Total Revenue | 955.22M +25.8% | 759.25M +30.9% | 579.91M +36.7% | 424.34M +68.0% | 252.65M +66.0% | 152.18M +87.3% | 81.23M |
Operating Revenue | 955.22M +25.8% | 759.25M +30.9% | 579.91M +36.7% | 424.34M +68.0% | 252.65M +66.0% | 152.18M +87.3% | 81.23M |
Total Unusual Items Excluding Goodwill | -19.46M -306.7% | 9.42M +180.3% | -11.73M -151.2% | 22.93M +178.7% | -29.14M | - | - |
Total Unusual Items | -19.46M -306.7% | 9.42M +180.3% | -11.73M -151.2% | 22.93M +178.7% | -29.14M | - | - |
Normalized EBITDA | -39.67M +71.9% | -141.15M +16.6% | -169.18M +26.0% | -228.75M -132.0% | -98.61M +53.8% | -213.66M -66.4% | -128.37M |
Tax Rate for Calcs | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -7.79M -306.7% | 3.77M +252.9% | -2.46M -151.2% | 4.82M +1936.0% | -262.3K | 0 | 0 |
Noncontrolling Interests | 2.61M -6.6% | 2.79M -27.6% | 3.86M -54.0% | 8.38M +246.2% | 2.42M | 0 | 0 |
Equity in Earnings of Affiliates, Net of Tax | 0 | 0 +100.0% | -3.82M -54.9% | -2.47M | 0 | 0 | - |
Cost of Revenue | 120.74M +41.8% | 85.14M +42.6% | 59.71M +15.5% | 51.68M +72.4% | 29.98M +62.4% | 18.46M +96.9% | 9.38M |
Gross Profit | 834.48M +23.8% | 674.11M +29.6% | 520.20M +39.6% | 372.66M +67.4% | 222.67M +66.5% | 133.71M +86.1% | 71.85M |
Operating Expense | 904.96M +10.8% | 816.82M +15.4% | 707.64M +21.2% | 584.07M +66.1% | 351.63M +1.2% | 347.60M +73.6% | 200.22M |
Selling General and Administrative | 630.39M +9.2% | 577.17M +13.9% | 506.80M +18.4% | 427.92M +68.2% | 254.41M +5.6% | 240.95M +71.1% | 140.85M |
General and Administrative Expense | 195.66M +1.4% | 192.88M +28.2% | 150.41M +27.5% | 117.93M +85.3% | 63.65M -26.7% | 86.87M +108.7% | 41.63M |
Other General and Administrative | 195.66M +1.4% | 192.88M +28.2% | 150.41M +27.5% | 117.93M +85.3% | 63.65M -26.7% | 86.87M +108.7% | 41.63M |
Selling and Marketing Expense | 434.73M +13.1% | 384.30M +7.8% | 356.39M +15.0% | 309.99M +62.5% | 190.75M +23.8% | 154.09M +55.3% | 99.22M |
Research and Development | 274.57M +14.6% | 239.65M +19.3% | 200.84M +28.6% | 156.14M +60.6% | 97.22M -8.8% | 106.64M +79.6% | 59.36M |
Operating Income | -70.48M +50.6% | -142.72M +23.9% | -187.44M +11.3% | -211.41M -63.9% | -128.96M +39.7% | -213.88M -66.6% | -128.37M |
Net Non Operating Interest Income Expense | 45.71M -4.2% | 47.73M +22.0% | 39.11M +169.8% | 14.50M +1869.6% | 736.0K -31.2% | 1.07M -70.5% | 3.63M |
Non-operating Interest Income | 45.71M -4.2% | 47.73M +22.0% | 39.11M +169.8% | 14.50M +1869.6% | 736.0K -31.2% | 1.07M -70.5% | 3.63M |
Other Income Expense | -23.29M -353.5% | 9.19M +175.1% | -12.24M -156.6% | 21.62M +170.1% | -30.85M -231.5% | 23.45M +588.6% | -4.80M |
Gain on Sale of Securities | -19.46M -306.7% | 9.42M +428.0% | -2.87M -156.0% | 5.13M +117.6% | -29.14M | - | - |
Special Income Charges | 0 | 0 +100.0% | -8.86M -149.8% | 17.80M | 0 | - | - |
Equity in Earnings of Affiliates | - | - | - | -2.47M | 0 | 0 | - |
Write-offs | 0 | 0 -100.0% | 8.86M | 0 | 0 | - | - |
Gain on Sale of Business | - | 0 | 0 -100.0% | 17.80M | 0 | - | - |
