25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Enerjisa Enerji AS
Buy, Hold or Sell?

Let's analyze Enerjisa together

I guess you are interested in Enerjisa Enerji AS. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Enerjisa Enerji AS. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Enerjisa Enerji AS

I send you an email if I find something interesting about Enerjisa Enerji AS.

1. Quick Overview

1.1. Quick analysis of Enerjisa (30 sec.)










1.2. What can you expect buying and holding a share of Enerjisa? (30 sec.)

How much money do you get?

How much money do you get?
₺0.12
When do you have the money?
1 year
How often do you get paid?
65.0%

What is your share worth?

Current worth
₺59.44
Expected worth in 1 year
₺91.76
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
₺36.57
Return On Investment
58.9%

For what price can you sell your share?

Current Price per Share
₺62.05
Expected price per share
₺57.70 - ₺66.50
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Enerjisa (5 min.)




Live pricePrice per Share (EOD)
₺62.05
Intrinsic Value Per Share
₺84.95 - ₺255.67
Total Value Per Share
₺144.40 - ₺315.12

2.2. Growth of Enerjisa (5 min.)




Is Enerjisa growing?

Current yearPrevious yearGrowGrow %
How rich?$1.9b$777.7m$995.4m56.1%

How much money is Enerjisa making?

Current yearPrevious yearGrowGrow %
Making money-$83.4m$153.1m-$236.5m-283.6%
Net Profit Margin-5.4%18.9%--

How much money comes from the company's main activities?

2.3. Financial Health of Enerjisa (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Enerjisa?

Welcome investor! Enerjisa's management wants to use your money to grow the business. In return you get a share of Enerjisa.

First you should know what it really means to hold a share of Enerjisa. And how you can make/lose money.

Speculation

The Price per Share of Enerjisa is ₺62.05. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Enerjisa.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Enerjisa, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₺59.44. Based on the TTM, the Book Value Change Per Share is ₺8.08 per quarter. Based on the YOY, the Book Value Change Per Share is ₺4.67 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₺1.07 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Enerjisa.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps-0.020.0%-0.07-0.1%0.160.3%0.020.0%0.010.0%
Usd Book Value Change Per Share0.120.2%0.220.4%0.130.2%0.070.1%0.040.1%
Usd Dividend Per Share0.010.0%0.030.0%0.040.1%0.030.0%0.020.0%
Usd Total Gains Per Share0.120.2%0.250.4%0.170.3%0.100.2%0.060.1%
Usd Price Per Share1.64-1.59-1.04-0.71-0.39-
Price to Earnings Ratio-18.71-290.55-2.90-62.14-29.86-
Price-to-Total Gains Ratio13.31-10.74-26.01-20.07-19.84-
Price to Book Ratio1.00-1.06-1.65-1.57-0.98-
Price-to-Total Gains Ratio13.31-10.74-26.01-20.07-19.84-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.71258
Number of shares583
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.03
Usd Book Value Change Per Share0.220.07
Usd Total Gains Per Share0.250.10
Gains per Quarter (583 shares)147.1260.55
Gains per Year (583 shares)588.47242.20
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
16952057869173232
213710401166138347474
320615601754207520716
427420802342275693958
5343260029303448671200
64113119351841310401442
74803639410648212131684
85484159469455113871926
96174679528262015602168
106865199587068917332410

