Page: Company Financials
Yotrio Group Co., Ltd.
$3.82
+0.02 (0.53%)
As of: 2026-01-20
Master Data Export
Enterprise Value
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock Price | 3.65 | 2.89 | 3.49 | 3.70 | 3.59 | 3.92 | 3.82 | 3.24 | 6.52 | 7.68 | 8.21 | 2.75 | 2.13 | 3.10 | 2.93 | 1.08 | 0.07 |
| Market Capitalization | 7,944.26M | 6,273.88M | 7,717.61M | 8,339.68M | 7,859.74M | 8,281.42M | 8,322.70M | 8,556.50M | 14,036.35M | 16,360.76M | 17,925.79M | 5,959.46M | 4,742.03M | 6,721.82M | 6,533.05M | 1,821.71M | 70.86M |
| (-) Cash & Equivalents | 1,919.68M | 1,819.53M | 2,366.22M | 1,853.49M | 1,306.88M | 1,204.04M | 1,094.10M | 1,755.15M | 3,391.13M | 1,171.99M | 924.97M | 711.73M | 1,063.99M | 1,744.83M | 1,906.65M | 973.92M | 196.74M |
| (+) Total Debt | 1,111.39M | 1,273.23M | 1,417.68M | 1,086.12M | 892.92M | 688.92M | 923.00M | 2,022.68M | 3,085.83M | 921.16M | 841.85M | 580.52M | 187.29M | 80.18M | 35.96M | 23.75M | 49.41M |
| Enterprise Value | 7,135.96M | 5,727.59M | 6,769.07M | 7,572.31M | 7,445.79M | 7,766.30M | 8,151.60M | 8,824.03M | 13,731.05M | 16,109.94M | 17,842.67M | 5,828.24M | 3,865.33M | 5,057.17M | 4,662.37M | 871.54M | -76.46M |
Income Statement
| Metric | TTM | TTM-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,852M | 5,034M | 5,675M | 4,837M | 8,219M | 8,151M | 4,955M | 4,685M | 4,386M | 4,536M | 3,792M | 3,541M | 3,300M | 3,022M | 2,759M | 2,865M | 2,406M | 1,719M | 2,003M | 1,655M | 1,263M |
| Cost of Revenue | 4,778M | 4,060M | 4,562M | 3,804M | 7,009M | 7,038M | 3,574M | 3,415M | 3,544M | 3,400M | 2,787M | 2,744M | 2,665M | 2,330M | 2,157M | 2,221M | 1,750M | 1,211M | 1,560M | 1,334M | 1,032M |
| Gross Profit | 1,074M | 974M | 1,113M | 1,034M | 1,210M | 1,113M | 1,380M | 1,270M | 842M | 1,137M | 1,005M | 797M | 634M | 692M | 602M | 644M | 657M | 509M | 444M | 321M | 231M |
| Gross Profit Margin | 18.4% | 19.3% | 19.6% | 21.4% | 14.7% | 13.7% | 27.9% | 27.1% | 19.2% | 25.1% | 26.5% | 22.5% | 19.2% | 22.9% | 21.8% | 22.5% | 27.3% | 29.6% | 22.2% | 19.4% | 18.3% |
| R&D Expenses | 152M | 146M | 146M | 166M | 177M | 223M | 192M | 181M | 104M | 81M | 91M | 65M | 55M | 54M | 47M | 91M | 37M | 0M | 0M | 0M | 0M |
| SG&A Expenses | 596M | 649M | 694M | 680M | 749M | 656M | 615M | 643M | 597M | 642M | 657M | 577M | 465M | 445M | 387M | 206M | 180M | 234M | 250M | 175M | 136M |
| Operating Expenses | 74M | 990M | 579M | 926M | 991M | 965M | 733M | 715M | 921M | 1,037M | 837M | 160M | 156M | 359M | 385M | 290M | 306M | 225M | 224M | 177M | 156M |
| Operating Income (EBIT) | 1,000M | -16M | 535M | 108M | 219M | 148M | 648M | 555M | -79M | 100M | 168M | 637M | 478M | 333M | 216M | 354M | 351M | 284M | 220M | 144M | 75M |
| Operating Income Margin | 17.1% | -0.3% | 9.4% | 2.2% | 2.7% | 1.8% | 13.1% | 11.8% | -1.8% | 2.2% | 4.4% | 18.0% | 14.5% | 11.0% | 7.8% | 12.3% | 14.6% | 16.5% | 11.0% | 8.7% | 6.0% |
| Interest Income | 116M | 132M | 45M | 60M | 48M | 46M | 26M | 39M | 77M | 58M | 26M | 24M | 31M | 89M | 55M | 71M | 15M | 0M | 14M | 8M | 0M |
| Interest Expense | 20M | 27M | 29M | 55M | 37M | 31M | 27M | 44M | 83M | 117M | 34M | 16M | 17M | 3M | 3M | 1M | 1M | 42M | 8M | 7M | 8M |
| Net Interest Income | 96M | 105M | 16M | 5M | 11M | 15M | -1M | -5M | -7M | -58M | -9M | 9M | 14M | 86M | 52M | 70M | 14M | -42M | 6M | 1M | -8M |
