Total Revenue | 3.18B +10.6% | 2.88B +23.6% | 2.33B +20.2% | 1.94B +14.9% | 1.69B +13.6% | 1.48B +2.4% | 1.45B -11.0% | 1.63B -5.7% | 1.73B +7.9% | 1.60B |
Operating Revenue | 3.18B +10.6% | 2.88B +23.6% | 2.33B +20.2% | 1.94B +14.9% | 1.69B +13.6% | 1.48B +2.4% | 1.45B -11.0% | 1.63B -5.7% | 1.73B +7.9% | 1.60B |
Total Unusual Items | -24.70M +65.3% | -71.10M | 0 +100.0% | -1.70M +26.1% | -2.30M +74.7% | -9.10M | 0 +100.0% | -53.50M +79.4% | -259.60M | 0 |
Normalized EBITDA | 1.84B +6.9% | 1.73B +24.4% | 1.39B +33.9% | 1.04B +55.9% | 664.70M -7.9% | 721.40M +1063.2% | -74.90M -108.7% | 862.20M -19.4% | 1.07B -2.4% | 1.10B |
Tax Rate for Calcs | 0.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -5.46M +65.1% | -15.64M | 0 +100.0% | -391.0K +15.0% | -460.0K +73.4% | -1.73M | 0 +100.0% | -11.96M +88.5% | -103.84M | 0 |
Total Operating Income as Reported | 1.49B +8.4% | 1.38B +16.2% | 1.18B +20.9% | 979.70M +76.2% | 555.90M -6.4% | 593.60M +416.4% | -187.60M -123.3% | 805.40M -1.2% | 814.90M -23.2% | 1.06B |
Other Income Expense | 24.20M +137.1% | -65.30M -366.4% | -14.00M +66.6% | -41.90M -205.0% | 39.90M -0.7% | 40.20M +77.9% | 22.60M +136.9% | -61.20M +76.2% | -257.30M -23290.9% | -1.10M |
Other Non-operating Income (expense) | 48.90M +743.1% | 5.80M +141.4% | -14.00M +65.2% | -40.20M -195.3% | 42.20M -14.4% | 49.30M +118.1% | 22.60M +393.5% | -7.70M -434.8% | 2.30M +309.1% | -1.10M |
Special Income Charges | -24.70M +65.3% | -71.10M | 0 +100.0% | -1.70M +26.1% | -2.30M +74.7% | -9.10M | 0 +100.0% | -53.50M +79.4% | -259.60M | 0 |
Other Special Charges | 3.00M -95.8% | 71.10M | - | - | - | - | - | - | 210.00M | - |
Impairment of Capital Assets | 21.70M | - | - | - | - | - | - | - | - | - |
Other General and Administrative | 501.00M +15.8% | 432.80M +15.7% | 374.20M +12.3% | 333.20M +13.2% | 294.30M +21.7% | 241.80M +4.8% | 230.70M +5.9% | 217.80M +7.2% | 203.10M -3.6% | 210.70M |
Salaries and Wages | 111.50M +1.8% | 109.50M +419.0% | 21.10M -73.0% | 78.10M -27.9% | 108.30M -14.9% | 127.20M +183.9% | 44.80M +503.6% | -11.10M -117.7% | 62.70M +191.6% | 21.50M |
Cost of Revenue | 384.40M +24.1% | 309.70M +20.3% | 257.50M +69.9% | 151.60M +23.8% | 122.50M +13.3% | 108.10M -8.1% | 117.60M -40.8% | 198.70M +88.0% | 105.70M +45.4% | 72.70M |
Gross Profit | 2.80B +9.0% | 2.57B +24.0% | 2.07B +16.0% | 1.78B +14.2% | 1.56B +13.7% | 1.38B +3.3% | 1.33B -6.9% | 1.43B -11.8% | 1.62B +6.1% | 1.53B |
Operating Expense | 1.28B +14.4% | 1.12B +26.5% | 885.10M +10.0% | 805.00M -20.1% | 1.01B +28.9% | 781.60M -48.5% | 1.52B +143.5% | 623.70M +4.9% | 594.70M +28.1% | 464.40M |
Selling General and Administrative | 731.10M +14.5% | 638.60M +33.9% | 477.10M -1.0% | 482.10M +3.2% | 467.00M +10.2% | 423.90M +26.1% | 336.20M +26.5% | 265.80M -19.5% | 330.10M +4.2% | 316.80M |
General and Administrative Expense | 612.50M +12.9% | 542.30M +37.2% | 395.30M -3.9% | 411.30M +2.2% | 402.60M +9.1% | 369.00M +33.9% | 275.50M +33.3% | 206.70M -22.2% | 265.80M +14.5% | 232.20M |
Selling and Marketing Expense | 118.60M +23.2% | 96.30M +17.7% | 81.80M +15.5% | 70.80M +9.9% | 64.40M +17.3% | 54.90M -9.6% | 60.70M +2.7% | 59.10M -8.1% | 64.30M -24.0% | 84.60M |
Research and Development | 550.00M +14.3% | 481.00M +17.9% | 408.00M +26.4% | 322.90M -40.2% | 540.10M +51.0% | 357.70M -69.8% | 1.18B +230.4% | 357.90M +35.3% | 264.60M +79.3% | 147.60M |
Other Operating Expenses | - | - | - | - | - | - | - | - | 210.00M | - |
Operating Income | 1.52B +4.8% | 1.45B +22.2% | 1.18B +20.9% | 979.70M +76.2% | 555.90M -6.4% | 593.60M +416.4% | -187.60M -123.3% | 805.40M -21.4% | 1.02B -3.5% | 1.06B |
Net Non Operating Interest Income Expense | 172.50M +10.4% | 156.20M +51.1% | 103.40M +707.8% | 12.80M +773.7% | -1.90M -137.3% | 5.10M | 0 -100.0% | 14.70M +673.7% | 1.90M +575.0% | -400.0K |
Non-operating Interest Income | 192.00M -3.6% | 199.10M +22.4% | 162.70M +260.0% | 45.20M +170.7% | 16.70M -41.6% | 28.60M -35.3% | 44.20M +54.5% | 28.60M +162.4% | 10.90M +211.4% | 3.50M |
Non-operating Interest Expense | 19.50M -54.5% | 42.90M -27.7% | 59.30M +83.0% | 32.40M +74.2% | 18.60M -20.9% | 23.50M -46.8% | 44.20M +218.0% | 13.90M +54.4% | 9.00M +130.8% | 3.90M |
Pre-tax Income | 1.71B +11.4% | 1.54B +20.8% | 1.27B +34.1% | 950.60M +60.1% | 593.90M -7.0% | 638.90M +487.2% | -165.00M -121.7% | 758.90M -1.4% | 769.50M -27.4% | 1.06B |
Write-offs | - | 0 | 0 -100.0% | 1.70M -26.1% | 2.30M -74.7% | 9.10M | 0 -100.0% | 53.50M +7.9% | 49.60M | - |
Provision for Income Taxes | 379.20M +10.3% | 343.90M +18.8% | 289.50M +29.6% | 223.30M +89.1% | 118.10M -4.8% | 124.10M +305.1% | -60.50M -135.7% | 169.70M -51.7% | 351.60M +1.5% | 346.50M |
Net Income Common Stockholders | 1.33B +11.7% | 1.20B +21.4% | 984.80M +35.4% | 727.30M +52.9% | 475.80M -7.6% | 514.80M +592.6% | -104.50M -117.7% | 589.20M +41.0% | 417.90M -41.4% | 713.70M |
Net Income | 1.33B +11.7% | 1.20B +21.4% | 984.80M +35.4% | 727.30M +52.9% | 475.80M -7.6% | 514.80M +592.6% | -104.50M -117.7% | 589.20M +41.0% | 417.90M -41.4% | 713.70M |
Net Income Including Non-Controlling Interests | 1.33B +11.7% | 1.20B +21.4% | 984.80M +35.4% | 727.30M +52.9% | 475.80M -7.6% | 514.80M +592.6% | -104.50M -117.7% | 589.20M +41.0% | 417.90M -41.4% | 713.70M |
Net Income from Continuing Operations | 1.33B +11.7% | 1.20B +21.4% | 984.80M +35.4% | 727.30M +52.9% | 475.80M -7.6% | 514.80M +592.6% | -104.50M -117.7% | 589.20M +41.0% | 417.90M -41.4% | 713.70M |
Diluted NI Available to Com Stockholders | 1.33B +11.7% | 1.20B +21.4% | 984.80M +35.4% | 727.30M +52.9% | 475.80M -7.6% | 514.80M +592.6% | -104.50M -117.7% | 589.20M +41.0% | 417.90M -41.4% | 713.70M |