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.03.00.025.0%9.03.00.075.0%16.04.00.080.0%33.07.00.082.5%33.014.00.070.2%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%14.06.00.070.0%24.011.05.060.0%26.011.010.055.3%
Dividend per Share3.00.01.075.0%11.00.01.091.7%18.00.02.090.0%26.00.014.065.0%26.00.021.055.3%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%32.03.05.080.0%34.03.010.072.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Enerjisa Enerji AS compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--4.1918.078-48%4.674-10%2.693+56%1.442+191%
Book Value Per Share--59.44554.397+9%23.859+149%19.586+204%11.583+413%
Current Ratio--0.7520.870-13%0.840-10%0.879-14%0.787-4%
Debt To Asset Ratio--0.5790.567+2%0.640-9%0.681-15%0.682-15%
Debt To Equity Ratio--1.3761.312+5%1.832-25%2.314-41%2.177-37%
Dividend Per Share--0.2611.065-75%1.597-84%1.070-76%0.597-56%
Enterprise Value---9247477344.000-3661472822.480-60%8518677622.480-209%-2211355143.200-76%-3621377155.994-61%
Eps---0.792-2.559+223%5.645-114%0.871-191%0.505-257%
Ev To Ebitda Ratio---0.242-0.078-68%0.709-134%-0.440+82%-0.917+279%
Ev To Sales Ratio---0.044-0.012-74%0.073-161%-0.084+89%-0.179+303%
Free Cash Flow Per Share--4.3460.833+422%2.996+45%1.193+264%0.754+477%
Free Cash Flow To Equity Per Share--8.8793.642+144%3.793+134%1.786+397%0.686+1194%
Gross Profit Margin--1.0000.207+383%0.996+0%0.840+19%0.951+5%
Intrinsic Value_10Y_max--255.674--------
Intrinsic Value_10Y_min--84.951--------
Intrinsic Value_1Y_max--8.889--------
Intrinsic Value_1Y_min--3.974--------
Intrinsic Value_3Y_max--39.458--------
Intrinsic Value_3Y_min--15.942--------
Intrinsic Value_5Y_max--85.402--------
Intrinsic Value_5Y_min--32.204--------
Market Cap73285390521.600+5%69978394656.00068218600427.520+3%44352129372.480+58%30589711756.800+129%16493051344.704+324%
Net Profit Margin---0.018-0.054+202%0.189-110%0.062-129%0.062-129%
Operating Margin--0.1620.134+21%0.097+67%0.127+28%0.127+28%
Operating Ratio--0.8320.879-5%0.919-10%0.901-8%0.871-4%
Pb Ratio1.044+5%0.9971.059-6%1.651-40%1.575-37%0.981+2%
Pe Ratio-19.596-5%-18.712290.546-106%2.902-745%62.137-130%29.857-163%
Price Per Share62.050+5%59.25057.760+3%37.553+58%25.900+129%13.965+324%
Price To Free Cash Flow Ratio3.569+5%3.40813.085-74%0.202+1585%2.206+54%1.226+178%
Price To Total Gains Ratio13.937+5%13.30910.739+24%26.013-49%20.070-34%19.835-33%
Quick Ratio--0.7710.819-6%0.811-5%0.919-16%0.815-5%
Return On Assets---0.006-0.022+297%0.078-107%0.021-127%0.016-134%
Return On Equity---0.013-0.050+279%0.222-106%0.071-119%0.053-125%
Total Gains Per Share--4.4529.143-51%6.271-29%3.763+18%2.038+118%
Usd Book Value--1937756118.0001773211017.600+9%777757477.500+149%638439210.420+204%383810462.775+405%
Usd Book Value Change Per Share--0.1160.223-48%0.129-10%0.074+56%0.040+191%
Usd Book Value Per Share--1.6411.501+9%0.659+149%0.541+204%0.320+413%
Usd Dividend Per Share--0.0070.029-75%0.044-84%0.030-76%0.016-56%
Usd Enterprise Value---255230374.694-101056649.900-60%235115502.380-209%-61033401.952-76%-99950009.505-61%
Usd Eps---0.022-0.071+223%0.156-114%0.024-191%0.014-257%
Usd Free Cash Flow--141678583.20027149547.300+422%97669341.300+45%38873427.000+264%25181789.603+463%
Usd Free Cash Flow Per Share--0.1200.023+422%0.083+45%0.033+264%0.021+477%
Usd Free Cash Flow To Equity Per Share--0.2450.101+144%0.105+134%0.049+397%0.019+1194%
Usd Market Cap2022676778.396+5%1931403692.5061882833371.800+3%1224118770.680+58%844276044.488+129%455208217.114+324%
Usd Price Per Share1.713+5%1.6351.594+3%1.036+58%0.715+129%0.385+324%
Usd Profit---25804923.600-83421048.293+223%153147149.100-117%22211100.001-216%13422227.243-292%
Usd Revenue--1438141746.0001338228517.800+7%865713468.000+66%602486045.580+139%347841260.783+313%
Usd Total Gains Per Share--0.1230.252-51%0.173-29%0.104+18%0.056+118%
 EOD+5 -3MRQTTM+25 -15YOY+19 -215Y+25 -1510Y+24 -16

3.3 Fundamental Score

Let's check the fundamental score of Enerjisa Enerji AS based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-19.596
Price to Book Ratio (EOD)Between0-11.044
Net Profit Margin (MRQ)Greater than0-0.018
Operating Margin (MRQ)Greater than00.162
Quick Ratio (MRQ)Greater than10.771
Current Ratio (MRQ)Greater than10.752
Debt to Asset Ratio (MRQ)Less than10.579
Debt to Equity Ratio (MRQ)Less than11.376
Return on Equity (MRQ)Greater than0.15-0.013
Return on Assets (MRQ)Greater than0.05-0.006
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Enerjisa Enerji AS based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.972
Ma 20Greater thanMa 5061.250
Ma 50Greater thanMa 10061.135
Ma 100Greater thanMa 20059.286
OpenGreater thanClose61.550
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Enerjisa Enerji AS

Enerjisa Enerji A.S., together with its subsidiaries, engages in the provision of electricity distribution, retail sales, and customer solutions in Turkey. The company operates in three segments, Electricity Distribution, Retail, and Customer Solutions. The Electricity Distribution segment engages in the transmission of electricity over lines to the end users through distribution networks. The Retail segment conducts retail sale of electricity. The Customer Solutions segment provides energy efficiency and distributed generation solutions. It also offers electric vehicles and charging stations equipment services. Enerjisa Enerji A.S. was incorporated in 1996 and is headquartered in Istanbul, Turkey.

Fundamental data was last updated by Penke on 2025-02-16 13:56:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Enerjisa earns for each ₤1 of revenue.

  • Above 10% is considered healthy but always compare Enerjisa to the Utilities - Regulated Electric industry mean.
  • A Net Profit Margin of -1.8% means that ₤-0.02 for each ₤1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Enerjisa Enerji AS:

  • The MRQ is -1.8%. The company is making a loss. -1
  • The TTM is -5.4%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-1.8%TTM-5.4%+3.6%
TTM-5.4%YOY18.9%-24.3%
TTM-5.4%5Y6.2%-11.6%
5Y6.2%10Y6.2%0.0%
4.3.1.2. Return on Assets

Shows how efficient Enerjisa is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Enerjisa to the Utilities - Regulated Electric industry mean.
  • -0.6% Return on Assets means that Enerjisa generated ₤-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Enerjisa Enerji AS:

  • The MRQ is -0.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM-2.2%+1.7%
TTM-2.2%YOY7.8%-10.0%
TTM-2.2%5Y2.1%-4.3%
5Y2.1%10Y1.6%+0.4%
4.3.1.3. Return on Equity

Shows how efficient Enerjisa is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Enerjisa to the Utilities - Regulated Electric industry mean.
  • -1.3% Return on Equity means Enerjisa generated ₤-0.01 for each ₤1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Enerjisa Enerji AS:

  • The MRQ is -1.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -5.0%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.3%TTM-5.0%+3.7%
TTM-5.0%YOY22.2%-27.3%
TTM-5.0%5Y7.1%-12.2%
5Y7.1%10Y5.3%+1.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Enerjisa Enerji AS.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Enerjisa is operating .

