1.1100
0.0000
(0.00%)
As of January 29 at 9:55:52 AM GMT+1. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
18,035.5750
18,035.5750
23,360.6890
19,431.1970
17,340.0000
Cost of Revenue
14,257.6090
14,257.6090
19,501.4190
16,652.3110
14,503.0000
Gross Profit
3,777.9660
3,777.9660
3,859.2700
2,778.8860
2,837.0000
Operating Expense
1,856.9760
1,856.9760
1,890.4580
1,692.3590
1,544.0000
Operating Income
1,920.9900
1,920.9900
1,968.8120
1,086.5270
1,293.0000
Net Non Operating Interest Income Expense
-277.6610
-277.6610
-139.4120
-69.9630
-45.0000
Pretax Income
1,538.9830
1,538.9830
1,753.5420
949.1430
1,061.0000
Tax Provision
426.4420
426.4420
515.2830
257.9590
271.0000
Net Income Common Stockholders
1,112.5410
1,112.5410
1,238.2590
691.1840
790.0000
Diluted NI Available to Com Stockholders
1,112.5410
1,112.5410
1,238.2590
691.1840
790.0000
Basic EPS
0.13
--
0.14
0.08
0.09
Diluted EPS
0.13
--
0.14
0.08
0.09
Basic Average Shares
8,851.2500
--
8,691.5000
8,691.5000
8,691.5000
Diluted Average Shares
8,851.2500
--
8,691.5000
8,691.5000
8,691.5000
Rent Expense Supplemental
--
--
--
442.1370
480.0000
Total Expenses
16,114.5850
16,114.5850
21,391.8770
18,344.6700
16,047.0000
Net Income from Continuing & Discontinued Operation
1,112.5410
1,112.5410
1,238.2590
691.1840
790.0000
Normalized Income
1,193.4668
1,193.4668
1,359.6881
811.9176
929.9811
Interest Income
--
--
--
21.0000
--
Interest Expense
309.9710
309.9710
140.4450
73.1770
26.0000
Net Interest Income
-277.6610
-277.6610
-139.4120
-69.9630
-45.0000
EBIT
1,848.9540
1,848.9540
1,893.9870
1,022.3200
1,087.0000
EBITDA
2,303.4200
2,303.4200
2,446.2090
1,360.8340
1,305.0000
Reconciled Cost of Revenue
14,257.6090
14,257.6090
19,501.4190
16,652.3110
14,503.0000
Reconciled Depreciation
454.4660
454.4660
552.2220
338.5140
218.0000
Net Income from Continuing Operation Net Minority Interest
1,112.5410
1,112.5410
1,238.2590
691.1840
790.0000
Total Unusual Items Excluding Goodwill
-111.9450
-111.9450
-171.9600
-165.7930
-188.0000
Total Unusual Items
-111.9450
-111.9450
-171.9600
-165.7930
-188.0000
Normalized EBITDA
2,415.3650
2,415.3650
2,618.1690
1,526.6270
1,493.0000
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-31.0192
-31.0192
-50.5309
-45.0594
-48.0189
12/31/2020 - 12/16/2022
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