24.90
0.00
(0.00%)
At close: November 20 at 2:57:58 PM CST
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
501,979
501,979
533,553
554,275
576,482
Cost of Revenue
62,369
62,369
62,831
57,844
71,970
Gross Profit
439,610
439,610
470,722
496,431
504,512
Operating Expense
350,732
350,732
368,646
385,069
399,428
Operating Income
88,878
88,878
102,076
111,362
105,084
Net Non Operating Interest Income Expense
-160,077
-160,077
-109,608
-103,263
-112,378
Other Income Expense
-63,947
-63,947
-39,335
-10,429
1,866
Pretax Income
-135,146
-135,146
-46,867
-2,330
-5,428
Tax Provision
203
203
351
270
251
Earnings from Equity Interest Net of Tax
-758
-758
-3,031
-3,509
-2,501
Net Income Common Stockholders
-136,121
-136,121
-69,737
-6,536
-8,180
Diluted NI Available to Com Stockholders
-136,121
-136,121
-69,737
-6,536
-8,180
Basic EPS
-0.52
-2.63
-1.44
-0.14
-0.17
Diluted EPS
-0.52
-2.63
-1.44
-0.14
-0.17
Basic Average Shares
49,198.25
51,806
48,389
48,278
48,195
Diluted Average Shares
49,198.25
51,806
48,389
48,278
48,195
Total Expenses
413,101
413,101
431,477
442,913
471,398
Net Income from Continuing & Discontinued Operation
-136,107
-136,107
-50,249
-6,109
-8,180
Normalized Income
-85,588.87
-85,588.87
-19,174.35
2,129.91
-9,542.18
Interest Income
3,668
3,668
1,039
217
7
Interest Expense
163,745
163,745
110,647
103,480
112,385
Net Interest Income
-160,077
-160,077
-109,608
-103,263
-112,378
EBIT
28,599
28,599
63,780
101,150
106,957
EBITDA
223,336
223,336
273,034
323,714
348,451
Reconciled Cost of Revenue
73,760
73,760
71,820
63,739
76,372
Reconciled Depreciation
183,346
183,346
200,265
216,669
237,092
Net Income from Continuing Operation Net Minority Interest
-136,107
-136,107
-50,249
-6,109
-8,180
Total Unusual Items Excluding Goodwill
-63,947
-63,947
-39,335
-10,429
1,866
Total Unusual Items
-63,947
-63,947
-39,335
-10,429
1,866
Normalized EBITDA
287,283
287,283
312,369
334,143
346,585
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-13,428.87
-13,428.87
-8,260.35
-2,190.09
503.82
12/31/2021 - 1/10/2022
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