6.17
-0.13
(-2.06%)
At close: April 17 at 8:02:11 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,973,568
1,973,568
1,457,886
1,651,980
1,244,540
Cost of Revenue
1,590,976
1,590,976
1,055,606
726,210
682,958
Gross Profit
382,592
382,592
402,280
925,770
561,582
Operating Expense
209,667
209,667
192,490
189,651
168,843
Operating Income
172,925
172,925
209,790
736,119
392,739
Net Non Operating Interest Income Expense
-187,638
-187,638
-173,145
-125,498
-133,138
Other Income Expense
-56,677
-56,677
90,090
-226,169
-444,188
Pretax Income
-71,390
-71,390
126,735
384,452
-184,587
Tax Provision
5,003
5,003
-60,597
2,537
-1,635
Net Income Common Stockholders
-76,393
-76,393
187,332
381,915
-182,952
Diluted NI Available to Com Stockholders
-76,393
-76,393
187,332
381,915
-182,952
Basic EPS
0.63
-0.44
1.56
4.63
-2.24
Diluted EPS
0.63
-0.44
1.55
4.56
-2.24
Basic Average Shares
161,630.75
175,605
119,894
82,454
81,769
Diluted Average Shares
161,886.50
175,605
120,752
83,683
81,769
Total Operating Income as Reported
172,925
172,925
209,790
736,119
374,616
Total Expenses
1,800,643
1,800,643
1,248,096
915,861
851,801
Interest Expense
187,638
187,638
173,145
125,498
133,138
Net Interest Income
-187,638
-187,638
-173,145
-125,498
-133,138
Net Income from Continuing & Discontinued Operation
-76,393
-76,393
187,332
381,915
-182,952
Normalized Income
-75,241.18
-75,241.18
123,398.88
652,309.54
250,356.92
EBIT
116,248
116,248
299,880
509,950
-51,449
EBITDA
1,257,410
1,257,410
1,049,566
980,575
402,674
Reconciled Cost of Revenue
1,590,976
1,590,976
1,055,606
726,210
682,958
Reconciled Depreciation
1,141,162
1,141,162
749,686
470,625
454,123
Net Income from Continuing Operation Net Minority Interest
-76,393
-76,393
187,332
381,915
-182,952
Total Unusual Items Excluding Goodwill
-1,458
-1,458
80,928
-272,191
-437,200
Total Unusual Items
-1,458
-1,458
80,928
-272,191
-437,200
Normalized EBITDA
1,258,868
1,258,868
968,638
1,252,766
839,874
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-306.18
-306.18
16,994.88
-1,796.46
-3,891.08
12/31/2021 - 5/18/2018
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