AAPL 233.685 -1.3363% MSFT 414.46 -1.0717% NVDA 132.22 -2.715% GOOGL 190.4 -0.854% GOOG 191.65 -0.7869% AMZN 218.63 -0.1416% META 606.78 -1.4744% AVGO 226.16 0.8248% TSLA 394.1372 -0.1527% TSM 200.86 -3.6042% LLY 795.415 -0.5607% V 305.76 -0.6337% JPM 242.92 1.2715% UNH 544.5399 4.5804% NVO 84.27 -2.307% WMT 91.46 -1.6559% LVMUY 133.21 0.6118% XOM 109.532 2.8083% LVMHF 665.0 0.3395% MA 505.09 0.0832%
Last update at 2025-01-10T14:30:00Z
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 | 32711.62M | 24655.92M | 20883.13M | 23397.28M | 28359.12M |
Minority interest | -2012.28400M | -1708.03300M | 7426.49M | 8100.02M | 8863.75M |
Net income | 27535.13M | 20837.18M | 12577.68M | 17322.68M | 21707.60M |
Selling general administrative | 4200.66M | 3441.72M | 3195.74M | 3356.69M | 3118.89M |
Selling and marketing expenses | 212.62M | 41.51M | 45.42M | 38.06M | 44.11M |
Gross profit | 51492.84M | 48629.52M | 46234.19M | 46600.62M | 52946.07M |
Reconciled depreciation | 11863.67M | 11202.27M | 10973.36M | 9895.69M | 8681.40M |
Ebit | 46768.30M | 38849.15M | 35050.52M | 37286.13M | 40602.00M |
Ebitda | 58631.97M | 50051.43M | 46023.89M | 47181.83M | 49283.40M |
Depreciation and amortization | 11863.67M | 11202.27M | 10973.36M | 9895.69M | 8681.40M |
Non operating income net other | - | - | - | - | - |
Operating income | 46768.30M | 38849.15M | 35050.52M | 37286.13M | 40602.00M |
Other operating expenses | 164043.89M | 106010.50M | 83354.75M | 96608.64M | 94933.04M |
Interest expense | 13044.44M | 12893.07M | 14071.92M | 13798.28M | 11899.15M |
Tax provision | 3164.20M | 2110.71M | 6061.91M | 3215.50M | 2925.62M |
Interest income | 678.70M | 343.23M | 653.08M | 1291.70M | 880.09M |
Net interest income | -12696.69000M | -12799.63000M | -13600.45200M | -12755.94300M | -11202.07300M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 3164.20M | 2110.71M | 6061.91M | 3215.50M | 2925.62M |
Total revenue | 193993.59M | 134359.22M | 110376.65M | 125635.16M | 131572.08M |
Total operating expenses | 21543.14M | 20280.81M | 19212.29M | 17574.10M | 16307.03M |
Cost of revenue | 142500.75M | 85729.70M | 64142.46M | 79034.54M | 78626.01M |
Total other income expense net | -14056.67700M | -14193.22800M | -14167.39000M | -13888.85100M | -12242.87500M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 29547.42M | 22545.22M | 14821.22M | 20181.78M | 25433.50M |
Net income applicable to common shares | - | 20837.18M | 12577.68M | 17322.68M | 21707.60M |
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 | 477593.88M | 427415.62M | 397925.12M | 410469.36M | 389662.18M |
Intangible assets | 4850.99M | 4851.89M | 5466.53M | 5836.42M | 5941.08M |
Earning assets | - | - | - | - | - |
Other current assets | 134.41M | 86.43M | 101.05M | 391.95M | 530.48M |
Total liab | 297419.11M | 271834.92M | 263340.04M | 276826.35M | 253085.51M |
Total stockholder equity | 171102.95M | 147951.08M | 127158.58M | 125542.99M | 127712.92M |
Deferred long term liab | - |