Total Revenue | 11.48B +24.5% | 9.22B +14.9% | 8.03B +16.5% | 6.89B +25.3% | 5.50B +29.3% | 4.26B +24.9% | 3.41B +17.5% | 2.90B +27.5% | 2.27B +29.5% | 1.76B |
Operating Revenue | 11.48B +24.5% | 9.22B +14.9% | 8.03B +16.5% | 6.89B +25.3% | 5.50B +29.3% | 4.26B +24.9% | 3.41B +17.5% | 2.90B +27.5% | 2.27B +29.5% | 1.76B |
Net Income from Continuing Operation Net Minority Interest | 307.00M -72.9% | 1.13B -56.0% | 2.58B +486.2% | 439.70M +264.7% | -267.00M +46.5% | -498.90M -86.9% | -267.00M -226.0% | -81.90M +33.0% | -122.20M +39.8% | -203.00M |
Total Unusual Items Excluding Goodwill | 23.00M +170.1% | -32.80M -16500.0% | 200.0K +102.5% | -7.90M -538.9% | 1.80M +133.3% | -5.40M +19.4% | -6.70M -91.4% | -3.50M -305.9% | 1.70M +150.0% | -3.40M |
Total Unusual Items | 23.00M +170.1% | -32.80M -16500.0% | 200.0K +102.5% | -7.90M -538.9% | 1.80M +133.3% | -5.40M +19.4% | -6.70M -91.4% | -3.50M -305.9% | 1.70M +150.0% | -3.40M |
Normalized EBITDA | 1.37B -30.7% | 1.97B +54.7% | 1.28B +45.5% | 876.90M +834.9% | 93.80M +327.7% | -41.20M -162.2% | 66.20M -60.3% | 166.60M +776.8% | 19.00M +120.6% | -92.40M |
Tax Rate for Calcs | 0.4 +38.4% | 0.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 9.20M +197.1% | -9.48M -22669.5% | 42.0K +102.4% | -1.77M -568.1% | 378.0K +125.9% | -1.46M +19.4% | -1.81M -91.4% | -945.0K -305.9% | 459.0K +133.8% | -1.36M |
Cost of Revenue | 3.40B +38.8% | 2.45B +19.1% | 2.06B +7.8% | 1.91B +11.1% | 1.72B +34.8% | 1.27B +27.6% | 999.50M +23.6% | 808.40M +25.3% | 645.10M +35.4% | 476.40M |
Gross Profit | 8.08B +19.3% | 6.77B +13.4% | 5.97B +19.8% | 4.98B +31.7% | 3.78B +26.9% | 2.98B +23.8% | 2.41B +15.2% | 2.09B +28.4% | 1.63B +27.4% | 1.28B |
Operating Expense | 7.38B +33.6% | 5.53B +4.6% | 5.28B +15.0% | 4.60B +15.7% | 3.97B +20.9% | 3.29B +26.9% | 2.59B +20.6% | 2.15B +23.8% | 1.73B +20.0% | 1.44B |
Selling General and Administrative | 4.83B +36.3% | 3.54B +2.0% | 3.48B +16.2% | 2.99B +17.1% | 2.55B +19.1% | 2.14B +17.9% | 1.82B +13.3% | 1.61B +20.6% | 1.33B +21.4% | 1.10B |
General and Administrative Expense | 899.00M +103.1% | 442.70M -34.9% | 680.50M +52.0% | 447.70M +10.5% | 405.00M +3.6% | 391.10M +30.5% | 299.60M +14.4% | 261.80M +1.6% | 257.80M +30.0% | 198.30M |
Other General and Administrative | 899.00M +103.1% | 442.70M -34.9% | 680.50M +52.0% | 447.70M +10.5% | 405.00M +3.6% | 391.10M +30.5% | 299.60M +14.4% | 261.80M +1.6% | 257.80M +30.0% | 198.30M |
Salaries and Wages | - | - | - | 465.70M +10.1% | 422.80M +6.0% | 398.80M | - | - | - | - |
Selling and Marketing Expense | 3.93B +26.8% | 3.10B +10.9% | 2.79B +9.8% | 2.54B +18.4% | 2.15B +22.5% | 1.75B +15.4% | 1.52B +13.1% | 1.34B +25.1% | 1.07B +19.5% | 898.80M |
Research and Development | 2.55B +28.6% | 1.98B +9.7% | 1.81B +12.8% | 1.60B +13.1% | 1.42B +24.3% | 1.14B +48.5% | 768.10M +42.4% | 539.50M +34.6% | 400.70M +15.3% | 347.40M |
Operating Income | 695.00M -44.1% | 1.24B +81.7% | 683.90M +76.6% | 387.30M +305.1% | -188.80M +37.9% | -304.10M -69.9% | -179.00M -230.9% | -54.10M +48.1% | -104.20M +37.2% | -165.80M |
Net Non Operating Interest Income Expense | 374.00M +3.7% | 360.50M +16.4% | 309.60M +57.0% | 197.20M +1771.2% | -11.80M +92.4% | -154.60M -233.9% | -46.30M -228.4% | -14.10M -464.0% | -2.50M +74.5% | -9.80M |
Non-operating Interest Income | 374.00M +2.9% | 363.50M +14.3% | 317.90M +41.7% | 224.40M +1338.5% | 15.60M +83.5% | 8.50M -79.5% | 41.40M -40.7% | 69.80M +157.6% | 27.10M +84.4% | 14.70M |
Non-operating Interest Expense | 0 -100.0% | 1.90M -60.4% | 4.80M -76.6% | 20.50M +1.5% | 20.20M -87.2% | 158.00M +85.4% | 85.20M +1.5% | 83.90M +183.4% | 29.60M +20.8% | 24.50M |
Total Other Finance Cost | - | 1.10M -68.6% | 3.50M -47.8% | 6.70M -6.9% | 7.20M +41.2% | 5.10M +104.0% | 2.50M | - | - | - |
Other Income Expense | -533.00M -6822.1% | -7.70M -48.1% | -5.20M +71.4% | -18.20M -175.8% | -6.60M -8.2% | -6.10M -10.9% | -5.50M +14.1% | -6.40M -557.1% | 1.40M +131.1% | -4.50M |
Gain on Sale of Securities | 23.00M +170.1% | -32.80M -16500.0% | 200.0K +102.5% | -7.90M -538.9% | 1.80M +133.3% | -5.40M +19.4% | -6.70M -91.4% | -3.50M -305.9% | 1.70M +150.0% | -3.40M |
Other Non-operating Income (expense) | -556.00M -2315.1% | 25.10M +564.8% | -5.40M +47.6% | -10.30M -22.6% | -8.40M -1100.0% | -700.0K -158.3% | 1.20M +141.4% | -2.90M -866.7% | -300.0K +72.7% | -1.10M |
Pre-tax Income | 536.00M -66.4% | 1.60B +61.5% | 988.30M +74.5% | 566.30M +373.3% | -207.20M +55.4% | -465.00M -100.6% | -231.80M -210.7% | -74.60M +29.2% | -105.30M +41.5% | -180.10M |
Provision for Income Taxes | 229.00M -50.4% | 461.80M +129.1% | -1.59B -1355.4% | 126.60M +111.7% | 59.80M +76.4% | 33.90M -3.7% | 35.20M +382.2% | 7.30M -56.8% | 16.90M -26.2% | 22.90M |
Net Income Common Stockholders | 307.00M -72.9% | 1.13B -56.0% | 2.58B +486.2% | 439.70M +264.7% | -267.00M +46.5% | -498.90M -86.9% | -267.00M -226.0% | -81.90M +33.0% | -122.20M +39.8% | -203.00M |
Net Income | 307.00M -72.9% | 1.13B -56.0% | 2.58B +486.2% | 439.70M +264.7% | -267.00M +46.5% | -498.90M -86.9% | -267.00M -226.0% | -81.90M +33.0% | -122.20M +39.8% | -203.00M |
Net Income Including Non-Controlling Interests | 307.00M -72.9% | 1.13B -56.0% | 2.58B +486.2% | 439.70M +264.7% | -267.00M +46.5% | -498.90M -86.9% | -267.00M -226.0% | -81.90M +33.0% | -122.20M +39.8% | -203.00M |
Net Income from Continuing Operations | 307.00M -72.9% | 1.13B -56.0% | 2.58B +486.2% | 439.70M +264.7% | -267.00M +46.5% | -498.90M -86.9% | -267.00M -226.0% | -81.90M +33.0% | -122.20M +39.8% | -203.00M |
Diluted NI Available to Com Stockholders | 307.00M -72.9% | 1.13B -56.0% | 2.58B +486.2% | 439.70M +264.7% | -267.00M +46.5% | -498.90M -86.9% | -267.00M -226.0% | -81.90M +33.0% | -122.20M +39.8% | -203.00M |
Basic EPS | 0.41 | - | 4.04 +461.1% | 0.72 +260.0% | -0.45 +47.7% | -0.86 -87.0% | -0.46 -228.6% | -0.14 +48.1% | -0.27 +32.5% | -0.4 |
Diluted EPS | 0.4 | - | 3.64 +468.8% | 0.64 +242.2% | -0.45 +47.7% | -0.86 -87.0% | -0.46 -228.6% | -0.14 +48.1% | -0.27 +27.0% | -0.37 |
Weighted Average Shares (basic) | 749.00M | - | 638.40M +5.3% | 606.40M +2.6% | 591.00M +2.2% | 578.40M -0.5% | 581.40M +2.5% | 567.00M +3.1% | 550.20M +1.2% | 543.60M |
Weighted Average Shares (diluted) | 764.00M | - | 708.00M +3.4% | 684.60M +15.8% | 591.00M +2.2% | 578.40M -0.5% | 581.40M +2.5% | 567.00M +3.1% | 550.20M +1.2% | 543.60M |
Total Operating Income as Reported | 695.00M -44.1% | 1.24B +81.7% | 683.90M +76.6% | 387.30M +305.1% | -188.80M +37.9% | -304.10M -69.9% | -179.00M -230.9% | -54.10M +48.1% | -104.20M +37.2% | -165.80M |
Total Expenses | 10.79B +35.2% | 7.98B +8.6% | 7.34B +12.9% | 6.51B +14.3% | 5.69B +24.8% | 4.56B +27.1% | 3.59B +21.5% | 2.95B +24.2% | 2.38B +23.8% | 1.92B |
Net Income from Continuing and Discontinued Operation | 307.00M -72.9% | 1.13B -56.0% | 2.58B +486.2% | 439.70M +264.7% | -267.00M +46.5% | -498.90M -86.9% | -267.00M -226.0% | -81.90M +33.0% | -122.20M +39.8% | -203.00M |
Normalized Income | 293.20M -74.7% | 1.16B -55.1% | 2.58B +478.1% | 445.83M +266.1% | -268.42M +45.8% | -494.96M -88.8% | -262.11M -230.3% | -79.34M +35.7% | -123.44M +38.6% | -200.96M |
Interest Income | 374.00M +2.9% | 363.50M +14.3% | 317.90M +41.7% | 224.40M +1338.5% | 15.60M +83.5% | 8.50M -79.5% | 41.40M -40.7% | 69.80M +157.6% | 27.10M +84.4% | 14.70M |
Interest Expense | 0 -100.0% | 1.90M -60.4% | 4.80M -76.6% | 20.50M +1.5% | 20.20M -87.2% | 158.00M +85.4% | 85.20M +1.5% | 83.90M +183.4% | 29.60M +20.8% | 24.50M |
Net Interest Income | 374.00M +3.7% | 360.50M +16.4% | 309.60M +57.0% | 197.20M +1771.2% | -11.80M +92.4% | -154.60M -233.9% | -46.30M -228.4% | -14.10M -464.0% | -2.50M +74.5% | -9.80M |
EBIT | 536.00M -66.4% | 1.60B +60.9% | 993.10M +69.2% | 586.80M +413.8% | -187.00M +39.1% | -307.00M -109.4% | -146.60M -1676.3% | 9.30M +112.3% | -75.70M +51.3% | -155.60M |
EBITDA | 1.39B -28.3% | 1.94B +52.1% | 1.28B +46.9% | 869.00M +809.0% | 95.60M +305.2% | -46.60M -178.3% | 59.50M -63.5% | 163.10M +687.9% | 20.70M +121.6% | -95.80M |
Reconciled Cost of Revenue | 3.40B +38.8% | 2.45B +19.1% | 2.06B +7.8% | 1.91B +11.1% | 1.72B +34.8% | 1.27B +27.6% | 999.50M +23.6% | 808.40M +25.3% | 645.10M +35.4% | 476.40M |
Reconciled Depreciation | 855.00M +149.0% | 343.40M +21.2% | 283.30M +0.4% | 282.20M -0.1% | 282.60M +8.5% | 260.40M +26.3% | 206.10M +34.0% | 153.80M +59.5% | 96.40M +61.2% | 59.80M |