13.13
-0.10
(-0.76%)
As of 11:29:59 AM GMT+8. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,273,311.01
2,273,311.01
2,012,278.71
2,443,237.89
2,312,443.49
Cost of Revenue
4,888.35
4,888.35
7,370.84
75,746
88,867.62
Gross Profit
2,268,422.66
2,268,422.66
2,004,907.87
2,367,491.89
2,223,575.87
Operating Expense
1,594,759.21
1,594,759.21
1,337,460.95
1,372,587.32
1,352,281.19
Operating Income
673,663.46
673,663.46
667,446.93
994,904.56
871,294.68
Net Non Operating Interest Income Expense
-3,575.07
-3,575.07
-4,060.50
-6,106.82
-10,661.49
Pretax Income
400,736.93
400,736.93
505,497.45
413,193.90
655,725.36
Tax Provision
34,570.09
34,570.09
105,231.32
59,867.27
157,735.55
Net Income Common Stockholders
365,388.60
365,388.60
397,305.37
352,157.71
494,717.89
Basic EPS
0.34
--
0.37
0.33
0.47
Diluted EPS
0.34
--
0.37
0.33
0.47
Basic Average Shares
1,074,672.36
--
1,073,798.30
1,067,144.59
1,052,591.25
Diluted Average Shares
1,074,672.36
--
1,073,798.30
1,067,144.59
1,052,591.25
Total Operating Income as Reported
409,361.61
409,361.61
510,007.50
418,539.16
646,144.68
Rent Expense Supplemental
--
--
678.77
1,018.78
945.10
Total Expenses
1,599,647.55
1,599,647.55
1,344,831.79
1,448,333.32
1,441,148.81
Net Income from Continuing & Discontinued Operation
365,388.60
365,388.60
397,305.37
352,157.71
494,717.89
Normalized Income
438,657.51
438,657.51
487,339.14
367,253.21
446,466.10
Interest Income
4,346.17
4,346.17
4,981.96
3,574.95
3,629.50
Interest Expense
7,898.50
7,898.50
9,002.08
9,613.15
14,223.49
Net Interest Income
-3,575.07
-3,575.07
-4,060.50
-6,106.82
-10,661.49
EBIT
408,635.43
408,635.43
514,499.52
422,807.04
669,948.85
EBITDA
588,033.75
588,033.75
684,885.73
577,001.82
775,134.39
Reconciled Cost of Revenue
4,888.35
4,888.35
7,370.84
75,746
88,867.62
Reconciled Depreciation
179,398.31
179,398.31
170,386.21
154,194.77
105,185.54
Net Income from Continuing Operation Net Minority Interest
365,388.60
365,388.60
397,305.37
352,157.71
494,717.89
Total Unusual Items Excluding Goodwill
-80,186.28
-80,186.28
-113,703.96
-17,653.26
63,535.27
Total Unusual Items
-80,186.28
-80,186.28
-113,703.96
-17,653.26
63,535.27
Normalized EBITDA
668,220.03
668,220.03
798,589.69
594,655.07
711,599.12
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-6,917.37
-6,917.37
-23,670.18
-2,557.76
15,283.49
12/31/2021 - 12/2/1992
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