Total Revenue | 2.58B +15.5% | 2.24B +15.0% | 1.95B -0.7% | 1.96B -8.2% | 2.13B -36.2% | 3.34B +21.8% | 2.74B +105.7% | 1.33B +23.8% | 1.08B +27.2% | 846.59M |
Operating Revenue | 2.53B +15.6% | 2.19B +15.1% | 1.91B -0.5% | 1.92B -8.0% | 2.08B -37.7% | 3.34B +21.8% | 2.74B +105.7% | 1.33B +23.8% | 1.08B +27.2% | 846.59M |
Total Unusual Items | -2.00M +75.0% | -8.00M +63.6% | -22.00M +8.3% | -24.00M +35.1% | -37.00M +50.9% | -75.35M -11492.6% | -650.0K +99.2% | -83.35M +52.2% | -174.46M -660.9% | -22.93M |
Normalized EBITDA | 317.00M +69.5% | 187.00M +48.4% | 126.00M -18.2% | 154.00M -63.2% | 419.00M +114.5% | 195.31M +302.3% | -96.57M -232.2% | 73.03M -43.0% | 128.13M +243.4% | -89.38M |
Tax Rate for Calcs | 0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | -198.0K +88.2% | -1.68M +63.6% | -4.62M +8.3% | -5.04M +49.5% | -9.99M -201.3% | -3.32M -36334.0% | -9.1K +99.9% | -17.25M +75.3% | -69.79M -660.9% | -9.17M |
Special Income Charges | -2.00M +75.0% | -8.00M +63.6% | -22.00M +8.3% | -24.00M +35.1% | -37.00M +50.9% | -75.35M -11492.6% | -650.0K +99.2% | -83.35M +52.2% | -174.46M -660.9% | -22.93M |
Write-offs | 2.00M -66.7% | 6.00M -68.4% | 19.00M -20.8% | 24.00M +140.0% | 10.00M +88.7% | 5.30M | 0 -100.0% | 79.00M -54.6% | 174.00M | 0 |
Restructuring and Mergers Acquisition | 0 -100.0% | 1.00M -75.0% | 4.00M | 0 -100.0% | 10.00M | 0 -100.0% | 650.0K -85.0% | 4.35M +838.9% | 463.0K -67.5% | 1.42M |
Cost of Revenue | 668.00M +26.8% | 527.00M +25.2% | 421.00M +14.7% | 367.00M +13.6% | 323.00M -82.7% | 1.87B +20.9% | 1.54B +905.3% | 153.59M +80.3% | 85.20M +23.0% | 69.26M |
Gross Profit | 1.92B +12.1% | 1.71B +12.1% | 1.52B -4.2% | 1.59B -12.1% | 1.81B +22.8% | 1.47B +22.9% | 1.20B +1.6% | 1.18B +19.0% | 991.59M +27.6% | 777.33M |
Operating Expense | 1.95B +2.5% | 1.90B +7.2% | 1.77B +6.7% | 1.66B +7.1% | 1.55B +7.8% | 1.44B -0.5% | 1.45B +17.9% | 1.23B +25.2% | 979.00M +0.9% | 970.01M |
Selling General and Administrative | 1.34B +2.0% | 1.31B +8.5% | 1.21B +4.2% | 1.16B +2.9% | 1.13B +7.7% | 1.05B -4.3% | 1.09B +34.4% | 814.77M +23.6% | 659.02M -7.8% | 714.43M |
General and Administrative Expense | 497.00M -5.2% | 524.00M -5.2% | 553.00M +11.0% | 498.00M +20.3% | 414.00M +16.1% | 356.72M -2.5% | 366.02M +39.6% | 262.15M +24.4% | 210.82M -36.5% | 332.01M |
Other General and Administrative | 497.00M -5.2% | 524.00M -5.2% | 553.00M +11.0% | 498.00M +20.3% | 414.00M +16.1% | 356.72M -2.5% | 366.02M +39.6% | 262.15M +24.4% | 210.82M -36.5% | 332.01M |
Selling and Marketing Expense | 843.00M +6.7% | 790.00M +20.1% | 658.00M -0.9% | 664.00M -7.1% | 715.00M +3.5% | 691.12M -5.1% | 728.63M +31.9% | 552.62M +23.3% | 448.20M +17.2% | 382.42M |
Research and Development | 607.00M +3.8% | 585.00M +4.5% | 560.00M +12.4% | 498.00M +18.3% | 421.00M +7.9% | 390.17M +11.2% | 350.92M -14.6% | 410.82M +28.4% | 319.99M +25.2% | 255.58M |