| Unusual Items | -281M | 412M | -20M | -20M | -24M | -21M | 18M | -6M | 3M | 47M | 14M | -11M | -35M | -64M | 3M | -60M | -30M | -16M | -7M | 5M | 7M |
| EBT Excluding Unusual Items | 1,096M | 89M | 550M | 113M | 230M | 163M | 646M | 550M | -86M | 41M | 159M | 645M | 492M | 419M | 268M | 424M | 365M | 242M | 226M | 145M | 67M |
| Pre-Tax Income | 815M | 501M | 530M | 93M | 205M | 141M | 664M | 544M | -83M | 88M | 173M | 634M | 457M | 355M | 271M | 364M | 335M | 226M | 219M | 149M | 74M |
| Pre-Tax Margin | 13.9% | 9.9% | 9.3% | 1.9% | 2.5% | 1.7% | 13.4% | 11.6% | -1.9% | 2.0% | 4.6% | 17.9% | 13.9% | 11.7% | 9.8% | 12.7% | 13.9% | 13.1% | 10.9% | 9.0% | 5.9% |
| Income Tax Expense | 148M | 50M | 58M | 57M | 45M | 19M | 140M | 46M | 4M | 19M | 130M | 133M | 135M | 93M | 79M | 98M | 85M | 48M | 54M | 27M | 15M |
| Net Income | 653M | 456M | 462M | 51M | 216M | 125M | 530M | 500M | -108M | 78M | 61M | 517M | 323M | 262M | 191M | 266M | 250M | 178M | 148M | 108M | 37M |
| Net Income Margin | 11.2% | 9.1% | 8.1% | 1.1% | 2.6% | 1.5% | 10.7% | 10.7% | -2.5% | 1.7% | 1.6% | 14.6% | 9.8% | 8.7% | 6.9% | 9.3% | 10.4% | 10.4% | 7.4% | 6.5% | 3.0% |
| Depreciation & Amortization | 92M | 142M | 110M | 156M | 114M | 115M | 119M | 124M | 124M | 112M | 107M | 99M | 89M | 73M | 64M | 45M | 32M | 27M | 27M | 18M | 17M |
| EBITDA | 1,091M | 126M | 645M | 263M | 334M | 263M | 767M | 679M | 45M | 212M | 275M | 736M | 567M | 407M | 280M | 399M | 384M | 310M | 247M | 162M | 92M |
| EBITDA Margin | 18.6% | 2.5% | 11.4% | 5.4% | 4.1% | 3.2% | 15.5% | 14.5% | 1.0% | 4.7% | 7.2% | 20.8% | 17.2% | 13.5% | 10.2% | 13.9% | 15.9% | 18.0% | 12.3% | 9.8% | 7.3% |
| NOPAT | 818M | -14M | 476M | 42M | 171M | 128M | 511M | 508M | -63M | 79M | 42M | 503M | 337M | 246M | 153M | 259M | 262M | 224M | 166M | 118M | 60M |
| NOPAT Margin | 14.0% | -0.3% | 8.4% | 0.9% | 2.1% | 1.6% | 10.3% | 10.8% | -1.4% | 1.7% | 1.1% | 14.2% | 10.2% | 8.1% | 5.5% | 9.0% | 10.9% | 13.0% | 8.3% | 7.1% | 4.7% |
| Owner's Earnings | 614M | 426M | 426M | 32M | 197M | 90M | 543M | 586M | -18M | 42M | 84M | 492M | 249M | 221M | -121M | -54M | 87M | 113M | 48M | 42M | -5M |
| Owner's Earnings Margin | 10.5% | 8.5% | 7.5% | 0.7% | 2.4% | 1.1% | 11.0% | 12.5% | -0.4% | 0.9% | 2.2% | 13.9% | 7.5% | 7.3% | -4.4% | -1.9% | 3.6% | 6.6% | 2.4% | 2.6% | -0.4% |
| EPS (Basic) | 0.30 | 0.21 | 0.21 | 0.02 | 0.10 | 0.06 | 0.24 | 0.23 | -0.05 | 0.04 | 0.03 | 0.24 | 0.15 | 0.12 | 0.09 | 0.12 | 0.14 | 0.16 | 0.14 | 0.10 | 0.03 |
| EPS (Diluted) | 0.30 | 0.21 | 0.21 | 0.02 | 0.10 | 0.06 | 0.24 | 0.23 | -0.05 | 0.04 | 0.03 | 0.24 | 0.15 | 0.12 | 0.09 | 0.12 | 0.14 | 0.16 | 0.14 | 0.10 | 0.03 |
| Shares (Basic) | 2,173M | 2,216M | 2,200M | 2,544M | 2,169M | 2,169M | 2,172M | 2,176M | 2,156M | 1,956M | 2,032M | 2,155M | 2,151M | 2,166M | 2,177M | 2,162M | 1,728M | 1,091M | 1,084M | 1,091M | 1,091M |
| Shares (Diluted) | 2,173M | 2,216M | 2,200M | 2,544M | 2,169M | 2,169M | 2,172M | 2,176M | 2,156M | 1,956M | 2,032M | 2,155M | 2,151M | 2,166M | 2,177M | 2,162M | 1,728M | 1,091M | 1,084M | 1,091M | 1,091M |
Balance Sheet
| Metric | MRQ | MRQ-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 1,703.97M | 2,312.26M | 770.28M | 1,335.07M | 1,497.29M | 1,607.58M | 977.95M | 1,006.71M | 1,305.77M | 2,820.59M | 1,662.13M | 640.10M | 651.70M | 406.98M | 1,179.37M | 1,368.96M | 2,276.48M | 393.47M | 383.67M | 396.15M | 393.75M |
