Total Revenue | 3.69B +2.9% | 3.59B +4.5% | 3.43B +3.8% | 3.31B +15.9% | 2.85B +10.5% | 2.58B -9.2% | 2.84B +4.0% | 2.73B +15.3% | 2.37B +6.8% | 2.22B |
Operating Revenue | 3.69B +2.9% | 3.59B +4.5% | 3.43B +3.8% | 3.31B +15.9% | 2.85B +10.5% | 2.58B -9.2% | 2.84B +4.0% | 2.73B +15.3% | 2.37B +6.8% | 2.22B |
Other Income Expense | -41.00M -425.4% | 12.60M +63.6% | 7.70M -21.4% | 9.80M +5.4% | 9.30M -25.6% | 12.50M +81.2% | 6.90M -12.7% | 7.90M -55.9% | 17.90M +359.0% | 3.90M |
Other Non-operating Income (expense) | 21.00M +66.7% | 12.60M +63.6% | 7.70M -21.4% | 9.80M +5.4% | 9.30M -25.6% | 12.50M +81.2% | 6.90M -12.7% | 7.90M -55.9% | 17.90M +359.0% | 3.90M |
Special Income Charges | -62.00M | - | - | - | - | - | - | - | - | - |
Impairment of Capital Assets | 62.00M | - | - | - | - | - | - | - | - | - |
Cost of Revenue | 2.40B +4.0% | 2.31B +1.8% | 2.27B +1.4% | 2.24B +19.0% | 1.88B +10.1% | 1.71B -9.8% | 1.90B +5.5% | 1.80B +16.0% | 1.55B +5.8% | 1.47B |
Gross Profit | 1.29B +0.9% | 1.27B +9.8% | 1.16B +8.7% | 1.07B +9.8% | 971.70M +11.5% | 871.60M -8.1% | 948.30M +1.3% | 935.80M +14.0% | 820.90M +8.8% | 754.80M |
Operating Expense | 728.80M -0.2% | 730.30M +7.3% | 680.40M +9.1% | 623.90M +6.3% | 587.00M +10.4% | 531.50M -5.1% | 560.10M +0.2% | 558.80M +12.4% | 497.30M +3.5% | 480.60M |
Selling General and Administrative | 641.00M +0.7% | 636.70M +5.7% | 602.30M +8.6% | 554.80M +6.9% | 519.20M +10.4% | 470.30M -5.5% | 497.80M -0.2% | 498.90M +12.7% | 442.60M +4.1% | 425.10M |
Research and Development | 87.80M -6.2% | 93.60M +19.8% | 78.10M +13.0% | 69.10M +1.9% | 67.80M +10.8% | 61.20M -1.8% | 62.30M +4.0% | 59.90M +9.5% | 54.70M -1.4% | 55.50M |
Operating Income | 557.40M +2.4% | 544.10M +13.3% | 480.20M +8.3% | 443.50M +15.3% | 384.70M +13.1% | 340.10M -12.4% | 388.20M +3.0% | 377.00M +16.5% | 323.60M +18.0% | 274.20M |
Net Non Operating Interest Income Expense | -24.20M -13.1% | -21.40M -11.5% | -19.20M -28.9% | -14.90M -14.6% | -13.00M +25.3% | -17.40M +12.6% | -19.90M +6.6% | -21.30M -9.2% | -19.50M +5.8% | -20.70M |
Non-operating Interest Expense | 24.20M +13.1% | 21.40M +11.5% | 19.20M +28.9% | 14.90M +14.6% | 13.00M -25.3% | 17.40M -12.6% | 19.90M -6.6% | 21.30M +9.2% | 19.50M -5.8% | 20.70M |
Pre-tax Income | 492.20M -8.1% | 535.30M +14.2% | 468.70M +6.9% | 438.40M +15.1% | 381.00M +13.7% | 335.20M -10.7% | 375.20M +3.2% | 363.60M +12.9% | 322.00M +25.1% | 257.40M |
Provision for Income Taxes | 125.20M +3.2% | 121.30M +10.4% | 109.90M +4.1% | 105.60M +12.2% | 94.10M +20.3% | 78.20M -27.6% | 108.00M -41.1% | 183.30M +105.5% | 89.20M +33.9% | 66.60M |
Net Income Common Stockholders | 367.00M -11.4% | 414.00M +15.4% | 358.80M +7.8% | 332.80M +16.0% | 286.90M +11.6% | 257.00M -3.8% | 267.20M +48.2% | 180.30M -22.6% | 232.80M +22.0% | 190.80M |
Net Income | 367.00M -11.4% | 414.00M +15.4% | 358.80M +7.8% | 332.80M +16.0% | 286.90M +11.6% | 257.00M -3.8% | 267.20M +48.2% | 180.30M -22.6% | 232.80M +22.0% | 190.80M |
Net Income Including Non-Controlling Interests | 367.00M -11.4% | 414.00M +15.4% | 358.80M +7.8% | 332.80M +16.0% | 286.90M +11.6% | 257.00M -3.8% | 267.20M +48.2% | 180.30M -22.6% | 232.80M +22.0% | 190.80M |
Net Income from Continuing Operations | 367.00M -11.4% | 414.00M +15.4% | 358.80M +7.8% | 332.80M +16.0% | 286.90M +11.6% | 257.00M -3.8% | 267.20M +48.2% | 180.30M -22.6% | 232.80M +22.0% | 190.80M |
