Total Revenue | 447.57B +11.8% | 400.28B +7.7% | 371.62B +14.6% | 324.16B +12.7% | 287.60B +11.8% | 257.14B +6.2% | 242.16B +7.0% | 226.25B +12.5% | 201.16B +8.8% | 184.84B |
Operating Revenue | 447.57B +11.8% | 400.28B +7.7% | 371.62B +14.6% | 324.16B +12.7% | 287.60B +11.8% | 257.14B +6.2% | 242.16B +7.0% | 226.25B +12.5% | 201.16B +8.8% | 184.84B |
Total Unusual Items Excluding Goodwill | -265.00M +96.8% | -8.31B | 0 | 0 -100.0% | 2.32B +54.7% | 1.50B -20.4% | 1.89B +37.1% | 1.38B +34.5% | 1.02B +23.6% | 828.00M |
Total Unusual Items | -265.00M +96.8% | -8.31B | 0 | 0 -100.0% | 2.32B +54.7% | 1.50B -20.4% | 1.89B +37.1% | 1.38B +34.5% | 1.02B +23.6% | 828.00M |
Normalized EBITDA | 23.32B -35.9% | 36.39B +0.2% | 36.33B +14.1% | 31.84B +17.6% | 27.07B +7.0% | 25.30B +12.9% | 22.41B +13.3% | 19.77B +13.3% | 17.45B +16.5% | 14.98B |
Tax Rate for Calcs | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -34.19M +98.3% | -2.00B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost of Revenue | 364.65B +17.3% | 310.88B +10.8% | 280.66B +14.8% | 244.54B +12.2% | 217.94B +14.6% | 190.14B +3.0% | 184.56B +7.1% | 172.40B +11.8% | 154.15B +9.0% | 141.45B |
Gross Profit | 82.92B -7.3% | 89.40B -1.7% | 90.96B +14.2% | 79.62B +14.3% | 69.65B +4.0% | 67.00B +16.3% | 57.60B +7.0% | 53.85B +14.5% | 47.01B +8.4% | 43.39B |
Operating Expense | 63.95B +12.0% | 57.11B -2.5% | 58.60B +14.5% | 51.18B +12.0% | 45.68B +2.4% | 44.59B +17.6% | 37.91B +3.9% | 36.50B +14.8% | 31.80B +4.4% | 30.46B |
Depreciation Amortization Depletion | 4.36B +6.4% | 4.10B +3.2% | 3.97B +16.8% | 3.40B +9.6% | 3.10B +7.3% | 2.89B +6.3% | 2.72B +12.0% | 2.43B +8.2% | 2.25B +9.2% | 2.06B |
Depreciation and amortization | 4.36B +6.4% | 4.10B +3.2% | 3.97B +16.8% | 3.40B +9.6% | 3.10B +7.3% | 2.89B +6.3% | 2.72B +12.0% | 2.43B +8.2% | 2.25B +9.2% | 2.06B |
Other Operating Expenses | 59.59B +12.4% | 53.01B -3.0% | 54.63B +14.3% | 47.78B +12.2% | 42.58B +2.1% | 41.70B +18.5% | 35.19B +3.3% | 34.07B +15.3% | 29.56B +4.1% | 28.40B |
Operating Income | 18.96B -41.3% | 32.29B -0.2% | 32.36B +13.8% | 28.43B +18.6% | 23.97B +7.0% | 22.41B +13.8% | 19.68B +13.5% | 17.34B +14.0% | 15.21B +17.6% | 12.93B |
Net Non Operating Interest Income Expense | -4.00B -2.5% | -3.91B -20.3% | -3.25B -55.2% | -2.09B -26.0% | -1.66B +0.2% | -1.66B +2.4% | -1.70B -21.7% | -1.40B -18.0% | -1.19B -11.2% | -1.07B |
