304.00
0.00
(0.00%)
At close: 4:06:52 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
14,762,475,115.70
14,762,475,115.70
12,312,861,734.74
10,448,875,185.27
3,924,499,699.66
Cost of Revenue
13,732,693,926.43
13,732,693,926.43
11,254,655,600.77
9,718,905,432.72
3,551,864,041.90
Gross Profit
1,029,781,189.27
1,029,781,189.27
1,058,206,133.97
729,969,752.55
372,635,657.76
Operating Expense
184,672,596.76
184,672,596.76
165,213,312.76
113,712,530.02
63,797,152.62
Operating Income
845,108,592.52
845,108,592.52
892,992,821.21
616,257,222.54
308,838,505.14
Net Non Operating Interest Income Expense
-106,497,805.11
-106,497,805.11
-42,482,408.87
-33,217,495.65
-20,839,515.50
Pretax Income
810,943,455.66
810,943,455.66
840,910,489.43
748,250,494.76
270,778,171.01
Tax Provision
156,284,696.17
156,284,696.17
159,603,994.72
157,319,432.28
68,210,197.63
Net Income Common Stockholders
658,696,226.44
658,696,226.44
687,945,635.23
605,665,824.19
199,879,339.67
Diluted NI Available to Com Stockholders
658,696,226.44
658,696,226.44
687,945,635.23
605,665,824.19
199,879,339.67
Basic EPS
42.26
--
44.58
42.60
28.30
Diluted EPS
42.26
--
44.58
39.32
24.21
Basic Average Shares
15,586,909.44
--
15,431,825.30
14,218,993.03
13,755,344.37
Diluted Average Shares
15,586,909.44
--
15,431,825.30
15,402,789.38
14,947,921.80
Rent Expense Supplemental
1,728,350.83
1,728,350.83
10,237,397.07
37,747,002.55
749,769
Total Expenses
13,917,366,523.18
13,917,366,523.18
11,419,868,913.53
9,832,617,962.73
3,615,661,194.51
Net Income from Continuing & Discontinued Operation
658,696,226.44
658,696,226.44
687,945,635.23
605,665,824.19
199,879,339.67
Normalized Income
631,569,930.35
631,569,930.35
687,945,635.23
609,593,989.85
199,879,339.67
Interest Expense
106,497,805.11
106,497,805.11
42,482,408.87
33,217,495.65
20,839,515.50
Net Interest Income
-106,497,805.11
-106,497,805.11
-42,482,408.87
-33,217,495.65
-20,839,515.50
EBIT
917,441,260.77
917,441,260.77
883,392,898.30
781,467,990.41
291,617,686.51
EBITDA
930,481,940
930,481,940
889,097,164.51
785,103,190.01
293,702,778.45
Reconciled Cost of Revenue
13,732,693,926.43
13,732,693,926.43
11,254,655,600.77
9,718,905,432.72
3,551,864,041.90
Reconciled Depreciation
13,040,679.23
13,040,679.23
5,704,266.21
3,635,199.60
2,085,091.94
Net Income from Continuing Operation Net Minority Interest
658,696,226.44
658,696,226.44
687,945,635.23
605,665,824.19
199,879,339.67
Total Unusual Items Excluding Goodwill
33,602,074.32
33,602,074.32
--
-4,973,933.65
--
Total Unusual Items
33,602,074.32
33,602,074.32
--
-4,973,933.65
--
Normalized EBITDA
896,879,865.68
896,879,865.68
889,097,164.51
790,077,123.67
293,702,778.45
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
6,475,778.23
6,475,778.23
--
-1,045,767.99
--
12/31/2021 - 8/10/2020
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