Total Revenue | 21.45B +13.9% | 18.83B +15.6% | 16.29B +13.3% | 14.37B +12.9% | 12.73B +32.1% | 9.63B +25.4% | 7.68B +13.2% | 6.78B +12.6% | 6.03B +16.0% | 5.20B |
Operating Revenue | 21.45B +13.9% | 18.83B +15.6% | 16.29B +13.3% | 14.37B +12.9% | 12.73B +32.1% | 9.63B +25.4% | 7.68B +13.2% | 6.78B +12.6% | 6.03B +16.0% | 5.20B |
Tax Rate for Calcs | 0.241 +20.7% | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -70.61M -2258.2% | -2.99M +91.9% | -36.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Weighted Average Shares (diluted) | 277.00M -2.1% | 283.00M -0.4% | 284.00M +0.4% | 283.00M -0.4% | 284.00M +4.0% | 273.00M +3.4% | 264.00M 0.0% | 264.00M +1.1% | 261.00M 0.0% | 261.00M |
Weighted Average Shares (basic) | 276.00M -1.4% | 280.00M 0.0% | 280.00M -0.4% | 281.00M +0.4% | 280.00M +3.7% | 270.00M +3.4% | 261.00M +0.4% | 260.00M +1.6% | 256.00M -0.4% | 257.00M |
Diluted EPS | 16.46 +20.4% | 13.67 +31.1% | 10.43 +23.9% | 8.42 +15.7% | 7.28 -3.7% | 7.56 +9.2% | 6.92 +17.5% | 5.89 +26.9% | 4.64 +24.7% | 3.72 |
Basic EPS | 16.53 +19.6% | 13.82 +30.6% | 10.58 +24.6% | 8.49 +15.0% | 7.38 -3.5% | 7.65 +9.4% | 6.99 +16.7% | 5.99 +26.9% | 4.72 +24.9% | 3.78 |
Amortization | 485.00M +0.8% | 481.00M -0.4% | 483.00M 0.0% | 483.00M +16.1% | 416.00M +184.9% | 146.00M +2333.3% | 6.00M 0.0% | 6.00M 0.0% | 6.00M +200.0% | 2.00M |
Amortization of Intangibles | 485.00M +0.8% | 481.00M -0.4% | 483.00M 0.0% | 483.00M +16.1% | 416.00M +184.9% | 146.00M +2333.3% | 6.00M 0.0% | 6.00M 0.0% | 6.00M +200.0% | 2.00M |
Cost of Revenue | 4.25B +10.5% | 3.85B +11.1% | 3.46B +10.2% | 3.14B +30.6% | 2.41B +43.0% | 1.68B +22.1% | 1.38B +18.1% | 1.17B +19.3% | 978.00M +20.7% | 810.00M |
Gross Profit | 17.20B +14.8% | 14.98B +16.9% | 12.82B +14.2% | 11.22B +8.8% | 10.32B +29.8% | 7.95B +26.2% | 6.30B +12.2% | 5.62B +11.3% | 5.05B +15.1% | 4.39B |
Operating Expense | 11.02B +9.7% | 10.04B +12.3% | 8.94B +10.8% | 8.07B +4.0% | 7.76B +43.1% | 5.42B +31.6% | 4.12B +9.6% | 3.76B +8.0% | 3.48B +17.5% | 2.96B |
Selling General and Administrative | 7.16B +7.9% | 6.64B +16.3% | 5.71B +13.0% | 5.05B +1.0% | 5.00B +38.9% | 3.60B +32.2% | 2.72B +8.0% | 2.52B +10.2% | 2.29B +16.7% | 1.96B |
General and Administrative Expense | 1.62B +1.4% | 1.60B +14.8% | 1.39B +8.2% | 1.29B -12.5% | 1.47B +54.3% | 954.00M +41.5% | 674.00M +13.5% | 594.00M -9.6% | 657.00M +20.3% | 546.00M |
Other General and Administrative | 1.62B +1.4% | 1.60B +12.9% | 1.42B +9.1% | 1.30B -11.0% | 1.46B +48.7% | 982.00M +44.6% | 679.00M +13.7% | 597.00M -10.1% | 664.00M +20.1% | 553.00M |
Salaries and Wages | - | - | -24.00M -100.0% | -12.00M -200.0% | 12.00M +142.9% | -28.00M -460.0% | -5.00M -66.7% | -3.00M +57.1% | -7.00M 0.0% | -7.00M |
Selling and Marketing Expense | 5.53B +9.9% | 5.04B +16.8% | 4.31B +14.6% | 3.76B +6.7% | 3.53B +33.4% | 2.64B +29.1% | 2.05B +6.3% | 1.93B +18.1% | 1.63B +15.3% | 1.42B |
Research and Development | 3.38B +15.3% | 2.93B +6.3% | 2.75B +8.5% | 2.54B +8.2% | 2.35B +39.9% | 1.68B +20.5% | 1.39B +12.9% | 1.23B +4.0% | 1.19B +18.8% | 998.00M |
Depreciation Amortization Depletion | 485.00M +0.8% | 481.00M -0.4% | 483.00M 0.0% | 483.00M +16.1% | 416.00M +184.9% | 146.00M +2333.3% | 6.00M 0.0% | 6.00M 0.0% | 6.00M +200.0% | 2.00M |
Depreciation and amortization | 485.00M +0.8% | 481.00M -0.4% | 483.00M 0.0% | 483.00M +16.1% | 416.00M +184.9% | 146.00M +2333.3% | 6.00M 0.0% | 6.00M 0.0% | 6.00M +200.0% | 2.00M |
Operating Income | 6.18B +25.1% | 4.94B +27.4% | 3.88B +23.0% | 3.15B +23.2% | 2.56B +1.2% | 2.53B +15.9% | 2.18B +17.4% | 1.86B +18.5% | 1.57B +10.0% | 1.43B |
Net Non Operating Interest Income Expense | -76.00M -5.6% | -72.00M +24.2% | -95.00M +33.1% | -142.00M -735.3% | -17.00M -160.7% | 28.00M +12.0% | 25.00M -19.4% | 31.00M +3200.0% | -1.00M +95.7% | -23.00M |
Non-operating Interest Income | 180.00M +2.9% | 175.00M +19.0% | 147.00M +38.7% | 106.00M +65.6% | 64.00M +12.3% | 57.00M +46.2% | 39.00M -15.2% | 46.00M +142.1% | 19.00M +137.5% | 8.00M |
Non-operating Interest Expense | 256.00M +3.6% | 247.00M +2.1% | 242.00M -2.4% | 248.00M +206.2% | 81.00M +179.3% | 29.00M +107.1% | 14.00M -6.7% | 15.00M -25.0% | 20.00M -35.5% | 31.00M |
Other Income Expense | -84.00M -162.5% | -32.00M +86.2% | -232.00M -954.5% | -22.00M -159.5% | 37.00M -50.0% | 74.00M +1025.0% | -8.00M -14.3% | -7.00M -187.5% | 8.00M +166.7% | -12.00M |
Special Income Charges | -293.00M -1853.3% | -15.00M +93.3% | -223.00M | 0 | 0 | - | - | - | - | 0 |
Gain on Sale of Securities | - | - | - | - | - | - | - | 3.00M -57.1% | 7.00M 0.0% | 7.00M |
Restructuring and Mergers Acquisition | 293.00M +1853.3% | 15.00M -93.3% | 223.00M | 0 | 0 | - | - | - | - | - |
Other Non-operating Income (expense) | 209.00M +1329.4% | -17.00M -88.9% | -9.00M +59.1% | -22.00M -159.5% | 37.00M -50.0% | 74.00M +1025.0% | -8.00M -14.3% | -7.00M -187.5% | 8.00M +166.7% | -12.00M |
Pre-tax Income | 6.02B +24.5% | 4.83B +36.2% | 3.55B +18.8% | 2.99B +17.6% | 2.54B -0.5% | 2.56B +16.3% | 2.20B +16.9% | 1.88B +20.1% | 1.57B +12.7% | 1.39B |
Provision for Income Taxes | 1.45B +50.4% | 965.00M +64.4% | 587.00M -3.0% | 605.00M +27.1% | 476.00M -3.6% | 494.00M +32.8% | 372.00M +14.8% | 324.00M +36.7% | 237.00M -41.5% | 405.00M |
Net Income Common Stockholders | 4.57B +18.0% | 3.87B +30.6% | 2.96B +24.3% | 2.38B +15.4% | 2.07B +0.2% | 2.06B +12.9% | 1.83B +17.3% | 1.56B +17.2% | 1.33B +34.9% | 985.00M |
Net Income | 4.57B +18.0% | 3.87B +30.6% | 2.96B +24.3% | 2.38B +15.4% | 2.07B +0.2% | 2.06B +12.9% | 1.83B +17.3% | 1.56B +17.2% | 1.33B +34.9% | 985.00M |
Net Income Including Non-Controlling Interests | 4.57B +18.0% | 3.87B +30.6% | 2.96B +24.3% | 2.38B +15.4% | 2.07B +0.2% | 2.06B +12.9% | 1.83B +17.3% | 1.56B +17.2% | 1.33B +34.9% | 985.00M |
