Total Revenue | 13.72B +27.9% | 10.72B +24.2% | 8.63B +31.2% | 6.58B +34.7% | 4.89B +69.4% | 2.89B +226.1% | 885.00M +204.1% | 291.00M |
Operating Revenue | 13.72B +27.9% | 10.72B +24.2% | 8.63B +31.2% | 6.58B +34.7% | 4.89B +69.4% | 2.89B +229.5% | 876.00M +210.6% | 282.00M |
Tax Effect of Unusual Items | -14.9K | - | -420.0K +79.4% | -2.04M | - | - | - | - |
Noncontrolling Interests | 3.00M -50.0% | 6.00M -14.3% | 7.00M +133.3% | 3.00M | - | - | - | - |
Special Income Charges | -2.00M | - | -2.00M +97.8% | -92.00M | - | - | - | - |
Restructuring and Mergers Acquisition | 2.00M | - | 2.00M -97.8% | 92.00M | - | - | - | - |
Depreciation Amortization Depletion | 747.00M +33.2% | 561.00M +10.2% | 509.00M +37.9% | 369.00M +136.5% | 156.00M +30.0% | 120.00M +275.0% | 32.00M +255.6% | 9.00M |
Depreciation and amortization | 747.00M +33.2% | 561.00M +10.2% | 509.00M +37.9% | 369.00M +136.5% | 156.00M +30.0% | 120.00M +275.0% | 32.00M +255.6% | 9.00M |
Research and Development | 1.43B +22.5% | 1.17B +16.5% | 1.00B +21.0% | 829.00M +92.8% | 430.00M +34.0% | 321.00M +200.0% | 107.00M +109.8% | 51.00M |
Cost of Revenue | 6.74B +21.6% | 5.54B +20.8% | 4.59B +27.9% | 3.59B +53.5% | 2.34B +70.9% | 1.37B +161.6% | 523.00M +129.4% | 228.00M |
Gross Profit | 6.98B +34.7% | 5.18B +28.0% | 4.05B +35.1% | 3.00B +17.5% | 2.55B +68.0% | 1.52B +319.3% | 362.00M +474.6% | 63.00M |
Operating Expense | 6.25B +19.9% | 5.22B +12.9% | 4.62B +14.8% | 4.03B +34.1% | 3.00B +53.6% | 1.95B +99.8% | 978.00M +258.2% | 273.00M |
Selling General and Administrative | 4.08B +16.8% | 3.49B +12.2% | 3.11B +10.0% | 2.83B +17.1% | 2.42B +59.7% | 1.51B +80.3% | 839.00M +293.9% | 213.00M |
General and Administrative Expense | 1.60B +10.2% | 1.45B +17.6% | 1.24B +7.7% | 1.15B +43.9% | 797.00M +43.3% | 556.00M +126.9% | 245.00M +214.1% | 78.00M |
Other General and Administrative | 1.60B +10.2% | 1.45B +17.6% | 1.24B +7.7% | 1.15B +43.9% | 797.00M +43.3% | 556.00M +126.9% | 245.00M +214.1% | 78.00M |
Selling and Marketing Expense | 2.48B +21.6% | 2.04B +8.6% | 1.88B +11.5% | 1.68B +3.9% | 1.62B +69.2% | 957.00M +61.1% | 594.00M +340.0% | 135.00M |
Operating Income | 725.00M +2007.9% | -38.00M +93.4% | -577.00M +44.1% | -1.03B -128.3% | -452.00M -3.7% | -436.00M +29.2% | -616.00M -193.3% | -210.00M |
Net Non Operating Interest Income Expense | 211.00M +6.0% | 199.00M +30.9% | 152.00M +406.7% | 30.00M +372.7% | -11.00M +56.0% | -25.00M -238.9% | 18.00M +200.0% | 6.00M |
Non-operating Interest Income | 211.00M +6.0% | 199.00M | - | 32.00M +966.7% | 3.00M -57.1% | 7.00M -61.1% | 18.00M +157.1% | 7.00M |
Total Other Finance Cost | - | - | -152.00M -406.7% | -30.00M -372.7% | 11.00M | - | - | - |
Non-operating Interest Expense | - | - | - | 2.00M -85.7% | 14.00M -56.3% | 32.00M | - | 1.00M |
Other Income Expense | 3.00M +160.0% | -5.00M +95.4% | -109.00M +72.5% | -397.00M | - | 3.00M +104.4% | -68.00M | - |
Other Non-operating Income (expense) | 5.00M +200.0% | -5.00M +95.3% | -107.00M +64.9% | -305.00M | - | 3.00M +104.4% | -68.00M | - |
Pre-tax Income | 939.00M +501.9% | 156.00M +129.2% | -534.00M +61.8% | -1.40B -202.2% | -463.00M -1.1% | -458.00M +31.2% | -666.00M -226.5% | -204.00M |
Otherunder Preferred Stock Dividend | - | - | - | - | - | - | - | 3.00M |
Provision for Income Taxes | 7.00M -82.1% | 39.00M +25.8% | 31.00M +200.0% | -31.00M -720.0% | 5.00M +66.7% | 3.00M +200.0% | 1.00M | - |
Net Income Common Stockholders | 935.00M +660.2% | 123.00M +122.0% | -558.00M +59.1% | -1.36B -191.7% | -468.00M -1.5% | -461.00M +31.0% | -668.00M -222.7% | -207.00M |
