Total Revenue | 6.16B +6.1% | 5.81B +4.7% | 5.55B +6.4% | 5.21B +0.1% | 5.21B +14.3% | 4.56B -11.2% | 5.14B +4.8% | 4.90B +2.9% | 4.76B +2.1% | 4.67B |
Operating Revenue | 6.16B +6.1% | 5.81B +4.7% | 5.55B +6.4% | 5.21B +0.1% | 5.21B +14.3% | 4.56B -11.2% | 5.14B +4.8% | 4.90B +2.9% | 4.76B +2.1% | 4.67B |
Total Unusual Items Excluding Goodwill | -63.00M +69.0% | -203.00M -4.1% | -195.00M -6.0% | -184.00M -1214.3% | -14.00M | 0 +100.0% | -175.00M -30.6% | -134.00M -2133.3% | -6.00M -102.7% | 225.00M |
Total Unusual Items | -63.00M +69.0% | -203.00M -4.1% | -195.00M -6.0% | -184.00M -1214.3% | -14.00M | 0 +100.0% | -175.00M -30.6% | -134.00M -2133.3% | -6.00M -102.7% | 225.00M |
Normalized EBITDA | 1.59B +12.0% | 1.42B +23.7% | 1.15B +8.8% | 1.06B -15.8% | 1.26B +45.0% | 866.00M -42.1% | 1.50B +5.2% | 1.42B +1.6% | 1.40B +2.3% | 1.37B |
Tax Rate for Calcs | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -12.45M +64.5% | -35.06M -93.1% | -18.16M -93.2% | -9.40M -534.3% | -1.48M | 0 +100.0% | -33.68M -66.4% | -20.25M -2548.2% | -764.5K -101.3% | 58.95M |
Interest Income | 28.00M +16.7% | 24.00M -29.4% | 34.00M +142.9% | 14.00M +133.3% | 6.00M 0.0% | 6.00M -40.0% | 10.00M +25.0% | 8.00M +33.3% | 6.00M 0.0% | 6.00M |
Total Other Finance Cost | -23.00M -560.0% | 5.00M | - | -3.00M -175.0% | 4.00M +166.7% | -6.00M -175.0% | 8.00M 0.0% | 8.00M +60.0% | 5.00M -44.4% | 9.00M |
Non-operating Interest Income | 28.00M +16.7% | 24.00M -29.4% | 34.00M +142.9% | 14.00M +133.3% | 6.00M 0.0% | 6.00M -40.0% | 10.00M +25.0% | 8.00M +33.3% | 6.00M 0.0% | 6.00M |
Selling and Marketing Expense | 2.36B +3.8% | 2.28B +2.6% | 2.22B +7.4% | 2.07B +2.6% | 2.01B +13.5% | 1.77B -7.2% | 1.91B +5.0% | 1.82B +2.2% | 1.78B +4.0% | 1.71B |
General and Administrative Expense | 428.00M +13.8% | 376.00M -2.1% | 384.00M +4.1% | 369.00M -3.1% | 381.00M -85.1% | 2.56B +535.7% | 403.00M +9.8% | 367.00M -1.1% | 371.00M +18.2% | 314.00M |
Cost of Revenue | 1.97B +11.8% | 1.76B +2.0% | 1.73B +12.3% | 1.54B -0.2% | 1.54B +10.5% | 1.40B +4.3% | 1.34B +3.1% | 1.30B +4.0% | 1.25B -1.9% | 1.27B |
Gross Profit | 4.19B +3.6% | 4.05B +5.9% | 3.82B +3.9% | 3.67B +0.2% | 3.67B +16.0% | 3.16B -16.7% | 3.80B +5.4% | 3.61B +2.5% | 3.52B +3.5% | 3.40B |
Operating Expense | 3.33B +4.7% | 3.19B -0.4% | 3.20B +5.2% | 3.04B +1.8% | 2.99B +4.1% | 2.87B +2.1% | 2.81B +7.7% | 2.61B +1.2% | 2.58B +3.3% | 2.50B |
Selling General and Administrative | 2.79B +5.2% | 2.65B +1.9% | 2.60B +6.9% | 2.44B +1.7% | 2.39B -6.6% | 2.56B +10.7% | 2.31B +5.8% | 2.19B +1.6% | 2.15B +6.2% | 2.03B |
