Weighted Average Shares (diluted) | 466.73M -1.3% | 472.95M -0.9% | 477.22M -0.7% | 480.46M -0.0% | 480.56M -0.0% | 480.68M +0.1% | 480.41M -0.3% | 482.07M -0.5% | 484.25M -0.8% | 488.08M |
Total Revenue | - | 3.98B -4.9% | 4.18B -1.2% | 4.23B +7.5% | 3.93B +13.6% | 3.46B +2.9% | 3.36B +1.2% | 3.32B +2.3% | 3.25B +8.5% | 2.99B |
Operating Revenue | - | 5.06B -5.1% | 5.33B -0.8% | 5.37B +5.7% | 5.08B +12.3% | 4.53B +5.1% | 4.31B +0.7% | 4.28B +1.8% | 4.20B +8.9% | 3.86B |
Excise Taxes | - | 1.08B -6.0% | 1.15B +0.5% | 1.14B -0.3% | 1.15B +7.8% | 1.06B +12.9% | 943.00M -0.9% | 952.00M -0.1% | 953.00M +10.4% | 863.00M |
Net Income from Continuing Operation Net Minority Interest | - | 869.00M -15.1% | 1.02B +30.8% | 783.00M -6.6% | 838.00M -7.2% | 903.00M +9.2% | 827.00M -1.0% | 835.00M +16.5% | 717.00M +7.2% | 669.00M |
Total Unusual Items Excluding Goodwill | - | -60.00M -122.5% | 267.00M | 0 | 0 -100.0% | 127.00M | 0 | 0 | - | 0 |
Total Unusual Items | - | -60.00M -122.5% | 267.00M | 0 | 0 -100.0% | 127.00M | 0 | 0 | - | 0 |
Normalized EBITDA | - | 1.35B +8.4% | 1.25B +4.9% | 1.19B -6.9% | 1.27B +14.7% | 1.11B -4.5% | 1.17B -3.1% | 1.20B +8.4% | 1.11B +5.6% | 1.05B |
Tax Rate for Calcs | - | 0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | - | -11.76M -120.8% | 56.60M | 0 | 0 -100.0% | 20.95M | 0 | 0 | 0 | 0 |
Impairment of Capital Assets | - | 2.00M | - | - | - | - | - | - | - | - |
Restructuring and Mergers Acquisition | - | 58.00M | - | - | - | - | - | - | - | - |
Equity in Earnings of Affiliates | - | 83.00M | - | - | - | - | - | - | - | - |
Weighted Average Shares (basic) | 466.33M -1.3% | 472.65M -0.8% | 476.39M -0.6% | 479.15M +0.1% | 478.88M +0.1% | 478.53M +0.2% | 477.76M -0.2% | 478.96M -0.3% | 480.32M -0.9% | 484.63M |
Cost of Revenue | - | 1.63B -1.2% | 1.65B -4.7% | 1.73B +12.5% | 1.54B +12.8% | 1.37B +10.6% | 1.24B +6.7% | 1.16B +10.7% | 1.05B +7.5% | 973.00M |
Diluted EPS | 1.53 -16.8% | 1.84 -14.0% | 2.14 +31.3% | 1.63 -6.3% | 1.74 -7.4% | 1.88 +9.3% | 1.72 -0.6% | 1.73 +16.9% | 1.48 +8.0% | 1.37 |
Gross Profit | - | 2.34B -7.2% | 2.53B +1.3% | 2.49B +4.3% | 2.39B +14.2% | 2.09B -1.6% | 2.13B -1.8% | 2.17B -1.6% | 2.20B +9.0% | 2.02B |
Basic EPS | 1.53 -16.8% | 1.84 -14.4% | 2.15 +31.9% | 1.63 -6.9% | 1.75 -7.4% | 1.89 +9.2% | 1.73 -0.6% | 1.74 +16.8% | 1.49 +8.0% | 1.38 |
Operating Expense | - | 1.18B -14.7% | 1.38B +0.9% | 1.37B +15.2% | 1.19B +12.5% | 1.05B +1.8% | 1.04B +1.4% | 1.02B -11.4% | 1.15B +14.1% | 1.01B |
