Total Revenue | 6.15B +24.1% | 4.96B +28.3% | 3.87B +41.5% | 2.73B +60.2% | 1.71B +107.2% | 823.00M +23.8% | 665.00M |
Operating Revenue | 6.15B +24.1% | 4.96B +28.3% | 3.87B +41.5% | 2.73B +60.2% | 1.71B +107.2% | 823.00M +23.8% | 665.00M |
Tax Effect of Unusual Items | -108.0K +99.0% | -10.93M -1834.1% | 630.0K +10.5% | 570.0K +145.6% | -1.25M | 0 +100.0% | -15.0K |
Average Dilution Earnings | -3.00M | 0 +100.0% | -3.00M +96.8% | -95.00M | 0 | - | - |
Restructuring and Mergers Acquisition | 12.00M -73.9% | 46.00M | 0 | 0 | - | - | - |
Cost of Revenue | 4.56B +21.0% | 3.77B +24.4% | 3.03B +36.5% | 2.22B +59.6% | 1.39B +103.7% | 683.00M +13.3% | 603.00M |
Gross Profit | 1.59B +33.9% | 1.19B +42.7% | 834.00M +63.2% | 511.00M +62.7% | 314.00M +124.3% | 140.00M +125.8% | 62.00M |
Operating Expense | 1.29B +14.3% | 1.13B +0.6% | 1.12B +25.3% | 895.00M +65.1% | 542.00M +50.6% | 360.00M +30.9% | 275.00M |
Selling General and Administrative | 915.00M +17.8% | 777.00M +1.8% | 763.00M +24.5% | 613.00M +61.7% | 379.00M +51.0% | 251.00M +19.0% | 211.00M |
General and Administrative Expense | 344.00M +12.1% | 307.00M -15.2% | 362.00M +23.1% | 294.00M +55.6% | 189.00M +67.3% | 113.00M +36.1% | 83.00M |
Other General and Administrative | 344.00M +12.1% | 307.00M -15.2% | 362.00M +23.1% | 294.00M +55.6% | 189.00M +67.3% | 113.00M +36.1% | 83.00M |
Selling and Marketing Expense | 571.00M +21.5% | 470.00M +17.2% | 401.00M +25.7% | 319.00M +67.9% | 190.00M +37.7% | 138.00M +7.8% | 128.00M |
Research and Development | 374.00M +6.6% | 351.00M -2.0% | 358.00M +27.0% | 282.00M +73.0% | 163.00M +49.5% | 109.00M +70.3% | 64.00M |
Operating Income | 304.00M +390.3% | 62.00M +121.6% | -287.00M +25.3% | -384.00M -68.4% | -228.00M -3.6% | -220.00M -3.3% | -213.00M |
Net Non Operating Interest Income Expense | 51.00M +21.4% | 42.00M +13.5% | 37.00M +236.4% | 11.00M +191.7% | -12.00M 0.0% | -12.00M -700.0% | 2.00M |
Non-operating Interest Income | 51.00M +21.4% | 42.00M +13.5% | 37.00M +236.4% | 11.00M | 0 -100.0% | 842.0K -57.9% | 2.00M |
Total Other Finance Cost | - | - | -37.00M -236.4% | -11.00M -191.7% | 12.00M | - | - |
Non-operating Interest Expense | - | - | - | - | 12.00M 0.0% | 12.00M | 0 |
Other Income Expense | -9.00M +89.0% | -82.00M -1466.7% | 6.00M -93.8% | 96.00M +138.4% | -250.00M -1462.5% | -16.00M -1500.0% | -1.00M |
Gain on Sale of Securities | 3.00M +106.1% | -49.00M -1733.3% | 3.00M -96.8% | 95.00M +147.5% | -200.00M -1233.3% | -15.00M -1400.0% | -1.00M |
Special Income Charges | -12.00M +73.9% | -46.00M | 0 | 0 +100.0% | -50.00M | 0 | 0 |
Other Special Charges | - | - | - | - | 50.00M | - | - |
Other Non-operating Income (expense) | - | 13.00M +333.3% | 3.00M +200.0% | 1.00M | - | -1.00M -1712.9% | 62.0K |
Pre-tax Income | 346.00M +1472.7% | 22.00M +109.0% | -244.00M +11.9% | -277.00M +43.5% | -490.00M -97.6% | -248.00M -17.0% | -212.00M |
Provision for Income Taxes | 4.00M +33.3% | 3.00M +50.0% | 2.00M +200.0% | -2.00M +33.3% | -3.00M | 0 +100.0% | -3.00M |
Net Income Common Stockholders | 342.00M +1700.0% | 19.00M +107.7% | -246.00M +10.5% | -275.00M +43.5% | -487.00M -95.6% | -249.00M -19.1% | -209.00M |
