Total Revenue | 2.92B +11.8% | 2.61B +15.3% | 2.26B +21.8% | 1.86B +42.9% | 1.30B +55.7% | 835.00M +42.5% | 586.07M +46.8% | 399.25M +55.6% | 256.55M +59.5% | 160.81M |
Operating Revenue | 2.92B +11.8% | 2.61B +15.3% | 2.26B +21.8% | 1.86B +42.9% | 1.30B +55.7% | 835.00M +42.5% | 586.07M +46.8% | 399.25M +55.6% | 256.55M +59.5% | 160.81M |
Net Income from Continuing Operation Net Minority Interest | 235.00M +739.3% | 28.00M +107.9% | -355.00M +56.4% | -815.00M +3.9% | -848.00M -218.8% | -266.00M -27.3% | -208.91M -66.5% | -125.50M -14.2% | -109.85M -46.4% | -75.06M |
Total Unusual Items Excluding Goodwill | -4.00M -150.0% | 8.00M -84.0% | 50.00M +272.4% | -29.00M | 0 +100.0% | -2.00M +86.3% | -14.57M | 0 | 0 | - |
Total Unusual Items | -4.00M -150.0% | 8.00M -84.0% | 50.00M +272.4% | -29.00M | 0 +100.0% | -2.00M +86.3% | -14.57M | 0 | 0 | - |
Normalized EBITDA | 359.00M +174.0% | 131.00M +144.4% | -295.00M +54.4% | -647.00M +0.6% | -651.00M -322.7% | -154.00M -2.0% | -150.93M -47.3% | -102.44M +0.7% | -103.17M -47.3% | -70.06M |
Tax Rate for Calcs | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -316.0K -110.1% | 3.12M -70.3% | 10.50M +272.4% | -6.09M | 0 +100.0% | -2.0K +98.0% | -102.0K | 0 | 0 | 0 |
Restructuring and Mergers Acquisition | 4.00M -63.6% | 11.00M -80.4% | 56.00M +93.1% | 29.00M | 0 | 0 | - | - | - | - |
Cost of Revenue | 661.00M +7.0% | 618.00M +6.4% | 581.00M +6.4% | 546.00M +37.9% | 396.00M +81.7% | 218.00M +36.8% | 159.38M +40.5% | 113.42M +40.5% | 80.75M +44.3% | 55.95M |
Gross Profit | 2.26B +13.4% | 1.99B +18.4% | 1.68B +28.2% | 1.31B +45.1% | 904.00M +46.5% | 617.00M +44.6% | 426.69M +49.3% | 285.83M +62.6% | 175.79M +67.6% | 104.86M |
Operating Expense | 2.10B +2.4% | 2.06B -4.1% | 2.14B +2.2% | 2.10B +25.3% | 1.67B +103.7% | 821.00M +34.0% | 612.52M +51.1% | 405.45M +41.0% | 287.64M +60.2% | 179.53M |
Selling General and Administrative | 1.47B +3.8% | 1.41B -4.9% | 1.49B +0.7% | 1.48B +22.6% | 1.20B +101.2% | 598.00M +31.9% | 453.25M +49.6% | 303.07M +39.8% | 216.82M +53.9% | 140.87M |
General and Administrative Expense | 448.00M 0.0% | 448.00M -0.4% | 450.00M +10.0% | 409.00M -5.3% | 432.00M +152.6% | 171.00M +51.5% | 112.89M +50.3% | 75.11M +45.0% | 51.80M +72.1% | 30.10M |
Other General and Administrative | 448.00M 0.0% | 448.00M -0.4% | 450.00M +10.0% | 409.00M -5.3% | 432.00M +152.6% | 171.00M +51.5% | 112.89M +50.3% | 75.11M +45.0% | 51.80M +72.1% | 30.10M |
Selling and Marketing Expense | 1.02B +5.5% | 965.00M -6.9% | 1.04B -2.8% | 1.07B +38.3% | 771.00M +80.6% | 427.00M +25.5% | 340.36M +49.3% | 227.96M +38.1% | 165.02M +49.0% | 110.77M |
Research and Development | 639.00M -0.5% | 642.00M -2.1% | 656.00M +5.8% | 620.00M +32.2% | 469.00M +110.3% | 223.00M +40.0% | 159.27M +55.6% | 102.39M +44.6% | 70.82M +83.2% | 38.66M |
