Total Revenue | 2.31B +35.7% | 1.70B +57.4% | 1.08B +31.7% | 820.22M +31.1% | 625.49M +60.0% | 391.00M +29.3% | 302.33M +17.3% | 257.65M +22.9% | 209.62M -1.4% | 212.51M |
Operating Revenue | 2.31B +35.7% | 1.70B +57.4% | 1.08B +31.7% | 820.22M +31.1% | 625.49M +60.0% | 391.00M +29.3% | 302.33M +17.3% | 257.65M +22.9% | 209.62M -1.4% | 212.51M |
Depreciation and amortization | 1.72M | - | - | - | - | - | - | - | - | - |
Total Unusual Items Excluding Goodwill | - | - | - | 0 | 0 +100.0% | -5.85M -140.7% | 14.39M | 0 | 0 | - |
Amortization | 1.72M | - | - | - | - | - | - | - | - | - |
Total Unusual Items | - | - | - | 0 | 0 +100.0% | -5.85M -140.7% | 14.39M | 0 | 0 | - |
Amortization of Intangibles | 1.72M | - | - | - | - | - | - | - | - | - |
Cost of Revenue | 812.93M +20.7% | 673.75M +14.2% | 589.83M +29.3% | 456.26M +43.3% | 318.42M +56.4% | 203.62M +16.0% | 175.47M +5.7% | 166.06M +19.0% | 139.60M +3.0% | 135.57M |
Gross Profit | 1.49B +46.4% | 1.02B +107.0% | 492.74M +35.4% | 363.97M +18.5% | 307.07M +63.9% | 187.38M +47.7% | 126.86M +38.5% | 91.60M +30.8% | 70.03M -9.0% | 76.94M |
Operating Expense | 1.80B +44.2% | 1.25B +33.1% | 938.99M +3.8% | 905.01M +16.7% | 775.24M +92.1% | 403.66M +56.7% | 257.53M +24.9% | 206.23M +0.4% | 205.37M +15.4% | 177.99M |
Selling General and Administrative | 1.18B +39.9% | 841.31M +36.1% | 618.31M +5.0% | 588.59M +15.2% | 511.03M +68.3% | 303.63M +47.3% | 206.18M +33.1% | 154.87M -0.3% | 155.31M +14.1% | 136.13M |
Research and Development | 624.11M +54.4% | 404.14M +26.0% | 320.68M +1.3% | 316.42M +19.8% | 264.21M +164.1% | 100.03M +94.8% | 51.36M +0.0% | 51.35M +2.6% | 50.06M +19.6% | 41.86M |
Operating Income | -309.91M -39.4% | -222.29M +50.2% | -446.25M +17.5% | -541.04M -15.6% | -468.17M -116.5% | -216.28M -65.5% | -130.68M -14.0% | -114.63M +15.3% | -135.34M -33.9% | -101.05M |
Net Non Operating Interest Income Expense | 41.82M +28.4% | 32.56M +178.1% | 11.71M +302.6% | -5.78M -97.9% | -2.92M +61.2% | -7.52M -15.0% | -6.54M +50.5% | -13.21M -621.9% | -1.83M | 0 |
Non-operating Interest Income | 45.89M +6.1% | 43.25M +77.6% | 24.35M +587.9% | 3.54M -34.2% | 5.38M -28.8% | 7.56M +82.2% | 4.15M +252.0% | -2.73M -214.7% | 2.38M +70.0% | 1.40M |
Non-operating Interest Expense | 4.07M -61.9% | 10.69M -15.4% | 12.64M +35.6% | 9.32M +12.3% | 8.30M -45.0% | 15.08M +41.1% | 10.69M -19.1% | 13.21M +213.8% | 4.21M | 0 |
Special Income Charges | - | - | - | 0 | 0 +100.0% | -5.85M -140.7% | 14.39M | 0 | 0 | - |
