GWIND.IS

Galata Wind Enerji A.S. GWIND.IS

Finances

2024 2023 2022 2021 2020 2019
Revenue 2.364 B 27.18 % 1.859 B 56.58 % 1.187 B 119.77 % 540.226 M 61.16 % 335.202 M 34.93 % 248.422 M
Net income 834.410 M 33.82 % 623.548 M -40.27 % 1.044 B 510.81 % 170.913 M 9.31 % 156.357 M 143.28 % 64.270 M
Income before tax 1.203 B 19.70 % 1.005 B 7.45 % 935.348 M 376.36 % 196.352 M -1.19 % 198.715 M 136.38 % 84.066 M
Income before tax ratio 0.51 -5.89 % 0.54 -31.37 % 0.79 116.75 % 0.36 -38.69 % 0.59 75.18 % 0.34
EBITDA 1.883 B -8.58 % 2.060 B 95.06 % 1.056 B 243.10 % 307.761 M 22.28 % 251.688 M 68.98 % 148.949 M
Net income ratio 0.35 5.21 % 0.34 -61.85 % 0.88 177.93 % 0.32 -32.18 % 0.47 80.30 % 0.26
Ratio EBITDA 0.80 -28.12 % 1.11 24.57 % 0.89 56.11 % 0.57 -24.13 % 0.75 25.23 % 0.60
Gross profit ratio 0.52 -11.56 % 0.59 -27.57 % 0.82 12.35 % 0.73 -0.81 % 0.74 5.31 % 0.70
Weighted average shs out dil 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M
Weighted average shs out 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M
EPS diluted 1.55 34.78 % 1.15 -40.41 % 1.93 503.13 % 0.32 10.34 % 0.29 141.67 % 0.12
Earnings per share 1.55 34.78 % 1.15 -40.41 % 1.93 503.13 % 0.32 10.34 % 0.29 141.67 % 0.12
Gross profit 1.241 B 12.48 % 1.104 B 13.41 % 972.993 M 146.91 % 394.064 M 59.87 % 246.496 M 42.10 % 173.473 M
Income tax expense 368.642 M -3.37 % 381.514 M 451.28 % -108.608 M -526.94 % 25.439 M -39.94 % 42.358 M 113.98 % 19.795 M
Cost of revenue 1.123 B 48.66 % 755.524 M 252.59 % 214.278 M 46.60 % 146.162 M 64.77 % 88.706 M 18.35 % 74.949 M
General and administrative expenses 87.046 M 156.12 % 33.986 M 28.68 % 26.411 M 93.28 % 13.665 M 50.94 % 9.053 M 26.30 % 7.168 M
Selling and marketing expenses 3.741 M 19.14 % 3.140 M 98.67 % 1.581 M 408.58 % 310.798 K -31.50 % 453.700 K 21.25 % 374.180 K
Other expenses 24.757 M 106.23 % -397.216 M 0.000 -100.00 % 4.700 K 0.000 -100.00 % 5.675 M
Operating expenses 115.544 M 131.49 % -366.871 M -1 154.59 % 34.788 M 19.33 % 29.153 M 45.20 % 20.079 M 51.91 % 13.217 M
Cost and expenses 1.239 B 220.56 % 386.415 M 55.15 % 249.067 M 42.07 % 175.315 M 61.16 % 108.784 M 23.39 % 88.166 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 90.787 M 199.19 % 30.344 M -12.77 % 34.788 M 19.31 % 29.158 M 206.72 % 9.506 M 26.05 % 7.542 M
Interest income 107.832 M -31.52 % 157.462 M 245.22 % 45.612 M 1 528.95 % 2.800 M -53.02 % 5.961 M 42.37 % 4.187 M
Interest expense 73.601 M 85.42 % 39.694 M -62.41 % 105.609 M 147.04 % 42.749 M 131.97 % 18.429 M -40.49 % 30.969 M
Depreciation and amortization 620.905 M 59.86 % 388.407 M 501.46 % 64.578 M 2.24 % 63.162 M 82.84 % 34.545 M 1.86 % 33.914 M
Operating income 1.126 B -23.56 % 1.473 B 56.96 % 938.205 M 157.11 % 364.911 M 33.03 % 274.307 M 56.64 % 175.116 M
Operating income ratio 0.48 -39.90 % 0.79 0.24 % 0.79 16.99 % 0.68 -17.46 % 0.82 16.09 % 0.70
Total other income expenses net 77.330 M 116.54 % -467.557 M -16 261.77 % -2.858 M 98.63 % -208.984 M -176.46 % -75.593 M 16.98 % -91.050 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt 973.138 M 37.55 % 707.466 M 635.53 % -132.105 M -127.00 % 489.247 M 0.98 % 484.510 M 288.66 % -256.821 M
Total investments 94.363 M -51.96 % 196.408 M 38.26 % 142.053 M 204.75 % 46.613 M 46 513.49 % 100.000 K 0.000
Total debt 2.292 B 196.27 % 773.469 M 46.78 % 526.974 M -18.70 % 648.166 M 17.71 % 550.635 M 0.000
Accumulated other comprehensive income loss 0.000 0.000 -100.00 % 40.967 M 58.82 % 25.795 M 0.000 0.000
Retained earnings 5.460 B 35.02 % 4.044 B 208.59 % 1.310 B 202.58 % 433.100 M 16.28 % 372.470 M 0.000
Common stock 540.000 M 0.00 % 540.000 M 0.97 % 534.791 M 0.00 % 534.791 M 0.00 % 534.791 M 0.000
Total equity 10.457 B 48.68 % 7.033 B 272.06 % 1.890 B 89.46 % 997.687 M 7.60 % 927.237 M 0.000
Other non current liabilities 11.792 M 27.17 % 9.273 M 101.06 % -871.182 M -11 371.11 % 7.729 M 761.79 % 896.894 K 19.81 % 748.623 K
Long term debt 1.729 B 163.89 % 655.360 M 40.03 % 468.012 M 17.29 % 399.016 M 36.11 % 293.154 M -7.34 % 316.386 M
Total non current liabilities 3.546 B 104.24 % 1.736 B 270.34 % 468.808 M -2.71 % 481.852 M 23.27 % 390.887 M 0.000
Other current liabilities 34.685 M -80.27 % 175.798 M 542.21 % -39.755 M -533.09 % 9.179 M -75.01 % 36.726 M 817.63 % 4.002 M
Deferred revenue 0.000 100.00 % -398.083 K -106.89 % 5.776 M -72.40 % 20.931 M -42.71 % 36.538 M 0.000
Short term debt 562.140 M 374.35 % 118.507 M 5.33 % 112.506 M -54.84 % 249.150 M -3.24 % 257.481 M 198.96 % 86.127 M
Total current liabilities 806.930 M 106.61 % 390.564 M 263.95 % 107.313 M -62.74 % 288.047 M -4.78 % 302.494 M 0.000
