Total Revenue | 87.03B +3.3% | 84.28B +0.3% | 84.04B +2.5% | 82.01B +2.3% | 80.19B +5.3% | 76.12B +7.3% | 70.95B +4.8% | 67.68B +1.3% | 66.83B +2.7% | 65.06B |
Operating Revenue | 87.03B +3.3% | 84.28B +0.3% | 84.04B +2.5% | 82.01B +2.3% | 80.19B +5.3% | 76.12B +7.3% | 70.95B +4.8% | 67.68B +1.3% | 66.83B +2.7% | 65.06B |
Reconciled Depreciation | 3.16B +11.0% | 2.85B -1.7% | 2.90B +6.7% | 2.71B -3.3% | 2.81B +2.6% | 2.73B -9.2% | 3.01B +6.7% | 2.82B -0.4% | 2.83B +0.5% | 2.82B |
Net Income from Continuing Operation Net Minority Interest | 16.05B +0.5% | 15.97B +7.4% | 14.88B +1.5% | 14.65B -0.6% | 14.74B +3.0% | 14.31B +9.8% | 13.03B +234.3% | 3.90B -60.0% | 9.75B -3.6% | 10.11B |
Total Unusual Items Excluding Goodwill | 0 | 0 +100.0% | -1.34B | 0 | 0 | 0 | 0 +100.0% | -8.35B | 0 | 0 |
Total Unusual Items | 0 | 0 +100.0% | -1.34B | 0 | 0 | 0 | 0 +100.0% | -8.35B | 0 | 0 |
Normalized EBITDA | 24.41B +2.1% | 23.92B -0.0% | 23.92B +9.6% | 21.82B +2.7% | 21.24B +1.9% | 20.85B +8.0% | 19.31B +8.8% | 17.75B +6.5% | 16.67B +0.7% | 16.54B |
Tax Rate for Calcs | 0.208 +2.1% | 0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 0 | 0 +100.0% | -270.88M | 0 | 0 | 0 | 0 +100.0% | -2.90B | 0 | 0 |
Cost of Revenue | 43.36B +5.3% | 41.16B +0.8% | 40.85B -4.5% | 42.76B +1.4% | 42.16B +13.6% | 37.11B +5.3% | 35.25B +1.4% | 34.77B +1.0% | 34.43B +5.5% | 32.64B |
Gross Profit | 43.67B +1.3% | 43.12B -0.2% | 43.19B +10.1% | 39.25B +3.2% | 38.03B -2.5% | 39.01B +9.3% | 35.70B +8.5% | 32.92B +1.6% | 32.40B -0.1% | 32.42B |
Operating Expense | 23.92B +5.5% | 22.67B -2.7% | 23.30B +10.4% | 21.11B +4.4% | 20.22B -3.8% | 21.02B +5.2% | 19.99B +4.8% | 19.08B +0.2% | 19.04B +2.1% | 18.65B |
Selling General and Administrative | 23.92B +5.5% | 22.67B -2.7% | 23.30B +10.4% | 21.11B +4.4% | 20.22B -3.8% | 21.02B +5.2% | 19.99B +4.8% | 19.08B +0.2% | 19.04B +2.1% | 18.65B |
Operating Income | 19.75B -3.4% | 20.45B +2.8% | 19.89B +9.7% | 18.13B +1.8% | 17.81B -1.0% | 17.99B +14.5% | 15.71B +13.5% | 13.83B +3.5% | 13.36B -2.9% | 13.77B |
Net Non Operating Interest Income Expense | -447.00M -2.1% | -438.00M +3.1% | -452.00M -0.7% | -449.00M -15.7% | -388.00M +15.1% | -457.00M -47.4% | -310.00M -7.3% | -289.00M -11.6% | -259.00M +11.9% | -294.00M |
Non-operating Interest Income | 430.00M -8.3% | 469.00M -0.8% | 473.00M +54.1% | 307.00M +502.0% | 51.00M +13.3% | 45.00M -71.0% | 155.00M -29.5% | 220.00M -10.9% | 247.00M +44.4% | 171.00M |
Non-operating Interest Expense | 877.00M -3.3% | 907.00M -1.9% | 925.00M +22.4% | 756.00M +72.2% | 439.00M -12.5% | 502.00M +8.0% | 465.00M -8.6% | 509.00M +0.6% | 506.00M +8.8% | 465.00M |
Other Income Expense | 1.08B +598.7% | 154.00M +122.9% | -673.00M -200.7% | 668.00M +17.2% | 570.00M +562.8% | 86.00M -80.4% | 438.00M +105.9% | -7.47B -3466.7% | 222.00M +203.3% | -215.00M |
Special Income Charges | 0 | 0 +100.0% | -1.34B | 0 | 0 | 0 | 0 +100.0% | -8.35B | 0 | 0 |
Impairment of Capital Assets | 0 | 0 -100.0% | 1.34B | 0 | 0 | 0 | 0 -100.0% | 8.35B | 0 | 0 |
Other Non-operating Income (expense) | 1.08B +598.7% | 154.00M -76.9% | 668.00M 0.0% | 668.00M +17.2% | 570.00M +562.8% | 86.00M -80.4% | 438.00M -49.7% | 871.00M +292.3% | 222.00M +203.3% | -215.00M |
Pre-tax Income | 20.38B +1.0% | 20.17B +7.5% | 18.76B +2.2% | 18.35B +2.0% | 18.00B +2.2% | 17.61B +11.2% | 15.83B +160.9% | 6.07B -54.5% | 13.33B +0.5% | 13.26B |
Provision for Income Taxes | 4.23B +3.2% | 4.10B +8.3% | 3.79B +4.8% | 3.62B +12.9% | 3.20B -1.9% | 3.26B +19.5% | 2.73B +29.9% | 2.10B -39.3% | 3.46B +13.1% | 3.06B |
Net Income Common Stockholders | 15.75B +0.5% | 15.68B +7.4% | 14.60B +1.6% | 14.37B -0.6% | 14.46B +3.0% | 14.04B +10.0% | 12.76B +251.2% | 3.63B -61.7% | 9.48B -37.1% | 15.08B |
Net Income | 16.05B +0.5% | 15.97B +7.4% | 14.88B +1.5% | 14.65B -0.6% | 14.74B +3.0% | 14.31B +9.8% | 13.03B +234.3% | 3.90B -60.0% | 9.75B -36.4% | 15.33B |
Net Income Including Non-Controlling Interests | 16.14B +0.5% | 16.07B +7.3% | 14.97B +1.6% | 14.74B -0.4% | 14.79B +3.1% | 14.35B +9.5% | 13.10B +230.4% | 3.97B -59.8% | 9.86B -36.0% | 15.41B |
Net Income from Continuing Operations | 16.14B +0.5% | 16.07B +7.3% | 14.97B +1.6% | 14.74B -0.4% | 14.79B +3.1% | 14.35B +9.5% | 13.10B +230.4% | 3.97B -59.8% | 9.86B -3.3% | 10.19B |
Net Income from Discontinued Operations | - | - | - | - | - | - | - | 0 | 0 -100.0% | 5.22B |
Noncontrolling Interests | -98.00M -7.7% | -91.00M +4.2% | -95.00M -11.8% | -85.00M -66.7% | -51.00M -10.9% | -46.00M +39.5% | -76.00M -10.1% | -69.00M +37.8% | -111.00M -30.6% | -85.00M |
Preferred Stock Dividends | 292.00M +0.3% | 291.00M +2.5% | 284.00M +0.7% | 282.00M +0.4% | 281.00M +3.7% | 271.00M +3.0% | 263.00M 0.0% | 263.00M -0.8% | 265.00M +7.3% | 247.00M |
Average Dilution Earnings | 292.00M +0.3% | 291.00M +2.5% | 284.00M +0.7% | 282.00M +0.4% | 281.00M +3.7% | 271.00M +3.0% | 263.00M | 0 -100.0% | 265.00M +7.3% | 247.00M |