Non-operating Interest Expense | 4.00B +2.5% | 3.91B +20.3% | 3.25B +55.2% | 2.09B +26.0% | 1.66B -0.2% | 1.66B -2.4% | 1.70B +21.7% | 1.40B +18.0% | 1.19B +11.2% | 1.07B |
Other Income Expense | -265.00M +96.8% | -8.31B -303.2% | 4.09B +101.4% | 2.03B -12.7% | 2.32B +54.7% | 1.50B -20.4% | 1.89B +37.1% | 1.38B +34.5% | 1.02B +23.6% | 828.00M |
Special Income Charges | -265.00M +96.8% | -8.31B | 0 | 0 | - | - | - | - | - | - |
Gain on Sale of Securities | - | - | 4.09B +101.4% | 2.03B -12.7% | 2.32B +54.7% | 1.50B -20.4% | 1.89B +37.1% | 1.38B +34.5% | 1.02B +23.6% | 828.00M |
Gain on Sale of Business | -265.00M +96.8% | -8.31B | 0 | 0 | - | - | - | - | - | - |
Pre-tax Income | 14.70B -26.8% | 20.07B -31.1% | 29.11B +10.5% | 26.34B +18.1% | 22.31B +7.6% | 20.74B +15.4% | 17.98B +12.8% | 15.94B +13.7% | 14.02B +18.2% | 11.86B |
Provision for Income Taxes | 1.89B -60.9% | 4.83B -19.1% | 5.97B +4.6% | 5.70B +24.6% | 4.58B -7.9% | 4.97B +32.9% | 3.74B +5.1% | 3.56B +11.3% | 3.20B -33.2% | 4.79B |
Net Income Common Stockholders | 12.06B -16.3% | 14.40B -35.6% | 22.38B +11.2% | 20.12B +16.4% | 17.29B +12.2% | 15.40B +11.3% | 13.84B +15.5% | 11.99B +13.5% | 10.56B +50.5% | 7.02B |
Net Income | 12.06B -16.3% | 14.40B -35.6% | 22.38B +11.2% | 20.12B +16.4% | 17.29B +12.2% | 15.40B +11.3% | 13.84B +15.5% | 11.99B +13.5% | 10.56B +50.5% | 7.02B |
Net Income Including Non-Controlling Interests | 12.81B -16.0% | 15.24B -34.1% | 23.14B +12.1% | 20.64B +16.4% | 17.73B +12.4% | 15.77B +10.7% | 14.24B +15.0% | 12.38B +14.4% | 10.82B +53.0% | 7.07B |
Net Income from Continuing Operations | 12.81B -16.0% | 15.24B -34.1% | 23.14B +12.1% | 20.64B +16.4% | 17.73B +12.4% | 15.77B +10.7% | 14.24B +15.0% | 12.38B +14.4% | 10.82B +53.0% | 7.07B |
Noncontrolling Interests | -751.00M +10.3% | -837.00M -9.7% | -763.00M -47.0% | -519.00M -16.1% | -447.00M -22.1% | -366.00M +8.5% | -400.00M -1.0% | -396.00M -49.4% | -265.00M -373.2% | -56.00M |
Diluted NI Available to Com Stockholders | 12.06B -16.3% | 14.40B -35.6% | 22.38B +11.2% | 20.12B +16.4% | 17.29B +12.2% | 15.40B +11.3% | 13.84B +15.5% | 11.99B +13.5% | 10.56B +50.5% | 7.02B |
Basic EPS | 13.309 -15.4% | 15.74 -35.0% | 24.22 +12.4% | 21.54 +17.5% | 18.33 +12.6% | 16.28 +11.5% | 14.6 +16.9% | 12.49 +14.6% | 10.9 +43.4% | 7.6 |
Diluted EPS | 13.23 -14.7% | 15.51 -35.0% | 23.86 +12.7% | 21.18 +17.1% | 18.08 +12.8% | 16.03 +11.9% | 14.33 +17.6% | 12.19 +13.7% | 10.72 +47.9% | 7.25 |
