Income Statement
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
23194.151M |
16388.434M |
371.403M |
16992.479M |
15750.53M |
Minority
Interest
|
-12.336M |
-10.083M |
243.382M |
239.686M |
230.453M |
Net
Income
|
17384.903M |
12868.176M |
750.115M |
12383.12M |
11704.347M |
Selling
General
Administrative
|
41150.345M |
36478.513M |
32878.303M |
34317.814M |
33633.131M |
Gross
Profit
|
68086.387M |
56759.437M |
41459.423M |
56694.301M |
53913.878M |
Reconciled
Depreciation
|
5171.085M |
5175.344M |
5194.182M |
4705.436M |
3311.275M |
Ebit
|
27183.293M |
21038.288M |
9764.571M |
24582.215M |
21801.819M |
Ebitda
|
32354.378M |
26213.632M |
14958.753M |
29287.651M |
25113.094M |
Depreciation
And
Amortization
|
5171.085M |
5175.344M |
5194.182M |
4705.436M |
3311.275M |
Operating
Income
|
25515.379M |
18733.36M |
3812.1M |
19171.201M |
16925.369M |
Other
Operating
Expenses
|
150147.98M |
131976.391M |
106064.105M |
120445.054M |
115254.004M |
Interest
Expense
|
3989.142M |
4649.854M |
4210.487M |
3678.467M |
2695.911M |
Tax
Provision
|
5796.912M |
3510.175M |
-382.321M |
4599.879M |
4038.457M |
Interest
Income
|
- |
- |
11953.744M |
14181.513M |
11786.071M |
Net
Interest
Income
|
-3989.142M |
-4649.854M |
7743.257M |
10503.046M |
9090.16M |
Income
Tax
Expense
|
5796.912M |
3510.175M |
-382.321M |
4599.879M |
4038.457M |
Total
Revenue
|
175663.359M |
150709.751M |
115058.886M |
143527.524M |
135534.751M |
Total
Operating
Expenses
|
42571.008M |
38026.077M |
32464.642M |
33611.831M |
33633.131M |
Cost
Of
Revenue
|
107576.972M |
93950.314M |
73599.463M |
86833.223M |
81620.873M |
Total
Other
Income
Expense
Net
|
-2321.228M |
-2344.926M |
-3440.697M |
-2178.722M |
-1174.839M |
Net
Income
From
Continuing
Ops
|
17397.239M |
12878.259M |
753.724M |
12392.6M |
11712.073M |
Net
Income
Applicable
To
Common
Shares
|
17384.903M |
12868.176M |
750.115M |
12383.12M |
11704.347M |
Balance Sheet
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
235874.958M |
221970.673M |
204843.369M |
200561.869M |
174622.773M |
Intangible
Assets
|
8053.049M |
8398.516M |
8418.474M |
8693.485M |
16484.378M |
Other
Current
Assets
|
1123.814M |
1335.977M |
1474.576M |
1804.877M |
1544.752M |
Total
Liab
|
103420.442M |
102083.154M |
97023.338M |
91487.331M |
73922.583M |
Total
Stockholder
Equity
|
132182.782M |
119628.025M |
107576.649M |
108834.852M |
100469.737M |
Other
Current
Liab
|
8709.902M |
9245.941M |
7162.008M |
14301.08M |
4433.275M |
Common
Stock
|
3374.282M |
3374.282M |
3374.282M |
3374.282M |
3374.282M |
Capital
Stock
|
3374.282M |
3374.282M |
3374.282M |
3374.282M |
3374.282M |
Retained
Earnings
|
118914.242M |
106879.767M |
95670.435M |
97320.175M |
93053.796M |
Good
Will
|
7481.553M |
7481.553M |
7481.553M |
7481.553M |
7481.553M |
Other
Assets
|
40738.17M |
35989.109M |
34663.301M |
34610.241M |
32107.586M |
Cash
|
24516.254M |
32494.873M |
26195.936M |
18634.798M |
13535.499M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
56938.122M |
55595.223M |
42533.572M |
42503.917M |
