4.0200
+0.0500
+(1.26%)
At close: 3:04:36 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,262,430.1439
1,262,430.1439
1,492,016.7195
1,279,278.3642
1,303,657.5961
Cost of Revenue
634,698.0963
634,698.0963
748,029.3648
678,370.1858
622,685.4846
Gross Profit
627,732.0477
627,732.0477
743,987.3547
600,908.1784
680,972.1116
Operating Expense
488,037.3052
488,037.3052
472,122.8748
406,463.9716
399,987.1420
Operating Income
139,694.7425
139,694.7425
271,864.4799
194,444.2069
280,984.9695
Net Non Operating Interest Income Expense
5,583.7518
5,583.7518
9,655.8572
6,346.1147
1,844.7843
Pretax Income
112,422.7567
112,422.7567
237,176.7644
160,300.6186
230,929.8734
Tax Provision
19,672.5054
19,672.5054
30,745.3281
33,330.3316
40,877.6380
Net Income Common Stockholders
88,332.0769
88,332.0769
203,094.5264
121,463.8284
186,835.5278
Basic EPS
0.18
--
0.40
0.24
0.39
Diluted EPS
0.18
--
0.40
0.24
0.38
Basic Average Shares
490,733.7600
--
507,736.3160
511,160.2780
483,856.1110
Diluted Average Shares
490,733.7600
--
507,736.3160
511,160.2780
496,589.1660
Total Operating Income as Reported
115,428.2864
115,428.2864
243,017.2926
165,569.1099
235,157.9615
Rent Expense Supplemental
738.8968
738.8968
254.7905
695.8447
236.6014
Total Expenses
1,122,735.4015
1,122,735.4015
1,220,152.2396
1,084,834.1573
1,022,672.6266
Net Income from Continuing & Discontinued Operation
88,332.0769
88,332.0769
203,094.5264
121,463.8284
186,835.5278
Normalized Income
124,119.4664
124,119.4664
240,630.4605
153,178.5401
226,984.4480
Interest Income
6,734.3315
6,734.3315
10,800.4734
7,038.0048
2,460.8684
Interest Expense
733.7106
733.7106
642.3402
308.0415
323.6018
Net Interest Income
5,583.7518
5,583.7518
9,655.8572
6,346.1147
1,844.7843
EBIT
113,156.4673
113,156.4673
237,819.1046
160,608.6601
231,253.4753
EBITDA
176,755.5666
176,755.5666
302,497.9100
223,340.0768
291,291.3673
Reconciled Cost of Revenue
634,698.0963
634,698.0963
748,029.3648
678,370.1858
622,685.4846
Reconciled Depreciation
63,599.0993
63,599.0993
64,678.8054
62,731.4167
60,037.8920
Net Income from Continuing Operation Net Minority Interest
88,332.0769
88,332.0769
203,094.5264
121,463.8284
186,835.5278
Total Unusual Items Excluding Goodwill
-43,377.9631
-43,377.9631
-43,126.4325
-40,039.9813
-48,784.4041
Total Unusual Items
-43,377.9631
-43,377.9631
-43,126.4325
-40,039.9813
-48,784.4041
Normalized EBITDA
220,133.5298
220,133.5298
345,624.3424
263,380.0581
340,075.7714
Tax Rate for Calcs
0.0002
0.0002
0.0001
0.0002
0.0002
Tax Effect of Unusual Items
-7,590.5736
-7,590.5736
-5,590.4984
-8,325.2695
-8,635.4839
12/31/2021 - 7/13/2012
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