Total Revenue | 2.33B +9.1% | 2.14B +9.5% | 1.95B +5.5% | 1.85B +16.2% | 1.59B +42.6% | 1.12B +2.8% | 1.09B +16.2% | 935.28M +11.2% | 840.90M +10.7% | 759.88M |
Operating Revenue | 2.33B +9.1% | 2.14B +9.5% | 1.95B +5.5% | 1.85B +16.2% | 1.59B +42.6% | 1.12B +2.8% | 1.09B +16.2% | 935.28M +11.2% | 840.90M +10.7% | 759.88M |
Weighted Average Shares (basic) | 43.09M +1.1% | 42.61M +1.4% | 42.02M +1.2% | 41.54M +1.7% | 40.85M +2.0% | 40.03M +3.6% | 38.64M +0.5% | 38.45M +3.1% | 37.27M +2.3% | 36.45M |
Diluted EPS | 7.2 +19.0% | 6.05 +55.9% | 3.88 +0.3% | 3.87 +1.3% | 3.82 -18.6% | 4.69 +28.5% | 3.65 -0.8% | 3.68 -12.0% | 4.18 +48.2% | 2.82 |
Basic EPS | 7.32 +18.6% | 6.17 +56.2% | 3.95 0.0% | 3.95 0.0% | 3.95 -18.9% | 4.87 +28.5% | 3.79 -1.3% | 3.84 -12.7% | 4.4 +46.2% | 3.01 |
Amortization | 56.42M -5.4% | 59.63M -20.1% | 74.63M +21.6% | 61.36M +36.8% | 44.85M +107.0% | 21.66M +1.0% | 21.45M +32.2% | 16.22M +21.2% | 13.38M +1.4% | 13.20M |
Amortization of Intangibles | 56.42M -5.4% | 59.63M -20.1% | 74.63M +21.6% | 61.36M +36.8% | 44.85M +107.0% | 21.66M +1.0% | 21.45M +32.2% | 16.22M +21.2% | 13.38M +1.4% | 13.20M |
Cost of Revenue | 1.25B +3.9% | 1.20B +10.2% | 1.09B +2.3% | 1.07B +20.8% | 882.64M +53.7% | 574.15M +0.8% | 569.53M +14.9% | 495.70M +12.3% | 441.52M +10.2% | 400.69M |
Gross Profit | 1.08B +15.8% | 935.76M +8.7% | 861.10M +9.9% | 783.86M +10.5% | 709.64M +30.8% | 542.51M +5.0% | 516.90M +17.6% | 439.58M +10.1% | 399.38M +11.2% | 359.19M |
Operating Expense | 726.02M +14.1% | 636.24M -1.0% | 642.56M +12.8% | 569.61M +7.7% | 528.91M +43.1% | 369.59M +2.5% | 360.53M +25.6% | 287.09M +21.3% | 236.62M +6.8% | 221.53M |
Selling General and Administrative | 465.02M +1.4% | 458.67M +0.1% | 458.35M +13.7% | 403.07M +3.2% | 390.58M +50.5% | 259.56M +0.7% | 257.75M +24.2% | 207.60M +18.0% | 175.91M +6.5% | 165.18M |
General and Administrative Expense | 316.45M +5.2% | 300.94M -2.5% | 308.57M +15.4% | 267.32M -1.7% | 271.95M | - | - | - | - | - |
Other General and Administrative | 316.45M +5.2% | 300.94M -2.5% | 308.57M +15.4% | 267.32M -1.7% | 271.95M | - | - | - | - | - |
Selling and Marketing Expense | 148.57M -5.8% | 157.73M +5.3% | 149.77M +10.3% | 135.74M +14.4% | 118.62M | - | - | - | - | - |
Research and Development | 204.59M +73.5% | 117.94M +7.6% | 109.58M +4.2% | 105.18M +12.5% | 93.48M +5.8% | 88.36M +8.6% | 81.34M +28.6% | 63.26M +33.7% | 47.32M +9.7% | 43.15M |
