Interest and Dividend Income | 6,667 | 5,536 | 3,214 | 2,518 | 965.63 | |
Total Interest Expense | 1,617 | 910.76 | 292.5 | 376.9 | 185.09 | |
Net Interest Income | 5,049 | 4,626 | 2,922 | 2,141 | 780.54 | |
Brokerage Commission | 6,045 | 3,945 | 4,008 | 3,913 | 1,990 | |
Other Revenue | 878.52 | 527.22 | 392.06 | 684.1 | 355.06 | |
Revenue | 11,973 | 9,098 | 7,322 | 6,738 | 3,126 | |
Revenue Growth (YoY) | 31.60% | 24.26% | 8.65% | 115.58% | 221.47% | |
Salaries & Employee Benefits | - | 290.83 | 204.53 | 98.91 | 32.57 | |
Cost of Services Provided | 5,351 | 3,799 | 3,548 | 3,457 | 1,625 | |
Total Operating Expenses | 5,351 | 4,090 | 3,753 | 3,556 | 1,658 | |
Operating Income | 6,622 | 5,007 | 3,569 | 3,183 | 1,468 | |
Other Non-Operating Income (Expenses) | -86.37 | 33.44 | -133.08 | 2.48 | -11.35 | |
EBT Excluding Unusual Items | 6,431 | 5,027 | 3,418 | 3,185 | 1,456 | |
Asset Writedown | - | - | -77.22 | - | - | |
Gain (Loss) on Sale of Investments | - | - | - | - | -5.89 | |
Pretax Income | 6,431 | 5,027 | 3,341 | 3,185 | 1,450 | |
Income Tax Expense | 998.34 | 748.48 | 413.96 | 375.08 | 124.79 | |
Earnings From Continuing Ops. | 5,433 | 4,279 | 2,927 | 2,810 | 1,326 | |
Minority Interest in Earnings | 10.04 | 2.53 | 0.05 | - | - | |
Net Income | 5,443 | 4,281 | 2,927 | 2,810 | 1,326 | |
Net Income to Common | 5,443 | 4,281 | 2,927 | 2,810 | 1,326 | |
Net Income Growth | 27.13% | 46.28% | 4.15% | 112.01% | 700.13% | |
Shares Outstanding (Basic) | 138 | 138 | 142 | 150 | 130 | |
Shares Outstanding (Diluted) | 140 | 140 | 144 | 152 | 131 | |
Shares Change (YoY) | 0.07% | -2.73% | -5.63% | 16.14% | 14.41% | |
EPS (Basic) | 39.44 | 31.00 | 20.55 | 18.72 | 10.23 | |
EPS (Diluted) | 38.88 | 30.56 | 20.32 | 18.40 | 10.08 | |
EPS Growth | 27.22% | 50.39% | 10.44% | 82.54% | 687.50% | |
Free Cash Flow | - | -6,415 | 3,384 | 5,942 | 20,412 | |
Free Cash Flow Per Share | - | -45.84 | 23.52 | 38.97 | 155.50 | |
Operating Margin | 55.31% | 55.04% | 48.74% | 47.23% | 46.96% | |
Profit Margin | 45.46% | 47.06% | 39.98% | 41.70% | 42.41% | |
Free Cash Flow Margin | - | -70.51% | 46.23% | 88.17% | 653.03% | |
Effective Tax Rate | 15.52% | 14.89% | 12.39% | 11.77% | 8.61% | |
Revenue as Reported | 13,590 | 10,008 | 7,614 | 7,115 | 3,311 | |