Other Non-operating Income (expense) | -3.83M -1570.7% | -229.0K +55.3% | -512.0K +60.9% | -1.31M +23.5% | -1.71M -107.3% | 23.45M +588.6% | -4.80M |
Pre-tax Income | -48.06M +44.0% | -85.79M +46.6% | -160.57M +8.4% | -175.29M -10.2% | -159.07M +16.0% | -189.36M -46.2% | -129.54M |
Provision for Income Taxes | 10.50M +113.7% | -76.67M -128.9% | 265.14M +6479.3% | 4.03M +366.7% | -1.51M -153.4% | 2.83M +136.0% | 1.20M |
Net Income Common Stockholders | -55.96M -784.5% | -6.33M +98.5% | -425.68M -145.5% | -173.41M -11.8% | -155.14M +19.3% | -192.19M -47.0% | -130.74M |
Net Income | -55.96M -784.5% | -6.33M +98.5% | -425.68M -145.5% | -173.41M -11.8% | -155.14M +19.3% | -192.19M -47.0% | -130.74M |
Net Income Including Non-Controlling Interests | -58.56M -542.2% | -9.12M +97.9% | -429.54M -136.3% | -181.79M -15.4% | -157.56M +18.0% | -192.19M -47.0% | -130.74M |
Net Income from Continuing Operations | -58.56M -542.2% | -9.12M +97.9% | -429.54M -136.3% | -181.79M -15.4% | -157.56M +18.0% | -192.19M -47.0% | -130.74M |
Diluted NI Available to Com Stockholders | -55.96M -784.5% | -6.33M +98.5% | -425.68M -145.5% | -173.41M -11.8% | -155.14M +19.3% | -192.19M -47.0% | -130.74M |
Basic EPS | -0.34 | - | -2.75 -137.1% | -1.16 +40.5% | -1.95 -34.5% | -1.45 -46.5% | -0.99 |
Diluted EPS | -0.34 | - | -2.75 -137.1% | -1.16 +40.5% | -1.95 -34.5% | -1.45 -46.5% | -0.99 |
Weighted Average Shares (basic) | 166.79M | - | 154.28M +4.0% | 148.41M +86.1% | 79.75M -39.8% | 132.49M 0.0% | 132.49M |
Weighted Average Shares (diluted) | 166.79M | - | 154.28M +4.0% | 148.41M +86.1% | 79.75M -39.8% | 132.49M 0.0% | 132.49M |
Total Operating Income as Reported | -70.48M +50.6% | -142.72M +23.9% | -187.44M +11.3% | -211.41M -63.9% | -128.96M +39.7% | -213.88M -66.6% | -128.37M |
Total Expenses | 1.03B +13.7% | 901.96M +17.5% | 767.35M +20.7% | 635.75M +66.6% | 381.61M +4.2% | 366.06M +74.7% | 209.59M |
Net Income from Continuing and Discontinued Operation | -55.96M -784.5% | -6.33M +98.5% | -425.68M -145.5% | -173.41M -11.8% | -155.14M +19.3% | -192.19M -47.0% | -130.74M |
Normalized Income | -44.28M -269.7% | -11.98M +97.1% | -416.41M -117.4% | -191.52M -51.7% | -126.26M +34.3% | -192.19M -47.0% | -130.74M |
Interest Income | 45.71M -4.2% | 47.73M +22.0% | 39.11M +169.8% | 14.50M +1869.6% | 736.0K -31.2% | 1.07M -70.5% | 3.63M |
Net Interest Income | 45.71M -4.2% | 47.73M +22.0% | 39.11M +169.8% | 14.50M +1869.6% | 736.0K -31.2% | 1.07M -70.5% | 3.63M |
EBIT | -70.48M +50.6% | -142.72M +23.9% | -187.44M +11.3% | -211.41M -63.9% | -128.96M +39.7% | -213.88M -66.6% | -128.37M |
EBITDA | -59.14M +55.1% | -131.73M +27.2% | -180.91M +12.1% | -205.82M -61.1% | -127.75M +40.2% | -213.66M -66.4% | -128.37M |
Reconciled Cost of Revenue | 120.74M +41.8% | 85.14M +42.6% | 59.71M +15.5% | 51.68M +72.4% | 29.98M +62.4% | 18.46M +96.9% | 9.38M |
Reconciled Depreciation | 11.35M +3.3% | 10.99M +68.1% | 6.54M +16.8% | 5.59M +363.0% | 1.21M +444.1% | 222.0K | 0 |
Net Income from Continuing Operation Net Minority Interest | -55.96M -784.5% | -6.33M +98.5% | -425.68M -145.5% | -173.41M -11.8% | -155.14M +19.3% | -192.19M -47.0% | -130.74M |