0 XP   0   0   0

AAPICO Hitech Public Company Limited










Financial Health of Aapico




Comparing to competitors in the Auto Parts industry




  Industry Rankings  


AAPICO Hitech Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Aapico?

I guess you are interested in AAPICO Hitech Public Company Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Aapico

Let's start. I'm going to help you getting a better view of AAPICO Hitech Public Company Limited. 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is AAPICO Hitech Public Company Limited even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how AAPICO Hitech Public Company Limited is doing in the market. If the company is worth buying. The latest step is to find out how other investors value AAPICO Hitech Public Company Limited. The closing price on 2022-12-02 was ฿33.25 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
AAPICO Hitech Public Company Limited Daily Candlestick Chart

Summary

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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient 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 just able to pay all its debts with equity.

1.1. Profitability of AAPICO Hitech Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Aapico earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Aapico to the Auto Parts industry mean.
  • A Net Profit Margin of 8.2% means that ฿0.08 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AAPICO Hitech Public Company Limited:

  • The MRQ is 8.2%. The company is making a profit. +1
  • The TTM is 5.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.2%TTM5.8%+2.5%
TTM5.8%YOY5.2%+0.6%
TTM5.8%5Y3.1%+2.7%
5Y3.1%10Y3.4%-0.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ8.2%3.6%+4.6%
TTM5.8%3.1%+2.7%
YOY5.2%4.4%+0.8%
5Y3.1%2.8%+0.3%
10Y3.4%3.7%-0.3%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Aapico to the Auto Parts industry mean.
  • 2.4% Return on Assets means that Aapico generated ฿0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AAPICO Hitech Public Company Limited:

  • The MRQ is 2.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.4%TTM1.6%+0.8%
TTM1.6%YOY1.1%+0.4%
TTM1.6%5Y1.0%+0.5%
5Y1.0%10Y1.1%-0.1%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%0.8%+1.6%
TTM1.6%0.7%+0.9%
YOY1.1%1.0%+0.1%
5Y1.0%0.8%+0.2%
10Y1.1%1.0%+0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Aapico to the Auto Parts industry mean.
  • 6.3% Return on Equity means Aapico generated ฿0.06 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AAPICO Hitech Public Company Limited:

  • The MRQ is 6.3%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ6.3%TTM4.2%+2.1%
TTM4.2%YOY3.2%+1.0%
TTM4.2%5Y2.4%+1.8%
5Y2.4%10Y2.5%-0.1%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ6.3%1.7%+4.6%
TTM4.2%1.5%+2.7%
YOY3.2%2.2%+1.0%
5Y2.4%1.6%+0.8%
10Y2.5%1.9%+0.6%

1.2. Operating Efficiency of AAPICO Hitech Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Aapico is operating .

  • Measures how much profit Aapico 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 Aapico to the Auto Parts industry mean.
  • An Operating Margin of 5.9% means the company generated ฿0.06  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AAPICO Hitech Public Company Limited:

  • The MRQ is 5.9%. The company is operating less efficient.
  • The TTM is 5.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.9%TTM5.2%+0.7%
TTM5.2%YOY5.0%+0.2%
TTM5.2%5Y4.7%+0.5%
5Y4.7%10Y2.7%+1.9%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ5.9%4.1%+1.8%
TTM5.2%3.9%+1.3%
YOY5.0%6.1%-1.1%
5Y4.7%4.5%+0.2%
10Y2.7%4.0%-1.3%
1.2.2. Operating Ratio

Measures how efficient Aapico is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 1.84 means that the operating costs are ฿1.84 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of AAPICO Hitech Public Company Limited:

  • The MRQ is 1.840. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.835. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.840TTM1.835+0.005
TTM1.835YOY1.838-0.003
TTM1.8355Y1.877-0.042
5Y1.87710Y1.468+0.409
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8401.700+0.140
TTM1.8351.668+0.167
YOY1.8381.577+0.261
5Y1.8771.499+0.378
10Y1.4681.210+0.258

1.3. Liquidity of AAPICO Hitech Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 0.79 means the company has ฿0.79 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of AAPICO Hitech Public Company Limited:

  • The MRQ is 0.791. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.758. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.791TTM0.758+0.033
TTM0.758YOY0.757+0.001
TTM0.7585Y0.857-0.099
5Y0.85710Y0.519+0.338
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7911.583-0.792
TTM0.7581.515-0.757
YOY0.7571.524-0.767
5Y0.8571.388-0.531
10Y0.5191.152-0.633
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aapico to the Auto Parts industry mean.
  • A Quick Ratio of 0.36 means the company can pay off ฿0.36 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AAPICO Hitech Public Company Limited:

  • The MRQ is 0.357. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.313. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.357TTM0.313+0.044
TTM0.313YOY0.305+0.008
TTM0.3135Y0.367-0.053
5Y0.36710Y0.419-0.052
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3570.688-0.331
TTM0.3130.661-0.348
YOY0.3050.709-0.404
5Y0.3670.685-0.318
10Y0.4190.678-0.259

1.4. Solvency of AAPICO Hitech Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Aapico to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.61 means that Aapico assets are financed with 61.3% credit (debt) and the remaining percentage (100% - 61.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AAPICO Hitech Public Company Limited:

  • The MRQ is 0.613. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.611. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.613TTM0.611+0.002
TTM0.611YOY0.638-0.026
TTM0.6115Y0.594+0.017
5Y0.59410Y0.562+0.033
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6130.512+0.101
TTM0.6110.499+0.112
YOY0.6380.502+0.136
5Y0.5940.493+0.101
10Y0.5620.491+0.071
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Aapico to the Auto Parts industry mean.
  • A Debt to Equity ratio of 164.0% means that company has ฿1.64 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AAPICO Hitech Public Company Limited:

  • The MRQ is 1.640. The company is just able to pay all its debts with equity.
  • The TTM is 1.626. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.640TTM1.626+0.015
TTM1.626YOY1.824-0.198
TTM1.6265Y1.562+0.064
5Y1.56210Y1.378+0.184
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6401.052+0.588
TTM1.6261.032+0.594
YOY1.8240.999+0.825
5Y1.5621.031+0.531
10Y1.3781.040+0.338

2. Market Valuation of AAPICO Hitech Public Company Limited

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Aapico generates.

  • Above 15 is considered overpriced but always compare Aapico to the Auto Parts industry mean.
  • A PE ratio of 17.28 means the investor is paying ฿17.28 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AAPICO Hitech Public Company Limited:

  • The EOD is 19.642. Very good. +2
  • The MRQ is 17.279. Very good. +2
  • The TTM is 33.169. Good. +1
Trends
Current periodCompared to+/- 
EOD19.642MRQ17.279+2.363
MRQ17.279TTM33.169-15.890
TTM33.169YOY31.267+1.902
TTM33.1695Y27.066+6.104
5Y27.06610Y145.505-118.439
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD19.64248.075-28.433
MRQ17.27946.975-29.696
TTM33.16958.430-25.261
YOY31.26752.776-21.509
5Y27.06654.344-27.278
10Y145.50543.512+101.993
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Aapico.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of AAPICO Hitech Public Company Limited:

  • The MRQ is 54.375. Seems overpriced? -1
  • The TTM is 263.977. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ54.375TTM263.977-209.603
TTM263.977YOY-133.340+397.317
TTM263.9775Y-200.843+464.821
5Y-200.84310Y-96.633-104.210
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ54.3750.231+54.144
TTM263.9770.056+263.921
YOY-133.3400.078-133.418
5Y-200.8430.082-200.925
10Y-96.6330.110-96.743

2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 1.05 means the investor is paying ฿1.05 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of AAPICO Hitech Public Company Limited:

  • The EOD is 1.197. Good. +1
  • The MRQ is 1.053. Good. +1
  • The TTM is 0.977. Very good. +2
Trends
Current periodCompared to+/- 
EOD1.197MRQ1.053+0.144
MRQ1.053TTM0.977+0.077
TTM0.977YOY0.880+0.097
TTM0.9775Y0.952+0.024
5Y0.95210Y0.982-0.030
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD1.1971.456-0.259
MRQ1.0531.482-0.429
TTM0.9771.651-0.674
YOY0.8801.638-0.758
5Y0.9521.416-0.464
10Y0.9821.109-0.127
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of AAPICO Hitech Public Company Limited 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--1.0840.735+47%0.826+31%0.431+151%0.372+192%
Book Value Growth--0.9720.972+0%0.972+0%0.972+0%0.972+0%
Book Value Per Share--27.77226.380+5%23.460+18%23.050+20%19.774+40%
Book Value Per Share Growth--0.0390.027+42%0.035+12%0.017+127%0.018+113%
Current Ratio--0.7910.758+4%0.757+4%0.857-8%0.519+52%
Debt To Asset Ratio--0.6130.611+0%0.638-4%0.594+3%0.562+9%
Debt To Equity Ratio--1.6401.626+1%1.824-10%1.562+5%1.378+19%
Dividend Per Share--0.5800.497+17%0.220+164%0.346+68%0.306+89%
Dividend Per Share Growth--0.1900.047+302%0.177+7%-15167.797+7973687%-7813.521+4107604%
Eps--1.6931.086+56%0.734+131%0.575+195%0.498+240%
Eps Growth--0.3180.048+566%-0.281+189%0.104+206%-2.963+1032%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0820.058+42%0.052+59%0.031+164%0.034+142%
Operating Margin--0.0590.052+14%0.050+18%0.047+27%0.027+116%
Operating Ratio--1.8401.835+0%1.838+0%1.877-2%1.468+25%
Pb Ratio1.197+12%1.0530.977+8%0.880+20%0.952+11%0.982+7%
Pe Ratio19.642+12%17.27933.169-48%31.267-45%27.066-36%145.505-88%
Peg Ratio--54.375263.977-79%-133.340+345%-200.843+469%-96.633+278%
Price Per Share33.250+12%29.25025.738+14%20.650+42%21.880+34%19.231+52%
Price To Total Gains Ratio19.986+12%17.58227.641-36%23.803-26%51.838-66%43.265-59%
Profit Growth--98.03597.257+1%96.310+2%78.008+26%78.881+24%
Quick Ratio--0.3570.313+14%0.305+17%0.367-3%0.419-15%
Return On Assets--0.0240.016+50%0.011+108%0.010+127%0.011+114%
Return On Equity--0.0630.042+50%0.032+95%0.024+162%0.025+149%
Revenue Growth--0.9760.975+0%0.970+1%0.971+1%0.971+1%
Total Gains Per Share--1.6641.232+35%1.046+59%0.777+114%0.678+145%
Total Gains Per Share Growth--0.435-0.361+183%-0.757+274%-1.978+555%-1.017+334%
Usd Book Value--283813516.800269585009.237+5%239753409.710+18%235560647.141+20%202078827.027+40%
Usd Book Value Change Per Share--0.0310.021+47%0.024+31%0.012+151%0.011+192%
Usd Book Value Per Share--0.8000.760+5%0.676+18%0.664+20%0.569+40%
Usd Dividend Per Share--0.0170.014+17%0.006+164%0.010+68%0.009+89%
Usd Eps--0.0490.031+56%0.021+131%0.017+195%0.014+240%
Usd Price Per Share0.958+12%0.8420.741+14%0.595+42%0.630+34%0.554+52%
Usd Profit--17299526.40011098211.904+56%7502236.531+131%5858823.233+195%5081812.801+240%
Usd Revenue--210234153.600186805123.416+13%146303236.030+44%140891341.692+49%126922539.966+66%
Usd Total Gains Per Share--0.0480.035+35%0.030+59%0.022+114%0.020+145%
 EOD+2 -3MRQTTM+29 -6YOY+30 -55Y+27 -810Y+27 -8

