Total Revenue | 4.01B +4.1% | 3.85B +6.6% | 3.61B +38.9% | 2.60B +72.3% | 1.51B +23.2% | 1.23B +37.0% | 894.80M -0.4% | 897.98M +345.8% | 201.44M +972.3% | 18.79M |
Operating Revenue | 3.93B +4.2% | 3.77B +6.6% | 3.54B +39.3% | 2.54B +71.5% | 1.48B +22.5% | 1.21B +35.2% | 894.80M +9.6% | 816.74M +349.1% | 181.88M +868.2% | 18.79M |
Total Unusual Items Excluding Goodwill | -7.73M -69.2% | -4.57M +43.0% | -8.02M +64.6% | -22.65M +13.0% | -26.02M +45.5% | -47.74M +24.4% | -63.14M -76.5% | -35.77M | - | - |
Total Unusual Items | -7.73M -69.2% | -4.57M +43.0% | -8.02M +64.6% | -22.65M +13.0% | -26.02M +45.5% | -47.74M +24.4% | -63.14M -76.5% | -35.77M | - | - |
Normalized EBITDA | 3.68B +3.1% | 3.57B +5.5% | 3.38B +98.2% | 1.70B +17.8% | 1.45B +15.1% | 1.26B +44.3% | 871.34M +10.9% | 785.67M +619.9% | 109.14M +3493.8% | 3.04M |
Tax Rate for Calcs | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -7.7K +57.7% | -18.3K +98.9% | -1.68M -2377.3% | -68.0K -30.6% | -52.0K -9.0% | -47.7K +74.8% | -189.4K -164.8% | -71.5K | 0 | 0 |
Cost of Revenue | 26.73M -0.6% | 26.89M -0.7% | 27.09M +19.9% | 22.60M +8.9% | 20.76M -37.9% | 33.42M +76.8% | 18.90M -80.9% | 99.18M +193.7% | 33.77M +145.8% | 13.74M |
Gross Profit | 3.98B +4.1% | 3.82B +6.6% | 3.58B +39.1% | 2.58B +73.2% | 1.49B +24.9% | 1.19B +36.1% | 875.90M +9.7% | 798.80M +376.4% | 167.67M +3222.8% | 5.05M |
Operating Expense | 324.08M +16.8% | 277.38M +15.5% | 240.05M -74.6% | 945.64M +2026.6% | 44.47M -84.1% | 278.91M +882.1% | 28.40M +1.0% | 28.11M +94.8% | 14.43M +186.4% | 5.04M |
Selling General and Administrative | 65.08M -5.8% | 69.11M +15.9% | 59.60M +23.3% | 48.34M +45.9% | 33.12M +8.0% | 30.66M +24.8% | 24.57M +0.6% | 24.43M +116.6% | 11.28M +461.5% | 2.01M |
General and Administrative Expense | 65.08M -5.8% | 69.11M +15.9% | 59.60M +23.3% | 48.34M +45.9% | 33.12M +8.0% | 30.66M +24.8% | 24.57M +0.6% | 24.43M +116.6% | 11.28M +461.5% | 2.01M |
Other General and Administrative | 65.08M -5.8% | 69.11M +15.9% | 59.60M +23.3% | 48.34M +45.9% | 33.12M +8.0% | 30.66M +24.8% | 24.57M +0.6% | 24.43M +116.6% | 11.28M +461.5% | 2.01M |
Depreciation Amortization Depletion | 3.64M -11.8% | 4.13M -4.0% | 4.30M +35.1% | 3.18M +2.9% | 3.09M -17.2% | 3.73M -2.6% | 3.83M +3.9% | 3.69M +16.9% | 3.15M +4.1% | 3.03M |
Depreciation and amortization | 3.64M -11.8% | 4.13M -4.0% | 4.30M +35.1% | 3.18M +2.9% | 3.09M -17.2% | 3.73M -2.6% | 3.83M +3.9% | 3.69M +16.9% | 3.15M +4.1% | 3.03M |
Depreciation | 3.64M -11.8% | 4.13M -4.0% | 4.30M +35.1% | 3.18M +2.9% | 3.09M -17.2% | 3.73M -2.6% | 3.83M +3.9% | 3.69M +16.9% | 3.15M +4.1% | 3.03M |
Provision for Doubtful Accounts | 177.89M +40.4% | 126.72M +23.2% | 102.82M -87.7% | 834.49M +4367.6% | -19.55M -108.0% | 244.52M | 0 | 0 | - | - |
Other Operating Expenses | 77.48M +0.1% | 77.42M +5.6% | 73.33M +23.0% | 59.63M +114.4% | 27.81M | - | - | - | - | - |
