AI assistant
Sending…
Tripod — Annual Report 2015
Jun 18, 2015
52276_rns_2015-06-18_417bf30d-5ea7-457f-924f-6c56d410a0a8.pdf
Annual Report
Open in viewerOpens in your device viewer
Presentation
June 2015
FY2014 Global Top 10 PCB Makers
Unit: Million USD
| Rank Makers 1 Nippon Mektron 2 Zhen Ding (Foxconn PCB) 3 Unimicron (with PPT) 4 Young Poong (with KCC, Interflex) 5 Samsung Electro-Mech 6* Ibiden |
Nationality 2009 2010 2011 2012 Japan 1535(2) 2115(2) 2240(2) 2632(1) Taiwan 710(14) 1100(11) 1505(4) 1880(4) Taiwan 1746(1) 2185(1) 2370(1) 2377(2) S. Korea 877(10) 1185(7) 1255(10) 1555(6) S. Korea 1065(5) 1250(6) 1445(5) 1867(5) Japan 1515(3) 2075(3) 2126(3) 2094(3) |
2013 2014 2556(1) 2997(1) 2163(3) 2496(2) 2133(4) 2149(3) 2205(2) 1650(4) 1700(5) 1551(5) 1567(6) 1455(6) |
Growth 17.2% 15.4% 0.7% -25.2% -8.7% -7.2% |
|---|---|---|---|
| 7 Tripod |
Taiwan 1014(6) 1370(4) 1395(7) 1325(8) |
1372(7) 1400(7) |
2.1% |
| 8 TTM (with Meadville, Tyco) 9 Sumitomo Electric 10* Daeduck Group |
USA 1129(4) 1360(5) 1428(6) 1350(7) Japan 600(19) 660(22) 880(15) 1184(9) S. Korea 584(21) 765(20) 970(13) 1080(11) |
1370(8) 1326(8) 1315(9) 1279(9) 1120(10) 1222(10) |
-3.2% -2.7% 2.7% |
| 2014 Top 10 Makers Total 2014 Global Output Total 2014 Top 10 Makers Shares |
10,775 14,065 15,614 17,344 41,226 52,468 55,409 55,669 26.1% 26.8% 28.2% 31.2% |
17,501 17,525 56,152 57,437 31.2% 30.5% |
0.1% 2.3% |
- Flex PCB part including FPCBA value
Source : Prismark ( April. 2015 )
Unit: Million USD
| Rank Maker 1 Zhen Ding (Foxconn PCB) |
Chinese Name 臻鼎科技 |
Nationality Taiwan |
2009 750 |
2010 1150 |
2011 1510 |
2012 1877 |
2013 2179 |
Growth 16.1% |
|
|---|---|---|---|---|---|---|---|---|---|
| 2 Tripod |
健鼎科技 | Taiwan | 907 | 1208 | 1270 | 1220 | 1270 | 4.1% | |
| 3 HannStar Board (with GBM) 4 Kingboard PCB Group 5 TTM-Asia Pacific (Meadville) 6 Unimicron 7 Multek (Flextronics PCB) 8 Viasystems (with Merix) 9 Meiko 10 Wus |
瀚宇博德 建滔集團 美維科技 欣興電子 超毅科技 惠亞集團 名幸電子 楠梓電子 |
Taiwan Hong Kong USA Taiwan USA USA Japan Taiwan |
550 870 620 590 590 350 490 325 |
1078 1142 792 545 770 658 536 418 |
1314 1046 863 805 670 721 509 485 |
1100 935 842 905 670 680 500 499 |
1000 922 868 865 650 615 580 500 |
-9.1% -1.4% 3.1% -4.4% -3.0% -9.6% 16.0% 0.2% |
|
| 2013 China Top 10 MakersTotal China Output Total (by Prismark) 2013 Top 10 Makers Shares |
6,042 8,297 9,193 14,252 20,170 22,029 42.4% 41.1% 41.7% |
9,228 9,449 22,936 24,560 40.2% 38.5% |
2.4% 7.1% |
||||||
| Source : N.T. Information ( July. 2014 ) * Not including FPCB/FPCBA maker (Mektec:US$1340m, M-Flex:US$788m in 2013) |
- *HSB consolidated GBM, Viasystems acquired Merix from 2010
Consolidated Quarterly Income Statement
