| Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Revenue | ||||||||||||
16,883 | 14,950 | 12,497 | 10,776 | 9,667 | 9,441 | 8,312 | 7,391 | 6,714 | 5,539 | 5,099 | 4,992 | 4,067 |
Operating Expenses | ||||||||||||
General and administrative | ||||||||||||
5,763 | 5,174 | 4,653 | 3,827 | 3,341 | 3,152 | 2,615 | 2,429 | 2,196 | 1,857 | 1,942 | 1,996 | 1,856 |
Advertising and marketing | ||||||||||||
934 | 907 | 771 | 698 | 821 | 862 | 841 | 775 | 841 | 782 | 756 | 935 | 1,001 |
Litigation settlements | ||||||||||||
- | - | - | - | - | - | - | - | - | - | - | -2,483 | -3 |
Depreciation and amortization | ||||||||||||
522 | 459 | 436 | 373 | 366 | 321 | 258 | 230 | 194 | 148 | 141 | 112 | 97 |
Provision for litigation | ||||||||||||
0 | 1,128 | 15 | 117 | 61 | 0 | 95 | 20 | 770 | 0 | 0 | - | - |
Total operating expenses | ||||||||||||
7,219 | 7,668 | 5,875 | 5,015 | 4,589 | 4,335 | 3,809 | 3,454 | 4,001 | 2,787 | 2,839 | 5,526 | 2,959 |
Operating income | ||||||||||||
9,664 | 7,282 | 6,622 | 5,761 | 5,078 | 5,106 | 4,503 | 3,937 | 2,713 | 2,752 | 2,260 | -534 | 1,108 |
Other Income (Expense) | ||||||||||||
Investment income | ||||||||||||
97 | 122 | 56 | 43 | 25 | 28 | 38 | 37 | 52 | 57 | 58 | 183 | 530 |
Gains (losses) on equity investments, net | ||||||||||||
167 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Interest expense | ||||||||||||
224 | 186 | 154 | 95 | 61 | 48 | 14 | 20 | 25 | 52 | 115 | 104 | 57 |
Other income (expense), net | ||||||||||||
27 | -14 | -2 | -63 | -84 | -7 | -27 | -21 | 8 | 0 | 15 | 72 | 90 |
Total other income (expense) | ||||||||||||
67 | -78 | -100 | -115 | -120 | -27 | -3 | -4 | 35 | 5 | -42 | 151 | 563 |
Income before income taxes | ||||||||||||
9,731 | 7,204 | 6,522 | 5,646 | 4,958 | 5,079 | 4,500 | 3,933 | 2,748 | 2,757 | 2,218 | -383 | 1,671 |
Income tax expense | ||||||||||||
1,613 | 1,345 | 2,607 | 1,587 | 1,150 | 1,462 | 1,384 | 1,174 | 842 | 910 | 755 | -129 | 585 |
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | ||||||||||||
8,118 | 5,859 | 3,915 | 4,059 | 3,808 | 3,617 | 3,116 | 2,759 | - | 1,847 | 1,463 | -254 | 1,085 |
Loss (income) attributable to non-controlling interests | ||||||||||||
- | - | - | - | - | - | - | - | - | 1 | 0 | 0 | 0 |
Net Income | ||||||||||||
- | - | - | - | - | - | - | - | 1,906 | 1,846 | 1,463 | -254 | 1,085 |
Earnings Per Share, Basic | ||||||||||||
7.98 | 5.63 | 3.67 | 3.70 | 3.36 | 3.11 | 2.57 | 2.20 | 1.49 | 14.10 | 11.19 | -1.94 | 7.98 |
Weighted Average Number of Shares Outstanding, Basic | ||||||||||||
1,017 | 1,041 | 1,067 | 1,098 | 1,134 | 1,165 | 1,211 | 1,253 | 1,279 | 131 | 130 | 130 | 134 |
Earnings Per Share, Diluted | ||||||||||||
7.94 | 5.60 | 3.65 | 3.69 | 3.35 | 3.10 | 2.56 | 2.19 | 1.48 | 14.05 | 11.16 | -1.94 | 7.96 |
Weighted Average Number of Shares Outstanding, Diluted | ||||||||||||
1,022 | 1,047 | 1,072 | 1,101 | 1,137 | 1,169 | 1,215 | 1,258 | 1,284 | 131 | 130 | 130 | 135 |