Net Income from Continuing Operations | 4.57B +18.0% | 3.87B +30.6% | 2.96B +24.3% | 2.38B +15.4% | 2.07B +0.2% | 2.06B +12.9% | 1.83B +17.3% | 1.56B +17.2% | 1.33B +34.9% | 985.00M |
Diluted NI Available to Com Stockholders | 4.57B +18.0% | 3.87B +30.6% | 2.96B +24.3% | 2.38B +15.4% | 2.07B +0.2% | 2.06B +12.9% | 1.83B +17.3% | 1.56B +17.2% | 1.33B +34.9% | 985.00M |
Total Operating Income as Reported | 5.88B +19.5% | 4.92B +35.6% | 3.63B +15.6% | 3.14B +22.2% | 2.57B +2.8% | 2.50B +14.9% | 2.18B +17.4% | 1.85B +18.8% | 1.56B +10.0% | 1.42B |
Total Expenses | 15.27B +9.9% | 13.89B +12.0% | 12.41B +10.6% | 11.21B +10.3% | 10.17B +43.1% | 7.11B +29.2% | 5.50B +11.6% | 4.93B +10.5% | 4.46B +18.2% | 3.77B |
Net Income from Continuing and Discontinued Operation | 4.57B +18.0% | 3.87B +30.6% | 2.96B +24.3% | 2.38B +15.4% | 2.07B +0.2% | 2.06B +12.9% | 1.83B +17.3% | 1.56B +17.2% | 1.33B +34.9% | 985.00M |
Normalized Income | 4.79B +23.4% | 3.88B +23.2% | 3.15B +32.1% | 2.38B +15.4% | 2.07B +0.2% | 2.06B +12.9% | 1.83B +17.3% | 1.56B +17.2% | 1.33B +34.9% | 985.00M |
Interest Income | 180.00M +2.9% | 175.00M +19.0% | 147.00M +38.7% | 106.00M +65.6% | 64.00M +12.3% | 57.00M +46.2% | 39.00M -15.2% | 46.00M +142.1% | 19.00M +137.5% | 8.00M |
Interest Expense | 256.00M +3.6% | 247.00M +2.1% | 242.00M -2.4% | 248.00M +206.2% | 81.00M +179.3% | 29.00M +107.1% | 14.00M -6.7% | 15.00M -25.0% | 20.00M -35.5% | 31.00M |
Net Interest Income | -76.00M -5.6% | -72.00M +24.2% | -95.00M +33.1% | -142.00M -735.3% | -17.00M -160.7% | 28.00M +12.0% | 25.00M -19.4% | 31.00M +3200.0% | -1.00M +95.7% | -23.00M |
EBIT | 6.27B +23.5% | 5.08B +34.0% | 3.79B +17.1% | 3.24B +23.4% | 2.62B +1.5% | 2.58B +16.9% | 2.21B +16.7% | 1.90B +19.5% | 1.59B +11.6% | 1.42B |
EBITDA | 7.12B +20.9% | 5.89B +28.6% | 4.58B +13.3% | 4.04B +20.0% | 3.37B +14.3% | 2.95B +21.3% | 2.43B +14.6% | 2.12B +15.3% | 1.84B +11.0% | 1.66B |
Reconciled Cost of Revenue | 3.89B +10.6% | 3.52B +11.4% | 3.16B +12.0% | 2.82B +35.8% | 2.08B +41.6% | 1.47B +25.7% | 1.17B +23.0% | 948.00M +29.7% | 731.00M +26.9% | 576.00M |
Reconciled Depreciation | 846.00M +4.6% | 809.00M +2.5% | 789.00M -2.1% | 806.00M +8.0% | 746.00M +105.5% | 363.00M +66.5% | 218.00M -3.1% | 225.00M -11.1% | 253.00M +7.2% | 236.00M |
Net Income from Continuing Operation Net Minority Interest | 4.57B +18.0% | 3.87B +30.6% | 2.96B +24.3% | 2.38B +15.4% | 2.07B +0.2% | 2.06B +12.9% | 1.83B +17.3% | 1.56B +17.2% | 1.33B +34.9% | 985.00M |
Total Unusual Items Excluding Goodwill | -293.00M -1853.3% | -15.00M +93.3% | -223.00M | 0 | 0 | - | - | 3.00M -57.1% | 7.00M | 0 |
Total Unusual Items | -293.00M -1853.3% | -15.00M +93.3% | -223.00M | 0 | 0 | - | - | 3.00M -57.1% | 7.00M | 0 |
Normalized EBITDA | 7.41B +25.5% | 5.91B +22.9% | 4.80B +18.8% | 4.04B +20.0% | 3.37B +14.3% | 2.95B +21.3% | 2.43B +14.6% | 2.12B +15.3% | 1.84B +11.0% | 1.66B |