Diluted NI Available to Com Stockholders | 16.05B +0.5% | 15.97B +7.4% | 14.88B +1.5% | 14.65B -0.6% | 14.74B +3.0% | 14.31B +9.8% | 13.03B +258.5% | 3.63B -61.7% | 9.48B -38.1% | 15.33B |
Basic EPS | 6.75 +1.2% | 6.67 +7.9% | 6.18 +1.8% | 6.07 +1.2% | 6 +5.4% | 5.69 +10.9% | 5.13 +253.8% | 1.45 -61.3% | 3.75 -35.3% | 5.8 |
Diluted EPS | 6.62 +1.7% | 6.51 +8.1% | 6.02 +2.0% | 5.9 +1.5% | 5.81 +5.6% | 5.5 +10.9% | 4.96 +246.9% | 1.43 -61.0% | 3.67 -34.3% | 5.59 |
Weighted Average Shares (basic) | 2.33B -0.7% | 2.35B -2.4% | 2.41B -0.3% | 2.41B -1.7% | 2.46B -2.3% | 2.51B -1.0% | 2.54B -5.5% | 2.69B +6.3% | 2.53B -4.3% | 2.64B |
Weighted Average Shares (diluted) | 2.42B -1.3% | 2.45B -0.7% | 2.47B -0.5% | 2.48B -2.2% | 2.54B -2.4% | 2.60B -0.9% | 2.63B +3.4% | 2.54B -4.4% | 2.66B -3.1% | 2.74B |
Total Operating Income as Reported | 19.75B -3.4% | 20.45B +10.3% | 18.55B +2.3% | 18.13B +1.8% | 17.81B -1.0% | 17.99B +14.5% | 15.71B +186.2% | 5.49B -58.9% | 13.36B -2.9% | 13.77B |
Total Expenses | 67.28B +5.4% | 63.83B -0.5% | 64.15B +0.4% | 63.87B +2.4% | 62.37B +7.3% | 58.13B +5.2% | 55.24B +2.6% | 53.85B +0.7% | 53.47B +4.2% | 51.29B |
Net Income from Continuing and Discontinued Operation | 16.05B +0.5% | 15.97B +7.4% | 14.88B +1.5% | 14.65B -0.6% | 14.74B +3.0% | 14.31B +9.8% | 13.03B +234.3% | 3.90B -60.0% | 9.75B -36.4% | 15.33B |
Normalized Income | 16.05B +0.5% | 15.97B +0.2% | 15.95B +8.8% | 14.65B -0.6% | 14.74B +3.0% | 14.31B +9.8% | 13.03B +39.4% | 9.35B -4.1% | 9.75B -3.6% | 10.11B |
Interest Income | 430.00M -8.3% | 469.00M -0.8% | 473.00M +54.1% | 307.00M +502.0% | 51.00M +13.3% | 45.00M -71.0% | 155.00M -29.5% | 220.00M -10.9% | 247.00M +44.4% | 171.00M |
Interest Expense | 877.00M -3.3% | 907.00M -1.9% | 925.00M +22.4% | 756.00M +72.2% | 439.00M -12.5% | 502.00M +8.0% | 465.00M -8.6% | 509.00M +0.6% | 506.00M +8.8% | 465.00M |
Net Interest Income | -447.00M -2.1% | -438.00M +3.1% | -452.00M -0.7% | -449.00M -15.7% | -388.00M +15.1% | -457.00M -47.4% | -310.00M -7.3% | -289.00M -11.6% | -259.00M +11.9% | -294.00M |
EBIT | 21.25B +0.9% | 21.07B +7.1% | 19.69B +3.0% | 19.11B +3.7% | 18.43B +1.7% | 18.12B +11.2% | 16.30B +147.8% | 6.58B -52.4% | 13.83B +0.8% | 13.72B |
EBITDA | 24.41B +2.1% | 23.92B +5.9% | 22.58B +3.5% | 21.82B +2.7% | 21.24B +1.9% | 20.85B +8.0% | 19.31B +105.4% | 9.40B -43.6% | 16.67B +0.7% | 16.54B |
Reconciled Cost of Revenue | 43.36B +5.3% | 41.16B +0.8% | 40.85B -4.5% | 42.76B +1.4% | 42.16B +13.6% | 37.11B +5.3% | 35.25B +1.4% | 34.77B +1.0% | 34.43B +5.5% | 32.64B |