0 XP   0   0   0

AP (Thailand) Public Company Limited










Financial Health of AP (Thailand) Public Company Limited




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


AP (Thailand) Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell AP (Thailand) Public Company Limited?

I guess you are interested in AP (Thailand) 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 AP (Thailand) Public Company Limited

Let's start. I'm going to help you getting a better view of AP (Thailand) 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 AP (Thailand) 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 AP (Thailand) 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 AP (Thailand) Public Company Limited. The closing price on 2022-12-07 was ฿10.80 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.
AP (Thailand) Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of AP (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit AP (Thailand) Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare AP (Thailand) Public Company Limited to the Real Estate-Development industry mean.
  • A Net Profit Margin of 15.8% means that ฿0.16 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AP (Thailand) Public Company Limited:

  • The MRQ is 15.8%. The company is making a huge profit. +2
  • The TTM is 15.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.8%TTM15.2%+0.6%
TTM15.2%YOY14.0%+1.2%
TTM15.2%5Y14.2%+1.1%
5Y14.2%10Y12.8%+1.4%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ15.8%5.0%+10.8%
TTM15.2%2.9%+12.3%
YOY14.0%3.9%+10.1%
5Y14.2%5.4%+8.8%
10Y12.8%7.1%+5.7%
1.1.2. Return on Assets

Shows how efficient AP (Thailand) Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare AP (Thailand) Public Company Limited to the Real Estate-Development industry mean.
  • 2.2% Return on Assets means that AP (Thailand) Public Company Limited generated ฿0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AP (Thailand) Public Company Limited:

  • The MRQ is 2.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.2%TTM2.3%-0.1%
TTM2.3%YOY1.9%+0.4%
TTM2.3%5Y1.9%+0.4%
5Y1.9%10Y1.8%+0.1%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%0.3%+1.9%
TTM2.3%0.4%+1.9%
YOY1.9%0.4%+1.5%
5Y1.9%0.5%+1.4%
10Y1.8%0.6%+1.2%
1.1.3. Return on Equity

Shows how efficient AP (Thailand) Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare AP (Thailand) Public Company Limited to the Real Estate-Development industry mean.
  • 4.0% Return on Equity means AP (Thailand) Public Company Limited generated ฿0.04 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AP (Thailand) Public Company Limited:

  • The MRQ is 4.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.0%TTM4.2%-0.2%
TTM4.2%YOY3.7%+0.5%
TTM4.2%5Y3.9%+0.3%
5Y3.9%10Y3.9%0.0%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0%0.9%+3.1%
TTM4.2%1.1%+3.1%
YOY3.7%1.3%+2.4%
5Y3.9%1.4%+2.5%
10Y3.9%1.8%+2.1%

1.2. Operating Efficiency of AP (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient AP (Thailand) Public Company Limited is operating .

  • Measures how much profit AP (Thailand) Public Company Limited 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 AP (Thailand) Public Company Limited to the Real Estate-Development industry mean.
  • An Operating Margin of 15.2% means the company generated ฿0.15  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AP (Thailand) Public Company Limited:

  • The MRQ is 15.2%. The company is operating efficient. +1
  • The TTM is 15.2%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ15.2%TTM15.2%0.0%
TTM15.2%YOY14.0%+1.2%
TTM15.2%5Y14.7%+0.5%
5Y14.7%10Y8.7%+6.1%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ15.2%7.3%+7.9%
TTM15.2%3.8%+11.4%
YOY14.0%5.6%+8.4%
5Y14.7%8.4%+6.3%
10Y8.7%7.5%+1.2%
1.2.2. Operating Ratio

Measures how efficient AP (Thailand) Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • An Operation Ratio of 1.51 means that the operating costs are ฿1.51 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of AP (Thailand) Public Company Limited:

  • The MRQ is 1.509. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.512. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.509TTM1.512-0.003
TTM1.512YOY1.540-0.028
TTM1.5125Y1.526-0.014
5Y1.52610Y0.906+0.620
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5091.321+0.188
TTM1.5121.248+0.264
YOY1.5401.101+0.439
5Y1.5261.024+0.502
10Y0.9060.802+0.104

1.3. Liquidity of AP (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if AP (Thailand) Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate-Development industry mean).
  • A Current Ratio of 4.10 means the company has ฿4.10 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of AP (Thailand) Public Company Limited:

  • The MRQ is 4.097. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.410. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.097TTM4.410-0.314
TTM4.410YOY4.280+0.130
TTM4.4105Y3.685+0.726
5Y3.68510Y2.155+1.530
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0971.663+2.434
TTM4.4101.629+2.781
YOY4.2801.591+2.689
5Y3.6851.670+2.015
10Y2.1551.413+0.742
1.3.2. Quick Ratio

Measures if AP (Thailand) Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare AP (Thailand) Public Company Limited to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.01 means the company can pay off ฿0.01 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AP (Thailand) Public Company Limited:

  • The MRQ is 0.013. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.010. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.013TTM0.010+0.003
TTM0.010YOY0.008+0.002
TTM0.0105Y0.013-0.002
5Y0.01310Y0.007+0.006
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0130.239-0.226
TTM0.0100.238-0.228
YOY0.0080.274-0.266
5Y0.0130.260-0.247
10Y0.0070.212-0.205

