Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
5.20
-0.15
(-2.80%)
As of 4:31:26 PM GMT+1. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
3,125,487
3,125,487
3,006,756
2,744,910
2,745,891
Cost of Revenue
2,326,177
2,326,177
2,269,125
2,230,966
2,257,308
Gross Profit
799,310
799,310
737,631
513,944
488,583
Operating Expense
744,225
744,225
714,943
600,863
684,519
Operating Income
55,085
55,085
22,688
-86,919
-195,936
Net Non Operating Interest Income Expense
-233,847
-233,847
-216,272
-205,441
-193,639
Other Income Expense
-18,629
-18,629
13,270
52,461
282,048
Pretax Income
-197,348
-197,348
-180,286
-239,899
-107,527
Tax Provision
4,646
4,646
8,784
-1,559
-8,163
Net Income Common Stockholders
-201,935
-201,935
-189,011
-238,427
-99,290
Diluted NI Available to Com Stockholders
-201,935
-201,935
-189,011
-238,427
-99,290
Basic EPS
-0.89
-0.89
-0.84
-1.25
-0.54
Diluted EPS
-0.89
-0.89
-0.84
-1.25
-0.54
Basic Average Shares
227,525
227,525
225,209
190,463
184,975
Diluted Average Shares
227,525
227,525
225,209
190,463
184,975
Total Operating Income as Reported
46,528
46,528
18,412
-42,687
-216,936
Rent Expense Supplemental
200,587
200,587
202,410
165,294
174,358
Total Expenses
3,070,402
3,070,402
2,984,068
2,831,829
2,941,827
Net Income from Continuing & Discontinued Operation
-201,935
-201,935
-189,011
-238,427
-99,290
Normalized Income
-179,811.05
-179,811.05
-185,518.41
-289,223.73
-344,866.30
Interest Income
19,162
19,162
23,146
6,935
1,349
Interest Expense
243,286
243,286
231,722
205,930
187,691
Net Interest Income
-233,847
-233,847
-216,272
-205,441
-193,639
EBIT
45,938
45,938
51,436
-33,969
80,164
EBITDA
413,449
413,449
401,844
319,921
425,074
Reconciled Cost of Revenue
2,316,454
2,316,454
2,261,429
2,224,520
2,250,011
Reconciled Depreciation
367,511
367,511
350,408
353,890
344,910
Net Income from Continuing Operation Net Minority Interest
-201,935
-201,935
-189,011
-238,427
-99,290
Total Unusual Items Excluding Goodwill
-28,005
-28,005
-4,421
51,129
265,751
Total Unusual Items
-28,005
-28,005
-4,421
51,129
265,751
Normalized EBITDA
441,454
441,454
406,265
268,792
159,323
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-5,881.05
-5,881.05
-928.41
332.27
20,174.70
12/31/2021 - 7/9/2021
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