61.40
-0.80
(-1.29%)
At close: 1:30:35 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
11,292,746
11,292,746
11,533,332
12,576,325
13,577,257
Cost of Revenue
6,279,940
6,279,940
6,213,223
7,031,430
7,567,572
Gross Profit
5,012,806
5,012,806
5,320,109
5,544,895
6,009,685
Operating Expense
4,148,265
4,148,265
4,304,518
4,330,280
4,576,624
Operating Income
864,541
864,541
1,015,591
1,214,615
1,433,061
Net Non Operating Interest Income Expense
11,878
11,878
38,729
92,346
100,708
Pretax Income
1,262,091
1,262,091
1,482,504
1,810,198
2,020,399
Tax Provision
243,376
243,376
308,215
388,571
494,168
Net Income Common Stockholders
958,645
958,645
1,091,507
1,309,368
1,391,539
Diluted NI Available to Com Stockholders
958,645
958,645
1,091,507
1,309,368
1,391,539
Basic EPS
4.26
--
4.86
5.82
6.19
Diluted EPS
4.26
--
4.85
5.82
6.18
Basic Average Shares
225,034.04
--
224,589.92
224,814
224,814
Diluted Average Shares
225,034.04
--
225,052.99
225,051
225,036
Total Expenses
10,428,205
10,428,205
10,517,741
11,361,710
12,144,196
Net Income from Continuing & Discontinued Operation
958,645
958,645
1,091,507
1,309,368
1,391,539
Normalized Income
991,530.49
991,530.49
1,078,877.78
1,303,189.70
1,386,533.65
Interest Income
123,457
123,457
130,632
164,310
146,093
Interest Expense
111,579
111,579
91,903
71,964
45,385
Net Interest Income
11,878
11,878
38,729
92,346
100,708
EBIT
1,373,670
1,373,670
1,574,407
1,882,162
2,065,784
EBITDA
2,194,858
2,194,858
2,398,904
2,744,684
2,927,217
Reconciled Cost of Revenue
6,279,940
6,279,940
6,213,223
7,031,430
7,567,572
Reconciled Depreciation
821,188
821,188
824,497
862,522
861,433
Net Income from Continuing Operation Net Minority Interest
958,645
958,645
1,091,507
1,309,368
1,391,539
Total Unusual Items Excluding Goodwill
-40,742
-40,742
15,944
7,867
6,626
Total Unusual Items
-40,742
-40,742
15,944
7,867
6,626
Normalized EBITDA
2,235,600
2,235,600
2,382,960
2,736,817
2,920,591
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-7,856.51
-7,856.51
3,314.78
1,688.70
1,620.65
12/31/2021 - 1/4/2000
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