1.4. Solvency of AP (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of AP (Thailand) Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare AP (Thailand) Public Company Limited to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.44 means that AP (Thailand) Public Company Limited assets are financed with 44.1% credit (debt) and the remaining percentage (100% - 44.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AP (Thailand) Public Company Limited:

  • The MRQ is 0.441. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.449. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.441TTM0.449-0.008
TTM0.449YOY0.481-0.031
TTM0.4495Y0.507-0.058
5Y0.50710Y0.531-0.024
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4410.627-0.186
TTM0.4490.630-0.181
YOY0.4810.633-0.152
5Y0.5070.606-0.099
10Y0.5310.595-0.064
1.4.2. Debt to Equity Ratio

Measures if AP (Thailand) Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare AP (Thailand) Public Company Limited to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 78.9% means that company has ฿0.79 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AP (Thailand) Public Company Limited:

  • The MRQ is 0.789. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.816. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.789TTM0.816-0.026
TTM0.816YOY0.926-0.110
TTM0.8165Y1.042-0.226
5Y1.04210Y1.153-0.111
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7891.787-0.998
TTM0.8161.836-1.020
YOY0.9261.778-0.852
5Y1.0421.663-0.621
10Y1.1531.678-0.525

2. Market Valuation of AP (Thailand) 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 AP (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare AP (Thailand) Public Company Limited to the Real Estate-Development industry mean.
  • A PE ratio of 21.07 means the investor is paying ฿21.07 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AP (Thailand) Public Company Limited:

  • The EOD is 23.949. Very good. +2
  • The MRQ is 21.066. Very good. +2
  • The TTM is 22.820. Very good. +2
Trends
Current periodCompared to+/- 
EOD23.949MRQ21.066+2.883
MRQ21.066TTM22.820-1.753
TTM22.820YOY22.755+0.065
TTM22.8205Y24.308-1.489
5Y24.30810Y32.425-8.117
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD23.94916.427+7.522
MRQ21.06619.908+1.158
TTM22.82023.146-0.326
YOY22.75526.337-3.582
5Y24.30824.755-0.447
10Y32.42520.652+11.773
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of AP (Thailand) Public Company Limited.

  • 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 AP (Thailand) Public Company Limited:

  • The MRQ is -192.466. Very Bad. -2
  • The TTM is -289.239. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-192.466TTM-289.239+96.773
TTM-289.239YOY-96.528-192.711
TTM-289.2395Y-35.296-253.943
5Y-35.29610Y13.925-49.221
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-192.4660.172-192.638
TTM-289.2390.016-289.255
YOY-96.5280.018-96.546
5Y-35.2960.018-35.314
10Y13.9250.022+13.903

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

Measures if the stock price of AP (Thailand) Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • A PB ratio of 0.84 means the investor is paying ฿0.84 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of AP (Thailand) Public Company Limited:

  • The EOD is 0.955. Very good. +2
  • The MRQ is 0.840. Very good. +2
  • The TTM is 0.925. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.955MRQ0.840+0.115
MRQ0.840TTM0.925-0.085
TTM0.925YOY0.825+0.100
TTM0.9255Y0.897+0.028
5Y0.89710Y1.120-0.223
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.9550.555+0.400
MRQ0.8400.642+0.198
TTM0.9250.710+0.215
YOY0.8250.696+0.129
5Y0.8970.681+0.216
10Y1.1200.541+0.579
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of AP (Thailand) 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--0.4510.329+37%0.247+83%0.247+83%0.190+137%
Book Value Growth--0.9730.972+0%0.972+0%0.972+0%0.972+0%
Book Value Per Share--11.30810.832+4%9.678+17%8.844+28%7.001+62%
Book Value Per Share Growth--0.0400.030+32%0.025+57%0.028+42%0.027+46%
Current Ratio--4.0974.410-7%4.280-4%3.685+11%2.155+90%
Debt To Asset Ratio--0.4410.449-2%0.481-8%0.507-13%0.531-17%
Debt To Equity Ratio--0.7890.816-3%0.926-15%1.042-24%1.153-32%
Dividend Per Share---0.375-100%0.462-100%0.305-100%0.175-100%
Eps--0.4510.454-1%0.357+26%0.346+30%0.273+65%
Eps Growth---0.1090.045-344%-0.138+26%-0.040-63%-0.143+30%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1580.152+4%0.140+12%0.142+11%0.128+24%
Operating Margin--0.1520.1520%0.140+8%0.147+3%0.087+75%
Operating Ratio--1.5091.5120%1.540-2%1.526-1%0.906+67%
Pb Ratio0.955+12%0.8400.925-9%0.825+2%0.897-6%1.120-25%
Pe Ratio23.949+12%21.06622.820-8%22.755-7%24.308-13%32.425-35%
Peg Ratio---192.466-289.239+50%-96.528-50%-35.296-82%13.925-1482%
Price Per Share10.800+12%9.50010.013-5%7.988+19%7.843+21%7.313+30%
Price To Total Gains Ratio23.952+12%21.06915.812+33%13.033+62%18.540+14%-134.600+739%
Profit Growth--96.82797.2680%96.746+0%97.0240%96.734+0%
Quick Ratio--0.0130.010+25%0.008+62%0.013+1%0.007+85%
Return On Assets--0.0220.023-3%0.019+16%0.019+15%0.018+21%
Return On Equity--0.0400.042-5%0.037+8%0.039+2%0.039+1%
Revenue Growth--0.9690.9730%0.9690%0.9710%0.9700%
Total Gains Per Share--0.4510.704-36%0.709-36%0.552-18%0.365+24%
Total Gains Per Share Growth---0.110-0.250+128%-0.257+135%-0.217+98%-2.349+2044%
Usd Book Value--1017404445.200974582876.853+4%870799476.147+17%796034361.429+28%630682315.560+61%
Usd Book Value Change Per Share--0.0130.009+37%0.007+83%0.007+83%0.005+137%
Usd Book Value Per Share--0.3230.310+4%0.277+17%0.253+28%0.200+62%
Usd Dividend Per Share---0.011-100%0.013-100%0.009-100%0.005-100%
Usd Eps--0.0130.013-1%0.010+26%0.010+30%0.008+65%
Usd Price Per Share0.309+12%0.2720.286-5%0.228+19%0.224+21%0.209+30%
Usd Profit--40573590.20040873712.901-1%32111728.942+26%31150787.185+30%24624211.936+65%
Usd Revenue--256890519.600265937586.715-3%227662655.678+13%216702399.519+19%185410465.114+39%
Usd Total Gains Per Share--0.0130.020-36%0.020-36%0.016-18%0.010+24%
 EOD+2 -3MRQTTM+17 -17YOY+26 -85Y+26 -810Y+29 -5

