Unlock stock picks and a broker-level newsfeed that powers Wall Street.
22.83
-0.05
(-0.22%)
At close: April 4 at 8:11:21 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
830,682
830,682
790,723
721,034
614,500
Cost of Revenue
230,567
230,567
225,120
201,149
150,396
Gross Profit
600,115
600,115
565,603
519,885
464,104
Operating Expense
399,731
399,731
483,975
443,206
417,790
Operating Income
200,384
200,384
81,628
76,679
46,314
Net Non Operating Interest Income Expense
-91,134
-91,134
-90,387
-65,089
-73,906
Other Income Expense
534
534
4,012
-1,080
-1,296
Pretax Income
109,784
109,784
-4,747
10,510
-28,888
Tax Provision
12,259
12,259
-26,251
292
-19,569
Earnings from Equity Interest Net of Tax
15,251
15,251
-6,089
-1,496
--
Net Income Common Stockholders
112,776
112,776
15,415
8,722
-9,319
Diluted NI Available to Com Stockholders
112,776
112,776
15,415
8,722
-9,319
Basic EPS
0.93
0.95
0.13
0.07
-0.07
Diluted EPS
0.93
0.94
0.12
0.07
-0.07
Basic Average Shares
121,315.50
118,566
122,776
125,902
131,342
Diluted Average Shares
123,585.75
119,792
128,458.33
125,902
133,128.57
Total Operating Income as Reported
200,384
200,384
81,628
76,679
46,314
Total Expenses
630,298
630,298
709,095
644,355
568,186
Net Income from Continuing & Discontinued Operation
112,776
112,776
15,415
8,722
-9,319
Normalized Income
112,776
112,776
15,415
9,876.02
-8,677.33
Interest Expense
91,134
91,134
90,387
65,089
73,906
Net Interest Income
-91,134
-91,134
-90,387
-65,089
-73,906
EBIT
200,918
200,918
85,640
75,599
45,018
EBITDA
404,045
404,045
405,640
379,083
350,449
Reconciled Cost of Revenue
230,567
230,567
225,120
201,149
150,396
Reconciled Depreciation
203,127
203,127
320,000
303,484
305,431
Net Income from Continuing Operation Net Minority Interest
112,776
112,776
15,415
8,722
-9,319
Total Unusual Items Excluding Goodwill
--
--
--
-1,187
-879
Total Unusual Items
--
--
--
-1,187
-879
Normalized EBITDA
404,045
404,045
405,640
380,270
351,328
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
--
--
--
-32.98
-237.33
12/31/2021 - 5/16/2011
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