0 XP   0   0   0

CH. Karnchang Public Company Limited










Financial Health of CH. Karnchang Public Company Limited




Comparing to competitors in the Engineering & Construction industry




  Industry Rankings  


CH. Karnchang Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell CH. Karnchang Public Company Limited?

I guess you are interested in CH. Karnchang 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 CH. Karnchang Public Company Limited

Let's start. I'm going to help you getting a better view of CH. Karnchang 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 CH. Karnchang 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 CH. Karnchang 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 CH. Karnchang Public Company Limited. The closing price on 2022-12-02 was ฿24.30 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.
CH. Karnchang Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient 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 very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

1.1. Profitability of CH. Karnchang Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • A Net Profit Margin of 15.6% 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 CH. Karnchang Public Company Limited:

  • The MRQ is 15.6%. The company is making a huge profit. +2
  • The TTM is 7.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ15.6%TTM7.2%+8.4%
TTM7.2%YOY6.2%+1.0%
TTM7.2%5Y7.1%+0.1%
5Y7.1%10Y7.5%-0.4%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ15.6%2.4%+13.2%
TTM7.2%2.0%+5.2%
YOY6.2%2.4%+3.8%
5Y7.1%2.0%+5.1%
10Y7.5%2.3%+5.2%
1.1.2. Return on Assets

Shows how efficient CH. Karnchang Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • 0.7% Return on Assets means that CH. Karnchang Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of CH. Karnchang Public Company Limited:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.3%+0.4%
TTM0.3%YOY0.2%+0.1%
TTM0.3%5Y0.4%-0.1%
5Y0.4%10Y0.8%-0.3%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%0.6%+0.1%
TTM0.3%0.6%-0.3%
YOY0.2%0.6%-0.4%
5Y0.4%0.6%-0.2%
10Y0.8%0.7%+0.1%
1.1.3. Return on Equity

Shows how efficient CH. Karnchang Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • 2.3% Return on Equity means CH. Karnchang 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 CH. Karnchang Public Company Limited:

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM1.1%+1.2%
TTM1.1%YOY0.7%+0.4%
TTM1.1%5Y1.4%-0.3%
5Y1.4%10Y3.0%-1.6%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%1.9%+0.4%
TTM1.1%1.8%-0.7%
YOY0.7%1.8%-1.1%
5Y1.4%1.8%-0.4%
10Y3.0%2.0%+1.0%

1.2. Operating Efficiency of CH. Karnchang Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient CH. Karnchang Public Company Limited is operating .

  • Measures how much profit CH. Karnchang 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 CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • An Operating Margin of -4.8% means the company generated ฿-0.05  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of CH. Karnchang Public Company Limited:

  • The MRQ is -4.8%. The company is operating very inefficient. -2
  • The TTM is -3.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-4.8%TTM-3.2%-1.6%
TTM-3.2%YOY-5.8%+2.6%
TTM-3.2%5Y1.9%-5.0%
5Y1.9%10Y1.5%+0.3%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.8%3.6%-8.4%
TTM-3.2%2.6%-5.8%
YOY-5.8%3.1%-8.9%
5Y1.9%3.1%-1.2%
10Y1.5%2.6%-1.1%
1.2.2. Operating Ratio

Measures how efficient CH. Karnchang Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 1.98 means that the operating costs are ฿1.98 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of CH. Karnchang Public Company Limited:

  • The MRQ is 1.985. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.963. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.985TTM1.963+0.022
TTM1.963YOY1.982-0.020
TTM1.9635Y1.933+0.030
5Y1.93310Y1.492+0.441
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9851.656+0.329
TTM1.9631.581+0.382
YOY1.9821.341+0.641
5Y1.9331.238+0.695
10Y1.4921.148+0.344

1.3. Liquidity of CH. Karnchang Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if CH. Karnchang Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 1.35 means the company has ฿1.35 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of CH. Karnchang Public Company Limited:

  • The MRQ is 1.353. The company is just able to pay all its short-term debts.
  • The TTM is 1.232. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.353TTM1.232+0.121
TTM1.232YOY1.261-0.029
TTM1.2325Y1.159+0.073
5Y1.15910Y0.695+0.464
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3531.335+0.018
TTM1.2321.285-0.053
YOY1.2611.308-0.047
5Y1.1591.283-0.124
10Y0.6951.156-0.461
1.3.2. Quick Ratio

Measures if CH. Karnchang 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 CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • A Quick Ratio of 0.48 means the company can pay off ฿0.48 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of CH. Karnchang Public Company Limited:

  • The MRQ is 0.482. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.410. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.482TTM0.410+0.071
TTM0.410YOY0.331+0.080
TTM0.4105Y0.367+0.043
5Y0.36710Y0.497-0.130
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4820.896-0.414
TTM0.4100.867-0.457
YOY0.3310.903-0.572
5Y0.3670.842-0.475
10Y0.4970.815-0.318

1.4. Solvency of CH. Karnchang Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of CH. Karnchang Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare CH. Karnchang Public Company Limited to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.70 means that CH. Karnchang Public Company Limited assets are financed with 69.7% credit (debt) and the remaining percentage (100% - 69.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of CH. Karnchang Public Company Limited:

  • The MRQ is 0.697. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.685. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.697TTM0.685+0.012
TTM0.685YOY0.691-0.006
TTM0.6855Y0.688-0.003
5Y0.68810Y0.727-0.039
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6970.619+0.078
TTM0.6850.607+0.078
YOY0.6910.603+0.088
5Y0.6880.597+0.091
10Y0.7270.589+0.138
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 234.4% means that company has ฿2.34 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of CH. Karnchang Public Company Limited:

  • The MRQ is 2.344. The company is just not able to pay all its debts with equity.
  • The TTM is 2.217. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.344TTM2.217+0.127
TTM2.217YOY2.272-0.055
TTM2.2175Y2.249-0.032
5Y2.24910Y2.812-0.562
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3441.613+0.731
TTM2.2171.555+0.662
YOY2.2721.533+0.739
5Y2.2491.536+0.713
10Y2.8121.580+1.232

2. Market Valuation of CH. Karnchang 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 CH. Karnchang Public Company Limited generates.