Weighted Average Shares (basic) | 905.84M -1.0% | 915.00M -1.0% | 924.00M -1.1% | 934.00M -1.0% | 943.00M -0.3% | 946.00M -0.2% | 948.00M -1.3% | 960.00M -0.9% | 969.00M +1.8% | 952.00M |
Weighted Average Shares (diluted) | 911.00M -1.9% | 929.00M -1.0% | 938.00M -1.3% | 950.00M -0.6% | 956.00M -0.5% | 961.00M -0.5% | 966.00M -1.7% | 983.00M -0.2% | 985.00M +1.8% | 968.00M |
Total Operating Income as Reported | 18.96B -41.3% | 32.29B -0.2% | 32.36B +13.8% | 28.43B +18.6% | 23.97B +7.0% | 22.41B +13.8% | 19.68B +13.5% | 17.34B +14.0% | 15.21B +17.6% | 12.93B |
Total Expenses | 428.60B +16.5% | 367.99B +8.5% | 339.26B +14.7% | 295.73B +12.2% | 263.63B +12.3% | 234.74B +5.5% | 222.47B +6.5% | 208.90B +12.3% | 185.95B +8.2% | 171.91B |
Net Income from Continuing and Discontinued Operation | 12.06B -16.3% | 14.40B -35.6% | 22.38B +11.2% | 20.12B +16.4% | 17.29B +12.2% | 15.40B +11.3% | 13.84B +15.5% | 11.99B +13.5% | 10.56B +50.5% | 7.02B |
Normalized Income | 12.29B -40.7% | 20.71B -7.5% | 22.38B +11.2% | 20.12B +16.4% | 17.29B +12.2% | 15.40B +11.3% | 13.84B +15.5% | 11.99B +13.5% | 10.56B +50.5% | 7.02B |
Interest Expense | 4.00B +2.5% | 3.91B +20.3% | 3.25B +55.2% | 2.09B +26.0% | 1.66B -0.2% | 1.66B -2.4% | 1.70B +21.7% | 1.40B +18.0% | 1.19B +11.2% | 1.07B |
Net Interest Income | -4.00B -2.5% | -3.91B -20.3% | -3.25B -55.2% | -2.09B -26.0% | -1.66B +0.2% | -1.66B +2.4% | -1.70B -21.7% | -1.40B -18.0% | -1.19B -11.2% | -1.07B |
EBIT | 18.70B -22.0% | 23.98B -25.9% | 32.36B +13.8% | 28.43B +18.6% | 23.97B +7.0% | 22.41B +13.8% | 19.68B +13.5% | 17.34B +14.0% | 15.21B +17.6% | 12.93B |
EBITDA | 23.06B -17.9% | 28.08B -22.7% | 36.33B +14.1% | 31.84B +17.6% | 27.07B +7.0% | 25.30B +12.9% | 22.41B +13.3% | 19.77B +13.3% | 17.45B +16.5% | 14.98B |
Reconciled Cost of Revenue | 364.65B +17.3% | 310.88B +10.8% | 280.66B +14.8% | 244.54B +12.2% | 217.94B +14.6% | 190.14B +3.0% | 184.56B +7.1% | 172.40B +11.8% | 154.15B +9.0% | 141.45B |
Reconciled Depreciation | 4.36B +6.4% | 4.10B +3.2% | 3.97B +16.8% | 3.40B +9.6% | 3.10B +7.3% | 2.89B +6.3% | 2.72B +12.0% | 2.43B +8.2% | 2.25B +9.2% | 2.06B |
Net Income from Continuing Operation Net Minority Interest | 12.06B -16.3% | 14.40B -35.6% | 22.38B +11.2% | 20.12B +16.4% | 17.29B +12.2% | 15.40B +11.3% | 13.84B +15.5% | 11.99B +13.5% | 10.56B +50.5% | 7.02B |