Total Revenue | 7.21B +17.5% | 6.13B +11.5% | 5.50B +9.8% | 5.00B +14.1% | 4.39B +15.7% | 3.79B +15.7% | 3.27B +27.4% | 2.57B +25.0% | 2.06B +1.3% | 2.03B |
Operating Revenue | 6.78B +17.7% | 5.76B +11.4% | 5.17B +9.6% | 4.72B +14.0% | 4.14B +16.0% | 3.56B +13.6% | 3.14B +28.8% | 2.44B +29.4% | 1.88B +21.8% | 1.55B |
Tax Effect of Unusual Items | -65.40M -1651.4% | -3.73M +16.2% | -4.45M -314.1% | 2.08M +332.1% | 481.4K +104.7% | -10.26M -37765.2% | 27.2K +100.4% | -6.56M +78.6% | -30.73M +8.0% | -33.40M |
Weighted Average Shares (diluted) | 215.00M -0.9% | 217.00M +0.5% | 216.00M -0.9% | 218.00M -1.8% | 222.00M -0.0% | 222.10M -0.2% | 222.50M +1.6% | 218.90M -0.3% | 219.50M -1.4% | 222.70M |
Weighted Average Shares (basic) | 213.00M -0.9% | 215.00M +0.5% | 214.00M -0.9% | 216.00M -1.7% | 219.70M +0.1% | 219.40M -0.1% | 219.70M +0.4% | 218.90M -0.3% | 219.50M -1.4% | 222.70M |
Diluted EPS | 5.23 +2.1% | 5.12 +22.2% | 4.19 +10.8% | 3.78 +68.7% | 2.24 -58.8% | 5.44 +466.7% | 0.96 +359.5% | -0.37 +85.7% | -2.58 +0.8% | -2.6 |
Basic EPS | 5.28 +2.1% | 5.17 +22.2% | 4.23 +11.0% | 3.81 +68.6% | 2.26 -59.0% | 5.51 +462.2% | 0.98 +364.9% | -0.37 +85.7% | -2.58 +0.8% | -2.6 |
Amortization | 53.00M +8.2% | 49.00M +16.7% | 42.00M +5.0% | 40.00M 0.0% | 40.00M +5.3% | 38.00M -2.3% | 38.90M +116.1% | 18.00M -10.9% | 20.20M -36.5% | 31.80M |
Amortization of Intangibles | 53.00M +8.2% | 49.00M +16.7% | 42.00M +5.0% | 40.00M 0.0% | 40.00M +5.3% | 38.00M -2.3% | 38.90M +116.1% | 18.00M -10.9% | 20.20M -36.5% | 31.80M |
Cost of Revenue | 650.00M +12.5% | 578.00M +13.1% | 511.00M +6.5% | 480.00M +14.8% | 418.00M +24.0% | 337.00M +3.7% | 324.90M +13.6% | 285.90M -5.8% | 303.40M -11.3% | 341.90M |
Gross Profit | 6.56B +18.1% | 5.55B +11.4% | 4.99B +10.2% | 4.53B +14.0% | 3.97B +14.9% | 3.45B +17.1% | 2.95B +29.1% | 2.28B +30.3% | 1.75B +3.8% | 1.69B |
Operating Expense | 4.76B +13.8% | 4.18B +8.4% | 3.86B +9.1% | 3.54B +5.6% | 3.35B +18.6% | 2.82B +8.4% | 2.61B +14.9% | 2.27B +4.6% | 2.17B +2.8% | 2.11B |
Selling General and Administrative | 3.07B +15.7% | 2.65B +8.5% | 2.44B +7.3% | 2.28B +3.7% | 2.19B +18.4% | 1.85B +8.0% | 1.72B +12.6% | 1.52B +9.4% | 1.39B +6.3% | 1.31B |
General and Administrative Expense | 693.00M +6.6% | 650.00M +4.8% | 620.00M +16.5% | 532.00M -7.0% | 572.00M +38.2% | 414.00M +2.1% | 405.60M +19.3% | 340.10M +11.4% | 305.20M +6.0% | 287.80M |
Other General and Administrative | 693.00M +6.6% | 650.00M +4.8% | 620.00M +16.5% | 532.00M -7.0% | 572.00M +38.2% | 414.00M +2.1% | 405.60M +19.3% | 340.10M +11.4% | 305.20M +6.0% | 287.80M |
Selling and Marketing Expense | 2.37B +18.6% | 2.00B +9.7% | 1.82B +4.5% | 1.75B +7.5% | 1.62B +12.7% | 1.44B +9.9% | 1.31B +10.7% | 1.18B +8.9% | 1.09B +6.3% | 1.02B |
Research and Development | 1.64B +10.6% | 1.49B +8.2% | 1.37B +12.6% | 1.22B +9.3% | 1.11B +19.6% | 932.00M +9.5% | 851.10M +17.4% | 725.00M -4.0% | 755.50M -1.4% | 766.10M |