  • Above 15 is considered overpriced but always compare CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • A PE ratio of 62.97 means the investor is paying ฿62.97 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of CH. Karnchang Public Company Limited:

  • The EOD is 70.511. Neutral. Compare to industry.
  • The MRQ is 62.966. Neutral. Compare to industry.
  • The TTM is 203.427. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD70.511MRQ62.966+7.544
MRQ62.966TTM203.427-140.461
TTM203.427YOY29.456+173.970
TTM203.4275Y115.718+87.709
5Y115.71810Y98.320+17.398
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD70.51129.302+41.209
MRQ62.96630.235+32.731
TTM203.42735.876+167.551
YOY29.45637.495-8.039
5Y115.71838.335+77.383
10Y98.32034.462+63.858
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of CH. Karnchang 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 CH. Karnchang Public Company Limited:

  • The MRQ is 132.373. Seems overpriced? -1
  • The TTM is 522.404. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ132.373TTM522.404-390.031
TTM522.404YOY-93.235+615.639
TTM522.4045Y-11.901+534.305
5Y-11.90110Y160.205-172.106
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ132.3730.178+132.195
TTM522.4040.054+522.350
YOY-93.2350.046-93.281
5Y-11.9010.124-12.025
10Y160.2050.114+160.091

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

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

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 1.44 means the investor is paying ฿1.44 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of CH. Karnchang Public Company Limited:

  • The EOD is 1.607. Good. +1
  • The MRQ is 1.435. Good. +1
  • The TTM is 1.368. Good. +1
Trends
Current periodCompared to+/- 
EOD1.607MRQ1.435+0.172
MRQ1.435TTM1.368+0.067
TTM1.368YOY1.162+0.206
TTM1.3685Y1.401-0.033
5Y1.40110Y1.780-0.379
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD1.6071.033+0.574
MRQ1.4351.072+0.363
TTM1.3681.203+0.165
YOY1.1621.133+0.029
5Y1.4011.126+0.275
10Y1.7800.944+0.836
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of CH. Karnchang 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---0.341-0.183-46%-0.107-69%0.092-473%0.259-232%
Book Value Growth--0.9710.9710%0.9710%0.9710%0.9720%
Book Value Per Share--15.11915.534-3%15.807-4%15.552-3%13.508+12%
Book Value Per Share Growth---0.023-0.012-47%-0.007-70%0.006-495%0.024-193%
Current Ratio--1.3531.232+10%1.261+7%1.159+17%0.695+95%
Debt To Asset Ratio--0.6970.685+2%0.691+1%0.688+1%0.727-4%
Debt To Equity Ratio--2.3442.217+6%2.272+3%2.249+4%2.812-17%
Dividend Per Share--0.1500.162-8%0.150+0%0.208-28%0.268-44%
Dividend Per Share Growth---0.6670.083-900%-172332.910+25850044%-283571.993+42536041%-157539.884+23631073%
Eps--0.3450.165+108%0.104+232%0.209+65%0.348-1%
Eps Growth--0.476-0.106+122%-1.538+423%-0.605+227%-0.530+211%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Net Profit Margin--0.1560.072+116%0.062+151%0.071+120%0.075+108%
Operating Margin---0.048-0.032-33%-0.058+23%0.019-355%0.015-412%
Operating Ratio--1.9851.963+1%1.982+0%1.933+3%1.492+33%
Pb Ratio1.607+11%1.4351.368+5%1.162+23%1.401+2%1.780-19%
Pe Ratio70.511+11%62.966203.427-69%29.456+114%115.718-46%98.320-36%
Peg Ratio--132.373522.404-75%-93.235+170%-11.901+109%160.205-17%
Price Per Share24.300+11%21.70021.250+2%18.375+18%21.698+0%23.218-7%
Price To Total Gains Ratio-127.186-12%-113.578-119.424+5%182.687-162%62.041-283%-22.177-80%
Profit Growth--98.49096.816+2%44.130+123%75.945+30%85.630+15%
Quick Ratio--0.4820.410+17%0.331+46%0.367+31%0.497-3%
Return On Assets--0.0070.003+107%0.002+245%0.004+68%0.008-9%
Return On Equity--0.0230.011+112%0.007+247%0.014+70%0.030-22%
Revenue Growth--0.9730.970+0%0.968+1%0.969+0%0.969+0%
Total Gains Per Share---0.191-0.020-89%0.043-544%0.300-164%0.527-136%
Total Gains Per Share Growth---0.491-1.184+141%-1.297+164%-1.090+122%-6.566+1238%
Usd Book Value--721903161.600741692539.627-3%754734456.382-4%749579159.248-4%649832168.888+11%
Usd Book Value Change Per Share---0.010-0.005-46%-0.003-69%0.003-473%0.007-232%
Usd Book Value Per Share--0.4350.447-3%0.455-4%0.448-3%0.389+12%
Usd Dividend Per Share--0.0040.005-8%0.004+0%0.006-28%0.008-44%
Usd Eps--0.0100.005+108%0.003+232%0.006+65%0.010-1%
Usd Price Per Share0.700+11%0.6250.612+2%0.529+18%0.625+0%0.669-7%
Usd Profit--16455168.0007897659.660+108%4958314.171+232%10077201.314+63%16699659.059-1%
Usd Revenue--105481641.600127681381.404-17%88176744.288+20%148249990.745-29%210902747.301-50%
Usd Total Gains Per Share---0.006-0.001-89%0.001-544%0.009-164%0.015-136%
 EOD+1 -4MRQTTM+16 -19YOY+18 -175Y+15 -2010Y+17 -19

