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 2024-12-11T20:00:00Z
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 | 1803.00M | 1639.00M | 1620.00M | 2141.00M | 1451.00M |
Minority interest | -120.00000M | -111.00000M | 1587.00M | 1582.00M | 1923.00M |
Net income | 1394.00M | 1294.00M | 1274.00M | 1722.00M | 1166.00M |
Selling general administrative | - | - | - | 11.00M | 2.00M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 7091.00M | 6497.00M | 6373.00M | 6263.00M | 5895.00M |
Reconciled depreciation | 1668.00M | 1505.00M | 1428.00M | 1350.00M | 1243.00M |
Ebit | 2832.00M | 2514.00M | 2539.00M | 2472.00M | 2363.00M |
Ebitda | 4573.00M | 4147.00M | 4090.00M | 4526.00M | 3668.00M |
Depreciation and amortization | - | - | - | - | - |
Non operating income net other | - | - | - | - | 0.00000M |
Operating income | 2740.00M | 2469.00M | 2508.00M | 2461.00M | 2365.00M |
Other operating expenses | - | - | - | - | 0.00000M |
Interest expense | 1102.00M | 1003.00M | 1042.00M | 1035.00M | 974.00M |
Tax provision | 289.00M | 234.00M | 231.00M | 289.00M | 165.00M |
Interest income | 11.00M | 5.00M | 13.00M | 16.00M | 15.00M |
Net interest income | -1091.00000M | -998.00000M | -1029.00000M | -1019.00000M | -959.00000M |
Extraordinary items | - | - | - | - | 0.00000M |
Non recurring | - | - | - | - | 0.00000M |
Other items | - | - | - | - | 0.00000M |
Income tax expense | 289.00M | 234.00M | 231.00M | 289.00M | 165.00M |
Total revenue | 11043.00M | 9448.00M | 8935.00M | 8783.00M | 8390.00M |
Total operating expenses | 8303.00M | 6979.00M | 6427.00M | 6322.00M | 6025.00M |
Cost of revenue | 3952.00M | 2951.00M | 2562.00M | 2520.00M | 2495.00M |
Total other income expense net | 154.00M | 168.00M | 141.00M | 699.00M | 45.00M |
Discontinued operations | - | - | - | - | 0.00000M |
Net income from continuing ops | 1514.00M | 1405.00M | 1389.00M | 1852.00M | 1286.00M |
Net income applicable to common shares | 1330.00M | 1231.00M | 1209.00M | 1655.00M | 1100.00M |
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 | 64252.00M | 57659.00M | 55481.00M | 53404.00M | 53051.00M |
Intangible assets | 1548.00M | 1343.00M | 1291.00M | 1260.00M | 1200.00M |
Earning assets | - | - | - | - | - |
Other current assets | 1494.00M | 734.00M | 665.00M | 617.00M | 1276.00M |
Total liab | 41410.00M | 36743.00M | 35197.00M | 33291.00M | 34595.00M |
Total stockholder equity | 21030.00M | 19288.00M | 18697.00M | 18531.00M | 16533.00M |
Deferred long term liab | 3095.00M |