Total Revenue | 9.55B +13.1% | 8.45B +16.4% | 7.26B +16.8% | 6.22B +21.0% | 5.14B +19.0% | 4.32B +19.0% | 3.63B +28.5% | 2.82B +31.7% | 2.14B +36.1% | 1.57B |
Operating Revenue | 9.55B +13.1% | 8.45B +16.4% | 7.26B +16.8% | 6.22B +21.0% | 5.14B +19.0% | 4.32B +19.0% | 3.63B +28.5% | 2.82B +31.7% | 2.14B +36.1% | 1.57B |
Tax Rate for Calcs | 0.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -94.84M -545.2% | -14.70M | 0 +100.0% | -8.40M | 0 | 0 | 0 | 0 | 0 | 0 |
Weighted Average Shares (diluted) | 268.12M -0.4% | 269.20M +1.5% | 265.29M +4.1% | 254.82M +0.3% | 254.03M +7.2% | 237.02M +4.3% | 227.19M +4.8% | 216.79M +4.3% | 207.77M +4.8% | 198.21M |
Weighted Average Shares (basic) | 265.10M -0.1% | 265.26M +1.5% | 261.34M +2.6% | 254.82M +3.1% | 247.25M +4.3% | 237.02M +4.3% | 227.19M +4.8% | 216.79M +4.3% | 207.77M +4.8% | 198.21M |
Diluted EPS | 2.59 +32.8% | 1.95 -62.6% | 5.21 +461.8% | -1.44 -1300.0% | 0.12 +110.1% | -1.19 +43.9% | -2.12 -9.8% | -1.93 -24.5% | -1.55 +24.8% | -2.06 |
Basic EPS | 2.61 +31.8% | 1.98 -62.5% | 5.28 +466.7% | -1.44 -1300.0% | 0.12 +110.1% | -1.19 +43.9% | -2.12 -9.8% | -1.93 -24.5% | -1.55 +24.8% | -2.06 |
Cost of Revenue | 2.32B +12.2% | 2.07B +16.8% | 1.77B +3.6% | 1.71B +19.7% | 1.43B +19.2% | 1.20B +12.5% | 1.07B +27.6% | 834.95M +32.7% | 629.41M +30.2% | 483.55M |
Gross Profit | 7.23B +13.4% | 6.38B +16.2% | 5.49B +21.8% | 4.51B +21.4% | 3.71B +18.9% | 3.12B +21.8% | 2.56B +28.9% | 1.99B +31.3% | 1.51B +38.8% | 1.09B |
Operating Expense | 6.21B +5.6% | 5.88B +10.8% | 5.30B +13.2% | 4.69B +22.5% | 3.83B +13.6% | 3.37B +9.9% | 3.06B +25.0% | 2.45B +34.9% | 1.82B +25.8% | 1.44B |
Selling General and Administrative | 3.53B +8.5% | 3.25B +14.5% | 2.84B +16.4% | 2.44B +25.3% | 1.95B +18.3% | 1.65B +8.8% | 1.51B +22.2% | 1.24B +36.7% | 906.28M +18.7% | 763.45M |
General and Administrative Expense | 912.00M +11.2% | 820.00M +16.8% | 702.00M +17.2% | 599.00M +23.3% | 486.00M +17.4% | 414.07M +12.6% | 367.72M +5.9% | 347.34M +55.8% | 222.91M +12.5% | 198.12M |
Other General and Administrative | 912.00M +11.2% | 820.00M +16.8% | 702.00M +17.2% | 599.00M +23.3% | 486.00M +17.4% | 414.07M +12.6% | 367.72M +5.9% | 347.34M +55.8% | 222.91M +12.5% | 198.12M |
Selling and Marketing Expense | 2.62B +7.6% | 2.43B +13.7% | 2.14B +16.1% | 1.84B +26.0% | 1.46B +18.6% | 1.23B +7.6% | 1.15B +28.6% | 891.35M +30.4% | 683.37M +20.9% | 565.33M |
Research and Development | 2.68B +2.0% | 2.63B +6.6% | 2.46B +9.7% | 2.25B +19.6% | 1.88B +9.2% | 1.72B +11.1% | 1.55B +27.9% | 1.21B +33.1% | 910.58M +33.8% | 680.53M |
Operating Income | 1.02B +105.2% | 499.00M +172.7% | 183.00M +200.5% | -182.00M -56.9% | -116.00M +53.3% | -248.60M +50.5% | -502.23M -8.4% | -463.28M -52.8% | -303.22M +14.1% | -353.09M |
