Total Revenue | 32.90B +15.8% | 28.40B +2.3% | 27.75B -2.1% | 28.34B -9.3% | 31.24B +7.2% | 29.15B +14.6% | 25.43B +34.0% | 18.98B +72.9% | 10.98B +151.8% | 4.36B |
Operating Revenue | 32.90B +15.8% | 28.40B +2.3% | 27.75B -2.1% | 28.34B -9.3% | 31.24B +7.2% | 29.15B +14.6% | 25.43B +34.0% | 18.98B +72.9% | 10.98B +151.8% | 4.36B |
Net Income from Continuing Operation Net Minority Interest | 11.06B +66.4% | 6.64B +35.0% | 4.92B +33.8% | 3.68B +21.4% | 3.03B -27.1% | 4.16B +4.3% | 3.98B +117.2% | 1.83B +38.2% | 1.33B +1517.1% | 82.00M |
Total Unusual Items Excluding Goodwill | 2.51B +9746.2% | -26.00M -188.9% | -9.00M -104.8% | 189.00M +46.5% | 129.00M +163.3% | 49.00M +164.5% | -76.00M -20.6% | -63.00M -171.6% | 88.00M +482.6% | -23.00M |
Total Unusual Items | 2.51B +9746.2% | -26.00M -188.9% | -9.00M -104.8% | 189.00M +46.5% | 129.00M +163.3% | 49.00M +164.5% | -76.00M -20.6% | -63.00M -171.6% | 88.00M +482.6% | -23.00M |
Normalized EBITDA | 12.27B +24.7% | 9.84B +37.0% | 7.18B +31.6% | 5.46B +18.1% | 4.62B -16.0% | 5.51B +4.5% | 5.27B +113.2% | 2.47B +30.8% | 1.89B +436.4% | 352.00M |
Tax Rate for Calcs | 0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 363.44M +7697.0% | -4.78M -290.8% | -1.22M -105.3% | 23.06M +55.7% | 14.81M +207.0% | 4.82M +151.2% | -9.42M -75.2% | -5.38M -135.1% | 15.32M +361.8% | -5.85M |
Noncontrolling Interests | -297.00M +36.1% | -465.00M -55.0% | -300.00M -85.2% | -162.00M +12.9% | -186.00M -785.7% | -21.00M -520.0% | 5.00M +400.0% | 1.00M -85.7% | 7.00M +333.3% | -3.00M |
Special Income Charges | 2.29B +6628.6% | -35.00M -84.2% | -19.00M -113.5% | 141.00M +1662.5% | 8.00M -83.0% | 47.00M +209.3% | -43.00M -2050.0% | -2.00M -102.9% | 70.00M | 0 |
Gain on Sale of Business | 2.37B | - | - | 1.00M +110.0% | -10.00M -131.3% | 32.00M | 0 | - | - | - |
Write-offs | 82.00M +28.1% | 64.00M +178.3% | 23.00M | 0 | 0 -100.0% | 4.00M -90.7% | 43.00M +2050.0% | 2.00M 0.0% | 2.00M | 0 |
Restructuring and Mergers Acquisition | 6.00M +120.7% | -29.00M -625.0% | -4.00M +97.2% | -141.00M -1662.5% | -8.00M +57.9% | -19.00M | 0 | 0 +100.0% | -72.00M | 0 |
Other Operating Expenses | -59.00M +34.4% | -90.00M +53.8% | -195.00M +38.3% | -316.00M +19.6% | -393.00M -60.4% | -245.00M -85.6% | -132.00M -153.8% | -52.00M -73.3% | -30.00M -233.3% | -9.00M |
Cost of Revenue | 18.37B +12.2% | 16.38B -8.8% | 17.96B -8.2% | 19.57B -10.4% | 21.84B +10.0% | 19.85B +18.4% | 16.76B +43.2% | 11.71B +63.3% | 7.17B +129.2% | 3.13B |
Gross Profit | 14.54B +20.9% | 12.03B +22.8% | 9.79B +11.6% | 8.77B -6.7% | 9.40B +1.1% | 9.30B +7.3% | 8.67B +19.2% | 7.28B +91.0% | 3.81B +209.3% | 1.23B |
Operating Expense | 4.80B +4.6% | 4.59B -4.9% | 4.82B -8.0% | 5.24B -16.7% | 6.29B +18.1% | 5.33B +15.6% | 4.61B +17.7% | 3.92B +63.1% | 2.40B +111.1% | 1.14B |
Selling General and Administrative | 2.54B -45.7% | 4.68B -6.8% | 5.02B -9.7% | 5.56B -16.9% | 6.69B +19.9% | 5.58B +17.5% | 4.74B +19.4% | 3.97B +63.2% | 2.43B +112.0% | 1.15B |