Selling General and Administrative | - | 1.23B -9.4% | 1.35B +8.6% | 1.25B +10.6% | 1.13B +5.4% | 1.07B +4.4% | 1.02B -1.2% | 1.04B -11.4% | 1.17B +13.7% | 1.03B |
General and Administrative Expense | - | 744.00M -9.9% | 826.00M +11.3% | 742.00M +7.5% | 690.00M +2.8% | 671.00M +4.5% | 642.00M +0.2% | 641.00M -16.2% | 765.00M +16.4% | 657.00M |
Other General and Administrative | - | 744.00M -9.9% | 826.00M +11.3% | 742.00M +7.5% | 690.00M +2.8% | 671.00M +4.5% | 642.00M +0.2% | 641.00M -16.2% | 765.00M +16.4% | 657.00M |
Selling and Marketing Expense | - | 484.00M -8.5% | 529.00M +4.5% | 506.00M +15.5% | 438.00M +9.8% | 399.00M +4.2% | 383.00M -3.3% | 396.00M -2.2% | 405.00M +8.9% | 372.00M |
Other Operating Expenses | - | -52.00M -316.7% | 24.00M -79.8% | 119.00M +101.7% | 59.00M +493.3% | -15.00M -236.4% | 11.00M +173.3% | -15.00M +6.3% | -16.00M +11.1% | -18.00M |
Operating Income | - | 1.17B +1.7% | 1.15B +1.8% | 1.13B -6.4% | 1.20B +15.9% | 1.04B -4.8% | 1.09B -4.6% | 1.14B +9.2% | 1.05B +3.8% | 1.01B |
Net Non Operating Interest Income Expense | - | -105.00M +7.1% | -113.00M -39.5% | -81.00M -5.2% | -77.00M +2.5% | -79.00M -2.6% | -77.00M +3.8% | -80.00M -29.0% | -62.00M -10.7% | -56.00M |
Non-operating Interest Income | - | 17.00M +21.4% | 14.00M +55.6% | 9.00M +80.0% | 5.00M +150.0% | 2.00M -60.0% | 5.00M -37.5% | 8.00M +33.3% | 6.00M +100.0% | 3.00M |
Non-operating Interest Expense | - | 122.00M -3.9% | 127.00M +41.1% | 90.00M +9.8% | 82.00M +1.2% | 81.00M -1.2% | 82.00M -6.8% | 88.00M +29.4% | 68.00M +15.3% | 59.00M |
Other Income Expense | - | 19.00M -92.8% | 264.00M +1010.3% | -29.00M -123.1% | -13.00M -110.7% | 121.00M +2520.0% | -5.00M +77.3% | -22.00M -144.4% | -9.00M +57.1% | -21.00M |
Special Income Charges | - | -60.00M -122.5% | 267.00M | 0 | 0 -100.0% | 127.00M | 0 | 0 | - | 0 |
Gain on Sale of Business | - | 0 -100.0% | 267.00M | 0 | 0 -100.0% | 127.00M | 0 | 0 | - | 0 |
Other Non-operating Income (expense) | - | -4.00M -33.3% | -3.00M +89.7% | -29.00M -123.1% | -13.00M -116.7% | -6.00M -20.0% | -5.00M +77.3% | -22.00M -144.4% | -9.00M +57.1% | -21.00M |
Pre-tax Income | - | 1.08B -16.7% | 1.30B +27.6% | 1.02B -8.7% | 1.11B +3.1% | 1.08B +7.1% | 1.01B -3.2% | 1.04B +6.7% | 977.00M +4.7% | 933.00M |
Provision for Income Taxes | - | 212.00M -22.6% | 274.00M +17.1% | 234.00M -15.2% | 276.00M +55.1% | 178.00M -2.2% | 182.00M -12.1% | 207.00M -20.4% | 260.00M -1.5% | 264.00M |
Net Income Common Stockholders | - | 869.00M -15.1% | 1.02B +30.8% | 783.00M -6.6% | 838.00M -7.2% | 903.00M +9.2% | 827.00M -1.0% | 835.00M +16.5% | 717.00M +7.2% | 669.00M |