3.2. Fundamental Score

Let's check the fundamental score of AP (Thailand) Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1523.949
Price to Book Ratio (EOD)Between0-10.955
Net Profit Margin (MRQ)Greater than00.158
Operating Margin (MRQ)Greater than00.152
Quick Ratio (MRQ)Greater than10.013
Current Ratio (MRQ)Greater than14.097
Debt to Asset Ratio (MRQ)Less than10.441
Debt to Equity Ratio (MRQ)Less than10.789
Return on Equity (MRQ)Greater than0.150.040
Return on Assets (MRQ)Greater than0.050.022
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of AP (Thailand) Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5071.640
Ma 20Greater thanMa 5010.270
Ma 50Greater thanMa 1009.972
Ma 100Greater thanMa 2009.992
OpenGreater thanClose10.600
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets63,663,695
Total Liabilities28,090,113
Total Stockholder Equity35,592,220
 As reported
Total Liabilities 28,090,113
Total Stockholder Equity+ 35,592,220
Total Assets = 63,663,695

Assets

Total Assets63,663,695
Total Current Assets54,451,499
Long-term Assets54,451,499
Total Current Assets
Cash And Cash Equivalents 1,972,004
Net Receivables 171,097
Inventory 52,211,348
Other Current Assets 97,050
Total Current Assets  (as reported)54,451,499
Total Current Assets  (calculated)54,451,499
+/-0
Long-term Assets
Property Plant Equipment 723,201
Goodwill 100,063
Long Term Investments 6,383,352
Intangible Assets 155,835
Other Assets 1,849,745
Long-term Assets  (as reported)9,212,196
Long-term Assets  (calculated)9,212,196
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities13,291,132
Long-term Liabilities14,798,981
Total Stockholder Equity35,592,220
Total Current Liabilities
Short Long Term Debt 6,105,134
Accounts payable 3,243,383
Other Current Liabilities 505,268
Total Current Liabilities  (as reported)13,291,132
Total Current Liabilities  (calculated)9,853,785
+/- 3,437,347
Long-term Liabilities
Long term Debt 13,898,700
Capital Lease Obligations Min Short Term Debt386,022
Other Liabilities 640,689
Long-term Liabilities  (as reported)14,798,981
Long-term Liabilities  (calculated)14,925,411
+/- 126,430
Total Stockholder Equity
Common Stock3,145,899
Retained Earnings 32,356,905
Total Stockholder Equity (as reported)35,592,220
Total Stockholder Equity (calculated)35,502,804
+/- 89,416
Other
Capital Stock3,145,899
Common Stock Shares Outstanding 3,145,899
Net Debt 18,031,830
Net Invested Capital 55,596,054
Net Tangible Assets 35,336,322
Net Working Capital 41,160,367



