790.00
0.00
(0.00%)
As of 11:07:59 AM GMT+7. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
12,532,670,218.00
--
11,101,647,275.00
9,130,618,395.00
7,000,570,412.00
Cost of Revenue
11,132,458,796.00
--
10,407,768,312.00
8,572,738,205.00
6,347,056,473.00
Gross Profit
1,400,211,422.00
--
693,878,963.00
557,880,190.00
653,513,939.00
Operating Expense
713,191,987.00
--
511,871,994.00
456,235,066.00
439,784,723.00
Operating Income
687,019,435.00
--
182,006,969.00
101,645,124.00
213,729,216.00
Net Non Operating Interest Income Expense
-130,758,151.00
--
-162,810,860.00
-163,174,538.00
-187,305,314.00
Pretax Income
455,457,096.00
--
31,829,214.00
76,257,016.00
20,070,557.00
Tax Provision
78,991,498.00
--
5,611,557.00
15,880,531.00
59,023,599.00
Net Income Common Stockholders
376,537,355.00
--
26,239,995.00
60,376,085.00
-38,838,675.00
Diluted NI Available to Com Stockholders
376,537,355.00
--
26,239,995.00
60,376,085.00
-38,838,675.00
Basic EPS
168.00
28.00
12.00
27.00
-17.00
Diluted EPS
168.00
28.00
12.00
27.00
-17.00
Basic Average Shares
2,238,750.00
2,238,750.00
2,238,750.00
2,238,750.00
2,238,750.00
Diluted Average Shares
2,238,750.00
2,238,750.00
2,238,750.00
2,238,750.00
2,238,750.00
Rent Expense Supplemental
16,146,380.00
--
24,777,893.00
26,295,110.00
29,174,221.00
Total Expenses
11,845,650,783.00
--
10,919,640,306.00
9,028,973,271.00
6,786,841,196.00
Net Income from Continuing & Discontinued Operation
376,537,355.00
--
26,239,995.00
60,376,085.00
-38,838,675.00
Normalized Income
383,178,481.60
65,281,076.54
18,088,829.59
57,548,854.57
-45,586,709.25
Interest Income
411,536.00
--
359,910.00
335,887.00
317,433.00
Interest Expense
128,871,385.00
167,915,557.00
159,918,292.00
158,690,093.00
180,819,526.00
Net Interest Income
-130,758,151.00
--
-162,810,860.00
-163,174,538.00
-187,305,314.00
EBIT
584,328,481.00
279,311,170.00
191,747,506.00
234,947,109.00
200,890,083.00
EBITDA
600,968,550.00
296,816,359.00
208,409,003.00
247,286,586.00
214,211,262.00
Reconciled Cost of Revenue
11,132,458,796.00
--
10,407,768,312.00
8,572,738,205.00
6,347,056,473.00
Reconciled Depreciation
16,640,069.00
--
16,661,497.00
12,339,477.00
13,321,179.00
Net Income from Continuing Operation Net Minority Interest
376,537,355.00
--
26,239,995.00
60,376,085.00
-38,838,675.00
Total Unusual Items Excluding Goodwill
-8,034,594.00
-2,446,143.00
9,895,819.00
3,570,863.00
8,997,379.00
Total Unusual Items
-8,034,594.00
-2,446,143.00
9,895,819.00
3,570,863.00
8,997,379.00
Normalized EBITDA
609,003,144.00
299,262,502.00
198,513,184.00
243,715,723.00
205,213,883.00
Tax Rate for Calcs
0.00
--
0.00
0.00
0.00
Tax Effect of Unusual Items
-1,393,467.40
-538,151.46
1,744,653.59
743,632.57
2,249,344.75
12/31/2020 - 2/10/2006
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