Total Revenue | 40.00B +11.3% | 35.93B +10.0% | 32.65B +11.4% | 29.31B +21.6% | 24.11B +10.3% | 21.85B -4.9% | 22.98B +11.5% | 20.61B +12.3% | 18.36B +21.7% | 15.08B |
Net Interest Income | -589.00M +8.1% | -641.00M +0.5% | -644.00M -19.7% | -538.00M -4.9% | -513.00M +0.6% | -516.00M +3.2% | -533.00M +12.9% | -612.00M -8.7% | -563.00M -31.9% | -427.00M |
Interest Expense | 589.00M -8.1% | 641.00M -0.5% | 644.00M +19.7% | 538.00M +4.9% | 513.00M -0.6% | 516.00M -3.2% | 533.00M -12.9% | 612.00M +8.7% | 563.00M +31.9% | 427.00M |
Other Income Expense | -1.77B -454.6% | 500.00M +303.3% | -246.00M +75.6% | -1.01B -230.9% | 769.00M +259.3% | 214.00M +1237.5% | 16.00M +111.2% | -143.00M -252.1% | 94.00M +107.1% | -1.32B |
Other Special Charges | 2.56B +454.5% | 462.00M -50.2% | 927.00M +6.8% | 868.00M +28833.3% | 3.00M -72.7% | 11.00M -97.3% | 400.00M -34.1% | 607.00M +3094.7% | 19.00M -99.0% | 1.88B |
Gain on Sale of Securities | 789.00M -18.0% | 962.00M +41.3% | 681.00M +589.9% | -139.00M -118.0% | 772.00M +243.1% | 225.00M -45.9% | 416.00M -10.3% | 464.00M +310.6% | 113.00M | - |
Net Non Operating Interest Income Expense | -589.00M +8.1% | -641.00M +0.5% | -644.00M -19.7% | -538.00M -4.9% | -513.00M +0.6% | -516.00M +3.2% | -533.00M +12.9% | -612.00M -8.7% | -563.00M -31.9% | -427.00M |
Non-operating Interest Expense | 589.00M -8.1% | 641.00M -0.5% | 644.00M +19.7% | 538.00M +4.9% | 513.00M -0.6% | 516.00M -3.2% | 533.00M -12.9% | 612.00M +8.7% | 563.00M +31.9% | 427.00M |
Operating Income | 26.56B +10.4% | 24.06B +9.7% | 21.93B +11.4% | 19.68B +24.5% | 15.81B +12.2% | 14.09B -8.5% | 15.40B +13.6% | 13.56B +11.5% | 12.16B +24.6% | 9.76B |
Operating Expense | 5.59B +15.8% | 4.83B +16.1% | 4.16B +6.8% | 3.90B +17.1% | 3.33B +2.7% | 3.24B -5.0% | 3.41B +6.9% | 3.19B +8.3% | 2.95B +15.3% | 2.56B |
Depreciation Amortization Depletion | 1.22B +18.0% | 1.03B +9.7% | 943.00M +9.5% | 861.00M +7.1% | 804.00M +4.8% | 767.00M +16.9% | 656.00M +7.0% | 613.00M +10.3% | 556.00M +10.8% | 502.00M |
Depreciation and amortization | 1.22B +18.0% | 1.03B +9.7% | 943.00M +9.5% | 861.00M +7.1% | 804.00M +4.8% | 767.00M +16.9% | 656.00M +7.0% | 613.00M +10.3% | 556.00M +10.8% | 502.00M |
Other General and Administrative | 2.69B +20.2% | 2.23B +19.1% | 1.88B +10.4% | 1.70B +22.4% | 1.39B -7.7% | 1.50B -8.8% | 1.65B +3.7% | 1.59B +8.3% | 1.47B +24.0% | 1.19B |
Gross Profit | 32.15B +11.3% | 28.88B +10.7% | 26.09B +10.6% | 23.58B +23.2% | 19.14B +10.4% | 17.33B -7.9% | 18.81B +12.3% | 16.75B +10.9% | 15.11B +22.7% | 12.32B |
Cost of Revenue | 7.86B +11.5% | 7.04B +7.2% | 6.57B +14.5% | 5.73B +15.4% | 4.97B +10.2% | 4.51B +8.3% | 4.17B +8.0% | 3.86B +18.7% | 3.25B +17.5% | 2.76B |
