Total Revenue | 4.03T +59.8% | 2.52T +33.4% | 1.89T +50.7% | 1.25T +41.0% | 889.57B +37.4% | 647.52B +23.4% | 524.58B +38.2% | 379.60B +34.3% | 282.73B +24.1% | 227.79B |
Operating Revenue | 4.03T +59.8% | 2.52T +33.4% | 1.89T +50.7% | 1.25T +41.0% | 889.57B +37.6% | 646.48B +23.2% | 524.58B +38.2% | 379.60B +34.3% | 282.73B +24.1% | 227.79B |
Cost of Revenue | 2.12T +123.2% | 949.47B +41.3% | 671.84B +75.1% | 383.61B +56.7% | 244.86B +22.9% | 199.31B +14.4% | 174.19B +20.4% | 144.68B +11.3% | 130.05B +16.2% | 111.93B |
Gross Profit | 1.91T +21.4% | 1.57T +29.0% | 1.22T +40.0% | 870.60B +35.0% | 644.71B +43.8% | 448.21B +27.9% | 350.39B +49.2% | 234.92B +53.9% | 152.69B +31.8% | 115.86B |
Operating Expense | 594.71B +98.0% | 300.40B +36.8% | 219.65B +32.0% | 166.41B +49.7% | 111.16B -10.6% | 124.30B +23.6% | 100.59B +5.4% | 95.41B +56.6% | 60.93B -40.6% | 102.49B |
Selling General and Administrative | 224.48B +192.0% | 76.89B +49.7% | 51.36B +1.9% | 50.39B +55.6% | 32.39B -49.3% | 63.83B +59.4% | 40.04B +47.7% | 27.11B +37.5% | 19.72B +38.3% | 14.26B |
General and Administrative Expense | 78.25B +137.9% | 32.90B +11.6% | 29.47B +19.0% | 24.77B +4.6% | 23.68B +28.7% | 18.41B +54.9% | 11.88B +19.5% | 9.95B -20.2% | 12.46B +20.2% | 10.37B |
Other General and Administrative | 78.25B +137.9% | 32.90B +11.6% | 29.47B +19.0% | 24.77B +4.6% | 23.68B +2192.8% | 1.03B -77.5% | 4.59B -53.9% | 9.95B -20.2% | 12.46B +20.2% | 10.37B |
Salaries and Wages | - | - | - | 16.52B +0.4% | 16.45B +6.7% | 15.41B +196.3% | 5.20B | - | - | - |
Rent and Landing Fees | - | - | - | 2.16B +3.1% | 2.10B +6.9% | 1.96B -6.3% | 2.09B | - | - | - |
Selling and Marketing Expense | 146.23B +232.4% | 43.99B +101.0% | 21.89B -14.5% | 25.62B +194.4% | 8.70B -80.8% | 45.42B +61.3% | 28.16B +64.0% | 17.17B +136.5% | 7.26B +86.8% | 3.89B |
Research and Development | 208.58B +90.4% | 109.55B +23.6% | 88.66B +45.8% | 60.81B +37.0% | 44.39B +44.0% | 30.82B +51.6% | 20.33B +29.3% | 15.72B +16.8% | 13.46B +11.9% | 12.03B |
Depreciation Amortization Depletion | - | - | - | 2.85B +51.9% | 1.88B -7.8% | 2.04B +19.1% | 1.71B | - | - | - |
Depreciation and amortization | - | - | - | 2.85B +51.9% | 1.88B -7.8% | 2.04B +19.1% | 1.71B | - | - | - |
Depreciation | - | - | - | 2.85B +51.9% | 1.88B -7.8% | 2.04B +19.1% | 1.71B | - | - | - |
Operating Income | 1.31T +3.4% | 1.27T +27.3% | 998.80B +41.8% | 704.19B +32.0% | 533.55B +64.7% | 323.91B +29.7% | 249.80B +79.1% | 139.51B +52.0% | 91.76B +586.3% | 13.37B |