Total liabilities 4.353 B 104.67 % 2.127 B 269.15 % 576.121 M -25.17 % 769.899 M 11.04 % 693.381 M 0.000
Other non current assets 94.274 M 33.74 % 70.489 M 103.00 % -2.353 B -12 607.54 % 18.813 M -92.96 % 267.394 M -13.79 % 310.181 M
Long term investments 94.363 M -12.72 % 108.117 M 64.43 % 65.754 M 41.06 % 46.613 M 0.000 0.000
Intangible assets 3.650 B 44.76 % 2.522 B -2.56 % 2.588 B 806.96 % 285.314 M -2.31 % 292.057 M 0.000
GoodWill 189.223 M 44.38 % 131.060 M 374.35 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.000
Goodwill and intangible assets 3.839 B 44.74 % 2.653 B -2.43 % 2.719 B 768.76 % 312.944 M -2.11 % 319.686 M 0.000
Property plant equipment net 9.164 B 52.69 % 6.002 B 513.87 % 977.717 M 9.41 % 893.636 M 3.66 % 862.043 M 0.000
Total non current assets 13.192 B 49.35 % 8.833 B 466.93 % 1.558 B 13.03 % 1.378 B -4.87 % 1.449 B 367.19 % 310.181 M
Other current assets 71.914 M 149.39 % 28.836 M 141.03 % 11.964 M 72.33 % 6.942 M -89.92 % 68.896 M 44.50 % 47.680 M
Short term investments 0.000 -100.00 % 88.291 M 15.72 % 76.299 M 0.000 0.000 0.000
cash and cash equivalents 1.318 B 1 897.50 % 66.003 M -89.99 % 659.079 M 314.73 % 158.919 M 140.33 % 66.125 M -74.25 % 256.821 M
Cash and short term investments 1.318 B 754.48 % 154.294 M -79.02 % 735.379 M 362.74 % 158.919 M 140.33 % 66.125 M -74.25 % 256.821 M
Total current assets 1.617 B 395.52 % 326.413 M -64.06 % 908.306 M 133.44 % 389.091 M 126.88 % 171.495 M -33.22 % 256.821 M
Inventory 7.091 M 0.00 % 7.091 M 177.25 % 2.558 M 178.29 % 919.022 K -44.80 % 1.665 M 0.000
Net receivables 220.029 M 59.01 % 138.372 M -12.65 % 158.406 M -28.75 % 222.310 M 538.65 % 34.809 M 128.04 % -124.143 M
Tax assets 0.000 0.000 -100.00 % 148.834 M 39.76 % 106.490 M 0.000 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 138.426 M 96.81 % 70.335 M 144.34 % 28.785 M 227.60 % 8.787 M 24.63 % 7.050 M -19.21 % 8.727 M
Tax payables 71.679 M 176.50 % 25.924 M 348.81 % 5.776 M -72.40 % 20.931 M 1 592.73 % 1.237 M 0.000
Deferred revenue non current 0.000 100.00 % -4.115 M 99.52 % -857.593 M -6 106.44 % 14.278 M 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 90.696 M 156.69 % 35.333 M 37.85 % 25.631 M 61.36 % 15.884 M 6.53 % 14.911 M 14.58 % 13.014 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 4.456 B 81.99 % 2.449 B 61 118.87 % 4.000 M 0.00 % 4.000 M -79.98 % 19.976 M 21.44 % 16.449 M
Deferred tax liabilities non current 1.805 B 68.42 % 1.072 B 22.89 % 871.978 M 1 060.98 % 75.107 M -22.44 % 96.837 M 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 14.810 B 61.68 % 9.160 B 271.38 % 2.466 B 39.53 % 1.768 B 9.07 % 1.621 B 0.000
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Deferred income tax 0.000 -100.00 % 200.828 M 0.000 100.00 % -21.614 M 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -192.419 M -160.36 % 318.809 M 79.58 % 177.530 M 1 739.68 % -10.827 M -172.55 % 14.923 M -65.11 % 42.773 M
Accounts receivables -20.249 M -4 648.03 % 445.225 K -99.74 % 170.309 M 349.64 % -68.222 M 0.000 -100.00 % 70.550 M
Inventory 0.000 -100.00 % 41.093 K 151.69 % 16.327 K -98.03 % 829.955 K 22 733.08 % -3.667 K 99.78 % -1.661 M
Accounts payables 36.877 M -11.25 % 41.550 M 383.37 % 8.596 M 371.42 % 1.823 M 0.000 0.000
Other working capital -209.047 M -175.53 % 276.772 M 20 006.43 % -1.390 M -102.54 % 54.741 M 0.000 100.00 % -26.116 M
Other non cash items 230.269 M -47.09 % 435.204 M 240.12 % -310.603 M -212.65 % 275.730 M 2 111.45 % 12.468 M -80.63 % 64.362 M
Net cash provided by operating activities 1.493 B -24.08 % 1.967 B 91.84 % 1.025 B 259.13 % 285.472 M 4.88 % 272.176 M 32.56 % 205.319 M
Investments in property plant and equipment -1.994 B -51.54 % -1.316 B -1 762.65 % -70.653 M 17.37 % -85.509 M 79.88 % -425.073 M -3 468.17 % -11.913 M
Acquisitions net -102.396 M -373.28 % 37.470 M 132.83 % -114.128 M -6 269.20 % 1.850 M 285.00 % -1.000 M 94.34 % -17.670 M
Purchases of investments 0.000 0.000 100.00 % -76.299 M 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 1.143 B 245.66 % -784.631 M -975.08 % -72.983 M -47 972.10 % 152.455 K 404.91 % -50.000 K 99.89 % -46.181 M
Net cash used for investing activites -953.827 M 53.77 % -2.063 B -700.41 % -257.764 M -208.68 % -83.506 M 80.38 % -425.711 M -461.89 % -75.764 M
Debt repayment 1.312 B 1 466.28 % -96.001 M 77.93 % -434.903 M -689.02 % 73.835 M -14.72 % 86.576 M 686.72 % -14.756 M
Common stock issued 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
Dividends paid -531.438 M -0.71 % -527.701 M -251.80 % -150.000 M -50.00 % -100.000 M -900.00 % -10.000 M 0.000
Other financing activites -69.870 M -465.46 % -12.356 M -107.38 % 167.323 M 222.93 % -136.116 M -1 249.01 % -10.090 M 62.66 % -27.020 M