| Short-Term Investments | 1,145.17M | 812.72M | 676.50M | 450.28M | 411.07M | 426.00M | 543.81M | 310.46M | 210.83M | 474.17M | 540.05M | 348.38M | 856.88M | 196.70M | 176.00M | 0.00M | 0.00M | 0.20M | 0.00M | 1.74M | 2.54M |
| Cash & Short-Term Investments | 2,849.15M | 3,124.98M | 1,446.78M | 1,785.35M | 1,908.36M | 2,033.57M | 1,521.76M | 1,317.17M | 1,516.60M | 3,294.76M | 2,202.18M | 988.48M | 1,508.57M | 603.68M | 1,355.37M | 1,368.96M | 2,276.48M | 393.67M | 383.67M | 397.89M | 396.29M |
| Net Receivables | 407.91M | 550.15M | 2,210.64M | 1,501.48M | 2,269.24M | 2,225.71M | 1,287.60M | 1,190.31M | 1,218.36M | 1,212.57M | 837.37M | 845.30M | 787.92M | 563.45M | 627.60M | 747.96M | 542.05M | 369.02M | 0.00M | 388.72M | 241.88M |
| Inventory | 1,292.38M | 623.07M | 1,525.17M | 1,207.76M | 1,676.32M | 2,362.92M | 1,598.75M | 1,298.77M | 1,186.24M | 1,218.21M | 992.81M | 872.56M | 834.94M | 720.82M | 628.24M | 697.15M | 510.60M | 338.29M | 347.42M | 334.83M | 291.33M |
| Other Current Assets | 116.97M | 49.76M | 136.35M | 149.98M | 148.65M | 498.28M | 515.23M | 181.47M | 183.12M | 30.35M | 283.36M | 856.11M | 469.52M | 756.75M | 317.96M | 0.00M | 0.00M | 0.00M | 0.00M | 82.31M | 67.53M |
| Total Current Assets | 4,666.40M | 4,347.96M | 5,318.95M | 4,644.56M | 6,002.57M | 7,120.48M | 4,923.33M | 3,987.72M | 4,104.31M | 5,755.90M | 4,315.73M | 3,562.44M | 3,600.94M | 2,644.70M | 2,929.17M | 2,814.06M | 3,329.13M | 1,100.98M | 731.08M | 1,203.75M | 997.03M |
| Property, Plant & Equipment | 878.03M | 870.20M | 880.97M | 907.11M | 932.97M | 879.94M | 800.30M | 860.58M | 953.30M | 1,211.75M | 1,190.14M | 1,204.42M | 1,186.95M | 1,102.98M | 1,025.77M | 718.90M | 505.77M | 349.30M | 301.63M | 288.91M | 233.85M |
| Goodwill | 7.41M | 7.41M | 7.41M | 7.41M | 0.00M | 0.00M | 31.57M | 66.93M | 131.34M | 146.39M | 146.39M | 223.64M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Intangible Assets | 341.64M | 343.93M | 354.03M | 309.68M | 246.18M | 257.32M | 274.03M | 259.31M | 272.78M | 293.03M | 305.27M | 313.06M | 290.94M | 214.37M | 222.57M | 220.79M | 129.99M | 119.12M | 121.84M | 53.33M | 43.33M |
| Long-Term Investments | 926.66M | 915.06M | 112.82M | 859.96M | 473.41M | 526.27M | 490.77M | 1,093.54M | 811.64M | 455.96M | 114.93M | -57.65M | 354.41M | -139.63M | 57.07M | 0.00M | 0.00M | 2.80M | 0.00M | 1.26M | 4.20M |
| Tax Assets | 17.45M | 19.12M | 29.34M | 31.06M | 61.46M | 43.00M | 27.44M | 45.68M | 42.01M | 29.72M | 27.68M | 23.80M | 22.87M | 17.79M | 14.21M | 13.45M | 9.96M | 9.05M | 27.35M | 3.84M | 3.39M |
| Other Non-Current Assets | 405.39M | 420.00M | 1,243.92M | 207.51M | 631.44M | 635.40M | 756.68M | 507.38M | 427.81M | 440.38M | 427.35M | 384.61M | 181.76M | 217.15M | 20.57M | 22.86M | 23.83M | 18.07M | 20.95M | 21.65M | 3.94M |
| Other Assets | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Total Non-Current Assets | 2,576.58M | 2,575.72M | 2,628.48M | 2,322.72M | 2,345.46M | 2,341.92M | 2,380.79M | 2,833.42M | 2,638.88M | 2,577.24M | 2,211.77M | 2,091.89M | 2,036.93M | 1,412.67M | 1,340.18M | 976.00M | 669.55M | 498.33M | 471.77M | 369.00M | 288.71M |
