2.3000
+0.0360
+(1.59%)
At close: January 22 at 8:12:58 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,993,100.0000
2,988,500.0000
2,356,600.0000
838,400.0000
829,200.0000
Cost of Revenue
2,690,000.0000
2,628,200.0000
2,417,100.0000
1,193,900.0000
1,288,200.0000
Gross Profit
303,100.0000
360,300.0000
-60,500.0000
-355,500.0000
-459,000.0000
Operating Expense
179,800.0000
168,700.0000
140,100.0000
98,700.0000
5,600.0000
Operating Income
123,300.0000
191,600.0000
-200,600.0000
-454,200.0000
-464,600.0000
Net Non Operating Interest Income Expense
-106,700.0000
-124,000.0000
-135,000.0000
-111,000.0000
-84,100.0000
Pretax Income
73,000.0000
119,100.0000
-370,700.0000
-581,900.0000
-654,400.0000
Tax Provision
-32,500.0000
-135,200.0000
105,400.0000
-117,600.0000
-131,100.0000
Net Income Common Stockholders
68,100.0000
216,900.0000
-505,300.0000
-480,700.0000
-540,700.0000
Diluted NI Available to Com Stockholders
68,100.0000
216,900.0000
-505,300.0000
-480,700.0000
-540,700.0000
Basic EPS
0.48
2.20
-6.00
-5.71
-8.56
Diluted EPS
0.48
2.20
-6.00
-5.71
-8.56
Basic Average Shares
175,800.1580
96,407.0000
83,805.0000
83,760.5210
62,667.0000
Diluted Average Shares
175,800.1580
96,407.0000
83,805.0000
83,760.5210
62,667.0000
Total Operating Income as Reported
129,400.0000
191,400.0000
-200,600.0000
-454,400.0000
-464,500.0000
Rent Expense Supplemental
110,600.0000
107,200.0000
102,500.0000
71,300.0000
89,300.0000
Total Expenses
2,869,800.0000
2,796,900.0000
2,557,200.0000
1,292,600.0000
1,293,800.0000
Net Income from Continuing & Discontinued Operation
105,500.0000
254,300.0000
-476,200.0000
-464,300.0000
-523,200.0000
Normalized Income
78,140.0000
223,900.0000
-479,160.0000
-469,087.4205
-417,200.0000
Interest Income
6,900.0000
14,700.0000
2,800.0000
1,600.0000
2,800.0000
Interest Expense
91,600.0000
116,700.0000
108,200.0000
88,400.0000
67,600.0000
Net Interest Income
-106,700.0000
-124,000.0000
-135,000.0000
-111,000.0000
-84,100.0000
EBIT
164,600.0000
235,800.0000
-262,500.0000
-493,500.0000
-586,800.0000
EBITDA
495,100.0000
568,400.0000
54,600.0000
-173,700.0000
-243,000.0000
Reconciled Cost of Revenue
2,690,000.0000
2,628,200.0000
2,417,100.0000
1,193,900.0000
1,288,200.0000
Reconciled Depreciation
330,500.0000
332,600.0000
317,100.0000
319,800.0000
343,800.0000
Net Income from Continuing Operation Net Minority Interest
105,500.0000
254,300.0000
-476,200.0000
-464,300.0000
-523,200.0000
Total Unusual Items Excluding Goodwill
34,200.0000
38,000.0000
3,700.0000
6,000.0000
-132,500.0000
Total Unusual Items
34,200.0000
38,000.0000
3,700.0000
6,000.0000
-132,500.0000
Normalized EBITDA
460,900.0000
530,400.0000
50,900.0000
-179,700.0000
-110,500.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
6,840.0000
7,600.0000
740.0000
1,212.5795
-26,500.0000
12/31/2020 - 8/13/2020
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