Other Income Expense | 18.25B +62.5% | 11.23B -51.6% | 23.20B +41.6% | 16.38B +445.2% | -4.75B +22.0% | -6.09B +42.9% | -10.66B -149.8% | -4.27B +38.8% | -6.98B -55.6% | -4.49B |
Other Non-operating Income (expense) | 18.25B +62.5% | 11.23B -51.6% | 23.20B +41.6% | 16.38B +445.2% | -4.75B -554.6% | 1.04B +105.8% | -18.11B -324.2% | -4.27B +38.8% | -6.98B -55.6% | -4.49B |
Gain on Sale of Securities | - | - | - | -12.85B -66.4% | -7.72B -26.9% | -6.09B -181.7% | 7.45B | - | - | - |
Pre-tax Income | 1.33T +3.9% | 1.28T +25.5% | 1.02T +41.8% | 720.57B +36.3% | 528.80B +66.4% | 317.82B +32.9% | 239.14B +76.8% | 135.24B +59.5% | 84.78B +854.4% | 8.88B |
Provision for Income Taxes | 264.21B +17.2% | 225.46B +30.1% | 173.23B +31.5% | 131.73B +40.8% | 93.59B +71.8% | 54.48B +29.7% | 42.02B +74.2% | 24.12B +78.9% | 13.48B +329.3% | 3.14B |
Net Income Common Stockholders | 1.07T +3.2% | 1.04T +23.6% | 841.35B +43.8% | 585.03B +35.4% | 431.91B +65.5% | 260.96B +34.7% | 193.79B +83.6% | 105.54B +115.3% | 49.02B +1078.5% | 4.16B |
Net Income | 1.07T +3.2% | 1.04T +23.6% | 841.35B +43.8% | 585.03B +35.4% | 431.91B +65.5% | 260.96B +34.7% | 193.79B +83.6% | 105.54B +61.7% | 65.28B +1138.9% | 5.27B |
Net Income Including Non-Controlling Interests | 1.07T +1.0% | 1.06T +24.5% | 848.77B +44.1% | 588.84B +35.3% | 435.21B +65.3% | 263.35B +33.6% | 197.12B +77.4% | 111.12B +55.9% | 71.29B +1141.6% | 5.74B |
Net Income from Continuing Operations | 1.07T +1.0% | 1.06T +24.5% | 848.77B +44.1% | 588.84B +35.3% | 435.21B +65.3% | 263.35B +33.6% | 197.12B +77.4% | 111.12B +55.9% | 71.29B +1141.6% | 5.74B |
Otherunder Preferred Stock Dividend | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Preferred Stock Dividends | - | - | - | - | - | - | 0 | 0 -100.0% | 16.26B +1365.1% | 1.11B |
Diluted NI Available to Com Stockholders | 1.07T +3.2% | 1.04T +23.6% | 841.35B +43.8% | 585.03B +35.4% | 431.91B +65.5% | 260.96B +34.7% | 193.79B +83.6% | 105.54B +115.3% | 49.02B +1078.5% | 4.16B |
Total Expenses | 2.71T +117.2% | 1.25T +40.2% | 891.49B +62.1% | 550.02B +54.5% | 356.02B +10.0% | 323.61B +17.8% | 274.77B +14.4% | 240.09B +25.7% | 190.97B -10.9% | 214.42B |
Basic EPS | - | 0 | 0 | 0 | 0 | 0 | 0 -100.0% | 676 +117.4% | 310.92 +1078.6% | 26.38 |
Net Income from Continuing and Discontinued Operation | 1.07T +3.2% | 1.04T +23.6% | 841.35B +43.8% | 585.03B +35.4% | 431.91B +65.5% | 260.96B +34.7% | 193.79B +83.6% | 105.54B +61.7% | 65.28B +1138.9% | 5.27B |
Diluted EPS | - | 0 | 0 | 0 | 0 | 0 | 0 -100.0% | 676 +117.4% | 310.92 +1078.6% | 26.38 |
