0 XP   0   0   0

BEC World Public Company Limited










Financial Health of BEC World Public Company Limited




Comparing to competitors in the Broadcasting industry




  Industry Rankings  


BEC World Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell BEC World Public Company Limited?

I guess you are interested in BEC World 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 BEC World Public Company Limited

Let's start. I'm going to help you getting a better view of BEC World 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 BEC World 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 BEC World 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 BEC World Public Company Limited. The closing price on 2022-12-08 was ฿10.40 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.
BEC World 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 BEC World Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit BEC World Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare BEC World Public Company Limited to the Broadcasting industry mean.
  • A Net Profit Margin of 8.5% means that ฿0.09 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 8.5%. The company is making a profit. +1
  • The TTM is 13.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ8.5%TTM13.5%-4.9%
TTM13.5%YOY12.4%+1.1%
TTM13.5%5Y1.0%+12.5%
5Y1.0%10Y10.4%-9.5%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%6.1%+2.4%
TTM13.5%6.0%+7.5%
YOY12.4%2.5%+9.9%
5Y1.0%3.3%-2.3%
10Y10.4%3.8%+6.6%
1.1.2. Return on Assets

Shows how efficient BEC World Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare BEC World Public Company Limited to the Broadcasting industry mean.
  • 1.1% Return on Assets means that BEC World Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.9%-0.7%
TTM1.9%YOY1.9%0.0%
TTM1.9%5Y0.1%+1.7%
5Y0.1%10Y2.9%-2.8%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.8%+0.3%
TTM1.9%0.8%+1.1%
YOY1.9%0.5%+1.4%
5Y0.1%0.5%-0.4%
10Y2.9%0.7%+2.2%
1.1.3. Return on Equity

Shows how efficient BEC World Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare BEC World Public Company Limited to the Broadcasting industry mean.
  • 1.8% Return on Equity means BEC World Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM3.1%-1.2%
TTM3.1%YOY3.3%-0.2%
TTM3.1%5Y-0.1%+3.1%
5Y-0.1%10Y5.0%-5.1%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.8%+0.0%
TTM3.1%2.0%+1.1%
YOY3.3%1.1%+2.2%
5Y-0.1%1.0%-1.1%
10Y5.0%1.4%+3.6%

1.2. Operating Efficiency of BEC World Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient BEC World Public Company Limited is operating .

  • Measures how much profit BEC World 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 BEC World Public Company Limited to the Broadcasting industry mean.
  • An Operating Margin of 12.7% means the company generated ฿0.13  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of BEC World Public Company Limited:

  • The MRQ is 12.7%. The company is operating less efficient.
  • The TTM is 19.1%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ12.7%TTM19.1%-6.3%
TTM19.1%YOY16.7%+2.4%
TTM19.1%5Y12.6%+6.4%
5Y12.6%10Y6.7%+5.9%
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ12.7%8.4%+4.3%
TTM19.1%8.1%+11.0%
YOY16.7%5.0%+11.7%
5Y12.6%6.8%+5.8%
10Y6.7%6.3%+0.4%
1.2.2. Operating Ratio

Measures how efficient BEC World Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Broadcasting industry mean).
  • An Operation Ratio of 1.58 means that the operating costs are ฿1.58 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of BEC World Public Company Limited:

  • The MRQ is 1.580. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.473. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.580TTM1.473+0.106
TTM1.473YOY1.517-0.044
TTM1.4735Y1.759-0.286
5Y1.75910Y1.256+0.503
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5801.192+0.388
TTM1.4731.093+0.380
YOY1.5170.962+0.555
5Y1.7590.974+0.785
10Y1.2560.930+0.326

1.3. Liquidity of BEC World Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if BEC World Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Broadcasting industry mean).
  • A Current Ratio of 4.86 means the company has ฿4.86 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of BEC World Public Company Limited:

  • The MRQ is 4.861. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.246. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.861TTM3.246+1.616
TTM3.246YOY2.955+0.290
TTM3.2465Y2.360+0.886
5Y2.36010Y1.278+1.082
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8611.608+3.253
TTM3.2461.569+1.677
YOY2.9551.430+1.525
5Y2.3601.234+1.126
10Y1.2781.234+0.044
1.3.2. Quick Ratio

Measures if BEC World 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 BEC World Public Company Limited to the Broadcasting industry mean.
  • A Quick Ratio of 0.67 means the company can pay off ฿0.67 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of BEC World Public Company Limited:

  • The MRQ is 0.669. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.424. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.669TTM0.424+0.245
TTM0.424YOY0.702-0.278
TTM0.4245Y0.567-0.143
5Y0.56710Y0.460+0.107
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6690.969-0.300
TTM0.4240.913-0.489
YOY0.7020.842-0.140
5Y0.5670.801-0.234
10Y0.4600.707-0.247

1.4. Solvency of BEC World Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of BEC World Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare BEC World Public Company Limited to Broadcasting industry mean.
  • A Debt to Asset Ratio of 0.37 means that BEC World Public Company Limited assets are financed with 37.1% credit (debt) and the remaining percentage (100% - 37.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.371. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.384. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.371TTM0.384-0.013
TTM0.384YOY0.424-0.039
TTM0.3845Y0.482-0.097
5Y0.48210Y0.467+0.014
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3710.525-0.154
TTM0.3840.511-0.127
YOY0.4240.504-0.080
5Y0.4820.511-0.029
10Y0.4670.519-0.052
1.4.2. Debt to Equity Ratio

