Total Revenue | 5.75B +9.1% | 5.27B +29.2% | 4.08B +22.0% | 3.34B +60.7% | 2.08B +26.3% | 1.65B +10.7% | 1.49B +12.1% | 1.33B +9.2% | 1.22B +10.2% | 1.10B |
Operating Revenue | 5.44B +7.8% | 5.04B +27.4% | 3.96B +20.0% | 3.30B +59.8% | 2.06B +25.9% | 1.64B +10.4% | 1.48B +12.4% | 1.32B +9.0% | 1.21B +14.6% | 1.06B |
Weighted Average Shares (diluted) | 911.01M | - | 694.82M +13.3% | 613.47M +47.9% | 414.77M +19.6% | 346.92M +9.6% | 316.60M +9.7% | 288.58M +5.3% | 274.10M +7.4% | 255.30M |
Weighted Average Shares (basic) | 907.17M | - | 692.30M +13.2% | 611.77M +3.5% | 591.26M +71.9% | 343.90M +8.9% | 315.84M +9.4% | 288.58M +5.3% | 274.10M +7.4% | 255.30M |
Diluted EPS | 1.17 | - | 1.26 -11.3% | 1.42 +63.2% | 0.87 -23.7% | 1.14 -17.4% | 1.38 +9.5% | 1.26 +14.5% | 1.1 -2.7% | 1.13 |
Basic EPS | 1.17 | - | 1.26 -11.3% | 1.42 +63.2% | 0.87 -24.3% | 1.15 -16.7% | 1.38 +9.5% | 1.26 +14.5% | 1.1 -2.7% | 1.13 |
Otherunder Preferred Stock Dividend | 0 -100.0% | 5.12M | 0 | 0 | - | - | 0 | 0 -100.0% | 13.37M | 0 |
Other Non-operating Income (expense) | 29.42M +24.6% | 23.61M -0.8% | 23.79M -22.0% | 30.51M +206.7% | 9.95M +119.2% | 4.54M +32.4% | 3.43M | - | - | - |
Write-offs | 471.33M +10.7% | 425.83M +389.0% | 87.08M +236.7% | 25.86M -33.6% | 38.97M -73.5% | 147.23M +266.4% | 40.19M +53.0% | 26.27M +78.1% | 14.75M -28.6% | 20.66M |
Total Other Finance Cost | 35.70M +21.7% | 29.34M -8.4% | 32.03M -93.1% | 465.22M +43.7% | 323.64M +2131.1% | 14.51M +9.2% | 13.29M +15.7% | 11.48M -95.4% | 247.41M +2331.3% | 10.18M |
Cost of Revenue | 428.80M +13.5% | 377.68M +19.2% | 316.96M +40.0% | 226.33M +69.4% | 133.60M +27.7% | 104.60M +18.1% | 88.58M +33.6% | 66.33M -4.5% | 69.48M +10.5% | 62.87M |
Gross Profit | 5.32B +8.7% | 4.89B +30.1% | 3.76B +20.7% | 3.12B +60.1% | 1.95B +26.2% | 1.54B +10.2% | 1.40B +10.9% | 1.26B +10.1% | 1.15B +10.2% | 1.04B |
Operating Expense | 2.73B +6.0% | 2.57B +26.1% | 2.04B +12.8% | 1.81B +81.8% | 994.82M +32.6% | 750.25M +13.6% | 660.44M +5.9% | 623.93M +12.0% | 557.23M +11.0% | 501.91M |
Selling General and Administrative | 202.55M +14.5% | 176.90M +22.4% | 144.54M +4.4% | 138.46M +42.8% | 96.98M +32.5% | 73.22M +10.1% | 66.48M -21.0% | 84.15M +44.0% | 58.45M +12.5% | 51.97M |
General and Administrative Expense | 202.55M +14.5% | 176.90M +22.4% | 144.54M +4.4% | 138.46M +42.8% | 96.98M +32.5% | 73.22M +10.1% | 66.48M -21.0% | 84.15M +44.0% | 58.45M +12.5% | 51.97M |
Other General and Administrative | 202.55M +14.5% | 176.90M +22.4% | 144.54M +4.4% | 138.46M +42.8% | 96.98M +32.5% | 73.22M +10.1% | 66.48M -21.0% | 84.15M +44.0% | 58.45M +12.5% | 51.97M |
Depreciation Amortization Depletion | 2.52B +5.4% | 2.40B +26.4% | 1.90B +13.5% | 1.67B +86.0% | 897.84M +32.6% | 677.04M +14.0% | 593.96M +10.0% | 539.78M +8.2% | 498.79M +10.9% | 449.94M |
Depreciation and amortization | 2.52B +5.4% | 2.40B +26.4% | 1.90B +13.5% | 1.67B +86.0% | 897.84M +32.6% | 677.04M +14.0% | 593.96M +10.0% | 539.78M +8.2% | 498.79M +10.9% | 449.94M |
Operating Income | 2.59B +11.8% | 2.32B +34.8% | 1.72B +31.6% | 1.31B +37.4% | 952.04M +20.2% | 792.23M +7.2% | 739.13M +15.9% | 637.58M +8.2% | 589.05M +9.4% | 538.40M |
Net Non Operating Interest Income Expense | -1.14B -11.5% | -1.02B -38.8% | -737.61M -58.6% | -465.22M -43.7% | -323.64M -6.0% | -305.20M -5.9% | -288.24M -7.3% | -268.75M -8.6% | -247.41M -11.6% | -221.61M |
Non-operating Interest Expense | 1.11B +10.9% | 998.10M +28.1% | 779.04M +74.9% | 445.45M +39.6% | 319.09M +8.6% | 293.71M +5.9% | 277.36M +7.8% | 257.27M +8.8% | 236.55M +11.9% | 211.44M |
Non-operating Interest Income | - | 3.31M -95.5% | 73.46M -4.1% | 76.61M +453.3% | 13.85M +359.7% | 3.01M +25.0% | 2.41M | - | - | - |
Other Income Expense | -296.49M +18.3% | -362.85M -550.6% | -55.77M -175.0% | 74.32M +131.5% | -236.00M -211.2% | -75.83M -944.6% | -7.26M -755.7% | 1.11M +106.8% | -16.28M -651.1% | 2.95M |
Gain on Sale of Securities | 156.31M +22.2% | 127.88M +557.7% | 19.44M -78.3% | 89.65M +58.6% | 56.51M -26.3% | 76.69M +160.0% | 29.50M +7.8% | 27.38M -33.1% | 40.90M +73.2% | 23.62M |
Equity in Earnings of Affiliates | 13.33M +71.1% | 7.79M +206.1% | 2.55M +139.5% | -6.45M -683.0% | 1.11M | 0 | 0 | - | - | - |
Special Income Charges | -495.55M +5.1% | -522.13M -414.2% | -101.55M -157.8% | -39.39M +87.0% | -303.56M -93.3% | -157.05M -290.8% | -40.19M -53.0% | -26.27M +54.1% | -57.18M -176.7% | -20.66M |
Restructuring and Mergers Acquisition | 24.21M -74.9% | 96.29M +565.7% | 14.46M +4.1% | 13.90M -91.7% | 167.41M | 0 | 0 | - | - | - |
Impairment of Capital Assets | - | - | 87.08M +236.7% | 25.86M -33.6% | 38.97M -73.5% | 147.23M +266.4% | 40.19M +53.0% | 26.27M +78.1% | 14.75M -28.6% | 20.66M |
Other Special Charges | - | - | - | -367.0K -100.4% | 97.18M +889.7% | 9.82M | - | - | 42.43M | - |
Pre-tax Income | 1.16B +23.7% | 933.94M +0.5% | 928.93M +1.2% | 917.60M +133.8% | 392.40M -4.6% | 411.20M -7.3% | 443.64M +19.9% | 369.94M +13.7% | 325.36M +1.8% | 319.74M |
Provision for Income Taxes | 85.35M +28.1% | 66.60M +28.0% | 52.02M +15.1% | 45.18M +42.7% | 31.66M +115.5% | 14.69M +138.6% | 6.16M +15.3% | 5.34M -11.6% | 6.04M +85.3% | 3.26M |
Net Income Common Stockholders | 1.06B +24.8% | 847.89M -2.8% | 872.31M +0.3% | 869.41M +141.9% | 359.46M -9.1% | 395.49M -9.4% | 436.48M +20.0% | 363.61M +20.6% | 301.51M +4.5% | 288.49M |
Net Income | 1.06B +23.0% | 860.77M -1.3% | 872.31M +0.3% | 869.41M +141.9% | 359.46M -9.1% | 395.49M -9.4% | 436.48M +20.0% | 363.61M +14.1% | 318.80M +1.0% | 315.57M |
Net Income Including Non-Controlling Interests | 1.07B +23.3% | 867.34M -1.1% | 876.91M +0.5% | 872.42M +141.8% | 360.75M -9.0% | 396.51M -9.4% | 437.48M +20.0% | 364.60M +14.2% | 319.32M +0.9% | 316.48M |
Net Income from Continuing Operations | 1.07B +23.3% | 867.34M -1.1% | 876.91M +0.5% | 872.42M +141.8% | 360.75M -9.0% | 396.51M -9.4% | 437.48M +20.0% | 364.60M +14.2% | 319.32M +0.9% | 316.48M |
Noncontrolling Interests | -11.19M -70.4% | -6.57M -42.6% | -4.61M -53.1% | -3.01M -133.0% | -1.29M -26.6% | -1.02M -2.4% | -996.0K -1.2% | -984.0K -89.2% | -520.0K +42.6% | -906.0K |