Research and Development | 296.00M +2.4% | 289.00M -14.7% | 339.00M -1.7% | 345.00M -3.1% | 356.00M +16.0% | 307.00M +5.1% | 292.00M +18.7% | 246.00M +10.3% | 223.00M -3.0% | 230.00M |
Depreciation and amortization | 249.00M | - | - | - | - | - | - | - | - | - |
Amortization | 249.00M | - | - | - | - | - | - | - | - | - |
Operating Income | 857.00M -0.3% | 860.00M +38.7% | 620.00M -2.2% | 634.00M -7.0% | 682.00M +131.2% | 295.00M -70.2% | 990.00M -0.7% | 997.00M +6.1% | 940.00M +4.2% | 902.00M |
Net Non Operating Interest Income Expense | -128.00M +14.1% | -149.00M -41.9% | -105.00M -41.9% | -74.00M +18.7% | -91.00M -44.4% | -63.00M +13.7% | -73.00M -2.8% | -71.00M -16.4% | -61.00M +1.6% | -62.00M |
Non-operating Interest Expense | 179.00M +6.5% | 168.00M +20.9% | 139.00M +52.7% | 91.00M -2.2% | 93.00M +24.0% | 75.00M 0.0% | 75.00M +5.6% | 71.00M +6.0% | 67.00M -1.5% | 68.00M |
Special Income Charges | -63.00M | - | - | - | - | - | - | - | - | - |
Restructuring and Mergers Acquisition | 62.00M | - | - | - | - | - | - | - | - | - |
Other Special Charges | 1.00M | - | - | - | - | - | - | - | - | - |
Pre-tax Income | 779.00M +56.4% | 498.00M +71.7% | 290.00M +23.4% | 235.00M -59.9% | 586.00M +138.2% | 246.00M -66.9% | 743.00M -4.9% | 781.00M -11.1% | 879.00M -17.2% | 1.06B |
Provision for Income Taxes | 154.00M +79.1% | 86.00M +218.5% | 27.00M +125.0% | 12.00M -80.6% | 62.00M +130.7% | -202.00M -241.3% | 143.00M +21.2% | 118.00M +5.4% | 112.00M -59.7% | 278.00M |
Net Income Common Stockholders | 625.00M +51.7% | 412.00M +56.7% | 263.00M +17.9% | 223.00M -57.4% | 524.00M +17.0% | 448.00M -25.3% | 600.00M -9.5% | 663.00M -13.6% | 767.00M -2.2% | 784.00M |
Net Income | 625.00M +51.7% | 412.00M +56.7% | 263.00M +17.9% | 223.00M -57.4% | 524.00M +17.0% | 448.00M -25.3% | 600.00M -9.5% | 663.00M -13.6% | 767.00M -2.2% | 784.00M |
Net Income Including Non-Controlling Interests | 625.00M +51.7% | 412.00M +56.7% | 263.00M +17.9% | 223.00M -57.4% | 524.00M +17.0% | 448.00M -25.3% | 600.00M -9.5% | 663.00M -13.6% | 767.00M -2.2% | 784.00M |
Net Income from Continuing Operations | 625.00M +51.7% | 412.00M +56.7% | 263.00M +17.9% | 223.00M -57.4% | 524.00M +17.0% | 448.00M -25.3% | 600.00M -9.5% | 663.00M -13.6% | 767.00M -2.2% | 784.00M |
Diluted NI Available to Com Stockholders | 625.00M +51.7% | 412.00M +56.7% | 263.00M +17.9% | 223.00M -57.4% | 524.00M +17.0% | 448.00M -25.3% | 600.00M -9.5% | 663.00M -13.6% | 767.00M -2.2% | 784.00M |
Basic EPS | 0.721 +53.4% | 0.47 +56.7% | 0.3 +15.4% | 0.26 -56.7% | 0.6 +17.6% | 0.51 -26.1% | 0.69 -9.2% | 0.76 -13.6% | 0.88 -2.2% | 0.9 |
