Total Revenue | 94.83B -2.9% | 97.69B +0.9% | 96.77B +18.8% | 81.46B +51.4% | 53.82B +70.7% | 31.54B +28.3% | 24.58B +14.5% | 21.46B +82.5% | 11.76B +68.0% | 7.00B |
Operating Revenue | 94.83B -2.9% | 97.69B +0.9% | 96.77B +18.8% | 81.46B +51.4% | 53.82B +70.7% | 31.54B +28.3% | 24.58B +14.5% | 21.46B +82.5% | 11.76B +68.0% | 7.00B |
Total Unusual Items Excluding Goodwill | -494.00M +27.8% | -684.00M | 0 +100.0% | -176.00M -751.9% | 27.00M | 0 +100.0% | -149.00M -10.4% | -135.00M | 0 | 0 |
Total Unusual Items | -494.00M +27.8% | -684.00M | 0 +100.0% | -176.00M -751.9% | 27.00M | 0 +100.0% | -149.00M -10.4% | -135.00M | 0 | 0 |
Normalized EBITDA | 12.26B -20.4% | 15.39B +4.0% | 14.80B -17.0% | 17.83B +85.8% | 9.60B +127.2% | 4.22B +81.8% | 2.32B +37.1% | 1.69B +1760.8% | -102.00M -125.5% | 399.56M |
Tax Rate for Calcs | 0.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -133.38M +2.5% | -136.80M | 0 +100.0% | -14.08M -574.1% | 2.97M | 0 +100.0% | -40.23M -10.4% | -36.45M | 0 | 0 |
Other Income Expense | -913.00M -8400.0% | 11.00M -93.6% | 172.00M +178.5% | -219.00M -235.2% | 162.00M +232.8% | -122.00M -17.3% | -104.00M +8.0% | -113.00M +9.6% | -125.00M -212.3% | 111.27M |
Other Non-operating Income (expense) | -419.00M -160.3% | 695.00M +304.1% | 172.00M +500.0% | -43.00M -131.9% | 135.00M +210.7% | -122.00M -371.1% | 45.00M +104.5% | 22.00M +117.6% | -125.00M -212.3% | 111.27M |
Special Income Charges | -494.00M +27.8% | -684.00M | 0 +100.0% | -176.00M -751.9% | 27.00M | 0 +100.0% | -149.00M -10.4% | -135.00M | 0 | 0 |
Restructuring and Mergers Acquisition | 494.00M -27.8% | 684.00M | 0 -100.0% | 176.00M +751.9% | -27.00M | 0 -100.0% | 149.00M +10.4% | 135.00M | 0 | 0 |
Research and Development | 6.41B +41.2% | 4.54B +14.4% | 3.97B +29.1% | 3.08B +18.6% | 2.59B +73.9% | 1.49B +11.0% | 1.34B -8.0% | 1.46B +6.0% | 1.38B +65.1% | 834.41M |
Cost of Revenue | 77.73B -3.1% | 80.24B +1.4% | 79.11B +30.5% | 60.61B +50.7% | 40.22B +61.5% | 24.91B +21.4% | 20.51B +17.7% | 17.42B +82.7% | 9.54B +76.6% | 5.40B |
Gross Profit | 17.09B -2.0% | 17.45B -1.2% | 17.66B -15.3% | 20.85B +53.3% | 13.61B +105.2% | 6.63B +62.9% | 4.07B +0.7% | 4.04B +81.8% | 2.22B +39.0% | 1.60B |
Operating Expense | 12.24B +26.4% | 9.69B +10.5% | 8.77B +24.9% | 7.02B -1.3% | 7.11B +53.4% | 4.64B +16.2% | 3.99B -7.1% | 4.29B +11.4% | 3.85B +70.1% | 2.27B |
Selling General and Administrative | 5.83B +13.3% | 5.15B +7.3% | 4.80B +21.6% | 3.95B -12.6% | 4.52B +43.6% | 3.15B +18.9% | 2.65B -6.7% | 2.83B +14.5% | 2.48B +73.0% | 1.43B |
Operating Income | 4.85B -37.5% | 7.76B -12.7% | 8.89B -35.7% | 13.83B +112.9% | 6.50B +225.8% | 1.99B +2392.5% | 80.00M +131.6% | -253.00M +84.5% | -1.63B -144.6% | -667.34M |
