Total Revenue | 9.47B +6.1% | 8.92B +11.2% | 8.02B +11.2% | 7.21B +17.2% | 6.15B +13.0% | 5.45B +1.1% | 5.39B +9.5% | 4.92B +6.3% | 4.63B +37.2% | 3.38B |
Operating Revenue | 9.47B +6.1% | 8.92B +11.2% | 8.02B +11.2% | 7.21B +17.2% | 6.15B +13.0% | 5.45B +1.1% | 5.39B +9.5% | 4.92B +6.3% | 4.63B +37.2% | 3.38B |
Interest Income | 12.14M +4.6% | 11.61M +24.1% | 9.35M +57.1% | 5.95M +104.0% | 2.92M -44.5% | 5.25M -46.3% | 9.78M +36.4% | 7.17M +38.6% | 5.17M +759.3% | 602.0K |
Weighted Average Shares (diluted) | 257.98M -0.3% | 258.66M +0.2% | 258.15M +0.0% | 258.04M -1.4% | 261.73M -0.7% | 263.69M -0.3% | 264.53M +0.0% | 264.40M +0.0% | 264.30M +14.4% | 231.08M |
Weighted Average Shares (basic) | 257.32M -0.2% | 257.97M +0.2% | 257.55M +0.1% | 257.38M -1.4% | 261.17M -0.8% | 263.19M -0.2% | 263.79M +0.1% | 263.65M -0.0% | 263.68M +14.5% | 230.33M |
Diluted EPS | 4.17 +74.5% | 2.39 -19.0% | 2.95 -9.0% | 3.24 +37.3% | 2.36 +202.6% | 0.78 -63.6% | 2.14 +3.4% | 2.07 -5.0% | 2.18 +103.7% | 1.07 |
Basic EPS | 4.18 +74.9% | 2.39 -19.3% | 2.96 -8.9% | 3.25 +37.1% | 2.37 +203.8% | 0.78 -63.7% | 2.15 +3.9% | 2.07 -5.5% | 2.19 +104.7% | 1.07 |
Other Income Expense | -79.56M +86.8% | -602.54M -166.2% | -226.31M -1401.2% | -15.08M +89.3% | -141.32M +69.8% | -468.11M -732.3% | -56.24M -177.2% | -20.29M +86.9% | -154.96M -484.7% | -26.50M |
Other Non-operating Income (expense) | 30.15M +188.0% | 10.47M -16.1% | 12.48M +295.7% | 3.15M -49.8% | 6.29M +551.5% | -1.39M -124.4% | 5.70M +3455.3% | -170.0K -111.1% | 1.54M +2798.1% | 53.0K |
Special Income Charges | -109.71M +82.1% | -613.01M -156.7% | -238.80M -1209.9% | -18.23M +87.6% | -147.60M +68.4% | -466.72M -653.4% | -61.95M -207.9% | -20.12M +87.1% | -156.49M -465.4% | -27.68M |
Write-offs | 109.71M -82.1% | 613.01M +156.7% | 238.80M +1209.9% | 18.23M -43.6% | 32.32M -93.1% | 466.72M +653.4% | 61.95M +207.9% | 20.12M -87.1% | 156.49M +465.4% | 27.68M |
Non-operating Interest Income | 12.14M +4.6% | 11.61M +24.1% | 9.35M +57.1% | 5.95M +104.0% | 2.92M -44.5% | 5.25M -46.3% | 9.78M +36.4% | 7.17M +38.6% | 5.17M +759.3% | 602.0K |
Depreciation Amortization Depletion | 1.23B +5.9% | 1.16B +16.0% | 1.00B +9.2% | 918.96M +13.0% | 813.01M +8.1% | 752.40M +1.1% | 743.92M +9.3% | 680.49M +7.6% | 632.48M +36.3% | 463.91M |
Depreciation and amortization | 1.23B +5.9% | 1.16B +16.0% | 1.00B +9.2% | 918.96M +13.0% | 813.01M +8.1% | 752.40M +1.1% | 743.92M +9.3% | 680.49M +7.6% | 632.48M +36.3% | 463.91M |
Amortization | 201.54M +6.2% | 189.77M +20.4% | 157.57M +1.2% | 155.68M +11.8% | 139.28M +6.1% | 131.30M +4.6% | 125.52M +16.5% | 107.78M +5.4% | 102.30M +45.5% | 70.31M |
Amortization of Intangibles | 201.54M +6.2% | 189.77M +20.4% | 157.57M +1.2% | 155.68M +11.8% | 139.28M +6.1% | 131.30M +4.6% | 125.52M +16.5% | 107.78M +5.4% | 102.30M +45.5% | 70.31M |
Depreciation | 1.03B +5.8% | 974.00M +15.2% | 845.64M +10.8% | 763.28M +13.3% | 673.73M +8.5% | 621.10M +0.4% | 618.40M +8.0% | 572.71M +8.0% | 530.19M +34.7% | 393.60M |
