3951.T

Asahi Printing Co.,Ltd. 3951.T

Finances

2025 2024 2023 2022 2021 2020
Revenue 43.945 B 4.95 % 41.871 B 3.89 % 40.303 B 3.86 % 38.807 B -3.33 % 40.143 B -0.78 % 40.460 B
Net income 1.705 B 4.76 % 1.628 B -4.69 % 1.708 B -3.86 % 1.776 B 8.34 % 1.640 B 10.26 % 1.487 B
Income before tax 2.540 B 6.02 % 2.396 B -7.37 % 2.586 B -3.58 % 2.683 B 15.77 % 2.317 B 2.71 % 2.256 B
Income before tax ratio 0.06 1.02 % 0.06 -10.84 % 0.06 -7.16 % 0.07 19.76 % 0.06 3.52 % 0.06
EBITDA 5.877 B 11.49 % 5.271 B -3.48 % 5.461 B -3.74 % 5.674 B 5.01 % 5.403 B 25.59 % 4.302 B
Net income ratio 0.04 -0.19 % 0.04 -8.26 % 0.04 -7.43 % 0.05 12.07 % 0.04 11.13 % 0.04
Ratio EBITDA 0.13 6.23 % 0.13 -7.10 % 0.14 -7.32 % 0.15 8.63 % 0.13 26.58 % 0.11
Gross profit ratio 0.22 -0.88 % 0.23 -2.03 % 0.23 -2.68 % 0.24 8.34 % 0.22 0.98 % 0.22
Weighted average shs out dil 21.250 M -1.65 % 21.606 M -0.83 % 21.786 M -0.36 % 21.864 M -1.26 % 22.142 M -0.64 % 22.285 M
Weighted average shs out 21.250 M -1.65 % 21.606 M -0.83 % 21.786 M -0.36 % 21.864 M -1.26 % 22.142 M -0.64 % 22.285 M
EPS diluted 80.23 6.55 % 75.30 -3.93 % 78.38 -3.52 % 81.24 9.71 % 74.05 10.97 % 66.73
Earnings per share 80.23 6.55 % 75.30 -3.93 % 78.38 -3.52 % 81.24 9.71 % 74.05 10.97 % 66.73
Gross profit 9.864 B 4.03 % 9.481 B 1.78 % 9.316 B 1.07 % 9.217 B 4.73 % 8.800 B 0.19 % 8.784 B
Income tax expense 778.062 M 1.66 % 765.323 M -11.12 % 861.068 M -2.34 % 881.659 M 32.44 % 665.716 M -11.12 % 749.000 M
Cost of revenue 34.082 B 5.22 % 32.390 B 4.53 % 30.987 B 4.72 % 29.589 B -5.59 % 31.343 B -1.05 % 31.676 B
General and administrative expenses 5.306 B 8.02 % 4.912 B 6.57 % 4.609 B 4.16 % 4.425 B 1.79 % 4.347 B -3.72 % 4.515 B
Selling and marketing expenses 2.109 B 0.52 % 2.098 B 1.89 % 2.059 B -3.01 % 2.123 B 1.53 % 2.091 B -0.57 % 2.103 B
Other expenses -26.298 M -106.33 % 415.523 M 17.66 % 353.168 M 4.68 % 337.384 M 3.21 % 326.889 M 402.68 % -108.000 M
Operating expenses 7.818 B 4.93 % 7.451 B 5.59 % 7.056 B 1.95 % 6.921 B 1.85 % 6.796 B 3.88 % 6.542 B
Cost and expenses 41.899 B 5.17 % 39.841 B 4.73 % 38.043 B 4.20 % 36.511 B -4.27 % 38.139 B -0.21 % 38.218 B
Research and development expenses 26.298 M 5.19 % 25.000 M -28.27 % 34.852 M -2.50 % 35.745 M 15.85 % 30.855 M -3.58 % 32.000 M
Selling general and administrative expenses 7.818 B 11.52 % 7.010 B 5.13 % 6.668 B 1.83 % 6.548 B 1.71 % 6.438 B -2.72 % 6.618 B
Interest income 42.065 M 2 825.24 % 1.438 M -61.67 % 3.752 M 3.30 % 3.632 M 79.62 % 2.022 M -2.79 % 2.080 M
Interest expense 164.183 M 45.97 % 112.478 M 30.39 % 86.266 M 5.75 % 81.577 M -8.19 % 88.851 M -8.67 % 97.282 M
Depreciation and amortization 3.172 B 14.83 % 2.763 B -0.92 % 2.789 B -4.16 % 2.910 B -2.92 % 2.997 B 20.02 % 2.497 B
Operating income 2.076 B 2.22 % 2.031 B -10.12 % 2.260 B -1.58 % 2.296 B 14.53 % 2.005 B 11.06 % 1.805 B
Operating income ratio 0.05 -2.60 % 0.05 -13.49 % 0.06 -5.23 % 0.06 18.47 % 0.05 11.94 % 0.04
Total other income expenses net 463.937 M 27.14 % 364.910 M 11.66 % 326.793 M -15.49 % 386.676 M 23.73 % 312.511 M -25.42 % 419.000 M
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Net debt 11.264 B 1.34 % 11.115 B 41.33 % 7.865 B -13.87 % 9.131 B -22.70 % 11.812 B 5.98 % 11.145 B
Total investments 5.405 B -10.52 % 6.041 B 11.93 % 5.397 B -2.33 % 5.526 B -10.69 % 6.187 B 7.41 % 5.760 B
Total debt 21.536 B 7.36 % 20.059 B 7.16 % 18.719 B -21.56 % 23.865 B 23.26 % 19.361 B 11.15 % 17.419 B
Accumulated other comprehensive income loss 1.996 B 27.13 % 1.570 B 11.58 % 1.407 B 7.57 % 1.308 B -27.93 % 1.815 B 15.29 % 1.574 B
Retained earnings 29.324 B 2.02 % 28.744 B 3.10 % 27.879 B 3.51 % 26.932 B 3.90 % 25.922 B 4.74 % 24.749 B
Common stock 2.229 B 0.00 % 2.229 B 0.00 % 2.229 B 0.00 % 2.229 B 0.00 % 2.229 B 0.00 % 2.229 B
Total equity 35.572 B 4.10 % 34.172 B 4.09 % 32.828 B 3.73 % 31.649 B 0.74 % 31.417 B 3.88 % 30.244 B
Other non current liabilities 2.351 B 9.99 % 2.138 B 3.00 % 2.076 B 4.80 % 1.980 B -4.29 % 2.069 B 0.000
Long term debt 17.620 B 7.91 % 16.329 B 24.18 % 13.149 B -15.97 % 15.649 B -11.98 % 17.779 B 18.25 % 15.035 B
Total non current liabilities 20.472 B 7.81 % 18.988 B 22.00 % 15.565 B -13.42 % 17.976 B -11.30 % 20.266 B 9.99 % 18.426 B
Other current liabilities 3.441 B 10.82 % 3.105 B -51.47 % 6.398 B 2.58 % 6.236 B 22.44 % 5.093 B 33.99 % 3.801 B
Deferred revenue 0.000 0.000 -100.00 % 2.376 B -8.59 % 2.599 B 21.15 % 2.145 B 440.90 % 396.647 M
Short term debt 3.916 B 5.01 % 3.729 B -33.05 % 5.570 B -32.21 % 8.216 B 419.44 % 1.582 B 12.60 % 1.405 B
Total current liabilities 14.419 B -7.20 % 15.538 B -7.21 % 16.746 B -14.56 % 19.600 B 65.06 % 11.874 B -9.68 % 13.147 B
Total liabilities 34.891 B 1.06 % 34.527 B 6.86 % 32.310 B -14.01 % 37.576 B 16.91 % 32.141 B 1.80 % 31.573 B
Other non current assets 324.565 M -44.24 % 582.075 M 43.20 % 406.489 M 35.89 % 299.122 M -15.73 % 354.963 M -24.49 % 470.095 M
Long term investments 5.391 B -10.75 % 6.041 B 11.93 % 5.397 B -2.33 % 5.526 B -10.69 % 6.187 B 7.41 % 5.760 B
Intangible assets 1.127 B 1.52 % 1.110 B 87.18 % 592.814 M 15.71 % 512.331 M -21.55 % 653.028 M -5.50 % 691.000 M
GoodWill 1.294 B 2.63 % 1.260 B 221.84 % 391.630 M -3.40 % 405.426 M 16.32 % 348.550 M -12.75 % 399.467 M
Goodwill and intangible assets 2.420 B 2.11 % 2.370 B 140.75 % 984.444 M 7.27 % 917.757 M -8.37 % 1.002 B -11.68 % 1.134 B
Property plant equipment net 32.447 B 6.35 % 30.509 B 4.91 % 29.082 B -1.12 % 29.411 B -5.73 % 31.198 B 4.44 % 29.873 B
Total non current assets 40.885 B 2.91 % 39.729 B 9.73 % 36.204 B -0.78 % 36.490 B -6.17 % 38.890 B 3.84 % 37.452 B
Other current assets 866.639 M 17.69 % 736.378 M 38.45 % 531.861 M -11.83 % 603.233 M 2.73 % 587.190 M 16.81 % 502.709 M
Short term investments 14.074 M 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 10.272 B 14.85 % 8.944 B -17.60 % 10.855 B -26.33 % 14.734 B 95.16 % 7.549 B 20.33 % 6.274 B
Cash and short term investments 10.286 B 15.00 % 8.944 B -17.60 % 10.855 B -26.33 % 14.734 B 95.16 % 7.549 B 20.33 % 6.274 B
Total current assets 29.578 B 2.10 % 28.970 B 0.12 % 28.934 B -11.61 % 32.735 B 32.71 % 24.667 B 1.24 % 24.365 B
Inventory 3.521 B 2.55 % 3.433 B 15.49 % 2.973 B -6.96 % 3.195 B 14.02 % 2.802 B 6.38 % 2.634 B
Net receivables 14.905 B -6.00 % 15.856 B 8.79 % 14.575 B 2.62 % 14.203 B 3.46 % 13.729 B -8.20 % 14.954 B
Tax assets 301.231 M 32.53 % 227.289 M -32.03 % 334.372 M -0.61 % 336.417 M 126.78 % 148.343 M -30.72 % 214.120 M
Other assets 0.000 0.000 -100.00 % 1.000 K -66.67 % 3.000 K 50.00 % 2.000 K 0.000
Account payables 7.062 B -14.89 % 8.298 B 329.25 % 1.933 B -1.97 % 1.972 B -26.15 % 2.670 B -62.65 % 7.148 B
Tax payables 0.000 -100.00 % 406.580 M -13.32 % 469.048 M -18.61 % 576.268 M 50.12 % 383.861 M -3.22 % 396.647 M
Deferred revenue non current 0.000 -100.00 % 2.018 B 0.00 % 2.018 B 3.86 % 1.943 B 0.000 -100.00 % 3.384 B
Minority interest 1.297 B 15.86 % 1.120 B 237.92 % 331.352 M 5.50 % 314.067 M -24.70 % 417.108 M 1.17 % 412.300 M
Capital lease obligations 2.861 B 6.27 % 2.692 B -0.51 % 2.706 B -11.08 % 3.043 B -12.17 % 3.464 B 18.69 % 2.919 B
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 725.654 M 42.26 % 510.107 M -48.12 % 983.335 M 13.58 % 865.769 M -16.30 % 1.034 B -19.18 % 1.280 B
Deferred tax liabilities non current 500.311 M -4.08 % 521.594 M 53.48 % 339.842 M -2.19 % 347.447 M -16.81 % 417.630 M 19.98 % 348.089 M
Other liabilities 0.000 -100.00 % 7.000 K 0.000 0.000 0.000 0.000
Total assets 70.463 B 2.57 % 68.698 B 5.47 % 65.138 B -5.90 % 69.226 B 8.92 % 63.558 B 2.82 % 61.817 B
2025 2024 2023 2022 2021 2020
2025 2024 2023 2022 2021 2020
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 -100.00 % 44.978 M 0.000 0.000 0.000 0.000
Change in working capital 186.024 M 125.36 % -733.628 M -357.68 % 284.702 M 30.60 % 218.000 M -24.31 % 288.000 M 120.77 % -1.386 B
Accounts receivables 1.281 B 231.21 % -976.000 M -171.87 % -359.000 M -51.48 % -237.000 M -120.03 % 1.183 B 337.35 % -498.428 M
Inventory -10.875 M 91.82 % -132.876 M -157.51 % 231.036 M 159.81 % -386.305 M -126.72 % -170.387 M -170.63 % 241.246 M
Accounts payables -1.262 B -429.91 % 382.618 M -38.64 % 623.561 M 0.000 0.000 100.00 % -1.032 B
Other working capital 178.598 M 2 523.31 % -7.370 M 96.50 % -210.534 M -125.03 % 841.000 M 216.00 % -725.000 M -642.95 % -97.584 M
Other non cash items -532.850 M -251.59 % -151.553 M 26.14 % -205.176 M 37.91 % -330.433 M 27.69 % -456.949 M -373.98 % -96.407 M
Net cash provided by operating activities 4.531 B 27.64 % 3.550 B -22.41 % 4.575 B 0.04 % 4.573 B 2.38 % 4.467 B 78.46 % 2.503 B
Investments in property plant and equipment -4.135 B -42.61 % -2.899 B -10.48 % -2.624 B -210.63 % -844.822 M 80.62 % -4.358 B 29.10 % -6.147 B
Acquisitions net 163.951 M 107.50 % -2.185 B -19 524.66 % 11.248 M 105.06 % -222.092 M 0.000 100.00 % -371.368 M
Purchases of investments -285.530 M -2 014.57 % -13.503 M 77.51 % -60.046 M 41.36 % -102.396 M -313.94 % -24.737 M 91.60 % -294.368 M
Sales maturities of investments 496.467 M 233.53 % 148.851 M -45.83 % 274.796 M -4.89 % 288.918 M 45.71 % 198.279 M -67.64 % 612.720 M
Other investing activites 214.328 M 2 457.58 % -9.091 M -141.73 % 21.784 M -45.81 % 40.200 M 127.22 % -147.667 M -859.87 % -15.384 M
Net cash used for investing activites -3.546 B 28.48 % -4.958 B -108.63 % -2.376 B -182.85 % -840.192 M 80.61 % -4.332 B 30.30 % -6.215 B
Debt repayment 889.212 M -22.00 % 1.140 B 121.56 % -5.289 B -207.44 % 4.923 B 106.77 % 2.381 B -52.21 % 4.982 B
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -95.713 M 80.11 % -481.149 M 0.000 100.00 % -175.331 M 29.77 % -249.660 M -70.56 % -146.379 M
Dividends paid -809.000 M -6.15 % -762.110 M -0.10 % -761.353 M 0.93 % -768.538 M -64.84 % -466.220 M 9.30 % -514.022 M
Other financing activites -31.338 M 91.57 % -371.686 M -8 806.93 % -4.173 M 99.20 % -523.727 M -0.21 % -522.648 M -11 291.63 % -4.588 M
Net cash used provided by financing activities -46.839 M 90.14 % -474.937 M 92.16 % -6.054 B -275.24 % 3.455 B 202.48 % 1.142 B -73.54 % 4.317 B
Effect of forex changes on cash 96.053 M 391.07 % -33.000 M -40.29 % -23.523 M -50.22 % -15.659 M -966.69 % -1.468 M 0.000
Net change in cash 1.034 B 154.13 % -1.910 B 50.75 % -3.879 B -153.99 % 7.184 B 463.37 % 1.275 B 110.86 % 604.782 M
Cash at beginning of period 8.944 B -17.60 % 10.855 B -26.33 % 14.734 B 95.16 % 7.549 B 20.33 % 6.274 B 10.67 % 5.669 B
Cash at end of period 9.978 B 11.56 % 8.944 B -17.60 % 10.855 B -26.33 % 14.734 B 95.16 % 7.549 B 20.33 % 6.274 B
Operating cash flow 4.531 B 27.64 % 3.550 B -22.41 % 4.575 B 0.04 % 4.573 B 2.38 % 4.467 B 78.46 % 2.503 B
Capital expenditure -4.135 B -42.61 % -2.899 B -10.48 % -2.624 B -210.63 % -844.822 M 80.62 % -4.358 B 29.10 % -6.147 B
Free CashFlow 395.636 M -39.15 % 650.171 M -66.67 % 1.951 B -47.68 % 3.728 B 3 331.75 % 108.641 M 102.98 % -3.644 B
2025 2024 2023 2022 2021 2020
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Revenue 11.260 B -1.90 % 11.479 B 6.18 % 10.810 B 2.09 % 10.589 B -4.32 % 11.067 B 4.78 % 10.562 B 1.31 % 10.425 B -0.49 % 10.477 B 0.67 % 10.407 B -2.60 % 10.685 B 9.06 % 9.798 B 1.01 % 9.700 B
Net income 442.000 M -3.29 % 457.051 M 165.73 % 172.000 M -63.48 % 471.000 M -22.02 % 604.000 M 31.84 % 458.126 M 357.52 % 100.133 M -76.67 % 429.167 M -32.96 % 640.148 M 107.41 % 308.636 M -32.21 % 455.252 M 2.78 % 442.953 M
Income before tax 659.000 M 1.98 % 646.209 M 133.29 % 277.000 M -62.00 % 729.000 M -17.72 % 886.000 M 45.86 % 607.421 M 162.67 % 231.250 M -62.94 % 623.953 M -33.14 % 933.231 M 102.34 % 461.216 M -33.26 % 691.100 M 4.21 % 663.184 M
Income before tax ratio 0.06 3.96 % 0.06 119.70 % 0.03 -62.78 % 0.07 -14.01 % 0.08 39.21 % 0.06 159.27 % 0.02 -62.75 % 0.06 -33.58 % 0.09 107.74 % 0.04 -38.81 % 0.07 3.17 % 0.07
EBITDA 1.460 B -6.78 % 1.566 B -1.74 % 1.594 B 27.72 % 1.248 B -15.02 % 1.469 B 4.94 % 1.399 B 44.49 % 968.435 M 49.33 % 648.529 M -32.22 % 956.846 M 72.20 % 555.650 M -21.92 % 711.605 M 3.97 % 684.430 M
Net income ratio 0.04 -1.42 % 0.04 150.25 % 0.02 -64.23 % 0.04 -18.50 % 0.05 25.82 % 0.04 351.60 % 0.01 -76.55 % 0.04 -33.40 % 0.06 112.95 % 0.03 -37.84 % 0.05 1.75 % 0.05
Ratio EBITDA 0.13 -4.97 % 0.14 -7.46 % 0.15 25.11 % 0.12 -11.18 % 0.13 0.16 % 0.13 42.62 % 0.09 50.07 % 0.06 -32.67 % 0.09 76.80 % 0.05 -28.40 % 0.07 2.94 % 0.07
Gross profit ratio 0.23 6.94 % 0.21 -0.09 % 0.21 -9.77 % 0.23 -4.24 % 0.24 11.96 % 0.22 0.34 % 0.22 -6.14 % 0.23 -3.63 % 0.24 11.39 % 0.22 -11.13 % 0.24 0.36 % 0.24
Weighted average shs out dil 21.237 M -0.01 % 21.239 M 0.00 % 21.239 M 0.00 % 21.239 M -0.20 % 21.282 M -0.73 % 21.438 M -0.78 % 21.606 M -0.13 % 21.634 M -0.52 % 21.746 M -0.57 % 21.870 M 0.31 % 21.803 M 0.32 % 21.735 M
Weighted average shs out 21.237 M -0.01 % 21.239 M 0.00 % 21.239 M 0.00 % 21.239 M -0.20 % 21.282 M -0.73 % 21.438 M -0.78 % 21.606 M -0.13 % 21.634 M -0.52 % 21.746 M -0.57 % 21.870 M 0.31 % 21.803 M 0.32 % 21.735 M
EPS diluted 20.81 -3.30 % 21.52 165.68 % 8.10 -63.48 % 22.18 -21.85 % 28.38 32.87 % 21.36 361.34 % 4.63 -76.65 % 19.83 -32.64 % 29.44 109.09 % 14.08 -32.57 % 20.88 2.45 % 20.38
Earnings per share 20.81 -3.30 % 21.52 165.68 % 8.10 -63.48 % 22.18 -21.85 % 28.38 32.87 % 21.36 361.34 % 4.63 -76.65 % 19.83 -32.64 % 29.44 109.09 % 14.08 -32.57 % 20.88 2.45 % 20.38
Gross profit 2.534 B 4.90 % 2.416 B 6.09 % 2.277 B -7.89 % 2.472 B -8.38 % 2.698 B 17.31 % 2.300 B 1.66 % 2.262 B -6.60 % 2.422 B -2.98 % 2.497 B 8.49 % 2.301 B -3.08 % 2.375 B 1.37 % 2.343 B
Income tax expense 217.000 M 40.16 % 154.824 M 35.81 % 114.000 M -53.47 % 245.000 M -7.20 % 264.000 M 81.33 % 145.592 M 6.62 % 136.556 M -29.36 % 193.316 M -33.31 % 289.859 M 92.80 % 150.343 M -33.49 % 226.034 M 4.82 % 215.630 M
Cost of revenue 8.726 B -3.72 % 9.063 B 6.21 % 8.533 B 5.13 % 8.117 B -3.01 % 8.369 B 1.29 % 8.262 B 1.22 % 8.163 B 1.34 % 8.055 B 1.82 % 7.911 B -5.65 % 8.384 B 12.94 % 7.423 B 0.89 % 7.358 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 100.00 % -634.000 M 0.000 0.000 0.000 100.00 % -633.000 M 0.000 0.000
Selling and marketing expenses 0.000 -100.00 % 2.109 B 0.000 0.000 0.000 -100.00 % 2.098 B 0.000 0.000 0.000 -100.00 % 2.059 B 0.000 0.000
Other expenses 0.000 100.00 % -26.000 M 0.000 100.00 % -1.000 M -200.00 % 1.000 M -99.73 % 377.271 M 0.000 100.00 % -6.057 M 0.000 -100.00 % 62.465 M 0.000 0.000
Operating expenses 2.034 B 3.81 % 1.959 B -0.69 % 1.973 B 0.46 % 1.964 B 2.24 % 1.921 B 3.78 % 1.851 B -7.27 % 1.996 B 8.31 % 1.843 B 4.68 % 1.760 B -2.90 % 1.813 B 2.23 % 1.773 B 1.49 % 1.747 B
Cost and expenses 10.760 B -2.38 % 11.022 B 4.91 % 10.506 B 4.22 % 10.081 B -2.03 % 10.290 B 1.75 % 10.113 B -0.45 % 10.159 B 2.64 % 9.897 B 2.34 % 9.671 B -5.16 % 10.197 B 10.88 % 9.196 B 1.00 % 9.105 B
Research and development expenses 0.000 -100.00 % 26.000 M 0.000 0.000 0.000 -100.00 % 9.677 M 93.54 % 5.000 M -16.67 % 6.000 M 20.00 % 5.000 M -85.29 % 34.000 M 325.00 % 8.000 M -20.00 % 10.000 M
Selling general and administrative expenses 2.034 B 3.81 % 1.959 B -0.69 % 1.973 B 0.41 % 1.965 B 2.34 % 1.920 B 31.15 % 1.464 B -26.47 % 1.991 B 8.04 % 1.843 B 4.72 % 1.760 B 23.42 % 1.426 B -19.23 % 1.765 B 1.61 % 1.737 B
Interest income 13.000 M -28.39 % 18.154 M 119.94 % 8.254 M -26.18 % 11.181 M 149.80 % 4.476 M 991.71 % 410.000 K 28.93 % 318.000 K -13.35 % 367.000 K 7.00 % 343.000 K -16.34 % 410.000 K -62.93 % 1.106 M 0.36 % 1.102 M
Interest expense 51.000 M 2.09 % 49.955 M 15.13 % 43.389 M 20.46 % 36.018 M 3.44 % 34.821 M 5.19 % 33.103 M 6.15 % 31.184 M 26.89 % 24.576 M 4.07 % 23.615 M 4.96 % 22.500 M 9.73 % 20.505 M -3.49 % 21.246 M
Depreciation and amortization 749.000 M -13.92 % 870.082 M -0.09 % 870.859 M 17.52 % 741.000 M 7.31 % 690.500 M -9.00 % 758.783 M 7.48 % 706.001 M 0.000 -100.00 % 85.470 M 26.99 % 67.304 M -90.54 % 711.575 M 3.59 % 686.945 M
Operating income 500.000 M 2.67 % 487.000 M 60.20 % 304.000 M -40.16 % 508.000 M -34.62 % 777.000 M 73.07 % 448.964 M 68.60 % 266.288 M -54.04 % 579.394 M -21.31 % 736.299 M 50.77 % 488.346 M -18.76 % 601.130 M 1.02 % 595.061 M
Operating income ratio 0.04 4.66 % 0.04 50.87 % 0.03 -41.38 % 0.05 -31.67 % 0.07 65.17 % 0.04 66.42 % 0.03 -53.81 % 0.06 -21.83 % 0.07 54.80 % 0.05 -25.51 % 0.06 0.01 % 0.06
Total other income expenses net 159.000 M 0.00 % 159.000 M 688.89 % -27.000 M -112.22 % 221.000 M 102.75 % 109.000 M -31.21 % 158.457 M 552.24 % -35.038 M -178.63 % 44.559 M -77.37 % 196.931 M 825.88 % -27.130 M -130.15 % 89.970 M 32.07 % 68.124 M
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Net debt 11.294 B 0.27 % 11.264 B -4.99 % 11.856 B 22.56 % 9.674 B -10.32 % 10.787 B -2.95 % 11.115 B 0.79 % 11.028 B 33.61 % 8.253 B 3.60 % 7.967 B 1.30 % 7.865 B 6.39 % 7.392 B -16.36 % 8.838 B
Total investments 5.591 B 3.43 % 5.405 B -4.91 % 5.685 B -0.16 % 5.694 B -3.24 % 5.884 B -2.59 % 6.041 B 7.03 % 5.644 B 13.67 % 4.965 B 5.18 % 4.721 B 0.24 % 4.710 B 15 198.65 % 30.785 M -99.43 % 5.384 B
Total debt 19.365 B -10.08 % 21.536 B -1.18 % 21.792 B 28.70 % 16.933 B -14.36 % 19.773 B -1.43 % 20.059 B 3.96 % 19.295 B 4.04 % 18.545 B 0.60 % 18.434 B -1.52 % 18.719 B 6.56 % 17.566 B -0.49 % 17.652 B
Accumulated other comprehensive income loss 1.660 B -16.83 % 1.996 B 1.58 % 1.965 B 5.08 % 1.870 B 14.08 % 1.639 B 4.41 % 1.570 B 10.49 % 1.421 B -12.71 % 1.628 B 13.29 % 1.437 B 2.13 % 1.407 B -1.95 % 1.435 B 6.82 % 1.343 B
Retained earnings 29.342 B 0.06 % 29.324 B 1.58 % 28.867 B -0.72 % 29.076 B 1.64 % 28.606 B -0.48 % 28.744 B 1.64 % 28.281 B -0.79 % 28.505 B 1.51 % 28.081 B 0.73 % 27.879 B 1.12 % 27.569 B 0.47 % 27.441 B
Common stock 2.228 B -0.03 % 2.229 B 0.03 % 2.228 B 0.00 % 2.228 B -0.03 % 2.229 B 0.00 % 2.229 B 0.00 % 2.229 B 0.00 % 2.229 B 0.00 % 2.229 B 0.00 % 2.229 B 0.03 % 2.228 B -0.03 % 2.229 B
Total equity 35.206 B -1.03 % 35.572 B 1.55 % 35.029 B -0.31 % 35.137 B 2.23 % 34.369 B 0.58 % 34.172 B 1.28 % 33.739 B 0.80 % 33.472 B 1.92 % 32.843 B 0.05 % 32.828 B 0.87 % 32.546 B 1.07 % 32.200 B
Other non current liabilities 1.885 B -19.84 % 2.351 B -2.55 % 2.413 B 4.57 % 2.307 B 0.08 % 2.306 B 7.85 % 2.138 B -3.65 % 2.219 B 4.82 % 2.117 B 3 661.14 % 56.285 M -1.87 % 57.360 M -97.28 % 2.110 B 1.93 % 2.070 B
Long term debt 17.450 B -0.96 % 17.620 B -6.41 % 18.826 B 33.41 % 14.111 B -1.04 % 14.259 B -12.68 % 16.329 B 5.16 % 15.528 B 48.91 % 10.428 B -18.69 % 12.824 B -2.47 % 13.149 B 2.67 % 12.808 B -14.89 % 15.048 B
Total non current liabilities 19.816 B -3.20 % 20.472 B -5.78 % 21.727 B 28.44 % 16.916 B -1.08 % 17.101 B -9.94 % 18.988 B 4.08 % 18.244 B 42.13 % 12.836 B -15.66 % 15.219 B -2.22 % 15.565 B 2.00 % 15.260 B -12.62 % 17.465 B
Other current liabilities 3.946 B 14.68 % 3.441 B -0.67 % 3.464 B -16.89 % 4.168 B 13.71 % 3.666 B -47.47 % 6.978 B -5.22 % 7.362 B 14.82 % 6.411 B -32.65 % 9.519 B 8.50 % 8.774 B 0.24 % 8.753 B 4.60 % 8.368 B
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.647 B 26.77 % 2.088 B -14.75 % 2.450 B 25.56 % 1.951 B -17.89 % 2.376 B 0.000 -100.00 % 513.142 M
Short term debt 2.407 B -38.53 % 3.916 B 32.03 % 2.966 B 5.10 % 2.822 B -48.82 % 5.514 B 47.81 % 3.730 B -0.98 % 3.767 B -53.59 % 8.117 B 44.71 % 5.609 B 0.71 % 5.570 B -8.57 % 6.092 B 133.89 % 2.605 B
