46.50
-0.30
(-0.64%)
As of 9:07:43 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,275,500
1,275,500
1,226,500
905,981
866,307
Cost of Revenue
298,500
298,500
283,900
69,257
73,002
Gross Profit
977,000
977,000
942,600
836,724
793,305
Operating Expense
176,300
176,300
148,200
72,790
136,752
Operating Income
800,700
800,700
794,400
763,934
656,553
Net Non Operating Interest Income Expense
-307,400
-307,400
-290,000
-142,759
-152,760
Pretax Income
220,900
220,900
-2,110,100
1,285,830
1,463,045
Tax Provision
23,500
23,500
-207,300
137,929
169,018
Net Income Common Stockholders
68,100
68,100
-1,418,800
620,694
923,596
Diluted NI Available to Com Stockholders
68,100
68,100
-1,418,800
620,694
923,596
Basic EPS
-7.36
0.64
-14.55
6.61
9.79
Diluted EPS
-7.36
0.64
-14.55
6.57
9.73
Basic Average Shares
101,533.78
106,910.10
97,512.03
93,902.27
94,334.10
Diluted Average Shares
102,431.73
106,910.10
97,512.03
94,473.97
94,922.51
Total Operating Income as Reported
475,200
475,200
-1,685,200
809,780
1,479,634
Rent Expense Supplemental
27,500
27,500
37,400
40,124
41,059
Total Expenses
474,800
474,800
432,100
142,047
209,754
Net Income from Continuing & Discontinued Operation
68,100
68,100
-1,418,800
620,694
923,596
Normalized Income
36,376.60
36,376.60
-1,290,028.93
86,486.12
835,772.04
Interest Income
43,100
43,100
12,900
16,719
11,080
Interest Expense
330,300
330,300
286,500
145,720
146,101
Net Interest Income
-307,400
-307,400
-290,000
-142,759
-152,760
EBIT
551,200
551,200
-1,823,600
1,431,550
1,609,146
EBITDA
1,698,200
1,698,200
-1,127,600
1,493,822
1,701,363
Reconciled Cost of Revenue
298,500
298,500
283,900
69,257
73,002
Reconciled Depreciation
1,147,000
1,147,000
696,000
62,272
92,217
Net Income from Continuing Operation Net Minority Interest
68,100
68,100
-1,418,800
620,694
923,596
Total Unusual Items Excluding Goodwill
35,500
35,500
-142,800
598,397
99,295
Total Unusual Items
35,500
35,500
-142,800
598,397
99,295
Normalized EBITDA
1,662,700
1,662,700
-984,800
895,425
1,602,068
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
3,776.60
3,776.60
-14,028.93
64,189.12
11,471.04
12/31/2021 - 9/4/2006
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