| Other Expense Net Sales Income Tax the Parent Attributable to: Net Income COGS Gross Profit Operating Exp. Operating Income Non-Op. Income Unit : Million NTD Dep.& Amort. Basic EPS Pretax Income |
AMT % 9,830 100.0% 8,364 85.1% 1,466 14.9% 846 8.6% 0 0.0% 620 6.3% 100 1.0% 719 7.3% 137 1.4% 582 5.9% 573 5.8% $1.09 743 7.6% 2014 Q1 |
AMT % 10,338 100.0% 8,700 84.2% 1,638 15.8% 972 9.4% 0 0.0% 665 6.4% 66 0.6% 732 7.1% 196 1.9% 536 5.2% 526 5.1% $1.00 691 6.7% 2014 Q2 |
AMT % 11,205 100.0% 9,351 83.5% 1,854 16.5% 1,086 9.7% 129 1.1% 639 5.7% 292 2.6% 932 8.3% 144 1.3% 787 7.0% 787 7.0% $1.50 679 6.1% 2014 Q3 |
AMT % 11,060 100.0% 9,356 84.6% 1,705 15.4% 1,055 9.5% 0 0.0% 649 5.9% 208 1.9% 857 7.7% 107 1.0% 750 6.8% 750 6.8% $1.43 703 6.4% 2014 Q4 |
2015 Q1 | 2015 Q1 |
|---|---|---|---|---|---|---|
| AMT 9,830 8,364 1,466 846 0 620 100 719 137 582 |
AMT 10,338 8,700 1,638 972 0 665 66 732 196 536 |
AMT 11,205 9,351 1,854 1,086 129 639 292 932 144 787 |
AMT 11,060 9,356 1,705 1,055 0 649 208 857 107 750 |
AMT 9,993 8,560 1,433 973 0 459 170 630 92 538 |
% | |
| 100.0% 85.7% |
||||||
| 14.3% 9.7% 0.0% |
||||||
| 4.6% 1.7% |
||||||
| 6.3% 0.9% |
||||||
| 5.4% | ||||||
| 573 $1.09 |
526 $1.00 |
787 $1.50 |
750 $1.43 |
538 $1.02 |
5.4% | |
| 743 | 691 | 679 | 703 | 743 | 7.4% |
Consolidated Annual Income Statement
| Unit : Million NTD Income Tax Operating Exp. Net Sales Dep.& Amort. Net Income Other Expense Operating Income Pretax Income Non-Op. Income Basic EPS the Parent Attributable to: COGS Gross Profit |
AMT % 43,016 100.0% 33,539 78.0% 9,477 22.0% 3,651 8.5% 0 0.0% 5,826 13.5% 130 0.3% 5,956 13.8% 937 2.2% 5,018 11.7% 5,083 11.8% $10.73 3,916 9.1% 2010 (GAAP) |
AMT % 40,899 100.0% 32,826 80.3% 8,072 19.7% 3,419 8.4% 0 0.0% 4,653 11.4% 385 0.9% 5,038 12.3% 818 2.0% 4,220 10.3% 4,205 10.3% $8.00 3,784 9.3% 2011 (GAAP) |
AMT % 39,121 100.0% 32,498 83.1% 6,622 16.9% 3,192 8.2% 86 0.2% 3,345 8.6% 372 1.0% 3,717 9.5% 822 2.1% 2,895 7.4% 2,917 7.5% $5.55 3,728 9.5% 2012 (IFRS) |
AMT % 40,772 100.0% 34,869 85.5% 5,903 14.5% 3,025 7.4% 331 0.8% 2,546 6.2% 345 0.8% 2,892 7.1% 525 1.3% 2,367 5.8% 2,375 5.8% $4.52 3,638 8.9% 2013 (IFRS) |
2014 (IFRS) | 2014 (IFRS) |
|---|---|---|---|---|---|---|
| AMT 43,016 33,539 9,477 3,651 0 5,826 130 5,956 937 5,018 |
AMT 40,899 32,826 8,072 3,419 0 4,653 385 5,038 818 4,220 |
AMT 39,121 32,498 6,622 3,192 86 3,345 372 3,717 822 2,895 |
AMT 40,772 34,869 5,903 3,025 331 2,546 345 2,892 525 2,367 |
AMT 42,433 35,771 6,662 3,960 129 2,573 667 3,240 584 2,656 |
% | |
| 100.0% 84.3% |
||||||
| 15.7% 9.3% 0.3% |
||||||
| 6.1% 1.6% |
||||||
| 7.6% 1.4% |
||||||
| 6.3% | ||||||
| 5,083 $10.73 |
4,205 $8.00 |
2,917 $5.55 |
2,375 $4.52 |
2,637 $5.02 |
6.2% | |
| 3,916 | 3,784 | 3,728 | 3,638 | 2,816 | 6.6% |
| Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 10,114 22.1% 13,353 27.2% 16,840 32.7% 21,501 36.4% Other Current Assets 16,598 36.3% 17,748 36.1% 16,785 32.6% 19,045 32.2% Funds and Investments 28 0.1% 17 0.0% 14 0.0% 0 0.0% Fixed Assets 17,081 37.4% 15,898 32.3% 15,639 30.4% 15,992 27.1% Intangible and Other Assets 1,888 4.1% 2,140 4.4% 2,192 4.3% 2,530 4.3% Total Assets 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% Short-Term Loans 7,567 16.6% 9,980 20.3% 12,343 24.0% 15,236 25.8% Other Current Liabilities 13,619 29.8% 12,107 24.6% 11,395 22.1% 14,030 23.8% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 359 0.8% 891 1.8% 966 1.9% 1,409 2.4% Shareholder's Equities 24,164 52.9% 26,177 53.3% 26,767 52.0% 28,393 48.1% Total Liabilities and Equities 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% 2014 1Q(IFRS) 2014(IFRS) 2012(IFRS) 2013(IFRS) Unit: Million NTD |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 10,114 22.1% 13,353 27.2% 16,840 32.7% 21,501 36.4% Other Current Assets 16,598 36.3% 17,748 36.1% 16,785 32.6% 19,045 32.2% Funds and Investments 28 0.1% 17 0.0% 14 0.0% 0 0.0% Fixed Assets 17,081 37.4% 15,898 32.3% 15,639 30.4% 15,992 27.1% Intangible and Other Assets 1,888 4.1% 2,140 4.4% 2,192 4.3% 2,530 4.3% Total Assets 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% Short-Term Loans 7,567 16.6% 9,980 20.3% 12,343 24.0% 15,236 25.8% Other Current Liabilities 13,619 29.8% 12,107 24.6% 11,395 22.1% 14,030 23.8% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 359 0.8% 891 1.8% 966 1.9% 1,409 2.4% Shareholder's Equities 24,164 52.9% 26,177 53.3% 26,767 52.0% 28,393 48.1% Total Liabilities and Equities 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% 2014 1Q(IFRS) 2014(IFRS) 2012(IFRS) 2013(IFRS) Unit: Million NTD |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 10,114 22.1% 13,353 27.2% 16,840 32.7% 21,501 36.4% Other Current Assets 16,598 36.3% 17,748 36.1% 16,785 32.6% 19,045 32.2% Funds and Investments 28 0.1% 17 0.0% 14 0.0% 0 0.0% Fixed Assets 17,081 37.4% 15,898 32.3% 15,639 30.4% 15,992 27.1% Intangible and Other Assets 1,888 4.1% 2,140 4.4% 2,192 4.3% 2,530 4.3% Total Assets 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% Short-Term Loans 7,567 16.6% 9,980 20.3% 12,343 24.0% 15,236 25.8% Other Current Liabilities 13,619 29.8% 12,107 24.6% 11,395 22.1% 14,030 23.8% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 359 0.8% 891 1.8% 966 1.9% 1,409 2.4% Shareholder's Equities 24,164 52.9% 26,177 53.3% 26,767 52.0% 28,393 48.1% Total Liabilities and Equities 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% 2014 1Q(IFRS) 2014(IFRS) 2012(IFRS) 2013(IFRS) Unit: Million NTD |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 10,114 22.1% 13,353 27.2% 16,840 32.7% 21,501 