Total Revenue | 60.37B +7.1% | 56.36B +4.0% | 54.22B +8.6% | 49.94B +2.9% | 48.55B +51.1% | 32.14B -23.0% | 41.72B +7.0% | 38.97B +8.7% | 35.86B +8.1% | 33.18B |
Operating Revenue | 60.37B +7.1% | 56.36B +4.0% | 54.22B +8.6% | 49.94B +2.9% | 48.55B +51.1% | 32.14B -23.0% | 41.72B +7.0% | 38.97B +8.7% | 35.86B +8.1% | 33.18B |
Tax Rate for Calcs | 0.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Unusual Items | - | 0 | 0 +100.0% | -218.00M +9.9% | -242.00M +22.4% | -312.00M | 0 +100.0% | -36.12M +63.6% | -99.25M -19.7% | -82.95M |
Tax Effect of Unusual Items | 0 | 0 | 0 +100.0% | -53.41M +13.1% | -61.47M +27.0% | -84.24M | 0 +100.0% | -9.64M +70.0% | -32.16M -1.2% | -31.77M |
Cost of Revenue | 41.68B +6.6% | 39.11B +3.1% | 37.95B +5.0% | 36.15B +4.1% | 34.71B +41.5% | 24.53B -17.8% | 29.85B +7.2% | 27.83B +9.1% | 25.50B +8.2% | 23.57B |
Gross Profit | 18.69B +8.4% | 17.25B +6.0% | 16.27B +18.0% | 13.79B -0.4% | 13.84B +82.0% | 7.60B -36.0% | 11.87B +6.5% | 11.14B +7.5% | 10.36B +7.7% | 9.62B |
Operating Expense | 11.52B +5.2% | 10.95B +4.6% | 10.47B +17.3% | 8.93B -1.7% | 9.08B +29.3% | 7.02B -5.8% | 7.45B +7.7% | 6.92B +8.6% | 6.38B +10.5% | 5.77B |
Selling General and Administrative | 11.52B +5.2% | 10.95B +4.6% | 10.47B +17.3% | 8.93B -1.7% | 9.08B +29.3% | 7.02B -5.8% | 7.45B +7.7% | 6.92B +8.6% | 6.38B +10.5% | 5.77B |
Operating Income | 7.18B +13.9% | 6.30B +8.7% | 5.80B +19.3% | 4.86B +2.2% | 4.75B +717.0% | 582.00M -86.8% | 4.42B +4.7% | 4.22B +5.8% | 3.99B +3.6% | 3.85B |
Net Non Operating Interest Income Expense | 121.00M -33.1% | 181.00M +6.5% | 170.00M +2933.3% | -6.00M +94.8% | -115.00M +36.5% | -181.00M -1705.3% | -10.03M -13.2% | -8.86M +72.0% | -31.59M +27.4% | -43.53M |
Non-operating Interest Income | 195.00M -24.1% | 257.00M +3.2% | 249.00M +219.2% | 78.00M +1850.0% | 4.00M -69.2% | 13.00M -73.5% | 49.06M -12.4% | 55.98M +71.2% | 32.71M +80.3% | 18.14M |
Non-operating Interest Expense | 74.00M -2.6% | 76.00M -3.8% | 79.00M -6.0% | 84.00M -29.4% | 119.00M -38.7% | 194.00M +228.3% | 59.09M -8.9% | 64.84M +0.8% | 64.30M +4.3% | 61.67M |
Special Income Charges | - | 0 | 0 +100.0% | -218.00M +9.9% | -242.00M +22.4% | -312.00M | 0 +100.0% | -36.12M +63.6% | -99.25M -19.7% | -82.95M |
Write-offs | - | 0 | 0 -100.0% | 218.00M | 0 | 0 | - | - | - | - |
Impairment of Capital Assets | - | - | - | - | - | - | 0 | 0 -100.0% | 99.25M | 0 |
Pre-tax Income | 7.30B +12.6% | 6.48B +8.6% | 5.97B +28.7% | 4.64B +5.4% | 4.40B +4841.6% | 89.00M -98.0% | 4.41B +5.6% | 4.17B +8.2% | 3.86B +3.6% | 3.72B |
Other Income Expense | - | - | - | -218.00M +9.9% | -242.00M +22.4% | -312.00M | - | -36.12M +63.6% | -99.25M -19.7% | -82.95M |
Other Special Charges | - | - | - | - | 242.00M -22.4% | 312.00M | - | 36.12M | - | 82.95M |
Provision for Income Taxes | 1.80B +11.5% | 1.62B +8.4% | 1.49B +31.2% | 1.14B +2.1% | 1.11B +111600.0% | -1.00M -100.1% | 1.13B +1.8% | 1.11B -10.8% | 1.25B -12.4% | 1.42B |
Net Income Common Stockholders | 5.49B +13.0% | 4.86B +8.7% | 4.47B +27.9% | 3.50B +6.5% | 3.28B +3547.8% | 90.00M -97.2% | 3.27B +6.9% | 3.06B +17.3% | 2.61B +13.5% | 2.30B |
Net Income | 5.49B +13.0% | 4.86B +8.7% | 4.47B +27.9% | 3.50B +6.5% | 3.28B +3547.8% | 90.00M -97.2% | 3.27B +6.9% | 3.06B +17.3% | 2.61B +13.5% | 2.30B |
