Total Revenue | 1.08B +4.0% | 1.04B +12.0% | 928.73M +21.1% | 767.08M +15.6% | 663.64M +13.2% | 586.37M -5.1% | 617.95M +10.5% | 559.16M -6.0% | 594.60M -1.6% | 604.56M |
Operating Revenue | 1.08B +4.0% | 1.04B +12.0% | 928.73M +21.1% | 767.08M +15.6% | 663.64M +13.2% | 586.37M -5.1% | 617.95M +10.5% | 559.16M -6.0% | 594.60M -1.6% | 604.56M |
Tax Effect of Unusual Items | -678.4K | 0 | 0 | 0 | 0 | 0 | 0 | 0 +100.0% | -1.08M | 0 |
Weighted Average Shares (diluted) | 61.05M -1.8% | 62.18M -0.7% | 62.61M -1.3% | 63.41M -1.4% | 64.32M -0.0% | 64.33M -1.2% | 65.10M -2.0% | 66.43M -4.3% | 69.42M -3.7% | 72.06M |
Weighted Average Shares (basic) | 60.47M -1.3% | 61.30M -0.8% | 61.82M -1.5% | 62.77M -1.1% | 63.45M -0.1% | 63.54M -1.3% | 64.40M -2.7% | 66.20M -4.3% | 69.17M -3.5% | 71.67M |
Diluted EPS | 3.6 +2.6% | 3.51 +24.5% | 2.82 +38.9% | 2.03 +18.0% | 1.72 +26.5% | 1.36 +3.0% | 1.32 -16.5% | 1.58 -6.0% | 1.68 -2.3% | 1.72 |
Basic EPS | 3.64 +2.2% | 3.56 +24.5% | 2.86 +39.5% | 2.05 +17.8% | 1.74 +27.0% | 1.37 +3.0% | 1.33 -15.8% | 1.58 -6.0% | 1.68 -2.9% | 1.73 |
Cost of Revenue | 472.34M +0.3% | 470.98M +9.4% | 430.61M +20.2% | 358.24M +20.3% | 297.83M +10.4% | 269.89M -5.3% | 284.97M +18.3% | 240.88M -2.0% | 245.73M -1.7% | 249.88M |
Gross Profit | 609.05M +6.6% | 571.37M +14.7% | 498.11M +21.8% | 408.85M +11.8% | 365.82M +15.6% | 316.49M -5.0% | 332.98M +4.6% | 318.28M -8.8% | 348.87M -1.6% | 354.68M |
Operating Expense | 326.32M +5.3% | 309.78M +7.5% | 288.23M +12.5% | 256.15M +10.7% | 231.48M +14.4% | 202.42M -6.7% | 217.06M +17.7% | 184.39M +15.0% | 160.30M -0.0% | 160.37M |
Selling General and Administrative | 174.94M +5.5% | 165.79M +6.5% | 155.66M +13.1% | 137.61M +9.3% | 125.94M +15.3% | 109.20M -10.1% | 121.46M +16.9% | 103.88M +11.1% | 93.54M -3.1% | 96.55M |
General and Administrative Expense | 93.76M +4.4% | 89.81M +10.6% | 81.17M +11.1% | 73.07M +7.3% | 68.09M +10.8% | 61.44M -4.9% | 64.60M +22.8% | 52.62M +14.3% | 46.05M -4.7% | 48.32M |
Other General and Administrative | 93.76M +4.4% | 89.81M +10.6% | 81.17M +11.1% | 73.07M +7.3% | 68.09M +10.8% | 61.44M -4.9% | 64.60M +22.8% | 52.62M +14.3% | 46.05M -4.7% | 48.32M |
Selling and Marketing Expense | 81.17M +6.8% | 75.98M +2.0% | 74.49M +15.4% | 64.54M +11.6% | 57.85M +21.1% | 47.76M -16.0% | 56.86M +10.9% | 51.26M +8.0% | 47.48M -1.5% | 48.22M |
Research and Development | 145.06M +5.4% | 137.69M +8.6% | 126.81M +13.3% | 111.88M +14.6% | 97.63M +15.8% | 84.28M -3.8% | 87.61M +21.8% | 71.90M +24.6% | 57.70M +5.4% | 54.74M |
