4.6800
+0.0200
+(0.43%)
As of 3:29:24 PM GMT+7. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
680,376
680,376
727,187
653,853
608,003
Cost of Revenue
242,134.6060
242,134.6060
267,953.9670
215,434.5690
222,793.4560
Gross Profit
438,241.3940
438,241.3940
459,233.0330
438,418.4310
385,209.5440
Operating Expense
168,801.5220
168,801.5220
157,456.6360
159,046.6450
138,041.3320
Operating Income
269,439.8720
269,439.8720
301,776.3970
279,371.7860
247,168.2120
Net Non Operating Interest Income Expense
9,016.2400
9,016.2400
4,527.6500
197.8240
-424.3290
Other Income Expense
41,031.7920
41,031.7920
46,869.2250
34,589.8760
25,012.2270
Pretax Income
319,488.2580
319,488.2580
353,173.4350
314,159.5400
271,756.4150
Tax Provision
43,748.0060
43,748.0060
62,862.9380
43,466.1270
38,545.7580
Net Income Common Stockholders
275,740.2520
275,740.2520
290,310.4970
270,693.4130
233,210.6570
Diluted NI Available to Com Stockholders
275,740.2520
275,740.2520
290,310.4970
270,693.4130
233,210.6570
Basic EPS
0.34
--
0.35
0.33
0.28
Diluted EPS
0.34
--
0.35
0.33
0.28
Basic Average Shares
820,505.5000
--
820,505.5000
820,505.5000
820,505.5000
Diluted Average Shares
820,505.5000
--
820,505.5000
820,505.5000
820,505.5000
Total Operating Income as Reported
312,315.2260
312,315.2260
350,776.5600
316,121.8400
274,731.0170
Total Expenses
410,936.1280
410,936.1280
425,410.6030
374,481.2140
360,834.7880
Net Income from Continuing & Discontinued Operation
275,740.2520
275,740.2520
290,310.4970
270,693.4130
233,210.6570
Normalized Income
238,736.1900
238,736.1900
250,032.2288
239,028.0275
209,557.6046
Interest Income
10,363.3730
10,363.3730
6,079.3960
1,909.3700
1,206.5620
Interest Expense
1,347.1330
1,347.1330
1,551.7460
1,711.5460
1,630.8910
Net Interest Income
9,016.2400
9,016.2400
4,527.6500
197.8240
-424.3290
EBIT
320,835.3910
320,835.3910
354,725.1810
315,871.0860
273,387.3060
EBITDA
344,835.0520
344,835.0520
379,528.6140
344,583.5240
303,880.3720
Reconciled Cost of Revenue
242,134.6060
242,134.6060
267,953.9670
215,434.5690
222,793.4560
Reconciled Depreciation
23,999.6610
23,999.6610
24,803.4330
28,712.4380
30,493.0660
Net Income from Continuing Operation Net Minority Interest
275,740.2520
275,740.2520
290,310.4970
270,693.4130
233,210.6570
Total Unusual Items Excluding Goodwill
42,875
42,875
49,000
36,750
27,562.5000
Total Unusual Items
42,875
42,875
49,000
36,750
27,562.5000
Normalized EBITDA
301,960.0520
301,960.0520
330,528.6140
307,833.5240
276,317.8720
Tax Rate for Calcs
0.0001
0.0001
0.0002
0.0001
0.0001
Tax Effect of Unusual Items
5,870.9380
5,870.9380
8,721.7318
5,084.6145
3,909.4476
12/31/2021 - 12/28/2007
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