Net cash used provided by financing activities 710.335 M 211.68 % -636.058 M -52.32 % -417.580 M -157.32 % -162.281 M -344.08 % 66.486 M 259.15 % -41.776 M
Effect of forex changes on cash -35.286 M 91.68 % -424.092 M -256.65 % 270.725 M 409.60 % 53.125 M 159.23 % 20.493 M 0.000
Net change in cash 1.214 B 304.76 % -593.076 M -218.58 % 500.160 M 438.91 % 92.809 M 239.45 % -66.555 M -175.82 % 87.779 M
Cash at beginning of period 95.202 M -85.56 % 659.079 M 314.73 % 158.919 M 140.39 % 66.110 M -50.17 % 132.665 M 195.56 % 44.886 M
Cash at end of period 1.310 B 1 886.06 % 65.939 M -90.00 % 659.079 M 314.73 % 158.919 M 140.39 % 66.110 M -50.17 % 132.665 M
Operating cash flow 1.493 B -24.08 % 1.967 B 91.84 % 1.025 B 259.13 % 285.472 M 4.88 % 272.176 M 32.56 % 205.319 M
Capital expenditure -2.005 B -52.35 % -1.316 B -1 762.63 % -70.653 M 17.37 % -85.509 M 79.88 % -425.073 M -3 468.17 % -11.913 M
Free CashFlow -511.714 M -178.63 % 650.784 M -31.82 % 954.574 M 377.38 % 199.963 M 230.78 % -152.897 M -179.05 % 193.406 M
2024 2023 2022 2021 2020 2019
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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30
Revenue 605.009 M 8.80 % 556.055 M -18.50 % 682.264 M 10.48 % 617.537 M 36.74 % 451.614 M -6.89 % 485.037 M -38.39 % 787.283 M 63.74 % 480.801 M 89.43 % 253.818 M -24.71 % 337.131 M 3.87 % 324.568 M -5.87 % 344.810 M 51.31 % 227.876 M -21.43 % 290.018 M 38.74 % 209.032 M 38.32 % 151.125 M 68.81 % 89.522 M
Net income 270.539 M 102.23 % 133.779 M -41.56 % 228.931 M 50.78 % 151.828 M -20.22 % 190.310 M -8.79 % 208.654 M 214.40 % -182.388 M -152.28 % 348.888 M 45.03 % 240.567 M 2.00 % 235.841 M 0.93 % 233.663 M -18.51 % 286.748 M -16.00 % 341.374 M 87.39 % 182.171 M 133.17 % 78.128 M -0.63 % 78.627 M 1 136.03 % 6.361 M
Income before tax 291.136 M -7.64 % 315.207 M 13.71 % 277.194 M 0.09 % 276.940 M 10.14 % 251.435 M -20.84 % 317.645 M 99.50 % 159.218 M -56.33 % 364.557 M 65.51 % 220.260 M -15.62 % 261.027 M 13.08 % 230.843 M -19.41 % 286.446 M 51.69 % 188.841 M -17.62 % 229.218 M 219.25 % 71.800 M -32.83 % 106.898 M 1 258.20 % 7.871 M
Income before tax ratio 0.48 -15.11 % 0.57 39.52 % 0.41 -9.40 % 0.45 -19.45 % 0.56 -14.99 % 0.65 223.82 % 0.20 -73.33 % 0.76 -12.62 % 0.87 12.08 % 0.77 8.86 % 0.71 -14.39 % 0.83 0.25 % 0.83 4.85 % 0.79 130.10 % 0.34 -51.44 % 0.71 704.56 % 0.09
EBITDA 524.817 M 2.50 % 512.040 M 4.43 % 490.318 M 12.04 % 437.614 M 6.29 % 411.707 M -7.06 % 442.993 M -29.28 % 626.420 M 60.66 % 389.908 M 59.55 % 244.382 M -13.75 % 283.346 M 11.19 % 254.825 M -21.40 % 324.213 M 46.45 % 221.379 M -13.33 % 255.441 M 153.14 % 100.910 M -25.00 % 134.548 M 121.92 % 60.628 M
Net income ratio 0.45 85.86 % 0.24 -28.30 % 0.34 36.48 % 0.25 -41.66 % 0.42 -2.04 % 0.43 285.69 % -0.23 -131.93 % 0.73 -23.44 % 0.95 35.48 % 0.70 -2.83 % 0.72 -13.43 % 0.83 -44.49 % 1.50 138.49 % 0.63 68.06 % 0.37 -28.16 % 0.52 632.19 % 0.07
Ratio EBITDA 0.87 -5.80 % 0.92 28.13 % 0.72 1.41 % 0.71 -22.27 % 0.91 -0.18 % 0.91 14.79 % 0.80 -1.88 % 0.81 -15.77 % 0.96 14.56 % 0.84 7.05 % 0.79 -16.50 % 0.94 -3.21 % 0.97 10.30 % 0.88 82.45 % 0.48 -45.78 % 0.89 31.46 % 0.68
Gross profit ratio 0.42 -15.86 % 0.50 4.40 % 0.48 -12.85 % 0.55 22.58 % 0.45 -25.90 % 0.61 59.65 % 0.38 -49.23 % 0.75 5.20 % 0.71 -8.55 % 0.78 -7.04 % 0.84 5.60 % 0.79 0.23 % 0.79 -7.03 % 0.85 4.42 % 0.82 13.67 % 0.72 15.90 % 0.62
Weighted average shs out dil 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M
Weighted average shs out 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M
EPS diluted 0.50 100.00 % 0.25 -40.48 % 0.42 50.00 % 0.28 -20.00 % 0.35 -10.26 % 0.39 214.71 % -0.34 -152.31 % 0.65 58.54 % 0.41 -6.82 % 0.44 2.33 % 0.43 -18.87 % 0.53 -15.87 % 0.63 85.29 % 0.34 142.86 % 0.14 -6.67 % 0.15 1 171.19 % 0.01
Earnings per share 0.50 100.00 % 0.25 -40.48 % 0.42 50.00 % 0.28 -20.00 % 0.35 -10.26 % 0.39 214.71 % -0.34 -152.31 % 0.65 58.54 % 0.41 -6.82 % 0.44 2.33 % 0.43 -18.87 % 0.53 -15.87 % 0.63 85.29 % 0.34 142.86 % 0.14 -6.67 % 0.15 1 171.19 % 0.01
Gross profit 255.553 M -8.45 % 279.132 M -14.91 % 328.046 M -3.72 % 340.708 M 67.61 % 203.269 M -31.01 % 294.624 M -1.64 % 299.534 M -16.87 % 360.319 M 99.29 % 180.804 M -31.15 % 262.611 M -3.45 % 271.985 M -0.60 % 273.624 M 51.67 % 180.413 M -26.95 % 246.972 M 44.88 % 170.464 M 57.23 % 108.419 M 95.66 % 55.412 M
Income tax expense 20.597 M -88.65 % 181.427 M 275.92 % 48.263 M -61.42 % 125.112 M 104.68 % 61.125 M -43.92 % 108.991 M -68.09 % 341.606 M 2 080.11 % 15.669 M 1 754.73 % -946.932 K -103.76 % 25.186 M 993.20 % -2.820 M -832.23 % -302.472 K 99.80 % -152.533 M -424.21 % 47.047 M 843.45 % -6.328 M -122.38 % 28.271 M 1 773.14 % 1.509 M
