25 XP   0   0   10

Mobil’nye Telesistemy PAO
Buy, Hold or Sell?

Let's analyse Mobil’nye Telesistemy PAO together

PenkeI guess you are interested in Mobil’nye Telesistemy PAO. 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 Mobil’nye Telesistemy PAO. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Mobil’nye Telesistemy PAO

I send you an email if I find something interesting about Mobil’nye Telesistemy PAO.

Quick analysis of Mobil’nye Telesistemy PAO (30 sec.)










What can you expect buying and holding a share of Mobil’nye Telesistemy PAO? (30 sec.)

How much money do you get?

How much money do you get?
₽0.70
When do you have the money?
1 year
How often do you get paid?
87.5%

What is your share worth?

Current worth
₽-17.62
Expected worth in 1 year
₽-17.71
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
₽63.71
Return On Investment
25.2%

For what price can you sell your share?

Current Price per Share
₽252.55
Expected price per share
₽233.70 - ₽268.65
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Mobil’nye Telesistemy PAO (5 min.)




Live pricePrice per Share (EOD)

₽252.55

2. Growth of Mobil’nye Telesistemy PAO (5 min.)




Is Mobil’nye Telesistemy PAO growing?

Current yearPrevious yearGrowGrow %
How rich?-$323.6m$25.7m-$156.3m-119.7%

How much money is Mobil’nye Telesistemy PAO making?

Current yearPrevious yearGrowGrow %
Making money$128.8m$127.8m$956.4k0.7%
Net Profit Margin8.3%8.6%--

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

3. Financial Health of Mobil’nye Telesistemy PAO (5 min.)




4. Comparing to competitors in the Telecom Services industry (5 min.)




  Industry Rankings (Telecom Services)  


Richest
#250 / 257

Most Revenue
#63 / 257

Most Profit
#60 / 257
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Mobil’nye Telesistemy PAO? (5 min.)

Welcome investor! Mobil’nye Telesistemy PAO's management wants to use your money to grow the business. In return you get a share of Mobil’nye Telesistemy PAO.

What can you expect buying and holding a share of Mobil’nye Telesistemy PAO?

First you should know what it really means to hold a share of Mobil’nye Telesistemy PAO. And how you can make/lose money.

Speculation

The Price per Share of Mobil’nye Telesistemy PAO is ₽252.55. 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 Mobil’nye Telesistemy PAO.
  • 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 Mobil’nye Telesistemy PAO, 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 ₽-17.62. Based on the TTM, the Book Value Change Per Share is ₽-0.02 per quarter. Based on the YOY, the Book Value Change Per Share is ₽-5.55 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 ₽15.95 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Mobil’nye Telesistemy PAO.

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 Eps0.110.0%0.080.0%0.070.0%0.070.0%0.070.0%
Usd Book Value Change Per Share-0.27-0.1%0.000.0%-0.060.0%-0.040.0%-0.020.0%
Usd Dividend Per Share0.170.1%0.170.1%0.100.0%0.110.0%0.090.0%
Usd Total Gains Per Share-0.100.0%0.170.1%0.040.0%0.070.0%0.070.0%
Usd Price Per Share3.25-2.67-3.11-3.11-2.97-
Price to Earnings Ratio7.47-10.19-13.63-10.19-10.87-
Price-to-Total Gains Ratio-32.00-0.66-19.60-14.97-16.09-
Price to Book Ratio-16.92--9.21-56.20-19.77-11.63-
Price-to-Total Gains Ratio-32.00-0.66-19.60-14.97-16.09-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.752795
Number of shares363
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.170.11
Usd Book Value Change Per Share0.00-0.04
Usd Total Gains Per Share0.170.07
Gains per Quarter (363 shares)63.0224.17
Gains per Year (363 shares)252.0996.68
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1252-0242158-6187
2505-1494316-122184
3757-1746473-183281
41010-2998631-244378
51262-21250789-305475
61515-21502947-367572
71767-317541104-428669
82020-320061262-489766
92272-322581420-550863
102525-425101578-611960

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 Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%91.03.00.096.8%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%10.010.00.050.0%22.018.00.055.0%56.038.00.059.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%35.00.05.087.5%67.00.027.071.3%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%28.012.00.070.0%62.032.00.066.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Mobil’nye Telesistemy PAO

About Mobil’nye Telesistemy PAO

Mobile TeleSystems Public Joint Stock Company provides telecommunication services primarily in Russia. It offers voice and data transmission, internet access, broadband, pay TV, and various value-added services through wireless and fixed lines; fintech services; and B2B cloud, and digital solutions, as well as sells equipment, accessories, and software. The company also provides mobile cellular voice and data communication services; installation and maintenance of cellular payphones; video conferencing services; automatic roaming services; value added services, such as basic telephony, messaging, mobile internet, customer care, and other GEO services; and GSM, GPRS, and EDGE services, as well as Voice platform, natural language processing platform, and video surveillance as a service platform. In addition, it offers current accounts, accepting deposits, providing overdrafts, guarantees, letters of credit, saving and investment products, custody services, servicing credit and debit cards, and consumer and mortgage lending; and investment banking services, including trading in shares and bonds, precious metals, and derivative financial instruments, placement of fixed income securities, issuing debt securities, and attracting subordinated loans, as well as e-commerce services. The company was founded in 1993 and is headquartered in Moscow, Russia.

Fundamental data was last updated by Penke on 2023-11-22 22:22:05.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Mobil’nye Telesistemy PAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Mobil’nye Telesistemy PAO earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Mobil’nye Telesistemy PAO to the Telecom Services industry mean.
  • A Net Profit Margin of 11.5% means that руб0.11 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Mobil’nye Telesistemy PAO:

  • The MRQ is 11.5%. The company is making a huge profit. +2
  • The TTM is 8.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ11.5%TTM8.3%+3.1%
TTM8.3%YOY8.6%-0.3%
TTM8.3%5Y8.5%-0.2%
5Y8.5%10Y10.6%-2.1%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ11.5%5.5%+6.0%
TTM8.3%4.8%+3.5%
YOY8.6%6.6%+2.0%
5Y8.5%6.1%+2.4%
10Y10.6%6.1%+4.5%
1.1.2. Return on Assets

Shows how efficient Mobil’nye Telesistemy PAO is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Mobil’nye Telesistemy PAO to the Telecom Services industry mean.
  • 1.5% Return on Assets means that Mobil’nye Telesistemy PAO generated руб0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Mobil’nye Telesistemy PAO:

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.1%+0.4%
TTM1.1%YOY1.2%-0.1%
TTM1.1%5Y1.2%-0.1%
5Y1.2%10Y1.8%-0.6%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.0%+0.5%
TTM1.1%0.8%+0.3%
YOY1.2%1.1%+0.1%
5Y1.2%0.9%+0.3%
10Y1.8%1.0%+0.8%
1.1.3. Return on Equity

Shows how efficient Mobil’nye Telesistemy PAO is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Mobil’nye Telesistemy PAO to the Telecom Services industry mean.
  • 0.0% Return on Equity means Mobil’nye Telesistemy PAO generated руб0.00 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Mobil’nye Telesistemy PAO:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM56.6%-56.6%
TTM56.6%YOY43.6%+13.0%
TTM56.6%5Y59.8%-3.2%
5Y59.8%10Y34.8%+25.0%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.1%-3.1%
TTM56.6%2.4%+54.2%
YOY43.6%3.4%+40.2%
5Y59.8%2.7%+57.1%
10Y34.8%2.8%+32.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Mobil’nye Telesistemy PAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Mobil’nye Telesistemy PAO is operating .

  • Measures how much profit Mobil’nye Telesistemy PAO makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Mobil’nye Telesistemy PAO to the Telecom Services industry mean.
  • An Operating Margin of 0.0% means the company generated руб0.00  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Mobil’nye Telesistemy PAO:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM10.9%-10.9%
TTM10.9%YOY21.9%-10.9%
TTM10.9%5Y18.6%-7.7%
5Y18.6%10Y20.3%-1.7%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.0%-11.0%
TTM10.9%7.9%+3.0%
YOY21.9%12.0%+9.9%
5Y18.6%11.4%+7.2%
10Y20.3%11.3%+9.0%
1.2.2. Operating Ratio

Measures how efficient Mobil’nye Telesistemy PAO is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 0.33 means that the operating costs are руб0.33 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Mobil’nye Telesistemy PAO:

  • The MRQ is 0.334. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.459. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.334TTM0.459-0.125
TTM0.459YOY0.809-0.350
TTM0.4595Y0.710-0.251
5Y0.71010Y0.744-0.034
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3341.036-0.702
TTM0.4591.031-0.572
YOY0.8090.985-0.176
5Y0.7101.035-0.325
10Y0.7441.001-0.257
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Mobil’nye Telesistemy PAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Mobil’nye Telesistemy PAO is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Telecom Services industry mean).
  • A Current Ratio of 0.46 means the company has руб0.46 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Mobil’nye Telesistemy PAO:

  • The MRQ is 0.460. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.517. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.460TTM0.517-0.057
TTM0.517YOY0.546-0.029
TTM0.5175Y0.673-0.156
5Y0.67310Y0.835-0.162
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4600.931-0.471
TTM0.5170.927-0.410
YOY0.5460.956-0.410
5Y0.6731.042-0.369
10Y0.8350.979-0.144
1.3.2. Quick Ratio

Measures if Mobil’nye Telesistemy PAO is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Mobil’nye Telesistemy PAO to the Telecom Services industry mean.
  • A Quick Ratio of 0.24 means the company can pay off руб0.24 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Mobil’nye Telesistemy PAO:

