Unlock stock picks and a broker-level newsfeed that powers Wall Street.
18,890.00
+10.00
+(0.05%)
At close: April 4 at 3:30:06 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
4,843,003,131.26
4,843,003,131.26
4,734,907,182.66
5,367,473,556.07
4,662,050,395.44
Cost of Revenue
3,518,939,675.02
3,518,939,675.02
3,398,326,584.33
3,886,298,003.44
3,360,171,835.27
Gross Profit
1,324,063,456.24
1,324,063,456.24
1,336,580,598.33
1,481,175,552.63
1,301,878,560.17
Operating Expense
1,165,339,987
1,165,339,987
1,135,280,256
1,238,679,454
1,049,165,365
Operating Income
158,723,469.24
158,723,469.24
201,300,342.33
242,496,098.63
252,713,195.17
Net Non Operating Interest Income Expense
-96,939,764.30
-96,939,764.30
-99,486,495.23
-64,629,972.45
-38,339,668.96
Pretax Income
121,409,904.91
121,409,904.91
146,681,338.34
169,697,570.79
278,053,411.27
Tax Provision
10,611,659.58
10,611,659.58
39,142,102.73
-16,864,645.28
53,473,314.75
Net Income Common Stockholders
98,606,106.93
98,606,106.93
42,755,375.14
179,825,662.92
189,156,494.45
Basic EPS
834.00
2.62k
1.28k
5.93k
6.34k
Diluted EPS
812.00
2.55k
1.25k
5.75k
6.12k
Basic Average Shares
30,279.99
37,693.47
33,376.56
30,304.29
29,854.25
Diluted Average Shares
30,279.99
38,653.90
34,341.67
31,274.03
30,907.92
Total Operating Income as Reported
158,723,468.85
158,723,468.85
199,654,688.22
242,496,098.88
252,713,195.42
Rent Expense Supplemental
60,286,371
60,286,371
55,936,629
52,143,832
44,169,082
Total Expenses
4,684,279,662.02
4,684,279,662.02
4,533,606,840.33
5,124,977,457.44
4,409,337,200.27
Net Income from Continuing & Discontinued Operation
98,606,106.93
98,606,106.93
42,755,375.14
179,825,662.92
189,156,494.45
Normalized Income
104,872,687.73
104,872,687.73
107,210,085.10
181,214,467.45
213,657,317.19
Interest Income
12,227,192
12,227,192
9,637,970
6,707,755
5,120,103
Interest Expense
107,490,294
107,490,294
107,296,429
69,905,631
43,256,847
Net Interest Income
-96,939,764.30
-96,939,764.30
-99,486,495.23
-64,629,972.45
-38,339,668.96
EBIT
228,900,198.91
228,900,198.91
253,977,767.34
239,603,201.79
321,310,258.27
EBITDA
489,656,048.02
489,656,048.02
503,567,410.75
474,677,488.76
556,873,331.45
Reconciled Cost of Revenue
3,518,939,675.02
3,518,939,675.02
3,398,326,584.33
3,886,298,003.44
3,360,171,835.27
Reconciled Depreciation
260,755,849.11
260,755,849.11
249,589,643.41
235,074,286.97
235,563,073.18
Net Income from Continuing Operation Net Minority Interest
98,775,630.09
98,775,630.09
99,516,878.44
177,227,737.30
209,911,894.56
Total Unusual Items Excluding Goodwill
-6,681,001
-6,681,001
-10,493,378
-4,426,749
-4,637,221
Total Unusual Items
-6,681,001
-6,681,001
-10,493,378
-4,426,749
-4,637,221
Normalized EBITDA
496,337,049.02
496,337,049.02
514,060,788.75
479,104,237.76
561,510,552.45
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-583,943.36
-583,943.36
-2,800,171.34
-440,018.85
-891,798.37
12/31/2021 - 2/1/2010
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