2.8400
+0.1600
+(5.97%)
At close: January 15 at 4:00:13 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,393,192.9200
1,428,442.9200
1,478,388.4540
1,185,513.3810
1,112,514.3940
Cost of Revenue
998,185.3240
1,081,142.3240
1,131,603.8820
884,599.2810
828,989.2970
Gross Profit
395,007.5960
347,300.5960
346,784.5720
300,914.1000
283,525.0970
Operating Expense
246,808.4900
246,148.4900
258,981.6950
228,876.2980
215,605.1350
Operating Income
148,199.1060
101,152.1060
87,802.8770
72,037.8020
67,919.9620
Net Non Operating Interest Income Expense
-36,506.0190
-39,242.0190
-35,994.7000
-37,389.0340
-31,472.6800
Other Income Expense
-1,509.3060
707.6940
1,659.8300
15,932.2570
177,335.6120
Pretax Income
110,183.7810
62,617.7810
53,468.0070
50,581.0250
213,782.8940
Tax Provision
27,404.2600
16,500.2600
-35,737.1690
-583.1650
6,703.6200
Net Income Common Stockholders
82,779.5210
46,117.5210
89,205.1760
51,164.1900
207,079.2740
Diluted NI Available to Com Stockholders
82,779.5210
46,117.5210
89,205.1760
51,164.1900
207,079.2740
Basic EPS
0.23
0.13
0.30
0.17
0.69
Diluted EPS
0.23
0.13
0.30
0.17
0.69
Basic Average Shares
362,414.5120
354,700.7620
300,000.0000
301,557.9980
301,557.9980
Diluted Average Shares
362,414.5120
354,700.7620
300,000.0000
301,557.9980
301,557.9980
Total Operating Income as Reported
146,689.8000
101,859.8000
89,462.7070
87,970.0590
245,255.5740
Total Expenses
1,244,993.8140
1,327,290.8140
1,390,585.5770
1,113,475.5790
1,044,594.4320
Net Income from Continuing & Discontinued Operation
82,779.5210
46,117.5210
89,205.1760
51,164.1900
207,079.2740
Normalized Income
83,913.4413
45,596.3097
87,877.3120
38,418.3844
35,304.3995
Interest Expense
36,506.0190
39,242.0190
35,994.7000
37,389.0340
31,472.6800
Net Interest Income
-36,506.0190
-39,242.0190
-35,994.7000
-37,389.0340
-31,472.6800
EBIT
146,689.8000
101,859.8000
89,462.7070
87,970.0590
245,255.5740
EBITDA
271,163.9420
225,732.9420
226,596.3190
234,586.5240
384,994.6250
Reconciled Cost of Revenue
998,185.3240
1,081,142.3240
1,131,603.8820
884,599.2810
828,989.2970
Reconciled Depreciation
124,474.1420
123,873.1420
137,133.6120
146,616.4650
139,739.0510
Net Income from Continuing Operation Net Minority Interest
82,779.5210
46,117.5210
89,205.1760
51,164.1900
207,079.2740
Total Unusual Items Excluding Goodwill
-1,509.3060
707.6940
1,659.8300
15,932.2570
177,335.6120
Total Unusual Items
-1,509.3060
707.6940
1,659.8300
15,932.2570
177,335.6120
Normalized EBITDA
272,673.2480
225,025.2480
224,936.4890
218,654.2670
207,659.0130
Tax Rate for Calcs
0.0002
0.0003
0.0002
0.0002
0.0000
Tax Effect of Unusual Items
-375.3857
186.4827
331.9660
3,186.4514
5,560.7375
12/31/2020 - 4/3/2014
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