Basic EPS | 7.97 +27.7% | 6.24 +62.9% | 3.83 +257.9% | 1.07 -57.2% | 2.5 -46.4% | 4.66 -3.1% | 4.81 +34.0% | 3.59 +5.0% | 3.42 +165.1% | 1.29 |
Total Revenue | - | 5.46B +6.2% | 5.14B +13.3% | 4.54B +7.4% | 4.22B +35.9% | 3.11B +2.5% | 3.03B +8.9% | 2.78B +6.2% | 2.62B +0.3% | 2.61B |
Operating Revenue | - | 5.46B +6.2% | 5.14B +13.3% | 4.54B +7.4% | 4.22B +35.9% | 3.11B +2.5% | 3.03B +8.9% | 2.78B +6.2% | 2.62B +0.3% | 2.61B |
Net Income from Continuing Operation Net Minority Interest | - | 610.12M +10.6% | 551.44M -1.1% | 557.41M +95.3% | 285.48M -28.2% | 397.40M -2.5% | 407.66M +34.2% | 303.72M +4.4% | 290.92M +164.6% | 109.97M |
Total Unusual Items Excluding Goodwill | - | -86.77M -233.2% | -26.05M -5270.1% | -485.0K -910.4% | -48.0K -101.6% | 2.91M +533.0% | -673.0K +97.8% | -30.99M -29984.5% | -103.0K +99.8% | -58.57M |
Total Unusual Items | - | -86.77M -233.2% | -26.05M -5270.1% | -485.0K -910.4% | -48.0K -101.6% | 2.91M +533.0% | -673.0K +97.8% | -30.99M -29984.5% | -103.0K +99.8% | -58.57M |
Normalized EBITDA | - | 1.45B +0.5% | 1.44B +7.0% | 1.34B +33.2% | 1.01B +30.9% | 771.04M +4.6% | 736.94M +9.8% | 670.95M +14.9% | 584.05M +22.7% | 475.88M |
Tax Rate for Calcs | - | 0.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | - | -20.13M -262.9% | -5.55M -6184.8% | -88.3K -706.9% | -10.9K -101.6% | 679.4K +654.7% | -122.5K +97.7% | -5.39M -29314.8% | -18.3K +99.9% | -23.43M |
Gain on Sale of Business | - | 7.42M | - | - | - | - | - | - | - | - |
Other Special Charges | - | 48.15M | - | - | - | - | - | - | - | - |
Diluted EPS | 7.93 +27.9% | 6.2 +62.7% | 3.81 +256.1% | 1.07 -56.9% | 2.48 -46.4% | 4.63 -2.7% | 4.76 +33.7% | 3.56 +5.0% | 3.39 +164.8% | 1.28 |
Cost of Revenue | - | 3.06B +4.7% | 2.92B +14.3% | 2.56B +9.2% | 2.34B +32.6% | 1.76B +3.1% | 1.71B +6.5% | 1.61B +5.2% | 1.53B -3.7% | 1.59B |
Weighted Average Shares (basic) | 98.20M -0.4% | 98.58M -0.2% | 98.79M -0.9% | 99.71M +2.2% | 97.53M +14.5% | 85.20M +0.5% | 84.78M +0.2% | 84.58M -0.5% | 85.03M -0.5% | 85.47M |
Gross Profit | - | 2.40B +8.3% | 2.22B +12.0% | 1.98B +5.2% | 1.88B +40.2% | 1.34B +1.8% | 1.32B +12.3% | 1.17B +7.5% | 1.09B +6.5% | 1.03B |
Weighted Average Shares (diluted) | 98.70M -0.4% | 99.07M -0.3% | 99.36M -0.9% | 100.25M +2.0% | 98.33M +14.5% | 85.90M +0.3% | 85.64M +0.2% | 85.47M -0.3% | 85.71M -0.4% | 86.09M |
Operating Expense | - | 1.44B +6.3% | 1.36B +14.0% | 1.19B -15.4% | 1.41B +76.2% | 797.65M +2.0% | 782.28M +6.7% | 732.98M +5.8% | 692.76M -6.6% | 741.44M |
