Total Revenue | 42.72B +5.2% | 40.61B +5.0% | 38.69B +2.2% | 37.84B +10.6% | 34.22B +1.4% | 33.75B +21.6% | 27.75B +8.3% | 25.63B +9.2% | 23.47B +6.8% | 21.99B |
Operating Revenue | 42.72B +5.2% | 40.61B +5.0% | 38.69B +2.2% | 37.84B +10.6% | 34.22B +1.4% | 33.75B +21.6% | 27.75B +8.3% | 25.63B +9.2% | 23.47B +6.8% | 21.99B |
Cost of Revenue | 29.62B +3.6% | 28.59B +6.0% | 26.97B +3.6% | 26.02B +11.2% | 23.41B +1.6% | 23.03B +19.5% | 19.26B +8.1% | 17.82B +9.7% | 16.25B +6.9% | 15.20B |
Gross Profit | 13.10B +9.0% | 12.02B +2.5% | 11.72B -0.9% | 11.82B +9.3% | 10.81B +0.9% | 10.72B +26.3% | 8.49B +8.8% | 7.80B +8.1% | 7.22B +6.5% | 6.78B |
Operating Expense | 10.90B +5.8% | 10.30B +11.1% | 9.27B +9.2% | 8.49B +11.8% | 7.59B +6.0% | 7.16B +15.8% | 6.19B +8.8% | 5.69B +9.1% | 5.21B +10.5% | 4.72B |
Selling General and Administrative | 10.90B +5.8% | 10.30B +11.1% | 9.27B +9.2% | 8.49B +11.8% | 7.59B +6.0% | 7.16B +15.8% | 6.19B +8.8% | 5.69B +9.1% | 5.21B +10.5% | 4.72B |
Operating Income | 2.20B +28.6% | 1.71B -29.9% | 2.45B -26.5% | 3.33B +3.3% | 3.22B -9.4% | 3.55B +54.4% | 2.30B +8.8% | 2.12B +5.4% | 2.01B -2.7% | 2.06B |
Net Non Operating Interest Income Expense | -230.57M +15.9% | -274.32M +16.1% | -326.78M -54.7% | -211.27M -34.1% | -157.53M -4.7% | -150.38M -49.5% | -100.57M -0.7% | -99.87M -2.9% | -97.04M +0.8% | -97.82M |
Non-operating Interest Expense | 230.57M -15.9% | 274.32M -16.1% | 326.78M +54.7% | 211.27M +34.1% | 157.53M +4.7% | 150.38M +49.5% | 100.57M +0.7% | 99.87M +2.9% | 97.04M -0.8% | 97.82M |
Other Income Expense | -8.51M | - | - | -415.0K | - | - | - | -1.02M +70.9% | -3.50M | - |
Other Non-operating Income (expense) | -8.51M | - | - | -415.0K | - | - | - | -1.02M +70.9% | -3.50M | - |
Pre-tax Income | 1.96B +36.5% | 1.44B -32.1% | 2.12B -32.0% | 3.12B +1.7% | 3.06B -10.0% | 3.40B +54.6% | 2.20B +9.2% | 2.02B +5.7% | 1.91B -3.0% | 1.97B |
Provision for Income Taxes | 452.28M +43.8% | 314.50M -31.4% | 458.25M -34.6% | 700.63M +5.5% | 663.92M -11.4% | 749.33M +53.2% | 489.18M +14.8% | 425.94M +15.6% | 368.32M -48.5% | 714.50M |
Net Income Common Stockholders | 1.51B +34.4% | 1.13B -32.3% | 1.66B -31.2% | 2.42B +0.7% | 2.40B -9.6% | 2.66B +55.0% | 1.71B +7.7% | 1.59B +3.3% | 1.54B +23.0% | 1.25B |
Net Income | 1.51B +34.4% | 1.13B -32.3% | 1.66B -31.2% | 2.42B +0.7% | 2.40B -9.6% | 2.66B +55.0% | 1.71B +7.7% | 1.59B +3.3% | 1.54B +23.0% | 1.25B |
Net Income Including Non-Controlling Interests | 1.51B +34.4% | 1.13B -32.3% | 1.66B -31.2% | 2.42B +0.7% | 2.40B -9.6% | 2.66B +55.0% | 1.71B +7.7% | 1.59B +3.3% | 1.54B +23.0% | 1.25B |
Net Income from Continuing Operations | 1.51B +34.4% | 1.13B -32.3% | 1.66B -31.2% | 2.42B +0.7% | 2.40B -9.6% | 2.66B +55.0% | 1.71B +7.7% | 1.59B +3.3% | 1.54B +23.0% | 1.25B |