3.2. Fundamental Score

Let's check the fundamental score of AAPICO Hitech Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.642
Price to Book Ratio (EOD)Between0-11.197
Net Profit Margin (MRQ)Greater than00.082
Operating Margin (MRQ)Greater than00.059
Quick Ratio (MRQ)Greater than10.357
Current Ratio (MRQ)Greater than10.791
Debt to Asset Ratio (MRQ)Less than10.613
Debt to Equity Ratio (MRQ)Less than11.640
Return on Equity (MRQ)Greater than0.150.063
Return on Assets (MRQ)Greater than0.050.024
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of AAPICO Hitech Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.626
Ma 20Greater thanMa 5032.175
Ma 50Greater thanMa 10030.690
Ma 100Greater thanMa 20027.123
OpenGreater thanClose35.000
Total5/5 (100.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets25,485,430
Total Liabilities15,630,794
Total Stockholder Equity9,528,420
 As reported
Total Liabilities 15,630,794
Total Stockholder Equity+ 9,528,420
Total Assets = 25,485,430

Assets

Total Assets25,485,430
Total Current Assets8,646,175
Long-term Assets8,646,175
Total Current Assets
Cash And Cash Equivalents 796,443
Short-term Investments 95
Net Receivables 3,907,762
Inventory 3,655,805
Other Current Assets 286,070
Total Current Assets  (as reported)8,646,175
Total Current Assets  (calculated)8,646,175
+/-0
Long-term Assets
Property Plant Equipment 8,788,321
Goodwill 1,102,138
Long Term Investments 4,584,898
Intangible Assets 1,557,545
Other Assets 806,353
Long-term Assets  (as reported)16,839,255
Long-term Assets  (calculated)16,839,255
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities10,935,718
Long-term Liabilities4,695,076
Total Stockholder Equity9,528,420
Total Current Liabilities
Short Long Term Debt 3,641,008
Accounts payable 6,611,110
Other Current Liabilities 556,052
Total Current Liabilities  (as reported)10,935,718
Total Current Liabilities  (calculated)10,808,170
+/- 127,548
Long-term Liabilities
Long term Debt 4,099,138
Capital Lease Obligations Min Short Term Debt381,766
Other Liabilities 341,720
Long-term Liabilities Other 16,274
Deferred Long Term Liability 576,807
Long-term Liabilities  (as reported)4,695,076
Long-term Liabilities  (calculated)5,415,705
+/- 720,629
Total Stockholder Equity
Common Stock354,842
Retained Earnings 6,797,351
Other Stockholders Equity 178,293
Total Stockholder Equity (as reported)9,528,420
Total Stockholder Equity (calculated)7,330,486
+/- 2,197,934
Other
Capital Stock354,842
Common Stock Shares Outstanding 354,842
Net Debt 6,943,703
Net Invested Capital 17,268,566
Net Tangible Assets 6,868,737
Net Working Capital -2,289,543