Net Non Operating Interest Income Expense | 1.34B +10.1% | 1.22B +34.0% | 910.00M +758.5% | 106.00M +133.7% | -315.00M +56.1% | -718.00M -12.0% | -641.00M -0.3% | -639.00M -41.4% | -452.00M -137.5% | -190.28M |
Non-operating Interest Income | 1.68B +7.1% | 1.57B +47.2% | 1.07B +258.9% | 297.00M +430.4% | 56.00M +86.7% | 30.00M -31.8% | 44.00M +83.3% | 24.00M +26.3% | 19.00M +122.7% | 8.53M |
Non-operating Interest Expense | 338.00M -3.4% | 350.00M +124.4% | 156.00M -18.3% | 191.00M -48.5% | 371.00M -50.4% | 748.00M +9.2% | 685.00M +3.3% | 663.00M +40.8% | 471.00M +136.9% | 198.81M |
Pre-tax Income | 5.28B -41.3% | 8.99B -9.9% | 9.97B -27.3% | 13.72B +116.3% | 6.34B +449.7% | 1.15B +273.5% | -665.00M +33.8% | -1.00B +54.5% | -2.21B -196.0% | -746.35M |
Provision for Income Taxes | 1.42B -22.5% | 1.84B +136.7% | -5.00B -541.8% | 1.13B +61.9% | 699.00M +139.4% | 292.00M +165.5% | 110.00M +89.7% | 58.00M +81.3% | 32.00M +19.9% | 26.70M |
Net Income Common Stockholders | 3.79B -46.8% | 7.13B -52.5% | 15.00B +19.2% | 12.58B +127.8% | 5.52B +700.6% | 690.00M +179.3% | -870.00M +10.9% | -976.00M +50.3% | -1.96B -190.7% | -674.91M |
Net Income | 3.79B -46.8% | 7.13B -52.5% | 15.00B +19.2% | 12.58B +127.8% | 5.52B +666.2% | 721.00M +183.6% | -862.00M +11.7% | -976.00M +50.3% | -1.96B -190.7% | -674.91M |
Net Income Including Non-Controlling Interests | 3.85B -46.1% | 7.15B -52.2% | 14.97B +19.0% | 12.59B +123.0% | 5.64B +554.8% | 862.00M +211.2% | -775.00M +27.1% | -1.06B +52.6% | -2.24B -189.9% | -773.05M |
Net Income from Continuing Operations | 3.85B -46.1% | 7.15B -52.2% | 14.97B +19.0% | 12.59B +123.0% | 5.64B +554.8% | 862.00M +211.2% | -775.00M +27.1% | -1.06B +52.6% | -2.24B -189.9% | -773.05M |
Noncontrolling Interests | -61.00M -165.2% | -23.00M -192.0% | 25.00M +725.0% | -4.00M +96.7% | -120.00M +14.9% | -141.00M -62.1% | -87.00M -200.0% | 87.00M -68.8% | 279.00M +184.3% | 98.13M |
Diluted NI Available to Com Stockholders | 3.79B -46.8% | 7.13B -52.5% | 15.00B +19.2% | 12.58B +127.4% | 5.53B +701.9% | 690.00M +179.3% | -870.00M +10.9% | -976.00M +50.3% | -1.96B -190.7% | -674.91M |
Otherunder Preferred Stock Dividend | - | - | - | - | -5.00M -116.1% | 31.00M +287.5% | 8.00M | - | - | - |
Basic EPS | 1.177 -47.2% | 2.23 -52.9% | 4.73 +17.7% | 4.02 +115.0% | 1.87 +648.0% | 0.25 +175.8% | -0.33 +13.2% | -0.38 +51.9% | -0.79 -154.8% | -0.31 |
Average Dilution Earnings | - | 0 | 0 -100.0% | 1.00M -88.9% | 9.00M | 0 | 0 | - | - | - |
Diluted EPS | 1.08 -47.1% | 2.04 -52.7% | 4.31 +19.1% | 3.62 +122.1% | 1.63 +676.2% | 0.21 +163.6% | -0.33 +13.2% | -0.38 +51.9% | -0.79 -154.8% | -0.31 |
Weighted Average Shares (basic) | 3.22B +0.9% | 3.20B +0.7% | 3.17B +1.4% | 3.13B +5.8% | 2.96B +2.7% | 2.88B +8.5% | 2.65B +3.8% | 2.56B +2.9% | 2.49B +14.9% | 2.16B |
Weighted Average Shares (diluted) | 3.53B +0.8% | 3.50B +0.4% | 3.48B +0.2% | 3.48B +2.6% | 3.39B +17.6% | 2.88B +8.5% | 2.65B +3.8% | 2.56B +2.9% | 2.49B +14.9% | 2.16B |
Total Operating Income as Reported | 4.36B -38.5% | 7.08B -20.4% | 8.89B -34.9% | 13.66B +109.4% | 6.52B +427.1% | -1.99B -2989.9% | 69.00M +117.8% | -388.00M +76.2% | -1.63B -144.6% | -667.34M |
Total Expenses | 89.98B +0.1% | 89.93B +2.3% | 87.88B +29.9% | 67.63B +42.9% | 47.33B +60.2% | 29.54B +20.6% | 24.50B +12.8% | 21.71B +62.2% | 13.39B +74.6% | 7.67B |
Net Income from Continuing and Discontinued Operation | 3.79B -46.8% | 7.13B -52.5% | 15.00B +19.2% | 12.58B +127.8% | 5.52B +666.2% | 721.00M +183.6% | -862.00M +11.7% | -976.00M +50.3% | -1.96B -190.7% | -674.91M |
Normalized Income | 4.15B -45.9% | 7.68B -48.8% | 15.00B +17.7% | 12.74B +131.7% | 5.50B +662.8% | 721.00M +195.7% | -753.23M +14.2% | -877.45M +55.3% | -1.96B -190.7% | -674.91M |
Rent Expense (supplemental) | - | 1.00B -20.9% | 1.27B -16.0% | 1.51B +54.3% | 978.00M +73.7% | 563.00M +22.7% | 459.00M -5.9% | 488.00M -31.1% | 708.00M +46.9% | 481.99M |
Interest Income | 1.68B +7.1% | 1.57B +47.2% | 1.07B +258.9% | 297.00M +430.4% | 56.00M +86.7% | 30.00M -31.8% | 44.00M +83.3% | 24.00M +26.3% | 19.00M +122.7% | 8.53M |
Interest Expense | 338.00M -3.4% | 350.00M +124.4% | 156.00M -18.3% | 191.00M -48.5% | 371.00M -50.4% | 748.00M +9.2% | 685.00M +3.3% | 663.00M +40.8% | 471.00M +136.9% | 198.81M |
Net Interest Income | 1.34B +10.1% | 1.22B +34.0% | 910.00M +758.5% | 106.00M +133.7% | -315.00M +56.1% | -718.00M -12.0% | -641.00M -0.3% | -639.00M -41.4% | -452.00M -137.5% | -190.28M |
EBIT | 5.62B -39.9% | 9.34B -7.8% | 10.13B -27.2% | 13.91B +107.2% | 6.71B +253.0% | 1.90B +9410.0% | 20.00M +105.8% | -342.00M +80.3% | -1.74B -217.4% | -547.54M |
EBITDA | 11.76B -20.0% | 14.71B -0.6% | 14.80B -16.2% | 17.66B +83.4% | 9.63B +127.9% | 4.22B +94.3% | 2.17B +39.4% | 1.56B +1628.4% | -102.00M -125.5% | 399.56M |
Reconciled Cost of Revenue | 77.73B -3.1% | 80.24B +1.4% | 79.11B +30.5% | 60.61B +50.7% | 40.22B +61.5% | 24.91B +21.4% | 20.51B +17.7% | 17.42B +82.7% | 9.54B +76.6% | 5.40B |
Reconciled Depreciation | 6.15B +14.5% | 5.37B +15.0% | 4.67B +24.6% | 3.75B +28.7% | 2.91B +25.4% | 2.32B +7.8% | 2.15B +13.3% | 1.90B +16.2% | 1.64B +72.7% | 947.10M |
Net Income from Continuing Operation Net Minority Interest | 3.79B -46.8% | 7.13B -52.5% | 15.00B +19.2% | 12.58B +127.8% | 5.52B +666.2% | 721.00M +183.6% | -862.00M +11.7% | -976.00M +50.3% | -1.96B -190.7% | -674.91M |