Diluted EPS | 0.716 +52.3% | 0.47 +56.7% | 0.3 +15.4% | 0.26 -56.7% | 0.6 +17.6% | 0.51 -25.0% | 0.68 -10.5% | 0.76 -13.6% | 0.88 0.0% | 0.88 |
Weighted Average Shares (basic) | 867.00M -0.7% | 873.00M +0.2% | 871.00M -0.1% | 872.00M -0.5% | 876.25M +0.3% | 873.29M -0.2% | 874.64M +0.3% | 872.37M -0.3% | 875.25M -0.1% | 875.92M |
Weighted Average Shares (diluted) | 873.00M -0.3% | 876.00M +0.3% | 873.00M 0.0% | 873.00M -0.5% | 877.72M +0.3% | 875.00M -0.2% | 877.19M +0.2% | 875.83M +0.1% | 875.25M -2.0% | 892.94M |
Total Operating Income as Reported | 794.00M +20.9% | 657.00M +54.6% | 425.00M -5.6% | 450.00M -24.1% | 593.00M +101.0% | 295.00M -63.8% | 815.00M -5.6% | 863.00M -7.6% | 934.00M +16.6% | 801.00M |
Rent Expense (supplemental) | - | - | - | - | - | 0 | 0 -100.0% | 57.00M 0.0% | 57.00M -1.7% | 58.00M |
Total Expenses | 5.31B +7.2% | 4.95B +0.4% | 4.93B +7.6% | 4.58B +1.1% | 4.53B +6.2% | 4.26B +2.8% | 4.15B +6.2% | 3.91B +2.1% | 3.83B +1.5% | 3.77B |
Net Income from Continuing and Discontinued Operation | 625.00M +51.7% | 412.00M +56.7% | 263.00M +17.9% | 223.00M -57.4% | 524.00M +17.0% | 448.00M -25.3% | 600.00M -9.5% | 663.00M -13.6% | 767.00M -2.2% | 784.00M |
Normalized Income | 675.55M +16.5% | 579.94M +31.9% | 439.84M +10.6% | 397.60M -25.9% | 536.52M +19.8% | 448.00M -39.6% | 741.32M -4.6% | 776.75M +0.6% | 772.24M +25.0% | 617.95M |
Interest Expense | 179.00M +6.5% | 168.00M +20.9% | 139.00M +52.7% | 91.00M -2.2% | 93.00M +24.0% | 75.00M 0.0% | 75.00M +5.6% | 71.00M +6.0% | 67.00M -1.5% | 68.00M |
Net Interest Income | -128.00M +14.1% | -149.00M -41.9% | -105.00M -41.9% | -74.00M +18.7% | -91.00M -44.4% | -63.00M +13.7% | -73.00M -2.8% | -71.00M -16.4% | -61.00M +1.6% | -62.00M |
EBIT | 958.00M +43.8% | 666.00M +55.2% | 429.00M +31.6% | 326.00M -52.0% | 679.00M +111.5% | 321.00M -60.8% | 818.00M -4.0% | 852.00M -9.9% | 946.00M -16.3% | 1.13B |
EBITDA | 1.53B +25.5% | 1.22B +27.7% | 956.00M +9.4% | 874.00M -29.6% | 1.24B +43.4% | 866.00M -34.4% | 1.32B +2.6% | 1.29B -7.6% | 1.39B -12.6% | 1.59B |
Reconciled Cost of Revenue | 1.97B +11.8% | 1.76B +2.0% | 1.73B +12.3% | 1.54B -0.2% | 1.54B +10.5% | 1.40B +4.3% | 1.34B +3.1% | 1.30B +4.0% | 1.25B -1.9% | 1.27B |
Reconciled Depreciation | 574.00M +3.4% | 555.00M +5.3% | 527.00M -3.8% | 548.00M -2.7% | 563.00M +3.3% | 545.00M +8.6% | 502.00M +15.4% | 435.00M -2.7% | 447.00M -3.5% | 463.00M |
Net Income from Continuing Operation Net Minority Interest | 625.00M +51.7% | 412.00M +56.7% | 263.00M +17.9% | 223.00M -57.4% | 524.00M +17.0% | 448.00M -25.3% | 600.00M -9.5% | 663.00M -13.6% | 767.00M -2.2% | 784.00M |