Measures if BEC World Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare BEC World Public Company Limited to the Broadcasting industry mean.
  • A Debt to Equity ratio of 59.1% means that company has ฿0.59 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.591. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.626. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.591TTM0.626-0.035
TTM0.626YOY0.736-0.110
TTM0.6265Y0.977-0.352
5Y0.97710Y0.946+0.031
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5911.131-0.540
TTM0.6261.130-0.504
YOY0.7361.015-0.279
5Y0.9771.106-0.129
10Y0.9461.095-0.149

2. Market Valuation of BEC World 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 BEC World Public Company Limited generates.

  • Above 15 is considered overpriced but always compare BEC World Public Company Limited to the Broadcasting industry mean.
  • A PE ratio of 186.91 means the investor is paying ฿186.91 for every ฿1 in earnings.

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

  • The EOD is 186.913. Seems overpriced? -1
  • The MRQ is 186.913. Seems overpriced? -1
  • The TTM is 159.091. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD186.913MRQ186.9130.000
MRQ186.913TTM159.091+27.821
TTM159.091YOY134.500+24.591
TTM159.0915Y14.040+145.051
5Y14.04010Y68.781-54.741
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
EOD186.91324.529+162.384
MRQ186.91324.711+162.202
TTM159.09133.906+125.185
YOY134.50035.813+98.687
5Y14.04040.678-26.638
10Y68.78133.862+34.919
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of BEC World 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 BEC World Public Company Limited:

  • The MRQ is -336.510. Very Bad. -2
  • The TTM is -9,979.178. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-336.510TTM-9,979.178+9,642.668
TTM-9,979.178YOY-27.052-9,952.126
TTM-9,979.1785Y-2,076.456-7,902.722
5Y-2,076.45610Y-3,292.530+1,216.074
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
MRQ-336.5100.085-336.595
TTM-9,979.178-0.006-9,979.172
YOY-27.0520.117-27.169
5Y-2,076.4560.003-2,076.459
10Y-3,292.5300.083-3,292.613

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

Measures if the stock price of BEC World Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Broadcasting industry mean).
  • A PB ratio of 3.41 means the investor is paying ฿3.41 for each ฿1 in book value.

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

  • The EOD is 3.407. Neutral. Compare to industry.
  • The MRQ is 3.407. Neutral. Compare to industry.
  • The TTM is 4.467. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD3.407MRQ3.4070.000
MRQ3.407TTM4.467-1.061
TTM4.467YOY3.963+0.504
TTM4.4675Y3.138+1.329
5Y3.13810Y6.550-3.411
Compared to industry (Broadcasting)
PeriodCompanyIndustry (mean)+/- 
EOD3.4070.813+2.594
MRQ3.4071.006+2.401
TTM4.4671.113+3.354
YOY3.9631.056+2.907
5Y3.1381.082+2.056
10Y6.5500.926+5.624
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of BEC World 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--0.0450.026+73%0.098-54%-0.020+144%-0.012+128%
Book Value Growth--0.9720.972+0%0.9720%0.971+0%0.971+0%
Book Value Per Share--3.0533.084-1%2.826+8%2.968+3%3.429-11%
Book Value Per Share Growth--0.0150.008+87%0.035-58%-0.007+146%-0.008+156%
Current Ratio--4.8613.246+50%2.955+64%2.360+106%1.278+280%
Debt To Asset Ratio--0.3710.384-3%0.424-12%0.482-23%0.467-21%
Debt To Equity Ratio--0.5910.626-6%0.736-20%0.977-40%0.946-38%
Dividend Per Share---0.188-100%0.063-100%0.062-100%0.584-100%
Eps--0.0560.094-41%0.092-39%-0.001+103%0.196-72%
Eps Growth---0.555-0.186-67%-0.049-91%0.580-196%0.057-1068%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0850.135-37%0.124-31%0.010+773%0.104-18%
Operating Margin--0.1270.191-33%0.167-24%0.126+1%0.067+89%
Operating Ratio--1.5801.473+7%1.517+4%1.759-10%1.256+26%
Pb Ratio3.4070%3.4074.467-24%3.963-14%3.138+9%6.550-48%
Pe Ratio186.9130%186.913159.091+17%134.500+39%14.040+1231%68.781+172%
Peg Ratio---336.510-9979.178+2865%-27.052-92%-2076.456+517%-3292.530+878%
Price Per Share10.4000%10.40013.800-25%11.263-8%9.407+11%24.400-57%
Price To Total Gains Ratio231.0620%231.062122.267+89%93.748+146%33.061+599%23.048+903%
Profit Growth--95.53696.597-1%96.989-1%11.379+740%48.770+96%
Quick Ratio--0.6690.424+58%0.702-5%0.567+18%0.460+45%
Return On Assets--0.0110.019-39%0.019-39%0.001+748%0.029-61%
Return On Equity--0.0180.031-40%0.033-44%-0.001+104%0.050-64%
Revenue Growth--0.9700.9710%0.9700%0.970+0%0.970+0%
Total Gains Per Share--0.0450.213-79%0.160-72%0.043+6%0.572-92%
Total Gains Per Share Growth---0.799-0.976+22%0.204-491%0.606-232%-0.156-80%
Usd Book Value--175234020.500176994465.736-1%162186467.362+8%170381372.978+3%197755339.132-11%
Usd Book Value Change Per Share--0.0010.001+73%0.003-54%-0.001+144%0.000+128%
Usd Book Value Per Share--0.0880.088-1%0.081+8%0.085+3%0.098-11%
Usd Dividend Per Share---0.005-100%0.002-100%0.002-100%0.017-100%
Usd Eps--0.0020.003-41%0.003-39%0.000+103%0.006-72%
Usd Price Per Share0.2980%0.2980.396-25%0.323-8%0.270+11%0.700-57%
Usd Profit--3193793.4005405733.095-41%5265978.997-39%-82162.135+103%11268313.589-72%
Usd Revenue--37360110.20039361085.924-5%41635243.115-10%52071404.499-28%79036155.840-53%
Usd Total Gains Per Share--0.0010.006-79%0.005-72%0.001+6%0.016-92%
 EOD+0 -0MRQTTM+12 -22YOY+10 -245Y+25 -910Y+14 -20

