Total Revenue | 3.50B +12.1% | 3.12B +9.7% | 2.85B +11.3% | 2.56B +2.2% | 2.50B +4.6% | 2.39B -3.9% | 2.49B +3.2% | 2.41B +6.2% | 2.27B +7.7% | 2.11B |
Operating Revenue | 3.50B +12.1% | 3.12B +9.7% | 2.85B +11.3% | 2.56B +2.2% | 2.50B +4.6% | 2.39B -3.9% | 2.49B +3.2% | 2.41B +6.2% | 2.27B +7.7% | 2.11B |
Normalized EBITDA | 792.48M +15.0% | 689.04M +9.3% | 630.63M +14.1% | 552.85M +5.8% | 522.67M +9.1% | 479.24M -9.6% | 530.22M +7.5% | 493.17M +11.8% | 441.08M +8.9% | 405.22M |
Tax Rate for Calcs | 0.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -986.4K +69.5% | -3.24M | - | -1.13M +75.9% | -4.71M +68.9% | -15.15M | - | - | - | - |
Total Unusual Items | -4.50M +68.8% | -14.45M | - | -4.65M +75.6% | -19.09M +70.5% | -64.74M | - | - | - | 1.11M |
Total Unusual Items Excluding Goodwill | -4.50M +68.8% | -14.45M | - | -4.65M +75.6% | -19.09M +70.5% | -64.74M | - | - | - | 1.11M |
Special Income Charges | -4.50M +68.8% | -14.45M | - | -4.65M +75.6% | -19.09M +70.5% | -64.74M | - | - | - | 1.11M |
Restructuring and Mergers Acquisition | 4.50M -68.8% | 14.45M | - | - | - | 31.70M | - | - | - | - |
Selling and Marketing Expense | 168.74M +16.1% | 145.36M +6.0% | 137.09M +12.7% | 121.59M +4.0% | 116.96M +6.8% | 109.54M -9.4% | 120.86M -4.6% | 126.64M +3.9% | 121.87M +7.7% | 113.16M |
General and Administrative Expense | 399.61M +7.0% | 373.50M +3.8% | 359.72M +11.0% | 324.09M -0.6% | 326.14M +7.5% | 303.29M +0.6% | 301.41M -1.7% | 306.47M +4.8% | 292.40M +10.1% | 265.58M |
Other General and Administrative | 399.61M +7.0% | 373.50M +3.8% | 359.72M +11.0% | 324.09M -0.6% | 326.14M +7.5% | 303.29M +0.6% | 301.41M -1.7% | 306.47M +4.8% | 292.40M +10.1% | 265.58M |
Cost of Revenue | 2.20B +11.6% | 1.97B +10.7% | 1.78B +11.0% | 1.60B +1.9% | 1.57B +1.5% | 1.55B -2.5% | 1.59B +3.2% | 1.54B +4.8% | 1.47B +7.0% | 1.37B |
Gross Profit | 1.30B +12.8% | 1.15B +8.1% | 1.07B +11.8% | 954.61M +2.9% | 927.80M +10.3% | 841.23M -6.4% | 898.75M +3.2% | 871.26M +8.8% | 800.78M +9.0% | 734.69M |
Operating Expense | 663.51M +8.7% | 610.50M +4.8% | 582.58M +10.6% | 526.51M -1.0% | 531.59M +9.0% | 487.64M -1.4% | 494.79M -0.6% | 497.63M +4.6% | 475.67M +8.6% | 438.17M |
Selling General and Administrative | 568.35M +9.5% | 518.86M +4.4% | 496.81M +11.5% | 445.68M +0.6% | 443.10M +7.3% | 412.82M -2.2% | 422.27M -2.5% | 433.11M +4.5% | 414.27M +9.4% | 378.75M |
Research and Development | 95.16M +3.8% | 91.65M +6.9% | 85.76M +6.1% | 80.84M -8.6% | 88.49M +18.3% | 74.82M +3.2% | 72.52M +12.4% | 64.53M +5.1% | 61.39M +3.3% | 59.42M |
