Total Revenue | 5.14B +9.7% | 4.68B +10.6% | 4.23B +11.7% | 3.79B -3.5% | 3.93B +4.1% | 3.78B +4.6% | 3.61B +4.9% | 3.44B +2.5% | 3.36B +1.7% | 3.30B |
Operating Revenue | 5.14B +9.7% | 4.68B +10.6% | 4.23B +11.7% | 3.79B -3.5% | 3.93B +4.1% | 3.78B +4.6% | 3.61B +4.9% | 3.44B +2.5% | 3.36B +1.7% | 3.30B |
Net Income from Continuing Operation Net Minority Interest | 1.11B +5.7% | 1.05B +11.3% | 944.00M +15.1% | 820.00M -35.1% | 1.26B +78.1% | 709.00M +14.2% | 621.00M +9.5% | 567.00M +33.1% | 426.00M -9.0% | 468.00M |
Normalized EBITDA | 2.93B +9.8% | 2.67B +13.1% | 2.36B +14.0% | 2.07B +7.2% | 1.93B +0.4% | 1.93B +4.3% | 1.84B +7.2% | 1.72B +0.1% | 1.72B +12.1% | 1.53B |
Total Unusual Items Excluding Goodwill | - | - | - | 19.00M -97.5% | 747.00M | - | -44.00M -18.9% | -37.00M -511.1% | 9.00M -10.0% | 10.00M |
Tax Rate for Calcs | 0.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Unusual Items | - | - | - | 19.00M -97.5% | 747.00M | - | -44.00M -18.9% | -37.00M -511.1% | 9.00M -10.0% | 10.00M |
Tax Effect of Unusual Items | 0 | - | - | 3.55M -97.9% | 171.81M | - | -11.18M -7.1% | -10.43M -389.8% | 3.60M -8.2% | 3.92M |
Other Non-operating Income (expense) | 68.00M -2.9% | 70.00M -11.4% | 79.00M -18.6% | 97.00M +1.0% | 96.00M +35.2% | 71.00M +57.8% | 45.00M +28.6% | 35.00M +337.5% | 8.00M -20.0% | 10.00M |
Cost of Revenue | 2.02B +8.7% | 1.86B +8.0% | 1.72B +8.2% | 1.59B -10.6% | 1.78B +9.6% | 1.62B +5.1% | 1.54B +4.4% | 1.48B +8.0% | 1.37B -8.7% | 1.50B |
Other Cost of Revenue | - | 1.86B +8.0% | 1.72B +8.2% | 1.59B -10.6% | 1.78B +9.6% | 1.62B +5.1% | 1.54B +4.4% | 1.48B +8.0% | 1.37B -8.7% | 1.50B |
Gross Profit | 3.12B +10.4% | 2.83B +12.4% | 2.51B +14.1% | 2.20B +2.3% | 2.15B -0.1% | 2.15B +4.3% | 2.07B +5.4% | 1.96B -1.4% | 1.99B +10.3% | 1.80B |
Operating Expense | 1.24B +12.1% | 1.11B +9.7% | 1.01B +8.6% | 930.00M -2.8% | 957.00M +5.5% | 907.00M +6.5% | 852.00M +3.6% | 822.00M +9.5% | 751.00M +3.2% | 728.00M |
Depreciation Amortization Depletion | 894.00M +13.5% | 788.00M +11.9% | 704.00M +8.5% | 649.00M +2.0% | 636.00M +5.3% | 604.00M +3.8% | 582.00M +6.8% | 545.00M +10.8% | 492.00M +4.7% | 470.00M |
Depreciation and amortization | 894.00M +13.5% | 788.00M +11.9% | 704.00M +8.5% | 649.00M +2.0% | 636.00M +5.3% | 604.00M +3.8% | 582.00M +6.8% | 545.00M +10.8% | 492.00M +4.7% | 470.00M |
Other Taxes | 348.00M +8.8% | 320.00M +4.2% | 307.00M +9.3% | 281.00M -12.5% | 321.00M +5.9% | 303.00M +8.2% | 280.00M +1.1% | 277.00M +6.9% | 259.00M +0.4% | 258.00M |
Other Operating Expenses | - | - | -1.00M | - | - | - | -10.00M | - | - | - |
