Dogus Otomotiv Servis ve Ticaret AS
IST:DOAS.E
Balance Sheet
Balance Sheet Decomposition
Dogus Otomotiv Servis ve Ticaret AS
Current Assets | 33.2B |
Cash & Short-Term Investments | 8.9B |
Receivables | 13.4B |
Other Current Assets | 10.9B |
Non-Current Assets | 34.7B |
Long-Term Investments | 22.2B |
PP&E | 11.8B |
Intangibles | 519.2m |
Other Non-Current Assets | 195.9m |
Current Liabilities | 18.4B |
Accounts Payable | 8.5B |
Accrued Liabilities | 219.9m |
Short-Term Debt | 2.6B |
Other Current Liabilities | 7.1B |
Non-Current Liabilities | 8.1B |
Long-Term Debt | 6.2B |
Other Non-Current Liabilities | 1.9B |
Balance Sheet
Dogus Otomotiv Servis ve Ticaret AS
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
89
|
106
|
366
|
648
|
656
|
3 576
|
4 716
|
7 644
|
|
Cash |
53
|
106
|
366
|
648
|
356
|
3 330
|
1 310
|
5 443
|
|
Cash Equivalents |
36
|
0
|
0
|
0
|
300
|
246
|
3 405
|
2 201
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
3 351
|
1 258
|
|
Total Receivables |
1 310
|
1 616
|
1 002
|
890
|
1 151
|
3 283
|
5 834
|
13 391
|
|
Accounts Receivables |
1 129
|
1 425
|
644
|
745
|
1 047
|
2 860
|
5 526
|
12 879
|
|
Other Receivables |
181
|
190
|
358
|
145
|
104
|
423
|
308
|
511
|
|
Inventory |
1 651
|
1 425
|
1 366
|
936
|
2 752
|
5 724
|
7 139
|
10 650
|
|
Other Current Assets |
91
|
47
|
84
|
41
|
44
|
1 080
|
205
|
272
|
|
Total Current Assets |
3 140
|
3 194
|
2 817
|
2 515
|
4 602
|
19 350
|
22 103
|
33 214
|
|
PP&E Net |
781
|
975
|
982
|
959
|
977
|
7 592
|
9 021
|
11 786
|
|
PP&E Gross |
781
|
975
|
982
|
959
|
977
|
7 592
|
9 021
|
11 786
|
|
Accumulated Depreciation |
190
|
231
|
247
|
285
|
357
|
1 900
|
2 434
|
2 048
|
|
Intangible Assets |
26
|
32
|
35
|
34
|
55
|
326
|
372
|
519
|
|
Note Receivable |
1
|
1
|
1
|
7
|
10
|
5
|
2
|
24
|
|
Long-Term Investments |
876
|
953
|
963
|
1 121
|
1 458
|
11 421
|
17 452
|
22 151
|
|
Other Long-Term Assets |
28
|
12
|
0
|
29
|
15
|
70
|
641
|
172
|
|
Total Assets |
4 852
N/A
|
5 167
+6%
|
4 799
-7%
|
4 665
-3%
|
7 117
+53%
|
38 764
+445%
|
49 591
+28%
|
67 867
+37%
|
|
Liabilities | |||||||||
Accounts Payable |
771
|
634
|
554
|
713
|
1 854
|
3 504
|
6 078
|
8 521
|
|
Accrued Liabilities |
84
|
88
|
93
|
96
|
247
|
103
|
188
|
220
|
|
Short-Term Debt |
2 446
|
2 960
|
2 651
|
2 138
|
2 097
|
7 323
|
3 598
|
2 571
|
|
Current Portion of Long-Term Debt |
284
|
4
|
0
|
64
|
56
|
1 368
|
666
|
2 023
|
|
Other Current Liabilities |
94
|
84
|
66
|
81
|
214
|
2 409
|
3 834
|
5 113
|
|
Total Current Liabilities |
3 679
|
3 769
|
3 363
|
3 093
|
4 467
|
14 707
|
14 363
|
18 448
|
|
Long-Term Debt |
28
|
11
|
60
|
236
|
234
|
4 640
|
2 918
|
6 190
|
|
Deferred Income Tax |
3
|
0
|
2
|
0
|
7
|
652
|
6
|
562
|
|
Minority Interest |
5
|
5
|
6
|
7
|
9
|
115
|
367
|
507
|
|
Other Liabilities |
23
|
59
|
66
|
83
|
113
|
511
|
682
|
821
|
|
Total Liabilities |
3 738
N/A
|
3 845
+3%
|
3 497
-9%
|
3 420
-2%
|
4 830
+41%
|
20 625
+327%
|
18 337
-11%
|
26 528
+45%
|
|
Equity | |||||||||
Common Stock |
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
|
Retained Earnings |
623
|
807
|
811
|
765
|
1 803
|
16 069
|
27 685
|
32 065
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
79
|
2 405
|
|
Unrealized Security Profit/Loss |
470
|
499
|
487
|
479
|
481
|
175
|
1 628
|
3 836
|
|
Treasury Stock |
220
|
220
|
220
|
220
|
220
|
1 442
|
1 433
|
411
|
|
Other Equity |
21
|
17
|
4
|
1
|
3
|
3 117
|
3 076
|
3 223
|
|
Total Equity |
1 114
N/A
|
1 322
+19%
|
1 302
-2%
|
1 245
-4%
|
2 287
+84%
|
18 140
+693%
|
31 255
+72%
|
41 339
+32%
|
|
Total Liabilities & Equity |
4 852
N/A
|
5 167
+6%
|
4 799
-7%
|
4 665
-3%
|
7 117
+53%
|
38 764
+445%
|
49 591
+28%
|
67 867
+37%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
198
|
198
|
198
|
198
|
198
|
198
|
199
|
214
|