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15186.913
Price to Book Ratio (EOD)Between0-13.407
Net Profit Margin (MRQ)Greater than00.085
Operating Margin (MRQ)Greater than00.127
Quick Ratio (MRQ)Greater than10.669
Current Ratio (MRQ)Greater than14.861
Debt to Asset Ratio (MRQ)Less than10.371
Debt to Equity Ratio (MRQ)Less than10.591
Return on Equity (MRQ)Greater than0.150.018
Return on Assets (MRQ)Greater than0.050.011
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose10.500
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets9,712,392
Total Liabilities3,606,677
Total Stockholder Equity6,105,679
 As reported
Total Liabilities 3,606,677
Total Stockholder Equity+ 6,105,679
Total Assets = 9,712,392

Assets

Total Assets9,712,392
Total Current Assets4,860,911
Long-term Assets4,860,911
Total Current Assets
Cash And Cash Equivalents 4,001,983
Net Receivables 669,050
Other Current Assets 27,612
Total Current Assets  (as reported)4,860,911
Total Current Assets  (calculated)4,698,645
+/- 162,266
Long-term Assets
Property Plant Equipment 1,498,331
Long Term Investments 28,569
Intangible Assets 3,101,302
Long-term Assets Other 37,408
Long-term Assets  (as reported)4,851,481
Long-term Assets  (calculated)4,665,610
+/- 185,871

Liabilities & Shareholders' Equity

Total Current Liabilities999,959
Long-term Liabilities2,606,718
Total Stockholder Equity6,105,679
Total Current Liabilities
Accounts payable 358,182
Other Current Liabilities 262,100
Total Current Liabilities  (as reported)999,959
Total Current Liabilities  (calculated)620,282
+/- 379,677
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt365,425
Other Liabilities 308,710
Deferred Long Term Liability 2,080,769
Long-term Liabilities  (as reported)2,606,718
Long-term Liabilities  (calculated)2,754,904
+/- 148,186
Total Stockholder Equity
Common Stock2,000,000
Retained Earnings 3,014,295
Total Stockholder Equity (as reported)6,105,679
Total Stockholder Equity (calculated)5,014,295
+/- 1,091,384
Other
Capital Stock2,000,000
Common Stock Shares Outstanding 2,000,000
Net Invested Capital 8,097,179
Net Tangible Assets 5,988,723
Net Working Capital 3,860,952