| Total Assets | 7,242.99M | 6,923.67M | 7,947.43M | 6,967.28M | 8,348.03M | 9,462.40M | 7,304.12M | 6,821.14M | 6,743.19M | 8,333.14M | 6,527.49M | 5,654.32M | 5,637.87M | 4,057.37M | 4,269.35M | 3,790.06M | 3,998.68M | 1,599.31M | 1,202.85M | 1,572.75M | 1,285.74M |
| Accounts Payable | 661.35M | 1,731.19M | 2,387.71M | 1,515.84M | 2,165.31M | 3,638.95M | 1,929.18M | 1,586.08M | 1,441.99M | 1,388.13M | 1,218.72M | 1,139.93M | 1,217.58M | 1,233.15M | 1,010.15M | 677.28M | 1,014.08M | 824.60M | 914.41M | 864.80M | 849.98M |
| Short-Term Debt | 1,578.87M | 314.78M | 1,027.09M | 1,101.34M | 1,349.43M | 1,762.16M | 951.75M | 1,174.72M | 1,802.19M | 2,456.08M | 1,701.72M | 950.36M | 831.42M | 367.10M | 64.94M | 87.55M | 0.00M | 62.83M | 261.09M | 254.35M | 190.93M |
| Tax Payables | 0.00M | 36.53M | 48.44M | 53.58M | 96.72M | 118.81M | 47.56M | 24.67M | 27.83M | 19.03M | 44.79M | 85.02M | 100.14M | 28.87M | 69.20M | -6.32M | -23.55M | -29.00M | -21.19M | -31.41M | -14.50M |
| Deferred Revenue | 57.88M | 0.00M | 0.00M | 0.00M | 15.14M | 0.00M | 0.00M | 0.00M | 27.83M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 80.14M | 0.00M | 33.75M | 0.00M | -2.78M | 0.00M |
| Other Current Liabilities | 50.98M | 65.81M | 48.35M | 400.87M | 908.42M | 258.15M | 479.78M | 145.29M | 284.84M | 103.75M | 117.15M | 155.37M | 121.29M | 83.01M | 8.42M | 51.94M | 7.79M | 0.00M | 68.39M | 0.24M | 0.00M |
| Total Current Liabilities | 2,349.08M | 2,148.32M | 3,511.58M | 3,071.63M | 4,535.03M | 5,778.06M | 3,408.27M | 2,930.75M | 3,584.67M | 3,966.99M | 3,082.38M | 2,330.68M | 2,270.43M | 1,712.13M | 1,152.70M | 890.59M | 998.31M | 892.18M | 1,222.70M | 1,085.21M | 1,026.41M |
| Long-Term Debt | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 991.41M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 36.00M | 0.00M | 0.00M | 0.00M |
| Capital Lease Obligations | 0.00M | 76.34M | 104.10M | 90.21M | 67.75M | 21.06M | 5.68M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Deferred Tax Liabilities | 71.75M | 31.15M | 12.55M | 3.54M | 2.23M | 22.34M | 66.51M | 3.79M | 5.65M | 5.61M | 4.78M | 6.94M | 30.99M | 12.32M | 9.86M | 8.25M | 10.75M | 1.50M | 0.00M | 20.58M | 0.01M |
| Other Non-Current Liabilities | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Total Non-Current Liabilities | 71.75M | 107.49M | 116.65M | 93.75M | 69.98M | 43.39M | 72.20M | 3.79M | 5.65M | 997.03M | 4.78M | 6.94M | 30.99M | 12.32M | 9.86M | 8.25M | 10.75M | 37.50M | 0.00M | 20.58M | 0.01M |
| Total Liabilities | 2,420.83M | 2,255.81M | 3,628.23M | 3,165.38M | 4,605.00M | 5,821.45M | 3,480.47M | 2,934.54M | 3,590.33M | 4,964.02M | 3,087.16M | 2,337.62M | 2,301.42M | 1,724.44M | 1,162.56M | 898.84M | 1,009.06M | 929.68M | 1,222.70M | 1,105.78M | 1,026.42M |
| Preferred Stock | 0.00M | 0.00M | 0.00M | 8.53M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Common Stock | 2,169.02M | 2,169.02M | 2,169.02M | 2,169.02M | 2,175.74M | 2,175.74M | 2,175.74M | 2,175.74M | 2,175.74M | 2,175.74M | 2,175.74M | 2,175.74M | 478.18M | 478.18M | 478.18M | 240.00M | 240.00M | 120.00M | 120.00M | 120.00M | 102.58M |
| Retained Earnings | 1,882.59M | 1,716.74M | 1,290.74M | 891.98M | 918.08M | 809.71M | 1,012.15M | 779.66M | 425.73M | 555.27M | 613.54M | 669.42M | 642.28M | 569.16M | 496.60M | 564.32M | 589.16M | 380.69M | 237.31M | 92.76M | 92.63M |
