PAO TMK (TRMK.ME)

Growth (Per Share)

Revenue 5Y
Revenue 3Y
Earnings 5Y
Earnings 3Y
Dividend 5Y
Dividend 3Y

Capital Efficiency

ROIC
ROE
ROA
ROTA

Capital Structure

Market Cap63.03B
EV63.03B
Cash
Current Ratio
Debt/Equity
Net Debt/EBITDA
Show More

Select a metric from the list below to chart it

Income Statement
Dec '12
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Revenue
211,506.2
334,015.9
303,208.0
204,389.5
253,382.5
354,327.7
295,512.1
222,621.0
428,981.0
Revenue % Chg.
4.1%
57.9%
-9.2%
-32.6%
24.0%
39.8%
-16.6%
-24.7%
92.7%
Cost of Revenue
166,863.2
269,008.9
241,154.5
161,305.2
203,065.7
290,700.3
236,078.1
174,051.0
338,869.0
Gross Profit
44,642.9
65,007.0
62,053.4
43,084.3
50,316.8
63,627.4
59,434.0
48,570.0
90,112.0
Gross Profit Margin
21.1%
19.5%
20.5%
21.1%
19.9%
18.0%
20.1%
21.8%
21.0%
R&D Expenses
411.6
606.2
664.5
420.6
472.2
351.4
325.9
147.0
174.0
Selling, General, & Admin Expenses
11,614.4
19,298.6
17,468.8
13,557.7
15,372.8
17,872.0
17,228.0
14,811.0
26,861.0
Other Expenses
11,214.9
17,580.0
17,695.0
12,307.2
12,799.4
15,173.8
15,169.8
13,496.0
22,275.0
Operating Income
20,544.2
27,522.1
24,880.9
15,823.2
20,631.0
28,741.9
25,206.2
29,846.0
35,212.0
Operating Income Margin
9.7%
8.2%
8.2%
7.7%
8.1%
8.1%
8.5%
13.4%
8.2%
Total Other Income/Expenses Net
-10,271.9
-38,715.7
-57,428.0
-5,465.4
-16,161.6
-25,627.6
-19,168.5
512.0
-23,603.0
Income Before Tax
10,272.4
-11,193.6
-32,547.1
10,357.8
4,469.4
3,114.3
6,037.7
30,358.0
11,609.0
Income Before Tax Margin
4.9%
-3.4%
-10.7%
5.1%
1.8%
0.9%
2.0%
13.6%
2.7%
Income Tax Expense
3,217.5
849.1
-5,507.5
216.7
2,764.2
3,125.2
1,967.3
6,057.0
4,426.0
Net Income
7,034.8
-11,982.2
-26,685.7
10,202.8
2,050.1
167.4
3,975.1
24,271.0
6,974.0
Net Income Margin
3.3%
-3.6%
-8.8%
5.0%
0.8%
0.0%
1.3%
10.9%
1.6%
Weighted Avg. Shares Out
865.0
865.6
917.2
1,007.0
1,033.1
1,033.0
1,032.4
956.0
1,033.1
EPS
8.2
-13.9
-29.4
10.4
1.7
0.1
3.7
25.4
6.8
EPS % Chg.
-15.4%
111.5%
-83.4%
-92.0%
2576.5%
582.5%
-73.4%
Weighted Avg. Shares Out Dil
865.0
865.6
917.2
1,007.0
1,033.1
1,033.0
1,032.4
956.0
1,033.1
EPS Diluted
8.2
-13.9
-29.4
10.4
1.7
0.1
3.7
25.4
6.8
Interest Income
137.5
369.1
720.3
667.8
731.2
657.7
966.1
1,603.0
2,421.0
Interest Expense
8,294.9
12,934.1
20,469.7
16,746.7
16,206.6
16,784.1
14,476.2
13,477.0
23,409.0
EBIT
2,115.0
-23,758.6
-52,296.5
-5,721.1
-11,005.9
-13,012.1
-7,472.4
18,484.0
-9,379.0
EBIT Margin
1.0%
-7.1%
-17.2%
-2.8%
-4.3%
-3.7%
-2.5%
8.3%
-2.2%
Depreciation & Amortization
10,716.5
16,879.1
18,439.6
14,790.7
15,173.9
18,642.3
15,265.1
12,651.0
21,056.0
EBITDA
12,831.5
-6,879.5
-33,856.9
9,069.6
4,167.9
5,630.2
7,792.7
31,135.0
11,677.0
EBITDA Margin
6.1%
-2.1%
-11.2%
4.4%
1.6%
1.6%
2.6%
14.0%
2.7%