1.4340
-0.1360
(-8.66%)
At close: 5:35:23 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
546,999
549,275
505,842
469,837
424,655
Cost of Revenue
205,991
200,129
170,431
154,363
143,768
Gross Profit
341,008
349,146
335,411
315,474
280,887
Operating Expense
294,062
301,057
274,683
256,467
244,307
Operating Income
46,946
48,089
60,728
59,007
36,580
Net Non Operating Interest Income Expense
-8,247
-8,319
-5,074
-4,221
-5,931
Pretax Income
42,699
46,988
57,510
54,384
33,995
Tax Provision
11,119
5,243
8,061
11,102
-4,287
Net Income Common Stockholders
18,940
24,195
42,989
38,690
12,763
Diluted NI Available to Com Stockholders
18,940
24,195
42,989
38,690
12,763
Basic EPS
0.33
0.43
0.77
0.71
0.24
Diluted EPS
0.28
0.39
0.74
0.70
0.22
Basic Average Shares
53,373.5000
56,583.5340
55,762.4600
54,298.4500
52,550.5680
Diluted Average Shares
53,373.5000
61,327.0340
57,849.4970
55,424.5800
57,498.1260
Total Operating Income as Reported
50,983
49,231
61,897
59,006
37,408
Total Expenses
500,053
501,186
445,114
410,830
388,075
Net Income from Continuing & Discontinued Operation
29,654
38,992
47,778
39,913
38,614
Normalized Income
23,100.9427
25,268.8641
44,179.2230
40,182.7664
32,841.6800
Interest Income
3,643
3,026
1,283
292
103
Interest Expense
11,106
10,664
5,818
3,984
4,212
Net Interest Income
-8,247
-8,319
-5,074
-4,221
-5,931
EBIT
53,805
57,652
63,328
58,368
38,207
EBITDA
66,955
68,012
73,446
64,633
50,498
Reconciled Cost of Revenue
205,991
200,129
170,431
154,363
143,768
Reconciled Depreciation
9,157
827
-3,709
-7,812
7,210
Net Income from Continuing Operation Net Minority Interest
29,654
38,992
47,778
39,913
38,614
Total Unusual Items Excluding Goodwill
3,767
7,267
1,935
-153
3,356
Total Unusual Items
--
--
--
-5
--
Normalized EBITDA
66,955
68,012
73,446
64,638
50,498
Tax Rate for Calcs
0.0003
0.0001
0.0001
0.0002
0.0003
Tax Effect of Unusual Items
980.9427
810.8641
271.2230
-31.2336
939.6800
12/31/2020 - 4/8/2010
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