Total Revenue | 2.86B +21.2% | 2.36B +24.9% | 1.89B +26.8% | 1.49B +31.9% | 1.13B +7.6% | 1.05B +33.2% | 788.10M +74.7% | 451.20M +179.2% | 161.63M +977.5% | 15.00M |
Operating Revenue | 2.86B +21.2% | 2.36B +24.9% | 1.89B +26.8% | 1.49B +31.9% | 1.13B +7.6% | 1.05B +33.2% | 788.10M +74.7% | 451.20M +179.2% | 161.63M +977.5% | 15.00M |
Normalized EBITDA | 688.00M -1.9% | 701.10M +31.9% | 531.60M +75.0% | 303.80M +38.9% | 218.70M -34.9% | 336.10M +43.6% | 234.00M +413.2% | 45.60M +146.1% | -98.96M +32.2% | -145.92M |
Tax Rate for Calcs | 0.322 +7.2% | 0.3 +20.0% | 0.25 -10.7% | 0.28 +133.3% | 0.12 -55.6% | 0.27 +35.0% | 0.2 +566.7% | 0.03 | 0 | 0 |
Tax Effect of Unusual Items | -6.88M +62.4% | -18.28M +36.2% | -28.66M -163.2% | -10.89M -16.1% | -9.38M +81.5% | -50.76M -67.7% | -30.26M | 0 | 0 | 0 |
Total Operating Income as Reported | 619.10M +8.5% | 570.50M +127.4% | 250.90M +0.8% | 249.00M +142.9% | 102.50M -37.1% | 163.00M +125.4% | 72.30M +96.5% | 36.80M +128.0% | -131.36M +10.9% | -147.37M |
Other Income Expense | -21.40M +65.1% | -61.40M +46.8% | -115.50M -194.6% | -39.20M +51.4% | -80.60M +57.1% | -188.00M -26.9% | -148.10M -1484.1% | 10.70M +149.4% | -21.66M -444.9% | 6.28M |
Special Income Charges | -17.40M -18.4% | -14.70M +89.8% | -143.90M -105.6% | -70.00M +33.5% | -105.30M +42.4% | -182.90M -18.5% | -154.30M -3114.6% | -4.80M +84.0% | -30.00M | 0 |
Other Special Charges | 17.40M +18.4% | 14.70M -89.8% | 143.90M +105.6% | 70.00M -33.5% | 105.30M -42.4% | 182.90M +18.5% | 154.30M +3114.6% | 4.80M -84.0% | 30.00M | - |
Gain on Sale of Securities | -4.00M +91.4% | -46.70M -264.4% | 28.40M -7.8% | 30.80M +24.7% | 24.70M +584.3% | -5.10M -182.3% | 6.20M -60.0% | 15.50M +85.9% | 8.34M +32.8% | 6.28M |
Cost of Revenue | 52.10M +53.2% | 34.00M -14.4% | 39.70M +71.1% | 23.20M +62.2% | 14.30M +41.6% | 10.10M +36.5% | 7.40M +51.0% | 4.90M +292.0% | 1.25M | 0 |
Gross Profit | 2.81B +21.1% | 2.32B +25.4% | 1.85B +25.9% | 1.47B +31.3% | 1.12B +7.7% | 1.04B +33.2% | 780.70M +74.9% | 446.30M +178.3% | 160.37M +969.1% | 15.00M |
Operating Expense | 2.17B +24.8% | 1.74B +20.0% | 1.45B +18.9% | 1.22B +33.9% | 911.40M +28.7% | 708.30M +27.8% | 554.10M +36.9% | 404.70M +54.6% | 261.73M +61.2% | 162.37M |
Selling General and Administrative | 1.16B +14.5% | 1.01B +13.8% | 887.60M +17.9% | 752.70M +29.0% | 583.30M +34.6% | 433.30M +22.4% | 354.10M +42.3% | 248.90M +46.5% | 169.91M +149.6% | 68.08M |
General and Administrative Expense | - | - | - | - | - | - | - | - | - | 68.08M |
Other General and Administrative | - | - | - | - | - | - | - | - | - | 68.08M |
