Total Revenue | 2.79B +26.3% | 2.21B +21.4% | 1.82B +1.7% | 1.79B +47.9% | 1.21B +43.3% | 844.45M +34.5% | 627.92M +7.8% | 582.38M +23.7% | 470.93M +21.2% | 388.67M |
Operating Revenue | 2.79B +26.3% | 2.21B +21.4% | 1.82B +1.7% | 1.79B +47.9% | 1.21B +43.3% | 844.45M +34.5% | 627.92M +7.8% | 582.38M +23.7% | 470.93M +21.2% | 388.67M |
Total Unusual Items Excluding Goodwill | 10.03M +6.7% | 9.40M -5.3% | 9.93M +250.5% | -6.60M -244.7% | 4.56M +199.6% | -4.58M -544.7% | 1.03M +151.8% | -1.99M | 0 -100.0% | 1.55M |
Total Unusual Items | 10.03M +6.7% | 9.40M -5.3% | 9.93M +250.5% | -6.60M -244.7% | 4.56M +199.6% | -4.58M -544.7% | 1.03M +151.8% | -1.99M | 0 -100.0% | 1.55M |
Normalized EBITDA | 771.12M +36.1% | 566.39M +10.6% | 511.98M -10.3% | 570.50M +99.1% | 286.55M +50.5% | 190.45M +60.2% | 118.86M -8.4% | 129.71M +37.9% | 94.03M +39.6% | 67.34M |
Tax Rate for Calcs | 0.189 -10.0% | 0.21 +40.0% | 0.15 -11.8% | 0.17 +54.5% | 0.11 +266.7% | 0.03 -25.0% | 0.04 -63.6% | 0.11 -47.6% | 0.21 +162.5% | 0.08 |
Tax Effect of Unusual Items | 1.90M -3.7% | 1.97M +27.9% | 1.54M +240.0% | -1.10M | 0 | 0 | 0 | 0 | 0 | 0 |
Securities Amortization | -4.10M +79.6% | -20.14M -281.4% | -5.28M -220.5% | 4.38M -6.2% | 4.67M +56.7% | 2.98M | 0 -100.0% | 1.35M -31.8% | 1.98M +94.1% | 1.02M |
Gain on Sale of Securities | 10.03M +6.7% | 9.40M -5.3% | 9.93M +250.5% | -6.60M -244.7% | 4.56M +41.2% | 3.23M -7.7% | 3.50M | 0 -100.0% | 1.98M +50.0% | 1.32M |
Cost of Revenue | 1.25B +26.8% | 986.23M +23.3% | 799.95M +7.3% | 745.60M +42.7% | 522.34M +38.0% | 378.50M +34.4% | 281.60M +8.4% | 259.71M +22.1% | 212.65M +19.6% | 177.79M |
Gross Profit | 1.54B +26.2% | 1.22B +19.6% | 1.02B -2.9% | 1.05B +53.2% | 685.46M +47.1% | 465.95M +34.5% | 346.32M +7.3% | 322.67M +24.9% | 258.28M +22.5% | 210.87M |
Operating Expense | 811.11M +19.0% | 681.51M +26.4% | 539.38M +3.4% | 521.77M +23.3% | 423.04M +41.4% | 299.27M +24.0% | 241.30M +16.4% | 207.26M +15.4% | 179.62M +14.7% | 156.66M |
Selling General and Administrative | 428.84M +20.2% | 356.76M +29.4% | 275.74M -2.1% | 281.60M +21.2% | 232.41M +43.8% | 161.67M +21.1% | 133.54M +17.3% | 113.80M +17.0% | 97.26M +17.2% | 83.01M |
Research and Development | 382.26M +17.7% | 324.75M +23.2% | 263.64M +9.8% | 240.17M +26.0% | 190.63M +38.5% | 137.60M +27.7% | 107.76M +15.3% | 93.45M +13.5% | 82.36M +11.8% | 73.64M |
Operating Income | 728.64M +35.1% | 539.36M +12.0% | 481.74M -8.6% | 526.78M +100.7% | 262.42M +57.4% | 166.69M +58.7% | 105.03M -9.0% | 115.41M +46.7% | 78.67M +45.1% | 54.22M |