Depreciation Amortization Depletion | 6.32M +0.3% | 6.30M +9.6% | 5.75M -13.7% | 6.66M -15.8% | 7.91M -11.6% | 8.95M +12.0% | 7.99M -7.2% | 8.61M -5.0% | 9.06M -0.3% | 9.09M |
Depreciation and amortization | 6.32M +0.3% | 6.30M +9.6% | 5.75M -13.7% | 6.66M -15.8% | 7.91M -11.6% | 8.95M +12.0% | 7.99M -7.2% | 8.61M -5.0% | 9.06M -0.3% | 9.09M |
Operating Income | 282.74M +8.1% | 261.60M +24.6% | 209.88M +37.4% | 152.70M +13.7% | 134.33M +17.8% | 114.06M -1.6% | 115.92M -13.4% | 133.89M -29.0% | 188.57M -3.0% | 194.31M |
Net Non Operating Interest Income Expense | 4.39M -27.2% | 6.03M +13.8% | 5.30M | 0 | 0 | 0 | 0 -100.0% | 1.07M -8.5% | 1.17M +0.9% | 1.16M |
Non-operating Interest Income | 4.39M -27.2% | 6.03M +13.8% | 5.30M | 0 | 0 | 0 | 0 -100.0% | 1.07M -8.5% | 1.17M +0.9% | 1.16M |
Other Income Expense | -1.23M | 0 +100.0% | -1.51M -131.3% | 4.83M | 0 | 0 | 0 -100.0% | 1.28M +126.1% | -4.91M | 0 |
Special Income Charges | -2.94M | - | - | - | - | - | 0 | 0 +100.0% | -2.92M | 0 |
Gain on Sale of Securities | - | - | - | - | - | - | 0 -100.0% | 1.28M +164.3% | -1.99M | 0 |
Restructuring and Mergers Acquisition | 2.94M | - | - | - | - | - | 0 | 0 -100.0% | 2.92M | 0 |
Other Non-operating Income (expense) | 1.71M | 0 +100.0% | -1.51M -131.3% | 4.83M | 0 | 0 | 0 -100.0% | 1.28M +164.3% | -1.99M | 0 |
Pre-tax Income | 285.89M +7.2% | 266.81M +24.9% | 213.67M +35.1% | 158.12M +17.9% | 134.07M +17.8% | 113.78M -2.0% | 116.08M -14.8% | 136.23M -26.3% | 184.83M -5.8% | 196.11M |
Provision for Income Taxes | 65.95M +36.1% | 48.45M +30.6% | 37.10M +27.2% | 29.16M +23.6% | 23.60M -11.1% | 26.54M -12.5% | 30.32M -3.9% | 31.54M -53.9% | 68.35M -4.9% | 71.87M |
Net Income Common Stockholders | 219.95M +0.7% | 218.36M +23.7% | 176.57M +36.9% | 128.96M +16.7% | 110.47M +26.6% | 87.24M +1.7% | 85.76M -18.1% | 104.69M -10.1% | 116.48M -6.2% | 124.23M |
Net Income | 219.95M +0.7% | 218.36M +23.7% | 176.57M +36.9% | 128.96M +16.7% | 110.47M +26.6% | 87.24M +1.7% | 85.76M -18.1% | 104.69M -10.1% | 116.48M -6.2% | 124.23M |
Net Income Including Non-Controlling Interests | 219.95M +0.7% | 218.36M +23.7% | 176.57M +36.9% | 128.96M +16.7% | 110.47M +26.6% | 87.24M +1.7% | 85.76M -18.1% | 104.69M -10.1% | 116.48M -6.2% | 124.23M |
Net Income from Continuing Operations | 219.95M +0.7% | 218.36M +23.7% | 176.57M +36.9% | 128.96M +16.7% | 110.47M +26.6% | 87.24M +1.7% | 85.76M -18.1% | 104.69M -10.1% | 116.48M -6.2% | 124.23M |
