Total Revenue | 3.03B +45.8% | 2.08B +10.7% | 1.88B +56.1% | 1.20B +66.9% | 720.77M +73.5% | 415.51M +19.4% | 348.08M |
Operating Revenue | 3.01B +45.9% | 2.06B +10.7% | 1.86B +56.6% | 1.19B +65.4% | 718.89M +73.4% | 414.67M +19.3% | 347.60M |
Normalized EBITDA | 562.13M +1850.1% | 28.83M +107.5% | -385.48M -43.8% | -268.01M -31.2% | -204.35M -259.1% | -56.90M -133.0% | 172.25M |
Tax Rate for Calcs | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 3.13M -14.1% | 3.64M +3325.0% | -113.0K -2567.2% | 4.6K +107.7% | -59.7K -22.4% | -48.8K +99.9% | -37.62M |
Total Unusual Items | 47.37M +225.0% | 14.58M +3325.0% | -452.0K -102.2% | 20.86M +257.1% | -13.28M +48.3% | -25.70M +82.9% | -150.48M |
Total Unusual Items Excluding Goodwill | 47.37M +225.0% | 14.58M +3325.0% | -452.0K -102.2% | 20.86M +257.1% | -13.28M +48.3% | -25.70M +82.9% | -150.48M |
Equity in Earnings of Affiliates, Net of Tax | -74.0K -469.2% | -13.0K +71.1% | -45.0K 0.0% | -45.0K +46.4% | -84.0K -2000.0% | -4.0K | - |
Other Income Expense | 231.93M +1816.7% | 12.10M +2995.0% | -418.0K -102.2% | 18.70M +242.1% | -13.16M +50.4% | -26.52M +82.4% | -150.45M |
Other Non-operating Income (expense) | 184.57M +7554.2% | -2.48M -7382.4% | 34.0K +101.6% | -2.16M -1931.4% | 118.0K +114.3% | -828.0K -2771.0% | 31.0K |
Special Income Charges | 45.21M | - | - | - | 0 | 0 +100.0% | -160.10M |
Other Special Charges | -45.21M | - | - | - | - | - | 160.10M |
Gain on Sale of Securities | 2.16M -85.2% | 14.58M +3325.0% | -452.0K -102.2% | 20.86M +257.1% | -13.28M +48.3% | -25.70M -367.1% | 9.62M |
Research and Development | 796.94M -6.9% | 855.64M +8.2% | 790.55M +42.4% | 555.18M +50.7% | 368.44M +60.4% | 229.65M +53.3% | 149.82M |
Selling and Marketing Expense | 191.99M -0.5% | 193.03M +29.7% | 148.80M +41.9% | 104.83M +51.4% | 69.27M +38.8% | 49.90M +28.8% | 38.74M |
Other General and Administrative | 288.83M -8.9% | 316.91M -1.0% | 320.14M +59.3% | 201.01M -15.1% | 236.71M +209.2% | 76.55M +38.9% | 55.11M |
Cost of Revenue | 1.76B +47.8% | 1.19B -1.9% | 1.22B +66.4% | 730.68M +115.6% | 338.97M +91.9% | 176.60M +70.8% | 103.38M |
Gross Profit | 1.27B +43.0% | 884.59M +33.7% | 661.38M +40.1% | 471.99M +23.6% | 381.80M +59.8% | 238.91M -2.4% | 244.71M |
Operating Expense | 1.14B +4.8% | 1.09B -11.6% | 1.23B +45.0% | 850.20M +31.4% | 647.08M +89.9% | 340.73M +46.4% | 232.66M |
Selling General and Administrative | 480.82M -5.7% | 509.94M +8.7% | 468.94M +53.3% | 305.84M -0.0% | 305.98M +142.0% | 126.46M +34.7% | 93.85M |
General and Administrative Expense | 288.83M -8.9% | 316.91M -1.0% | 320.14M +59.3% | 201.01M -15.1% | 236.71M +209.2% | 76.55M +38.9% | 55.11M |
Other Operating Expenses | -136.20M +50.7% | -276.09M -941.1% | -26.52M -145.2% | -10.82M +60.4% | -27.33M -77.7% | -15.38M -39.7% | -11.01M |
Operating Income | 123.54M +160.3% | -204.91M +64.2% | -571.59M -51.1% | -378.22M -42.6% | -265.29M -160.6% | -101.81M -945.1% | 12.05M |
Net Non Operating Interest Income Expense | 111.31M +21.6% | 91.57M -5.3% | 96.74M +64.7% | 58.73M +80.3% | 32.58M +55.7% | 20.93M +9.5% | 19.11M |
Non-operating Interest Income | 130.24M +24.7% | 104.40M +4.6% | 99.81M +69.9% | 58.73M +80.3% | 32.58M +55.7% | 20.93M +9.5% | 19.11M |
