Total Revenue | 275.24B +8.2% | 254.45B +5.0% | 242.29B +6.8% | 226.95B +15.8% | 195.93B +17.5% | 166.76B +9.2% | 152.70B +7.9% | 141.58B +9.7% | 129.03B +8.7% | 118.72B |
Operating Revenue | 275.24B +8.2% | 254.45B +5.0% | 242.29B +6.8% | 226.95B +15.8% | 195.93B +17.5% | 166.76B +9.2% | 152.70B +7.9% | 141.58B +9.7% | 129.03B +8.7% | 118.72B |
Total Unusual Items | 84.00M +223.1% | 26.00M -10.3% | 29.00M -72.6% | 106.00M +89.3% | 56.00M +700.0% | 7.00M -74.1% | 27.00M +17.4% | 23.00M +560.0% | -5.00M -117.9% | 28.00M |
Total Unusual Items Excluding Goodwill | 84.00M +223.1% | 26.00M -10.3% | 29.00M -72.6% | 106.00M +89.3% | 56.00M +700.0% | 7.00M -74.1% | 27.00M +17.4% | 23.00M +560.0% | -5.00M -117.9% | 28.00M |
Gain on Sale of Securities | 84.00M +223.1% | 26.00M -10.3% | 29.00M -72.6% | 106.00M +89.3% | 56.00M +700.0% | 7.00M -74.1% | 27.00M +17.4% | 23.00M +560.0% | -5.00M -117.9% | 28.00M |
Cost of Revenue | 239.89B +7.9% | 222.36B +4.6% | 212.59B +6.6% | 199.38B +16.8% | 170.68B +17.8% | 144.94B +9.1% | 132.89B +7.9% | 123.15B +10.1% | 111.88B +8.7% | 102.90B |
Gross Profit | 35.35B +10.1% | 32.09B +8.0% | 29.70B +7.7% | 27.57B +9.2% | 25.25B +15.7% | 21.82B +10.1% | 19.82B +7.6% | 18.42B +7.5% | 17.14B +8.4% | 15.82B |
Operating Expense | 24.97B +9.5% | 22.81B +5.7% | 21.59B +9.2% | 19.78B +6.7% | 18.54B +13.1% | 16.39B +8.7% | 15.08B +8.1% | 13.94B +7.0% | 13.03B +7.3% | 12.15B |
Selling General and Administrative | 24.97B +9.5% | 22.81B +5.7% | 21.59B +9.2% | 19.78B +6.7% | 18.54B +13.1% | 16.39B +9.3% | 14.99B +8.1% | 13.88B +7.2% | 12.95B +7.3% | 12.07B |
Other Operating Expenses | - | - | - | - | 76.00M +38.2% | 55.00M -36.0% | 86.00M +26.5% | 68.00M -17.1% | 82.00M +5.1% | 78.00M |
Operating Income | 10.38B +11.8% | 9.29B +14.4% | 8.11B +4.1% | 7.79B +16.2% | 6.71B +23.4% | 5.43B +14.7% | 4.74B +5.7% | 4.48B +9.0% | 4.11B +12.0% | 3.67B |
Net Non Operating Interest Income Expense | 351.00M -18.2% | 429.00M +24.7% | 344.00M +683.1% | -59.00M +29.8% | -84.00M -12.0% | -75.00M -7600.0% | 1.00M +101.6% | -61.00M +9.0% | -67.00M +17.3% | -81.00M |
Non-operating Interest Income | 505.00M -15.6% | 598.00M +18.7% | 504.00M +409.1% | 99.00M +13.8% | 87.00M -2.2% | 89.00M -41.1% | 151.00M +54.1% | 98.00M +46.3% | 67.00M +28.8% | 52.00M |
Non-operating Interest Expense | 154.00M -8.9% | 169.00M +5.6% | 160.00M +1.3% | 158.00M -7.6% | 171.00M +4.3% | 164.00M +9.3% | 150.00M -5.7% | 159.00M +18.7% | 134.00M +0.8% | 133.00M |