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
0
8,103,000
7,343,187
8,533,000
7,942,741
6,892,353
7,437,341
7,456,082
7,195,455
7,565,482
7,727,330
6,722,376
6,575,041
6,802,954
7,385,174
7,218,402
6,970,455
7,225,856
8,031,876
7,743,326
7,355,559
8,197,456
9,005,859
8,463,334
8,035,939
8,674,866
9,541,167
8,401,246
7,747,021
8,791,150
10,042,267
8,935,605
8,698,808
9,567,799
11,209,886
9,742,578
9,253,425
9,848,527
11,500,761
10,505,897
9,745,775
10,773,919
12,847,272
11,874,525
10,437,929
12,196,069
13,468,665
17,087,277
16,622,015
17,289,240
18,124,024
15,723,516
15,977,107
14,957,571
15,664,489
15,598,446
14,793,053
14,930,959
15,403,911
15,249,076
14,675,015
14,330,913
14,701,979
14,683,817
14,488,501
14,320,074
14,238,463
12,603,709
11,748,116
11,354,479
11,187,968
10,345,901
10,277,465
9,518,866
9,726,512
9,940,850
10,033,139
10,323,295
10,538,402
9,540,648
9,712,392
9,712,3929,540,64810,538,40210,323,29510,033,1399,940,8509,726,5129,518,86610,277,46510,345,90111,187,96811,354,47911,748,11612,603,70914,238,46314,320,07414,488,50114,683,81714,701,97914,330,91314,675,01515,249,07615,403,91114,930,95914,793,05315,598,44615,664,48914,957,57115,977,10715,723,51618,124,02417,289,24016,622,01517,087,27713,468,66512,196,06910,437,92911,874,52512,847,27210,773,9199,745,77510,505,89711,500,7619,848,5279,253,4259,742,57811,209,8869,567,7998,698,8088,935,60510,042,2678,791,1507,747,0218,401,2469,541,1678,674,8668,035,9398,463,3349,005,8598,197,4567,355,5597,743,3268,031,8767,225,8566,970,4557,218,4027,385,1746,802,9546,575,0416,722,3767,727,3307,565,4827,195,4557,456,0827,437,3416,892,3537,942,7418,533,0007,343,1878,103,0000
   > 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
3,134,654
3,555,070
3,589,392
3,398,371
3,234,508
3,545,563
3,928,523
4,065,319
4,201,376
3,841,390
4,182,517
4,348,676
4,695,267
4,356,911
3,868,044
4,104,741
3,888,828
4,059,023
4,637,127
5,159,004
5,707,823
5,940,873
4,656,698
4,860,911
4,860,9114,656,6985,940,8735,707,8235,159,0044,637,1274,059,0233,888,8284,104,7413,868,0444,356,9114,695,2674,348,6764,182,5173,841,3904,201,3764,065,3193,928,5233,545,5633,234,5083,398,3713,589,3923,555,0703,134,654000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
1,299,531
1,399,203
1,452,789
1,292,447
1,193,390
1,477,186
1,794,917
1,926,247
2,116,369
2,021,938
2,348,180
1,534,308
2,665,339
2,719,703
2,447,357
2,601,143
2,565,311
3,057,391
3,587,705
4,016,926
4,718,201
5,183,371
3,871,132
4,001,983
4,001,9833,871,1325,183,3714,718,2014,016,9263,587,7053,057,3912,565,3112,601,1432,447,3572,719,7032,665,3391,534,3082,348,1802,021,9382,116,3691,926,2471,794,9171,477,1861,193,3901,292,4471,452,7891,399,2031,299,531000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
31,722
2,674
85,574
0
3,553
0
1,398
52,229
51,579
150,699
149,942
149,942
149,942
32,976
0
0
0
0
0
0
0
000000032,976149,942149,942149,942150,69951,57952,2291,39803,553085,5742,67431,722000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
11,197
417,000
448,947
523,000
485,078
570,273
590,106
733,839
650,522
712,945
588,303
660,777
733,440
763,100
767,388
768,251
716,402
721,289
694,549
690,560
756,969
790,115
706,226
764,760
761,043
783,499
692,981
727,303
717,507
814,981
945,957
1,006,530
1,046,198
945,260
1,054,624
925,444
968,030
921,118
1,036,001
1,359,573
1,098,543
1,223,797
1,193,486
1,423,623
1,250,172
1,597,869
1,170,687
1,322,813
1,308,893
1,296,714
1,384,518
1,458,436
1,322,801
1,330,215
1,241,256
1,376,535
1,195,107
1,290,297
1,148,987
1,133,061
1,155,138
1,477,996
1,496,050
1,517,538
1,392,022
1,298,273
786,750
729,462
739,809
1,304,546
1,178,012
1,046,587
1,111,405
1,113,892
834,565
883,947
947,262
797,898
584,739
610,814
669,050
669,050610,814584,739797,898947,262883,947834,5651,113,8921,111,4051,046,5871,178,0121,304,546739,809729,462786,7501,298,2731,392,0221,517,5381,496,0501,477,9961,155,1381,133,0611,148,9871,290,2971,195,1071,376,5351,241,2561,330,2151,322,8011,458,4361,384,5181,296,7141,308,8931,322,8131,170,6871,597,8691,250,1721,423,6231,193,4861,223,7971,098,5431,359,5731,036,001921,118968,030925,4441,054,624945,2601,046,1981,006,530945,957814,981717,507727,303692,981783,499761,043764,760706,226790,115756,969690,560694,549721,289716,402768,251767,388763,100733,440660,777588,303712,945650,522733,839590,106570,273485,078523,000448,947417,00011,197
