Total Revenue | 6.51B +16.9% | 5.57B +5.6% | 5.28B +5.4% | 5.01B +8.6% | 4.61B +13.7% | 4.06B +0.4% | 4.04B +7.1% | 3.77B +11.7% | 3.38B +7.1% | 3.15B |
Operating Revenue | 6.30B +16.5% | 5.41B +5.4% | 5.13B +4.6% | 4.91B +7.8% | 4.55B +13.9% | 4.00B +1.1% | 3.95B +7.1% | 3.69B +11.4% | 3.31B +6.8% | 3.10B |
Weighted Average Shares (diluted) | 360.00M -0.6% | 362.00M -0.0% | 362.10M -0.1% | 362.30M -0.2% | 363.10M +0.3% | 362.10M +0.3% | 361.00M -0.2% | 361.80M +0.1% | 361.50M -0.3% | 362.60M |
Weighted Average Shares (basic) | 358.90M -0.4% | 360.20M -0.0% | 360.30M -0.0% | 360.40M -0.1% | 360.60M +0.2% | 359.90M +0.4% | 358.50M -0.2% | 359.20M +0.1% | 359.00M -0.2% | 359.80M |
Diluted EPS | 4.89 +6.8% | 4.58 -1.9% | 4.67 +8.6% | 4.3 +12.0% | 3.84 +26.7% | 3.03 -0.3% | 3.04 +6.3% | 2.86 +10.9% | 2.58 +14.7% | 2.25 |
Basic EPS | 4.9 +6.5% | 4.6 -1.9% | 4.69 +8.6% | 4.32 +11.9% | 3.86 +26.6% | 3.05 -0.3% | 3.06 +6.3% | 2.88 +10.8% | 2.6 +14.5% | 2.27 |
Cost of Revenue | 1.67B +8.7% | 1.54B +4.1% | 1.48B +1.8% | 1.45B +7.1% | 1.36B +6.7% | 1.27B -0.7% | 1.28B +8.7% | 1.18B +15.7% | 1.02B +10.7% | 919.40M |
Gross Profit | 4.84B +20.0% | 4.03B +6.1% | 3.80B +6.9% | 3.55B +9.2% | 3.26B +16.9% | 2.79B +0.9% | 2.76B +6.4% | 2.59B +10.0% | 2.36B +5.6% | 2.23B |
Operating Expense | 2.33B +27.6% | 1.82B +12.2% | 1.62B +6.8% | 1.52B +7.5% | 1.42B +6.8% | 1.32B +2.0% | 1.30B +6.2% | 1.22B +14.6% | 1.07B +9.0% | 979.70M |
Selling General and Administrative | 2.33B +27.6% | 1.82B +12.2% | 1.62B +6.8% | 1.52B +7.5% | 1.42B +6.8% | 1.32B +2.0% | 1.30B +6.2% | 1.22B +14.6% | 1.07B +9.0% | 979.70M |
Operating Income | 2.51B +13.7% | 2.21B +1.5% | 2.17B +6.9% | 2.03B +10.5% | 1.84B +26.0% | 1.46B +0.0% | 1.46B +6.5% | 1.37B +6.2% | 1.29B +3.0% | 1.25B |
Net Non Operating Interest Income Expense | -206.10M -532.2% | -32.60M -171.8% | 45.40M +266.1% | 12.40M +136.8% | -33.70M -0.6% | -33.50M -26.4% | -26.50M -516.3% | -4.30M -153.8% | 8.00M +8.1% | 7.40M |
Non-operating Interest Income | 63.40M -12.9% | 72.80M -12.0% | 82.70M +68.4% | 49.10M +1593.1% | 2.90M +26.1% | 2.30M -81.3% | 12.30M -7.5% | 13.30M +11.8% | 11.90M +20.2% | 9.90M |
Non-operating Interest Expense | 269.50M +155.7% | 105.40M +182.6% | 37.30M +1.6% | 36.70M +0.3% | 36.60M +2.2% | 35.80M -7.7% | 38.80M +120.5% | 17.60M +351.3% | 3.90M +56.0% | 2.50M |
Other Income Expense | 6.50M +712.5% | 800.0K +153.3% | -1.50M -155.6% | 2.70M -85.2% | 18.30M +161.4% | 7.00M +125.8% | 3.10M +210.0% | 1.00M +66.7% | 600.0K +127.3% | -2.20M |
Other Non-operating Income (expense) | 6.50M +712.5% | 800.0K +153.3% | -1.50M -155.6% | 2.70M -85.2% | 18.30M +161.4% | 7.00M +125.8% | 3.10M +210.0% | 1.00M +66.7% | 600.0K | - |
Equity in Earnings of Affiliates | - | - | - | - | - | - | - | 1.00M +66.7% | 600.0K +127.3% | -2.20M |
Pre-tax Income | 2.31B +6.2% | 2.18B -1.9% | 2.22B +8.3% | 2.05B +12.3% | 1.82B +27.2% | 1.43B -0.2% | 1.44B +5.1% | 1.37B +5.2% | 1.30B +3.3% | 1.26B |
Provision for Income Taxes | 550.80M +6.2% | 518.60M -1.7% | 527.60M +7.5% | 490.90M +13.7% | 431.80M +28.2% | 336.70M -0.7% | 339.00M +1.6% | 333.60M +9.0% | 306.00M -29.3% | 432.80M |
Net Income Common Stockholders | 1.76B +6.2% | 1.66B -2.0% | 1.69B +8.5% | 1.56B +11.8% | 1.39B +26.9% | 1.10B -0.1% | 1.10B +6.2% | 1.03B +4.1% | 994.10M +20.3% | 826.30M |
Net Income | 1.76B +6.2% | 1.66B -2.0% | 1.69B +8.5% | 1.56B +11.8% | 1.39B +26.9% | 1.10B -0.1% | 1.10B +6.2% | 1.03B +4.1% | 994.10M +20.3% | 826.30M |
Net Income Including Non-Controlling Interests | 1.76B +6.2% | 1.66B -2.0% | 1.69B +8.5% | 1.56B +11.8% | 1.39B +26.9% | 1.10B -0.1% | 1.10B +6.2% | 1.03B +4.1% | 994.10M +20.3% | 826.30M |
Net Income from Continuing Operations | 1.76B +6.2% | 1.66B -2.0% | 1.69B +8.5% | 1.56B +11.8% | 1.39B +26.9% | 1.10B -0.1% | 1.10B +6.2% | 1.03B +4.1% | 994.10M +20.3% | 826.30M |
Diluted NI Available to Com Stockholders | 1.76B +6.2% | 1.66B -2.0% | 1.69B +8.5% | 1.56B +11.8% | 1.39B +26.9% | 1.10B -0.1% | 1.10B +6.2% | 1.03B +4.1% | 994.10M +20.3% | 826.30M |
Total Operating Income as Reported | 2.51B +13.7% | 2.21B +1.5% | 2.17B +6.9% | 2.03B +10.5% | 1.84B +26.0% | 1.46B +0.0% | 1.46B +6.5% | 1.37B +6.2% | 1.29B +3.0% | 1.25B |
Total Expenses | 4.00B +19.0% | 3.36B +8.4% | 3.10B +4.4% | 2.97B +7.3% | 2.77B +6.8% | 2.60B +0.6% | 2.58B +7.4% | 2.40B +15.1% | 2.09B +9.9% | 1.90B |
Net Income from Continuing and Discontinued Operation | 1.76B +6.2% | 1.66B -2.0% | 1.69B +8.5% | 1.56B +11.8% | 1.39B +26.9% | 1.10B -0.1% | 1.10B +6.2% | 1.03B +4.1% | 994.10M +20.3% | 826.30M |
Normalized Income | 1.76B +6.2% | 1.66B -2.0% | 1.69B +8.5% | 1.56B +11.8% | 1.39B +26.9% | 1.10B -0.1% | 1.10B +6.2% | 1.03B +4.1% | 994.10M +20.3% | 826.30M |
Interest Income | 63.40M -12.9% | 72.80M -12.0% | 82.70M +68.4% | 49.10M +1593.1% | 2.90M +26.1% | 2.30M -81.3% | 12.30M -7.5% | 13.30M +11.8% | 11.90M +20.2% | 9.90M |
Interest Expense | 269.50M +155.7% | 105.40M +182.6% | 37.30M +1.6% | 36.70M +0.3% | 36.60M +2.2% | 35.80M -7.7% | 38.80M +120.5% | 17.60M +351.3% | 3.90M +56.0% | 2.50M |
Net Interest Income | -206.10M -532.2% | -32.60M -171.8% | 45.40M +266.1% | 12.40M +136.8% | -33.70M -0.6% | -33.50M -26.4% | -26.50M -516.3% | -4.30M -153.8% | 8.00M +8.1% | 7.40M |
EBIT | 2.58B +13.1% | 2.28B +1.2% | 2.26B +8.2% | 2.08B +12.0% | 1.86B +26.6% | 1.47B -0.4% | 1.48B +6.5% | 1.39B +6.3% | 1.30B +3.4% | 1.26B |
EBITDA | 3.02B +21.4% | 2.49B +2.4% | 2.43B +7.5% | 2.26B +10.2% | 2.05B +23.5% | 1.66B -1.4% | 1.69B +7.6% | 1.57B +8.7% | 1.44B +3.9% | 1.39B |
Reconciled Cost of Revenue | 1.67B +8.7% | 1.54B +4.1% | 1.48B +1.8% | 1.45B +7.1% | 1.36B +6.7% | 1.27B -0.7% | 1.28B +8.7% | 1.18B +15.7% | 1.02B +10.7% | 919.40M |
Reconciled Depreciation | 442.60M +111.3% | 209.50M +18.7% | 176.50M -0.1% | 176.60M -7.9% | 191.80M -0.1% | 192.00M -8.4% | 209.70M +15.5% | 181.50M +31.5% | 138.00M +8.7% | 126.90M |
Net Income from Continuing Operation Net Minority Interest | 1.76B +6.2% | 1.66B -2.0% | 1.69B +8.5% | 1.56B +11.8% | 1.39B +26.9% | 1.10B -0.1% | 1.10B +6.2% | 1.03B +4.1% | 994.10M +20.3% | 826.30M |
Normalized EBITDA | 3.02B +21.4% | 2.49B +2.4% | 2.43B +7.5% | 2.26B +10.2% | 2.05B +23.5% | 1.66B -1.4% | 1.69B +7.6% | 1.57B +8.7% | 1.44B +3.9% | 1.39B |
Tax Rate for Calcs | 0.238 0.0% | 0.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |