AAPL 229.98 0.7535% MSFT 429.03 1.0481% NVDA 137.71 3.0995% GOOGL 196.0 1.6018% GOOG 197.55 1.6151% AMZN 225.94 2.3928% META 612.77 0.2405% AVGO 237.44 3.5003% TSLA 426.5 3.0641% TSM 211.5 -1.5317% LLY 725.72 -4.208% V 319.62 0.747% JPM 259.16 1.9232% UNH 509.76 -0.1626% NVO 78.69 -5.2727% WMT 91.94 0.701% LVMUY 142.08 -1.4497% XOM 112.32 0.8983% LVMHF 710.0 -0.9487% MA 524.7 0.2982%
Last update at 2024-03-06T14:30:00Z
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Income before tax | 390.07M | 256.35M | -342.84600M | 129.00M | 62.70M |
Minority interest | - | - | - | - | - |
Net income | 291.19M | 256.51M | -312.32100M | 89.48M | 44.79M |
Selling general administrative | 935.76M | 184.87M | 94.89M | 261.70M | 229.72M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 1596.02M | 1389.44M | 395.07M | 1289.29M | 1265.69M |
Reconciled depreciation | 152.62M | 148.66M | 150.55M | 160.56M | 160.96M |
Ebit | 507.53M | 431.96M | -238.83700M | 213.20M | 169.15M |
Ebitda | 660.30M | 582.01M | -88.56700M | 377.92M | 330.11M |
Depreciation and amortization | 152.77M | 150.05M | 150.27M | 164.72M | 160.96M |
Non operating income net other | 0.04M | -58.97100M | -0.27600M | -0.01800M | 0.10M |
Operating income | 507.53M | 431.96M | -238.83700M | 213.20M | 151.67M |
Other operating expenses | 1223.60M | 1070.24M | 670.62M | 1180.87M | 1203.24M |
Interest expense | 117.50M | 116.64M | 100.91M | 84.18M | 80.91M |
Tax provision | 98.88M | -0.16400M | -30.52500M | 39.53M | 17.91M |
Interest income | - | - | - | 84.18M | 80.91M |
Net interest income | -117.50100M | -116.64200M | -100.90700M | -84.17800M | -80.91400M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 98.88M | -0.16400M | -30.52500M | 39.53M | 17.91M |
Total revenue | 1731.24M | 1503.73M | 431.78M | 1398.24M | 1372.29M |
Total operating expenses | 1088.38M | 955.95M | 633.90M | 1071.91M | 1096.63M |
Cost of revenue | 135.22M | 114.29M | 36.71M | 108.95M | 106.60M |
Total other income expense net | -117.45800M | -175.61300M | -104.00900M | -84.19600M | -25.43600M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 291.19M | 256.51M | -312.32100M | 89.48M | 44.79M |
Net income applicable to common shares | 291.19M | 256.51M | -312.32100M | 89.48M | 44.79M |
Preferred stock and other adjustments | - | - | - | - | - |
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Total assets | 2325.79M | 2610.32M | 2566.36M | 2300.52M | 2115.60M |
Intangible assets | 157.00M | 157.00M | 157.00M | 157.53M | 172.46M |
Earning assets | - | - | - | - | - |
Other current assets | -126.24000M | 11.12M | 8.49M | 8.74M | 9.02M |
Total liab | 2763.45M | 2644.23M | 2672.16M | 2089.63M | 1850.41M |
Total stockholder equity | -437.66400M | -33.91600M | -105.80300M | 210.89M | 265.19M |
Deferred long term liab | 96.63M |