Total Revenue | 27.91B | - | 26.41B -7.3% | 28.50B +15.7% | 24.63B +2.1% | 24.12B -0.4% | 24.21B -7.6% | 26.21B +3.0% | 25.44B +6.6% | 23.86B |
Operating Revenue | 27.91B | - | 26.41B -7.3% | 28.50B +15.7% | 24.63B +2.1% | 24.12B -0.4% | 24.21B -7.6% | 26.21B +3.0% | 25.44B +6.6% | 23.86B |
Total Unusual Items | -79.00M | - | -20.00M -400.0% | -4.00M | 0 +100.0% | -13.00M +50.0% | -26.00M -85.7% | -14.00M -62.3% | -8.62M -246.4% | 5.89M |
Normalized EBITDA | 2.00B | - | 1.43B -7.3% | 1.54B -4.5% | 1.61B +10.8% | 1.46B +33.3% | 1.09B -1.3% | 1.11B -8.4% | 1.21B +11.6% | 1.08B |
Tax Rate for Calcs | 0.23 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -18.17M | - | -6.00M -874.0% | -616.0K | 0 +100.0% | -1.84M +76.4% | -7.80M -85.7% | -4.20M -175.1% | -1.53M -287.8% | 813.0K |
Diluted NI Available to Com Stockholders | 880.00M | - | 1.01B +26.9% | 793.00M -15.3% | 936.00M +52.7% | 613.00M +596.6% | 88.00M -5.4% | 93.00M -78.3% | 428.53M +34.1% | 319.56M |
Net Income from Discontinued Operations | 0 | - | 373.00M +6.6% | 350.00M +414.7% | 68.00M | - | - | - | - | - |
Other Income Expense | -140.00M | - | -56.00M -300.0% | -14.00M -106.2% | 226.00M +318.5% | 54.00M +150.0% | -108.00M +19.4% | -134.00M -188.0% | 152.31M +853.4% | -20.22M |
Other Non-operating Income (expense) | -30.00M | - | -44.00M -633.3% | -6.00M -103.6% | 165.00M +1131.3% | -16.00M +80.5% | -82.00M +31.7% | -120.00M -174.6% | 160.93M +716.4% | -26.11M |
Special Income Charges | -79.00M | - | -20.00M -400.0% | -4.00M | 0 +100.0% | -13.00M +50.0% | -26.00M -85.7% | -14.00M +41.3% | -23.85M -124.2% | -10.64M |
Restructuring and Mergers Acquisition | 79.00M | - | 20.00M +400.0% | 4.00M | 0 -100.0% | 13.00M -50.0% | 26.00M +85.7% | 14.00M -41.3% | 23.85M +124.2% | 10.64M |
Equity in Earnings of Affiliates | -31.00M | - | 8.00M +300.0% | -4.00M -106.6% | 61.00M -26.5% | 83.00M | - | - | - | - |
Depreciation Amortization Depletion | 68.00M | - | 70.00M -13.6% | 81.00M +35.0% | 60.00M -3.2% | 62.00M -3.1% | 64.00M -13.5% | 74.00M -5.9% | 78.64M -3.4% | 81.40M |
Depreciation and amortization | 68.00M | - | 70.00M -13.6% | 81.00M +35.0% | 60.00M -3.2% | 62.00M -3.1% | 64.00M -13.5% | 74.00M -5.9% | 78.64M -3.4% | 81.40M |
Amortization | 68.00M | - | 70.00M -13.6% | 81.00M +35.0% | 60.00M -3.2% | 62.00M -3.1% | 64.00M -13.5% | 74.00M -5.9% | 78.64M -3.4% | 81.40M |
Amortization of Intangibles | 68.00M | - | 70.00M -13.6% | 81.00M +35.0% | 60.00M -3.2% | 62.00M -3.1% | 64.00M -13.5% | 74.00M -5.9% | 78.64M -3.4% | 81.40M |
Cost of Revenue | 25.35B | - | 24.55B -7.4% | 26.53B +16.1% | 22.85B +1.9% | 22.44B -1.9% | 22.87B -7.4% | 24.69B +3.6% | 23.85B +6.7% | 22.34B |
Gross Profit | 2.57B | - | 1.86B -5.6% | 1.98B +11.0% | 1.78B +5.5% | 1.69B +26.0% | 1.34B -11.8% | 1.52B -4.9% | 1.60B +4.9% | 1.52B |
Operating Expense | 1.12B | - | 992.00M +3.9% | 955.00M +7.3% | 890.00M +1.3% | 879.00M -2.1% | 898.00M -12.6% | 1.03B -6.5% | 1.10B +7.8% | 1.02B |
Selling General and Administrative | 1.05B | - | 922.00M +5.5% | 874.00M +5.3% | 830.00M +1.6% | 817.00M -2.0% | 834.00M -12.5% | 953.00M -6.5% | 1.02B +8.8% | 937.34M |
Operating Income | 1.45B | - | 873.00M -14.5% | 1.02B +14.7% | 890.00M +10.1% | 808.00M +83.2% | 441.00M -10.2% | 491.00M -1.4% | 497.84M -0.9% | 502.21M |
Net Non Operating Interest Income Expense | -164.00M | - | -151.00M +24.5% | -200.00M -31.6% | -152.00M -3.4% | -147.00M +15.5% | -174.00M -0.6% | -173.00M -33.8% | -129.26M -16.3% | -111.15M |
Non-operating Interest Income | 51.00M | - | 56.00M +86.7% | 30.00M +114.3% | 14.00M 0.0% | 14.00M -27.8% | 19.38M +2.0% | 19.00M +0.8% | 18.84M +55.9% | 12.08M |
Non-operating Interest Expense | 215.00M | - | 207.00M -10.0% | 230.00M +38.6% | 166.00M +3.1% | 161.00M +10.3% | 145.98M -0.0% | 146.00M +18.6% | 123.10M +14.0% | 107.98M |
Total Other Finance Cost | - | - | - | 39.00M -74.3% | 152.00M +1281.8% | 11.00M -93.7% | 174.00M +278.3% | 46.00M +84.0% | 25.00M +63.9% | 15.25M |
Pre-tax Income | 1.14B | - | 666.00M -17.5% | 807.00M -16.3% | 964.00M +35.0% | 714.00M +349.1% | 159.00M -12.6% | 182.00M -65.1% | 520.89M +40.5% | 370.85M |
Gain on Sale of Securities | - | - | - | - | - | - | 9.68M +723.6% | 1.18M -92.3% | 15.22M -7.9% | 16.53M |
Provision for Income Taxes | 263.00M | - | -206.00M -266.1% | 124.00M +34.8% | 92.00M -8.9% | 101.00M +42.3% | 71.00M -20.2% | 89.00M -3.6% | 92.36M +80.1% | 51.28M |
Net Income Common Stockholders | 880.00M | - | 1.01B +26.9% | 793.00M -15.3% | 936.00M +52.7% | 613.00M +596.6% | 88.00M -5.4% | 93.00M -78.3% | 428.53M +34.1% | 319.56M |
Net Income | 880.00M | - | 1.01B +26.9% | 793.00M -15.3% | 936.00M +52.7% | 613.00M +596.6% | 88.00M -5.4% | 93.00M -78.3% | 428.53M +34.1% | 319.56M |
Net Income Including Non-Controlling Interests | 880.00M | - | 1.25B +20.5% | 1.03B +9.9% | 940.00M +53.3% | 613.00M +596.6% | 88.00M -5.4% | 93.00M -78.3% | 428.53M +34.1% | 319.56M |
Net Income from Continuing Operations | 880.00M | - | 872.00M +27.7% | 683.00M -21.7% | 872.00M +42.3% | 613.00M +596.6% | 88.00M -5.4% | 93.00M -78.3% | 428.53M +34.1% | 319.56M |
Noncontrolling Interests | 0 | - | -239.00M +0.4% | -240.00M -5900.0% | -4.00M | 0 | 0 | - | - | - |
