Total Revenue | 12.20B +34.1% | 9.10B +38.9% | 6.55B -11.3% | 7.38B -36.7% | 11.66B +9.2% | 10.68B +1.6% | 10.51B +1.1% | 10.39B -7.1% | 11.18B +3.8% | 10.77B |
Operating Revenue | 12.20B +34.1% | 9.10B +38.9% | 6.55B -11.3% | 7.38B -36.7% | 11.66B +9.2% | 10.68B +1.6% | 10.51B +1.1% | 10.39B -7.1% | 11.18B +3.8% | 10.77B |
Net Income from Continuing Operation Net Minority Interest | 3.18B +116.7% | 1.47B +338.5% | 335.00M +163.3% | -529.00M -132.1% | 1.65B +25.5% | 1.31B +30.9% | 1.00B -50.1% | 2.01B +70.2% | 1.18B +53.1% | 772.00M |
Total Unusual Items Excluding Goodwill | -283.00M -1079.2% | -24.00M -105.7% | 418.00M +297.2% | -212.00M -6966.7% | -3.00M +62.5% | -8.00M +90.2% | -82.00M -472.7% | 22.00M +124.7% | -89.00M +50.0% | -178.00M |
Total Unusual Items | -283.00M -1079.2% | -24.00M -105.7% | 418.00M +297.2% | -212.00M -6966.7% | -3.00M +62.5% | -8.00M +90.2% | -82.00M -472.7% | 22.00M +124.7% | -89.00M +50.0% | -178.00M |
Normalized EBITDA | 4.53B +114.9% | 2.11B +238.5% | 623.00M +14.9% | 542.00M -77.2% | 2.38B +20.7% | 1.97B +16.5% | 1.69B -19.9% | 2.12B -9.7% | 2.34B +19.2% | 1.96B |
Tax Rate for Calcs | 0.137 +372.1% | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -38.86M -5467.1% | -698.0K -100.7% | 103.33M +386.7% | -36.04M -67138.8% | -53.6K +73.4% | -201.8K +90.9% | -2.22M -159.5% | 3.74M +125.2% | -14.81M -57.7% | -9.39M |
Other Non-operating Income (expense) | 1.00M +101.2% | -82.00M -5.1% | -78.00M -90.2% | -41.00M -41.4% | -29.00M -139.2% | 74.00M +185.1% | -87.00M -448.0% | 25.00M +238.9% | -18.00M +37.9% | -29.00M |
Gain on Sale of Business | 0 -100.0% | 8.00M -97.4% | 313.00M | 0 | 0 | - | - | - | - | - |
Other Special Charges | 256.00M +3557.1% | 7.00M -75.9% | 29.00M -73.6% | 110.00M | - | - | - | - | - | - |
Restructuring and Mergers Acquisition | 27.00M +8.0% | 25.00M +183.3% | -30.00M -129.4% | 102.00M +3300.0% | 3.00M -62.5% | 8.00M -90.2% | 82.00M +472.7% | -22.00M -124.7% | 89.00M -50.0% | 178.00M |
Cost of Revenue | 6.64B +12.5% | 5.90B +17.6% | 5.01B -16.9% | 6.03B -26.4% | 8.19B +5.5% | 7.76B +1.3% | 7.67B +2.8% | 7.46B -4.6% | 7.82B +2.9% | 7.60B |
Gross Profit | 5.56B +73.7% | 3.20B +108.3% | 1.54B +13.7% | 1.35B -61.1% | 3.47B +18.9% | 2.92B +2.6% | 2.84B -3.1% | 2.93B -12.8% | 3.36B +6.0% | 3.17B |
Operating Expense | 1.33B +3.7% | 1.28B +15.4% | 1.11B -13.7% | 1.29B -14.6% | 1.51B +6.6% | 1.42B -2.9% | 1.46B -0.5% | 1.47B -10.6% | 1.64B -15.5% | 1.94B |
Selling General and Administrative | 577.00M +2.9% | 561.00M +22.0% | 460.00M -6.3% | 491.00M -12.2% | 559.00M +11.4% | 502.00M +6.1% | 473.00M +4.4% | 453.00M -19.4% | 562.00M -7.3% | 606.00M |
Research and Development | 755.00M +4.3% | 724.00M +10.7% | 654.00M -17.9% | 797.00M -15.3% | 941.00M +4.2% | 903.00M -7.2% | 973.00M -1.8% | 991.00M -3.4% | 1.03B -16.7% | 1.23B |
Depreciation Amortization Depletion | - | 0 | 0 -100.0% | 3.00M -72.7% | 11.00M -8.3% | 12.00M -14.3% | 14.00M -39.1% | 23.00M -56.6% | 53.00M -49.0% | 104.00M |
Depreciation and amortization | - | 0 | 0 -100.0% | 3.00M -72.7% | 11.00M -8.3% | 12.00M -14.3% | 14.00M -39.1% | 23.00M -56.6% | 53.00M -49.0% | 104.00M |
Amortization | - | 0 | 0 -100.0% | 3.00M -72.7% | 11.00M -8.3% | 12.00M -14.3% | 14.00M -39.1% | 23.00M -56.6% | 53.00M -49.0% | 104.00M |
Amortization of Intangibles | - | 0 | 0 -100.0% | 3.00M -72.7% | 11.00M -8.3% | 12.00M -14.3% | 14.00M -39.1% | 23.00M -56.6% | 53.00M -49.0% | 104.00M |
Operating Income | 4.23B +120.7% | 1.92B +353.8% | 422.00M +603.3% | 60.00M -96.9% | 1.96B +30.5% | 1.50B +8.5% | 1.38B -5.7% | 1.47B -15.0% | 1.72B +39.9% | 1.23B |
Net Non Operating Interest Income Expense | -254.00M +14.2% | -296.00M +6.6% | -317.00M -4.6% | -303.00M -22.7% | -247.00M -13.3% | -218.00M -20.4% | -181.00M -29.3% | -140.00M +29.3% | -198.00M +5.7% | -210.00M |
Non-operating Interest Income | 30.00M +20.0% | 25.00M +66.7% | 15.00M +50.0% | 10.00M +400.0% | 2.00M 0.0% | 2.00M -90.0% | 20.00M -76.2% | 84.00M +121.1% | 38.00M +216.7% | 12.00M |
Non-operating Interest Expense | 284.00M -11.5% | 321.00M -3.3% | 332.00M +6.1% | 313.00M +25.7% | 249.00M +13.2% | 220.00M +9.5% | 201.00M -10.3% | 224.00M -5.1% | 236.00M +6.3% | 222.00M |
Other Income Expense | -282.00M -166.0% | -106.00M -131.2% | 340.00M +234.4% | -253.00M -690.6% | -32.00M -148.5% | 66.00M +139.1% | -169.00M -459.6% | 47.00M +143.9% | -107.00M +48.3% | -207.00M |
Special Income Charges | -283.00M -1079.2% | -24.00M -107.6% | 314.00M +248.1% | -212.00M -6966.7% | -3.00M +62.5% | -8.00M +90.2% | -82.00M -472.7% | 22.00M +124.7% | -89.00M +50.0% | -178.00M |
Gain on Sale of Securities | - | - | 104.00M | - | - | - | - | - | - | - |
Pre-tax Income | 3.69B +143.9% | 1.51B +240.0% | 445.00M +189.7% | -496.00M -129.5% | 1.68B +24.6% | 1.35B +30.6% | 1.03B -24.8% | 1.37B -3.2% | 1.42B +74.0% | 815.00M |
Provision for Income Taxes | 506.00M +1050.0% | 44.00M -60.0% | 110.00M +233.3% | 33.00M +10.0% | 30.00M -11.8% | 34.00M +21.4% | 28.00M +104.4% | -640.00M -371.2% | 236.00M +448.8% | 43.00M |
Net Income Common Stockholders | 3.18B +116.7% | 1.47B +338.5% | 335.00M +163.3% | -529.00M -132.1% | 1.65B +25.5% | 1.31B +30.9% | 1.00B -50.1% | 2.01B +70.2% | 1.18B +53.1% | 772.00M |
Net Income | 3.18B +116.7% | 1.47B +338.5% | 335.00M +163.3% | -529.00M -132.1% | 1.65B +25.5% | 1.31B +30.9% | 1.00B -50.1% | 2.01B +70.2% | 1.18B +53.1% | 772.00M |
Net Income Including Non-Controlling Interests | 3.18B +116.7% | 1.47B +338.5% | 335.00M +163.3% | -529.00M -132.1% | 1.65B +25.5% | 1.31B +30.9% | 1.00B -50.1% | 2.01B +70.2% | 1.18B +53.1% | 772.00M |
