10.52
+0.67
+(6.80%)
At close: 3:04:25 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,116,802.59
958,592.88
794,880.44
893,234.18
777,636.56
Cost of Revenue
763,545.02
669,174.16
539,733.86
595,547.96
538,738.47
Gross Profit
353,257.57
289,418.71
255,146.58
297,686.22
238,898.09
Operating Expense
123,517.91
117,935.03
84,555.91
92,334.35
70,484.02
Operating Income
229,739.66
171,483.68
170,590.67
205,351.87
168,414.06
Net Non Operating Interest Income Expense
2,331.86
4,057.65
3,608.53
643.46
-81.19
Pretax Income
245,106.02
183,680.21
181,518.00
206,319.50
166,178.70
Tax Provision
30,480.71
20,635.33
21,735.38
25,529.91
21,281.46
Net Income Common Stockholders
214,625.31
163,044.88
159,782.62
180,789.59
144,897.24
Basic EPS
0.56
0.43
0.42
0.56
0.51
Diluted EPS
0.56
0.43
0.42
0.56
0.51
Basic Average Shares
383,457.16
379,174.15
380,434.81
322,838.55
284,112.24
Diluted Average Shares
383,457.16
379,174.15
380,434.81
322,838.55
284,112.24
Total Operating Income as Reported
247,796.21
184,865.22
182,253.43
203,818.91
167,118.74
Total Expenses
887,062.94
787,109.20
624,289.77
687,882.30
609,222.50
Net Income from Continuing & Discontinued Operation
214,625.31
163,044.88
159,782.62
180,789.59
144,897.24
Normalized Income
222,225.99
169,868.29
163,021.42
188,529.43
149,667.82
Interest Income
3,753.15
4,329.79
3,822.16
948.42
547.29
Interest Expense
--
--
--
4.50
396.94
Net Interest Income
2,331.86
4,057.65
3,608.53
643.46
-81.19
EBIT
241,936.19
183,680.21
181,518.00
206,324.01
166,575.64
EBITDA
241,936.19
227,737.31
223,842.31
238,228.57
196,071.96
Reconciled Cost of Revenue
763,545.02
669,174.16
539,733.86
595,547.96
538,738.47
Reconciled Depreciation
--
44,057.10
42,324.31
31,904.57
29,496.32
Net Income from Continuing Operation Net Minority Interest
214,625.31
163,044.88
159,782.62
180,789.59
144,897.24
Total Unusual Items Excluding Goodwill
-8,680.12
-7,686.99
-3,679.38
-8,832.81
-5,471.25
Total Unusual Items
-8,680.12
-7,686.99
-3,679.38
-8,832.81
-5,471.25
Normalized EBITDA
250,616.31
235,424.29
227,521.69
247,061.38
201,543.21
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-1,079.44
-863.59
-440.58
-1,092.97
-700.67
12/31/2020 - 7/20/2021
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