  • Measures how much profit Enerjisa makes for each ₤1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Enerjisa to the Utilities - Regulated Electric industry mean.
  • An Operating Margin of 16.2% means the company generated ₤0.16  for each ₤1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Enerjisa Enerji AS:

  • The MRQ is 16.2%. The company is operating efficient. +1
  • The TTM is 13.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ16.2%TTM13.4%+2.8%
TTM13.4%YOY9.7%+3.7%
TTM13.4%5Y12.7%+0.7%
5Y12.7%10Y12.7%+0.0%
4.3.2.2. Operating Ratio

Measures how efficient Enerjisa is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • An Operation Ratio of 0.83 means that the operating costs are ₤0.83 for each ₤1 in net sales.

Let's take a look of the Operating Ratio trends of Enerjisa Enerji AS:

  • The MRQ is 0.832. The company is less efficient in keeping operating costs low.
  • The TTM is 0.879. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.832TTM0.879-0.047
TTM0.879YOY0.919-0.040
TTM0.8795Y0.901-0.022
5Y0.90110Y0.871+0.030
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Enerjisa Enerji AS.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Enerjisa is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A Current Ratio of 0.75 means the company has ₤0.75 in assets for each ₤1 in short-term debts.

Let's take a look of the Current Ratio trends of Enerjisa Enerji AS:

  • The MRQ is 0.752. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.870. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.752TTM0.870-0.117
TTM0.870YOY0.840+0.030
TTM0.8705Y0.879-0.009
5Y0.87910Y0.787+0.092
4.4.3.2. Quick Ratio

Measures if Enerjisa is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Enerjisa to the Utilities - Regulated Electric industry mean.
  • A Quick Ratio of 0.77 means the company can pay off ₤0.77 for each ₤1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Enerjisa Enerji AS:

  • The MRQ is 0.771. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.819. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.771TTM0.819-0.048
TTM0.819YOY0.811+0.008
TTM0.8195Y0.919-0.100
5Y0.91910Y0.815+0.104
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Enerjisa Enerji AS.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Enerjisa assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Enerjisa to Utilities - Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.58 means that Enerjisa assets are financed with 57.9% credit (debt) and the remaining percentage (100% - 57.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Enerjisa Enerji AS:

  • The MRQ is 0.579. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.567. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.579TTM0.567+0.012
TTM0.567YOY0.640-0.073
TTM0.5675Y0.681-0.114
5Y0.68110Y0.682-0.001
4.5.4.2. Debt to Equity Ratio

Measures if Enerjisa is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Enerjisa to the Utilities - Regulated Electric industry mean.
  • A Debt to Equity ratio of 137.6% means that company has ₤1.38 debt for each ₤1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Enerjisa Enerji AS:

  • The MRQ is 1.376. The company is able to pay all its debts with equity. +1
  • The TTM is 1.312. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.376TTM1.312+0.064
TTM1.312YOY1.832-0.519
TTM1.3125Y2.314-1.001
5Y2.31410Y2.177+0.136
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ₤1 in earnings Enerjisa generates.

  • Above 15 is considered overpriced but always compare Enerjisa to the Utilities - Regulated Electric industry mean.
  • A PE ratio of -18.71 means the investor is paying ₤-18.71 for every ₤1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Enerjisa Enerji AS:

  • The EOD is -19.596. Based on the earnings, the company is expensive. -2
  • The MRQ is -18.712. Based on the earnings, the company is expensive. -2
  • The TTM is 290.546. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-19.596MRQ-18.712-0.884
MRQ-18.712TTM290.546-309.257
TTM290.546YOY2.902+287.643
TTM290.5465Y62.137+228.409
5Y62.13710Y29.857+32.280
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Enerjisa Enerji AS:

  • The EOD is 3.569. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.408. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 13.085. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.569MRQ3.408+0.161
MRQ3.408TTM13.085-9.677
TTM13.085YOY0.202+12.883
TTM13.0855Y2.206+10.879
5Y2.20610Y1.226+0.980
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Enerjisa is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
  • A PB ratio of 1.00 means the investor is paying ₤1.00 for each ₤1 in book value.

Let's take a look of the Price to Book Ratio trends of Enerjisa Enerji AS:

  • The EOD is 1.044. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.997. Based on the equity, the company is cheap. +2
  • The TTM is 1.059. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.044MRQ0.997+0.047
MRQ0.997TTM1.059-0.063
TTM1.059YOY1.651-0.592
TTM1.0595Y1.575-0.515
5Y1.57510Y0.981+0.594
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Total Operating Expenses  2,318,3381,377,5713,695,9091,447,6535,143,562-2,207,5162,936,046-3,114,974-178,928



6.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in TRY. All numbers in thousands.

Summary
Total Assets166,821,725
Total Liabilities96,613,170
Total Stockholder Equity70,208,555
 As reported
Total Liabilities 96,613,170
Total Stockholder Equity+ 70,208,555
Total Assets = 166,821,725

Assets

Total Assets166,821,725
Total Current Assets49,737,656
Long-term Assets117,084,069
Total Current Assets
Cash And Cash Equivalents 8,552,057
Short-term Investments 8,835,241
Net Receivables 24,735,164
Inventory 4,442,909
Other Current Assets 3,172,285
Total Current Assets  (as reported)49,737,656
Total Current Assets  (calculated)49,737,656
+/-0
Long-term Assets
Property Plant Equipment 10,426,601
Goodwill 2,688,510
Intangible Assets 41,169,814
Long-term Assets Other 1,175,101
Long-term Assets  (as reported)117,084,069
Long-term Assets  (calculated)55,460,026
+/- 61,624,043