36.4% Other Current Assets 16,598 36.3% 17,748 36.1% 16,785 32.6% 19,045 32.2% Funds and Investments 28 0.1% 17 0.0% 14 0.0% 0 0.0% Fixed Assets 17,081 37.4% 15,898 32.3% 15,639 30.4% 15,992 27.1% Intangible and Other Assets 1,888 4.1% 2,140 4.4% 2,192 4.3% 2,530 4.3% Total Assets 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% Short-Term Loans 7,567 16.6% 9,980 20.3% 12,343 24.0% 15,236 25.8% Other Current Liabilities 13,619 29.8% 12,107 24.6% 11,395 22.1% 14,030 23.8% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 359 0.8% 891 1.8% 966 1.9% 1,409 2.4% Shareholder's Equities 24,164 52.9% 26,177 53.3% 26,767 52.0% 28,393 48.1% Total Liabilities and Equities 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% 2014 1Q(IFRS) 2014(IFRS) 2012(IFRS) 2013(IFRS) Unit: Million NTD |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 10,114 22.1% 13,353 27.2% 16,840 32.7% 21,501 36.4% Other Current Assets 16,598 36.3% 17,748 36.1% 16,785 32.6% 19,045 32.2% Funds and Investments 28 0.1% 17 0.0% 14 0.0% 0 0.0% Fixed Assets 17,081 37.4% 15,898 32.3% 15,639 30.4% 15,992 27.1% Intangible and Other Assets 1,888 4.1% 2,140 4.4% 2,192 4.3% 2,530 4.3% Total Assets 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% Short-Term Loans 7,567 16.6% 9,980 20.3% 12,343 24.0% 15,236 25.8% Other Current Liabilities 13,619 29.8% 12,107 24.6% 11,395 22.1% 14,030 23.8% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 359 0.8% 891 1.8% 966 1.9% 1,409 2.4% Shareholder's Equities 24,164 52.9% 26,177 53.3% 26,767 52.0% 28,393 48.1% Total Liabilities and Equities 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% 2014 1Q(IFRS) 2014(IFRS) 2012(IFRS) 2013(IFRS) Unit: Million NTD |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 10,114 22.1% 13,353 27.2% 16,840 32.7% 21,501 36.4% Other Current Assets 16,598 36.3% 17,748 36.1% 16,785 32.6% 19,045 32.2% Funds and Investments 28 0.1% 17 0.0% 14 0.0% 0 0.0% Fixed Assets 17,081 37.4% 15,898 32.3% 15,639 30.4% 15,992 27.1% Intangible and Other Assets 1,888 4.1% 2,140 4.4% 2,192 4.3% 2,530 4.3% Total Assets 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% Short-Term Loans 7,567 16.6% 9,980 20.3% 12,343 24.0% 15,236 25.8% Other Current Liabilities 13,619 29.8% 12,107 24.6% 11,395 22.1% 14,030 23.8% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 359 0.8% 891 1.8% 966 1.9% 1,409 2.4% Shareholder's Equities 24,164 52.9% 26,177 53.3% 26,767 52.0% 28,393 48.1% Total Liabilities and Equities 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% 2014 1Q(IFRS) 2014(IFRS) 2012(IFRS) 2013(IFRS) Unit: Million NTD |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 10,114 22.1% 13,353 27.2% 16,840 32.7% 21,501 36.4% Other Current Assets 16,598 36.3% 17,748 36.1% 16,785 32.6% 19,045 32.2% Funds and Investments 28 0.1% 17 0.0% 14 0.0% 0 0.0% Fixed Assets 17,081 37.4% 15,898 32.3% 15,639 30.4% 15,992 27.1% Intangible and Other Assets 1,888 4.1% 2,140 4.4% 2,192 4.3% 2,530 4.3% Total Assets 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% Short-Term Loans 7,567 16.6% 9,980 20.3% 12,343 24.0% 15,236 25.8% Other Current Liabilities 13,619 29.8% 12,107 24.6% 11,395 22.1% 14,030 23.8% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 359 0.8% 891 1.8% 966 1.9% 1,409 2.4% Shareholder's Equities 24,164 52.9% 26,177 53.3% 26,767 52.0% 28,393 48.1% Total Liabilities and Equities 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% 2014 1Q(IFRS) 2014(IFRS) 2012(IFRS) 2013(IFRS) Unit: Million NTD |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 10,114 22.1% 13,353 27.2% 16,840 32.7% 21,501 36.4% Other Current Assets 16,598 36.3% 17,748 36.1% 16,785 32.6% 19,045 32.2% Funds and Investments 28 0.1% 17 0.0% 14 0.0% 0 0.0% Fixed Assets 17,081 37.4% 15,898 32.3% 15,639 30.4% 15,992 27.1% Intangible and Other Assets 1,888 4.1% 2,140 4.4% 2,192 4.3% 2,530 4.3% Total Assets 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% Short-Term Loans 7,567 16.6% 9,980 20.3% 12,343 24.0% 15,236 25.8% Other Current Liabilities 13,619 29.8% 12,107 24.6% 11,395 22.1% 14,030 23.8% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 359 0.8% 891 1.8% 966 1.9% 1,409 2.4% Shareholder's Equities 24,164 52.9% 26,177 53.3% 26,767 52.0% 28,393 48.1% Total Liabilities and Equities 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% 2014 1Q(IFRS) 2014(IFRS) 2012(IFRS) 2013(IFRS) Unit: Million NTD |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 10,114 22.1% 13,353 27.2% 16,840 32.7% 21,501 36.4% Other Current Assets 16,598 36.3% 17,748 36.1% 16,785 32.6% 19,045 32.2% Funds and Investments 28 0.1% 17 0.0% 14 0.0% 0 0.0% Fixed Assets 17,081 37.4% 15,898 32.3% 15,639 30.4% 15,992 27.1% Intangible and Other Assets 1,888 4.1% 2,140 4.4% 2,192 4.3% 2,530 4.3% Total Assets 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% Short-Term Loans 7,567 16.6% 9,980 20.3% 12,343 24.0% 15,236 25.8% Other Current Liabilities 13,619 29.8% 12,107 24.6% 11,395 22.1% 14,030 23.8% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 359 0.8% 891 1.8% 966 1.9% 1,409 2.4% Shareholder's Equities 24,164 52.9% 26,177 53.3% 26,767 52.0% 28,393 48.1% Total Liabilities and Equities 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% 2014 1Q(IFRS) 2014(IFRS) 2012(IFRS) 2013(IFRS) Unit: Million NTD |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 10,114 22.1% 13,353 27.2% 16,840 32.7% 21,501 36.4% Other Current Assets 16,598 36.3% 17,748 36.1% 16,785 32.6% 19,045 32.2% Funds and Investments 28 