Total Revenue | 6.05B +27.0% | 4.77B +30.1% | 3.67B +63.6% | 2.24B +72.9% | 1.30B +110.9% | 614.53M +90.0% | 323.41M +42.9% | 226.28M +17.9% | 191.84M |
Operating Revenue | 5.63B +27.7% | 4.41B +32.7% | 3.32B +79.2% | 1.85B +49.2% | 1.24B +102.3% | 614.53M +90.0% | 323.41M +47.6% | 219.13M +15.5% | 189.78M |
Weighted Average Shares (basic) | 495.90M +2.9% | 482.00M +4.2% | 462.60M +6.1% | 436.07M +8.3% | 402.49M +31.7% | 305.59M +65.5% | 184.60M 0.0% | 184.60M 0.0% | 184.60M |
Diluted EPS | 0.01 +101.0% | -1.05 +39.3% | -1.73 +45.3% | -3.16 +16.4% | -3.78 +6.2% | -4.03 -423.4% | -0.77 -87.8% | -0.41 +2.4% | -0.42 |
Basic EPS | 0.01 +101.0% | -1.05 +39.3% | -1.73 +45.3% | -3.16 +16.4% | -3.78 +6.2% | -4.03 -423.4% | -0.77 -87.8% | -0.41 +2.4% | -0.42 |
Equity in Earnings of Affiliates, Net of Tax | 971.0K +307.5% | -468.0K +34.9% | -719.0K +75.2% | -2.90M -206.5% | 2.72M +580.2% | -566.0K -18.2% | -479.0K | - | - |
Other Income Expense | 42.77M +250.3% | -28.46M +50.7% | -57.77M -215.3% | 50.10M +19.2% | 42.02M +110.8% | -387.56M -13018.8% | 3.00M | - | -607.0K |
Other Non-operating Income (expense) | 38.02M +261.7% | -23.51M -10397.3% | -224.0K -101.1% | 20.70M +73.2% | 11.95M +103.1% | -387.56M -13018.8% | 3.00M | - | -607.0K |
Gain on Sale of Securities | 4.75M +196.0% | -4.95M +91.4% | -57.54M -295.8% | 29.40M -2.2% | 30.07M +107.8% | -387.56M | - | - | - |
Other General and Administrative | 673.60M -11.8% | 764.10M +26.0% | 606.57M -20.6% | 763.72M -7.8% | 828.33M +85.2% | 447.37M +258.3% | 124.87M +64.5% | 75.90M +34.5% | 56.45M |
Cost of Revenue | 3.56B +20.6% | 2.95B +28.7% | 2.29B +54.4% | 1.48B +86.9% | 794.16M +129.1% | 346.59M +233.6% | 103.89M +113.4% | 48.69M +53.4% | 31.75M |
Gross Profit | 2.50B +37.4% | 1.82B +32.3% | 1.37B +81.6% | 756.19M +50.7% | 501.86M +87.3% | 267.94M +22.1% | 219.52M +23.6% | 177.59M +10.9% | 160.09M |
Operating Expense | 2.51B +3.6% | 2.43B +12.2% | 2.16B -4.7% | 2.27B +9.9% | 2.06B +85.7% | 1.11B +203.6% | 366.07M +43.9% | 254.37M +9.0% | 233.29M |
Selling General and Administrative | 2.05B +1.2% | 2.03B +12.3% | 1.81B -7.3% | 1.95B +7.7% | 1.81B +92.0% | 942.57M +203.9% | 310.14M +40.0% | 221.48M +3.9% | 213.08M |
General and Administrative Expense | 673.60M -11.8% | 764.10M +26.0% | 606.57M -20.6% | 763.72M -7.8% | 828.33M +85.2% | 447.37M +258.3% | 124.87M +64.5% | 75.90M +34.5% | 56.45M |
Selling and Marketing Expense | 1.38B +9.1% | 1.26B +5.3% | 1.20B +1.2% | 1.19B +20.8% | 981.50M +98.2% | 495.19M +167.3% | 185.27M +27.3% | 145.58M -7.1% | 156.63M |