Operating Income | 153.00M +342.9% | -63.00M +86.3% | -460.00M +41.3% | -783.00M -2.0% | -768.00M -276.5% | -204.00M -9.8% | -185.83M -55.3% | -119.62M -6.9% | -111.85M -49.8% | -74.67M |
Net Non Operating Interest Income Expense | 106.00M +5.0% | 101.00M +38.4% | 73.00M +563.6% | 11.00M +113.4% | -82.00M -36.7% | -60.00M -504.4% | -9.93M -68.5% | -5.89M -450.3% | 1.68M | 0 |
Non-operating Interest Income | 110.00M +3.8% | 106.00M +30.9% | 81.00M +268.2% | 22.00M +144.4% | 9.00M -30.8% | 13.00M -23.9% | 17.09M +86.2% | 9.18M +445.8% | 1.68M | - |
Non-operating Interest Expense | 4.00M -20.0% | 5.00M -37.5% | 8.00M -27.3% | 11.00M -87.9% | 91.00M +24.7% | 73.00M +170.2% | 27.02M +79.3% | 15.07M | 0 | 0 |
Other Income Expense | -4.00M -150.0% | 8.00M -84.0% | 50.00M +272.4% | -29.00M -16101.1% | -179.0K +91.0% | -2.00M +86.3% | -14.57M -258.7% | 9.18M +445.8% | 1.68M +4212.8% | 39.0K |
Special Income Charges | -4.00M -150.0% | 8.00M -84.0% | 50.00M +272.4% | -29.00M | 0 +100.0% | -2.00M +86.3% | -14.57M | 0 | 0 | - |
Other Special Charges | - | -19.00M +82.1% | -106.00M | - | 179.0K -91.0% | 2.00M -86.3% | 14.57M | - | - | - |
Impairment of Capital Assets | - | - | 28.00M +100.0% | 14.00M | - | - | - | - | - | - |
Other Non-operating Income (expense) | - | - | - | - | - | - | - | 9.18M +445.8% | 1.68M +4212.8% | 39.0K |
Pre-tax Income | 255.00M +454.3% | 46.00M +113.6% | -337.00M +57.9% | -801.00M +5.8% | -850.00M -219.5% | -266.00M -26.5% | -210.33M -67.6% | -125.51M -13.9% | -110.17M -47.6% | -74.63M |
Provision for Income Taxes | 20.00M +11.1% | 18.00M 0.0% | 18.00M +28.6% | 14.00M +800.0% | -2.00M | 0 +100.0% | -1.42M -8247.1% | -17.0K +94.7% | -321.0K -175.5% | 425.0K |
Net Income Common Stockholders | 235.00M +739.3% | 28.00M +107.9% | -355.00M +56.4% | -815.00M +3.9% | -848.00M -218.8% | -266.00M -27.3% | -208.91M -66.5% | -125.50M -14.2% | -109.85M -46.4% | -75.06M |
Net Income | 235.00M +739.3% | 28.00M +107.9% | -355.00M +56.4% | -815.00M +3.9% | -848.00M -218.8% | -266.00M -27.3% | -208.91M -66.5% | -125.50M -14.2% | -109.85M -46.4% | -75.06M |
Net Income Including Non-Controlling Interests | 235.00M +739.3% | 28.00M +107.9% | -355.00M +56.4% | -815.00M +3.9% | -848.00M -218.8% | -266.00M -27.3% | -208.91M -66.5% | -125.50M -14.2% | -109.85M -46.4% | -75.06M |
Net Income from Continuing Operations | 235.00M +739.3% | 28.00M +107.9% | -355.00M +56.4% | -815.00M +3.9% | -848.00M -218.8% | -266.00M -27.3% | -208.91M -66.5% | -125.50M -14.2% | -109.85M -46.4% | -75.06M |
Diluted NI Available to Com Stockholders | 235.00M +739.3% | 28.00M +107.9% | -355.00M +56.4% | -815.00M +3.9% | -848.00M -218.8% | -266.00M -27.3% | -208.91M -66.5% | -125.50M -14.2% | -109.85M -46.4% | -75.06M |