Diluted NI Available to Com Stockholders | 367.00M -11.4% | 414.00M +15.4% | 358.80M +7.8% | 332.80M +16.0% | 286.90M +11.6% | 257.00M -3.8% | 267.20M +48.2% | 180.30M -22.6% | 232.80M +22.0% | 190.80M |
Total Expenses | 3.13B +3.0% | 3.04B +3.1% | 2.95B +3.1% | 2.86B +16.0% | 2.47B +10.1% | 2.24B -8.8% | 2.46B +4.2% | 2.36B +15.1% | 2.05B +5.3% | 1.95B |
Net Income from Continuing and Discontinued Operation | 367.00M -11.4% | 414.00M +15.4% | 358.80M +7.8% | 332.80M +16.0% | 286.90M +11.6% | 257.00M -3.8% | 267.20M +48.2% | 180.30M -22.6% | 232.80M +22.0% | 190.80M |
Basic EPS | - | 3.43 +16.3% | 2.95 +9.7% | 2.69 +18.5% | 2.27 +11.8% | 2.03 -2.4% | 2.08 +50.7% | 1.38 -21.6% | 1.76 +23.1% | 1.43 |
Normalized Income | 413.23M -0.2% | 414.00M +15.4% | 358.80M +7.8% | 332.80M +16.0% | 286.90M +11.6% | 257.00M -3.8% | 267.20M +48.2% | 180.30M -22.6% | 232.80M +22.0% | 190.80M |
Diluted EPS | - | 3.38 +16.6% | 2.9 +9.0% | 2.66 +18.7% | 2.24 +12.0% | 2 -2.4% | 2.05 +50.7% | 1.36 -21.8% | 1.74 +22.5% | 1.42 |
Interest Expense | 24.20M +13.1% | 21.40M +11.5% | 19.20M +28.9% | 14.90M +14.6% | 13.00M -25.3% | 17.40M -12.6% | 19.90M -6.6% | 21.30M +9.2% | 19.50M -5.8% | 20.70M |
Weighted Average Shares (basic) | - | 120.70M -0.9% | 121.80M -1.5% | 123.70M -2.1% | 126.40M -0.4% | 126.90M -1.1% | 128.30M -1.5% | 130.30M -1.7% | 132.60M -0.9% | 133.80M |
Net Interest Income | -24.20M -13.1% | -21.40M -11.5% | -19.20M -28.9% | -14.90M -14.6% | -13.00M +25.3% | -17.40M +12.6% | -19.90M +6.6% | -21.30M -9.2% | -19.50M +5.8% | -20.70M |
Weighted Average Shares (diluted) | - | 122.60M -0.8% | 123.60M -1.3% | 125.20M -2.3% | 128.20M -0.1% | 128.30M -1.5% | 130.30M -1.4% | 132.20M -1.4% | 134.10M -0.5% | 134.80M |
EBIT | 516.40M -7.2% | 556.70M +14.1% | 487.90M +7.6% | 453.30M +15.1% | 394.00M +11.7% | 352.60M -10.8% | 395.10M +2.7% | 384.90M +12.7% | 341.50M +22.8% | 278.10M |
EBITDA | 615.90M -6.0% | 655.10M +12.9% | 580.20M +6.1% | 547.10M +11.8% | 489.30M +11.2% | 440.20M -7.6% | 476.20M +3.2% | 461.60M +10.8% | 416.70M +18.0% | 353.00M |
Reconciled Cost of Revenue | 2.40B +4.0% | 2.31B +1.8% | 2.27B +1.4% | 2.24B +19.0% | 1.88B +10.1% | 1.71B -9.8% | 1.90B +5.5% | 1.80B +16.0% | 1.55B +5.8% | 1.47B |
Reconciled Depreciation | 99.50M +1.1% | 98.40M +6.6% | 92.30M -1.6% | 93.80M -1.6% | 95.30M +8.8% | 87.60M +8.0% | 81.10M +5.7% | 76.70M +2.0% | 75.20M +0.4% | 74.90M |
Net Income from Continuing Operation Net Minority Interest | 367.00M -11.4% | 414.00M +15.4% | 358.80M +7.8% | 332.80M +16.0% | 286.90M +11.6% | 257.00M -3.8% | 267.20M +48.2% | 180.30M -22.6% | 232.80M +22.0% | 190.80M |
Total Unusual Items Excluding Goodwill | -62.00M | - | - | - | - | - | - | - | - | - |
Total Unusual Items | -62.00M | - | - | - | - | - | - | - | - | - |
Normalized EBITDA | 677.90M +3.5% | 655.10M +12.9% | 580.20M +6.1% | 547.10M +11.8% | 489.30M +11.2% | 440.20M -7.6% | 476.20M +3.2% | 461.60M +10.8% | 416.70M +18.0% | 353.00M |
Tax Rate for Calcs | 0.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -15.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Operating Income as Reported | 495.40M -9.0% | 544.10M +13.3% | 480.20M +8.3% | 443.50M +15.3% | 384.70M +13.1% | 340.10M -12.4% | 388.20M +3.0% | 377.00M +16.5% | 323.60M +18.0% | 274.20M |