Total Revenue | 32.79B +16.4% | 28.17B +12.2% | 25.10B +12.9% | 22.24B +17.8% | 18.88B +23.4% | 15.30B -9.4% | 16.88B +12.9% | 14.95B +19.6% | 12.50B +16.0% | 10.78B |
Net Interest Income | -722.00M -11.8% | -646.00M -12.3% | -575.00M -22.1% | -471.00M -9.3% | -431.00M -13.4% | -380.00M -69.6% | -224.00M -20.4% | -186.00M -20.8% | -154.00M -62.1% | -95.00M |
Interest Expense | 722.00M +11.8% | 646.00M +12.3% | 575.00M +22.1% | 471.00M +9.3% | 431.00M +13.4% | 380.00M +69.6% | 224.00M +20.4% | 186.00M +20.8% | 154.00M +62.1% | 95.00M |
Other Non-operating Income (expense) | 166.00M +730.0% | 20.00M +385.7% | -7.00M -130.4% | 23.00M | - | 5.00M -81.5% | 27.00M +292.9% | -14.00M -600.0% | -2.00M +96.8% | -63.00M |
Other Special Charges | 504.00M -25.9% | 680.00M +26.2% | 539.00M +51.4% | 356.00M +278.7% | 94.00M +28.8% | 73.00M | - | 1.13B +7420.0% | 15.00M -87.2% | 117.00M |
Gain on Sale of Securities | 124.00M -46.8% | 233.00M +79.2% | 130.00M +169.9% | -186.00M -130.7% | 605.00M +1244.4% | 45.00M -80.6% | 232.00M +46.8% | 158.00M +416.0% | -50.00M -655.6% | 9.00M |
Net Non Operating Interest Income Expense | -722.00M -11.8% | -646.00M -12.3% | -575.00M -22.1% | -471.00M -9.3% | -431.00M -13.4% | -380.00M -69.6% | -224.00M -20.4% | -186.00M -20.8% | -154.00M -62.1% | -95.00M |
Non-operating Interest Expense | 722.00M +11.8% | 646.00M +12.3% | 575.00M +22.1% | 471.00M +9.3% | 431.00M +13.4% | 380.00M +69.6% | 224.00M +20.4% | 186.00M +20.8% | 154.00M +62.1% | 95.00M |
Operating Income | 19.51B +19.5% | 16.33B +11.6% | 14.63B +15.0% | 12.72B +24.4% | 10.23B +25.3% | 8.16B -15.8% | 9.70B +15.8% | 8.37B +24.2% | 6.74B +14.1% | 5.91B |
Operating Expense | 6.03B +16.6% | 5.17B +16.2% | 4.45B +4.6% | 4.25B +2.0% | 4.17B +24.4% | 3.35B -8.2% | 3.65B +8.6% | 3.36B +9.6% | 3.07B +16.2% | 2.64B |
Depreciation Amortization Depletion | 1.14B +27.4% | 897.00M +12.3% | 799.00M +6.5% | 750.00M +3.3% | 726.00M +25.2% | 580.00M +11.1% | 522.00M +13.7% | 459.00M +5.3% | 436.00M +16.9% | 373.00M |
Depreciation and amortization | 1.14B +27.4% | 897.00M +12.3% | 799.00M +6.5% | 750.00M +3.3% | 726.00M +25.2% | 580.00M +11.1% | 522.00M +13.7% | 459.00M +5.3% | 436.00M +16.9% | 373.00M |
Other General and Administrative | 3.95B +14.4% | 3.46B +22.4% | 2.82B +4.0% | 2.71B +6.5% | 2.55B +20.5% | 2.11B -3.6% | 2.19B +9.9% | 2.00B +7.3% | 1.86B +18.6% | 1.57B |
Gross Profit | 25.54B +18.8% | 21.49B +12.7% | 19.08B +12.4% | 16.97B +17.9% | 14.39B +25.0% | 11.51B -13.7% | 13.35B +13.7% | 11.74B +19.6% | 9.81B +14.7% | 8.55B |
Cost of Revenue | 7.25B +8.7% | 6.67B +10.8% | 6.02B +14.4% | 5.26B +17.2% | 4.49B +18.5% | 3.79B +7.1% | 3.54B +10.0% | 3.21B +19.6% | 2.69B +20.8% | 2.23B |
