35.40
+0.40
+(1.14%)
At close: April 17 at 9:47:20 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,939,011
1,939,011
1,724,086
1,663,786
1,617,899
Cost of Revenue
744,227
744,227
626,392
588,715
552,489
Gross Profit
1,194,784
1,194,784
1,097,694
1,075,071
1,065,410
Operating Expense
619,388
619,388
507,030
481,411
504,881
Operating Income
575,396
575,396
590,664
593,660
560,529
Net Non Operating Interest Income Expense
-228,804
-228,804
-181,023
-129,889
-103,206
Other Income Expense
-18,386
-18,386
-28,881
-28,889
-171,780
Pretax Income
328,206
328,206
380,760
434,882
285,543
Tax Provision
36,914
36,914
42,984
44,530
-69,287
Net Income Common Stockholders
154,051
154,051
176,004
205,457
241,850
Average Dilution Earnings
108,420
108,420
127,800
146,067
89,252
Diluted NI Available to Com Stockholders
262,471
262,471
303,804
351,524
331,102
Basic EPS
2.79
2.61
3.04
3.48
3.50
Diluted EPS
2.72
2.53
2.94
3.36
2.84
Basic Average Shares
58,754.75
59,025
57,875
58,976
69,071
Diluted Average Shares
103,566.50
103,666
103,217
104,663
116,452
Total Operating Income as Reported
568,691
568,691
558,688
561,302
401,542
Total Expenses
1,363,615
1,363,615
1,133,422
1,070,126
1,057,370
Net Income from Continuing & Discontinued Operation
154,051
154,051
176,004
205,457
241,850
Normalized Income
171,924.66
171,924.66
201,638.30
234,514.48
367,759.67
Interest Expense
228,804
228,804
181,023
129,889
103,206
Net Interest Income
-228,804
-228,804
-181,023
-129,889
-103,206
EBIT
557,010
557,010
561,783
564,771
388,749
EBITDA
744,122
744,122
694,319
693,139
546,540
Reconciled Cost of Revenue
744,227
744,227
626,392
588,715
552,489
Reconciled Depreciation
187,112
187,112
132,536
128,368
157,791
Net Income from Continuing Operation Net Minority Interest
154,051
154,051
176,004
205,457
241,850
Total Unusual Items Excluding Goodwill
-20,128
-20,128
-28,900
-32,358
-172,479
Total Unusual Items
-20,128
-20,128
-28,900
-32,358
-172,479
Normalized EBITDA
764,250
764,250
723,219
725,497
719,019
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,254.34
-2,254.34
-3,265.70
-3,300.52
-46,569.33
12/31/2021 - 4/24/2019
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.
UpgradeRelated Tickers
MCHVF MGM China Holdings Limited
1.1900
0.00%
LCR.SG Las Vegas Sands Corp
28.70
+3.24%
SUI.JO Sun International Limited
3,876.00
+0.62%
GH.TO Gamehost Inc.
9.98
+2.46%
GEBHF Genting Berhad
0.6436
0.00%
3182.KL Genting Berhad
3.2300
-1.22%
1128.HK WYNN MACAU
4.950
+2.06%
HGV Hilton Grand Vacations Inc.
32.95
-0.69%
0027.HK GALAXY ENT
27.350
+2.63%
1928.HK SANDS CHINA LTD
13.040
+1.72%