Total Revenue | 5.30B +14.1% | 4.64B +13.5% | 4.09B +14.8% | 3.56B +19.2% | 2.99B +11.4% | 2.68B +14.8% | 2.34B +9.3% | 2.14B +10.0% | 1.94B +7.0% | 1.82B |
Operating Revenue | 5.30B +14.1% | 4.64B +13.5% | 4.09B +14.8% | 3.56B +19.2% | 2.99B +11.4% | 2.68B +14.8% | 2.34B +9.3% | 2.14B +10.0% | 1.94B +7.0% | 1.82B |
Tax Rate for Calcs | 0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -30.00M -441.5% | 8.79M +61.4% | 5.44M +297.2% | -2.76M -685.1% | 471.8K +244.9% | -325.6K +89.4% | -3.08M -150.8% | -1.23M -206.7% | 1.15M +128.1% | -4.10M |
Weighted Average Shares (diluted) | 273.31M -0.2% | 273.83M +0.4% | 272.75M -0.8% | 275.01M -1.4% | 278.86M -0.3% | 279.64M -0.3% | 280.51M -0.2% | 281.14M +0.3% | 280.22M -3.8% | 291.26M |
Weighted Average Shares (basic) | 271.33M +0.0% | 271.21M +0.7% | 269.38M -0.7% | 271.20M -0.8% | 273.50M -0.1% | 273.73M +0.2% | 273.24M -0.2% | 273.73M +0.6% | 272.10M -4.4% | 284.50M |
Diluted EPS | 4.06 +5.5% | 3.85 +0.8% | 3.82 +23.6% | 3.09 +23.6% | 2.5 +18.5% | 2.11 -40.2% | 3.53 +187.0% | 1.23 +68.5% | 0.73 +4.3% | 0.7 |
Basic EPS | 4.09 +5.1% | 3.89 +0.8% | 3.86 +23.3% | 3.13 +23.2% | 2.54 +17.6% | 2.16 -40.3% | 3.62 +187.3% | 1.26 +68.0% | 0.75 +5.6% | 0.71 |
Gain on Sale of Property, Plant and Equipment | 11.50M | - | - | - | - | - | - | - | - | 923.0K |
Other Special Charges | 128.54M | - | - | - | - | - | - | - | - | - |
Amortization | 39.94M +31.5% | 30.38M +67.2% | 18.16M -1.7% | 18.47M -6.0% | 19.64M +9.1% | 18.01M +48.5% | 12.13M -13.9% | 14.09M -4.3% | 14.72M -18.7% | 18.09M |
Amortization of Intangibles | 39.94M +31.5% | 30.38M +67.2% | 18.16M -1.7% | 18.47M -6.0% | 19.64M +9.1% | 18.01M +48.5% | 12.13M -13.9% | 14.09M -4.3% | 14.72M -18.7% | 18.09M |
Cost of Revenue | 722.25M +11.5% | 647.50M +48.8% | 435.04M +17.1% | 371.62M +21.0% | 307.01M +0.5% | 305.50M +14.7% | 266.36M +2.9% | 258.75M +9.0% | 237.39M -7.4% | 256.49M |
Gross Profit | 4.57B +14.5% | 3.99B +9.3% | 3.65B +14.6% | 3.19B +19.0% | 2.68B +12.8% | 2.38B +14.9% | 2.07B +10.1% | 1.88B +10.2% | 1.71B +9.4% | 1.56B |
Operating Expense | 2.92B +11.7% | 2.62B +9.5% | 2.39B +13.1% | 2.12B +11.2% | 1.90B +10.5% | 1.72B +9.8% | 1.57B +6.6% | 1.47B +7.3% | 1.37B +7.7% | 1.27B |
Selling General and Administrative | 1.12B +7.3% | 1.04B +11.5% | 932.75M +10.2% | 846.34M +13.0% | 749.28M +11.7% | 670.88M +7.9% | 621.48M +8.4% | 573.08M +3.6% | 553.34M +6.4% | 520.30M |
General and Administrative Expense | 313.39M +11.0% | 282.28M +16.4% | 242.43M +0.1% | 242.12M +28.1% | 189.02M +22.4% | 154.43M +10.5% | 139.81M +4.8% | 133.41M -0.6% | 134.18M +7.3% | 125.11M |
Other General and Administrative | 313.39M +11.0% | 282.28M +16.4% | 242.43M +0.1% | 242.12M +28.1% | 189.02M +22.4% | 154.43M +10.5% | 139.81M +4.8% | 133.41M -0.6% | 134.18M +7.3% | 125.11M |
Selling and Marketing Expense | 802.63M +6.0% | 757.48M +9.7% | 690.32M +14.2% | 604.22M +7.8% | 560.26M +8.5% | 516.46M +7.2% | 481.67M +9.6% | 439.67M +4.9% | 419.16M +6.1% | 395.19M |
Research and Development | 1.77B +14.2% | 1.55B +7.4% | 1.44B +15.2% | 1.25B +10.3% | 1.13B +9.7% | 1.03B +10.4% | 935.94M +5.8% | 884.82M +10.0% | 804.22M +9.4% | 735.34M |
