Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
Income Statement
Earnings Waterfall
Turk Traktor ve Ziraat Makineleri AS
Revenue
|
58.4B
TRY
|
Cost of Revenue
|
-42.8B
TRY
|
Gross Profit
|
15.6B
TRY
|
Operating Expenses
|
-4.1B
TRY
|
Operating Income
|
11.5B
TRY
|
Other Expenses
|
-2.1B
TRY
|
Net Income
|
9.3B
TRY
|
Income Statement
Turk Traktor ve Ziraat Makineleri AS
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | 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 |
2 175
N/A
|
2 265
+4%
|
2 403
+6%
|
2 587
+8%
|
2 723
+5%
|
2 822
+4%
|
2 884
+2%
|
3 046
+6%
|
3 103
+2%
|
3 295
+6%
|
3 435
+4%
|
3 264
-5%
|
3 443
+6%
|
3 519
+2%
|
3 672
+4%
|
4 002
+9%
|
4 215
+5%
|
4 302
+2%
|
4 288
0%
|
4 154
-3%
|
3 909
-6%
|
3 679
-6%
|
3 524
-4%
|
3 631
+3%
|
3 806
+5%
|
4 179
+10%
|
4 245
+2%
|
4 886
+15%
|
6 243
+28%
|
7 737
+24%
|
9 641
+25%
|
10 484
+9%
|
11 644
+11%
|
12 948
+11%
|
14 949
+15%
|
18 217
+22%
|
41 397
+127%
|
46 933
+13%
|
52 845
+13%
|
59 197
+12%
|
58 436
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 703)
|
(1 771)
|
(1 912)
|
(2 100)
|
(2 234)
|
(2 340)
|
(2 381)
|
(2 485)
|
(2 498)
|
(2 627)
|
(2 728)
|
(2 569)
|
(2 701)
|
(2 789)
|
(2 958)
|
(3 262)
|
(3 484)
|
(3 567)
|
(3 525)
|
(3 391)
|
(3 192)
|
(3 038)
|
(2 958)
|
(3 111)
|
(3 258)
|
(3 525)
|
(3 540)
|
(3 957)
|
(4 935)
|
(6 128)
|
(7 678)
|
(8 476)
|
(9 511)
|
(10 594)
|
(12 216)
|
(14 767)
|
(34 949)
|
(38 989)
|
(42 710)
|
(46 233)
|
(42 844)
|
|
Gross Profit |
472
N/A
|
493
+4%
|
492
0%
|
487
-1%
|
489
+0%
|
482
-1%
|
503
+4%
|
561
+11%
|
605
+8%
|
668
+10%
|
707
+6%
|
694
-2%
|
742
+7%
|
730
-2%
|
715
-2%
|
739
+3%
|
731
-1%
|
734
+0%
|
762
+4%
|
764
+0%
|
717
-6%
|
641
-11%
|
566
-12%
|
520
-8%
|
549
+6%
|
654
+19%
|
705
+8%
|
929
+32%
|
1 308
+41%
|
1 608
+23%
|
1 963
+22%
|
2 008
+2%
|
2 133
+6%
|
2 354
+10%
|
2 732
+16%
|
3 450
+26%
|
6 449
+87%
|
7 945
+23%
|
10 135
+28%
|
12 964
+28%
|
15 591
+20%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(123)
|
(132)
|
(143)
|
(159)
|
(174)
|
(183)
|
(192)
|
(212)
|
(227)
|
(243)
|
(253)
|
(250)
|
(264)
|
(134)
|
(135)
|
(146)
|
(266)
|
(286)
|
(288)
|
(47)
|
(266)
|
11
|
5
|
(237)
|
(252)
|
(295)
|
(300)
|
(308)
|
(342)
|
(377)
|
(469)
|
(549)
|
(680)
|
(814)
|
(938)
|
(1 108)
|
(3 020)
|
(3 400)
|
(3 706)
|
(4 169)