Net Income from Continuing Operations | 3.18B +116.7% | 1.47B +338.5% | 335.00M +163.3% | -529.00M -132.1% | 1.65B +25.5% | 1.31B +30.9% | 1.00B -50.1% | 2.01B +70.2% | 1.18B +53.1% | 772.00M |
Diluted NI Available to Com Stockholders | 3.18B +116.7% | 1.47B +338.5% | 335.00M +163.3% | -529.00M -132.1% | 1.65B +25.5% | 1.31B +30.9% | 1.00B -50.1% | 2.01B +70.2% | 1.18B +53.1% | 772.00M |
Basic EPS | 14.54 | - | 1.6 +162.5% | -2.56 -134.1% | 7.5 +38.1% | 5.43 +41.8% | 3.83 -46.3% | 7.13 +73.9% | 4.1 +57.1% | 2.61 |
Diluted EPS | 13.9 | - | 1.58 +161.7% | -2.56 -134.8% | 7.36 +37.3% | 5.36 +41.4% | 3.79 -46.3% | 7.06 +74.3% | 4.05 +57.0% | 2.58 |
Weighted Average Shares (basic) | 219.00M | - | 209.00M +1.0% | 207.00M -5.9% | 220.00M -9.1% | 242.00M -7.6% | 262.00M -7.1% | 282.00M -2.1% | 288.00M -2.7% | 296.00M |
Weighted Average Shares (diluted) | 229.00M | - | 212.00M +2.4% | 207.00M -7.6% | 224.00M -8.6% | 245.00M -7.5% | 265.00M -7.0% | 285.00M -2.4% | 292.00M -2.3% | 299.00M |
Total Operating Income as Reported | 4.09B +116.6% | 1.89B +318.1% | 452.00M +232.2% | -342.00M -117.5% | 1.96B +31.0% | 1.49B +14.8% | 1.30B -12.6% | 1.49B -9.0% | 1.63B +55.0% | 1.05B |
Total Expenses | 7.97B +11.0% | 7.18B +17.2% | 6.13B -16.3% | 7.32B -24.5% | 9.70B +5.7% | 9.18B +0.6% | 9.13B +2.3% | 8.93B -5.7% | 9.46B -0.8% | 9.54B |
Net Income from Continuing and Discontinued Operation | 3.18B +116.7% | 1.47B +338.5% | 335.00M +163.3% | -529.00M -132.1% | 1.65B +25.5% | 1.31B +30.9% | 1.00B -50.1% | 2.01B +70.2% | 1.18B +53.1% | 772.00M |
Normalized Income | 3.43B +129.7% | 1.49B +7241.9% | 20.33M +105.8% | -353.04M -121.4% | 1.65B +25.0% | 1.32B +22.0% | 1.08B -45.6% | 1.99B +58.7% | 1.26B +33.6% | 940.61M |
Interest Income | 30.00M +20.0% | 25.00M +66.7% | 15.00M +50.0% | 10.00M +400.0% | 2.00M 0.0% | 2.00M -90.0% | 20.00M -76.2% | 84.00M +121.1% | 38.00M +216.7% | 12.00M |
Interest Expense | 284.00M -11.5% | 321.00M -3.3% | 332.00M +6.1% | 313.00M +25.7% | 249.00M +13.2% | 220.00M +9.5% | 201.00M -10.3% | 224.00M -5.1% | 236.00M +6.3% | 222.00M |
Net Interest Income | -254.00M +14.2% | -296.00M +6.6% | -317.00M -4.6% | -303.00M -22.7% | -247.00M -13.3% | -218.00M -20.4% | -181.00M -29.3% | -140.00M +29.3% | -198.00M +5.7% | -210.00M |
EBIT | 3.97B +116.7% | 1.83B +136.0% | 777.00M +524.6% | -183.00M -109.5% | 1.93B +23.0% | 1.57B +27.2% | 1.23B -22.7% | 1.60B -3.5% | 1.65B +59.5% | 1.04B |
EBITDA | 4.25B +103.8% | 2.08B +100.3% | 1.04B +215.5% | 330.00M -86.1% | 2.38B +21.1% | 1.97B +21.9% | 1.61B -24.6% | 2.14B -5.1% | 2.25B +26.1% | 1.79B |
Reconciled Cost of Revenue | 6.64B +17.6% | 5.65B +18.8% | 4.75B -14.0% | 5.52B -28.8% | 7.75B +5.1% | 7.38B +1.1% | 7.30B +5.2% | 6.94B -4.6% | 7.28B +4.6% | 6.95B |
Reconciled Depreciation | 276.00M +10.0% | 251.00M -4.9% | 264.00M -48.5% | 513.00M +13.7% | 451.00M +13.6% | 397.00M +4.7% | 379.00M -29.9% | 541.00M -9.5% | 598.00M -20.2% | 749.00M |