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
1,712,829
1,682,400
1,645,080
1,626,964
2,222,033
2,197,718
2,312,333
2,985,194
3,298,613
3,585,808
4,063,813
4,212,410
4,963,734
6,620,437
8,010,113
8,722,953
9,246,508
9,900,389
9,570,475
9,266,169
10,291,458
10,565,400
10,804,339
10,850,821
10,417,573
10,464,811
11,110,271
12,327,831
13,145,159
14,022,323
15,124,862
16,322,055
17,378,252
16,578,920
16,099,220
17,912,317
19,006,812
22,176,558
21,502,883
21,286,324
24,114,481
26,142,024
27,377,039
27,672,601
29,374,515
29,955,318
30,493,362
29,437,590
29,312,236
31,952,648
33,737,878
35,252,703
34,409,594
35,848,455
35,718,060
34,864,270
35,563,579
38,330,787
36,718,445
36,485,458
36,146,983
37,448,214
37,174,067
37,484,889
37,789,969
40,068,872
40,793,200
41,465,171
43,936,043
47,074,655
48,568,146
49,018,131
49,283,660
53,092,889
55,294,555
56,152,780
58,794,214
61,986,370
62,539,734
59,227,998
58,723,859
59,088,675
58,099,308
58,571,455
60,408,950
60,873,189
62,468,539
63,663,695
63,663,69562,468,53960,873,18960,408,95058,571,45558,099,30859,088,67558,723,85959,227,99862,539,73461,986,37058,794,21456,152,78055,294,55553,092,88949,283,66049,018,13148,568,14647,074,65543,936,04341,465,17140,793,20040,068,87237,789,96937,484,88937,174,06737,448,21436,146,98336,485,45836,718,44538,330,78735,563,57934,864,27035,718,06035,848,45534,409,59435,252,70333,737,87831,952,64829,312,23629,437,59030,493,36229,955,31829,374,51527,672,60127,377,03926,142,02424,114,48121,286,32421,502,88322,176,55819,006,81217,912,31716,099,22016,578,92017,378,25216,322,05515,124,86214,022,32313,145,15912,327,83111,110,27110,464,81110,417,57310,850,82110,804,33910,565,40010,291,4589,266,1699,570,4759,900,3899,246,5088,722,9538,010,1136,620,4374,963,7344,212,4104,063,8133,585,8083,298,6132,985,1942,312,3332,197,7182,222,0331,626,9641,645,0801,682,4001,712,8290
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33,118,449
35,349,887
35,587,791
35,813,166
37,740,612
40,549,202
42,472,215
42,969,164
43,279,552
46,982,098
49,054,732
49,320,029
51,470,390
53,745,624
53,612,097
50,182,120
49,897,012
50,575,750
49,105,089
49,232,969
50,952,636
51,236,861
52,956,592
54,451,499
54,451,49952,956,59251,236,86150,952,63649,232,96949,105,08950,575,75049,897,01250,182,12053,612,09753,745,62451,470,39049,320,02949,054,73246,982,09843,279,55242,969,16442,472,21540,549,20237,740,61235,813,16635,587,79135,349,88733,118,44900000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
30,639
44,536
23,403
77,094
95,000
146,771
139,617
261,480
293,842
280,271
231,668
297,132
314,169
584,153
328,108
463,605
592,699
529,389
408,629
366,893
516,225
562,864
520,833
869,956
758,821
637,280
895,392
741,631
721,395
439,628
897,342
827,843
1,676,528
1,495,216
788,618
1,549,821
1,708,195
4,865,761
3,380,700
715,645
355,415
362,133
859,997
483,503
437,720
758,671
2,111,766
417,234
743,823
625,927
978,537
549,421
888,956
935,344
1,175,503
1,003,324
462,883
751,573
876,917
528,378
421,010
689,770
948,415
674,100
1,086,818
964,456
1,037,988
664,240
1,054,169
1,161,954
1,325,482
784,547
951,260
2,350,042
1,510,833
754,025
570,227
2,165,252
3,708,182
2,188,152
2,739,736
3,953,949
2,947,302
3,454,562
2,069,644
2,848,267
2,840,606
1,972,004
1,972,0042,840,6062,848,2672,069,6443,454,5622,947,3023,953,9492,739,7362,188,1523,708,1822,165,252570,227754,0251,510,8332,350,042951,260784,5471,325,4821,161,9541,054,169664,2401,037,988964,4561,086,818674,100948,415689,770421,010528,378876,917751,573462,8831,003,3241,175,503935,344888,956549,421978,537625,927743,823417,2342,111,766758,671437,720483,503859,997362,133355,415715,6453,380,7004,865,7611,708,1951,549,821788,6181,495,2161,676,528827,843897,342439,628721,395741,631895,392637,280758,821869,956520,833562,864516,225366,893408,629529,389592,699463,605328,108584,153314,169297,132231,668280,271293,842261,480139,617146,77195,00077,09423,40344,53630,6390
       Short-term Investments 
0
0
0
1,040
339
339
339
339
339
339
75,339
125,591
339
160,467
380,193
193
133
114,976
89,921
133
133
133
133
199,752
360,821
148,391
133
133
150,035
133
133
133
82,006
81,873
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000081,87382,006133133133150,035133133148,391360,821199,75213313313313389,921114,976133193380,193160,467339125,59175,3393393393393393393391,040000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,842
57,566
88,172
95,022
390,356
295,614
344,011
390,553
376,376
69,410
55,439
78,282
169,180
97,623
82,722
121,493
79,529
77,454
92,111
117,258
118,292
86,296
128,164
171,097
171,097128,16486,296118,292117,25892,11177,45479,529121,49382,72297,623169,18078,28255,43969,410376,376390,553344,011295,614390,35695,02288,17257,56639,84200000000000000000000000000000000000000000000000000000000000000000
       Other 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,249,095
1,404,985
925,966
705,137
871,472
892,210
371,570
467,028
802,798
1,679,841
1,747,617
1,427,124
1,016,295
175,113
170,473
169,657
156,203
182,656
124,633
107,805
132,633
139,282
90,772
97,050
97,05090,772139,282132,633107,805124,633182,656156,203169,657170,473175,1131,016,2951,427,1241,747,6171,679,841802,798467,028371,570892,210871,472705,137925,9661,404,9851,249,09500000000000000000000000000000000000000000000000000000000000000000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,110,791
6,239,823
6,832,751
7,323,824
8,240,746
8,927,637
9,045,878
8,826,847
8,512,925
8,994,219
9,338,486
9,456,314
9,636,328
9,511,947
9,212,196
9,212,1969,511,9479,636,3289,456,3149,338,4868,994,2198,512,9258,826,8479,045,8788,927,6378,240,7467,323,8246,832,7516,239,8236,110,79100000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
0
205,574
202,450
0
195,112
187,512
187,167
186,055
196,502
193,032
198,623
196,065
194,926
178,504
203,645
206,792
380,258
411,011
509,794
208,584
66,650
210,417
209,628
71,753
54,506
59,296
62,697
64,264
65,001
64,540
84,698
107,555
100,899
101,198
106,302
0
109,343
118,668
124,439
159,369
156,007
130,876
144,642
147,969
142,962
139,999
130,177
117,366
126,568
122,893
130,792
125,087
129,159
135,891
139,155
136,038
132,420
0
0
0
0
0
0
0
94,227
183,993
238,702
263,121
265,112
260,244
292,311
336,940
407,740
434,844
455,693
447,480
468,094
1,084,681
1,048,736
1,004,528
964,039
915,185
881,914
842,877
781,776
763,405
748,749
723,201
723,201748,749763,405781,776842,877881,914915,185964,0391,004,5281,048,7361,084,681468,094447,480455,693434,844407,740336,940292,311260,244265,112263,121238,702183,99394,2270000000132,420136,038139,155135,891129,159125,087130,792122,893126,568117,366130,177139,999142,962147,969144,642130,876156,007159,369124,439118,668109,3430106,302101,198100,899107,55584,69864,54065,00164,26462,69759,29654,50671,753209,628210,41766,650208,584509,794411,011380,258206,792203,645178,504194,926196,065198,623193,032196,502186,055187,167187,512195,1120202,450205,57400
       Goodwill 
0
144,344
153,080
151,119
149,158
139,170
140,738
138,777
141,315
0
156,951
156,160
154,274
167,516
163,477
159,438
155,399
147,321
143,282
139,243
135,203
131,164
127,125
123,086
119,047
115,008
110,969
106,930
103,064
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
407,570
100,063
100,063
100,063
271,571
100,063
100,063
100,063
190,315
100,063
100,063
100,063
112,715
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063
100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063112,715100,063100,063100,063190,315100,063100,063100,063271,571100,063100,063100,063407,570100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063100,063103,064106,930110,969115,008119,047123,086127,125131,164135,203139,243143,282147,321155,399159,438163,477167,516154,274156,160156,9510141,315138,777140,738139,170149,158151,119153,080144,3440
       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
0
0
0
0
0
3,526,126
3,481,098
3,891,588
4,289,764
4,795,403
5,065,984
4,586,739
4,470,345
4,391,002
4,426,892
4,454,922
5,015,958
5,452,948
5,748,967
6,440,463
6,638,160
6,462,183
6,181,879
6,142,122
6,507,311
6,644,025
6,799,247
6,669,766
6,383,352
6,383,3526,669,7666,799,2476,644,0256,507,3116,142,1226,181,8796,462,1836,638,1606,440,4635,748,9675,452,9485,015,9584,454,9224,426,8924,391,0024,470,3454,586,7395,065,9844,795,4034,289,7643,891,5883,481,0983,526,12600000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
144,344
153,080
151,119
149,158
139,170
140,738
138,777
141,315
0
156,951
156,160
154,274
167,516
163,477
159,438
155,399
147,321
143,282
139,243
135,203
131,164
127,125
123,086
119,047
115,008
110,969
106,930
103,064
100,063
100,063
100,063
100,063
115,163
114,269
116,709
115,624
114,540
111,643
111,965
112,354
453,427
408,209
356,206
326,468
310,236
303,809
301,442
294,336
224,681
196,420
195,579
