Total Revenue | 123.71B -0.0% | 123.73B +1.8% | 121.57B +0.1% | 121.43B +4.3% | 116.39B +12.4% | 103.56B -4.9% | 108.94B +15.3% | 94.51B +11.1% | 85.03B +5.3% | 80.74B |
Operating Revenue | 123.71B -0.0% | 123.73B +1.8% | 121.57B +0.1% | 121.43B +4.3% | 116.39B +12.4% | 103.56B -4.9% | 108.94B +15.3% | 94.51B +11.1% | 85.03B +5.3% | 80.74B |
Weighted Average Shares (diluted) | 3.71B -5.1% | 3.91B -5.8% | 4.15B -6.4% | 4.43B -4.8% | 4.65B +0.6% | 4.62B +0.3% | 4.61B -0.6% | 4.64B -3.1% | 4.79B -5.9% | 5.09B |
Weighted Average Shares (basic) | 3.60B -4.8% | 3.79B -4.8% | 3.98B -5.7% | 4.22B -6.9% | 4.53B -1.0% | 4.58B +0.6% | 4.55B +0.6% | 4.53B -2.6% | 4.64B -8.7% | 5.09B |
Diluted EPS | 5.39 +30.2% | 4.14 +11.6% | 3.71 +206.6% | 1.21 -60.2% | 3.04 +33.3% | 2.28 -19.4% | 2.83 +11.9% | 2.53 -46.7% | 4.75 +177.8% | 1.71 |
Basic EPS | 5.549 +29.9% | 4.27 +10.3% | 3.87 +204.7% | 1.27 -59.3% | 3.12 +35.7% | 2.3 -19.9% | 2.87 +10.8% | 2.59 -47.0% | 4.89 +186.0% | 1.71 |
Other Income Expense | 9.50B +2035.4% | -491.00M -139.2% | 1.25B +113.2% | -9.44B -469.4% | 2.56B +120.3% | 1.16B +164.8% | 438.00M +294.7% | -225.00M -153.4% | 421.00M -3.7% | 437.00M |
Equity in Earnings of Affiliates | -591.00M +13.1% | -680.00M -186.2% | 789.00M +246.9% | -537.00M -126.8% | 2.01B +1875.2% | -113.00M +77.6% | -505.00M -38.7% | -364.00M -440.2% | 107.00M +202.9% | -104.00M |
Gain on Sale of Securities | 10.09B +3324.9% | -313.00M -140.8% | -130.00M +59.4% | -320.00M -194.4% | 339.00M -66.6% | 1.01B +54.6% | 656.00M +450.8% | -187.00M -1000.0% | -17.00M -241.7% | 12.00M |
Depreciation Amortization Depletion | 16.21B +9.5% | 14.80B +3.2% | 14.34B +3.7% | 13.82B +0.1% | 13.80B +5.4% | 13.10B +1.1% | 12.95B +17.6% | 11.02B +8.8% | 10.13B +7.5% | 9.43B |
Amortization | 6.88B +13.4% | 6.07B +10.8% | 5.48B +7.6% | 5.10B -1.5% | 5.18B +8.3% | 4.78B +11.4% | 4.29B +56.8% | 2.74B +23.5% | 2.22B +12.9% | 1.96B |
Amortization of Intangibles | 6.88B +13.4% | 6.07B +10.8% | 5.48B +7.6% | 5.10B -1.5% | 5.18B +8.3% | 4.78B +11.4% | 4.29B +56.8% | 2.74B +23.5% | 2.22B +12.9% | 1.96B |
Cost of Revenue | 34.95B -5.6% | 37.03B +0.7% | 36.76B -3.8% | 38.21B -0.6% | 38.45B +16.1% | 33.12B -3.8% | 34.44B +16.0% | 29.69B +17.1% | 25.36B +4.1% | 24.35B |
Gross Profit | 88.76B +2.4% | 86.70B +2.2% | 84.81B +1.9% | 83.21B +6.8% | 77.94B +10.6% | 70.44B -5.4% | 74.50B +14.9% | 64.81B +8.6% | 59.67B +5.8% | 56.39B |
Operating Expense | 68.09B +7.4% | 63.41B +3.1% | 61.50B +1.5% | 60.59B +6.1% | 57.12B +7.9% | 52.95B -0.8% | 53.38B +16.5% | 45.81B +10.0% | 41.66B +5.3% | 39.56B |
Selling General and Administrative | 8.86B +9.8% | 8.07B +1.3% | 7.97B -6.3% | 8.51B +10.5% | 7.70B +14.2% | 6.74B -11.5% | 7.62B +8.3% | 7.04B +7.9% | 6.52B +3.6% | 6.29B |
Selling and Marketing Expense | 8.86B +9.8% | 8.07B +1.3% | 7.97B -6.3% | 8.51B +10.5% | 7.70B +14.2% | 6.74B -11.5% | 7.62B +8.3% | 7.04B +7.9% | 6.52B +3.6% | 6.29B |