|
(4 121)
|
|
Selling, General & Administrative |
(138)
|
(150)
|
(150)
|
(161)
|
(167)
|
(186)
|
(200)
|
(220)
|
(216)
|
(246)
|
(257)
|
(251)
|
(271)
|
(272)
|
(275)
|
(287)
|
(274)
|
(290)
|
(295)
|
(280)
|
(272)
|
(257)
|
(242)
|
(242)
|
(240)
|
(257)
|
(262)
|
(272)
|
(311)
|
(338)
|
(387)
|
(418)
|
(471)
|
(544)
|
(634)
|
(776)
|
(1 986)
|
(2 256)
|
(2 491)
|
(2 821)
|
(2 884)
|
|
Research & Development |
(9)
|
(10)
|
(12)
|
(12)
|
(2)
|
(11)
|
(9)
|
(10)
|
0
|
(10)
|
(8)
|
(5)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(3)
|
(4)
|
(6)
|
(1)
|
(4)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(1)
|
(4)
|
(5)
|
(7)
|
(7)
|
(9)
|
(15)
|
0
|
(24)
|
(16)
|
(20)
|
(30)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(35)
|
(5)
|
(10)
|
(16)
|
(23)
|
(25)
|
(27)
|
(28)
|
(28)
|
(29)
|
(31)
|
(33)
|
(35)
|
(39)
|
(43)
|
(47)
|
(58)
|
(54)
|
(60)
|
(65)
|
(67)
|
(70)
|
(70)
|
(70)
|
(80)
|
(82)
|
(82)
|
(95)
|
(458)
|
(475)
|
(495)
|
(512)
|
(684)
|
|
Other Operating Expenses |
25
|
28
|
19
|
14
|
22
|
14
|
17
|
19
|
24
|
18
|
22
|
22
|
31
|
165
|
167
|
170
|
37
|
34
|
42
|
271
|
41
|
310
|
292
|
53
|
47
|
18
|
25
|
33
|
37
|
34
|
(6)
|
(54)
|
(121)
|
(179)
|
(207)
|
(237)
|
(551)
|
(654)
|
(700)
|
(806)
|
(553)
|
|
Operating Income |
350
N/A
|
361
+3%
|
348
-4%
|
329
-6%
|
315
-4%
|
299
-5%
|
311
+4%
|
349
+12%
|
378
+8%
|
425
+12%
|
454
+7%
|
444
-2%
|
478
+8%
|
596
+25%
|
579
-3%
|
594
+2%
|
464
-22%
|
448
-3%
|
474
+6%
|
717
+51%
|
451
-37%
|
652
+45%
|
571
-12%
|
283
-50%
|
296
+5%
|
359
+21%
|
405
+13%
|
621
+53%
|
966
+55%
|
1 231
+27%
|
1 494
+21%
|
1 459
-2%
|
1 453
0%
|
1 540
+6%
|
1 794
+17%
|
2 343
+31%
|
3 429
+46%
|
4 544
+33%
|
6 429
+41%
|
8 795
+37%
|
11 470
+30%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(26)
|
(29)
|
(20)
|
(17)
|
(13)
|
(23)
|
(42)
|
(60)
|
(70)
|
(74)
|
(75)
|
(68)
|
(84)
|
(234)
|
(236)
|
(238)
|
(109)
|
(106)
|
(135)
|
(435)
|
(188)
|
(435)
|
(424)
|
(142)
|
(178)
|
(167)
|
(144)
|
(138)
|
(82)
|
(9)
|
20
|
52
|
62
|
89
|
(13)
|
(86)
|
(17)
|
(21)
|
215
|
331
|
606
|
|
Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
0
|
(1)
|
1
|
(1)
|
(0)
|
1
|
0
|
1
|
(0)
|
0
|
(0)
|
0
|
1
|
(3)
|
(1)
|
(3)
|
(2)
|
(5)
|
(6)
|
(4)
|
(4)
|
(2)
|
2
|
1
|
(0)
|
(11)
|
(5)
|
(8)
|
(9)
|
(18)
|
|
Total Other Income |
