Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
18.73
+0.51
+(2.80%)
As of 11:00:15 AM GMT+1. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,641,593
1,520,393
1,443,351
619,532
747,356
Cost of Revenue
627,624
579,624
598,491
371,788
349,846
Gross Profit
1,013,969
940,769
844,860
247,744
397,510
Operating Expense
327,945
292,545
251,111
241,599
248,334
Operating Income
686,024
648,224
593,749
6,145
149,176
Net Non Operating Interest Income Expense
-45,099
-46,599
-44,756
-42,141
-48,400
Other Income Expense
78,577
50,377
7,670
-4,749
-11,269
Pretax Income
719,502
652,002
556,663
-40,745
89,529
Tax Provision
835
4,035
-5,911
1,344
1,415
Net Income Common Stockholders
719,365
648,265
562,754
-42,089
88,114
Diluted NI Available to Com Stockholders
719,365
648,265
562,754
-42,089
88,114
Basic EPS
7.95
7.75
6.92
-0.54
1.19
Diluted EPS
7.72
7.48
6.80
-0.54
1.19
Basic Average Shares
90,650
83,600
81,300
78,100
74,000
Diluted Average Shares
93,375
86,700
82,800
78,100
74,000
Total Operating Income as Reported
764,601
698,601
601,419
1,396
138,907
Total Expenses
955,569
872,169
849,602
613,387
598,180
Net Income from Continuing & Discontinued Operation
719,365
648,265
562,754
-42,089
88,114
Normalized Income
640,879.19
598,391.77
556,664.42
-38,326.55
98,964.57
Interest Income
24,359
14,259
4,037
241
500
Interest Expense
69,458
60,858
48,793
42,382
47,100
Net Interest Income
-45,099
-46,599
-44,756
-42,141
-48,400
EBIT
788,960
712,860
605,456
1,637
136,629
EBITDA
967,271
862,171
744,479
132,488
258,551
Reconciled Cost of Revenue
627,624
579,624
598,491
371,788
349,846
Reconciled Depreciation
178,311
149,311
139,023
130,851
121,922
Net Income from Continuing Operation Net Minority Interest
719,365
648,265
562,754
-42,089
88,114
Total Unusual Items Excluding Goodwill
78,577
50,377
7,518
-4,645
-11,027
Total Unusual Items
78,577
50,377
7,518
-4,645
-11,027
Normalized EBITDA
888,694
811,794
736,961
137,133
269,578
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
91.19
503.77
1,428.42
-882.55
-176.43
12/31/2020 - 12/28/2007
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