Research and Development | 1.02B +38.9% | 731.10M +29.4% | 565.00M +21.8% | 463.80M +41.4% | 328.10M +19.3% | 275.00M +37.5% | 200.00M +28.4% | 155.80M +69.7% | 91.83M -2.6% | 94.29M |
Operating Income | 636.50M +9.2% | 583.00M +47.7% | 394.80M +58.6% | 249.00M +19.8% | 207.80M -36.5% | 327.50M +44.5% | 226.60M +444.7% | 41.60M +141.0% | -101.36M +31.2% | -147.37M |
Net Non Operating Interest Income Expense | 90.30M +353.7% | -35.60M -167.4% | 52.80M +1187.8% | 4.10M +115.9% | -25.80M +21.3% | -32.80M -2.5% | -32.00M -4.9% | -30.50M -56.3% | -19.52M | 0 |
Non-operating Interest Income | 90.30M -0.8% | 91.00M +72.3% | 52.80M +1187.8% | 4.10M | - | - | - | - | - | 2.84M |
Non-operating Interest Expense | - | 126.60M +2652.2% | 4.60M -35.2% | 7.10M -72.5% | 25.80M -21.3% | 32.80M +2.5% | 32.00M +4.9% | 30.50M +56.3% | 19.52M | 0 |
Pre-tax Income | 705.40M +45.1% | 486.00M +46.3% | 332.10M +55.3% | 213.90M +110.9% | 101.40M -5.0% | 106.70M +129.5% | 46.50M +113.3% | 21.80M +115.3% | -142.54M -1.0% | -141.09M |
Provision for Income Taxes | 226.80M +56.7% | 144.70M +75.6% | 82.40M +38.7% | 59.40M +403.4% | 11.80M +103.9% | -300.60M -3264.2% | 9.50M | 0 | 0 | 0 |
Net Income Common Stockholders | 478.60M +40.2% | 341.30M +36.7% | 249.70M +61.6% | 154.50M +72.4% | 89.60M -78.0% | 407.30M +1000.8% | 37.00M +75.4% | 21.10M +114.8% | -142.54M -1.0% | -141.09M |
Net Income | 478.60M +40.2% | 341.30M +36.7% | 249.70M +61.6% | 154.50M +72.4% | 89.60M -78.0% | 407.30M +1000.8% | 37.00M +75.4% | 21.10M +114.8% | -142.54M -1.0% | -141.09M |
Net Income Including Non-Controlling Interests | 478.60M +40.2% | 341.30M +36.7% | 249.70M +61.6% | 154.50M +72.4% | 89.60M -78.0% | 407.30M +1000.8% | 37.00M +75.4% | 21.10M +114.8% | -142.54M -1.0% | -141.09M |
Net Income from Continuing Operations | 478.60M +40.2% | 341.30M +36.7% | 249.70M +61.6% | 154.50M +72.4% | 89.60M -78.0% | 407.30M +1000.8% | 37.00M +75.4% | 21.10M +114.8% | -142.54M -1.0% | -141.09M |
Diluted NI Available to Com Stockholders | 478.60M +40.2% | 341.30M +36.7% | 249.70M +61.6% | 154.50M +72.4% | 89.60M -78.0% | 407.30M +1000.8% | 37.00M +75.4% | 21.10M +114.8% | -142.54M -1.0% | -141.09M |
Basic EPS | 4.81 +41.5% | 3.4 +32.8% | 2.56 +59.0% | 1.61 +69.5% | 0.95 -78.3% | 4.38 +995.0% | 0.4 +73.9% | 0.23 +114.2% | -1.62 +0.6% | -1.63 |
Diluted EPS | 4.67 +41.9% | 3.29 +33.2% | 2.47 +58.3% | 1.56 +69.6% | 0.92 -77.9% | 4.16 +966.7% | 0.39 +77.3% | 0.22 +113.6% | -1.62 +0.6% | -1.63 |
Weighted Average Shares (basic) | 99.50M -0.9% | 100.40M +2.8% | 97.70M +2.0% | 95.80M +1.3% | 94.60M +1.6% | 93.10M +1.6% | 91.60M +1.5% | 90.23M +2.4% | 88.09M +1.6% | 86.71M |
