99,000.00
-1,000.00
(-1.00%)
At close: 2:45:04 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
20,756,165,947.14
20,756,165,947.14
--
--
21,452,031,608.96
Cost of Revenue
19,742,707,513.41
19,742,707,513.41
18,705,973,824.50
20,981,387,121.12
20,850,922,967.43
Gross Profit
1,013,458,433.73
1,013,458,433.73
881,547,980.66
647,422,029.02
601,108,641.53
Operating Expense
561,168,175.96
561,168,175.96
464,564,463.04
372,233,102.53
282,259,594.19
Operating Income
452,290,257.77
452,290,257.77
416,983,517.61
275,188,926.50
318,849,047.34
Net Non Operating Interest Income Expense
31,175,038.72
31,175,038.72
70,299,157.68
--
46,257,027.72
Pretax Income
483,721,106.76
483,721,106.76
483,421,785.43
329,016,019.30
370,543,677.12
Tax Provision
100,889,902.95
100,889,902.95
100,543,717.45
73,259,757.12
74,695,580.57
Net Income Common Stockholders
382,831,203.81
382,831,203.81
382,878,067.97
220,546,600.56
254,877,149.44
Diluted NI Available to Com Stockholders
382,831,203.81
382,831,203.81
382,878,067.97
220,546,600.56
254,877,149.44
Basic EPS
2.36k
--
1.89k
1.81k
2.25k
Diluted EPS
2.36k
--
1.89k
1.81k
2.25k
Basic Average Shares
121,783.04
--
121,783.04
121,783.04
121,836.58
Diluted Average Shares
121,783.04
--
121,783.04
121,783.04
121,836.58
Total Operating Income as Reported
483,465,296.48
483,465,296.48
487,282,675.29
322,858,180.67
364,911,630.86
Total Expenses
20,303,875,689.37
20,303,875,689.37
19,170,538,287.54
21,353,620,223.65
21,133,182,561.61
Net Income from Continuing & Discontinued Operation
382,831,203.81
382,831,203.81
382,878,067.97
255,756,262.19
295,848,096.55
Normalized Income
382,831,203.81
382,831,203.81
382,878,067.97
252,729,151.14
294,957,528.72
Interest Income
89,681,976.70
89,681,976.70
136,080,278.17
--
93,707,737.31
Interest Expense
57,796,088.09
57,796,088.09
--
--
47,613,594.96
Net Interest Income
31,175,038.72
31,175,038.72
70,299,157.68
--
46,257,027.72
EBIT
541,517,194.85
541,517,194.85
547,367,761.01
384,605,504.28
418,157,272.08
EBITDA
672,461,102.26
672,461,102.26
629,737,676.75
468,559,345.62
506,686,691.07
Reconciled Cost of Revenue
19,742,707,513.41
19,742,707,513.41
18,705,973,824.50
20,981,387,121.12
20,850,922,967.43
Reconciled Depreciation
130,943,907.41
130,943,907.41
82,369,915.75
--
88,529,418.99
Net Income from Continuing Operation Net Minority Interest
382,831,203.81
382,831,203.81
382,878,067.97
255,756,262.19
295,848,096.55
Total Unusual Items Excluding Goodwill
1,108,467.17
--
--
--
1,108,467.17
Total Unusual Items
1,108,467.17
--
--
--
1,108,467.17
Normalized EBITDA
672,461,102.26
672,461,102.26
629,737,676.75
464,665,137.84
505,571,273.12
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
--
--
--
867,096.73
224,850.12
12/31/2021 - 3/12/2024
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