0.1650
0.0000
(0.00%)
At close: January 22 at 9:13:40 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
12,068,084,000.0000
11,190,511,000.0000
9,518,012,000.0000
9,381,891,000.0000
7,110,124,000.0000
Cost of Revenue
7,230,507,000.0000
6,735,289,000.0000
5,984,623,000.0000
5,764,949,000.0000
4,779,194,000.0000
Gross Profit
4,837,577,000.0000
4,455,222,000.0000
3,533,389,000.0000
3,616,942,000.0000
2,330,930,000.0000
Operating Expense
2,940,282,000.0000
2,658,020,000.0000
2,419,394,000.0000
2,481,790,000.0000
1,892,854,000.0000
Operating Income
1,897,295,000.0000
1,797,202,000.0000
1,113,995,000.0000
1,135,152,000.0000
438,076,000.0000
Net Non Operating Interest Income Expense
-65,830,000.0000
-61,785,000.0000
-37,947,000.0000
-45,838,000.0000
-79,918,000.0000
Pretax Income
1,456,273,000.0000
1,666,409,000.0000
984,307,000.0000
972,865,000.0000
310,650,000.0000
Tax Provision
423,744,000.0000
419,365,000.0000
273,926,000.0000
272,681,000.0000
185,400,000.0000
Net Income Common Stockholders
987,255,000.0000
1,211,283,000.0000
696,495,000.0000
674,117,000.0000
116,163,000.0000
Diluted NI Available to Com Stockholders
987,255,000.0000
1,211,283,000.0000
696,495,000.0000
674,117,000.0000
116,163,000.0000
Basic EPS
75.94
93.27
70.74
52.12
8.94
Diluted EPS
75.62
92.92
70.59
52.11
8.94
Basic Average Shares
12,996,981.9250
12,986,802.1000
9,845,594.8860
12,933,941.0000
12,993,478.1040
Diluted Average Shares
13,053,011.3500
13,035,494.6360
9,866,982.8890
12,937,175.7410
12,993,478.1040
Total Operating Income as Reported
1,522,128,000.0000
1,728,285,000.0000
1,022,332,000.0000
1,018,703,000.0000
390,592,000.0000
Rent Expense Supplemental
154,233,000.0000
78,821,000.0000
14,111,000.0000
46,407,000.0000
9,769,000.0000
Total Expenses
10,170,789,000.0000
9,393,309,000.0000
8,404,017,000.0000
8,246,739,000.0000
6,672,048,000.0000
Net Income from Continuing & Discontinued Operation
987,255,000.0000
1,211,283,000.0000
696,495,000.0000
674,117,000.0000
116,163,000.0000
Normalized Income
1,191,108,633.8351
1,216,446,560.4464
696,495,000.0000
722,553,713.4186
116,163,000.0000
Interest Income
28,403,000.0000
21,975,000.0000
29,917,000.0000
19,147,000.0000
11,251,000.0000
Interest Expense
58,711,000.0000
51,860,000.0000
38,332,000.0000
37,916,000.0000
71,085,000.0000
Net Interest Income
-65,830,000.0000
-61,785,000.0000
-37,947,000.0000
-45,838,000.0000
-79,918,000.0000
EBIT
1,514,984,000.0000
1,718,269,000.0000
1,022,639,000.0000
1,010,781,000.0000
381,735,000.0000
EBITDA
2,360,420,000.0000
2,528,586,000.0000
1,821,145,000.0000
1,759,077,000.0000
866,159,000.0000
Reconciled Cost of Revenue
7,230,507,000.0000
6,735,289,000.0000
5,984,623,000.0000
5,764,949,000.0000
4,779,194,000.0000
Reconciled Depreciation
845,436,000.0000
810,317,000.0000
798,506,000.0000
748,296,000.0000
484,424,000.0000
Net Income from Continuing Operation Net Minority Interest
987,255,000.0000
1,211,283,000.0000
696,495,000.0000
674,117,000.0000
116,163,000.0000
Total Unusual Items Excluding Goodwill
-287,514,000.0000
-6,900,000.0000
--
-67,300,000.0000
--
Total Unusual Items
-287,514,000.0000
-6,900,000.0000
--
-67,300,000.0000
--
Normalized EBITDA
2,647,934,000.0000
2,535,486,000.0000
1,821,145,000.0000
1,826,377,000.0000
866,159,000.0000
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-83,660,366.1649
-1,736,439.5536
--
-18,863,286.5814
--
12/31/2020 - 1/8/2014
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.
UpgradeRelated Tickers
6MA.F Ambea AB (publ)
8.09
+1.19%
ORP2.VI emeis Société anonyme
5.72
-2.36%
KO2.SG Korian SA
2.1800
-0.73%
EVGRF China Evergrande New Energy Vehicle Group Limited
0.0210
0.00%
DANE.TA Danel (Adir Yeoshua) Ltd
43,060.00
-0.51%
MCOV-B.ST Medicover AB (publ)
203.00
-0.98%
EMEIS.PA EMEIS
5.61
-4.38%
OCA.NZ Oceania Healthcare Limited
0.8000
0.00%
KNB.L Kanabo Group Plc
0.8500
-10.53%
FMS Fresenius Medical Care AG
23.17
+0.35%