Liabilities & Shareholders' Equity

Total Current Liabilities66,106,572
Long-term Liabilities30,506,598
Total Stockholder Equity70,208,555
Total Current Liabilities
Short-term Debt 29,433,354
Short Long Term Debt 28,969,382
Accounts payable 19,379,676
Other Current Liabilities 17,260,088
Total Current Liabilities  (as reported)66,106,572
Total Current Liabilities  (calculated)95,042,500
+/- 28,935,928
Long-term Liabilities
Long term Debt 16,941,627
Capital Lease Obligations 793,702
Long-term Liabilities  (as reported)30,506,598
Long-term Liabilities  (calculated)17,735,329
+/- 12,771,269
Total Stockholder Equity
Common Stock1,181,069
Retained Earnings 25,484,812
Accumulated Other Comprehensive Income 2,990,046
Other Stockholders Equity 40,552,628
Total Stockholder Equity (as reported)70,208,555
Total Stockholder Equity (calculated)70,208,555
+/-0
Other
Capital Stock1,181,069
Cash and Short Term Investments 17,387,298
Common Stock Shares Outstanding 1,181,069
Current Deferred Revenue33,454
Liabilities and Stockholders Equity 166,821,725
Net Debt 38,606,979
Net Invested Capital 116,119,564
Net Working Capital -16,368,916
Property Plant and Equipment Gross 18,855,850
Short Long Term Debt Total 47,159,036



