32.10
+0.25
+(0.78%)
At close: April 8 at 2:12:46 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
406,503
406,503
357,923
335,290
300,375
Cost of Revenue
138,305
138,305
119,768
113,279
77,102
Gross Profit
268,198
268,198
238,155
222,011
223,273
Operating Expense
32,214
32,214
30,194
26,346
50,875
Operating Income
235,984
235,984
207,961
195,665
172,398
Net Non Operating Interest Income Expense
-30,239
-30,239
-20,127
-20,697
-19,985
Pretax Income
525,496
525,496
481,120
761,836
624,720
Tax Provision
121,818
121,818
-53,283
186,235
177,134
Net Income Common Stockholders
402,851
402,851
533,313
574,284
446,848
Diluted NI Available to Com Stockholders
402,851
402,851
533,313
574,284
446,848
Basic EPS
4.30
4.13
5.91
6.45
5.03
Diluted EPS
4.29
4.11
5.89
6.40
5.00
Basic Average Shares
94,313.36
97,641.11
90,213.36
89,096.13
88,838.48
Diluted Average Shares
94,608.70
97,938.43
90,531.04
89,706.19
89,398.65
Total Operating Income as Reported
560,125
560,125
501,390
782,621
644,690
Total Expenses
170,519
170,519
149,962
139,625
127,977
Net Income from Continuing & Discontinued Operation
402,851
402,851
533,313
574,284
446,848
Normalized Income
405,693.28
405,693.28
533,838
573,698.10
442,748.91
Interest Income
6,018
6,018
3,120
622
--
Interest Expense
36,257
36,257
23,247
21,319
19,985
Net Interest Income
-30,239
-30,239
-20,127
-20,697
-19,985
EBIT
561,753
561,753
504,367
783,155
644,705
EBITDA
565,874
565,874
507,744
786,021
647,329
Reconciled Cost of Revenue
138,305
138,305
119,768
113,279
77,102
Reconciled Depreciation
4,121
4,121
3,377
2,866
2,624
Net Income from Continuing Operation Net Minority Interest
402,851
402,851
533,313
574,284
446,848
Total Unusual Items Excluding Goodwill
-3,700
-3,700
-700
775
5,717
Total Unusual Items
-3,700
-3,700
-700
775
5,717
Normalized EBITDA
569,574
569,574
508,444
785,246
641,612
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-857.72
-857.72
-175
189.10
1,617.91
12/31/2021 - 11/7/2018
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