Diluted NI Available to Com Stockholders | 1.51B +34.4% | 1.13B -32.3% | 1.66B -31.2% | 2.42B +0.7% | 2.40B -9.6% | 2.66B +55.0% | 1.71B +7.7% | 1.59B +3.3% | 1.54B +23.0% | 1.25B |
Basic EPS | - | - | 7.57 -29.5% | 10.73 +4.8% | 10.24 -4.3% | 10.7 +60.2% | 6.68 +11.5% | 5.99 +6.2% | 5.64 +26.7% | 4.45 |
Total Operating Income as Reported | 2.20B +28.6% | 1.71B -29.9% | 2.45B -26.5% | 3.33B +3.3% | 3.22B -9.4% | 3.55B +54.4% | 2.30B +8.8% | 2.12B +5.4% | 2.01B -2.7% | 2.06B |
Diluted EPS | - | - | 7.55 -29.3% | 10.68 +5.0% | 10.17 -4.2% | 10.62 +59.9% | 6.64 +11.2% | 5.97 +6.0% | 5.63 +27.1% | 4.43 |
Total Expenses | 40.52B +4.2% | 38.90B +7.3% | 36.25B +5.0% | 34.52B +11.3% | 31.00B +2.7% | 30.19B +18.6% | 25.45B +8.3% | 23.51B +9.5% | 21.46B +7.7% | 19.92B |
Weighted Average Shares (basic) | - | - | 219.41M -2.5% | 225.15M -3.9% | 234.26M -5.6% | 248.17M -3.3% | 256.55M -3.2% | 265.15M -2.8% | 272.75M -3.0% | 281.32M |
Net Income from Continuing and Discontinued Operation | 1.51B +34.4% | 1.13B -32.3% | 1.66B -31.2% | 2.42B +0.7% | 2.40B -9.6% | 2.66B +55.0% | 1.71B +7.7% | 1.59B +3.3% | 1.54B +23.0% | 1.25B |
Weighted Average Shares (diluted) | - | - | 219.94M -2.8% | 226.30M -4.0% | 235.81M -5.7% | 250.08M -3.1% | 258.05M -3.0% | 266.11M -2.7% | 273.36M -3.2% | 282.26M |
Normalized Income | 1.51B +34.4% | 1.13B -32.3% | 1.66B -31.2% | 2.42B +0.7% | 2.40B -9.6% | 2.66B +55.0% | 1.71B +7.7% | 1.59B +3.3% | 1.54B +23.0% | 1.25B |
Interest Expense | 230.57M -15.9% | 274.32M -16.1% | 326.78M +54.7% | 211.27M +34.1% | 157.53M +4.7% | 150.38M +49.5% | 100.57M +0.7% | 99.87M +2.9% | 97.04M -0.8% | 97.82M |
Net Interest Income | -230.57M +15.9% | -274.32M +16.1% | -326.78M -54.7% | -211.27M -34.1% | -157.53M -4.7% | -150.38M -49.5% | -100.57M -0.7% | -99.87M -2.9% | -97.04M +0.8% | -97.82M |
EBIT | 2.20B +28.1% | 1.71B -29.9% | 2.45B -26.5% | 3.33B +3.3% | 3.22B -9.4% | 3.55B +54.4% | 2.30B +8.8% | 2.12B +5.5% | 2.00B -2.9% | 2.06B |
EBITDA | 3.24B +20.7% | 2.69B -18.5% | 3.30B -18.7% | 4.05B +4.9% | 3.86B -6.5% | 4.13B +47.1% | 2.81B +9.3% | 2.57B +6.7% | 2.41B -1.4% | 2.44B |
Reconciled Cost of Revenue | 29.62B +3.6% | 28.59B +6.0% | 26.97B +3.6% | 26.02B +11.2% | 23.41B +1.6% | 23.03B +19.5% | 19.26B +8.1% | 17.82B +9.7% | 16.25B +6.9% | 15.20B |
Reconciled Depreciation | 1.05B +7.7% | 971.70M +14.5% | 848.79M +17.1% | 724.88M +13.0% | 641.32M +11.7% | 574.24M +13.8% | 504.80M +11.2% | 454.13M +12.3% | 404.23M +6.4% | 379.93M |
Net Income from Continuing Operation Net Minority Interest | 1.51B +34.4% | 1.13B -32.3% | 1.66B -31.2% | 2.42B +0.7% | 2.40B -9.6% | 2.66B +55.0% | 1.71B +7.7% | 1.59B +3.3% | 1.54B +23.0% | 1.25B |
Normalized EBITDA | 3.24B +20.7% | 2.69B -18.5% | 3.30B -18.7% | 4.05B +4.9% | 3.86B -6.5% | 4.13B +47.1% | 2.81B +9.3% | 2.57B +6.7% | 2.41B -1.4% | 2.44B |
Tax Rate for Calcs | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |