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 2025-01-15T14:30:00Z
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 | 272.99M | 235.50M | 205.17M | 140.92M | 125.04M |
Minority interest | -19.27800M | -16.96200M | 84.23M | 79.33M | 88.45M |
Net income | 195.14M | 184.76M | 162.09M | 111.21M | 88.21M |
Selling general administrative | 10.67M | - | - | - | - |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 1152.78M | 885.78M | 626.93M | 537.34M | 484.15M |
Reconciled depreciation | 340.98M | 272.19M | 206.56M | 167.58M | 144.47M |
Ebit | 589.65M | 479.60M | 287.47M | 231.62M | 199.18M |
Ebitda | 841.08M | 695.90M | 556.74M | 430.62M | 379.67M |
Depreciation and amortization | - | - | - | - | - |
Non operating income net other | - | - | - | - | - |
Operating income | 598.45M | 448.14M | 293.52M | 240.84M | 208.13M |
Other operating expenses | 96.03M | 77.32M | 55.24M | 57.27M | 72.84M |
Interest expense | 227.10M | 188.22M | 145.00M | 122.12M | 110.16M |
Tax provision | 58.57M | 33.77M | 37.53M | 41.56M | 33.77M |
Interest income | 3.56M | 2.58M | 2.85M | 4.31M | 4.72M |
Net interest income | -223.54800M | -185.63700M | -142.15800M | -117.81000M | -105.44200M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 58.57M | 34.07M | 37.53M | 41.56M | 33.77M |
Total revenue | 2430.06M | 1694.66M | 1149.89M | 1276.28M | 1358.49M |
Total operating expenses | 1831.61M | 1246.51M | 856.38M | 1035.44M | 1150.36M |
Cost of revenue | 1277.27M | 808.87M | 522.96M | 738.94M | 874.34M |
Total other income expense net | - | - | - | - | - |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 214.42M | 201.72M | 167.63M | 99.35M | 91.27M |
Net income applicable to common shares | 195.14M | 244.27M | 162.09M | 111.21M | 88.21M |
Preferred stock and other adjustments | - | - | - | - | - |
Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total assets | 8350.14M | 8343.93M | 8673.66M | 6976.53M | 5379.17M |
Intangible assets | 0.04M | - | - | - | - |
Earning assets | - | - | - | - | - |
Other current assets | 1421.66M | 160.57M | 166.18M | 136.36M | 162.72M |
Total liab | 6661.58M | 6844.07M | 7238.46M | 5679.15M | 4369.72M |
Total stockholder equity | 1544.59M | 1362.52M | 1313.55M | 1213.15M | 930.12M |
Deferred long term liab | - |