Weighted Average Shares (diluted) | 698.38M +1.4% | 688.70M +2.6% | 671.06M +2.1% | 657.09M +3.6% | 634.11M +5.5% | 600.89M -6.4% | 641.95M +13.1% | 567.40M -1.2% | 574.21M +21.3% | 473.33M |
Total Revenue | - | 53.29B +19.7% | 44.51B +122.1% | 20.04B +0.1% | 20.02B +9.3% | 18.32B -48.6% | 35.67B +15.2% | 30.96B +15.6% | 26.80B +39.2% | 19.25B |
Operating Revenue | - | 48.75B +18.6% | 41.09B +134.4% | 17.53B +0.1% | 17.50B +6.8% | 16.40B -50.7% | 33.26B +13.6% | 29.28B +14.9% | 25.48B +33.6% | 19.07B |
Excise Taxes | - | 83.00M +59.6% | 52.00M +225.0% | 16.00M +166.7% | 6.00M -45.5% | 11.00M -78.0% | 50.00M -64.0% | 139.00M -29.4% | 197.00M -64.8% | 560.00M |
Reconciled Depreciation | - | 1.11B +5.2% | 1.05B -18.5% | 1.29B -8.6% | 1.41B -9.8% | 1.57B +8.0% | 1.45B +47.7% | 982.00M +11.2% | 883.00M +23.0% | 718.00M |
Net Income from Continuing Operation Net Minority Interest | - | 17.07B +72.1% | 9.92B +606.9% | 1.40B +355.1% | -550.00M +83.1% | -3.25B -146.3% | 7.01B +530.5% | 1.11B -48.4% | 2.15B +252.0% | -1.42B |
Total Unusual Items Excluding Goodwill | - | 1.13B +180.4% | -1.41B -454.8% | 396.00M +296.0% | -202.00M +81.1% | -1.07B -135.3% | 3.03B +276.9% | -1.71B -437.7% | 507.00M +289.9% | -267.00M |
Total Unusual Items | - | 1.13B +180.4% | -1.41B -454.8% | 396.00M +296.0% | -202.00M +81.1% | -1.07B -135.3% | 3.03B +276.9% | -1.71B -437.7% | 507.00M +289.9% | -267.00M |
Normalized EBITDA | - | 18.71B +23.1% | 15.20B +201.4% | 5.04B +86.2% | 2.71B -13.3% | 3.13B -66.0% | 9.19B +50.0% | 6.12B +18.1% | 5.19B +19307.4% | -27.00M |
Tax Effect of Unusual Items | - | 169.50M +175.4% | -224.80M -318.3% | 102.96M +303.9% | -50.50M +81.1% | -267.00M -146.4% | 575.51M +234.5% | -428.00M -334.5% | 182.52M +373.4% | -66.75M |
Weighted Average Shares (basic) | 657.75M +0.6% | 654.04M +0.2% | 652.86M -0.6% | 657.09M +3.6% | 634.11M +5.5% | 600.89M +5.8% | 567.87M +3.8% | 547.23M +3.2% | 530.41M +12.1% | 473.33M |
Cost of Revenue | - | 9.99B +23.0% | 8.12B +79.9% | 4.51B -1.8% | 4.60B +14.1% | 4.03B -45.3% | 7.37B +16.6% | 6.32B +35.2% | 4.68B -1.1% | 4.73B |
Diluted EPS | 47.67 +92.4% | 24.78 +67.7% | 14.78 +590.7% | 2.14 +346.0% | -0.87 +83.9% | -5.4 -147.0% | 11.5 +486.7% | 1.96 -48.7% | 3.82 +226.5% | -3.02 |
Gross Profit | - | 43.30B +19.0% | 36.39B +134.4% | 15.53B +0.7% | 15.43B +8.0% | 14.29B -49.5% | 28.29B +14.8% | 24.64B +11.4% | 22.12B +52.4% | 14.52B |
Basic EPS | 50.62 +93.9% | 26.1 +71.8% | 15.19 +600.0% | 2.17 +349.4% | -0.87 +83.9% | -5.4 -143.7% | 12.35 +508.4% | 2.03 -49.8% | 4.04 +233.8% | -3.02 |
Operating Expense | - | 28.34B +15.9% | 24.46B +65.0% | 14.82B -9.0% | 16.29B +7.8% | 15.11B -33.3% | 22.66B +5.1% | 21.57B +14.0% | 18.91B +19.3% | 15.85B |
Selling General and Administrative | - | 15.99B +23.5% | 12.95B +82.4% | 7.10B -9.5% | 7.84B -2.4% | 8.04B -36.1% | 12.58B +1.4% | 12.42B +13.7% | 10.92B +30.3% | 8.38B |
General and Administrative Expense | - | 4.09B +9.2% | 3.74B +31.5% | 2.85B -2.6% | 2.92B -19.6% | 3.64B +10.6% | 3.29B +16.6% | 2.82B +7.6% | 2.62B +4.1% | 2.52B |
