147.85
-1.00
(-0.67%)
At close: February 14 at 9:40:03 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,232,780.00
2,560,244.00
1,924,170.00
1,577,362.00
1,356,212.00
Cost of Revenue
882,313.00
670,910.00
468,902.00
398,096.00
387,109.00
Gross Profit
2,350,467.00
1,889,334.00
1,455,268.00
1,179,266.00
969,103.00
Operating Expense
945,730.00
652,461.00
417,567.00
344,073.00
321,038.00
Operating Income
1,404,737.00
1,236,873.00
1,037,701.00
835,193.00
648,065.00
Net Non Operating Interest Income Expense
-473,665.00
-352,964.00
-149,749.00
-116,480.00
-157,109.00
Other Income Expense
-49,470.00
-11,897.00
54,129.00
179,369.00
40,436.00
Pretax Income
881,602.00
872,012.00
942,081.00
898,082.00
531,392.00
Tax Provision
31,764.00
21,559.00
20,925.00
20,324.00
13,810.00
Net Income Common Stockholders
806,888.00
801,968.00
859,487.00
826,466.00
481,073.00
Average Dilution Earnings
24,136.00
--
48,418.00
40,805.00
--
Diluted NI Available to Com Stockholders
831,024.00
801,968.00
907,905.00
867,271.00
481,073.00
Basic EPS
3.75
4.74
6.41
6.20
3.71
Diluted EPS
3.75
4.74
6.41
6.19
3.71
Basic Average Shares
211,524.87
169,216.99
134,050.82
133,374.94
129,541.53
Diluted Average Shares
218,017.04
169,220.88
141,681.39
140,016.03
129,584.83
Total Operating Income as Reported
1,276,796.00
1,170,141.00
1,050,402.00
975,953.00
666,140.00
Total Expenses
1,828,043.00
1,323,371.00
886,469.00
742,169.00
708,147.00
Net Income from Continuing & Discontinued Operation
808,328.00
803,198.00
860,688.00
827,649.00
481,779.00
Normalized Income
918,423.99
868,261.70
848,266.42
684,019.25
464,173.95
Interest Income
111,996.00
84,857.00
69,422.00
49,703.00
15,192.00
Interest Expense
585,661.00
437,821.00
219,171.00
166,183.00
172,301.00
Net Interest Income
-473,665.00
-352,964.00
-149,749.00
-116,480.00
-157,109.00
EBIT
1,467,263.00
1,309,833.00
1,161,252.00
1,064,265.00
703,693.00
EBITDA
2,250,223.00
1,815,886.00
1,449,568.00
1,306,144.00
928,137.00
Reconciled Cost of Revenue
882,313.00
670,910.00
468,902.00
398,096.00
387,109.00
Reconciled Depreciation
782,960.00
506,053.00
288,316.00
241,879.00
224,444.00
Net Income from Continuing Operation Net Minority Interest
808,328.00
803,198.00
860,688.00
827,649.00
481,779.00
Total Unusual Items Excluding Goodwill
-114,211.00
-66,732.00
12,701.00
147,011.00
18,075.00
Total Unusual Items
-114,211.00
-66,732.00
12,701.00
147,011.00
18,075.00
Normalized EBITDA
2,364,434.00
1,882,618.00
1,436,867.00
1,159,133.00
910,062.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-4,115.01
-1,668.30
279.42
3,381.25
469.95
12/31/2020 - 3/1/2022
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