Normalized Income | 1.07T +3.2% | 1.04T +23.6% | 841.35B +43.8% | 585.03B +35.4% | 431.91B +62.4% | 266.01B +41.8% | 187.65B +77.8% | 105.54B +61.7% | 65.28B +1138.9% | 5.27B |
Weighted Average Shares (basic) | - | 189.83M -0.0% | 189.86M -1.0% | 191.73M -0.2% | 192.19M +0.2% | 191.81M +1.6% | 188.75M 0.0% | 188.75M +19.7% | 157.65M 0.0% | 157.65M |
EBIT | 1.31T +3.4% | 1.27T +27.3% | 998.80B +41.8% | 704.19B +32.0% | 533.55B +64.7% | 323.91B +29.7% | 249.80B +79.1% | 139.51B +52.0% | 91.76B +586.3% | 13.37B |
Weighted Average Shares (diluted) | - | 191.43M -0.3% | 192.06M -1.0% | 193.99M -0.2% | 194.34M +0.3% | 193.72M +2.6% | 188.75M 0.0% | 188.75M +19.7% | 157.65M 0.0% | 157.65M |
EBITDA | 1.31T +3.4% | 1.27T +27.3% | 998.80B +41.8% | 704.19B +32.0% | 533.55B +63.7% | 325.95B +29.6% | 251.51B +80.3% | 139.51B +52.0% | 91.76B +586.3% | 13.37B |
Total Operating Income as Reported | - | - | - | 720.57B +36.3% | 528.80B +66.4% | 317.82B +32.9% | 239.14B +76.8% | 135.24B +59.5% | 84.78B +854.4% | 8.88B |
Reconciled Cost of Revenue | 2.12T +123.2% | 949.47B +41.3% | 671.84B +75.1% | 383.61B +56.7% | 244.86B +22.9% | 199.31B +14.4% | 174.19B +20.4% | 144.68B +11.3% | 130.05B +16.2% | 111.93B |
Rent Expense (supplemental) | - | - | - | 3.20B +0.7% | 3.18B -2.5% | 3.26B -7.4% | 3.52B | - | - | - |
Net Income from Continuing Operation Net Minority Interest | 1.07T +3.2% | 1.04T +23.6% | 841.35B +43.8% | 585.03B +35.4% | 431.91B +65.5% | 260.96B +34.7% | 193.79B +83.6% | 105.54B +61.7% | 65.28B +1138.9% | 5.27B |
Normalized EBITDA | 1.31T +3.4% | 1.27T +27.3% | 998.80B +41.8% | 704.19B +32.0% | 533.55B +60.7% | 332.03B +36.0% | 244.07B +75.0% | 139.51B +52.0% | 91.76B +586.3% | 13.37B |
Tax Rate for Calcs | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 0 | 0 | 0 | 0 | 0 +100.0% | -1.04B -179.7% | 1.31B | 0 | 0 | 0 |
Noncontrolling Interests | 5.47B +132.0% | -17.09B -130.4% | -7.42B -94.3% | -3.82B -15.7% | -3.30B -38.4% | -2.38B +28.5% | -3.33B +40.3% | -5.58B +7.3% | -6.02B -1171.9% | -473.00M |
Other Operating Expenses | 161.65B +41.9% | 113.96B +43.1% | 79.63B +44.2% | 55.21B +60.6% | 34.38B +24.5% | 27.62B -28.3% | 38.51B -26.8% | 52.58B +89.5% | 27.74B -63.6% | 76.20B |
Reconciled Depreciation | - | - | - | 2.85B +51.9% | 1.88B -7.8% | 2.04B +19.1% | 1.71B | - | - | - |
Total Unusual Items Excluding Goodwill | - | - | - | -12.85B -66.4% | -7.72B -26.9% | -6.09B -181.7% | 7.45B | - | - | - |
Total Unusual Items | - | - | - | -12.85B -66.4% | -7.72B -26.9% | -6.09B -181.7% | 7.45B | - | - | - |