Diluted NI Available to Com Stockholders | 219.95M +0.7% | 218.36M +23.7% | 176.57M +36.9% | 128.96M +16.7% | 110.47M +26.6% | 87.24M +1.7% | 85.76M -18.1% | 104.69M -10.1% | 116.48M -6.2% | 124.23M |
Total Operating Income as Reported | 279.80M +7.0% | 261.60M +24.6% | 209.88M +37.4% | 152.70M +13.7% | 134.33M +17.8% | 114.06M -1.6% | 115.92M -13.4% | 133.89M -27.9% | 185.65M -4.5% | 194.31M |
Total Expenses | 798.65M +2.3% | 780.76M +8.6% | 718.84M +17.0% | 614.38M +16.1% | 529.31M +12.1% | 472.31M -5.9% | 502.02M +18.0% | 425.27M +4.7% | 406.03M -1.0% | 410.25M |
Net Income from Continuing and Discontinued Operation | 219.95M +0.7% | 218.36M +23.7% | 176.57M +36.9% | 128.96M +16.7% | 110.47M +26.6% | 87.24M +1.7% | 85.76M -18.1% | 104.69M -10.1% | 116.48M -6.2% | 124.23M |
Normalized Income | 222.21M +1.8% | 218.36M +23.7% | 176.57M +36.9% | 128.96M +16.7% | 110.47M +26.6% | 87.24M +1.7% | 85.76M -18.1% | 104.69M -11.5% | 118.32M -4.8% | 124.23M |
Interest Income | 4.39M -27.2% | 6.03M +13.8% | 5.30M | 0 | 0 | 0 | 0 -100.0% | 1.07M -8.5% | 1.17M +0.9% | 1.16M |
Net Interest Income | 4.39M -27.2% | 6.03M +13.8% | 5.30M | 0 | 0 | 0 | 0 -100.0% | 1.07M -8.5% | 1.17M +0.9% | 1.16M |
EBIT | 282.74M +8.1% | 261.60M +24.6% | 209.88M +37.4% | 152.70M +13.7% | 134.33M +17.8% | 114.06M -1.6% | 115.92M -13.4% | 133.89M -29.0% | 188.57M -3.0% | 194.31M |
EBITDA | 289.05M +7.9% | 267.90M +24.2% | 215.63M +35.3% | 159.36M +12.0% | 142.25M +15.6% | 123.01M -0.7% | 123.91M -13.0% | 142.50M -27.9% | 197.63M -2.8% | 203.40M |
Reconciled Cost of Revenue | 472.34M +0.3% | 470.98M +9.4% | 430.61M +20.2% | 358.24M +20.3% | 297.83M +10.4% | 269.89M -5.3% | 284.97M +18.3% | 240.88M -2.0% | 245.73M -1.7% | 249.88M |
Reconciled Depreciation | 6.32M +0.3% | 6.30M +9.6% | 5.75M -13.7% | 6.66M -15.8% | 7.91M -11.6% | 8.95M +12.0% | 7.99M -7.2% | 8.61M -5.0% | 9.06M -0.3% | 9.09M |
Net Income from Continuing Operation Net Minority Interest | 219.95M +0.7% | 218.36M +23.7% | 176.57M +36.9% | 128.96M +16.7% | 110.47M +26.6% | 87.24M +1.7% | 85.76M -18.1% | 104.69M -10.1% | 116.48M -6.2% | 124.23M |
Total Unusual Items Excluding Goodwill | -2.94M | - | - | - | - | - | 0 | 0 +100.0% | -2.92M | 0 |
Total Unusual Items | -2.94M | - | - | - | - | - | 0 | 0 +100.0% | -2.92M | 0 |
Normalized EBITDA | 291.99M +9.0% | 267.90M +24.2% | 215.63M +35.3% | 159.36M +12.0% | 142.25M +15.6% | 123.01M -0.7% | 123.91M -13.0% | 142.50M -28.9% | 200.55M -1.4% | 203.40M |
Tax Rate for Calcs | 0.231 +28.3% | 0.18 +5.9% | 0.17 -5.6% | 0.18 0.0% | 0.18 -21.7% | 0.23 -11.5% | 0.26 +13.0% | 0.23 -37.8% | 0.37 0.0% | 0.37 |