Total Revenue | 713.16B +4.7% | 680.99B +5.1% | 648.13B +6.0% | 611.29B +6.7% | 572.75B +2.4% | 559.15B +6.7% | 523.96B +1.9% | 514.40B +2.8% | 500.34B +3.0% | 485.87B |
Operating Revenue | 713.16B +4.7% | 680.99B +5.1% | 648.13B +6.0% | 611.29B +6.7% | 572.75B +2.4% | 559.15B +6.7% | 523.96B +1.9% | 514.40B +2.8% | 500.34B +3.0% | 485.87B |
Weighted Average Shares (diluted) | 8.02B | - | 8.11B -68.6% | 25.81B -2.5% | 26.48B +210.1% | 8.54B -0.7% | 8.60B -2.6% | 8.83B -2.2% | 9.03B -3.3% | 9.34B |
Weighted Average Shares (basic) | 7.98B | - | 8.08B -68.6% | 25.72B -2.4% | 26.36B +210.4% | 8.49B -0.7% | 8.55B -2.7% | 8.79B -2.2% | 8.98B -3.4% | 9.30B |
Total Unusual Items Excluding Goodwill | - | - | 0 | 0 +100.0% | -2.41B | 0 | 0 | 0 +100.0% | -3.14B | 0 |
Diluted EPS | 2.73 | - | 1.91 +324.4% | 0.45 -13.5% | 0.52 -67.2% | 1.583 -8.5% | 1.73 +129.7% | 0.753 -31.1% | 1.093 -25.1% | 1.46 |
Total Unusual Items | - | - | 0 | 0 +100.0% | -2.41B | 0 | 0 | 0 +100.0% | -3.14B | 0 |
Basic EPS | 2.74 | - | 1.92 +326.6% | 0.45 -13.5% | 0.52 -67.6% | 1.605 -7.3% | 1.731 +129.2% | 0.755 -31.4% | 1.101 -25.5% | 1.479 |
Other Operating Expenses | 147.94B | - | - | - | - | - | - | - | - | - |
Cost of Revenue | 535.39B +4.6% | 511.75B +4.4% | 490.14B +5.7% | 463.72B +8.1% | 429.00B +2.1% | 420.31B +6.5% | 394.61B +2.4% | 385.30B +3.2% | 373.40B +3.4% | 361.26B |
Gross Profit | 177.77B +5.0% | 169.23B +7.1% | 157.98B +7.1% | 147.57B +2.7% | 143.75B +3.5% | 138.84B +7.3% | 129.36B +0.2% | 129.10B +1.7% | 126.95B +1.9% | 124.62B |
Operating Expense | 147.94B +5.8% | 139.88B +6.8% | 130.97B +3.0% | 127.14B +7.9% | 117.81B +1.3% | 116.29B +6.9% | 108.79B +1.5% | 107.15B +0.6% | 106.51B +4.6% | 101.85B |
Selling General and Administrative | - | 139.88B +6.8% | 130.97B +3.0% | 127.14B +7.9% | 117.81B +1.3% | 116.29B +6.9% | 108.79B +1.5% | 107.15B +0.6% | 106.51B +4.6% | 101.85B |
Operating Income | 29.82B +1.6% | 29.35B +8.6% | 27.01B +32.2% | 20.43B -21.3% | 25.94B +15.1% | 22.55B +9.6% | 20.57B -6.3% | 21.96B +7.4% | 20.44B -10.2% | 22.76B |
Net Non Operating Interest Income Expense | -2.43B -8.3% | -2.25B -5.1% | -2.14B -14.0% | -1.87B -2.1% | -1.84B +16.3% | -2.19B +9.0% | -2.41B -13.2% | -2.13B +2.2% | -2.18B +3.9% | -2.27B |
Non-operating Interest Income | 368.00M -23.8% | 483.00M -11.5% | 546.00M +115.0% | 254.00M +60.8% | 158.00M +30.6% | 121.00M -36.0% | 189.00M -12.9% | 217.00M +42.8% | 152.00M +52.0% | 100.00M |
Non-operating Interest Expense | 2.80B +2.6% | 2.73B +1.7% | 2.68B +26.1% | 2.13B +6.7% | 1.99B -13.9% | 2.31B -10.9% | 2.60B +10.8% | 2.35B +0.7% | 2.33B -1.6% | 2.37B |
Other Income Expense | 2.08B +361.3% | -794.00M +73.8% | -3.03B -96.8% | -1.54B +71.6% | -5.41B -2676.2% | 210.00M -89.3% | 1.96B +123.4% | -8.37B -166.8% | -3.14B | - |
Other Non-operating Income (expense) | 2.08B +361.3% | -794.00M +73.8% | -3.03B -96.8% | -1.54B +48.7% | -3.00B -1528.6% | 210.00M -89.3% | 1.96B +123.4% | -8.37B | - | - |
Special Income Charges | - | - | 0 | 0 +100.0% | -2.41B | 0 | 0 | 0 +100.0% | -3.14B | 0 |
Other Special Charges | - | - | - | - | 2.41B | - | - | - | 3.14B | - |
Pre-tax Income | 29.47B +12.0% | 26.31B +20.4% | 21.85B +28.4% | 17.02B -9.0% | 18.70B -9.1% | 20.56B +2.2% | 20.12B +75.5% | 11.46B -24.2% | 15.12B -26.2% | 20.50B |
Provision for Income Taxes | 7.20B +17.0% | 6.15B +10.3% | 5.58B -2.6% | 5.72B +20.4% | 4.76B -30.7% | 6.86B +39.5% | 4.92B +14.8% | 4.28B -6.9% | 4.60B -25.9% | 6.20B |
Net Income Common Stockholders | 21.89B +12.6% | 19.44B +25.3% | 15.51B +32.8% | 11.68B -14.6% | 13.67B +1.2% | 13.51B -9.2% | 14.88B +123.1% | 6.67B -32.4% | 9.86B -27.7% | 13.64B |
Net Income | 21.89B +12.6% | 19.44B +25.3% | 15.51B +32.8% | 11.68B -14.6% | 13.67B +1.2% | 13.51B -9.2% | 14.88B +123.1% | 6.67B -32.4% | 9.86B -27.7% | 13.64B |
Net Income Including Non-Controlling Interests | 22.27B +10.5% | 20.16B +23.9% | 16.27B +44.1% | 11.29B -19.0% | 13.94B +1.7% | 13.71B -9.8% | 15.20B +111.7% | 7.18B -31.8% | 10.52B -26.4% | 14.29B |
Net Income from Continuing Operations | 22.27B +10.5% | 20.16B +23.9% | 16.27B +44.1% | 11.29B -19.0% | 13.94B +1.7% | 13.71B -9.8% | 15.20B +111.7% | 7.18B -31.8% | 10.52B -26.4% | 14.29B |
Noncontrolling Interests | -377.00M +47.7% | -721.00M +5.0% | -759.00M -295.6% | 388.00M +245.3% | -267.00M -36.2% | -196.00M +38.8% | -320.00M +37.1% | -509.00M +23.0% | -661.00M -1.7% | -650.00M |
Diluted NI Available to Com Stockholders | 21.89B +12.6% | 19.44B +25.3% | 15.51B +32.8% | 11.68B -14.6% | 13.67B +1.2% | 13.51B -9.2% | 14.88B +123.1% | 6.67B -32.4% | 9.86B -27.7% | 13.64B |
Total Operating Income as Reported | 29.82B +1.6% | 29.35B +8.6% | 27.01B +32.2% | 20.43B -21.3% | 25.94B +15.1% | 22.55B +9.6% | 20.57B -6.3% | 21.96B +7.4% | 20.44B -10.2% | 22.76B |
Total Expenses | 683.34B +4.9% | 651.64B +4.9% | 621.11B +5.1% | 590.86B +8.1% | 546.81B +1.9% | 536.60B +6.6% | 503.40B +2.2% | 492.45B +2.6% | 479.91B +3.6% | 463.11B |
Net Income from Continuing and Discontinued Operation | 21.89B +12.6% | 19.44B +25.3% | 15.51B +32.8% | 11.68B -14.6% | 13.67B +1.2% | 13.51B -9.2% | 14.88B +123.1% | 6.67B -32.4% | 9.86B -27.7% | 13.64B |
Normalized Income | 21.89B +12.6% | 19.44B +25.3% | 15.51B +32.8% | 11.68B -24.5% | 15.47B +14.5% | 13.51B -9.2% | 14.88B +123.1% | 6.67B -44.6% | 12.04B -11.7% | 13.64B |
Interest Income | 368.00M -23.8% | 483.00M -11.5% | 546.00M +115.0% | 254.00M +60.8% | 158.00M +30.6% | 121.00M -36.0% | 189.00M -12.9% | 217.00M +42.8% | 152.00M +52.0% | 100.00M |
Interest Expense | 2.80B +2.6% | 2.73B +1.7% | 2.68B +26.1% | 2.13B +6.7% | 1.99B -13.9% | 2.31B -10.9% | 2.60B +10.8% | 2.35B +0.7% | 2.33B -1.6% | 2.37B |
Net Interest Income | -2.43B -8.3% | -2.25B -5.1% | -2.14B -14.0% | -1.87B -2.1% | -1.84B +16.3% | -2.19B +9.0% | -2.41B -13.2% | -2.13B +2.2% | -2.18B +3.9% | -2.27B |
EBIT | 32.27B +11.1% | 29.04B +18.4% | 24.53B +28.1% | 19.14B -7.5% | 20.69B -9.6% | 22.88B +0.7% | 22.71B +64.5% | 13.81B -20.9% | 17.45B -23.7% | 22.86B |
EBITDA | 46.47B +10.6% | 42.01B +15.5% | 36.38B +20.9% | 30.09B -4.0% | 31.35B -7.9% | 34.03B +1.0% | 33.70B +37.6% | 24.48B -12.5% | 27.98B -15.1% | 32.94B |
Reconciled Cost of Revenue | 535.39B +4.6% | 511.75B +4.4% | 490.14B +5.7% | 463.72B +8.1% | 429.00B +2.1% | 420.31B +6.5% | 394.61B +2.4% | 385.30B +3.2% | 373.40B +3.4% | 361.26B |
Reconciled Depreciation | 14.20B +9.5% | 12.97B +9.4% | 11.85B +8.3% | 10.95B +2.7% | 10.66B -4.4% | 11.15B +1.5% | 10.99B +2.9% | 10.68B +1.4% | 10.53B +4.5% | 10.08B |
Net Income from Continuing Operation Net Minority Interest | 21.89B +12.6% | 19.44B +25.3% | 15.51B +32.8% | 11.68B -14.6% | 13.67B +1.2% | 13.51B -9.2% | 14.88B +123.1% | 6.67B -32.4% | 9.86B -27.7% | 13.64B |
Normalized EBITDA | 46.47B +10.6% | 42.01B +15.5% | 36.38B +20.9% | 30.09B -10.9% | 33.76B -0.8% | 34.03B +1.0% | 33.70B +37.6% | 24.48B -21.3% | 31.12B -5.5% | 32.94B |
Tax Rate for Calcs | 0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 0 | 0 | 0 | 0 +100.0% | -612.14M | 0 | 0 | 0 +100.0% | -953.34M | 0 |