17.74
-0.03
(-0.17%)
At close: 8:28:57 AM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
4,230,714
4,503,464
5,026,999
3,838,987
3,221,934
Cost of Revenue
1,629,837
2,054,491
2,770,790
1,833,091
1,425,950
Gross Profit
2,600,877
2,448,973
2,256,209
2,005,896
1,795,984
Operating Expense
1,836,682
1,806,688
1,634,526
1,396,281
1,277,072
Operating Income
764,195
642,285
621,683
609,615
518,912
Net Non Operating Interest Income Expense
-133,613
-136,890
-84,014
-84,265
-84,680
Pretax Income
591,165
475,198
497,937
503,002
461,205
Tax Provision
184,483
147,755
186,777
150,662
134,648
Net Income Common Stockholders
369,469
293,908
279,725
313,309
284,948
Diluted NI Available to Com Stockholders
369,469
293,908
279,725
313,309
284,948
Basic EPS
1.73
1.38
1.31
1.47
1.34
Diluted EPS
1.73
1.38
1.31
1.47
1.34
Basic Average Shares
212,548.58
212,547.91
212,548
212,547.91
212,547.91
Diluted Average Shares
212,548.58
212,547.91
212,548
212,547.91
212,547.91
Total Operating Income as Reported
724,977
612,330
565,851
581,101
534,980
Rent Expense Supplemental
--
52,845
41,692
26,424
24,321
Total Expenses
3,466,519
3,861,179
4,405,316
3,229,372
2,703,022
Net Income from Continuing & Discontinued Operation
369,469
293,908
279,725
313,309
284,948
Normalized Income
398,897.40
324,158.71
332,851.25
349,412.90
298,072.20
Interest Income
42,990
36,835
23,714
10,315
10,786
Interest Expense
157,408
154,530
90,182
83,271
84,338
Net Interest Income
-133,613
-136,890
-84,014
-84,265
-84,680
EBIT
748,573
629,728
588,119
586,273
545,543
EBITDA
1,437,389
1,275,634
1,180,189
1,128,930
1,039,767
Reconciled Cost of Revenue
1,629,837
2,054,491
2,770,790
1,833,091
1,425,950
Reconciled Depreciation
674,963
645,906
592,070
542,657
494,224
Net Income from Continuing Operation Net Minority Interest
369,469
293,908
279,725
313,309
284,948
Total Unusual Items Excluding Goodwill
-42,778
-43,901
-85,002
-51,577
-18,537
Total Unusual Items
-42,778
-43,901
-85,002
-51,577
-18,537
Normalized EBITDA
1,480,167
1,319,535
1,265,191
1,180,507
1,058,304
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-13,349.60
-13,650.29
-31,875.75
-15,473.10
-5,412.80
12/31/2020 - 5/4/2015
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