Operating Revenue | 32.79B +16.4% | 28.17B +12.2% | 25.10B +12.9% | 22.24B +17.8% | 18.88B -0.1% | 18.90B -9.4% | 20.86B +12.8% | 18.48B +19.3% | 15.49B +18.1% | 13.12B |
Selling General and Administrative | 4.88B +14.4% | 4.27B +17.1% | 3.65B +4.1% | 3.50B +1.7% | 3.44B +24.2% | 2.77B -11.4% | 3.13B +7.8% | 2.90B +10.3% | 2.63B +16.1% | 2.27B |
General and Administrative Expense | 3.95B +14.4% | 3.46B +22.4% | 2.82B +4.0% | 2.71B +6.5% | 2.55B +20.5% | 2.11B -3.6% | 2.19B +9.9% | 2.00B +7.3% | 1.86B +18.6% | 1.57B |
Selling and Marketing Expense | 929.00M +14.0% | 815.00M -1.2% | 825.00M +4.6% | 789.00M -11.8% | 895.00M +36.2% | 657.00M -29.7% | 934.00M +3.0% | 907.00M +17.6% | 771.00M +10.5% | 698.00M |
Special Income Charges | -504.00M +25.9% | -680.00M -26.2% | -539.00M -51.4% | -356.00M -278.7% | -94.00M -28.8% | -73.00M | 0 +100.0% | -1.13B -7420.0% | -15.00M +87.2% | -117.00M |
Pre-tax Income | 18.58B +21.8% | 15.25B +11.8% | 13.64B +16.3% | 11.73B +13.8% | 10.31B +32.8% | 7.76B -20.3% | 9.73B +35.1% | 7.20B +10.5% | 6.52B +15.5% | 5.65B |
Salaries and Wages | - | - | - | - | - | - | 3.54B +10.0% | 3.21B +19.6% | 2.69B +20.8% | 2.23B |
Provision for Income Taxes | 3.61B +51.7% | 2.38B -2.6% | 2.44B +35.6% | 1.80B +11.2% | 1.62B +20.1% | 1.35B -16.4% | 1.61B +19.9% | 1.34B -48.4% | 2.61B +64.3% | 1.59B |
Net Income Common Stockholders | 14.97B +16.3% | 12.87B +15.0% | 11.20B +12.7% | 9.93B +14.3% | 8.69B +35.5% | 6.41B -21.0% | 8.12B +38.6% | 5.86B +49.7% | 3.92B -3.5% | 4.06B |
Net Income | 14.97B +16.3% | 12.87B +15.0% | 11.20B +12.7% | 9.93B +14.3% | 8.69B +35.5% | 6.41B -21.0% | 8.12B +38.6% | 5.86B +49.7% | 3.92B -3.5% | 4.06B |
Net Income Including Non-Controlling Interests | 14.97B +16.3% | 12.87B +15.0% | 11.20B +12.7% | 9.93B +14.3% | 8.69B +35.5% | 6.41B -21.0% | 8.12B +38.6% | 5.86B +49.7% | 3.92B -3.5% | 4.06B |
Net Income from Continuing Operations | 14.97B +16.3% | 12.87B +15.0% | 11.20B +12.7% | 9.93B +14.3% | 8.69B +35.5% | 6.41B -21.0% | 8.12B +38.6% | 5.86B +49.7% | 3.92B -3.5% | 4.06B |
Diluted NI Available to Com Stockholders | 14.97B +16.3% | 12.87B +15.0% | 11.20B +12.7% | 9.93B +14.3% | 8.69B +35.5% | 6.41B -21.0% | 8.12B +38.6% | 5.86B +49.7% | 3.92B -3.5% | 4.06B |
Equity in Earnings of Affiliates | - | - | - | - | - | - | 167.00M | 0 | 0 | - |
Net Income from Continuing and Discontinued Operation | 14.97B +16.3% | 12.87B +15.0% | 11.20B +12.7% | 9.93B +14.3% | 8.69B +35.5% | 6.41B -21.0% | 8.12B +38.6% | 5.86B +49.7% | 3.92B -3.5% | 4.06B |
Normalized Income | 15.27B +15.3% | 13.25B +14.9% | 11.53B +11.0% | 10.39B +25.8% | 8.26B +28.3% | 6.43B -18.8% | 7.92B +19.2% | 6.65B +68.1% | 3.95B -4.4% | 4.14B |
Reconciled Depreciation | 1.14B +27.4% | 897.00M +12.3% | 799.00M +6.5% | 750.00M +3.3% | 726.00M +25.2% | 580.00M +11.1% | 522.00M +13.7% | 459.00M +5.0% | 437.00M +17.2% | 373.00M |
