Total Revenue | 44.28B +13.7% | 38.96B +8.8% | 35.82B -19.0% | 44.20B +31.7% | 33.57B +42.6% | 23.53B -3.1% | 24.27B +7.4% | 22.61B +1.6% | 22.26B -5.5% | 23.55B |
Operating Revenue | 44.28B +13.7% | 38.96B +8.8% | 35.82B -19.0% | 44.20B +31.7% | 33.57B +42.6% | 23.53B -3.1% | 24.27B +7.4% | 22.61B +1.6% | 22.26B -5.5% | 23.55B |
Tax Rate for Calcs | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 35.07M +1870.2% | 1.78M +456.0% | -500.0K +98.8% | -41.86M -142.0% | 99.72M +1055.2% | -10.44M -117.2% | 60.75M +476.9% | 10.53M -83.5% | 63.90M +248.0% | 18.36M |
Net Income from Discontinued Operations | 0 -100.0% | 32.00M +129.9% | -107.00M -114.0% | -50.00M | 0 | 0 | - | - | - | 0 |
Write-offs | 113.00M +43.0% | 79.00M -40.2% | 132.00M +180.9% | 47.00M +42.4% | 33.00M -91.9% | 405.00M +200.0% | 135.00M +80.0% | 75.00M -57.6% | 177.00M +2.9% | 172.00M |
Gain on Sale of Securities | 319.00M +89.9% | 168.00M +104.9% | 82.00M +129.8% | -275.00M -131.8% | 864.00M +199.0% | 289.00M -19.7% | 360.00M +215.8% | 114.00M -78.6% | 532.00M +90.0% | 280.00M |
Cost of Revenue | 19.74B +15.7% | 17.06B +7.5% | 15.87B -14.8% | 18.64B +30.7% | 14.26B +54.1% | 9.26B +7.6% | 8.60B -16.1% | 10.24B +4.6% | 9.79B +0.4% | 9.75B |
Gross Profit | 24.55B +12.1% | 21.90B +9.8% | 19.95B -22.0% | 25.57B +32.4% | 19.30B +35.2% | 14.28B -8.9% | 15.67B +26.7% | 12.37B -0.8% | 12.47B -9.7% | 13.80B |
Operating Expense | 12.15B +2.7% | 11.83B -2.7% | 12.16B +25.3% | 9.71B +2.0% | 9.52B +18.6% | 8.02B +0.2% | 8.01B -31.8% | 11.75B +18.8% | 9.88B +35.2% | 7.31B |
Selling General and Administrative | 3.11B +12.7% | 2.76B +11.1% | 2.48B -3.4% | 2.57B +9.9% | 2.34B +12.8% | 2.07B -5.5% | 2.19B -26.5% | 2.99B +12.3% | 2.66B +11.4% | 2.38B |
Research and Development | 9.04B +1.7% | 8.89B +0.9% | 8.82B +7.6% | 8.19B +14.2% | 7.18B +20.1% | 5.97B +10.7% | 5.40B -4.0% | 5.63B +2.6% | 5.49B +6.5% | 5.15B |
Other Operating Expenses | - | 179.00M -79.2% | 862.00M +181.4% | -1.06B | - | -28.00M -106.8% | 414.00M -86.8% | 3.13B +80.0% | 1.74B +870.8% | -226.00M |
Operating Income | 12.39B +23.1% | 10.07B +29.3% | 7.79B -50.9% | 15.86B +62.0% | 9.79B +56.5% | 6.25B -18.4% | 7.67B +1134.6% | 621.00M -75.9% | 2.58B -60.3% | 6.50B |
Net Non Operating Interest Income Expense | -25.00M -13.6% | -22.00M +94.2% | -381.00M +4.5% | -399.00M +16.2% | -476.00M -6.7% | -446.00M -36.4% | -327.00M -108.3% | -157.00M -225.6% | 125.00M -60.2% | 314.00M |
Non-operating Interest Income | 639.00M -5.3% | 675.00M +115.7% | 313.00M +244.0% | 91.00M +9.6% | 83.00M -46.8% | 156.00M -48.0% | 300.00M -50.9% | 611.00M -1.3% | 619.00M +1.3% | 611.00M |
Non-operating Interest Expense | 664.00M -4.7% | 697.00M +0.4% | 694.00M +41.6% | 490.00M -12.3% | 559.00M -7.1% | 602.00M -4.0% | 627.00M -18.4% | 768.00M +55.5% | 494.00M +66.3% | 297.00M |
