Unlock stock picks and a broker-level newsfeed that powers Wall Street.
28.19
-0.05
(-0.18%)
As of 8:05:07 AM GMT+1. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
449,610
449,610
359,595
286,506
230,234
Cost of Revenue
4,997
4,997
4,663
3,452
5,762
Gross Profit
444,613
444,613
354,932
283,054
224,472
Operating Expense
157,552
157,552
132,798
118,114
93,271
Operating Income
287,061
287,061
222,134
164,940
131,201
Net Non Operating Interest Income Expense
-75,475
-75,475
-50,586
-37,545
-33,520
Other Income Expense
-7,320
-7,320
20,503
8,345
-1,243
Pretax Income
204,266
204,266
192,051
135,740
96,438
Tax Provision
628
628
636
998
227
Net Income Common Stockholders
202,532
202,532
190,300
133,756
95,414
Average Dilution Earnings
634
634
708
612
486
Diluted NI Available to Com Stockholders
203,166
203,166
191,008
134,368
95,900
Basic EPS
1.16
1.16
1.25
0.99
0.82
Diluted EPS
1.14
1.15
1.24
0.99
0.82
Basic Average Shares
168,897.76
173,855.43
152,140.74
134,941.19
116,358.06
Diluted Average Shares
171,338.74
177,115.17
153,521.85
135,855.92
117,466.34
Total Operating Income as Reported
278,193
278,193
242,753
175,423
134,419
Total Expenses
162,549
162,549
137,461
121,566
99,033
Net Income from Continuing & Discontinued Operation
203,004
203,004
190,707
134,130
95,725
Normalized Income
211,844.74
211,844.74
170,271.90
125,846.35
96,965.07
Interest Income
3,069
3,069
2,011
2,825
94
Interest Expense
78,544
78,544
52,597
40,370
33,614
Net Interest Income
-75,475
-75,475
-50,586
-37,545
-33,520
EBIT
282,810
282,810
244,648
176,110
130,052
EBITDA
404,971
404,971
346,867
264,672
199,947
Reconciled Cost of Revenue
5,235
5,235
4,938
3,669
5,013
Reconciled Depreciation
121,923
121,923
101,944
88,345
69,895
Net Income from Continuing Operation Net Minority Interest
203,004
203,004
190,707
134,130
95,725
Total Unusual Items Excluding Goodwill
-8,868
-8,868
20,503
8,345
-1,243
Total Unusual Items
-8,868
-8,868
20,503
8,345
-1,243
Normalized EBITDA
413,839
413,839
326,364
256,327
201,190
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-27.26
-27.26
67.90
61.35
-2.93
12/31/2021 - 5/2/2022
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