Operating Income | 3.66B +3.1% | 3.54B +6.0% | 3.34B +104.9% | 1.63B +13.0% | 1.44B +58.2% | 913.24M +7.8% | 847.50M +10.0% | 770.68M +402.9% | 153.24M +2188971.4% | 7.0K |
Net Non Operating Interest Income Expense | -829.25M -2.4% | -810.00M -2.0% | -794.09M -49.7% | -530.42M -35.2% | -392.27M -30.0% | -301.81M -32.2% | -228.37M -13.4% | -201.36M -219.2% | -63.07M -900928.6% | -7.0K |
Non-operating Interest Income | 14.36M -10.8% | 16.09M -32.9% | 23.97M +151.5% | 9.53M +7841.7% | 120.0K -98.2% | 6.79M -66.0% | 20.01M +77.0% | 11.31M | - | - |
Non-operating Interest Expense | 843.61M +2.1% | 826.10M +1.0% | 818.06M +51.5% | 539.95M +37.6% | 392.39M +27.1% | 308.61M +24.2% | 248.38M +16.8% | 212.66M +235.7% | 63.35M +904957.1% | 7.0K |
Other Income Expense | -5.07M -27.2% | -3.99M -74.7% | -2.28M -106.1% | 37.12M +242.6% | -26.02M -109.1% | 285.61M +552.3% | -63.14M -76.5% | -35.77M | - | - |
Equity in Earnings of Affiliates | 0 | 0 -100.0% | 1.28M -97.9% | 59.77M | 0 | - | - | - | - | - |
Impairment of Capital Assets | - | - | - | - | - | 0 | 0 -100.0% | 12.33M | - | - |
Special Income Charges | -7.73M -69.2% | -4.57M +43.0% | -8.02M +64.6% | -22.65M +13.0% | -26.02M +45.5% | -47.74M +24.4% | -63.14M -76.5% | -35.77M | - | - |
Restructuring and Mergers Acquisition | 7.73M +69.2% | 4.57M -43.0% | 8.02M -64.6% | 22.65M +117.8% | 10.40M +19.8% | 8.68M +73.7% | 5.00M +1171.8% | 393.0K | - | - |
Other Special Charges | - | - | - | - | 15.62M -60.0% | 39.06M -32.8% | 58.14M +152.4% | 23.04M | - | - |
Other Non-operating Income (expense) | 2.66M +357.5% | 581.0K -87.0% | 4.46M | - | - | 333.35M | - | - | - | - |
Pre-tax Income | 2.82B +3.3% | 2.73B +7.2% | 2.55B +123.7% | 1.14B +11.0% | 1.03B +14.4% | 897.04M +61.3% | 555.99M +4.2% | 533.56M +1151.4% | 42.64M | 0 |
Provision for Income Taxes | 2.44M -74.9% | 9.70M +258.0% | -6.14M -313.5% | 2.88M -0.4% | 2.89M +247.4% | 831.0K -51.3% | 1.71M +18.3% | 1.44M +175.8% | -1.90M | 0 |
Net Income Common Stockholders | 2.78B +3.6% | 2.68B +6.6% | 2.51B +124.9% | 1.12B +10.2% | 1.01B +13.7% | 891.67M +63.3% | 545.96M +4.3% | 523.62M +1127.4% | 42.66M | 0 |
Net Income | 2.78B +3.6% | 2.68B +6.6% | 2.51B +124.9% | 1.12B +10.2% | 1.01B +13.7% | 891.67M +63.3% | 545.96M +4.3% | 523.62M +1127.4% | 42.66M | 0 |
Net Income Including Non-Controlling Interests | 2.82B +3.6% | 2.72B +6.5% | 2.55B +124.8% | 1.14B +11.1% | 1.02B +14.2% | 896.21M +61.7% | 554.28M +4.2% | 532.12M +1094.8% | 44.54M | 0 |
Net Income from Continuing Operations | 2.82B +3.6% | 2.72B +6.5% | 2.55B +124.8% | 1.14B +11.1% | 1.02B +14.2% | 896.21M +61.7% | 554.28M +4.2% | 532.12M +1094.8% | 44.54M | 0 |
Noncontrolling Interests | -43.05M -1.5% | -42.43M -3.3% | -41.08M -120.5% | -18.63M -100.2% | -9.31M -105.3% | -4.53M +45.5% | -8.32M +2.1% | -8.50M | - | - |
