Total Revenue | 17.22B +28.1% | 13.44B +3.5% | 12.98B +5.0% | 12.37B +0.6% | 12.29B +28.3% | 9.58B +9.5% | 8.75B +3.7% | 8.44B -1.8% | 8.59B +8.4% | 7.92B |
Operating Revenue | 17.22B +28.1% | 13.44B +3.5% | 12.98B +5.0% | 12.37B +0.6% | 12.29B +28.3% | 9.58B +9.5% | 8.75B +3.7% | 8.44B -1.8% | 8.59B +8.4% | 7.92B |
Total Unusual Items Excluding Goodwill | -233.19M -305.6% | -57.49M +15.3% | -67.84M -212.8% | -21.69M -63.1% | -13.30M -24.3% | -10.70M -137.5% | 28.51M +540.5% | -6.47M +77.8% | -29.12M +27.7% | -40.29M |
Total Unusual Items | -233.19M -305.6% | -57.49M +15.3% | -67.84M -212.8% | -21.69M -63.1% | -13.30M -24.3% | -10.70M -137.5% | 28.51M +540.5% | -6.47M +77.8% | -29.12M +27.7% | -40.29M |
Normalized EBITDA | 1.93B -5.0% | 2.03B +10.4% | 1.84B -1.5% | 1.87B -21.9% | 2.39B +117.6% | 1.10B +49.9% | 731.95M -3.2% | 755.97M -3.3% | 781.49M +5.8% | 738.40M |
Tax Rate for Calcs | 0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -59.78M -346.2% | -13.40M +4.2% | -13.98M -161.9% | -5.34M -68.7% | -3.16M -16.0% | -2.73M -135.4% | 7.70M +559.2% | -1.68M +83.8% | -10.34M +31.2% | -15.03M |
Average Dilution Earnings | 0 | 0 -100.0% | 337.0K -98.8% | 27.06M | 0 | 0 | - | - | - | - |
Other Non-operating Income (expense) | 110.33M +12.5% | 98.09M +4.6% | 93.81M +488.2% | 15.95M -10.3% | 17.77M -6.8% | 19.07M +24.4% | 15.32M +697.4% | -2.56M -108.1% | 31.81M +120.5% | 14.42M |
Other Special Charges | 69.00M +20.0% | 57.49M -15.3% | 67.84M +212.8% | 21.69M +63.1% | 13.30M +24.3% | 10.70M +103.0% | 5.27M -18.6% | 6.47M -77.8% | 29.12M -27.7% | 40.29M |
Restructuring and Mergers Acquisition | 164.19M | - | - | - | - | - | - | - | - | - |
Selling General and Administrative | 4.34B +31.7% | 3.29B +3.5% | 3.18B +13.7% | 2.80B +5.1% | 2.66B +15.9% | 2.30B +5.7% | 2.17B +9.4% | 1.99B +0.2% | 1.98B +5.7% | 1.88B |
Cost of Revenue | 11.55B +34.0% | 8.62B +2.0% | 8.45B +4.5% | 8.08B +6.6% | 7.58B +16.0% | 6.53B +5.4% | 6.20B +3.3% | 6.00B -1.7% | 6.10B +9.8% | 5.56B |
Gross Profit | 5.67B +17.4% | 4.83B +6.4% | 4.53B +5.8% | 4.28B -9.1% | 4.71B +54.5% | 3.05B +19.4% | 2.55B +4.8% | 2.44B -2.1% | 2.49B +5.2% | 2.37B |
Operating Expense | 4.34B +31.7% | 3.29B +3.5% | 3.18B +13.7% | 2.80B +5.1% | 2.66B +15.9% | 2.30B +5.7% | 2.17B +9.4% | 1.99B +0.2% | 1.98B +5.7% | 1.88B |
Other Operating Expenses | - | - | 47.26M +194.0% | 16.08M +20.9% | 13.30M +24.3% | 10.70M +103.0% | 5.27M -18.6% | 6.47M -77.8% | 29.12M -27.7% | 40.29M |