  • The MRQ is 0.244. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.424. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.244TTM0.424-0.180
TTM0.424YOY0.784-0.361
TTM0.4245Y0.837-0.413
5Y0.83710Y0.956-0.120
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2440.613-0.369
TTM0.4240.629-0.205
YOY0.7840.696+0.088
5Y0.8370.738+0.099
10Y0.9560.684+0.272
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Mobil’nye Telesistemy PAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Mobil’nye Telesistemy PAO assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Mobil’nye Telesistemy PAO to Telecom Services industry mean.
  • A Debt to Asset Ratio of 1.03 means that Mobil’nye Telesistemy PAO assets are financed with 102.7% credit (debt) and the remaining percentage (100% - 102.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Mobil’nye Telesistemy PAO:

  • The MRQ is 1.027. The company is just not able to pay all its debts by selling its assets. -1
  • The TTM is 1.011. The company is just not able to pay all its debts by selling its assets. -1
Trends
Current periodCompared to+/- 
MRQ1.027TTM1.011+0.016
TTM1.011YOY0.998+0.013
TTM1.0115Y0.971+0.040
5Y0.97110Y0.856+0.115
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0270.642+0.385
TTM1.0110.635+0.376
YOY0.9980.630+0.368
5Y0.9710.630+0.341
10Y0.8560.627+0.229
1.4.2. Debt to Equity Ratio

Measures if Mobil’nye Telesistemy PAO is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Mobil’nye Telesistemy PAO to the Telecom Services industry mean.
  • A Debt to Equity ratio of 0.0% means that company has руб0.00 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Mobil’nye Telesistemy PAO:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM47.933-47.933
TTM47.933YOY40.726+7.207
TTM47.9335Y42.677+5.256
5Y42.67710Y22.892+19.785
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.608-1.608
TTM47.9331.629+46.304
YOY40.7261.653+39.073
5Y42.6771.710+40.967
10Y22.8921.674+21.218
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Mobil’nye Telesistemy PAO

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Mobil’nye Telesistemy PAO generates.

  • Above 15 is considered overpriced but always compare Mobil’nye Telesistemy PAO to the Telecom Services industry mean.
  • A PE ratio of 7.47 means the investor is paying руб7.47 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Mobil’nye Telesistemy PAO:

  • The EOD is 6.332. Based on the earnings, the company is cheap. +2
  • The MRQ is 7.471. Based on the earnings, the company is cheap. +2
  • The TTM is 10.192. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD6.332MRQ7.471-1.139
MRQ7.471TTM10.192-2.721
TTM10.192YOY13.630-3.437
TTM10.1925Y10.193-0.001
5Y10.19310Y10.875-0.682
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD6.3329.647-3.315
MRQ7.4719.209-1.738
TTM10.19210.460-0.268
YOY13.63012.866+0.764
5Y10.19315.156-4.963
10Y10.87515.669-4.794
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Mobil’nye Telesistemy PAO:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.534-2.534
TTM2.534YOY6.725-4.191
TTM2.5345Y3.475-0.941
5Y3.47510Y-14.442+17.917
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.810-4.810
TTM2.5345.091-2.557
YOY6.7255.592+1.133
5Y3.4756.777-3.302
10Y-14.4426.170-20.612
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Mobil’nye Telesistemy PAO is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Telecom Services industry mean).
  • A PB ratio of -16.92 means the investor is paying руб-16.92 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Mobil’nye Telesistemy PAO:

  • The EOD is -14.336. Based on the equity, the company is expensive. -2
  • The MRQ is -16.916. Based on the equity, the company is expensive. -2
  • The TTM is -9.209. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-14.336MRQ-16.916+2.580
MRQ-16.916TTM-9.209-7.707
TTM-9.209YOY56.200-65.410
TTM-9.2095Y19.772-28.981
5Y19.77210Y11.627+8.144
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD-14.3361.543-15.879
MRQ-16.9161.450-18.366
TTM-9.2091.484-10.693
YOY56.2001.913+54.287
5Y19.7721.927+17.845
10Y11.6272.349+9.278
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Mobil’nye Telesistemy PAO 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---24.457-0.025-100%-5.546-77%-3.860-84%-2.024-92%
Book Value Per Share---17.617-7.135-60%1.458-1309%14.297-223%45.184-139%
Current Ratio--0.4600.517-11%0.546-16%0.673-32%0.835-45%
Debt To Asset Ratio--1.0271.011+2%0.998+3%0.971+6%0.856+20%
Debt To Equity Ratio---47.933-100%40.726-100%42.677-100%22.892-100%
Dividend Per Share--15.14515.953-5%9.199+65%9.968+52%8.180+85%
Eps--9.9726.988+43%6.637+50%6.356+57%6.664+50%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.868+15%
Market Cap425304285836.800-18%502247957340.000413447438582.200+21%482402368873.800+4%497913325276.200+1%503204511858.1000%
Net Profit Margin--0.1150.083+38%0.086+33%0.085+35%0.106+8%
Operating Margin---0.109-100%0.219-100%0.186-100%0.203-100%
Operating Ratio--0.3340.459-27%0.809-59%0.710-53%0.744-55%
Pb Ratio-14.336+15%-16.916-9.209-46%56.200-130%19.772-186%11.627-245%
Pe Ratio6.332-18%7.47110.192-27%13.630-45%10.193-27%10.875-31%
Price Per Share252.550-18%298.000244.513+22%285.138+5%285.540+4%272.447+9%
Price To Free Cash Flow Ratio---2.534-100%6.725-100%3.475-100%-14.4420%
Price To Total Gains Ratio-27.122+15%-32.0030.662-4931%19.597-263%14.967-314%16.087-299%
Quick Ratio--0.2440.424-42%0.784-69%0.837-71%0.956-74%
Return On Assets--0.0150.011+40%0.012+30%0.012+33%0.018-14%
Return On Equity---0.566-100%0.436-100%0.598-100%0.348-100%
Total Gains Per Share---9.31215.928-158%3.652-355%6.108-252%6.157-251%
Usd Book Value---323631900.000-130573825.000-60%25781225.000-1355%280599245.000-215%954281647.500-134%
Usd Book Value Change Per Share---0.2670.000-100%-0.060-77%-0.042-84%-0.022-92%
Usd Book Value Per Share---0.192-0.078-60%0.016-1309%0.156-223%0.493-139%
Usd Dividend Per Share--0.1650.174-5%0.100+65%0.109+52%0.089+85%
Usd Eps--0.1090.076+43%0.072+50%0.069+57%0.073+50%
Usd Free Cash Flow---29623475.000-100%89012125.000-100%77234675.000-100%113742317.500-100%
Usd Market Cap4635816715.621-18%5474502735.0064506577080.546+21%5258185820.724+4%5427255245.511+1%5484929179.2530%
Usd Price Per Share2.753-18%3.2482.665+22%3.108+5%3.112+4%2.970+9%
Usd Profit--183185400.000128810750.000+42%127854275.000+43%120104920.000+53%134543605.000+36%
Usd Revenue--1599324300.0001548726500.000+3%1482694300.000+8%1413739265.000+13%1293624262.500+24%
Usd Total Gains Per Share---0.1010.174-158%0.040-355%0.067-252%0.067-251%
 EOD+3 -4MRQTTM+14 -17YOY+16 -155Y+16 -1510Y+13 -18

3.2. Fundamental Score

Let's check the fundamental score of Mobil’nye Telesistemy PAO based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.332
Price to Book Ratio (EOD)Between0-1-14.336
Net Profit Margin (MRQ)Greater than00.115
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.244
Current Ratio (MRQ)Greater than10.460
Debt to Asset Ratio (MRQ)Less than11.027
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.015
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Mobil’nye Telesistemy PAO based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5024.645
Ma 20Greater thanMa 50266.545
Ma 50Greater thanMa 100271.225
Ma 100Greater thanMa 200278.269
OpenGreater thanClose248.650
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in RUB. All numbers in thousands.

Summary
Total Assets1,094,579,000
Total Liabilities1,124,270,000
Total Stockholder Equity-29,691,000
 As reported
Total Liabilities 1,124,270,000
Total Stockholder Equity+ -29,691,000
Total Assets = 1,094,579,000

Assets

Total Assets1,094,579,000
Total Current Assets280,047,000
Long-term Assets280,047,000
Total Current Assets
Short-term Investments 50,987,000
Inventory 15,925,000
Other Current Assets 1,812,000
Total Current Assets  (as reported)280,047,000
Total Current Assets  (calculated)68,724,000
+/- 211,323,000
Long-term Assets
Property Plant Equipment 422,350,000
Goodwill 55,819,000
Intangible Assets 116,357,000
Long-term Assets  (as reported)0
Long-term Assets  (calculated)594,526,000
+/- 594,526,000

Liabilities & Shareholders' Equity

Total Current Liabilities608,914,000
Long-term Liabilities-
Total Stockholder Equity-29,691,000
Total Current Liabilities
Total Current Liabilities  (as reported)608,914,000
Total Current Liabilities  (calculated)0
+/- 608,914,000
Long-term Liabilities
Long term Debt Total 469,154,000
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)469,154,000
+/- 469,154,000
Total Stockholder Equity
Common Stock200,000
Capital Surplus 2,900,000
Total Stockholder Equity (as reported)-29,691,000
Total Stockholder Equity (calculated)3,100,000
+/- 32,791,000
Other
Cash And Equivalents46,606,000
Cash and Short Term Investments 97,593,000
Common Stock Shares Outstanding 1,685,396
Liabilities and Stockholders Equity 1,094,579,000