Cost of Revenue | 5.46B +5.1% | 5.19B +9.4% | 4.74B +9.4% | 4.34B +18.7% | 3.65B +11.5% | 3.28B +2.4% | 3.20B +11.6% | 2.87B +5.9% | 2.70B +38.2% | 1.96B |
Gross Profit | 4.01B +7.6% | 3.73B +13.7% | 3.28B +14.0% | 2.88B +15.2% | 2.50B +15.1% | 2.17B -0.9% | 2.19B +6.4% | 2.06B +6.8% | 1.93B +35.8% | 1.42B |
Operating Expense | 2.19B +7.1% | 2.05B +13.6% | 1.80B +11.6% | 1.62B +13.3% | 1.43B +10.5% | 1.29B -0.0% | 1.29B +7.1% | 1.20B +5.5% | 1.14B +21.7% | 938.17M |
Selling General and Administrative | 959.54M +8.6% | 883.45M +10.6% | 799.12M +14.7% | 696.47M +13.7% | 612.34M +13.9% | 537.63M -1.6% | 546.28M +4.2% | 524.39M +2.9% | 509.64M +7.5% | 474.26M |
Operating Income | 1.82B +8.3% | 1.68B +13.9% | 1.48B +17.0% | 1.26B +17.6% | 1.07B +21.9% | 879.15M -2.3% | 899.73M +5.6% | 852.36M +8.8% | 783.59M +63.3% | 479.98M |
Net Non Operating Interest Income Expense | -322.41M -2.3% | -315.20M -18.8% | -265.29M -35.1% | -196.38M -22.8% | -159.88M -1.8% | -157.12M -14.2% | -137.59M -10.1% | -124.93M -4.0% | -120.12M -30.4% | -92.11M |
Non-operating Interest Expense | 334.55M +2.4% | 326.80M +19.0% | 274.64M +35.7% | 202.33M +24.3% | 162.80M +0.3% | 162.38M +10.2% | 147.37M +11.6% | 132.10M +5.4% | 125.30M +35.2% | 92.71M |
Pre-tax Income | 1.42B +85.9% | 762.93M -22.4% | 983.50M -6.2% | 1.05B +36.1% | 770.74M +203.5% | 253.91M -64.0% | 705.89M -0.2% | 707.14M +39.1% | 508.51M +40.7% | 361.37M |
Gain on Sale of Securities | - | - | - | - | - | - | - | -1.43M +34.9% | -2.20M -296.3% | 1.12M |
Impairment of Capital Assets | - | - | - | - | - | 466.72M +653.4% | 61.95M +207.9% | 20.12M -87.1% | 156.49M +465.4% | 27.68M |
Other Special Charges | - | - | - | - | 115.29M | - | - | - | - | - |
Provision for Income Taxes | 341.36M +133.2% | 146.36M -33.7% | 220.68M +3.6% | 212.96M +39.9% | 152.25M +205.0% | 49.92M -64.1% | 139.21M -13.0% | 159.99M +332.2% | -68.91M -160.4% | 114.04M |
Net Income Common Stockholders | 1.08B +74.3% | 617.57M -19.0% | 762.80M -8.7% | 835.66M +35.2% | 618.05M +202.0% | 204.68M -63.9% | 566.84M +3.7% | 546.87M -5.2% | 576.82M +134.0% | 246.54M |
Net Income | 1.08B +74.3% | 617.57M -19.0% | 762.80M -8.7% | 835.66M +35.2% | 618.05M +202.0% | 204.68M -63.9% | 566.84M +3.7% | 546.87M -5.2% | 576.82M +134.0% | 246.54M |
Net Income Including Non-Controlling Interests | 1.08B +74.6% | 616.57M -19.2% | 762.83M -8.8% | 836.00M +35.2% | 618.49M +203.2% | 203.99M -64.0% | 566.68M +3.6% | 547.15M -5.2% | 577.42M +133.5% | 247.32M |
Net Income from Continuing Operations | 1.08B +74.6% | 616.57M -19.2% | 762.83M -8.8% | 836.00M +35.2% | 618.49M +203.2% | 203.99M -64.0% | 566.68M +3.6% | 547.15M -5.2% | 577.42M +133.5% | 247.32M |
Noncontrolling Interests | 0 -100.0% | 1.00M +3957.7% | -26.0K +92.3% | -339.0K +23.3% | -442.0K -164.5% | 685.0K +328.1% | 160.0K +156.5% | -283.0K +53.1% | -603.0K +22.8% | -781.0K |