Cost of revenue 349.456 M 26.19 % 276.923 M -21.82 % 354.218 M 27.96 % 276.829 M 11.47 % 248.344 M 30.42 % 190.413 M -60.96 % 487.750 M 304.83 % 120.481 M 65.01 % 73.014 M -2.02 % 74.519 M 41.72 % 52.582 M -26.13 % 71.187 M 49.98 % 47.464 M 10.26 % 43.046 M 11.61 % 38.568 M -9.69 % 42.706 M 25.20 % 34.110 M
General and administrative expenses 18.387 M 15.97 % 15.855 M -49.83 % 31.600 M 45.57 % 21.708 M 65.45 % 13.121 M -20.33 % 16.470 M 17.73 % 13.990 M 173.91 % 5.107 M -2.58 % 5.243 M 46.04 % 3.590 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 1.842 M 47.73 % 1.247 M 3.34 % 1.207 M 28.64 % 938.074 K 63.63 % 573.282 K -30.35 % 823.119 K -17.61 % 999.104 K 140.52 % 415.395 K -30.76 % 599.941 K 273.63 % 160.572 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses -74.914 M 20.29 % -93.979 M -734.16 % 14.819 M -47.78 % 28.380 M 16 693 748.82 % 170.000 -100.00 % 97.097 M 58 721.57 % 165.070 K 2 826.77 % 5.640 K 213.33 % 1.800 K 0.000 100.00 % -3.867 M -345.20 % 1.577 M 0.000 0.000 0.000 -100.00 % 4.700 K -99.66 % 1.365 M
Operating expenses -54.684 M 28.87 % -76.877 M -261.42 % 47.626 M -6.66 % 51.026 M 55.92 % 32.725 M -17.43 % 39.634 M -14.30 % 46.246 M 177.55 % 16.662 M 33.14 % 12.514 M 13.08 % 11.067 M -40.55 % 18.614 M 275.51 % 4.957 M -23.00 % 6.437 M -8.94 % 7.069 M -21.98 % 9.061 M 103.25 % 4.458 M -60.08 % 11.168 M
Cost and expenses 294.771 M 47.35 % 200.046 M -50.22 % 401.844 M 22.57 % 327.855 M 16.65 % 281.070 M 22.18 % 230.047 M -56.92 % 533.996 M 289.37 % 137.143 M 60.35 % 85.528 M -0.07 % 85.586 M 20.21 % 71.196 M -6.50 % 76.143 M 41.27 % 53.901 M 7.55 % 50.115 M 5.22 % 47.629 M 0.98 % 47.164 M 4.17 % 45.278 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 20.229 M 18.29 % 17.102 M -47.87 % 32.807 M 44.86 % 22.646 M -30.80 % 32.726 M 89.24 % 17.293 M -62.74 % 46.411 M 178.45 % 16.668 M 33.17 % 12.516 M 13.10 % 11.067 M -24.96 % 14.747 M 125.71 % 6.534 M 1.50 % 6.437 M -8.94 % 7.069 M -21.98 % 9.061 M 103.03 % 4.463 M -64.39 % 12.533 M
Interest income 36.672 M -69.20 % 119.073 M 109.90 % 56.729 M 105.37 % 27.623 M 54.66 % 17.861 M 409.44 % 3.506 M -93.09 % 50.773 M 25.48 % 40.463 M 2.76 % 39.375 M 44.94 % 27.166 M 126.77 % 11.980 M 48.38 % 8.074 M 80.74 % 4.467 M 380.67 % 929.340 K 86.42 % 498.515 K 0.36 % 496.727 K 220.03 % 155.214 K
Interest expense 4.356 M -86.19 % 31.540 M 10.25 % 28.607 M 127.96 % 12.549 M 45.47 % 8.627 M -2.50 % 8.848 M -36.87 % 14.016 M 87.45 % 7.477 M 9.59 % 6.823 M 42.93 % 4.774 M -61.64 % 12.445 M -36.52 % 19.605 M 34.56 % 14.569 M 55.40 % 9.375 M -19.10 % 11.589 M -1.15 % 11.724 M 4.60 % 11.208 M
Depreciation and amortization 229.325 M 34.72 % 170.223 M -6.80 % 182.652 M 23.31 % 148.124 M 2.05 % 145.150 M 29.81 % 111.821 M -66.95 % 338.388 M 1 882.38 % 17.070 M 1.60 % 16.801 M 2.51 % 16.389 M 42.05 % 11.537 M -36.48 % 18.163 M 1.08 % 17.969 M 6.65 % 16.848 M 4.27 % 16.157 M 1.45 % 15.926 M -2.79 % 16.384 M
Operating income 310.238 M -12.86 % 356.009 M 26.96 % 280.420 M -3.20 % 289.682 M 69.86 % 170.544 M -38.09 % 275.478 M 8.76 % 253.288 M -26.30 % 343.657 M 104.21 % 168.290 M -33.10 % 251.545 M -0.72 % 253.371 M -5.69 % 268.667 M 54.43 % 173.975 M -27.48 % 239.902 M 48.64 % 161.403 M 55.25 % 103.961 M 134.97 % 44.244 M
Operating income ratio 0.51 -19.91 % 0.64 55.77 % 0.41 -12.38 % 0.47 24.22 % 0.38 -33.51 % 0.57 76.53 % 0.32 -54.99 % 0.71 7.80 % 0.66 -11.14 % 0.75 -4.42 % 0.78 0.19 % 0.78 2.06 % 0.76 -7.70 % 0.83 7.13 % 0.77 12.24 % 0.69 39.19 % 0.49
Total other income expenses net -19.102 M 53.18 % -40.803 M -1 164.57 % -3.227 M 74.68 % -12.742 M -119.79 % 64.397 M 52.72 % 42.167 M 144.83 % -94.070 M -46.95 % -64.015 M -223.18 % 51.970 M 448.05 % 9.483 M 142.09 % -22.529 M -226.71 % 17.779 M 19.60 % 14.866 M 239.14 % -10.684 M 88.08 % -89.604 M -3 150.98 % 2.937 M 108.76 % -33.525 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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30
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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30
Net debt 1.446 B 12.09 % 1.290 B 32.56 % 973.138 M 42.66 % 682.143 M 43.64 % 474.884 M 7.99 % 439.766 M -37.84 % 707.466 M 1 350.78 % 48.764 M 256.87 % -31.086 M 87.01 % -239.352 M -81.18 % -132.105 M -374.87 % 48.062 M -84.31 % 306.296 M 16.34 % 263.279 M -46.19 % 489.247 M 2.19 % 478.751 M -16.99 % 576.732 M
Total investments 1.218 M -99.57 % 281.855 M 198.69 % 94.363 M -10.54 % 105.480 M -11.83 % 119.627 M 21 181.14 % 562.128 K -99.71 % 196.408 M -11.34 % 221.531 M 69.87 % 130.410 M -40.96 % 220.892 M 55.50 % 142.053 M 20.83 % 117.568 M 1.55 % 115.773 M 104.58 % 56.592 M 21.41 % 46.613 M 66.50 % 27.997 M 22.32 % 22.887 M