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
4,086,725
4,248,510
4,317,214
4,768,467
4,804,198
4,874,692
6,146,035
6,100,250
6,082,854
5,924,729
6,069,456
8,945,033
9,293,022
9,024,857
8,974,885
8,978,143
8,959,592
9,027,704
9,088,137
9,262,289
8,858,252
9,129,515
9,140,436
9,545,463
10,450,400
10,804,487
10,994,136
11,474,182
11,555,882
11,894,868
12,727,511
11,521,206
13,190,675
13,852,595
14,092,650
13,783,486
13,911,611
13,779,433
13,248,982
12,579,195
12,659,353
12,627,418
12,179,337
12,082,356
12,095,890
11,955,006
11,791,887
11,507,070
11,720,262
11,640,507
11,179,177
11,113,334
11,395,538
14,656,892
14,894,958
14,720,511
15,021,052
15,220,238
15,977,259
17,891,207
19,030,341
18,986,620
18,508,647
21,245,906
23,070,722
20,792,300
22,548,651
22,346,054
23,137,660
23,151,239
23,201,381
22,722,495
23,771,951
24,308,488
25,485,430
25,485,43024,308,48823,771,95122,722,49523,201,38123,151,23923,137,66022,346,05422,548,65120,792,30023,070,72221,245,90618,508,64718,986,62019,030,34117,891,20715,977,25915,220,23815,021,05214,720,51114,894,95814,656,89211,395,53811,113,33411,179,17711,640,50711,720,26211,507,07011,791,88711,955,00612,095,89012,082,35612,179,33712,627,41812,659,35312,579,19513,248,98213,779,43313,911,61113,783,48614,092,65013,852,59513,190,67511,521,20612,727,51111,894,86811,555,88211,474,18210,994,13610,804,48710,450,4009,545,4639,140,4369,129,5158,858,2529,262,2899,088,1379,027,7048,959,5928,978,1438,974,8859,024,8579,293,0228,945,0336,069,4565,924,7296,082,8546,100,2506,146,0354,874,6924,804,1984,768,4674,317,2144,248,5104,086,725
   > Total Current Assets 
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
3,678,404
4,151,687
4,121,631
4,384,628
4,082,536
4,460,044
4,625,125
5,218,532
5,524,426
7,864,193
5,927,467
5,456,465
5,855,656
6,769,061
5,355,730
6,733,033
6,565,951
6,824,956
7,248,427
6,713,502
6,286,483
7,364,010
7,864,396
8,646,175
8,646,1757,864,3967,364,0106,286,4836,713,5027,248,4276,824,9566,565,9516,733,0335,355,7306,769,0615,855,6565,456,4655,927,4677,864,1935,524,4265,218,5324,625,1254,460,0444,082,5364,384,6284,121,6314,151,6873,678,404000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
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
271,643
276,673
394,920
604,320
440,879
465,184
570,910
720,246
537,443
487,395
777,415
466,012
537,807
736,941
985,018
1,080,539
651,781
651,718
774,583
707,819
690,391
683,756
825,992
796,443
796,443825,992683,756690,391707,819774,583651,718651,7811,080,539985,018736,941537,807466,012777,415487,395537,443720,246570,910465,184440,879604,320394,920276,673271,643000000000000000000000000000000000000000000000000000
       Short-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
5,136
0
0
0
54,480
40,968
0
0
0
91,391
59,066
79,435
54,474
233,586
336,049
119,574
37,797
52,111
404,134
47,143
51,679
94
94
95
95949451,67947,143404,13452,11137,797119,574336,049233,58654,47479,43559,06691,39100040,96854,4800005,136000000000000000000000000000000000000000000000000000
       Net Receivables 
861,734
781,160
825,568
1,101,468
1,166,684
1,287,289
1,298,733
1,187,416
1,159,935
1,009,612
1,290,341
1,463,472
1,371,421
1,364,406
1,401,447
1,531,234
1,412,991
1,362,899
1,485,409
1,206,814
861,293
914,460
1,033,323
1,154,441
1,376,990
1,607,628
1,525,417
1,674,586
1,554,938
1,597,886
1,737,798
1,217,738
2,372,282
2,735,318
2,640,850
2,776,170
2,951,499
2,611,729
2,138,833
2,234,376
2,183,722
2,085,671
1,961,882
1,871,468
2,067,663
1,969,793
1,793,506
1,890,408
2,182,353
1,966,706
1,684,010
1,857,013
2,066,161
2,181,316
2,179,368
2,196,455
2,407,114
2,377,280
2,416,647
2,765,412
2,429,246
2,462,242
2,248,727
1,953,448
2,561,274
1,363,205
2,645,796
2,819,628
2,873,156
2,469,193
2,302,519
2,198,947
3,140,355
3,227,486
3,907,762
3,907,7623,227,4863,140,3552,198,9472,302,5192,469,1932,873,1562,819,6282,645,7961,363,2052,561,2741,953,4482,248,7272,462,2422,429,2462,765,4122,416,6472,377,2802,407,1142,196,4552,179,3682,181,3162,066,1611,857,0131,684,0101,966,7062,182,3531,890,4081,793,5061,969,7932,067,6631,871,4681,961,8822,085,6712,183,7222,234,3762,138,8332,611,7292,951,4992,776,1702,640,8502,735,3182,372,2821,217,7381,737,7981,597,8861,554,9381,674,5861,525,4171,607,6281,376,9901,154,4411,033,323914,460861,2931,206,8141,485,4091,362,8991,412,9911,531,2341,401,4471,364,4061,371,4211,463,4721,290,3411,009,6121,159,9351,187,4161,298,7331,287,2891,166,6841,101,468825,568781,160861,734
       Other Current Assets 
81,789
125,830
176,321
121,840
106,679
100,025
111,761
172,313
215,840
242,212
294,282
312,784
301,942
312,291
338,065
265,559
209,591
201,772
173,845
164,915
243,951
177,481
173,461
229,507
254,861
230,938
243,536
327,303
334,039
340,655
320,110
280,570
334,548
401,940
349,885
360,555
361,011
407,629
354,916
362,403
430,613
490,529
498,744
412,900
456,111
375,395
379,720
307,654
351,197
365,025
310,242
297,296
421,228
295,690
311,685
269,624
267,334
327,834
611,301
416,677
350,303
373,003
356,753
392,001
495,846
383,765
407,238
439,934
496,284
450,301
383,505
292,209
363,690
335,293
286,070
286,070335,293363,690292,209383,505450,301496,284439,934407,238383,765495,846392,001356,753373,003350,303416,677611,301327,834267,334269,624311,685295,690421,228297,296310,242365,025351,197307,654379,720375,395456,111412,900498,744490,529430,613362,403354,916407,629361,011360,555349,885401,940334,548280,570320,110340,655334,039327,303243,536230,938254,861229,507173,461177,481243,951164,915173,845201,772209,591265,559338,065312,291301,942312,784294,282242,212215,840172,313111,761100,025106,679121,840176,321125,83081,789
   > Long-term Assets 
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
11,166,148
13,059,153
13,052,182
15,390,250
16,301,661
15,436,570
15,815,618
15,780,103
16,312,704
15,902,812
16,487,879
16,436,012
16,407,941
16,444,092
16,839,255
16,839,25516,444,09216,407,94116,436,01216,487,87915,902,81216,312,70415,780,10315,815,61815,436,57016,301,66115,390,25013,052,18213,059,15311,166,148000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,150,173
2,107,503
2,040,375
2,050,553
1,994,053
1,950,056
1,982,627
2,027,487
2,175,383
2,388,828
2,871,060
4,297,816
4,207,735
4,145,992
4,040,270
3,930,467
3,936,709
3,931,568
4,011,003
4,531,238
4,566,434
4,625,189
4,515,931
4,975,309
5,293,022
5,317,335
5,467,428
5,546,732
5,757,553
6,021,483
6,589,780
6,578,408
6,797,216
6,789,419
6,731,347
6,540,718
6,433,758
6,492,075
6,445,043
6,674,348
6,612,605
6,454,598
6,396,183
6,318,534
6,176,258
6,089,485
5,994,969
5,846,695
5,698,139
5,565,298
5,415,541
5,298,283
5,147,278
5,065,543
4,953,961
4,861,304
4,847,905
4,946,590
5,093,323
5,215,095
5,189,342
5,128,298
5,172,669
8,028,141
8,433,283
8,181,346
8,252,418
8,246,222
8,523,193
8,543,616
8,847,220
8,822,180
8,686,253
8,687,741
8,788,321
8,788,3218,687,7418,686,2538,822,1808,847,2208,543,6168,523,1938,246,2228,252,4188,181,3468,433,2838,028,1415,172,6695,128,2985,189,3425,215,0955,093,3234,946,5904,847,9054,861,3044,953,9615,065,5435,147,2785,298,2835,415,5415,565,2985,698,1395,846,6955,994,9696,089,4856,176,2586,318,5346,396,1836,454,5986,612,6056,674,3486,445,0436,492,0756,433,7586,540,7186,731,3476,789,4196,797,2166,578,4086,589,7806,021,4835,757,5535,546,7325,467,4285,317,3355,293,0224,975,3094,515,9314,625,1894,566,4344,531,2384,011,0033,931,5683,936,7093,930,4674,040,2704,145,9924,207,7354,297,8162,871,0602,388,8282,175,3832,027,4871,982,6271,950,0561,994,0532,050,5532,040,3752,107,5032,150,173
       Goodwill 
0
0
0
0
0
0
0
0
261,684
252,709
250,680
732,857
1,143,897
1,125,827
1,322,567
1,393,862
1,393,862
1,393,862
1,367,092
1,286,862
1,286,862
1,286,862
1,286,862
1,286,862
1,286,862
1,286,862
1,286,862
1,286,862
1,286,862
1,286,862
1,286,862
1,086,862
1,086,862
1,086,862
1,086,862
1,086,862
1,086,862
1,086,862
1,086,862
234,531
234,531
234,531
234,531
234,531
234,531
234,530
234,530
234,531
234,530
234,530
234,530
234,531
234,530
234,530
234,530
234,531
234,530
234,530
234,530
234,531
234,530
234,530
234,530
1,948,367
2,061,541
1,997,675
2,122,324
1,094,249
1,090,349
1,123,739
1,152,247
1,117,992
1,101,390
1,094,107
1,102,138
1,102,1381,094,1071,101,3901,117,9921,152,2471,123,7391,090,3491,094,2492,122,3241,997,6752,061,5411,948,367234,530234,530234,530234,531234,530234,530234,530234,531234,530234,530234,530234,531234,530234,530234,530234,531234,530234,530234,531234,531234,531234,531234,531234,5311,086,8621,086,8621,086,8621,086,8621,086,8621,086,8621,086,8621,086,8621,286,8621,286,8621,286,8621,286,8621,286,8621,286,8621,286,8621,286,8621,286,8621,286,8621,286,8621,286,8621,367,0921,393,8621,393,8621,393,8621,322,5671,125,8271,143,897732,857250,680252,709261,68400000000
       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
1,645,129
1,589,340
3,247,729
3,365,058
3,558,030
3,545,568
3,374,508
3,272,189
3,974,192
4,432,232
4,201,987
3,340,527
3,994,159
4,097,902
3,636,307
3,799,272
3,716,279
3,917,660
3,891,091
4,143,669
4,150,377
4,289,584
4,316,889
4,584,898
4,584,8984,316,8894,289,5844,150,3774,143,6693,891,0913,917,6603,716,2793,799,2723,636,3074,097,9023,994,1593,340,5274,201,9874,432,2323,974,1923,272,1893,374,5083,545,5683,558,0303,365,0583,247,7291,589,3401,645,129000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
261,684
252,709
250,680
792,253