Other General and Administrative | - | 4.09B +9.2% | 3.74B +31.5% | 2.85B -2.6% | 2.92B -19.6% | 3.64B +10.6% | 3.29B +16.6% | 2.82B +7.6% | 2.62B +4.1% | 2.52B |
Selling and Marketing Expense | - | 11.90B +29.3% | 9.20B +116.5% | 4.25B -13.7% | 4.92B +11.7% | 4.41B -52.6% | 9.29B -3.1% | 9.60B +15.7% | 8.29B +41.5% | 5.86B |
Research and Development | - | 13.14B +8.4% | 12.12B +45.3% | 8.34B -7.2% | 8.99B +17.3% | 7.67B -28.1% | 10.67B +10.9% | 9.62B +16.5% | 8.26B +7.4% | 7.69B |
Other Operating Expenses | - | -787.00M -29.4% | -608.00M +1.6% | -618.00M -12.4% | -550.00M +8.5% | -601.00M -2.0% | -589.00M -25.6% | -469.00M -77.7% | -264.00M -19.5% | -221.00M |
Operating Income | - | 14.96B +25.4% | 11.93B +1590.1% | 706.00M +182.0% | -861.00M -4.7% | -822.00M -114.6% | 5.63B +83.1% | 3.07B -4.1% | 3.21B +340.9% | -1.33B |
Net Non Operating Interest Income Expense | - | 606.00M +2534.8% | 23.00M -95.7% | 532.00M -6.2% | 567.00M +20.4% | 471.00M +12.9% | 417.00M +6.6% | 391.00M +231.2% | -298.00M -80.6% | -165.00M |
Non-operating Interest Income | - | 2.34B +12.0% | 2.09B +2.2% | 2.05B -4.0% | 2.13B -2.5% | 2.19B +4.4% | 2.09B +10.3% | 1.90B +92.2% | 988.00M +74.3% | 567.00M |
Non-operating Interest Expense | - | 1.74B -16.1% | 2.07B +36.5% | 1.51B -3.3% | 1.56B -8.8% | 1.72B +2.3% | 1.68B +11.2% | 1.51B +17.3% | 1.29B +75.7% | 732.00M |
Total Other Finance Cost | - | - | - | - | - | - | - | - | - | 101.97M |
Other Income Expense | - | 1.43B +212.4% | -1.27B -191.3% | 1.40B +889.3% | -177.00M +79.7% | -874.00M -128.7% | 3.04B +297.0% | -1.54B -351.1% | 615.00M +348.0% | -248.00M |
Gain on Sale of Securities | - | 1.25B +197.1% | -1.29B -195.9% | 1.34B +1368.9% | -106.00M +91.5% | -1.25B -155.1% | 2.27B +219.7% | -1.90B -200.8% | 1.89B +960.7% | -219.00M |
Equity in Earnings of Affiliates | - | 0 | 0 -100.0% | 1.14B | 0 | 0 | - | - | - | - |
Special Income Charges | - | -122.00M -6.1% | -115.00M +87.9% | -949.00M -888.5% | -96.00M -151.6% | 186.00M -75.4% | 755.00M +301.6% | 188.00M +113.6% | -1.38B -2770.8% | -48.00M |
Write-offs | - | 122.00M +6.1% | 115.00M -87.9% | 949.00M +888.5% | 96.00M -89.4% | 905.00M +327.4% | -398.00M -752.5% | 61.00M -95.6% | 1.38B +2770.8% | 48.00M |
Gain on Sale of Business | - | - | - | 0 | 0 -100.0% | 1.09B +205.6% | 357.00M +43.4% | 249.00M | 0 | 0 |
Other Non-operating Income (expense) | - | 303.00M +133.1% | 130.00M +197.0% | -134.00M -636.0% | 25.00M -87.1% | 194.00M +1516.7% | 12.00M -92.9% | 168.00M +55.6% | 108.00M +468.4% | 19.00M |
Pre-tax Income | - | 17.00B +59.2% | 10.68B +305.3% | 2.63B +659.4% | -471.00M +61.6% | -1.23B -113.5% | 9.09B +373.0% | 1.92B -45.5% | 3.52B +302.1% | -1.74B |
Provision for Income Taxes | - | 2.60B +48.8% | 1.75B +156.6% | 682.00M +152.6% | 270.00M -23.9% | 355.00M -79.6% | 1.74B +119.7% | 793.00M -38.3% | 1.28B +166.6% | 482.00M |
