1.8980
+0.0300
+(1.61%)
At close: January 10 at 3:37:15 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,590,680.0000
1,627,880.0000
1,543,364.0000
1,320,637.0000
1,190,233.0000
Cost of Revenue
1,228,119.0000
1,279,219.0000
1,239,130.0000
1,031,847.0000
930,043.0000
Gross Profit
362,561.0000
348,661.0000
304,234.0000
288,790.0000
260,190.0000
Operating Expense
221,234.0000
221,834.0000
217,894.0000
215,992.0000
211,451.0000
Operating Income
141,327.0000
126,827.0000
86,340.0000
72,798.0000
48,739.0000
Net Non Operating Interest Income Expense
-21,813.0000
-22,513.0000
-18,324.0000
-17,140.0000
-22,873.0000
Pretax Income
98,462.0000
85,062.0000
51,712.0000
42,135.0000
-15,018.0000
Tax Provision
24,081.0000
17,481.0000
19,081.0000
13,516.0000
3,410.0000
Net Income Common Stockholders
161,466.0000
57,766.0000
29,562.0000
1,951.0000
-35,131.0000
Diluted NI Available to Com Stockholders
161,466.0000
57,766.0000
29,562.0000
1,951.0000
-35,131.0000
Basic EPS
1.36
0.49
0.25
0.02
-0.30
Diluted EPS
1.36
0.49
0.25
0.02
-0.30
Basic Average Shares
118,744.5930
118,581.0000
118,172.0000
118,104.0000
117,996.0000
Diluted Average Shares
118,744.5930
118,581.0000
118,172.0000
118,104.0000
117,996.0000
Rent Expense Supplemental
--
4,168.0000
4,435.0000
4,095.0000
4,010.0000
Total Expenses
1,449,353.0000
1,501,053.0000
1,457,024.0000
1,247,839.0000
1,141,494.0000
Net Income from Continuing & Discontinued Operation
161,466.0000
57,766.0000
29,562.0000
1,951.0000
-35,131.0000
Normalized Income
78,193.6781
70,322.6260
40,663.7650
37,552.1560
8,451.3600
Interest Income
11,462.0000
7,962.0000
3,863.0000
2,689.0000
454.0000
Interest Expense
30,590.0000
27,790.0000
19,323.0000
18,281.0000
22,752.0000
Net Interest Income
-21,813.0000
-22,513.0000
-18,324.0000
-17,140.0000
-22,873.0000
EBIT
129,052.0000
112,852.0000
71,035.0000
60,416.0000
7,734.0000
EBITDA
240,625.0000
233,814.0000
197,395.0000
195,434.0000
143,087.0000
Reconciled Cost of Revenue
1,228,119.0000
1,279,219.0000
1,239,130.0000
1,031,847.0000
930,043.0000
Reconciled Depreciation
111,573.0000
120,962.0000
126,360.0000
135,018.0000
135,353.0000
Net Income from Continuing Operation Net Minority Interest
71,524.0000
64,424.0000
31,000.0000
26,441.0000
-18,917.0000
Total Unusual Items Excluding Goodwill
-8,829.0000
-7,429.0000
-15,315.0000
-16,364.0000
-36,011.0000
Total Unusual Items
-8,829.0000
-7,429.0000
-15,315.0000
-16,364.0000
-36,011.0000
Normalized EBITDA
249,454.0000
241,243.0000
212,710.0000
211,798.0000
179,098.0000
Tax Rate for Calcs
0.0002
0.0002
0.0004
0.0003
0.0002
Tax Effect of Unusual Items
-2,159.3219
-1,530.3740
-5,651.2350
-5,252.8440
-8,642.6400
12/31/2020 - 7/8/2020
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