171.60
-3.40
(-1.94%)
At close: 8:02:03 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
8,919,591
8,919,591
8,021,951
7,211,859
6,151,361
Cost of Revenue
5,191,706
5,191,706
4,744,513
4,336,012
3,654,074
Gross Profit
3,727,885
3,727,885
3,277,438
2,875,847
2,497,287
Operating Expense
2,047,214
2,047,214
1,802,330
1,615,427
1,425,346
Operating Income
1,680,671
1,680,671
1,475,108
1,260,420
1,071,941
Net Non Operating Interest Income Expense
-315,197
-315,197
-265,292
-196,381
-159,880
Other Income Expense
-602,541
-602,541
-226,315
-15,076
-141,319
Pretax Income
762,933
762,933
983,501
1,048,963
770,742
Tax Provision
146,363
146,363
220,675
212,962
152,253
Net Income Common Stockholders
617,573
617,573
762,800
835,662
618,047
Diluted NI Available to Com Stockholders
617,573
617,573
762,800
835,662
618,047
Basic EPS
3.64
2.39
2.96
3.25
2.37
Diluted EPS
3.64
2.39
2.95
3.24
2.36
Basic Average Shares
257,854.52
257,965.87
257,551.13
257,383.58
261,166.72
Diluted Average Shares
258,517.74
258,662.19
258,149.24
258,038.80
261,728.47
Total Operating Income as Reported
1,067,659
1,067,659
1,236,312
1,242,190
1,039,625
Total Expenses
7,238,920
7,238,920
6,546,843
5,951,439
5,079,420
Net Income from Continuing & Discontinued Operation
617,573
617,573
762,800
835,662
618,047
Normalized Income
1,112,886.70
1,112,886.70
948,105.70
850,191.31
736,425.41
Interest Income
11,607
11,607
9,350
5,950
2,916
Interest Expense
326,804
326,804
274,642
202,331
162,796
Net Interest Income
-315,197
-315,197
-265,292
-196,381
-159,880
EBIT
1,089,737
1,089,737
1,258,143
1,251,294
933,538
EBITDA
2,253,506
2,253,506
2,261,354
2,170,254
1,746,547
Reconciled Cost of Revenue
5,191,706
5,191,706
4,744,513
4,336,012
3,654,074
Reconciled Depreciation
1,163,769
1,163,769
1,003,211
918,960
813,009
Net Income from Continuing Operation Net Minority Interest
617,573
617,573
762,800
835,662
618,047
Total Unusual Items Excluding Goodwill
-613,012
-613,012
-238,796
-18,230
-147,604
Total Unusual Items
-613,012
-613,012
-238,796
-18,230
-147,604
Normalized EBITDA
2,866,518
2,866,518
2,500,150
2,188,484
1,894,151
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-117,698.30
-117,698.30
-53,490.30
-3,700.69
-29,225.59
12/31/2021 - 7/4/2017
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