| Accumulated OCI | 637.33M | 413.62M | 417.00M | 0.00M | 243.32M | 327.94M | 106.71M | 533.96M | 267.38M | 249.43M | 232.11M | 166.94M | 79.62M | 28.81M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Minority Interest | 4.61M | 51.32M | 46.79M | 28.96M | 27.00M | 77.28M | 67.15M | 74.03M | 132.43M | 109.78M | 113.92M | 129.99M | 1.50M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 70.02M | 40.94M |
| Total Shareholders’ Equity | 4,688.94M | 4,299.38M | 3,876.76M | 3,069.53M | 3,337.14M | 3,313.38M | 3,294.60M | 3,489.36M | 2,868.85M | 2,980.44M | 3,021.39M | 3,012.09M | 1,200.08M | 1,076.16M | 974.79M | 804.32M | 829.16M | 500.69M | 357.31M | 212.76M | 195.21M |
| Total Equity | 4,693.55M | 4,350.70M | 3,923.55M | 3,098.49M | 3,364.14M | 3,390.66M | 3,361.75M | 3,563.38M | 3,001.28M | 3,090.22M | 3,135.30M | 3,142.08M | 1,201.58M | 1,076.16M | 974.79M | 804.32M | 829.16M | 500.69M | 357.31M | 282.78M | 236.16M |
| Total Liabilities & Equity | 7,114.38M | 6,606.51M | 7,551.78M | 6,263.87M | 7,969.14M | 9,212.11M | 6,842.21M | 6,497.93M | 6,591.60M | 8,054.24M | 6,222.46M | 5,479.70M | 3,503.00M | 2,800.60M | 2,137.35M | 1,703.16M | 1,838.22M | 1,430.37M | 1,580.00M | 1,388.56M | 1,262.57M |
| Tangible Assets | 6,893.93M | 6,572.33M | 7,585.99M | 6,650.19M | 8,101.85M | 9,205.08M | 6,998.52M | 6,494.90M | 6,339.07M | 7,893.72M | 6,075.83M | 5,117.62M | 5,346.94M | 3,842.99M | 4,046.78M | 3,569.27M | 3,868.69M | 1,480.20M | 1,081.01M | 1,519.42M | 1,242.41M |
| Tangible Equity | 4,344.49M | 3,999.36M | 3,562.11M | 2,781.40M | 3,117.95M | 3,133.34M | 3,056.15M | 3,237.15M | 2,597.16M | 2,650.80M | 2,683.64M | 2,605.38M | 910.64M | 861.78M | 752.22M | 583.52M | 699.16M | 381.57M | 235.47M | 229.45M | 192.83M |
| Tangible Book Value | 4,344.49M | 3,999.36M | 3,562.11M | 2,781.40M | 3,117.95M | 3,133.34M | 3,056.15M | 3,237.15M | 2,597.16M | 2,650.80M | 2,683.64M | 2,605.38M | 910.64M | 861.78M | 752.22M | 583.52M | 699.16M | 381.57M | 235.47M | 229.45M | 192.83M |
| Total Investments | 2,071.83M | 1,727.77M | 789.32M | 1,310.24M | 884.47M | 952.27M | 1,034.58M | 1,403.99M | 1,022.47M | 804.33M | 460.19M | 290.73M | 1,056.87M | 57.07M | 57.07M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 6.74M |
| Net Debt | -125.11M | -1,997.47M | 256.81M | -233.72M | -147.86M | 154.58M | -26.20M | 168.01M | 496.43M | 626.91M | 39.59M | 310.26M | 179.73M | -39.88M | -1,114.44M | -1,281.41M | -2,276.48M | -294.64M | -122.58M | -141.81M | -202.82M |
Capital Metrics
| Metric | MRQ | MRQ-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Working Capital | 2,275.7M | 2,102.8M | 1,629.7M | 1,432.7M | 1,288.4M | 1,292.1M | 1,562.6M | 962.4M | 610.8M | 1,751.8M | 1,169.0M | 1,297.8M | 1,278.8M | 1,748.5M | 1,718.5M | 2,115.3M | 2,401.3M | 187.9M | -33.4M | 95.3M | 36.2M |
| Total Capital | 6,347.8M | 4,903.8M | 5,221.2M | 4,848.4M | 4,989.3M | 5,320.6M | 4,765.1M | 4,890.9M | 5,093.3M | 6,668.7M | 4,963.8M | 4,203.2M | 4,114.6M | 3,516.0M | 3,113.7M | 3,170.6M | 3,060.1M | 747.5M | 699.5M | 628.1M | 474.9M |
| Capital Employed | 4,852.3M | 4,678.5M | 4,258.2M | 3,755.5M | 3,633.8M | 3,634.0M | 3,943.4M | 3,795.8M | 3,249.7M | 4,329.0M | 3,380.8M | 3,389.7M | 3,315.7M | 3,161.2M | 3,058.6M | 3,091.3M | 3,070.9M | 686.2M | 438.4M | 464.3M | 324.9M |