Research and Development | 459.91M +15.8% | 397.11M +11.8% | 355.16M +11.6% | 318.25M +25.5% | 253.66M +50.4% | 168.63M +201.5% | 55.93M +70.1% | 32.88M +62.7% | 20.21M |
Operating Income | -15.82M +97.4% | -609.00M +22.8% | -789.23M +47.8% | -1.51B +3.2% | -1.56B -85.2% | -843.26M -475.4% | -146.54M -90.9% | -76.78M -4.9% | -73.20M |
Net Non Operating Interest Income Expense | -19.94M -145.0% | 44.30M -20.5% | 55.74M +198.0% | 18.70M +855.6% | 1.96M +282.9% | -1.07M -179.4% | 1.35M +102.4% | 666.0K +143.2% | -1.54M |
Total Other Finance Cost | 19.94M | - | - | -18.70M -855.6% | -1.96M -282.9% | 1.07M +179.4% | -1.35M -102.4% | -666.0K -143.2% | 1.54M |
Non-operating Interest Income | - | 47.26M -19.1% | 58.42M +173.6% | 21.35M +425.2% | 4.07M | - | 1.35M | - | - |
Non-operating Interest Expense | - | 2.96M +10.5% | 2.68M +1.1% | 2.65M +25.7% | 2.11M +97.1% | 1.07M | - | - | - |
Pre-tax Income | 7.01M +101.2% | -593.16M +25.0% | -791.25M +45.2% | -1.44B +4.9% | -1.52B -23.2% | -1.23B -766.3% | -142.20M -86.8% | -76.11M -1.0% | -75.35M |
Equity in Earnings of Affiliates | - | - | - | - | - | - | 3.00M | - | - |
Provision for Income Taxes | 4.27M +105.0% | -86.34M -949.0% | 10.17M +115.0% | -67.87M -920.7% | 8.27M +1429.4% | -622.0K -1172.4% | 58.0K -44.8% | 105.0K -50.0% | 210.0K |
Net Income Common Stockholders | -4.03M +99.2% | -507.29M +36.8% | -802.14M +41.8% | -1.38B +9.5% | -1.52B -23.7% | -1.23B -763.0% | -142.73M -87.3% | -76.22M +1.1% | -77.07M |
Net Income | 3.71M +100.7% | -507.29M +36.8% | -802.14M +41.8% | -1.38B +9.5% | -1.52B -23.7% | -1.23B -763.0% | -142.73M -87.3% | -76.22M -0.9% | -75.56M |
Net Income Including Non-Controlling Interests | 3.71M +100.7% | -507.29M +36.8% | -802.14M +41.8% | -1.38B +9.5% | -1.52B -23.7% | -1.23B -763.0% | -142.73M -87.3% | -76.22M -0.9% | -75.56M |
Net Income from Continuing Operations | 3.71M +100.7% | -507.29M +36.8% | -802.14M +41.8% | -1.38B +9.5% | -1.52B -23.7% | -1.23B -763.0% | -142.73M -87.3% | -76.22M -0.9% | -75.56M |
Otherunder Preferred Stock Dividend | 7.74M | - | - | - | - | - | 992.0K +46.3% | 678.0K -55.2% | 1.51M |
Diluted NI Available to Com Stockholders | -4.03M +99.2% | -507.29M +36.8% | -802.14M +41.8% | -1.38B +9.5% | -1.52B -23.7% | -1.23B -763.0% | -142.73M -87.3% | -76.22M +1.1% | -77.07M |
Total Operating Income as Reported | -15.82M +97.4% | -609.00M +22.8% | -789.23M +47.8% | -1.51B +3.2% | -1.56B -85.2% | -843.26M -475.4% | -146.54M -90.9% | -76.78M -4.9% | -73.20M |