Depreciation Amortization Depletion | 39.94M +31.5% | 30.38M +67.2% | 18.16M -1.7% | 18.47M -6.0% | 19.64M +9.1% | 18.01M +48.5% | 12.13M -13.9% | 14.09M -4.3% | 14.72M -18.7% | 18.09M |
Depreciation and amortization | 39.94M +31.5% | 30.38M +67.2% | 18.16M -1.7% | 18.47M -6.0% | 19.64M +9.1% | 18.01M +48.5% | 12.13M -13.9% | 14.09M -4.3% | 14.72M -18.7% | 18.09M |
Operating Income | 1.65B +20.0% | 1.37B +8.9% | 1.26B +17.6% | 1.07B +38.0% | 778.04M +18.8% | 654.77M +30.8% | 500.42M +22.9% | 407.30M +22.2% | 333.36M +16.6% | 285.86M |
Net Non Operating Interest Income Expense | -14.96M -10.7% | -13.52M -106.4% | -6.55M +49.0% | -12.84M +10.5% | -14.35M +15.3% | -16.93M -81.7% | -9.32M +38.2% | -15.07M +30.8% | -21.79M -5.0% | -20.75M |
Non-operating Interest Income | 101.58M +62.6% | 62.48M +110.8% | 29.64M +193.5% | 10.10M +283.4% | 2.63M -31.0% | 3.82M -59.9% | 9.51M +17.8% | 8.07M +108.0% | 3.88M +33.0% | 2.92M |
Non-operating Interest Expense | 116.54M +53.3% | 76.00M +110.0% | 36.19M +57.8% | 22.93M +35.1% | 16.98M -18.2% | 20.75M +10.2% | 18.83M -18.6% | 23.14M -9.8% | 25.66M +8.4% | 23.67M |
Other Income Expense | -112.78M -424.0% | 34.81M +32.7% | 26.24M +268.8% | -15.54M -427.9% | 4.74M +193.2% | -5.09M +58.1% | -12.13M +23.4% | -15.84M -556.5% | 3.47M +112.4% | -27.95M |
Gain on Sale of Securities | 35.53M -40.6% | 59.77M +49.6% | 39.96M +373.2% | -14.63M -470.0% | 3.95M -9.2% | 4.36M +255.7% | -2.80M +34.6% | -4.28M -133.7% | 12.68M +9.8% | 11.55M |
Special Income Charges | -146.24M -515.4% | -23.77M -115.8% | -11.01M -19923.6% | -55.0K -105.2% | 1.05M +111.4% | -9.21M -6.9% | -8.62M +22.3% | -11.09M -17.9% | -9.41M +76.5% | -40.03M |
Restructuring and Mergers Acquisition | 29.19M +22.8% | 23.77M +115.8% | 11.01M +19923.6% | 55.0K +105.2% | -1.05M -111.4% | 9.21M +6.9% | 8.62M -22.3% | 11.09M +17.9% | 9.41M -77.0% | 40.95M |
Other Non-operating Income (expense) | -2.07M -72.2% | -1.20M +55.7% | -2.71M -215.6% | -860.0K -228.2% | -262.0K -14.9% | -228.0K +67.9% | -710.0K -50.7% | -471.0K -339.1% | 197.0K -62.9% | 531.0K |
Pre-tax Income | 1.52B +9.0% | 1.40B +8.9% | 1.28B +22.6% | 1.05B +36.0% | 768.43M +21.4% | 632.75M +32.1% | 478.97M +27.3% | 376.39M +19.5% | 315.05M +32.8% | 237.15M |
Provision for Income Taxes | 413.15M +21.4% | 340.33M +41.3% | 240.78M +22.6% | 196.41M +171.0% | 72.48M +72.1% | 42.10M +108.3% | -510.01M -1766.0% | 30.61M -72.4% | 110.94M +225.7% | 34.07M |
Net Income Common Stockholders | 1.11B +5.1% | 1.06B +1.4% | 1.04B +22.6% | 848.95M +22.0% | 695.96M +17.8% | 590.64M -40.3% | 988.98M +186.0% | 345.78M +69.4% | 204.10M +0.5% | 203.09M |
Net Income | 1.11B +5.1% | 1.06B +1.4% | 1.04B +22.6% | 848.95M +22.0% | 695.96M +17.8% | 590.64M -40.3% | 988.98M +186.0% | 345.78M +69.4% | 204.10M +0.5% | 203.09M |
Net Income Including Non-Controlling Interests | 1.11B +5.1% | 1.06B +1.4% | 1.04B +22.6% | 848.95M +22.0% | 695.96M +17.8% | 590.64M -40.3% | 988.98M +186.0% | 345.78M +69.4% | 204.10M +0.5% | 203.09M |