Operating Income | -32.00M +83.2% | -190.00M +23.1% | -247.00M -258.0% | -69.00M -126.6% | 259.00M +631.4% | 35.41M +114.3% | -246.84M -441.0% | -45.63M -462.4% | 12.59M +106.5% | -192.68M |
Net Non Operating Interest Income Expense | -18.00M +50.0% | -36.00M 0.0% | -36.00M -2.9% | -35.00M +72.7% | -128.00M +17.5% | -155.23M -52.5% | -101.79M -146.7% | -41.26M -49.9% | -27.52M -271.4% | -7.41M |
Non-operating Interest Expense | 18.00M -50.0% | 36.00M 0.0% | 36.00M +2.9% | 35.00M -72.7% | 128.00M -17.5% | 155.23M +52.5% | 101.79M +146.7% | 41.26M +49.9% | 27.52M +271.4% | 7.41M |
Other Income Expense | 75.00M -37.0% | 119.00M -7.8% | 129.00M +578.9% | 19.00M +163.3% | -30.00M +39.8% | -49.82M -227.7% | 39.01M +160.9% | -64.08M +62.1% | -169.08M -736.3% | -20.22M |
Other Non-operating Income (expense) | 77.00M -39.4% | 127.00M -15.9% | 151.00M +251.2% | 43.00M +514.3% | 7.00M -72.6% | 25.53M -35.6% | 39.66M +105.8% | 19.27M +257.8% | 5.38M +98.6% | 2.71M |
Impairment of Capital Assets | - | - | - | - | - | 71.50M | 0 -100.0% | 79.00M -54.6% | 174.00M | 0 |
Other Special Charges | - | 1.00M +200.0% | -1.00M | - | 17.00M +1274.0% | -1.45M | - | - | - | 22.76M |
Gain on Sale of Business | - | - | - | - | - | - | 0 | 0 | 0 -100.0% | 1.25M |
Pre-tax Income | 25.00M +123.4% | -107.00M +30.5% | -154.00M -81.2% | -85.00M -184.2% | 101.00M +159.5% | -169.64M +45.2% | -309.62M -105.1% | -150.96M +18.0% | -184.01M +16.5% | -220.31M |
Provision for Income Taxes | 2.00M -60.0% | 5.00M +25.0% | 4.00M +33.3% | 3.00M +400.0% | -1.00M +86.7% | -7.52M -76.7% | -4.26M +86.3% | -31.10M +65.3% | -89.59M -69012.3% | 130.0K |
Net Income Common Stockholders | 23.00M +120.5% | -112.00M +29.1% | -158.00M -56.4% | -101.00M +80.9% | -528.00M -225.7% | -162.12M +46.9% | -305.36M -154.8% | -119.86M -26.9% | -94.42M +57.2% | -220.44M |
Net Income | 23.00M +120.5% | -112.00M +29.1% | -158.00M -56.4% | -101.00M +80.9% | -528.00M -225.7% | -162.12M +46.9% | -305.36M -154.8% | -119.86M -26.9% | -94.42M +57.2% | -220.44M |
Net Income Including Non-Controlling Interests | 23.00M +120.5% | -112.00M +29.1% | -158.00M -56.4% | -101.00M +80.9% | -528.00M -225.7% | -162.12M +46.9% | -305.36M -154.8% | -119.86M -26.9% | -94.42M +57.2% | -220.44M |
Net Income from Continuing Operations | 23.00M +120.5% | -112.00M +29.1% | -158.00M -79.5% | -88.00M -186.3% | 102.00M +162.9% | -162.12M +46.9% | -305.36M -154.8% | -119.86M -26.9% | -94.42M +57.2% | -220.44M |
Net Income from Discontinued Operations | - | 0 | 0 +100.0% | -13.00M +97.9% | -630.00M | - | - | - | - | - |
Diluted NI Available to Com Stockholders | 23.00M +120.5% | -112.00M +29.1% | -158.00M -56.4% | -101.00M +80.9% | -528.00M -225.7% | -162.12M +46.9% | -305.36M -154.8% | -119.86M -26.9% | -94.42M +57.2% | -220.44M |
Basic EPS | 0.09 +118.8% | -0.48 +29.4% | -0.68 -61.9% | -0.42 +80.1% | -2.11 -193.1% | -0.72 +51.4% | -1.48 -142.6% | -0.61 -19.6% | -0.51 +58.2% | -1.22 |