191,673
154,939
141,568
134,624
129,370
125,230
120,548
115,753
112,139
109,744
106,214
117,071
114,864
115,843
130,495
132,480
130,488
129,398
125,547
23,010
20,222
17,343
24,992
77,627
102,530
113,509
118,376
120,975
125,599
132,177
129,129
132,500
136,540
149,302
153,818
159,803
155,835
155,835159,803153,818149,302136,540132,500129,129132,177125,599120,975118,376113,509102,53077,62724,99217,34320,22223,010125,547129,398130,488132,480130,495115,843114,864117,071106,214109,744112,139115,753120,548125,230129,370134,624141,568154,939191,673195,579196,420224,681294,336301,442303,809310,236326,468356,206408,209453,427112,354111,965111,643114,540115,624116,709114,269115,163100,063100,063100,063100,063103,064106,930110,969115,008119,047123,086127,125131,164135,203139,243143,282147,321155,399159,438163,477167,516154,274156,160156,9510141,315138,777140,738139,170149,158151,119153,080144,3440
       Other Assets 
0
24,452
36,385
34,297
46,826
31,372
38,377
96,321
126,262
94,501
85,742
69,499
132,848
166,007
292,977
589,605
181,652
329,849
216,965
216,431
143,932
308,987
138,850
179,893
335,649
262,100
540,654
603,757
800,319
518,168
492,168
544,834
688,073
562,850
677,490
786,832
839,681
1,125,059
667,118
964,075
1,097,572
1,591,343
1,306,440
2,003,431
1,974,608
1,639,533
1,295,735
1,401,203
1,662,534
1,616,043
2,094,101
2,302,367
2,064,978
2,030,552
1,954,441
1,860,830
2,700,783
2,447,641
2,713,057
2,175,212
1,697,427
1,803,847
2,396,468
2,080,992
2,239,931
2,058,332
2,326,360
1,866,581
1,672,776
1,875,997
1,964,895
1,093,808
1,121,397
1,087,959
1,124,000
1,151,518
1,166,720
1,189,209
1,188,659
1,217,400
1,177,528
1,168,384
1,186,669
1,737,620
1,751,695
1,781,148
1,819,795
1,833,566
1,849,745
1,849,7451,833,5661,819,7951,781,1481,751,6951,737,6201,186,6691,168,3841,177,5281,217,4001,188,6591,189,2091,166,7201,151,5181,124,0001,087,9591,121,3971,093,8081,964,8951,875,9971,672,7761,866,5812,326,3602,058,3322,239,9312,080,9922,396,4681,803,8471,697,4272,175,2122,713,0572,447,6412,700,7831,860,8301,954,4412,030,5522,064,9782,302,3672,094,1011,616,0431,662,5341,401,2031,295,7351,639,5331,974,6082,003,4311,306,4401,591,3431,097,572964,075667,1181,125,059839,681786,832677,490562,850688,073544,834492,168518,168800,319603,757540,654262,100335,649179,893138,850308,987143,932216,431216,965329,849181,652589,605292,977166,007132,84869,49985,74294,501126,26296,32138,37731,37246,82634,29736,38524,4520
> Total Liabilities 
0
1,194,598
1,076,883
1,007,446
936,036
1,397,172
1,269,908
1,289,281
1,745,464
1,808,336
1,839,593
2,131,654
2,287,358
2,647,352
3,295,076
3,733,437
4,934,880
4,833,864
5,488,396
5,708,027
5,434,053
6,296,568
6,341,181
6,704,084
6,112,295
5,367,323
5,248,894
6,303,345
7,206,941
7,628,876
8,332,913
9,275,246
10,047,813
10,589,968
9,314,111
9,019,237
10,467,318
10,819,603
12,935,610
12,713,405
12,396,026
14,600,401
16,491,749
17,655,585
17,371,441
18,713,952
18,838,671
19,272,909
17,809,102
16,792,176
19,020,934
21,068,979
22,178,220
20,402,225
21,583,586
21,456,430
19,567,074
19,715,115
21,922,727
20,485,524
19,507,470
18,492,918
19,339,361
19,482,977
19,337,137
18,366,034
20,096,292
21,156,536
21,187,981
22,303,026
24,634,526
26,056,498
25,591,497
24,904,353
27,524,699
30,497,626
30,737,388
32,498,088
35,072,632
35,669,749
30,907,141
29,460,559
28,389,732
27,700,914
27,141,955
27,985,538
26,720,002
28,313,422
28,090,113
28,090,11328,313,42226,720,00227,985,53827,141,95527,700,91428,389,73229,460,55930,907,14135,669,74935,072,63232,498,08830,737,38830,497,62627,524,69924,904,35325,591,49726,056,49824,634,52622,303,02621,187,98121,156,53620,096,29218,366,03419,337,13719,482,97719,339,36118,492,91819,507,47020,485,52421,922,72719,715,11519,567,07421,456,43021,583,58620,402,22522,178,22021,068,97919,020,93416,792,17617,809,10219,272,90918,838,67118,713,95217,371,44117,655,58516,491,74914,600,40112,396,02612,713,40512,935,61010,819,60310,467,3189,019,2379,314,11110,589,96810,047,8139,275,2468,332,9137,628,8767,206,9416,303,3455,248,8945,367,3236,112,2956,704,0846,341,1816,296,5685,434,0535,708,0275,488,3964,833,8644,934,8803,733,4373,295,0762,647,3522,287,3582,131,6541,839,5931,808,3361,745,4641,289,2811,269,9081,397,172936,0361,007,4461,076,8831,194,5980
   > Total Current 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
0
0
0
0
0
9,720,946
11,169,119
11,751,304
12,373,856