Operating Income | 1.33B -13.2% | 1.53B +13.4% | 1.35B -9.1% | 1.48B -27.5% | 2.05B +172.3% | 752.17M +97.5% | 380.88M -15.6% | 451.21M -11.0% | 506.70M +3.4% | 490.14M |
Net Non Operating Interest Income Expense | -64.26M -21.3% | -52.99M +8.7% | -58.02M +39.1% | -95.22M -64.6% | -57.84M -18.5% | -48.81M -186.9% | -17.01M -66.0% | -10.25M -27.4% | -8.05M -37.4% | -5.86M |
Non-operating Interest Expense | 64.26M +21.3% | 52.99M -8.7% | 58.02M -39.1% | 95.22M +64.6% | 57.84M +18.5% | 48.81M +186.9% | 17.01M +66.0% | 10.25M +27.4% | 8.05M +37.4% | 5.86M |
Other Income Expense | -122.86M -402.7% | 40.60M +56.3% | 25.97M +552.7% | -5.74M -228.2% | 4.47M -46.6% | 8.37M -80.9% | 43.84M +585.0% | -9.04M -436.4% | 2.69M +110.4% | -25.86M |
Special Income Charges | -233.19M -305.6% | -57.49M +15.3% | -67.84M -212.8% | -21.69M -63.1% | -13.30M -24.3% | -10.70M -137.5% | 28.51M +540.5% | -6.47M +77.8% | -29.12M +27.7% | -40.29M |
Gain on Sale of Business | - | - | - | - | 0 | 0 -100.0% | 33.78M | 0 | 0 | - |
Pre-tax Income | 1.14B -24.8% | 1.52B +15.2% | 1.32B -4.7% | 1.38B -30.6% | 1.99B +180.2% | 711.74M +74.6% | 407.70M -5.6% | 431.92M -13.8% | 501.34M +9.4% | 458.42M |
Provision for Income Taxes | 292.73M -17.2% | 353.73M +30.2% | 271.63M -20.3% | 340.61M -28.2% | 474.57M +161.5% | 181.48M +64.6% | 110.24M -1.6% | 112.06M -37.0% | 177.89M +4.0% | 171.03M |
Net Income Common Stockholders | 849.24M -27.1% | 1.17B +11.4% | 1.05B +0.3% | 1.04B -31.4% | 1.52B +186.6% | 530.25M +78.3% | 297.46M -7.0% | 319.86M -1.1% | 323.44M +12.5% | 287.40M |
Net Income | 849.24M -27.1% | 1.17B +11.4% | 1.05B +0.3% | 1.04B -31.4% | 1.52B +186.6% | 530.25M +78.3% | 297.46M -7.0% | 319.86M -1.1% | 323.44M +12.5% | 287.40M |
Net Income Including Non-Controlling Interests | 849.24M -27.1% | 1.17B +11.4% | 1.05B +0.3% | 1.04B -31.4% | 1.52B +186.6% | 530.25M +78.3% | 297.46M -7.0% | 319.86M -1.1% | 323.44M +12.5% | 287.40M |
Net Income from Continuing Operations | 849.24M -27.1% | 1.17B +11.4% | 1.05B +0.3% | 1.04B -31.4% | 1.52B +186.6% | 530.25M +78.3% | 297.46M -7.0% | 319.86M -1.1% | 323.44M +12.5% | 287.40M |
Diluted NI Available to Com Stockholders | 849.24M -27.1% | 1.17B +11.3% | 1.05B -2.2% | 1.07B -29.6% | 1.52B +186.6% | 530.25M +78.3% | 297.46M -7.0% | 319.86M -1.1% | 323.44M +12.5% | 287.40M |
Basic EPS | 10.22 | - | 12.72 -5.3% | 13.43 -26.5% | 18.27 +190.5% | 6.29 +85.0% | 3.4 +4.0% | 3.27 +8.3% | 3.02 +16.6% | 2.59 |