Pre-tax Income | -268.09M -41.3% | -189.73M +56.3% | -434.53M +20.5% | -546.82M -16.1% | -471.10M -105.1% | -229.65M -87.0% | -122.83M +3.9% | -127.83M +6.8% | -137.17M -36.9% | -100.19M |
Other Income Expense | - | - | - | - | 5.38M +192.0% | -5.85M -140.7% | 14.39M +627.1% | -2.73M | - | 0 |
Gain on Sale of Business | - | - | - | - | 0 | 0 -100.0% | 14.39M | 0 | 0 | - |
Other Special Charges | - | - | - | - | - | 5.85M | - | - | - | - |
Other Non-operating Income (expense) | - | - | - | - | 5.38M -28.8% | 7.56M +82.2% | 4.15M +252.0% | -2.73M | - | - |
Provision for Income Taxes | -59.93M | 0 | 0 | 0 | 0 | 0 -100.0% | 2.00M | 0 | 0 | 0 |
Net Income Common Stockholders | -208.16M -9.3% | -190.43M +56.2% | -434.80M +20.6% | -547.80M -16.1% | -471.72M -105.3% | -229.74M -84.0% | -124.83M +2.6% | -128.15M +6.9% | -137.63M -37.2% | -100.33M |
Net Income | -208.16M -9.3% | -190.43M +56.2% | -434.80M +20.6% | -547.80M -16.1% | -471.72M -105.3% | -229.74M -84.0% | -124.83M +2.6% | -128.15M +6.9% | -137.63M -37.2% | -100.33M |
Net Income Including Non-Controlling Interests | -208.16M -9.3% | -190.43M +56.2% | -434.80M +20.6% | -547.80M -16.1% | -471.72M -105.3% | -229.74M -84.0% | -124.83M +2.6% | -128.15M +6.9% | -137.63M -37.2% | -100.33M |
Net Income from Continuing Operations | -208.16M -9.3% | -190.43M +56.2% | -434.80M +20.6% | -547.80M -16.1% | -471.72M -105.3% | -229.74M -84.0% | -124.83M +2.6% | -128.15M +6.9% | -137.63M -37.2% | -100.33M |
Diluted NI Available to Com Stockholders | -208.16M -9.3% | -190.43M +56.2% | -434.80M +20.6% | -547.80M -16.1% | -471.72M -105.3% | -229.74M -84.0% | -124.83M +2.6% | -128.15M +6.9% | -137.63M -37.2% | -100.33M |
Average Dilution Earnings | - | - | - | - | - | - | - | - | -1.15M | - |
Total Operating Income as Reported | -309.91M -39.4% | -222.29M +50.2% | -446.25M +17.5% | -541.04M -15.6% | -468.17M -116.5% | -216.28M -86.0% | -116.29M -1.4% | -114.63M +15.3% | -135.34M -33.9% | -101.05M |
Basic EPS | - | - | -3.78 +32.1% | -5.57 -6.9% | -5.21 -83.5% | -2.84 -58.7% | -1.79 +19.4% | -2.22 +13.3% | -2.56 -37.6% | -1.86 |
Total Expenses | 2.62B +36.3% | 1.92B +25.5% | 1.53B +12.5% | 1.36B +24.8% | 1.09B +79.5% | 607.28M +40.2% | 433.00M +16.3% | 372.28M +7.9% | 344.97M +10.0% | 313.56M |
Diluted EPS | - | - | -3.78 +32.1% | -5.57 -6.9% | -5.21 -83.5% | -2.84 -58.7% | -1.79 +19.4% | -2.22 +13.3% | -2.56 -37.6% | -1.86 |
Net Income from Continuing and Discontinued Operation | -208.16M -9.3% | -190.43M +56.2% | -434.80M +20.6% | -547.80M -16.1% | -471.72M -105.3% | -229.74M -84.0% | -124.83M +2.6% | -128.15M +6.9% | -137.63M -37.2% | -100.33M |