       Other Current Assets 
0
123,000
120,246
118,000
189,672
167,811
216,632
205,254
339,905
256,266
396,510
280,682
339,557
175,665
210,667
159,906
245,996
244,833
222,152
195,338
261,300
181,210
204,537
155,038
161,020
143,732
170,268
240,253
319,709
285,001
257,791
211,007
247,281
146,723
222,524
206,028
239,106
154,256
293,566
191,937
261,135
190,073
316,488
246,196
279,895
239,085
421,829
428,886
697,675
739,323
716,459
624,802
902,820
676,729
898,329
806,258
745,720
540,083
1,000,754
992,896
906,772
549,960
474,984
387,024
426,809
433,484
100,913
33,882
29,641
417,748
153,292
48,504
59,379
29,173
25,195
24,777
25,207
26,634
24,782
30,011
27,612
27,61230,01124,78226,63425,20724,77725,19529,17359,37948,504153,292417,74829,64133,882100,913433,484426,809387,024474,984549,960906,772992,8961,000,754540,083745,720806,258898,329676,729902,820624,802716,459739,323697,675428,886421,829239,085279,895246,196316,488190,073261,135191,937293,566154,256239,106206,028222,524146,723247,281211,007257,791285,001319,709240,253170,268143,732161,020155,038204,537181,210261,300195,338222,152244,833245,996159,906210,667175,665339,557280,682396,510256,266339,905205,254216,632167,811189,672118,000120,246123,0000
   > 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
10,397,073
8,421,192
7,399,440
6,659,212
6,831,057
6,477,857
6,172,724
5,630,038
5,667,489
5,303,723
4,874,135
4,615,473
4,597,529
4,883,950
4,851,481
4,851,4814,883,9504,597,5294,615,4734,874,1355,303,7235,667,4895,630,0386,172,7246,477,8576,831,0576,659,2127,399,4408,421,19210,397,073000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
303,000
219,062
2,741,000
219,813
1,161,405
262,743
358,244
376,245
600,162
733,408
772,587
754,906
775,303
745,097
719,649
790,834
745,556
696,298
656,943
633,802
666,710
625,065
591,226
545,338
481,010
440,852
395,871
355,978
403,363
337,302
309,442
300,110
312,412
283,623
277,335
263,128
258,237
243,056
257,423
271,172
268,783
279,804
313,187
328,753
316,818
315,046
417,362
473,564
543,355
632,969
711,461
781,541
818,541
836,567
872,538
899,933
916,641
875,626
759,458
714,533
663,719
621,862
5,023,307
4,822,158
4,628,017
4,447,124
2,665,887
1,755,473
1,672,059
1,719,276
1,698,875
1,631,255
1,506,920
1,429,782
1,342,796
1,276,634
1,210,927
1,149,747
1,509,523
1,498,331
1,498,3311,509,5231,149,7471,210,9271,276,6341,342,7961,429,7821,506,9201,631,2551,698,8751,719,2761,672,0591,755,4732,665,8874,447,1244,628,0174,822,1585,023,307621,862663,719714,533759,458875,626916,641899,933872,538836,567818,541781,541711,461632,969543,355473,564417,362315,046316,818328,753313,187279,804268,783271,172257,423243,056258,237263,128277,335283,623312,412300,110309,442337,302403,363355,978395,871440,852481,010545,338591,226625,065666,710633,802656,943696,298745,556790,834719,649745,097775,303754,906772,587733,408600,162376,245358,244262,7431,161,405219,8132,741,000219,062303,0000
       Goodwill 
0
1,000
319
0
0
0
11,387
10,817
10,240
9,664
9,100
8,530
7,953
7,376
6,812
6,242
5,665
5,089
4,525
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000004,5255,0895,6656,2426,8127,3767,9538,5309,1009,66410,24010,81711,3870003191,0000
       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
403,459
372,565
364,658
346,970
339,121
327,734
309,349
318,065
290,921
291,642
285,768
287,527
116,691
85,144
90,395
69,933
38,533
43,193
52,825
63,893
63,893
47,583
33,603
28,569
28,56933,60347,58363,89363,89352,82543,19338,53369,93390,39585,144116,691287,527285,768291,642290,921318,065309,349327,734339,121346,970364,658372,565403,459000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
982,000
319
0
0
0
11,387
920,655
907,086
9,664
9,100
8,530
7,953
7,376
1,119,400
1,097,342
1,076,716
1,162,942
1,161,669
1,139,411
1,116,966
1,101,167
1,179,276
1,208,242
1,192,553
1,211,729
1,184,427
1,267,863
1,227,653
1,208,103
1,211,989
1,180,992
1,192,188
1,187,256
1,159,926
1,146,102
1,120,318
1,108,360
1,083,151
1,048,217
1,085,464
1,105,242
1,074,427
1,162,940
1,172,971
1,219,095
1,242,554
7,574,083
7,436,049
7,275,694
7,119,072
6,995,918
6,833,657
6,150,350
5,980,207
5,835,303
5,693,851
5,446,162
5,291,076
5,208,963
5,044,936
4,898,843
4,740,384
134,190
125,386
116,880
3,981,705
2,249,887
4,197,995
3,832,244
