3.1400
+0.0800
+(2.61%)
At close: January 17 at 7:30:13 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,726,451.2612
2,634,910.0000
2,103,438.0000
1,750,116.0000
1,324,427.0000
Cost of Revenue
815,283.9874
781,401.0000
656,515.0000
490,370.0000
334,004.0000
Gross Profit
1,911,167.2738
1,853,509.0000
1,446,923.0000
1,259,746.0000
990,423.0000
Operating Expense
1,649,879.0688
1,415,132.0000
1,226,752.0000
1,032,151.0000
865,078.0000
Operating Income
261,288.2050
438,377.0000
220,171.0000
227,595.0000
125,345.0000
Net Non Operating Interest Income Expense
77,105.7531
70,436.0000
80,280.0000
93,247.0000
103,554.0000
Pretax Income
520,954.7645
508,260.0000
235,726.0000
382,649.0000
257,026.0000
Tax Provision
99,714.5840
95,991.0000
45,395.0000
35,366.0000
30,686.0000
Net Income Common Stockholders
446,169.9433
416,121.0000
180,470.0000
352,234.0000
230,072.0000
Diluted NI Available to Com Stockholders
446,169.9433
416,121.0000
180,470.0000
352,234.0000
230,072.0000
Basic EPS
1.89
1.74
0.74
1.43
0.93
Diluted EPS
1.89
1.74
0.74
1.43
0.93
Basic Average Shares
235,898.1370
238,743.5910
242,987.8850
246,575.2910
248,124.8110
Diluted Average Shares
235,898.1370
238,743.5910
242,987.8850
246,575.2910
248,124.8110
Rent Expense Supplemental
--
4,652.0000
4,562.0000
--
--
Total Expenses
2,465,163.0562
2,196,533.0000
1,883,267.0000
1,522,521.0000
1,199,082.0000
Net Income from Continuing & Discontinued Operation
446,169.9433
416,121.0000
180,470.0000
352,234.0000
230,072.0000
Normalized Income
447,550.9317
414,009.8000
192,842.1170
349,344.7440
228,865.9110
Interest Income
75,380.0252
77,731.0000
87,883.0000
98,210.0000
108,459.0000
Interest Expense
11,146.2257
7,295.0000
7,603.0000
4,963.0000
4,905.0000
Net Interest Income
77,105.7531
70,436.0000
80,280.0000
93,247.0000
103,554.0000
EBIT
532,100.9902
515,555.0000
243,329.0000
387,612.0000
261,931.0000
EBITDA
532,100.9902
713,410.0000
447,546.0000
550,449.0000
394,802.0000
Reconciled Cost of Revenue
815,283.9874
781,401.0000
656,515.0000
490,370.0000
334,004.0000
Reconciled Depreciation
--
197,855.0000
204,217.0000
162,837.0000
132,871.0000
Net Income from Continuing Operation Net Minority Interest
446,169.9433
416,121.0000
180,470.0000
352,234.0000
230,072.0000
Total Unusual Items Excluding Goodwill
-1,707.8914
2,600.0000
-15,331.0000
3,182.0000
1,369.0000
Total Unusual Items
-1,707.8914
2,600.0000
-15,331.0000
3,182.0000
1,369.0000
Normalized EBITDA
533,808.8817
710,810.0000
462,877.0000
547,267.0000
393,433.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0001
0.0001
Tax Effect of Unusual Items
-326.9030
488.8000
-2,958.8830
292.7440
162.9110
12/31/2020 - 12/23/2024
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