Page: Company Financials
KH Neochem Co., Ltd.
$2,615.00
+27.00 (1.04%)
As of: 2026-01-23
Master Data Export
Enterprise Value
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Stock Price | 2,610.67 | 2,191.75 | 2,325.50 | 2,644.25 | 2,909.75 | 2,186.75 | 2,556.00 | 3,295.50 | 2,297.50 | 1,245.00 |
| Market Capitalization | 93,917.69M | 81,151.15M | 86,162.27M | 98,042.01M | 107,971.49M | 81,082.57M | 94,498.31M | 121,466.43M | 84,485.64M | 43,968.77M |
| (-) Cash & Equivalents | 4,466.33M | 6,384.50M | 7,560.50M | 7,386.50M | 12,556.75M | 10,819.75M | 12,160.25M | 9,517.25M | 11,646.00M | 10,199.75M |
| (+) Total Debt | 21,579.33M | 18,110.25M | 21,550.00M | 20,259.50M | 22,435.75M | 22,557.50M | 21,677.25M | 23,134.50M | 28,853.00M | 32,526.25M |
| Enterprise Value | 111,030.69M | 92,876.90M | 100,151.77M | 110,915.01M | 117,850.49M | 92,820.32M | 104,015.31M | 135,083.68M | 101,692.64M | 66,295.27M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 119,563M | 116,521M | 119,758M | 115,217M | 114,880M | 117,110M | 77,332M | 94,209M | 101,199M | 94,661M | 80,163M | 103,478M | 143,488M |
| Cost of Revenue | 92,610M | 93,601M | 94,504M | 93,279M | 90,434M | 84,876M | 61,187M | 73,409M | 79,210M | 71,997M | 61,413M | 86,952M | 129,692M |
| Gross Profit | 26,953M | 22,920M | 25,254M | 21,938M | 24,446M | 32,234M | 16,145M | 20,800M | 21,989M | 22,664M | 18,750M | 16,526M | 13,796M |
| Gross Profit Margin | 22.5% | 19.7% | 21.1% | 19.0% | 21.3% | 27.5% | 20.9% | 22.1% | 21.7% | 23.9% | 23.4% | 16.0% | 9.6% |
| R&D Expenses | 1,147M | 780M | 0M | 939M | 871M | 1,005M | 919M | 847M | 822M | 939M | 898M | 973M | 0M |
| SG&A Expenses | 13,571M | 11,727M | 13,057M | 11,052M | 11,118M | 11,542M | 10,501M | 1,213M | 10,308M | 10,230M | 8,868M | 1,113M | 10,990M |
| Operating Expenses | 13,572M | 12,507M | 13,059M | 11,992M | 11,987M | 12,546M | 10,500M | 11,238M | 11,128M | 11,167M | 9,765M | 10,263M | 9,636M |
| Operating Income (EBIT) | 13,381M | 10,413M | 12,195M | 9,946M | 12,459M | 19,688M | 5,645M | 9,562M | 10,861M | 11,497M | 8,985M | 6,263M | 4,160M |
| Operating Income Margin | 11.2% | 8.9% | 10.2% | 8.6% | 10.8% | 16.8% | 7.3% | 10.1% | 10.7% | 12.1% | 11.2% | 6.1% | 2.9% |
| Interest Income | 200M | 175M | 186M | 175M | 289M | 136M | 168M | 187M | 312M | 171M | 72M | 169M | 215M |
| Interest Expense | 181M | 89M | 101M | 81M | 86M | 102M | 80M | 70M | 92M | 122M | 203M | 314M | 0M |
| Net Interest Income | 19M | 86M | 85M | 94M | 203M | 34M | 88M | 117M | 220M | 49M | -131M | -145M | 215M |
| Unusual Items | -275M | -506M | -362M | -315M | -1,028M | 66M | -106M | 217M | -1,327M | 436M | 96M | 4,759M | -430M |
| EBT Excluding Unusual Items | 13,400M | 10,499M | 12,280M | 10,040M | 12,662M | 19,722M | 5,733M | 9,679M | 11,081M | 11,546M | 8,854M | 6,118M | 4,375M |