General and Administrative Expense | 1.60B -58.0% | 3.81B -7.5% | 4.12B -6.6% | 4.41B +10.1% | 4.01B +29.3% | 3.10B +14.7% | 2.70B +19.7% | 2.26B +48.5% | 1.52B +94.3% | 783.00M |
Other General and Administrative | 1.60B -58.0% | 3.81B -7.5% | 4.12B -6.6% | 4.41B +10.1% | 4.01B +29.3% | 3.10B +14.7% | 2.70B +19.7% | 2.26B +48.5% | 1.52B +94.3% | 783.00M |
Selling and Marketing Expense | 941.00M +8.8% | 865.00M -3.6% | 897.00M -21.6% | 1.14B -57.3% | 2.68B +8.2% | 2.48B +21.3% | 2.04B +19.1% | 1.71B +87.7% | 913.00M +150.1% | 365.00M |
Research and Development | 2.32B | - | - | - | - | - | - | - | - | - |
Operating Income | 9.74B +30.9% | 7.44B +49.6% | 4.97B +40.8% | 3.53B +13.6% | 3.11B -21.7% | 3.97B -2.2% | 4.06B +21.0% | 3.36B +138.8% | 1.41B +1411.8% | 93.00M |
Net Non Operating Interest Income Expense | 932.00M -13.1% | 1.07B +15.5% | 928.00M +55.7% | 596.00M +45.4% | 410.00M -21.6% | 523.00M -4.4% | 547.00M +121.5% | 247.00M +165.6% | 93.00M +190.6% | 32.00M |
Non-operating Interest Income | 1.05B -11.9% | 1.20B +13.7% | 1.05B +48.0% | 711.00M +34.2% | 530.00M -14.8% | 622.00M +1.1% | 615.00M +118.1% | 282.00M +203.2% | 93.00M +190.6% | 32.00M |
Non-operating Interest Expense | 122.00M -1.6% | 124.00M 0.0% | 124.00M +7.8% | 115.00M -4.2% | 120.00M +21.2% | 99.00M +45.6% | 68.00M +94.3% | 35.00M | 0 | - |
Other Income Expense | 2.61B +1197.5% | 201.00M +38.6% | 145.00M -40.8% | 245.00M +118.8% | 112.00M -18.8% | 138.00M +302.9% | -68.00M +95.8% | -1.60B -1733.7% | 98.00M +990.9% | -11.00M |
Gain on Sale of Securities | 223.00M +2377.8% | 9.00M -10.0% | 10.00M -79.2% | 48.00M -60.3% | 121.00M +5950.0% | 2.00M +106.1% | -33.00M +45.9% | -61.00M -438.9% | 18.00M +178.3% | -23.00M |
Equity in Earnings of Affiliates | 42.00M -56.3% | 96.00M -24.4% | 127.00M +234.2% | 38.00M +180.9% | -47.00M -347.4% | 19.00M +205.6% | -18.00M -1700.0% | -1.00M -125.0% | 4.00M -63.6% | 11.00M |
Other Non-operating Income (expense) | 58.00M -55.7% | 131.00M +385.2% | 27.00M +50.0% | 18.00M -40.0% | 30.00M -57.1% | 70.00M +169.2% | 26.00M +101.7% | -1.54B -25716.7% | 6.00M +500.0% | 1.00M |
Pre-tax Income | 13.28B +52.4% | 8.71B +44.1% | 6.04B +38.2% | 4.37B +20.4% | 3.63B -21.6% | 4.63B +2.0% | 4.54B +126.7% | 2.00B +25.4% | 1.60B +1300.9% | 114.00M |
Provision for Income Taxes | 1.92B +20.0% | 1.60B +94.3% | 825.00M +54.5% | 534.00M +28.1% | 417.00M -8.6% | 456.00M -19.0% | 563.00M +229.2% | 171.00M -38.5% | 278.00M +858.6% | 29.00M |
Net Income Common Stockholders | 11.06B +66.4% | 6.64B +35.0% | 4.92B +33.8% | 3.68B +21.4% | 3.03B -27.1% | 4.16B +4.3% | 3.98B +117.2% | 1.83B +38.2% | 1.33B +1517.1% | 82.00M |
Net Income | 11.06B +66.4% | 6.64B +35.0% | 4.92B +33.8% | 3.68B +21.4% | 3.03B -27.1% | 4.16B +4.3% | 3.98B +117.2% | 1.83B +38.2% | 1.33B +1517.1% | 82.00M |
Net Income Including Non-Controlling Interests | 11.35B +59.7% | 7.11B +36.2% | 5.22B +36.0% | 3.84B +19.4% | 3.21B -23.0% | 4.18B +5.0% | 3.98B +117.1% | 1.83B +38.9% | 1.32B +1451.8% | 85.00M |