0.1% 17 0.0% 14 0.0% 0 0.0% Fixed Assets 17,081 37.4% 15,898 32.3% 15,639 30.4% 15,992 27.1% Intangible and Other Assets 1,888 4.1% 2,140 4.4% 2,192 4.3% 2,530 4.3% Total Assets 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% Short-Term Loans 7,567 16.6% 9,980 20.3% 12,343 24.0% 15,236 25.8% Other Current Liabilities 13,619 29.8% 12,107 24.6% 11,395 22.1% 14,030 23.8% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 359 0.8% 891 1.8% 966 1.9% 1,409 2.4% Shareholder's Equities 24,164 52.9% 26,177 53.3% 26,767 52.0% 28,393 48.1% Total Liabilities and Equities 45,709 100.0% 49,155 100.0% 51,471 100.0% 59,068 100.0% 2014 1Q(IFRS) 2014(IFRS) 2012(IFRS) 2013(IFRS) Unit: Million NTD |
|
|---|---|---|---|---|---|---|---|---|---|---|
| AMT 10,114 16,598 28 17,081 1,888 45,709 7,567 13,619 0 359 24,164 45,709 |
AMT 13,353 17,748 17 15,898 2,140 49,155 9,980 12,107 0 891 26,177 49,155 |
AMT 16,840 16,785 14 15,639 2,192 51,471 12,343 11,395 0 966 26,767 51,471 |
AMT 21,501 19,045 0 15,992 2,530 59,068 15,236 14,030 0 1,409 28,393 59,068 |
|||||||
| Asset Turnover (x) Fixed Asset Turnover (x) ROA (%) ROE (%) Current Ratio (%) Debt / Asset Ratio (%) Net Debt / Equity Ratio (%) Net Cash Per Share (NT$) Book Value Per Share(NT$) |
0.87 2.41 6.4% 12.1% 126% 47% -11% 4.8 46.0 |
0.86 2.47 5.0% 9.4% 141% 47% -13% 6.4 49.8 |
0.78 2.49 4.6% 8.8% 142% 48% -17% 8.6 50.9 |
0.78 2.66 4.9% 9.7% 139% 52% -22% 11.9 54.0 |
0.68 2.52 3.7% 7.5% 142% 51% -24% 12.9 54.6 |
|||||
| Unit: Million NTD Net Income Depreciation & Amortization Others Cash Flow from Operations Acquisition of Fixed Assets Decrease (Increase) in Investments Others Cash Flow from Investments Increase (Decrease) in Loans Cash Dividends Paid Others Cash Flow from Financing Foreign Exchange Translation Increase (Decrease) in Cash Cash at the End of the Year* |
2011 (GAAP) 4,220 3,784 248 8,253 -4,036 -821 -209 -5,067 -3,965 -2,036 -7 -6,008 509 -2,313 11,188 |
2012 (IFRS*) 3,717 3,728 -3,157 4,288 -5,755 -28 -75 -5,858 2,662 -1,892 -15 754 -258 -1,074 10,114 |
2013 (IFRS*) 2,892 3,638 -2,321 4,208 -2,169 0 -47 -2,217 2,213 -1,314 36 935 313 3,239 13,353 |
2014 (IFRS*) 3,240 2,816 261 6,316 -2,500 255 -262 -2,508 4,624 -1,183 -9 3,432 907 8,148 21,501 |
2014 Q1 (IFRS*) 719 743 421 1,883 -638 0 -9 -647 2,142 0 7 2,149 103 3,487 16,840 |
2015 Q1 (IFRS*) |
|---|---|---|---|---|---|---|
| 630 743 115 |
||||||
| 1,487 | ||||||
| -890 0 -17 |
||||||
| -907 | ||||||
| 148 0 -17 |
||||||
| 131 | ||||||
| -181 530 |
||||||
| 22,031 |
- Started to Adopt IFRS Since 2013 and Net Income Changed to Before Income Tax Basis
More from Tripod
Regulatory Filings
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Regulatory Filings
2026
Jun 2
Investor Presentation
2026
Jun 2