Total Revenue | 153.51B -2.1% | 156.88B -17.2% | 189.54B +5.5% | 179.59B +20.2% | 149.42B +213.5% | 47.66B -19.2% | 58.99B -46.6% | 110.41B +4.4% | 105.73B -0.1% | 105.80B |
Operating Revenue | 153.51B -2.1% | 156.88B -17.2% | 189.54B +5.5% | 179.59B +20.2% | 149.42B +213.5% | 47.66B -19.2% | 58.99B -46.6% | 110.41B +4.4% | 105.73B -0.1% | 105.80B |
Total Unusual Items Excluding Goodwill | -2.85B -54.5% | -1.84B +23.4% | -2.40B -39.7% | -1.72B -94.5% | -885.00M -239.1% | -261.00M +80.2% | -1.32B -534.1% | -208.00M -10.6% | -188.00M +52.6% | -397.00M |
Total Unusual Items | -2.85B -54.5% | -1.84B +23.4% | -2.40B -39.7% | -1.72B -94.5% | -885.00M -239.1% | -261.00M +80.2% | -1.32B -534.1% | -208.00M -10.6% | -188.00M +52.6% | -397.00M |
Normalized EBITDA | -15.30B -204.7% | 14.62B -56.6% | 33.70B +15.4% | 29.21B +28.9% | 22.66B +294.4% | 5.74B -20.2% | 7.20B -34.7% | 11.03B -14.7% | 12.93B +21.0% | 10.69B |
Tax Rate for Calcs | 0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -458.05M +3.6% | -475.24M -16.9% | -406.44M -68.7% | -240.94M -116.1% | -111.51M -147.2% | -45.11M +77.9% | -204.44M -431.3% | -38.48M +18.1% | -47.00M +52.6% | -99.25M |
Other Income Expense | -4.12B -119.5% | -1.88B +2.0% | -1.91B -31.4% | -1.46B -884.5% | -148.00M +43.3% | -261.00M +80.2% | -1.32B -4221.9% | 32.00M -84.9% | 212.00M +338.2% | -89.00M |
Special Income Charges | -940.00M +38.5% | -1.53B -22.6% | -1.25B -7.7% | -1.16B -63.6% | -708.00M -63.9% | -432.00M +67.8% | -1.34B -1131.2% | -109.00M -1.9% | -107.00M +25.7% | -144.00M |
Write-offs | 27.00M +130.7% | -88.00M -168.8% | 128.00M +814.3% | 14.00M +40.0% | 10.00M -37.5% | 16.00M +220.0% | 5.00M -16.7% | 6.00M -71.4% | 21.00M -72.4% | 76.00M |
Restructuring and Mergers Acquisition | 913.00M -43.5% | 1.62B +44.5% | 1.12B -2.2% | 1.14B +63.9% | 698.00M +67.8% | 416.00M -68.9% | 1.34B +1198.1% | 103.00M +19.8% | 86.00M +26.5% | 68.00M |
Equity in Earnings of Affiliates | -1.27B -3751.5% | -33.00M -106.7% | 491.00M +86.0% | 264.00M -64.2% | 737.00M +300.5% | 184.00M -11.5% | 208.00M -13.3% | 240.00M -40.0% | 400.00M +29.9% | 308.00M |
Gain on Sale of Securities | -1.91B -508.6% | -313.00M +73.0% | -1.16B -105.7% | -563.00M -218.1% | -177.00M -203.5% | 171.00M +643.5% | 23.00M +123.2% | -99.00M -22.2% | -81.00M +68.0% | -253.00M |
Research and Development | 11.14B +92.7% | 5.78B +2.9% | 5.62B +8.1% | 5.20B +15.9% | 4.49B +101.1% | 2.23B -13.3% | 2.57B -15.7% | 3.05B +5.1% | 2.90B -0.9% | 2.93B |
Cost of Revenue | 155.63B +14.1% | 136.36B -9.9% | 151.40B +4.9% | 144.33B +20.3% | 119.94B +213.6% | 38.25B -18.0% | 46.63B -50.9% | 95.01B +5.9% | 89.71B -1.3% | 90.93B |
Gross Profit | -2.12B -110.3% | 20.52B -46.2% | 38.14B +8.2% | 35.27B +19.6% | 29.48B +213.4% | 9.41B -23.9% | 12.37B -19.7% | 15.40B -3.9% | 16.02B +7.7% | 14.87B |
Operating Expense | 20.11B +33.3% | 15.08B -0.5% | 15.16B +6.9% | 14.18B +4.1% | 13.62B +121.3% | 6.15B -17.9% | 7.50B -27.7% | 10.37B +12.9% | 9.19B -11.0% | 10.32B |
Selling General and Administrative | 8.97B -3.6% | 9.30B -2.5% | 9.54B +6.2% | 8.98B -1.6% | 9.13B +132.7% | 3.92B -20.3% | 4.92B -32.7% | 7.32B +2.0% | 7.18B -2.9% | 7.39B |
Other Taxes | - | - | - | - | - | - | 0 | 0 +100.0% | -895.00M | 0 |
Operating Income | -22.23B -509.0% | 5.43B -76.4% | 22.98B +9.0% | 21.08B +32.9% | 15.86B +387.7% | 3.25B -33.3% | 4.87B -3.2% | 5.03B -26.4% | 6.83B +50.1% | 4.55B |
Net Non Operating Interest Income Expense | -258.00M -154.7% | 472.00M -65.0% | 1.35B +1232.8% | -119.00M +79.6% | -582.00M -676.0% | -75.00M -226.1% | -23.00M +97.6% | -956.00M +18.2% | -1.17B +22.9% | -1.51B |
Non-operating Interest Income | 1.22B -38.9% | 2.00B -25.5% | 2.68B +151.2% | 1.07B +467.0% | 188.00M +62.1% | 116.00M -14.1% | 135.00M -45.8% | 249.00M +13.2% | 220.00M -21.1% | 279.00M |
Non-operating Interest Expense | 1.48B -3.1% | 1.52B +14.5% | 1.33B +12.2% | 1.19B +53.9% | 770.00M +303.1% | 191.00M +20.9% | 158.00M -86.9% | 1.21B -13.2% | 1.39B -22.6% | 1.79B |
Total Other Finance Cost | - | - | - | - | 286.00M +333.3% | 66.00M +29.4% | 51.00M -79.4% | 248.00M +49.4% | 166.00M +937.5% | 16.00M |
Pre-tax Income | -26.61B -759.8% | 4.03B -82.0% | 22.42B +14.9% | 19.51B +28.9% | 15.13B +418.8% | 2.92B -17.4% | 3.53B -14.0% | 4.11B -30.1% | 5.88B +99.3% | 2.95B |
Provision for Income Taxes | -4.27B -187.2% | -1.49B -139.2% | 3.79B +39.0% | 2.73B +42.8% | 1.91B +279.2% | 504.00M -8.0% | 548.00M -29.6% | 778.00M -69.9% | 2.59B +109.2% | 1.24B |
Net Income Common Stockholders | -22.37B -508.7% | 5.47B -70.6% | 18.60B +10.7% | 16.80B +18.3% | 14.20B +553.5% | 2.17B -32.1% | 3.20B -11.3% | 3.61B +3.4% | 3.49B +93.6% | 1.80B |
Net Income | -22.37B -508.7% | 5.47B -70.6% | 18.60B +10.7% | 16.80B +18.3% | 14.20B +553.5% | 2.17B -32.1% | 3.20B -11.3% | 3.61B +3.4% | 3.49B +93.6% | 1.80B |
Net Income Including Non-Controlling Interests | -22.33B -504.6% | 5.52B -70.4% | 18.63B +11.0% | 16.78B +18.1% | 14.21B +602.3% | 2.02B -43.6% | 3.58B -1.3% | 3.63B +3.5% | 3.51B +93.5% | 1.81B |
Net Income from Continuing Operations | -22.33B -504.6% | 5.52B -70.4% | 18.63B +11.0% | 16.78B +26.9% | 13.22B +465.4% | 2.34B -20.0% | 2.92B -12.3% | 3.33B +1.2% | 3.29B +92.1% | 1.71B |
Noncontrolling Interests | -36.00M +23.4% | -47.00M -62.1% | -29.00M -245.0% | 20.00M +350.0% | -8.00M -105.3% | 150.00M +139.2% | -383.00M -1495.8% | -24.00M -26.3% | -19.00M -72.7% | -11.00M |
Diluted NI Available to Com Stockholders | -22.37B -508.7% | 5.47B -70.6% | 18.60B +10.7% | 16.80B +18.3% | 14.20B +553.5% | 2.17B -32.1% | 3.20B -11.3% | 3.61B +3.4% | 3.49B +93.6% | 1.80B |
Equity in Earnings of Affiliates, Net of Tax | - | - | - | 264.00M -64.2% | 737.00M +1095.9% | -74.00M -19.4% | -62.00M | - | - | - |