1,204,347
1,188,292
1,382,761
1,457,823
1,468,406
1,466,654
1,441,329
1,477,764
1,512,004
1,510,158
1,512,631
1,465,879
1,502,819
1,498,700
1,494,217
1,457,255
1,553,142
1,564,431
1,556,636
1,323,590
1,355,492
1,347,976
1,351,589
1,322,972
1,342,687
1,346,062
1,343,873
451,218
496,244
503,280
494,603
439,629
488,870
489,617
483,534
423,002
471,217
458,624
447,385
401,073
461,280
454,656
449,531
406,247
462,531
226,951
229,267
158,750
159,670
150,215
142,144
260,395
145,328
135,242
150,115
1,575,584
1,556,867
1,603,823
1,641,346
1,599,072
1,564,774
1,547,187
1,557,545
1,557,5451,547,1871,564,7741,599,0721,641,3461,603,8231,556,8671,575,584150,115135,242145,328260,395142,144150,215159,670158,750229,267226,951462,531406,247449,531454,656461,280401,073447,385458,624471,217423,002483,534489,617488,870439,629494,603503,280496,244451,2181,343,8731,346,0621,342,6871,322,9721,351,5891,347,9761,355,4921,323,5901,556,6361,564,4311,553,1421,457,2551,494,2171,498,7001,502,8191,465,8791,512,6311,510,1581,512,0041,477,7641,441,3291,466,6541,468,4061,457,8231,382,7611,188,2921,204,347792,253250,680252,709261,68400000000
       Long-term Assets Other 
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
139,729
78,728
78,423
84,151
88,277
86,954
91,857
76,013
89,653
186,371
91,229
86,408
107,852
105,355
103,752
103,752105,355107,85286,40891,229186,37189,65376,01391,85786,95488,27784,15178,42378,728139,729000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,444,453
2,480,698
2,334,831
2,555,519
2,384,747
2,543,710
2,172,414
1,982,646
1,862,831
1,783,683
2,011,717
4,452,909
5,076,776
4,829,649
4,761,165
4,585,475
4,440,103
4,415,383
4,494,236
4,746,281
4,500,698
4,836,201
4,805,708
5,243,898
6,084,798
6,315,472
6,482,433
6,867,605
6,903,180
7,241,070
7,965,485
7,416,222
8,961,607
9,297,499
9,513,367
8,853,551
8,729,304
8,410,290
7,829,679
7,108,580
7,064,902
6,960,252
6,517,502
6,400,965
6,316,705
6,139,562
5,881,339
5,524,226
5,605,571
5,508,611
5,078,578
4,877,203
4,881,173
7,930,233
8,102,211
7,537,752
7,447,326
7,545,381
8,381,265
9,944,576
10,648,013
10,783,194
10,122,340
13,766,326
15,305,543
13,779,433
14,909,969
14,604,766
14,916,626
14,625,545
14,390,312
13,907,695
14,469,045
14,838,467
15,630,794
15,630,79414,838,46714,469,04513,907,69514,390,31214,625,54514,916,62614,604,76614,909,96913,779,43315,305,54313,766,32610,122,34010,783,19410,648,0139,944,5768,381,2657,545,3817,447,3267,537,7528,102,2117,930,2334,881,1734,877,2035,078,5785,508,6115,605,5715,524,2265,881,3396,139,5626,316,7056,400,9656,517,5026,960,2527,064,9027,108,5807,829,6798,410,2908,729,3048,853,5519,513,3679,297,4998,961,6077,416,2227,965,4857,241,0706,903,1806,867,6056,482,4336,315,4726,084,7985,243,8984,805,7084,836,2014,500,6984,746,2814,494,2364,415,3834,440,1034,585,4754,761,1654,829,6495,076,7764,452,9092,011,7171,783,6831,862,8311,982,6462,172,4142,543,7102,384,7472,555,5192,334,8312,480,6982,444,453
   > Total Current Liabilities 
1,334,924
1,441,357
1,460,584
1,746,832
1,620,871
1,854,238
1,587,933
1,473,153
1,433,618
1,402,336
1,708,614
3,709,973
4,554,300
4,352,454
3,530,043
3,429,595
3,285,692
3,140,718
3,336,288
3,393,535
3,289,944
3,442,884
3,587,054
4,347,293
3,741,804
3,938,759
3,767,244
3,965,080
3,979,535
3,865,876
4,623,701
4,012,044
5,656,645
5,969,657
6,289,889
6,057,769
5,948,908
5,596,239
4,991,969
4,923,523
5,339,300
4,979,696
4,616,827
4,415,755
4,376,781
3,871,457
3,834,338
3,712,419
3,691,180
3,554,025
3,310,903
3,166,106
3,251,137
7,178,596
7,400,981
4,590,239
4,692,760
4,811,072
4,974,663
5,482,488
5,970,870
5,250,159
5,022,755
8,399,396
9,989,694
8,339,532
10,030,750
8,446,276
9,017,012
9,383,734
9,296,273
9,158,108
10,028,346
9,579,890
10,935,718
10,935,7189,579,89010,028,3469,158,1089,296,2739,383,7349,017,0128,446,27610,030,7508,339,5329,989,6948,399,3965,022,7555,250,1595,970,8705,482,4884,974,6634,811,0724,692,7604,590,2397,400,9817,178,5963,251,1373,166,1063,310,9033,554,0253,691,1803,712,4193,834,3383,871,4574,376,7814,415,7554,616,8274,979,6965,339,3004,923,5234,991,9695,596,2395,948,9086,057,7696,289,8895,969,6575,656,6454,012,0444,623,7013,865,8763,979,5353,965,0803,767,2443,938,7593,741,8044,347,2933,587,0543,442,8843,289,9443,393,5353,336,2883,140,7183,285,6923,429,5953,530,0434,352,4544,554,3003,709,9731,708,6141,402,3361,433,6181,473,1531,587,9331,854,2381,620,8711,746,8321,460,5841,441,3571,334,924
       Short-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
2,542,966
2,364,360
5,446,887
1,110,512
1,634,682
1,560,475
1,206,656
1,160,823
1,489,790
2,182,067
1,490,155
1,579,349
3,522,418
0
0
0
0
0
0
0
0
0
0
0
