6.97
-0.02
(-0.21%)
At close: April 9 at 4:31:40 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,686,647
2,686,647
2,532,856
2,378,392
1,760,533
Cost of Revenue
366,817
366,817
294,012
331,872
306,087
Gross Profit
2,319,830
2,319,830
2,238,844
2,046,520
1,454,446
Operating Expense
2,209,466
2,209,466
1,378,039
1,146,606
870,093
Operating Income
110,364
110,364
860,805
899,914
584,353
Net Non Operating Interest Income Expense
-309,029
-309,029
-321,095
-416,019
-283,890
Pretax Income
-381,933
-381,933
561,331
962,402
902,591
Tax Provision
21,504
21,504
101,896
142,225
89,825
Net Income Common Stockholders
-556,174
-556,174
309,014
616,231
655,443
Diluted NI Available to Com Stockholders
-556,174
-556,174
309,014
616,231
655,443
Basic EPS
0.43
--
0.31
0.62
0.68
Diluted EPS
0.43
--
0.31
0.62
0.68
Basic Average Shares
1,053,614.51
--
1,027,385.76
988,815.85
962,319.06
Diluted Average Shares
1,053,614.51
--
1,027,385.76
988,815.85
962,319.06
Total Operating Income as Reported
110,364
110,364
860,805
1,411,504
1,151,188
Rent Expense Supplemental
38,036
--
33,661
38,472
28,823
Total Expenses
2,576,283
2,576,283
1,672,051
1,478,478
1,176,180
Net Income from Continuing & Discontinued Operation
-556,174
-556,174
309,014
619,306
658,631
Normalized Income
-516,567.25
-516,567.25
439,802.92
217,387.18
185,518.21
Interest Income
120,183
120,183
106,464
54,245
12,502
Interest Expense
429,212
429,212
427,559
445,839
285,457
Net Interest Income
-309,029
-309,029
-321,095
-416,019
-283,890
EBIT
47,279
47,279
988,890
1,408,241
1,188,048
EBITDA
1,476,028
1,476,028
1,953,488
2,124,553
1,811,368
Reconciled Cost of Revenue
366,817
366,817
294,012
331,872
306,087
Reconciled Depreciation
1,428,749
1,428,749
964,598
716,312
623,320
Net Income from Continuing Operation Net Minority Interest
-556,174
-556,174
309,014
619,306
658,631
Total Unusual Items Excluding Goodwill
-52,809
-52,809
-159,796
471,625
525,389
Total Unusual Items
-52,809
-52,809
-159,796
471,625
525,389
Normalized EBITDA
1,528,837
1,528,837
2,113,284
1,652,928
1,285,979
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-13,202.25
-13,202.25
-29,007.08
69,706.18
52,276.21
12/31/2021 - 12/11/2009
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