1,601.00
-9.00
(-0.56%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
10,762,379
10,762,379
10,587,126
10,604,143
10,203,319
Cost of Revenue
5,840,206
5,840,206
5,747,446
5,611,400
5,556,103
Gross Profit
4,922,172
4,922,172
4,839,680
4,992,743
4,647,216
Operating Expense
3,912,402
3,912,402
3,832,057
3,808,210
3,701,491
Operating Income
1,009,770
1,009,770
1,007,623
1,184,533
945,725
Net Non Operating Interest Income Expense
-46,487
-46,487
-45,133
-42,327
-41,024
Pretax Income
1,002,897
1,002,897
978,894
1,160,079
1,176,625
Tax Provision
280,836
280,836
277,768
326,967
314,253
Net Income Common Stockholders
722,061
722,061
701,125
833,112
862,372
Diluted NI Available to Com Stockholders
722,061
722,061
701,125
833,112
862,372
Basic EPS
146.05
--
141.89
167.85
172.27
Diluted EPS
146.05
--
141.89
167.85
172.27
Basic Average Shares
4,943.93
--
4,941.33
4,963.50
5,005.90
Diluted Average Shares
4,943.04
4,943.93
4,941.33
4,963.50
5,005.90
Total Operating Income as Reported
1,009,770
1,009,770
1,007,623
1,184,532
945,725
Total Expenses
9,752,608
9,752,608
9,579,503
9,419,610
9,257,594
Net Income from Continuing & Discontinued Operation
722,061
722,061
701,125
833,112
862,372
Normalized Income
699,323.40
699,323.40
701,218.08
833,211.08
675,995.76
Interest Income
968
968
631
372
173
Interest Expense
47,455
47,455
45,764
42,699
41,197
Net Interest Income
-46,487
-46,487
-45,133
-42,327
-41,024
EBIT
1,050,352
1,050,352
1,024,658
1,202,778
1,217,822
EBITDA
1,491,582
1,491,582
1,514,667
1,797,211
1,884,190
Reconciled Cost of Revenue
5,840,206
5,840,206
5,747,446
5,611,400
5,556,103
Reconciled Depreciation
441,230
441,230
490,009
594,433
666,368
Net Income from Continuing Operation Net Minority Interest
722,061
722,061
701,125
833,112
862,372
Total Unusual Items Excluding Goodwill
31,580
31,580
-130
-138
254,265
Total Unusual Items
31,580
31,580
-130
-138
254,265
Normalized EBITDA
1,460,002
1,460,002
1,514,797
1,797,349
1,629,925
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
8,842.40
8,842.40
-36.92
-38.92
67,888.76
12/31/2021 - 1/4/2000
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