Equity in Earnings of Affiliates, Net of Tax | - | 2.83B +163.8% | 1.07B +282.9% | -586.00M -710.4% | 96.00M +105.7% | -1.69B -386.7% | -347.00M -984.4% | -32.00M +50.8% | -65.00M -110.8% | 602.00M |
Net Income Common Stockholders | - | 17.07B +72.1% | 9.92B +606.9% | 1.40B +355.1% | -550.00M +83.1% | -3.25B -146.3% | 7.01B +530.5% | 1.11B -48.4% | 2.15B +252.0% | -1.42B |
Net Income | - | 17.07B +72.1% | 9.92B +606.9% | 1.40B +355.1% | -550.00M +83.1% | -3.25B -146.3% | 7.01B +530.5% | 1.11B -48.4% | 2.15B +252.0% | -1.42B |
Net Income Including Non-Controlling Interests | - | 17.23B +72.2% | 10.00B +631.7% | 1.37B +311.9% | -645.00M +80.3% | -3.27B -146.7% | 7.00B +538.5% | 1.10B -49.6% | 2.17B +233.9% | -1.62B |
Net Income from Continuing Operations | - | 17.23B +72.2% | 10.00B +631.7% | 1.37B +311.9% | -645.00M +80.3% | -3.27B -146.7% | 7.00B +538.5% | 1.10B -49.6% | 2.17B +233.9% | -1.62B |
Noncontrolling Interests | - | -160.00M -90.5% | -84.00M -333.3% | 36.00M -62.1% | 95.00M +331.8% | 22.00M +69.2% | 13.00M -18.8% | 16.00M +184.2% | -19.00M -109.2% | 206.00M |
Diluted NI Available to Com Stockholders | - | 17.07B +72.1% | 9.92B +606.9% | 1.40B +355.1% | -550.00M +83.1% | -3.25B -144.0% | 7.38B +564.0% | 1.11B -49.6% | 2.21B +255.6% | -1.42B |
Average Dilution Earnings | - | - | - | - | 0 | 0 -100.0% | 373.00M | 0 -100.0% | 52.00M | 0 |
Total Operating Income as Reported | - | 14.18B +25.2% | 11.32B +12768.2% | 88.00M +106.2% | -1.41B +0.8% | -1.42B -128.2% | 5.04B +93.5% | 2.60B -11.5% | 2.94B +289.6% | -1.55B |
Total Expenses | - | 38.33B +17.7% | 32.58B +68.5% | 19.33B -7.4% | 20.88B +9.1% | 19.14B -36.3% | 30.04B +7.7% | 27.89B +18.2% | 23.59B +14.6% | 20.58B |
Net Income from Continuing and Discontinued Operation | - | 17.07B +72.1% | 9.92B +606.9% | 1.40B +355.1% | -550.00M +83.1% | -3.25B -146.3% | 7.01B +530.5% | 1.11B -48.4% | 2.15B +252.0% | -1.42B |
Normalized Income | - | 16.11B +45.1% | 11.10B +899.9% | 1.11B +378.5% | -398.50M +83.7% | -2.45B -153.7% | 4.56B +90.2% | 2.40B +30.9% | 1.83B +250.3% | -1.22B |
Interest Income | - | 2.34B +12.0% | 2.09B +2.2% | 2.05B -4.0% | 2.13B -2.5% | 2.19B +4.4% | 2.09B +10.3% | 1.90B +92.2% | 988.00M +74.3% | 567.00M |
Interest Expense | - | 1.74B -16.1% | 2.07B +36.5% | 1.51B -3.3% | 1.56B -8.8% | 1.72B +2.3% | 1.68B +11.2% | 1.51B +17.3% | 1.29B +75.7% | 732.00M |
Net Interest Income | - | 606.00M +2534.8% | 23.00M -95.7% | 532.00M -6.2% | 567.00M +20.4% | 471.00M +12.9% | 417.00M +6.6% | 391.00M +231.2% | -298.00M -80.6% | -165.00M |
EBIT | - | 18.74B +47.0% | 12.75B +207.2% | 4.15B +279.3% | 1.09B +122.8% | 491.00M -95.4% | 10.76B +213.9% | 3.43B -28.7% | 4.81B +575.3% | -1.01B |
EBITDA | - | 19.84B +43.8% | 13.80B +153.7% | 5.44B +117.0% | 2.51B +21.9% | 2.06B -83.2% | 12.21B +176.9% | 4.41B -22.5% | 5.69B +2036.4% | -294.00M |
Reconciled Cost of Revenue | - | 9.99B +23.0% | 8.12B +79.9% | 4.51B -1.8% | 4.60B +14.1% | 4.03B -45.3% | 7.37B +16.6% | 6.32B +35.2% | 4.68B -1.1% | 4.73B |