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1570.511
Price to Book Ratio (EOD)Between0-11.607
Net Profit Margin (MRQ)Greater than00.156
Operating Margin (MRQ)Greater than0-0.048
Quick Ratio (MRQ)Greater than10.482
Current Ratio (MRQ)Greater than11.353
Debt to Asset Ratio (MRQ)Less than10.697
Debt to Equity Ratio (MRQ)Less than12.344
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.007
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5064.190
Ma 20Greater thanMa 5023.840
Ma 50Greater thanMa 10023.024
Ma 100Greater thanMa 20021.956
OpenGreater thanClose24.500
Total5/5 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets82,788,444
Total Liabilities57,722,362
Total Stockholder Equity24,630,084
 As reported
Total Liabilities 57,722,362
Total Stockholder Equity+ 24,630,084
Total Assets = 82,788,444

Assets

Total Assets82,788,444
Total Current Assets23,039,432
Long-term Assets23,039,432
Total Current Assets
Cash And Cash Equivalents 8,637,236
Short-term Investments 100,975
Net Receivables 8,101,819
Inventory 465,300
Other Current Assets 5,734,102
Total Current Assets  (as reported)23,039,432
Total Current Assets  (calculated)23,039,432
+/-0
Long-term Assets
Property Plant Equipment 10,089,957
Long Term Investments 36,949,583
Other Assets 12,685,825
Long-term Assets  (as reported)59,749,012
Long-term Assets  (calculated)59,725,365
+/- 23,647

Liabilities & Shareholders' Equity

Total Current Liabilities17,023,688
Long-term Liabilities40,698,674
Total Stockholder Equity24,630,084
Total Current Liabilities
Short Long Term Debt 5,314,078
Accounts payable 2,863,887
Other Current Liabilities 8,709,054
Total Current Liabilities  (as reported)17,023,688
Total Current Liabilities  (calculated)16,887,019
+/- 136,669
Long-term Liabilities
Long term Debt 37,948,933
Capital Lease Obligations Min Short Term Debt62,954
Other Liabilities 2,718,053
Long-term Liabilities  (as reported)40,698,674
Long-term Liabilities  (calculated)40,729,940
+/- 31,266
Total Stockholder Equity
Common Stock1,693,897
Retained Earnings 15,721,470
Other Stockholders Equity 3,019,714
Total Stockholder Equity (as reported)24,630,084
Total Stockholder Equity (calculated)20,435,081
+/- 4,195,003
Other
Capital Stock1,693,897
Common Stock Shares Outstanding 1,657,897
Net Debt 34,625,775
Net Invested Capital 67,893,095
Net Tangible Assets 24,606,437
Net Working Capital 6,015,744



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
11,617,937
12,754,761
14,849,202
14,212,074
14,737,164
16,239,079
15,325,066
15,352,141
15,667,376
20,335,108
24,859,536
25,026,085
24,960,445
29,733,097
29,822,927
29,824,974
31,264,321
32,710,072
30,313,913
31,182,123
31,178,077
32,467,889
24,475,770
25,117,959
26,201,899
24,285,681
25,873,213
27,372,054
26,969,905
26,812,045
29,469,863
28,968,014
26,602,712
29,497,591
30,469,990
30,639,630
34,221,682
37,438,123
36,639,521
39,871,060
45,077,341
50,032,526
51,184,836
61,373,757
65,971,846
67,711,003
72,034,226
74,626,776
79,151,685
80,909,874
80,872,240
84,852,655
85,616,938
89,682,989
93,065,897
94,939,108
97,463,437
98,151,090
94,928,375
90,873,824
90,246,344
78,145,633
79,274,461
78,175,912
81,772,972
85,620,696
83,500,541
84,560,100
93,797,307
87,165,063
82,585,589
82,124,520
81,294,573
84,786,540
82,774,018
84,628,558
87,154,632
84,597,946
83,420,943
79,594,979
81,558,517
82,788,444
82,788,44481,558,51779,594,97983,420,94384,597,94687,154,63284,628,55882,774,01884,786,54081,294,57382,124,52082,585,58987,165,06393,797,30784,560,10083,500,54185,620,69681,772,97278,175,91279,274,46178,145,63390,246,34490,873,82494,928,37598,151,09097,463,43794,939,10893,065,89789,682,98985,616,93884,852,65580,872,24080,909,87479,151,68574,626,77672,034,22667,711,00365,971,84661,373,75751,184,83650,032,52645,077,34139,871,06036,639,52137,438,12334,221,68230,639,63030,469,99029,497,59126,602,71228,968,01429,469,86326,812,04526,969,90527,372,05425,873,21324,285,68126,201,89925,117,95924,475,77032,467,88931,178,07731,182,12330,313,91332,710,07231,264,32129,824,97429,822,92729,733,09724,960,44525,026,08524,859,53620,335,10815,667,37615,352,14115,325,06616,239,07914,737,16414,212,07414,849,20212,754,76111,617,937
   > 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
33,329,812
28,892,676
28,249,802
28,968,510
28,395,521
26,391,560
27,754,884
28,505,380
26,548,692
25,643,622
38,448,002
31,312,464
18,953,050
19,386,827
18,042,098
21,233,391
19,833,628
21,242,386
23,566,881
20,730,740
20,069,276
16,063,539
18,659,712
23,039,432
23,039,43218,659,71216,063,53920,069,27620,730,74023,566,88121,242,38619,833,62821,233,39118,042,09819,386,82718,953,05031,312,46438,448,00225,643,62226,548,69228,505,38027,754,88426,391,56028,395,52128,968,51028,249,80228,892,67633,329,8120000000000000000000000000000000000000000000000000000000000
       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
11,406,173
8,032,909
6,174,513
8,340,976
6,689,095
7,091,011
8,508,432
9,293,614
8,549,823
9,217,302
10,387,778
10,190,881
8,595,002
9,384,420
7,450,813
9,925,597
7,565,841
8,722,954
11,179,027
8,200,925
6,772,387
5,418,821
7,113,109
8,637,236
8,637,2367,113,1095,418,8216,772,3878,200,92511,179,0278,722,9547,565,8419,925,5977,450,8139,384,4208,595,00210,190,88110,387,7789,217,3028,549,8239,293,6148,508,4327,091,0116,689,0958,340,9766,174,5138,032,90911,406,1730000000000000000000000000000000000000000000000000000000000
       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
1,124,914
1,684,276
1,265,281
757,429
2,202,305
810,364
381,576
433,091
377,655
523,194
3,041,126
40,211
565,068
1,272
100,888
100,936
201,027
200,343
200,671
200,818
201,011
201,188
201,229
100,975
100,975201,229201,188201,011200,818200,671200,343201,027100,936100,8881,272565,06840,2113,041,126523,194377,655433,091381,576810,3642,202,305757,4291,265,2811,684,2761,124,9140000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,493,546
2,775,407
3,573,613
3,014,790
3,527,465
4,648,572
2,738,530
2,573,628
3,905,890
6,860,263
7,539,029
7,072,487
6,918,477
7,477,064
6,924,635
11,881,257
13,611,601
13,191,266
13,502,488
13,986,709
14,122,799
13,129,198
6,389,209
7,417,210
8,622,028
7,616,675
5,823,066
7,706,668
6,391,598
5,717,890
5,816,105
5,789,341
5,689,499
6,779,710
7,978,739
8,517,221
11,454,910
12,887,734
13,166,407
14,903,156
12,290,393
14,781,763
15,850,615
17,602,677
20,747,907
19,698,515
20,050,486
22,501,045
21,085,230
20,100,989
18,697,483
19,013,054
17,710,005
18,518,371
19,825,005
18,955,556
28,879,274
16,940,932
11,564,971
9,854,351
12,007,079
10,220,500
11,330,768
10,565,637
11,397,685
12,982,072
12,034,452
6,557,564
5,512,353
4,074,303
5,856,294
5,538,613
5,641,413
6,005,480
6,177,265
5,716,615
4,964,623
4,452,277
5,120,963
5,417,948
6,401,505
8,101,819