Basic EPS | 1.33 +731.3% | 0.16 +107.4% | -2.17 +57.9% | -5.16 +9.9% | -5.73 -174.2% | -2.09 -17.4% | -1.78 -52.1% | -1.17 +15.2% | -1.38 -66.3% | -0.83 |
Diluted EPS | 1.31 +2083.3% | 0.06 +102.8% | -2.17 +57.9% | -5.16 +9.9% | -5.73 -174.2% | -2.09 -17.4% | -1.78 -52.1% | -1.17 +15.2% | -1.38 -66.3% | -0.83 |
Weighted Average Shares (basic) | 175.88M +3.7% | 169.57M +3.6% | 163.63M +3.6% | 158.02M +6.7% | 148.04M +16.4% | 127.21M +8.5% | 117.22M +9.0% | 107.50M +29.5% | 83.00M -8.5% | 90.76M |
Weighted Average Shares (diluted) | 179.29M +2.4% | 175.09M +7.0% | 163.63M +3.6% | 158.02M +6.7% | 148.04M +16.4% | 127.21M +8.5% | 117.22M +9.0% | 107.50M +29.5% | 83.00M -8.5% | 90.76M |
Total Operating Income as Reported | 149.00M +301.4% | -74.00M +85.7% | -516.00M +36.5% | -812.00M -5.7% | -768.00M -276.5% | -204.00M -9.8% | -185.83M -55.3% | -119.62M -6.9% | -111.85M -49.8% | -74.67M |
Total Expenses | 2.77B +3.5% | 2.67B -1.8% | 2.72B +3.1% | 2.64B +27.7% | 2.07B +99.0% | 1.04B +34.6% | 771.90M +48.8% | 518.88M +40.8% | 368.40M +56.4% | 235.48M |
Net Income from Continuing and Discontinued Operation | 235.00M +739.3% | 28.00M +107.9% | -355.00M +56.4% | -815.00M +3.9% | -848.00M -218.8% | -266.00M -27.3% | -208.91M -66.5% | -125.50M -14.2% | -109.85M -46.4% | -75.06M |
Normalized Income | 238.68M +932.4% | 23.12M +105.9% | -394.50M +50.2% | -792.09M +6.6% | -848.00M -221.2% | -264.00M -35.8% | -194.44M -54.9% | -125.50M -14.2% | -109.85M -46.4% | -75.06M |
Interest Income | 110.00M +3.8% | 106.00M +30.9% | 81.00M +268.2% | 22.00M +144.4% | 9.00M -30.8% | 13.00M -23.9% | 17.09M +86.2% | 9.18M +445.8% | 1.68M | - |
Interest Expense | 4.00M -20.0% | 5.00M -37.5% | 8.00M -27.3% | 11.00M -87.9% | 91.00M +24.7% | 73.00M +170.2% | 27.02M +79.3% | 15.07M | 0 | 0 |
Net Interest Income | 106.00M +5.0% | 101.00M +38.4% | 73.00M +563.6% | 11.00M +113.4% | -82.00M -36.7% | -60.00M -504.4% | -9.93M -68.5% | -5.89M -450.3% | 1.68M | 0 |
EBIT | 259.00M +407.8% | 51.00M +115.5% | -329.00M +58.4% | -790.00M -4.1% | -759.00M -293.3% | -193.00M -5.3% | -183.31M -66.0% | -110.44M -0.2% | -110.17M -47.6% | -74.63M |
EBITDA | 355.00M +155.4% | 139.00M +156.7% | -245.00M +63.8% | -676.00M -3.8% | -651.00M -317.3% | -156.00M +5.7% | -165.50M -61.6% | -102.44M +0.7% | -103.17M -47.3% | -70.06M |
Reconciled Cost of Revenue | 661.00M +7.0% | 618.00M +6.4% | 581.00M +6.4% | 546.00M +37.9% | 396.00M +81.7% | 218.00M +36.8% | 159.38M +40.5% | 113.42M +40.5% | 80.75M +44.3% | 55.95M |
Reconciled Depreciation | 96.00M +9.1% | 88.00M +4.8% | 84.00M -26.3% | 114.00M +5.6% | 108.00M +191.9% | 37.00M +107.7% | 17.82M +122.7% | 8.00M +14.3% | 7.00M +53.3% | 4.57M |