Total Revenue | 84.55B +3.9% | 81.37B +3.2% | 78.84B +3.3% | 76.33B +11.2% | 68.64B +33.8% | 51.30B -3.0% | 52.89B -12.0% | 60.11B +2.4% | 58.73B +6.1% | 55.37B |
Operating Revenue | 84.55B +7.4% | 78.72B +3.1% | 76.34B +3.3% | 73.93B +11.1% | 66.52B +36.2% | 48.83B -7.7% | 52.89B -12.0% | 60.11B +2.4% | 58.73B +6.1% | 55.37B |
Normalized EBITDA | 4.12B -0.3% | 4.14B -0.8% | 4.17B +12.6% | 3.70B +13.8% | 3.25B +40.4% | 2.32B +43.4% | 1.62B -48.4% | 3.13B +0.4% | 3.12B +4.9% | 2.97B |
Tax Rate for Calcs | 0.228 -6.2% | 0.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Operating Expenses | 12.54B +5.6% | 11.88B | - | - | - | - | - | - | - | - |
Cost of Revenue | 68.91B +3.8% | 66.40B +3.4% | 64.24B +3.0% | 62.37B +10.8% | 56.32B +34.3% | 41.94B -2.4% | 42.99B -11.7% | 48.70B +2.2% | 47.64B +6.3% | 44.81B |
Gross Profit | 15.64B +4.5% | 14.97B +2.5% | 14.61B +4.7% | 13.96B +13.3% | 12.32B +31.7% | 9.36B -5.5% | 9.90B -13.2% | 11.41B +2.9% | 11.09B +5.0% | 10.56B |
Operating Expense | 12.54B +5.6% | 11.88B +4.2% | 11.41B +4.5% | 10.92B +9.4% | 9.97B +26.1% | 7.91B -13.6% | 9.15B +0.8% | 9.08B +3.5% | 8.77B +3.2% | 8.50B |
Operating Income | 3.10B +0.2% | 3.09B -3.6% | 3.20B +5.4% | 3.04B +29.5% | 2.35B +62.1% | 1.45B +93.1% | 749.50M -67.8% | 2.33B +0.7% | 2.31B +12.6% | 2.05B |
Net Non Operating Interest Income Expense | -717.00M -12.9% | -635.00M -4.6% | -607.00M -15.2% | -527.00M +15.5% | -624.00M +29.1% | -880.14M -115.6% | -408.22M -13.3% | -360.42M +8.9% | -395.48M -30.6% | -302.88M |
Non-operating Interest Expense | 717.00M +12.9% | 635.00M +4.6% | 607.00M +15.2% | 527.00M -15.5% | 624.00M -29.1% | 880.14M +115.6% | 408.22M +13.3% | 360.42M -8.9% | 395.48M +30.6% | 302.88M |
Other Income Expense | -102.00M -168.4% | -38.00M -26.7% | -30.00M +86.8% | -227.00M -1008.0% | 25.00M +41.4% | 17.68M +136.9% | -47.90M -232.7% | 36.11M -4.1% | 37.65M +159.8% | 14.49M |
Other Non-operating Income (expense) | -102.00M -168.4% | -38.00M -26.7% | -30.00M +86.8% | -227.00M -1008.0% | 25.00M +41.4% | 17.68M +136.9% | -47.90M -232.7% | 36.11M -4.1% | 37.65M +159.8% | 14.49M |
Pre-tax Income | 2.28B -5.8% | 2.42B -5.8% | 2.56B +12.3% | 2.29B +30.8% | 1.75B +198.8% | 584.73M +99.3% | 293.38M -85.4% | 2.01B +2.5% | 1.96B +10.8% | 1.77B |
Provision for Income Taxes | 519.00M -11.6% | 587.00M -3.8% | 610.00M +18.4% | 515.00M +32.7% | 388.00M +541.1% | 60.52M -22.3% | 77.91M -76.5% | 331.56M -36.9% | 525.46M -15.8% | 623.73M |
Net Income Common Stockholders | 1.76B -3.9% | 1.83B -6.5% | 1.96B +10.5% | 1.77B +30.2% | 1.36B +159.2% | 524.21M +143.3% | 215.47M -87.1% | 1.67B +17.0% | 1.43B +25.2% | 1.14B |
Net Income | 1.76B -3.9% | 1.83B -6.5% | 1.96B +10.5% | 1.77B +30.2% | 1.36B +159.2% | 524.21M +143.3% | 215.47M -87.1% | 1.67B +17.0% | 1.43B +25.2% | 1.14B |
Net Income Including Non-Controlling Interests | 1.76B -3.9% | 1.83B -6.5% | 1.96B +10.5% | 1.77B +30.2% | 1.36B +159.2% | 524.21M +143.3% | 215.47M -87.1% | 1.67B +17.0% | 1.43B +25.2% | 1.14B |
