2,247.00
-3.00
(-0.13%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
30,645,058
30,645,058
28,238,771
25,635,207
22,816,130
Cost of Revenue
18,783,846
18,783,846
17,517,559
15,484,845
13,505,787
Gross Profit
11,861,211
11,861,211
10,721,212
10,150,361
9,310,343
Operating Expense
3,537,035
3,537,035
3,473,404
3,049,490
2,951,826
Operating Income
8,324,176
8,324,176
7,247,808
7,100,871
6,358,517
Net Non Operating Interest Income Expense
5,034
5,034
423
8,545
16,599
Pretax Income
8,275,424
8,275,424
7,272,502
7,138,540
6,424,984
Tax Provision
2,281,934
2,281,934
2,070,776
2,148,251
2,046,160
Net Income Common Stockholders
5,993,489
5,993,489
5,201,726
4,990,289
4,378,824
Diluted NI Available to Com Stockholders
5,993,489
5,993,489
5,201,726
4,990,289
4,378,824
Basic EPS
122.20
128.01
106.30
100.92
88.67
Diluted EPS
120.80
126.54
105.03
99.62
87.60
Basic Average Shares
47,290.85
46,821.66
48,933.08
49,449.40
49,383.91
Diluted Average Shares
47,841.80
47,364.38
49,526.10
50,093.24
49,986.58
Total Operating Income as Reported
8,324,175
8,324,175
7,247,808
7,100,871
6,358,516
Total Expenses
22,320,881
22,320,881
20,990,963
18,534,335
16,457,613
Net Income from Continuing & Discontinued Operation
5,993,489
5,993,489
5,201,726
4,990,289
4,378,824
Normalized Income
6,074,856.51
6,074,828.23
5,224,058.76
5,014,951.24
4,368,290.26
Interest Income
9,888
9,888
7,156
15,867
21,532
Interest Expense
4,854
4,854
6,733
7,322
4,933
Net Interest Income
5,034
5,034
423
8,545
16,599
EBIT
8,280,278
8,280,278
7,279,235
7,145,862
6,429,917
EBITDA
8,747,372
8,747,372
7,681,054
7,480,955
6,693,912
Reconciled Cost of Revenue
18,783,846
18,783,846
17,517,559
15,484,845
13,505,787
Reconciled Depreciation
467,094
467,094
401,819
335,093
263,995
Net Income from Continuing Operation Net Minority Interest
5,993,489
5,993,489
5,201,726
4,990,289
4,378,824
Total Unusual Items Excluding Goodwill
-112,347
-112,347
-31,191
-35,279
15,456
Total Unusual Items
-112,347
-112,347
-31,191
-35,279
15,456
Normalized EBITDA
8,859,719
8,859,719
7,712,245
7,516,234
6,678,456
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-30,979.49
-31,007.77
-8,858.24
-10,616.76
4,922.26
12/31/2021 - 12/14/2004
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