| Invested Capital | 4,643.8M | 2,591.5M | 4,450.9M | 3,513.3M | 3,492.0M | 3,713.0M | 3,787.1M | 3,884.2M | 3,787.5M | 3,848.1M | 3,301.7M | 3,563.1M | 3,462.9M | 3,109.0M | 1,934.4M | 1,801.7M | 783.6M | 354.0M | 315.8M | 231.9M | 81.2M |
Cash Flow Statement
| Metric | TTM | TTM-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 537.41M | 456.44M | 462.04M | 36.16M | 161.37M | 122.50M | 524.75M | 497.91M | -86.93M | 69.91M | 43.30M | 501.32M | 322.62M | 261.87M | 191.34M | 266.15M | 249.76M | 178.09M | 165.33M | 122.71M | 59.00M |
| Depreciation & Amortization | 0.00M | 194.08M | 150.66M | 155.61M | 161.76M | 135.51M | 118.01M | 124.26M | 124.41M | 112.19M | 113.25M | 105.01M | 88.90M | 73.33M | 63.85M | 44.98M | 32.38M | 26.61M | 26.51M | 18.41M | 16.85M |
| Deferred Income Tax | 0.00M | 0.00M | 0.00M | 0.00M | -2.47M | 0.00M | 0.00M | -4.96M | 0.96M | -1.57M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Stock-Based Compensation | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 3.44M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Change in Working Capital | 2,789.18M | 2,824.15M | -176.86M | 515.69M | -301.20M | -508.62M | -172.70M | 3.14M | -81.50M | -322.48M | -206.07M | -199.21M | -289.20M | 194.81M | 445.51M | -490.54M | -266.64M | 80.36M | -70.74M | -134.15M | -14.59M |
| Accounts Receivable | 1,884.45M | 1,747.46M | -735.14M | 736.02M | 689.00M | -1,497.95M | -384.00M | -1,694.68M | -115.10M | -300.73M | 33.92M | -66.46M | -296.37M | 131.91M | -45.41M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Inventory | 904.73M | 1,076.69M | -374.90M | 388.30M | 482.79M | -757.45M | -322.31M | -168.90M | -14.66M | -235.95M | -207.14M | -50.56M | -77.02M | -103.30M | 64.81M | -186.55M | -172.31M | 9.38M | -12.84M | -40.14M | -78.68M |
| Accounts Payable | 0.00M | 0.00M | 0.00M | 0.00M | -1,470.51M | 1,771.00M | 0.00M | 1,871.69M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Working Capital | 0.00M | 0.00M | 933.18M | -608.62M | -2.47M | -24.23M | 551.02M | -4.96M | 49.22M | 214.20M | -32.85M | -82.19M | 80.39M | 166.20M | 431.02M | -303.99M | -94.32M | 70.98M | -57.90M | -94.01M | 64.09M |
| Other Non-Cash Items | -3,220.14M | -3,435.66M | -192.98M | 182.97M | 214.38M | 77.01M | -64.40M | -72.92M | 278.75M | 335.03M | 226.05M | -444.53M | -326.52M | -96.64M | -5.97M | -0.47M | 23.30M | 51.14M | -26.48M | 39.15M | 24.49M |
| Net Cash from Operating Activities | 106.45M | 82.43M | 242.87M | 890.43M | 236.32M | -175.69M | 424.50M | 550.87M | 235.69M | 194.65M | 172.70M | -43.10M | -207.99M | 433.36M | 699.64M | -179.88M | 38.80M | 336.19M | 94.62M | 46.12M | 85.74M |
| Capital Expenditures (PPE) | -130.71M | -172.66M | -146.35M | -174.74M | -133.66M | -150.06M | -106.95M | -37.91M | -34.82M | -148.83M | -84.46M | -124.28M | -162.57M | -114.19M | -376.37M | -365.48M | -194.67M | -91.63M | -126.61M | -84.39M | -59.32M |
| Acquisitions (Net) | 98.43M | -3.99M | 0.00M | -4.50M | 2.23M | -0.13M | 18.63M | 90.20M | 0.00M | 1.05M | -15.26M | -78.49M | -11.26M | 2.42M | 0.59M | 366.98M | 0.00M | 0.00M | 4.45M | -69.39M | 0.00M |
| Purchases of Investments | -581.38M | -706.48M | -328.00M | -383.51M | -136.67M | -645.06M | -441.12M | -258.82M | -243.52M | -822.87M | -1,268.70M | -2,089.14M | -1,462.35M | -1,237.66M | -410.07M | -136.00M | 0.00M | 0.00M | -54.98M | -55.98M | -14.10M |