Total debt 2.162 B 9.38 % 1.977 B -13.74 % 2.292 B 190.85 % 787.877 M -0.89 % 794.932 M 4.44 % 761.127 M -1.60 % 773.469 M 16.44 % 664.291 M -4.57 % 696.125 M 34.58 % 517.271 M -1.84 % 526.974 M -32.40 % 779.569 M -7.52 % 842.965 M 26.59 % 665.921 M 2.74 % 648.166 M 13.49 % 571.103 M -26.43 % 776.287 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 -100.00 % 362.872 M 8.93 % 333.113 M 0.000 -100.00 % 99.853 M 10.78 % 90.140 M 0.00 % 90.140 M -0.97 % 91.019 M 122.18 % 40.967 M -3.32 % 42.372 M 0.00 % 42.372 M 0.00 % 42.372 M 64.26 % 25.795 M -1.77 % 26.258 M 0.00 % 26.258 M
Retained earnings 6.883 B 3.85 % 6.628 B 21.39 % 5.460 B 1.63 % 5.373 B 12.09 % 4.793 B -1.41 % 4.862 B 20.22 % 4.044 B 126.41 % 1.786 B 23.83 % 1.442 B 18.11 % 1.221 B -6.81 % 1.310 B 21.70 % 1.077 B 36.29 % 790.068 M 76.08 % 448.694 M 3.60 % 433.100 M 22.01 % 354.972 M 28.45 % 276.345 M
Common stock 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.00 % 540.000 M 0.97 % 534.791 M 0.00 % 534.791 M 0.00 % 534.791 M 0.00 % 534.791 M 0.00 % 534.791 M 0.00 % 534.791 M 0.00 % 534.791 M 0.00 % 534.791 M 0.00 % 534.791 M
Total equity 12.256 B 5.27 % 11.642 B 11.34 % 10.457 B 8.24 % 9.660 B 10.66 % 8.730 B 5.17 % 8.301 B 18.03 % 7.033 B 190.58 % 2.420 B 16.84 % 2.071 B 11.90 % 1.851 B -2.07 % 1.890 B 14.01 % 1.658 B 20.91 % 1.371 B 33.15 % 1.030 B 3.22 % 997.687 M 8.44 % 920.022 M 9.34 % 841.395 M
Other non current liabilities 14.430 M 10.44 % 13.066 M 10.81 % 11.792 M 7.10 % 11.010 M 2.62 % 10.729 M 8.90 % 9.852 M 6.24 % 9.273 M -17.93 % 11.298 M 1.08 % 11.177 M 7.79 % 10.370 M 101.19 % -871.182 M -10 768.56 % 8.166 M 1.81 % 8.020 M 17.65 % 6.817 M -11.80 % 7.729 M 649.88 % 1.031 M -6.45 % 1.102 M
Long term debt 1.871 B 3.52 % 1.807 B 4.51 % 1.729 B 162.65 % 658.453 M -1.01 % 665.189 M 3.21 % 644.472 M -1.66 % 655.360 M 15.74 % 566.214 M -5.09 % 596.558 M 33.73 % 446.090 M -4.68 % 468.012 M 11.88 % 418.330 M -2.53 % 429.167 M 6.23 % 404.014 M 1.25 % 399.016 M -14.70 % 467.779 M -3.85 % 486.524 M
Total non current liabilities 4.125 B 4.70 % 3.940 B 11.11 % 3.546 B 54.02 % 2.302 B 9.08 % 2.111 B 7.56 % 1.962 B 13.02 % 1.736 B 200.63 % 577.513 M -4.97 % 607.735 M 33.14 % 456.460 M -2.63 % 468.808 M 9.92 % 426.496 M -2.45 % 437.187 M -10.62 % 489.149 M 1.51 % 481.852 M -15.66 % 571.346 M -2.53 % 586.184 M
Other current liabilities 397.885 M 687.28 % 50.539 M 45.71 % 34.685 M -31.94 % 50.963 M -89.10 % 467.360 M 1 158.02 % 37.150 M -78.92 % 176.196 M 391.99 % 35.813 M 160.33 % 13.757 M -95.21 % 287.055 M 822.06 % -39.755 M -559.64 % 8.649 M 3.06 % 8.392 M -94.68 % 157.890 M 1 620.07 % 9.179 M -85.03 % 61.310 M -0.47 % 61.598 M
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 477.612 M 0.000 -100.00 % 25.924 M -57.73 % 61.332 M 313.43 % 14.835 M -59.71 % 36.818 M 537.42 % 5.776 M -84.10 % 36.318 M 56.40 % 23.221 M -44.91 % 42.149 M 101.37 % 20.931 M 5.74 % 19.794 M 0.000
Short term debt 291.020 M 71.95 % 169.243 M -69.89 % 562.140 M 334.34 % 129.424 M -0.02 % 129.445 M 10.96 % 116.654 M -1.23 % 118.109 M 20.43 % 98.076 M -1.50 % 99.567 M 39.88 % 71.181 M -36.73 % 112.506 M -68.86 % 361.238 M -12.70 % 413.798 M 57.99 % 261.906 M 5.12 % 249.150 M 141.13 % 103.324 M -64.34 % 289.763 M
Total current liabilities 759.747 M 135.91 % 322.051 M -60.09 % 806.930 M 120.00 % 366.783 M -48.56 % 713.069 M 189.38 % 246.411 M -36.91 % 390.564 M 66.49 % 234.587 M 55.89 % 150.487 M -63.78 % 415.446 M 287.14 % 107.313 M -74.88 % 427.267 M -5.98 % 454.449 M -3.50 % 470.947 M 63.50 % 288.047 M 48.49 % 193.988 M -45.85 % 358.218 M
Total liabilities 4.885 B 14.61 % 4.262 B -2.09 % 4.353 B 63.09 % 2.669 B -5.48 % 2.824 B 27.85 % 2.209 B 3.85 % 2.127 B 161.88 % 812.100 M 7.11 % 758.222 M -13.04 % 871.905 M 51.34 % 576.121 M -32.52 % 853.763 M -4.25 % 891.636 M -7.13 % 960.096 M 24.70 % 769.899 M 0.60 % 765.334 M -18.96 % 944.402 M
Other non current assets 170.990 M 150.73 % 68.196 M -27.66 % 94.274 M 18.73 % 79.399 M 102.64 % -3.002 B -1 161.17 % 282.930 M 301.38 % 70.489 M 183.10 % 24.899 M -2.25 % 25.472 M 7.07 % 23.790 M -92.96 % 338.118 M 1.59 % 332.829 M 4.44 % 318.683 M 5.60 % 301.797 M -0.77 % 304.127 M -0.55 % 305.816 M -3.00 % 315.274 M
Long term investments 0.000 -100.00 % 100.723 M 6.74 % 94.363 M -10.54 % 105.480 M 0.45 % 105.011 M 377.30 % -37.869 M -135.03 % 108.117 M 18.46 % 91.269 M -30.01 % 130.410 M 93.03 % 67.558 M 2.74 % 65.754 M 25.13 % 52.549 M -7.52 % 56.826 M 0.41 % 56.592 M 21.41 % 46.613 M 66.50 % 27.997 M 22.32 % 22.887 M
