3,082.00
-18.00
(-0.58%)
As of 2:36:12 PM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
8,520,600
8,520,600
7,859,900
6,960,600
5,917,200
Cost of Revenue
4,243,100
4,243,100
4,031,500
3,506,500
3,195,100
Gross Profit
4,277,500
4,277,500
3,828,400
3,454,100
2,722,100
Operating Expense
2,328,900
2,328,900
2,126,700
1,913,100
1,497,300
Operating Income
1,948,600
1,948,600
1,701,700
1,541,000
1,224,800
Net Non Operating Interest Income Expense
-199,600
-199,600
-184,900
-167,900
-161,400
Pretax Income
1,581,200
1,581,200
1,388,600
1,174,200
959,100
Tax Provision
429,600
429,600
390,400
332,300
279,700
Net Income Common Stockholders
1,104,700
1,104,700
951,000
805,400
664,900
Diluted NI Available to Com Stockholders
1,104,700
1,104,700
951,000
805,400
664,900
Basic EPS
2.02
--
1.74
1.49
1.23
Diluted EPS
2.00
--
1.73
1.47
1.22
Basic Average Shares
547,800
--
545,300
542,100
540,100
Diluted Average Shares
552,400
--
549,300
547,600
545,900
Rent Expense Supplemental
387,700
387,700
360,000
303,500
301,400
Total Expenses
6,572,000
6,572,000
6,158,200
5,419,600
4,692,400
Net Income from Continuing & Discontinued Operation
1,104,700
1,104,700
951,000
805,400
664,900
Normalized Income
1,256,187.98
1,256,187.98
1,074,786.58
972,461
739,310.80
Interest Income
32,800
32,800
17,100
7,400
7,700
Interest Expense
230,300
230,300
201,500
172,800
166,500
Net Interest Income
-199,600
-199,600
-184,900
-167,900
-161,400
EBIT
1,811,500
1,811,500
1,590,100
1,347,000
1,125,600
EBITDA
2,246,600
2,246,600
1,974,500
1,692,700
1,440,100
Reconciled Cost of Revenue
4,243,100
4,243,100
4,031,500
3,506,500
3,195,100
Reconciled Depreciation
435,100
435,100
384,400
345,700
314,500
Net Income from Continuing Operation Net Minority Interest
1,104,700
1,104,700
951,000
805,400
664,900
Total Unusual Items Excluding Goodwill
-208,000
-208,000
-172,200
-233,000
-105,100
Total Unusual Items
-208,000
-208,000
-172,200
-233,000
-105,100
Normalized EBITDA
2,454,600
2,454,600
2,146,700
1,925,700
1,545,200
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-56,512.02
-56,512.02
-48,413.42
-65,939
-30,689.20
12/31/2021 - 1/4/2000
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