6.14
-0.04
(-0.65%)
At close: April 17 at 7:31:29 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,005,385
2,005,385
1,922,701
1,626,874
827,208
Cost of Revenue
202,389
202,389
209,528
177,948
91,590
Gross Profit
1,802,996
1,802,996
1,713,173
1,448,926
735,618
Operating Expense
1,489,159
1,489,159
1,467,355
1,294,839
944,233
Operating Income
313,837
313,837
245,818
154,087
-208,615
Net Non Operating Interest Income Expense
-120,464
-120,464
-116,338
-85,664
-71,656
Pretax Income
224,424
224,424
149,317
156,311
-217,391
Tax Provision
62,383
62,383
19,209
36,188
-19,531
Net Income Common Stockholders
140,626
140,626
117,733
110,693
-192,901
Diluted NI Available to Com Stockholders
140,626
140,626
117,733
110,693
-192,901
Basic EPS
0.64
--
0.53
0.50
-0.88
Diluted EPS
0.64
--
0.53
0.50
-0.88
Basic Average Shares
220,168.22
--
220,169.31
220,128.82
220,400
Diluted Average Shares
220,168.22
--
220,169.31
220,128.82
220,400
Total Operating Income as Reported
333,463
333,463
--
--
--
Rent Expense Supplemental
49,131
49,131
52,201
29,184
12,062
Total Expenses
1,691,548
1,691,548
1,676,883
1,472,787
1,035,823
Net Income from Continuing & Discontinued Operation
140,626
140,626
117,733
110,693
-192,901
Normalized Income
111,793.87
111,793.87
114,935.08
45,414.62
-259,909.51
Interest Income
9,434
9,434
9,613
6,115
6,291
Interest Expense
102,039
102,039
107,290
74,903
66,579
Net Interest Income
-120,464
-120,464
-116,338
-85,664
-71,656
EBIT
326,463
326,463
256,607
231,214
-150,812
EBITDA
568,586
568,586
515,370
516,087
120,063
Reconciled Cost of Revenue
202,389
202,389
209,528
177,948
91,590
Reconciled Depreciation
241,892
241,892
258,763
229,660
270,875
Net Income from Continuing Operation Net Minority Interest
140,626
140,626
117,733
110,693
-192,901
Total Unusual Items Excluding Goodwill
39,932
39,932
3,211
84,944
73,623
Total Unusual Items
39,932
39,932
3,211
84,944
73,623
Normalized EBITDA
528,654
528,654
512,159
431,143
46,440
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
11,099.87
11,099.87
413.08
19,665.62
6,614.49
12/31/2021 - 7/1/2020
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