9% | 28.82B +22.5% | 23.52B +25.6% | 18.73B -26.8% | 25.60B +9.0% | 23.50B +20.8% | 19.46B +14.2% | 17.03B |
Tax Rate for Calcs | 0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 74.07M -18.1% | 90.39M +58.6% | 56.98M +328.5% | 13.30M +286.5% | 3.44M -55.8% | 7.79M -58.8% | 18.93M +41.9% | 13.34M +65.0% | 8.08M +102.5% | -322.16M |
Other Income Expense | 346.10M -12.3% | 394.70M +35.1% | 292.20M +379.0% | 61.00M +293.5% | 15.50M -56.8% | 35.90M -56.4% | 82.30M +35.1% | 60.90M +72.5% | 35.30M +104.4% | -805.40M |
Gain on Sale of Securities | 346.10M -12.3% | 394.70M +35.1% | 292.20M +379.0% | 61.00M +293.5% | 15.50M -56.8% | 35.90M -56.4% | 82.30M +35.1% | 60.90M +72.5% | 35.30M +27.9% | 27.60M |
Provision for Doubtful Accounts | 124.50M +64.7% | 75.60M +141.5% | 31.30M +469.1% | 5.50M +1000.0% | 500.0K -98.3% | 28.80M +87.0% | 15.40M -6.7% | 16.50M -26.0% | 22.30M +21.2% | 18.40M |
Depreciation Amortization Depletion | 470.00M -13.7% | 544.70M +11.5% | 488.60M +2.9% | 474.90M -51.0% | 969.40M -3.8% | 1.01B +26.3% | 798.20M +9.6% | 728.00M +0.1% | 727.50M +14.5% | 635.20M |
Depreciation and amortization | 470.00M -13.7% | 544.70M +11.5% | 488.60M +2.9% | 474.90M -51.0% | 969.40M -3.8% | 1.01B +26.3% | 798.20M +9.6% | 728.00M +0.1% | 727.50M +14.5% | 635.20M |
Depreciation | 470.00M -13.7% | 544.70M +11.5% | 488.60M +2.9% | 474.90M -51.0% | 969.40M -3.8% | 1.01B +26.3% | 798.20M +9.6% | 728.00M +0.1% | 727.50M +14.5% | 635.20M |
Cost of Revenue | 23.71B -12.0% | 26.95B -2.0% | 27.50B +16.5% | 23.59B +22.6% | 19.24B +26.1% | 15.26B -26.6% | 20.79B +8.8% | 19.11B +21.1% | 15.78B +15.5% | 13.66B |
Gross Profit | 4.74B -29.4% | 6.71B -12.1% | 7.63B +46.0% | 5.23B +22.1% | 4.28B +23.5% | 3.46B -28.0% | 4.81B +9.8% | 4.38B +19.2% | 3.68B +9.1% | 3.37B |
Operating Expense | 1.78B -2.3% | 1.82B +7.9% | 1.68B +8.8% | 1.55B -21.5% | 1.97B +4.2% | 1.89B +2.9% | 1.84B +8.5% | 1.70B +6.9% | 1.59B +9.9% | 1.44B |
Selling General and Administrative | 735.80M -1.1% | 744.00M -1.2% | 753.30M +3.7% | 726.30M +7.3% | 676.80M +16.4% | 581.40M -16.8% | 698.50M +8.3% | 644.70M +12.7% | 571.80M +5.3% | 542.80M |
Research and Development | 445.50M -1.6% | 452.90M +10.2% | 410.90M +20.4% | 341.20M +5.3% | 324.10M +18.3% | 273.90M -16.1% | 326.60M +6.7% | 306.10M +15.6% | 264.70M +7.1% | 247.20M |
Operating Income | 2.96B -39.5% | 4.89B -17.7% | 5.95B +61.6% | 3.68B +59.4% | 2.31B +46.9% | 1.57B -47.2% | 2.97B +10.7% | 2.69B +28.5% | 2.09B +8.4% | 1.93B |