Total Expenses | 6.07B +12.9% | 5.38B +20.7% | 4.45B +18.7% | 3.75B +31.3% | 2.86B +96.0% | 1.46B +210.2% | 469.95M +55.1% | 303.06M +14.3% | 265.04M |
Net Income from Continuing and Discontinued Operation | 3.71M +100.7% | -507.29M +36.8% | -802.14M +41.8% | -1.38B +9.5% | -1.52B -23.7% | -1.23B -763.0% | -142.73M -87.3% | -76.22M -0.9% | -75.56M |
Normalized Income | -40.1K +100.0% | -503.06M +33.5% | -756.68M +46.2% | -1.41B +9.0% | -1.55B -83.0% | -844.47M -491.6% | -142.73M -87.3% | -76.22M -0.9% | -75.56M |
Net Interest Income | -19.94M -145.0% | 44.30M -20.5% | 55.74M +198.0% | 18.70M +855.6% | 1.96M +282.9% | -1.07M -179.4% | 1.35M +102.4% | 666.0K +143.2% | -1.54M |
EBIT | -15.82M +97.3% | -590.20M +25.2% | -788.57M +45.2% | -1.44B +5.0% | -1.52B -79.7% | -843.26M -475.4% | -146.54M -90.9% | -76.78M -4.9% | -73.20M |
EBITDA | 259.67M +181.3% | -319.35M +45.6% | -586.65M +53.8% | -1.27B +8.8% | -1.39B -82.1% | -765.85M -476.2% | -132.91M -91.8% | -69.28M -3.6% | -66.90M |
Reconciled Cost of Revenue | 3.56B +20.6% | 2.95B +28.7% | 2.29B +54.4% | 1.48B +86.9% | 794.16M +129.1% | 346.59M +233.6% | 103.89M +113.4% | 48.69M +53.4% | 31.75M |
Reconciled Depreciation | 275.49M +1.7% | 270.85M +34.1% | 201.92M +19.3% | 169.25M +39.7% | 121.14M +56.5% | 77.41M +467.7% | 13.64M +81.8% | 7.50M +19.0% | 6.30M |
Net Income from Continuing Operation Net Minority Interest | 3.71M +100.7% | -507.29M +36.8% | -802.14M +41.8% | -1.38B +9.5% | -1.52B -23.7% | -1.23B -763.0% | -142.73M -87.3% | -76.22M -0.9% | -75.56M |
Total Unusual Items Excluding Goodwill | 4.75M +196.0% | -4.95M +91.4% | -57.54M -295.8% | 29.40M -2.2% | 30.07M +107.8% | -387.56M | - | - | - |
Interest Income | - | 47.26M -19.1% | 58.42M +173.6% | 21.35M +425.2% | 4.07M | - | 1.35M | - | - |
Total Unusual Items | 4.75M +196.0% | -4.95M +91.4% | -57.54M -295.8% | 29.40M -2.2% | 30.07M +107.8% | -387.56M | - | - | - |
Interest Expense | - | 2.96M +10.5% | 2.68M +1.1% | 2.65M +25.7% | 2.11M +97.1% | 1.07M | - | - | - |
Normalized EBITDA | 254.92M +181.1% | -314.40M +40.6% | -529.11M +59.3% | -1.30B +8.7% | -1.42B -276.6% | -378.28M -184.6% | -132.91M -91.8% | -69.28M -3.6% | -66.90M |
Tax Rate for Calcs | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 996.9K +238.5% | -719.8K +94.0% | -12.08M -974.0% | 1.38M -83.0% | 8.12M +4248.2% | -195.7K | - | - | - |
Weighted Average Shares (diluted) | 495.90M +2.9% | 482.00M +4.2% | 462.60M +6.1% | 436.07M +8.3% | 402.49M +31.7% | 305.59M +65.5% | 184.60M 0.0% | 184.60M 0.0% | 184.60M |