12,491,405
13,764,379
14,689,584
13,918,753
11,247,094
15,108,250
14,961,025
14,540,055
17,056,648
15,227,974
17,202,485
13,577,997
13,256,142
11,450,883
10,750,145
11,263,190
12,439,245
9,133,909
13,794,360
13,291,132
13,291,13213,794,3609,133,90912,439,24511,263,19010,750,14511,450,88313,256,14213,577,99717,202,48515,227,97417,056,64814,540,05514,961,02515,108,25011,247,09413,918,75314,689,58413,764,37912,491,40512,373,85611,751,30411,169,1199,720,94600000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,740,835
16,744,429
17,882,932
4,300,000
3,300,000
3,400,000
3,400,000
3,850,000
3,850,000
10,261,389
10,645,154
10,304,170
12,680,147
0
0
0
0
0
0
0
0
0
0
0
0000000000012,680,14710,304,17010,645,15410,261,3893,850,0003,850,0003,400,0003,400,0003,300,0004,300,00017,882,93216,744,42914,740,83500000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
14,740,835
16,744,429
17,882,932
4,300,000
3,300,000
3,400,000
3,400,000
3,850,000
3,850,000
10,261,389
10,645,154
10,304,170
12,680,147
11,223,135
13,073,660
8,509,198
7,712,802
6,099,438
5,099,704
5,500,000
6,226,689
2,500,000
6,361,000
6,105,134
6,105,1346,361,0002,500,0006,226,6895,500,0005,099,7046,099,4387,712,8028,509,19813,073,66011,223,13512,680,14710,304,17010,645,15410,261,3893,850,0003,850,0003,400,0003,400,0003,300,0004,300,00017,882,93216,744,42914,740,83500000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
28,826
45,750
70,651
39,390
55,464
47,942
65,525
92,480
101,888
102,959
114,127
169,883
170,288
209,606
216,271
216,277
263,890
337,148
316,147
296,071
171,776
266,285
256,558
232,317
248,745
261,174
401,970
297,971
261,103
489,181
455,358
529,400
404,216
363,958
430,497
479,705
466,900
783,364
974,397
790,430
710,984
718,719
669,015
565,920
574,962
599,577
596,251
676,616
776,598
889,163
852,594
1,015,972
1,290,328
1,179,057
1,129,356
1,668,049
1,618,793
1,113,093
1,153,682
1,224,939
1,071,182
1,231,219
1,174,384
888,160
924,155
930,614
880,042
979,707
1,008,415
1,374,496
1,508,533
1,563,843
1,416,645
2,367,201
1,968,882
1,968,514
1,531,452
1,703,446
1,524,280
1,856,069
1,582,275
2,144,680
2,311,724
2,455,191
2,040,633
2,936,597
3,370,953
3,243,383
3,243,3833,370,9532,936,5972,040,6332,455,1912,311,7242,144,6801,582,2751,856,0691,524,2801,703,4461,531,4521,968,5141,968,8822,367,2011,416,6451,563,8431,508,5331,374,4961,008,415979,707880,042930,614924,155888,1601,174,3841,231,2191,071,1821,224,9391,153,6821,113,0931,618,7931,668,0491,129,3561,179,0571,290,3281,015,972852,594889,163776,598676,616596,251599,577574,962565,920669,015718,719710,984790,430974,397783,364466,900479,705430,497363,958404,216529,400455,358489,181261,103297,971401,970261,174248,745232,317256,558266,285171,776296,071316,147337,148263,890216,277216,271209,606170,288169,883114,127102,959101,88892,48065,52547,94255,46439,39070,65145,75028,8260
       Other Current 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
0
0
0
0
0
830,996
888,073
801,010
806,218
887,464
890,740
600,208
473,569
722,626
717,803
537,319
449,479
753,872
617,413
656,538
606,589
1,062,075
754,609
654,656
455,871
974,041
914,016
850,888
505,268
505,268850,888914,016974,041455,871654,656754,6091,062,075606,589656,538617,413753,872449,479537,319717,803722,626473,569600,208890,740887,464806,218801,010888,073830,99600000000000000000000000000000000000000000000000000000000000000000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,416,449
15,536,601
16,197,333
15,441,439
19,844,658
18,467,264
17,329,144
16,204,417
16,938,849
16,950,769
15,878,765
15,546,293
17,586,093
14,519,062
14,798,981
14,798,98114,519,06217,586,09315,546,29315,878,76516,950,76916,938,84916,204,41717,329,14418,467,26419,844,65815,441,43916,197,33315,536,60112,416,44900000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
217,908
165,721
154,813
171,420
161,987
159,457
164,149
183,319
291,769
261,117
325,868
441,933
530,751
614,398
713,174
623,325
540,109
567,001
636,396
607,620
821,624
918,847
945,171
1,094,767
1,087,813
1,086,072
1,238,412
1,569,127
1,859,024
2,026,226
2,141,780
2,129,318
2,199,911
2,211,628
1,926,294
2,062,722
2,410,696
2,725,539
2,619,721
2,515,929
3,222,576
3,470,628
3,640,164
3,839,104
3,915,126
3,976,671
3,627,355
3,742,362
3,733,079
3,840,286
3,707,415
3,642,839
3,681,923
3,455,094
3,332,405
3,315,141
3,390,987
3,147,873
2,888,750
2,655,124
2,742,372
2,459,885
2,402,340
