178.60
+2.00
+(1.13%)
As of 10:59:36 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
5,899,900
5,899,900
6,187,800
5,178,900
4,041,800
Cost of Revenue
3,576,200
3,576,200
3,941,600
3,311,000
2,518,500
Gross Profit
2,323,700
2,323,700
2,246,200
1,867,900
1,523,300
Operating Expense
1,733,400
1,733,400
1,607,500
1,384,800
1,063,100
Operating Income
590,300
590,300
638,700
483,100
460,200
Net Non Operating Interest Income Expense
-111,800
-111,800
-103,400
-52,900
-38,600
Pretax Income
480,700
480,700
476,200
438,800
417,100
Tax Provision
135,500
135,500
135,300
110,100
111,800
Net Income Common Stockholders
345,200
345,200
340,900
328,700
305,300
Diluted NI Available to Com Stockholders
345,200
345,200
340,900
328,700
305,300
Basic EPS
9.83
--
9.71
9.37
8.70
Diluted EPS
9.83
--
9.71
9.37
8.70
Basic Average Shares
35,116.99
--
35,108.14
35,093.10
35,093.10
Diluted Average Shares
35,116.99
--
35,108.14
35,093.10
35,093.10
Total Operating Income as Reported
592,500
592,500
592,800
480,200
458,900
Total Expenses
5,309,600
5,309,600
5,549,100
4,695,800
3,581,600
Net Income from Continuing & Discontinued Operation
345,200
345,200
340,900
328,700
305,300
Normalized Income
343,620.14
343,620.14
366,246.40
344,653.70
304,055.60
Interest Income
--
--
25,700
11,000
2,100
Interest Expense
--
--
129,100
63,900
40,700
Net Interest Income
-111,800
-111,800
-103,400
-52,900
-38,600
EBIT
590,300
590,300
605,300
502,700
457,800
EBITDA
863,400
863,400
863,800
704,500
632,100
Reconciled Cost of Revenue
3,576,200
3,576,200
3,941,600
3,311,000
2,518,500
Reconciled Depreciation
273,100
273,100
258,500
201,800
174,300
Net Income from Continuing Operation Net Minority Interest
345,200
345,200
340,900
328,700
305,300
Total Unusual Items Excluding Goodwill
2,200
2,200
-35,400
-21,300
1,700
Total Unusual Items
2,200
2,200
-35,400
-21,300
1,700
Normalized EBITDA
861,200
861,200
899,200
725,800
630,400
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
620.14
620.14
-10,053.60
-5,346.30
455.60
12/31/2021 - 5/16/2007
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