Total Revenue | 21.95B | - | - | - | 16.05B +10.0% | 14.58B +3.8% | 14.04B +3.7% | 13.55B +5.8% | 12.81B |
Revenue | - | 20.56B +7.1% | 19.20B +6.6% | 18.01B | - | - | - | - | - |
Operating Revenue | 21.95B | - | - | - | 16.05B +10.0% | 14.58B +3.8% | 14.04B +3.7% | 13.55B +5.8% | 12.81B |
Tax Effect of Unusual Items | 666.4K | - | - | - | -4.48M -1744.3% | 272.3K +111.0% | -2.48M -253.6% | 1.61M +614.6% | -313.2K |
Weighted Average Shares (diluted) | 403.30M | - | - | - | 421.10M -1.6% | 428.10M -1.1% | 432.70M -1.1% | 437.60M -1.3% | 443.30M |
Weighted Average Shares (basic) | 402.30M | - | - | - | 418.80M -1.8% | 426.30M -1.0% | 430.80M -1.0% | 435.00M -1.3% | 440.60M |
Diluted EPS | 10.94 | - | - | - | 7 +15.3% | 6.07 +6.5% | 5.7 +8.8% | 5.24 +43.2% | 3.66 |
Basic EPS | 10.97 | - | - | - | 7.04 +15.4% | 6.1 +6.5% | 5.73 +8.7% | 5.27 +43.2% | 3.68 |
Gain on Sale of Property, Plant and Equipment | 0 | - | - | - | 7.50M -23.5% | 9.80M +63.3% | 6.00M +46.3% | 4.10M +485.7% | 700.0K |
Equity in Earnings of Affiliates | 8.40M | - | - | - | - | - | - | - | - |
Cost of Revenue | 11.76B +6.3% | 11.06B +5.9% | 10.44B +5.2% | 9.92B +4.9% | 9.46B +9.5% | 8.64B +2.3% | 8.45B +5.3% | 8.02B +3.4% | 7.76B |
Gross Profit | 10.19B +7.2% | 9.50B +8.4% | 8.76B +8.3% | 8.09B +22.9% | 6.58B +10.8% | 5.94B +6.1% | 5.60B +1.3% | 5.53B +9.4% | 5.05B |
Operating Expense | 4.41B | - | - | - | 3.23B +6.3% | 3.04B +1.2% | 3.00B -2.0% | 3.06B +3.5% | 2.96B |
SG&A Expenses | - | 4.03B +7.9% | 3.74B +5.2% | 3.55B | - | - | - | - | - |
Selling General and Administrative | 4.41B | - | - | - | 3.23B +6.3% | 3.04B +1.2% | 3.00B -2.0% | 3.06B +3.5% | 2.96B |
General and Administrative Expense | - | - | - | - | 3.23B | - | - | - | - |
Salaries and Wages | - | - | - | - | -61.70M | - | - | - | - |
Other General and Administrative | - | - | - | - | 3.23B | - | - | - | - |
Operating Income | 5.78B +6.8% | 5.41B +9.4% | 4.95B +9.8% | 4.51B +34.4% | 3.35B +15.5% | 2.90B +11.8% | 2.60B +5.4% | 2.46B +17.8% | 2.09B |
R&D Expense | - | 36.40M +7.1% | 34.00M +10.4% | 30.80M | - | - | - | - | - |
Net Non Operating Interest Income Expense | -88.30M | - | - | - | 410.90M +2.9% | 399.20M -23.6% | 522.60M -1.3% | 529.60M +18.4% | 447.30M |
Operating Expenses | - | 15.15B +6.3% | 14.26B +5.5% | 13.51B | - | - | - | - | - |
Non-operating Interest Income | 371.00M | - | - | - | 492.80M +7.4% | 458.90M -27.1% | 629.70M -4.5% | 659.50M +19.9% | 550.00M |
Non-operating Interest Expense | 459.30M | - | - | - | 81.90M +37.2% | 59.70M -44.3% | 107.10M -17.6% | 129.90M +26.5% | 102.70M |
Other Income Expense | 39.60M | - | - | - | 41.80M -30.1% | 59.80M -5.8% | 63.50M +370.4% | 13.50M +105.3% | -255.60M |
Gain on Sale of Securities | 2.90M | - | - | - | -4.40M -138.9% | 11.30M -12.4% | 12.90M -12.8% | 14.80M +692.0% | -2.50M |
Special Income Charges | 0 | - | - | - | -15.50M -53.5% | -10.10M +57.7% | -23.90M -198.8% | -8.00M -1242.9% | 700.0K |
Write-offs | - | - | - | - | 23.00M +15.6% | 19.90M -33.4% | 29.90M +147.1% | 12.10M | 0 |
Impairment of Capital Assets | - | - | - | - | - | - | - | 12.10M | 0 |
Other Special Charges | - | - | - | - | - | - | - | - | 319.60M |
Other Non-operating Income (expense) | 28.30M | - | - | - | 61.70M +5.3% | 58.60M -21.3% | 74.50M +1011.9% | 6.70M +102.6% | -253.80M |
Pre-tax Income | 5.73B | - | - | - | 3.80B +13.2% | 3.36B +5.6% | 3.18B +5.9% | 3.01B +31.7% | 2.28B |
Interest Inc.(Exp.),Net-Non-Op., Total | - | -138.10M -9.6% | -126.00M -6.3% | -118.50M | - | - | - | - | - |
Provision for Income Taxes | 1.32B +7.0% | 1.23B +9.8% | 1.12B +9.2% | 1.03B +19.9% | 855.20M +12.1% | 762.70M +6.5% | 716.10M +0.5% | 712.80M +79.2% | 397.70M |