3,812,907
3,581,321
3,653,049
3,578,403
3,557,219
3,388,581
3,172,754
3,100,651
3,008,017
3,063,880
3,101,302
3,101,3023,063,8803,008,0173,100,6513,172,7543,388,5813,557,2193,578,4033,653,0493,581,3213,812,9073,832,2444,197,9952,249,8873,981,705116,880125,386134,1904,740,3844,898,8435,044,9365,208,9635,291,0765,446,1625,693,8515,835,3035,980,2076,150,3506,833,6576,995,9187,119,0727,275,6947,436,0497,574,0831,242,5541,219,0951,172,9711,162,9401,074,4271,105,2421,085,4641,048,2171,083,1511,108,3601,120,3181,146,1021,159,9261,187,2561,192,1881,180,9921,211,9891,208,1031,227,6531,267,8631,184,4271,211,7291,192,5531,208,2421,179,2761,101,1671,116,9661,139,4111,161,6691,162,9421,076,7161,097,3421,119,4007,3767,9538,5309,1009,664907,086920,65511,387000319982,0000
       Other Assets 
0
2,487,000
2,684,044
469,000
2,908,261
2,046,098
2,085,918
2,943,479
3,025,384
2,186,081
2,046,241
1,971,062
1,924,248
1,964,702
2,989,817
2,907,130
2,793,734
2,832,754
2,853,232
2,829,352
2,728,323
2,786,473
2,754,083
2,873,619
2,850,790
2,854,949
2,871,610
2,937,638
2,944,466
2,845,960
2,936,522
2,856,460
2,907,083
2,919,819
3,110,750
3,100,918
3,455,000
3,366,718
3,379,026
3,257,870
3,355,638
3,423,926
3,531,144
3,763,915
3,843,834
4,249,046
5,664,537
10,790,262
11,278,170
11,401,326
11,248,450
11,400,260
11,303,382
10,889,105
11,175,686
11,119,560
11,116,259
10,879,664
10,973,215
10,900,226
10,562,111
10,432,686
10,534,554
5,288,448
5,157,573
5,082,880
5,549,505
5,376,800
5,263,075
4,781,058
4,944,744
4,613,750
4,402,604
4,028,262
4,136,328
3,846,878
3,471,600
3,274,799
3,333,286
3,250,377
3,207,625
3,207,6253,250,3773,333,2863,274,7993,471,6003,846,8784,136,3284,028,2624,402,6044,613,7504,944,7444,781,0585,263,0755,376,8005,549,5055,082,8805,157,5735,288,44810,534,55410,432,68610,562,11110,900,22610,973,21510,879,66411,116,25911,119,56011,175,68610,889,10511,303,38211,400,26011,248,45011,401,32611,278,17010,790,2625,664,5374,249,0463,843,8343,763,9153,531,1443,423,9263,355,6383,257,8703,379,0263,366,7183,455,0003,100,9183,110,7502,919,8192,907,0832,856,4602,936,5222,845,9602,944,4662,937,6382,871,6102,854,9492,850,7902,873,6192,754,0832,786,4732,728,3232,829,3522,853,2322,832,7542,793,7342,907,1302,989,8171,964,7021,924,2481,971,0622,046,2412,186,0813,025,3842,943,4792,085,9182,046,0982,908,261469,0002,684,0442,487,0000
> Total Liabilities 
0
717,000
765,119
1,066,000
1,026,426
1,068,218
1,595,372
1,050,397
1,188,654
1,245,391
2,252,032
1,009,080
968,577
958,644
1,690,387
1,071,390
1,109,167
1,031,343
1,287,418
1,265,973
1,259,258
1,557,751
2,782,982
1,502,547
1,487,963
1,467,285
3,281,780
1,551,271
1,157,610
1,435,846
3,573,059
1,670,152
1,818,624
1,794,146
4,834,871
2,316,595
2,417,372
2,418,684
4,975,195
2,680,136
2,645,499
2,466,620
5,600,807
3,150,994
2,702,622
3,081,167
5,973,901
8,370,738
8,718,516
8,355,528
10,548,733
7,275,946
8,278,655
6,769,492
8,308,513
7,781,112
7,602,881
7,820,771
8,089,778
8,142,965
7,769,805
7,785,377
8,296,877
8,305,505
8,044,894
8,083,696
8,142,958
6,624,832
5,682,690
5,636,044
5,798,919
5,257,430
5,162,102
4,109,856
4,174,946
4,194,821
4,135,358
4,130,268
4,184,622
3,524,952
3,606,677
3,606,6773,524,9524,184,6224,130,2684,135,3584,194,8214,174,9464,109,8565,162,1025,257,4305,798,9195,636,0445,682,6906,624,8328,142,9588,083,6968,044,8948,305,5058,296,8777,785,3777,769,8058,142,9658,089,7787,820,7717,602,8817,781,1128,308,5136,769,4928,278,6557,275,94610,548,7338,355,5288,718,5168,370,7385,973,9013,081,1672,702,6223,150,9945,600,8072,466,6202,645,4992,680,1364,975,1952,418,6842,417,3722,316,5954,834,8711,794,1461,818,6241,670,1523,573,0591,435,8461,157,6101,551,2713,281,7801,467,2851,487,9631,502,5472,782,9821,557,7511,259,2581,265,9731,287,4181,031,3431,109,1671,071,3901,690,387958,644968,5771,009,0802,252,0321,245,3911,188,6541,050,3971,595,3721,068,2181,026,4261,066,000765,119717,0000
   > Total Current Liabilities 
0
717,000
765,119
1,066,000
1,016,466
1,064,005
1,595,372
1,050,397
1,188,654
1,236,944
2,243,585
1,000,633
960,130
958,644
1,690,387
1,070,587
1,109,167
1,031,343
1,287,418
1,265,973
1,259,258
1,557,751
2,782,982
1,502,547
1,487,963
1,467,285
3,281,780
1,551,271
1,157,610
1,435,846
3,573,059
1,670,152
1,818,624
1,794,146
4,480,533
1,954,491
2,047,502
2,045,570
4,591,232
2,289,006