37977.11M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
18807.824M |
13998.438M |
24769.1M |
28903.686M |
16998.261M |
Short
Term
Debt
|
2898.895M |
6112.557M |
2723.187M |
5532.598M |
0M |
Short
Long
Term
Debt
|
674.124M |
4108.112M |
749.891M |
3000M |
554.307M |
Short
Long
Term
Debt
Total
|
43324.078M |
46493.311M |
50965.036M |
47538.484M |
30533.76M |
Other
Stockholder
Equity
|
9894.258M |
9373.976M |
8531.932M |
8140.395M |
4041.659M |
Property
Plant
Equipment
|
67906.815M |
64087.176M |
62342.881M |
62089.555M |
47115.104M |
Total
Current
Assets
|
94546.55M |
92345.612M |
80920.042M |
77082.46M |
66758.948M |
Long
Term
Investments
|
- |
- |
- |
10604.575M |
12156.757M |
Short
Term
Investments
|
- |
- |
- |
341.307M |
0M |
Net
Receivables
|
36976.167M |
35394.454M |
31774.529M |
32961.057M |
30985.561M |
Long
Term
Debt
|
29030.916M |
29825.109M |
37804.135M |
32434.687M |
30533.76M |
Inventory
|
28140.676M |
23120.308M |
21475.001M |
23340.421M |
20673.219M |
Accounts
Payable
|
45329.325M |
40236.725M |
32648.377M |
22670.239M |
33543.835M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
0M |
Non
Currrent
Assets
Other
|
50283.58M |
43187.412M |
40924.96M |
42679.13M |
42503.144M |
Non
Current
Assets
Total
|
141328.408M |
129625.061M |
123923.327M |
123479.409M |
107863.825M |
Capital
Lease
Obligations
|
13619.038M |
12560.09M |
12411.01M |
12219.113M |
0M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
0M |
Cash Flow
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-14769.551M |
-226.281M |
-129.672M |
-319.547M |
-57.065M |
Total
Cashflows
From
Investing
Activities
|
-14769.551M |
-6068.501M |
-4591.539M |
-8738.847M |
-8312.775M |
Total
Cash
From
Financing
Activities
|
-11816.482M |
-13637.353M |
-2869.575M |
-1362.872M |
-9783.586M |
Net
Income
|
23194.151M |
16388.434M |
371.403M |
16992.479M |
15750.53M |
Change
In
Cash
|
-7978.619M |
6298.937M |
7236.596M |
4849.279M |
-3324.032M |
Begin
Period
Cash
Flow
|
32494.873M |
26195.936M |
18959.34M |
13785.519M |
16859.531M |
End
Period
Cash
Flow
|
24516.254M |
32494.873M |
26195.936M |
18634.798M |
13535.499M |
Total
Cash
From
Operating
Activities
|
18677.162M |
26122.93M |
15022.252M |
15201.018M |
14996.782M |
Depreciation
|
5171.085M |
5175.344M |
5194.182M |
4705.436M |
3311.275M |
Other
Cashflows
From
Investing
Activities
|
58.957M |
80.081M |
80.081M |
213.147M |
211.611M |
Dividends
Paid
|
-3287.73M |
-3018.405M |
-0.008M |
-1474.397M |
1288.36M |
Change
To
Inventory
|
-6284.742M |
-2687.928M |
942.693M |
-3630.164M |
-3070.65M |
Sale
Purchase
Of
Stock
|
-938.074M |
0M |
-566.788M |
-517.133M |
-79.134M |
Other
Cashflows
From
Financing
Activities
|
-10242.674M |
-5723.303M |
7301.456M |
562.633M |
-2744.636M |
Capital
Expenditures
|
6330.741M |
5334.131M |
4365.648M |
6560.982M |
6536.538M |
Change
In
Working
Capital
|
-1833.354M |
5729.215M |
8974.749M |
-3320.262M |
-236.232M |
Other
Non
Cash
Items
|
-7854.72M |
-1170.063M |
481.918M |
-3176.635M |
-3828.791M |
Free
Cash
Flow
|
12346.421M |
20788.799M |
10656.604M |
8640.036M |
8460.244M |