Net Non Operating Interest Income Expense | 204.00M -13.6% | 236.00M +26.2% | 187.00M +3840.0% | -5.00M +58.3% | -12.00M +76.0% | -50.02M -187.2% | -17.42M +1.9% | -17.75M +8.0% | -19.30M -2.6% | -18.80M |
Non-operating Interest Income | 318.00M -9.1% | 350.00M +16.3% | 301.00M +210.3% | 97.00M +1840.0% | 5.00M -73.4% | 18.79M -54.5% | 41.27M -2.8% | 42.46M +68.1% | 25.25M +123.4% | 11.30M |
Non-operating Interest Expense | 114.00M 0.0% | 114.00M 0.0% | 114.00M +11.8% | 102.00M +500.0% | 17.00M -75.3% | 68.81M +17.2% | 58.69M -2.5% | 60.21M +35.2% | 44.55M +48.0% | 30.10M |
Other Income Expense | -219.00M -125.8% | -97.00M -592.9% | -14.00M +80.8% | -73.00M -150.7% | 144.00M +513.2% | 23.48M -36.9% | 37.20M -35.1% | 57.28M +640.6% | 7.73M +156.8% | -13.63M |
Special Income Charges | -303.00M -260.7% | -84.00M | 0 +100.0% | -40.00M | - | - | - | - | -692.0K +95.4% | -15.00M |
Gain on Sale of Securities | - | - | - | - | - | - | - | - | 720.0K +1007.7% | 65.0K |
Restructuring and Mergers Acquisition | 303.00M +260.7% | 84.00M | 0 -100.0% | 40.00M | - | - | - | - | - | - |
Other Non-operating Income (expense) | 84.00M +746.2% | -13.00M +7.1% | -14.00M +57.6% | -33.00M -122.9% | 144.00M +513.2% | 23.48M -36.9% | 37.20M -35.1% | 57.28M +640.6% | 7.73M +156.8% | -13.63M |
Write-offs | - | - | - | - | - | - | - | - | 692.0K -95.4% | 15.00M |
Pre-tax Income | 1.01B +58.2% | 638.00M +79.2% | 356.00M +236.9% | -260.00M -1725.0% | 16.00M +105.8% | -275.13M +43.0% | -482.45M -13.9% | -423.75M -34.6% | -314.79M +18.3% | -385.51M |
Provision for Income Taxes | 316.00M +182.1% | 112.00M +110.9% | -1.02B -1057.9% | 107.00M +923.1% | -13.00M -278.2% | 7.30M +511.6% | -1.77M +67.7% | -5.49M -185.4% | 6.44M +890.7% | -814.0K |
Net Income Common Stockholders | 693.00M +31.7% | 526.00M -61.9% | 1.38B +476.3% | -367.00M -1365.5% | 29.00M +110.3% | -282.43M +41.2% | -480.67M -14.9% | -418.26M -30.2% | -321.22M +16.5% | -384.70M |
Net Income | 693.00M +31.7% | 526.00M -61.9% | 1.38B +476.3% | -367.00M -1365.5% | 29.00M +110.3% | -282.43M +41.2% | -480.67M -14.9% | -418.26M -30.2% | -321.22M +16.5% | -384.70M |
Net Income Including Non-Controlling Interests | 693.00M +31.7% | 526.00M -61.9% | 1.38B +476.3% | -367.00M -1365.5% | 29.00M +110.3% | -282.43M +41.2% | -480.67M -14.9% | -418.26M -30.2% | -321.22M +16.5% | -384.70M |
Net Income from Continuing Operations | 693.00M +31.7% | 526.00M -61.9% | 1.38B +476.3% | -367.00M -1365.5% | 29.00M +110.3% | -282.43M +41.2% | -480.67M -14.9% | -418.26M -30.2% | -321.22M +16.5% | -384.70M |
Diluted NI Available to Com Stockholders | 693.00M +31.7% | 526.00M -61.9% | 1.38B +476.3% | -367.00M -1365.5% | 29.00M +110.3% | -282.43M +41.2% | -480.67M -14.9% | -418.26M -30.2% | -321.22M +16.5% | -384.70M |