Intangible assets 4.669 B 9.23 % 4.274 B 17.10 % 3.650 B 6.57 % 3.425 B 10.44 % 3.101 B 7.65 % 2.881 B 14.26 % 2.522 B 717.49 % 308.449 M -0.68 % 310.552 M -0.35 % 311.635 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 220.774 M 6.01 % 208.265 M 10.06 % 189.223 M 6.27 % 178.059 M 8.92 % 163.478 M 8.40 % 150.803 M 15.06 % 131.060 M 374.35 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M
Goodwill and intangible assets 4.889 B 9.08 % 4.482 B 16.75 % 3.839 B 6.56 % 3.603 B 10.36 % 3.265 B 7.68 % 3.032 B 14.30 % 2.653 B 689.28 % 336.078 M -0.62 % 338.182 M -0.32 % 339.265 M 1 127.90 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M 0.00 % 27.630 M
Property plant equipment net 10.802 B 6.54 % 10.139 B 10.63 % 9.164 B 11.28 % 8.235 B 9.46 % 7.524 B 12.03 % 6.716 B 11.90 % 6.002 B 277.65 % 1.589 B 20.25 % 1.322 B 23.10 % 1.074 B 9.82 % 977.717 M 12.76 % 867.057 M -0.04 % 867.388 M -1.47 % 880.328 M -1.49 % 893.636 M 0.21 % 891.758 M -0.70 % 898.067 M
Total non current assets 15.862 B 7.25 % 14.790 B 12.11 % 13.192 B 9.72 % 12.023 B 9.38 % 10.993 B 10.00 % 9.993 B 13.13 % 8.833 B 289.86 % 2.266 B 13.87 % 1.990 B 19.84 % 1.660 B 6.56 % 1.558 B 9.88 % 1.418 B 3.67 % 1.368 B -0.37 % 1.373 B -0.41 % 1.378 B -4.58 % 1.445 B -2.51 % 1.482 B
Other current assets 12.408 M -20.25 % 15.558 M -78.37 % 71.914 M 44.34 % 49.822 M 480.90 % 8.577 M -63.02 % 23.191 M -19.58 % 28.836 M -4.47 % 30.185 M 319.55 % 7.195 M -95.26 % 151.888 M 1 169.56 % 11.964 M -87.81 % 98.127 M -67.15 % 298.684 M 3 914.36 % 7.440 M 7.17 % 6.942 M -6.16 % 7.399 M 131.84 % 3.191 M
Short term investments 228.877 M 26.36 % 181.132 M 0.000 0.000 -100.00 % 14.616 M -61.97 % 38.431 M -56.47 % 88.291 M -32.22 % 130.261 M 0.000 -100.00 % 153.334 M 100.96 % 76.299 M 17.35 % 65.019 M 10.30 % 58.947 M 0.000 0.000 0.000 0.000
cash and cash equivalents 716.040 M 4.28 % 686.647 M -47.92 % 1.318 B 1 146.90 % 105.734 M -66.96 % 320.048 M -0.41 % 321.361 M 386.89 % 66.003 M -89.28 % 615.526 M -15.36 % 727.211 M -3.89 % 756.622 M 14.80 % 659.079 M -9.90 % 731.507 M 36.31 % 536.668 M 33.29 % 402.642 M 153.36 % 158.919 M 72.08 % 92.352 M -53.72 % 199.555 M
Cash and short term investments 944.917 M 8.89 % 867.779 M -34.18 % 1.318 B 1 146.90 % 105.734 M -68.41 % 334.664 M -6.98 % 359.792 M 133.19 % 154.294 M -79.31 % 745.788 M 2.55 % 727.211 M -20.08 % 909.956 M 23.74 % 735.379 M -7.68 % 796.525 M 33.73 % 595.616 M 47.93 % 402.642 M 153.36 % 158.919 M 72.08 % 92.352 M -53.72 % 199.555 M
Total current assets 1.278 B 14.72 % 1.114 B -31.12 % 1.617 B 428.62 % 305.975 M -45.45 % 560.858 M 8.58 % 516.519 M 58.24 % 326.413 M -66.23 % 966.668 M 15.09 % 839.887 M -20.96 % 1.063 B 16.99 % 908.306 M -16.96 % 1.094 B 22.20 % 895.118 M 45.05 % 617.118 M 58.61 % 389.091 M 61.68 % 240.652 M -20.81 % 303.898 M
Inventory 6.234 M -20.12 % 7.804 M 10.06 % 7.091 M 6.27 % 6.672 M -43.21 % 11.749 M 107.90 % 5.651 M -15.02 % 6.650 M 160.02 % 2.558 M 0.00 % 2.558 M 0.00 % 2.558 M 0.00 % 2.558 M -96.93 % 83.318 M 26.15 % 66.047 M 1 910.59 % 3.285 M 257.44 % 919.022 K 9.12 % 842.221 K -44.92 % 1.529 M
Net receivables 314.621 M 41.07 % 223.024 M 1.36 % 220.029 M 53.07 % 143.746 M -30.18 % 205.869 M 60.98 % 127.885 M -6.40 % 136.633 M -27.38 % 188.138 M 82.79 % 102.925 M 6 019.02 % -1.739 M -101.10 % 158.406 M -20.14 % 198.354 M 404.09 % -65.228 M -132.01 % 203.751 M -8.35 % 222.310 M 58.72 % 140.060 M 40.59 % 99.622 M
Tax assets 0.000 0.000 0.000 0.000 -100.00 % 3.101 B 0.000 0.000 -100.00 % 224.187 M 28.86 % 173.977 M 11.51 % 156.016 M 4.83 % 148.834 M 7.97 % 137.853 M 41.79 % 97.223 M -8.70 % 106.490 M 0.00 % 106.490 M -44.39 % 191.504 M -12.17 % 218.042 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 42.122 M 22.98 % 34.250 M -75.26 % 138.426 M 2.23 % 135.413 M 79.00 % 75.652 M 119.63 % 34.446 M -51.03 % 70.335 M 78.67 % 39.366 M 76.31 % 22.328 M 9.49 % 20.392 M -29.16 % 28.785 M 36.67 % 21.061 M 133.02 % 9.038 M 0.40 % 9.003 M 2.46 % 8.787 M -8.08 % 9.559 M 39.41 % 6.857 M
Tax payables 28.721 M -57.78 % 68.019 M -5.11 % 71.679 M 40.60 % 50.983 M 25.54 % 40.612 M -30.17 % 58.160 M 124.35 % 25.924 M -57.73 % 61.332 M 313.43 % 14.835 M -59.71 % 36.818 M 537.42 % 5.776 M -84.10 % 36.318 M 56.40 % 23.221 M -44.91 % 42.149 M 101.37 % 20.931 M 5.74 % 19.794 M 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 -100.00 % 51.886 M 0.000 -100.00 % 34.037 M 0.000 0.000 0.000 100.00 % -857.593 M 0.000 0.000 -100.00 % 14.875 M 4.18 % 14.278 M 5.27 % 13.563 M -2.95 % 13.975 M
