2.2200
-0.0600
(-2.63%)
As of 8:08:36 AM GMT+2. Market Open.
Breakdown
TTM
9/30/2024
9/30/2023
9/30/2022
9/30/2021
Total Revenue
5,007,468
5,007,468
3,746,460
2,502,775
2,080,776
Cost of Revenue
1,935,167
1,935,167
1,152,134
402,860
292,749
Gross Profit
3,072,301
3,072,301
2,594,325
2,099,915
1,788,026
Operating Expense
1,633,145
1,633,145
1,498,245
1,137,148
946,221
Operating Income
1,439,156
1,439,156
1,096,080
962,767
841,805
Net Non Operating Interest Income Expense
-5,681
-5,681
-3,582
-765
-16,709
Pretax Income
1,352,452
1,352,452
1,104,234
982,826
830,670
Tax Provision
432,462
432,462
341,133
297,310
251,087
Net Income Common Stockholders
919,989
919,989
763,100
685,516
579,583
Diluted NI Available to Com Stockholders
919,989
919,989
763,100
685,516
579,583
Basic EPS
19.38
19.38
16.08
14.45
12.08
Diluted EPS
19.38
19.38
15.58
13.74
11.98
Basic Average Shares
47,471.0530
47,471.0530
47,456.4680
47,445.2400
47,981.0770
Diluted Average Shares
47,471.0530
47,471.0530
48,979.4610
49,891.9940
48,379.2150
Total Operating Income as Reported
1,439,155
1,439,155
1,096,080
962,766
841,805
Total Expenses
3,568,312
3,568,312
2,650,379
1,540,008
1,238,970
Net Income from Continuing & Discontinued Operation
919,989
919,989
763,100
685,516
579,583
Normalized Income
978,361.6313
978,361.6313
760,724.1075
673,825.2901
578,697.5812
Interest Income
738
738
826
967
211
Interest Expense
6,419
6,419
4,408
1,732
--
Net Interest Income
-5,681
-5,681
-3,582
-765
-16,709
EBIT
1,358,871
1,358,871
1,108,642
984,558
841,805
EBITDA
1,714,763
1,714,763
1,397,408
1,161,692
977,470
Reconciled Cost of Revenue
1,935,167
1,935,167
1,152,134
402,860
292,749
Reconciled Depreciation
355,892
355,892
288,766
177,134
135,665
Net Income from Continuing Operation Net Minority Interest
919,989
919,989
763,100
685,516
579,583
Total Unusual Items Excluding Goodwill
-85,812
-85,812
3,438
16,761
1,269
Total Unusual Items
-85,812
-85,812
3,438
16,761
1,269
Normalized EBITDA
1,800,575
1,800,575
1,393,970
1,144,931
976,201
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-27,439.3687
-27,439.3687
1,062.1075
5,070.2901
383.5812
9/30/2021 - 10/25/2021
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade