1.3470
-0.0130
(-0.96%)
As of 11:27:46 AM GMT+11. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
983,438.0000
983,438.0000
901,286.0000
845,073.0000
616,186.0000
Cost of Revenue
36,278.0000
36,278.0000
35,148.0000
33,692.0000
77,310.0000
Gross Profit
947,160.0000
947,160.0000
866,138.0000
811,381.0000
538,876.0000
Operating Expense
829,548.0000
829,548.0000
764,029.0000
726,237.0000
580,949.0000
Operating Income
117,612.0000
117,612.0000
102,109.0000
85,144.0000
-42,073.0000
Net Non Operating Interest Income Expense
-51,963.0000
-51,963.0000
-51,945.0000
-53,176.0000
-65,837.0000
Other Income Expense
15,467.0000
15,467.0000
3,526.0000
33,577.0000
-96,267.0000
Pretax Income
81,116.0000
81,116.0000
53,690.0000
65,545.0000
-204,177.0000
Tax Provision
25,060.0000
25,060.0000
17,084.0000
19,864.0000
-17,167.0000
Net Income Common Stockholders
56,056.0000
56,056.0000
36,606.0000
45,681.0000
-187,010.0000
Basic EPS
0.07
--
0.04
0.05
-0.25
Diluted EPS
0.07
--
0.04
0.05
-0.25
Basic Average Shares
809,677.9440
--
834,742.8330
847,390.3150
744,704.9270
Diluted Average Shares
813,584.9060
--
837,665.9040
850,670.3910
744,704.9270
Net Income from Continuing & Discontinued Operation
56,056.0000
56,056.0000
36,606.0000
45,681.0000
-187,010.0000
Normalized Income
46,626.4902
46,626.4902
40,783.4066
41,088.1586
58,049.2405
Interest Income
1,741.0000
1,741.0000
412.0000
83.0000
884.0000
Interest Expense
11,464.0000
11,464.0000
13,844.0000
13,660.0000
23,036.0000
Net Interest Income
-51,963.0000
-51,963.0000
-51,945.0000
-53,176.0000
-65,837.0000
EBIT
92,580.0000
92,580.0000
67,534.0000
79,205.0000
-181,141.0000
EBITDA
195,566.0000
195,566.0000
162,820.0000
167,879.0000
-89,532.0000
Reconciled Cost of Revenue
36,278.0000
36,278.0000
35,148.0000
33,692.0000
77,310.0000
Reconciled Depreciation
102,986.0000
102,986.0000
95,286.0000
88,674.0000
91,609.0000
Net Income from Continuing Operation Net Minority Interest
56,056.0000
56,056.0000
36,606.0000
45,681.0000
-187,010.0000
Total Unusual Items Excluding Goodwill
13,645.0000
13,645.0000
-6,127.0000
6,590.0000
-267,555.0000
Total Unusual Items
13,645.0000
13,645.0000
-6,127.0000
6,590.0000
-267,555.0000
Normalized EBITDA
181,921.0000
181,921.0000
168,947.0000
161,289.0000
178,023.0000
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0001
Tax Effect of Unusual Items
4,215.4902
4,215.4902
-1,949.5934
1,997.1586
-22,495.7595
12/31/2020 - 12/4/2007
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