Weighted Average Shares (basic) | - | - | 115.00M +16.9% | 98.41M +8.7% | 90.56M +11.8% | 81.01M +16.5% | 69.56M +20.2% | 57.85M +8.5% | 53.31M +3.4% | 51.58M |
Normalized Income | -208.16M -9.3% | -190.43M +56.2% | -434.80M +20.6% | -547.80M -16.1% | -471.72M -109.2% | -225.47M -66.6% | -135.33M -5.6% | -128.15M +6.9% | -137.63M -37.2% | -100.33M |
Weighted Average Shares (diluted) | - | - | 115.00M +16.9% | 98.41M +8.7% | 90.56M +11.8% | 81.01M +16.5% | 69.56M +20.2% | 57.85M +7.9% | 53.60M +3.9% | 51.58M |
Interest Income | 45.89M +6.1% | 43.25M +77.6% | 24.35M +587.9% | 3.54M -34.2% | 5.38M -28.8% | 7.56M +82.2% | 4.15M +252.0% | -2.73M -214.7% | 2.38M +70.0% | 1.40M |
Interest Expense | 4.07M -61.9% | 10.69M -15.4% | 12.64M +35.6% | 9.32M +12.3% | 8.30M -45.0% | 15.08M +41.1% | 10.69M -19.1% | 13.21M +213.8% | 4.21M | 0 |
Net Interest Income | 41.82M +28.4% | 32.56M +178.1% | 11.71M +302.6% | -5.78M -97.9% | -2.92M +61.2% | -7.52M -15.0% | -6.54M +50.5% | -13.21M -621.9% | -1.83M | 0 |
EBIT | -264.02M -47.5% | -179.05M +57.6% | -421.89M +21.5% | -537.50M -16.1% | -462.79M -115.7% | -214.56M -91.3% | -112.14M +2.2% | -114.63M +13.8% | -132.96M -33.4% | -99.65M |
EBITDA | -220.54M -48.9% | -148.08M +62.8% | -397.80M +23.6% | -520.80M -15.3% | -451.54M -119.2% | -205.95M -97.3% | -104.41M +2.5% | -107.13M +14.9% | -125.82M -34.6% | -93.48M |
Reconciled Cost of Revenue | 771.17M +14.5% | 673.75M +14.2% | 589.83M +29.3% | 456.26M +43.3% | 318.42M +56.4% | 203.62M +16.0% | 175.47M +5.7% | 166.06M +19.0% | 139.60M +3.0% | 135.57M |
Reconciled Depreciation | 43.48M +40.4% | 30.97M +28.5% | 24.10M +44.3% | 16.70M +48.4% | 11.25M +30.7% | 8.61M +11.4% | 7.73M +3.1% | 7.50M +5.0% | 7.14M +15.5% | 6.18M |
Net Income from Continuing Operation Net Minority Interest | -208.16M -9.3% | -190.43M +56.2% | -434.80M +20.6% | -547.80M -16.1% | -471.72M -105.3% | -229.74M -84.0% | -124.83M +2.6% | -128.15M +6.9% | -137.63M -37.2% | -100.33M |
Normalized EBITDA | -220.54M -48.9% | -148.08M +62.8% | -397.80M +23.6% | -520.80M -15.3% | -451.54M -125.7% | -200.10M -68.4% | -118.79M -10.9% | -107.13M +14.9% | -125.82M -34.6% | -93.48M |
Tax Rate for Calcs | 0.224 +6.4% | 0.21 0.0% | 0.21 | 0 -100.0% | 0.27 0.0% | 0.27 0.0% | 0.27 0.0% | 0.27 -32.5% | 0.4 0.0% | 0.4 |
Tax Effect of Unusual Items | 0 | 0 | 0 | 0 | 0 +100.0% | -1.58M -140.7% | 3.88M | 0 | 0 | 0 |
Depreciation Amortization Depletion | 1.72M | - | - | - | - | - | - | - | - | - |