Basic EPS | 2.406 | - | 2.47 +40.3% | 1.76 -13.3% | 2.03 +67.8% | 1.21 +611.8% | 0.17 -5.6% | 0.18 -77.5% | 0.8 +35.6% | 0.59 |
Diluted EPS | 2.33 | - | 2.28 +32.6% | 1.72 -11.3% | 1.94 +60.3% | 1.21 +611.8% | 0.17 -5.6% | 0.18 -77.5% | 0.8 +35.6% | 0.59 |
Weighted Average Shares (basic) | 365.69M | - | 408.10M -9.3% | 450.12M -2.3% | 460.56M -9.1% | 506.61M -1.7% | 515.17M -0.7% | 518.88M -3.1% | 535.67M -1.1% | 541.63M |
Weighted Average Shares (diluted) | 378.00M | - | 441.00M -4.5% | 462.00M -4.3% | 483.00M -4.7% | 506.61M -1.7% | 515.17M -2.8% | 530.07M -1.2% | 536.60M -1.8% | 546.22M |
Total Operating Income as Reported | 1.37B | - | 853.00M -16.1% | 1.02B +14.3% | 890.00M +11.9% | 795.00M +91.6% | 415.00M | - | - | - |
Total Expenses | 26.47B | - | 25.54B -7.1% | 27.48B +15.7% | 23.74B +1.8% | 23.32B -1.9% | 23.77B -7.6% | 25.72B +3.1% | 24.94B +6.8% | 23.36B |
Net Income from Continuing and Discontinued Operation | 880.00M | - | 1.01B +26.9% | 793.00M -15.3% | 936.00M +52.7% | 613.00M +596.6% | 88.00M -5.4% | 93.00M -78.3% | 428.53M +34.1% | 319.56M |
Normalized Income | 940.83M | - | 647.00M +44.9% | 446.38M -48.6% | 868.00M +39.1% | 624.16M +487.7% | 106.20M +3.3% | 102.80M -76.4% | 435.63M +38.5% | 314.49M |
Interest Income | 51.00M | - | 56.00M +86.7% | 30.00M +114.3% | 14.00M 0.0% | 14.00M -27.8% | 19.38M +2.0% | 19.00M +0.8% | 18.84M +55.9% | 12.08M |
Interest Expense | 215.00M | - | 207.00M -10.0% | 230.00M +38.6% | 166.00M +3.1% | 161.00M +10.3% | 145.98M -0.0% | 146.00M +18.6% | 123.10M +14.0% | 107.98M |
Net Interest Income | -164.00M | - | -151.00M +24.5% | -200.00M -31.6% | -152.00M -3.4% | -147.00M +15.5% | -174.00M -0.6% | -173.00M -33.8% | -129.26M -16.3% | -111.15M |
EBIT | 1.36B | - | 873.00M -15.8% | 1.04B -8.2% | 1.13B +29.1% | 875.00M +98.4% | 441.00M +34.5% | 328.00M -49.1% | 643.99M +34.5% | 478.83M |
EBITDA | 1.92B | - | 1.41B -8.3% | 1.54B -4.7% | 1.61B +11.8% | 1.44B +35.3% | 1.07B -2.4% | 1.09B -8.9% | 1.20B +10.2% | 1.09B |
Reconciled Cost of Revenue | 24.85B | - | 24.08B -7.7% | 26.11B +16.4% | 22.43B +2.3% | 21.93B -1.7% | 22.31B -7.1% | 24.00B +2.7% | 23.37B +7.1% | 21.81B |
Reconciled Depreciation | 563.00M | - | 537.00M +7.2% | 501.00M +3.5% | 484.00M -14.9% | 569.00M -9.1% | 626.00M -18.2% | 765.00M +37.7% | 555.36M -8.9% | 609.66M |
Net Income from Continuing Operation Net Minority Interest | 880.00M | - | 633.00M +42.9% | 443.00M -49.0% | 868.00M +41.6% | 613.00M +596.6% | 88.00M -5.4% | 93.00M -78.3% | 428.53M +34.1% | 319.56M |
Total Unusual Items Excluding Goodwill | -79.00M | - | -20.00M -400.0% | -4.00M | 0 +100.0% | -13.00M +50.0% | -26.00M -85.7% | -14.00M -62.3% | -8.62M -246.4% | 5.89M |