Total Revenue | 4.66B +15.6% | 4.03B +11.3% | 3.62B +24.5% | 2.91B +18.8% | 2.45B +27.1% | 1.93B +30.5% | 1.48B +43.1% | 1.03B +43.6% | 718.50M +25.3% | 573.30M |
Operating Revenue | 4.66B +15.6% | 4.03B +11.3% | 3.62B +24.5% | 2.91B +18.8% | 2.45B +27.1% | 1.93B +30.5% | 1.48B +43.1% | 1.03B +43.6% | 718.50M +25.3% | 573.30M |
Normalized EBITDA | 1.36B +43.7% | 945.70M +3.2% | 916.70M +62.2% | 565.30M +49.7% | 377.70M -1.3% | 382.70M +79.5% | 213.20M +385.4% | -74.70M -279.2% | -19.70M +60.0% | -49.20M |
Tax Rate for Calcs | 0.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 0 | - | - | - | -39.9K +97.5% | -1.59M | - | - | - | - |
Total Unusual Items Excluding Goodwill | - | - | - | - | -100.0K +98.3% | -5.90M | - | - | - | - |
Interest Income | 112.70M -16.0% | 134.20M -0.6% | 135.00M +467.2% | 23.80M +1300.0% | 1.70M -89.4% | 16.10M -39.0% | 26.40M +1000.0% | 2.40M -64.2% | 6.70M +1575.0% | 400.0K |
Total Unusual Items | - | - | - | - | -100.0K +98.3% | -5.90M | - | - | - | - |
Average Dilution Earnings | 11.00M -4.3% | 11.50M -8.7% | 12.60M +14.5% | 11.00M -3.5% | 11.40M | - | - | - | - | - |
Equity in Earnings of Affiliates | 78.10M | - | 1.90M +850.0% | 200.0K -98.3% | 11.60M | - | -4.20M -105.2% | 80.10M | - | - |
Non-operating Interest Income | 112.70M -16.0% | 134.20M -0.6% | 135.00M +467.2% | 23.80M +1300.0% | 1.70M -89.4% | 16.10M -39.0% | 26.40M +1000.0% | 2.40M -64.2% | 6.70M +1575.0% | 400.0K |
Cost of Revenue | 1.86B +16.6% | 1.59B +19.6% | 1.33B +29.9% | 1.03B +33.7% | 768.00M +18.8% | 646.60M +18.8% | 544.50M +48.1% | 367.70M +62.4% | 226.40M +16.2% | 194.90M |
Gross Profit | 2.80B +14.9% | 2.44B +6.5% | 2.29B +21.5% | 1.88B +12.1% | 1.68B +31.3% | 1.28B +37.4% | 931.50M +40.3% | 663.90M +34.9% | 492.10M +30.0% | 378.40M |
Operating Expense | 1.89B +2.8% | 1.84B +8.7% | 1.69B +13.4% | 1.49B +5.5% | 1.41B +44.3% | 980.60M +24.3% | 789.20M -7.2% | 850.20M +59.0% | 534.60M +20.9% | 442.30M |
Selling General and Administrative | 1.29B +0.4% | 1.29B +8.5% | 1.19B +17.6% | 1.01B +24.3% | 810.50M +30.6% | 620.70M +20.4% | 515.70M +19.2% | 432.80M +23.9% | 349.20M +22.0% | 286.20M |
Research and Development | 599.10M +8.5% | 552.40M +9.2% | 505.80M +4.5% | 484.20M -19.9% | 604.20M +67.9% | 359.90M +31.6% | 273.50M -34.5% | 417.40M +125.1% | 185.40M +18.8% | 156.10M |
Depreciation Amortization Depletion | - | - | - | 7.50M +102.7% | 3.70M | - | - | - | - | - |
Depreciation and amortization | - | - | - | 7.50M +102.7% | 3.70M | - | - | - | - | - |
Amortization | - | - | - | 7.50M +102.7% | 3.70M | - | - | - | - | - |
Amortization of Intangibles | - | - | - | 7.50M +102.7% | 3.70M | - | - | - | - | - |