Weighted Average Shares (diluted) | 102.50M -1.2% | 103.70M +2.7% | 101.00M +2.1% | 98.90M +1.0% | 97.90M +0.1% | 97.80M +2.2% | 95.70M +0.3% | 95.39M +8.3% | 88.09M +1.6% | 86.71M |
Total Expenses | 2.22B +25.6% | 1.77B +18.8% | 1.49B +20.2% | 1.24B +34.0% | 925.70M +28.9% | 718.40M +27.9% | 561.50M +37.1% | 409.60M +55.7% | 262.99M +62.0% | 162.37M |
Net Income from Continuing and Discontinued Operation | 478.60M +40.2% | 341.30M +36.7% | 249.70M +61.6% | 154.50M +72.4% | 89.60M -78.0% | 407.30M +1000.8% | 37.00M +75.4% | 21.10M +114.8% | -142.54M -1.0% | -141.09M |
Normalized Income | 493.12M +28.3% | 384.42M +14.2% | 336.54M +84.1% | 182.81M +13.7% | 160.82M -70.5% | 544.54M +251.7% | 154.84M +1341.7% | 10.74M +108.9% | -120.88M +18.0% | -147.37M |
Interest Income | 90.30M -0.8% | 91.00M +72.3% | 52.80M +1187.8% | 4.10M | - | - | - | - | - | 2.84M |
Net Interest Income | 90.30M +353.7% | -35.60M -167.4% | 52.80M +1187.8% | 4.10M +115.9% | -25.80M +21.3% | -32.80M -2.5% | -32.00M -4.9% | -30.50M -56.3% | -19.52M | 0 |
EBIT | 636.50M +3.9% | 612.60M +55.2% | 394.80M +58.6% | 249.00M +95.8% | 127.20M -8.8% | 139.50M +77.7% | 78.50M +50.1% | 52.30M +142.5% | -123.02M +12.8% | -141.09M |
EBITDA | 666.60M +4.2% | 639.70M +53.7% | 416.10M +57.3% | 264.60M +91.6% | 138.10M -6.8% | 148.10M +72.4% | 85.90M +52.6% | 56.30M +146.7% | -120.62M +13.6% | -139.64M |
Interest Expense | - | 126.60M +2652.2% | 4.60M -35.2% | 7.10M -72.5% | 25.80M -21.3% | 32.80M +2.5% | 32.00M +4.9% | 30.50M +56.3% | 19.52M | 0 |
Reconciled Cost of Revenue | 52.10M +53.2% | 34.00M -14.4% | 39.70M +71.1% | 23.20M +62.2% | 14.30M +41.6% | 10.10M +36.5% | 7.40M +51.0% | 4.90M +292.0% | 1.25M | 0 |
Reconciled Depreciation | 30.10M +11.1% | 27.10M +27.2% | 21.30M +36.5% | 15.60M +43.1% | 10.90M +26.7% | 8.60M +16.2% | 7.40M +85.0% | 4.00M +66.7% | 2.40M +65.5% | 1.45M |
Net Income from Continuing Operation Net Minority Interest | 478.60M +40.2% | 341.30M +36.7% | 249.70M +61.6% | 154.50M +72.4% | 89.60M -78.0% | 407.30M +1000.8% | 37.00M +75.4% | 21.10M +114.8% | -142.54M -1.0% | -141.09M |
Total Unusual Items Excluding Goodwill | -21.40M +65.1% | -61.40M +46.8% | -115.50M -194.6% | -39.20M +51.4% | -80.60M +57.1% | -188.00M -26.9% | -148.10M -1484.1% | 10.70M +149.4% | -21.66M -444.9% | 6.28M |
Total Unusual Items | -21.40M +65.1% | -61.40M +46.8% | -115.50M -194.6% | -39.20M +51.4% | -80.60M +57.1% | -188.00M -26.9% | -148.10M -1484.1% | 10.70M +149.4% | -21.66M -444.9% | 6.28M |