OYAKC.IS

OYAK Çimento Fabrikalari A.S. OYAKC.IS

Finances

2024 2023 2022 2021 2020 2019
Revenue 44.431 B 44.73 % 30.700 B 16.67 % 26.313 B 462.12 % 4.681 B 59.64 % 2.932 B 34.21 % 2.185 B
Net income 7.167 B -11.82 % 8.128 B -7.88 % 8.823 B 1 116.68 % 725.165 M 102.30 % 358.453 M 215.49 % 113.617 M
Income before tax 11.137 B 14.16 % 9.756 B 51.61 % 6.435 B 602.75 % 915.645 M 141.95 % 378.442 M 177.01 % 136.615 M
Income before tax ratio 0.25 -21.12 % 0.32 29.94 % 0.24 25.02 % 0.20 51.56 % 0.13 106.40 % 0.06
EBITDA 14.102 B 12.33 % 12.554 B 45.41 % 8.633 B 657.33 % 1.140 B 85.84 % 613.411 M 37.79 % 445.170 M
Net income ratio 0.16 -39.07 % 0.26 -21.04 % 0.34 116.45 % 0.15 26.73 % 0.12 135.07 % 0.05
Ratio EBITDA 0.32 -22.38 % 0.41 24.63 % 0.33 34.73 % 0.24 16.41 % 0.21 2.67 % 0.20
Gross profit ratio 0.28 -5.89 % 0.30 23.11 % 0.25 0.45 % 0.24 23.89 % 0.20 35.41 % 0.15
Weighted average shs out dil 4.855 B 289.44 % 1.247 B 0.00 % 1.247 B 7.48 % 1.160 B 0.00 % 1.160 B 0.00 % 1.160 B
Weighted average shs out 4.855 B 289.44 % 1.247 B 0.00 % 1.247 B 7.48 % 1.160 B 0.00 % 1.160 B 0.00 % 1.160 B
EPS diluted 1.47 -77.45 % 6.52 -14.32 % 7.61 1 107.94 % 0.63 103.23 % 0.31 121.43 % 0.14
Earnings per share 1.47 -77.45 % 6.52 -14.32 % 7.61 1 107.94 % 0.63 103.23 % 0.31 121.43 % 0.14
Gross profit 12.632 B 36.21 % 9.274 B 43.63 % 6.457 B 464.66 % 1.143 B 97.77 % 578.185 M 81.74 % 318.140 M
Income tax expense 3.969 B 130.05 % 1.725 B 170.48 % -2.448 B -1 385.20 % 190.480 M 852.92 % 19.989 M -13.08 % 22.998 M
Cost of revenue 31.799 B 48.41 % 21.426 B 7.91 % 19.856 B 461.30 % 3.537 B 50.27 % 2.354 B 26.11 % 1.867 B
General and administrative expenses 829.346 M 24.10 % 668.302 M 46.88 % 454.992 M 252.76 % 128.979 M -0.61 % 129.766 M 0.000
Selling and marketing expenses 61.272 M 34.87 % 45.431 M 40.57 % 32.319 M 379.92 % 6.734 M -4.32 % 7.038 M 0.000
Other expenses 706.612 M -28.31 % 985.621 M 14 450.25 % 6.774 M 47.21 % 4.602 M 198.71 % 1.540 M -93.30 % 22.997 M
Operating expenses 1.737 B 11.08 % 1.564 B 427.62 % 296.417 M -0.20 % 297.023 M 30.34 % 227.885 M 26.51 % 180.127 M
Cost and expenses 33.536 B 45.87 % 22.990 B 14.08 % 20.152 B 425.55 % 3.835 B 48.51 % 2.582 B 26.15 % 2.047 B
Research and development expenses 140.053 M 110.61 % 66.499 M 59.08 % 41.801 M 337.05 % 9.564 M 16.38 % 8.218 M -0.95 % 8.297 M
Selling general and administrative expenses 890.619 M 74.01 % 511.822 M 5.03 % 487.311 M 259.07 % 135.714 M -0.80 % 136.804 M -29.78 % 194.827 M
Interest income 2.456 B 110.71 % 1.165 B 577.98 % 171.897 M 288.43 % 44.254 M 39.30 % 31.768 M -63.35 % 86.687 M
Interest expense 472.867 M -77.66 % 2.117 B 138.79 % 886.435 M 631.88 % 121.118 M -5.40 % 128.026 M -18.12 % 156.359 M
Depreciation and amortization 2.624 B 98.18 % 1.324 B 0.92 % 1.312 B 573.74 % 194.762 M 18.32 % 164.603 M 8.15 % 152.197 M
Operating income 10.895 B 41.30 % 7.710 B 34.79 % 5.720 B 577.86 % 843.847 M 119.13 % 385.090 M 179.03 % 138.012 M
Operating income ratio 0.25 -2.36 % 0.25 15.53 % 0.22 20.59 % 0.18 37.27 % 0.13 107.90 % 0.06
Total other income expenses net 241.981 M -88.17 % 2.045 B 186.23 % 714.629 M 895.33 % 71.798 M 1 180.09 % -6.647 M 74.16 % -25.726 M
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Net debt -6.130 B -69.72 % -3.612 B -1 677.61 % -203.177 M -111.33 % 1.793 B 2 198.30 % 78.026 M 125.85 % -301.886 M
Total investments 2.386 B 14 535.89 % 16.301 M 44.38 % 11.290 M 0.00 % 11.290 M -86.83 % 85.755 M 25 001 273.47 % 343.000
Total debt 222.442 M -86.82 % 1.688 B -43.48 % 2.987 B 7.29 % 2.784 B 428.39 % 526.858 M 0.000
Accumulated other comprehensive income loss 0.000 -100.00 % 3.907 B 0.000 0.000 0.000 0.000
Retained earnings 27.777 B 90.21 % 14.603 B 32.89 % 10.989 B 407.37 % 2.166 B 114.98 % 1.007 B 0.000
Common stock 4.862 B 290.00 % 1.247 B 7.48 % 1.160 B 0.00 % 1.160 B 0.00 % 1.160 B 0.000
Total equity 45.621 B 71.08 % 26.666 B 43.39 % 18.597 B 84.76 % 10.066 B 341.07 % 2.282 B 0.000
Other non current liabilities 1.113 B -41.68 % 1.908 B -77.45 % 8.460 B -14.10 % 9.849 B 8 317.61 % 117.009 M 128.46 % -411.171 M
Long term debt 111.324 M -18.41 % 136.450 M -27.58 % 188.407 M -78.44 % 873.689 M 4 485.08 % 19.055 M -95.35 % 410.085 M
Total non current liabilities 1.224 B -40.13 % 2.045 B -76.37 % 8.652 B -28.37 % 12.078 B 8 761.44 % 136.304 M 15 170.35 % 892.603 K
Other current liabilities 2.736 B 56.34 % 1.750 B -2.01 % 1.786 B 151.63 % 709.829 M 77.87 % 399.068 M 163.95 % -624.057 M
Deferred revenue 0.000 -100.00 % 16.249 M -99.31 % 2.339 B 157.30 % 909.152 M 111.01 % 430.861 M 0.000
Short term debt 111.117 M -92.84 % 1.552 B -44.55 % 2.799 B 46.50 % 1.910 B 276.17 % 507.803 M 77.35 % 286.334 M
Total current liabilities 9.591 B 43.89 % 6.665 B -21.68 % 8.511 B 46.92 % 5.793 B 272.68 % 1.554 B 0.000
Total liabilities 10.815 B 24.17 % 8.710 B -49.25 % 17.162 B -3.97 % 17.871 B 957.09 % 1.691 B 189 298.35 % 892.603 K
Other non current assets 5.574 M -99.27 % 760.281 M -19.15 % 940.377 M 12 824.63 % 7.276 M 1 336.95 % 506.339 K 0.000
Long term investments 309.766 M 159.60 % -519.744 M 19.55 % -646.021 M -51.47 % -426.508 M -1 171.78 % 39.794 M 0.000
Intangible assets 1.801 B 96.69 % 915.669 M 65.70 % 552.618 M -6.57 % 591.481 M 660.69 % 77.756 M 0.000
GoodWill 4.491 B 0.00 % 4.491 B 44.38 % 3.110 B 0.00 % 3.110 B 43 936.31 % 7.063 M 0.000
Goodwill and intangible assets 6.292 B 72.59 % 3.645 B -0.48 % 3.663 B -1.05 % 3.702 B 4 264.28 % 84.819 M 0.000
Property plant equipment net 25.844 B 78.62 % 14.468 B 4.02 % 13.910 B 1.32 % 13.728 B 642.01 % 1.850 B 0.000
Total non current assets 33.792 B 64.29 % 20.569 B 1.34 % 20.297 B 14.75 % 17.688 B 757.31 % 2.063 B 0.000
Other current assets 735.320 M -84.44 % 4.726 B -39.82 % 7.854 B 285.95 % 2.035 B 11 412.53 % 17.677 M 173.59 % 6.461 M
Short term investments 2.076 B 287.28 % 536.045 M -18.45 % 657.311 M 50.14 % 437.798 M 410.52 % 85.755 M 0.000
cash and cash equivalents 6.352 B 19.86 % 5.300 B 66.14 % 3.190 B 222.03 % 990.615 M 120.71 % 448.832 M 48.68 % 301.886 M
Cash and short term investments 8.428 B 44.42 % 5.836 B 51.69 % 3.847 B 169.35 % 1.428 B 167.20 % 534.587 M 77.08 % 301.886 M
Total current assets 22.644 B 52.93 % 14.807 B -4.24 % 15.463 B 50.88 % 10.249 B 436.72 % 1.909 B 532.52 % 301.886 M
Inventory 6.411 B 56.69 % 4.092 B 8.79 % 3.761 B 34.38 % 2.799 B 694.15 % 352.430 M 0.000
Net receivables 7.069 B 4 516.80 % 153.120 M -97.02 % 5.146 B 29.09 % 3.986 B 321.17 % 946.479 M 33.98 % 706.430 M
Tax assets 1.341 B -39.43 % 2.215 B -8.86 % 2.430 B 258.82 % 677.288 M 670.02 % 87.957 M 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 6.067 B 88.03 % 3.227 B -3.15 % 3.332 B 13.67 % 2.931 B 383.20 % 606.589 M 79.61 % 337.723 M
Tax payables 676.631 M 461.55 % 120.494 M -79.40 % 584.798 M 142.20 % 241.449 M 491.61 % 40.812 M 0.000
Deferred revenue non current 0.000 0.000 -100.00 % 2.924 M -77.25 % 12.854 M 5 260.85 % 239.771 K 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 144.040 M 47.23 % 97.834 M 1.18 % 96.696 M 11.77 % 86.517 M 287.87 % 22.305 M -13.44 % 25.768 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 12.983 B 87.90 % 6.909 B -36.23 % 10.835 B 42.92 % 7.581 B 5 815.23 % 128.167 M -5.13 % 135.102 M
Deferred tax liabilities non current 0.000 0.000 0.000 -100.00 % 1.343 B 0.000 -100.00 % 892.603 K
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 56.436 B 59.53 % 35.376 B -1.07 % 35.760 B 28.00 % 27.937 B 603.21 % 3.973 B 0.000
2024 2023 2022 2021 2020 2019
2024 2023 2022 2021 2020 2019
Deferred income tax 0.000 -100.00 % 264.352 M 0.000 0.000 0.000 0.000
Stock based compensation 0.000 -100.00 % 94.315 M 69.23 % 55.733 M 0.000 0.000 0.000
Change in working capital -605.561 M -231.65 % 459.982 M 118.67 % -2.464 B -847.48 % -260.060 M -942.52 % -24.945 M -49.55 % -16.680 M
Accounts receivables -830.708 M -222.11 % 680.302 M 0.000 0.000 0.000 -100.00 % 138.906 M
Inventory -503.901 M -18.60 % -424.861 M 58.26 % -1.018 B -144.13 % -416.963 M -42 868.33 % 974.933 K -99.17 % 117.025 M
Accounts payables 0.000 -100.00 % 309.411 M 0.000 0.000 0.000 0.000
Other working capital 729.049 M 795.19 % -104.871 M 0.000 0.000 0.000 100.00 % -272.610 M
Other non cash items 2.555 B 172.43 % -3.528 B -7.78 % -3.273 B -5 002.21 % 66.772 M -18.90 % 82.329 M 536.39 % 12.937 M
Net cash provided by operating activities 11.741 B 62.33 % 7.233 B 137.28 % 3.048 B 361.94 % 659.877 M 26.04 % 523.526 M 99.41 % 262.541 M
Investments in property plant and equipment -7.812 B -348.46 % -1.742 B -18.24 % -1.473 B -334.81 % -338.845 M -14.93 % -294.839 M 5.91 % -313.361 M
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -1.171 B 0.000 100.00 % -254.120 M 0.000 0.000 0.000
Sales maturities of investments 159.607 M 177.70 % 57.474 M 0.000 0.000 0.000 0.000
Other investing activites 2.647 M -96.67 % 79.540 M 0.000 0.000 0.000 -100.00 % 216.092 M
Net cash used for investing activites -8.821 B -449.57 % -1.605 B 1.45 % -1.629 B -404.31 % -322.961 M -13.36 % -284.909 M -192.91 % -97.269 M
Debt repayment -1.489 B -347.62 % -332.590 M -139.98 % 831.801 M 326.04 % -367.989 M -835.62 % 50.024 M 115.13 % -330.634 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 0.000 100.00 % -82.009 M -50.43 % -54.515 M
Dividends paid 0.000 0.000 0.000 0.000 0.000 100.00 % -54.358 M
Other financing activites -639.164 M 57.85 % -1.516 B -522.05 % 359.279 M 519.54 % -85.636 M -417.07 % -16.562 M 84.12 % -104.284 M
Net cash used provided by financing activities -2.128 B -15.09 % -1.849 B -255.23 % 1.191 B 362.57 % -453.625 M -211.69 % -145.535 M 73.24 % -543.792 M
Effect of forex changes on cash 260.286 M 12.75 % 230.854 M 166.20 % 86.721 M 614.29 % -16.862 M -30.60 % -12.911 M -164.72 % -4.877 M
Net change in cash 1.052 B -64.35 % 2.952 B 37.53 % 2.147 B 1 707.05 % -133.570 M -266.61 % 80.170 M 120.91 % -383.397 M
Cash at beginning of period 47.481 B 1 413.83 % 3.136 B 216.84 % 989.910 M 120.86 % 448.206 M 21.78 % 368.036 M -51.02 % 751.433 M
Cash at end of period 46.225 B 792.16 % 5.181 B 65.19 % 3.136 B 896.85 % 314.636 M -29.80 % 448.206 M 21.78 % 368.036 M
Operating cash flow 9.401 B 29.98 % 7.233 B 137.28 % 3.048 B 361.94 % 659.877 M 26.04 % 523.526 M 99.41 % 262.541 M
Capital expenditure -7.812 B -348.46 % -1.742 B -18.24 % -1.473 B -334.81 % -338.845 M -14.93 % -294.839 M 7.61 % -319.130 M
Free CashFlow 1.589 B -71.06 % 5.491 B 248.65 % 1.575 B 390.56 % 321.033 M 40.38 % 228.686 M 504.12 % -56.589 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