Depreciation Amortization Depletion | 56.42M -5.4% | 59.63M -20.1% | 74.63M +21.6% | 61.36M +36.8% | 44.85M +107.0% | 21.66M +1.0% | 21.45M +32.2% | 16.22M +21.2% | 13.38M +1.4% | 13.20M |
Depreciation and amortization | 56.42M -5.4% | 59.63M -20.1% | 74.63M +21.6% | 61.36M +36.8% | 44.85M +107.0% | 21.66M +1.0% | 21.45M +32.2% | 16.22M +21.2% | 13.38M +1.4% | 13.20M |
Operating Income | 357.68M +19.4% | 299.53M +37.1% | 218.54M +2.0% | 214.25M +18.5% | 180.74M +4.5% | 172.93M +10.6% | 156.37M +2.5% | 152.49M -6.3% | 162.76M +18.2% | 137.66M |
Net Non Operating Interest Income Expense | -5.00M +15.8% | -5.93M +74.9% | -23.63M +16.7% | -28.38M -21.8% | -23.30M -2199.9% | -1.01M +50.0% | -2.03M | - | - | - |
Non-operating Interest Expense | 5.00M -15.8% | 5.93M -74.9% | 23.63M -16.7% | 28.38M +21.8% | 23.30M +2199.9% | 1.01M -50.0% | 2.03M | - | - | - |
Other Income Expense | 37.64M +158.3% | 14.57M +337.9% | 3.33M +93.2% | 1.72M +11.6% | 1.54M -50.7% | 3.13M -43.1% | 5.50M +62.8% | 3.38M +384.0% | 698.0K +134.9% | -2.00M |
Other Non-operating Income (expense) | 37.64M +158.3% | 14.57M +337.9% | 3.33M +93.2% | 1.72M +11.6% | 1.54M -50.7% | 3.13M -43.1% | 5.50M +62.8% | 3.38M +384.0% | 698.0K +134.9% | -2.00M |
Pre-tax Income | 390.32M +26.7% | 308.17M +55.5% | 198.24M +5.7% | 187.59M +18.0% | 158.98M -9.2% | 175.04M +9.5% | 159.84M +2.5% | 155.87M -4.6% | 163.46M +20.5% | 135.66M |
Provision for Income Taxes | 74.72M +65.5% | 45.14M +39.7% | 32.32M +38.4% | 23.35M +1042.8% | -2.48M +87.5% | -19.78M -248.6% | 13.31M +58.3% | 8.41M +237.5% | -6.12M -127.8% | 21.96M |
Net Income Common Stockholders | 315.60M +20.0% | 263.03M +58.5% | 165.92M +1.0% | 164.24M +1.7% | 161.46M -17.1% | 194.82M +33.0% | 146.53M -0.6% | 147.46M -13.0% | 169.57M +49.1% | 113.70M |
Net Income | 315.60M +20.0% | 263.03M +58.5% | 165.92M +1.0% | 164.24M +1.7% | 161.46M -17.1% | 194.82M +33.0% | 146.53M -0.6% | 147.46M -13.0% | 169.57M +49.1% | 113.70M |
Net Income Including Non-Controlling Interests | 315.60M +20.0% | 263.03M +58.5% | 165.92M +1.0% | 164.24M +1.7% | 161.46M -17.1% | 194.82M +33.0% | 146.53M -0.6% | 147.46M -13.0% | 169.57M +49.1% | 113.70M |
Net Income from Continuing Operations | 315.60M +20.0% | 263.03M +58.5% | 165.92M +1.0% | 164.24M +1.7% | 161.46M -17.1% | 194.82M +33.0% | 146.53M -0.6% | 147.46M -13.0% | 169.57M +49.1% | 113.70M |
Diluted NI Available to Com Stockholders | 315.60M +20.0% | 263.03M +58.5% | 165.92M +1.0% | 164.24M +1.7% | 161.46M -17.1% | 194.82M +33.0% | 146.53M -0.6% | 147.46M -13.0% | 169.57M +49.1% | 113.70M |