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(7)
|
(10)
|
(12)
|
(15)
|
(6)
|
(4)
|
(3)
|
(0)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(19)
|
1 152
|
1 149
|
1 150
|
1 160
|
80
|
|
Pre-Tax Income |
320
N/A
|
328
+2%
|
325
-1%
|
308
-5%
|
293
-5%
|
268
-9%
|
261
-3%
|
279
+7%
|
302
+8%
|
345
+14%
|
374
+8%
|
371
-1%
|
388
+5%
|
357
-8%
|
338
-5%
|
352
+4%
|
351
0%
|
338
-4%
|
335
-1%
|
278
-17%
|
256
-8%
|
206
-20%
|
135
-35%
|
127
-6%
|
109
-14%
|
186
+71%
|
255
+37%
|
481
+89%
|
874
+82%
|
1 213
+39%
|
1 508
+24%
|
1 504
0%
|
1 510
+0%
|
1 626
+8%
|
1 775
+9%
|
2 237
+26%
|
4 554
+104%
|
5 667
+24%
|
7 786
+37%
|
10 277
+32%
|
12 137
+18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(40)
|
(39)
|
(40)
|
(37)
|
(32)
|
(33)
|
(29)
|
(37)
|
(45)
|
(52)
|
(16)
|
(15)
|
(18)
|
(13)
|
(44)
|
(41)
|
(30)
|
(17)
|
(16)
|
(8)
|
(16)
|
(15)
|
(10)
|
(9)
|
3
|
2
|
(4)
|
(52)
|
(97)
|
(172)
|
(284)
|
(258)
|
(188)
|
(176)
|
(102)
|
(133)
|
(244)
|
(435)
|
(856)
|
(1 283)
|
(2 795)
|
|
Income from Continuing Operations |
280
|
289
|
285
|
271
|
261
|
236
|
232
|
242
|
257
|
293
|
358
|
356
|
370
|
345
|
294
|
310
|
321
|
322
|
320
|
270
|
240
|
191
|
125
|
118
|
112
|
188
|
251
|
429
|
776
|
1 041
|
1 224
|
1 246
|
1 322
|
1 451
|
1 673
|
2 104
|
4 310
|
5 231
|
6 929
|
8 994
|
9 342
|
|
Net Income (Common) |
280
N/A
|
289
+3%
|
285
-1%
|
271
-5%
|
261
-4%
|
236
-10%
|
232
-2%
|
242
+5%
|
257
+6%
|
293
+14%
|
358
+22%
|
356
-1%
|
370
+4%
|
345
-7%
|
294
-15%
|
310
+6%
|
321
+3%
|
322
+0%
|
320
-1%
|
270
-16%
|
240
-11%
|
191
-20%
|
125
-35%
|
118
-6%
|
112
-5%
|
188
+68%
|
251
+33%
|
429
+71%
|
776
+81%
|
1 041
+34%
|
1 224
+18%
|
1 246
+2%
|
1 322
+6%
|
1 451
+10%
|
1 673
+15%
|
2 104
+26%
|
4 310
+105%
|
5 231
+21%
|
6 929
+32%
|
8 994
+30%
|
9 342
+4%
|
|
EPS (Diluted) |
2.8
N/A
|
2.89
+3%
|
2.84
-2%
|
2.7
-5%
|
2.61
-3%
|
2.35
-10%
|
2.31
-2%
|
2.42
+5%
|
2.57
+6%
|
2.93
+14%
|
3.59
+23%
|
3.56
-1%
|
3.7
+4%
|
3.45
-7%
|
2.93
-15%
|
3.1
+6%
|
3.21
+4%
|
3.21
N/A
|
3.19
-1%
|
2.69
-16%
|
2.4
-11%
|
1.91
-20%
|
1.25
-35%
|
1.18
-6%
|
1.12
-5%
|
1.88
+68%
|
2.51
+34%
|
4.29
+71%
|
7.76
+81%
|
10.41
+34%
|
12.24
+18%
|
12.46
+2%
|
13.21
+6%
|
14.5
+10%
|
16.72
+15%
|
21.02
+26%
|
43.07
+105%
|
52.27
+21%
|
104.66
+100%
|
89.87
-14%
|
156.17
+74%
|