Revenue 24.614 B 137.70 % 10.355 B -21.16 % 13.133 B 14.75 % 11.446 B 22.08 % 9.375 B 14.84 % 8.164 B -46.16 % 15.162 B 131.43 % 6.552 B 31.21 % 4.993 B -35.61 % 7.755 B 71.55 % 4.521 B
Net income 4.022 B 303.71 % 996.278 M -45.72 % 1.836 B -12.09 % 2.088 B -0.73 % 2.103 B 160.63 % 807.026 M -69.42 % 2.639 B 0.42 % 2.628 B 42.51 % 1.844 B 344.19 % 415.153 M -85.82 % 2.928 B
Income before tax 5.883 B 242.69 % 1.717 B -47.43 % 3.266 B 4.46 % 3.126 B 7.09 % 2.919 B 120.31 % 1.325 B -69.90 % 4.402 B 82.35 % 2.414 B 21.97 % 1.979 B 113.13 % 928.681 M -31.09 % 1.348 B
Income before tax ratio 0.24 44.17 % 0.17 -33.33 % 0.25 -8.97 % 0.27 -12.28 % 0.31 91.85 % 0.16 -44.09 % 0.29 -21.21 % 0.37 -7.04 % 0.40 231.02 % 0.12 -59.83 % 0.30
EBITDA 6.993 B 186.72 % 2.439 B -47.54 % 4.649 B 15.66 % 4.020 B 10.16 % 3.649 B 104.55 % 1.784 B -73.56 % 6.747 B 160.73 % 2.588 B 26.59 % 2.044 B 39.01 % 1.470 B -0.21 % 1.473 B
Net income ratio 0.16 69.84 % 0.10 -31.16 % 0.14 -23.39 % 0.18 -18.69 % 0.22 126.96 % 0.10 -43.20 % 0.17 -56.61 % 0.40 8.61 % 0.37 589.87 % 0.05 -91.74 % 0.65
Ratio EBITDA 0.28 20.62 % 0.24 -33.47 % 0.35 0.79 % 0.35 -9.77 % 0.39 78.13 % 0.22 -50.89 % 0.44 12.66 % 0.39 -3.52 % 0.41 115.90 % 0.19 -41.83 % 0.33
Gross profit ratio 0.26 2.77 % 0.26 -13.55 % 0.30 -1.69 % 0.30 3.18 % 0.29 25.55 % 0.23 2.95 % 0.23 -39.14 % 0.37 -5.73 % 0.40 32.85 % 0.30 -5.66 % 0.32
Weighted average shs out dil 4.862 B 0.00 % 4.862 B 0.00 % 4.862 B 0.00 % 4.862 B 290.00 % 1.247 B 0.00 % 1.247 B 0.00 % 1.247 B 7.48 % 1.160 B 0.00 % 1.160 B -6.96 % 1.247 B 8.13 % 1.153 B
Weighted average shs out 4.862 B 0.00 % 4.862 B 0.00 % 4.862 B 0.00 % 4.862 B 290.00 % 1.247 B 0.00 % 1.247 B 0.00 % 1.247 B 7.48 % 1.160 B 0.00 % 1.160 B -6.96 % 1.247 B 8.13 % 1.153 B
EPS diluted 0.83 315.00 % 0.20 -47.37 % 0.38 -11.63 % 0.43 -74.56 % 1.69 160.00 % 0.65 -69.34 % 2.12 -6.61 % 2.27 42.77 % 1.59 381.82 % 0.33 -87.01 % 2.54
Earnings per share 0.83 315.00 % 0.20 -47.37 % 0.38 -11.63 % 0.43 -74.56 % 1.69 160.00 % 0.65 -69.34 % 2.12 -6.61 % 2.27 42.77 % 1.59 381.82 % 0.33 -87.01 % 2.54
Gross profit 6.513 B 144.28 % 2.666 B -31.84 % 3.912 B 12.81 % 3.468 B 25.96 % 2.753 B 44.17 % 1.909 B -44.57 % 3.445 B 40.85 % 2.446 B 23.69 % 1.977 B -14.46 % 2.311 B 61.83 % 1.428 B
Income tax expense 1.861 B 158.30 % 720.388 M -49.63 % 1.430 B 37.73 % 1.038 B 27.24 % 816.118 M 57.50 % 518.159 M -72.16 % 1.861 B 970.90 % -213.687 M -257.96 % 135.282 M -72.39 % 490.042 M 131.00 % -1.581 B
Cost of revenue 18.101 B 135.42 % 7.689 B -16.63 % 9.222 B 15.59 % 7.978 B 20.47 % 6.623 B 5.88 % 6.255 B -46.62 % 11.718 B 185.38 % 4.106 B 36.14 % 3.016 B -44.59 % 5.444 B 76.03 % 3.092 B
General and administrative expenses 371.932 M -36.67 % 587.312 M 77.67 % 330.559 M 90.38 % 173.632 M -2.54 % 178.148 M -43.61 % 315.908 M 727.69 % -50.329 M -124.42 % 206.116 M 13.26 % 181.988 M -31.30 % 264.909 M 0.000
Selling and marketing expenses 24.176 M -71.17 % 83.847 M 167.06 % 31.397 M 202.56 % 10.377 M -4.25 % 10.838 M -79.64 % 53.223 M 187.07 % -61.124 M -260.58 % 38.066 M 23.07 % 30.930 M -25.65 % 41.602 M 0.000
Other expenses 162.539 M 204.76 % -155.160 M -140.02 % 387.735 M 82.48 % 212.479 M 246.72 % -144.822 M -6 305.71 % 2.334 M -24.94 % 3.109 M 266.94 % 847.293 K -1.08 % 856.515 K -79.38 % 4.153 M -42.80 % 7.260 M
Operating expenses 631.926 M 13.70 % 555.776 M -30.12 % 795.298 M 83.96 % 432.323 M 520.56 % 69.667 M -80.28 % 353.220 M 444.38 % -102.568 M -138.02 % 269.783 M 25.90 % 214.278 M -72.02 % 765.910 M 284.12 % 199.392 M