| Sales / Maturities of Investments | 921.00M | 380.95M | 358.93M | 417.83M | 95.55M | 856.30M | 416.97M | 251.44M | 272.51M | 573.12M | 1,512.25M | 2,429.98M | 1,672.93M | 424.91M | 182.58M | 136.68M | 0.49M | 0.92M | 2.12M | 72.14M | 4.30M |
| Other Investing Activities | -409.82M | 201.61M | -185.51M | 22.92M | 0.00M | 2.23M | 0.92M | -37.91M | -7.97M | 1.36M | 3.21M | 182.73M | 267.13M | -395.23M | -20.00M | -365.48M | 0.14M | -7.93M | 4.60M | 106.48M | -69.86M |
| Net Cash from Investing Activities | -102.48M | -316.69M | -300.93M | -122.00M | -172.56M | 63.29M | -111.56M | 6.99M | -13.81M | -396.18M | 147.04M | 320.80M | 303.89M | -1,319.76M | -623.27M | -363.31M | -194.04M | -98.63M | -170.41M | -31.15M | -138.99M |
| Net Debt Issuance | 533.45M | 277.33M | -73.18M | -263.13M | -399.80M | 612.94M | -8.72M | -339.35M | -1,652.85M | 757.63M | 748.37M | 74.95M | 362.16M | 302.16M | -22.61M | 87.55M | -98.83M | -162.26M | 6.75M | 63.42M | 10.08M |
| Long-Term Debt Issuance | -51.50M | 277.33M | -73.18M | -263.13M | -399.80M | 612.94M | -8.72M | -291.41M | -700.00M | 757.63M | 748.37M | 74.95M | 362.16M | 302.16M | -22.61M | 87.55M | -98.83M | 36.00M | 6.75M | 63.42M | 10.08M |
| Short-Term Debt Issuance | 584.95M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -47.94M | -952.85M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -198.26M | 0.00M | 0.00M | 0.00M |
| Net Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.78M | -50.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Common Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Common Stock Repurchased | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.78M | -50.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Preferred Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Dividends Paid | -93.44M | -51.84M | -43.48M | -86.80M | -75.92M | -351.43M | -261.09M | -130.54M | -83.88M | -224.11M | -97.73M | -470.55M | -256.59M | -168.01M | -242.95M | -240.22M | -26.78M | -27.89M | -6.61M | -4.47M | -8.56M |
| Common Dividends Paid | -93.44M | -51.84M | -43.48M | -86.80M | -101.00M | -351.43M | -287.65M | -170.48M | -83.88M | -224.11M | -97.73M | -470.55M | -256.59M | -168.01M | -242.95M | -240.22M | -26.78M | -27.89M | -6.61M | -4.47M | -8.56M |
| Preferred Dividends Paid | 0.00M | 0.00M | 0.00M | 0.00M | 25.09M | 0.00M | 26.56M | 39.93M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Financing Activities | -46.98M | -25.25M | -51.99M | -23.97M | -91.51M | -26.83M | -27.60M | -333.40M | 1,419.70M | 355.05M | -782.27M | -1.39M | -21.63M | 0.00M | 31.31M | -29.50M | 2,164.22M | 0.00M | 1.24M | -57.05M | 110.91M |
| Net Cash from Financing Activities | 393.03M | 193.79M | -168.66M | -373.90M | -567.22M | 234.68M | -346.60M | -802.79M | -317.03M | 888.57M | -131.64M | -396.99M | 83.94M | 134.16M | -234.26M | -182.17M | 2,038.61M | -190.15M | 1.38M | 1.89M | 112.43M |
| Effect of FX on Cash | 14.83M | -11.27M | 0.93M | -159.48M | 100.86M | 249.84M | -97.81M | -49.69M | 5.04M | -143.96M | 35.25M | 39.18M | 31.35M | 20.90M | 30.25M | 23.58M | -7.23M | -45.06M | 57.26M | -8.92M | -4.15M |
| Net Change in Cash | 403.13M | -94.82M | -225.79M | 235.05M | -402.60M | 372.11M | -131.47M | -294.62M | -90.11M | 543.08M | 223.35M | -80.10M | 211.20M | -731.34M | -127.63M | -701.78M | 1,876.13M | 2.34M | -17.16M | 7.94M | 55.04M |