6.3. Balance Sheets Structured

Currency in TRY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-31
> Total Assets 
5,844,615
5,844,615
5,844,615
5,844,615
6,050,686
6,050,686
6,050,686
6,050,686
6,666,369
6,666,369
6,666,369
6,666,369
7,093,250
7,093,250
7,093,250
28,373,000
4,646,495
28,831,934
16,997,885
18,585,978
18,968,100
20,388,355
22,147,857
23,125,041
24,421,116
23,773,330
22,741,796
23,395,458
24,456,902
24,726,854
25,447,886
24,675,505
25,361,660
24,832,184
26,679,535
31,333,641
36,506,671
43,012,146
47,496,419
59,188,597
64,197,254
90,979,057
94,662,620
132,096,404
139,559,392
156,479,843
166,821,725
166,821,725156,479,843139,559,392132,096,40494,662,62090,979,05764,197,25459,188,59747,496,41943,012,14636,506,67131,333,64126,679,53524,832,18425,361,66024,675,50525,447,88624,726,85424,456,90223,395,45822,741,79623,773,33024,421,11623,125,04122,147,85720,388,35518,968,10018,585,97816,997,88528,831,9344,646,49528,373,0007,093,2507,093,2507,093,2506,666,3696,666,3696,666,3696,666,3696,050,6866,050,6866,050,6866,050,6865,844,6155,844,6155,844,6155,844,615
   > Total Current Assets 
789,422
789,422
789,422
789,422
723,230
723,230
723,230
723,230
919,144
919,144
919,144
919,144
389,000
1,005,750
1,005,750
4,023,000
728,324
3,797,011
3,491,079
4,101,617
4,621,406
4,875,887
6,373,703
6,404,415
7,502,664
6,625,910
5,294,322
5,781,800
7,142,480
7,122,247
7,713,600
6,852,870
7,891,045
7,421,117
8,765,780
12,795,629
17,984,776
24,902,853
27,137,540
21,990,411
28,115,988
31,747,801
44,999,803
40,685,994
42,759,536
48,368,546
49,737,656
49,737,65648,368,54642,759,53640,685,99444,999,80331,747,80128,115,98821,990,41127,137,54024,902,85317,984,77612,795,6298,765,7807,421,1177,891,0456,852,8707,713,6007,122,2477,142,4805,781,8005,294,3226,625,9107,502,6646,404,4156,373,7034,875,8874,621,4064,101,6173,491,0793,797,011728,3244,023,0001,005,7501,005,750389,000919,144919,144919,144919,144723,230723,230723,230723,230789,422789,422789,422789,422
       Cash And Cash Equivalents 
216,278
216,278
216,278
216,278
52,126
52,126
52,126
52,126
64,509
64,509
64,509
64,509
-389,000
27,500
27,500
110,000
-728,324
593,586
155,194
137,580
76,995
60,872
112,904
327,290
1,595,539
1,564,549
324,113
469,786
1,044,314
476,078
621,281
588,571
1,212,712
379,926
317,849
411,992
588,248
1,808,097
1,709,335
8,370,987
9,996,382
6,216,317
9,058,692
4,501,245
2,685,531
3,112,777
8,552,057
8,552,0573,112,7772,685,5314,501,2459,058,6926,216,3179,996,3828,370,9871,709,3351,808,097588,248411,992317,849379,9261,212,712588,571621,281476,0781,044,314469,786324,1131,564,5491,595,539327,290112,90460,87276,995137,580155,194593,586-728,324110,00027,50027,500-389,00064,50964,50964,50964,50952,12652,12652,12652,126216,278216,278216,278216,278
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
778,000
0
0
-4,516,000
1,456,648
38,760
660,192
35,170
768,817
849,711
936,586
1,026,179
1,163,668
876,804
878,180
1,098,550
1,341,997
1,739,377
2,146,160
2,474,220
2,218,706
2,451,171
2,577,278
3,316,298
3,024,008
3,986,185
3,823,954
3,342,405
4,935,309
5,301,080
5,754,074
5,959,474
8,114,835
8,688,807
8,835,241
8,835,2418,688,8078,114,8355,959,4745,754,0745,301,0804,935,3093,342,4053,823,9543,986,1853,024,0083,316,2982,577,2782,451,1712,218,7062,474,2202,146,1601,739,3771,341,9971,098,550878,180876,8041,163,6681,026,179936,586849,711768,81735,170660,19238,7601,456,648-4,516,00000778,000000000000000
       Net Receivables 
0
0
0
2,121,998
0
0
0
2,459,817
0
0
0
2,727,237
0
0
0
1,720,529
0
2,582,112
2,359,810
2,860,461
2,852,009
2,953,911
4,355,716
3,512,389
4,131,088
3,625,618
3,001,489
4,032,565
3,137,690
3,439,057
3,581,685
3,532,590
4,014,477
4,147,533
5,278,937
6,766,371
11,123,819
15,765,165
18,030,200
7,581,874
9,262,319
11,756,938
21,018,685
15,533,062
19,872,879
30,793,338
24,735,164
24,735,16430,793,33819,872,87915,533,06221,018,68511,756,9389,262,3197,581,87418,030,20015,765,16511,123,8196,766,3715,278,9374,147,5334,014,4773,532,5903,581,6853,439,0573,137,6904,032,5653,001,4893,625,6184,131,0883,512,3894,355,7162,953,9112,852,0092,860,4612,359,8102,582,11201,720,5290002,727,2370002,459,8170002,121,998000
       Inventory 
19,820
19,820
19,820
19,820
25,735
25,735
25,735
25,735
33,594
33,594
33,594
33,594
45,500
45,500
45,500
182,000
25,439
183,294
101,226
101,754
153,078
177,125
150,867
147,956
132,654
147,075
143,507
131,953
143,359
162,453
152,948
169,539
204,491
281,893
383,249
447,450
835,698
1,235,943
1,657,629
1,562,338
2,051,735
3,861,531
3,499,028
4,796,652
3,471,930
3,480,634
4,442,909
4,442,9093,480,6343,471,9304,796,6523,499,0283,861,5312,051,7351,562,3381,657,6291,235,943835,698447,450383,249281,893204,491169,539152,948162,453143,359131,953143,507147,075132,654147,956150,867177,125153,078101,754101,226183,29425,439182,00045,50045,50045,50033,59433,59433,59433,59425,73525,73525,73525,73519,82019,82019,82019,820
       Other Current Assets 
553,324
553,324
553,324
553,324
645,369
645,369
645,369
645,369
821,042
821,042
821,042
821,042
0
932,750
932,750
413,827
0
399,259
2,574,467
593,591
770,507
834,268
2,284,737
380,992
1,816,867
1,099,663
969,439
1,059,927
1,475,120
1,305,282
1,211,526
669,667
1,080,507
1,097,705
1,281,146
3,027,074
