19.09
+0.02
+(0.10%)
At close: April 8 at 5:12:59 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,594,204
1,594,204
1,818,791
2,015,036
1,952,958
Cost of Revenue
-38,319
-38,319
-18,680
-25,842
-37,082
Gross Profit
1,632,523
1,632,523
1,837,471
2,040,878
1,990,040
Operating Expense
924,112
924,112
942,500
1,129,241
1,028,346
Operating Income
708,411
708,411
894,971
911,637
961,694
Net Non Operating Interest Income Expense
-83,584
-83,584
-72,121
-103,886
-113,926
Pretax Income
675,633
675,633
885,207
869,517
888,077
Tax Provision
148,791
148,791
195,072
188,330
201,793
Net Income Common Stockholders
368,438
368,438
689,640
664,731
680,627
Diluted NI Available to Com Stockholders
368,438
368,438
689,640
664,731
680,627
Basic EPS
0.68
--
1.27
1.23
1.26
Diluted EPS
0.68
--
1.27
1.23
1.26
Basic Average Shares
541,820.59
--
543,023.62
541,080
539,029.18
Diluted Average Shares
541,820.59
--
543,023.62
541,080
539,029.18
Total Operating Income as Reported
761,360
761,360
957,322
961,554
991,970
Total Expenses
885,793
885,793
923,820
1,103,399
991,264
Net Income from Continuing & Discontinued Operation
368,438
368,438
689,640
664,731
680,627
Normalized Income
507,083.82
507,083.82
656,748.94
664,176.35
679,772.28
Interest Income
59,988
59,988
49,049
602
368
Interest Expense
143,572
143,572
121,170
116,468
115,453
Net Interest Income
-83,584
-83,584
-72,121
-103,886
-113,926
EBIT
819,205
819,205
1,006,377
985,985
1,003,530
EBITDA
1,280,896
1,280,896
1,445,121
1,530,977
1,525,644
Reconciled Cost of Revenue
-38,319
-38,319
-18,680
-25,842
-37,082
Reconciled Depreciation
461,691
461,691
438,744
544,992
522,114
Net Income from Continuing Operation Net Minority Interest
506,683
506,683
660,102
664,731
680,627
Total Unusual Items Excluding Goodwill
-514
-514
4,301
708
1,106
Total Unusual Items
-514
-514
4,301
708
1,106
Normalized EBITDA
1,281,410
1,281,410
1,440,820
1,530,269
1,524,538
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-113.18
-113.18
947.94
153.35
251.28
12/31/2021 - 12/29/2023
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