AAPL 234.88 -1.257% MSFT 426.35 0.0094% NVDA 137.3 0.778% GOOGL 194.33 -0.6239% GOOG 195.93 -0.533% AMZN 222.83 -0.2328% META 612.7488 -0.7083% AVGO 235.305 3.2039% TSLA 416.28 -2.7883% TSM 217.5 5.1741% LLY 748.845 0.2819% V 318.02 0.5501% JPM 256.24 1.5415% UNH 526.4 -3.132% NVO 82.465 -0.5487% WMT 90.24 -1.2043% LVMUY 140.5 7.4488% XOM 111.18 -0.2959% LVMHF 703.0 7.5944% MA 523.165 0.156%
Last update at 2024-07-25T17:02:29.620860Z
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 | 239.65M | 186.94M | 244.35M | 276.24M | -72.21200M |
Minority interest | -11.18100M | -1.59900M | 0.00000M | -0.05600M | 0.48M |
Net income | 227.40M | 184.82M | 243.85M | 273.84M | -71.40000M |
Selling general administrative | 13.89M | 14.19M | 10.19M | 15.81M | 20.19M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 262.91M | 170.43M | 261.16M | 287.13M | 94.35M |
Reconciled depreciation | 159.43M | 154.20M | 152.45M | 126.27M | 100.67M |
Ebit | 246.84M | 169.76M | 258.57M | 277.50M | 5.91M |
Ebitda | 406.27M | 323.96M | 411.01M | 403.77M | 106.58M |
Depreciation and amortization | 159.43M | 154.20M | 152.45M | 126.27M | 100.67M |
Non operating income net other | - | - | - | - | 0.00000M |
Operating income | 270.83M | 223.56M | 281.72M | 327.85M | -24.35600M |
Other operating expenses | 1315.90M | 530.83M | 561.28M | 547.06M | 518.36M |
Interest expense | 29.77M | 38.55M | 43.56M | 57.61M | 50.41M |
Tax provision | 1.07M | 0.52M | 0.50M | 2.34M | 0.18M |
Interest income | 2.53M | 4.46M | 6.04M | 6.52M | 5.42M |
Net interest income | -29.78500M | -36.83500M | -40.34100M | -52.60600M | -46.93500M |
Extraordinary items | - | - | - | - | 0.00000M |
Non recurring | - | - | - | - | 0.00000M |
Other items | - | - | - | - | 0.00000M |
Income tax expense | 1.07M | 0.52M | 0.50M | 2.34M | 0.18M |
Total revenue | 1563.56M | 687.80M | 811.73M | 817.20M | 521.75M |
Total operating expenses | 15.24M | 13.46M | 10.71M | 16.98M | 90.95M |
Cost of revenue | 1300.65M | 517.37M | 550.57M | 530.08M | 427.40M |
Total other income expense net | -31.18400M | -36.62100M | -37.36700M | -51.61500M | -47.85600M |
Discontinued operations | - | - | - | - | 0.00000M |
Net income from continuing ops | 238.58M | 186.42M | 243.85M | 273.90M | -72.39000M |
Net income applicable to common shares | 227.40M | 184.82M | 243.85M | 273.84M | -71.40000M |
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 | 2540.51M | 2364.28M | 2416.63M | 2549.36M | 2259.94M |
Intangible assets | - | - | 1.95M | 1.00M | 0.00000M |
Earning assets | - | - | - | - | - |
Other current assets | 176.22M | 62.71M | 7.97M | 40.80M | 8.59M |
Total liab | 981.39M | 978.38M | 1165.06M | 1372.04M | 1276.32M |
Total stockholder equity | 1455.95M | 1372.06M | 1251.57M | 1177.31M | 983.14M |
Deferred long term liab | - |