24,050.00
0.00
(0.00%)
At close: 3:30:10 PM GMT+9
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
17,762,356,828.44
16,111,796,106.14
14,096,094,819.14
9,016,824,640.30
7,610,530,916.27
Cost of Revenue
14,209,897,575.56
12,850,301,876.90
10,245,440,430.53
6,912,047,063.94
6,850,104,202.00
Gross Profit
3,552,459,252.88
3,261,494,229.24
3,850,654,388.61
2,104,777,576.36
760,426,714.27
Operating Expense
--
1,471,003,908.00
1,020,067,635.00
686,808,944.00
652,919,607.00
Operating Income
3,121,379,224.88
1,790,490,321.24
2,830,586,753.61
1,417,968,632.36
107,507,107.27
Net Non Operating Interest Income Expense
-167,764,876.12
-229,524,228.60
-244,828,218.31
-320,803,911.50
-471,417,646.26
Pretax Income
1,614,439,452.82
1,575,690,364.02
2,562,134,998.03
843,114,021.84
-935,697,157.18
Tax Provision
433,596,074.09
446,584,628.26
832,632,145.57
264,331,988.61
-112,240,258.91
Net Income Common Stockholders
1,085,705,806.88
1,061,165,289.46
1,728,363,138.48
577,683,539.99
-211,545,445.13
Basic EPS
2.94k
2.87k
4.79k
1.74k
-1.34k
Diluted EPS
2.94k
2.87k
4.79k
1.66k
-1.49k
Basic Average Shares
369,331.40
370,260.05
361,053.51
331,430.60
157,960.79
Diluted Average Shares
369,331.40
370,260.05
361,053.51
347,583.36
141,564.65
Total Operating Income as Reported
1,930,420,931.26
1,790,089,190.80
2,830,586,753.72
1,417,968,632.82
107,324,035.92
Rent Expense Supplemental
--
7,294,348.00
2,598,238.00
--
--
Total Expenses
14,640,977,603.56
14,321,305,784.90
11,265,508,065.53
7,598,856,007.94
7,503,023,809.00
Net Income from Continuing & Discontinued Operation
1,085,705,806.88
1,061,165,289.46
1,728,363,138.48
577,683,539.99
-211,545,445.13
Normalized Income
1,196,083,512.93
1,053,656,417.38
1,592,866,835.57
493,869,479.79
-37,205,406.21
Interest Income
--
301,890,971.00
156,121,774.00
70,129,775.00
42,444,881.00
Interest Expense
--
531,415,199.00
400,949,993.00
390,933,686.00
513,862,527.00
Net Interest Income
-167,764,876.12
-229,524,228.60
-244,828,218.31
-320,803,911.50
-471,417,646.26
EBIT
3,123,661,469.82
2,107,105,563.02
2,963,084,991.03
1,234,047,707.84
-421,834,630.18
EBITDA
3,123,661,469.82
3,830,001,935.21
4,612,821,074.79
2,929,412,243.77
1,547,284,771.30
Reconciled Cost of Revenue
14,209,897,575.56
12,850,301,876.90
10,245,440,430.53
6,912,047,063.94
6,850,104,202.00
Reconciled Depreciation
--
1,722,896,372.19
1,649,736,083.76
1,695,364,535.93
1,969,119,401.48
Net Income from Continuing Operation Net Minority Interest
1,085,705,806.88
1,061,165,289.46
1,728,363,138.48
577,683,539.99
-804,983,708.44
Total Unusual Items Excluding Goodwill
-150,907,501.00
10,478,786.00
200,728,099.00
122,092,265.00
-872,429,360.00
Total Unusual Items
-150,907,501.00
10,478,786.00
200,728,099.00
122,092,265.00
-872,429,360.00
Normalized EBITDA
3,274,568,970.82
3,819,523,149.21
4,412,092,975.79
2,807,319,978.77
2,419,714,131.30
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-40,529,794.95
2,969,913.92
65,231,796.09
38,278,204.80
-104,651,057.77
12/31/2020 - 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.
UpgradeRelated Tickers
020560.KS Asiana Airlines, Inc.
10,560.00
0.00%
BZU.HM Air New Zealand Ltd
0.3250
+1.56%
9202.T ANA Holdings Inc.
2,792.00
+1.16%
9201.T Japan Airlines Co., Ltd.
2,428.50
+1.04%
089590.KS Jeju Air Co., Ltd.
7,510.00
+0.81%
1055.HK CHINA SOUTH AIR
3.800
-4.28%
0670.HK CHINA EAST AIR
2.660
-1.48%
AEGN.AT Aegean Airlines S.A.
10.99
+3.10%
TAWNF Thai Airways International Public Company Limited
0.0120
0.00%
QAN.AX Qantas Airways Limited
9.38
+3.65%