Total current liabilities 13.462 B -6.64 % 14.419 B -1.44 % 14.630 B -0.32 % 14.677 B -17.47 % 17.783 B 14.45 % 15.538 B 3.89 % 14.956 B -22.40 % 19.273 B 11.98 % 17.210 B 2.78 % 16.746 B 0.67 % 16.634 B 27.06 % 13.092 B
Total liabilities 33.278 B -4.62 % 34.891 B -4.03 % 36.357 B 15.08 % 31.593 B -9.43 % 34.884 B 1.04 % 34.527 B 3.99 % 33.201 B 3.40 % 32.109 B -0.99 % 32.430 B 0.37 % 32.310 B 1.31 % 31.894 B 4.38 % 30.557 B
Other non current assets 316.000 M -2.64 % 324.565 M -9.54 % 358.813 M -38.99 % 588.140 M -0.44 % 590.732 M 3.88 % 568.669 M 50.74 % 377.249 M 16.72 % 323.211 M -4.20 % 337.398 M -6.72 % 361.711 M 485.72 % 61.755 M -83.22 % 368.087 M
Long term investments 5.579 B 3.48 % 5.391 B -5.16 % 5.685 B -0.16 % 5.694 B -3.24 % 5.884 B -2.81 % 6.054 B 7.27 % 5.644 B -3.90 % 5.873 B 7.89 % 5.443 B 0.02 % 5.442 B -4.58 % 5.703 B 7.40 % 5.310 B
Intangible assets 1.087 B -3.51 % 1.127 B 1.04 % 1.115 B -1.06 % 1.127 B 1.08 % 1.115 B 0.48 % 1.110 B -2.29 % 1.136 B 95.30 % 581.486 M -2.57 % 596.832 M 0.68 % 592.814 M 12.49 % 527.000 M -3.30 % 545.000 M
GoodWill 1.193 B -7.78 % 1.294 B -1.02 % 1.307 B -1.06 % 1.321 B 3.93 % 1.271 B 0.84 % 1.260 B -1.45 % 1.279 B 239.29 % 376.956 M -1.13 % 381.264 M -2.65 % 391.630 M -6.53 % 419.000 M -2.60 % 430.197 M
Goodwill and intangible assets 2.280 B -5.79 % 2.420 B -0.07 % 2.422 B -1.06 % 2.448 B 2.60 % 2.386 B 0.67 % 2.370 B -1.84 % 2.415 B 151.93 % 958.442 M -2.01 % 978.096 M -0.64 % 984.444 M 4.06 % 946.000 M -2.97 % 975.000 M
Property plant equipment net 32.011 B -1.35 % 32.447 B -0.65 % 32.660 B 6.07 % 30.791 B 1.52 % 30.331 B -0.58 % 30.509 B 0.92 % 30.229 B 4.98 % 28.795 B -0.30 % 28.880 B -0.70 % 29.082 B -0.29 % 29.168 B -0.36 % 29.274 B
Total non current assets 40.410 B -1.16 % 40.885 B -1.05 % 41.320 B 3.79 % 39.813 B 0.63 % 39.564 B -0.42 % 39.729 B 2.30 % 38.835 B 7.32 % 36.186 B 0.51 % 36.003 B -0.56 % 36.204 B 0.26 % 36.109 B -0.48 % 36.282 B
Other current assets 1.043 B 20.35 % 866.639 M -8.39 % 946.000 M 19.90 % 789.000 M 9.28 % 722.000 M -1.95 % 736.378 M -7.71 % 797.905 M 32.85 % 600.627 M -6.61 % 643.114 M 20.92 % 531.861 M 6.47 % 499.544 M -3.70 % 518.723 M
Short term investments 12.000 M -14.74 % 14.074 M 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -722.199 M 1.36 % -732.180 M -2 478.37 % 30.785 M -58.00 % 73.298 M
cash and cash equivalents 8.071 B -21.43 % 10.272 B 3.38 % 9.936 B 36.88 % 7.259 B -19.22 % 8.986 B 0.47 % 8.944 B 8.18 % 8.267 B -19.67 % 10.292 B -1.68 % 10.467 B -3.57 % 10.855 B 6.69 % 10.174 B 15.43 % 8.814 B
Cash and short term investments 8.083 B -21.42 % 10.286 B 3.52 % 9.936 B 36.88 % 7.259 B -19.22 % 8.986 B 0.47 % 8.944 B 8.18 % 8.267 B -19.67 % 10.292 B -1.68 % 10.467 B -3.57 % 10.855 B 35 159.24 % 30.785 M -99.65 % 8.887 B
Total current assets 28.077 B -5.08 % 29.578 B -1.62 % 30.066 B 11.70 % 26.917 B -9.34 % 29.689 B 2.48 % 28.970 B 3.08 % 28.104 B -4.39 % 29.396 B 0.43 % 29.270 B 1.16 % 28.934 B 93 887.46 % 30.785 M -99.88 % 26.474 B
Inventory 3.565 B 1.26 % 3.521 B -5.82 % 3.738 B 4.82 % 3.566 B -3.93 % 3.712 B 8.13 % 3.433 B -2.42 % 3.518 B 20.30 % 2.925 B 0.02 % 2.924 B -1.63 % 2.973 B 3.76 % 2.865 B 5.06 % 2.727 B
Net receivables 15.386 B 3.23 % 14.905 B -3.50 % 15.446 B 0.93 % 15.303 B -5.94 % 16.269 B 2.60 % 15.856 B 2.16 % 15.521 B -0.37 % 15.579 B 2.25 % 15.236 B 4.53 % 14.575 B -1.27 % 14.763 B 2.94 % 14.342 B
Tax assets 224.000 M -25.64 % 301.231 M 54.73 % 194.676 M -33.35 % 292.092 M -21.50 % 372.109 M 63.72 % 227.289 M 33.70 % 169.993 M -28.31 % 237.135 M -34.89 % 364.219 M 8.93 % 334.372 M 45.22 % 230.245 M -35.11 % 354.805 M
Other assets 0.000 0.000 0.000 0.000 0.000 -100.00 % 3.000 K -25.00 % 4.000 K 33.33 % 3.000 K 0.00 % 3.000 K 200.00 % 1.000 K -100.00 % 28.300 B 0.000
Account payables 7.109 B 0.66 % 7.062 B -13.87 % 8.200 B 6.67 % 7.687 B -6.15 % 8.191 B 361.06 % 1.777 B 9.78 % 1.618 B -8.25 % 1.764 B 3.42 % 1.705 B -11.78 % 1.933 B 20.86 % 1.599 B -0.41 % 1.606 B
Tax payables 0.000 0.000 0.000 0.000 -100.00 % 412.404 M 1.43 % 406.580 M 235.94 % 121.026 M -77.21 % 530.999 M 41.14 % 376.212 M -19.79 % 469.048 M 147.34 % 189.636 M -63.04 % 513.142 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 2.067 B 1.05 % 2.046 B 1.36 % 2.018 B 689.58 % -342.305 M -133.20 % 1.031 B
Minority interest 1.249 B -3.72 % 1.297 B 4.37 % 1.243 B 0.57 % 1.236 B 5.91 % 1.167 B 4.22 % 1.120 B 0.07 % 1.119 B 233.01 % 335.986 M 0.58 % 334.055 M 0.82 % 331.352 M 0.71 % 329.000 M 3.21 % 318.774 M
Capital lease obligations 2.740 B -4.22 % 2.861 B -4.29 % 2.989 B 21.50 % 2.460 B -4.50 % 2.576 B -4.31 % 2.692 B -4.07 % 2.806 B -3.18 % 2.898 B 11.31 % 2.604 B -3.77 % 2.706 B -2.60 % 2.778 B -2.54 % 2.850 B
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 727.000 M 0.19 % 725.654 M -0.05 % 725.984 M -0.14 % 727.000 M -0.09 % 727.653 M 42.65 % 510.107 M -26.01 % 689.428 M -11.05 % 775.037 M 1.46 % 763.847 M -22.32 % 983.333 M -0.17 % 985.000 M 13.44 % 868.278 M
Deferred tax liabilities non current 481.000 M -3.86 % 500.311 M 3.22 % 484.719 M -2.25 % 495.873 M -7.44 % 535.727 M 2.71 % 521.594 M 4.83 % 497.568 M 70.46 % 291.891 M -0.29 % 292.754 M -13.86 % 339.842 M -0.72 % 342.305 M -1.37 % 347.076 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 68.487 B -2.80 % 70.463 B -1.29 % 71.386 B 6.98 % 66.730 B -3.64 % 69.253 B 0.81 % 68.698 B 2.63 % 66.939 B 2.07 % 65.582 B 0.47 % 65.273 B 0.21 % 65.138 B 1.08 % 64.440 B 2.68 % 62.757 B
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Deferred income tax 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts receivables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other working capital 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other non cash items -442.000 M 3.28 % -457.000 M -165.70 % -172.000 M 63.48 % -471.000 M 22.02 % -604.000 M -31.88 % -458.000 M -358.00 % -100.000 M 76.69 % -429.000 M 32.97 % -640.000 M -107.79 % -308.000 M 32.46 % -456.000 M -2.93 % -443.000 M
Net cash provided by operating activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used provided by financing activities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash at end of period 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating cash flow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022
Date Form 10K
2025
2024
2023
2022
2021
2020