Net Non Operating Interest Income Expense | -284.30M -349.8% | 113.80M +121.9% | -520.40M -577.0% | 109.10M +50.3% | 72.60M +34.2% | 54.10M +28.8% | 42.00M -30.9% | 60.80M +31.0% | 46.40M +572.5% | 6.90M |
Total Other Finance Cost | 284.30M +349.8% | -113.80M -121.9% | 520.40M +577.0% | -109.10M -50.3% | -72.60M -34.2% | -54.10M -28.8% | -42.00M +30.9% | -60.80M -31.0% | -46.40M -572.5% | -6.90M |
Non-operating Interest Income | - | - | - | - | 72.60M +34.2% | 54.10M +28.8% | 42.00M -30.9% | 60.80M +31.0% | 46.40M +572.5% | 6.90M |
Pre-tax Income | 3.02B -44.0% | 5.40B -5.5% | 5.72B +48.6% | 3.85B +60.6% | 2.40B +44.2% | 1.66B -46.4% | 3.10B +10.3% | 2.81B +29.3% | 2.17B +92.3% | 1.13B |
Special Income Charges | - | - | - | - | - | - | - | - | 0 +100.0% | -833.00M |
Other Special Charges | - | - | - | - | - | - | - | - | - | 833.00M |
Provision for Income Taxes | 647.70M -47.7% | 1.24B +10.9% | 1.12B +33.5% | 837.10M +57.7% | 530.80M +47.3% | 360.40M -49.3% | 711.30M +15.6% | 615.10M +23.5% | 498.10M -18.2% | 608.70M |
Net Income Common Stockholders | 2.38B -42.9% | 4.16B -9.5% | 4.60B +52.8% | 3.01B +61.4% | 1.87B +43.4% | 1.30B -45.5% | 2.39B +8.8% | 2.20B +31.0% | 1.68B +221.1% | 521.70M |
Net Income | 2.38B -42.9% | 4.16B -9.5% | 4.60B +52.8% | 3.01B +61.4% | 1.87B +43.4% | 1.30B -45.5% | 2.39B +8.8% | 2.20B +31.0% | 1.68B +221.1% | 521.70M |
Net Income Including Non-Controlling Interests | 2.38B -42.9% | 4.16B -9.5% | 4.60B +52.8% | 3.01B +61.4% | 1.87B +43.4% | 1.30B -45.5% | 2.39B +8.8% | 2.20B +31.0% | 1.68B +221.1% | 521.70M |
Net Income from Continuing Operations | 2.38B -42.9% | 4.16B -9.5% | 4.60B +52.8% | 3.01B +61.4% | 1.87B +43.4% | 1.30B -45.5% | 2.39B +8.8% | 2.20B +31.0% | 1.68B +221.1% | 521.70M |
Diluted NI Available to Com Stockholders | 2.38B -42.9% | 4.16B -9.5% | 4.60B +52.8% | 3.01B +61.4% | 1.87B +43.4% | 1.30B -45.5% | 2.39B +8.8% | 2.20B +31.0% | 1.68B +221.1% | 521.70M |
Basic EPS | 4.52 -42.9% | 7.92 -9.8% | 8.78 +52.4% | 5.76 +62.3% | 3.55 +42.6% | 2.49 -45.8% | 4.59 +10.1% | 4.17 +31.5% | 3.17 +220.2% | 0.99 |
Diluted EPS | 4.51 -42.9% | 7.9 -9.8% | 8.76 +52.3% | 5.75 +62.0% | 3.55 +42.6% | 2.49 -45.6% | 4.58 +10.1% | 4.16 +31.2% | 3.17 +220.2% | 0.99 |
Weighted Average Shares (basic) | 525.90M +0.1% | 525.30M +0.3% | 523.90M +0.2% | 522.60M +0.2% | 521.70M +0.3% | 520.20M -0.0% | 520.35M -1.2% | 526.50M -0.3% | 527.85M +0.2% | 526.65M |