| Pre-Tax Income | 13,125M | 9,993M | 11,918M | 9,725M | 11,634M | 19,788M | 5,627M | 9,896M | 9,754M | 11,982M | 8,950M | 10,877M | 3,945M |
| Pre-Tax Margin | 11.0% | 8.6% | 10.0% | 8.4% | 10.1% | 16.9% | 7.3% | 10.5% | 9.6% | 12.7% | 11.2% | 10.5% | 2.7% |
| Income Tax Expense | 3,952M | 2,804M | 3,447M | 2,795M | 3,382M | 5,924M | 1,481M | 2,850M | 2,869M | 3,672M | 2,715M | 3,005M | 1,137M |
| Net Income | 9,065M | 7,083M | 8,360M | 6,826M | 8,073M | 13,691M | 4,046M | 6,917M | 6,737M | 8,167M | 6,013M | 7,712M | 2,604M |
| Net Income Margin | 7.6% | 6.1% | 7.0% | 5.9% | 7.0% | 11.7% | 5.2% | 7.3% | 6.7% | 8.6% | 7.5% | 7.5% | 1.8% |
| Depreciation & Amortization | 5,928M | 3,657M | 4,973M | 4,651M | 4,293M | 4,503M | 3,777M | 3,330M | 3,254M | 3,382M | 3,495M | 4,012M | -2,806M |
| EBITDA | 19,309M | 14,070M | 17,168M | 14,597M | 16,752M | 24,191M | 9,422M | 12,892M | 14,115M | 14,879M | 12,480M | 10,275M | 1,354M |
| EBITDA Margin | 16.1% | 12.1% | 14.3% | 12.7% | 14.6% | 20.7% | 12.2% | 13.7% | 13.9% | 15.7% | 15.6% | 9.9% | 0.9% |
| NOPAT | 9,352M | 7,491M | 8,668M | 7,087M | 8,837M | 13,794M | 4,159M | 6,808M | 7,666M | 7,974M | 6,259M | 4,533M | 2,961M |
| NOPAT Margin | 7.8% | 6.4% | 7.2% | 6.2% | 7.7% | 11.8% | 5.4% | 7.2% | 7.6% | 8.4% | 7.8% | 4.4% | 2.1% |
| Owner's Earnings | 14,993M | 10,740M | 4,901M | 6,220M | 1,872M | 13,790M | -3,309M | 6,925M | 5,930M | 9,300M | 6,393M | 8,319M | -202M |
| Owner's Earnings Margin | 12.5% | 9.2% | 4.1% | 5.4% | 1.6% | 11.8% | -4.3% | 7.4% | 5.9% | 9.8% | 8.0% | 8.0% | -0.1% |
| EPS (Basic) | 249.16 | 191.23 | 225.79 | 184.23 | 217.74 | 368.95 | 109.12 | 187.07 | 182.76 | 222.12 | 173.56 | 226.54 | 76.59 |
| EPS (Diluted) | 250.02 | 191.26 | 225.79 | 184.23 | 217.74 | 368.95 | 109.02 | 186.42 | 181.62 | 220.44 | 172.23 | 226.54 | 76.59 |
| Shares (Basic) | 36M | 37M | 37M | 37M | 37M | 37M | 37M | 37M | 37M | 37M | 35M | 34M | 34M |
| Shares (Diluted) | 36M | 37M | 37M | 37M | 37M | 37M | 37M | 37M | 37M | 37M | 35M | 34M | 34M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 4,016.00M | 5,403.00M | 7,158.00M | 9,684.00M | 10,926.00M | 16,934.00M | 9,066.00M | 17,867.00M | 10,126.00M | 12,866.00M | 12,335.00M | 15,036.00M | 17,887.00M |
| Short-Term Investments | 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 |
| Cash & Short-Term Investments | 4,016.00M | 5,403.00M | 7,158.00M | 9,684.00M | 10,926.00M | 16,934.00M | 9,066.00M | 17,867.00M | 10,126.00M | 12,866.00M | 12,335.00M | 15,036.00M | 17,887.00M |
| Net Receivables | 30,541.00M | 31,877.00M | 37,332.00M | 32,693.00M | 37,294.00M | 33,182.00M | 22,052.00M | 22,630.00M | 27,334.00M | 24,636.00M | 21,531.00M | 13,637.00M | 25,228.00M |
| Inventory | 23,455.00M | 21,492.00M | 20,712.00M | 20,088.00M | 21,977.00M | 17,884.00M | 10,720.00M | 12,691.00M | 12,278.00M | 11,093.00M | 9,019.00M | 11,974.00M | 12,429.00M |