General and Administrative Expense | - | - | 39.19B +2.4% | 38.26B +7.4% | 35.62B +7.6% | 33.11B +0.9% | 32.81B +16.8% | 28.09B +10.4% | 25.45B +6.7% | 23.84B |
Other General and Administrative | - | - | 39.19B +2.4% | 38.26B +7.4% | 35.62B +7.6% | 33.11B +0.9% | 32.81B +16.8% | 28.09B +10.4% | 25.45B +6.7% | 23.84B |
Depreciation and amortization | 16.21B +9.5% | 14.80B +3.2% | 14.34B +3.7% | 13.82B +0.1% | 13.80B +5.4% | 13.10B +1.1% | 12.95B +17.6% | 11.02B +8.8% | 10.13B +7.5% | 9.43B |
Depreciation | 9.33B +6.9% | 8.73B -1.4% | 8.85B +1.5% | 8.72B +1.1% | 8.63B +3.7% | 8.32B -4.0% | 8.66B +4.6% | 8.28B +4.6% | 7.91B +6.0% | 7.46B |
Other Operating Expenses | 43.01B +6.1% | 40.53B +3.4% | 39.19B +2.4% | 38.26B +7.4% | 35.62B +7.6% | 33.11B +0.9% | 32.81B +18.2% | 27.75B +11.0% | 25.01B +4.9% | 23.84B |
Operating Income | 20.67B -11.3% | 23.30B -0.1% | 23.31B +3.0% | 22.62B +8.7% | 20.82B +19.0% | 17.49B -17.2% | 21.13B +11.1% | 19.01B +5.5% | 18.02B +7.1% | 16.83B |
Net Non Operating Interest Income Expense | -4.41B -6.7% | -4.13B -1.1% | -4.09B -4.9% | -3.90B +9.0% | -4.28B +6.7% | -4.59B -0.5% | -4.57B -28.9% | -3.54B -14.8% | -3.09B -4.9% | -2.94B |
Non-operating Interest Expense | 4.41B +6.7% | 4.13B +1.1% | 4.09B +4.9% | 3.90B -9.0% | 4.28B -6.7% | 4.59B +0.5% | 4.57B +28.9% | 3.54B +14.8% | 3.09B +4.9% | 2.94B |
Pre-tax Income | 25.77B +38.0% | 18.67B -8.8% | 20.48B +120.6% | 9.28B -51.4% | 19.09B +35.7% | 14.06B -17.2% | 17.00B +11.5% | 15.24B -0.7% | 15.35B +7.2% | 14.33B |
Other Non-operating Income (expense) | - | 502.00M -15.2% | 592.00M +19833.3% | -3.00M -101.4% | 211.00M -18.5% | 259.00M -9.8% | 287.00M -12.0% | 326.00M -1.5% | 331.00M -37.4% | 529.00M |
Special Income Charges | - | - | - | -8.58B | - | - | - | - | -29.00M +14.7% | -34.00M |
Impairment of Capital Assets | - | - | - | 8.58B | - | - | - | - | - | - |
Write-offs | - | - | - | - | - | - | - | - | 29.00M -14.7% | 34.00M |
Provision for Income Taxes | 6.11B +118.4% | 2.80B -47.9% | 5.37B +23.2% | 4.36B -17.1% | 5.26B +56.3% | 3.36B -8.4% | 3.67B +8.7% | 3.38B +144.7% | -7.57B -242.9% | 5.30B |
Net Income Common Stockholders | 20.00B +23.5% | 16.19B +5.2% | 15.39B +186.6% | 5.37B -62.1% | 14.16B +34.4% | 10.53B -19.3% | 13.06B +11.3% | 11.73B -48.4% | 22.73B +162.0% | 8.68B |
Net Income | 20.00B +23.5% | 16.19B +5.2% | 15.39B +186.6% | 5.37B -62.1% | 14.16B +34.4% | 10.53B -19.3% | 13.06B +11.3% | 11.73B -48.4% | 22.73B +162.0% | 8.68B |
Net Income Including Non-Controlling Interests | 19.66B +23.8% | 15.88B +5.1% | 15.11B +206.7% | 4.92B -64.4% | 13.83B +29.3% | 10.70B -19.7% | 13.32B +12.3% | 11.86B -48.3% | 22.92B +153.9% | 9.03B |
Net Income from Continuing Operations | 19.66B +23.8% | 15.88B +5.1% | 15.11B +206.7% | 4.92B -64.4% | 13.83B +29.3% | 10.70B -19.7% | 13.32B +12.3% | 11.86B -48.3% | 22.92B +153.9% | 9.03B |
Noncontrolling Interests | 338.00M +7.3% | 315.00M +11.7% | 282.00M -36.6% | 445.00M +36.9% | 325.00M +294.6% | -167.00M +37.2% | -266.00M -103.1% | -131.00M +29.9% | -187.00M +46.6% | -350.00M |