Net Income from Discontinued Operations | - | - | 0 | 0 -100.0% | 990.00M +414.3% | -315.00M -147.5% | 663.00M +119.5% | 302.00M +37.9% | 219.00M +116.8% | 101.00M |
Basic EPS | -7.75 -514.4% | 1.87 -68.7% | 5.98 +11.8% | 5.35 +15.3% | 4.64 +229.1% | 1.41 -31.2% | 2.05 -12.0% | 2.33 +2.6% | 2.27 +90.8% | 1.19 |
Diluted EPS | -7.75 -521.2% | 1.84 -69.0% | 5.94 +11.9% | 5.31 +17.7% | 4.51 +236.6% | 1.34 -31.3% | 1.95 -15.2% | 2.3 +2.7% | 2.24 +89.8% | 1.18 |
Weighted Average Shares (basic) | 2.89B -2.1% | 2.95B -5.1% | 3.11B -1.0% | 3.14B +2.6% | 3.06B +98.1% | 1.54B -0.9% | 1.56B +0.6% | 1.55B +0.8% | 1.54B +1.5% | 1.51B |
Weighted Average Shares (diluted) | 2.89B -3.0% | 2.98B -5.0% | 3.13B -1.0% | 3.16B +0.4% | 3.15B +93.7% | 1.63B -0.8% | 1.64B +4.6% | 1.57B +0.7% | 1.56B +2.0% | 1.53B |
Total Operating Income as Reported | -26.25B -812.1% | 3.69B -83.5% | 22.38B +10.4% | 20.28B +27.8% | 15.86B +427.0% | 3.01B -17.6% | 3.65B | - | - | - |
Total Expenses | 175.74B +16.0% | 151.44B -9.1% | 166.56B +5.1% | 158.51B +18.7% | 133.56B +200.8% | 44.40B -18.0% | 54.12B -48.6% | 105.38B +6.6% | 98.89B -2.3% | 101.25B |
Net Income from Continuing and Discontinued Operation | -22.37B -508.7% | 5.47B -70.6% | 18.60B +10.7% | 16.80B +18.3% | 14.20B +553.5% | 2.17B -32.1% | 3.20B -11.3% | 3.61B +3.4% | 3.49B +93.6% | 1.80B |
Normalized Income | -19.98B -392.1% | 6.84B -66.8% | 20.59B +12.7% | 18.28B +30.7% | 13.98B +417.2% | 2.70B -26.0% | 3.65B +5.1% | 3.48B +1.8% | 3.41B +70.7% | 2.00B |
Interest Income | 1.22B -38.9% | 2.00B -25.5% | 2.68B +151.2% | 1.07B +467.0% | 188.00M +62.1% | 116.00M -14.1% | 135.00M -45.8% | 249.00M +13.2% | 220.00M -21.1% | 279.00M |
Interest Expense | 1.48B -3.1% | 1.52B +14.5% | 1.33B +12.2% | 1.19B +53.9% | 770.00M +303.1% | 191.00M +20.9% | 158.00M -86.9% | 1.21B -13.2% | 1.39B -22.6% | 1.79B |
Net Interest Income | -258.00M -154.7% | 472.00M -65.0% | 1.35B +1232.8% | -119.00M +79.6% | -582.00M -676.0% | -75.00M -226.1% | -23.00M +97.6% | -956.00M +18.2% | -1.17B +22.9% | -1.51B |
EBIT | -25.13B -552.4% | 5.55B -76.6% | 23.75B +14.8% | 20.69B +30.2% | 15.90B +411.7% | 3.11B -15.8% | 3.69B -30.6% | 5.31B -26.9% | 7.27B +53.2% | 4.74B |
EBITDA | -18.15B -242.0% | 12.78B -59.2% | 31.30B +13.8% | 27.49B +26.3% | 21.77B +297.0% | 5.48B -6.8% | 5.88B -45.7% | 10.82B -15.1% | 12.74B +23.8% | 10.29B |
Reconciled Cost of Revenue | 155.63B +14.1% | 136.36B -9.9% | 151.40B +4.9% | 144.33B +20.3% | 119.94B +213.6% | 38.25B -18.0% | 46.63B -50.9% | 95.01B +5.9% | 89.71B -1.3% | 90.93B |
Reconciled Depreciation | 6.98B -3.4% | 7.23B -4.3% | 7.55B +11.1% | 6.80B +15.8% | 5.87B +147.1% | 2.38B +8.4% | 2.19B -60.2% | 5.51B +0.6% | 5.47B -1.4% | 5.55B |
Net Income from Continuing Operation Net Minority Interest | -22.37B -508.7% | 5.47B -70.6% | 18.60B +10.7% | 16.80B +27.2% | 13.21B +430.9% | 2.49B -2.0% | 2.54B -23.2% | 3.31B +1.0% | 3.27B +92.2% | 1.70B |
