Total Revenue | 2.54B +7.1% | 2.38B +7.2% | 2.22B +6.6% | 2.08B +6.9% | 1.94B +10.5% | 1.76B +3.6% | 1.70B +9.3% | 1.55B +5.6% | 1.47B +5.9% | 1.39B |
Operating Revenue | 2.54B +7.1% | 2.38B +7.2% | 2.22B +6.6% | 2.08B +6.9% | 1.94B +10.5% | 1.76B +3.6% | 1.70B +9.3% | 1.55B +5.6% | 1.47B +5.9% | 1.39B |
Weighted Average Shares (basic) | 70.07M -3.8% | 72.87M +0.0% | 72.87M -0.0% | 72.89M +0.0% | 72.88M -1.5% | 74.00M -3.4% | 76.63M -0.5% | 76.99M -0.2% | 77.17M -0.3% | 77.42M |
Diluted EPS | 6.98 +11.9% | 6.24 +19.3% | 5.23 +4.2% | 5.02 +1.6% | 4.94 +19.9% | 4.12 +6.7% | 3.86 +9.7% | 3.52 -27.4% | 4.85 +54.5% | 3.14 |
Total Unusual Items Excluding Goodwill | - | - | - | - | - | - | - | - | 1.89M -42.1% | 3.27M |
Basic EPS | 7.175 +14.8% | 6.25 +19.3% | 5.24 +4.2% | 5.03 +1.0% | 4.98 +18.3% | 4.21 +8.8% | 3.87 +9.6% | 3.53 -27.7% | 4.88 +53.9% | 3.17 |
Total Unusual Items | - | - | - | - | - | - | - | - | 1.89M -42.1% | 3.27M |
Cost of Revenue | 1.43B +5.4% | 1.36B +4.7% | 1.30B +6.6% | 1.22B +8.0% | 1.13B +6.1% | 1.06B +5.4% | 1.01B +9.3% | 923.03M +8.2% | 853.14M +5.9% | 805.86M |
Gross Profit | 1.11B +9.5% | 1.01B +10.7% | 916.07M +6.7% | 858.64M +5.4% | 814.27M +17.2% | 694.83M +0.9% | 688.60M +9.4% | 629.66M +1.9% | 617.66M +6.0% | 582.43M |
Operating Expense | 475.65M +6.7% | 445.83M +4.5% | 426.68M +12.9% | 377.95M +11.3% | 339.65M +14.7% | 296.11M -3.9% | 307.98M +9.1% | 282.38M +7.8% | 262.05M +7.4% | 243.99M |
Selling General and Administrative | 299.21M +5.7% | 283.06M +1.7% | 278.42M +18.3% | 235.27M +7.8% | 218.30M +16.7% | 187.06M -5.5% | 197.99M +6.4% | 186.00M +8.3% | 171.71M +7.8% | 159.24M |
General and Administrative Expense | - | - | - | - | - | - | - | - | - | 69.60M |
Other General and Administrative | - | - | - | - | - | - | - | - | - | 69.60M |
Selling and Marketing Expense | - | - | - | - | - | - | - | - | - | 93.30M |
Research and Development | 176.44M +8.4% | 162.77M +9.8% | 148.26M +3.9% | 142.68M +17.6% | 121.36M +11.3% | 109.05M -0.9% | 109.99M +14.1% | 96.38M +6.7% | 90.34M +6.6% | 84.75M |
Operating Income | 635.03M +11.7% | 568.72M +16.2% | 489.39M +1.8% | 480.69M +1.3% | 474.62M +19.0% | 398.72M +4.8% | 380.63M +9.6% | 347.29M -2.3% | 355.61M +5.1% | 338.45M |
Net Non Operating Interest Income Expense | 17.76M +2.5% | 17.32M +100.8% | 8.63M +241.1% | -6.11M -159.9% | -2.35M -136.6% | -994.0K -321.4% | 449.0K +998.0% | -50.0K +96.3% | -1.34M -79.8% | -748.0K |
Non-operating Interest Income | 23.14M -16.6% | 27.76M +11.0% | 25.01M +179.2% | 8.96M +27896.9% | 32.0K -78.7% | 150.0K -86.8% | 1.14M +29.8% | 876.0K +52.3% | 575.0K +131.9% | 248.0K |
Non-operating Interest Expense | 5.39M -48.4% | 10.44M -36.3% | 16.38M +8.7% | 15.07M +532.3% | 2.38M +108.4% | 1.14M +66.3% | 688.0K -25.7% | 926.0K -51.8% | 1.92M +92.8% | 996.0K |
Pre-tax Income | 652.79M +11.4% | 586.04M +17.7% | 498.02M +4.9% | 474.57M +0.5% | 472.27M +18.7% | 397.73M +4.4% | 381.08M +9.7% | 347.24M -2.5% | 356.16M +4.5% | 340.97M |
Other Income Expense | - | - | - | - | - | - | - | - | 1.89M -42.1% | 3.27M |
Special Income Charges | - | - | - | - | - | - | - | - | 1.89M -42.1% | 3.27M |
Gain on Sale of Business | - | - | - | - | - | - | - | - | 1.89M -42.1% | 3.27M |
Provision for Income Taxes | 150.01M +15.1% | 130.29M +12.1% | 116.20M +7.7% | 107.93M -1.3% | 109.35M +26.8% | 86.26M +2.2% | 84.41M +12.0% | 75.35M +948.9% | -8.88M -108.0% | 111.41M |
Net Income Common Stockholders | 502.78M +10.3% | 455.75M +19.4% | 381.82M +4.1% | 366.65M +1.0% | 362.92M +16.5% | 311.47M +5.0% | 296.67M +9.1% | 271.88M -25.5% | 365.03M +59.0% | 229.56M |