| Other Current Assets | 3,491.00M | 3,643.00M | 4,164.00M | 3,779.00M | 4,042.00M | 2,291.00M | 2,100.00M | 1,850.00M | 2,704.00M | 3,566.00M | 2,270.00M | 3,097.00M | 3,570.00M |
| Total Current Assets | 61,503.00M | 62,415.00M | 69,366.00M | 66,244.00M | 74,239.00M | 70,291.00M | 43,938.00M | 55,038.00M | 52,442.00M | 52,161.00M | 45,155.00M | 43,744.00M | 59,114.00M |
| Property, Plant & Equipment | 49,989.00M | 51,056.00M | 49,980.00M | 46,762.00M | 45,693.00M | 39,170.00M | 39,037.00M | 35,474.00M | 31,089.00M | 30,403.00M | 31,567.00M | 31,851.00M | 34,212.00M |
| Goodwill | 739.00M | 773.00M | 840.00M | 974.00M | 1,109.00M | 1,243.00M | 1,378.00M | 1,512.00M | 1,646.00M | 1,781.00M | 1,915.00M | 2,050.00M | 2,184.00M |
| Intangible Assets | 489.00M | 509.00M | 506.00M | 561.00M | 533.00M | 582.00M | 535.00M | 225.00M | 108.00M | 26.00M | 34.00M | 35.00M | 82.00M |
| Long-Term Investments | 7,969.00M | 7,679.00M | 7,376.00M | 6,905.00M | 6,402.00M | 8,182.00M | 8,297.00M | 9,085.00M | 7,185.00M | 8,548.00M | 6,966.00M | 6,028.00M | 11,168.00M |
| Tax Assets | 205.00M | 205.00M | 206.00M | 192.00M | 197.00M | 185.00M | 109.00M | 100.00M | 80.00M | 35.00M | 147.00M | 139.00M | 0.00M |
| Other Non-Current Assets | 3,269.00M | 3,239.00M | 3,188.00M | 2,860.00M | 3,071.00M | 2,415.00M | 2,213.00M | 824.00M | 1,976.00M | 2,293.00M | 1,887.00M | 1,983.00M | 1.00M |
| Other Assets | 0.00M | 0.00M | 1.00M | 2.00M | 3.00M | 1.00M | 1.00M | 3.00M | 1.00M | 0.00M | 3.00M | 1.00M | 0.00M |
| Total Non-Current Assets | 62,660.00M | 63,461.00M | 62,097.00M | 58,256.00M | 57,008.00M | 51,778.00M | 51,570.00M | 47,223.00M | 42,085.00M | 43,086.00M | 42,519.00M | 42,087.00M | 47,647.00M |
| Total Assets | 124,163.00M | 125,876.00M | 131,463.00M | 124,500.00M | 131,247.00M | 122,069.00M | 95,508.00M | 102,261.00M | 94,527.00M | 95,247.00M | 87,674.00M | 85,831.00M | 106,761.00M |
| Accounts Payable | 17,871.00M | 18,738.00M | 24,408.00M | 25,825.00M | 30,359.00M | 25,640.00M | 6,612.00M | 6,634.00M | 23,429.00M | 21,285.00M | 16,089.00M | 17,874.00M | 35,517.00M |
| Short-Term Debt | 14,238.00M | 14,190.00M | 12,746.00M | 14,820.00M | 15,869.00M | 13,460.00M | 12,950.00M | 12,840.00M | 12,990.00M | 14,279.00M | 3,950.00M | 3,800.00M | 3,535.00M |
| Tax Payables | 0.00M | 0.00M | 2,102.00M | 1,906.00M | 1,210.00M | 6,214.00M | 650.00M | 1,925.00M | 2,416.00M | 2,856.00M | 1,950.00M | 2,745.00M | 0.00M |
| Deferred Revenue | 0.00M | 0.00M | 0.00M | 118.00M | 33.00M | 13,232.00M | 7,393.00M | 12,483.00M | 2,416.00M | 7,394.00M | 5,239.00M | 6,532.00M | 0.00M |
| Other Current Liabilities | 8,567.00M | 7,970.00M | 9,371.00M | 8,427.00M | 10,419.00M | 14,085.00M | 1,382.00M | -1,205.00M | 3,350.00M | -1,856.00M | -1,400.00M | -2,146.00M | 3,571.00M |