Operating Income | 911.80M +52.0% | 600.00M +0.4% | 597.70M +52.8% | 391.20M +47.2% | 265.80M -11.3% | 299.50M +110.5% | 142.30M +176.4% | -186.30M -338.4% | -42.50M +33.5% | -63.90M |
Net Non Operating Interest Income Expense | 94.40M -18.1% | 115.20M +0.4% | 114.70M +2105.8% | 5.20M +130.4% | -17.10M +75.1% | -68.60M -102.4% | -33.90M -67.0% | -20.30M -232.8% | -6.10M -771.4% | -700.0K |
Non-operating Interest Expense | 18.30M -3.7% | 19.00M -6.4% | 20.30M +9.1% | 18.60M -1.1% | 18.80M -77.8% | 84.70M +40.5% | 60.30M +165.6% | 22.70M +77.3% | 12.80M +1728.6% | 700.0K |
Other Income Expense | 82.20M +1425.8% | -6.20M -210.0% | -2.00M +64.3% | -5.60M -169.1% | 8.10M +237.3% | -5.90M -40.5% | -4.20M -105.2% | 80.10M +2255.9% | 3.40M +1233.3% | -300.0K |
Other Non-operating Income (expense) | 4.10M +166.1% | -6.20M -210.0% | -2.00M +64.3% | -5.60M -64.7% | -3.40M | - | - | - | 3.40M +1233.3% | -300.0K |
Special Income Charges | - | - | - | - | -100.0K +98.3% | -5.90M | - | - | - | - |
Other Special Charges | - | - | - | - | 100.0K -98.3% | 5.90M | - | - | - | - |
Pre-tax Income | 1.09B +53.5% | 709.00M -0.2% | 710.40M +81.8% | 390.80M +52.2% | 256.80M +14.1% | 225.00M +115.9% | 104.20M +182.4% | -126.50M -160.3% | -48.60M +25.1% | -64.90M |
Provision for Income Taxes | 252.10M +89.8% | 132.80M -21.4% | 168.90M +240.5% | 49.60M +24.3% | 39.90M +114.9% | -268.60M -8764.5% | 3.10M +416.7% | 600.0K -62.5% | 1.60M +128.6% | 700.0K |
Net Income Common Stockholders | 836.30M +45.1% | 576.20M +6.4% | 541.50M +58.7% | 341.20M +57.3% | 216.90M -56.1% | 493.60M +388.2% | 101.10M +179.5% | -127.10M -153.2% | -50.20M +23.5% | -65.60M |
Net Income | 836.30M +45.1% | 576.20M +6.4% | 541.50M +58.7% | 341.20M +57.3% | 216.90M -56.1% | 493.60M +388.2% | 101.10M +179.5% | -127.10M -153.2% | -50.20M +23.5% | -65.60M |
Net Income Including Non-Controlling Interests | 836.30M +45.1% | 576.20M +6.4% | 541.50M +58.7% | 341.20M +57.3% | 216.90M -56.1% | 493.60M +388.2% | 101.10M +179.5% | -127.10M -153.2% | -50.20M +23.5% | -65.60M |
Net Income from Continuing Operations | 836.30M +45.1% | 576.20M +6.4% | 541.50M +58.7% | 341.20M +57.3% | 216.90M -56.1% | 493.60M +388.2% | 101.10M +179.5% | -127.10M -153.2% | -50.20M +23.5% | -65.60M |
Diluted NI Available to Com Stockholders | 847.30M +44.2% | 587.70M +6.1% | 554.10M +57.3% | 352.20M +54.3% | 228.30M -53.7% | 493.60M +388.2% | 101.10M +179.5% | -127.10M -153.2% | -50.20M +23.5% | -65.60M |
Basic EPS | 2.14 +46.6% | 1.46 +4.3% | 1.4 +59.1% | 0.88 +120.0% | 0.4 -69.5% | 1.31 +367.9% | 0.28 +177.8% | -0.36 -157.1% | -0.14 +30.0% | -0.2 |
Diluted EPS | 2.09 +47.2% | 1.42 +9.2% | 1.3 +58.5% | 0.82 +110.3% | 0.39 -69.0% | 1.26 +350.0% | 0.28 +177.8% | -0.36 -157.1% | -0.14 +30.0% | -0.2 |
Weighted Average Shares (basic) | 390.20M -0.9% | 393.60M +2.0% | 386.00M -0.9% | 389.40M +0.7% | 386.80M +2.4% | 377.60M +3.6% | 364.40M +3.3% | 352.80M +2.2% | 345.20M +3.2% | 334.40M |
Weighted Average Shares (diluted) | 405.50M -1.7% | 412.70M -3.0% | 425.50M -0.5% | 427.50M +6.8% | 400.40M +2.7% | 390.00M +5.6% | 369.20M +4.6% | 352.80M +2.2% | 345.20M +3.2% | 334.40M |
Total Operating Income as Reported | 911.80M +52.0% | 600.00M +0.4% | 597.70M +52.8% | 391.20M +47.2% | 265.80M -11.3% | 299.50M +110.5% | 142.30M +176.4% | -186.30M -338.4% | -42.50M +33.5% | -63.90M |
Total Expenses | 3.75B +9.2% | 3.43B +13.5% | 3.02B +20.1% | 2.52B +15.4% | 2.18B +34.1% | 1.63B +22.0% | 1.33B +9.5% | 1.22B +60.0% | 761.00M +19.4% | 637.20M |
Net Income from Continuing and Discontinued Operation | 836.30M +45.1% | 576.20M +6.4% | 541.50M +58.7% | 341.20M +57.3% | 216.90M -56.1% | 493.60M +388.2% | 101.10M +179.5% | -127.10M -153.2% | -50.20M +23.5% | -65.60M |
Normalized Income | 836.30M +45.1% | 576.20M +6.4% | 541.50M +58.7% | 341.20M +57.3% | 216.96M -56.4% | 497.91M +392.5% | 101.10M +179.5% | -127.10M -153.2% | -50.20M +23.5% | -65.60M |
Interest Expense | 18.30M -3.7% | 19.00M -6.4% | 20.30M +9.1% | 18.60M -1.1% | 18.80M -77.8% | 84.70M +40.5% | 60.30M +165.6% | 22.70M +77.3% | 12.80M +1728.6% | 700.0K |
Net Interest Income | 94.40M -18.1% | 115.20M +0.4% | 114.70M +2105.8% | 5.20M +130.4% | -17.10M +75.1% | -68.60M -102.4% | -33.90M -67.0% | -20.30M -232.8% | -6.10M -771.4% | -700.0K |
EBIT | 1.11B +52.0% | 728.00M -0.4% | 730.70M +78.5% | 409.40M +48.5% | 275.60M -11.0% | 309.70M +88.3% | 164.50M +258.5% | -103.80M -189.9% | -35.80M +44.2% | -64.20M |
EBITDA | 1.36B +43.7% | 945.70M +3.2% | 916.70M +62.2% | 565.30M +49.7% | 377.60M +0.2% | 376.80M +76.7% | 213.20M +385.4% | -74.70M -279.2% | -19.70M +60.0% | -49.20M |
Reconciled Cost of Revenue | 1.86B +16.6% | 1.59B +19.6% | 1.33B +29.9% | 1.03B +33.7% | 768.00M +18.8% | 646.60M +18.8% | 544.50M +48.1% | 367.70M +62.4% | 226.40M +16.2% | 194.90M |
Reconciled Depreciation | 251.80M +15.7% | 217.70M +17.0% | 186.00M +19.3% | 155.90M +52.8% | 102.00M +52.0% | 67.10M +37.8% | 48.70M +67.4% | 29.10M +80.7% | 16.10M +7.3% | 15.00M |
Net Income from Continuing Operation Net Minority Interest | 836.30M +45.1% | 576.20M +6.4% | 541.50M +58.7% | 341.20M +57.3% | 216.90M -56.1% | 493.60M +388.2% | 101.10M +179.5% | -127.10M -153.2% | -50.20M +23.5% | -65.60M |