2,330,324
2,701,044
2,421,249
2,393,562
2,424,957
2,891,401
2,474,764
403,097
394,021
416,631
429,167
459,416
469,996
514,202
545,177
575,848
533,736
538,347
506,467
541,274
517,642
522,722
560,389
600,428
640,689
640,689600,428560,389522,722517,642541,274506,467538,347533,736575,848545,177514,202469,996459,416429,167416,631394,021403,0972,474,7642,891,4012,424,9572,393,5622,421,2492,701,0442,330,3242,402,3402,459,8852,742,3722,655,1242,888,7503,147,8733,390,9873,315,1413,332,4053,455,0943,681,9233,642,8393,707,4153,840,2863,733,0793,742,3623,627,3553,976,6713,915,1263,839,1043,640,1643,470,6283,222,5762,515,9292,619,7212,725,5392,410,6962,062,7221,926,2942,211,6282,199,9112,129,3182,141,7802,026,2261,859,0241,569,1271,238,4121,086,0721,087,8131,094,767945,171918,847821,624607,620636,396567,001540,109623,325713,174614,398530,751441,933325,868261,117291,769183,319164,149159,457161,987171,420154,813165,721217,9080
> Total Stockholder Equity
51,775
502,201
592,625
624,797
678,176
824,010
927,148
1,022,809
1,239,543
1,450,519
1,705,880
1,920,617
1,925,038
2,316,368
3,325,359
4,205,719
3,706,297
4,266,449
4,258,582
3,708,426
3,824,262
3,982,815
4,212,900
4,098,541
4,736,106
5,047,847
5,213,473
4,804,399
5,118,230
5,513,493
5,686,565
5,846,743
6,271,384
6,786,739
7,263,279
7,077,195
7,440,454
8,181,770
9,234,020
8,789,040
8,889,858
9,513,693
9,649,884
9,721,060
10,300,763
10,660,162
11,116,242
11,220,038
11,628,073
12,519,649
12,931,302
12,668,484
13,074,071
14,006,946
14,264,442
14,261,196
15,296,753
15,848,028
16,407,619
16,232,474
16,977,536
17,653,603
18,108,377
17,690,598
18,147,146
19,423,313
19,971,958
19,641,150
20,277,895
21,636,645
22,445,572
22,519,425
23,436,047
24,392,746
25,582,117
24,811,985
25,431,289
26,313,116
26,931,587
26,888,664
28,339,151
29,281,345
30,716,823
30,416,376
31,447,578
32,441,682
34,171,587
34,173,563
35,592,220
35,592,22034,173,56334,171,58732,441,68231,447,57830,416,37630,716,82329,281,34528,339,15126,888,66426,931,58726,313,11625,431,28924,811,98525,582,11724,392,74623,436,04722,519,42522,445,57221,636,64520,277,89519,641,15019,971,95819,423,31318,147,14617,690,59818,108,37717,653,60316,977,53616,232,47416,407,61915,848,02815,296,75314,261,19614,264,44214,006,94613,074,07112,668,48412,931,30212,519,64911,628,07311,220,03811,116,24210,660,16210,300,7639,721,0609,649,8849,513,6938,889,8588,789,0409,234,0208,181,7707,440,4547,077,1957,263,2796,786,7396,271,3845,846,7435,686,5655,513,4935,118,2304,804,3995,213,4735,047,8474,736,1064,098,5414,212,9003,982,8153,824,2623,708,4264,258,5824,266,4493,706,2974,205,7193,325,3592,316,3681,925,0381,920,6171,705,8801,450,5191,239,5431,022,809927,148824,010678,176624,797592,625502,20151,775
   Common Stock
0
1,750,000
1,750,000
1,750,000
1,750,000
1,925,000
1,925,000
1,925,000
1,949,847
2,000,388
2,015,859
2,088,867
2,097,688
2,220,467
2,242,184
2,263,744
2,263,744
2,265,114
2,271,692
2,271,802
2,271,888
2,271,903
2,272,775
2,273,747
2,273,936
2,293,622
2,298,638
2,299,952
2,325,300
2,326,308
2,331,496
2,334,368
2,334,609
2,334,609
2,334,609
2,334,609
2,334,609
2,334,609
2,334,609
2,339,871
2,343,261
2,343,333
2,343,733
2,819,636
2,821,472
2,821,983
2,825,224
2,841,114
2,846,874
2,848,272
2,859,920
2,859,920
2,859,920
2,859,920
2,859,920
2,859,920
2,859,920
3,145,900
3,145,899
3,145,899
3,145,899
3,145,900
3,145,899
3,145,899
3,145,899
3,145,900
3,145,899
3,145,899
3,145,899
3,145,900
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,899
3,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,8993,145,9003,145,8993,145,8993,145,8993,145,9003,145,8993,145,8993,145,8993,145,9003,145,8993,145,8993,145,8993,145,9002,859,9202,859,9202,859,9202,859,9202,859,9202,859,9202,859,9202,848,2722,846,8742,841,1142,825,2242,821,9832,821,4722,819,6362,343,7332,343,3332,343,2612,339,8712,334,6092,334,6092,334,6092,334,6092,334,6092,334,6092,334,6092,334,3682,331,4962,326,3082,325,3002,299,9522,298,6382,293,6222,273,9362,273,7472,272,7752,271,9032,271,8882,271,8022,271,6922,265,1142,263,7442,263,7442,242,1842,220,4672,097,6882,088,8672,015,8592,000,3881,949,8471,925,0001,925,0001,925,0001,750,0001,750,0001,750,0001,750,0000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
-11
-11
-18
-41
-60
-50
-37
-53
0
0
0
0
0
-10
0
0
0
000-1000000-53-37-50-60-41-18-11-111000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.