Total Revenue | 37.45B | - | - | - | 29.21B +12.8% | 25.89B -8.0% | 28.13B |
Revenue | - | 35.57B +1.8% | 34.95B +6.8% | 32.72B | - | - | - |
Operating Revenue | 37.45B | - | - | - | 29.21B +12.8% | 25.89B -8.0% | 28.13B |
Tax Effect of Unusual Items | 25.74M | - | - | - | 7.96M +189.1% | 2.75M +105.6% | -49.49M |
Weighted Average Shares (diluted) | 677.00M | - | - | - | 786.80M -0.5% | 791.10M -2.1% | 807.70M |
Weighted Average Shares (basic) | 673.20M | - | - | - | 780.20M -0.6% | 785.10M -2.0% | 801.30M |
Diluted EPS | 5.51 | - | - | - | 3.26 +129.6% | 1.42 -46.8% | 2.67 |
Basic EPS | 5.54 | - | - | - | 3.29 +130.1% | 1.43 -47.0% | 2.7 |
Restructuring and Mergers Acquisition | 78.00M | - | - | - | - | - | - |
Depreciation and amortization | 192.00M | - | - | - | - | - | - |
Amortization | 192.00M | - | - | - | - | - | - |
Cost of Revenue | 23.92B +4.6% | 22.87B -0.5% | 22.99B +4.9% | 21.91B +13.1% | 19.38B +11.9% | 17.32B -8.1% | 18.86B |
Gross Profit | 13.53B +6.5% | 12.70B +6.2% | 11.96B +10.6% | 10.81B +10.1% | 9.83B +14.7% | 8.56B -7.6% | 9.27B |
Operating Expense | 8.21B | - | - | - | 6.54B -0.0% | 6.54B +0.9% | 6.48B |
SG&A Expenses | - | 7.63B +4.0% | 7.34B +6.1% | 6.91B | - | - | - |
Selling General and Administrative | 8.01B | - | - | - | 6.54B -0.0% | 6.54B +0.9% | 6.48B |
General and Administrative Expense | 8.01B | - | - | - | 6.54B +183.8% | 2.30B +19.2% | 1.93B |
Selling and Marketing Expense | - | - | - | - | 4.85B +14.5% | 4.24B -6.9% | 4.55B |
Other Operating Expenses | - | - | - | - | 6.53B -5.4% | 6.90B +6.5% | 6.48B |
Operating Income | 5.32B +2.9% | 5.17B +23.6% | 4.19B +12.8% | 3.71B +12.8% | 3.29B +62.3% | 2.03B -27.5% | 2.79B |
Depreciation/Amortization | - | 152.00M +9.4% | 139.00M +35.0% | 103.00M | - | - | - |
Net Non Operating Interest Income Expense | -664.00M | - | - | - | -315.00M +32.0% | -463.00M +2.9% | -477.00M |
Operating Expenses | - | 30.40B -1.2% | 30.76B +6.0% | 29.01B | - | - | - |
Other Operating Expenses, Total | - | - | - | -100.00M | - | - | - |
Non-operating Interest Income | 146.00M | - | - | - | - | 24.00M +9.1% | 22.00M |
Non-operating Interest Expense | 810.00M | - | - | - | 315.00M -33.8% | 476.00M -1.7% | 484.00M |
Total Other Finance Cost | - | - | - | - | 10.00M -9.1% | 11.00M -26.7% | 15.00M |
Special Income Charges | 117.00M | - | - | - | 38.00M +123.5% | 17.00M +109.0% | -189.00M |
Impairment of Capital Assets | 40.00M | - | - | - | - | - | - |
Write-offs | 40.00M | - | - | - | - | - | - |
Other Special Charges | -235.00M | - | - | - | -38.00M -123.5% | -17.00M -109.0% | 189.00M |
Other Non-operating Income (expense) | 29.00M | - | - | - | 90.00M | - | - |
Pre-tax Income | 4.80B | - | - | - | 3.10B +113.3% | 1.45B -33.3% | 2.18B |
Provision for Income Taxes | 1.04B -4.1% | 1.08B +17.3% | 925.00M +21.4% | 762.00M +17.2% | 650.00M +46.1% | 445.00M -16.7% | 534.00M |
Interest Inc.(Exp.),Net-Non-Op., Total | - | -469.00M -175.9% | -170.00M +39.1% | -279.00M | - | - | - |
Net Income Common Stockholders | 3.73B | - | - | - | 2.63B +134.4% | 1.12B -34.7% | 1.72B |
Other, Net | - | 8.00M +500.0% | -2.00M -106.7% | 30.00M | - | - | - |
