5.75
-0.45
(-7.26%)
As of 8:08:40 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
767,923
767,923
739,572
727,041
624,094
Cost of Revenue
354,161
354,161
339,016
321,354
279,485
Gross Profit
413,762
413,762
400,556
405,687
344,609
Operating Expense
255,052
255,052
253,850
278,659
257,753
Operating Income
158,710
158,710
146,706
127,028
86,856
Net Non Operating Interest Income Expense
-88,412
-88,412
-86,348
-96,258
-93,690
Other Income Expense
12,749
12,749
26,764
33,988
-7,937
Pretax Income
83,047
83,047
87,122
64,758
-14,771
Tax Provision
2,688
2,688
2,715
1,546
-1,734
Net Income Common Stockholders
47,441
47,441
49,044
36,442
-10,737
Average Dilution Earnings
28,713
28,713
31,094
22,812
-6,527
Diluted NI Available to Com Stockholders
76,154
76,154
80,138
59,254
-17,264
Basic EPS
0.27
0.29
0.30
0.22
-0.06
Diluted EPS
0.27
0.28
0.30
0.22
-0.06
Basic Average Shares
163,862.50
164,902
161,122
165,039
172,445
Diluted Average Shares
268,137.25
269,019
265,633
269,948
277,420
Total Operating Income as Reported
158,710
158,710
146,706
127,028
79,133
Rent Expense Supplemental
9,326
9,326
9,326
9,326
9,326
Total Expenses
609,213
609,213
592,866
600,013
537,238
Net Income from Continuing & Discontinued Operation
51,642
51,642
53,245
40,643
-6,510
Normalized Income
39,305.65
39,305.65
27,315.05
18,074.97
-636.62
Interest Income
21,298
21,298
15,136
4,948
704
Interest Expense
109,710
109,710
101,484
101,206
94,394
Net Interest Income
-88,412
-88,412
-86,348
-96,258
-93,690
EBIT
192,757
192,757
188,606
165,964
79,623
EBITDA
377,575
377,575
378,517
382,858
281,429
Reconciled Cost of Revenue
354,161
354,161
339,016
321,354
279,485
Reconciled Depreciation
184,818
184,818
189,911
216,894
201,806
Net Income from Continuing Operation Net Minority Interest
51,642
51,642
53,245
40,643
-6,510
Total Unusual Items Excluding Goodwill
12,749
12,749
26,764
33,988
-7,937
Total Unusual Items
12,749
12,749
26,764
33,988
-7,937
Normalized EBITDA
364,826
364,826
351,753
348,870
289,366
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
412.65
412.65
834.05
11,419.97
-2,063.62
12/31/2021 - 10/7/2013
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