Total Operating Income as Reported | 357.68M +19.4% | 299.53M +37.1% | 218.54M +2.0% | 214.25M +18.5% | 180.74M +4.5% | 172.93M +10.6% | 156.37M +2.5% | 152.49M -6.3% | 162.76M +18.2% | 137.66M |
Total Expenses | 1.97B +7.4% | 1.84B +6.1% | 1.73B +5.9% | 1.64B +15.9% | 1.41B +49.6% | 943.74M +1.5% | 930.06M +18.8% | 782.79M +15.4% | 678.14M +9.0% | 622.22M |
Net Income from Continuing and Discontinued Operation | 315.60M +20.0% | 263.03M +58.5% | 165.92M +1.0% | 164.24M +1.7% | 161.46M -17.1% | 194.82M +33.0% | 146.53M -0.6% | 147.46M -13.0% | 169.57M +49.1% | 113.70M |
Normalized Income | 315.60M +20.0% | 263.03M +58.5% | 165.92M +1.0% | 164.24M +1.7% | 161.46M -17.1% | 194.82M +33.0% | 146.53M -0.6% | 147.46M -13.0% | 169.57M +49.1% | 113.70M |
Interest Expense | 5.00M -15.8% | 5.93M -74.9% | 23.63M -16.7% | 28.38M +21.8% | 23.30M +2199.9% | 1.01M -50.0% | 2.03M | - | - | - |
Net Interest Income | -5.00M +15.8% | -5.93M +74.9% | -23.63M +16.7% | -28.38M -21.8% | -23.30M -2199.9% | -1.01M +50.0% | -2.03M | - | - | - |
EBIT | 395.31M +25.9% | 314.10M +41.6% | 221.87M +2.7% | 215.97M +18.5% | 182.28M +3.5% | 176.06M +8.8% | 161.87M +6.1% | 152.49M -6.3% | 162.76M +18.2% | 137.66M |
EBITDA | 543.18M +16.4% | 466.47M +18.8% | 392.63M +1.2% | 388.01M +18.3% | 328.12M +27.3% | 257.71M +8.0% | 238.54M +11.3% | 214.25M -0.9% | 216.15M +15.3% | 187.43M |
Reconciled Cost of Revenue | 1.16B +4.3% | 1.11B +11.5% | 994.52M +4.1% | 955.66M +22.3% | 781.65M +52.0% | 514.16M -0.0% | 514.30M +14.2% | 450.16M +12.1% | 401.51M +10.3% | 364.12M |
Reconciled Depreciation | 147.86M -3.0% | 152.37M -10.8% | 170.77M -0.7% | 172.04M +18.0% | 145.84M +78.6% | 81.66M +6.5% | 76.67M +24.1% | 61.76M +15.7% | 53.40M +7.3% | 49.77M |
Net Income from Continuing Operation Net Minority Interest | 315.60M +20.0% | 263.03M +58.5% | 165.92M +1.0% | 164.24M +1.7% | 161.46M -17.1% | 194.82M +33.0% | 146.53M -0.6% | 147.46M -13.0% | 169.57M +49.1% | 113.70M |
Normalized EBITDA | 543.18M +16.4% | 466.47M +18.8% | 392.63M +1.2% | 388.01M +18.3% | 328.12M +27.3% | 257.71M +8.0% | 238.54M +11.3% | 214.25M -0.9% | 216.15M +15.3% | 187.43M |
Tax Rate for Calcs | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Weighted Average Shares (diluted) | 43.81M +0.7% | 43.50M +1.7% | 42.77M +0.9% | 42.40M +0.4% | 42.24M +1.7% | 41.53M +3.5% | 40.10M -0.0% | 40.12M +2.2% | 39.25M +0.7% | 38.96M |