Net Income from Continuing Operations | 11.35B +59.7% | 7.11B +36.2% | 5.22B +36.0% | 3.84B +19.4% | 3.21B -23.0% | 4.18B +5.0% | 3.98B +117.1% | 1.83B +38.9% | 1.32B +1451.8% | 85.00M |
Diluted NI Available to Com Stockholders | 11.06B +66.4% | 6.64B +35.0% | 4.92B +33.8% | 3.68B +21.4% | 3.03B -27.1% | 4.16B +4.3% | 3.98B +117.2% | 1.83B +38.2% | 1.33B +1517.1% | 82.00M |
Basic EPS | 3.6 +67.4% | 2.15 +36.1% | 1.58 +37.4% | 1.15 +26.4% | 0.91 +44.4% | 0.63 -47.1% | 1.19 +98.3% | 0.6 +46.3% | 0.41 +1266.7% | 0.03 |
Diluted EPS | 3.56 +67.9% | 2.12 +36.8% | 1.55 +36.0% | 1.14 +26.7% | 0.9 +45.2% | 0.62 -47.9% | 1.19 +105.2% | 0.58 +41.5% | 0.41 +1266.7% | 0.03 |
Weighted Average Shares (basic) | 3.07B -0.6% | 3.08B -1.2% | 3.12B -2.6% | 3.20B -3.5% | 3.32B -49.9% | 6.63B +97.5% | 3.36B +9.1% | 3.08B -5.3% | 3.25B 0.0% | 3.25B |
Weighted Average Shares (diluted) | 3.11B -0.7% | 3.13B -1.2% | 3.17B -2.0% | 3.23B -3.8% | 3.36B -50.0% | 6.72B +100.3% | 3.36B +6.2% | 3.16B -3.5% | 3.27B 0.0% | 3.27B |
Total Operating Income as Reported | 13.36B +53.4% | 8.71B +43.8% | 6.06B +36.4% | 4.44B +16.9% | 3.80B -19.3% | 4.71B +1.9% | 4.62B +126.7% | 2.04B +28.0% | 1.59B +1446.6% | 103.00M |
Total Expenses | 23.16B +10.5% | 20.96B -8.0% | 22.78B -8.2% | 24.81B -11.8% | 28.13B +11.7% | 25.18B +17.8% | 21.37B +36.8% | 15.63B +63.2% | 9.57B +124.3% | 4.27B |
Net Income from Continuing and Discontinued Operation | 11.06B +66.4% | 6.64B +35.0% | 4.92B +33.8% | 3.68B +21.4% | 3.03B -27.1% | 4.16B +4.3% | 3.98B +117.2% | 1.83B +38.2% | 1.33B +1517.1% | 82.00M |
Normalized Income | 8.91B +33.7% | 6.67B +35.3% | 4.93B +40.4% | 3.51B +20.5% | 2.91B -29.1% | 4.11B +1.5% | 4.05B +114.1% | 1.89B +50.8% | 1.25B +1164.1% | 99.15M |
Interest Income | 1.05B -11.9% | 1.20B +13.7% | 1.05B +48.0% | 711.00M +34.2% | 530.00M -14.8% | 622.00M +1.1% | 615.00M +118.1% | 282.00M +203.2% | 93.00M +190.6% | 32.00M |
Interest Expense | 122.00M -1.6% | 124.00M 0.0% | 124.00M +7.8% | 115.00M -4.2% | 120.00M +21.2% | 99.00M +45.6% | 68.00M +94.3% | 35.00M | 0 | - |
Net Interest Income | 932.00M -13.1% | 1.07B +15.5% | 928.00M +55.7% | 596.00M +45.4% | 410.00M -21.6% | 523.00M -4.4% | 547.00M +121.5% | 247.00M +165.6% | 93.00M +190.6% | 32.00M |
EBIT | 13.40B +51.6% | 8.84B +43.2% | 6.17B +37.5% | 4.49B +19.6% | 3.75B -20.7% | 4.73B +2.7% | 4.61B +126.1% | 2.04B +27.6% | 1.60B +1617.2% | 93.00M |
EBITDA | 14.77B +50.5% | 9.81B +36.8% | 7.17B +27.0% | 5.65B +18.8% | 4.75B -14.4% | 5.55B +7.0% | 5.19B +115.7% | 2.41B +21.8% | 1.98B +500.6% | 329.00M |
Reconciled Cost of Revenue | 18.37B +12.2% | 16.38B -8.8% | 17.96B -8.2% | 19.57B -10.4% | 21.84B +10.0% | 19.85B +18.4% | 16.76B +43.2% | 11.71B +63.3% | 7.17B +129.2% | 3.13B |
Reconciled Depreciation | 1.38B +40.6% | 978.00M -2.6% | 1.00B -13.4% | 1.16B +15.9% | 1.00B +21.5% | 824.00M +41.3% | 583.00M +58.0% | 369.00M -2.6% | 379.00M +60.6% | 236.00M |