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-31
> Total Assets 
0
20,053,731
21,343,481
31,235,752
31,467,798
33,232,601
1,234,519
40,462,082
52,790,655
60,408,004
64,015,519
69,120,980
72,905,664
98,922,501
101,065,844
118,279,875
124,275,052
126,327,349
133,350,112
142,271,890
154,603,512
175,473,155
191,684,703
199,224,476
216,858,322
216,515,827
230,283,653
227,487,409
225,666,404
246,224,148
255,841,628
257,747,186
269,424,798
260,915,831
284,024,744
287,590,346
308,738,657
328,535,603
341,538,027
415,906,077
475,538,548
463,817,283
479,822,481
439,113,208
442,889,096
440,071,932
431,123,495
453,111,993
490,010,845
464,381,826
470,321,802
453,164,879
455,037,899
466,027,000
510,102,000
485,724,000
485,524,000
502,858,000
519,024,000
527,978,000
608,927,000
640,795,000
635,283,000
649,120,000
653,378,000
625,016,000
595,353,000
563,405,000
544,470,000
537,444,000
575,005,000
556,690,000
551,070,000
702,071,000
752,192,000
907,496,000
915,993,000
870,371,000
863,617,000
882,259,000
823,910,000
924,201,000
902,444,000
904,325,000
919,203,000
909,206,000
941,589,000
954,722,000
1,015,818,000
1,039,426,000
1,013,458,000
1,057,122,000
1,082,930,000
1,086,721,000
1,094,579,000
1,094,579,0001,086,721,0001,082,930,0001,057,122,0001,013,458,0001,039,426,0001,015,818,000954,722,000941,589,000909,206,000919,203,000904,325,000902,444,000924,201,000823,910,000882,259,000863,617,000870,371,000915,993,000907,496,000752,192,000702,071,000551,070,000556,690,000575,005,000537,444,000544,470,000563,405,000595,353,000625,016,000653,378,000649,120,000635,283,000640,795,000608,927,000527,978,000519,024,000502,858,000485,524,000485,724,000510,102,000466,027,000455,037,899453,164,879470,321,802464,381,826490,010,845453,111,993431,123,495440,071,932442,889,096439,113,208479,822,481463,817,283475,538,548415,906,077341,538,027328,535,603308,738,657287,590,346284,024,744260,915,831269,424,798257,747,186255,841,628246,224,148225,666,404227,487,409230,283,653216,515,827216,858,322199,224,476191,684,703175,473,155154,603,512142,271,890133,350,112126,327,349124,275,052118,279,875101,065,84498,922,50172,905,66469,120,98064,015,51960,408,00452,790,65540,462,0821,234,51933,232,60131,467,79831,235,75221,343,48120,053,7310
   > Total Current Assets 
0
2,389,117
2,190,135
11,145,308
9,428,465
8,229,735
0
8,005,534
14,719,860
13,586,654
11,887,066
13,084,063
11,441,480
22,713,423
17,707,500
20,161,719
24,719,975
26,353,544
25,918,269
24,318,980
28,835,317
42,301,109
45,611,068
43,875,445
37,109,346
38,317,884
49,242,477
42,841,617
42,878,445
54,677,969
60,383,325
49,039,965
47,824,710
44,190,769
62,970,361
53,568,460
69,993,910
73,837,225
92,863,292
170,338,107
132,438,044
131,202,998
144,910,867
129,570,556
95,338,132
106,530,184
102,812,908
110,952,130
122,761,524
109,818,111
126,600,421
99,119,019
92,374,147
109,718,000
158,335,000
134,160,000
116,676,000
142,126,000
139,934,000
141,197,000
152,124,000
154,458,000
159,024,000
167,208,000
159,017,000
149,134,000
122,268,000
110,875,000
90,994,000
128,722,000
163,986,000
148,743,000
146,032,000
152,608,000
187,848,000
284,498,000
268,934,000
220,565,000
202,847,000
210,456,000
194,588,000
284,432,000
269,129,000
260,390,000
262,354,000
242,640,000
240,953,000
228,182,000
263,300,000
261,953,000
263,917,000
301,668,000
300,883,000
285,312,000
280,047,000
280,047,000285,312,000300,883,000301,668,000263,917,000261,953,000263,300,000228,182,000240,953,000242,640,000262,354,000260,390,000269,129,000284,432,000194,588,000210,456,000202,847,000220,565,000268,934,000284,498,000187,848,000152,608,000146,032,000148,743,000163,986,000128,722,00090,994,000110,875,000122,268,000149,134,000159,017,000167,208,000159,024,000154,458,000152,124,000141,197,000139,934,000142,126,000116,676,000134,160,000158,335,000109,718,00092,374,14799,119,019126,600,421109,818,111122,761,524110,952,130102,812,908106,530,18495,338,132129,570,556144,910,867131,202,998132,438,044170,338,10792,863,29273,837,22569,993,91053,568,46062,970,36144,190,76947,824,71049,039,96560,383,32554,677,96942,878,44542,841,61749,242,47738,317,88437,109,34643,875,44545,611,06842,301,10928,835,31724,318,98025,918,26926,353,54424,719,97520,161,71917,707,50022,713,42311,441,48013,084,06311,887,06613,586,65414,719,8608,005,53408,229,7359,428,46511,145,3082,190,1352,389,1170
       Cash And Cash Equivalents 
0
102,880
223,754
8,851,189
2,166,595
727,280
0
506,085
6,692,089
1,436,815
3,523,827
3,416,666
1,106,726
3,764,839
3,548,781
4,602,156
2,658,118
7,968,143
8,526,031
5,629,942
7,594,183
19,728,800
18,258,427
13,405,662
2,249,805
3,303,235
14,394,683
4,235,091
5,790,115
16,729,061
19,564,356
15,781,836
15,588,099
12,958,255
27,310,092
16,091,793
31,286,625
33,196,509
48,390,044
114,533,445
76,023,242
67,272,299
76,236,370
65,700,623
28,378,531
34,091,321
34,288,290
46,951,400
59,205,592
28,292,607
28,540,136
23,464,641
22,017,102
20,585,000
64,156,000
45,084,000
30,612,000
37,207,000
53,449,000
45,937,000
61,410,000
43,776,000
44,120,000
25,149,000
33,464,000
44,389,000
24,956,000
36,489,000
18,470,000
25,353,000
34,272,000
23,430,000
30,586,000
56,923,000
57,292,000
101,144,000
84,075,000
66,346,000
51,243,000
52,518,000
38,070,000
101,163,000
98,253,000
82,649,000
85,405,000
57,267,000
42,326,000
21,338,000
40,590,000
34,958,000
57,850,000
0
0
61,704,000
0
061,704,0000057,850,00034,958,00040,590,00021,338,00042,326,00057,267,00085,405,00082,649,00098,253,000101,163,00038,070,00052,518,00051,243,00066,346,00084,075,000101,144,00057,292,00056,923,00030,586,00023,430,00034,272,00025,353,00018,470,00036,489,00024,956,00044,389,00033,464,00025,149,00044,120,00043,776,00061,410,00045,937,00053,449,00037,207,00030,612,00045,084,00064,156,00020,585,00022,017,10223,464,64128,540,13628,292,60759,205,59246,951,40034,288,29034,091,32128,378,53165,700,62376,236,37067,272,29976,023,242114,533,44548,390,04433,196,50931,286,62516,091,79327,310,09212,958,25515,588,09915,781,83619,564,35616,729,0615,790,1154,235,09114,394,6833,303,2352,249,80513,405,66218,258,42719,728,8007,594,1835,629,9428,526,0317,968,1432,658,1184,602,1563,548,7813,764,8391,106,7263,416,6663,523,8271,436,8156,692,089506,0850727,2802,166,5958,851,189223,754102,8800
       Short-term Investments 
0
0
0
0
4,857,323
4,894,213
0
3,532,061
2,599,210
5,154,833
0
0
957,900
6,362,549
937,500
937,500
7,205,884
2,285,714
1,735,353
1,483,334
2,032,133
2,318,384
2,614,155
2,479,411
806,388
1,612,176
1,550,222
1,550,073
1,475,158
2,762,831
5,774,620
393,843
387,579
370,131
1,370,430
1,038,534
1,350,925
1,560,848
6,905,573
12,104,995
6,545,428
12,852,582
14,227,788
9,907,264
10,204,774
13,711,443
10,323,544
3,468,483
2,758,773
19,563,986
27,143,019
4,111,673
4,034,903
18,780,000
17,213,000
11,345,000
14,633,000
39,073,000
20,778,000
23,999,000
9,849,000
42,993,000
46,319,000
56,627,000
49,840,000
30,961,000
27,978,000
11,689,000
8,657,000
44,524,000
67,459,000
60,596,000
50,757,000
26,354,000
52,970,000
107,496,000
105,735,000
78,260,000
73,855,000
75,690,000
79,546,000
99,494,000
91,393,000
99,233,000
100,085,000
107,139,000
116,504,000
126,402,000
143,915,000
141,911,000
129,307,000
43,160,000
48,437,000
148,166,000
50,987,000
50,987,000148,166,00048,437,00043,160,000129,307,000141,911,000143,915,000126,402,000116,504,000107,139,000100,085,00099,233,00091,393,00099,494,00079,546,00075,690,00073,855,00078,260,000105,735,000107,496,00052,970,00026,354,00050,757,00060,596,00067,459,00044,524,0008,657,00011,689,00027,978,00030,961,00049,840,00056,627,00046,319,00042,993,0009,849,00023,999,00020,778,00039,073,00014,633,00011,345,00017,213,00018,780,0004,034,9034,111,67327,143,01919,563,9862,758,7733,468,48310,323,54413,711,44310,204,7749,907,26414,227,78812,852,5826,545,42812,104,9956,905,5731,560,8481,350,9251,038,5341,370,430370,131387,579393,8435,774,6202,762,8311,475,1581,550,0731,550,2221,612,176806,3882,479,4112,614,1552,318,3842,032,1331,483,3341,735,3532,285,7147,205,884937,500937,5006,362,549957,900005,154,8332,599,2103,532,06104,894,2134,857,3230000
       Net Receivables 
0
1,406,223
1,081,497
1,322,411
1,099,898
668,089
24,912
937,262
3,316,687
4,702,069
5,669,169
1,731,905
6,326,325
2,391,678
2,725,406
9,914,000
9,204,002
9,595,972
9,785,002
10,778,013
12,544,903
12,532,088
14,323,212
15,300,421
17,674,555
17,606,746
15,117,127
19,780,665
17,016,604
16,366,711
17,081,327
17,743,227
17,741,745
15,992,473
15,459,728
15,224,865
13,973,494
14,455,710
16,093,146
19,666,468
21,787,045
23,635,486
25,394,486
26,849,579
29,536,132
30,876,510
30,095,604
33,536,072
33,886,792
35,642,342
39,612,407
41,424,100
39,128,037
44,279,000
45,557,000
46,961,000
42,170,000
38,042,000
40,033,000
44,065,000
45,562,000
55,212,000
54,409,000
64,598,000
55,873,000
56,295,000
50,395,000
43,749,000
42,905,000
41,518,000
45,938,000
48,261,000
49,378,000
50,981,000
54,124,000
50,213,000
52,230,000
53,571,000
57,785,000
59,947,000
55,118,000
63,462,000
55,774,000
56,751,000
55,385,000
56,208,000
60,503,000
59,741,000
53,951,000
58,501,000
48,925,000
54,202,000
0
52,913,000
0
052,913,000054,202,00048,925,00058,501,00053,951,00059,741,00060,503,00056,208,00055,385,00056,751,00055,774,00063,462,00055,118,00059,947,00057,785,00053,571,00052,230,00050,213,00054,124,00050,981,00049,378,00048,261,00045,938,00041,518,00042,905,00043,749,00050,395,00056,295,00055,873,00064,598,00054,409,00055,212,00045,562,00044,065,00040,033,00038,042,00042,170,00046,961,00045,557,00044,279,00039,128,03741,424,10039,612,40735,642,34233,886,79233,536,07230,095,60430,876,51029,536,13226,849,57925,394,48623,635,48621,787,04519,666,46816,093,14614,455,71013,973,49415,224,86515,459,72815,992,47317,741,74517,743,22717,081,32716,366,71117,016,60419,780,66515,117,12717,606,74617,674,55515,300,42114,323,21212,532,08812,544,90310,778,0139,785,0029,595,9729,204,0029,914,0002,725,4062,391,6786,326,3251,731,9055,669,1694,702,0693,316,687937,26224,912668,0891,099,8981,322,4111,081,4971,406,2230
       Other Current Assets 
0
386,589
322,973
340,580
631,738
1,361,944
73,329
2,445,128
1,314,048
1,485,409
1,706,971
6,562,793
1,729,074
8,410,227
8,731,969
2,863,125
3,672,824
4,244,800
3,910,265
4,417,252
4,184,377
5,245,403
7,265,617
9,538,829
11,876,343
10,957,206
12,143,507
12,704,068
13,430,869
14,106,976
13,706,197
11,786,880
10,644,924
11,347,195
15,582,000
17,602,863
20,117,989
21,225,379
17,967,234
19,422,531
20,889,531
20,561,468
21,213,941
19,523,051
17,431,113
17,289,753
17,413,568
18,555,544
17,599,245
17,373,957
21,517,331
20,519,665
18,607,442
20,872,000
25,193,000
22,426,000
20,763,000
20,328,000
18,393,000
19,417,000
27,793,000
4,781,000
4,192,000
5,021,000
5,330,000
4,906,000
6,126,000
5,931,000
6,632,000
5,099,000
5,048,000
4,667,000
5,316,000
5,032,000
6,155,000
5,813,000
8,240,000
5,710,000
5,342,000
5,802,000
6,339,000
5,535,000
5,642,000
5,787,000
6,275,000
4,911,000
5,562,000
6,454,000
1,862,000
7,459,000
14,087,000
15,936,000
4,189,000
2,221,000
1,812,000
1,812,0002,221,0004,189,00015,936,00014,087,0007,459,0001,862,0006,454,0005,562,0004,911,0006,275,0005,787,0005,642,0005,535,0006,339,0005,802,0005,342,0005,710,0008,240,0005,813,0006,155,0005,032,0005,316,0004,667,0005,048,0005,099,0006,632,0005,931,0006,126,0004,906,0005,330,0005,021,0004,192,0004,781,00027,793,00019,417,00018,393,00020,328,00020,763,00022,426,00025,193,00020,872,00018,607,44220,519,66521,517,33117,373,95717,599,24518,555,54417,413,56817,289,75317,431,11319,523,05121,213,94120,561,46820,889,53119,422,53117,967,23421,225,37920,117,98917,602,86315,582,00011,347,19510,644,92411,786,88013,706,19714,106,97613,430,86912,704,06812,143,50710,957,20611,876,3439,538,8297,265,6175,245,4034,184,3774,417,2523,910,2654,244,8003,672,8242,863,1258,731,9698,410,2271,729,0746,562,7931,706,9711,485,4091,314,0482,445,12873,3291,361,944631,738340,580322,973386,5890
   > Long-term Assets 
0
17,664,614
19,153,346
20,090,445
22,039,333
25,002,866
0
32,456,548
38,070,795
46,821,351
52,128,453
56,036,918
61,464,184
76,209,077
83,358,344
98,118,156
99,555,077
99,973,805
107,431,843
117,952,911
125,768,195
133,172,046
146,073,635
155,349,031
179,748,977
178,197,943
181,041,176
184,645,792
182,787,959
191,546,180
195,458,303
208,707,221
221,600,088
216,725,062
221,054,383
234,021,886
238,744,747
254,698,378
248,674,735
245,567,971
343,100,504
332,614,285
334,911,614
309,542,652
347,550,964
333,541,748
328,310,587
342,159,863
367,249,321
354,563,715
343,721,381
354,045,860
362,663,752
356,309,000
351,767,000
351,564,000
368,848,000
360,732,000
379,090,000
386,781,000
456,803,000
486,337,000
476,259,000
481,912,000
494,361,000
475,882,000
473,085,000
452,530,000
453,476,000
408,722,000
411,019,000
407,947,000
405,038,000
549,463,000
564,344,000
622,998,000
647,059,000
649,806,000
660,770,000
671,803,000
629,322,000
639,769,000
633,315,000
643,935,000
656,849,000
666,566,000
700,636,000
726,540,000
752,518,000
777,473,000
749,541,000
0
0
801,409,000
0
0801,409,00000749,541,000777,473,000752,518,000726,540,000700,636,000666,566,000656,849,000643,935,000633,315,000639,769,000629,322,000671,803,000660,770,000649,806,000647,059,000622,998,000564,344,000549,463,000405,038,000407,947,000411,019,000408,722,000453,476,000452,530,000473,085,000475,882,000494,361,000481,912,000476,259,000486,337,000456,803,000386,781,000379,090,000360,732,000368,848,000351,564,000351,767,000356,309,000362,663,752354,045,860343,721,381354,563,715367,249,321342,159,863328,310,587333,541,748347,550,964309,542,652334,911,614332,614,285343,100,504245,567,971248,674,735254,698,378238,744,747234,021,886221,054,383216,725,062221,600,088208,707,221195,458,303191,546,180182,787,959184,645,792181,041,176178,197,943179,748,977155,349,031146,073,635133,172,046125,768,195117,952,911107,431,84399,973,80599,555,07798,118,15683,358,34476,209,07761,464,18456,036,91852,128,45346,821,35138,070,79532,456,548025,002,86622,039,33320,090,44519,153,34617,664,6140
       Property Plant Equipment 
0
7,940,329
9,316,221
10,370,284
12,552,095
14,201,107
562,992
21,091,995
25,634,630
30,024,186
33,710,319
39,413,649
42,934,145
53,214,461
58,329,469
64,637,625
66,355,188
68,839,861
75,738,808
82,122,029
89,593,293
96,289,905
107,092,053
116,317,678
128,827,801
129,629,311
135,055,194
136,254,316
139,434,754
148,483,014
149,585,539
153,792,003
162,325,938
160,046,828
164,778,507
175,162,474
174,343,384
182,704,139
179,756,979
177,209,100
233,398,579
225,271,633
224,957,043
221,585,467
243,861,468
235,254,087
235,460,013
246,957,159
262,478,872
254,573,814
251,197,700
260,112,391
271,816,883
266,482,000
257,642,000
256,650,000
270,660,000
261,467,000
265,723,000
273,807,000
299,479,000
293,770,000
291,118,000
295,220,000
302,662,000
292,949,000
288,402,000
275,670,000
272,841,000
262,296,000
263,991,000
262,257,000
263,063,000
397,955,000
406,683,000
417,081,000
425,450,000
422,734,000
426,060,000
429,282,000
404,296,000
404,333,000
401,745,000
403,281,000
415,307,000
416,486,000
428,001,000
432,673,000
443,593,000
449,853,000
437,282,000
430,422,000
432,701,000
428,358,000
422,350,000