Diluted EPS | 0.09 +118.8% | -0.48 +29.4% | -0.68 -61.9% | -0.42 +80.1% | -2.11 -193.1% | -0.72 +51.4% | -1.48 -142.6% | -0.61 -19.6% | -0.51 +58.2% | -1.22 |
Weighted Average Shares (basic) | 241.93M +3.4% | 234.08M +0.2% | 233.57M -3.5% | 242.16M -3.1% | 249.94M +11.7% | 223.85M +8.5% | 206.38M +4.3% | 197.94M +6.2% | 186.45M +3.5% | 180.15M |
Weighted Average Shares (diluted) | 254.12M +8.6% | 234.08M +0.2% | 233.57M -3.5% | 242.16M -3.1% | 249.94M +11.7% | 223.85M +8.5% | 206.38M +4.3% | 197.94M +6.2% | 186.45M +3.5% | 180.15M |
Total Expenses | 2.62B +7.8% | 2.43B +10.7% | 2.19B +8.1% | 2.03B +8.2% | 1.87B -43.3% | 3.30B +10.5% | 2.99B +116.8% | 1.38B +29.6% | 1.06B +2.4% | 1.04B |
Total Operating Income as Reported | - | -197.00M +27.0% | -270.00M -190.3% | -93.00M -138.9% | 239.00M +677.5% | -41.39M +83.3% | -247.49M -91.9% | -128.97M +20.3% | -161.87M +16.1% | -192.85M |
Net Income from Continuing and Discontinued Operation | 23.00M +120.5% | -112.00M +29.1% | -158.00M -56.4% | -101.00M +80.9% | -528.00M -225.7% | -162.12M +46.9% | -305.36M -154.8% | -119.86M -26.9% | -94.42M +57.2% | -220.44M |
Normalized Income | 24.80M +123.5% | -105.68M +24.8% | -140.62M -103.7% | -69.04M -153.5% | 129.01M +243.2% | -90.08M +70.4% | -304.72M -466.8% | -53.76M -624.1% | 10.26M +105.0% | -206.68M |
Interest Expense | 18.00M -50.0% | 36.00M 0.0% | 36.00M +2.9% | 35.00M -72.7% | 128.00M -17.5% | 155.23M +52.5% | 101.79M +146.7% | 41.26M +49.9% | 27.52M +271.4% | 7.41M |
Net Interest Income | -18.00M +50.0% | -36.00M 0.0% | -36.00M -2.9% | -35.00M +72.7% | -128.00M +17.5% | -155.23M -52.5% | -101.79M -146.7% | -41.26M -49.9% | -27.52M -271.4% | -7.41M |
EBIT | 43.00M +160.6% | -71.00M +39.8% | -118.00M -136.0% | -50.00M -121.8% | 229.00M +1689.1% | -14.41M +93.1% | -207.83M -89.4% | -109.70M +29.9% | -156.49M +26.5% | -212.90M |
EBITDA | 315.00M +76.0% | 179.00M +72.1% | 104.00M -20.0% | 130.00M -66.0% | 382.00M +218.4% | 119.96M +223.4% | -97.22M -842.6% | -10.31M +77.7% | -46.33M +58.7% | -112.31M |
Reconciled Cost of Revenue | 668.00M +26.8% | 527.00M +25.2% | 421.00M +14.7% | 367.00M +13.6% | 323.00M -82.7% | 1.87B +20.9% | 1.54B +905.3% | 153.59M +80.3% | 85.20M +23.0% | 69.26M |
Reconciled Depreciation | 272.00M +8.8% | 250.00M +12.6% | 222.00M +23.3% | 180.00M +17.6% | 153.00M +13.9% | 134.37M +21.5% | 110.61M +11.3% | 99.39M -9.8% | 110.16M +9.5% | 100.59M |
Net Income from Continuing Operation Net Minority Interest | 23.00M +120.5% | -112.00M +29.1% | -158.00M -79.5% | -88.00M -186.3% | 102.00M +162.9% | -162.12M +46.9% | -305.36M -154.8% | -119.86M -26.9% | -94.42M +57.2% | -220.44M |
Total Unusual Items Excluding Goodwill | -2.00M +75.0% | -8.00M +63.6% | -22.00M +8.3% | -24.00M +35.1% | -37.00M +50.9% | -75.35M -11492.6% | -650.0K +99.2% | -83.35M +52.2% | -174.46M -660.9% | -22.93M |