27.16
-0.64
(-2.30%)
As of 1:41:52 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,378,683.74
1,343,245.87
1,097,277.67
1,057,097.74
931,141.42
Cost of Revenue
899,442.74
880,400.60
721,259.59
693,603.97
596,477.86
Gross Profit
479,241.00
462,845.27
376,018.08
363,493.76
334,663.56
Operating Expense
187,032.82
168,618.26
153,570.10
148,580.64
130,099.53
Operating Income
292,208.19
294,227.02
222,447.98
214,913.12
204,564.03
Net Non Operating Interest Income Expense
-5,888.91
-11,461.56
-18,032.04
-4,566.69
-1,514.95
Pretax Income
310,667.21
298,912.62
206,049.29
225,852.26
202,463.23
Tax Provision
32,070.86
33,513.95
-25,695.04
26,576.41
25,401.40
Net Income Common Stockholders
278,373.50
263,507.74
228,869.53
196,703.46
176,616.47
Basic EPS
0.57
0.56
0.52
0.45
0.40
Diluted EPS
0.57
0.56
0.49
0.40
0.40
Basic Average Shares
484,973.30
466,863.18
441,925.93
441,007.75
440,991.19
Diluted Average Shares
484,973.30
466,863.18
466,368.46
486,627.54
444,007.89
Total Operating Income as Reported
310,742.29
298,907.77
207,077.55
225,747.22
202,574.58
Total Expenses
1,086,475.56
1,049,018.86
874,829.69
842,184.61
726,577.39
Net Income from Continuing & Discontinued Operation
278,373.50
263,507.74
228,869.53
196,703.46
176,616.47
Normalized Income
275,479.29
263,748.61
243,967.95
194,386.09
179,696.65
Interest Income
4,884.67
4,803.27
1,869.05
831.06
155.26
Interest Expense
5,049.55
16,001.82
19,657.18
5,149.25
1,473.18
Net Interest Income
-5,888.91
-11,461.56
-18,032.04
-4,566.69
-1,514.95
EBIT
315,716.76
314,914.44
225,706.46
231,001.51
203,936.40
EBITDA
315,716.76
479,792.85
361,231.55
347,143.92
304,349.59
Reconciled Cost of Revenue
899,442.74
880,400.60
721,259.59
693,603.97
596,477.86
Reconciled Depreciation
--
164,878.40
135,525.09
116,142.41
100,413.18
Net Income from Continuing Operation Net Minority Interest
278,373.50
263,507.74
228,869.53
196,703.46
176,616.47
Total Unusual Items Excluding Goodwill
3,227.37
-271.29
-20,131.23
2,626.42
-3,522.06
Total Unusual Items
3,227.37
-271.29
-20,131.23
2,626.42
-3,522.06
Normalized EBITDA
312,489.38
480,064.14
381,362.78
344,517.50
307,871.65
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
333.17
-30.42
-5,032.81
309.06
-441.88
12/31/2020 - 1/11/2017
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