Operating Income | 1.88B +9.4% | 1.72B +14.2% | 1.50B +18.1% | 1.27B +6.4% | 1.20B -4.2% | 1.25B +2.8% | 1.21B +6.6% | 1.14B -7.9% | 1.24B +15.1% | 1.07B |
Net Non Operating Interest Income Expense | -525.00M -22.4% | -429.00M -10.9% | -387.00M -1.6% | -381.00M +4.5% | -399.00M -1.0% | -395.00M -3.4% | -382.00M -9.1% | -350.00M -2.3% | -342.00M -5.2% | -325.00M |
Non-operating Interest Income | 90.00M -4.3% | 94.00M +28.8% | 73.00M +40.4% | 52.00M +1200.0% | 4.00M +100.0% | 2.00M -50.0% | 4.00M | - | - | - |
Non-operating Interest Expense | 615.00M +17.6% | 523.00M +13.7% | 460.00M +6.2% | 433.00M +7.4% | 403.00M +1.5% | 397.00M +2.8% | 386.00M | - | - | - |
Total Other Finance Cost | - | - | - | - | - | 395.00M +3.4% | 382.00M +9.1% | 350.00M +2.3% | 342.00M +5.2% | 325.00M |
Other Income Expense | 68.00M -2.9% | 70.00M -11.4% | 79.00M -31.9% | 116.00M -86.2% | 843.00M +1087.3% | 71.00M +7000.0% | 1.00M +150.0% | -2.00M -111.8% | 17.00M -15.0% | 20.00M |
Special Income Charges | - | - | - | 19.00M -97.5% | 747.00M | - | -44.00M -18.9% | -37.00M -511.1% | 9.00M -10.0% | 10.00M |
Gain on Sale of Business | - | - | - | 19.00M -97.5% | 747.00M | - | - | - | - | - |
Other Special Charges | - | - | - | - | - | - | 4.00M 0.0% | 4.00M -42.9% | 7.00M | - |
Impairment of Capital Assets | - | - | - | - | - | - | - | 57.00M | - | - |
Gain on Sale of Property, Plant and Equipment | - | - | - | - | 747.00M | - | -44.00M -320.0% | 20.00M +25.0% | 16.00M +60.0% | 10.00M |
Write-offs | - | - | - | - | - | - | - | 57.00M | - | - |
Pre-tax Income | 1.42B +4.6% | 1.36B +13.6% | 1.20B +18.7% | 1.01B -38.5% | 1.64B +77.5% | 924.00M +10.9% | 833.00M +5.8% | 787.00M -13.7% | 912.00M +18.4% | 770.00M |
Provision for Income Taxes | 311.00M +1.0% | 308.00M +22.2% | 252.00M +34.0% | 188.00M -50.1% | 377.00M +75.3% | 215.00M +1.4% | 212.00M -4.5% | 222.00M -54.3% | 486.00M +60.9% | 302.00M |
Net Income Common Stockholders | 1.11B +5.7% | 1.05B +11.3% | 944.00M +15.1% | 820.00M -35.1% | 1.26B +78.1% | 709.00M +14.2% | 621.00M +9.5% | 567.00M +33.1% | 426.00M -9.0% | 468.00M |
Net Income | 1.11B +5.7% | 1.05B +11.3% | 944.00M +15.1% | 820.00M -35.1% | 1.26B +78.1% | 709.00M +14.2% | 621.00M +9.5% | 567.00M +33.1% | 426.00M -9.0% | 468.00M |
Net Income Including Non-Controlling Interests | 1.11B +5.7% | 1.05B +11.3% | 944.00M +15.1% | 820.00M -35.1% | 1.26B +78.1% | 709.00M +14.2% | 621.00M +9.9% | 565.00M +32.6% | 426.00M -9.0% | 468.00M |
Net Income from Continuing Operations | 1.11B +5.7% | 1.05B +11.3% | 944.00M +15.1% | 820.00M -35.1% | 1.26B +78.1% | 709.00M +14.2% | 621.00M +9.9% | 565.00M +32.6% | 426.00M -9.0% | 468.00M |
Noncontrolling Interests | - | - | - | - | - | - | - | 2.00M | - | - |