Net Income | - | 869.00M -15.1% | 1.02B +30.8% | 783.00M -6.6% | 838.00M -7.2% | 903.00M +9.2% | 827.00M -1.0% | 835.00M +16.5% | 717.00M +7.2% | 669.00M |
Net Income Including Non-Controlling Interests | - | 869.00M -15.1% | 1.02B +30.8% | 783.00M -6.6% | 838.00M -7.2% | 903.00M +9.2% | 827.00M -1.0% | 835.00M +16.5% | 717.00M +7.2% | 669.00M |
Net Income from Continuing Operations | - | 869.00M -15.1% | 1.02B +30.8% | 783.00M -6.6% | 838.00M -7.2% | 903.00M +9.2% | 827.00M -1.0% | 835.00M +16.5% | 717.00M +7.2% | 669.00M |
Diluted NI Available to Com Stockholders | - | 869.00M -15.1% | 1.02B +30.8% | 783.00M -6.6% | 838.00M -7.2% | 903.00M +9.2% | 827.00M -1.0% | 835.00M +16.5% | 717.00M +7.2% | 669.00M |
Total Operating Income as Reported | - | 1.11B -21.7% | 1.41B +25.5% | 1.13B -6.4% | 1.20B +3.3% | 1.17B +6.9% | 1.09B -4.6% | 1.14B +9.2% | 1.05B +3.8% | 1.01B |
Total Expenses | - | 2.81B -7.4% | 3.03B -2.3% | 3.10B +13.6% | 2.73B +12.7% | 2.42B +6.6% | 2.27B +4.2% | 2.18B -0.9% | 2.20B +10.9% | 1.98B |
Net Income from Continuing and Discontinued Operation | - | 869.00M -15.1% | 1.02B +30.8% | 783.00M -6.6% | 838.00M -7.2% | 903.00M +9.2% | 827.00M -1.0% | 835.00M +16.5% | 717.00M +7.2% | 669.00M |
Normalized Income | - | 917.24M +12.7% | 813.60M +3.9% | 783.00M -6.6% | 838.00M +5.2% | 796.96M -3.6% | 827.00M -1.0% | 835.00M +16.5% | 717.00M +7.2% | 669.00M |
Interest Income | - | 17.00M +21.4% | 14.00M +55.6% | 9.00M +80.0% | 5.00M +150.0% | 2.00M -60.0% | 5.00M -37.5% | 8.00M +33.3% | 6.00M +100.0% | 3.00M |
Interest Expense | - | 122.00M -3.9% | 127.00M +41.1% | 90.00M +9.8% | 82.00M +1.2% | 81.00M -1.2% | 82.00M -6.8% | 88.00M +29.4% | 68.00M +15.3% | 59.00M |
Net Interest Income | - | -105.00M +7.1% | -113.00M -39.5% | -81.00M -5.2% | -77.00M +2.5% | -79.00M -2.6% | -77.00M +3.8% | -80.00M -29.0% | -62.00M -10.7% | -56.00M |
EBIT | - | 1.20B -15.6% | 1.43B +28.7% | 1.11B -7.4% | 1.20B +2.9% | 1.16B +6.5% | 1.09B -3.5% | 1.13B +8.1% | 1.04B +5.3% | 992.00M |
EBITDA | - | 1.29B -14.7% | 1.51B +27.4% | 1.19B -6.9% | 1.27B +2.9% | 1.24B +6.4% | 1.17B -3.1% | 1.20B +8.4% | 1.11B +5.6% | 1.05B |
Reconciled Cost of Revenue | - | 1.63B -1.2% | 1.65B -4.7% | 1.73B +12.5% | 1.54B +12.8% | 1.37B +10.6% | 1.24B +6.7% | 1.16B +10.7% | 1.05B +7.5% | 973.00M |
Reconciled Depreciation | - | 87.00M 0.0% | 87.00M +8.8% | 80.00M +1.3% | 79.00M +2.6% | 77.00M +4.1% | 74.00M +2.8% | 72.00M +12.5% | 64.00M +10.3% | 58.00M |