25.00
0.00
(0.00%)
At close: March 3 at 7:32:03 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,809,600
1,809,600
1,512,800
1,229,700
811,300
Cost of Revenue
710,500
710,500
574,500
447,700
300,400
Gross Profit
1,099,100
1,099,100
938,300
782,000
510,900
Operating Expense
906,800
906,800
783,900
628,800
517,900
Operating Income
192,300
192,300
154,400
153,200
-7,000
Net Non Operating Interest Income Expense
-3,900
-3,900
-6,200
-7,500
-6,900
Pretax Income
188,300
188,300
148,300
145,600
-13,700
Tax Provision
45,800
45,800
28,000
28,100
-700
Net Income Common Stockholders
142,500
142,500
120,300
117,500
-13,000
Diluted NI Available to Com Stockholders
142,500
142,500
120,300
117,500
-13,000
Basic EPS
1.41
1.41
1.19
1.16
-0.13
Diluted EPS
1.39
1.39
1.18
1.14
-0.13
Basic Average Shares
101,318.71
101,318.71
101,485.66
101,488.57
100,967.13
Diluted Average Shares
102,296.47
102,296.47
102,334.88
102,749.88
100,967.13
Total Operating Income as Reported
192,300
192,300
154,400
153,200
-7,000
Total Expenses
1,617,300
1,617,300
1,358,400
1,076,500
818,300
Net Income from Continuing & Discontinued Operation
142,500
142,500
120,300
117,500
-13,000
Normalized Income
142,500
142,500
120,300
117,500
-13,000
Interest Income
6,400
6,400
1,300
--
400
Interest Expense
10,300
10,300
7,500
7,500
7,300
Net Interest Income
-3,900
-3,900
-6,200
-7,500
-6,900
EBIT
198,600
198,600
155,800
153,100
-6,400
EBITDA
323,600
323,600
271,300
260,500
106,400
Reconciled Cost of Revenue
710,500
710,500
574,500
447,700
300,400
Reconciled Depreciation
125,000
125,000
115,500
107,400
112,800
Net Income from Continuing Operation Net Minority Interest
142,500
142,500
120,300
117,500
-13,000
Total Unusual Items Excluding Goodwill
20,600
--
--
--
--
Total Unusual Items
20,600
--
--
--
--
Normalized EBITDA
323,600
323,600
271,300
260,500
106,400
Tax Rate for Calcs
0
0
0
0
0
12/31/2020 - 2/7/2024
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