422,350,000428,358,000432,701,000430,422,000437,282,000449,853,000443,593,000432,673,000428,001,000416,486,000415,307,000403,281,000401,745,000404,333,000404,296,000429,282,000426,060,000422,734,000425,450,000417,081,000406,683,000397,955,000263,063,000262,257,000263,991,000262,296,000272,841,000275,670,000288,402,000292,949,000302,662,000295,220,000291,118,000293,770,000299,479,000273,807,000265,723,000261,467,000270,660,000256,650,000257,642,000266,482,000271,816,883260,112,391251,197,700254,573,814262,478,872246,957,159235,460,013235,254,087243,861,468221,585,467224,957,043225,271,633233,398,579177,209,100179,756,979182,704,139174,343,384175,162,474164,778,507160,046,828162,325,938153,792,003149,585,539148,483,014139,434,754136,254,316135,055,194129,629,311128,827,801116,317,678107,092,05396,289,90589,593,29382,122,02975,738,80868,839,86166,355,18864,637,62558,329,46953,214,46142,934,14539,413,64933,710,31930,024,18625,634,63021,091,995562,99214,201,10712,552,09510,370,2849,316,2217,940,3290
       Goodwill 
0
8,625,070
8,467,937
8,438,160
9,089,452
2,534,598
24,932
11,313,544
12,291,830
16,635,622
17,933,188
15,812,158
16,763,543
20,690,036
23,205,875
30,584,469
29,875,888
27,806,373
29,004,182
31,174,858
33,466,287
33,897,127
35,631,095
35,514,667
4,460,899
39,042,569
36,245,860
37,779,059
4,354,963
36,086,235
38,751,987
47,697,489
8,830,827
48,112,531
47,822,203
49,420,714
11,169,020
59,300,192
56,461,401
54,488,838
24,220,976
65,756,621
67,801,408
72,969,853
30,019,430
82,153,074
79,114,614
82,589,926
35,780,365
83,514,830
73,736,476
75,329,254
32,432,533
74,433,000
72,323,000
71,125,000
32,704,000
73,798,000
73,554,000
81,485,000
36,311,000
105,575,000
105,374,000
109,023,000
34,468,000
107,925,000
33,980,000
106,728,000
33,685,000
106,663,000
106,249,000
106,201,000
34,281,000
126,298,000
129,582,000
129,002,000
39,107,000
132,289,000
133,947,000
134,782,000
38,675,000
120,269,000
120,306,000
123,414,000
38,041,000
0
0
0
42,819,000
0
47,310,000
0
55,694,000
56,216,000
55,819,000
55,819,00056,216,00055,694,000047,310,000042,819,00000038,041,000123,414,000120,306,000120,269,00038,675,000134,782,000133,947,000132,289,00039,107,000129,002,000129,582,000126,298,00034,281,000106,201,000106,249,000106,663,00033,685,000106,728,00033,980,000107,925,00034,468,000109,023,000105,374,000105,575,00036,311,00081,485,00073,554,00073,798,00032,704,00071,125,00072,323,00074,433,00032,432,53375,329,25473,736,47683,514,83035,780,36582,589,92679,114,61482,153,07430,019,43072,969,85367,801,40865,756,62124,220,97654,488,83856,461,40159,300,19211,169,02049,420,71447,822,20348,112,5318,830,82747,697,48938,751,98736,086,2354,354,96337,779,05936,245,86039,042,5694,460,89935,514,66735,631,09533,897,12733,466,28731,174,85829,004,18227,806,37329,875,88830,584,46923,205,87520,690,03616,763,54315,812,15817,933,18816,635,62212,291,83011,313,54424,9322,534,5989,089,4528,438,1608,467,9378,625,0700
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,922,000
76,681,000
69,820,000
66,024,000
0
0
0
0
0
0
0
0
0
0
18,128,000
60,094,000
62,990,000
61,848,000
66,425,000
73,925,000
74,301,000
86,010,000
82,281,000
90,371,000
91,773,000
100,106,000
112,490,000
127,813,000
141,003,000
149,263,000
136,408,000
0
0
180,690,000
0
0180,690,00000136,408,000149,263,000141,003,000127,813,000112,490,000100,106,00091,773,00090,371,00082,281,00086,010,00074,301,00073,925,00066,425,00061,848,00062,990,00060,094,00018,128,000000000000066,024,00069,820,00076,681,00050,922,000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
8,625,070
8,467,937
8,438,160
9,089,452
2,534,598
361,212
11,313,544
12,291,830
16,635,622
17,933,188
15,812,158
16,763,543
20,690,036
23,205,875
30,584,469
29,875,888
27,806,373
29,004,182
31,174,858
33,466,287
33,897,127
35,631,095
35,514,667
36,904,954
39,042,569
36,245,860
37,779,059
32,674,041
36,086,235
38,751,987
47,697,489
42,649,813
48,112,531
47,822,203
49,420,714
41,136,190
59,300,192
56,461,401
54,488,838
43,153,779
65,756,621
67,801,408
72,969,853
56,175,170
82,153,074
79,114,614
82,589,926
50,855,635
83,514,830
73,736,476
75,329,254
41,024,938
74,433,000
72,323,000
71,125,000
41,625,000
73,798,000
73,554,000
81,485,000
62,469,000
105,575,000
105,374,000
109,023,000
74,596,000
107,925,000
76,629,000
106,728,000
75,128,000
106,663,000
106,249,000
106,201,000
79,397,000
126,298,000
129,582,000
129,002,000
95,962,000
132,289,000
133,947,000
134,782,000
79,729,000
120,269,000
120,306,000
123,414,000
90,103,000
127,356,000
135,867,000
140,018,000
142,951,000
152,172,000
105,897,000
158,953,000
109,549,000
110,713,000
116,357,000
116,357,000110,713,000109,549,000158,953,000105,897,000152,172,000142,951,000140,018,000135,867,000127,356,00090,103,000123,414,000120,306,000120,269,00079,729,000134,782,000133,947,000132,289,00095,962,000129,002,000129,582,000126,298,00079,397,000106,201,000106,249,000106,663,00075,128,000106,728,00076,629,000107,925,00074,596,000109,023,000105,374,000105,575,00062,469,00081,485,00073,554,00073,798,00041,625,00071,125,00072,323,00074,433,00041,024,93875,329,25473,736,47683,514,83050,855,63582,589,92679,114,61482,153,07456,175,17072,969,85367,801,40865,756,62143,153,77954,488,83856,461,40159,300,19241,136,19049,420,71447,822,20348,112,53142,649,81347,697,48938,751,98736,086,23532,674,04137,779,05936,245,86039,042,56936,904,95435,514,66735,631,09533,897,12733,466,28731,174,85829,004,18227,806,37329,875,88830,584,46923,205,87520,690,03616,763,54315,812,15817,933,18816,635,62212,291,83011,313,544361,2122,534,5989,089,4528,438,1608,467,9378,625,0700
       Other Assets 
0
0
350,481
0
332,041
375,198
362,982
386,105
408,145
538,198
584,470
523,633
580,333
712,833
800,924
1,071,377
1,128,796
1,089,688
1,077,563
1,225,416
1,305,914
1,324,069
1,360,457
1,369,649
1,771,848
1,753,522
1,711,828
1,806,260
1,647,157
1,657,402
1,781,331
0
2,412,695
2,416,703
2,397,915
2,294,281
2,179,471
2,122,030
2,210,744
2,277,444
3,640,458
0
3,509,750
2,893,614
3,389,609
3,444,000
3,312,908
0
3,275,229
3,409,656
2,856,206
3,009,628
2,990,679
89,827,000
94,125,000
94,914,000
98,188,000
99,265,000
113,824,000
112,974,000
157,324,000
192,567,000
185,141,000
186,692,000
191,699,000
182,933,000
184,683,000
176,860,000
180,635,000
146,426,000
147,028,000
145,690,000
141,975,000
151,508,000
9,951,000
16,821,000
30,567,000
16,725,000
17,314,000
18,527,000
44,378,000
29,157,000
31,653,000
26,869,000
31,455,000
22,618,000
26,457,000
26,036,000
34,766,000
26,185,000
22,644,000
22,234,000
15,656,000
15,324,000
12,407,000
12,407,00015,324,00015,656,00022,234,00022,644,00026,185,00034,766,00026,036,00026,457,00022,618,00031,455,00026,869,00031,653,00029,157,00044,378,00018,527,00017,314,00016,725,00030,567,00016,821,0009,951,000151,508,000141,975,000145,690,000147,028,000146,426,000180,635,000176,860,000184,683,000182,933,000191,699,000186,692,000185,141,000192,567,000157,324,000112,974,000113,824,00099,265,00098,188,00094,914,00094,125,00089,827,0002,990,6793,009,6282,856,2063,409,6563,275,22903,312,9083,444,0003,389,6092,893,6143,509,75003,640,4582,277,4442,210,7442,122,0302,179,4712,294,2812,397,9152,416,7032,412,69501,781,3311,657,4021,647,1571,806,2601,711,8281,753,5221,771,8481,369,6491,360,4571,324,0691,305,9141,225,4161,077,5631,089,6881,128,7961,071,377800,924712,833580,333523,633584,470538,198408,145386,105362,982375,198332,0410350,48100
> Total Liabilities 
0
8,920,386
9,821,969
9,297,648
8,578,833
9,030,946
356,443
12,122,033
21,320,813
26,026,558
26,954,913
28,564,729
29,244,026
48,473,073
52,761,156
