Income Statement
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
5262.073M |
3823.316M |
5512.426M |
5571.743M |
5090.346M |
Minority
Interest
|
-0.382M |
0.023M |
-5.23M |
18.877M |
155.541M |
Net
Income
|
4562.783M |
3371.702M |
5106.736M |
5095.206M |
4540.487M |
Selling
General
Administrative
|
1954.478M |
1978.495M |
1638.759M |
1550.614M |
1449.696M |
Gross
Profit
|
6125.849M |
5789.647M |
7194.608M |
6876.021M |
6614.024M |
Reconciled
Depreciation
|
1398.901M |
1156.116M |
1053.866M |
1030.649M |
881.231M |
Ebit
|
5520.242M |
3828.403M |
5610.02M |
5646.068M |
5151.395M |
Ebitda
|
6919.143M |
4984.519M |
6663.886M |
6676.717M |
6032.626M |
Depreciation
And
Amortization
|
1398.901M |
1156.116M |
1053.866M |
1030.649M |
881.231M |
Operating
Income
|
5520.242M |
3828.403M |
5610.02M |
5646.068M |
4791.415M |
Other
Operating
Expenses
|
23641.659M |
20092.911M |
17293.892M |
17358.054M |
16158.79M |
Interest
Expense
|
228.359M |
144.036M |
108.25M |
89.178M |
61.049M |
Tax
Provision
|
698.908M |
451.637M |
429.781M |
613.207M |
597.803M |
Interest
Income
|
278.126M |
224.496M |
332.255M |
282.811M |
294.711M |
Net
Interest
Income
|
49.767M |
80.46M |
224.005M |
193.633M |
233.662M |
Income
Tax
Expense
|
698.908M |
451.637M |
429.781M |
613.207M |
597.803M |
Total
Revenue
|
27781.412M |
23845.006M |
23030.648M |
22665.272M |
20950.205M |
Total
Operating
Expenses
|
1986.096M |
2037.552M |
1457.852M |
1568.803M |
1822.609M |
Cost
Of
Revenue
|
21655.563M |
18055.359M |
15836.04M |
15789.251M |
14336.181M |
Total
Other
Income
Expense
Net
|
-258.169M |
-5.087M |
-97.594M |
-74.325M |
298.931M |
Net
Income
From
Continuing
Ops
|
4563.165M |
3371.679M |
5082.645M |
4958.536M |
4492.543M |
Net
Income
Applicable
To
Common
Shares
|
4562.783M |
3371.702M |
5106.736M |
5095.206M |
4540.487M |
Balance Sheet
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
43492.865M |
42131.906M |
36851.761M |
31854.858M |
27552.054M |
Intangible
Assets
|
310.027M |
194.648M |
105.047M |
101.381M |
99.674M |
Other
Current
Assets
|
830.126M |
7659.234M |
5127.748M |
4186.874M |
4727.401M |
Total
Liab
|
12727.081M |
14348.843M |
9580.931M |
6663.531M |
5097.775M |
Total
Stockholder
Equity
|
30752.918M |
27770.579M |
27276.06M |
25172.45M |
22298.738M |
Other
Current
Liab
|
2100.612M |
1907.827M |
1570.953M |
1485.088M |
1057.131M |
Common
Stock
|
151.2M |
151.2M |
151.2M |
151.2M |
151.2M |
Capital
Stock
|
151.2M |
151.2M |
151.2M |
151.2M |
151.2M |
Retained
Earnings
|
29762.694M |
27263.15M |
26608.952M |
22605.095M |
20174.747M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
358.588M |
496.451M |
15.451M |
13.904M |
1296.864M |
Cash
|
7369.498M |
6687.623M |
8227.06M |
5060.896M |
3565.916M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
10259.437M |
13532.431M |
8852.625M |
5584.718M |
4919.626M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
615.417M |
Net
Debt
|
1944.793M |
4033.845M |
-1503.429M |
-942.582M |
-1049.167M |
Short
Term
Debt
|
7227.232M |
10238.09M |
6221.836M |
3218.686M |
2434.391M |
Short
Long
Term
Debt
|
7197.684M |
10212.171M |
6210.429M |
3192.164M |
2434.391M |
Short
Long
Term
Debt
Total
|
9314.291M |
10721.468M |
6723.631M |
4118.314M |
2516.749M |
Other
Stockholder
Equity
|
30601.718M |
27619.379M |
27124.86M |
2416.155M |
22147.538M |
Property
Plant
Equipment
|
13329.082M |
12704.308M |
11752.374M |
11127.154M |
8002.724M |
Total
Current
Assets
|
26164.534M |
26509.441M |
23553.85M |
20494.238M |
18140.427M |
Long
Term
Investments
|
- |
- |
- |
118.181M |
12.365M |
Short
Term
Investments
|
6355.12M |
5526.979M |
5387.608M |
5964.063M |
4609.678M |
Net
Receivables
|
5005.167M |
3924.513M |
4511.248M |
3880.893M |
3891.935M |
Long
Term
Debt
|
2000M |
376.508M |
397.874M |
776.414M |
82.358M |
Inventory
|
6260.803M |
6635.605M |
4811.434M |
5282.405M |
5237.432M |
Accounts
Payable
|
931.593M |
1386.514M |
1059.836M |
880.944M |
812.687M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
6355.12M |
5526.979M |
5389.458M |
5965.913M |
4692.345M |
Non
Current
Assets
Total
|
17328.331M |
15622.465M |
13297.911M |
11360.62M |
9411.627M |
Capital
Lease
Obligations
|
116.607M |
132.789M |
115.328M |
149.736M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-371.328M |
-950.608M |
-680.325M |
-1441.152M |
172.74M |
Total
Cashflows
From
Investing
Activities
|
-371.328M |
-6409.715M |
-2557.178M |
-3152.307M |
-1463.653M |
Total
Cash
From
Financing
Activities
|
-3914.79M |
1319.705M |
33.587M |
-988.156M |
-1671.151M |
Net
Income
|
5262.073M |
3823.316M |
5512.426M |
5571.743M |
5090.346M |
Change
In
Cash
|
681.875M |
-1539.437M |
3166.164M |
1494.98M |
1094.515M |
Begin
Period
Cash
Flow
|
6687.623M |
8227.06M |
5060.896M |
3565.916M |
2471.401M |
End
Period
Cash
Flow
|
7369.498M |
6687.623M |
8227.06M |
5060.896M |
3565.916M |
Total
Cash
From
Operating
Activities
|
4628.12M |
3594.348M |
5754.57M |
5604.36M |
4118.732M |
Depreciation
|
1398.901M |
1156.116M |
1053.866M |
1030.649M |
881.231M |
Other
Cashflows
From
Investing
Activities
|
2768.14M |
-3328.929M |
161.151M |
669.045M |
-8.54M |
Dividends
Paid
|
-2063.239M |
-2717.504M |
-2582.326M |
-2402.751M |
2057.491M |
Change
To
Inventory
|
374.802M |
-1824.171M |
470.971M |
-44.973M |
-839.759M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
10543.969M |
8256.917M |
5858.304M |
3791.574M |
1847.235M |
Capital
Expenditures
|
1549.984M |
2308.549M |
2499.659M |
2769.471M |
1929.267M |
Change
In
Working
Capital
|
-1395.116M |
-650.608M |
23.166M |
14.839M |
-1282.016M |
Other
Non
Cash
Items
|
-637.738M |
-734.476M |
-834.888M |
-1012.871M |
-570.829M |
Free
Cash
Flow
|
3078.136M |
1285.799M |
3254.911M |
2834.889M |
2189.465M |