Net Income | 502.78M +10.3% | 455.75M +19.4% | 381.82M +4.1% | 366.65M +1.0% | 362.92M +16.5% | 311.47M +5.0% | 296.67M +9.1% | 271.88M -25.5% | 365.03M +59.0% | 229.56M |
Net Income Including Non-Controlling Interests | 502.78M +10.3% | 455.75M +19.4% | 381.82M +4.1% | 366.65M +1.0% | 362.92M +16.5% | 311.47M +5.0% | 296.67M +9.1% | 271.88M -25.5% | 365.03M +59.0% | 229.56M |
Net Income from Continuing Operations | 502.78M +10.3% | 455.75M +19.4% | 381.82M +4.1% | 366.65M +1.0% | 362.92M +16.5% | 311.47M +5.0% | 296.67M +9.1% | 271.88M -25.5% | 365.03M +59.0% | 229.56M |
Diluted NI Available to Com Stockholders | 502.78M +10.3% | 455.75M +19.4% | 381.82M +4.1% | 366.65M +1.0% | 362.92M +16.5% | 311.47M +5.0% | 296.67M +9.1% | 271.88M -25.5% | 365.03M +59.0% | 229.56M |
Total Expenses | 1.91B +5.7% | 1.81B +4.7% | 1.73B +8.1% | 1.60B +8.8% | 1.47B +8.0% | 1.36B +3.3% | 1.32B +9.2% | 1.21B +8.1% | 1.12B +6.2% | 1.05B |
Net Income from Continuing and Discontinued Operation | 502.78M +10.3% | 455.75M +19.4% | 381.82M +4.1% | 366.65M +1.0% | 362.92M +16.5% | 311.47M +5.0% | 296.67M +9.1% | 271.88M -25.5% | 365.03M +59.0% | 229.56M |
Normalized Income | 502.78M +10.3% | 455.75M +19.4% | 381.82M +4.1% | 366.65M +1.0% | 362.92M +16.5% | 311.47M +5.0% | 296.67M +9.1% | 271.88M -25.2% | 363.65M +59.9% | 227.36M |
Interest Income | 23.14M -16.6% | 27.76M +11.0% | 25.01M +179.2% | 8.96M +27896.9% | 32.0K -78.7% | 150.0K -86.8% | 1.14M +29.8% | 876.0K +52.3% | 575.0K +131.9% | 248.0K |
Interest Expense | 5.39M -48.4% | 10.44M -36.3% | 16.38M +8.7% | 15.07M +532.3% | 2.38M +108.4% | 1.14M +66.3% | 688.0K -25.7% | 926.0K -51.8% | 1.92M +92.8% | 996.0K |
Net Interest Income | 17.76M +2.5% | 17.32M +100.8% | 8.63M +241.1% | -6.11M -159.9% | -2.35M -136.6% | -994.0K -321.4% | 449.0K +998.0% | -50.0K +96.3% | -1.34M -79.8% | -748.0K |
EBIT | 658.18M +10.3% | 596.47M +16.0% | 514.40M +5.1% | 489.65M +3.2% | 474.65M +19.0% | 398.87M +4.5% | 381.76M +9.7% | 348.16M -2.8% | 358.08M +4.7% | 341.96M |
EBITDA | 871.42M +8.8% | 801.23M +12.2% | 714.31M +5.0% | 680.37M +4.3% | 652.27M +13.5% | 574.62M +3.8% | 553.57M +8.8% | 508.79M -0.2% | 510.06M +5.9% | 481.75M |
Reconciled Cost of Revenue | 1.43B +5.4% | 1.36B +4.7% | 1.30B +6.6% | 1.22B +8.0% | 1.13B +6.1% | 1.06B +5.4% | 1.01B +9.3% | 923.03M +8.2% | 853.14M +5.9% | 805.86M |
Reconciled Depreciation | 213.24M +4.1% | 204.75M +2.4% | 199.90M +4.8% | 190.73M +7.4% | 177.62M +1.1% | 175.75M +2.3% | 171.81M +7.0% | 160.63M +5.7% | 151.99M +8.7% | 139.79M |
Net Income from Continuing Operation Net Minority Interest | 502.78M +10.3% | 455.75M +19.4% | 381.82M +4.1% | 366.65M +1.0% | 362.92M +16.5% | 311.47M +5.0% | 296.67M +9.1% | 271.88M -25.5% | 365.03M +59.0% | 229.56M |
Normalized EBITDA | 871.42M +8.8% | 801.23M +12.2% | 714.31M +5.0% | 680.37M +4.3% | 652.27M +13.5% | 574.62M +3.8% | 553.57M +8.8% | 508.79M +0.1% | 508.17M +6.2% | 478.48M |
Tax Rate for Calcs | 0.23 +3.4% | 0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 0 | 0 | - | - | - | - | - | - | 511.4K -52.2% | 1.07M |
Total Operating Income as Reported | 635.03M +11.7% | 568.72M +16.2% | 489.39M +1.8% | 480.69M +1.3% | 474.62M +19.0% | 398.72M +4.8% | 380.63M +9.6% | 347.29M -2.9% | 357.50M +4.6% | 341.72M |
Weighted Average Shares (diluted) | 72.04M -1.4% | 73.05M +0.0% | 73.03M -0.1% | 73.10M -0.5% | 73.49M -2.9% | 75.66M -1.7% | 76.93M -0.5% | 77.35M -0.3% | 77.58M -0.9% | 78.25M |