Total Revenue | 39.06B +77.8% | 21.97B +46.6% | 14.99B +110.4% | 7.12B +37.1% | 5.20B +46.1% | 3.56B +6.5% | 3.34B -4.6% | 3.50B +4.2% | 3.36B +35.2% | 2.48B |
Operating Revenue | 39.06B +77.8% | 21.97B +46.6% | 14.99B +110.4% | 7.12B +37.1% | 5.20B +46.1% | 3.56B +6.5% | 3.34B -4.6% | 3.50B +4.2% | 3.36B +35.2% | 2.48B |
Net Income from Continuing Operation Net Minority Interest | 2.23B +112.7% | 1.05B -9.0% | 1.15B +80.1% | 640.00M +124.4% | 285.16M +154.9% | 111.86M +32.7% | 84.31M +17.2% | 71.92M +55.8% | 46.16M -30.9% | 66.85M |
Normalized EBITDA | 3.07B +131.2% | 1.33B +4.3% | 1.27B +59.4% | 799.69M +112.8% | 375.72M +151.7% | 149.30M +29.2% | 115.54M -4.1% | 120.42M +4.0% | 115.79M +5.0% | 110.25M |
Tax Rate for Calcs | 0.199 +54.1% | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Average Dilution Earnings | 74.28M | - | 1.48M | 0 | 0 | - | - | - | - | - |
Otherunder Preferred Stock Dividend | 21.52M | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | 13.09M | - | - | - | - | - | - | - | - | - |
Equity in Earnings of Affiliates, Net of Tax | -2.48M +60.0% | -6.21M -441.1% | 1.82M +150.1% | -3.63M -401.2% | 1.21M +597.1% | 173.0K -92.8% | 2.40M +188.3% | -2.72M +24.6% | -3.61M -1090.4% | -303.0K |
Other Non-operating Income (expense) | 26.43M +42.9% | 18.50M -18.6% | 22.72M +523.1% | 3.65M -54.9% | 8.08M +385.1% | -2.83M -301.0% | 1.41M +238.2% | -1.02M -32.0% | -773.0K +21.4% | -984.0K |
Selling and Marketing Expense | 352.59M +29.1% | 273.14M +44.0% | 189.74M +65.0% | 115.03M +27.6% | 90.13M +5.2% | 85.68M +0.6% | 85.14M +10.3% | 77.15M +7.8% | 71.58M +7.7% | 66.44M |
General and Administrative Expense | 332.94M +24.6% | 267.24M +35.4% | 197.35M +98.2% | 99.58M -2.8% | 102.44M +1.9% | 100.54M -24.9% | 133.94M -5.2% | 141.23M +43.2% | 98.60M +120.8% | 44.65M |
Other General and Administrative | 332.94M +24.6% | 267.24M +35.4% | 197.35M +98.2% | 99.58M -2.8% | 102.44M +1.9% | 100.54M -24.9% | 133.94M -5.2% | 141.23M +43.2% | 98.60M +120.8% | 44.65M |
Cost of Revenue | 34.84B +78.3% | 19.54B +51.2% | 12.93B +121.3% | 5.84B +32.9% | 4.40B +45.4% | 3.02B +7.5% | 2.81B -6.4% | 3.00B +2.5% | 2.93B +37.3% | 2.13B |
Gross Profit | 4.23B +74.0% | 2.43B +17.9% | 2.06B +60.7% | 1.28B +60.4% | 800.00M +49.7% | 534.54M +1.6% | 526.21M +6.2% | 495.52M +15.2% | 429.99M +22.9% | 349.96M |
Operating Expense | 1.46B +23.8% | 1.18B +38.4% | 850.64M +63.0% | 521.87M +12.3% | 464.83M +13.2% | 410.59M -6.8% | 440.56M +10.6% | 398.29M +18.8% | 335.28M +31.4% | 255.08M |
Selling General and Administrative | 685.53M +26.9% | 540.38M +39.6% | 387.09M +80.4% | 214.61M +11.5% | 192.56M +3.4% | 186.22M -15.0% | 219.08M +0.3% | 218.38M +28.3% | 170.18M +53.2% | 111.09M |
Research and Development | 771.23M +21.2% | 636.55M +37.3% | 463.55M +50.9% | 307.26M +12.8% | 272.27M +21.4% | 224.37M +1.3% | 221.48M +23.1% | 179.91M +9.0% | 165.10M +14.7% | 143.99M |
Operating Income | 2.77B +121.1% | 1.25B +3.5% | 1.21B +59.1% | 761.14M +127.1% | 335.17M +170.4% | 123.95M +44.7% | 85.65M -11.9% | 97.23M +2.7% | 94.71M -0.2% | 94.88M |
Net Non Operating Interest Income Expense | -7.65M +87.2% | -59.57M -207.8% | -19.35M -84.5% | -10.49M -63.6% | -6.41M -158.1% | -2.48M -11.1% | -2.24M +66.6% | -6.69M -16.8% | -5.73M -149.0% | -2.30M |
Non-operating Interest Income | 186.92M | - | - | - | - | - | - | - | - | - |
Non-operating Interest Expense | 194.57M +226.6% | 59.57M +207.8% | 19.35M +84.5% | 10.49M +63.6% | 6.41M +158.1% | 2.48M +11.1% | 2.24M -66.6% | 6.69M +16.8% | 5.73M +149.0% | 2.30M |
Other Income Expense | 26.43M +42.9% | 18.50M -18.6% | 22.72M +523.1% | 3.65M -54.9% | 8.08M +385.1% | -2.83M -301.0% | 1.41M +238.2% | -1.02M -32.0% | -773.0K +21.4% | -984.0K |
Pre-tax Income | 2.79B +130.2% | 1.21B -0.2% | 1.21B +61.0% | 754.30M +123.9% | 336.83M +183.9% | 118.63M +39.8% | 84.83M -5.2% | 89.52M +1.5% | 88.22M -3.7% | 91.59M |
Provision for Income Taxes | 556.33M +254.7% | 156.85M +147.8% | 63.29M -42.8% | 110.67M +109.3% | 52.88M +662.3% | 6.94M +137.4% | 2.92M -80.4% | 14.88M -61.3% | 38.44M +57.3% | 24.43M |
Net Income Common Stockholders | 2.20B +109.4% | 1.05B -9.0% | 1.15B +80.1% | 640.00M +124.4% | 285.16M +154.9% | 111.86M +32.7% | 84.31M +17.2% | 71.92M +55.8% | 46.16M -30.9% | 66.85M |
Net Income | 2.23B +112.7% | 1.05B -9.0% | 1.15B +80.1% | 640.00M +124.4% | 285.16M +154.9% | 111.86M +32.7% | 84.31M +17.2% | 71.92M +55.8% | 46.16M -30.9% | 66.85M |
Net Income Including Non-Controlling Interests | 2.23B +112.7% | 1.05B -9.0% | 1.15B +80.1% | 640.00M +124.4% | 285.16M +154.9% | 111.86M +32.7% | 84.31M +17.2% | 71.92M +55.8% | 46.16M -30.9% | 66.85M |
Net Income from Continuing Operations | 2.23B +112.7% | 1.05B -9.0% | 1.15B +80.1% | 640.00M +124.4% | 285.16M +154.9% | 111.86M +32.7% | 84.31M +17.2% | 71.92M +55.8% | 46.16M -30.9% | 66.85M |
Diluted NI Available to Com Stockholders | 2.27B +116.4% | 1.05B -9.1% | 1.15B +80.3% | 640.00M +124.4% | 285.16M +154.9% | 111.86M +32.7% | 84.31M +17.2% | 71.92M +55.8% | 46.16M -30.9% | 66.85M |
Basic EPS | 3.65 +106.2% | 1.77 +742.9% | 0.21 +75.0% | 0.12 +100.0% | 0.06 -72.7% | 0.22 +29.4% | 0.17 +21.4% | 0.14 +55.6% | 0.09 -35.7% | 0.14 |
Diluted EPS | 3.26 +94.0% | 1.68 +784.2% | 0.19 +72.7% | 0.11 +120.0% | 0.05 -76.2% | 0.21 +31.2% | 0.16 +14.3% | 0.14 +55.6% | 0.09 -30.8% | 0.13 |
Weighted Average Shares (basic) | 601.81M +1.4% | 593.66M -89.3% | 5.56B +5.0% | 5.29B +2.8% | 5.15B +906.3% | 511.57M +0.3% | 509.87M +2.1% | 499.17M +1.2% | 493.45M +2.0% | 483.83M |
Weighted Average Shares (diluted) | 697.35M +11.0% | 628.40M -89.6% | 6.02B +7.6% | 5.60B +4.4% | 5.36B +902.0% | 535.07M +1.3% | 528.38M +2.2% | 517.16M -0.8% | 521.51M +0.9% | 516.79M |
Total Operating Income as Reported | 2.77B +121.1% | 1.25B +3.5% | 1.21B +59.1% | 761.14M +127.1% | 335.17M +170.4% | 123.95M +44.7% | 85.65M -11.9% | 97.23M +2.7% | 94.71M -0.2% | 94.88M |
Total Expenses | 36.29B +75.2% | 20.72B +50.4% | 13.78B +116.6% | 6.36B +30.9% | 4.86B +41.6% | 3.43B +5.5% | 3.25B -4.4% | 3.40B +4.2% | 3.27B +36.6% | 2.39B |
Net Income from Continuing and Discontinued Operation | 2.23B +112.7% | 1.05B -9.0% | 1.15B +80.1% | 640.00M +124.4% | 285.16M +154.9% | 111.86M +32.7% | 84.31M +17.2% | 71.92M +55.8% | 46.16M -30.9% | 66.85M |
Normalized Income | 2.23B +112.7% | 1.05B -9.0% | 1.15B +80.1% | 640.00M +124.4% | 285.16M +154.9% | 111.86M +32.7% | 84.31M +17.2% | 71.92M +55.8% | 46.16M -30.9% | 66.85M |
Interest Income | 186.92M | - | - | - | - | - | - | - | - | - |
Interest Expense | 194.57M +226.6% | 59.57M +207.8% | 19.35M +84.5% | 10.49M +63.6% | 6.41M +158.1% | 2.48M +11.1% | 2.24M -66.6% | 6.69M +16.8% | 5.73M +149.0% | 2.30M |
Net Interest Income | -7.65M +87.2% | -59.57M -207.8% | -19.35M -84.5% | -10.49M -63.6% | -6.41M -158.1% | -2.48M -11.1% | -2.24M +66.6% | -6.69M -16.8% | -5.73M -149.0% | -2.30M |
EBIT | 2.98B +134.7% | 1.27B +3.1% | 1.23B +61.3% | 764.79M +122.8% | 343.25M +183.4% | 121.11M +39.1% | 87.06M -9.5% | 96.21M +2.4% | 93.94M +0.1% | 93.89M |
EBITDA | 3.07B +131.2% | 1.33B +4.3% | 1.27B +59.4% | 799.69M +112.8% | 375.72M +151.7% | 149.30M +29.2% | 115.54M -4.1% | 120.42M +4.0% | 115.79M +5.0% | 110.25M |
Reconciled Cost of Revenue | 34.84B +78.3% | 19.54B +51.2% | 12.93B +121.3% | 5.84B +32.9% | 4.40B +45.4% | 3.02B +7.5% | 2.81B -6.4% | 3.00B +2.5% | 2.93B +37.3% | 2.13B |
Reconciled Depreciation | 90.27M +54.7% | 58.34M +42.4% | 40.98M +17.4% | 34.90M +7.5% | 32.47M +15.2% | 28.18M -1.0% | 28.47M +17.6% | 24.20M +10.8% | 21.85M +33.6% | 16.36M |