Depreciation Amortization Depletion | 53.00M +8.2% | 49.00M +16.7% | 42.00M +5.0% | 40.00M 0.0% | 40.00M +5.3% | 38.00M -2.3% | 38.90M +116.1% | 18.00M -10.9% | 20.20M -36.5% | 31.80M |
Depreciation and amortization | 53.00M +8.2% | 49.00M +16.7% | 42.00M +5.0% | 40.00M 0.0% | 40.00M +5.3% | 38.00M -2.3% | 38.90M +116.1% | 18.00M -10.9% | 20.20M -36.5% | 31.80M |
Operating Income | 1.79B +31.0% | 1.37B +21.4% | 1.13B +14.1% | 989.00M +60.0% | 618.00M -1.7% | 629.00M +83.1% | 343.50M +1932.5% | 16.90M +104.1% | -415.00M +1.0% | -419.10M |
Net Non Operating Interest Income Expense | 27.00M -20.6% | 34.00M +30.8% | 26.00M +136.6% | -71.00M -9.2% | -65.00M -27.5% | -51.00M +5.6% | -54.00M -3.6% | -52.10M -51.0% | -34.50M -16.2% | -29.70M |
Non-operating Interest Income | 27.00M -20.6% | 34.00M +30.8% | 26.00M | - | - | - | - | - | - | - |
Non-operating Interest Expense | - | - | - | 71.00M +9.2% | 65.00M +27.5% | 51.00M -5.6% | 54.00M +3.6% | 52.10M +51.0% | 34.50M +16.2% | 29.70M |
Total Other Finance Cost | - | - | -26.00M -136.6% | 71.00M +9.2% | 65.00M | - | - | - | - | - |
Other Income Expense | -218.00M -1047.4% | -19.00M -5.6% | -18.00M -164.3% | 28.00M +133.3% | 12.00M +138.7% | -31.00M -684.9% | 5.30M +170.7% | -7.50M +93.0% | -107.80M -43.7% | -75.00M |
Gain on Sale of Securities | -2.00M +50.0% | -4.00M +81.8% | -22.00M -237.5% | 16.00M +300.0% | 4.00M +110.5% | -38.00M -6433.3% | 600.0K -96.6% | 17.60M +189.3% | -19.70M -556.7% | -3.00M |
Special Income Charges | -216.00M -1340.0% | -15.00M | 0 | 0 | 0 | 0 +100.0% | -500.0K +98.8% | -41.90M +55.5% | -94.10M -16.9% | -80.50M |
Restructuring and Mergers Acquisition | 216.00M +1340.0% | 15.00M | 0 | 0 | 0 | 0 -100.0% | 500.0K -98.8% | 41.90M -55.5% | 94.10M +16.9% | 80.50M |
Other Non-operating Income (expense) | - | - | 4.00M -66.7% | 12.00M +50.0% | 8.00M +14.3% | 7.00M +34.6% | 5.20M -69.0% | 16.80M +180.0% | 6.00M -29.4% | 8.50M |
Pre-tax Income | 1.60B +15.8% | 1.38B +21.8% | 1.14B +20.1% | 946.00M +67.4% | 565.00M +3.3% | 547.00M +85.5% | 294.80M +790.4% | -42.70M +92.3% | -557.30M -6.4% | -523.80M |
Provision for Income Taxes | 479.00M +76.1% | 272.00M +18.3% | 230.00M +87.0% | 123.00M +80.9% | 68.00M +110.3% | -661.00M -923.2% | 80.30M +110.8% | 38.10M +296.9% | 9.60M -83.5% | 58.30M |
Net Income Common Stockholders | 1.12B +1.1% | 1.11B +22.7% | 906.00M +10.1% | 823.00M +65.6% | 497.00M -58.9% | 1.21B +463.2% | 214.50M +365.5% | -80.80M +85.7% | -566.90M +2.6% | -582.10M |
Net Income | 1.12B +1.1% | 1.11B +22.7% | 906.00M +10.1% | 823.00M +65.6% | 497.00M -58.9% | 1.21B +463.2% | 214.50M +365.5% | -80.80M +85.7% | -566.90M +2.6% | -582.10M |
Net Income Including Non-Controlling Interests | 1.12B +1.1% | 1.11B +22.7% | 906.00M +10.1% | 823.00M +65.6% | 497.00M -58.9% | 1.21B +463.2% | 214.50M +365.5% | -80.80M +85.7% | -566.90M +2.6% | -582.10M |
Net Income from Continuing Operations | 1.12B +1.1% | 1.11B +22.7% | 906.00M +10.1% | 823.00M +65.6% | 497.00M -58.9% | 1.21B +463.2% | 214.50M +365.5% | -80.80M +85.7% | -566.90M +2.6% | -582.10M |
