1.0300
-0.0400
(-3.74%)
At close: April 10 at 11:15:38 AM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,292.7510
1,292.7510
1,301.7890
4,037.1540
2,206.2300
Cost of Revenue
734.5590
734.5590
713.0830
2,028.5130
1,016.4640
Gross Profit
558.1920
558.1920
588.7060
2,008.6410
1,189.7660
Operating Expense
823.5740
823.5740
907.4490
1,224.6800
1,003.1410
Operating Income
-265.3820
-265.3820
-318.7430
783.9610
186.6250
Net Non Operating Interest Income Expense
-65.4490
-65.4490
-44.0640
-55.6310
-37.1250
Pretax Income
-376.9990
-376.9990
-444.9470
528.6490
139.8750
Tax Provision
-85.3500
-85.3500
-40.1460
190.0910
64.4680
Net Income Common Stockholders
-291.6490
-291.6490
-404.8010
338.5580
75.4070
Diluted NI Available to Com Stockholders
-291.6490
-291.6490
-404.8010
338.5580
75.4070
Basic EPS
-0.11
--
-0.15
0.12
0.03
Diluted EPS
-0.11
--
-0.15
0.12
0.03
Basic Average Shares
2,722.0770
--
2,721.9570
2,721.7570
--
Diluted Average Shares
2,722.0770
--
2,721.9570
2,721.7570
--
Total Operating Income as Reported
-328.8810
-328.8810
-414.9620
563.6490
158.6340
Rent Expense Supplemental
291.7070
291.7070
255.0420
288.0440
301.6930
Total Expenses
1,558.1330
1,558.1330
1,620.5320
3,253.1930
2,019.6050
Net Income from Continuing & Discontinued Operation
-291.6490
-291.6490
-404.8010
338.5580
75.4070
Normalized Income
-255.9331
-255.9331
-330.0722
466.4379
82.7220
Interest Income
--
--
--
0.0100
0.0010
Interest Expense
48.6180
48.6180
29.5990
35.0320
18.6270
Net Interest Income
-65.4490
-65.4490
-44.0640
-55.6310
-37.1250
EBIT
-328.3810
-328.3810
-415.3480
563.6810
158.5020
EBITDA
-297.2610
-297.2610
-377.6780
585.8660
330.8710
Reconciled Cost of Revenue
734.5590
734.5590
713.0830
2,028.5130
1,016.4640
Reconciled Depreciation
31.1200
31.1200
37.6700
22.1850
14.3690
Net Income from Continuing Operation Net Minority Interest
-291.6490
-291.6490
-404.8010
338.5580
75.4070
Total Unusual Items Excluding Goodwill
-46.1680
-46.1680
-82.1400
-199.6810
-9.6250
Total Unusual Items
-46.1680
-46.1680
-82.1400
-199.6810
-9.6250
Normalized EBITDA
-251.0930
-251.0930
-295.5380
785.5470
340.4960
Tax Rate for Calcs
0.0002
0.0002
0.0001
0.0004
0.0002
Tax Effect of Unusual Items
-10.4521
-10.4521
-7.4112
-71.8011
-2.3100
12/31/2020 - 12/23/2011
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