Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
66,000.00
-500.00
(-0.75%)
At close: 3:30:28 PM GMT+9
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
7,427,170,000
7,445,336,000
7,185,987,000
6,859,010,000
5,199,070,000
Cost of Revenue
5,643,905,000
5,438,970,000
4,853,189,000
4,065,447,000
3,302,831,000
Gross Profit
1,783,265,000
2,006,366,000
2,332,798,000
2,793,563,000
1,896,239,000
Operating Expense
--
417,353,000
388,991,000
333,458,000
310,183,000
Operating Income
1,668,382,000
1,589,013,000
1,943,807,000
2,460,105,000
1,586,056,000
Net Non Operating Interest Income Expense
85,535,000
81,693,000
49,652,000
4,394,000
-2,568,000
Pretax Income
1,373,971,000
1,618,368,000
2,045,618,000
2,390,985,000
1,643,100,000
Tax Provision
207,293,000
204,110,000
527,083,000
209,251,000
304,350,000
Net Income Common Stockholders
953,391,000
1,261,219,000
1,979,569,000
2,565,453,000
1,465,673,000
Basic EPS
6.20k
8.03k
12.42k
15.50k
9.15k
Diluted EPS
6.20k
8.03k
12.42k
15.50k
9.15k
Basic Average Shares
154,203.20
157,024.28
159,359.93
165,470.40
160,240.88
Diluted Average Shares
154,203.20
157,024.28
159,359.93
165,470.40
160,240.88
Total Operating Income as Reported
1,328,306,000
1,589,013,000
1,941,380,000
2,460,104,000
1,586,056,000
Rent Expense Supplemental
--
4,078,000
3,872,000
5,818,000
4,387,000
Total Expenses
5,758,788,000
5,856,323,000
5,242,180,000
4,398,905,000
3,613,014,000
Net Income from Continuing & Discontinued Operation
953,391,000
1,261,219,000
1,979,569,000
2,565,453,000
1,465,673,000
Normalized Income
962,933,506.62
1,305,489,716.10
1,350,651,074.90
2,047,295,640.46
1,279,837,984.75
Interest Income
--
121,394,000
70,074,000
27,493,000
27,122,000
Interest Expense
--
39,701,000
20,422,000
23,099,000
29,690,000
Net Interest Income
85,535,000
81,693,000
49,652,000
4,394,000
-2,568,000
EBIT
1,673,107,000
1,658,069,000
2,066,040,000
2,414,084,000
1,672,790,000
EBITDA
1,673,107,000
1,845,935,000
2,244,571,000
2,589,512,000
1,846,617,000
Reconciled Cost of Revenue
5,643,905,000
5,438,970,000
4,853,189,000
4,065,447,000
3,302,831,000
Reconciled Depreciation
--
187,866,000
178,531,000
175,428,000
173,827,000
Net Income from Continuing Operation Net Minority Interest
953,391,000
1,261,219,000
1,382,354,000
2,063,213,000
1,263,765,000
Total Unusual Items Excluding Goodwill
-11,238,000
-50,660,000
42,707,000
17,444,000
-19,727,000
Total Unusual Items
-11,238,000
-50,660,000
42,707,000
17,444,000
-19,727,000
Normalized EBITDA
1,684,345,000
1,896,595,000
2,201,864,000
2,572,068,000
1,866,344,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,695,493.38
-6,389,283.90
11,004,074.90
1,526,640.46
-3,654,015.25
12/31/2020 - 11/5/2004
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