68,006,625
72,171,719
69,495,661
73,444,896
72,077,466
82,985,177
96,740,880
112,851,137
110,184,167
121,305,880
118,915,042
142,337,317
126,283,839
125,740,158
124,820,776
143,157,695
131,814,040
135,212,411
125,959,205
160,550,979
158,353,602
188,225,837
207,362,869
246,058,799
311,612,158
342,856,026
320,855,325
351,824,803
305,452,097
313,071,178
309,269,547
327,545,396
330,909,162
373,212,726
338,237,412
389,054,520
352,279,942
341,031,857
338,164,000
384,138,000
352,399,000
329,471,000
337,407,000
371,162,000
364,777,000
433,002,000
461,011,000
478,426,000
485,205,000
485,007,000
452,033,000
443,919,000
428,264,000
400,522,000
392,995,000
444,353,000
431,480,000
426,865,000
566,257,000
639,682,000
835,454,000
838,428,000
799,647,000
823,079,000
834,612,000
787,516,000
866,642,000
871,666,000
874,049,000
886,513,000
860,059,000
933,632,000
951,762,000
1,001,214,000
1,017,573,000
1,043,414,000
1,077,667,000
1,092,297,000
1,075,035,000
1,124,270,000
1,124,270,0001,075,035,0001,092,297,0001,077,667,0001,043,414,0001,017,573,0001,001,214,000951,762,000933,632,000860,059,000886,513,000874,049,000871,666,000866,642,000787,516,000834,612,000823,079,000799,647,000838,428,000835,454,000639,682,000566,257,000426,865,000431,480,000444,353,000392,995,000400,522,000428,264,000443,919,000452,033,000485,007,000485,205,000478,426,000461,011,000433,002,000364,777,000371,162,000337,407,000329,471,000352,399,000384,138,000338,164,000341,031,857352,279,942389,054,520338,237,412373,212,726330,909,162327,545,396309,269,547313,071,178305,452,097351,824,803320,855,325342,856,026311,612,158246,058,799207,362,869188,225,837158,353,602160,550,979125,959,205135,212,411131,814,040143,157,695124,820,776125,740,158126,283,839142,337,317118,915,042121,305,880110,184,167112,851,13796,740,88082,985,17772,077,46673,444,89669,495,66172,171,71968,006,62552,761,15648,473,07329,244,02628,564,72926,954,91326,026,55821,320,81312,122,033356,4439,030,9468,578,8339,297,6489,821,9698,920,3860
   > Total Current Liabilities 
0
4,569,435
5,422,052
5,816,450
5,221,965
5,633,959
187,537
8,079,089
9,404,770
10,075,933
10,516,806
12,327,968
13,545,093
18,208,293
23,580,125
35,742,625
38,175,566
37,067,373
39,955,713
33,902,490
34,071,134
35,864,731
50,712,244
50,364,774
55,260,135
56,191,858
64,122,452
49,809,790
45,278,436
57,557,357
78,245,760
66,255,981
64,156,692
60,195,625
102,148,771
97,588,882
97,722,974
100,711,494
137,663,244
129,958,016
128,308,979
139,560,275
153,349,213
128,599,342
96,517,025
108,897,135
118,723,168
116,787,534
114,034,580
108,741,924
169,073,081
129,882,818
113,420,289
110,206,000
158,029,000
125,708,000
101,862,000
104,762,000
122,148,000
103,856,000
137,439,000
140,944,000
173,295,000
164,822,000
157,910,000
147,140,000
173,234,000
175,091,000
127,545,000
127,368,000
153,295,000
160,156,000
156,671,000
181,446,000
217,646,000
288,586,000
295,471,000
276,080,000
335,175,000
379,577,000
348,457,000
306,899,000
309,255,000
317,073,000
328,614,000
311,920,000
398,805,000
395,632,000
473,420,000
479,617,000
522,478,000
533,127,000
551,345,000
572,985,000
608,914,000
608,914,000572,985,000551,345,000533,127,000522,478,000479,617,000473,420,000395,632,000398,805,000311,920,000328,614,000317,073,000309,255,000306,899,000348,457,000379,577,000335,175,000276,080,000295,471,000288,586,000217,646,000181,446,000156,671,000160,156,000153,295,000127,368,000127,545,000175,091,000173,234,000147,140,000157,910,000164,822,000173,295,000140,944,000137,439,000103,856,000122,148,000104,762,000101,862,000125,708,000158,029,000110,206,000113,420,289129,882,818169,073,081108,741,924114,034,580116,787,534118,723,168108,897,13596,517,025128,599,342153,349,213139,560,275128,308,979129,958,016137,663,244100,711,49497,722,97497,588,882102,148,77160,195,62564,156,69266,255,98178,245,76057,557,35745,278,43649,809,79064,122,45256,191,85855,260,13550,364,77450,712,24435,864,73134,071,13433,902,49039,955,71337,067,37338,175,56635,742,62523,580,12518,208,29313,545,09312,327,96810,516,80610,075,9339,404,7708,079,089187,5375,633,9595,221,9655,816,4505,422,0524,569,4350
       Short-term Debt 
0
0
0
0
4,857,323
4,894,213
0
3,532,061
2,599,210
5,154,833
0
0
2,820,378
4,330,936
4,406,281
18,428,625
20,890,298
19,481,001
13,574,150
11,203,890
10,509,861
9,884,066
11,635,704
11,498,221
22,090,937
22,995,124
13,951,378
5,020,710
3,964,479
14,305,091
14,647,921
15,072,834
17,523,634
10,932,410
23,468,036
25,408,220
34,978,103
40,418,257
46,249,543
45,789,924
60,321,567
68,890,988
53,818,012
44,432,268
23,160,298
32,166,721
17,453,562
34,640,597
36,969,099
25,484,249
35,780,596
24,390,921
27,627,916
19,235,000
49,456,000
29,115,000
25,026,000
25,046,000
10,381,000
11,431,000
42,136,000
44,752,000
48,921,000
59,427,000
53,701,000
45,663,000
49,009,000
59,200,000
47,207,000
49,490,000
40,973,000
50,980,000
64,474,000
88,168,000
75,883,000
29,784,000
18,875,000
59,180,000
86,330,000
116,665,000
86,974,000
51,742,000
28,614,000
40,716,000
50,302,000
54,981,000
70,083,000
84,785,000
130,548,000
152,134,000
158,229,000
0
0
144,692,000
0
0144,692,00000158,229,000152,134,000130,548,00084,785,00070,083,00054,981,00050,302,00040,716,00028,614,00051,742,00086,974,000116,665,00086,330,00059,180,00018,875,00029,784,00075,883,00088,168,00064,474,00050,980,00040,973,00049,490,00047,207,00059,200,00049,009,00045,663,00053,701,00059,427,00048,921,00044,752,00042,136,00011,431,00010,381,00025,046,00025,026,00029,115,00049,456,00019,235,00027,627,91624,390,92135,780,59625,484,24936,969,09934,640,59717,453,56232,166,72123,160,29844,432,26853,818,01268,890,98860,321,56745,789,92446,249,54340,418,25734,978,10325,408,22023,468,03610,932,41017,523,63415,072,83414,647,92114,305,0913,964,4795,020,71013,951,37822,995,12422,090,93711,498,22111,635,7049,884,06610,509,86111,203,89013,574,15019,481,00120,890,29818,428,6254,406,2814,330,9362,820,378005,154,8332,599,2103,532,06104,894,2134,857,3230000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
294,941,000
329,662,000
318,976,000
345,420,000
0
0
0
0
0
0
0
0
0
0
59,973,000
13,738,000
3,063,000
42,835,000
68,739,000
98,602,000
71,746,000
35,260,000
12,022,000
23,938,000
34,125,000
37,206,000
51,898,000
64,935,000
111,839,000
132,459,000
139,815,000
0
0
123,637,000
0
0123,637,00000139,815,000132,459,000111,839,00064,935,00051,898,00037,206,00034,125,00023,938,00012,022,00035,260,00071,746,00098,602,00068,739,00042,835,0003,063,00013,738,00059,973,0000000000000345,420,000318,976,000329,662,000294,941,000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
1,055,312
1,397,032
1,307,782
1,247,361
2,918,247
120,396
103,313
3,419,035
2,418,370
3,003,555
3,338,000
3,914,332
3,993,001
5,208,094
6,210,313
5,880,678
6,099,543
6,468,736
6,015,878
7,188,476
8,497,548
9,697,595
7,666,525
11,626,428
11,013,156
11,935,475
12,383,541
11,711,567
14,322,318
14,611,714
16,145,344
15,893,254
16,237,718
17,078,644
18,408,194
28,846,226
20,325,973
15,543,299
18,132,850
17,850,537
15,295,688
16,262,343
17,614,849
20,864,519
20,742,635
23,795,351
29,424,473
25,563,098
26,538,208
30,768,448
33,504,592
24,929,586
25,053,000
29,130,000
29,770,000
27,179,000
23,850,000
23,183,000
23,930,000
41,011,000
65,388,000
90,541,000
67,974,000
59,565,000
57,859,000
84,683,000
74,608,000
42,487,000
38,644,000
78,037,000
75,461,000
48,416,000
43,399,000
95,100,000
57,158,000
54,924,000
48,987,000
85,209,000
66,677,000
72,366,000
52,538,000
499,000
70,417,000
59,163,000
51,330,000
101,753,000
70,769,000
76,185,000
62,986,000
103,094,000
62,832,000