Cost and expenses 18.733 B 127.22 % 8.244 B -17.70 % 10.017 B 19.10 % 8.411 B 25.68 % 6.692 B 1.27 % 6.608 B -43.11 % 11.615 B 165.44 % 4.376 B 35.46 % 3.230 B -47.98 % 6.210 B 88.64 % 3.292 B
Research and development expenses 73.279 M 84.23 % 39.777 M -12.78 % 45.607 M 27.27 % 35.834 M 40.52 % 25.502 M -3.87 % 26.529 M -15.67 % 31.459 M 101.48 % 15.614 M 50.36 % 10.384 M -35.04 % 15.986 M 137.06 % 6.743 M
Selling general and administrative expenses 396.108 M -40.98 % 671.159 M 85.43 % 361.956 M 96.71 % 184.009 M -2.63 % 188.986 M -48.80 % 369.132 M 431.20 % -111.453 M -145.64 % 244.182 M 14.68 % 212.918 M -30.54 % 306.512 M 53.33 % 199.909 M
Interest income 1.308 B 64.15 % 796.712 M 43.88 % 553.732 M -30.77 % 799.842 M 39.86 % 571.877 M 44.03 % 397.050 M -37.61 % 636.436 M 166.74 % 238.594 M 23.46 % 193.255 M -13.49 % 223.385 M 378.20 % 46.714 M
Interest expense 224.026 M 179.31 % 80.208 M -32.34 % 118.545 M -4.26 % 123.816 M 38.59 % 89.341 M -4.39 % 93.442 M -92.41 % 1.231 B 1 119.71 % 100.904 M 29.00 % 78.217 M -67.15 % 238.127 M 344.65 % 53.554 M
Depreciation and amortization 885.684 M 37.98 % 641.885 M -17.92 % 782.064 M -3.67 % 811.848 M 22.07 % 665.092 M 82.04 % 365.351 M -67.19 % 1.114 B 1 456.13 % 71.569 M 143.47 % -164.655 M -154.23 % 303.625 M 319.90 % 72.309 M
Operating income 5.881 B 178.67 % 2.110 B -32.28 % 3.116 B 2.68 % 3.035 B 13.12 % 2.683 B 74.01 % 1.542 B -45.82 % 2.846 B 29.18 % 2.203 B 27.98 % 1.721 B 4.88 % 1.641 B 33.56 % 1.229 B
Operating income ratio 0.24 17.23 % 0.20 -14.11 % 0.24 -10.52 % 0.27 -7.34 % 0.29 51.53 % 0.19 0.63 % 0.19 -44.18 % 0.34 -2.46 % 0.34 62.89 % 0.21 -22.14 % 0.27
Total other income expenses net 1.653 M 100.42 % -393.781 M -363.57 % 149.401 M 63.73 % 91.247 M -61.38 % 236.282 M 208.97 % -216.833 M -113.93 % 1.556 B 637.02 % 211.162 M 123.89 % -883.976 M -24.04 % -712.659 M -1 245.54 % 62.212 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
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
Net debt -3.807 B 3.97 % -3.964 B 35.33 % -6.130 B -60.26 % -3.825 B 27.87 % -5.303 B -16.83 % -4.539 B -25.68 % -3.612 B -26.19 % -2.862 B -1 292.82 % -205.494 M 86.00 % -1.468 B 0.000
Total investments 4.869 B 19.23 % 4.083 B 71.16 % 2.386 B -43.51 % 4.223 B 360.26 % 917.513 M 6 962.67 % 12.991 M 15.06 % 11.290 M -98.63 % 824.855 M -55.17 % 1.840 B 758.03 % 214.457 M 1 799.49 % 11.290 M
Total debt 3.785 B 12.97 % 3.350 B 1 406.10 % 222.442 M -73.66 % 844.574 M -33.28 % 1.266 B 347.63 % 282.798 M -83.25 % 1.688 B 60.54 % 1.052 B -32.66 % 1.562 B 38.52 % 1.127 B 0.000
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 -100.00 % 4.843 B 0.000 0.000 0.000 0.000 0.000 0.000
Retained earnings 30.753 B 15.63 % 26.595 B -4.25 % 27.777 B 12.34 % 24.725 B 16.67 % 21.193 B 22.99 % 17.232 B 20.72 % 14.275 B 25.04 % 11.416 B 29.90 % 8.788 B 24.73 % 7.046 B 0.000
Common stock 4.862 B 0.00 % 4.862 B 0.00 % 4.862 B 290.00 % 1.247 B 0.00 % 1.247 B 0.00 % 1.247 B 0.00 % 1.247 B 7.48 % 1.160 B 0.00 % 1.160 B 0.00 % 1.160 B 0.000
Total equity 51.699 B 11.51 % 46.362 B 1.62 % 45.621 B 9.87 % 41.523 B 14.67 % 36.210 B 15.15 % 31.445 B 17.92 % 26.666 B 107.88 % 12.828 B 25.91 % 10.188 B 21.56 % 8.381 B 0.000
Other non current liabilities 1.461 B 19.98 % 1.218 B 9.46 % 1.113 B -48.73 % 2.171 B 7.72 % 2.015 B 0.23 % 2.010 B 5.36 % 1.908 B 301.85 % 474.824 M -0.86 % 478.941 M 24.14 % 385.795 M 304.77 % -188.407 M
Long term debt 2.382 B 8.76 % 2.191 B 1 867.76 % 111.324 M -10.46 % 124.330 M -13.82 % 144.273 M -13.46 % 166.706 M 22.17 % 136.450 M 82.03 % 74.959 M 17.72 % 63.677 M 38.15 % 46.093 M -75.54 % 188.407 M
Total non current liabilities 3.844 B 12.77 % 3.409 B 178.47 % 1.224 B -46.66 % 2.295 B 6.28 % 2.159 B -0.82 % 2.177 B 6.49 % 2.045 B 271.88 % 549.782 M 1.32 % 542.618 M 25.44 % 432.559 M 14 693.05 % 2.924 M
Other current liabilities 7.652 B 2.69 % 7.451 B 172.33 % 2.736 B 116.42 % 1.264 B 26.36 % 1.001 B -38.74 % 1.633 B 20.81 % 1.352 B 211.30 % 434.250 M 43.09 % 303.477 M -33.78 % 458.287 M 107.48 % -6.130 B
Deferred revenue 0.000 0.000 0.000 0.000 -100.00 % 187.577 M -90.57 % 1.988 B 42.74 % 1.393 B -3.35 % 1.441 B 39.41 % 1.034 B 16.75 % 885.614 M 0.000
Short term debt 1.402 B 20.93 % 1.160 B 943.60 % 111.117 M -84.57 % 720.243 M -35.79 % 1.122 B 866.15 % 116.092 M -92.52 % 1.552 B 58.89 % 976.606 M -34.80 % 1.498 B 38.53 % 1.081 B -61.36 % 2.799 B
Total current liabilities 15.458 B -0.05 % 15.466 B 61.25 % 9.591 B 24.46 % 7.706 B 18.15 % 6.522 B 11.53 % 5.848 B -12.27 % 6.665 B 28.07 % 5.204 B 17.83 % 4.417 B 15.17 % 3.835 B 0.000
Total liabilities 19.302 B 2.26 % 18.874 B 74.52 % 10.815 B 8.14 % 10.001 B 15.20 % 8.681 B 8.18 % 8.025 B -7.86 % 8.710 B 51.37 % 5.754 B 16.02 % 4.960 B 16.21 % 4.268 B 145 847.29 % 2.924 M
Other non current assets 363.779 M 5.22 % 345.735 M 6 102.64 % 5.574 M -64.17 % 15.555 M 7.32 % 14.494 M -98.96 % 1.393 B 81.99 % 765.292 M 43 076.55 % 1.772 M -2.90 % 1.825 M -2.85 % 1.879 M 0.000
Long term investments 0.000 0.000 -100.00 % 309.766 M 6.45 % 290.992 M 8.68 % 267.755 M 123.91 % -1.120 B -113.43 % -524.755 M -1 912.81 % 28.947 M 1.97 % 28.389 M 33.94 % 21.195 M 0.000
Intangible assets 1.324 B 10.94 % 1.193 B -33.74 % 1.801 B 85.37 % 971.578 M 41.45 % 686.871 M 7.80 % 637.194 M 0.47 % 634.212 M 888.05 % 64.188 M -2.79 % 66.029 M -0.48 % 66.350 M 0.000
GoodWill 5.239 B 6.01 % 4.942 B 10.06 % 4.491 B 6.27 % 4.226 B 8.92 % 3.880 B 8.40 % 3.579 B 15.06 % 3.110 B 43 936.31 % 7.063 M 0.00 % 7.063 M 0.00 % 7.063 M 0.000
Goodwill and intangible assets 6.563 B 6.97 % 6.136 B -2.48 % 6.292 B 21.06 % 5.197 B 13.81 % 4.566 B 8.31 % 4.216 B 12.59 % 3.744 B 5 155.30 % 71.251 M -2.52 % 73.092 M -0.44 % 73.413 M 0.000
Property plant equipment net 32.389 B 8.27 % 29.915 B 15.75 % 25.844 B 22.85 % 21.037 B 12.86 % 18.641 B 11.75 % 16.680 B 16.08 % 14.369 B 274.60 % 3.836 B 21.62 % 3.154 B 19.18 % 2.647 B 0.000
Total non current assets 40.917 B 9.19 % 37.475 B 10.90 % 33.792 B 17.91 % 28.659 B 11.60 % 25.680 B 9.54 % 23.444 B 13.97 % 20.569 B 185.51 % 7.204 B 27.78 % 5.638 B 14.34 % 4.931 B 0.000
Other current assets 1.032 B 28.92 % 800.187 M 8.82 % 735.320 M 32.02 % 556.960 M 120.98 % 252.037 M -30.05 % 360.287 M -92.62 % 4.879 B 1 682.69 % 273.714 M -34.31 % 416.686 M 135.61 % 176.851 M -97.75 % 7.854 B
Short term investments 4.869 B 19.23 % 4.083 B 96.70 % 2.076 B -50.84 % 4.223 B 360.26 % 917.513 M -19.02 % 1.133 B 111.36 % 536.045 M -35.01 % 824.855 M -55.17 % 1.840 B 758.03 % 214.457 M 0.000
cash and cash equivalents 7.591 B 3.79 % 7.314 B 15.15 % 6.352 B 36.03 % 4.670 B -28.91 % 6.569 B 36.23 % 4.822 B -9.02 % 5.300 B 35.42 % 3.914 B 121.49 % 1.767 B -31.92 % 2.596 B 0.000
Cash and short term investments 12.460 B 9.32 % 11.398 B 35.23 % 8.428 B -5.22 % 8.893 B 18.78 % 7.487 B 25.72 % 5.955 B 2.04 % 5.836 B 23.16 % 4.739 B 31.37 % 3.607 B 28.37 % 2.810 B 0.000