2,248,139
2,061,949
5,149,111
2,689,898
2,233,006
2,606,512
5,491,080
3,920,910
4,261,095
3,890,956
6,072,341
3,882,583
4,878,176
3,460,766
4,947,539
5,502,863
5,282,208
5,082,437
5,317,566
2,859,750
2,462,137
2,450,765
2,952,946
2,477,164
2,204,348
2,274,428
2,312,100
2,979,078
2,051,867
2,004,134
2,099,337
1,634,997
1,563,578
817,717
894,727
3,910,294
3,843,275
3,834,802
3,884,259
912,536
999,959
999,959912,5363,884,2593,834,8023,843,2753,910,294894,727817,7171,563,5781,634,9972,099,3372,004,1342,051,8672,979,0782,312,1002,274,4282,204,3482,477,1642,952,9462,450,7652,462,1372,859,7505,317,5665,082,4375,282,2085,502,8634,947,5393,460,7664,878,1763,882,5836,072,3413,890,9564,261,0953,920,9105,491,0802,606,5122,233,0062,689,8985,149,1112,061,9492,248,1392,289,0064,591,2322,045,5702,047,5021,954,4914,480,5331,794,1461,818,6241,670,1523,573,0591,435,8461,157,6101,551,2713,281,7801,467,2851,487,9631,502,5472,782,9821,557,7511,259,2581,265,9731,287,4181,031,3431,109,1671,070,5871,690,387958,644960,1301,000,6332,243,5851,236,9441,188,6541,050,3971,595,3721,064,0051,016,4661,066,000765,119717,0000
       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
2,522,829
2,421,824
3,218,445
3,231,106
3,255,483
3,254,650
3,353,941
0
0
399,316
376,333
361,994
330,329
0
0
0
0
0
0
0
0
0
0
0
00000000000330,329361,994376,333399,316003,353,9413,254,6503,255,4833,231,1063,218,4452,421,8242,522,829000000000000000000000000000000000000000000000000000000000
       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
2,522,829
2,421,824
3,218,445
3,231,106
3,255,483
3,254,650
3,353,941
0
0
399,316
376,333
361,994
330,329
339,342
346,570
356,571
0
0
2,999,363
2,999,537
2,999,711
2,999,884
0
0
002,999,8842,999,7112,999,5372,999,36300356,571346,570339,342330,329361,994376,333399,316003,353,9413,254,6503,255,4833,231,1063,218,4452,421,8242,522,829000000000000000000000000000000000000000000000000000000000
       Accounts payable 
528
167,000
186,664
416,000
259,782
249,567
345,347
448,983
592,300
626,858
554,539
563,820
629,348
550,152
325,758
272,733
260,932
237,033
287,401
300,350
249,219
385,996
247,136
252,818
204,007
173,359
219,395
213,952
185,579
186,519
267,467
211,733
238,651
333,743
523,133
365,734
393,803
357,698
437,032
579,561
449,966
468,752
587,119
682,099
559,905
764,125
545,781
767,350
867,524
985,160
1,043,928
1,052,144
1,155,632
1,021,158
905,660
993,937
1,053,085
768,980
975,349
1,024,187
842,719
828,622
1,006,720
883,765
912,984
579,557
721,108
684,283
762,502
592,030
665,458
350,333
460,685
316,050
326,016
298,657
270,303
264,835
255,171
320,632
358,182
358,182320,632255,171264,835270,303298,657326,016316,050460,685350,333665,458592,030762,502684,283721,108579,557912,984883,7651,006,720828,622842,7191,024,187975,349768,9801,053,085993,937905,6601,021,1581,155,6321,052,1441,043,928985,160867,524767,350545,781764,125559,905682,099587,119468,752449,966579,561437,032357,698393,803365,734523,133333,743238,651211,733267,467186,519185,579213,952219,395173,359204,007252,818247,136385,996249,219300,350287,401237,033260,932272,733325,758550,152629,348563,820554,539626,858592,300448,983345,347249,567259,782416,000186,664167,000528
       Other Current Liabilities 
0
255,000
558,455
276,000
693,255
782,667
1,220,025
569,906
566,354
569,148
1,679,027
436,813
298,645
408,452
1,364,539
797,777
847,720
794,310
1,000,017
965,623
977,498
1,171,754
2,535,846
1,249,729
1,282,976
1,291,091
3,060,436
1,337,319
972,031
1,249,327
3,305,592
1,458,419
1,579,973
1,428,003
3,949,560
1,568,917
1,645,859
1,680,032
4,145,647
1,700,880
1,789,596
1,592,448
4,561,231
2,006,806
1,672,092
1,631,362
4,834,257
3,061,273
3,355,495
2,745,129
4,859,981
2,641,719
2,712,619
2,223,052
3,829,390
2,494,236
2,304,675
1,799,293
1,928,142
1,620,521
1,390,943
1,368,503
1,691,750
673,520
513,568
741,435
15,909
5,240
4,933
666,584
575,273
443,918
438,911
171,032
192,227
224,677
207,728
127,363
200,942
224,466
262,100
262,100224,466200,942127,363207,728224,677192,227171,032438,911443,918575,273666,5844,9335,24015,909741,435513,568673,5201,691,7501,368,5031,390,9431,620,5211,928,1421,799,2932,304,6752,494,2363,829,3902,223,0522,712,6192,641,7194,859,9812,745,1293,355,4953,061,2734,834,2571,631,3621,672,0922,006,8064,561,2311,592,4481,789,5961,700,8804,145,6471,680,0321,645,8591,568,9173,949,5601,428,0031,579,9731,458,4193,305,5921,249,327972,0311,337,3193,060,4361,291,0911,282,9761,249,7292,535,8461,171,754977,498965,6231,000,017794,310847,720797,7771,364,539408,452298,645436,8131,679,027569,148566,354569,9061,220,025782,667693,255276,000558,455255,0000