| Total Current Liabilities | 40,676.00M | 40,898.00M | 48,627.00M | 51,096.00M | 57,890.00M | 72,631.00M | 28,987.00M | 32,677.00M | 44,601.00M | 43,958.00M | 25,828.00M | 28,805.00M | 42,623.00M |
| Long-Term Debt | 5,000.00M | 5,000.00M | 5,000.00M | 0.00M | 5,000.00M | 5,000.00M | 8,250.00M | 10,650.00M | 8,050.00M | 10,450.00M | 27,350.00M | 30,250.00M | 30,576.00M |
| Capital Lease Obligations | 0.00M | 1,435.00M | 1,458.00M | 1,565.00M | 1,655.00M | 1,697.00M | 263.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Deferred Tax Liabilities | 3,357.00M | 3,179.00M | 3,111.00M | 2,547.00M | 2,537.00M | 1,922.00M | 2,422.00M | 1,769.00M | 2,405.00M | 3,204.00M | 2,731.00M | 3,149.00M | 0.00M |
| Other Non-Current Liabilities | 2,900.00M | 2,849.00M | 3,451.00M | 2,681.00M | 3,344.00M | 2,762.00M | 3,488.00M | 287.00M | 2,668.00M | 181.00M | 105.00M | 117.00M | 7,510.00M |
| Total Non-Current Liabilities | 11,257.00M | 12,463.00M | 13,020.00M | 6,793.00M | 12,536.00M | 11,381.00M | 14,423.00M | 12,706.00M | 13,123.00M | 13,835.00M | 30,186.00M | 33,516.00M | 38,086.00M |
| Total Liabilities | 51,933.00M | 53,361.00M | 61,647.00M | 57,889.00M | 70,426.00M | 84,012.00M | 43,410.00M | 45,383.00M | 57,724.00M | 57,793.00M | 56,014.00M | 62,321.00M | 80,709.00M |
| Preferred Stock | 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 | 8,855.00M | 8,855.00M | 8,855.00M | 8,855.00M | 8,855.00M | 8,855.00M | 8,855.00M | 8,822.00M | 8,800.00M | 8,772.00M | 8,745.00M | 7,013.00M | 12,000.00M |
| Retained Earnings | 54,340.00M | 54,519.00M | 52,256.00M | 47,239.00M | 43,663.00M | 38,841.00M | 27,379.00M | 25,557.00M | 20,746.00M | 16,072.00M | 10,438.00M | 6,425.00M | 5,691.00M |
| Accumulated OCI | 2,504.00M | 2,255.00M | 2,109.00M | 1,713.00M | 864.00M | 1,166.00M | 1,074.00M | 634.00M | 336.00M | 914.00M | 284.00M | 10,526.00M | 1,150.00M |
| Minority Interest | 2,879.00M | 2,850.00M | 2,830.00M | 2,748.00M | 2,718.00M | 2,587.00M | 2,504.00M | 2,438.00M | 2,401.00M | 3,479.00M | 3,399.00M | 3,191.00M | 3,047.00M |
| Total Shareholders’ Equity | 65,699.00M | 65,629.00M | 63,220.00M | 57,807.00M | 53,382.00M | 48,862.00M | 37,308.00M | 35,013.00M | 29,882.00M | 25,758.00M | 19,467.00M | 23,964.00M | 18,841.00M |
| Total Equity | 68,578.00M | 68,479.00M | 66,050.00M | 60,555.00M | 56,100.00M | 51,449.00M | 39,812.00M | 37,451.00M | 32,283.00M | 29,237.00M | 22,866.00M | 27,155.00M | 21,888.00M |
| Total Liabilities & Equity | 120,511.00M | 121,840.00M | 127,697.00M | 118,444.00M | 126,526.00M | 135,461.00M | 83,222.00M | 82,834.00M | 90,007.00M | 87,030.00M | 78,880.00M | 89,476.00M | 102,597.00M |
| Tangible Assets | 122,935.00M | 124,594.00M | 130,117.00M | 122,965.00M | 129,605.00M | 120,244.00M | 93,595.00M | 100,524.00M | 92,773.00M | 93,440.00M | 85,725.00M | 83,746.00M | 104,495.00M |