Diluted NI Available to Com Stockholders | 1.11B +5.7% | 1.05B +11.3% | 944.00M +15.1% | 820.00M -35.1% | 1.26B +78.1% | 709.00M +14.2% | 621.00M +9.5% | 567.00M +33.1% | 426.00M -9.0% | 468.00M |
Basic EPS | 5.69 +5.6% | 5.39 +10.0% | 4.9 +8.6% | 4.51 -35.2% | 6.96 +78.0% | 3.91 +13.7% | 3.44 +8.9% | 3.16 +32.2% | 2.39 -9.1% | 2.63 |
Diluted EPS | 5.69 +5.6% | 5.39 +10.0% | 4.9 +8.6% | 4.51 -35.1% | 6.95 +77.7% | 3.91 +14.0% | 3.43 +8.9% | 3.15 +32.4% | 2.38 -9.2% | 2.62 |
Weighted Average Shares (basic) | 195.00M 0.0% | 195.00M +1.0% | 193.00M +6.0% | 182.00M 0.0% | 182.00M +0.6% | 181.00M 0.0% | 181.00M +0.6% | 180.00M +1.1% | 178.00M 0.0% | 178.00M |
Weighted Average Shares (diluted) | 195.00M 0.0% | 195.00M +1.0% | 193.00M +6.0% | 182.00M 0.0% | 182.00M 0.0% | 182.00M +0.6% | 181.00M +0.6% | 180.00M +0.6% | 179.00M 0.0% | 179.00M |
Total Operating Income as Reported | 1.88B +9.4% | 1.72B +14.2% | 1.50B +18.1% | 1.27B +6.4% | 1.20B -4.2% | 1.25B +2.8% | 1.21B +10.2% | 1.10B -12.1% | 1.25B +15.5% | 1.08B |
Total Expenses | 3.26B +9.9% | 2.97B +8.6% | 2.73B +8.4% | 2.52B -7.9% | 2.73B +8.1% | 2.53B +5.6% | 2.40B +4.1% | 2.30B +8.5% | 2.12B -4.8% | 2.23B |
Interest Income | 90.00M -4.3% | 94.00M +28.8% | 73.00M +40.4% | 52.00M +1200.0% | 4.00M +100.0% | 2.00M -50.0% | 4.00M | - | - | - |
Interest Expense | 615.00M +17.6% | 523.00M +13.7% | 460.00M +6.2% | 433.00M +7.4% | 403.00M +1.5% | 397.00M +2.8% | 386.00M | - | - | - |
Net Interest Income | -525.00M -22.4% | -429.00M -10.9% | -387.00M -1.6% | -381.00M +4.5% | -399.00M -1.0% | -395.00M -3.4% | -382.00M -9.1% | -350.00M -2.3% | -342.00M -5.2% | -325.00M |
Net Income from Continuing and Discontinued Operation | 1.11B +5.7% | 1.05B +11.3% | 944.00M +15.1% | 820.00M -35.1% | 1.26B +78.1% | 709.00M +14.2% | 621.00M +9.5% | 567.00M +33.1% | 426.00M -9.0% | 468.00M |
Normalized Income | 1.11B +5.7% | 1.05B +11.3% | 944.00M +17.3% | 804.55M +17.0% | 687.81M -3.0% | 709.00M +8.4% | 653.82M +10.2% | 593.57M +41.1% | 420.60M -8.9% | 461.92M |
EBIT | 2.04B +8.2% | 1.88B +13.6% | 1.66B +14.9% | 1.44B -29.5% | 2.04B +54.7% | 1.32B +8.4% | 1.22B +7.0% | 1.14B -7.9% | 1.24B +15.1% | 1.07B |
EBITDA | 2.93B +9.8% | 2.67B +13.1% | 2.36B +12.9% | 2.09B -22.0% | 2.68B +39.2% | 1.93B +6.9% | 1.80B +6.9% | 1.68B -2.6% | 1.73B +11.9% | 1.54B |
Reconciled Cost of Revenue | 2.02B +8.7% | 1.86B +8.0% | 1.72B +8.2% | 1.59B -10.6% | 1.78B +9.6% | 1.62B +5.1% | 1.54B +4.4% | 1.48B +8.0% | 1.37B -8.7% | 1.50B |
Reconciled Depreciation | 894.00M +13.5% | 788.00M +11.9% | 704.00M +8.5% | 649.00M +2.0% | 636.00M +5.3% | 604.00M +3.8% | 582.00M +6.8% | 545.00M +10.8% | 492.00M +4.7% | 470.00M |