Diluted EPS | 9.97 | - | 12.18 +13.0% | 10.78 -22.3% | 13.87 +142.5% | 5.72 +71.3% | 3.34 +3.1% | 3.24 +7.6% | 3.01 +17.6% | 2.56 |
Weighted Average Shares (basic) | 83.14M | - | 82.30M +6.0% | 77.67M -6.6% | 83.18M -1.3% | 84.26M -3.7% | 87.50M -10.5% | 97.74M -8.6% | 106.98M -3.7% | 111.09M |
Weighted Average Shares (diluted) | 85.14M | - | 85.92M -13.4% | 99.27M -9.4% | 109.58M +18.3% | 92.64M +4.0% | 89.07M -9.8% | 98.78M -8.2% | 107.59M -4.1% | 112.22M |
Total Operating Income as Reported | 1.10B -25.6% | 1.47B +14.9% | 1.28B -12.3% | 1.46B -28.1% | 2.03B +174.4% | 741.48M +97.4% | 375.61M -15.5% | 444.73M -6.9% | 477.57M +6.2% | 449.85M |
Total Expenses | 15.89B +33.4% | 11.91B +2.4% | 11.63B +6.9% | 10.88B +6.2% | 10.25B +16.0% | 8.83B +5.5% | 8.37B +4.8% | 7.99B -1.2% | 8.08B +8.8% | 7.43B |
Net Income from Continuing and Discontinued Operation | 849.24M -27.1% | 1.17B +11.4% | 1.05B +0.3% | 1.04B -31.4% | 1.52B +186.6% | 530.25M +78.3% | 297.46M -7.0% | 319.86M -1.1% | 323.44M +12.5% | 287.40M |
Normalized Income | 1.02B -15.4% | 1.21B +9.9% | 1.10B +3.9% | 1.06B -30.8% | 1.53B +184.3% | 538.22M +94.5% | 276.65M -14.8% | 324.66M -5.1% | 342.23M +9.5% | 312.66M |
Interest Expense | 64.26M +21.3% | 52.99M -8.7% | 58.02M -39.1% | 95.22M +64.6% | 57.84M +18.5% | 48.81M +186.9% | 17.01M +66.0% | 10.25M +27.4% | 8.05M +37.4% | 5.86M |
Net Interest Income | -64.26M -21.3% | -52.99M +8.7% | -58.02M +39.1% | -95.22M -64.6% | -57.84M -18.5% | -48.81M -186.9% | -17.01M -66.0% | -10.25M -27.4% | -8.05M -37.4% | -5.86M |
EBIT | 1.21B -23.3% | 1.57B +14.2% | 1.38B -7.0% | 1.48B -27.9% | 2.05B +169.8% | 760.55M +79.1% | 424.72M -3.9% | 442.17M -13.2% | 509.38M +9.7% | 464.28M |
EBITDA | 1.69B -14.1% | 1.97B +11.4% | 1.77B -4.0% | 1.84B -22.3% | 2.37B +118.6% | 1.09B +42.9% | 760.46M +1.5% | 749.50M -0.4% | 752.36M +7.8% | 698.11M |
Reconciled Cost of Revenue | 11.55B +34.0% | 8.62B +2.0% | 8.45B +4.5% | 8.08B +6.6% | 7.58B +16.0% | 6.53B +5.4% | 6.20B +3.3% | 6.00B -1.7% | 6.10B +9.8% | 5.56B |
Reconciled Depreciation | 488.63M +22.0% | 400.41M +1.6% | 393.93M +7.8% | 365.48M +13.3% | 322.55M -1.1% | 326.01M -2.9% | 335.75M +9.2% | 307.33M +26.5% | 242.98M +3.9% | 233.83M |
Net Income from Continuing Operation Net Minority Interest | 849.24M -27.1% | 1.17B +11.4% | 1.05B +0.3% | 1.04B -31.4% | 1.52B +186.6% | 530.25M +78.3% | 297.46M -7.0% | 319.86M -1.1% | 323.44M +12.5% | 287.40M |