71.48
+0.10
+(0.14%)
At close: 3:04:31 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
962,287.03
962,287.03
923,372.03
738,754.53
584,449.55
Cost of Revenue
627,530.51
627,530.51
591,838.36
493,870.01
381,936.74
Gross Profit
334,756.52
334,756.52
331,533.67
244,884.53
202,512.81
Operating Expense
110,982.27
110,982.27
107,378.61
94,086.05
77,779.95
Operating Income
223,774.24
223,774.24
224,155.06
150,798.48
124,732.86
Net Non Operating Interest Income Expense
11,193.14
11,193.14
5,037.69
364.41
888.13
Pretax Income
248,050.84
248,050.84
234,875.85
165,501.17
133,553.69
Tax Provision
34,342.29
34,342.29
32,778.02
19,970.47
17,957.06
Net Income Common Stockholders
213,708.55
213,708.55
202,097.83
145,530.71
115,596.63
Basic EPS
2.67
--
2.53
1.82
1.58
Diluted EPS
2.67
--
2.53
1.82
1.58
Basic Average Shares
80,040.66
--
79,880.56
79,961.93
73,162.43
Diluted Average Shares
80,040.66
--
79,880.56
79,961.93
73,162.43
Total Operating Income as Reported
247,834.62
247,834.62
234,752.24
162,010.27
128,312.43
Total Expenses
738,512.78
738,512.78
699,216.97
587,956.05
459,716.69
Net Income from Continuing & Discontinued Operation
213,708.55
213,708.55
202,097.83
145,530.71
115,596.63
Normalized Income
210,722.32
210,722.32
205,783.27
149,473.54
116,303.63
Interest Income
11,514.37
11,514.37
5,403.47
670.07
1,053.92
Interest Expense
84.77
84.77
134.44
129.66
22.88
Net Interest Income
11,193.14
11,193.14
5,037.69
364.41
888.13
EBIT
248,135.61
248,135.61
235,010.29
165,630.83
133,576.58
EBITDA
285,534.54
285,534.54
266,496.67
188,971.11
151,945.29
Reconciled Cost of Revenue
627,530.51
627,530.51
591,838.36
493,870.01
381,936.74
Reconciled Depreciation
37,398.93
37,398.93
31,486.39
23,340.28
18,368.71
Net Income from Continuing Operation Net Minority Interest
213,708.55
213,708.55
202,097.83
145,530.71
115,596.63
Total Unusual Items Excluding Goodwill
3,466.10
3,466.10
-4,283.19
-4,483.88
-816.82
Total Unusual Items
3,466.10
3,466.10
-4,283.19
-4,483.88
-816.82
Normalized EBITDA
282,068.43
282,068.43
270,779.86
193,455
152,762.11
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
479.88
479.88
-597.74
-541.05
-109.83
12/31/2021 - 4/12/2021
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