| Cash at Beginning of Period | 6,049.41M | 7,537.53M | 973.09M | 738.04M | 1,140.64M | 768.53M | 900.00M | 1,194.62M | 1,284.73M | 741.65M | 518.30M | 598.40M | 387.20M | 1,118.54M | 1,246.17M | 1,947.95M | 71.81M | 69.47M | 86.63M | 78.69M | 23.64M |
| Cash at End of Period | 6,452.54M | 7,442.70M | 747.30M | 973.09M | 738.04M | 1,140.64M | 768.53M | 900.00M | 1,194.62M | 1,284.73M | 741.65M | 518.30M | 598.40M | 387.20M | 1,118.54M | 1,246.17M | 1,947.95M | 71.81M | 69.47M | 86.63M | 78.69M |
| Operating Cash Flow | 106.45M | 103.25M | 242.87M | 890.43M | 236.32M | -175.69M | 424.50M | 550.87M | 235.69M | 194.65M | 172.70M | -43.10M | -207.99M | 433.36M | 699.64M | -179.88M | 38.80M | 336.19M | 94.62M | 46.12M | 85.74M |
| Capital Expenditure | -130.71M | -172.66M | -146.35M | -174.74M | -133.66M | -150.06M | -106.95M | -37.91M | -34.82M | -148.83M | -84.46M | -124.28M | -162.57M | -114.19M | -376.37M | -365.48M | -194.67M | -91.63M | -126.61M | -84.39M | -59.32M |
| Free Cash Flow | -32.96M | -69.41M | 96.52M | 715.69M | 102.66M | -325.75M | 317.55M | 512.95M | 200.87M | 45.82M | 88.24M | -167.38M | -370.55M | 319.17M | 323.27M | -545.37M | -155.88M | 244.56M | -31.98M | -38.27M | 26.42M |
Free Cash Flow
| Metric | TTM | TTM-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 418.08M | 321.28M | 383.24M | 343.11M | 397.93M | 349.50M | 693.05M | 570.53M | 264.92M | 525.55M | 363.90M | 254.54M | 203.57M | 266.00M | 231.45M | 392.20M | 471.98M | 301.64M | 220.40M | 164.62M | 112.04M |
| (-) Tax Adjustment | 76.14M | 31.96M | 41.76M | 120.09M | 86.87M | 46.76M | 145.73M | 48.42M | 0.00M | 110.38M | 127.37M | 53.37M | 59.98M | 69.85M | 67.88M | 105.23M | 120.30M | 63.74M | 53.99M | 29.49M | 23.18M |
| (-) Change In Working Capital | 2,789.18M | 2,824.15M | -176.86M | 515.69M | -301.20M | -508.62M | -172.70M | 3.14M | -81.50M | -322.48M | -206.07M | -199.21M | -289.20M | 194.81M | 445.51M | -490.54M | -266.64M | 80.36M | -70.74M | -134.15M | -14.59M |
| (-) Capital Expenditure | -130.71M | -172.66M | -146.35M | -174.74M | -133.66M | -150.06M | -106.95M | -37.91M | -34.82M | -148.83M | -84.46M | -124.28M | -162.57M | -114.19M | -376.37M | -365.48M | -194.67M | -91.63M | -126.61M | -84.39M | -59.32M |
| Unlevered Free Cash Flow | -2,577.94M | -2,707.48M | 372.00M | -467.41M | 478.61M | 661.30M | 613.06M | 481.06M | 311.60M | 588.81M | 358.15M | 276.10M | 270.22M | -112.86M | -658.31M | 412.02M | 423.64M | 65.91M | 110.54M | 184.89M | 44.14M |
| (-) Net Interest Income After Taxes | 78.37M | 94.47M | 14.14M | 3.06M | 8.28M | 12.79M | -1.10M | -4.44M | -6.85M | -46.16M | -5.62M | 6.93M | 9.89M | 63.36M | 36.70M | 51.40M | 10.19M | -33.09M | 4.63M | 1.11M | -6.28M |
| Net Debt Issuance | 533.45M | 277.33M | -73.18M | -263.13M | -399.80M | 612.94M | -8.72M | -339.35M | -1,652.85M | 757.63M | 748.37M | 74.95M | 362.16M | 302.16M | -22.61M | 87.55M | -98.83M | -162.26M | 6.75M | 63.42M | 10.08M |
| Levered Free Cash Flow | -2,122.86M | -2,524.62M | 284.67M | -733.59M | 70.53M | 1,261.45M | 605.45M | 146.16M | -1,334.40M | 1,392.60M | 1,112.14M | 344.11M | 622.50M | 125.95M | -717.62M | 448.18M | 314.62M | -63.25M | 112.66M | 247.19M | 60.50M |