Turkcell Iletisim Hizmetleri AS
IST:TCELL.E
Income Statement
Earnings Waterfall
Turkcell Iletisim Hizmetleri AS
Revenue
|
107.1B
TRY
|
Cost of Revenue
|
-84.4B
TRY
|
Gross Profit
|
22.7B
TRY
|
Operating Expenses
|
-12.8B
TRY
|
Operating Income
|
9.9B
TRY
|
Other Expenses
|
2.7B
TRY
|
Net Income
|
12.6B
TRY
|
Income Statement
Turkcell Iletisim Hizmetleri AS
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
29 104
N/A
|
30 272
+4%
|
31 896
+5%
|
33 601
+5%
|
35 921
+7%
|
38 789
+8%
|
42 718
+10%
|
48 026
+12%
|
93 487
+95%
|
60 459
-35%
|
69 633
+15%
|
80 964
+16%
|
107 116
+32%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(20 336)
|
(21 336)
|
(22 522)
|
(23 707)
|
(25 230)
|
(27 239)
|
(30 010)
|
(33 433)
|
(81 681)
|
(40 737)
|
(45 103)
|
(50 884)
|
(84 418)
|
|
Gross Profit |
8 768
N/A
|
8 937
+2%
|
9 374
+5%
|
9 894
+6%
|
10 691
+8%
|
11 550
+8%
|
12 708
+10%
|
14 593
+15%
|
11 806
-19%
|
19 722
+67%
|
24 530
+24%
|
30 080
+23%
|
22 698
-25%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(2 059)
|
(2 017)
|
(2 165)
|
(2 393)
|
(2 724)
|
(3 052)
|
(3 308)
|
(3 742)
|
(7 590)
|
(5 020)
|
(5 428)
|
(8 546)
|
(12 803)
|
|
Selling, General & Administrative |
(2 123)
|
(2 143)
|
(2 338)
|
(2 507)
|
(2 698)
|
(3 036)
|
(3 305)
|
(3 733)
|
(7 588)
|
(5 101)
|
(5 772)
|
(6 989)
|
(9 113)
|
|
Other Operating Expenses |
63
|
126
|
173
|
114
|
(26)
|
(16)
|
(3)
|
(9)
|
(2)
|
81
|
345
|
(1 557)
|
(3 689)
|
|
Operating Income |
6 709
N/A
|
6 919
+3%
|
7 209
+4%
|
7 501
+4%
|
7 967
+6%
|
8 498
+7%
|
9 401
+11%
|
10 851
+15%
|
4 216
-61%
|
14 702
+249%
|
19 102
+30%
|
21 534
+13%
|
9 896
-54%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(2 681)
|
(2 745)
|
(3 036)
|
(2 103)
|
(4 449)
|
(5 049)
|
(5 824)
|
(6 185)
|
(13 714)
|
(4 387)
|
(5 955)
|
(5 670)
|
(5 860)
|
|
Non-Reccuring Items |
(769)
|
(665)
|
(850)
|
(887)
|
(591)
|
(586)
|
(393)
|
(454)
|
(874)
|
(652)
|
(838)
|
(927)
|
(1 872)
|
|
Gain/Loss on Disposition of Assets |
24
|
21
|
23
|
29
|
109
|
114
|
126
|
147
|
(36)
|
112
|
113
|
198
|
(16)
|
|
Total Other Income |
1 344
|
1 427
|
1 401
|
471
|
1 505
|
1 064
|
1 637
|
1 655
|
13 659
|
369
|
(405)
|
(383)
|
3 738
|
|
Pre-Tax Income |
4 627
N/A
|
4 958
+7%
|
4 746
-4%
|
5 011
+6%
|
4 541
-9%
|
4 041
-11%
|
4 947
+22%
|
6 013
+22%
|
3 251
-46%
|
10 143
+212%
|
12 017
+18%
|
14 752
+23%
|
5 887
-60%
|
|
Net Income | ||||||||||||||
Tax Provision |
(387)
|
(487)
|
(16)
|
(62)
|
490
|
688
|
528
|
428
|
2 785
|
2 922
|
2 350
|
2 696
|
4 676
|
|
Income from Continuing Operations |
4 240
|
4 471
|
4 730
|
4 949
|
5 031
|
4 729
|
5 475
|
6 442
|
6 036
|
13 066
|
14 368
|
17 449
|
10 563
|
|
Income to Minority Interest |
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
1
|
2
|
4
|
22
|
|
Net Income (Common) |
4 237
N/A
|
4 469
+5%
|
4 730
+6%
|
4 949
+5%
|
5 031
+2%
|
4 729
-6%
|
5 475
+16%
|
6 442
+18%
|
6 880
+7%
|
13 067
+90%
|
14 370
+10%
|
17 452
+21%
|
12 554
-28%
|
|
EPS (Diluted) |
1.94
N/A
|
2.05
+6%
|
2.17
+6%
|
2.27
+5%
|
2.3
+1%
|
2.17
-6%
|
2.51
+16%
|
2.95
+18%
|
3.15
+7%
|
5.93
+88%
|
6.59
+11%
|
7.99
+21%
|
5.75
-28%
|