Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
975,678,000
942,638,000
882,683,000
844,903,000
739,743,025.83
Cost of Revenue
612,877,000
620,388,000
570,303,000
537,343,000
485,196,224.55
Gross Profit
362,801,000
322,250,000
312,380,000
307,560,000
254,546,801.28
Operating Expense
209,851,000
197,857,000
191,000,000
184,477,000
161,780,573.66
Operating Income
152,950,000
124,393,000
121,380,000
123,083,000
92,766,227.63
Net Non Operating Interest Income Expense
-8,421,000
-11,106,000
-10,340,000
-7,065,000
-6,046,275.32
Pretax Income
157,370,000
132,657,000
123,287,000
127,292,000
99,020,121.43
Tax Provision
30,601,000
24,902,000
18,013,000
21,469,000
17,053,324.58
Net Income Common Stockholders
61,407,000
58,202,000
57,594,000
64,931,000
57,399,154.43
Average Dilution Earnings
--
-984,000
-95,000
--
--
Diluted NI Available to Com Stockholders
61,144,000
57,218,000
57,499,000
64,931,000
57,399,154.43
Basic EPS
10.55
10.00
9.90
11.15
9.85
Diluted EPS
10.50
9.85
9.90
11.15
9.85
Basic Average Shares
5,818,000
5,818,000
5,818,000
5,818,000
5,818,000
Diluted Average Shares
5,818,000
5,818,000
5,818,000
5,818,000
5,818,000
Total Expenses
822,728,000
818,245,000
761,303,000
721,820,000
646,976,798.20
Net Income from Continuing & Discontinued Operation
61,258,000
58,202,000
57,594,000
64,931,000
57,399,154.43
Normalized Income
63,810,779.82
52,255,219.65
59,851,224.40
73,284,434.59
62,011,353.39
Interest Income
1,669,000
2,235,000
1,832,000
1,407,000
1,664,217.46
Interest Expense
9,838,000
13,118,000
11,854,000
8,253,000
7,475,900.24
Net Interest Income
-8,421,000
-11,106,000
-10,340,000
-7,065,000
-6,046,275.32
EBIT
167,208,000
145,775,000
135,141,000
135,545,000
106,496,021.66
EBITDA
194,123,000
173,335,000
158,200,000
155,785,000
123,841,156.48
Reconciled Cost of Revenue
612,877,000
620,388,000
570,303,000
537,343,000
485,196,224.55
Reconciled Depreciation
26,915,000
27,560,000
23,059,000
20,240,000
17,345,134.82
Net Income from Continuing Operation Net Minority Interest
61,258,000
58,202,000
57,594,000
64,931,000
57,399,154.43
Total Unusual Items Excluding Goodwill
-3,169,000
7,342,000
-2,613,000
-4,800,000
-5,559,924.93
Total Unusual Items
-3,169,000
7,359,000
-2,587,000
-437,000
-5,550,116.18
Normalized EBITDA
197,292,000
165,976,000
160,787,000
156,222,000
129,391,272.66
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-616,220.18
1,378,219.65
-381,775.60
-809,565.41
-957,534.72
12/31/2021 - 1/20/2010
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