Total current assets 30.083 B 8.36 % 27.761 B 22.60 % 22.644 B -0.97 % 22.865 B 19.02 % 19.211 B 19.88 % 16.026 B 8.23 % 14.807 B 30.14 % 11.378 B 19.65 % 9.510 B 23.22 % 7.718 B 0.000
Inventory 7.175 B -4.83 % 7.539 B 17.59 % 6.411 B 4.39 % 6.142 B 13.37 % 5.417 B 18.36 % 4.577 B 11.86 % 4.092 B 69.42 % 2.415 B 12.81 % 2.141 B 1.53 % 2.108 B 0.000
Net receivables 9.417 B 17.35 % 8.025 B 13.51 % 7.069 B -2.81 % 7.274 B 20.12 % 6.056 B 17.95 % 5.134 B 5.22 % 4.879 B 23.51 % 3.951 B 18.10 % 3.345 B 27.54 % 2.623 B -0.44 % 2.634 B
Tax assets 1.601 B 48.43 % 1.079 B -19.59 % 1.341 B -36.68 % 2.119 B -3.28 % 2.190 B -3.72 % 2.275 B 2.71 % 2.215 B -32.19 % 3.266 B 37.20 % 2.381 B 8.80 % 2.188 B 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 6.058 B 2.53 % 5.909 B -2.60 % 6.067 B 33.26 % 4.553 B 26.30 % 3.605 B -3.63 % 3.741 B 2.72 % 3.641 B 30.72 % 2.786 B 47.81 % 1.885 B 0.91 % 1.868 B -43.94 % 3.332 B
Tax payables 345.496 M -63.47 % 945.790 M 39.78 % 676.631 M -42.10 % 1.169 B 92.29 % 607.698 M 234.45 % 181.702 M 50.80 % 120.494 M -85.15 % 811.174 M 42.45 % 569.436 M 88.74 % 301.699 M 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 671.685 K -77.03 % 2.924 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
Capital lease obligations 191.052 M -13.39 % 220.597 M 53.15 % 144.040 M -3.14 % 148.706 M -7.83 % 161.347 M 1.08 % 159.629 M 63.16 % 97.834 M -6.00 % 104.084 M 17.17 % 88.831 M 35.34 % 65.634 M -32.12 % 96.696 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
Other total stockholders equity 16.084 B 7.91 % 14.905 B 14.80 % 12.983 B -16.52 % 15.551 B 74.21 % 8.927 B -31.15 % 12.966 B 16.34 % 11.145 B 4 313.92 % 252.494 M 97.00 % 128.167 M 0.00 % 128.167 M -66.25 % 379.764 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 71.000 B 8.84 % 65.236 B 15.59 % 56.436 B 9.53 % 51.524 B 14.78 % 44.891 B 13.74 % 39.470 B 11.57 % 35.376 B 90.38 % 18.582 B 22.67 % 15.148 B 19.75 % 12.649 B 0.000
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
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
Deferred income tax 0.000 0.000 0.000 0.000 -100.00 % 291.098 M 0.000 0.000 0.000 0.000 0.000 100.00 % -1.832 B
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
Change in working capital -564.654 M 61.46 % -1.465 B -151.92 % 2.821 B 249.75 % -1.884 B -27.38 % -1.479 B -2 217.82 % -63.813 M -103.77 % 1.691 B 54.57 % 1.094 B 146.24 % -2.367 B -5 875.80 % 40.979 M 112.66 % -323.798 M
Accounts receivables -1.149 B -464.39 % -203.551 M -146.52 % 437.563 M 160.00 % -729.304 M -46.63 % -497.389 M 0.000 0.000 0.000 0.000 0.000 100.00 % -398.501 M
Inventory 787.983 M 263.37 % -482.317 M -711.39 % 78.889 M 126.23 % -300.757 M 27.17 % -412.985 M -415.37 % 130.952 M -39.36 % 215.960 M 178.74 % -274.272 M -1 000.01 % 30.474 M 107.68 % -397.022 M -39.83 % -283.940 M
Accounts payables 0.000 0.000 0.000 0.000 100.00 % -487.895 M 0.000 0.000 0.000 0.000 0.000 -100.00 % 406.830 M
Other working capital -203.827 M 73.84 % -779.062 M -133.80 % 2.305 B 369.89 % -854.057 M -956.84 % -80.812 M 0.000 0.000 0.000 0.000 0.000 100.00 % -48.187 M
Other non cash items -1.919 B -1 125.70 % 187.106 M 139.70 % -471.245 M -118.55 % 2.541 B 348.74 % -1.022 B -390.13 % -208.419 M 93.50 % -3.208 B -2 280.33 % -134.786 M -118.82 % 716.071 M 181.27 % -881.147 M -584.14 % 182.004 M
Net cash provided by operating activities 1.022 B 183.74 % 360.339 M -92.75 % 4.968 B 29.97 % 3.822 B 509.82 % 626.776 M -56.26 % 1.433 B -63.13 % 3.887 B 18.03 % 3.293 B 906.28 % -408.437 M -188.54 % 461.293 M -55.07 % 1.027 B
