Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
3,550.00
0.00
(0.00%)
As of 10:55:01 AM GMT+7. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
4,158,568,742.66
3,862,424,155.69
3,017,085,551.87
2,177,783,404.03
1,724,797,535.25
Cost of Revenue
1,672,492,883.78
1,546,864,456.39
1,072,135,909.58
825,181,973.23
424,922,470.93
Gross Profit
2,486,075,858.88
2,315,559,699.30
1,944,949,642.29
1,352,601,430.80
1,299,875,064.32
Operating Expense
1,173,089,684.62
1,122,066,904.68
965,404,643.81
730,319,905.17
721,514,175.99
Operating Income
1,312,986,174.27
1,193,492,794.63
979,544,998.48
622,281,525.63
578,360,888.33
Net Non Operating Interest Income Expense
-7,136,196
48,212,748.44
-147,032,965.09
-125,070,674.37
-24,827,947.24
Pretax Income
1,308,361,990.37
1,287,487,828.55
848,355,149.03
731,322,766.01
640,826,951.82
Tax Provision
1,531,318.26
2,226,443.69
1,657,904.53
1,209,645.13
2,399,578.55
Net Income Common Stockholders
855,979,492.36
1,066,420,859.17
747,550,086.83
659,891,191.33
533,728,203.35
Diluted NI Available to Com Stockholders
855,979,492.36
1,066,420,859.17
747,550,086.83
659,891,191.33
533,728,203.35
Basic EPS
462.68
576.44
404.08
356.70
288.50
Diluted EPS
462.68
576.44
404.08
356.70
288.50
Basic Average Shares
1,850,011.90
1,850,011.90
1,850,005.16
1,850,000
1,850,000
Diluted Average Shares
1,850,011.90
1,850,011.90
1,850,005.16
1,850,000
1,850,000
Total Operating Income as Reported
1,312,992,257.56
1,192,461,178.14
979,498,820.79
622,712,848.13
580,717,124.64
Rent Expense Supplemental
109,114,226.01
111,955,913.97
126,096,969.84
127,828,019.67
83,250,097.78
Total Expenses
2,845,582,568.40
2,668,931,361.06
2,037,540,553.39
1,555,501,878.40
1,146,436,646.92
Net Income from Continuing & Discontinued Operation
855,979,492.36
1,066,420,859.17
747,550,086.83
659,891,191.33
533,728,203.35
Normalized Income
855,845,368.48
1,065,387,197.03
747,346,052.12
494,724,202.09
533,943,653.77
Interest Income
132,594,330.24
249,633,027.47
96,525,279.93
92,403,268.19
130,472,361.74
Interest Expense
139,730,526.24
201,420,279.03
243,558,245.02
217,473,942.56
155,300,308.98
Net Interest Income
-7,136,196
48,212,748.44
-147,032,965.09
-125,070,674.37
-24,827,947.24
EBIT
1,448,092,516.61
1,488,908,107.58
1,091,913,394.05
948,796,708.57
796,127,260.80
EBITDA
1,466,039,080.49
1,505,636,300.71
1,107,637,627.32
967,437,317.32
816,195,206.94
Reconciled Cost of Revenue
1,672,492,883.78
1,546,864,456.39
1,072,135,909.58
825,181,973.23
424,922,470.93
Reconciled Depreciation
17,946,563.88
16,728,193.13
15,724,233.27
18,640,608.75
20,067,946.14
Net Income from Continuing Operation Net Minority Interest
855,979,492.36
1,066,420,859.17
747,550,086.83
659,891,191.33
533,728,203.35
Total Unusual Items Excluding Goodwill
134,281.04
1,035,452.73
204,434.23
165,440,636.48
-216,260.21
Total Unusual Items
134,281.04
1,035,452.73
204,434.23
165,440,636.48
-216,260.21
Normalized EBITDA
1,465,904,799.45
1,504,600,847.97
1,107,433,193.08
801,996,680.84
816,411,467.15
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
157.16
1,790.60
399.52
273,647.24
-809.79
12/31/2020 - 1/9/2002
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