Total Other Finance Cost | - | - | -34.00M +10.5% | -38.00M +17.4% | -46.00M -1250.0% | 4.00M +116.0% | -25.00M -8.7% | -23.00M -35.3% | -17.00M -54.5% | -11.00M |
Other Income Expense | 84.00M +223.1% | 26.00M -10.3% | 29.00M -72.6% | 106.00M +89.3% | 56.00M +700.0% | 7.00M -74.1% | 27.00M +17.4% | 23.00M +560.0% | -5.00M -117.9% | 28.00M |
Other Non-operating Income (expense) | - | - | - | 38.00M -17.4% | 46.00M +1250.0% | -4.00M -116.0% | 25.00M +8.7% | 23.00M +35.3% | 17.00M +54.5% | 11.00M |
Pre-tax Income | 10.82B +11.1% | 9.74B +14.8% | 8.49B +8.3% | 7.84B +17.4% | 6.68B +24.5% | 5.37B +12.6% | 4.76B +7.3% | 4.44B +10.0% | 4.04B +11.6% | 3.62B |
Provision for Income Taxes | 2.72B +14.6% | 2.37B +8.1% | 2.19B +14.0% | 1.93B +20.2% | 1.60B +22.4% | 1.31B +23.3% | 1.06B -16.0% | 1.26B -4.7% | 1.32B +6.6% | 1.24B |
Net Income Common Stockholders | 8.10B +9.9% | 7.37B +17.1% | 6.29B +7.7% | 5.84B +16.7% | 5.01B +25.1% | 4.00B +9.4% | 3.66B +16.8% | 3.13B +17.0% | 2.68B +14.0% | 2.35B |
Net Income | 8.10B +9.9% | 7.37B +17.1% | 6.29B +7.7% | 5.84B +16.7% | 5.01B +25.1% | 4.00B +9.4% | 3.66B +16.8% | 3.13B +17.0% | 2.68B +14.0% | 2.35B |
Net Income Including Non-Controlling Interests | 8.10B +9.9% | 7.37B +17.1% | 6.29B +6.4% | 5.92B +16.5% | 5.08B +25.1% | 4.06B +9.6% | 3.70B +16.5% | 3.18B +17.1% | 2.71B +14.2% | 2.38B |
Net Income from Continuing Operations | 8.10B +9.9% | 7.37B +17.1% | 6.29B +6.4% | 5.92B +16.5% | 5.08B +25.1% | 4.06B +9.6% | 3.70B +16.5% | 3.18B +17.1% | 2.71B +14.2% | 2.38B |
Noncontrolling Interests | - | - | - | -71.00M +1.4% | -72.00M -26.3% | -57.00M -26.7% | -45.00M 0.0% | -45.00M -28.6% | -35.00M -34.6% | -26.00M |
Diluted NI Available to Com Stockholders | 8.10B +9.9% | 7.37B +17.1% | 6.29B +7.7% | 5.84B +16.7% | 5.01B +25.1% | 4.00B +9.4% | 3.66B +16.8% | 3.13B +17.0% | 2.68B +14.0% | 2.35B |
Total Operating Income as Reported | 10.38B +11.8% | 9.29B +14.4% | 8.11B +4.1% | 7.79B +16.2% | 6.71B +23.4% | 5.43B +14.7% | 4.74B +5.7% | 4.48B +9.0% | 4.11B +12.0% | 3.67B |
Basic EPS | - | 16.3 +16.7% | 13.971 +6.7% | 13.098 +18.4% | 11.061 +22.6% | 9.023 +10.7% | 8.15 +16.7% | 6.986 +14.3% | 6.112 +16.7% | 5.239 |
Total Expenses | 264.85B +8.0% | 245.17B +4.7% | 234.18B +6.9% | 219.16B +15.8% | 189.22B +17.3% | 161.33B +9.0% | 147.97B +7.9% | 137.10B +9.8% | 124.91B +8.6% | 115.05B |
Diluted EPS | - | 16.56 +16.9% | 14.16 +7.8% | 13.14 +16.6% | 11.27 +24.9% | 9.02 +9.2% | 8.26 +16.5% | 7.09 +16.6% | 6.08 +14.1% | 5.33 |