0
70,354,000
0
070,354,000062,832,000103,094,00062,986,00076,185,00070,769,000101,753,00051,330,00059,163,00070,417,000499,00052,538,00072,366,00066,677,00085,209,00048,987,00054,924,00057,158,00095,100,00043,399,00048,416,00075,461,00078,037,00038,644,00042,487,00074,608,00084,683,00057,859,00059,565,00067,974,00090,541,00065,388,00041,011,00023,930,00023,183,00023,850,00027,179,00029,770,00029,130,00025,053,00024,929,58633,504,59230,768,44826,538,20825,563,09829,424,47323,795,35120,742,63520,864,51917,614,84916,262,34315,295,68817,850,53718,132,85015,543,29920,325,97328,846,22618,408,19417,078,64416,237,71815,893,25416,145,34414,611,71414,322,31811,711,56712,383,54111,935,47511,013,15611,626,4287,666,5259,697,5958,497,5487,188,4766,015,8786,468,7366,099,5435,880,6786,210,3135,208,0943,993,0013,914,3323,338,0003,003,5552,418,3703,419,035103,313120,3962,918,2471,247,3611,307,7821,397,0321,055,3120
       Other Current Liabilities 
0
3,514,123
4,025,020
4,508,668
-1,309,106
-2,178,501
63,991
3,833,581
2,733,888
1,826,847
6,800,154
8,288,952
6,101,218
9,884,357
13,965,750
11,103,688
10,773,208
11,486,829
19,912,827
16,682,722
15,123,961
17,483,118
29,378,945
31,200,028
20,267,878
22,183,579
38,235,599
32,405,539
29,602,390
28,929,947
48,986,125
35,037,803
30,739,804
33,025,496
61,602,090
53,772,468
22,216,003
39,967,264
75,870,401
66,035,242
35,029,113
55,373,599
83,268,858
66,552,225
50,986,794
55,987,780
77,474,255
52,722,464
49,907,169
56,719,466
102,524,036
71,987,306
44,312,362
65,918,000
79,443,000
66,823,000
31,773,000
55,866,000
88,584,000
68,495,000
34,937,000
30,804,000
33,833,000
37,421,000
27,193,000
43,618,000
25,548,000
41,283,000
22,391,000
39,234,000
34,285,000
33,715,000
25,903,000
49,879,000
46,663,000
201,644,000
200,075,000
167,913,000
163,636,000
196,235,000
168,399,000
202,619,000
280,142,000
205,940,000
198,024,000
205,609,000
226,969,000
240,078,000
244,066,000
264,497,000
261,155,000
302,220,000
0
332,234,000
0
0332,234,0000302,220,000261,155,000264,497,000244,066,000240,078,000226,969,000205,609,000198,024,000205,940,000280,142,000202,619,000168,399,000196,235,000163,636,000167,913,000200,075,000201,644,00046,663,00049,879,00025,903,00033,715,00034,285,00039,234,00022,391,00041,283,00025,548,00043,618,00027,193,00037,421,00033,833,00030,804,00034,937,00068,495,00088,584,00055,866,00031,773,00066,823,00079,443,00065,918,00044,312,36271,987,306102,524,03656,719,46649,907,16952,722,46477,474,25555,987,78050,986,79466,552,22583,268,85855,373,59935,029,11366,035,24275,870,40139,967,26422,216,00353,772,46861,602,09033,025,49630,739,80435,037,80348,986,12528,929,94729,602,39032,405,53938,235,59922,183,57920,267,87831,200,02829,378,94517,483,11815,123,96116,682,72219,912,82711,486,82910,773,20811,103,68813,965,7509,884,3576,101,2188,288,9526,800,1541,826,8472,733,8883,833,58163,991-2,178,501-1,309,1064,508,6684,025,0203,514,1230
   > Long-term Liabilities 
0
4,350,951
4,399,917
3,481,198
3,356,868
3,396,987
0
4,042,944
11,916,044
15,950,625
16,438,107
16,236,761
15,698,932
30,264,779
29,181,031
32,264,000
33,996,153
32,428,287
33,489,182
38,174,976
48,914,043
60,876,149
62,138,893
59,819,393
66,045,745
62,723,184
78,214,865
76,474,049
80,461,722
67,263,420
64,911,935
65,558,059
71,055,719
65,763,580
58,402,208
60,764,720
90,502,863
106,651,376
108,395,555
181,654,142
214,547,048
181,295,050
198,475,590
176,852,755
216,554,153
200,372,412
208,822,228
214,121,628
259,178,146
229,495,488
219,981,439
222,397,124
227,611,568
227,958,000
226,109,000
226,691,000
227,609,000
232,645,000
249,014,000
260,921,000
295,563,000
320,067,000
305,131,000
320,383,000
327,097,000
304,893,000
270,685,000
253,173,000
272,977,000
265,627,000
291,058,000
271,324,000
270,194,000
384,811,000
422,036,000
546,868,000
542,957,000
523,567,000
487,904,000
455,035,000
439,059,000
559,743,000
562,411,000
556,976,000
557,899,000
548,139,000
534,827,000
556,130,000
527,794,000
537,956,000
520,936,000
0
0
502,050,000
0
0502,050,00000520,936,000537,956,000527,794,000556,130,000534,827,000548,139,000557,899,000556,976,000562,411,000559,743,000439,059,000455,035,000487,904,000523,567,000542,957,000546,868,000422,036,000384,811,000270,194,000271,324,000291,058,000265,627,000272,977,000253,173,000270,685,000304,893,000327,097,000320,383,000305,131,000320,067,000295,563,000260,921,000249,014,000232,645,000227,609,000226,691,000226,109,000227,958,000227,611,568222,397,124219,981,439229,495,488259,178,146214,121,628208,822,228200,372,412216,554,153176,852,755198,475,590181,295,050214,547,048181,654,142108,395,555106,651,37690,502,86360,764,72058,402,20865,763,58071,055,71965,558,05964,911,93567,263,42080,461,72276,474,04978,214,86562,723,18466,045,74559,819,39362,138,89360,876,14948,914,04338,174,97633,489,18232,428,28733,996,15332,264,00029,181,03130,264,77915,698,93216,236,76116,438,10715,950,62511,916,0444,042,94403,396,9873,356,8683,481,1984,399,9174,350,9510
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
509,812,000
491,707,000
455,967,000
423,907,000
411,653,000
529,921,000
533,659,000
527,599,000
529,780,000
520,325,000
503,818,000
516,907,000
486,100,000
498,573,000
484,052,000
492,284,000
492,287,000
462,271,000
469,154,000
469,154,000462,271,000492,287,000492,284,000484,052,000498,573,000486,100,000516,907,000503,818,000520,325,000529,780,000527,599,000533,659,000529,921,000411,653,000423,907,000455,967,000491,707,000509,812,0000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
11,698
88,792
16,630
100,689
130,751
32,545
26,269
25,109
35,398
21,753
19,694
36,186
39,142
49,217
25,177
23,553
34,296
40,157
47,665
55,553
60,901
59,286
57,824
50,694
50,252
37,933
42,879
36,254
32,409
31,271
89,696
100,970
106,169
98,255
101,820
162,834
177,094
224,708
411,284
425,064
390,512
411,545
383,582
383,870
383,558
340,035
314,728
340,576
309,057
327,700
333,635
9,906,000
10,077,000
9,823,000
9,391,000
9,521,000
9,263,000
9,383,000
9,376,000
11,228,000
8,095,000
8,374,000
7,583,000
7,601,000
6,957,000
7,055,000
9,253,000
9,322,000
9,335,000
9,006,000
7,325,000
6,679,000
30,728,000
42,563,000
33,145,000
31,860,000
31,937,000
31,128,000
27,406,000
29,822,000
28,752,000
29,377,000
28,119,000
27,814,000
31,009,000
39,223,000
41,694,000
39,383,000
36,884,000
46,765,000
0
0
0
00046,765,00036,884,00039,383,00041,694,00039,223,00031,009,00027,814,00028,119,00029,377,00028,752,00029,822,00027,406,00031,128,00031,937,00031,860,00033,145,00042,563,00030,728,0006,679,0007,325,0009,006,0009,335,0009,322,0009,253,0007,055,0006,957,0007,601,0007,583,0008,374,0008,095,00011,228,0009,376,0009,383,0009,263,0009,521,0009,391,0009,823,00010,077,0009,906,000333,635327,700309,057340,576314,728340,035383,558383,870383,582411,545390,512425,064411,284224,708177,094162,834101,82098,255106,169100,97089,69631,27132,40936,25442,87937,93350,25250,69457,82459,28660,90155,55347,66540,15734,29623,55325,17749,21739,14236,18619,69421,75335,39825,10926,26932,545130,751100,68916,63088,79211,69800
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,738,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,017,000
0
0
0
12,093,000
0
0
0
7,667,000
0
0
0
7,897,000
0
0
0
0
0
0
0000007,897,0000007,667,00000012,093,0000007,017,0000000000000000001,738,000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
10,403,038
10,860,186
21,627,533
22,888,965
24,201,654
877,608
28,121,150
31,073,763
33,229,204
35,705,094
38,571,585
41,574,278
44,647,072
43,853,000
48,787,813
50,703,244
55,416,546
58,483,775
68,176,296
69,898,141
76,860,520