Basic EPS | 30.13 +14.0% | 26.44 +25.7% | 21.04 +31.7% | 15.98 +50.8% | 10.6 -9.0% | 11.65 +587.4% | -2.39 -117.7% | 13.54 +42.5% | 9.5 -41.7% | 16.29 |
Diluted EPS | 27.86 +13.1% | 24.64 +24.4% | 19.81 +32.1% | 15 +49.1% | 10.06 -12.8% | 11.54 +582.8% | -2.39 -117.8% | 13.39 +43.8% | 9.31 -39.0% | 15.25 |
Weighted Average Shares (basic) | 44.30M -2.0% | 45.20M -3.4% | 46.80M +2.9% | 45.50M +1.3% | 44.90M +1.6% | 44.20M +0.9% | 43.80M +0.7% | 43.50M -1.1% | 44.00M +0.5% | 43.80M |
Weighted Average Shares (diluted) | 47.90M -1.2% | 48.50M -2.4% | 49.70M +2.5% | 48.50M +2.5% | 47.30M +6.1% | 44.60M +1.8% | 43.80M -0.5% | 44.00M -2.0% | 44.90M -4.1% | 46.80M |
Total Expenses | 1.67B +16.5% | 1.43B +25.1% | 1.14B +19.4% | 956.60M -15.3% | 1.13B +27.0% | 889.70M -45.6% | 1.64B +99.0% | 822.40M +17.4% | 700.40M +30.4% | 537.10M |
Net Income from Continuing and Discontinued Operation | 1.33B +11.7% | 1.20B +21.4% | 984.80M +35.4% | 727.30M +52.9% | 475.80M -7.6% | 514.80M +592.6% | -104.50M -117.7% | 589.20M +41.0% | 417.90M -41.4% | 713.70M |
Normalized Income | 1.35B +8.3% | 1.25B +27.0% | 984.80M +35.2% | 728.61M +52.5% | 477.64M -8.5% | 522.17M +599.7% | -104.50M -116.6% | 630.74M +9.9% | 573.66M -19.6% | 713.70M |
Interest Income | 192.00M -3.6% | 199.10M +22.4% | 162.70M +260.0% | 45.20M +170.7% | 16.70M -41.6% | 28.60M -35.3% | 44.20M +54.5% | 28.60M +162.4% | 10.90M +211.4% | 3.50M |
Interest Expense | 19.50M -54.5% | 42.90M -27.7% | 59.30M +83.0% | 32.40M +74.2% | 18.60M -20.9% | 23.50M -46.8% | 44.20M +218.0% | 13.90M +54.4% | 9.00M +130.8% | 3.90M |
Net Interest Income | 172.50M +10.4% | 156.20M +51.1% | 103.40M +707.8% | 12.80M +773.7% | -1.90M -137.3% | 5.10M | 0 -100.0% | 14.70M +673.7% | 1.90M +575.0% | -400.0K |
EBIT | 1.73B +9.6% | 1.58B +18.6% | 1.33B +35.7% | 983.00M +60.5% | 612.50M -7.5% | 662.40M +648.3% | -120.80M -115.6% | 772.80M -0.7% | 778.50M -26.8% | 1.06B |
EBITDA | 1.82B +9.9% | 1.65B +19.3% | 1.39B +34.1% | 1.03B +56.1% | 662.40M -7.0% | 712.30M +1051.0% | -74.90M -109.3% | 808.70M -0.1% | 809.50M -26.1% | 1.10B |
Reconciled Cost of Revenue | 384.40M +24.1% | 309.70M +20.3% | 257.50M +69.9% | 151.60M +23.8% | 122.50M +13.3% | 108.10M -8.1% | 117.60M -40.8% | 198.70M +88.0% | 105.70M +45.4% | 72.70M |
Reconciled Depreciation | 85.60M +18.1% | 72.50M +36.3% | 53.20M +3.7% | 51.30M +2.8% | 49.90M 0.0% | 49.90M +8.7% | 45.90M +27.9% | 35.90M +15.8% | 31.00M -1.9% | 31.60M |
Net Income from Continuing Operation Net Minority Interest | 1.33B +11.7% | 1.20B +21.4% | 984.80M +35.4% | 727.30M +52.9% | 475.80M -7.6% | 514.80M +592.6% | -104.50M -117.7% | 589.20M +41.0% | 417.90M -41.4% | 713.70M |
Total Unusual Items Excluding Goodwill | -24.70M +65.3% | -71.10M | 0 +100.0% | -1.70M +26.1% | -2.30M +74.7% | -9.10M | 0 +100.0% | -53.50M +79.4% | -259.60M | 0 |