Net Income | 3.73B +6.8% | 3.49B +9.9% | 3.18B -17.7% | 3.86B +46.8% | 2.63B +134.4% | 1.12B -34.7% | 1.72B |
Net Income Including Non-Controlling Interests | 3.79B | - | - | - | 2.69B +130.6% | 1.17B -33.0% | 1.74B |
Net Income from Continuing Operations | 3.79B | - | - | - | 2.51B +148.5% | 1.01B -38.7% | 1.65B |
Net Income from Discontinued Operations | - | - | - | - | 179.00M +14.7% | 156.00M +71.4% | 91.00M |
Noncontrolling Interests | -60.00M | - | - | - | -56.00M -30.2% | -43.00M -104.8% | -21.00M |
Diluted NI Available to Com Stockholders | 3.73B | - | - | - | 2.63B +134.4% | 1.12B -34.7% | 1.72B |
Net Income Before Taxes | - | 4.71B +17.4% | 4.01B +16.0% | 3.46B | - | - | - |
Total Operating Income as Reported | 5.44B | - | - | - | 3.33B +64.2% | 2.03B -27.5% | 2.79B |
Total Expenses | 32.12B | - | - | - | 25.92B +8.6% | 23.86B -5.8% | 25.34B |
Net Income After Taxes | - | 3.63B +17.5% | 3.09B +14.4% | 2.70B | - | - | - |
Net Income from Continuing and Discontinued Operation | 3.73B | - | - | - | 2.63B +134.4% | 1.12B -34.7% | 1.72B |
Equity In Affiliates | - | -108.00M -535.3% | -17.00M | - | - | - | - |
Normalized Income | 3.64B | - | - | - | 2.42B +152.2% | 959.75M -46.0% | 1.78B |
Net Income Before Extra. Items | - | 3.49B +9.9% | 3.18B +18.9% | 2.67B | - | - | - |
Interest Income | 146.00M | - | - | - | - | 24.00M +9.1% | 22.00M |
Total Extraordinary Items | - | - | - | 1.19B | - | - | - |
Interest Expense | 810.00M | - | - | - | 315.00M -33.8% | 476.00M -1.7% | 484.00M |
Income Available to Com Excl ExtraOrd | - | 3.49B +9.9% | 3.18B +18.9% | 2.67B | - | - | - |
Net Interest Income | -664.00M | - | - | - | -315.00M +32.0% | -463.00M +2.9% | -477.00M |
Income Available to Com Incl ExtraOrd | - | 3.49B +9.9% | 3.18B -17.7% | 3.86B | - | - | - |
EBIT | 5.62B | - | - | - | 3.42B +77.0% | 1.93B -27.6% | 2.67B |
Diluted Net Income | - | 3.49B +9.9% | 3.18B -17.7% | 3.86B | - | - | - |
EBITDA | 7.77B | - | - | - | 4.97B +37.1% | 3.62B -18.6% | 4.45B |
Diluted Weighted Average Shares | - | 689.50M -5.4% | 729.20M -4.6% | 764.10M | - | - | - |
Reconciled Cost of Revenue | 23.92B | - | - | - | 19.38B +11.9% | 17.32B -8.1% | 18.86B |
Diluted EPS Excluding ExtraOrd Items | - | 5.065 +16.2% | 4.358 +24.6% | 3.497 | - | - | - |
Reconciled Depreciation | 2.16B | - | - | - | 1.55B -8.4% | 1.69B -5.2% | 1.79B |
DPS - Common Stock Primary Issue | - | 1.4 +29.6% | 1.08 -14.8% | 1.268 | - | - | - |
Net Income from Continuing Operation Net Minority Interest | 3.73B | - | - | - | 2.45B +153.7% | 966.00M -40.6% | 1.63B |
Diluted Normalized EPS | - | 4.782 +2.3% | 4.676 +26.8% | 3.689 | - | - | - |
Total Unusual Items Excluding Goodwill | 117.00M | - | - | - | 38.00M +322.2% | 9.00M +104.5% | -202.00M |
Unusual Expense (Income) | - | -253.00M -184.1% | 301.00M +60.1% | 188.00M | - | - | - |
Total Unusual Items | 117.00M | - | - | - | 38.00M +322.2% | 9.00M +104.5% | -202.00M |
Minority Interest | - | -29.00M -127.4% | 106.00M +492.6% | -27.00M | - | - | - |
Normalized EBITDA | 7.65B | - | - | - | 4.93B +36.4% | 3.62B -22.3% | 4.65B |
Tax Rate for Calcs | 0.22 | - | - | - | 0 | 0 | 0 |