Total Revenue | 147.64B +0.4% | 147.12B -1.9% | 150.04B +1.2% | 148.26B +7.5% | 137.89B +4.1% | 132.50B +8.4% | 122.29B +0.4% | 121.85B -1.2% | 123.28B +6.9% | 115.34B |
Operating Revenue | 147.64B +0.4% | 147.12B -1.9% | 150.04B +1.2% | 148.26B +7.5% | 137.89B +4.1% | 132.50B +8.4% | 122.29B +0.4% | 121.85B -1.2% | 123.28B +6.9% | 115.34B |
Tax Rate for Calcs | 0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -6.03M +56.4% | -13.83M -139.0% | 35.51M +121.7% | -163.80M -6.1% | -154.35M -160.2% | 256.41M +224.9% | 78.92M -82.6% | 454.26M | 0 | 0 |
Weighted Average Shares (diluted) | 655.00M | - | 725.00M -0.3% | 727.00M -3.6% | 754.00M -3.5% | 781.00M -3.0% | 805.00M -1.6% | 818.00M -9.5% | 904.00M -5.6% | 958.00M |
Weighted Average Shares (basic) | 652.00M | - | 718.00M 0.0% | 718.00M -3.5% | 744.00M -3.8% | 773.00M -3.3% | 799.00M -1.4% | 810.00M -9.5% | 895.00M -5.0% | 942.00M |
Diluted EPS | 1.54 | - | 2.96 -3.3% | 3.06 +41.0% | 2.17 -33.6% | 3.27 +60.3% | 2.04 -45.7% | 3.76 +79.9% | 2.09 +2.0% | 2.05 |
Basic EPS | 1.55 | - | 2.99 -3.5% | 3.1 +40.9% | 2.2 -33.5% | 3.31 +61.5% | 2.05 -46.1% | 3.8 +80.1% | 2.11 +1.4% | 2.08 |
Cost of Revenue | 113.24B -0.4% | 113.72B -2.5% | 116.67B +0.2% | 116.48B +8.3% | 107.54B +5.8% | 101.60B +6.6% | 95.29B +0.2% | 95.10B -0.7% | 95.81B +7.0% | 89.50B |
Gross Profit | 34.40B +3.0% | 33.40B +0.1% | 33.36B +5.0% | 31.78B +4.7% | 30.35B -1.8% | 30.90B +14.5% | 26.99B +0.9% | 26.75B -2.6% | 27.47B +6.3% | 25.84B |
Operating Expense | 32.51B +10.0% | 29.55B -2.4% | 30.27B +9.5% | 27.65B +2.9% | 26.87B -4.4% | 28.12B +13.7% | 24.74B +2.5% | 24.14B -2.9% | 24.86B +11.1% | 22.38B |
Selling General and Administrative | 872.00M -0.6% | 877.00M -1.6% | 891.00M +6.2% | 839.00M -0.7% | 845.00M -3.3% | 874.00M -1.1% | 884.00M 0.0% | 884.00M -3.0% | 911.00M +3.4% | 881.00M |
General and Administrative Expense | 872.00M -0.6% | 877.00M -1.6% | 891.00M +6.2% | 839.00M -0.7% | 845.00M -3.3% | 874.00M -1.1% | 884.00M 0.0% | 884.00M -3.0% | 911.00M +3.4% | 881.00M |
Rent and Landing Fees | 872.00M -0.6% | 877.00M -1.6% | 891.00M +6.2% | 839.00M -0.7% | 845.00M -3.3% | 874.00M -1.1% | 884.00M 0.0% | 884.00M -3.0% | 911.00M +3.4% | 881.00M |
Salaries and Wages | - | - | -30.00M +23.1% | -39.00M -214.7% | 34.00M +217.2% | -29.00M | 0 -100.0% | 26.00M -95.1% | 527.00M +3193.8% | 16.00M |
Other General and Administrative | - | - | 26.25B +10.1% | 23.85B +2.8% | 23.20B -5.3% | 24.50B +15.5% | 21.21B +2.0% | 20.79B -3.4% | 21.51B +12.3% | 19.16B |
Depreciation Amortization Depletion | 3.33B +2.6% | 3.25B +3.9% | 3.13B +5.4% | 2.96B +5.0% | 2.82B +2.8% | 2.75B +3.7% | 2.65B +7.5% | 2.46B +1.2% | 2.44B +4.1% | 2.34B |
Depreciation and amortization | 3.33B +2.6% | 3.25B +3.9% | 3.13B +5.4% | 2.96B +5.0% | 2.82B +2.8% | 2.75B +3.7% | 2.65B +7.5% | 2.46B +1.2% | 2.44B +4.1% | 2.34B |