Total Operating Income as Reported | 721.00M +73.7% | 415.00M +126.8% | 183.00M +182.4% | -222.00M -91.4% | -116.00M +53.3% | -248.60M +50.5% | -502.23M -8.4% | -463.28M -52.8% | -303.22M +14.1% | -353.09M |
Total Expenses | 8.53B +7.3% | 7.95B +12.3% | 7.08B +10.6% | 6.40B +21.8% | 5.25B +15.1% | 4.57B +10.6% | 4.13B +25.7% | 3.29B +34.3% | 2.45B +26.9% | 1.93B |
Net Income from Continuing and Discontinued Operation | 693.00M +31.7% | 526.00M -61.9% | 1.38B +476.3% | -367.00M -1365.5% | 29.00M +110.3% | -282.43M +41.2% | -480.67M -14.9% | -418.26M -30.2% | -321.22M +16.5% | -384.70M |
Normalized Income | 901.16M +51.4% | 595.30M -56.9% | 1.38B +511.7% | -335.40M -1256.6% | 29.00M +110.3% | -282.43M +41.2% | -480.67M -14.9% | -418.26M -30.2% | -321.22M +16.5% | -384.70M |
Interest Income | 318.00M -9.1% | 350.00M +16.3% | 301.00M +210.3% | 97.00M +1840.0% | 5.00M -73.4% | 18.79M -54.5% | 41.27M -2.8% | 42.46M +68.1% | 25.25M +123.4% | 11.30M |
Interest Expense | 114.00M 0.0% | 114.00M 0.0% | 114.00M +11.8% | 102.00M +500.0% | 17.00M -75.3% | 68.81M +17.2% | 58.69M -2.5% | 60.21M +35.2% | 44.55M +48.0% | 30.10M |
Net Interest Income | 204.00M -13.6% | 236.00M +26.2% | 187.00M +3840.0% | -5.00M +58.3% | -12.00M +76.0% | -50.02M -187.2% | -17.42M +1.9% | -17.75M +8.0% | -19.30M -2.6% | -18.80M |
EBIT | 1.12B +49.3% | 752.00M +60.0% | 470.00M +397.5% | -158.00M -578.8% | 33.00M +116.0% | -206.33M +51.3% | -423.76M -16.6% | -363.54M -34.5% | -270.24M +24.0% | -355.41M |
EBITDA | 1.47B +36.4% | 1.08B +43.4% | 752.00M +265.0% | 206.00M -45.4% | 377.00M +331.7% | 87.33M +159.2% | -147.48M +10.8% | -165.43M -23.0% | -134.51M +46.1% | -249.59M |
Reconciled Cost of Revenue | 2.32B +12.2% | 2.07B +16.8% | 1.77B +3.6% | 1.71B +19.7% | 1.43B +19.2% | 1.20B +12.5% | 1.07B +27.6% | 834.95M +32.7% | 629.41M +30.2% | 483.55M |
Reconciled Depreciation | 347.00M +6.4% | 326.00M +15.6% | 282.00M -22.5% | 364.00M +5.8% | 344.00M +17.1% | 293.66M +6.3% | 276.28M +39.5% | 198.11M +46.0% | 135.72M +28.3% | 105.83M |
Net Income from Continuing Operation Net Minority Interest | 693.00M +31.7% | 526.00M -61.9% | 1.38B +476.3% | -367.00M -1365.5% | 29.00M +110.3% | -282.43M +41.2% | -480.67M -14.9% | -418.26M -30.2% | -321.22M +16.5% | -384.70M |
Total Unusual Items Excluding Goodwill | -303.00M -260.7% | -84.00M | 0 +100.0% | -40.00M | - | - | - | - | 28.0K +100.2% | -14.94M |
Total Unusual Items | -303.00M -260.7% | -84.00M | 0 +100.0% | -40.00M | - | - | - | - | 28.0K +100.2% | -14.94M |
Normalized EBITDA | 1.77B +52.6% | 1.16B +54.5% | 752.00M +205.7% | 246.00M -34.7% | 377.00M +331.7% | 87.33M +159.2% | -147.48M +10.8% | -165.43M -23.0% | -134.51M +46.1% | -249.59M |