3,529,832
3,751,191
3,414,125
866,516
4,650,811
8,841,568
11,106,606
10,059,042
8,614,361
7,208,546
3,172,285
3,172,2857,208,5468,614,36110,059,04211,106,6068,841,5684,650,811866,5163,414,1253,751,1913,529,8323,027,0741,281,1461,097,7051,080,507669,6671,211,5261,305,2821,475,1201,059,927969,4391,099,6631,816,867380,9922,284,737834,268770,507593,5912,574,467399,2590413,827932,750932,7500821,042821,042821,042821,042645,369645,369645,369645,369553,324553,324553,324553,324
   > Long-term Assets 
5,055,194
5,055,194
5,055,194
5,055,194
5,327,456
5,327,456
5,327,456
5,327,456
5,747,225
5,747,225
5,747,225
5,747,225
-389,000
6,087,500
6,087,500
24,350,000
-728,324
25,034,923
13,506,806
14,484,361
14,346,694
15,512,468
15,774,154
16,720,626
16,918,452
17,147,420
17,447,474
17,613,658
17,314,422
17,604,607
17,734,286
17,822,635
17,470,615
17,411,067
17,913,755
18,538,012
18,521,895
18,109,293
20,358,879
37,198,186
36,081,266
59,231,256
49,662,817
91,410,410
96,799,856
108,111,297
117,084,069
117,084,069108,111,29796,799,85691,410,41049,662,81759,231,25636,081,26637,198,18620,358,87918,109,29318,521,89518,538,01217,913,75517,411,06717,470,61517,822,63517,734,28617,604,60717,314,42217,613,65817,447,47417,147,42016,918,45216,720,62615,774,15415,512,46814,346,69414,484,36113,506,80625,034,923-728,32424,350,0006,087,5006,087,500-389,0005,747,2255,747,2255,747,2255,747,2255,327,4565,327,4565,327,4565,327,4565,055,1945,055,1945,055,1945,055,194
       Property Plant Equipment 
2,006,003
2,006,003
2,006,003
2,006,003
2,151,334
2,151,334
2,151,334
2,151,334
2,444,443
2,444,443
2,444,443
2,444,443
2,561,750
2,561,750
2,561,750
10,247,000
34,481
10,160,837
85,150
137,925
132,724
154,190
152,239
364,937
519,488
650,510
581,576
629,026
610,711
643,496
660,673
1,043,026
1,085,467
1,086,684
1,180,171
1,700,284
1,723,204
1,844,438
1,918,302
2,021,322
2,213,442
5,239,619
3,031,813
7,478,974
8,640,828
9,591,552
10,426,601
10,426,6019,591,5528,640,8287,478,9743,031,8135,239,6192,213,4422,021,3221,918,3021,844,4381,723,2041,700,2841,180,1711,086,6841,085,4671,043,026660,673643,496610,711629,026581,576650,510519,488364,937152,239154,190132,724137,92585,15010,160,83734,48110,247,0002,561,7502,561,7502,561,7502,444,4432,444,4432,444,4432,444,4432,151,3342,151,3342,151,3342,151,3342,006,0032,006,0032,006,0032,006,003
       Goodwill 
0
0
0
2,730,031
0
0
0
2,730,031
0
0
0
2,730,031
0
0
0
2,730,031
682,508
2,730,031
2,730,031
2,730,031
2,730,031
2,730,031
2,730,031
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,977,127
1,438,454
1,977,127
1,978,878
2,276,969
2,468,345
2,688,510
2,688,5102,468,3452,276,9691,978,8781,977,1271,438,4541,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1271,977,1272,730,0312,730,0312,730,0312,730,0312,730,0312,730,031682,5082,730,0310002,730,0310002,730,0310002,730,031000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,746,571
5,758,280
6,618,433
0
8,503,518
8,411,106
8,763,663
9,357,670
9,445,286
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000009,445,2869,357,6708,763,6638,411,1068,503,51806,618,4335,758,2805,746,5710000000000000000000
       Intangible Assets 
0
0
0
9,314,835
0
0
0
9,092,359
0
0
0
8,845,464
0
0
0
5,161,319
1,243,350
5,821,043
9,891,399
4,973,399
4,926,492
4,854,531
4,798,190
4,761,822
4,707,761
4,656,117
4,599,141
4,571,278
4,512,744
4,455,293
4,397,181
4,379,909
4,320,506
4,261,061
4,198,964
4,248,308
4,187,798
4,124,806
4,066,083
4,119,971
4,058,015
23,582,031
3,988,100
31,805,872
36,018,958
38,423,737
41,169,814
41,169,81438,423,73736,018,95831,805,8723,988,10023,582,0314,058,0154,119,9714,066,0834,124,8064,187,7984,248,3084,198,9644,261,0614,320,5064,379,9094,397,1814,455,2934,512,7444,571,2784,599,1414,656,1174,707,7614,761,8224,798,1904,854,5314,926,4924,973,3999,891,3995,821,0431,243,3505,161,3190008,845,4640009,092,3590009,314,835000
       Long-term Assets Other 
602,699
602,699
602,699
602,699
749,400
749,400
749,400
749,400
962,529
962,529
962,529
962,529
-389,000
1,251,250
1,251,250
488,000
-728,324
5,994,153
1,282,540
721,648
1,416,760
1,928,443
1,908,179
2,323,497
3,910,571
3,390,354
1,861,754
2,022,527
2,905,611
3,049,458
3,280,096
3,829,775
3,970,702
3,290,191
3,303,397
4,291,024
3,972,256
5,986,127
6,659,246
16,631,578
9,168,083
9,970,083
9,374,129
129,236
25,947,841
8,575,170
1,175,101
1,175,1018,575,17025,947,841129,2369,374,1299,970,0839,168,08316,631,5786,659,2465,986,1273,972,2564,291,0243,303,3973,290,1913,970,7023,829,7753,280,0963,049,4582,905,6112,022,5271,861,7543,390,3543,910,5712,323,4971,908,1791,928,4431,416,760721,6481,282,5405,994,153-728,324488,0001,251,2501,251,250-389,000962,529962,529962,529962,529749,400749,400749,400749,400602,699602,699602,699602,699
> Total Liabilities 
3,924,357
3,924,357
3,924,357
3,924,357
3,943,622
3,943,622
3,943,622
3,943,622
4,306,362
4,306,362
4,306,362
4,306,362
4,721,000
4,721,000
4,721,000
18,884,000
3,176,394
19,451,623
11,797,091
12,705,575
13,195,588
14,338,150
15,798,473
16,826,126
18,291,204
17,438,908
16,151,657
16,560,955
17,897,142
17,811,609
17,846,313
17,522,199
18,642,124
17,720,335
19,046,004
21,982,619
28,440,396
33,992,697
37,530,938
37,616,351
45,039,127
51,037,688
62,615,887
74,321,938