| Tangible Equity | 67,350.00M | 67,197.00M | 64,704.00M | 59,020.00M | 54,458.00M | 49,624.00M | 37,899.00M | 35,714.00M | 30,529.00M | 27,430.00M | 20,917.00M | 25,070.00M | 19,622.00M |
| Tangible Book Value | 67,350.00M | 67,197.00M | 64,704.00M | 59,020.00M | 54,458.00M | 49,624.00M | 37,899.00M | 35,714.00M | 30,529.00M | 27,430.00M | 20,917.00M | 25,070.00M | 19,622.00M |
| Total Investments | 7,969.00M | 7,679.00M | 7,370.00M | 6,899.00M | 6,396.00M | 8,176.00M | 8,292.00M | 9,085.00M | 7,185.00M | 8,548.00M | 6,966.00M | 6,028.00M | 11,168.00M |
| Net Debt | 15,222.00M | 13,787.00M | 10,588.00M | 5,136.00M | 9,943.00M | 1,526.00M | 12,134.00M | 5,623.00M | 10,914.00M | 11,863.00M | 18,965.00M | 19,014.00M | 16,224.00M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Working Capital | 19,268.0M | 19,492.0M | 22,717.0M | 14,912.0M | 17,481.0M | 17,015.0M | 8,732.0M | 11,619.0M | 10,257.0M | 8,203.0M | 19,327.0M | 14,939.0M | 15,827.0M |
| Total Capital | 87,028.0M | 88,422.0M | 88,292.0M | 80,128.0M | 81,870.0M | 75,073.0M | 64,842.0M | 64,574.0M | 56,943.0M | 55,759.0M | 56,012.0M | 51,641.0M | 56,437.0M |
| Capital Employed | 81,928.0M | 82,953.0M | 84,813.0M | 73,166.0M | 74,489.0M | 68,793.0M | 60,302.0M | 58,842.0M | 52,342.0M | 51,289.0M | 61,846.0M | 57,026.0M | 63,474.0M |
| Invested Capital | 83,012.0M | 83,019.0M | 81,134.0M | 70,444.0M | 70,944.0M | 58,139.0M | 55,776.0M | 46,707.0M | 46,817.0M | 42,893.0M | 43,677.0M | 36,605.0M | 38,550.0M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 8,984.00M | 7,057.00M | 8,361.00M | 6,826.00M | 11,634.00M | 19,788.00M | 5,627.00M | 9,896.00M | 9,754.00M | 11,982.00M | 8,950.00M | 10,877.00M | 2,604.00M |
| Depreciation & Amortization | 0.00M | 2,355.00M | 4,973.00M | 4,651.00M | 4,293.00M | 4,503.00M | 3,871.00M | 3,330.00M | 3,254.00M | 3,382.00M | 3,495.00M | 4,012.00M | 0.00M |
| Deferred Income Tax | 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 |
| Stock-Based Compensation | 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 | 0.00M | 0.00M | -6,910.00M | 1,078.00M | -2,959.00M | -6,250.00M | -439.00M | 1,440.00M | -2,879.00M | 1,284.00M | -6,778.00M | -4,361.00M | 0.00M |
| Accounts Receivable | 0.00M | 0.00M | -4,597.00M | 4,629.00M | -4,057.00M | -11,089.00M | 556.00M | 4,699.00M | -2,704.00M | -3,377.00M | -7,899.00M | 162.00M | 0.00M |
| Inventory | 0.00M | 0.00M | -468.00M | 1,976.00M | -3,943.00M | -7,076.00M | 1,931.00M | -420.00M | -1,194.00M | -1,582.00M | 2,953.00M | 116.00M | 0.00M |
| Accounts Payable | 0.00M | 0.00M | -1,604.00M | -4,628.00M | 4,542.00M | 11,256.00M | -3,197.00M | -5,893.00M | 2,161.00M | 5,177.00M | -1,769.00M | -5,761.00M | 0.00M |
| Other Working Capital | 0.00M | 0.00M | -241.00M | -899.00M | 499.00M | 659.00M | 271.00M | 3,054.00M | -1,685.00M | 2,866.00M | -9,731.00M | -4,477.00M | 0.00M |