Net Non Operating Interest Income Expense | 29.15M +7.6% | 27.09M +16.0% | 23.36M +62.6% | 14.37M +23.5% | 11.64M +24.8% | 9.33M +27.8% | 7.30M +15.5% | 6.32M +18.1% | 5.35M +114.9% | 2.49M |
Non-operating Interest Income | 29.15M +7.6% | 27.09M +16.0% | 23.36M +62.6% | 14.37M +23.5% | 11.64M +24.8% | 9.33M +27.8% | 7.30M +15.5% | 6.32M +18.1% | 5.35M +114.9% | 2.49M |
Other Income Expense | 8.43M +30.5% | 6.46M | 0 +100.0% | -16.22M -786.3% | -1.83M +72.6% | -6.67M | 0 +100.0% | -3.25M -200.9% | -1.08M | 0 |
Other Non-operating Income (expense) | -5.71M +75.3% | -23.08M -59.6% | -14.46M -176.0% | -5.24M -204.7% | -1.72M | 0 | 0 | 0 | 0 | 0 |
Special Income Charges | - | - | - | -8.00M -28.6% | -6.22M +20.3% | -7.80M -217.1% | -2.46M -28.1% | -1.92M -54.8% | -1.24M | 0 |
Other Special Charges | - | - | - | 8.00M +28.6% | 6.22M -20.3% | 7.80M +217.1% | 2.46M +28.1% | 1.92M +54.8% | 1.24M | 0 |
Pre-tax Income | 766.22M +33.7% | 572.91M +13.3% | 505.84M -3.6% | 524.94M +92.8% | 272.22M +60.8% | 169.34M +49.7% | 113.12M -4.5% | 118.48M +42.9% | 82.94M +44.8% | 57.26M |
Provision for Income Taxes | 144.73M +112.0% | -1.21B -1642.0% | 78.47M -10.1% | 87.27M +189.0% | 30.20M +507.6% | 4.97M +16.1% | 4.28M -67.6% | 13.21M -25.5% | 17.74M +290.7% | 4.54M |
Net Income Common Stockholders | 621.48M -65.3% | 1.79B +318.8% | 427.37M -2.4% | 437.67M +80.8% | 242.02M +47.2% | 164.38M +51.0% | 108.84M +3.4% | 105.27M +61.5% | 65.20M +23.7% | 52.72M |
Net Income | 621.48M -65.3% | 1.79B +318.8% | 427.37M -2.4% | 437.67M +80.8% | 242.02M +47.2% | 164.38M +51.0% | 108.84M +3.4% | 105.27M +61.5% | 65.20M +23.7% | 52.72M |
Net Income Including Non-Controlling Interests | 621.48M -65.3% | 1.79B +318.8% | 427.37M -2.4% | 437.67M +80.8% | 242.02M +47.2% | 164.38M +51.0% | 108.84M +3.4% | 105.27M +61.5% | 65.20M +23.7% | 52.72M |
Net Income from Continuing Operations | 621.48M -65.3% | 1.79B +318.8% | 427.37M -2.4% | 437.67M +80.8% | 242.02M +47.2% | 164.38M +51.0% | 108.84M +3.4% | 105.27M +61.5% | 65.20M +23.7% | 52.72M |
Diluted NI Available to Com Stockholders | 621.48M -65.3% | 1.79B +318.8% | 427.37M -2.4% | 437.67M +80.8% | 242.02M +47.2% | 164.38M +51.0% | 108.84M +3.4% | 105.27M +61.5% | 65.20M +23.7% | 52.72M |
Basic EPS | 12.94 -64.8% | 36.76 +309.4% | 8.98 -4.2% | 9.37 +77.5% | 5.28 +43.9% | 3.67 +45.6% | 2.52 +1.2% | 2.49 +57.6% | 1.58 +21.5% | 1.3 |
Diluted EPS | 12.86 -64.9% | 36.59 +317.7% | 8.76 -3.2% | 9.05 +79.2% | 5.05 +44.3% | 3.5 +47.1% | 2.38 +0.8% | 2.36 +57.3% | 1.5 +19.0% | 1.26 |
Weighted Average Shares (basic) | 48.03M -1.2% | 48.60M +2.1% | 47.61M +1.9% | 46.73M +1.9% | 45.85M +2.3% | 44.84M +3.9% | 43.16M +2.2% | 42.25M +2.2% | 41.35M +2.3% | 40.44M |
Weighted Average Shares (diluted) | 48.31M -1.1% | 48.84M +0.1% | 48.77M +0.8% | 48.36M +1.0% | 47.89M +1.9% | 47.01M +2.7% | 45.76M +2.6% | 44.60M +2.3% | 43.58M +4.0% | 41.91M |
Total Operating Income as Reported | 728.64M +35.1% | 539.36M +12.0% | 481.74M -8.6% | 526.78M +100.7% | 262.42M +65.2% | 158.88M +54.9% | 102.56M -9.6% | 113.49M +46.6% | 77.42M +42.2% | 54.45M |
Total Expenses | 2.06B +23.5% | 1.67B +24.6% | 1.34B +5.5% | 1.27B +34.3% | 945.38M +39.5% | 677.77M +29.6% | 522.89M +12.0% | 466.97M +19.0% | 392.26M +17.3% | 334.45M |
Net Income from Continuing and Discontinued Operation | 621.48M -65.3% | 1.79B +318.8% | 427.37M -2.4% | 437.67M +80.8% | 242.02M +47.2% | 164.38M +51.0% | 108.84M +3.4% | 105.27M +61.5% | 65.20M +23.7% | 52.72M |
Normalized Income | 613.35M -65.5% | 1.78B +324.8% | 418.98M -5.5% | 443.18M +86.2% | 237.97M +41.0% | 168.82M +56.5% | 107.85M +0.8% | 107.04M +65.6% | 64.62M +26.0% | 51.29M |
Interest Income | 29.15M +7.6% | 27.09M +16.0% | 23.36M +62.6% | 14.37M +23.5% | 11.64M +24.8% | 9.33M +27.8% | 7.30M +15.5% | 6.32M +18.1% | 5.35M +114.9% | 2.49M |
Net Interest Income | 29.15M +7.6% | 27.09M +16.0% | 23.36M +62.6% | 14.37M +23.5% | 11.64M +24.8% | 9.33M +27.8% | 7.30M +15.5% | 6.32M +18.1% | 5.35M +114.9% | 2.49M |
EBIT | 728.64M +35.1% | 539.36M +12.0% | 481.74M -8.6% | 526.78M +100.7% | 262.42M +57.4% | 166.69M +58.7% | 105.03M -9.0% | 115.41M +46.7% | 78.67M +45.1% | 54.22M |
EBITDA | 781.15M +35.7% | 575.79M +10.3% | 521.90M -7.4% | 563.90M +93.7% | 291.12M +56.6% | 185.87M +55.0% | 119.89M -6.1% | 127.72M +34.8% | 94.77M +37.6% | 68.89M |
Reconciled Cost of Revenue | 1.25B +26.8% | 986.23M +23.3% | 799.95M +7.3% | 745.60M +42.7% | 522.34M +38.0% | 378.50M +34.4% | 281.60M +8.4% | 259.71M +22.1% | 212.65M +19.6% | 177.79M |
Reconciled Depreciation | 52.51M +44.1% | 36.43M -9.3% | 40.17M +8.2% | 37.11M +29.3% | 28.70M +49.6% | 19.19M +29.1% | 14.87M +20.8% | 12.31M -23.5% | 16.10M +9.7% | 14.67M |
Net Income from Continuing Operation Net Minority Interest | 621.48M -65.3% | 1.79B +318.8% | 427.37M -2.4% | 437.67M +80.8% | 242.02M +47.2% | 164.38M +51.0% | 108.84M +3.4% | 105.27M +61.5% | 65.20M +23.7% | 52.72M |