Diluted NI Available to Com Stockholders | 2.78B +3.6% | 2.68B +6.6% | 2.51B +124.9% | 1.12B +10.2% | 1.01B +13.7% | 891.67M +63.3% | 545.96M +4.3% | 523.62M +1127.4% | 42.66M | 0 |
Basic EPS | 2.61 +2.0% | 2.56 +3.2% | 2.48 +95.3% | 1.27 -29.4% | 1.8 +2.3% | 1.76 +40.8% | 1.25 -12.6% | 1.43 +1000.0% | 0.13 | 0 |
Diluted EPS | 2.61 +2.0% | 2.56 +3.6% | 2.47 +94.5% | 1.27 -27.8% | 1.76 +0.6% | 1.75 +41.1% | 1.24 -13.3% | 1.43 +1000.0% | 0.13 | 0 |
Weighted Average Shares (basic) | 1.06B +1.5% | 1.05B +3.2% | 1.01B +15.6% | 877.51M +55.5% | 564.47M +11.5% | 506.14M +16.3% | 435.07M +18.5% | 367.23M +12.1% | 327.54M -9.2% | 360.78M |
Weighted Average Shares (diluted) | 1.06B +1.4% | 1.05B +3.1% | 1.02B +15.5% | 879.68M +52.4% | 577.07M +12.9% | 510.91M +16.3% | 439.15M +19.6% | 367.32M +12.1% | 327.58M -9.2% | 360.78M |
Total Expenses | 350.81M +15.3% | 304.27M +13.9% | 267.14M -72.4% | 968.25M +1384.4% | 65.23M -79.1% | 312.33M +560.3% | 47.30M -62.8% | 127.30M +164.1% | 48.20M +156.7% | 18.78M |
Total Operating Income as Reported | - | - | - | - | - | - | 842.50M +11.2% | 757.95M +425.6% | 144.20M +2059842.9% | 7.0K |
Net Income from Continuing and Discontinued Operation | 2.78B +3.6% | 2.68B +6.6% | 2.51B +124.9% | 1.12B +10.2% | 1.01B +13.7% | 891.67M +63.3% | 545.96M +4.3% | 523.62M +1127.4% | 42.66M | 0 |
Normalized Income | 2.78B +3.7% | 2.68B +6.5% | 2.52B +121.0% | 1.14B +9.7% | 1.04B +10.7% | 939.37M +54.3% | 608.92M +8.9% | 559.31M +1211.0% | 42.66M | 0 |
Interest Income | 14.36M -10.8% | 16.09M -32.9% | 23.97M +151.5% | 9.53M +7841.7% | 120.0K -98.2% | 6.79M -66.0% | 20.01M +77.0% | 11.31M | - | - |
Interest Expense | 843.61M +2.1% | 826.10M +1.0% | 818.06M +51.5% | 539.95M +37.6% | 392.39M +27.1% | 308.61M +24.2% | 248.38M +16.8% | 212.66M +235.7% | 63.35M +904957.1% | 7.0K |
Net Interest Income | -829.25M -2.4% | -810.00M -2.0% | -794.09M -49.7% | -530.42M -35.2% | -392.27M -30.0% | -301.81M -32.2% | -228.37M -13.4% | -201.36M -219.2% | -63.07M -900928.6% | -7.0K |
EBIT | 3.66B +3.0% | 3.56B +5.7% | 3.37B +100.5% | 1.68B +18.4% | 1.42B +17.6% | 1.21B +49.9% | 804.37M +7.8% | 746.22M +604.0% | 105.99M +1514042.9% | 7.0K |
EBITDA | 3.67B +3.0% | 3.56B +5.6% | 3.37B +100.4% | 1.68B +18.3% | 1.42B +17.5% | 1.21B +49.6% | 808.20M +7.8% | 749.91M +587.1% | 109.14M +3493.8% | 3.04M |
Reconciled Cost of Revenue | 26.73M -0.6% | 26.89M -0.7% | 27.09M +19.9% | 22.60M +8.9% | 20.76M -37.9% | 33.42M +76.8% | 18.90M -80.9% | 99.18M +193.7% | 33.77M +145.8% | 13.74M |
Reconciled Depreciation | 3.64M -11.8% | 4.13M -4.0% | 4.30M +35.1% | 3.18M +2.9% | 3.09M -17.2% | 3.73M -2.6% | 3.83M +3.9% | 3.69M +16.9% | 3.15M +4.1% | 3.03M |
Net Income from Continuing Operation Net Minority Interest | 2.78B +3.6% | 2.68B +6.6% | 2.51B +124.9% | 1.12B +10.2% | 1.01B +13.7% | 891.67M +63.3% | 545.96M +4.3% | 523.62M +1127.4% | 42.66M | 0 |