Net Income Including Non-Controlling Interests | 5.49B +13.0% | 4.86B +8.7% | 4.47B +27.9% | 3.50B +6.5% | 3.28B +3547.8% | 90.00M -97.2% | 3.27B +6.9% | 3.06B +17.3% | 2.61B +13.5% | 2.30B |
Net Income from Continuing Operations | 5.49B +13.0% | 4.86B +8.7% | 4.47B +27.9% | 3.50B +6.5% | 3.28B +3547.8% | 90.00M -97.2% | 3.27B +6.9% | 3.06B +17.3% | 2.61B +13.5% | 2.30B |
Diluted NI Available to Com Stockholders | 5.49B +13.0% | 4.86B +8.7% | 4.47B +27.9% | 3.50B +6.5% | 3.28B +3547.8% | 90.00M -97.2% | 3.27B +6.9% | 3.06B +17.3% | 2.61B +13.5% | 2.30B |
Basic EPS | 4.93 +13.9% | 4.33 +10.2% | 3.93 +29.7% | 3.03 +9.0% | 2.78 +3375.0% | 0.08 -97.1% | 2.72 +9.7% | 2.48 +20.4% | 2.06 +15.7% | 1.78 |
Diluted EPS | 4.87 +14.3% | 4.26 +10.4% | 3.86 +30.0% | 2.97 +10.0% | 2.7 +3757.1% | 0.07 -97.4% | 2.67 +9.9% | 2.43 +20.3% | 2.02 +16.8% | 1.73 |
Weighted Average Shares (basic) | 1.11B -0.5% | 1.12B -1.3% | 1.13B -1.9% | 1.16B -2.2% | 1.18B -2.0% | 1.20B +0.5% | 1.20B -1.5% | 1.22B -3.1% | 1.26B -2.8% | 1.29B |
Weighted Average Shares (diluted) | 1.13B -1.2% | 1.14B -1.5% | 1.16B -1.6% | 1.18B -3.1% | 1.22B +0.1% | 1.21B -1.0% | 1.23B -2.6% | 1.26B -2.6% | 1.29B -2.8% | 1.33B |
Total Expenses | 53.19B +6.3% | 50.06B +3.4% | 48.42B +7.4% | 45.08B +2.9% | 43.80B +38.8% | 31.55B -15.4% | 37.30B +7.3% | 34.75B +9.0% | 31.88B +8.7% | 29.33B |
Net Income from Continuing and Discontinued Operation | 5.49B +13.0% | 4.86B +8.7% | 4.47B +27.9% | 3.50B +6.5% | 3.28B +3547.8% | 90.00M -97.2% | 3.27B +6.9% | 3.06B +17.3% | 2.61B +13.5% | 2.30B |
Normalized Income | 5.49B +13.0% | 4.86B +8.7% | 4.47B +22.2% | 3.66B +5.7% | 3.46B +990.0% | 317.76M -90.3% | 3.27B +6.0% | 3.09B +15.4% | 2.68B +13.9% | 2.35B |
Interest Income | 195.00M -24.1% | 257.00M +3.2% | 249.00M +219.2% | 78.00M +1850.0% | 4.00M -69.2% | 13.00M -73.5% | 49.06M -12.4% | 55.98M +71.2% | 32.71M +80.3% | 18.14M |
Interest Expense | 74.00M -2.6% | 76.00M -3.8% | 79.00M -6.0% | 84.00M -29.4% | 119.00M -38.7% | 194.00M +228.3% | 59.09M -8.9% | 64.84M +0.8% | 64.30M +4.3% | 61.67M |
Net Interest Income | 121.00M -33.1% | 181.00M +6.5% | 170.00M +2933.3% | -6.00M +94.8% | -115.00M +36.5% | -181.00M -1705.3% | -10.03M -13.2% | -8.86M +72.0% | -31.59M +27.4% | -43.53M |
EBIT | 7.37B +12.4% | 6.56B +8.5% | 6.05B +28.1% | 4.72B +4.5% | 4.52B +1496.1% | 283.00M -93.7% | 4.47B +5.4% | 4.24B +8.1% | 3.92B +3.6% | 3.78B |
EBITDA | 8.62B +12.5% | 7.66B +9.3% | 7.01B +25.0% | 5.61B +4.1% | 5.38B +366.6% | 1.15B -78.4% | 5.33B +5.4% | 5.06B +8.8% | 4.65B +4.6% | 4.44B |
Reconciled Cost of Revenue | 41.68B +6.6% | 39.11B +3.1% | 37.95B +5.0% | 36.15B +4.1% | 34.71B +41.5% | 24.53B -17.8% | 29.85B +7.2% | 27.83B +9.1% | 25.50B +8.2% | 23.57B |
Reconciled Depreciation | 1.25B +13.0% | 1.10B +14.5% | 964.00M +8.7% | 887.00M +2.2% | 868.00M -0.3% | 871.00M +0.4% | 867.30M +5.8% | 819.65M +12.9% | 725.96M +10.2% | 658.80M |
Net Income from Continuing Operation Net Minority Interest | 5.49B +13.0% | 4.86B +8.7% | 4.47B +27.9% | 3.50B +6.5% | 3.28B +3547.8% | 90.00M -97.2% | 3.27B +6.9% | 3.06B +17.3% | 2.61B +13.5% | 2.30B |
Normalized EBITDA | 8.62B +12.5% | 7.66B +9.3% | 7.01B +20.3% | 5.83B +3.5% | 5.63B +283.8% | 1.47B -72.5% | 5.33B +4.7% | 5.09B +7.3% | 4.75B +4.9% | 4.53B |
Total Unusual Items Excluding Goodwill | - | 0 | 0 +100.0% | -218.00M +9.9% | -242.00M +22.4% | -312.00M | 0 +100.0% | -36.12M +63.6% | -99.25M -19.7% | -82.95M |