Total Revenue | 3.68B -1.1% | 3.72B -1.3% | 3.77B +5.6% | 3.57B -23.2% | 4.65B +15.7% | 4.02B +24.0% | 3.24B +4.8% | 3.09B +3.9% | 2.97B -1.9% | 3.03B |
Operating Revenue | 3.68B -1.1% | 3.72B -1.3% | 3.77B +5.6% | 3.57B -23.2% | 4.65B +15.7% | 4.02B +24.0% | 3.24B +4.8% | 3.09B +3.9% | 2.97B -1.9% | 3.03B |
Total Unusual Items Excluding Goodwill | -82.37M +57.2% | -192.57M +13.0% | -221.41M -1684.0% | -12.41M +74.1% | -48.00M | - | - | - | - | - |
Total Unusual Items | -82.37M +57.2% | -192.57M +13.0% | -221.41M -1684.0% | -12.41M +74.1% | -48.00M | - | - | - | - | - |
Normalized EBITDA | 816.16M +28.8% | 633.63M -7.5% | 685.15M +25.9% | 544.35M -67.1% | 1.65B +23.5% | 1.34B +44.8% | 924.41M +15.7% | 798.85M +1.0% | 790.91M +0.0% | 790.76M |
Tax Rate for Calcs | 0.149 -4.6% | 0.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -12.26M +59.2% | -30.04M +35.4% | -46.50M -2078.2% | -2.13M +64.4% | -6.00M | 0 | 0 | 0 | 0 | 0 |
Impairment of Capital Assets | 82.37M -57.2% | 192.57M -13.0% | 221.41M +1684.0% | 12.41M -74.1% | 48.00M | - | - | - | - | - |
Other Operating Expenses | 87.51M -9.0% | 96.16M -7.5% | 103.99M +12.1% | 92.73M +139.3% | 38.74M -1.4% | 39.31M -44.3% | 70.56M +35.3% | 52.16M -49.8% | 103.83M +234.6% | 31.03M |
Selling and Marketing Expense | 215.49M -7.1% | 231.91M | - | - | - | - | - | - | - | - |
General and Administrative Expense | 165.19M -3.8% | 171.71M | - | - | - | - | - | - | - | - |
Other General and Administrative | 165.19M -3.8% | 171.71M | - | - | - | - | - | - | - | - |
Cost of Revenue | 1.99B -8.8% | 2.18B -4.3% | 2.28B +0.4% | 2.27B -3.7% | 2.36B +10.7% | 2.13B +11.2% | 1.92B +1.2% | 1.90B +3.8% | 1.83B -3.7% | 1.90B |
Gross Profit | 1.69B +9.9% | 1.54B +3.2% | 1.49B +14.8% | 1.30B -43.3% | 2.29B +21.4% | 1.88B +42.5% | 1.32B +10.6% | 1.20B +4.2% | 1.15B +1.0% | 1.14B |
Operating Expense | 1.19B -4.3% | 1.25B +6.1% | 1.18B +6.7% | 1.10B +8.8% | 1.01B +3.6% | 976.94M +8.7% | 898.55M -8.2% | 978.72M -9.1% | 1.08B +2.8% | 1.05B |
Selling General and Administrative | 380.67M -5.7% | 403.62M +3.7% | 389.14M +8.5% | 358.79M +2.6% | 349.72M -4.8% | 367.24M +6.9% | 343.57M -27.8% | 476.07M -9.8% | 527.75M -3.3% | 545.59M |
Research and Development | 726.12M -2.9% | 747.71M +9.6% | 682.25M +5.0% | 649.84M +4.2% | 623.64M +9.3% | 570.39M +17.7% | 484.41M +7.5% | 450.48M +1.2% | 445.10M -5.5% | 470.84M |
Operating Income | 493.79M +71.4% | 288.10M -8.0% | 313.12M +60.1% | 195.58M -84.6% | 1.27B +40.5% | 906.63M +114.2% | 423.22M +95.5% | 216.47M +208.0% | 70.28M -20.2% | 88.06M |