Operating Revenue | 51.70B +11.2% | 46.49B +9.5% | 42.47B +12.9% | 37.61B +22.1% | 30.80B +13.7% | 27.08B -2.7% | 27.84B +10.7% | 25.16B +13.9% | 22.08B +25.0% | 17.67B |
Selling General and Administrative | 4.37B +15.2% | 3.79B +17.9% | 3.22B +6.0% | 3.04B +20.2% | 2.52B +2.0% | 2.48B -10.2% | 2.75B +6.8% | 2.58B +7.9% | 2.39B +16.4% | 2.05B |
General and Administrative Expense | 2.69B +20.2% | 2.23B +19.1% | 1.88B +10.4% | 1.70B +22.4% | 1.39B -7.7% | 1.50B -8.8% | 1.65B +3.7% | 1.59B +8.3% | 1.47B +24.0% | 1.19B |
Selling and Marketing Expense | 1.68B +7.9% | 1.56B +16.3% | 1.34B +0.4% | 1.34B +17.6% | 1.14B +17.0% | 971.00M -12.1% | 1.10B +11.8% | 988.00M +7.2% | 922.00M +6.1% | 869.00M |
Special Income Charges | -2.56B -454.5% | -462.00M +50.2% | -927.00M -6.8% | -868.00M -28833.3% | -3.00M +72.7% | -11.00M +97.3% | -400.00M +34.1% | -607.00M -3094.7% | -19.00M +99.0% | -1.88B |
Pre-tax Income | 24.19B +1.2% | 23.92B +13.7% | 21.04B +16.0% | 18.14B +12.9% | 16.06B +16.5% | 13.79B -7.4% | 14.88B +16.2% | 12.81B +9.5% | 11.69B +46.0% | 8.01B |
Provision for Income Taxes | 4.14B -0.9% | 4.17B +10.9% | 3.76B +18.4% | 3.18B -15.3% | 3.75B +28.3% | 2.92B +4.3% | 2.80B +11.9% | 2.50B -49.8% | 5.00B +147.2% | 2.02B |
Net Income Common Stockholders | 19.85B +0.6% | 19.74B +14.3% | 17.27B +15.5% | 14.96B +21.5% | 12.31B +13.3% | 10.87B -10.0% | 12.08B +17.3% | 10.30B +53.8% | 6.70B +13.0% | 5.93B |
Net Income | 20.06B +1.6% | 19.74B +14.3% | 17.27B +15.5% | 14.96B +21.5% | 12.31B +13.3% | 10.87B -10.0% | 12.08B +17.3% | 10.30B +53.8% | 6.70B +11.8% | 5.99B |
Net Income Including Non-Controlling Interests | 20.06B +1.6% | 19.74B +14.3% | 17.27B +15.5% | 14.96B +21.5% | 12.31B +13.3% | 10.87B -10.0% | 12.08B +17.3% | 10.30B +53.8% | 6.70B +11.8% | 5.99B |
Net Income from Continuing Operations | 20.06B +1.6% | 19.74B +14.3% | 17.27B +15.5% | 14.96B +21.5% | 12.31B +13.3% | 10.87B -10.0% | 12.08B +17.3% | 10.30B +53.8% | 6.70B +11.8% | 5.99B |
Total Other Finance Cost | - | - | - | - | - | - | 533.00M -12.9% | 612.00M +8.7% | 563.00M | - |
Diluted NI Available to Com Stockholders | 19.85B +0.6% | 19.74B +14.3% | 17.27B +15.5% | 14.96B +21.5% | 12.31B +13.3% | 10.87B -10.0% | 12.08B +17.3% | 10.30B +53.8% | 6.70B +11.8% | 5.99B |
Other Non-operating Income (expense) | - | - | - | - | - | - | - | 464.00M +310.6% | 113.00M -79.7% | 556.00M |
Net Income from Continuing and Discontinued Operation | 20.06B +1.6% | 19.74B +14.3% | 17.27B +15.5% | 14.96B +21.5% | 12.31B +13.3% | 10.87B -10.0% | 12.08B +17.3% | 10.30B +53.8% | 6.70B +11.8% | 5.99B |
Normalized Income | 21.53B +11.4% | 19.33B +10.6% | 17.47B +10.7% | 15.79B +34.7% | 11.72B +9.6% | 10.70B -11.4% | 12.07B +15.9% | 10.42B +56.8% | 6.64B -10.2% | 7.40B |
Reconciled Depreciation | 1.22B +18.0% | 1.03B +9.7% | 943.00M +9.5% | 861.00M +7.1% | 804.00M +4.8% | 767.00M +16.9% | 656.00M +7.0% | 613.00M +10.3% | 556.00M +10.8% | 502.00M |