Other, Net | - | 31.30M -8.5% | 34.20M -32.7% | 50.80M | - | - | - | - | - |
Net Income Common Stockholders | 4.41B | - | - | - | 2.95B +13.5% | 2.60B +5.4% | 2.47B +7.6% | 2.29B +21.6% | 1.88B |
Net Income Before Taxes | - | 5.31B +9.0% | 4.87B +9.8% | 4.44B | - | - | - | - | - |
Net Income | 4.41B +8.2% | 4.08B +8.7% | 3.75B +10.0% | 3.41B +15.7% | 2.95B +13.5% | 2.60B +5.4% | 2.47B +7.6% | 2.29B +21.6% | 1.88B |
Net Income Including Non-Controlling Interests | 4.41B | - | - | - | 2.95B +13.5% | 2.60B +5.4% | 2.47B +7.6% | 2.29B +21.6% | 1.88B |
Net Income from Continuing Operations | 4.41B | - | - | - | 2.95B +13.5% | 2.60B +5.4% | 2.47B +7.6% | 2.29B +21.6% | 1.88B |
Diluted NI Available to Com Stockholders | 4.41B | - | - | - | 2.95B +13.5% | 2.60B +5.4% | 2.47B +7.6% | 2.29B +21.6% | 1.88B |
Total Expenses | 16.17B | - | - | - | 12.70B +8.7% | 11.68B +2.0% | 11.45B +3.3% | 11.09B +3.4% | 10.72B |
Net Income After Taxes | - | 4.08B +8.7% | 3.75B +10.0% | 3.41B | - | - | - | - | - |
Net Income from Continuing and Discontinued Operation | 4.41B | - | - | - | 2.95B +13.5% | 2.60B +5.4% | 2.47B +7.6% | 2.29B +21.6% | 1.88B |
Net Income Before Extra. Items | - | 4.08B +8.7% | 3.75B +10.0% | 3.41B | - | - | - | - | - |
Normalized Income | 4.41B | - | - | - | 2.96B +14.1% | 2.60B +5.0% | 2.48B +8.2% | 2.29B +21.3% | 1.89B |
Interest Income | 371.00M | - | - | - | 492.80M +7.4% | 458.90M -27.1% | 629.70M -4.5% | 659.50M +19.9% | 550.00M |
Income Available to Com Excl ExtraOrd | - | 4.08B +8.7% | 3.75B +10.0% | 3.41B | - | - | - | - | - |
Interest Expense | 459.30M | - | - | - | 81.90M +37.2% | 59.70M -44.3% | 107.10M -17.6% | 129.90M +26.5% | 102.70M |
Income Available to Com Incl ExtraOrd | - | 4.08B +8.7% | 3.75B +10.0% | 3.41B | - | - | - | - | - |
Net Interest Income | -88.30M | - | - | - | 410.90M +2.9% | 399.20M -23.6% | 522.60M -1.3% | 529.60M +18.4% | 447.30M |
Diluted Net Income | - | 4.08B +8.7% | 3.75B +10.0% | 3.41B | - | - | - | - | - |
EBIT | 6.19B | - | - | - | 3.89B +13.6% | 3.42B +4.0% | 3.29B +4.9% | 3.14B +31.5% | 2.39B |
Diluted Weighted Average Shares | - | 408.70M -0.8% | 412.20M -0.8% | 415.70M | - | - | - | - | - |
EBITDA | 6.78B | - | - | - | 4.40B +11.9% | 3.93B +4.3% | 3.77B +6.4% | 3.54B +28.3% | 2.76B |
Diluted EPS Excluding ExtraOrd Items | - | 9.982 +9.7% | 9.102 +10.9% | 8.208 | - | - | - | - | - |
Reconciled Cost of Revenue | 11.76B | - | - | - | 9.46B +9.5% | 8.64B +2.3% | 8.45B +5.3% | 8.02B +3.4% | 7.76B |
DPS - Common Stock Primary Issue | - | 5.88 +10.9% | 5.3 +15.7% | 4.58 | - | - | - | - | - |
Reconciled Depreciation | 585.90M | - | - | - | 515.10M +0.9% | 510.70M +6.4% | 480.00M +17.4% | 409.00M +8.3% | 377.60M |
Gain (Loss) on Sale of Assets | - | 5.00M -70.8% | 17.10M | - | - | - | - | - | - |
Net Income from Continuing Operation Net Minority Interest | 4.41B | - | - | - | 2.95B +13.5% | 2.60B +5.4% | 2.47B +7.6% | 2.29B +21.6% | 1.88B |
Diluted Normalized EPS | - | 10 +9.4% | 9.14 +11.0% | 8.231 | - | - | - | - | - |
Total Unusual Items Excluding Goodwill | 2.90M | - | - | - | -19.90M -1758.3% | 1.20M +110.9% | -11.00M -261.8% | 6.80M +477.8% | -1.80M |
Unusual Expense (Income) | - | 19.30M -54.0% | 42.00M +1900.0% | 2.10M | - | - | - | - | - |
Total Unusual Items | 2.90M | - | - | - | -19.90M -1758.3% | 1.20M +110.9% | -11.00M -261.8% | 6.80M +477.8% | -1.80M |
Normalized EBITDA | 6.77B | - | - | - | 4.42B +12.5% | 3.93B +4.0% | 3.78B +6.9% | 3.54B +28.0% | 2.76B |
Tax Rate for Calcs | 0.23 | - | - | - | 0 | 0 | 0 | 0 | 0 |