MDC Holdings Inc
LSE:0JW5
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
MDC Holdings Inc
LSE:0JW5
|
US |
|
Deutsche Wohnen SE
OTC:DTCWY
|
DE |
|
C
|
Citizens Holding Co
OTC:CIZN
|
US |
|
L
|
LTS Inc
TSE:6560
|
JP |
|
Centuria Capital Group
ASX:CNI
|
AU |
|
China International Capital Corp Ltd
SSE:601995
|
CN |
|
Euro Panel Products Ltd
NSE:EUROBOND
|
IN |
|
Surya Roshni Ltd
NSE:SURYAROSNI
|
IN |
|
E
|
Enphys Acquisition Corp
NYSE:NFYS
|
US |
|
HF Sinclair Corp
NYSE:DINO
|
US |
|
Bunka Shutter Co Ltd
TSE:5930
|
JP |
|
Electrolux Professional AB (publ)
STO:EPRO B
|
SE |
Income Statement
Earnings Waterfall
MDC Holdings Inc
Income Statement
MDC Holdings Inc
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
1 681
N/A
|
1 664
-1%
|
1 691
+2%
|
1 661
-2%
|
1 695
+2%
|
1 755
+4%
|
1 786
+2%
|
1 836
+3%
|
1 909
+4%
|
1 928
+1%
|
2 043
+6%
|
2 169
+6%
|
2 327
+7%
|
2 501
+7%
|
2 581
+3%
|
2 590
+0%
|
2 578
0%
|
2 623
+2%
|
2 726
+4%
|
2 907
+7%
|
3 065
+5%
|
3 103
+1%
|
3 084
-1%
|
3 071
0%
|
3 293
+7%
|
3 348
+2%
|
3 516
+5%
|
3 781
+8%
|
3 901
+3%
|
4 269
+9%
|
4 751
+11%
|
5 014
+6%
|
5 255
+5%
|
5 438
+3%
|
5 524
+2%
|
5 664
+3%
|
5 718
+1%
|
5 498
-4%
|
5 147
-6%
|
4 816
-6%
|
4 643
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 364)
|
(1 349)
|
(1 375)
|
(1 359)
|
(1 391)
|
(1 452)
|
(1 479)
|
(1 515)
|
(1 574)
|
(1 586)
|
(1 680)
|
(1 790)
|
(1 920)
|
(2 059)
|
(2 125)
|
(2 128)
|
(2 113)
|
(2 141)
|
(2 209)
|
(2 342)
|
(2 453)
|
(2 481)
|
(2 465)
|
(2 456)
|
(2 645)
|
(2 681)
|
(2 802)
|
(2 990)
|
(3 035)
|
(3 295)
|
(3 642)
|
(3 812)
|
(3 989)
|
(4 098)
|
(4 111)
|
(4 211)
|
(4 286)
|
(4 203)
|
(4 047)
|
(3 857)
|
(3 747)
|
|
| Gross Profit |
316
N/A
|
315
0%
|
316
+0%
|
302
-4%
|
304
+1%
|
303
0%
|
307
+1%
|
320
+4%
|
336
+5%
|
343
+2%
|
363
+6%
|
380
+5%
|
407
+7%
|
442
+9%
|
457
+4%
|
462
+1%
|
465
+1%
|
482
+4%
|
517
+7%
|
566
+9%
|
612
+8%
|
622
+2%
|
619
-1%
|
615
-1%
|
648
+5%
|
666
+3%
|
714
+7%
|
790
+11%
|
866
+10%
|
975
+13%
|
1 108
+14%
|
1 202
+8%
|
1 266
+5%
|
1 340
+6%
|
1 412
+5%
|
1 453
+3%
|
1 432
-1%
|
1 294
-10%
|
1 100
-15%
|
960
-13%
|
895
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(213)
|
(214)
|
(211)
|
(204)
|
(203)
|
(205)
|
(210)
|
(217)
|
(226)
|
(232)
|
(241)
|
(246)
|
(251)
|
(260)
|
(267)
|
(274)
|
(288)
|
(292)
|
(303)
|
(318)
|
(330)
|
(341)
|
(342)
|
(351)
|
(362)
|
(370)
|
(379)
|
(390)
|
(403)
|
(429)
|
(466)
|
(482)
|
(494)
|
(508)
|
(513)
|
(535)
|
(536)
|
(502)
|
(475)
|
(435)
|
(430)
|
|
| Selling, General & Administrative |
(213)
|
(213)
|
(211)
|
(204)
|
(203)
|
(205)
|
(210)
|
(217)
|
(226)
|
(232)
|
(242)
|
(246)
|
(251)
|
(261)
|
(267)
|
(274)
|
(288)
|
(293)
|
(303)
|
(318)
|
(330)
|
(341)
|
(342)
|
(351)
|
(363)
|
(370)
|
(379)
|
(390)
|
(403)
|
(429)
|
(465)
|
(482)
|
(494)
|
(508)
|
(513)
|
(535)
|
(536)
|
(502)
|
(475)
|
(435)
|
(430)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
103
N/A
|
102
-1%
|
104
+2%
|
98
-6%
|
101
+3%
|
98
-3%
|
96
-2%
|
103
+7%
|
109
+6%
|
111
+1%
|
122
+10%
|
134
+10%
|
156
+17%
|
181
+16%
|
190
+5%
|
188
-1%
|
177
-6%
|
189
+7%
|
214
+13%
|
248
+16%
|
282
+14%
|
281
0%
|
277
-2%
|
263
-5%
|
287
+9%
|
296
+3%
|
335
+13%
|
400
+19%
|
463
+16%
|
546
+18%
|
643
+18%
|
720
+12%
|
772
+7%
|
831
+8%
|
899
+8%
|
918
+2%
|
896
-2%
|
792
-12%
|
625
-21%
|
525
-16%
|
466
-11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
31
|
38
|
33
|
32
|
29
|
18
|
16
|
11
|
11
|
10
|
9
|
11
|
11
|
12
|
13
|
66
|
66
|
116
|
116
|
67
|
9
|
16
|
18
|
16
|
25
|
9
|
7
|
5
|
(0)
|
3
|
4
|
6
|
10
|
6
|
6
|
5
|
19
|
24
|
41
|
59
|
90
|
|
| Non-Reccuring Items |
(1)
|
(10)
|
(11)
|
(15)
|
(24)
|
(15)
|
(14)
|
(17)
|
(14)
|
(14)
|
(16)
|
(14)
|
(12)
|
(16)
|
(14)
|
(14)
|
(10)
|
(6)
|
(6)
|
(13)
|
(22)
|
(22)
|
(22)
|
(11)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(12)
|
(25)
|
(26)
|
(26)
|
(42)
|
(122)
|
(129)
|
(143)
|
(120)
|
(30)
|
|
| Total Other Income |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(5)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(55)
|
(55)
|
(56)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
4
|
1
|
0
|
(6)
|
(2)
|
(16)
|
(25)
|
(33)
|
(20)
|
(2)
|
12
|
0
|
|
| Pre-Tax Income |
130
N/A
|
126
-3%
|
122
-3%
|
111
-9%
|
101
-9%
|
95
-5%
|
93
-2%
|
93
0%
|
101
+9%
|
103
+1%
|
111
+8%
|
126
+13%
|
152
+21%
|
174
+15%
|
185
+7%
|
237
+28%
|
230
-3%
|
244
+6%
|
269
+10%
|
246
-8%
|
264
+7%
|
269
+2%
|
267
-1%
|
262
-2%
|
305
+16%
|
298
-2%
|
335
+13%
|
398
+19%
|
458
+15%
|
553
+21%
|
647
+17%
|
714
+10%
|
752
+5%
|
809
+8%
|
863
+7%
|
856
-1%
|
760
-11%
|
667
-12%
|
521
-22%
|
475
-9%
|
526
+11%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
185
|
178
|
(22)
|
(32)
|
(37)
|
(35)
|
(35)
|
(35)
|
(36)
|
(36)
|
(37)
|
(40)
|
(49)
|
(58)
|
(62)
|
(79)
|
(78)
|
(76)
|
(70)
|
(56)
|
(53)
|
(56)
|
(63)
|
(62)
|
(67)
|
(63)
|
(71)
|
(86)
|
(90)
|
(112)
|
(136)
|
(155)
|
(178)
|
(198)
|
(216)
|
(211)
|
(198)
|
(173)
|
(123)
|
(114)
|
(125)
|
|
| Income from Continuing Operations |
314
|
303
|
100
|
79
|
63
|
60
|
59
|
58
|
66
|
67
|
74
|
86
|
103
|
116
|
123
|
158
|
152
|
169
|
199
|
191
|
211
|
213
|
203
|
200
|
238
|
235
|
264
|
313
|
368
|
442
|
512
|
559
|
574
|
612
|
647
|
645
|
562
|
494
|
398
|
361
|
401
|
|
| Net Income (Common) |
311
N/A
|
301
-3%
|
99
-67%
|
79
-21%
|
63
-20%
|
60
-5%
|
58
-3%
|
58
-1%
|
66
+14%
|
67
+2%
|
74
+10%
|
85
+16%
|
103
+21%
|
115
+12%
|
122
+6%
|
157
+28%
|
141
-10%
|
158
+12%
|
187
+19%
|
180
-4%
|
210
+17%
|
211
+1%
|
202
-4%
|
199
-1%
|
237
+19%
|
233
-2%
|
263
+13%
|
311
+18%
|
365
+18%
|
439
+20%
|
509
+16%
|
555
+9%
|
571
+3%
|
608
+7%
|
643
+6%
|
642
0%
|
559
-13%
|
492
-12%
|
396
-19%
|
359
-9%
|
399
+11%
|
|
| EPS (Diluted) |
4.47
N/A
|
4.3
-4%
|
1.42
-67%
|
1.12
-21%
|
0.9
-20%
|
0.86
-4%
|
0.84
-2%
|
0.83
-1%
|
0.94
+13%
|
0.96
+2%
|
1.05
+9%
|
1.22
+16%
|
1.47
+20%
|
1.65
+12%
|
1.95
+18%
|
2.19
+12%
|
1.96
-11%
|
2.19
+12%
|
3.01
+37%
|
2.49
-17%
|
2.9
+16%
|
2.89
0%
|
2.73
-6%
|
2.69
-1%
|
3.19
+19%
|
3.35
+5%
|
3.6
+7%
|
4.04
+12%
|
5.17
+28%
|
6.03
+17%
|
6.99
+16%
|
7.64
+9%
|
7.83
+2%
|
8.34
+7%
|
8.82
+6%
|
8.81
0%
|
7.67
-13%
|
6.65
-13%
|
5.28
-21%
|
4.71
-11%
|
5.29
+12%
|
|