AAPL 248.58 0.8479% MSFT 453.21 0.9399% NVDA 137.4648 -1.3245% GOOGL 194.46 -0.4811% GOOG 195.97 -0.3762% AMZN 229.82 -0.1911% META 630.9 -0.2813% AVGO 179.8499 -1.8287% TSLA 420.25 -1.0641% TSM 192.5975 -0.715% LLY 781.77 -1.7914% V 314.5 0.2263% JPM 241.66 -0.7679% UNH 520.37 -2.4666% NVO 109.19 -2.2383% WMT 95.08 0.1264% LVMUY 135.51 -0.14% XOM 112.375 0.4065% LVMHF 682.0 0.3561% MA 533.22 -0.2301%
Last update at 2024-12-12T19:10:31.677001Z
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 | 239.00M | 155.00M | -75.00000M | 248.00M | 316.00M |
Minority interest | 0.00000M | -1.00000M | 61.00M | 2.00M | 2.00M |
Net income | 153.00M | 67.00M | -74.00000M | 161.00M | 224.00M |
Selling general administrative | 125.00M | 129.00M | 142.00M | 152.00M | 177.00M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 1062.00M | 877.00M | 800.00M | 889.00M | 859.00M |
Reconciled depreciation | 59.00M | 48.00M | 45.00M | 46.00M | 16.00M |
Ebit | 239.00M | 154.00M | -80.00000M | 246.00M | 314.00M |
Ebitda | 298.00M | 202.00M | -35.00000M | 292.00M | 330.00M |
Depreciation and amortization | 59.00M | 48.00M | 45.00M | 46.00M | 16.00M |
Non operating income net other | - | - | - | - | - |
Operating income | 239.00M | 154.00M | -80.00000M | 246.00M | 314.00M |
Other operating expenses | 629.00M | 587.00M | 532.00M | 552.00M | 526.00M |
Interest expense | 498.00M | 193.00M | 242.00M | 400.00M | 352.00M |
Tax provision | 86.00M | 87.00M | -6.00000M | 85.00M | 90.00M |
Interest income | 1200.00M | 790.00M | 757.00M | 933.00M | 887.00M |
Net interest income | 702.00M | 597.00M | 512.00M | 533.00M | 535.00M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 86.00M | 87.00M | -6.00000M | 85.00M | 90.00M |
Total revenue | 1062.00M | 877.00M | 800.00M | 889.00M | 859.00M |
Total operating expenses | 629.00M | 587.00M | 532.00M | 552.00M | 526.00M |
Cost of revenue | - | - | - | - | - |
Total other income expense net | - | 1.00M | 5.00M | 2.00M | 2.00M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 153.00M | 68.00M | -69.00000M | 163.00M | 226.00M |
Net income applicable to common shares | 138.00M | 53.00M | -90.00000M | 145.00M | 208.00M |
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 | 47331.00M | 48728.00M | 45478.00M | 41137.00M | 42687.00M |
Intangible assets | 188.00M | 159.00M | 105.00M | 86.00M | 73.00M |
Earning assets | - | - | - | - | - |
Other current assets | 5431.00M | 6942.00M | 4744.00M | 1494.00M | 1265.00M |
Total liab | 44073.00M | 45667.00M | 42511.00M | 38276.00M | 39759.00M |
Total stockholder equity | 3189.00M | 2995.00M | 2906.00M | 2859.00M | 2926.00M |
Deferred long term liab | - |