000000000003,522,4181,579,3491,490,1552,182,0671,489,7901,160,8231,206,6561,560,4751,634,6821,110,5125,446,8872,364,3602,542,966000000000000000000000000000000000000000000000000000
       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
2,542,966
2,364,360
5,446,887
1,110,512
1,634,682
1,560,475
1,206,656
1,160,823
1,489,790
2,182,067
1,490,155
1,579,349
3,522,418
4,799,691
5,171,008
5,766,271
3,851,988
3,875,330
4,295,949
4,177,983
3,687,116
3,451,412
3,121,877
3,641,008
3,641,0083,121,8773,451,4123,687,1164,177,9834,295,9493,875,3303,851,9885,766,2715,171,0084,799,6913,522,4181,579,3491,490,1552,182,0671,489,7901,160,8231,206,6561,560,4751,634,6821,110,5125,446,8872,364,3602,542,966000000000000000000000000000000000000000000000000000
       Accounts payable 
646,345
764,619
721,210
1,031,751
1,020,064
993,864
931,907
938,597
907,380
827,111
1,131,490
1,319,107
1,385,479
1,204,408
1,183,293
1,289,126
1,240,417
1,335,890
1,340,122
1,073,317
922,902
956,754
1,181,118
1,428,303
1,625,992
1,988,029
1,875,626
1,934,306
1,805,029
1,759,886
2,130,035
1,370,307
2,476,134
2,734,082
2,666,605
2,743,975
3,158,709
2,788,181
2,539,061
1,837,983
2,362,078
2,305,221
2,437,197
1,918,975
2,420,795
2,314,202
2,358,692
1,687,872
2,324,349
2,119,733
1,987,183
1,751,601
2,257,222
2,202,219
2,467,445
1,911,709
2,573,535
2,514,336
2,826,778
2,258,022
3,084,917
3,008,086
2,832,608
3,605,910
4,532,783
2,653,108
3,764,221
3,657,893
4,632,782
4,452,098
4,529,380
4,379,770
5,893,424
5,842,447
6,611,110
6,611,1105,842,4475,893,4244,379,7704,529,3804,452,0984,632,7823,657,8933,764,2212,653,1084,532,7833,605,9102,832,6083,008,0863,084,9172,258,0222,826,7782,514,3362,573,5351,911,7092,467,4452,202,2192,257,2221,751,6011,987,1832,119,7332,324,3491,687,8722,358,6922,314,2022,420,7951,918,9752,437,1972,305,2212,362,0781,837,9832,539,0612,788,1813,158,7092,743,9752,666,6052,734,0822,476,1341,370,3072,130,0351,759,8861,805,0291,934,3061,875,6261,988,0291,625,9921,428,3031,181,118956,754922,9021,073,3171,340,1221,335,8901,240,4171,289,1261,183,2931,204,4081,385,4791,319,1071,131,490827,111907,380938,597931,907993,8641,020,0641,031,751721,210764,619646,345
       Other Current Liabilities 
152,821
190,839
251,204
190,334
152,373
299,398
232,839
151,575
152,257
210,210
187,175
349,046
372,720
395,458
422,182
330,182
338,416
471,801
594,949
613,569
461,386
502,708
519,504
839,347
752,800
565,290
560,972
618,886
624,487
599,211
923,312
803,110
878,931
836,544
838,501
579,451
208,483
201,172
154,026
483,146
197,039
171,889
159,951
569,276
149,761
157,855
88,428
427,475
150,909
142,682
141,486
474,411
151,920
170,778
176,177
534,129
189,221
544,728
688,244
979,068
75,603
80,595
87,016
721,326
548,425
414,509
396,782
694,801
420,978
543,406
501,273
801,400
477,428
486,928
556,052
556,052486,928477,428801,400501,273543,406420,978694,801396,782414,509548,425721,32687,01680,59575,603979,068688,244544,728189,221534,129176,177170,778151,920474,411141,486142,682150,909427,47588,428157,855149,761569,276159,951171,889197,039483,146154,026201,172208,483579,451838,501836,544878,931803,110923,312599,211624,487618,886560,972565,290752,800839,347519,504502,708461,386613,569594,949471,801338,416330,182422,182395,458372,720349,046187,175210,210152,257151,575232,839299,398152,373190,334251,204190,839152,821
   > Long-term Liabilities 
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
4,677,143
5,533,035
5,099,585
5,366,930
5,315,849
5,439,901
4,879,219
6,158,490
5,899,614
5,241,811
5,094,039
4,749,588
4,440,699
5,258,577
4,695,076
4,695,0765,258,5774,440,6994,749,5885,094,0395,241,8115,899,6146,158,4904,879,2195,439,9015,315,8495,366,9305,099,5855,533,0354,677,143000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
5,000
5,000
15,687
15,876
16,472
16,481
16,493
11,213
10,694
10,682
9,691
9,401
8,648
8,007
13,204
6,770
12,074
7,085
7,349
7,417
7,475
7,390
7,382
6,738
6,990
6,645
6,676
73,955
123,893
150,543
163,119
187,220
201,818
223,450
101,989
114,524
122,087
125,225
113,402
106,963
109,181
107,127
87,527
90,965
95,438
96,308
100,882
107,832
105,625
107,684
108,225
107,671
110,349
112,872
114,165
116,497
119,910
123,502
122,639
125,732
210,047
215,270
501,082
554,416
534,103
627,871
324,867
330,054
345,064
357,723
331,547
328,101
366,808
341,720
341,720366,808328,101331,547357,723345,064330,054324,867627,871534,103554,416501,082215,270210,047125,732122,639123,502119,910116,497114,165112,872110,349107,671108,225107,684105,625107,832100,88296,30895,43890,96587,527107,127109,181106,963113,402125,225122,087114,524101,989223,450201,818187,220163,119150,543123,89373,9556,6766,6456,9906,7387,3827,3907,4757,4177,3497,08512,0746,77013,2048,0078,6489,4019,69110,68210,69411,21316,49316,48116,47215,87615,6875,0005,0000