Selling General and Administrative | - | 1.33B +6.5% | 1.25B +14.8% | 1.09B -17.3% | 1.32B +80.3% | 731.32M +2.0% | 716.73M +7.0% | 669.94M +6.0% | 631.98M -7.3% | 682.04M |
Research and Development | - | 107.65M +3.8% | 103.68M +5.3% | 98.48M +13.6% | 86.66M +30.7% | 66.33M +1.2% | 65.55M +4.0% | 63.04M +3.7% | 60.78M +2.3% | 59.40M |
Operating Income | - | 960.84M +11.4% | 862.16M +8.9% | 791.59M +65.7% | 477.86M -12.4% | 545.45M +1.4% | 537.72M +21.7% | 442.01M +10.5% | 399.99M +40.5% | 284.78M |
Net Non Operating Interest Income Expense | - | -77.86M +41.6% | -133.31M -20.3% | -110.83M -33.2% | -83.21M -169.8% | -30.84M +19.5% | -38.29M +8.8% | -41.99M +6.5% | -44.90M -8.0% | -41.56M |
Non-operating Interest Income | - | 8.40M -23.9% | 11.04M | - | 6.28M -1.0% | 6.34M +219.3% | 1.99M -34.2% | 3.02M -47.3% | 5.73M +93.5% | 2.96M |
Non-operating Interest Expense | - | 86.26M -40.2% | 144.35M +30.2% | 110.83M +23.9% | 89.49M +140.7% | 37.18M -7.7% | 40.28M -10.5% | 45.02M -11.1% | 50.63M +13.7% | 44.52M |
Other Income Expense | - | -86.77M -233.2% | -26.05M -5270.1% | -485.0K +98.3% | -27.85M -1055.9% | 2.91M +533.0% | -673.0K +97.8% | -30.99M -29984.5% | -103.0K +99.8% | -58.57M |
Special Income Charges | - | -86.77M -233.2% | -26.05M -5270.1% | -485.0K -910.4% | -48.0K -101.6% | 2.91M +533.0% | -673.0K +97.8% | -30.99M -29984.5% | -103.0K +99.8% | -58.57M |
Restructuring and Mergers Acquisition | - | 46.05M +76.8% | 26.05M +5270.1% | 485.0K +910.4% | 48.0K +101.6% | -2.91M -533.0% | 673.0K -97.8% | 30.99M +29984.5% | 103.0K -52.1% | 215.0K |
Impairment of Capital Assets | - | - | - | 490.56M | 0 | 0 | - | 0 | 0 -100.0% | 58.36M |
Other Non-operating Income (expense) | - | - | - | - | -27.81M | - | - | - | - | - |
Pre-tax Income | - | 796.21M +13.3% | 702.81M +3.3% | 680.27M +85.5% | 366.80M -29.1% | 517.53M +3.8% | 498.75M +35.2% | 369.03M +4.0% | 354.98M +92.3% | 184.65M |
Provision for Income Taxes | - | 184.65M +23.5% | 149.53M +20.5% | 124.07M +50.7% | 82.34M -31.8% | 120.66M +32.7% | 90.89M +41.4% | 64.28M +1.5% | 63.36M -14.4% | 74.02M |
Net Income Common Stockholders | - | 614.64M +62.5% | 378.24M +253.4% | 107.03M -56.1% | 243.89M -38.6% | 397.40M -2.5% | 407.66M +34.2% | 303.72M +4.4% | 290.92M +164.6% | 109.97M |
Net Income | - | 614.64M +62.5% | 378.24M +253.4% | 107.03M -56.1% | 243.89M -38.6% | 397.40M -2.5% | 407.66M +34.2% | 303.72M +4.4% | 290.92M +164.6% | 109.97M |
Net Income Including Non-Controlling Interests | - | 616.07M +62.1% | 380.08M +259.2% | 105.81M -56.4% | 242.87M -38.8% | 396.87M -2.7% | 407.86M +33.8% | 304.75M +4.5% | 291.62M +163.6% | 110.63M |
Net Income from Continuing Operations | - | 611.56M +10.5% | 553.28M -0.5% | 556.20M +95.5% | 284.46M -28.3% | 396.87M -2.7% | 407.86M +33.8% | 304.75M +4.5% | 291.62M +163.6% | 110.63M |
Net Income from Discontinued Operations | - | 4.52M +102.6% | -173.20M +61.5% | -450.38M -982.9% | -41.59M | - | - | - | - | - |
Noncontrolling Interests | - | -1.43M +22.1% | -1.84M -251.2% | 1.22M +19.5% | 1.02M +92.1% | 530.0K +365.0% | -200.0K +80.5% | -1.02M -45.0% | -707.0K -6.2% | -666.0K |
Diluted NI Available to Com Stockholders | - | 614.64M +62.5% | 378.24M +253.4% | 107.03M -56.1% | 243.89M -38.6% | 397.40M -2.5% | 407.66M +34.2% | 303.72M +4.4% | 290.92M +164.6% | 109.97M |
Total Operating Income as Reported | - | 866.64M +3.7% | 836.12M +5.7% | 791.10M +65.6% | 477.81M -12.9% | 548.37M +2.1% | 537.05M +30.7% | 411.02M +2.8% | 399.88M +76.8% | 226.21M |
Total Expenses | - | 4.50B +5.2% | 4.28B +14.2% | 3.74B -0.0% | 3.75B +46.2% | 2.56B +2.8% | 2.49B +6.5% | 2.34B +5.4% | 2.22B -4.6% | 2.33B |
Net Income from Continuing and Discontinued Operation | - | 614.64M +62.5% | 378.24M +253.4% | 107.03M -56.1% | 243.89M -38.6% | 397.40M -2.5% | 407.66M +34.2% | 303.72M +4.4% | 290.92M +164.6% | 109.97M |
Normalized Income | - | 676.77M +18.3% | 571.94M +2.5% | 557.81M +95.4% | 285.51M -27.7% | 395.17M -3.2% | 408.21M +24.0% | 329.32M +13.2% | 291.00M +100.5% | 145.11M |
Interest Income | - | 8.40M -23.9% | 11.04M | - | 6.28M -1.0% | 6.34M +219.3% | 1.99M -34.2% | 3.02M -47.3% | 5.73M +93.5% | 2.96M |
Interest Expense | - | 86.26M -40.2% | 144.35M +30.2% | 110.83M +23.9% | 89.49M +140.7% | 37.18M -7.7% | 40.28M -10.5% | 45.02M -11.1% | 50.63M +13.7% | 44.52M |
Net Interest Income | - | -77.86M +41.6% | -133.31M -20.3% | -110.83M -33.2% | -83.21M -169.8% | -30.84M +19.5% | -38.29M +8.8% | -41.99M +6.5% | -44.90M -8.0% | -41.56M |
EBIT | - | 882.47M +4.2% | 847.16M +7.1% | 791.10M +73.4% | 456.29M -17.7% | 554.71M +2.9% | 539.03M +30.2% | 414.04M +2.1% | 405.61M +77.0% | 229.17M |
EBITDA | - | 1.36B -3.8% | 1.41B +5.1% | 1.34B +33.1% | 1.01B +30.4% | 773.95M +5.1% | 736.27M +15.0% | 639.97M +9.6% | 583.94M +39.9% | 417.31M |
Reconciled Cost of Revenue | - | 3.06B +4.7% | 2.92B +14.3% | 2.56B +9.2% | 2.34B +32.6% | 1.76B +3.1% | 1.71B +6.5% | 1.61B +5.2% | 1.53B -3.7% | 1.59B |
Reconciled Depreciation | - | 476.21M -15.8% | 565.24M +2.2% | 552.90M -0.0% | 553.10M +152.3% | 219.24M +11.2% | 197.24M -12.7% | 225.92M +26.7% | 178.33M -5.2% | 188.14M |