Operating Income | 638.02M +17.5% | 543.04M +12.1% | 484.60M +13.2% | 428.09M +8.0% | 396.22M +12.1% | 353.59M -12.5% | 403.95M +8.1% | 373.63M +14.9% | 325.12M +9.6% | 296.52M |
Net Non Operating Interest Income Expense | -43.15M +3.8% | -44.87M +12.7% | -51.39M -9.4% | -46.98M -16.7% | -40.24M -13.2% | -35.55M -13.4% | -31.35M +7.8% | -33.98M +18.1% | -41.47M -0.5% | -41.25M |
Non-operating Interest Expense | 43.15M -3.8% | 44.87M -12.7% | 51.39M +9.4% | 46.98M +16.7% | 40.24M +13.2% | 35.55M +13.4% | 31.35M -7.8% | 33.98M -18.1% | 41.47M +0.5% | 41.25M |
Other Income Expense | 25.13M +5.2% | 23.88M -20.0% | 29.86M +269.5% | 8.08M +215.1% | -7.02M +87.2% | -54.99M -330.5% | 23.86M +43.7% | 16.60M +3.9% | 15.97M +25.8% | 12.69M |
Other Non-operating Income (expense) | 29.64M -22.7% | 38.33M +28.4% | 29.86M +134.5% | 12.73M +5.5% | 12.07M +23.8% | 9.75M -59.1% | 23.86M +43.7% | 16.60M +3.9% | 15.97M +25.8% | 12.69M |
Gain on Sale of Business | - | - | - | -4.65M | - | - | - | - | - | - |
Write-offs | - | - | - | - | 19.09M -42.2% | 33.04M | - | - | - | - |
Pre-tax Income | 620.01M +18.8% | 522.06M +12.7% | 463.07M +19.0% | 389.19M +11.5% | 348.96M +32.7% | 263.05M -33.7% | 396.46M +11.3% | 356.24M +18.9% | 299.62M +11.8% | 267.96M |
Provision for Income Taxes | 135.78M +16.0% | 117.08M +7.8% | 108.56M +14.5% | 94.85M +10.1% | 86.13M +39.7% | 61.66M -30.6% | 88.88M +10.4% | 80.49M -5.0% | 84.73M +7.8% | 78.58M |
Net Income Common Stockholders | 484.23M +19.6% | 404.98M +14.2% | 354.51M +20.4% | 294.35M +12.0% | 262.83M +30.5% | 201.39M -34.5% | 307.58M +11.5% | 275.75M +28.3% | 214.89M +14.7% | 187.33M |
Net Income | 484.23M +19.6% | 404.98M +14.2% | 354.51M +20.4% | 294.35M +12.0% | 262.83M +30.5% | 201.39M -34.5% | 307.58M +11.5% | 275.75M +28.3% | 214.89M +14.7% | 187.33M |
Net Income Including Non-Controlling Interests | 484.23M +19.6% | 404.98M +14.2% | 354.51M +20.4% | 294.35M +12.0% | 262.83M +30.5% | 201.39M -34.5% | 307.58M +11.5% | 275.75M +28.3% | 214.89M +14.7% | 187.33M |
Net Income from Continuing Operations | 484.23M +19.6% | 404.98M +14.2% | 354.51M +20.4% | 294.35M +12.0% | 262.83M +30.5% | 201.39M -34.5% | 307.58M +11.5% | 275.75M +28.3% | 214.89M +13.5% | 189.38M |
Net Income from Discontinued Operations | - | - | - | - | - | - | - | - | - | -2.05M |
Diluted NI Available to Com Stockholders | 484.23M +19.6% | 404.98M +14.2% | 354.51M +20.4% | 294.35M +12.0% | 262.83M +30.5% | 201.39M -34.5% | 307.58M +11.5% | 275.75M +28.3% | 214.89M +14.7% | 187.33M |
Basic EPS | 12.94 +22.0% | 10.61 +15.3% | 9.2 +19.9% | 7.67 +16.0% | 6.61 +36.9% | 4.83 -32.9% | 7.2 +14.6% | 6.28 +29.2% | 4.86 +15.2% | 4.22 |
Diluted EPS | 12.87 +22.0% | 10.55 +1235.4% | 0.79 -89.6% | 7.62 +15.8% | 6.58 +37.1% | 4.8 -32.9% | 7.15 +15.0% | 6.22 +29.6% | 4.8 +15.7% | 4.15 |
Weighted Average Shares (basic) | 37.42M -1.9% | 38.15M -0.3% | 38.28M -0.3% | 38.39M -5.0% | 40.42M -3.2% | 41.74M -2.3% | 42.74M -2.6% | 43.89M -0.7% | 44.18M -0.5% | 44.39M |
Weighted Average Shares (diluted) | 37.63M -1.9% | 38.37M -0.4% | 38.53M -0.3% | 38.65M -4.8% | 40.60M -3.3% | 42.00M -2.4% | 43.02M -2.9% | 44.32M -1.0% | 44.76M -0.6% | 45.05M |
Total Operating Income as Reported | 633.52M +19.8% | 528.60M +9.1% | 484.60M +14.4% | 423.44M +12.3% | 377.13M +30.6% | 288.85M -28.5% | 403.95M +8.1% | 373.63M +14.9% | 325.12M +9.6% | 296.52M |
Total Expenses | 2.86B +10.9% | 2.58B +9.2% | 2.36B +10.9% | 2.13B +1.2% | 2.10B +3.3% | 2.04B -2.2% | 2.08B +2.2% | 2.04B +4.7% | 1.95B +7.4% | 1.81B |
Net Income from Continuing and Discontinued Operation | 484.23M +19.6% | 404.98M +14.2% | 354.51M +20.4% | 294.35M +12.0% | 262.83M +30.5% | 201.39M -34.5% | 307.58M +11.5% | 275.75M +28.3% | 214.89M +14.7% | 187.33M |
Normalized Income | 487.75M +17.2% | 416.19M +17.4% | 354.51M +19.0% | 297.86M +7.5% | 277.20M +10.4% | 250.98M -18.4% | 307.58M +11.5% | 275.75M +28.3% | 214.89M +13.5% | 189.38M |
Interest Expense | 43.15M -3.8% | 44.87M -12.7% | 51.39M +9.4% | 46.98M +16.7% | 40.24M +13.2% | 35.55M +13.4% | 31.35M -7.8% | 33.98M -18.1% | 41.47M +0.5% | 41.25M |
Net Interest Income | -43.15M +3.8% | -44.87M +12.7% | -51.39M -9.4% | -46.98M -16.7% | -40.24M -13.2% | -35.55M -13.4% | -31.35M +7.8% | -33.98M +18.1% | -41.47M -0.5% | -41.25M |
EBIT | 663.16M +17.0% | 566.92M +10.2% | 514.46M +17.9% | 436.18M +12.1% | 389.20M +30.3% | 298.60M -30.2% | 427.81M +9.6% | 390.22M +14.4% | 341.09M +10.3% | 309.21M |
EBITDA | 787.98M +16.8% | 674.59M +7.0% | 630.63M +15.0% | 548.20M +8.9% | 503.58M +21.5% | 414.50M -21.8% | 530.22M +7.5% | 493.17M +11.8% | 441.08M +8.9% | 405.22M |
Reconciled Cost of Revenue | 2.20B +11.6% | 1.97B +10.7% | 1.78B +11.0% | 1.60B +1.9% | 1.57B +1.5% | 1.55B -2.5% | 1.59B +3.2% | 1.54B +4.8% | 1.47B +7.0% | 1.37B |
Reconciled Depreciation | 124.82M +15.9% | 107.67M -7.3% | 116.17M +3.7% | 112.03M -2.1% | 114.38M -1.3% | 115.90M +13.2% | 102.41M -0.5% | 102.95M +3.0% | 100.00M +4.2% | 96.01M |
Net Income from Continuing Operation Net Minority Interest | 484.23M +19.6% | 404.98M +14.2% | 354.51M +20.4% | 294.35M +12.0% | 262.83M +30.5% | 201.39M -34.5% | 307.58M +11.5% | 275.75M +28.3% | 214.89M +13.5% | 189.38M |