   > 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
5,830,858
3,645,754
3,630,823
3,631,910
3,699,582
3,622,433
3,598,524
3,292,139
3,280,219
284,527
292,083
295,466
300,363
2,612,416
2,606,718
2,606,7182,612,416300,363295,466292,083284,5273,280,2193,292,1393,598,5243,622,4333,699,5823,631,9103,630,8233,645,7545,830,858000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
4,213
0
0
0
0
0
0
0
0
0
803
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
354,338
362,104
369,870
373,114
380,752
388,105
394,523
402,026
449,246
457,677
466,455
471,757
480,189
4,447,467
4,455,336
4,462,767
4,471,708
3,389,378
3,396,943
3,303,984
3,356,673
2,267,759
2,311,037
2,729,669
2,764,463
2,279,812
2,305,037
2,332,768
2,343,757
2,828,792
2,841,635
617,308
632,328
647,779
632,674
633,588
627,906
541,592
538,074
271,826
279,293
284,527
292,083
295,466
300,363
304,489
308,710
308,710304,489300,363295,466292,083284,527279,293271,826538,074541,592627,906633,588632,674647,779632,328617,3082,841,6352,828,7922,343,7572,332,7682,305,0372,279,8122,764,4632,729,6692,311,0372,267,7593,356,6733,303,9843,396,9433,389,3784,471,7084,462,7674,455,3364,447,467480,189471,757466,455457,677449,246402,026394,523388,105380,752373,114369,870362,104354,3380000000000000000008030000000004,21300000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,882,401
2,982,107
3,079,821
2,976,588
3,044,181
3,069,089
2,905,558
2,714,065
2,441,934
2,595,122
2,630,214
2,788,107
2,461,012
2,483,127
2,292,914
2,405,243
2,377,900
2,388,794
2,251,436
2,069,520
2,028,265
1,968,514
2,035,160
2,080,769
2,080,7692,035,1601,968,5142,028,2652,069,5202,251,4362,388,7942,377,9002,405,2432,292,9142,483,1272,461,0122,788,1072,630,2142,595,1222,441,9342,714,0652,905,5583,069,0893,044,1812,976,5883,079,8212,982,1072,882,401000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
7,402,000
6,585,327
7,469,000
6,937,533
5,746,531
5,756,985
6,305,503
5,889,814
6,123,956
5,278,792
5,511,905
5,416,276
5,708,562
5,544,729
6,009,686
5,733,483
6,048,766
6,589,572
6,377,642
5,982,030
6,499,830
6,073,086
6,822,122
6,406,738
7,072,613
6,109,880
6,708,383
6,453,826
7,189,104
6,321,725
7,102,615
6,698,395
7,580,551
6,226,625
7,248,957
6,626,125
7,264,337
6,366,255
7,608,244
6,925,587
8,082,465
6,985,223
8,442,949
7,426,594
8,827,057
7,246,169
8,467,722
7,682,209
8,645,520
7,329,057
8,180,422
7,441,926
7,951,902
7,117,525
7,585,659
6,964,804
6,892,018
7,116,130
6,918,671
6,742,155
6,392,105
6,263,190
6,222,242
6,293,421
6,084,147
5,949,424
5,802,099
5,894,365
5,623,332
5,323,878
5,061,936
5,105,824
5,408,990
5,551,544
5,746,017
5,897,766
6,193,005
6,353,755
6,015,664
6,105,679
6,105,6796,015,6646,353,7556,193,0055,897,7665,746,0175,551,5445,408,9905,105,8245,061,9365,323,8785,623,3325,894,3655,802,0995,949,4246,084,1476,293,4216,222,2426,263,1906,392,1056,742,1556,918,6717,116,1306,892,0186,964,8047,585,6597,117,5257,951,9027,441,9268,180,4227,329,0578,645,5207,682,2098,467,7227,246,1698,827,0577,426,5948,442,9496,985,2238,082,4656,925,5877,608,2446,366,2557,264,3376,626,1257,248,9576,226,6257,580,5516,698,3957,102,6156,321,7257,189,1046,453,8266,708,3836,109,8807,072,6136,406,7386,822,1226,073,0866,499,8305,982,0306,377,6426,589,5726,048,7665,733,4836,009,6865,544,7295,708,5625,416,2765,511,9055,278,7926,123,9565,889,8146,305,5035,756,9855,746,5316,937,5337,469,0006,585,3277,402,0000
   Common Stock
0
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000-20,975-20,975-20,975-20,975-20,975-20,975-20,975-20,975-20,975-20,975-20,975-20,975000000
   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
139,524
114,633
104,489
93,172
78,599
75,673
57,300
50,174
26,000
19,312
-24,397
-25,720
-37,648
-61,940
-57,125
-73,376
-72,524
-68,796
-59,010
-50,156
-50,156
-63,204
-74,388
-75,341
-75,341-74,388-63,204-50,156-50,156-59,010-68,796-72,524-73,376-57,125-61,940-37,648-25,720-24,39719,31226,00050,17457,30075,67378,59993,172104,489114,633139,524000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.