76,908,151
86,903,693
94,668,890
96,692,215
87,003,046
100,163,544
98,746,951
120,072,973
112,578,813
125,483,277
133,719,781
134,678,501
123,139,877
128,688,654
119,818,446
121,172,734
95,479,228
104,293,919
101,761,349
110,580,236
95,004,728
104,045,466
95,589,341
99,250,846
88,504,862
106,034,922
111,386,456
120,749,782
76,067,509
95,775,885
110,737,330
124,424,000
122,342,000
129,532,000
151,931,000
161,179,000
143,645,000
155,232,000
165,949,000
170,562,000
148,509,000
155,404,000
160,115,000
165,415,000
145,216,000
130,572,000
139,235,000
139,528,000
126,866,000
121,283,000
120,126,000
131,608,000
109,268,000
59,742,000
65,274,000
65,958,000
36,722,000
43,574,000
33,068,000
54,065,000
27,137,000
26,451,000
28,700,000
44,981,000
3,545,000
-1,741,000
9,766,000
16,852,000
-35,123,000
-20,545,000
-9,367,000
5,607,000
-29,691,000
-29,691,0005,607,000-9,367,000-20,545,000-35,123,00016,852,0009,766,000-1,741,0003,545,00044,981,00028,700,00026,451,00027,137,00054,065,00033,068,00043,574,00036,722,00065,958,00065,274,00059,742,000109,268,000131,608,000120,126,000121,283,000126,866,000139,528,000139,235,000130,572,000145,216,000165,415,000160,115,000155,404,000148,509,000170,562,000165,949,000155,232,000143,645,000161,179,000151,931,000129,532,000122,342,000124,424,000110,737,33095,775,88576,067,509120,749,782111,386,456106,034,92288,504,86299,250,84695,589,341104,045,46695,004,728110,580,236101,761,349104,293,91995,479,228121,172,734119,818,446128,688,654123,139,877134,678,501133,719,781125,483,277112,578,813120,072,97398,746,951100,163,54487,003,04696,692,21594,668,89086,903,69376,908,15176,860,52069,898,14168,176,29658,483,77555,416,54650,703,24448,787,81343,853,00044,647,07241,574,27838,571,58535,705,09433,229,20431,073,76328,121,150877,60824,201,65422,888,96521,627,53310,860,18610,403,0380
   Common Stock
0
1,412,126
1,383,054
1,406,096
1,444,568
1,455,539
50,558
1,488,116
1,540,501
1,577,916
1,593,211
1,605,016
1,614,317
1,630,904
1,579,938
1,579,938
1,487,000
1,444,514
1,487,000
1,478,304
1,400,499
1,408,301
1,448,654
1,440,769
1,452,987
1,400,343
1,358,173
1,354,498
1,330,688
1,313,615
1,301,968
1,256,115
1,242,089
1,185,722
1,186,529
1,297,057
1,493,942
1,715,284
1,576,096
1,517,529
1,523,520
1,492,707
1,583,897
1,536,812
1,546,589
1,442,865
1,424,159
1,619,312
1,625,476
1,490,146
1,646,064
1,585,955
1,543,560
124,424,000
122,342,000
129,532,000
207,000
161,179,000
207,000
155,232,000
207,000
170,562,000
207,000
155,404,000
207,000
165,415,000
207,000
130,572,000
200,000
139,528,000
200,000
121,283,000
200,000
131,608,000
200,000
59,742,000
200,000
65,958,000
200,000
43,574,000
200,000
54,065,000
200,000
26,451,000
200,000
44,981,000
200,000
-1,741,000
200,000
16,852,000
-35,123,000
-20,545,000
200,000
0
200,000
200,0000200,000-20,545,000-35,123,00016,852,000200,000-1,741,000200,00044,981,000200,00026,451,000200,00054,065,000200,00043,574,000200,00065,958,000200,00059,742,000200,000131,608,000200,000121,283,000200,000139,528,000200,000130,572,000207,000165,415,000207,000155,404,000207,000170,562,000207,000155,232,000207,000161,179,000207,000129,532,000122,342,000124,424,0001,543,5601,585,9551,646,0641,490,1461,625,4761,619,3121,424,1591,442,8651,546,5891,536,8121,583,8971,492,7071,523,5201,517,5291,576,0961,715,2841,493,9421,297,0571,186,5291,185,7221,242,0891,256,1151,301,9681,313,6151,330,6881,354,4981,358,1731,400,3431,452,9871,440,7691,448,6541,408,3011,400,4991,478,3041,487,0001,444,5141,487,0001,579,9381,579,9381,630,9041,614,3171,605,0161,593,2111,577,9161,540,5011,488,11650,5581,455,5391,444,5681,406,0961,383,0541,412,1260
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
-1,606,338
-1,821,777
-2,113,733
-2,506,036
0
0
-4,387,967
-5,149,090
0
0
-5,364,730
-1,105,545
-1,067,710
-978,094
-925,844
-614,235
-380,914
-394,853
-428,216
67,230
158,579
792,665
1,148,044
1,213,419
1,529,027
1,864,930
2,129,829
2,366,591
13,432,423
13,926,428
15,996,969
17,300,241
19,144,072
20,654,284
17,738,988
-10,229,241
-21,736,694
-15,297,773
-16,839,958
-22,736,902
-22,520,340
-24,651,503
-22,553,996
-23,614,473
-20,138,297
-21,234,897
-30,629,317
-30,836,889
-24,573,663
-34,445,805
-30,364,548
-28,243,134
0
0
0
-15,030,000
0
0
0
-6,294,000
0
0
0
11,176,000
0
484,000
0
-6,030,000
0
0
0
-8,854,000
0
0
0
-1,064,000
0
0
0
7,367,000
0
0
0
9,010,000
0
0
0
10,207,000
0
0
0
0
0
0
00000010,207,0000009,010,0000007,367,000000-1,064,000000-8,854,000000-6,030,0000484,000011,176,000000-6,294,000000-15,030,000000-28,243,134-30,364,548-34,445,805-24,573,663-30,836,889-30,629,317-21,234,897-20,138,297-23,614,473-22,553,996-24,651,503-22,520,340-22,736,902-16,839,958-15,297,773-21,736,694-10,229,24117,738,98820,654,28419,144,07217,300,24115,996,96913,926,42813,432,4232,366,5912,129,8291,864,9301,529,0271,213,4191,148,044792,665158,57967,230-428,216-394,853-380,914-614,235-925,844-978,094-1,067,710-1,105,545-5,364,73000-5,149,090-4,387,96700-2,506,036-2,113,733-1,821,777-1,606,3380
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
89,000
0
1,074,000
0
619,000
0
312,000
0
895,000
0
2,900,000
2,900,0000895,0000312,0000619,00001,074,000089,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000-90,430,0000-74,990,0000-60,389,0000-59,748,0000-59,748,0000-44,808,0000-29,901,0000-22,644,0000-10,161,0000-748,0000-24,255,0000-24,468,0000-24,464,0000-24,464,0000-24,462,0000-24,482,000000-992,141-992,141-992,141-992,141-992,141-992,141-992,141-1,054,993-1,054,926-1,054,926-1,054,926-1,054,926-1,054,926-1,426,753-1,426,753-1,426,753-1,426,753-1,357,256-791,496-791,495-368,352-235,728-154,165-114,778-114,778-4,879-5,534-5,534-5,534-5,534-7,396-7,396-7,396-7,396-10,197-10,197-10,197-10,197-10,206-10,206-10,206-10,206-10,206-10,206-10,206-10,206-10,206-10,206-10,206-10,206000
   Other Stockholders Equity 
0
4,834,431
5,250,615
15,547,736
16,572,416
14,413,401
0
19,250,879
20,586,091
15,843,793
16,056,963
21,600,031
17,494,325
17,682,809
17,142,375
17,157,938
16,168,062
15,714,572
16,184,650
16,268,862
15,422,825
15,515,124
15,965,418
16,032,546
16,167,710
15,567,554
15,111,217
15,167,178
12,026,670
11,869,586
10,731,434
8,513,969
5,187,893
-4,959,169
-4,907,205
-19,673,696
-24,702,854
-30,096,084
-27,701,288
-26,662,956
-31,789,246
-31,146,321
-33,049,059
-32,066,586
-32,270,608
-30,108,245
-18,644,201
-20,749,170
-28,771,345
-26,375,980
-29,014,480
-27,917,419
-27,171,142
0
0
0
-21,463,000
0
0
0
-19,045,000
0
0
0
-24,468,000
0
-24,255,000
0
-557,000
0
0
0
-22,263,000
0
-3,655,000
0
-44,808,000
65,958,000
-4,082,000
43,574,000
-59,748,000
54,065,000
9,278,000
26,451,000
-74,901,000
44,981,000
9,507,000
-1,741,000
-95,576,000
16,852,000
-35,123,000
-20,545,000
0
5,607,000
0
05,607,0000-20,545,000-35,123,00016,852,000-95,576,000-1,741,0009,507,00044,981,000-74,901,00026,451,0009,278,00054,065,000-59,748,00043,574,000-4,082,00065,958,000-44,808,0000-3,655,0000-22,263,000000-557,0000-24,255,0000-24,468,000000-19,045,000000-21,463,000000-27,171,142-27,917,419-29,014,480-26,375,980-28,771,345-20,749,170-18,644,201-30,108,245-32,270,608-32,066,586-33,049,059-31,146,321-31,789,246-26,662,956-27,701,288-30,096,084-24,702,854-19,673,696-4,907,205-4,959,1695,187,8938,513,96910,731,43411,869,58612,026,67015,167,17815,111,21715,567,55416,167,71016,032,54615,965,41815,515,12415,422,82516,268,86216,184,65015,714,57216,168,06217,157,93817,142,37517,682,80917,494,32521,600,03116,056,96315,843,79320,586,09119,250,879014,413,40116,572,41615,547,7365,250,6154,834,4310



Balance Sheet

Currency in RUB. All numbers in thousands.