Other Operating Expenses | 28.31B +11.3% | 25.43B -3.1% | 26.25B +10.1% | 23.85B +2.8% | 23.20B -5.3% | 24.50B +15.5% | 21.21B +2.0% | 20.79B -3.4% | 21.51B +12.3% | 19.16B |
Operating Income | 1.89B -50.9% | 3.85B +24.3% | 3.10B -25.0% | 4.13B +18.7% | 3.48B +25.1% | 2.78B +23.5% | 2.25B -13.9% | 2.61B +0.1% | 2.61B -24.3% | 3.45B |
Net Non Operating Interest Income Expense | -639.00M -42.0% | -450.00M -2.0% | -441.00M +17.6% | -535.00M +6.3% | -571.00M -5.0% | -544.00M +9.8% | -603.00M +2.7% | -620.00M -3.2% | -601.00M -15.1% | -522.00M |
Non-operating Interest Expense | 639.00M +42.0% | 450.00M +2.0% | 441.00M -17.6% | 535.00M -6.3% | 571.00M +5.0% | 544.00M -9.8% | 603.00M -2.7% | 620.00M +3.2% | 601.00M +15.1% | 522.00M |
Other Income Expense | -51.00M +10.5% | -57.00M -131.5% | 181.00M +126.3% | -689.00M +19.4% | -855.00M -175.4% | 1.13B +240.5% | 333.00M -83.2% | 1.98B +476.5% | -527.00M -3193.8% | -16.00M |
Gain on Sale of Securities | -41.00M +72.3% | -148.00M -198.0% | 151.00M +120.7% | -728.00M +11.3% | -821.00M -174.3% | 1.10B +603.8% | 157.00M -31.1% | 228.00M | - | - |
Special Income Charges | 0 -100.0% | 79.00M | 0 | 0 | 0 | 0 -100.0% | 176.00M -90.1% | 1.78B | 0 | 0 |
Gain on Sale of Business | 0 -100.0% | 79.00M | 0 | 0 | 0 | 0 -100.0% | 176.00M -90.1% | 1.78B | 0 | 0 |
Other Non-operating Income (expense) | -10.00M -183.3% | 12.00M -60.0% | 30.00M -23.1% | 39.00M +214.7% | -34.00M -217.2% | 29.00M | - | -26.00M +95.1% | -527.00M -3193.8% | -16.00M |
Pre-tax Income | 1.20B -64.1% | 3.34B +17.8% | 2.84B -2.3% | 2.90B +41.5% | 2.05B -39.1% | 3.37B +70.1% | 1.98B -50.2% | 3.98B +168.1% | 1.48B -49.1% | 2.91B |
Provision for Income Taxes | 176.00M -73.7% | 670.00M +0.4% | 667.00M +2.1% | 653.00M +69.6% | 385.00M -50.8% | 782.00M +66.7% | 469.00M -47.9% | 900.00M +322.2% | -405.00M -142.3% | 957.00M |
Net Income Common Stockholders | 1.01B -61.9% | 2.65B +23.3% | 2.15B -3.5% | 2.22B +35.7% | 1.64B -36.6% | 2.58B +57.6% | 1.64B -46.7% | 3.08B +62.8% | 1.89B -3.5% | 1.96B |
Net Income | 1.02B -61.9% | 2.67B +23.2% | 2.16B -3.6% | 2.24B +35.6% | 1.66B -36.0% | 2.58B +55.8% | 1.66B -46.7% | 3.11B +63.1% | 1.91B -3.4% | 1.98B |
Net Income Including Non-Controlling Interests | 1.02B -61.7% | 2.67B +23.2% | 2.17B -3.6% | 2.25B +35.0% | 1.67B -35.6% | 2.59B +71.2% | 1.51B -50.9% | 3.08B +62.9% | 1.89B -3.5% | 1.96B |
Net Income from Continuing Operations | 1.02B -61.7% | 2.67B +23.2% | 2.17B -3.6% | 2.25B +35.0% | 1.67B -35.6% | 2.59B +71.2% | 1.51B -50.9% | 3.08B +62.9% | 1.89B -3.5% | 1.96B |
Noncontrolling Interests | -8.00M -14.3% | -7.00M -40.0% | -5.00M 0.0% | -5.00M +54.5% | -11.00M -266.7% | -3.00M -102.0% | 147.00M +359.4% | 32.00M +77.8% | 18.00M 0.0% | 18.00M |
Otherunder Preferred Stock Dividend | 7.00M -65.0% | 20.00M +11.1% | 18.00M -10.0% | 20.00M +25.0% | 16.00M -44.8% | 29.00M +52.6% | 19.00M -44.1% | 34.00M +100.0% | 17.00M +6.3% | 16.00M |