Net Income | 342.00M +1700.0% | 19.00M +107.7% | -246.00M +10.5% | -275.00M +43.5% | -487.00M -96.4% | -248.00M -18.7% | -209.00M |
Net Income Including Non-Controlling Interests | 342.00M +1700.0% | 19.00M +107.7% | -246.00M +10.5% | -275.00M +43.5% | -487.00M -96.4% | -248.00M -18.7% | -209.00M |
Net Income from Continuing Operations | 342.00M +1700.0% | 19.00M +107.7% | -246.00M +10.5% | -275.00M +43.5% | -487.00M -96.4% | -248.00M -18.7% | -209.00M |
Otherunder Preferred Stock Dividend | - | - | - | 0 | 0 -100.0% | 1.00M | 0 |
Diluted NI Available to Com Stockholders | 339.00M +1684.2% | 19.00M +107.6% | -249.00M +32.7% | -370.00M +24.0% | -487.00M -95.6% | -249.00M -19.1% | -209.00M |
Total Operating Income as Reported | 292.00M +1725.0% | 16.00M +105.6% | -287.00M +25.3% | -384.00M -68.4% | -228.00M -3.6% | -220.00M -3.3% | -213.00M |
Total Expenses | 5.85B +19.4% | 4.90B +18.0% | 4.15B +33.3% | 3.12B +61.1% | 1.93B +85.3% | 1.04B +18.8% | 878.00M |
Basic EPS | - | - | -0.46 +14.8% | -0.54 +67.9% | -1.68 -211.1% | -0.54 -20.0% | -0.45 |
Net Income from Continuing and Discontinued Operation | 342.00M +1700.0% | 19.00M +107.7% | -246.00M +10.5% | -275.00M +43.5% | -487.00M -96.4% | -248.00M -18.7% | -209.00M |
Diluted EPS | - | - | -0.47 +34.7% | -0.72 +57.1% | -1.68 -211.1% | -0.54 -20.0% | -0.45 |
Normalized Income | 350.89M +240.4% | 103.08M +141.5% | -248.37M +32.8% | -369.43M -55.1% | -238.25M -2.3% | -233.00M -12.0% | -208.01M |
Weighted Average Shares (basic) | - | - | 532.00M +4.0% | 511.75M +76.7% | 289.58M -37.2% | 461.18M 0.0% | 461.18M |
Interest Income | 51.00M +21.4% | 42.00M +13.5% | 37.00M +236.4% | 11.00M | 0 -100.0% | 842.0K -57.9% | 2.00M |
Weighted Average Shares (diluted) | - | - | 533.00M +4.1% | 512.24M +76.9% | 289.58M -37.2% | 461.18M 0.0% | 461.18M |
Net Interest Income | 51.00M +21.4% | 42.00M +13.5% | 37.00M +236.4% | 11.00M +191.7% | -12.00M 0.0% | -12.00M -700.0% | 2.00M |
EBIT | 304.00M +390.3% | 62.00M +121.6% | -287.00M +25.3% | -384.00M -68.4% | -228.00M +3.4% | -236.00M -11.3% | -212.00M |
EBITDA | 368.00M +240.7% | 108.00M +142.4% | -255.00M +29.2% | -360.00M -73.9% | -207.00M +1.0% | -209.00M -2.0% | -205.00M |
Reconciled Cost of Revenue | 4.56B +21.0% | 3.77B +24.4% | 3.03B +36.5% | 2.22B +59.6% | 1.39B +103.7% | 683.00M +13.3% | 603.00M |
Reconciled Depreciation | 64.00M +39.1% | 46.00M +43.8% | 32.00M +33.3% | 24.00M +14.3% | 21.00M -22.2% | 27.00M +285.7% | 7.00M |
Net Income from Continuing Operation Net Minority Interest | 342.00M +1700.0% | 19.00M +107.7% | -246.00M +10.5% | -275.00M +43.5% | -487.00M -96.4% | -248.00M -18.7% | -209.00M |
Interest Expense | - | - | - | - | 12.00M 0.0% | 12.00M | 0 |
Total Unusual Items Excluding Goodwill | -9.00M +90.5% | -95.00M -3266.7% | 3.00M -96.8% | 95.00M +138.0% | -250.00M -1566.7% | -15.00M -1400.0% | -1.00M |
Total Unusual Items | -9.00M +90.5% | -95.00M -3266.7% | 3.00M -96.8% | 95.00M +138.0% | -250.00M -1566.7% | -15.00M -1400.0% | -1.00M |
Normalized EBITDA | 377.00M +85.7% | 203.00M +178.7% | -258.00M +43.3% | -455.00M -1158.1% | 43.00M +122.2% | -194.00M +4.9% | -204.00M |
Tax Rate for Calcs | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 |