Diluted NI Available to Com Stockholders | 1.12B +1.1% | 1.11B +22.7% | 906.00M +10.1% | 823.00M +65.6% | 497.00M -58.9% | 1.21B +463.2% | 214.50M +365.5% | -80.80M +85.7% | -566.90M +2.6% | -582.10M |
Total Operating Income as Reported | 1.58B +16.5% | 1.35B +20.0% | 1.13B +14.1% | 989.00M +60.0% | 618.00M -1.7% | 629.00M +83.4% | 343.00M +1472.0% | -25.00M +95.1% | -509.10M -1.9% | -499.60M |
Total Expenses | 5.41B +13.6% | 4.76B +9.0% | 4.37B +8.8% | 4.02B +6.6% | 3.77B +19.2% | 3.16B +7.9% | 2.93B +14.8% | 2.55B +3.3% | 2.47B +0.9% | 2.45B |
Net Income from Continuing and Discontinued Operation | 1.12B +1.1% | 1.11B +22.7% | 906.00M +10.1% | 823.00M +65.6% | 497.00M -58.9% | 1.21B +463.2% | 214.50M +365.5% | -80.80M +85.7% | -566.90M +2.6% | -582.10M |
Normalized Income | 1.28B +13.2% | 1.13B +22.1% | 923.55M +14.1% | 809.08M +64.0% | 493.48M -60.1% | 1.24B +476.3% | 214.43M +440.0% | -63.06M +87.0% | -483.83M +9.1% | -532.00M |
Interest Income | 27.00M -20.6% | 34.00M +30.8% | 26.00M | - | - | - | - | - | - | - |
Net Interest Income | 27.00M -20.6% | 34.00M +30.8% | 26.00M +136.6% | -71.00M -9.2% | -65.00M -27.5% | -51.00M +5.6% | -54.00M -3.6% | -52.10M -51.0% | -34.50M -16.2% | -29.70M |
EBIT | 1.79B +31.0% | 1.37B +21.4% | 1.13B +10.9% | 1.02B +64.6% | 618.00M +3.3% | 598.00M +71.4% | 348.80M +3610.6% | 9.40M +101.8% | -522.80M -5.8% | -494.10M |
EBITDA | 1.99B +28.4% | 1.55B +22.3% | 1.27B +8.6% | 1.17B +52.3% | 766.00M +6.1% | 722.00M +51.6% | 476.10M +355.2% | 104.60M +125.2% | -414.40M -16.8% | -354.90M |
Reconciled Cost of Revenue | 508.00M +13.6% | 447.00M +8.0% | 414.00M +11.9% | 370.00M +19.4% | 310.00M +23.5% | 251.00M +6.1% | 236.50M +13.3% | 208.70M -3.0% | 215.20M -8.2% | 234.50M |
Interest Expense | - | - | - | 71.00M +9.2% | 65.00M +27.5% | 51.00M -5.6% | 54.00M +3.6% | 52.10M +51.0% | 34.50M +16.2% | 29.70M |
Reconciled Depreciation | 195.00M +8.3% | 180.00M +29.5% | 139.00M -7.3% | 150.00M +1.4% | 148.00M +19.4% | 124.00M -2.6% | 127.30M +33.7% | 95.20M -12.2% | 108.40M -22.1% | 139.20M |
Net Income from Continuing Operation Net Minority Interest | 1.12B +1.1% | 1.11B +22.7% | 906.00M +10.1% | 823.00M +65.6% | 497.00M -58.9% | 1.21B +463.2% | 214.50M +365.5% | -80.80M +85.7% | -566.90M +2.6% | -582.10M |
Total Unusual Items Excluding Goodwill | -218.00M -1047.4% | -19.00M +13.6% | -22.00M -237.5% | 16.00M +300.0% | 4.00M +110.5% | -38.00M -38100.0% | 100.0K +100.4% | -24.30M +78.6% | -113.80M -36.3% | -83.50M |
Total Unusual Items | -218.00M -1047.4% | -19.00M +13.6% | -22.00M -237.5% | 16.00M +300.0% | 4.00M +110.5% | -38.00M -38100.0% | 100.0K +100.4% | -24.30M +78.6% | -113.80M -36.3% | -83.50M |
Normalized EBITDA | 2.21B +40.8% | 1.57B +21.6% | 1.29B +12.0% | 1.15B +51.0% | 762.00M +0.3% | 760.00M +59.7% | 476.00M +269.3% | 128.90M +142.9% | -300.60M -10.8% | -271.40M |
Tax Rate for Calcs | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |