0 XP   0   0   0

Country Group Development Public Company Limited










Financial Health of Country Group Development Public Company Limited




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


Country Group Development Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Country Group Development Public Company Limited?

I guess you are interested in Country Group Development 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 Country Group Development Public Company Limited

Let's start. I'm going to help you getting a better view of Country Group Development 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 Country Group Development 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 Country Group Development 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 Country Group Development Public Company Limited. The closing price on 2022-12-02 was ฿0.45 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.
Country Group Development Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Country Group Development Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Country Group Development Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Country Group Development Public Company Limited to the Real Estate-Development industry mean.
  • A Net Profit Margin of 9.9% means that ฿0.10 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Country Group Development Public Company Limited:

  • The MRQ is 9.9%. The company is making a profit. +1
  • The TTM is -19.5%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ9.9%TTM-19.5%+29.4%
TTM-19.5%YOY-18.9%-0.6%
TTM-19.5%5Y-201.1%+181.6%
5Y-201.1%10Y-106.1%-95.1%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ9.9%5.0%+4.9%
TTM-19.5%2.9%-22.4%
YOY-18.9%3.9%-22.8%
5Y-201.1%5.4%-206.5%
10Y-106.1%7.1%-113.2%
1.1.2. Return on Assets

Shows how efficient Country Group Development Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Country Group Development Public Company Limited to the Real Estate-Development industry mean.
  • 1.0% Return on Assets means that Country Group Development Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Country Group Development Public Company Limited:

  • The MRQ is 1.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.1%+0.9%
TTM0.1%YOY-0.6%+0.6%
TTM0.1%5Y-0.3%+0.4%
5Y-0.3%10Y-0.2%-0.2%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%0.3%+0.7%
TTM0.1%0.4%-0.3%
YOY-0.6%0.4%-1.0%
5Y-0.3%0.5%-0.8%
10Y-0.2%0.6%-0.8%
1.1.3. Return on Equity

Shows how efficient Country Group Development Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Country Group Development Public Company Limited to the Real Estate-Development industry mean.
  • 4.3% Return on Equity means Country Group Development 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 Country Group Development Public Company Limited:

  • The MRQ is 4.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -2.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ4.3%TTM-2.1%+6.4%
TTM-2.1%YOY-3.9%+1.8%
TTM-2.1%5Y-2.6%+0.5%
5Y-2.6%10Y-1.4%-1.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3%0.9%+3.4%
TTM-2.1%1.1%-3.2%
YOY-3.9%1.3%-5.2%
5Y-2.6%1.4%-4.0%
10Y-1.4%1.8%-3.2%

1.2. Operating Efficiency of Country Group Development Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Country Group Development Public Company Limited is operating .

  • Measures how much profit Country Group Development 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 Country Group Development Public Company Limited to the Real Estate-Development industry mean.
  • An Operating Margin of 30.7% means the company generated ฿0.31  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Country Group Development Public Company Limited:

  • The MRQ is 30.7%. The company is operating very efficient. +2
  • The TTM is 28.9%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ30.7%TTM28.9%+1.8%
TTM28.9%YOY31.2%-2.3%
TTM28.9%5Y-31.4%+60.3%
5Y-31.4%10Y-22.5%-8.9%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ30.7%7.3%+23.4%
TTM28.9%3.8%+25.1%
YOY31.2%5.6%+25.6%
5Y-31.4%8.4%-39.8%
10Y-22.5%7.5%-30.0%
1.2.2. Operating Ratio

Measures how efficient Country Group Development 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 1.25 means that the operating costs are ฿1.25 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Country Group Development Public Company Limited:

  • The MRQ is 1.253. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.265. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.253TTM1.265-0.012
TTM1.265YOY1.117+0.148
TTM1.2655Y3.108-1.843
5Y3.10810Y1.952+1.155
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2531.321-0.068
TTM1.2651.248+0.017
YOY1.1171.101+0.016
5Y3.1081.024+2.084
10Y1.9520.802+1.150

1.3. Liquidity of Country Group Development Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Country Group Development 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 0.83 means the company has ฿0.83 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Country Group Development Public Company Limited:

  • The MRQ is 0.834. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.820. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.834TTM0.820+0.014
TTM0.820YOY0.825-0.005
TTM0.8205Y1.023-0.203
5Y1.02310Y0.616+0.407
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8341.663-0.829
TTM0.8201.629-0.809
YOY0.8251.591-0.766
5Y1.0231.670-0.647
10Y0.6161.413-0.797
1.3.2. Quick Ratio

Measures if Country Group Development 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 Country Group Development Public Company Limited to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.04 means the company can pay off ฿0.04 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Country Group Development Public Company Limited:

  • The MRQ is 0.042. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.038. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.042TTM0.038+0.003
TTM0.038YOY0.052-0.014
TTM0.0385Y0.045-0.007
5Y0.04510Y0.087-0.042
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0420.239-0.197
TTM0.0380.238-0.200
YOY0.0520.274-0.222
5Y0.0450.260-0.215
10Y0.0870.212-0.125

1.4. Solvency of Country Group Development Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Country Group Development Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Country Group Development Public Company Limited to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.77 means that Country Group Development Public Company Limited assets are financed with 76.6% credit (debt) and the remaining percentage (100% - 76.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Country Group Development Public Company Limited:

  • The MRQ is 0.766. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.815. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.766TTM0.815-0.049
TTM0.815YOY0.838-0.022
TTM0.8155Y0.787+0.028
5Y0.78710Y0.589+0.199
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7660.627+0.139
TTM0.8150.630+0.185
YOY0.8380.633+0.205
5Y0.7870.606+0.181
10Y0.5890.595-0.006
1.4.2. Debt to Equity Ratio

Measures if Country Group Development Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Country Group Development Public Company Limited to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 337.5% means that company has ฿3.37 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Country Group Development Public Company Limited:

  • The MRQ is 3.375. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.696. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.375TTM4.696-1.322
TTM4.696YOY5.453-0.757
TTM4.6965Y4.352+0.344
5Y4.35210Y2.549+1.803
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3751.787+1.588
TTM4.6961.836+2.860
YOY5.4531.778+3.675
5Y4.3521.663+2.689
10Y2.5491.678+0.871

2. Market Valuation of Country Group Development 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 Country Group Development Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Country Group Development Public Company Limited to the Real Estate-Development industry mean.
  • A PE ratio of 20.36 means the investor is paying ฿20.36 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Country Group Development Public Company Limited:

  • The EOD is 20.355. Very good. +2
  • The MRQ is 20.355. Very good. +2
  • The TTM is 19.913. Very good. +2
Trends
Current periodCompared to+/- 
EOD20.355MRQ20.3550.000
MRQ20.355TTM19.913+0.442
TTM19.913YOY-8.224+28.138
TTM19.9135Y14.359+5.554
5Y14.35910Y47.490-33.131
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD20.35516.427+3.928
MRQ20.35519.908+0.447
TTM19.91323.146-3.233
YOY-8.22426.337-34.561
5Y14.35924.755-10.396
10Y47.49020.652+26.838
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Country Group Development 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 Country Group Development Public Company Limited:

  • The MRQ is 32.324. Seems overpriced? -1
  • The TTM is 8.597. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ32.324TTM8.597+23.728
TTM8.597YOY23.023-14.426
TTM8.5975Y-16.197+24.793
5Y-16.19710Y50.711-66.908
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ32.3240.172+32.152
TTM8.5970.016+8.581
YOY23.0230.018+23.005
5Y-16.1970.018-16.215
10Y50.7110.022+50.689

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

Measures if the stock price of Country Group Development 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 0.85 means the investor is paying ฿0.85 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Country Group Development Public Company Limited:

  • The EOD is 0.852. Very good. +2
  • The MRQ is 0.852. Very good. +2
  • The TTM is 1.015. Good. +1
Trends
Current periodCompared to+/- 
EOD0.852MRQ0.8520.000
MRQ0.852TTM1.015-0.163
TTM1.015YOY1.260-0.245
TTM1.0155Y1.508-0.493
5Y1.50810Y2.512-1.003
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.8520.555+0.297
MRQ0.8520.642+0.210
TTM1.0150.710+0.305
YOY1.2600.696+0.564
5Y1.5080.681+0.827
10Y2.5120.541+1.971
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Country Group Development 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--0.0260.013+95%-0.021+179%-0.010+137%0.012+123%
Book Value Growth--0.9730.972+0%0.970+0%0.971+0%0.972+0%
Book Value Per Share--0.5280.481+10%0.531-1%0.586-10%0.571-7%
Book Value Per Share Growth--0.0500.019+165%-0.043+186%-0.019+139%0.020+148%
Current Ratio--0.8340.820+2%0.825+1%1.023-19%0.616+35%
Debt To Asset Ratio--0.7660.815-6%0.838-9%0.787-3%0.589+30%
Debt To Equity Ratio--3.3754.696-28%5.453-38%4.352-22%2.549+32%
Dividend Per Share----0%-0%-0%-0%
Eps--0.022-0.007+130%-0.019+184%-0.013+157%-0.007+130%
Eps Growth--0.630-0.600+195%-1.123+278%0.054+1066%0.075+737%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.625+60%
Net Profit Margin--0.099-0.195+298%-0.189+292%-2.011+2141%-1.061+1176%
Operating Margin--0.3070.289+6%0.312-1%-0.314+202%-0.225+173%
Operating Ratio--1.2531.265-1%1.117+12%3.108-60%1.952-36%
Pb Ratio0.8520%0.8521.015-16%1.260-32%1.508-44%2.512-66%
Pe Ratio20.3550%20.35519.913+2%-8.224+140%14.359+42%47.490-57%
Peg Ratio--32.3248.597+276%23.023+40%-16.197+150%50.711-36%
Price Per Share0.4500%0.4500.480-6%0.668-33%0.915-51%1.035-57%
Price To Total Gains Ratio17.0970%17.09713.091+31%-34.578+302%830.515-98%324.494-95%
Profit Growth--98.93446.831+111%-51.691+152%-19.237+119%-19.182+119%
Quick Ratio--0.0420.038+9%0.052-20%0.045-8%0.087-52%
Return On Assets--0.0100.001+1403%-0.006+159%-0.003+136%-0.002+119%
Return On Equity--0.043-0.021+148%-0.039+190%-0.026+161%-0.014+132%
Revenue Growth--0.9700.975-1%0.9700%0.966+0%0.967+0%
Total Gains Per Share--0.0260.013+95%-0.021+179%-0.010+137%0.012+123%
Total Gains Per Share Growth--0.539-0.964+279%-4.911+1011%-7.536+1498%-7.198+1435%
Usd Book Value--125763863.990114505234.654+10%126495891.598-1%139646639.769-10%135902811.437-7%
Usd Book Value Change Per Share--0.0010.000+95%-0.001+179%0.000+137%0.000+123%
Usd Book Value Per Share--0.0150.014+10%0.015-1%0.017-10%0.016-7%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0010.000+130%-0.001+184%0.000+157%0.000+130%
Usd Price Per Share0.0130%0.0130.014-6%0.019-33%0.026-51%0.030-57%
Usd Profit--5262972.998-1557193.824+130%-4436338.601+184%-3037040.847+158%-1614520.696+131%
Usd Revenue--53406807.03437832878.656+41%29102330.117+84%17177146.960+211%10334636.768+417%
Usd Total Gains Per Share--0.0010.000+95%-0.001+179%0.000+137%0.000+123%
 EOD+0 -0MRQTTM+28 -4YOY+22 -105Y+23 -910Y+25 -8

3.2. Fundamental Score

Let's check the fundamental score of Country Group Development Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.355
Price to Book Ratio (EOD)Between0-10.852
Net Profit Margin (MRQ)Greater than00.099
Operating Margin (MRQ)Greater than00.307
Quick Ratio (MRQ)Greater than10.042
Current Ratio (MRQ)Greater than10.834
Debt to Asset Ratio (MRQ)Less than10.766
Debt to Equity Ratio (MRQ)Less than13.375
Return on Equity (MRQ)Greater than0.150.043
Return on Assets (MRQ)Greater than0.050.010
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Country Group Development Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.283
Ma 20Greater thanMa 500.467
Ma 50Greater thanMa 1000.455
Ma 100Greater thanMa 2000.449
OpenGreater thanClose0.460
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets18,682,143
Total Liabilities14,315,342
Total Stockholder Equity4,242,013
 As reported
Total Liabilities 14,315,342
Total Stockholder Equity+ 4,242,013
Total Assets = 18,682,143

Assets

Total Assets18,682,143
Total Current Assets9,278,699
Long-term Assets9,278,699
Total Current Assets
Cash And Cash Equivalents 818,552
Net Receivables 466,326
Inventory 6,333,316
Other Current Assets 1,648,851
Total Current Assets  (as reported)9,278,699
Total Current Assets  (calculated)9,267,045
+/- 11,654
Long-term Assets
Property Plant Equipment 1,610,080
Goodwill 3,614,376
Long Term Investments 183,025
Intangible Assets 12,123
Other Assets 4,088,490
Long-term Assets  (as reported)9,403,444
Long-term Assets  (calculated)9,508,094
+/- 104,650

Liabilities & Shareholders' Equity

Total Current Liabilities11,126,121
Long-term Liabilities3,189,221
Total Stockholder Equity4,242,013
Total Current Liabilities
Short Long Term Debt 2,039,356
Accounts payable 5,523,604
Other Current Liabilities 3,385,652
Total Current Liabilities  (as reported)11,126,121
Total Current Liabilities  (calculated)10,948,611
+/- 177,511
Long-term Liabilities
Long term Debt 1,848,268
Capital Lease Obligations Min Short Term Debt351,322
Other Liabilities 991,852
Long-term Liabilities Other 19,250
Long-term Liabilities  (as reported)3,189,221
Long-term Liabilities  (calculated)3,210,692
+/- 21,472
Total Stockholder Equity
Common Stock5,042,338
Retained Earnings -1,212,935
Other Stockholders Equity 412,608
Total Stockholder Equity (as reported)4,242,013
Total Stockholder Equity (calculated)4,242,012
+/- 1
Other
Capital Stock5,042,338
Common Stock Shares Outstanding 8,266,129
Net Debt 3,069,072
Net Invested Capital 8,129,637
Net Tangible Assets 615,514
Net Working Capital -1,847,423



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
730,029
740,435
718,500
711,748
707,770
710,801
718,921
712,956
698,500
707,401
674,603
671,014
667,186
542,439
528,526
520,815
523,742
526,631
521,293
512,588
504,211
521,150
483,253
535,715
332,949
413,270
394,617
398,213
384,698
363,763
299,714
415,144
311,290
343,770
188,205
266,522
453,338
475,142
467,153
759,954
704,877
734,301
744,088
760,695
836,133
742,449
707,734
758,140
737,829
838,311
1,290,957
5,456,318
5,242,721
5,285,386
6,182,943
6,589,422
7,677,648
7,911,813
8,017,076
8,222,004
10,950,714
10,141,423
9,994,343
10,924,985
11,378,499
12,667,325
13,708,578
13,957,913
14,956,603
16,782,292
18,165,353
20,142,686
21,413,881
24,400,898
26,463,455
26,995,219
28,019,223
28,905,051
29,742,138
30,110,503
27,541,446
26,912,017
27,087,922
26,650,240
29,315,397
21,563,845
20,456,144
18,682,143
18,682,14320,456,14421,563,84529,315,39726,650,24027,087,92226,912,01727,541,44630,110,50329,742,13828,905,05128,019,22326,995,21926,463,45524,400,89821,413,88120,142,68618,165,35316,782,29214,956,60313,957,91313,708,57812,667,32511,378,49910,924,9859,994,34310,141,42310,950,7148,222,0048,017,0767,911,8137,677,6486,589,4226,182,9435,285,3865,242,7215,456,3181,290,957838,311737,829758,140707,734742,449836,133760,695744,088734,301704,877759,954467,153475,142453,338266,522188,205343,770311,290415,144299,714363,763384,698398,213394,617413,270332,949535,715483,253521,150504,211512,588521,293526,631523,742520,815528,526542,439667,186671,014674,603707,401698,500712,956718,921710,801707,770711,748718,500740,435730,0290
   > 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
0
4,731,724
5,458,208
5,261,218
5,940,898
5,405,529
6,283,379
7,549,776
7,800,850
9,387,318
10,849,396
10,784,268
11,113,193
11,247,745
11,586,021
11,685,285
10,986,335
10,883,125
20,292,087
19,791,705
21,780,469
12,054,714
10,973,660
9,278,699
9,278,69910,973,66012,054,71421,780,46919,791,70520,292,08710,883,12510,986,33511,685,28511,586,02111,247,74511,113,19310,784,26810,849,3969,387,3187,800,8507,549,7766,283,3795,405,5295,940,8985,261,2185,458,2084,731,724000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
1,058,520
1,657,439
1,114,045
1,024,763
425,110
711,652
1,198,199
698,276
1,517,968
1,134,859
654,484
519,752
274,043
232,912
203,540
264,589
388,328
333,102
254,526
244,882
971,917
1,556,321
818,552
818,5521,556,321971,917244,882254,526333,102388,328264,589203,540232,912274,043519,752654,4841,134,8591,517,968698,2761,198,199711,652425,1101,024,7631,114,0451,657,4391,058,520000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
100,216
0
231,612
201,694
102,464
0
0
0
0
0
0
0
0
0
0
0
00000000000102,464201,694231,6120100,2160000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
43,780
45,813
48,196
50,220
52,275
20,081
20,082
22,418
18,778
10,916
10,170
8,019
7,545
6,369
5,434
4,655
4,645
5,257
5,140
5,853
7,883
8,334
6,887
8,904
23,822
86,317
56,986
85,526
72,821
115,544
50,353
67,875
38,421
85,082
42,919
34,746
39,380
44,742
52,254
52,897
30,451
36,041
68,597
70,203
90,564
58,524
49,649
142,941
51,681
142,089
109,989
217,104
66,298
0
20,515
59,783
58,495
43,905
35,522
38,676
6,431
37,322
146,264
9,250
1,084,205
584,884
342,536
344,099
355,588
190,863
223,124
237,102
282,562
392,087
10,085
12,726
17,328
550,194
868,299
885,196
1,052,758
882,345
1,064,738
949,201
633,754
844,774
458,026
466,326
466,326458,026844,774633,754949,2011,064,738882,3451,052,758885,196868,299550,19417,32812,72610,085392,087282,562237,102223,124190,863355,588344,099342,536584,8841,084,2059,250146,26437,3226,43138,67635,52243,90558,49559,78320,515066,298217,104109,989142,08951,681142,94149,64958,52490,56470,20368,59736,04130,45152,89752,25444,74239,38034,74642,91985,08238,42167,87550,353115,54472,82185,52656,98686,31723,8228,9046,8878,3347,8835,8535,1405,2574,6454,6555,4346,3697,5458,01910,17010,91618,77822,41820,08220,08152,27550,22048,19645,81343,7800
       Other Current Assets 
0
13,368
13,540
11,974
13,767
12,711
5,908
7,706
7,321
6,963
5,438
4,871
7,554
5,697
4,134
4,953
6,035
5,452
3,841
4,794
6,208
5,234
4,130
6,628
35,783
9,757
8,884
13,603
12,392
14,341
12,718
26,965
23,673
23,788
24,872
36,773
116,553
18,802
23,482
15,626
18,719
26,395
24,423
27,307
25,242
48,417
49,663
42,353
45,030
48,850
54,912
79,934
73,242
87,264
608,245
111,640
131,517
178,050
102,698
165,930
160,449
3,140,974
784,366
716,622
1,057,940
956,399
1,059,459
1,210,027
1,212,391
1,512,547
1,323,816
1,330,734
1,334,259
1,371,049
1,487,984
50,516
53,430
21,924
2,137,043
1,905,429
1,902,382
1,088,206
1,145,562
10,559,586
10,424,244
12,481,349
2,025,854
1,754,686
1,648,851
1,648,8511,754,6862,025,85412,481,34910,424,24410,559,5861,145,5621,088,2061,902,3821,905,4292,137,04321,92453,43050,5161,487,9841,371,0491,334,2591,330,7341,323,8161,512,5471,212,3911,210,0271,059,459956,3991,057,940716,622784,3663,140,974160,449165,930102,698178,050131,517111,640608,24587,26473,24279,93454,91248,85045,03042,35349,66348,41725,24227,30724,42326,39518,71915,62623,48218,802116,55336,77324,87223,78823,67326,96512,71814,34112,39213,6038,8849,75735,7836,6284,1305,2346,2084,7943,8415,4526,0354,9534,1345,6977,5544,8715,4386,9637,3217,7065,90812,71113,76711,97413,54013,3680
   > 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
0
15,614,059
16,210,950
16,906,030
17,657,306
18,156,117
18,425,217
16,555,112
16,028,892
6,795,835
6,858,535
7,534,929
9,509,131
9,482,484
9,403,444
9,403,4449,482,4849,509,1317,534,9296,858,5356,795,83516,028,89216,555,11218,425,21718,156,11717,657,30616,906,03016,210,95015,614,059000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
503,491
490,189
494,121
488,398
485,420
474,392
502,854
495,094
493,626
490,021
485,462
482,515
476,333
416,597
408,472
400,937
404,036
400,071
391,793
384,966
374,656
365,201
356,117
347,667
17,032
18,679
20,256
20,233
18,796
18,372
16,189
17,455
21,980
20,714
19,851
4,046
5,767
5,640
5,262
5,501
15,600
17,112
20,011
25,306
25,936
25,623
27,916
26,089
24,053
22,176
20,452
219,378
289,051
3,886
237,770
244,935
375,181
570,920
639,695
739,786
762,045
807,544
851,896
905,076
976,309
1,240,285
1,476,834
1,827,581
1,983,418
3,944,963
4,787,911
5,373,094
6,250,127
7,558,090
8,154,536
8,752,066
9,400,091
10,206,088
10,831,692
11,186,812
11,543,805
11,193,952
1,920,404
1,940,812
1,620,864
1,613,612
1,611,941
1,610,080
1,610,0801,611,9411,613,6121,620,8641,940,8121,920,40411,193,95211,543,80511,186,81210,831,69210,206,0889,400,0918,752,0668,154,5367,558,0906,250,1275,373,0944,787,9113,944,9631,983,4181,827,5811,476,8341,240,285976,309905,076851,896807,544762,045739,786639,695570,920375,181244,935237,7703,886289,051219,37820,45222,17624,05326,08927,91625,62325,93625,30620,01117,11215,6005,5015,2625,6405,7674,04619,85120,71421,98017,45516,18918,37218,79620,23320,25618,67917,032347,667356,117365,201374,656384,966391,793400,071404,036400,937408,472416,597476,333482,515485,462490,021493,626495,094502,854474,392485,420488,398494,121490,189503,4910
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
91,656
133,792
126,046
116,640
108,696
101,051
102,809
102,809
102,809
102,809
0
0
0
0
0
909
909
0
0
0
0
0
0
0
0
0
0
3,622,272
3,622,272
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,376
3,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,614,3763,622,2723,622,272000000000090990900000102,809102,809102,809102,809101,051108,696116,640126,046133,79291,6560000000000000000000000000
       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
0
403,280
398,660
356,958
322,009
307,088
92,441
12,332
11,956
9,270
207,388
203,670
180,054
169,311
142,304
151,756
142,270
143,651
202,292
219,790
207,246
243,111
243,411
183,025
183,025243,411243,111207,246219,790202,292143,651142,270151,756142,304169,311180,054203,670207,3889,27011,95612,33292,441307,088322,009356,958398,660403,280000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
52,030
52,120
51,609
51,093
50,926
50,415
49,898
49,375
48,852
48,341
47,778
91,656
140,149
131,945
122,281
113,835
105,734
106,273
106,160
105,793
105,588
2,429
2,045
1,720
1,480
1,110
2,323
2,675
1,250
2,750
2,491
2,264
2,088
1,957
1,806
1,656
1,507
1,427
3,623,661
3,623,812
3,615,783
3,615,632
3,615,480
3,615,325
3,615,178
3,615,036
3,614,893
3,615,186
3,615,901
3,615,786
3,615,695
3,615,603
3,615,511
3,616,145
3,616,017
3,616,482
3,616,504
3,617,024
3,955
4,044
5,864
7,904
9,896
17,360
22,291
22,338
23,248
27,252
27,995
15,097
10,956
11,628
11,553
11,453
12,123
12,12311,45311,55311,62810,95615,09727,99527,25223,24822,33822,29117,3609,8967,9045,8644,0443,9553,617,0243,616,5043,616,4823,616,0173,616,1453,615,5113,615,6033,615,6953,615,7863,615,9013,615,1863,614,8933,615,0363,615,1783,615,3253,615,4803,615,6323,615,7833,623,8123,623,6611,4271,5071,6561,8061,9572,0882,2642,4912,7501,2502,6752,3231,1101,4801,7202,0452,429105,588105,793106,160106,273105,734113,835122,281131,945140,14991,65647,77848,34148,85249,37549,89850,41550,92651,09351,60952,12052,03000000000000000
       Other Assets 
0
2,122
14,324
15,244
2,058
1,714
45,882
42,407
42,219
42,144
46,530
47,039
47,284
47,634
62,433
62,529
62,157
61,524
60,496
60,270
60,270
60,468
78,707
58,262
55,949
177,556
218,020
216,207
218,112
196,223
143,403
120,392
136,058
120,058
135,824
17,274
14,700
311,603
307,541
315,924
335,189
20,504
12,108
19,702
29,845
43,492
18,024
17,580
32,452
15,084
33,254
72,162
3,740,986
3,734,177
3,716,079
4,942,465
4,975,121
4,880,174
5,187,729
5,132,137
5,340,584
3,943,388
4,866,851
4,930,000
5,234,168
6,001,413
6,695,316
6,773,536
6,869,114
7,032,287
7,431,801
7,094,064
3,589,153
3,732,528
3,825,980
3,827,705
3,825,342
3,866,250
3,806,491
3,592,206
3,496,476
1,269,010
1,133,567
1,157,016
1,192,001
2,194,716
4,154,228
4,129,354
4,088,490
4,088,4904,129,3544,154,2282,194,7161,192,0011,157,0161,133,5671,269,0103,496,4763,592,2063,806,4913,866,2503,825,3423,827,7053,825,9803,732,5283,589,1537,094,0647,431,8017,032,2876,869,1146,773,5366,695,3166,001,4135,234,1684,930,0004,866,8513,943,3885,340,5845,132,1375,187,7294,880,1744,975,1214,942,4653,716,0793,734,1773,740,98672,16233,25415,08432,45217,58018,02443,49229,84519,70212,10820,504335,189315,924307,541311,60314,70017,274135,824120,058136,058120,392143,403196,223218,112216,207218,020177,55655,94958,26278,70760,46860,27060,27060,49661,52462,15762,52962,43347,63447,28447,03946,53042,14442,21942,40745,8821,7142,05815,24414,3242,1220
> Total Liabilities 
0
662,043
685,513
677,509
664,636
663,659
674,825
685,160
678,085
682,277
696,267
667,600
666,584
659,311
573,054
565,112
572,435
586,281
583,298
584,938
592,216
585,710
591,446
552,447
614,437
60,988
105,540
95,775
104,798
85,161
142,887
79,982
155,023
73,228
111,797
127,079
46,616
235,509
225,985
226,967
217,436
170,554
143,181
176,459
210,179
305,880
229,718
215,520
287,005
289,143
327,618
785,695
951,753
772,685
868,455
1,781,320
1,740,792
2,874,947
2,906,489
3,109,619
3,384,350
4,790,834
4,224,719
4,131,784
4,646,328
5,280,313
6,694,250
7,837,779
8,000,261
9,112,187
10,868,242
12,230,014
14,554,957
15,912,046
19,174,100
21,155,599
21,651,960
22,922,722
23,861,908
25,648,442
25,500,670
22,959,861
22,271,311
22,661,798
22,729,782
25,976,887
17,514,888
16,306,907
14,315,342
14,315,34216,306,90717,514,88825,976,88722,729,78222,661,79822,271,31122,959,86125,500,67025,648,44223,861,90822,922,72221,651,96021,155,59919,174,10015,912,04614,554,95712,230,01410,868,2429,112,1878,000,2617,837,7796,694,2505,280,3134,646,3284,131,7844,224,7194,790,8343,384,3503,109,6192,906,4892,874,9471,740,7921,781,320868,455772,685951,753785,695327,618289,143287,005215,520229,718305,880210,179176,459143,181170,554217,436226,967225,985235,50946,616127,079111,79773,228155,02379,982142,88785,161104,79895,775105,54060,988614,437552,447591,446585,710592,216584,938583,298586,281572,435565,112573,054659,311666,584667,600696,267682,277678,085685,160674,825663,659664,636677,509685,513662,0430
   > Total Current Liabilities 
0
392,746
393,955
380,469
243,312
254,726
296,711
325,773
268,462
279,771
308,879
279,928
286,362
270,271
157,225
157,333
167,360
192,319
206,850
224,405
225,394
220,725
236,576
210,199
376,598
54,136
98,893
86,134
100,361
81,115
138,685
75,780
150,821
71,429
109,998
65,519
40,987
229,880
149,370
150,353
140,822
95,642
68,346
97,095
130,482
222,808
148,663
132,069
203,878
126,344
240,701
675,704
841,943
663,090
641,577
1,016,929
1,009,103
719,195
825,662
1,061,571
1,279,986
3,634,931
3,058,693
2,963,725
3,476,417
2,957,542
3,242,975
4,094,448
3,788,519
4,344,384
5,220,020
4,527,673
4,405,416
4,616,867
5,026,197
7,115,443
8,101,976
21,380,734
22,933,735
24,422,563
24,148,269
21,946,632
16,202,364
16,594,104
21,898,677
24,744,175
16,417,711
13,193,954
11,126,121
11,126,12113,193,95416,417,71124,744,17521,898,67716,594,10416,202,36421,946,63224,148,26924,422,56322,933,73521,380,7348,101,9767,115,4435,026,1974,616,8674,405,4164,527,6735,220,0204,344,3843,788,5194,094,4483,242,9752,957,5423,476,4172,963,7253,058,6933,634,9311,279,9861,061,571825,662719,1951,009,1031,016,929641,577663,090841,943675,704240,701126,344203,878132,069148,663222,808130,48297,09568,34695,642140,822150,353149,370229,88040,98765,519109,99871,429150,82175,780138,68581,115100,36186,13498,89354,136376,598210,199236,576220,725225,394224,405206,850192,319167,360157,333157,225270,271286,362279,928308,879279,771268,462325,773296,711254,726243,312380,469393,955392,7460
       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
0
4,594,349
5,584,798
5,380,984
1,150,000
1,750,000
750,000
150,000
0
0
2,358,924
3,302,740
14,823,491
15,445,276
0
0
0
0
0
0
0
0
0
0
000000000015,445,27614,823,4913,302,7402,358,92400150,000750,0001,750,0001,150,0005,380,9845,584,7984,594,349000000000000000000000000000000000000000000000000000000000000000000
       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
0
4,594,349
5,584,798
5,380,984
1,150,000
1,750,000
750,000
150,000
0
0
2,358,924
3,302,740
14,823,491
15,445,276
16,498,663
15,831,976
4,584,688
4,396,631
4,649,174
4,363,604
4,376,530
4,063,098
2,041,650
2,039,356
2,039,3562,041,6504,063,0984,376,5304,363,6044,649,1744,396,6314,584,68815,831,97616,498,66315,445,27614,823,4913,302,7402,358,92400150,000750,0001,750,0001,150,0005,380,9845,584,7984,594,349000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
121,058
137,275
111,179
119,785
125,763
178,087
185,085
183,818
173,745
208,613
164,390
161,382
156,492
78,690
57,254
62,266
78,410
104,820
93,917
94,208
100,519
121,870
100,118
129,255
28,338
65,595
62,995
65,333
55,941
104,848
45,706
118,439
36,450
70,876
38,845
25,872
33,098
127,071
128,128
117,015
65,226
37,386
68,161
99,771
179,959
99,154
84,963
142,406
60,539
153,373
121,630
131,912
84,443
65,743
55,878
48,770
18,809
70,158
77,152
67,551
107,177
176,608
154,567
155,434
41,134
28,782
52,384
20,522
32,251
43,232
33,753
14,298
33,790
36,371
398,017
411,907
1,991,740
2,143,993
2,617,339
2,733,152
11,664,967
6,051,411
6,445,369
11,986,815
12,675,999
7,470,211
6,123,463
5,523,604
5,523,6046,123,4637,470,21112,675,99911,986,8156,445,3696,051,41111,664,9672,733,1522,617,3392,143,9931,991,740411,907398,01736,37133,79014,29833,75343,23232,25120,52252,38428,78241,134155,434154,567176,608107,17767,55177,15270,15818,80948,77055,87865,74384,443131,912121,630153,37360,539142,40684,96399,154179,95999,77168,16137,38665,226117,015128,128127,07133,09825,87238,84570,87636,450118,43945,706104,84855,94165,33362,99565,59528,338129,255100,118121,870100,51994,20893,917104,82078,41062,26657,25478,690156,492161,382164,390208,613173,745183,818185,085178,087125,763119,785111,179137,275121,0580
       Other Current Liabilities 
0
15,639
16,206
24,839
19,081
16,444
21,794
20,343
19,681
18,892
14,717
16,994
17,165
16,515
16,367
17,150
17,526
16,949
17,801
20,599
17,286
14,722
16,450
14,876
32,961
25,798
28,298
21,139
25,668
22,817
32,191
23,992
31,919
34,745
39,122
26,674
15,115
194,782
22,299
22,225
22,196
28,816
30,960
28,934
30,711
41,322
47,982
44,415
58,760
63,074
84,576
86,301
109,062
135,831
85,833
146,610
165,042
186,154
366,195
588,132
828,863
1,637,495
985,138
1,116,084
1,235,005
1,448,767
1,733,928
1,932,688
2,083,345
2,474,624
2,750,613
3,104,536
3,613,366
4,036,965
4,340,961
27,538
12,214
4,715,534
4,949,969
5,101,409
5,213,453
5,341,242
5,117,772
4,660,382
4,532,251
6,573,705
4,524,908
4,683,840
3,385,652
3,385,6524,683,8404,524,9086,573,7054,532,2514,660,3825,117,7725,341,2425,213,4535,101,4094,949,9694,715,53412,21427,5384,340,9614,036,9653,613,3663,104,5362,750,6132,474,6242,083,3451,932,6881,733,9281,448,7671,235,0051,116,084985,1381,637,495828,863588,132366,195186,154165,042146,61085,833135,831109,06286,30184,57663,07458,76044,41547,98241,32230,71128,93430,96028,81622,19622,22522,299194,78215,11526,67439,12234,74531,91923,99232,19122,81725,66821,13928,29825,79832,96114,87616,45014,72217,28620,59917,80116,94917,52617,15016,36716,51517,16516,99414,71718,89219,68120,34321,79416,44419,08124,83916,20615,6390
   > 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
0
14,040,156
13,549,984
1,541,988
928,173
1,225,879
1,352,401
1,013,229
6,068,948
6,067,694
831,105
1,232,712
1,097,176
3,112,953
3,189,221
3,189,2213,112,9531,097,1761,232,712831,1056,067,6946,068,9481,013,2291,352,4011,225,879928,1731,541,98813,549,98414,040,156000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
