850.00
0.00
(0.00%)
At close: 2:41:28 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,762,739,574
5,128,345,025
4,146,850,937
3,858,936,725
3,981,900,673
Cost of Revenue
2,794,685,967
4,163,595,379
3,458,639,887
3,127,359,658
3,247,781,406
Gross Profit
968,053,607
964,749,646
688,211,050
731,577,067
734,119,267
Operating Expense
356,813,918
315,586,375
166,084,456
186,870,852
166,742,502
Operating Income
611,239,689
649,163,271
522,126,594
544,706,215
567,376,765
Net Non Operating Interest Income Expense
-110,136,788
-49,002,722
-45,657,428
-74,193,762
-81,052,189
Pretax Income
871,993,117
838,409,820
559,957,902
567,147,611
532,683,282
Tax Provision
94,373,343
127,389,304
97,679,914
85,053,430
108,968,450
Net Income Common Stockholders
756,439,942
690,837,638
450,501,287
476,170,466
423,605,813
Diluted NI Available to Com Stockholders
756,439,942
690,837,638
450,501,287
476,170,466
423,605,813
Basic EPS
289.00
262.00
171.00
180.00
160.43
Diluted EPS
289.00
262.00
171.00
180.00
160.43
Basic Average Shares
2,618,017.47
2,640,452
2,640,452
2,640,452
2,640,452
Diluted Average Shares
2,640,452
2,640,452
2,640,452
2,640,452
2,640,452
Rent Expense Supplemental
100,337,724
102,084,327
17,853,209
18,769,765
--
Total Expenses
3,151,499,885
4,479,181,754
3,624,724,343
3,314,230,510
3,414,523,908
Net Income from Continuing & Discontinued Operation
756,439,942
690,837,638
450,501,287
476,170,466
423,605,813
Normalized Income
747,107,586.55
706,672,571.44
457,767,012.22
475,673,111.70
423,574,453.78
Interest Income
3,129,769
4,979,682
4,935,268
6,795,547
6,197,417
Interest Expense
120,303,439
53,982,404
50,592,696
80,989,309
87,249,606
Net Interest Income
-110,136,788
-49,002,722
-45,657,428
-74,193,762
-81,052,189
EBIT
992,296,556
892,392,224
610,550,598
648,136,920
619,932,888
EBITDA
997,711,846
901,476,870
628,092,199
668,508,872
640,237,339
Reconciled Cost of Revenue
2,794,685,967
4,163,595,379
3,458,639,887
3,127,359,658
3,247,781,406
Reconciled Depreciation
5,415,290
9,084,646
17,541,601
20,371,952
20,304,451
Net Income from Continuing Operation Net Minority Interest
756,439,942
690,837,638
450,501,287
476,170,466
423,605,813
Total Unusual Items Excluding Goodwill
10,464,947
-18,671,984
-8,800,982
585,100
39,424
Total Unusual Items
10,464,947
-18,671,984
-8,800,982
585,100
39,424
Normalized EBITDA
987,246,899
920,148,854
636,893,181
667,923,772
640,197,915
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
1,132,591.55
-2,837,050.56
-1,535,256.78
87,745.70
8,064.78
12/31/2020 - 6/29/2015
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