Net Income from Continuing and Discontinued Operation | 8.10B +9.9% | 7.37B +17.1% | 6.29B +7.7% | 5.84B +16.7% | 5.01B +25.1% | 4.00B +9.4% | 3.66B +16.8% | 3.13B +17.0% | 2.68B +14.0% | 2.35B |
Weighted Average Shares (basic) | - | 449.90M +0.0% | 449.84M +0.0% | 449.63M +0.1% | 449.06M +0.2% | 448.26M +0.6% | 445.68M +0.3% | 444.43M +0.0% | 444.35M -0.0% | 444.50M |
Normalized Income | 8.04B +9.4% | 7.35B +17.2% | 6.27B +8.8% | 5.76B +16.1% | 4.96B +24.2% | 4.00B +9.9% | 3.64B +16.7% | 3.12B +16.2% | 2.68B +15.0% | 2.33B |
Weighted Average Shares (diluted) | - | 450.75M +0.1% | 450.44M -0.1% | 450.75M +0.1% | 450.34M +0.1% | 449.88M +0.2% | 448.89M +0.2% | 447.79M +0.2% | 446.88M -0.1% | 447.21M |
Interest Income | 505.00M -15.6% | 598.00M +18.7% | 504.00M +409.1% | 99.00M +13.8% | 87.00M -2.2% | 89.00M -41.1% | 151.00M +54.1% | 98.00M +46.3% | 67.00M +28.8% | 52.00M |
Interest Expense | 154.00M -8.9% | 169.00M +5.6% | 160.00M +1.3% | 158.00M -7.6% | 171.00M +4.3% | 164.00M +9.3% | 150.00M -5.7% | 159.00M +18.7% | 134.00M +0.8% | 133.00M |
Net Interest Income | 351.00M -18.2% | 429.00M +24.7% | 344.00M +683.1% | -59.00M +29.8% | -84.00M -12.0% | -75.00M -7600.0% | 1.00M +101.6% | -61.00M +9.0% | -67.00M +17.3% | -81.00M |
EBIT | 10.97B +10.7% | 9.91B +14.6% | 8.65B +8.1% | 8.00B +16.7% | 6.85B +23.9% | 5.53B +12.5% | 4.92B +6.8% | 4.60B +10.3% | 4.17B +11.2% | 3.75B |
EBITDA | 13.40B +10.3% | 12.15B +13.3% | 10.72B +8.3% | 9.90B +14.7% | 8.63B +20.3% | 7.18B +12.0% | 6.41B +6.1% | 6.04B +8.9% | 5.54B +10.7% | 5.01B |
Reconciled Cost of Revenue | 239.89B +7.9% | 222.36B +4.6% | 212.59B +6.6% | 199.38B +16.8% | 170.68B +17.8% | 144.94B +9.1% | 132.89B +7.9% | 123.15B +10.1% | 111.88B +8.7% | 102.90B |
Reconciled Depreciation | 2.43B +8.4% | 2.24B +7.7% | 2.08B +9.3% | 1.90B +6.7% | 1.78B +8.3% | 1.65B +10.3% | 1.49B +3.8% | 1.44B +4.9% | 1.37B +9.2% | 1.25B |
Net Income from Continuing Operation Net Minority Interest | 8.10B +9.9% | 7.37B +17.1% | 6.29B +7.7% | 5.84B +16.7% | 5.01B +25.1% | 4.00B +9.4% | 3.66B +16.8% | 3.13B +17.0% | 2.68B +14.0% | 2.35B |
Normalized EBITDA | 13.31B +9.9% | 12.12B +13.3% | 10.70B +9.2% | 9.79B +14.2% | 8.58B +19.6% | 7.17B +12.4% | 6.38B +6.1% | 6.01B +8.4% | 5.55B +11.4% | 4.98B |
Tax Rate for Calcs | 0.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 21.08M +232.3% | 6.34M -15.5% | 7.51M -71.2% | 26.08M +94.0% | 13.44M +686.9% | 1.71M -71.6% | 6.02M -7.8% | 6.53M +498.3% | -1.64M -117.1% | 9.60M |