Net Income from Continuing Operation Net Minority Interest | 20.06B +1.6% | 19.74B +14.3% | 17.27B +15.5% | 14.96B +21.5% | 12.31B +13.3% | 10.87B -10.0% | 12.08B +17.3% | 10.30B +53.8% | 6.70B +11.8% | 5.99B |
Average Dilution Earnings | - | - | - | - | - | - | - | 359.00M +54.7% | 232.00M +274.2% | 62.00M |
Total Unusual Items Excluding Goodwill | -1.77B -454.6% | 500.00M +303.3% | -246.00M +75.6% | -1.01B -230.9% | 769.00M +259.3% | 214.00M +1237.5% | 16.00M +111.2% | -143.00M -252.1% | 94.00M +105.0% | -1.88B |
Total Unusual Items | -1.77B -454.6% | 500.00M +303.3% | -246.00M +75.6% | -1.01B -230.9% | 769.00M +259.3% | 214.00M +1237.5% | 16.00M +111.2% | -143.00M -252.1% | 94.00M +105.0% | -1.88B |
Tax Rate for Calcs | 0.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -303.10M -448.4% | 87.00M +297.6% | -44.03M +75.0% | -176.22M -197.9% | 179.95M +296.6% | 45.37M +1408.2% | 3.01M +110.7% | -28.03M -174.5% | 37.60M +108.0% | -469.75M |
Normalized EBITDA | 27.78B +10.7% | 25.09B +9.7% | 22.87B +11.3% | 20.54B +23.7% | 16.61B +11.8% | 14.86B -7.5% | 16.06B +13.3% | 14.17B +12.3% | 12.63B +16.7% | 10.82B |
Reconciled Cost of Revenue | 7.86B +11.5% | 7.04B +7.2% | 6.57B +14.5% | 5.73B +15.4% | 4.97B +10.2% | 4.51B +8.3% | 4.17B +8.0% | 3.86B +18.7% | 3.25B +17.5% | 2.76B |
EBITDA | 26.00B +1.6% | 25.59B +13.1% | 22.62B +15.8% | 19.54B +12.4% | 17.38B +15.3% | 15.07B -6.2% | 16.07B +14.6% | 14.03B +10.3% | 12.72B +42.3% | 8.94B |
EBIT | 24.78B +0.9% | 24.56B +13.3% | 21.68B +16.1% | 18.67B +12.7% | 16.58B +15.9% | 14.31B -7.2% | 15.42B +14.9% | 13.42B +10.3% | 12.16B +44.1% | 8.44B |
Total Expenses | 13.44B +13.3% | 11.87B +10.7% | 10.73B +11.4% | 9.63B +16.0% | 8.30B +7.0% | 7.75B +2.3% | 7.58B +7.5% | 7.05B +13.8% | 6.20B +16.4% | 5.32B |
Total Operating Income as Reported | 23.99B +1.7% | 23.59B +12.4% | 21.00B +11.6% | 18.81B +19.0% | 15.80B +12.2% | 14.08B -6.1% | 15.00B +15.8% | 12.95B +6.7% | 12.14B +54.1% | 7.88B |
Weighted Average Shares (diluted) | 2.19B +8.1% | 2.03B -2.7% | 2.08B -2.4% | 2.14B -2.4% | 2.19B -1.6% | 2.22B -2.2% | 2.27B -2.4% | 2.33B -2.8% | 2.40B -0.8% | 2.41B |
Weighted Average Shares (basic) | 1.94B +19.8% | 1.62B +0.2% | 1.62B -2.0% | 1.65B -22.5% | 2.13B -0.5% | 2.14B -2.2% | 2.19B -2.2% | 2.24B -2.9% | 2.31B -3.4% | 2.39B |
Diluted EPS | 10.2 +4.8% | 9.73 +17.5% | 8.28 +18.3% | 7 +24.3% | 5.63 +15.1% | 4.89 -8.1% | 5.32 +20.4% | 4.42 +57.9% | 2.8 +12.9% | 2.48 |
Basic EPS | 10.22 +4.9% | 9.74 +17.5% | 8.29 +18.3% | 7.01 +24.5% | 5.63 +14.9% | 4.9 -7.9% | 5.32 +20.1% | 4.43 +58.2% | 2.8 +12.4% | 2.49 |
Otherunder Preferred Stock Dividend | 205.00M | - | - | - | - | - | - | 359.00M +54.7% | 232.00M +274.2% | 62.00M |