Diluted NI Available to Com Stockholders | 1.08B +74.3% | 617.57M -19.0% | 762.80M -8.7% | 835.66M +35.2% | 618.05M +202.0% | 204.68M -63.9% | 566.84M +3.7% | 546.87M -5.2% | 576.82M +134.0% | 246.54M |
Total Operating Income as Reported | 1.71B +60.2% | 1.07B -13.6% | 1.24B -0.5% | 1.24B +19.5% | 1.04B +152.1% | 412.43M -50.8% | 837.78M +0.7% | 832.24M +32.7% | 627.10M +38.6% | 452.30M |
Total Expenses | 7.65B +5.6% | 7.24B +10.6% | 6.55B +10.0% | 5.95B +17.2% | 5.08B +11.2% | 4.57B +1.7% | 4.49B +10.3% | 4.07B +5.8% | 3.85B +32.8% | 2.90B |
Net Income from Continuing and Discontinued Operation | 1.08B +74.3% | 617.57M -19.0% | 762.80M -8.7% | 835.66M +35.2% | 618.05M +202.0% | 204.68M -63.9% | 566.84M +3.7% | 546.87M -5.2% | 576.82M +134.0% | 246.54M |
Normalized Income | 1.16B +4.2% | 1.11B +17.4% | 948.11M +11.5% | 850.19M +15.4% | 736.43M +27.1% | 579.45M -6.0% | 616.59M +9.6% | 562.44M -18.7% | 691.84M +161.4% | 264.70M |
Interest Expense | 334.55M +2.4% | 326.80M +19.0% | 274.64M +35.7% | 202.33M +24.3% | 162.80M +0.3% | 162.38M +10.2% | 147.37M +11.6% | 132.10M +5.4% | 125.30M +35.2% | 92.71M |
Net Interest Income | -322.41M -2.3% | -315.20M -18.8% | -265.29M -35.1% | -196.38M -22.8% | -159.88M -1.8% | -157.12M -14.2% | -137.59M -10.1% | -124.93M -4.0% | -120.12M -30.4% | -92.11M |
EBIT | 1.75B +60.8% | 1.09B -13.4% | 1.26B +0.5% | 1.25B +34.0% | 933.54M +124.3% | 416.29M -51.2% | 853.26M +1.7% | 839.24M +32.4% | 633.81M +39.6% | 454.07M |
EBITDA | 2.98B +32.4% | 2.25B -0.3% | 2.26B +4.2% | 2.17B +24.3% | 1.75B +49.4% | 1.17B -26.8% | 1.60B +5.1% | 1.52B +20.0% | 1.27B +37.9% | 917.99M |
Reconciled Cost of Revenue | 5.46B +5.1% | 5.19B +9.4% | 4.74B +9.4% | 4.34B +18.7% | 3.65B +11.5% | 3.28B +2.4% | 3.20B +11.6% | 2.87B +5.9% | 2.70B +38.2% | 1.96B |
Reconciled Depreciation | 1.23B +5.9% | 1.16B +16.0% | 1.00B +9.2% | 918.96M +13.0% | 813.01M +8.1% | 752.40M +1.1% | 743.92M +9.3% | 680.49M +7.6% | 632.48M +36.3% | 463.91M |
Net Income from Continuing Operation Net Minority Interest | 1.08B +74.3% | 617.57M -19.0% | 762.80M -8.7% | 835.66M +35.2% | 618.05M +202.0% | 204.68M -63.9% | 566.84M +3.7% | 546.87M -5.2% | 576.82M +134.0% | 246.54M |
Total Unusual Items Excluding Goodwill | -109.71M +82.1% | -613.01M -156.7% | -238.80M -1209.9% | -18.23M +87.6% | -147.60M +68.4% | -466.72M -653.4% | -61.95M -207.9% | -20.12M +87.1% | -156.49M -489.3% | -26.56M |
Total Unusual Items | -109.71M +82.1% | -613.01M -156.7% | -238.80M -1209.9% | -18.23M +87.6% | -147.60M +68.4% | -466.72M -653.4% | -61.95M -207.9% | -20.12M +87.1% | -156.49M -489.3% | -26.56M |
Normalized EBITDA | 3.09B +7.9% | 2.87B +14.7% | 2.50B +14.2% | 2.19B +15.5% | 1.89B +15.8% | 1.64B -1.4% | 1.66B +7.7% | 1.54B +8.2% | 1.42B +50.6% | 944.54M |
Tax Rate for Calcs | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -26.41M +77.6% | -117.70M -120.0% | -53.49M -1345.4% | -3.70M +87.3% | -29.23M +68.2% | -91.94M -653.4% | -12.20M -168.4% | -4.55M +89.0% | -41.47M -394.2% | -8.39M |