| Other Non-Cash Items | -8,984.00M | -4,702.00M | 558.00M | 646.00M | -7,837.00M | -639.00M | -2,128.00M | -3,704.00M | -2,422.00M | -3,677.00M | -2,986.00M | -4,500.00M | -2,604.00M |
| Net Cash from Operating Activities | 0.00M | 4,710.00M | 6,982.00M | 13,201.00M | 5,131.00M | 17,402.00M | 6,931.00M | 10,962.00M | 7,707.00M | 12,971.00M | 2,681.00M | 6,028.00M | 0.00M |
| Capital Expenditures (PPE) | 0.00M | 0.00M | -8,432.00M | -5,257.00M | -10,494.00M | -4,404.00M | -11,132.00M | -3,322.00M | -4,061.00M | -2,249.00M | -3,115.00M | -3,405.00M | 0.00M |
| Acquisitions (Net) | 0.00M | 0.00M | 0.00M | -1.00M | 0.00M | 0.00M | 0.00M | 0.00M | -62.00M | 0.00M | -350.00M | 4,365.00M | 0.00M |
| Purchases of Investments | 0.00M | 0.00M | -63.00M | -11.00M | -141.00M | -11.00M | -11.00M | -10.00M | -10.00M | -1,258.00M | -713.00M | -417.00M | 0.00M |
| Sales / Maturities of Investments | 0.00M | 0.00M | 0.00M | 99.00M | 547.00M | 0.00M | 0.00M | 0.00M | 200.00M | 200.00M | 405.00M | 773.00M | 0.00M |
| Other Investing Activities | 0.00M | 0.00M | -402.00M | 233.00M | 6.00M | 20.00M | -39.00M | -180.00M | -76.00M | 26.00M | -18.00M | 118.00M | 0.00M |
| Net Cash from Investing Activities | 0.00M | 0.00M | -8,897.00M | -4,937.00M | -10,082.00M | -4,395.00M | -11,182.00M | -3,512.00M | -4,009.00M | -3,281.00M | -3,791.00M | 1,434.00M | 0.00M |
| Net Debt Issuance | 0.00M | 0.00M | 2,896.00M | -6,051.00M | 2,409.00M | -2,740.00M | -2,291.00M | 2,425.00M | -3,690.00M | -6,573.00M | -2,751.00M | 2,953.00M | 0.00M |
| Long-Term Debt Issuance | 0.00M | 0.00M | -28.00M | 0.00M | -3,250.00M | -2,400.00M | -2,400.00M | 2,575.00M | -2,400.00M | -17,400.00M | -2,900.00M | 674.00M | 0.00M |
| Short-Term Debt Issuance | 0.00M | 0.00M | 2,924.00M | -6,051.00M | 5,659.00M | -340.00M | 109.00M | -150.00M | -1,290.00M | 10,827.00M | 149.00M | 2,279.00M | 0.00M |
| Net Stock Issuance | 0.00M | 0.00M | -69.00M | -49.00M | -89.00M | -62.00M | 28.00M | 29.00M | 29.00M | 55.00M | 3,405.00M | 27.00M | 0.00M |
| Common Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 66.00M | 44.00M | 55.00M | 55.00M | 3,405.00M | 27.00M | 0.00M |
| Common Stock Repurchased | 0.00M | 0.00M | -69.00M | -49.00M | -89.00M | -62.00M | -38.00M | -15.00M | -26.00M | 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 |
| Net Dividends Paid | 0.00M | 0.00M | -3,342.00M | -3,250.00M | -3,250.00M | -2,229.00M | -2,230.00M | -2,106.00M | -2,065.00M | -2,745.00M | -2,000.00M | -12,000.00M | 0.00M |
| Common Dividends Paid | 0.00M | 0.00M | -3,342.00M | -3,250.00M | -3,250.00M | -2,229.00M | -2,230.00M | -2,106.00M | -2,065.00M | -2,745.00M | -2,000.00M | -12,000.00M | 0.00M |
| Preferred Dividends Paid | 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 | 0.00M | 0.00M | -130.00M | -151.00M | -146.00M | -137.00M | -37.00M | -54.00M | -498.00M | -75.00M | -27.00M | -639.00M | 0.00M |
