Total Revenue | 21.32B +7.5% | 19.84B +12.2% | 17.68B +10.5% | 15.99B +13.1% | 14.14B +13.5% | 12.45B -4.8% | 13.08B +5.9% | 12.34B -13.1% | 14.20B +5.1% | 13.51B |
Operating Revenue | 21.32B +7.5% | 19.84B +12.2% | 17.68B +10.5% | 15.99B +13.1% | 14.14B +13.5% | 12.45B -4.8% | 13.08B +5.9% | 12.34B -13.1% | 14.20B +5.1% | 13.51B |
Total Unusual Items Excluding Goodwill | -15.40M +36.1% | -24.10M -19.9% | -20.10M -12.3% | -17.90M -67.3% | -10.70M -7.0% | -10.00M -5.3% | -9.50M +25.8% | -12.80M -45.5% | -8.80M -102.2% | 395.80M |
Total Unusual Items | -15.40M +36.1% | -24.10M -19.9% | -20.10M -12.3% | -17.90M -67.3% | -10.70M -7.0% | -10.00M -5.3% | -9.50M +25.8% | -12.80M -45.5% | -8.80M -102.2% | 395.80M |
Normalized EBITDA | 4.30B +10.6% | 3.88B +22.5% | 3.17B +15.8% | 2.74B +17.2% | 2.33B +26.8% | 1.84B -5.1% | 1.94B +9.4% | 1.77B -11.1% | 2.00B +4.0% | 1.92B |
Tax Rate for Calcs | 0.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -2.96M +36.8% | -4.68M -19.9% | -3.90M -25.9% | -3.10M -55.6% | -1.99M +13.5% | -2.30M -41.6% | -1.62M +32.1% | -2.39M -377.2% | -501.6K -100.8% | 64.12M |
Net Income from Discontinued Operations | -37.00M -49.8% | -24.70M +9.2% | -27.20M -26.5% | -21.50M -4.4% | -20.60M +83.0% | -121.40M -145.3% | 268.20M -19.8% | 334.60M +1417.3% | -25.40M -177.2% | 32.90M |
Other Income Expense | -71.10M -27.4% | -55.80M +48.1% | -107.60M -231.1% | -32.50M -1020.7% | -2.90M -625.0% | -400.0K +98.6% | -29.00M +18.8% | -35.70M +12.9% | -41.00M -111.7% | 351.60M |
Other Non-operating Income (expense) | -55.70M -75.7% | -31.70M +63.8% | -87.50M -499.3% | -14.60M -287.2% | 7.80M -18.8% | 9.60M +149.2% | -19.50M +14.8% | -22.90M +28.9% | -32.20M +25.8% | -43.40M |
Gain on Sale of Securities | -15.40M +36.1% | -24.10M -19.9% | -20.10M -12.3% | -17.90M -67.3% | -10.70M -7.0% | -10.00M -5.3% | -9.50M +25.8% | -12.80M -45.5% | -8.80M -340.0% | -2.00M |
Selling General and Administrative | 3.74B +4.5% | 3.58B +20.8% | 2.96B +16.4% | 2.55B +4.1% | 2.45B +7.7% | 2.27B -2.1% | 2.32B +3.2% | 2.25B -17.3% | 2.72B +4.7% | 2.60B |
Cost of Revenue | 13.61B +6.7% | 12.76B +7.9% | 11.82B +7.2% | 11.03B +14.1% | 9.67B +11.7% | 8.65B -4.8% | 9.09B +5.9% | 8.58B -12.5% | 9.81B +5.4% | 9.31B |
Gross Profit | 7.71B +8.9% | 7.08B +20.9% | 5.86B +18.0% | 4.96B +11.1% | 4.47B +17.5% | 3.80B -4.7% | 3.99B +6.1% | 3.76B -14.2% | 4.39B +4.4% | 4.20B |
Operating Expense | 3.74B +4.5% | 3.58B +20.8% | 2.96B +16.4% | 2.55B +4.1% | 2.45B +7.7% | 2.27B -2.1% | 2.32B +3.2% | 2.25B -17.3% | 2.72B +4.7% | 2.60B |
Operating Income | 3.97B +13.4% | 3.50B +20.9% | 2.89B +19.6% | 2.42B +19.6% | 2.02B +32.0% | 1.53B -8.2% | 1.67B +10.4% | 1.51B -9.2% | 1.67B +3.9% | 1.60B |
Net Non Operating Interest Income Expense | -217.70M -7.5% | -202.50M +7.6% | -219.10M -2.2% | -214.30M +6.7% | -229.70M +5.9% | -244.20M -0.8% | -242.20M -10.8% | -218.60M -5.9% | -206.40M +3.3% | -213.50M |
Non-operating Interest Income | 9.00M -74.9% | 35.90M +133.1% | 15.40M +67.4% | 9.20M +130.0% | 4.00M -11.1% | 4.50M +650.0% | 600.0K -75.0% | 2.40M -74.5% | 9.40M +17.5% | 8.00M |
Non-operating Interest Expense | 226.70M -4.9% | 238.40M +1.7% | 234.50M +4.9% | 223.50M -4.4% | 233.70M -6.0% | 248.70M +2.4% | 242.80M +9.9% | 221.00M +2.4% | 215.80M -2.6% | 221.50M |
Pre-tax Income | 3.68B +13.5% | 3.24B +26.3% | 2.57B +18.2% | 2.17B +21.3% | 1.79B +39.0% | 1.29B -7.9% | 1.40B +11.2% | 1.26B -11.3% | 1.42B -18.6% | 1.74B |
Equity in Earnings of Affiliates | - | - | - | - | - | - | - | - | 0 +100.0% | -800.0K |
Special Income Charges | - | - | - | - | - | - | - | - | 0 -100.0% | 397.80M |
Gain on Sale of Business | - | - | - | - | - | - | - | - | 0 -100.0% | 397.80M |
Provision for Income Taxes | 705.90M +12.5% | 627.60M +25.9% | 498.40M +32.6% | 375.90M +12.7% | 333.50M +12.4% | 296.80M +24.4% | 238.60M +1.6% | 234.90M +192.9% | 80.20M -71.5% | 281.50M |
Net Income Common Stockholders | 2.92B +13.7% | 2.57B +26.9% | 2.02B +15.2% | 1.76B +23.4% | 1.42B +66.5% | 854.90M -39.4% | 1.41B +5.5% | 1.34B +2.7% | 1.30B -11.8% | 1.48B |
Net Income | 2.92B +13.7% | 2.57B +26.9% | 2.02B +15.2% | 1.76B +23.4% | 1.42B +66.5% | 854.90M -39.4% | 1.41B +5.5% | 1.34B +2.7% | 1.30B -11.8% | 1.48B |
Net Income Including Non-Controlling Interests | 2.94B +13.4% | 2.59B +26.8% | 2.04B +15.0% | 1.77B +23.5% | 1.44B +65.1% | 870.00M -39.1% | 1.43B +5.2% | 1.36B +3.4% | 1.31B -12.1% | 1.49B |
Net Income from Continuing Operations | 2.97B +13.7% | 2.61B +26.4% | 2.07B +15.2% | 1.80B +23.3% | 1.46B +47.0% | 991.40M -14.6% | 1.16B +13.4% | 1.02B -23.5% | 1.34B -8.4% | 1.46B |
Noncontrolling Interests | -17.10M +20.8% | -21.60M -21.3% | -17.80M +2.2% | -18.20M -37.9% | -13.20M +12.6% | -15.10M +14.2% | -17.60M +11.6% | -19.90M -105.2% | -9.70M +41.2% | -16.50M |
Diluted NI Available to Com Stockholders | 2.92B +13.7% | 2.57B +26.9% | 2.02B +15.2% | 1.76B +23.4% | 1.42B +66.5% | 854.90M -39.4% | 1.41B +5.5% | 1.34B +2.7% | 1.30B -11.8% | 1.48B |
Basic EPS | 13.178 | - | 8.91 +16.0% | 7.68 +26.9% | 6.05 +69.0% | 3.58 -39.5% | 5.92 +7.1% | 5.53 +5.9% | 5.22 -8.4% | 5.7 |