75,814,506
91,220,646
96,613,170
96,613,17091,220,64675,814,50674,321,93862,615,88751,037,68845,039,12737,616,35137,530,93833,992,69728,440,39621,982,61919,046,00417,720,33518,642,12417,522,19917,846,31317,811,60917,897,14216,560,95516,151,65717,438,90818,291,20416,826,12615,798,47314,338,15013,195,58812,705,57511,797,09119,451,6233,176,39418,884,0004,721,0004,721,0004,721,0004,306,3624,306,3624,306,3624,306,3623,943,6223,943,6223,943,6223,943,6223,924,3573,924,3573,924,3573,924,357
   > Total Current Liabilities 
1,301,067
1,301,067
1,301,067
1,301,067
1,188,447
1,188,447
1,188,447
1,188,447
1,551,583
1,551,583
1,551,583
1,551,583
1,758,000
1,758,000
1,758,000
7,032,000
1,213,806
7,004,798
4,215,754
4,855,222
4,168,058
4,222,168
7,446,219
7,544,138
9,635,570
10,151,279
7,029,504
7,331,012
6,180,794
6,402,188
6,244,529
8,287,610
10,437,534
11,185,345
12,653,305
14,256,376
22,459,150
26,998,499
30,507,983
31,253,840
37,164,194
36,934,095
43,264,603
48,003,993
43,176,933
54,449,282
66,106,572
66,106,57254,449,28243,176,93348,003,99343,264,60336,934,09537,164,19431,253,84030,507,98326,998,49922,459,15014,256,37612,653,30511,185,34510,437,5348,287,6106,244,5296,402,1886,180,7947,331,0127,029,50410,151,2799,635,5707,544,1387,446,2194,222,1684,168,0584,855,2224,215,7547,004,7981,213,8067,032,0001,758,0001,758,0001,758,0001,551,5831,551,5831,551,5831,551,5831,188,4471,188,4471,188,4471,188,4471,301,0671,301,0671,301,0671,301,067
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,688,000
6,568,015
4,783,846
2,054,199
2,764,607
1,415,717
1,418,853
3,877,812
4,431,979
5,961,602
7,483,455
4,411,375
3,743,200
2,597,592
3,693,501
3,434,915
2,740,658
3,796,420
5,196,151
6,450,885
6,453,524
11,853,021
14,547,607
12,120,113
15,171,352
12,485,768
10,791,097
14,369,887
20,309,689
19,306,701
23,755,985
29,433,354
29,433,35423,755,98519,306,70120,309,68914,369,88710,791,09712,485,76815,171,35212,120,11314,547,60711,853,0216,453,5246,450,8855,196,1513,796,4202,740,6583,434,9153,693,5012,597,5923,743,2004,411,3757,483,4555,961,6024,431,9793,877,8121,418,8531,415,7172,764,6072,054,1994,783,8466,568,0154,688,000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,568,015
0
619,814
1,173,291
332,122
284,634
2,390,907
2,479,941
3,905,916
4,954,425
4,329,028
2,946,978
2,476,971
3,569,893
3,300,839
2,603,075
3,642,278
5,035,065
6,264,839
6,220,426
11,642,372
14,322,396
11,895,418
14,991,209
12,210,907
10,584,884
14,030,291
19,878,526
18,876,169
23,463,644
28,969,382
28,969,38223,463,64418,876,16919,878,52614,030,29110,584,88412,210,90714,991,20911,895,41814,322,39611,642,3726,220,4266,264,8395,035,0653,642,2782,603,0753,300,8393,569,8932,476,9712,946,9784,329,0284,954,4253,905,9162,479,9412,390,907284,634332,1221,173,291619,81406,568,0150000000000000000
       Accounts payable 
325,951
325,951
325,951
325,951
334,206
334,206
334,206
334,206
348,153
348,153
348,153
348,153
349,750
349,750
349,750
1,117,668
378,125
1,172,170
955,840
1,512,499
951,331
1,513,905
1,847,121
2,480,917
1,611,681
1,872,421
1,577,642
2,611,620
1,739,954
1,874,223
1,682,928
1,914,357
1,666,495
2,106,507
2,191,385
3,981,140
3,176,777
6,328,663
11,295,879
6,772,301
10,859,304
16,224,772
18,460,391
16,209,264
10,247,040
14,815,196
19,379,676
19,379,67614,815,19610,247,04016,209,26418,460,39116,224,77210,859,3046,772,30111,295,8796,328,6633,176,7773,981,1402,191,3852,106,5071,666,4951,914,3571,682,9281,874,2231,739,9542,611,6201,577,6421,872,4211,611,6812,480,9171,847,1211,513,905951,3311,512,499955,8401,172,170378,1251,117,668349,750349,750349,750348,153348,153348,153348,153334,206334,206334,206334,206325,951325,951325,951325,951
       Other Current Liabilities 
975,116
975,116
975,116
975,116
854,241
854,241
854,241
854,241
1,203,430
1,203,430
1,203,430
1,203,430
1,408,250
1,408,250
1,408,250
1,220,332
835,681
1,048,782
1,174,550
-533,742
1,030,160
172,182
860,042
-793,879
1,349,578
726,560
895,431
672,920
1,709,129
784,041
-1,959,134
3,128,085
-591,355
-396,564
3,691,809
3,392,338
7,052,615
5,874,352
6,727,796
6,331,862
11,234,501
1,057,019
10,379,707
11,416,854
13,623,192
15,034,234
17,260,088
17,260,08815,034,23413,623,19211,416,85410,379,7071,057,01911,234,5016,331,8626,727,7965,874,3527,052,6153,392,3383,691,809-396,564-591,3553,128,085-1,959,134784,0411,709,129672,920895,431726,5601,349,578-793,879860,042172,1821,030,160-533,7421,174,5501,048,782835,6811,220,3321,408,2501,408,2501,408,2501,203,4301,203,4301,203,4301,203,430854,241854,241854,241854,241975,116975,116975,116975,116
   > Long-term Liabilities 
2,623,291
2,623,291
2,623,291
2,623,291
2,755,175
2,755,175
2,755,175
2,755,175
2,754,779
2,754,779
2,754,779
2,754,779
2,963,000
2,963,000
2,963,000
11,852,000
1,962,588
12,446,825
7,581,337
7,850,353
9,027,530
10,115,982
8,352,254
9,281,988
8,655,634
7,287,629
9,122,153
9,229,943
11,716,348
11,409,421
11,601,784
9,234,589
8,204,590
6,534,990
6,392,699
7,726,243
5,981,246
6,994,198
7,022,955
6,362,511
7,874,933
14,103,593
19,351,284
26,317,945
32,637,573
36,771,364
30,506,598
