69.15
-5.60
(-7.49%)
As of 3:44:51 PM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
4,002,172
4,002,172
3,620,510
3,066,180
2,282,448
Cost of Revenue
894,351
894,351
776,677
609,245
495,099
Gross Profit
3,107,821
3,107,821
2,843,833
2,456,935
1,787,349
Operating Expense
2,481,386
2,481,386
2,201,694
1,806,750
982,788
Operating Income
626,435
626,435
642,139
650,185
804,561
Net Non Operating Interest Income Expense
-151,065
-151,065
-110,259
-38,694
-37,083
Pretax Income
335,150
335,150
464,259
550,150
442,169
Tax Provision
91,238
91,238
129,120
164,445
129,019
Net Income Common Stockholders
243,913
243,913
335,139
385,705
313,148
Diluted NI Available to Com Stockholders
243,913
243,913
335,139
385,705
313,148
Basic EPS
5.19
5.19
7.13
8.21
6.66
Diluted EPS
5.19
5.19
7.13
8.21
6.66
Basic Average Shares
30,367.11
30,367.11
30,367.11
30,367.11
30,367.11
Diluted Average Shares
46,943.36
30,367.11
30,367.11
30,367.11
30,367.11
Total Operating Income as Reported
482,695
482,695
573,198
588,785
--
Rent Expense Supplemental
487,936
487,936
370,700
275,334
267,188
Total Expenses
3,375,737
3,375,737
2,978,371
2,415,995
1,477,887
Net Income from Continuing & Discontinued Operation
243,913
243,913
335,139
385,705
313,148
Normalized Income
338,903.68
338,903.68
374,495.86
424,850.24
371,901.38
Interest Income
3,297
3,297
1,967
1,416
766
Interest Expense
154,362
154,362
112,226
40,110
37,849
Net Interest Income
-151,065
-151,065
-110,259
-38,694
-37,083
EBIT
489,512
489,512
576,485
590,260
480,018
EBITDA
1,466,159
1,466,159
1,329,263
1,144,899
611,647
Reconciled Cost of Revenue
894,351
894,351
776,677
609,245
495,099
Reconciled Depreciation
251,519
251,519
233,458
168,885
131,629
Net Income from Continuing Operation Net Minority Interest
243,913
243,913
335,139
385,705
313,148
Total Unusual Items Excluding Goodwill
-130,523
-130,523
-54,520
-55,842
-82,985
Total Unusual Items
-130,523
-130,523
-54,520
-55,842
-82,985
Normalized EBITDA
1,596,682
1,596,682
1,383,783
1,200,741
694,632
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-35,532.32
-35,532.32
-15,163.14
-16,696.76
-24,231.62
12/31/2021 - 1/3/2000
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