Diluted EPS | 12.98 | - | 8.77 +17.2% | 7.48 +27.4% | 5.87 +66.8% | 3.52 -39.0% | 5.77 +7.9% | 5.35 +5.9% | 5.05 -10.6% | 5.65 |
Weighted Average Shares (basic) | 221.47M | - | 227.17M -0.7% | 228.83M -2.7% | 235.19M -1.5% | 238.81M +0.2% | 238.31M -1.5% | 241.91M -3.0% | 249.48M -3.7% | 259.01M |
Weighted Average Shares (diluted) | 224.90M | - | 230.70M -1.8% | 234.90M -3.1% | 242.30M -0.3% | 243.10M -0.5% | 244.40M -2.3% | 250.10M -3.1% | 258.10M -1.4% | 261.70M |
Total Operating Income as Reported | 3.97B +13.4% | 3.50B +20.9% | 2.89B +19.6% | 2.42B +19.6% | 2.02B +32.0% | 1.53B -8.2% | 1.67B +10.4% | 1.51B -9.2% | 1.67B +3.9% | 1.60B |
Total Expenses | 17.35B +6.2% | 16.34B +10.5% | 14.78B +8.9% | 13.57B +12.1% | 12.11B +10.9% | 10.92B -4.2% | 11.41B +5.3% | 10.83B -13.6% | 12.53B +5.3% | 11.91B |
Net Income from Continuing and Discontinued Operation | 2.92B +13.7% | 2.57B +26.9% | 2.02B +15.2% | 1.76B +23.4% | 1.42B +66.5% | 854.90M -39.4% | 1.41B +5.5% | 1.34B +2.7% | 1.30B -11.8% | 1.48B |
Normalized Income | 2.97B +13.6% | 2.61B +26.3% | 2.07B +15.3% | 1.79B +23.4% | 1.45B +47.6% | 984.00M -14.5% | 1.15B +13.5% | 1.01B -24.2% | 1.34B +20.2% | 1.11B |
Interest Income | 9.00M -74.9% | 35.90M +133.1% | 15.40M +67.4% | 9.20M +130.0% | 4.00M -11.1% | 4.50M +650.0% | 600.0K -75.0% | 2.40M -74.5% | 9.40M +17.5% | 8.00M |
Interest Expense | 226.70M -4.9% | 238.40M +1.7% | 234.50M +4.9% | 223.50M -4.4% | 233.70M -6.0% | 248.70M +2.4% | 242.80M +9.9% | 221.00M +2.4% | 215.80M -2.6% | 221.50M |
Net Interest Income | -217.70M -7.5% | -202.50M +7.6% | -219.10M -2.2% | -214.30M +6.7% | -229.70M +5.9% | -244.20M -0.8% | -242.20M -10.8% | -218.60M -5.9% | -206.40M +3.3% | -213.50M |
EBIT | 3.91B +12.2% | 3.48B +24.2% | 2.80B +17.0% | 2.40B +18.3% | 2.02B +31.7% | 1.54B -6.4% | 1.64B +11.0% | 1.48B -9.5% | 1.63B -16.8% | 1.96B |
EBITDA | 4.28B +10.9% | 3.86B +22.5% | 3.15B +15.8% | 2.72B +17.0% | 2.32B +26.9% | 1.83B -5.1% | 1.93B +9.6% | 1.76B -11.4% | 1.99B -14.2% | 2.31B |
Reconciled Cost of Revenue | 13.61B +6.7% | 12.76B +7.9% | 11.82B +7.2% | 11.03B +14.1% | 9.67B +11.7% | 8.65B -4.8% | 9.09B +5.9% | 8.58B -12.5% | 9.81B +5.4% | 9.31B |
Reconciled Depreciation | 376.30M -0.8% | 379.40M +9.0% | 348.10M +7.6% | 323.60M +8.1% | 299.40M +1.7% | 294.30M +1.9% | 288.80M +2.3% | 282.30M -20.1% | 353.30M +0.3% | 352.20M |
Net Income from Continuing Operation Net Minority Interest | 2.96B +14.0% | 2.59B +26.4% | 2.05B +15.4% | 1.78B +23.1% | 1.44B +47.9% | 976.30M -14.6% | 1.14B +13.9% | 1.00B -24.5% | 1.33B -8.0% | 1.44B |