30,506,59836,771,36432,637,57326,317,94519,351,28414,103,5937,874,9336,362,5117,022,9556,994,1985,981,2467,726,2436,392,6996,534,9908,204,5909,234,58911,601,78411,409,42111,716,3489,229,9439,122,1537,287,6298,655,6349,281,9888,352,25410,115,9829,027,5307,850,3537,581,33712,446,8251,962,58811,852,0002,963,0002,963,0002,963,0002,754,7792,754,7792,754,7792,754,7792,755,1752,755,1752,755,1752,755,1752,623,2912,623,2912,623,2912,623,291
       Other Liabilities 
0
0
0
3,365,002
0
0
0
2,241,655
0
0
0
1,107,261
0
0
0
1,595,000
0
1,496,992
1,146,276
1,211,163
1,357,335
2,624,011
2,827,187
3,195,221
3,207,384
3,287,627
3,411,340
3,548,767
3,725,512
3,745,743
3,973,662
1,803,821
1,890,069
1,874,940
2,410,519
2,887,556
2,384,366
2,043,317
2,166,284
1,929,763
0
2,382,651
0
0
0
0
0
000002,382,65101,929,7632,166,2842,043,3172,384,3662,887,5562,410,5191,874,9401,890,0691,803,8213,973,6623,745,7433,725,5123,548,7673,411,3403,287,6273,207,3843,195,2212,827,1872,624,0111,357,3351,211,1631,146,2761,496,99201,595,0000001,107,2610002,241,6550003,365,002000
> Total Stockholder Equity
1,920,258
1,920,258
1,920,258
1,920,258
2,107,064
2,107,064
2,107,064
2,107,064
2,360,007
2,360,007
2,360,007
2,360,007
9,439,000
2,372,250
2,372,250
9,489,000
4,746,828
9,380,311
5,200,794
5,880,403
5,772,512
6,050,205
6,349,384
6,298,915
6,129,912
6,334,422
6,590,139
6,834,503
6,559,760
6,915,245
7,601,573
7,153,306
6,719,536
7,111,849
7,633,531
9,351,022
8,066,275
9,019,449
9,965,481
21,572,246
19,158,127
39,941,369
32,046,733
57,774,466
63,744,886
65,259,197
70,208,555
70,208,55565,259,19763,744,88657,774,46632,046,73339,941,36919,158,12721,572,2469,965,4819,019,4498,066,2759,351,0227,633,5317,111,8496,719,5367,153,3067,601,5736,915,2456,559,7606,834,5036,590,1396,334,4226,129,9126,298,9156,349,3846,050,2055,772,5125,880,4035,200,7949,380,3114,746,8289,489,0002,372,2502,372,2509,439,0002,360,0072,360,0072,360,0072,360,0072,107,0642,107,0642,107,0642,107,0641,920,2581,920,2581,920,2581,920,258
   Common Stock
1,989,343
1,989,343
1,989,343
1,989,343
2,214,343
2,214,343
2,214,343
2,214,343
2,389,343
2,389,343
2,389,343
2,389,343
2,389,250
2,389,250
2,389,250
9,557,000
295,267
9,590,685
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,069
1,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0691,181,0699,590,685295,2679,557,0002,389,2502,389,2502,389,2502,389,3432,389,3432,389,3432,389,3432,214,3432,214,3432,214,3432,214,3431,989,3431,989,3431,989,3431,989,343
   Retained Earnings 
-104,638
-104,638
-104,638
-104,638
-146,205
-146,205
-146,205
-146,205
-75,940
-75,940
-75,940
-75,940
-24,000
-24,000
-24,000
-96,000
419,652
-185,809
1,006,192
1,678,606
1,586,942
1,838,011
2,108,813
2,092,244
2,038,290
2,201,948
2,533,047
2,776,729
2,431,813
2,752,689
3,391,263
3,132,058
2,784,179
3,221,845
4,055,682
4,765,978
3,418,327
4,400,613
5,621,215
17,743,273
15,692,004
14,177,791
28,216,456
23,368,938
26,968,069
27,187,193
25,484,812
25,484,81227,187,19326,968,06923,368,93828,216,45614,177,79115,692,00417,743,2735,621,2154,400,6133,418,3274,765,9784,055,6823,221,8452,784,1793,132,0583,391,2632,752,6892,431,8132,776,7292,533,0472,201,9482,038,2902,092,2442,108,8131,838,0111,586,9421,678,6061,006,192-185,809419,652-96,000-24,000-24,000-24,000-75,940-75,940-75,940-75,940-146,205-146,205-146,205-146,205-104,638-104,638-104,638-104,638
   Accumulated Other Comprehensive Income 
-266,649
-266,649
-266,649
-266,649
-309,595
-309,595
-309,595
-309,595
-305,302
-305,302
-305,302
-305,302
9,439,000
-380,000
-380,000
-2,869
4,746,828
-306,516
2,833,495
2,835,463
2,787,422
2,809,005
2,842,890
2,808,990
2,656,772
2,699,860
2,624,478
2,625,160
2,507,870
2,496,109
2,543,863
423,767
800,124
754,771
442,616
1,381,795
1,690,903
1,661,791
1,387,221
871,928
892,263
2,592,539
1,256,417
2,529,169
10,608,476
11,201,202
2,990,046
2,990,04611,201,20210,608,4762,529,1691,256,4172,592,539892,263871,9281,387,2211,661,7911,690,9031,381,795442,616754,771800,124423,7672,543,8632,496,1092,507,8702,625,1602,624,4782,699,8602,656,7722,808,9902,842,8902,809,0052,787,4222,835,4632,833,495-306,5164,746,828-2,869-380,000-380,0009,439,000-305,302-305,302-305,302-305,302-309,595-309,595-309,595-309,595-266,649-266,649-266,649-266,649
   Capital Surplus 00000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000
   Other Stockholders Equity 
302,203
302,203
302,203
302,203
348,521
348,521
348,521
348,521
351,905
351,905
351,905
351,905
-2,389,250
387,000
387,000
-853,169
-714,919
281,951
2,836,364
2,836,364
2,784,755
2,784,755
216,612
2,784,755
253,781
2,626,532
2,626,532
2,626,532
2,416,412
2,416,412
2,416,412
2,416,412
1,954,164
1,954,164
1,954,164
1,954,164
1,775,976
1,775,976
1,775,976
1,775,976
1,392,791
21,989,970
1,392,791
30,695,290
35,497,024
37,182,085
40,552,628
40,552,62837,182,08535,497,02430,695,2901,392,79121,989,9701,392,7911,775,9761,775,9761,775,9761,775,9761,954,1641,954,1641,954,1641,954,1642,416,4122,416,4122,416,4122,416,4122,626,5322,626,5322,626,532253,7812,784,755216,6122,784,7552,784,7552,836,3642,836,364281,951-714,919-853,169387,000387,000-2,389,250351,905351,905351,905351,905348,521348,521348,521348,521302,203302,203302,203302,203



6.4. Balance Sheets

Currency in TRY. All numbers in thousands.




6.5. Cash Flows

Currency in TRY. All numbers in thousands.




6.6. Income Statements

Currency in TRY. All numbers in thousands.