Preferred Stock Dividends | - | 7.76M | - | - | - | - | - | - | 3.91M -85.6% | 27.08M |
Diluted NI Available to Com Stockholders | 1.06B +24.8% | 847.89M -2.8% | 872.31M +0.3% | 869.41M +141.9% | 359.46M -9.1% | 395.49M -9.4% | 436.48M +20.0% | 363.61M +20.6% | 301.51M +4.5% | 288.49M |
Total Expenses | 3.16B +7.0% | 2.95B +25.2% | 2.36B +15.8% | 2.04B +80.4% | 1.13B +32.0% | 854.86M +14.1% | 749.03M +8.5% | 690.25M +10.1% | 626.71M +11.0% | 564.77M |
Net Income from Continuing and Discontinued Operation | 1.06B +23.0% | 860.77M -1.3% | 872.31M +0.3% | 869.41M +141.9% | 359.46M -9.1% | 395.49M -9.4% | 436.48M +20.0% | 363.61M +14.1% | 318.80M +1.0% | 315.57M |
Normalized Income | 1.37B +11.9% | 1.23B +29.2% | 949.82M +15.6% | 821.63M +40.1% | 586.58M +24.0% | 472.98M +5.8% | 447.02M +23.3% | 362.52M +8.3% | 334.77M +7.1% | 312.65M |
Interest Expense | 1.11B +10.9% | 998.10M +28.1% | 779.04M +74.9% | 445.45M +39.6% | 319.09M +8.6% | 293.71M +5.9% | 277.36M +7.8% | 257.27M +8.8% | 236.55M +11.9% | 211.44M |
Interest Income | - | 3.31M -95.5% | 73.46M -4.1% | 76.61M +453.3% | 13.85M +359.7% | 3.01M +25.0% | 2.41M | - | - | - |
Net Interest Income | -1.14B -11.5% | -1.02B -38.8% | -737.61M -58.6% | -465.22M -43.7% | -323.64M -6.0% | -305.20M -5.9% | -288.24M -7.3% | -268.75M -8.6% | -247.41M -11.6% | -221.61M |
EBIT | 2.26B +17.1% | 1.93B +13.1% | 1.71B +30.5% | 1.31B +37.4% | 952.04M +35.1% | 704.91M -2.2% | 721.00M +15.0% | 627.21M +6.5% | 589.05M +10.9% | 531.18M |
EBITDA | 4.79B +10.6% | 4.33B +20.1% | 3.60B +21.0% | 2.98B +61.0% | 1.85B +33.9% | 1.38B +5.1% | 1.31B +12.7% | 1.17B +7.3% | 1.09B +10.9% | 981.12M |
Reconciled Cost of Revenue | 428.80M +13.5% | 377.68M +19.2% | 316.96M +40.0% | 226.33M +69.4% | 133.60M +27.7% | 104.60M +18.1% | 88.58M +33.6% | 66.33M -4.5% | 69.48M +10.5% | 62.87M |
Reconciled Depreciation | 2.52B +5.4% | 2.40B +26.4% | 1.90B +13.5% | 1.67B +86.0% | 897.84M +32.6% | 677.04M +14.0% | 593.96M +10.0% | 539.78M +8.2% | 498.79M +10.9% | 449.94M |
Net Income from Continuing Operation Net Minority Interest | 1.06B +23.0% | 860.77M -1.3% | 872.31M +0.3% | 869.41M +141.9% | 359.46M -9.1% | 395.49M -9.4% | 436.48M +20.0% | 363.61M +14.1% | 318.80M +1.0% | 315.57M |
Total Unusual Items Excluding Goodwill | -339.24M +14.0% | -394.25M -380.2% | -82.10M -263.4% | 50.26M +120.3% | -247.05M -207.4% | -80.37M -652.0% | -10.69M -1065.4% | 1.11M +106.8% | -16.28M -651.1% | 2.95M |
Total Unusual Items | -339.24M +14.0% | -394.25M -380.2% | -82.10M -263.4% | 50.26M +120.3% | -247.05M -207.4% | -80.37M -652.0% | -10.69M -1065.4% | 1.11M +106.8% | -16.28M -651.1% | 2.95M |
Normalized EBITDA | 5.13B +8.5% | 4.72B +28.1% | 3.69B +25.8% | 2.93B +39.7% | 2.10B +43.4% | 1.46B +10.3% | 1.33B +13.7% | 1.17B +5.6% | 1.10B +12.9% | 978.16M |
Tax Rate for Calcs | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -25.10M +10.7% | -28.11M -511.5% | -4.60M -285.8% | 2.47M +112.4% | -19.93M -594.0% | -2.87M -1835.9% | -148.3K -1028.3% | 16.0K +105.3% | -302.4K -1103.3% | 30.1K |