Weighted Average Shares (diluted) | 526.80M +0.0% | 526.60M +0.3% | 525.00M +0.3% | 523.35M +0.1% | 522.60M +0.3% | 521.10M -0.0% | 521.25M -1.2% | 527.70M -0.3% | 529.35M +0.3% | 527.70M |
Total Expenses | 25.48B -11.4% | 28.77B -1.4% | 29.18B +16.1% | 25.14B +18.5% | 21.21B +23.6% | 17.16B -24.2% | 22.62B +8.7% | 20.81B +19.8% | 17.36B +15.0% | 15.10B |
Net Income from Continuing and Discontinued Operation | 2.38B -42.9% | 4.16B -9.5% | 4.60B +52.8% | 3.01B +61.4% | 1.87B +43.4% | 1.30B -45.5% | 2.39B +8.8% | 2.20B +31.0% | 1.68B +221.1% | 521.70M |
Normalized Income | 2.10B -45.5% | 3.86B -11.6% | 4.37B +47.3% | 2.96B +59.9% | 1.85B +45.6% | 1.27B -45.2% | 2.32B +8.2% | 2.15B +30.3% | 1.65B +64.0% | 1.00B |
Net Interest Income | -284.30M -349.8% | 113.80M +121.9% | -520.40M -577.0% | 109.10M +50.3% | 72.60M +34.2% | 54.10M +28.8% | 42.00M -30.9% | 60.80M +31.0% | 46.40M +572.5% | 6.90M |
EBIT | 2.96B -39.5% | 4.89B -17.7% | 5.95B +61.6% | 3.68B +59.4% | 2.31B +46.9% | 1.57B -47.2% | 2.97B +10.7% | 2.69B +28.5% | 2.09B +8.4% | 1.93B |
Interest Income | - | - | - | - | 72.60M +34.2% | 54.10M +28.8% | 42.00M -30.9% | 60.80M +31.0% | 46.40M +572.5% | 6.90M |
EBITDA | 3.79B -34.8% | 5.81B -15.4% | 6.87B +53.7% | 4.47B +36.3% | 3.28B +25.1% | 2.62B -35.3% | 4.05B +8.3% | 3.74B +17.0% | 3.20B +9.5% | 2.92B |
Reconciled Cost of Revenue | 23.35B -12.2% | 26.58B -1.8% | 27.06B +16.3% | 23.28B +20.6% | 19.31B +26.8% | 15.22B -25.8% | 20.51B +9.2% | 18.79B +22.0% | 15.40B +15.8% | 13.30B |
Reconciled Depreciation | 827.40M -9.8% | 916.90M -0.8% | 923.90M +16.9% | 790.20M -12.5% | 903.30M -13.9% | 1.05B -2.6% | 1.08B +2.2% | 1.05B -4.8% | 1.11B +11.5% | 993.10M |
Net Income from Continuing Operation Net Minority Interest | 2.38B -42.9% | 4.16B -9.5% | 4.60B +52.8% | 3.01B +61.4% | 1.87B +43.4% | 1.30B -45.5% | 2.39B +8.8% | 2.20B +31.0% | 1.68B +221.1% | 521.70M |
Total Unusual Items Excluding Goodwill | 346.10M -12.3% | 394.70M +35.1% | 292.20M +379.0% | 61.00M +293.5% | 15.50M -56.8% | 35.90M -56.4% | 82.30M +35.1% | 60.90M +72.5% | 35.30M +104.4% | -805.40M |
Total Unusual Items | 346.10M -12.3% | 394.70M +35.1% | 292.20M +379.0% | 61.00M +293.5% | 15.50M -56.8% | 35.90M -56.4% | 82.30M +35.1% | 60.90M +72.5% | 35.30M +104.4% | -805.40M |
Normalized EBITDA | 3.44B -36.4% | 5.41B -17.7% | 6.58B +49.2% | 4.41B +35.1% | 3.26B +26.2% | 2.58B -34.9% | 3.97B +7.8% | 3.68B +16.4% | 3.16B -15.1% | 3.73B |