Investments in property plant and equipment -1.537 B -23.03 % -1.250 B 72.69 % -4.575 B -149.56 % -1.833 B -71.41 % -1.070 B -220.25 % -333.994 M -3.77 % -321.860 M 56.12 % -733.481 M -48.49 % -493.950 M -156.22 % -192.780 M 10.52 % -215.454 M
Acquisitions net 0.000 0.000 -100.00 % 156.147 M 3 226.93 % 4.693 M 0.000 0.000 0.000 0.000 0.000 0.000 100.00 % -427.849 K
Purchases of investments -215.751 M 87.14 % -1.678 B -301.20 % 833.982 M 144.63 % -1.869 B -654.24 % 337.175 M 171.28 % -473.008 M 0.000 0.000 -100.00 % 1.372 B 179.06 % -1.735 B 0.000
Sales maturities of investments 32.849 M -69.07 % 106.209 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other investing activites 1.751 M -87.97 % 14.558 M 0.000 0.000 -100.00 % 64.190 M 0.000 0.000 0.000 0.000 0.000 100.00 % -26.182 M
Net cash used for investing activites -1.718 B 38.77 % -2.807 B 21.72 % -3.585 B 3.03 % -3.697 B -453.30 % -668.259 M 16.85 % -803.663 M -312.63 % -194.767 M 73.35 % -730.943 M -158.59 % 1.248 B 164.75 % -1.927 B -696.07 % -242.064 M
Debt repayment 224.665 M -92.11 % 2.846 B 576.58 % -597.178 M -32.80 % -449.671 M -143.41 % 1.036 B 170.10 % -1.478 B -416.19 % -286.299 M 86.61 % -2.138 B -661.28 % 381.000 M -59.06 % 930.560 M 572.18 % -197.077 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
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
Dividends paid 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 521.201 M 6.79 % 488.073 M 223.28 % -395.892 M -159.42 % -152.608 M -126.24 % 581.688 M 404.97 % -190.736 M 89.49 % -1.814 B -203.05 % 1.761 B 339.93 % -733.794 M 1.14 % -742.290 M -6 674.74 % -10.957 M
Net cash used provided by financing activities 745.866 M -77.63 % 3.334 B 435.74 % -993.070 M -64.89 % -602.279 M -137.23 % 1.618 B 220.87 % -1.338 B 36.28 % -2.101 B -455.82 % -377.912 M -7.12 % -352.794 M -135.92 % 982.301 M 572.18 % -208.034 M
Effect of forex changes on cash 274.513 M 28.29 % 213.980 M -83.45 % 1.293 B 190.95 % -1.422 B -8 824.56 % 16.298 M -85.53 % 112.624 M -52.82 % 238.724 M 260.24 % -148.977 M -214.22 % 130.431 M 1 121.82 % 10.675 M 0.000
Net change in cash 288.470 M -21.94 % 369.549 M -78.04 % 1.683 B 188.59 % -1.899 B -212.91 % 1.682 B 235.28 % -1.244 B -189.86 % 1.384 B -32.01 % 2.035 B 307.93 % -978.838 M -12.77 % -868.029 M -255.05 % 559.839 M
Cash at beginning of period 7.220 B 5.39 % 6.851 B 46.71 % 4.670 B -27.04 % 6.400 B 35.65 % 4.718 B -20.86 % 5.962 B 57.00 % 3.797 B 115.51 % 1.762 B -35.71 % 2.741 B -24.05 % 3.609 B 198.01 % 1.211 B
Cash at end of period 7.509 B 4.00 % 7.220 B 13.67 % 6.352 B 40.45 % 4.523 B -29.33 % 6.400 B 35.65 % 4.718 B -8.94 % 5.181 B 36.44 % 3.797 B 115.51 % 1.762 B -35.71 % 2.741 B 54.78 % 1.771 B
Operating cash flow 1.022 B 183.74 % 360.339 M -93.47 % 5.518 B 202.66 % 1.823 B 190.91 % 626.776 M -56.26 % 1.433 B -63.13 % 3.887 B 18.03 % 3.293 B 906.28 % -408.437 M -188.54 % 461.293 M -55.07 % 1.027 B
Capital expenditure -1.537 B -23.03 % -1.250 B 72.69 % -4.575 B -149.56 % -1.833 B -71.41 % -1.070 B -220.25 % -333.994 M -3.77 % -321.860 M 56.12 % -733.481 M -48.49 % -493.950 M -156.22 % -192.780 M 10.52 % -215.454 M
Free CashFlow -514.871 M 42.10 % -889.230 M -194.30 % 943.017 M 9 459.93 % -10.075 M 97.72 % -442.848 M -140.30 % 1.099 B -69.17 % 3.565 B 39.27 % 2.560 B 383.65 % -902.387 M -436.07 % 268.513 M -66.90 % 811.240 M
2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022
Date Form 10K
2024
2023
2022
2021
2020
2019