21.10
-0.20
(-0.94%)
At close: 1:30:02 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,764,919
2,764,919
2,743,028
3,244,029
3,721,133
Cost of Revenue
2,493,708
2,493,708
2,455,641
2,890,026
3,341,230
Gross Profit
271,211
271,211
287,387
354,003
379,903
Operating Expense
205,757
205,757
193,464
209,315
208,338
Operating Income
65,454
65,454
93,923
144,688
171,565
Net Non Operating Interest Income Expense
-57
-57
-3,283
-9,766
-7,529
Pretax Income
145,369
145,369
127,459
258,680
172,699
Tax Provision
28,404
28,404
26,687
49,881
29,647
Net Income Common Stockholders
116,965
116,965
100,772
208,799
143,052
Diluted NI Available to Com Stockholders
116,965
116,965
100,772
208,799
143,052
Basic EPS
1.80
--
1.55
3.21
2.19
Diluted EPS
1.79
--
1.54
3.19
2.19
Basic Average Shares
64,980.56
--
65,014.19
65,130
65,130
Diluted Average Shares
65,343.58
--
65,436.36
65,490
65,372.32
Total Expenses
2,699,465
2,699,465
2,649,105
3,099,341
3,549,568
Net Income from Continuing & Discontinued Operation
116,965
116,965
100,772
208,799
143,052
Normalized Income
110,225.61
110,225.61
96,182.43
219,834.64
144,702.04
Interest Income
11,909
11,909
10,820
4,732
1,669
Interest Expense
11,966
11,966
14,103
14,498
9,198
Net Interest Income
-57
-57
-3,283
-9,766
-7,529
EBIT
157,335
157,335
141,562
273,178
181,897
EBITDA
171,016
171,016
155,244
286,011
189,694
Reconciled Cost of Revenue
2,493,708
2,493,708
2,455,641
2,890,026
3,341,230
Reconciled Depreciation
13,681
13,681
13,682
12,833
7,797
Net Income from Continuing Operation Net Minority Interest
116,965
116,965
100,772
208,799
143,052
Total Unusual Items Excluding Goodwill
8,376
8,376
5,805
-13,672
-1,992
Total Unusual Items
8,376
8,376
5,805
-13,672
-1,992
Normalized EBITDA
162,640
162,640
149,439
299,683
191,686
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
1,636.61
1,636.61
1,215.43
-2,636.36
-341.96
12/31/2021 - 12/31/2007
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