Minority interest 0.000 0.000 0.000 0.000 0.000 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 lease obligations 137.769 M 36.98 % 100.578 M 10.90 % 90.696 M 62.84 % 55.696 M 0.63 % 55.350 M 49.42 % 37.044 M 6.04 % 34.935 M 142.46 % 14.409 M -8.49 % 15.745 M -2.88 % 16.212 M -36.75 % 25.631 M 67.07 % 15.341 M -6.14 % 16.344 M -0.98 % 16.505 M 3.91 % 15.884 M 5.34 % 15.079 M -3.73 % 15.664 M
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 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 4.832 B 8.01 % 4.474 B 0.39 % 4.456 B 31.66 % 3.385 B -0.34 % 3.397 B 17.16 % 2.899 B 23.42 % 2.349 B 58 622.53 % 4.000 M 0.00 % 4.000 M 0.00 % 4.000 M 0.00 % 4.000 M 0.00 % 4.000 M 0.00 % 4.000 M 0.00 % 4.000 M 0.00 % 4.000 M 0.00 % 4.000 M 0.00 % 4.000 M
Deferred tax liabilities non current 2.240 B 5.67 % 2.120 B 17.44 % 1.805 B 10.54 % 1.633 B 13.81 % 1.435 B 9.69 % 1.308 B 22.05 % 1.072 B 0.000 0.000 0.000 -100.00 % 871.978 M 0.000 0.000 -100.00 % 78.317 M 4.27 % 75.107 M -26.75 % 102.537 M 4.04 % 98.558 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 0.000 0.000 0.000 0.000 0.000
Total assets 17.140 B 7.77 % 15.904 B 7.39 % 14.810 B 20.12 % 12.329 B 6.72 % 11.553 B 9.93 % 10.510 B 14.74 % 9.160 B 183.37 % 3.232 B 14.23 % 2.830 B 3.92 % 2.723 B 10.41 % 2.466 B -1.81 % 2.512 B 11.00 % 2.263 B 13.71 % 1.990 B 12.58 % 1.768 B 4.88 % 1.685 B -5.62 % 1.786 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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30
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 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30
Deferred income tax 0.000 0.000 0.000 -100.00 % 78.879 M 240.53 % 23.164 M 0.000 -100.00 % 275.961 M 649.60 % -50.211 M -183.03 % -17.741 M -147.00 % -7.182 M -103.37 % 212.960 M 624.15 % -40.630 M 76.42 % -172.330 M 0.000 100.00 % -27.314 M -786.50 % 3.979 M 137.95 % 1.672 M
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 0.000 0.000 0.000 0.000 0.000
Change in working capital -74.601 M -1.33 % -73.622 M 0.52 % -74.004 M -176.35 % 96.922 M 326.40 % -42.811 M 75.14 % -172.217 M -154.22 % 317.629 M 570.27 % -67.542 M -283.06 % 36.897 M 15.94 % 31.825 M -81.65 % 173.437 M 293.09 % 44.122 M 180.14 % -55.057 M -466.35 % 15.028 M 603.61 % -2.984 M 78.92 % -14.153 M 62.55 % -37.788 M
Accounts receivables -77.051 M -502.44 % 19.146 M 129.69 % -64.495 M -183.20 % 77.517 M 219.99 % -64.602 M 0.000 -100.00 % 35.130 M 139.76 % -88.359 M -337.69 % 37.174 M 127.17 % 16.364 M -58.92 % 39.833 M -78.77 % 187.591 M 706.48 % -30.931 M -18.13 % -26.184 M -27.98 % -20.459 M 38.10 % -33.051 M -149.79 % -13.231 M
Inventory 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 28.462 K 585.53 % -5.862 K -364.41 % 2.217 K -39.18 % 3.645 K 0.000 0.000 0.000 -100.00 % 16.327 K 0.000 -100.00 % 666.685 K 0.000
Accounts payables 0.000 0.000 100.00 % -2.978 M -105.73 % 51.936 M 50.96 % 34.404 M 0.000 -100.00 % 19.654 M 15.35 % 17.038 M 780.15 % 1.936 M -33.76 % 2.922 M 181.37 % -3.592 M -129.87 % 12.023 M 4 129.76 % -298.352 K -164.45 % 462.887 K 160.82 % -761.137 K -160.09 % 1.267 M 103.41 % -37.135 M
Other working capital 2.450 M 102.64 % -92.768 M -1 320.60 % -6.530 M 79.93 % -32.531 M -154.80 % -12.767 M 0.000 -100.00 % 259.597 M 6 769.93 % 3.779 M 270.74 % -2.213 M -117.65 % 12.539 M -90.86 % 137.196 M 188.23 % -155.492 M -552.58 % -23.827 M -158.50 % 40.733 M 123.36 % 18.236 M 7.49 % 16.965 M 34.87 % 12.578 M
Other non cash items -170.370 M -209.76 % 155.217 M -18.31 % 190.002 M 222.71 % 58.877 M 124.25 % -242.836 M -292.93 % -61.802 M -106.50 % 950.858 M 364.51 % 204.700 M 706.14 % -33.771 M -169.51 % 48.586 M 122.00 % -220.890 M -9.85 % -201.084 M -1 113.86 % 19.834 M -78.32 % 91.477 M 42.65 % 64.126 M -5.13 % 67.594 M -35.59 % 104.950 M
Net cash provided by operating activities 262.929 M -31.81 % 385.597 M -26.91 % 527.581 M -1.32 % 534.630 M 160.20 % 205.471 M 0.69 % 204.062 M -81.08 % 1.078 B 210.41 % 347.443 M 51.79 % 228.901 M -26.63 % 311.967 M -26.40 % 423.874 M 56.64 % 270.607 M 219.78 % 84.623 M -65.62 % 246.123 M 230.02 % 74.578 M -16.21 % 89.002 M 953.87 % 8.445 M
Investments in property plant and equipment -259.800 M 8.29 % -283.274 M 67.29 % -865.944 M -311.09 % -210.647 M -54.73 % -136.137 M 82.81 % -792.150 M 3.23 % -818.623 M -170.34 % -302.812 M -99.97 % -151.431 M -250.98 % -43.145 M 11.13 % -48.546 M -198.54 % -16.261 M -298.95 % -4.076 M -130.38 % -1.769 M 87.28 % -13.914 M -83.28 % -7.592 M -130.96 % -3.287 M
Acquisitions net 0.000 100.00 % -250.736 M -365.72 % 94.360 M 236.20 % -69.283 M 0.000 0.000 -100.00 % 91.403 M 170.17 % -130.255 M -184.95 % 153.334 M 299.10 % -77.012 M -0.71 % -76.470 M -102.14 % -37.830 M -22 093.83 % 172.003 K 0.000 -100.00 % 1.221 M 0.000 -100.00 % 628.875 K
Purchases of investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -77.035 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 -100.00 % 24.439 M -24.46 % 32.354 M -48.77 % 63.160 M 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 -112.153 M -64.41 % -68.213 M -478.83 % 18.006 M -82.07 % 100.430 M 187.34 % -114.983 M 0.000 100.00 % -625.496 M -3 069.27 % 21.066 M 118.49 % -113.946 M -71.98 % -66.255 M 9.22 % -72.983 M -15 529.54 % 473.011 K 187.96 % -537.737 K -930.79 % 64.726 K 108.24 % -785.590 K -111.08 % 7.087 M 214.84 % -6.171 M
Net cash used for investing activites -371.953 M 38.24 % -602.223 M 20.08 % -753.578 M -385.99 % -155.062 M 27.00 % -212.399 M -288.25 % 112.828 M 108.34 % -1.353 B -228.33 % -412.002 M -267.72 % -112.043 M 39.90 % -186.412 M 5.85 % -198.000 M -269.28 % -53.618 M -1 107.14 % -4.442 M -160.59 % -1.705 M 87.35 % -13.477 M -2 569.27 % -504.901 K 94.28 % -8.829 M
Debt repayment 0.000 100.00 % -516.479 M -135.51 % 1.454 B 2 056.61 % -74.336 M 0.000 100.00 % -68.483 M -319.09 % -16.341 M 2.92 % -16.833 M -676.93 % -2.167 M 93.98 % -36.002 M 88.67 % -317.729 M -429.28 % -60.031 M -144.07 % 136.231 M 707.84 % -22.412 M -125.39 % 88.255 M 145.32 % -194.751 M -201.01 % 192.808 M
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 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 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 100.00 % -31.355 M 93.73 % -500.082 M 0.000 0.000 100.00 % -252.701 M -11.17 % -227.307 M 17.34 % -275.000 M 40.65 % -463.362 M 0.000 0.000 100.00 % -150.000 M 0.000 0.000 0.000 0.000
Other financing activites -40.950 M -5.55 % -38.796 M -617.75 % -5.405 M 13.49 % -6.248 M 57.63 % -14.748 M 43.51 % -26.104 M -433.33 % 7.831 M -96.05 % 198.358 M 22 700.06 % 869.991 K -99.81 % 462.935 M 79 731.27 % -581.348 K 67.68 % -1.799 M 98.81 % -150.989 M -55 731.37 % -270.437 K 99.80 % -132.895 M -7 524.79 % -1.743 M -57.49 % -1.107 M
Net cash used provided by financing activities -40.950 M 92.63 % -555.275 M -139.17 % 1.418 B 344.15 % -580.666 M -3 837.37 % -14.748 M 84.41 % -94.587 M 64.33 % -265.195 M -479.26 % -45.781 M 83.43 % -276.297 M -658.45 % -36.429 M 88.56 % -318.310 M -414.82 % -61.829 M -318.97 % -14.758 M 34.94 % -22.683 M 49.19 % -44.639 M 77.28 % -196.494 M -202.50 % 191.702 M
Effect of forex changes on cash 70.308 M 446.90 % 12.856 M -38.69 % 20.967 M 270.26 % -12.314 M -250.80 % 8.166 M -50.80 % 16.598 M -89.38 % 156.217 M 524.33 % 25.021 M -80.37 % 127.469 M 1 390.60 % 8.552 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 29.841 M 103.95 % -755.616 M -162.76 % 1.204 B 661.78 % -214.314 M -9 906.60 % -2.142 M -100.87 % 245.268 M 144.63 % -549.524 M -392.03 % -111.684 M -279.73 % -29.412 M -130.15 % 97.543 M 234.68 % -72.428 M -137.17 % 194.839 M 45.37 % 134.026 M -45.01 % 243.723 M 266.13 % 66.568 M 162.09 % -107.204 M -156.03 % 191.318 M
Cash at beginning of period 685.752 M -52.42 % 1.441 B 1 264.69 % 105.619 M -67.00 % 320.048 M -0.34 % 321.139 M 323.27 % 75.872 M -87.67 % 615.526 M -15.36 % 727.211 M -3.89 % 756.622 M 14.80 % 659.079 M -9.90 % 731.507 M 36.31 % 536.668 M 33.29 % 402.642 M 153.36 % 158.919 M 72.08 % 92.352 M -53.72 % 199.555 M 2 322.50 % 8.238 M
Cash at end of period 715.593 M 4.35 % 685.752 M -47.64 % 1.310 B 1 138.56 % 105.734 M -66.85 % 318.998 M -0.67 % 321.139 M 386.55 % 66.003 M -89.28 % 615.526 M -15.36 % 727.211 M -3.89 % 756.622 M 14.80 % 659.079 M -9.90 % 731.507 M 36.31 % 536.668 M 33.29 % 402.642 M 153.36 % 158.919 M 72.08 % 92.352 M -53.72 % 199.555 M
Operating cash flow 262.929 M -31.81 % 385.597 M -29.24 % 544.946 M 1.93 % 534.630 M 160.20 % 205.471 M 0.69 % 204.062 M -81.08 % 1.078 B 210.41 % 347.443 M 51.79 % 228.901 M -26.63 % 311.967 M -26.40 % 423.874 M 56.64 % 270.607 M 219.78 % 84.623 M -65.62 % 246.123 M 230.02 % 74.578 M -16.21 % 89.002 M 953.87 % 8.445 M
Capital expenditure -642.007 M -126.64 % -283.274 M 67.29 % -865.944 M -315.76 % -208.282 M -52.99 % -136.137 M 82.81 % -792.150 M 3.23 % -818.623 M -170.34 % -302.812 M -99.97 % -151.431 M -250.98 % -43.145 M 11.13 % -48.546 M -198.54 % -16.261 M -298.95 % -4.076 M -130.38 % -1.769 M 87.28 % -13.914 M -83.28 % -7.592 M -130.96 % -3.287 M
Free CashFlow -379.078 M -470.47 % 102.324 M 131.88 % -320.998 M -198.36 % 326.348 M 370.69 % 69.334 M 111.79 % -588.088 M -326.31 % 259.861 M 482.25 % 44.631 M -42.39 % 77.470 M -71.18 % 268.823 M -28.38 % 375.328 M 47.57 % 254.346 M 215.77 % 80.547 M -67.04 % 244.354 M 302.80 % 60.663 M -25.48 % 81.410 M 1 478.29 % 5.158 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022 2021 2021 2021
Date Form 10K
2024
2023
2022
2021
2020
2019