       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
48,715
0
0
0
38,671
0
0
0
57,688
0
0
0
25,738
0
0
0
1,855,009
451,708
494,368
542,364
2,107,833
562,284
567,009
576,807
576,807567,009562,2842,107,833542,364494,368451,7081,855,00900025,73800057,68800038,67100048,715000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,619,956
1,737,827
1,952,440
2,156,543
2,362,166
2,270,624
3,911,817
4,050,114
4,154,558
4,075,274
3,978,878
4,050,871
4,129,730
4,114,232
4,133,051
4,311,395
4,443,259
4,540,430
4,521,091
4,443,058
4,281,427
4,214,384
4,253,946
4,225,708
4,276,020
4,379,875
4,398,233
4,492,743
4,532,641
4,530,450
4,638,986
3,989,497
4,106,671
4,437,313
4,456,855
4,807,706
5,058,309
5,222,016
5,265,979
5,307,301
5,428,910
5,493,287
5,487,759
5,513,936
5,613,215
5,642,278
5,739,707
5,801,496
5,914,411
5,936,124
5,908,937
6,045,965
6,324,649
6,528,575
6,589,745
6,969,949
7,355,878
7,446,091
7,356,551
7,689,851
8,142,823
7,976,552
8,147,294
7,227,955
7,509,550
6,771,443
7,373,332
7,473,142
7,946,777
8,243,356
8,520,053
8,513,003
8,996,599
9,156,417
9,528,420
9,528,4209,156,4178,996,5998,513,0038,520,0538,243,3567,946,7777,473,1427,373,3326,771,4437,509,5507,227,9558,147,2947,976,5528,142,8237,689,8517,356,5517,446,0917,355,8786,969,9496,589,7456,528,5756,324,6496,045,9655,908,9375,936,1245,914,4115,801,4965,739,7075,642,2785,613,2155,513,9365,487,7595,493,2875,428,9105,307,3015,265,9795,222,0165,058,3094,807,7064,456,8554,437,3134,106,6713,989,4974,638,9864,530,4504,532,6414,492,7434,398,2334,379,8754,276,0204,225,7084,253,9464,214,3844,281,4274,443,0584,521,0914,540,4304,443,2594,311,3954,133,0514,114,2324,129,7304,050,8713,978,8784,075,2744,154,5584,050,1143,911,8172,270,6242,362,1662,156,5431,952,4401,737,8271,619,956
   Common Stock
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
226,514
226,514
226,514
226,514
226,514
226,514
226,514
226,514
226,514
226,514
226,514
226,514
226,514
280,224
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
322,584
354,842
354,842
354,842
354,842
354,842
354,842
354,842354,842354,842354,842354,842354,842322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584322,584280,224226,514226,514226,514226,514226,514226,514226,514226,514226,514226,514226,514226,514226,514240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000240,000
   Retained Earnings 
608,788
728,029
943,477
1,149,359
1,354,750
1,256,812
1,439,923
1,494,438
1,715,465
1,638,113
1,546,709
1,625,914
1,715,356
1,899,455
1,906,517
2,078,352
2,223,773
2,272,766
2,265,822
2,177,214
2,109,947
2,071,518
2,075,696
2,068,645
1,944,481
2,061,690
2,075,230
2,175,986
2,194,442
2,188,308
2,280,918
1,617,422
1,712,528
1,992,403
2,029,405
2,403,436
2,720,293
2,786,657
2,817,530
2,826,885
2,979,593
3,035,234
3,052,891
3,084,168
3,177,612
3,173,896
3,247,300
3,318,392
3,464,538
3,523,116
3,548,820
3,691,748
3,915,779
4,127,451
4,180,029
4,556,057
4,953,121
5,067,904
5,148,327
5,443,651
5,372,184
5,295,392
5,460,620
4,905,675
5,151,449
4,530,310
4,832,087
4,980,171
5,390,902
5,560,456
5,628,238
5,756,719
6,159,182
6,402,392
6,797,351
6,797,3516,402,3926,159,1825,756,7195,628,2385,560,4565,390,9024,980,1714,832,0874,530,3105,151,4494,905,6755,460,6205,295,3925,372,1845,443,6515,148,3275,067,9044,953,1214,556,0574,180,0294,127,4513,915,7793,691,7483,548,8203,523,1163,464,5383,318,3923,247,3003,173,8963,177,6123,084,1683,052,8913,035,2342,979,5932,826,8852,817,5302,786,6572,720,2932,403,4362,029,4051,992,4031,712,5281,617,4222,280,9182,188,3082,194,4422,175,9862,075,2302,061,6901,944,4812,068,6452,075,6962,071,5182,109,9472,177,2142,265,8222,272,7662,223,7732,078,3521,906,5171,899,4551,715,3561,625,9141,546,7091,638,1131,715,4651,494,4381,439,9231,256,8121,354,7501,149,359943,477728,029608,788
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000-75,397-75,397-75,712-75,712-75,712-75,712-75,712-75,712-75,712-30,0040000000000000000000000000-192,810-192,810-192,810-192,810-192,810-192,810-192,810-192,810-192,810-192,810-192,810-192,810-192,810-192,013-62,231000000000
   Other Stockholders Equity 
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
-57,009
-2,356
-10,102
-1,510
2,666
-8,469
-34,000
-203,963
-165,987
70,420
-19,059
-46,479
-198,239
-162,417
-279,385
20,727
-27,548
35,357
130,124
339,039
203,508
284,641
201,249
178,293
178,293201,249284,641203,508339,039130,12435,357-27,54820,727-279,385-162,417-198,239-46,479-19,05970,420-165,987-203,963-34,000-8,4692,666-1,510-10,102-2,356-57,009000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.