Diluted NI Available to Com Stockholders | 1.01B -61.9% | 2.65B +23.3% | 2.15B -3.5% | 2.22B +35.7% | 1.64B -36.6% | 2.58B +57.6% | 1.64B -46.7% | 3.08B +62.8% | 1.89B -3.5% | 1.96B |
Total Operating Income as Reported | 1.89B -50.9% | 3.85B +24.3% | 3.10B -25.0% | 4.13B +18.7% | 3.48B +25.1% | 2.78B +23.5% | 2.25B -13.9% | 2.61B +0.1% | 2.61B -24.3% | 3.45B |
Rent Expense (supplemental) | 872.00M -0.6% | 877.00M -1.6% | 891.00M +6.2% | 839.00M -0.7% | 845.00M -3.3% | 874.00M -1.1% | 884.00M 0.0% | 884.00M -3.0% | 911.00M +3.4% | 881.00M |
Total Expenses | 145.75B +1.7% | 143.27B -2.5% | 146.94B +2.0% | 144.13B +7.2% | 134.41B +3.6% | 129.72B +8.1% | 120.03B +0.7% | 119.24B -1.2% | 120.67B +7.9% | 111.89B |
Net Income from Continuing and Discontinued Operation | 1.02B -61.9% | 2.67B +23.2% | 2.16B -3.6% | 2.24B +35.6% | 1.66B -36.0% | 2.58B +55.8% | 1.66B -46.7% | 3.11B +63.1% | 1.91B -3.4% | 1.98B |
Normalized Income | 1.05B -61.4% | 2.72B +32.8% | 2.05B -27.1% | 2.81B +21.0% | 2.32B +33.7% | 1.74B +23.6% | 1.40B -9.6% | 1.55B -18.5% | 1.91B -3.4% | 1.98B |
Interest Expense | 639.00M +42.0% | 450.00M +2.0% | 441.00M -17.6% | 535.00M -6.3% | 571.00M +5.0% | 544.00M -9.8% | 603.00M -2.7% | 620.00M +3.2% | 601.00M +15.1% | 522.00M |
Net Interest Income | -639.00M -42.0% | -450.00M -2.0% | -441.00M +17.6% | -535.00M +6.3% | -571.00M -5.0% | -544.00M +9.8% | -603.00M +2.7% | -620.00M -3.2% | -601.00M -15.1% | -522.00M |
EBIT | 1.84B -51.5% | 3.79B +15.7% | 3.28B -4.7% | 3.44B +31.1% | 2.62B -33.0% | 3.91B +51.5% | 2.58B -43.8% | 4.60B +120.5% | 2.08B -39.3% | 3.44B |
EBITDA | 5.76B -24.6% | 7.64B +8.7% | 7.03B +0.2% | 7.02B +15.9% | 6.05B -17.0% | 7.29B +24.1% | 5.87B -16.8% | 7.06B +56.2% | 4.52B -21.7% | 5.78B |
Reconciled Cost of Revenue | 112.65B -0.4% | 113.12B -2.5% | 116.05B +0.2% | 115.87B +8.4% | 106.93B +5.9% | 100.97B +6.7% | 94.65B -0.5% | 95.10B -0.7% | 95.81B +7.0% | 89.50B |
Reconciled Depreciation | 3.92B +1.8% | 3.85B +2.6% | 3.75B +4.8% | 3.58B +4.4% | 3.43B +1.7% | 3.37B +2.6% | 3.29B +33.4% | 2.46B +1.2% | 2.44B +4.1% | 2.34B |
Net Income from Continuing Operation Net Minority Interest | 1.02B -61.9% | 2.67B +23.2% | 2.16B -3.6% | 2.24B +35.6% | 1.66B -36.0% | 2.58B +55.8% | 1.66B -46.7% | 3.11B +63.1% | 1.91B -3.4% | 1.98B |
Total Unusual Items Excluding Goodwill | -41.00M +40.6% | -69.00M -145.7% | 151.00M +120.7% | -728.00M +11.3% | -821.00M -174.3% | 1.10B +231.8% | 333.00M -83.4% | 2.01B | 0 | 0 |
Total Unusual Items | -41.00M +40.6% | -69.00M -145.7% | 151.00M +120.7% | -728.00M +11.3% | -821.00M -174.3% | 1.10B +231.8% | 333.00M -83.4% | 2.01B | 0 | 0 |
Normalized EBITDA | 5.80B -24.8% | 7.71B +12.1% | 6.88B -11.2% | 7.74B +12.7% | 6.87B +11.2% | 6.18B +11.6% | 5.54B +9.6% | 5.05B +11.8% | 4.52B -21.7% | 5.78B |