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 2024-12-11T14:30:00Z
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 | 889.59M | 591.66M | 324.36M | 575.63M | 513.97M |
Minority interest | -101.90700M | -105.24600M | 1220.13M | 1225.72M | 1181.55M |
Net income | 708.65M | 406.81M | 229.79M | 394.90M | 289.64M |
Selling general administrative | - | 581.72M | 523.20M | 570.82M | 842.07M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 1532.00M | 2197.39M | 1878.73M | 2048.55M | 2157.48M |
Reconciled depreciation | 359.58M | 350.55M | 350.77M | 342.95M | 297.04M |
Ebit | 655.87M | 593.77M | 325.51M | 447.60M | 398.13M |
Ebitda | 913.74M | 944.33M | 676.28M | 846.12M | 695.17M |
Depreciation and amortization | 257.87M | 350.55M | 350.77M | 398.52M | 297.04M |
Non operating income net other | - | - | - | - | 0.00000M |
Operating income | 655.87M | 593.77M | 325.51M | 447.60M | 336.83M |
Other operating expenses | 4109.15M | 3978.18M | 3763.46M | 3947.55M | 4134.88M |
Interest expense | 37.37M | 33.69M | 39.58M | 35.33M | 36.30M |
Tax provision | 82.08M | 79.45M | 46.74M | 61.76M | 72.19M |
Interest income | 17.62M | 11.94M | 13.74M | 20.71M | 10.41M |
Net interest income | -26.86000M | -34.28300M | -79.73100M | -50.59200M | -64.27800M |
Extraordinary items | - | - | - | - | 0.00000M |
Non recurring | - | - | - | - | 0.00000M |
Other items | - | - | - | - | 0.00000M |
Income tax expense | 82.08M | 79.45M | 46.74M | 61.76M | 72.19M |
Total revenue | 4401.42M | 4312.38M | 3910.25M | 4276.94M | 4471.72M |
Total operating expenses | 1239.73M | 1863.20M | 1731.93M | 1719.16M | 1820.65M |
Cost of revenue | 2869.42M | 2114.98M | 2031.52M | 2228.39M | 2314.24M |
Total other income expense net | 233.72M | -2.11300M | -1.15600M | 128.03M | 177.13M |
Discontinued operations | 3.05M | -0.15000M | -0.15000M | -0.15000M | -0.15000M |
Net income from continuing ops | 807.51M | 512.21M | 277.61M | 513.87M | 441.77M |
Net income applicable to common shares | 708.65M | 406.81M | 229.79M | 394.90M | 289.64M |
Preferred stock and other adjustments | - | - | - | - | 0.00000M |
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 | 17676.52M | 17233.03M | 16228.74M | 15301.55M | 12983.92M |
Intangible assets | 117.65M | 119.58M | 119.08M | 99.28M | 153.89M |
Earning assets | - | - | - | - | - |
Other current assets | 230.13M | 2870.56M | 2512.89M | 2580.35M | 2749.13M |
Total liab | 11674.06M | 11998.02M | 11446.58M | 10619.71M | 9807.47M |
Total stockholder equity | 4633.63M | 3957.23M | 3562.04M | 3456.11M | 3176.45M |
Deferred long term liab | 2.17M |