Diluted NI Available to Com Stockholders | 20.00B +23.5% | 16.19B +5.2% | 15.39B +186.6% | 5.37B -62.1% | 14.16B +34.4% | 10.53B -19.3% | 13.06B +11.3% | 11.73B -48.4% | 22.73B +162.0% | 8.68B |
Total Operating Income as Reported | 20.67B -11.3% | 23.30B -0.1% | 23.31B +66.0% | 14.04B -32.6% | 20.82B +19.0% | 17.49B -17.2% | 21.13B +11.1% | 19.01B +5.5% | 18.02B +7.1% | 16.83B |
Total Expenses | 103.04B +2.6% | 100.43B +2.2% | 98.26B -0.6% | 98.80B +3.4% | 95.57B +11.0% | 86.07B -2.0% | 87.82B +16.3% | 75.50B +12.7% | 67.01B +4.9% | 63.91B |
Net Income from Continuing and Discontinued Operation | 20.00B +23.5% | 16.19B +5.2% | 15.39B +186.6% | 5.37B -62.1% | 14.16B +34.4% | 10.53B -19.3% | 13.06B +11.3% | 11.73B -48.4% | 22.73B +162.0% | 8.68B |
Normalized Income | 12.30B -25.3% | 16.46B +6.3% | 15.48B +24.8% | 12.40B -10.9% | 13.91B +42.5% | 9.76B -22.2% | 12.54B +5.6% | 11.88B -47.8% | 22.75B +162.3% | 8.67B |
Interest Expense | 4.41B +6.7% | 4.13B +1.1% | 4.09B +4.9% | 3.90B -9.0% | 4.28B -6.7% | 4.59B +0.5% | 4.57B +28.9% | 3.54B +14.8% | 3.09B +4.9% | 2.94B |
Net Interest Income | -4.41B -6.7% | -4.13B -1.1% | -4.09B -4.9% | -3.90B +9.0% | -4.28B +6.7% | -4.59B -0.5% | -4.57B -28.9% | -3.54B -14.8% | -3.09B -4.9% | -2.94B |
EBIT | 30.18B +32.3% | 22.81B -7.2% | 24.57B +86.4% | 13.18B -43.6% | 23.37B +25.3% | 18.65B -13.5% | 21.56B +14.8% | 18.78B +1.9% | 18.44B +6.8% | 17.27B |
EBITDA | 46.39B +23.3% | 37.61B -3.3% | 38.90B +44.1% | 27.00B -27.4% | 37.18B +17.1% | 31.75B -8.0% | 34.52B +15.8% | 29.80B +4.3% | 28.57B +7.0% | 26.69B |
Reconciled Cost of Revenue | 34.95B -5.6% | 37.02B +0.7% | 36.76B -3.8% | 38.21B -0.6% | 38.45B +16.1% | 33.12B -3.8% | 34.44B +14.7% | 30.03B +16.4% | 25.80B +6.0% | 24.35B |
Reconciled Depreciation | 16.21B +9.5% | 14.80B +3.3% | 14.34B +3.7% | 13.82B +0.1% | 13.80B +5.4% | 13.10B +1.1% | 12.95B +21.3% | 10.68B +10.2% | 9.69B +2.8% | 9.43B |
Net Income from Continuing Operation Net Minority Interest | 20.00B +23.5% | 16.19B +5.2% | 15.39B +186.6% | 5.37B -62.1% | 14.16B +34.4% | 10.53B -19.3% | 13.06B +11.3% | 11.73B -48.4% | 22.73B +162.0% | 8.68B |
Total Unusual Items Excluding Goodwill | 10.09B +3324.9% | -313.00M -140.8% | -130.00M +98.5% | -8.90B -2726.3% | 339.00M -66.6% | 1.01B +54.6% | 656.00M +450.8% | -187.00M -1000.0% | -17.00M -241.7% | 12.00M |
Total Unusual Items | 10.09B +3324.9% | -313.00M -140.8% | -130.00M +98.5% | -8.90B -2726.3% | 339.00M -66.6% | 1.01B +54.6% | 656.00M +450.8% | -187.00M -1000.0% | -17.00M -241.7% | 12.00M |
Normalized EBITDA | 36.29B -4.3% | 37.92B -2.8% | 39.03B +8.7% | 35.90B -2.5% | 36.84B +19.8% | 30.74B -9.2% | 33.86B +12.9% | 29.99B +4.9% | 28.59B +7.1% | 26.68B |
Tax Rate for Calcs | 0.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 2.39B +5195.4% | -46.95M -37.8% | -34.06M +98.2% | -1.87B -2102.3% | 93.37M -61.5% | 242.35M +70.9% | 141.77M +441.9% | -41.47M -509.8% | -6.80M -253.2% | 4.44M |