| Net Cash from Financing Activities | 0.00M | 0.00M | -645.00M | -9,501.00M | -1,076.00M | -5,168.00M | -4,530.00M | 294.00M | -6,224.00M | -9,338.00M | -1,373.00M | -9,659.00M | 0.00M |
| Effect of FX on Cash | 0.00M | 0.00M | 34.00M | -3.00M | 18.00M | 29.00M | -19.00M | -3.00M | -13.00M | -18.00M | -18.00M | -4.00M | 0.00M |
| Net Change in Cash | 0.00M | 3,876.00M | -2,526.00M | -1,242.00M | -6,008.00M | 7,868.00M | -8,801.00M | 7,741.00M | -2,540.00M | 531.00M | -2,501.00M | -2,078.00M | 0.00M |
| Cash at Beginning of Period | 0.00M | 15,135.00M | 9,684.00M | 10,926.00M | 16,934.00M | 9,066.00M | 17,867.00M | 10,126.00M | 12,666.00M | 12,135.00M | 14,636.00M | 16,714.00M | 0.00M |
| Cash at End of Period | 0.00M | 19,011.00M | 7,158.00M | 9,684.00M | 10,926.00M | 16,934.00M | 9,066.00M | 17,867.00M | 10,126.00M | 12,666.00M | 12,135.00M | 14,636.00M | 0.00M |
| Operating Cash Flow | 0.00M | 4,710.00M | 6,982.00M | 13,201.00M | 5,131.00M | 17,402.00M | 6,931.00M | 10,962.00M | 7,707.00M | 12,971.00M | 2,681.00M | 6,028.00M | 0.00M |
| Capital Expenditure | 0.00M | 0.00M | -8,432.00M | -5,257.00M | -10,494.00M | -4,404.00M | -11,132.00M | -3,322.00M | -4,061.00M | -2,249.00M | -3,115.00M | -3,405.00M | 0.00M |
| Free Cash Flow | 0.00M | 4,710.00M | -1,450.00M | 7,944.00M | -5,363.00M | 12,998.00M | -4,201.00M | 7,640.00M | 3,646.00M | 10,722.00M | -434.00M | 2,623.00M | 0.00M |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 17,819.25M | 13,776.00M | 17,170.00M | 14,598.00M | 16,750.00M | 24,190.00M | 8,502.00M | 22,070.00M | 14,113.00M | 14,877.00M | 12,479.00M | 18,452.00M | 0.00M |
| (-) Tax Adjustment | 5,341.66M | 3,823.11M | 4,966.02M | 4,195.52M | 4,869.22M | 7,241.84M | 2,237.69M | 6,356.05M | 4,151.14M | 4,559.20M | 3,785.53M | 5,097.75M | 0.00M |
| (-) Change In Working Capital | 0.00M | 0.00M | -6,910.00M | 1,078.00M | -2,959.00M | -6,250.00M | -439.00M | 1,440.00M | -2,879.00M | 1,284.00M | -6,778.00M | -4,361.00M | 0.00M |
| (-) Capital Expenditure | 0.00M | 0.00M | -8,432.00M | -5,257.00M | -10,494.00M | -4,404.00M | -11,132.00M | -3,322.00M | -4,061.00M | -2,249.00M | -3,115.00M | -3,405.00M | 0.00M |
| Unlevered Free Cash Flow | 12,477.59M | 9,952.89M | 10,681.98M | 4,067.48M | 4,345.78M | 18,794.16M | -4,428.69M | 10,951.95M | 8,779.86M | 6,784.80M | 12,356.47M | 14,310.25M | 0.00M |
| (-) Net Interest Income After Taxes | 33.61M | 33.96M | 60.42M | 66.98M | 143.99M | 23.82M | 64.84M | 83.30M | 155.29M | 33.98M | -91.26M | -104.94M | 153.03M |
| Net Debt Issuance | 0.00M | 0.00M | 2,896.00M | -6,051.00M | 2,409.00M | -2,740.00M | -2,291.00M | 2,425.00M | -3,690.00M | -6,573.00M | -2,751.00M | 2,953.00M | 0.00M |
| Levered Free Cash Flow | 12,443.98M | 9,918.93M | 13,517.57M | -2,050.50M | 6,610.79M | 16,030.34M | -6,784.53M | 13,293.64M | 4,934.57M | 177.82M | 9,696.73M | 17,368.19M | -153.03M |