Net Income from Continuing Operation Net Minority Interest | 14.97B +16.3% | 12.87B +15.0% | 11.20B +12.7% | 9.93B +14.3% | 8.69B +35.5% | 6.41B -21.0% | 8.12B +38.6% | 5.86B +49.7% | 3.92B -3.5% | 4.06B |
Total Unusual Items Excluding Goodwill | -380.00M +15.0% | -447.00M -9.3% | -409.00M +24.5% | -542.00M -206.1% | 511.00M +1925.0% | -28.00M -112.1% | 232.00M +123.9% | -970.00M -1392.3% | -65.00M +39.8% | -108.00M |
Total Unusual Items | -380.00M +15.0% | -447.00M -9.3% | -409.00M +24.5% | -542.00M -206.1% | 511.00M +1925.0% | -28.00M -112.1% | 232.00M +123.9% | -970.00M -1392.3% | -65.00M +39.8% | -108.00M |
Tax Rate for Calcs | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -73.84M -5.9% | -69.73M +4.8% | -73.21M +12.3% | -83.47M -204.0% | 80.23M +1746.7% | -4.87M -112.7% | 38.51M +121.2% | -181.39M -597.7% | -26.00M +14.3% | -30.35M |
Normalized EBITDA | 20.82B +20.8% | 17.24B +11.8% | 15.42B +14.3% | 13.49B +23.2% | 10.95B +25.2% | 8.75B -14.6% | 10.24B +16.2% | 8.82B +22.9% | 7.18B +15.4% | 6.22B |
Reconciled Cost of Revenue | 7.25B +8.7% | 6.67B +10.8% | 6.02B +14.4% | 5.26B +17.2% | 4.49B +18.5% | 3.79B +7.1% | 3.54B +10.0% | 3.21B +19.7% | 2.69B +20.7% | 2.23B |
EBITDA | 20.44B +21.7% | 16.80B +11.9% | 15.01B +15.9% | 12.95B +13.0% | 11.46B +31.5% | 8.72B -16.8% | 10.48B +33.5% | 7.85B +10.3% | 7.11B +16.3% | 6.11B |
EBIT | 19.30B +21.4% | 15.90B +11.9% | 14.21B +16.5% | 12.20B +13.6% | 10.74B +31.9% | 8.14B -18.2% | 9.96B +34.7% | 7.39B +10.7% | 6.68B +16.3% | 5.74B |
Total Expenses | 13.28B +12.1% | 11.84B +13.1% | 10.47B +10.0% | 9.52B +9.9% | 8.66B +21.3% | 7.14B -0.7% | 7.19B +9.3% | 6.58B +14.3% | 5.75B +18.3% | 4.86B |
Total Operating Income as Reported | 18.90B +21.3% | 15.58B +11.2% | 14.01B +14.2% | 12.26B +21.6% | 10.08B +24.8% | 8.08B -16.4% | 9.66B +32.7% | 7.28B +10.0% | 6.62B +14.9% | 5.76B |
Weighted Average Shares (diluted) | 906.00M -2.3% | 927.00M -2.0% | 946.00M -2.6% | 971.00M -2.1% | 992.00M -1.4% | 1.01B -1.6% | 1.02B -2.4% | 1.05B -2.3% | 1.07B -2.6% | 1.10B |
Weighted Average Shares (basic) | 905.00M -2.2% | 925.00M -2.0% | 944.00M -2.5% | 968.00M -2.0% | 988.00M -1.4% | 1.00B -1.5% | 1.02B -2.3% | 1.04B -2.4% | 1.07B -2.8% | 1.10B |
Diluted EPS | 16.52 +18.9% | 13.89 +17.4% | 11.83 +15.8% | 10.22 +16.7% | 8.76 +37.5% | 6.37 -19.8% | 7.94 +41.8% | 5.6 +53.4% | 3.65 -1.1% | 3.69 |
Basic EPS | 16.54 +18.9% | 13.91 +17.3% | 11.86 +15.6% | 10.26 +16.7% | 8.79 +37.3% | 6.4 -19.8% | 7.98 +41.7% | 5.63 +53.4% | 3.67 -0.8% | 3.7 |
Other Income Expense | -214.00M +49.9% | -427.00M -2.6% | -416.00M +19.8% | -519.00M -201.6% | 511.00M +2321.7% | -23.00M -108.9% | 259.00M +126.3% | -984.00M -1368.7% | -67.00M +60.8% | -171.00M |