8,101,8196,401,5055,417,9485,120,9634,452,2774,964,6235,716,6156,177,2656,005,4805,641,4135,538,6135,856,2944,074,3035,512,3536,557,56412,034,45212,982,07211,397,68510,565,63711,330,76810,220,50012,007,0799,854,35111,564,97116,940,93228,879,27418,955,55619,825,00518,518,37117,710,00519,013,05418,697,48320,100,98921,085,23022,501,04520,050,48619,698,51520,747,90717,602,67715,850,61514,781,76312,290,39314,903,15613,166,40712,887,73411,454,9108,517,2217,978,7396,779,7105,689,4995,789,3415,816,1055,717,8906,391,5987,706,6685,823,0667,616,6758,622,0287,417,2106,389,20913,129,19814,122,79913,986,70913,502,48813,191,26613,611,60111,881,2576,924,6357,477,0646,918,4777,072,4877,539,0296,860,2633,905,8902,573,6282,738,5304,648,5723,527,4653,014,7903,573,6132,775,4071,493,546
       Other Current Assets 
96,634
629,714
220,086
736,800
577,374
628,874
259,484
530,050
482,160
492,008
1,230,950
1,633,613
3,161,322
2,930,524
3,961,651
1,883,736
1,504,419
1,751,771
1,687,019
1,546,104
1,346,604
1,361,454
1,438,907
1,363,527
1,330,268
1,360,578
1,529,707
1,058,410
921,643
974,972
1,242,868
1,037,835
1,066,942
1,106,181
1,094,256
1,243,959
1,480,707
2,215,915
2,957,043
3,998,295
5,635,229
7,001,498
7,967,743
8,855,727
8,799,669
10,701,987
13,195,972
13,978,984
13,102,573
11,918,733
10,770,628
9,635,029
8,968,836
8,202,184
7,690,580
7,630,899
7,500,500
5,612,687
6,452,994
6,226,406
6,258,506
6,403,572
4,791,613
4,951,798
5,089,542
5,072,577
4,751,730
422,221
328,198
238,262
3,455,364
3,991,473
4,482,017
4,840,686
5,457,092
6,228,331
6,836,733
7,482,270
7,519,647
4,627,758
4,569,457
5,734,102
5,734,1024,569,4574,627,7587,519,6477,482,2706,836,7336,228,3315,457,0924,840,6864,482,0173,991,4733,455,364238,262328,198422,2214,751,7305,072,5775,089,5424,951,7984,791,6136,403,5726,258,5066,226,4066,452,9945,612,6877,500,5007,630,8997,690,5808,202,1848,968,8369,635,02910,770,62811,918,73313,102,57313,978,98413,195,97210,701,9878,799,6698,855,7277,967,7437,001,4985,635,2293,998,2952,957,0432,215,9151,480,7071,243,9591,094,2561,106,1811,066,9421,037,8351,242,868974,972921,6431,058,4101,529,7071,360,5781,330,2681,363,5271,438,9071,361,4541,346,6041,546,1041,687,0191,751,7711,504,4191,883,7363,961,6512,930,5243,161,3221,633,6131,230,950492,008482,160530,050259,484628,874577,374736,800220,086629,71496,634
   > 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
58,916,478
55,349,305
55,852,599
63,632,539
62,737,693
63,252,475
63,553,149
62,940,390
63,386,172
63,587,751
63,867,206
63,351,667
63,531,440
62,898,805
59,749,012
59,749,01262,898,80563,531,44063,351,66763,867,20663,587,75163,386,17262,940,39063,553,14963,252,47562,737,69363,632,53955,852,59955,349,30558,916,4780000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
843,102
843,781
570,003
688,370
477,316
486,736
537,201
522,109
536,286
539,719
460,262
534,188
602,526
656,046
865,635
1,273,435
1,358,259
1,819,979
1,596,416
1,676,525
1,665,626
1,634,675
2,393,465
2,331,656
2,297,218
2,247,957
2,216,652
2,207,273
2,146,121
2,250,659
2,202,339
2,174,258
2,333,427
2,305,880
2,290,424
2,254,430
3,727,149
4,086,828
2,911,355
3,758,797
3,885,673
4,185,821
4,700,336
5,496,450
6,228,178
7,258,557
7,517,861
7,660,356
7,650,616
7,594,508
6,961,836
6,822,235
6,695,725
7,212,104
7,329,633
7,150,262
6,999,523
6,789,187
8,609,985
8,021,631
8,275,026
8,251,618
8,317,537
7,908,456
9,111,109
9,620,413
9,787,783
10,758,881
11,180,890
11,460,831
11,163,970
11,658,265
11,503,361
11,417,889
11,314,937
11,198,136
11,433,415
11,337,884
10,998,985
10,919,921
10,486,105
10,089,957
10,089,95710,486,10510,919,92110,998,98511,337,88411,433,41511,198,13611,314,93711,417,88911,503,36111,658,26511,163,97011,460,83111,180,89010,758,8819,787,7839,620,4139,111,1097,908,4568,317,5378,251,6188,275,0268,021,6318,609,9856,789,1876,999,5237,150,2627,329,6337,212,1046,695,7256,822,2356,961,8367,594,5087,650,6167,660,3567,517,8617,258,5576,228,1785,496,4504,700,3364,185,8213,885,6733,758,7972,911,3554,086,8283,727,1492,254,4302,290,4242,305,8802,333,4272,174,2582,202,3392,250,6592,146,1212,207,2732,216,6522,247,9572,297,2182,331,6562,393,4651,634,6751,665,6261,676,5251,596,4161,819,9791,358,2591,273,435865,635656,046602,526534,188460,262539,719536,286522,109537,201486,736477,316688,370570,003843,781843,102
       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
27,748,557
28,166,421
27,874,552
27,970,234
29,528,884
29,472,181
30,080,963
32,123,272
32,013,722
32,169,274
38,694,436
38,544,123
38,703,461
36,804,466
37,366,763
37,610,470
37,256,434
37,429,403
37,180,631
37,400,022
37,637,931
37,680,239
37,125,451
36,949,583
36,949,58337,125,45137,680,23937,637,93137,400,02237,180,63137,429,40337,256,43437,610,47037,366,76336,804,46638,703,46138,544,12338,694,43632,169,27432,013,72232,123,27230,080,96329,472,18129,528,88427,970,23427,874,55228,166,42127,748,5570000000000000000000000000000000000000000000000000000000000
       Intangible 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
41,603
57,312
60,394
59,430
59,079
64,779
63,945
62,823
64,286
65,125
65,272
65,814
66,172
65,076
67,364
77,877
77,076
80,450
97,504
98,248
96,025
93,781
92,610
89,494
85,921
82,014
84,312
80,437
75,978
71,530
67,110
62,778
58,656
53,959
50,616
46,997
47,470
46,123
43,300
42,112
40,138
38,264
36,502
34,805
34,323
0
0
0
33,619
0
0
0
28,144
0
0
0
00028,14400033,61900034,32334,80536,50238,26440,13842,11243,30046,12347,47046,99750,61653,95958,65662,77867,11071,53075,97880,43784,31282,01485,92189,49492,61093,78196,02598,24897,50480,45077,07677,87767,36465,07666,17265,81465,27265,12564,28662,82363,94564,77959,07959,43060,39457,31241,60300000000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
104,639
288,048
281,354
104,929
105,924
100,229
67,339
180,647
56,732
54,741
36,491
59,101
34,106
44,370
101,577
101,57744,37034,10659,10136,49154,74156,732180,64767,339100,229105,924104,929281,354288,048104,6390000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
12,013,340
12,530,195
12,173,317
10,943,966
11,790,199
12,674,456
11,003,157
11,375,156
11,301,746
16,002,620
20,064,481
19,946,583
19,965,857
24,719,772
24,893,975
23,802,404
25,918,615
27,011,639
25,511,818
25,712,268
24,979,063
26,437,149
18,784,685
19,753,417
21,263,457
19,173,350
20,568,913
21,899,625
21,604,275
21,382,869
23,770,608
22,571,784
20,727,420
23,276,198
24,258,249
24,986,324
27,823,426
30,557,227
30,044,515
32,733,520
37,907,826
42,122,414
42,324,463
45,003,230
49,869,223
51,171,752
55,193,633
57,760,116
61,259,905
61,604,153
61,401,556
65,544,560
64,863,061
69,640,122
72,210,229
74,094,684
75,668,365
76,597,389
73,074,052
68,875,479
68,004,504
55,638,460
55,401,384
54,282,021
57,971,416
60,112,610
57,671,823
58,491,152
65,057,719
59,493,457
54,773,072
56,018,295
54,883,066
57,798,259
56,503,383
58,566,034
60,942,799
58,318,708
57,312,981
53,387,692
55,926,995
57,722,362
57,722,36255,926,99553,387,69257,312,98158,318,70860,942,79958,566,03456,503,38357,798,25954,883,06656,018,29554,773,07259,493,45765,057,71958,491,15257,671,82360,112,61057,971,41654,282,02155,401,38455,638,46068,004,50468,875,47973,074,05276,597,38975,668,36574,094,68472,210,22969,640,12264,863,06165,544,56061,401,55661,604,15361,259,90557,760,11655,193,63351,171,75249,869,22345,003,23042,324,46342,122,41437,907,82632,733,52030,044,51530,557,22727,823,42624,986,32424,258,24923,276,19820,727,42022,571,78423,770,60821,382,86921,604,27521,899,62520,568,91319,173,35021,263,45719,753,41718,784,68526,437,14924,979,06325,712,26825,511,81827,011,63925,918,61523,802,40424,893,97524,719,77219,965,85719,946,58320,064,48116,002,62011,301,74611,375,15611,003,15712,674,45611,790,19910,943,96612,173,31712,530,19512,013,340
   > Total Current Liabilities 
9,440,126
11,138,315
11,080,552
9,976,203
11,196,486
11,191,120
9,950,153
9,500,652
9,218,006
11,471,873
12,064,120
12,837,713
14,215,540
17,694,304
16,127,020
15,071,590
16,410,214
18,177,568
18,807,624
19,005,907
18,428,538
17,933,796
12,101,793
12,236,563
11,511,575
9,670,447
10,561,845
10,787,707
9,526,768
10,846,137
10,447,126
8,918,849
10,635,351
8,970,501
11,102,382
13,518,837
14,972,867
15,616,432
14,460,330
15,387,226
16,840,809
20,956,030
24,209,873
27,155,578
29,709,291
29,058,505
29,551,118
29,273,010
32,920,079
30,636,712
29,604,306
28,695,253
26,717,996
28,945,252
30,555,349
30,944,836
34,418,794
32,005,102
29,345,481
25,532,863
23,263,259
25,316,223
25,097,367
25,526,084
29,132,368
31,445,036
29,037,796
29,465,621
25,888,410
22,029,698
17,908,751
17,011,968
17,674,954
16,650,455
14,757,609
16,927,157
18,130,190
18,112,015
17,748,288
13,967,276
14,419,112
17,023,688
17,023,68814,419,11213,967,27617,748,28818,112,01518,130,19016,927,15714,757,60916,650,45517,674,95417,011,96817,908,75122,029,69825,888,41029,465,62129,037,79631,445,03629,132,36825,526,08425,097,36725,316,22323,263,25925,532,86329,345,48132,005,10234,418,79430,944,83630,555,34928,945,25226,717,99628,695,25329,604,30630,636,71232,920,07929,273,01029,551,11829,058,50529,709,29127,155,57824,209,87320,956,03016,840,80915,387,22614,460,33015,616,43214,972,86713,518,83711,102,3828,970,50110,635,3518,918,84910,447,12610,846,1379,526,76810,787,70710,561,8459,670,44711,511,57512,236,56312,101,79317,933,79618,428,53819,005,90718,807,62418,177,56816,410,21415,071,59016,127,02017,694,30414,215,54012,837,71312,064,12011,471,8739,218,0069,500,6529,950,15311,191,12011,196,4869,976,20311,080,55211,138,3159,440,126
       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
57,302,716
54,166,694
51,974,515
3,858,030
3,695,370
4,990,340
4,494,120
5,237,500
4,825,000
11,756,750
8,475,457
4,902,967
3,399,121
0
0
0
0
0
0
0
0
0
0
0
000000000003,399,1214,902,9678,475,45711,756,7504,825,0005,237,5004,494,1204,990,3403,695,3703,858,03051,974,51554,166,69457,302,7160000000000000000000000000000000000000000000000000000000000
       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
57,302,716
54,166,694
51,974,515
3,858,030
3,695,370
4,990,340
4,494,120
5,237,500
4,825,000
11,756,750
8,475,457
4,902,967
3,399,121
2,635,000
5,112,500
4,702,743
3,817,073
4,416,685
6,395,203
6,482,128
6,672,040
6,950,084
5,606,708
5,314,078
5,314,0785,606,7086,950,0846,672,0406,482,1286,395,2034,416,6853,817,0734,702,7435,112,5002,635,0003,399,1214,902,9678,475,45711,756,7504,825,0005,237,5004,494,1204,990,3403,695,3703,858,03051,974,51554,166,69457,302,7160000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,316,757
1,317,112
2,309,914
1,277,892
2,372,937
1,643,176
2,022,125
1,648,658
1,651,714
1,301,427
1,518,485
1,428,964
1,724,243
1,735,892
1,918,421
5,431,848
5,400,162
2,610,990
2,597,341
2,841,107
2,053,232
2,052,903
1,841,783
1,852,417
1,924,607
1,721,676
2,074,061
2,368,275
1,414,755
1,352,993
1,201,440
1,153,597
903,874
962,572
1,258,747
1,767,403
2,234,723
2,014,355
2,044,498
3,562,136
3,766,035
3,936,466
4,853,728
4,594,910
6,576,807
6,822,840
5,970,795
5,654,439
6,652,232
6,155,210
5,040,684
4,323,480
4,891,023
5,644,673
5,191,121
4,888,065
6,019,812
4,708,265
3,971,473
3,736,022
5,395,438
4,844,433
3,401,408
3,267,719
3,910,249
5,048,122
4,795,957
5,385,592
4,493,541
3,340,410
2,108,440
3,055,017
2,584,478
2,390,230
2,169,635
1,979,941
2,384,712
1,667,513
1,710,267
2,259,834
2,139,915
2,863,887
2,863,8872,139,9152,259,8341,710,2671,667,5132,384,7121,979,9412,169,6352,390,2302,584,4783,055,0172,108,4403,340,4104,493,5415,385,5924,795,9575,048,1223,910,2493,267,7193,401,4084,844,4335,395,4383,736,0223,971,4734,708,2656,019,8124,888,0655,191,1215,644,6734,891,0234,323,4805,040,6846,155,2106,652,2325,654,4395,970,7956,822,8406,576,8074,594,9104,853,7283,936,4663,766,0353,562,1362,044,4982,014,3552,234,7231,767,4031,258,747962,572903,8741,153,5971,201,4401,352,9931,414,7552,368,2752,074,0611,721,6761,924,6071,852,4171,841,7832,052,9032,053,2322,841,1072,597,3412,610,9905,400,1625,431,8481,918,4211,735,8921,724,2431,428,9641,518,4851,301,4271,651,7141,648,6582,022,1251,643,1762,372,9371,277,8922,309,9141,317,1121,316,757
       Other Current Liabilities 
2,672,463
2,917,702
3,842,442
5,344,260
2,419,823
6,027,361
5,453,499
4,951,987
5,018,360
7,270,372
7,937,496
7,902,648
8,170,423
8,175,653
7,763,465
4,224,720
4,862,204
4,376,937
3,600,382
3,596,348
3,610,138
3,452,066
2,089,355
1,642,806
1,489,206
1,466,502
2,308,964
1,428,030
1,347,993
1,449,240
2,763,412
2,376,538
2,271,933
2,382,022
2,603,233
2,986,435
4,502,496
5,741,429
5,119,577
5,743,176
6,923,566
9,396,107
8,828,511
8,305,615
8,231,744
8,377,426
9,884,646
10,635,469
11,643,360
11,862,830
11,493,647
11,176,882
10,955,991
10,988,979
9,879,561
10,212,064
9,109,178
9,459,567
9,203,799
8,367,239
7,986,528
8,670,115
9,721,950
9,629,928
10,296,827
11,220,570
12,177,304
492,049
506,243
510,950
11,794,170
10,715,783
9,436,304
8,862,253
8,100,843
9,968,753
8,799,504
9,309,608
8,818,631
4,646,671
6,568,132
8,709,054
8,709,0546,568,1324,646,6718,818,6319,309,6088,799,5049,968,7538,100,8438,862,2539,436,30410,715,78311,794,170510,950506,243492,04912,177,30411,220,57010,296,8279,629,9289,721,9508,670,1157,986,5288,367,2399,203,7999,459,5679,109,17810,212,0649,879,56110,988,97910,955,99111,176,88211,493,64711,862,83011,643,36010,635,4699,884,6468,377,4268,231,7448,305,6158,828,5119,396,1076,923,5665,743,1765,119,5775,741,4294,502,4962,986,4352,603,2332,382,0222,271,9332,376,5382,763,4121,449,2401,347,9931,428,0302,308,9641,466,5021,489,2061,642,8062,089,3553,452,0663,610,1383,596,3483,600,3824,376,9374,862,2044,224,7207,763,4658,175,6538,170,4237,902,6487,937,4967,270,3725,018,3604,951,9875,453,4996,027,3612,419,8235,344,2603,842,4422,917,7022,672,463
   > 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
29,025,531
39,169,309
37,463,759
36,864,321
39,006,327
37,208,112
41,147,804
41,745,774
41,638,877
42,812,609
40,206,693
39,564,693
39,420,416
41,507,883
40,698,674
40,698,67441,507,88339,420,41639,564,69340,206,69342,812,60941,638,87741,745,77441,147,80437,208,11239,006,32736,864,32137,463,75939,169,30929,025,5310000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
353,913
0
379,728
0
343,904
336,404
336,404
336,404
336,404
336,404
336,404
336,404
336,404
336,404
336,404
336,404
336,404
336,404
223,321
223,321
223,321
438,146
435,646
1,422,524
1,387,677
1,269,493
1,233,132
1,114,313
1,083,314
523,722
174,192
81,902
81,902
22,264
43,207
63,601
82,311
103,008
125,429
147,292
167,612
189,152
205,855
224,641
346,341
373,367
394,932
420,896
447,096
480,553
511,566
1,316,338
1,338,185
1,054,177
1,077,112
629,849
612,159
638,747
671,962
705,443
725,164
737,032
2,878,536
2,957,316
3,084,332
3,074,041
3,378,458
3,334,062
3,259,370
3,111,624
3,202,985
3,127,560
3,108,125
3,018,824
3,032,526
3,041,732
2,931,182
2,890,855
2,810,835
2,718,053
2,718,0532,810,8352,890,8552,931,1823,041,7323,032,5263,018,8243,108,1253,127,5603,202,9853,111,6243,259,3703,334,0623,378,4583,074,0413,084,3322,957,3162,878,536737,032725,164705,443671,962638,747612,159629,8491,077,1121,054,1771,338,1851,316,338511,566480,553447,096420,896394,932373,367346,341224,641205,855189,152167,612147,292125,429103,00882,31163,60143,20722,26481,90281,902174,192523,7221,083,3141,114,3131,233,1321,269,4931,387,6771,422,524435,646438,146223,321223,321223,321336,404336,404336,404336,404336,404336,404336,404336,404336,404336,404336,404336,404336,404343,9040379,7280353,91300
> Total Stockholder Equity
0
18,763
2,401,563
3,087,042
2,770,842
3,367,423
4,110,437
3,782,114
4,162,569
4,126,747
4,577,057
4,861,000
4,782,369
4,799,713
4,661,182
5,732,670
5,169,381
5,495,701
4,584,847
5,254,174
5,981,754
5,802,551
5,467,898
5,148,457
4,750,209
4,917,435
5,098,955
5,270,132
5,163,699
5,221,300
5,481,043
6,169,655
5,662,884
5,997,386
5,969,907
5,402,885
6,096,333
6,466,918
6,384,078
6,906,704
6,934,665
7,636,151
8,558,923
16,061,233
15,824,576
16,254,611
16,550,720
16,575,557
17,599,202
18,989,210
19,124,719
18,956,265
20,419,642
19,716,117
20,457,290
20,440,536
21,433,699
21,186,034
21,480,640
21,622,083
21,877,223
22,130,453
23,486,222
23,506,164
23,435,073
25,136,806
25,421,012
25,665,411
28,318,097
27,248,994
27,392,675
25,689,405
25,989,635
26,559,106
25,846,625
25,647,174
25,799,074
25,863,698
25,668,904
25,774,391
25,202,383
24,630,084
24,630,08425,202,38325,774,39125,668,90425,863,69825,799,07425,647,17425,846,62526,559,10625,989,63525,689,40527,392,67527,248,99428,318,09725,665,41125,421,01225,136,80623,435,07323,506,16423,486,22222,130,45321,877,22321,622,08321,480,64021,186,03421,433,69920,440,53620,457,29019,716,11720,419,64218,956,26519,124,71918,989,21017,599,20216,575,55716,550,72016,254,61115,824,57616,061,2338,558,9237,636,1516,934,6656,906,7046,384,0786,466,9186,096,3335,402,8855,969,9075,997,3865,662,8846,169,6555,481,0435,221,3005,163,6995,270,1325,098,9554,917,4354,750,2095,148,4575,467,8985,802,5515,981,7545,254,1744,584,8475,495,7015,169,3815,732,6704,661,1824,799,7134,782,3694,861,0004,577,0574,126,7474,162,5693,782,1144,110,4373,367,4232,770,8423,087,0422,401,56318,7630
   Retained Earnings 
0
0
0
36,699
0
0
41,478
71,585
188,774
155,767
235,722
402,404
438,804
634,572
778,631
1,724,986
1,527,226
1,686,925
0
0
469,653
156,368
0
39,824
55,810
271,664
269,794
605,389
421,231
259,545
214,968
0
0
0
0
0
73,323
600,379
311,550
419,887
130,979
213,876
466,819
5,549,387
6,219,245
6,826,510
7,182,185
7,547,245
7,482,962
8,345,779
8,762,064
9,199,182
10,260,219
10,123,725
9,956,816
10,261,533
10,611,411
10,516,079
10,812,056
11,113,912
11,359,016
11,560,908
11,802,190
12,105,958
12,224,178
13,168,853
13,539,934
13,720,509
14,173,308
14,039,827
14,488,188
14,355,252
14,071,579
14,847,318
14,711,111
14,920,039
14,907,543
15,182,761
15,369,838
15,513,697
15,398,804
15,721,470
15,721,47015,398,80415,513,69715,369,83815,182,76114,907,54314,920,03914,711,11114,847,31814,071,57914,355,25214,488,18814,039,82714,173,30813,720,50913,539,93413,168,85312,224,17812,105,95811,802,19011,560,90811,359,01611,113,91210,812,05610,516,07910,611,41110,261,5339,956,81610,123,72510,260,2199,199,1828,762,0648,345,7797,482,9627,547,2457,182,1856,826,5106,219,2455,549,387466,819213,876130,979419,887311,550600,37973,32300000214,968259,545421,231605,389269,794271,66455,81039,8240156,368469,653001,686,9251,527,2261,724,986778,631634,572438,804402,404235,722155,767188,77471,58541,4780036,699000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.