41,361
59,835
58,419
58,206
53,866
51,893
53,483
52,590
52,222
51,670
50,743
49,642
68,698
66,994
65,158
63,315
57,046
56,729
50,289
51,355
50,485
49,298
46,694
42,480
6,852
6,647
9,641
3,911
3,812
4,202
4,202
4,202
1,799
1,799
61,560
5,629
5,629
76,614
76,614
76,614
74,912
74,835
79,365
79,697
80,018
78,382
78,811
79,172
79,535
4,348
4,869
5,394
5,891
5,148
5,583
5,403
5,825
4,318
4,846
5,374
5,902
16,025
18,058
19,912
22,080
337,192
267,910
515,411
818,020
830,650
801,967
902,370
1,240,894
1,493,822
1,257,261
1,221,573
12,955
67,847
110,586
257,974
401,773
5,459,969
5,809,558
527,655
679,008
741,522
908,137
991,852
991,852908,137741,522679,008527,6555,809,5585,459,969401,773257,974110,58667,84712,9551,221,5731,257,2611,493,8221,240,894902,370801,967830,650818,020515,411267,910337,19222,08019,91218,05816,0255,9025,3744,8464,3185,8255,4035,5835,1485,8915,3944,8694,34879,53579,17278,81178,38280,01879,69779,36574,83574,91276,61476,61476,6145,6295,62961,5601,7991,7994,2024,2024,2023,8123,9119,6416,6476,85242,48046,69449,29850,48551,35550,28956,72957,04663,31565,15866,99468,69849,64250,74351,67052,22252,59053,48351,89353,86658,20658,41959,83541,3610
> Total Stockholder Equity
107,482
67,678
54,629
40,700
46,823
43,826
35,684
33,473
34,587
15,904
10,825
6,702
4,132
7,576
0
0
0
0
0
0
0
0
0
0
0
231,898
296,172
289,172
286,134
291,871
213,164
211,530
252,576
230,285
224,041
38,957
202,536
199,257
230,232
221,619
523,559
515,177
571,272
548,879
530,990
508,762
489,621
468,773
447,858
424,941
486,641
481,718
4,481,693
4,446,391
4,416,932
4,401,623
4,848,630
4,802,702
5,005,324
4,907,457
4,837,654
6,159,880
5,605,526
5,574,226
5,840,478
5,686,702
5,571,401
5,477,804
5,577,356
5,488,588
5,560,150
5,550,387
5,282,264
5,188,262
4,951,149
4,991,193
4,972,622
4,754,878
4,674,100
3,971,202
4,287,691
4,243,751
4,315,940
4,234,362
3,859,070
3,621,176
4,086,968
4,127,417
4,242,013
4,242,0134,127,4174,086,9683,621,1763,859,0704,234,3624,315,9404,243,7514,287,6913,971,2024,674,1004,754,8784,972,6224,991,1934,951,1495,188,2625,282,2645,550,3875,560,1505,488,5885,577,3565,477,8045,571,4015,686,7025,840,4785,574,2265,605,5266,159,8804,837,6544,907,4575,005,3244,802,7024,848,6304,401,6234,416,9324,446,3914,481,693481,718486,641424,941447,858468,773489,621508,762530,990548,879571,272515,177523,559221,619230,232199,257202,53638,957224,041230,285252,576211,530213,164291,871286,134289,172296,172231,898000000000007,5764,1326,70210,82515,90434,58733,47335,68443,82646,82340,70054,62967,678107,482
   Common Stock
0
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
300,000
330,000
333,940
351,018
371,018
371,018
386,018
579,026
579,026
660,054
660,054
1,460,054
1,460,054
1,629,060
1,629,060
2,291,154
2,291,154
2,443,590
2,443,592
2,443,592
2,443,592
2,444,746
2,444,746
2,444,821
2,444,821
2,444,821
2,444,821
6,982,295
6,982,295
6,982,295
6,982,295
7,336,295
7,336,295
7,336,295
7,336,295
7,336,295
7,336,295
7,336,295
7,336,295
7,336,295
7,336,295
7,336,295
7,336,295
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
8,266,128
5,042,338
5,042,338
5,042,338
5,042,338
5,042,338
5,042,338
5,042,3385,042,3385,042,3385,042,3385,042,3385,042,3388,266,1288,266,1288,266,1288,266,1288,266,1288,266,1288,266,1288,266,1288,266,1288,266,1288,266,1288,266,1288,266,1288,266,1288,266,1287,336,2957,336,2957,336,2957,336,2957,336,2957,336,2957,336,2957,336,2957,336,2957,336,2957,336,2957,336,2956,982,2956,982,2956,982,2956,982,2952,444,8212,444,8212,444,8212,444,8212,444,7462,444,7462,443,5922,443,5922,443,5922,443,5902,291,1542,291,1541,629,0601,629,0601,460,0541,460,054660,054660,054579,026579,026386,018371,018371,018351,018333,940330,000300,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,000130,0000
   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
-1,011,686
-1,041,836
-1,766,814
-1,780,759
-1,810,875
-1,844,692
-1,865,671
-1,906,155
-1,956,025
-1,948,613
-2,019,618
-1,902,199
-1,877,181
-1,886,044
-1,914,817
-1,879,529
-1,874,768
-227,988
-181,558
490,337
507,970
480,755
412,608
412,608480,755507,970490,337-181,558-227,988-1,874,768-1,879,529-1,914,817-1,886,044-1,877,181-1,902,199-2,019,618-1,948,613-1,956,025-1,906,155-1,865,671-1,844,692-1,810,875-1,780,759-1,766,814-1,041,836-1,011,686000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.