Net Income from Continuing Operations | 1.11B +5.1% | 1.06B +1.4% | 1.04B +22.6% | 848.95M +22.0% | 695.96M +17.8% | 590.64M -40.3% | 988.98M +186.0% | 345.78M +69.4% | 204.10M +0.5% | 203.09M |
Diluted NI Available to Com Stockholders | 1.11B +5.1% | 1.06B +1.4% | 1.04B +22.6% | 848.95M +22.0% | 695.96M +17.8% | 590.64M -40.3% | 988.98M +186.0% | 345.78M +69.4% | 204.10M +0.5% | 203.09M |
Total Operating Income as Reported | 1.49B +10.5% | 1.35B +8.0% | 1.25B +16.5% | 1.07B +37.8% | 779.09M +20.7% | 645.55M +31.3% | 491.80M +24.1% | 396.21M +22.3% | 323.95M +32.3% | 244.90M |
Total Expenses | 3.65B +11.6% | 3.27B +15.5% | 2.83B +13.7% | 2.49B +12.6% | 2.21B +9.0% | 2.03B +10.5% | 1.84B +6.1% | 1.73B +7.5% | 1.61B +5.2% | 1.53B |
Net Income from Continuing and Discontinued Operation | 1.11B +5.1% | 1.06B +1.4% | 1.04B +22.6% | 848.95M +22.0% | 695.96M +17.8% | 590.64M -40.3% | 988.98M +186.0% | 345.78M +69.4% | 204.10M +0.5% | 203.09M |
Normalized Income | 1.19B +15.7% | 1.03B +1.0% | 1.02B +18.2% | 860.87M +24.5% | 691.42M +16.2% | 595.18M -40.3% | 997.31M +177.1% | 359.92M +78.2% | 201.98M -11.2% | 227.47M |
Interest Income | 101.58M +62.6% | 62.48M +110.8% | 29.64M +193.5% | 10.10M +283.4% | 2.63M -31.0% | 3.82M -59.9% | 9.51M +17.8% | 8.07M +108.0% | 3.88M +33.0% | 2.92M |
Interest Expense | 116.54M +53.3% | 76.00M +110.0% | 36.19M +57.8% | 22.93M +35.1% | 16.98M -18.2% | 20.75M +10.2% | 18.83M -18.6% | 23.14M -9.8% | 25.66M +8.4% | 23.67M |
Net Interest Income | -14.96M -10.7% | -13.52M -106.4% | -6.55M +49.0% | -12.84M +10.5% | -14.35M +15.3% | -16.93M -81.7% | -9.32M +38.2% | -15.07M +30.8% | -21.79M -5.0% | -20.75M |
EBIT | 1.64B +11.3% | 1.47B +11.7% | 1.32B +23.4% | 1.07B +36.0% | 785.41M +20.2% | 653.50M +31.3% | 497.80M +24.6% | 399.53M +17.3% | 340.71M +30.6% | 260.82M |
EBITDA | 1.87B +12.3% | 1.67B +13.9% | 1.46B +21.6% | 1.20B +31.4% | 916.12M +14.0% | 803.63M +29.4% | 621.15M +19.9% | 518.25M +13.6% | 456.23M +19.9% | 380.41M |
Reconciled Cost of Revenue | 528.34M +9.4% | 482.86M +57.0% | 307.46M +20.7% | 254.66M +30.0% | 195.94M +13.0% | 173.37M +11.8% | 155.13M +0.7% | 154.11M +12.8% | 136.58M -11.9% | 155.00M |
Reconciled Depreciation | 233.84M +19.9% | 195.01M +33.8% | 145.74M +7.6% | 135.43M +3.6% | 130.70M -12.9% | 150.14M +21.7% | 123.35M +3.9% | 118.72M +2.8% | 115.52M -3.4% | 119.59M |
Net Income from Continuing Operation Net Minority Interest | 1.11B +5.1% | 1.06B +1.4% | 1.04B +22.6% | 848.95M +22.0% | 695.96M +17.8% | 590.64M -40.3% | 988.98M +186.0% | 345.78M +69.4% | 204.10M +0.5% | 203.09M |
Total Unusual Items Excluding Goodwill | -110.71M -407.5% | 36.01M +24.4% | 28.95M +297.2% | -14.68M -393.5% | 5.00M +202.9% | -4.86M +57.4% | -11.42M +25.7% | -15.37M -569.5% | 3.27M +111.5% | -28.48M |
Total Unusual Items | -110.71M -407.5% | 36.01M +24.4% | 28.95M +297.2% | -14.68M -393.5% | 5.00M +202.9% | -4.86M +57.4% | -11.42M +25.7% | -15.37M -569.5% | 3.27M +111.5% | -28.48M |
Normalized EBITDA | 1.98B +21.6% | 1.63B +13.7% | 1.43B +17.8% | 1.22B +33.7% | 911.12M +12.7% | 808.49M +27.8% | 632.57M +18.5% | 533.62M +17.8% | 452.96M +10.8% | 408.89M |