Net Income | 935.00M +660.2% | 123.00M +122.0% | -558.00M +59.1% | -1.36B -191.7% | -468.00M -1.5% | -461.00M +30.9% | -667.00M -227.0% | -204.00M |
Net Income Including Non-Controlling Interests | 932.00M +696.6% | 117.00M +120.7% | -565.00M +58.7% | -1.37B -192.3% | -468.00M -1.5% | -461.00M +30.9% | -667.00M -227.0% | -204.00M |
Net Income from Continuing Operations | 932.00M +696.6% | 117.00M +120.7% | -565.00M +58.7% | -1.37B -192.3% | -468.00M -1.5% | -461.00M +30.9% | -667.00M -227.0% | -204.00M |
Preferred Stock Dividends | - | - | - | - | - | - | 1.00M | - |
Diluted NI Available to Com Stockholders | 935.00M +660.2% | 123.00M +122.0% | -558.00M +59.1% | -1.36B -191.7% | -468.00M -1.5% | -461.00M +31.0% | -668.00M -222.7% | -207.00M |
Total Operating Income as Reported | 723.00M +2002.6% | -38.00M +93.4% | -579.00M +48.5% | -1.12B -148.7% | -452.00M -3.7% | -436.00M +29.2% | -616.00M -193.3% | -210.00M |
Basic EPS | - | 0.3 +121.1% | -1.42 +61.4% | -3.68 -164.7% | -1.39 +81.2% | -7.39 -213.1% | -2.36 -223.3% | -0.73 |
Total Expenses | 12.99B +20.7% | 10.76B +16.8% | 9.21B +21.0% | 7.62B +42.6% | 5.34B +60.7% | 3.32B +121.3% | 1.50B +199.6% | 501.00M |
Diluted EPS | - | 0.29 +120.4% | -1.42 +61.4% | -3.68 -164.7% | -1.39 +81.2% | -7.39 -213.1% | -2.36 -223.3% | -0.73 |
Net Income from Continuing and Discontinued Operation | 935.00M +660.2% | 123.00M +122.0% | -558.00M +59.1% | -1.36B -191.7% | -468.00M -1.5% | -461.00M +30.9% | -667.00M -227.0% | -204.00M |
Weighted Average Shares (basic) | - | 411.55M +4.7% | 392.95M +5.8% | 371.41M +10.3% | 336.85M +439.9% | 62.39M -78.0% | 283.14M 0.0% | 283.14M |
Normalized Income | 936.99M +661.8% | 123.00M +122.1% | -556.42M +56.4% | -1.28B -172.4% | -468.00M -1.5% | -461.00M +30.9% | -667.00M -227.0% | -204.00M |
Weighted Average Shares (diluted) | - | 430.24M +9.5% | 392.95M +5.8% | 371.41M +10.3% | 336.85M +439.9% | 62.39M -78.0% | 283.14M 0.0% | 283.14M |
Interest Income | 211.00M +6.0% | 199.00M | - | 32.00M +966.7% | 3.00M -57.1% | 7.00M -61.1% | 18.00M +157.1% | 7.00M |
Net Interest Income | 211.00M +6.0% | 199.00M +30.9% | 152.00M +406.7% | 30.00M +372.7% | -11.00M +56.0% | -25.00M -238.9% | 18.00M +200.0% | 6.00M |
EBIT | 725.00M +2007.9% | -38.00M +93.4% | -577.00M +44.1% | -1.03B -128.3% | -452.00M -6.1% | -426.00M +36.0% | -666.00M -228.1% | -203.00M |
EBITDA | 1.47B +181.5% | 523.00M +869.1% | -68.00M +89.7% | -663.00M -124.0% | -296.00M +3.3% | -306.00M +51.7% | -634.00M -226.8% | -194.00M |
Reconciled Cost of Revenue | 6.74B +21.6% | 5.54B +20.8% | 4.59B +27.9% | 3.59B +53.5% | 2.34B +70.9% | 1.37B +161.6% | 523.00M +129.4% | 228.00M |
Reconciled Depreciation | 747.00M +33.2% | 561.00M +10.2% | 509.00M +37.9% | 369.00M +136.5% | 156.00M +30.0% | 120.00M +275.0% | 32.00M +255.6% | 9.00M |
Interest Expense | - | - | - | 2.00M -85.7% | 14.00M -56.3% | 32.00M | - | 1.00M |
Net Income from Continuing Operation Net Minority Interest | 935.00M +660.2% | 123.00M +122.0% | -558.00M +59.1% | -1.36B -191.7% | -468.00M -1.5% | -461.00M +30.9% | -667.00M -227.0% | -204.00M |
Total Unusual Items Excluding Goodwill | -2.00M | - | -2.00M +97.8% | -92.00M | - | - | - | - |
Total Unusual Items | -2.00M | - | -2.00M +97.8% | -92.00M | - | - | - | - |
Normalized EBITDA | 1.47B +181.8% | 523.00M +892.4% | -66.00M +88.4% | -571.00M -92.9% | -296.00M +3.3% | -306.00M +51.7% | -634.00M -226.8% | -194.00M |
Tax Rate for Calcs | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | - |