3.5200
-0.0200
(-0.56%)
At close: 4:37:40 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,997,355.9470
2,084,231.1200
1,693,818.6968
2,021,363.3694
2,538,879.9280
Cost of Revenue
2,232,887.8879
1,551,210.6665
1,503,256.0161
1,553,488.8131
2,079,353.1585
Gross Profit
764,468.0591
533,020.4535
190,562.6807
467,874.5562
459,526.7695
Operating Expense
311,267.8928
299,668.3648
277,926.5192
339,103.2183
354,957.8329
Operating Income
453,200.1664
233,352.0887
-87,363.8386
128,771.3379
104,568.9367
Net Non Operating Interest Income Expense
-92,764.7081
-75,186.2633
-44,761.9994
-47,895.8213
-65,936.1284
Other Income Expense
73,403.1070
21,010.2269
26,106.2786
16,444.1273
-16,281.7590
Pretax Income
433,838.5652
179,176.0523
-106,019.5594
97,319.6439
22,351.0493
Tax Provision
96,254.7220
52,431.8603
-11,105.2154
27,887.2874
13,829.9864
Net Income Common Stockholders
338,528.7230
129,578.3221
-92,085.3847
72,626.0612
11,917.0778
Diluted NI Available to Com Stockholders
338,528.7230
129,578.3221
-92,085.3847
72,626.0612
11,917.0778
Basic EPS
1.10
0.42
-0.30
0.24
0.04
Diluted EPS
1.10
0.42
-0.30
0.24
0.04
Basic Average Shares
308,008.2720
308,008.2720
308,008.2720
308,008.2720
308,008.2720
Diluted Average Shares
308,008.2720
308,008.2720
308,008.2720
308,008.2720
308,008.2720
Total Operating Income as Reported
-19,594.6019
253,807.1472
-61,608.7445
150,920.8939
88,287.1777
Total Expenses
2,544,155.7807
1,850,879.0313
1,781,182.5353
1,892,592.0315
2,434,310.9914
Net Income from Continuing & Discontinued Operation
338,528.7230
129,578.3221
-92,085.3847
72,626.0612
11,917.0778
Normalized Income
293,086.3526
125,329.5619
-99,988.1396
77,349.4805
24,942.4849
Interest Expense
92,764.7081
75,186.2633
44,761.9994
47,895.8213
65,936.1284
Net Interest Income
-92,764.7081
-75,186.2633
-44,761.9994
-47,895.8213
-65,936.1284
EBIT
526,603.2734
254,362.3156
-61,257.5600
145,215.4652
88,287.1777
EBITDA
597,142.9392
321,743.5349
16,052.0823
227,902.3268
180,124.5042
Reconciled Cost of Revenue
2,232,887.8879
1,497,263.6461
1,434,126.5950
1,481,640.0401
2,008,464.4466
Reconciled Depreciation
70,539.6659
67,381.2193
77,309.6422
82,686.8616
91,837.3266
Net Income from Continuing Operation Net Minority Interest
338,528.7230
129,578.3221
-92,085.3847
72,626.0612
11,917.0778
Total Unusual Items Excluding Goodwill
58,399.2782
6,006.3981
8,827.3969
-6,620.5658
-16,281.7590
Total Unusual Items
58,399.2782
6,006.3981
8,827.3969
-6,620.5658
-16,281.7590
Normalized EBITDA
538,743.6611
315,737.1368
7,224.6854
234,522.8925
196,406.2632
Tax Rate for Calcs
0.0002
0.0003
0.0001
0.0003
0.0002
Tax Effect of Unusual Items
12,956.9078
1,757.6379
924.6421
-1,897.1465
-3,256.3518
12/31/2020 - 5/10/2006
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