Other Income Expense | 294.00M +2.4% | 287.00M +697.2% | 36.00M +107.8% | -463.00M -148.2% | 961.00M +1167.8% | -90.00M -163.8% | 141.00M +295.8% | -72.00M -125.6% | 281.00M +1070.8% | 24.00M |
Special Income Charges | -152.00M -92.4% | -79.00M +40.2% | -132.00M -180.9% | -47.00M -42.4% | -33.00M +91.9% | -405.00M -200.0% | -135.00M -80.0% | -75.00M +57.6% | -177.00M -2.9% | -172.00M |
Restructuring and Mergers Acquisition | 39.00M | - | - | - | - | - | - | - | - | - |
Other Non-operating Income (expense) | 127.00M -35.9% | 198.00M +130.2% | 86.00M +161.0% | -141.00M -208.5% | 130.00M +176.6% | 47.00M +422.2% | 9.00M -73.5% | 34.00M | - | - |
Equity in Earnings of Affiliates | - | - | - | -7.00M -153.8% | 13.00M +161.9% | -21.00M +77.4% | -93.00M +35.9% | -145.00M -95.9% | -74.00M +11.9% | -84.00M |
Pre-tax Income | 12.66B +22.5% | 10.34B +38.9% | 7.44B -50.4% | 15.00B +46.0% | 10.27B +79.6% | 5.72B -23.6% | 7.48B +1808.4% | 392.00M -86.9% | 2.99B -56.3% | 6.83B |
Provision for Income Taxes | 7.12B +3051.3% | 226.00M +117.3% | 104.00M -94.8% | 2.01B +63.4% | 1.23B +136.3% | 521.00M -83.2% | 3.10B -42.2% | 5.36B +886.4% | 543.00M -52.0% | 1.13B |
Net Income Common Stockholders | 5.54B -45.4% | 10.14B +40.2% | 7.23B -44.1% | 12.94B +43.0% | 9.04B +74.0% | 5.20B +18.5% | 4.39B +188.4% | -4.96B -303.0% | 2.44B -57.1% | 5.71B |
Net Income | 5.54B -45.4% | 10.14B +40.2% | 7.23B -44.1% | 12.94B +43.0% | 9.04B +74.0% | 5.20B +18.5% | 4.39B +188.4% | -4.96B -303.0% | 2.44B -57.1% | 5.71B |
Net Income Including Non-Controlling Interests | 5.54B -45.4% | 10.14B +40.2% | 7.23B -44.1% | 12.94B +43.0% | 9.04B +74.0% | 5.20B +18.5% | 4.39B +188.4% | -4.96B -303.1% | 2.44B -57.1% | 5.70B |
Net Income from Continuing Operations | 5.54B -45.2% | 10.11B +37.8% | 7.34B -43.5% | 12.99B +43.6% | 9.04B +74.0% | 5.20B +18.5% | 4.39B +188.4% | -4.96B -303.1% | 2.44B -57.1% | 5.70B |
Noncontrolling Interests | - | - | - | - | - | - | 0 | 0 -100.0% | 1.00M -66.7% | 3.00M |
Diluted NI Available to Com Stockholders | 5.54B -45.4% | 10.14B +40.2% | 7.23B -44.1% | 12.94B +43.0% | 9.04B +74.0% | 5.20B +18.5% | 4.39B +188.4% | -4.96B -303.0% | 2.44B -57.1% | 5.71B |
Total Operating Income as Reported | 12.36B +22.7% | 10.07B +29.3% | 7.79B -50.9% | 15.86B +62.0% | 9.79B +56.5% | 6.25B -18.4% | 7.67B +1134.6% | 621.00M -75.9% | 2.58B -60.3% | 6.50B |
Basic EPS | - | 9.09 +40.5% | 6.47 -43.8% | 11.52 +44.2% | 7.99 +74.5% | 4.58 +26.2% | 3.63 +209.3% | -3.32 -298.8% | 1.67 -56.5% | 3.84 |
Total Expenses | 31.89B +10.4% | 28.89B +3.1% | 28.03B -1.1% | 28.34B +19.2% | 23.78B +37.6% | 17.28B +4.0% | 16.61B -24.5% | 21.99B +11.8% | 19.68B +15.3% | 17.06B |
Diluted EPS | - | 8.97 +39.7% | 6.42 -43.5% | 11.37 +44.5% | 7.87 +74.1% | 4.52 +25.9% | 3.59 +208.1% | -3.32 -301.2% | 1.65 -56.7% | 3.81 |
Net Income from Continuing and Discontinued Operation | 5.54B -45.4% | 10.14B +40.2% | 7.23B -44.1% | 12.94B +43.0% | 9.04B +74.0% | 5.20B +18.5% | 4.39B +188.4% | -4.96B -303.0% | 2.44B -57.1% | 5.71B |
Weighted Average Shares (basic) | - | 1.12B -0.1% | 1.12B -0.5% | 1.12B -0.7% | 1.13B -0.4% | 1.14B -6.2% | 1.21B -17.3% | 1.46B -0.9% | 1.48B -0.5% | 1.48B |
Normalized Income | 5.41B -46.0% | 10.02B +35.7% | 7.39B -44.3% | 13.27B +59.6% | 8.31B +56.7% | 5.30B +25.6% | 4.22B +184.6% | -4.99B -331.8% | 2.15B -61.6% | 5.62B |
Weighted Average Shares (diluted) | - | 1.13B +0.4% | 1.13B -1.0% | 1.14B -1.0% | 1.15B 0.0% | 1.15B -5.8% | 1.22B -16.6% | 1.46B -1.8% | 1.49B -0.5% | 1.50B |
Interest Income | 639.00M -5.3% | 675.00M +115.7% | 313.00M +244.0% | 91.00M +9.6% | 83.00M -46.8% | 156.00M -48.0% | 300.00M -50.9% | 611.00M -1.3% | 619.00M +1.3% | 611.00M |
Interest Expense | 664.00M -4.7% | 697.00M +0.4% | 694.00M +41.6% | 490.00M -12.3% | 559.00M -7.1% | 602.00M -4.0% | 627.00M -18.4% | 768.00M +55.5% | 494.00M +66.3% | 297.00M |
Net Interest Income | -25.00M -13.6% | -22.00M +94.2% | -381.00M +4.5% | -399.00M +16.2% | -476.00M -6.7% | -446.00M -36.4% | -327.00M -108.3% | -157.00M -225.6% | 125.00M -60.2% | 314.00M |
EBIT | 13.33B +20.8% | 11.03B +35.6% | 8.14B -47.5% | 15.49B +43.0% | 10.83B +71.4% | 6.32B -22.0% | 8.11B +599.0% | 1.16B -66.7% | 3.48B -51.2% | 7.13B |
EBITDA | 14.93B +17.2% | 12.74B +28.1% | 9.95B -42.3% | 17.25B +38.9% | 12.41B +60.9% | 7.71B -18.9% | 9.51B +249.5% | 2.72B -44.9% | 4.94B -42.3% | 8.56B |
Reconciled Cost of Revenue | 19.74B +15.7% | 17.06B +7.5% | 15.87B -14.8% | 18.64B +30.7% | 14.26B +54.1% | 9.26B +7.6% | 8.60B -16.1% | 10.24B +4.6% | 9.79B +0.4% | 9.75B |
Reconciled Depreciation | 1.60B -6.1% | 1.71B -5.7% | 1.81B +2.7% | 1.76B +11.4% | 1.58B +13.6% | 1.39B -0.6% | 1.40B -10.2% | 1.56B +6.8% | 1.46B +2.3% | 1.43B |
Net Income from Continuing Operation Net Minority Interest | 5.54B -45.2% | 10.11B +37.8% | 7.34B -43.5% | 12.99B +43.6% | 9.04B +74.0% | 5.20B +18.5% | 4.39B +188.4% | -4.96B -303.0% | 2.44B -57.1% | 5.71B |
Total Unusual Items Excluding Goodwill | 167.00M +87.6% | 89.00M +278.0% | -50.00M +84.5% | -322.00M -138.7% | 831.00M +816.4% | -116.00M -151.6% | 225.00M +476.9% | 39.00M -89.0% | 355.00M +228.7% | 108.00M |
Total Unusual Items | 167.00M +87.6% | 89.00M +278.0% | -50.00M +84.5% | -322.00M -138.7% | 831.00M +816.4% | -116.00M -151.6% | 225.00M +476.9% | 39.00M -89.0% | 355.00M +228.7% | 108.00M |
Normalized EBITDA | 14.76B +16.7% | 12.65B +26.6% | 10.00B -43.1% | 17.57B +51.7% | 11.58B +47.9% | 7.83B -15.7% | 9.28B +246.2% | 2.68B -41.5% | 4.59B -45.7% | 8.45B |