Non-operating Interest Expense | 18.92M +47.5% | 12.83M +318.0% | 3.07M | 0 | 0 | - | - |
Pre-tax Income | 466.79M +561.1% | -101.23M +78.7% | -475.26M -58.0% | -300.79M -22.3% | -245.86M -128.9% | -107.41M +10.0% | -119.29M |
Provision for Income Taxes | 30.84M +2628.8% | 1.13M +71.7% | 658.0K +1097.0% | -66.0K +94.1% | -1.11M -460.3% | -199.0K -121.4% | 930.0K |
Net Income Common Stockholders | 435.88M +525.8% | -102.38M +78.5% | -475.97M +36.3% | -747.18M +69.6% | -2.46B -2190.8% | -107.22M +38.9% | -175.47M |
Net Income | 435.88M +525.8% | -102.38M +78.5% | -475.97M -58.3% | -300.76M -22.8% | -244.83M -128.3% | -107.22M +10.8% | -120.22M |
Net Income Including Non-Controlling Interests | 435.88M +525.8% | -102.38M +78.5% | -475.97M -58.3% | -300.76M -22.8% | -244.83M -128.3% | -107.22M +10.8% | -120.22M |
Net Income from Continuing Operations | 435.88M +525.8% | -102.38M +78.5% | -475.97M -58.3% | -300.76M -22.8% | -244.83M -128.3% | -107.22M +10.8% | -120.22M |
Diluted NI Available to Com Stockholders | 435.88M +525.8% | -102.38M +78.5% | -475.97M +36.3% | -747.18M +69.6% | -2.46B -2190.8% | -107.22M +38.9% | -175.47M |
Basic EPS | 3.13 | - | -3.81 +36.0% | -5.95 +74.6% | -23.39 -2651.8% | -0.85 +39.3% | -1.4 |
Preferred Stock Dividends | - | - | - | 446.42M -79.8% | 2.21B | - | 55.25M |
Diluted EPS | 2.98 | - | -3.81 +36.0% | -5.95 +74.6% | -23.39 -2651.8% | -0.85 +39.3% | -1.4 |
Weighted Average Shares (basic) | 139.15M | - | 124.78M -0.6% | 125.53M +19.6% | 104.99M -16.4% | 125.53M 0.0% | 125.53M |
Weighted Average Shares (diluted) | 146.44M | - | 124.78M -0.6% | 125.53M +19.6% | 104.99M -16.4% | 125.53M 0.0% | 125.53M |
Total Operating Income as Reported | 168.75M +182.4% | -204.91M +64.2% | -571.59M -51.1% | -378.22M -42.6% | -265.29M -160.6% | -101.81M +31.2% | -148.05M |
Total Expenses | 2.90B +27.3% | 2.28B -6.8% | 2.45B +54.9% | 1.58B +60.3% | 986.05M +90.6% | 517.33M +53.9% | 336.04M |
Net Income from Continuing and Discontinued Operation | 435.88M +525.8% | -102.38M +78.5% | -475.97M -58.3% | -300.76M -22.8% | -244.83M -128.3% | -107.22M +10.8% | -120.22M |
Normalized Income | 391.64M +445.6% | -113.31M +76.2% | -475.63M -47.9% | -321.62M -38.9% | -231.61M -183.9% | -81.57M -1007.6% | -7.36M |
Interest Income | 130.24M +24.7% | 104.40M +4.6% | 99.81M +69.9% | 58.73M +80.3% | 32.58M +55.7% | 20.93M +9.5% | 19.11M |
Interest Expense | 18.92M +47.5% | 12.83M +318.0% | 3.07M | 0 | 0 | - | - |
Net Interest Income | 111.31M +21.6% | 91.57M -5.3% | 96.74M +64.7% | 58.73M +80.3% | 32.58M +55.7% | 20.93M +9.5% | 19.11M |
EBIT | 485.71M +649.4% | -88.41M +81.3% | -472.20M -57.0% | -300.79M -22.3% | -245.86M -141.5% | -101.81M -945.1% | 12.05M |
EBITDA | 609.50M +1304.3% | 43.40M +111.2% | -385.93M -56.2% | -247.15M -13.6% | -217.63M -163.5% | -82.60M -479.4% | 21.77M |
Reconciled Cost of Revenue | 1.76B +47.8% | 1.19B -1.9% | 1.22B +66.4% | 730.68M +115.6% | 338.97M +91.9% | 176.60M +70.8% | 103.38M |
Reconciled Depreciation | 123.79M -6.1% | 131.81M +52.8% | 86.27M +60.8% | 53.63M +90.0% | 28.23M +46.9% | 19.21M +97.6% | 9.72M |
Net Income from Continuing Operation Net Minority Interest | 435.88M +525.8% | -102.38M +78.5% | -475.97M -58.3% | -300.76M -22.8% | -244.83M -128.3% | -107.22M +10.8% | -120.22M |