Net Non Operating Interest Income Expense | -73.13M +6.6% | -78.33M -13.1% | -69.25M -1.1% | -68.46M -8.1% | -63.33M +15.8% | -75.20M -24.5% | -60.39M -37.4% | -43.96M +16.3% | -52.53M +8.9% | -57.67M |
Non-operating Interest Expense | 73.13M -6.6% | 78.33M +13.1% | 69.25M +1.1% | 68.46M +8.1% | 63.33M -15.8% | 75.20M +24.5% | 60.39M +37.4% | 43.96M -26.2% | 59.55M +1.1% | 58.88M |
Non-operating Interest Income | - | - | - | - | - | - | 12.07M +10.0% | 10.97M +56.3% | 7.02M +479.0% | 1.21M |
Other Income Expense | -22.39M +84.4% | -143.87M +15.5% | -170.31M -6748.0% | -2.49M +91.6% | -29.66M -23.3% | -24.05M -174.5% | 32.27M +140.0% | -80.71M -13218.6% | -606.0K +80.4% | -3.09M |
Special Income Charges | -82.37M +57.2% | -192.57M +13.0% | -221.41M -1684.0% | -12.41M +74.1% | -48.00M | - | - | - | - | - |
Other Non-operating Income (expense) | 59.98M +23.2% | 48.70M -4.7% | 51.10M +415.0% | 9.92M -45.9% | 18.34M +176.3% | -24.05M -174.5% | 32.27M +140.0% | -80.71M -13218.6% | -606.0K +80.4% | -3.09M |
Pre-tax Income | 398.27M +504.4% | 65.90M -10.4% | 73.56M -41.0% | 124.63M -89.4% | 1.18B +46.3% | 807.38M +104.4% | 395.09M +330.4% | 91.79M +435.4% | 17.14M -37.2% | 27.30M |
Provision for Income Taxes | 59.28M +476.5% | 10.28M -92.9% | 143.88M +569.9% | 21.48M -85.5% | 147.73M +100.3% | 73.77M +21.4% | 60.76M +247.0% | -41.33M -172.0% | 57.43M +30.9% | 43.86M |
Net Income Common Stockholders | 338.99M +509.5% | 55.62M +179.1% | -70.32M -168.2% | 103.15M -90.0% | 1.03B +40.9% | 733.61M +119.4% | 334.32M +151.1% | 133.13M +430.4% | -40.29M -143.3% | -16.56M |
Net Income | 338.99M +509.5% | 55.62M +179.1% | -70.32M -168.2% | 103.15M -90.0% | 1.03B +40.9% | 733.61M +119.4% | 334.32M +151.1% | 133.13M +430.4% | -40.29M -143.3% | -16.56M |
Net Income Including Non-Controlling Interests | 338.99M +509.5% | 55.62M +179.1% | -70.32M -168.2% | 103.15M -90.0% | 1.03B +40.9% | 733.61M +119.4% | 334.32M +151.1% | 133.13M +430.4% | -40.29M -143.3% | -16.56M |
Net Income from Continuing Operations | 338.99M +509.5% | 55.62M +179.1% | -70.32M -168.2% | 103.15M -90.0% | 1.03B +40.9% | 733.61M +119.4% | 334.32M +151.1% | 133.13M +430.4% | -40.29M -143.3% | -16.56M |
Diluted NI Available to Com Stockholders | 338.99M +509.5% | 55.62M +179.1% | -70.32M -168.2% | 103.15M -90.0% | 1.03B +40.9% | 733.61M +119.4% | 334.32M +151.1% | 133.13M +430.4% | -40.29M -143.3% | -16.56M |
Basic EPS | 3.66 +520.3% | 0.59 +180.8% | -0.73 -170.9% | 1.03 -89.2% | 9.53 +47.1% | 6.48 +121.9% | 2.92 +160.7% | 1.12 +450.0% | -0.32 -146.2% | -0.13 |
