Total Revenue | 3.01B -6.7% | 3.23B | - | 2.77B +15.3% | 2.40B +15.4% | 2.08B -22.9% | 2.70B -0.6% | 2.71B +19.9% | 2.26B +22.9% | 1.84B |
Operating Revenue | 3.01B -6.7% | 3.23B | - | 2.77B +15.3% | 2.40B +15.4% | 2.08B -22.9% | 2.70B -0.6% | 2.71B +19.9% | 2.26B +22.9% | 1.84B |
Tax Rate for Calcs | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -3.91M -47.0% | -2.66M -566.7% | 570.0K +110.1% | -5.66M -407.4% | 1.84M | - | - | -824.8K +61.1% | -2.12M | - |
Total Unusual Items | -17.00M -21.4% | -14.00M -566.7% | 3.00M +109.4% | -32.00M -500.0% | 8.00M | - | -2.00M +50.0% | -4.00M +92.5% | -53.00M | - |
Total Unusual Items Excluding Goodwill | -17.00M -21.4% | -14.00M -566.7% | 3.00M +109.4% | -32.00M -500.0% | 8.00M | - | -2.00M +50.0% | -4.00M +92.5% | -53.00M | - |
Other Income Expense | -13.00M -116.7% | -6.00M | - | -21.00M -210.5% | 19.00M +575.0% | -4.00M -140.0% | 10.00M +233.3% | 3.00M +105.6% | -54.00M -2800.0% | 2.00M |
Other Non-operating Income (expense) | 4.00M -50.0% | 8.00M -33.3% | 12.00M +9.1% | 11.00M 0.0% | 11.00M +375.0% | -4.00M -140.0% | 10.00M +42.9% | 7.00M +800.0% | -1.00M -150.0% | 2.00M |
Special Income Charges | -29.00M | - | - | - | - | - | -2.00M +50.0% | -4.00M +89.2% | -37.00M -3800.0% | 1.00M |
Impairment of Capital Assets | 29.00M | - | - | - | - | - | 2.00M -50.0% | 4.00M -87.5% | 32.00M | - |
Gain on Sale of Securities | 12.00M +185.7% | -14.00M -566.7% | 3.00M +109.4% | -32.00M -500.0% | 8.00M | - | - | -3.00M +81.3% | -16.00M -1500.0% | -1.00M |
Research and Development | 174.00M -13.0% | 200.00M | - | 185.00M +8.2% | 171.00M +16.3% | 147.00M -4.5% | 154.00M +17.6% | 131.00M +24.8% | 105.00M +19.3% | 88.00M |
Cost of Revenue | 1.55B -8.8% | 1.70B | - | 1.47B +17.1% | 1.26B +16.1% | 1.08B -16.9% | 1.30B +1.0% | 1.29B +14.1% | 1.13B +15.9% | 976.00M |
Gross Profit | 1.46B -4.3% | 1.53B | - | 1.30B +13.3% | 1.15B +14.7% | 998.00M -28.4% | 1.39B -2.0% | 1.42B +25.7% | 1.13B +30.9% | 864.00M |
Operating Expense | 554.00M +3.2% | 537.00M | - | 513.00M +7.8% | 476.00M +2.6% | 464.00M -7.6% | 502.00M +0.6% | 499.00M +11.6% | 447.00M +8.5% | 412.00M |
Selling General and Administrative | 380.00M +12.8% | 337.00M | - | 328.00M +7.5% | 305.00M -3.8% | 317.00M -11.0% | 356.00M -3.3% | 368.00M +7.6% | 342.00M +5.6% | 324.00M |
Other Operating Expenses | - | - | - | - | - | - | -8.00M -300.0% | 4.00M -20.0% | 5.00M +600.0% | -1.00M |
Operating Income | 909.00M -8.4% | 992.00M | - | 784.00M +17.2% | 669.00M +25.3% | 534.00M -40.1% | 892.00M -3.4% | 923.00M +34.9% | 684.00M +51.3% | 452.00M |
Net Non Operating Interest Income Expense | -92.00M -3.4% | -89.00M | - | -118.00M -1.7% | -116.00M +15.3% | -137.00M -2.2% | -134.00M -10.7% | -121.00M -17.5% | -103.00M +8.8% | -113.00M |
Non-operating Interest Expense | 92.00M +3.4% | 89.00M | - | 118.00M +1.7% | 116.00M -15.3% | 137.00M +2.2% | 134.00M +10.7% | 121.00M +17.5% | 103.00M +2.0% | 101.00M |
Non-operating Interest Income | - | - | - | - | - | - | - | - | - | 700.0K |
Total Other Finance Cost | - | - | - | - | - | - | - | - | - | 12.00M |
Pre-tax Income | 804.00M -10.4% | 897.00M | - | 645.00M +12.8% | 572.00M +45.5% | 393.00M -48.8% | 768.00M -4.6% | 805.00M +52.8% | 527.00M +54.5% | 341.00M |
Write-offs | - | - | - | - | - | - | - | - | - | 1.00M |
Other Special Charges | - | - | - | - | - | - | - | 4.00M -20.0% | 5.00M +600.0% | -1.00M |
Provision for Income Taxes | 181.00M +9.0% | 166.00M | - | 114.00M -12.3% | 130.00M +38.3% | 94.00M -42.7% | 164.00M -1.2% | 166.00M +621.7% | 23.00M -81.7% | 126.00M |
Net Income Common Stockholders | 623.00M -14.8% | 731.00M | - | 531.00M +20.1% | 442.00M +47.8% | 299.00M -50.5% | 604.00M -5.5% | 639.00M +26.8% | 504.00M +134.4% | 215.00M |
Net Income | 623.00M -14.8% | 731.00M | - | 531.00M +20.1% | 442.00M +47.8% | 299.00M -50.5% | 604.00M -5.5% | 639.00M +26.8% | 504.00M +134.4% | 215.00M |
Net Income Including Non-Controlling Interests | 623.00M -14.8% | 731.00M | - | 531.00M +20.1% | 442.00M +47.8% | 299.00M -50.5% | 604.00M -5.5% | 639.00M +26.8% | 504.00M +134.4% | 215.00M |
Net Income from Continuing Operations | 623.00M -14.8% | 731.00M | - | 531.00M +20.1% | 442.00M +47.8% | 299.00M -50.5% | 604.00M -5.5% | 639.00M +26.8% | 504.00M +134.4% | 215.00M |
Diluted NI Available to Com Stockholders | 623.00M -14.8% | 731.00M | - | 531.00M +20.1% | 442.00M +47.8% | 299.00M -50.5% | 604.00M -5.5% | 639.00M +26.8% | 504.00M +134.4% | 215.00M |
Basic EPS | 7.42 | - | 7.48 +35.3% | 5.53 +33.9% | 4.13 +57.6% | 2.62 -47.1% | 4.95 +2.9% | 4.81 +42.3% | 3.38 +164.1% | 1.28 |
Diluted EPS | 7.33 | - | 7.4 +33.8% | 5.53 +33.9% | 4.13 +57.6% | 2.62 -46.6% | 4.91 +2.7% | 4.78 +42.3% | 3.36 +164.6% | 1.27 |
Weighted Average Shares (basic) | 84.00M | - | 90.00M -6.3% | 96.00M -10.3% | 107.00M -6.2% | 114.12M -6.5% | 122.02M -8.2% | 132.85M -10.8% | 149.00M -11.3% | 168.00M |
Weighted Average Shares (diluted) | 85.00M | - | 91.00M -5.2% | 96.00M -10.3% | 107.00M -6.2% | 114.12M -7.2% | 123.01M -8.0% | 133.68M -10.9% | 150.00M -11.2% | 169.00M |
Total Operating Income as Reported | 880.00M -11.3% | 992.00M | - | 784.00M +17.2% | 669.00M +25.3% | 534.00M -40.1% | 892.00M -3.4% | 923.00M +41.6% | 652.00M +44.2% | 452.00M |
Total Expenses | 2.10B -5.9% | 2.23B | - | 1.99B +14.5% | 1.73B +12.0% | 1.55B -14.3% | 1.81B +0.9% | 1.79B +13.4% | 1.58B +13.7% | 1.39B |
Net Income from Continuing and Discontinued Operation | 623.00M -14.8% | 731.00M | - | 531.00M +20.1% | 442.00M +47.8% | 299.00M -50.5% | 604.00M -5.5% | 639.00M +26.8% | 504.00M +134.4% | 215.00M |
Normalized Income | 636.09M -14.3% | 742.34M +10.7% | 670.57M +20.3% | 557.34M +27.9% | 435.84M +45.8% | 299.00M -50.5% | 604.00M -5.9% | 642.18M +15.7% | 554.88M +158.1% | 215.00M |
Interest Expense | 92.00M +3.4% | 89.00M | - | 118.00M +1.7% | 116.00M -15.3% | 137.00M +2.2% | 134.00M +10.7% | 121.00M +17.5% | 103.00M +2.0% | 101.00M |
Net Interest Income | -92.00M -3.4% | -89.00M | - | -118.00M -1.7% | -116.00M +15.3% | -137.00M -2.2% | -134.00M -10.7% | -121.00M -17.5% | -103.00M +8.8% | -113.00M |
Interest Income | - | - | - | - | - | - | - | - | - | 700.0K |
EBIT | 896.00M -9.1% | 986.00M | - | 763.00M +10.9% | 688.00M +29.8% | 530.00M -41.2% | 902.00M -2.6% | 926.00M +47.0% | 630.00M +42.5% | 442.00M |
EBITDA | 1.02B -7.9% | 1.11B | - | 918.00M +9.5% | 838.00M +23.6% | 678.00M -36.6% | 1.07B -1.9% | 1.09B +36.3% | 800.00M +29.4% | 618.00M |
Reconciled Cost of Revenue | 1.55B -8.8% | 1.70B | - | 1.47B +17.1% | 1.26B +16.1% | 1.08B -16.9% | 1.30B +1.0% | 1.29B +14.1% | 1.13B +15.9% | 976.00M |
Reconciled Depreciation | 124.00M +2.5% | 121.00M | - | 155.00M +3.3% | 150.00M +1.4% | 148.00M -11.4% | 167.00M +1.8% | 164.00M -3.5% | 170.00M -3.4% | 176.00M |
Net Income from Continuing Operation Net Minority Interest | 623.00M -14.8% | 731.00M | - | 531.00M +20.1% | 442.00M +47.8% | 299.00M -50.5% | 604.00M -5.5% | 639.00M +26.8% | 504.00M +134.4% | 215.00M |
Normalized EBITDA | 1.04B -7.5% | 1.12B +3.3% | 1.08B +14.2% | 950.00M +14.5% | 830.00M +22.4% | 678.00M -36.6% | 1.07B -2.3% | 1.09B +28.3% | 853.00M +38.0% | 618.00M |