Total Revenue | 21.86B +2.5% | 21.32B +9.8% | 19.42B +13.8% | 17.06B -4.2% | 17.81B | - |
Interest Income | - | - | - | - | - | 16.00M |
Operating Revenue | 21.86B +2.5% | 21.32B +9.8% | 19.42B +13.8% | 17.06B -4.2% | 17.81B | - |
Normalized EBITDA | 3.79B +2.0% | 3.72B +5.4% | 3.53B +7.2% | 3.29B -6.0% | 3.50B | - |
Tax Rate for Calcs | 0.169 +218.4% | 0.053 +178.9% | 0.019 -88.6% | 0.167 -13.5% | 0.193 | - |
Tax Effect of Unusual Items | -6.75M +19.9% | -8.43M +26.0% | -11.38M +91.5% | -133.93M -5438.1% | 2.51M | - |
Total Unusual Items | -40.00M +74.8% | -159.00M +73.5% | -599.00M +25.3% | -802.00M -6269.2% | 13.00M | - |
Total Unusual Items Excluding Goodwill | -40.00M +74.8% | -159.00M +73.5% | -599.00M +25.3% | -802.00M -6269.2% | 13.00M | - |
Special Income Charges | -40.00M +74.8% | -159.00M +73.5% | -599.00M +25.3% | -802.00M -6269.2% | 13.00M | - |
Gain on Sale of Property, Plant and Equipment | 184.00M | - | - | - | - | - |
Gain on Sale of Business | -82.00M -331.6% | -19.00M +62.7% | -51.00M | 0 -100.0% | 220.00M | - |
Write-offs | - | - | - | 0 -100.0% | 35.00M | 0 |
Impairment of Capital Assets | 85.00M +123.7% | 38.00M -89.8% | 374.00M -53.4% | 802.00M +287.4% | 207.00M | - |
Restructuring and Mergers Acquisition | 57.00M -44.1% | 102.00M -41.4% | 174.00M +7.4% | 162.00M | - | - |
Depreciation Amortization Depletion | 707.00M -9.2% | 779.00M +13.4% | 687.00M +29.1% | 532.00M | - | - |
Gain on Sale of Securities | - | - | - | -18.00M -460.0% | 5.00M | - |
Depreciation and amortization | 707.00M -9.2% | 779.00M +13.4% | 687.00M +29.1% | 532.00M | - | - |
Amortization | 707.00M -9.2% | 779.00M +13.4% | 687.00M +29.1% | 532.00M | - | - |
Amortization of Intangibles | 707.00M -9.2% | 779.00M +13.4% | 687.00M +29.1% | 532.00M | - | - |
Selling and Marketing Expense | 463.00M +4.0% | 445.00M -1.1% | 450.00M -6.8% | 483.00M | - | - |
General and Administrative Expense | 1.77B +3.6% | 1.71B +16.1% | 1.47B -50.9% | 3.00B -8.6% | 3.28B | - |
Other General and Administrative | 1.77B +3.6% | 1.71B +16.1% | 1.47B -50.9% | 3.00B -8.6% | 3.28B | - |
Cost of Revenue | 16.24B +2.8% | 15.80B +10.5% | 14.31B +17.9% | 12.13B -2.4% | 12.44B | - |
Other Special Charges | - | - | - | - | - | -2.00M |
Gross Profit | 5.63B +1.8% | 5.52B +8.0% | 5.11B +3.8% | 4.93B -8.4% | 5.38B | - |
Operating Expense | 3.48B +0.8% | 3.45B +11.6% | 3.09B +3.0% | 3.00B -8.6% | 3.28B | - |
Selling General and Administrative | 2.23B +3.7% | 2.15B +12.1% | 1.92B -35.9% | 3.00B -8.6% | 3.28B | - |
Research and Development | 536.00M +4.1% | 515.00M +7.3% | 480.00M -20.4% | 603.00M | - | - |
Operating Income | 2.15B +3.5% | 2.08B +2.6% | 2.02B +5.0% | 1.93B -8.0% | 2.10B | - |
Net Non Operating Interest Income Expense | -597.00M +11.6% | -675.00M -24.3% | -543.00M -94.6% | -279.00M -5.3% | -265.00M | - |
Non-operating Interest Expense | 597.00M -11.6% | 675.00M +24.3% | 543.00M +94.6% | 279.00M +5.3% | 265.00M | - |
Other Income Expense | 379.00M +94.4% | 195.00M +174.7% | -261.00M +30.8% | -377.00M -183.4% | 452.00M | - |
Other Non-operating Income (expense) | 419.00M +18.4% | 354.00M +4.7% | 338.00M -20.5% | 425.00M -3.2% | 439.00M | - |
Pre-tax Income | 1.93B +21.0% | 1.60B +30.8% | 1.22B -4.1% | 1.27B -44.2% | 2.28B | - |
Provision for Income Taxes | 326.00M +283.5% | 85.00M +269.6% | 23.00M -89.2% | 212.00M -51.8% | 440.00M | - |
Net Income Common Stockholders | 1.61B +6.9% | 1.50B +22.4% | 1.23B +15.5% | 1.06B -42.5% | 1.85B | - |
Net Income | 1.61B +6.9% | 1.50B +22.4% | 1.23B +15.5% | 1.06B -42.5% | 1.85B | - |
Net Income Including Non-Controlling Interests | 1.61B +6.2% | 1.51B +26.2% | 1.20B +12.9% | 1.06B -42.4% | 1.84B | - |
Net Income from Continuing Operations | 1.61B +6.2% | 1.51B +26.2% | 1.20B +12.9% | 1.06B -42.4% | 1.84B | - |
Net Income from Discontinued Operations | - | - | 0 | 0 +100.0% | -1.00M | - |
Noncontrolling Interests | 0 +100.0% | -10.00M -134.5% | 29.00M +2800.0% | 1.00M -75.0% | 4.00M | - |
Diluted NI Available to Com Stockholders | 1.61B +6.9% | 1.50B +22.4% | 1.23B +15.5% | 1.06B -42.5% | 1.85B | - |
Basic EPS | 8.57 +8.3% | 7.91 +22.3% | 6.47 +16.8% | 5.54 -39.6% | 9.17 | - |
Diluted EPS | 8.53 +8.4% | 7.87 +22.2% | 6.44 +17.3% | 5.49 -39.6% | 9.09 | - |
Weighted Average Shares (basic) | 187.40M -1.3% | 189.80M +0.1% | 189.60M -1.1% | 191.80M -4.7% | 201.30M | - |
Weighted Average Shares (diluted) | 188.40M -1.2% | 190.70M +0.1% | 190.60M -1.5% | 193.50M -4.8% | 203.20M | - |
Total Operating Income as Reported | 2.11B +10.0% | 1.92B +34.5% | 1.43B +26.5% | 1.13B -46.6% | 2.11B | - |
Total Expenses | 19.71B +2.4% | 19.25B +10.7% | 17.39B +14.9% | 15.13B -3.7% | 15.72B | - |
Net Income from Continuing and Discontinued Operation | 1.61B +6.9% | 1.50B +22.4% | 1.23B +15.5% | 1.06B -42.5% | 1.85B | - |
Normalized Income | 1.64B -0.8% | 1.65B -8.9% | 1.81B +4.9% | 1.73B -5.8% | 1.84B | - |
Interest Expense | 597.00M -11.6% | 675.00M +24.3% | 543.00M +94.6% | 279.00M +5.3% | 265.00M | - |
Net Interest Income | -597.00M +11.6% | -675.00M -24.3% | -543.00M -94.6% | -279.00M -5.3% | -265.00M | - |
EBIT | 2.53B +11.3% | 2.27B +28.8% | 1.76B +13.7% | 1.55B -39.1% | 2.55B | - |
EBITDA | 3.75B +5.4% | 3.56B +21.5% | 2.93B +17.7% | 2.49B -29.2% | 3.52B | - |
Reconciled Cost of Revenue | 15.72B +2.8% | 15.29B +10.6% | 13.83B +13.9% | 12.13B -2.4% | 12.44B | - |
Reconciled Depreciation | 1.22B -5.0% | 1.29B +10.5% | 1.17B +24.3% | 938.00M -3.0% | 967.00M | - |
Net Income from Continuing Operation Net Minority Interest | 1.61B +6.9% | 1.50B +22.4% | 1.23B +15.5% | 1.06B -42.5% | 1.85B | - |