Diluted EPS | 3.62 +524.1% | 0.58 +179.5% | -0.73 -173.0% | 1 -89.2% | 9.26 +46.5% | 6.32 +125.7% | 2.8 +166.7% | 1.05 +428.1% | -0.32 -146.2% | -0.13 |
Weighted Average Shares (basic) | 92.59M -2.1% | 94.59M -1.3% | 95.80M -2.9% | 98.65M -7.2% | 106.30M -5.6% | 112.56M -1.8% | 114.63M -3.7% | 119.06M -5.7% | 126.32M -0.1% | 126.46M |
Weighted Average Shares (diluted) | 93.55M -2.0% | 95.45M -2.2% | 97.56M -5.3% | 103.02M -7.6% | 111.55M -3.9% | 116.02M -2.7% | 119.29M -6.3% | 127.36M +0.3% | 126.95M -0.1% | 127.12M |
Total Operating Income as Reported | 411.42M +330.7% | 95.53M +4.2% | 91.70M -49.9% | 183.17M -85.1% | 1.23B +35.2% | 906.63M +114.2% | 423.22M +95.5% | 216.47M +208.0% | 70.28M -20.2% | 88.06M |
Total Expenses | 3.18B -7.2% | 3.43B -0.7% | 3.46B +2.4% | 3.37B +0.1% | 3.37B +8.5% | 3.11B +10.4% | 2.82B -2.0% | 2.87B -1.0% | 2.90B -1.4% | 2.94B |
Net Income from Continuing and Discontinued Operation | 338.99M +509.5% | 55.62M +179.1% | -70.32M -168.2% | 103.15M -90.0% | 1.03B +40.9% | 733.61M +119.4% | 334.32M +151.1% | 133.13M +430.4% | -40.29M -143.3% | -16.56M |
Normalized Income | 409.10M +87.5% | 218.14M +108.6% | 104.60M -7.8% | 113.43M -89.5% | 1.08B +46.6% | 733.61M +119.4% | 334.32M +151.1% | 133.13M +430.4% | -40.29M -143.3% | -16.56M |
Interest Expense | 73.13M -6.6% | 78.33M +13.1% | 69.25M +1.1% | 68.46M +8.1% | 63.33M -15.8% | 75.20M +24.5% | 60.39M +37.4% | 43.96M -26.2% | 59.55M +1.1% | 58.88M |
Interest Income | - | - | - | - | - | - | 12.07M +10.0% | 10.97M +56.3% | 7.02M +479.0% | 1.21M |
Net Interest Income | -73.13M +6.6% | -78.33M -13.1% | -69.25M -1.1% | -68.46M -8.1% | -63.33M +15.8% | -75.20M -24.5% | -60.39M -37.4% | -43.96M +16.3% | -52.53M +8.9% | -57.67M |
EBIT | 471.41M +226.9% | 144.23M +1.0% | 142.81M -26.0% | 193.09M -84.5% | 1.24B +41.0% | 882.58M +93.8% | 455.48M +235.5% | 135.75M +77.0% | 76.69M -11.0% | 86.18M |
EBITDA | 733.80M +66.4% | 441.06M -4.9% | 463.74M -12.8% | 531.94M -66.9% | 1.61B +20.0% | 1.34B +44.8% | 924.41M +15.7% | 798.85M +1.0% | 790.91M +0.0% | 790.76M |
Reconciled Cost of Revenue | 1.99B -8.8% | 2.18B -4.3% | 2.28B +0.4% | 2.27B -3.7% | 2.36B +10.7% | 2.13B +11.2% | 1.92B +1.2% | 1.90B +3.8% | 1.83B -3.7% | 1.90B |
Reconciled Depreciation | 262.39M -11.6% | 296.84M -7.5% | 320.93M -5.3% | 338.85M -6.2% | 361.42M -20.8% | 456.10M -2.7% | 468.93M -29.3% | 663.10M -7.2% | 714.22M +1.4% | 704.58M |
Net Income from Continuing Operation Net Minority Interest | 338.99M +509.5% | 55.62M +179.1% | -70.32M -168.2% | 103.15M -90.0% | 1.03B +40.9% | 733.61M +119.4% | 334.32M +151.1% | 133.13M +430.4% | -40.29M -143.3% | -16.56M |