Net Income from Continuing Operations | 1.76B -3.9% | 1.83B -6.5% | 1.96B +10.5% | 1.77B +30.2% | 1.36B +159.2% | 524.21M +143.3% | 215.47M -87.1% | 1.67B +17.0% | 1.43B +25.2% | 1.14B |
Diluted NI Available to Com Stockholders | 1.76B -3.9% | 1.83B -6.5% | 1.96B +10.5% | 1.77B +30.2% | 1.36B +159.2% | 524.21M +143.3% | 215.47M -87.1% | 1.67B +17.0% | 1.43B +25.2% | 1.14B |
Basic EPS | 3.67 -1.9% | 3.74 -4.1% | 3.9 +11.7% | 3.49 +31.2% | 2.66 +158.3% | 1.03 +145.2% | 0.42 -87.0% | 3.24 +18.2% | 2.74 +30.5% | 2.1 |
Diluted EPS | 3.66 -1.9% | 3.73 -4.1% | 3.89 +12.1% | 3.47 +31.4% | 2.64 +158.8% | 1.02 +142.9% | 0.42 -86.9% | 3.2 +18.5% | 2.7 +29.8% | 2.08 |
Weighted Average Shares (basic) | 479.12M -1.8% | 488.14M -2.6% | 501.24M -1.2% | 507.36M -0.6% | 510.63M -0.0% | 510.70M +0.1% | 510.12M -1.3% | 516.89M -1.2% | 522.93M -3.8% | 543.50M |
Weighted Average Shares (diluted) | 480.61M -1.9% | 489.83M -2.6% | 503.10M -1.3% | 509.72M -0.8% | 514.01M +0.1% | 513.56M -0.1% | 514.03M -1.8% | 523.38M -1.1% | 529.09M -3.5% | 548.55M |
Total Operating Income as Reported | 3.10B +0.2% | 3.09B -3.6% | 3.20B +5.4% | 3.04B +29.5% | 2.35B +62.1% | 1.45B +93.1% | 749.50M -67.8% | 2.33B +0.7% | 2.31B +12.6% | 2.05B |
Total Expenses | 81.46B +4.1% | 78.28B +3.5% | 75.64B +3.2% | 73.29B +10.6% | 66.29B +33.0% | 49.85B -4.4% | 52.14B -9.8% | 57.78B +2.4% | 56.41B +5.8% | 53.32B |
Net Income from Continuing and Discontinued Operation | 1.76B -3.9% | 1.83B -6.5% | 1.96B +10.5% | 1.77B +30.2% | 1.36B +159.2% | 524.21M +143.3% | 215.47M -87.1% | 1.67B +17.0% | 1.43B +25.2% | 1.14B |
Normalized Income | 1.76B -3.9% | 1.83B -6.5% | 1.96B +10.5% | 1.77B +30.2% | 1.36B +159.2% | 524.21M +143.3% | 215.47M -87.1% | 1.67B +17.0% | 1.43B +25.2% | 1.14B |
Interest Expense | 717.00M +12.9% | 635.00M +4.6% | 607.00M +15.2% | 527.00M -15.5% | 624.00M -29.1% | 880.14M +115.6% | 408.22M +13.3% | 360.42M -8.9% | 395.48M +30.6% | 302.88M |
Net Interest Income | -717.00M -12.9% | -635.00M -4.6% | -607.00M -15.2% | -527.00M +15.5% | -624.00M +29.1% | -880.14M -115.6% | -408.22M -13.3% | -360.42M +8.9% | -395.48M -30.6% | -302.88M |
EBIT | 2.99B -1.9% | 3.05B -3.8% | 3.17B +12.8% | 2.81B +18.6% | 2.37B +61.9% | 1.46B +108.8% | 701.60M -70.3% | 2.37B +0.6% | 2.35B +13.7% | 2.07B |
EBITDA | 4.12B -0.3% | 4.14B -0.8% | 4.17B +12.6% | 3.70B +13.8% | 3.25B +40.4% | 2.32B +43.4% | 1.62B -48.4% | 3.13B +0.4% | 3.12B +4.9% | 2.97B |
Reconciled Cost of Revenue | 68.91B +3.8% | 66.40B +3.4% | 64.24B +3.0% | 62.37B +10.8% | 56.32B +34.3% | 41.94B -2.4% | 42.99B -11.7% | 48.70B +2.2% | 47.64B +6.3% | 44.81B |
Reconciled Depreciation | 1.13B +4.0% | 1.09B +8.9% | 997.00M +12.1% | 889.00M +0.9% | 881.00M +3.4% | 851.82M -6.8% | 914.14M +19.7% | 763.93M -0.2% | 765.50M -15.1% | 901.99M |
Net Income from Continuing Operation Net Minority Interest | 1.76B -3.9% | 1.83B -6.5% | 1.96B +10.5% | 1.77B +30.2% | 1.36B +159.2% | 524.21M +143.3% | 215.47M -87.1% | 1.67B +17.0% | 1.43B +25.2% | 1.14B |