0 XP   0   0   0

Christiani & Nielsen (Thai) Public Company Limited










Financial Health of Christiani & Nielsen (Thai) Public Company Limited




Comparing to competitors in the Engineering & Construction industry




  Industry Rankings  


Richest
#431 / 660

Total Sales
#353 / 660

Making Money
#537 / 660

Working Efficiently
#529 / 660

Christiani & Nielsen (Thai) Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Christiani & Nielsen (Thai) Public Company Limited?

I guess you are interested in Christiani & Nielsen (Thai) 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 Christiani & Nielsen (Thai) Public Company Limited

Let's start. I'm going to help you getting a better view of Christiani & Nielsen (Thai) 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 Christiani & Nielsen (Thai) 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 Christiani & Nielsen (Thai) 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 Christiani & Nielsen (Thai) Public Company Limited. The closing price on 2022-12-01 was ฿1.54 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.
Christiani & Nielsen (Thai) Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very 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 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 able to pay all its debts with equity.

1.1. Profitability of Christiani & Nielsen (Thai) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Christiani & Nielsen (Thai) Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Christiani & Nielsen (Thai) Public Company Limited to the Engineering & Construction industry mean.
  • A Net Profit Margin of -0.4% means that ฿0.00 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The MRQ is -0.4%. The company is not making a profit/loss.
  • The TTM is -2.8%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-2.8%+2.3%
TTM-2.8%YOY0.8%-3.5%
TTM-2.8%5Y-1.1%-1.6%
5Y-1.1%10Y0.7%-1.8%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%2.4%-2.8%
TTM-2.8%2.0%-4.8%
YOY0.8%2.4%-1.6%
5Y-1.1%2.0%-3.1%
10Y0.7%2.3%-1.6%
1.1.2. Return on Assets

Shows how efficient Christiani & Nielsen (Thai) Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Christiani & Nielsen (Thai) Public Company Limited to the Engineering & Construction industry mean.
  • -0.1% Return on Assets means that Christiani & Nielsen (Thai) Public Company Limited generated ฿0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM-0.7%+0.6%
TTM-0.7%YOY0.2%-0.9%
TTM-0.7%5Y-0.3%-0.3%
5Y-0.3%10Y0.3%-0.7%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%0.6%-0.7%
TTM-0.7%0.6%-1.3%
YOY0.2%0.6%-0.4%
5Y-0.3%0.6%-0.9%
10Y0.3%0.7%-0.4%
1.1.3. Return on Equity

Shows how efficient Christiani & Nielsen (Thai) Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Christiani & Nielsen (Thai) Public Company Limited to the Engineering & Construction industry mean.
  • -0.3% Return on Equity means Christiani & Nielsen (Thai) Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The MRQ is -0.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM-1.9%+1.7%
TTM-1.9%YOY0.7%-2.6%
TTM-1.9%5Y-1.2%-0.8%
5Y-1.2%10Y0.8%-1.9%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%1.9%-2.2%
TTM-1.9%1.8%-3.7%
YOY0.7%1.8%-1.1%
5Y-1.2%1.8%-3.0%
10Y0.8%2.0%-1.2%

1.2. Operating Efficiency of Christiani & Nielsen (Thai) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Christiani & Nielsen (Thai) Public Company Limited is operating .

  • Measures how much profit Christiani & Nielsen (Thai) 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 Christiani & Nielsen (Thai) Public Company Limited to the Engineering & Construction industry mean.
  • An Operating Margin of -2.2% means the company generated ฿-0.02  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The MRQ is -2.2%. The company is operating very inefficient. -2
  • The TTM is -2.5%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-2.2%TTM-2.5%+0.3%
TTM-2.5%YOY0.8%-3.3%
TTM-2.5%5Y-0.2%-2.3%
5Y-0.2%10Y0.1%-0.2%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.2%3.6%-5.8%
TTM-2.5%2.6%-5.1%
YOY0.8%3.1%-2.3%
5Y-0.2%3.1%-3.3%
10Y0.1%2.6%-2.5%
1.2.2. Operating Ratio

Measures how efficient Christiani & Nielsen (Thai) Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 2.00 means that the operating costs are ฿2.00 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The MRQ is 1.998. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.001. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.998TTM2.001-0.003
TTM2.001YOY1.943+0.059
TTM2.0015Y1.968+0.033
5Y1.96810Y1.523+0.446
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9981.656+0.342
TTM2.0011.581+0.420
YOY1.9431.341+0.602
5Y1.9681.238+0.730
10Y1.5231.148+0.375

1.3. Liquidity of Christiani & Nielsen (Thai) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Christiani & Nielsen (Thai) 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 1.03 means the company has ฿1.03 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The MRQ is 1.034. The company is just able to pay all its short-term debts.
  • The TTM is 1.049. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.034TTM1.049-0.015
TTM1.049YOY1.105-0.056
TTM1.0495Y1.099-0.051
5Y1.09910Y0.642+0.457
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0341.335-0.301
TTM1.0491.285-0.236
YOY1.1051.308-0.203
5Y1.0991.283-0.184
10Y0.6421.156-0.514
1.3.2. Quick Ratio

Measures if Christiani & Nielsen (Thai) 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 Christiani & Nielsen (Thai) Public Company Limited to the Engineering & Construction industry mean.
  • A Quick Ratio of 0.70 means the company can pay off ฿0.70 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The MRQ is 0.703. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.750. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.703TTM0.750-0.047
TTM0.750YOY0.793-0.042
TTM0.7505Y0.749+0.002
5Y0.74910Y0.850-0.101
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7030.896-0.193
TTM0.7500.867-0.117
YOY0.7930.903-0.110
5Y0.7490.842-0.093
10Y0.8500.815+0.035

1.4. Solvency of Christiani & Nielsen (Thai) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Christiani & Nielsen (Thai) Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Christiani & Nielsen (Thai) Public Company Limited to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.69 means that Christiani & Nielsen (Thai) Public Company Limited assets are financed with 69.1% credit (debt) and the remaining percentage (100% - 69.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The MRQ is 0.691. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.661. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.691TTM0.661+0.030
TTM0.661YOY0.651+0.010
TTM0.6615Y0.682-0.022
5Y0.68210Y0.654+0.028
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6910.619+0.072
TTM0.6610.607+0.054
YOY0.6510.603+0.048
5Y0.6820.597+0.085
10Y0.6540.589+0.065
1.4.2. Debt to Equity Ratio

Measures if Christiani & Nielsen (Thai) Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Christiani & Nielsen (Thai) Public Company Limited to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 225.9% means that company has ฿2.26 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The MRQ is 2.259. The company is just not able to pay all its debts with equity.
  • The TTM is 1.977. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.259TTM1.977+0.282
TTM1.977YOY1.887+0.090
TTM1.9775Y2.218-0.241
5Y2.21810Y1.966+0.252
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2591.613+0.646
TTM1.9771.555+0.422
YOY1.8871.533+0.354
5Y2.2181.536+0.682
10Y1.9661.580+0.386

2. Market Valuation of Christiani & Nielsen (Thai) 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 Christiani & Nielsen (Thai) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Christiani & Nielsen (Thai) Public Company Limited to the Engineering & Construction industry mean.
  • A PE ratio of -354.18 means the investor is paying ฿-354.18 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The EOD is -304.711. Company is losing money. -2
  • The MRQ is -354.177. Company is losing money. -2
  • The TTM is -143.609. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-304.711MRQ-354.177+49.466
MRQ-354.177TTM-143.609-210.567
TTM-143.609YOY-77.874-65.735
TTM-143.6095Y5.600-149.210
5Y5.60010Y254.672-249.072
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD-304.71129.302-334.013
MRQ-354.17730.235-384.412
TTM-143.60935.876-179.485
YOY-77.87437.495-115.369
5Y5.60038.335-32.735
10Y254.67234.462+220.210
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Christiani & Nielsen (Thai) 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 Christiani & Nielsen (Thai) Public Company Limited:

  • The MRQ is -270.740. Very Bad. -2
  • The TTM is -50.203. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-270.740TTM-50.203-220.537
TTM-50.203YOY43.809-94.012
TTM-50.2035Y219.416-269.619
5Y219.41610Y181.762+37.654
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-270.7400.178-270.918
TTM-50.2030.054-50.257
YOY43.8090.046+43.763
5Y219.4160.124+219.292
10Y181.7620.114+181.648

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

Measures if the stock price of Christiani & Nielsen (Thai) 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 0.98 means the investor is paying ฿0.98 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Christiani & Nielsen (Thai) Public Company Limited:

  • The EOD is 0.845. Very good. +2
  • The MRQ is 0.982. Very good. +2
  • The TTM is 0.993. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.845MRQ0.982-0.137
MRQ0.982TTM0.993-0.011
TTM0.993YOY0.745+0.248
TTM0.9935Y1.121-0.128
5Y1.12110Y1.847-0.726
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD0.8451.033-0.188
MRQ0.9821.072-0.090
TTM0.9931.203-0.210
YOY0.7451.133-0.388
5Y1.1211.126-0.005
10Y1.8470.944+0.903
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Christiani & Nielsen (Thai) 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---0.039-0.049+26%-0.005-86%0.002-1767%0.006-736%
Book Value Growth--0.9710.970+0%0.9710%0.9710%0.9710%
Book Value Per Share--1.8231.880-3%2.043-11%1.8230%1.834-1%
Book Value Per Share Growth---0.021-0.026+22%-0.003-87%-0.002-92%0.001-1746%
Current Ratio--1.0341.049-1%1.105-6%1.099-6%0.642+61%
Debt To Asset Ratio--0.6910.661+5%0.651+6%0.682+1%0.654+6%
Debt To Equity Ratio--2.2591.977+14%1.887+20%2.218+2%1.966+15%
Dividend Per Share---0.000-100%0.025-100%0.024-100%0.050-100%
Eps---0.005-0.036+621%0.010-152%-0.018+259%0.016-132%
Eps Growth--1.3081.571-17%-1.600+222%1.694-23%0.541+142%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.900+11%
Net Profit Margin---0.004-0.028+580%0.008-153%-0.011+182%0.007-159%
Operating Margin---0.022-0.025+13%0.008-364%-0.002-92%0.001-3547%
Operating Ratio--1.9982.0010%1.943+3%1.968+2%1.523+31%
Pb Ratio0.845-16%0.9820.993-1%0.745+32%1.121-12%1.847-47%
Pe Ratio-304.711+14%-354.177-143.609-59%-77.874-78%5.600-6424%254.672-239%
Peg Ratio---270.740-50.203-81%43.809-718%219.416-223%181.762-249%
Price Per Share1.540-16%1.7901.868-4%1.520+18%1.986-10%3.393-47%
Price To Total Gains Ratio-39.740+14%-46.192-62.114+34%26.496-274%1.500-3179%47.913-196%
Profit Growth---93.352-92.866-1%95.271-198%24.802-476%55.791-267%
Quick Ratio--0.7030.750-6%0.793-11%0.749-6%0.850-17%
Return On Assets---0.001-0.007+682%0.002-137%-0.003+294%0.003-125%
Return On Equity---0.003-0.019+594%0.007-141%-0.012+324%0.008-137%
Revenue Growth--0.9720.968+0%0.971+0%0.970+0%0.971+0%
Total Gains Per Share---0.039-0.049+26%0.020-299%0.026-249%0.056-169%
Total Gains Per Share Growth---0.6851.005-168%-1.364+99%-0.170-75%0.759-190%
Usd Book Value--53953804.80055658238.545-3%60483588.919-11%53997332.2030%54293094.981-1%
Usd Book Value Change Per Share---0.001-0.001+26%0.000-86%0.000-1767%0.000-736%
Usd Book Value Per Share--0.0520.054-3%0.059-11%0.0530%0.053-1%
Usd Dividend Per Share---0.000-100%0.001-100%0.001-100%0.001-100%
Usd Eps--0.000-0.001+621%0.000-152%-0.001+259%0.000-132%
Usd Price Per Share0.044-16%0.0520.054-4%0.044+18%0.057-10%0.098-47%
Usd Profit---149616.000-1078914.384+621%408458.995-137%-513327.864+243%485165.323-131%
Usd Revenue--37013731.20037927770.019-2%52965099.893-30%50701147.943-27%54202091.844-32%
Usd Total Gains Per Share---0.001-0.001+26%0.001-299%0.001-249%0.002-169%
 EOD+3 -2MRQTTM+20 -14YOY+6 -285Y+11 -2310Y+8 -27

3.2. Fundamental Score

Let's check the fundamental score of Christiani & Nielsen (Thai) Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-304.711
Price to Book Ratio (EOD)Between0-10.845
Net Profit Margin (MRQ)Greater than0-0.004
Operating Margin (MRQ)Greater than0-0.022
Quick Ratio (MRQ)Greater than10.703
Current Ratio (MRQ)Greater than11.034
Debt to Asset Ratio (MRQ)Less than10.691
Debt to Equity Ratio (MRQ)Less than12.259
Return on Equity (MRQ)Greater than0.15-0.003
Return on Assets (MRQ)Greater than0.05-0.001
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Christiani & Nielsen (Thai) Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose1.550
Total1/1 (100.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Net Interest Income  -1,328-389-1,717569-1,148969-17920,10419,925



Latest Balance Sheet

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

Summary
Total Assets6,064,099
Total Liabilities4,190,703
Total Stockholder Equity1,855,011
 As reported
Total Liabilities 4,190,703
Total Stockholder Equity+ 1,855,011
Total Assets = 6,064,099

Assets

Total Assets6,064,099
Total Current Assets4,046,076
Long-term Assets4,046,076
Total Current Assets
Cash And Cash Equivalents 707,081
Net Receivables 2,750,672
Inventory 135,927
Other Current Assets 436,594
Total Current Assets  (as reported)4,046,076
Total Current Assets  (calculated)4,030,274
+/- 15,802
Long-term Assets
Property Plant Equipment 1,671,174
Long Term Investments 52,425
Other Assets 271,919
Long-term Assets  (as reported)2,018,023
Long-term Assets  (calculated)1,995,518
+/- 22,505

Liabilities & Shareholders' Equity

Total Current Liabilities3,913,591
Long-term Liabilities277,112
Total Stockholder Equity1,855,011
Total Current Liabilities
Short Long Term Debt 167,122
Accounts payable 1,007,308
Other Current Liabilities 2,660,810
Total Current Liabilities  (as reported)3,913,591
Total Current Liabilities  (calculated)3,835,240
+/- 78,351
Long-term Liabilities
Other Liabilities 259,608
Long-term Liabilities  (as reported)277,112
Long-term Liabilities  (calculated)259,608
+/- 17,504
Total Stockholder Equity
Common Stock1,027,904
Retained Earnings 209,297
Other Stockholders Equity 448,886
Total Stockholder Equity (as reported)1,855,011
Total Stockholder Equity (calculated)1,686,087
+/- 168,924
Other
Capital Stock1,027,904
Common Stock Shares Outstanding 1,027,904
Net Invested Capital 2,022,133
Net Tangible Assets 1,832,506
Net Working Capital 132,485



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
6,220,317
2,919,521
2,423,275
1,080,017
1,273,141
1,240,913
1,355,963
1,411,694
1,509,350
1,543,879
1,726,818
1,728,807
1,916,846
2,061,902
2,226,672
2,265,062
2,319,536
2,281,217
2,630,271
2,481,090
2,586,260
2,658,383
2,766,865
2,939,977
3,068,063
3,039,022
3,312,251
3,385,510
3,908,959
3,301,497
3,247,557
3,478,382
3,622,969
3,338,162
3,373,443
3,115,870
3,038,749
3,123,336
3,306,591
3,168,749
3,410,490
3,421,242
3,344,210
3,294,290
4,095,910
4,142,044
4,504,202
4,329,653
4,664,797
4,550,922
5,034,924
5,038,155
5,386,676
5,602,629
6,223,529
6,109,799
5,950,009
5,211,220
4,837,928
4,824,040
4,686,324
4,551,232
4,596,858
4,586,624
4,459,013
5,009,879
5,201,770
5,233,756
5,570,108
5,812,833
5,226,626
5,310,576
5,798,064
5,670,435
5,682,161
5,692,637
6,234,241
6,721,446
7,058,439
6,540,096
5,932,352
6,360,860
5,998,920
5,792,425
5,609,671
5,551,449
5,599,397
6,064,099
6,064,0995,599,3975,551,4495,609,6715,792,4255,998,9206,360,8605,932,3526,540,0967,058,4396,721,4466,234,2415,692,6375,682,1615,670,4355,798,0645,310,5765,226,6265,812,8335,570,1085,233,7565,201,7705,009,8794,459,0134,586,6244,596,8584,551,2324,686,3244,824,0404,837,9285,211,2205,950,0096,109,7996,223,5295,602,6295,386,6765,038,1555,034,9244,550,9224,664,7974,329,6534,504,2024,142,0444,095,9103,294,2903,344,2103,421,2423,410,4903,168,7493,306,5913,123,3363,038,7493,115,8703,373,4433,338,1623,622,9693,478,3823,247,5573,301,4973,908,9593,385,5103,312,2513,039,0223,068,0632,939,9772,766,8652,658,3832,586,2602,481,0902,630,2712,281,2172,319,5362,265,0622,226,6722,061,9021,916,8461,728,8071,726,8181,543,8791,509,3501,411,6941,355,9631,240,9131,273,1411,080,0172,423,2752,919,5216,220,3170
   > 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
3,567,671
3,683,600
3,637,110
3,935,642
4,204,681
3,576,868
3,710,628
4,257,345
4,075,605
4,074,351
4,096,459
4,590,235
4,550,014
4,889,131
4,430,796
3,870,858
4,307,285
3,988,988
3,822,981
3,554,530
3,502,160
3,545,661
4,046,076
4,046,0763,545,6613,502,1603,554,5303,822,9813,988,9884,307,2853,870,8584,430,7964,889,1314,550,0144,590,2354,096,4594,074,3514,075,6054,257,3453,710,6283,576,8684,204,6813,935,6423,637,1103,683,6003,567,671000000000000000000000000000000000000000000000000000000000000000000
       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
427,858
319,104
104,187
96,416
123,080
127,428
62,073
446,394
107,550
161,482
88,082
123,244
181,906
123,590
135,988
221,975
239,142
438,329
175,089
270,186
303,598
151,529
707,081
707,081151,529303,598270,186175,089438,329239,142221,975135,988123,590181,906123,24488,082161,482107,550446,39462,073127,428123,08096,416104,187319,104427,858000000000000000000000000000000000000000000000000000000000000000000
       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
24,797
0
24,797
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000024,797024,7970000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
4,459,618
1,945,582
1,588,164
384,386
536,738
530,365
543,378
588,238
669,761
684,331
917,179
1,026,691
966,687
1,001,690
1,032,128
953,558
1,041,110
908,456
1,174,041
1,073,363
1,182,833
1,177,950
1,379,731
1,651,972
1,664,730
1,816,356
1,996,005
1,846,619
2,444,751
1,743,336
1,650,868
1,830,805
1,867,337
1,796,843
1,840,328
1,568,608
1,396,157
1,292,200
1,151,111
1,135,152
1,137,913
1,432,939
1,267,438
1,414,498
1,792,357
1,913,124
2,392,129
2,457,738
2,497,043
2,680,944
3,197,808
3,036,266
3,324,999
3,438,052
3,489,454
3,572,780
3,377,585
2,619,655
2,497,799
2,466,917
2,152,948
2,043,656
2,188,480
2,356,944
2,355,393
2,590,663
2,690,006
2,836,422
2,999,528
3,195,637
2,744,695
2,915,496
3,013,826
3,216,633
1,429,876
1,358,331
1,307,104
3,452,975
3,812,754
3,330,220
2,787,395
3,226,101
2,665,528
2,803,263
2,425,386
2,540,782
2,748,802
2,750,672
2,750,6722,748,8022,540,7822,425,3862,803,2632,665,5283,226,1012,787,3953,330,2203,812,7543,452,9751,307,1041,358,3311,429,8763,216,6333,013,8262,915,4962,744,6953,195,6372,999,5282,836,4222,690,0062,590,6632,355,3932,356,9442,188,4802,043,6562,152,9482,466,9172,497,7992,619,6553,377,5853,572,7803,489,4543,438,0523,324,9993,036,2663,197,8082,680,9442,497,0432,457,7382,392,1291,913,1241,792,3571,414,4981,267,4381,432,9391,137,9131,135,1521,151,1111,292,2001,396,1571,568,6081,840,3281,796,8431,867,3371,830,8051,650,8681,743,3362,444,7511,846,6191,996,0051,816,3561,664,7301,651,9721,379,7311,177,9501,182,8331,073,3631,174,041908,4561,041,110953,5581,032,1281,001,690966,6871,026,691917,179684,331669,761588,238543,378530,365536,738384,3861,588,1641,945,5824,459,6180
       Other Current Assets 
0
364,766
267,907
221,611
163,106
166,601
137,482
161,054
176,400
186,591
199,587
214,424
189,997
241,678
251,924
260,682
276,588
302,773
306,837
324,201
357,976
312,406
412,881
569,086
341,610
308,418
348,281
379,763
446,696
497,502
545,579
572,597
600,580
664,764
566,848
602,999
647,580
652,521
642,048
736,295
651,305
669,488
566,019
666,045
677,950
574,231
693,803
709,772
709,743
608,784
699,392
791,558
749,939
761,309
786,303
869,374
951,871
870,090
731,334
744,098
754,348
810,033
891,727
949,276
477,822
485,977
540,582
632,132
684,739
828,895
877,556
694,960
709,530
746,462
734,446
196,762
173,259
219,950
818,872
829,825
872,258
747,281
768,489
743,350
731,089
769,605
581,339
532,103
436,594
436,594532,103581,339769,605731,089743,350768,489747,281872,258829,825818,872219,950173,259196,762734,446746,462709,530694,960877,556828,895684,739632,132540,582485,977477,822949,276891,727810,033754,348744,098731,334870,090951,871869,374786,303761,309749,939791,558699,392608,784709,743709,772693,803574,231677,950666,045566,019669,488651,305736,295642,048652,521647,580602,999566,848664,764600,580572,597545,579497,502446,696379,763348,281308,418341,610569,086412,881312,406357,976324,201306,837302,773276,588260,682251,924241,678189,997214,424199,587186,591176,400161,054137,482166,601163,106221,611267,907364,7660
   > 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
1,607,810
1,596,178
1,644,006
2,171,432
2,169,308
2,109,300
2,061,494
2,053,575
2,009,932
1,969,444
2,055,141
2,049,289
2,053,736
2,018,023
2,018,0232,053,7362,049,2892,055,1411,969,4442,009,9322,053,5752,061,4942,109,3002,169,3082,171,4321,644,0061,596,1781,607,810000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
714,500
261,455
255,073
232,540
228,906
225,388
218,763
223,583
221,189
213,457
214,901
108,817
108,502
112,616
117,243
121,622
151,679
163,765
161,517
164,740
155,059
144,639
138,751
141,027
155,345
168,902
185,392
192,078
195,491
196,395
188,333
184,711
179,705
181,779
261,538
249,449
260,405
250,409
250,345
249,055
225,207
216,588
209,725
203,757
225,436
262,011
256,709
277,260
511,817
533,122
544,508
605,358
811,744
895,619
1,017,403
1,070,226
1,093,839
1,103,280
1,089,127
1,082,280
1,185,092
1,188,817
1,161,710
1,139,125
1,118,102
1,138,956
1,223,622
1,295,311
1,354,970
1,352,086
1,305,406
1,255,991
1,212,961
1,260,536
1,281,413
1,239,075
1,341,542
1,788,490
1,771,396
1,725,696
1,678,795
1,633,926
1,590,468
1,550,790
1,629,818
1,638,305
1,637,554
1,671,174
1,671,1741,637,5541,638,3051,629,8181,550,7901,590,4681,633,9261,678,7951,725,6961,771,3961,788,4901,341,5421,239,0751,281,4131,260,5361,212,9611,255,9911,305,4061,352,0861,354,9701,295,3111,223,6221,138,9561,118,1021,139,1251,161,7101,188,8171,185,0921,082,2801,089,1271,103,2801,093,8391,070,2261,017,403895,619811,744605,358544,508533,122511,817277,260256,709262,011225,436203,757209,725216,588225,207249,055250,345250,409260,405249,449261,538181,779179,705184,711188,333196,395195,491192,078185,392168,902155,345141,027138,751144,639155,059164,740161,517163,765151,679121,622117,243112,616108,502108,817214,901213,457221,189223,583218,763225,388228,906232,540255,073261,455714,5000
       Goodwill 
0
8,120
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000000000000000000000000008,1200
       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
1,000
1,000
1,000
1,000
1,000
104,950
104,950
104,950
104,950
129,333
129,332
118,225
104,950
133,581
119,623
119,623
106,677
107,339
107,339
114,929
98,400
98,400
52,425
52,42598,40098,400114,929107,339107,339106,677119,623119,623133,581104,950118,225129,332129,333104,950104,950104,950104,9501,0001,0001,0001,0001,000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
8,120
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,270
8,378
13,999
17,433
17,580
18,296
19,074
18,770
18,425
18,088
17,946
17,675
19,855
20,204
19,713
22,343
25,701
0
0
0
23,950
0
0
0
23,559
0
0
0023,55900023,95000025,70122,34319,71320,20419,85517,67517,94618,08818,42518,77019,07418,29617,58017,43313,9998,3788,2700000000000000000000000000000000000000000000000000000000000008,1200
       Other Assets 
0
184,698
239,258
227,321
259,203
292,886
270,827
324,673
293,539
308,588
312,530
224,403
170,192
157,468
316,599
469,287
485,273
492,132
613,311
480,132
491,480
518,313
522,414
522,359
609,815
558,955
550,224
533,845
603,308
603,587
610,331
612,983
663,629
661,922
432,892
436,913
437,927
459,917
399,113
408,720
395,890
408,613
329,862
262,633
252,527
269,303
342,479
254,786
250,310
258,188
252,198
344,844
321,815
300,623
366,144
358,878
344,399
324,161
328,209
318,087
303,710
292,486
281,635
261,031
271,715
295,865
303,252
294,548
301,335
279,496
256,066
344,352
221,061
205,133
209,489
201,243
232,440
175,171
252,291
252,976
239,020
239,021
289,022
289,023
289,024
289,024
289,025
295,187
271,919
271,919295,187289,025289,024289,024289,023289,022239,021239,020252,976252,291175,171232,440201,243209,489205,133221,061344,352256,066279,496301,335294,548303,252295,865271,715261,031281,635292,486303,710318,087328,209324,161344,399358,878366,144300,623321,815344,844252,198258,188250,310254,786342,479269,303252,527262,633329,862408,613395,890408,720399,113459,917437,927436,913432,892661,922663,629612,983610,331603,587603,308533,845550,224558,955609,815522,359522,414518,313491,480480,132613,311492,132485,273469,287316,599157,468170,192224,403312,530308,588293,539324,673270,827292,886259,203227,321239,258184,6980
> Total Liabilities 
0
6,146,587
3,732,675
3,034,578
1,982,676
2,298,695
2,279,597
2,332,380
2,392,431
2,504,057
2,580,046
2,880,232
3,314,226
2,311,310
1,546,440
1,529,035
1,502,201
1,526,947
1,471,422
1,781,844
1,602,768
1,679,038
1,695,508
1,812,536
2,012,737
2,119,801
2,105,928
2,370,129
2,468,195
2,978,563
2,283,301
2,233,710
2,475,848
2,590,145
2,327,130
2,352,201
2,117,557
1,984,187
1,992,658
2,062,137
1,895,589
2,020,419
1,779,097
1,660,093
1,722,088
2,473,178
2,483,329
2,752,364
2,706,589
2,986,008
2,723,717
2,945,582
2,990,251
3,294,746
3,423,330
3,987,547
3,906,862
3,952,114
3,486,163
3,108,930
3,084,343
2,930,135
2,802,242
2,855,018
2,800,706
2,637,818
3,171,042
3,356,454
3,408,146
3,764,423
3,879,016
3,353,773
3,536,346
4,081,709
4,210,723
4,215,018
4,215,720
4,667,881
4,634,668
4,948,210
4,442,836
3,820,716
4,257,922
3,887,731
3,717,690
3,591,751
3,625,683
3,686,168
4,190,703
4,190,7033,686,1683,625,6833,591,7513,717,6903,887,7314,257,9223,820,7164,442,8364,948,2104,634,6684,667,8814,215,7204,215,0184,210,7234,081,7093,536,3463,353,7733,879,0163,764,4233,408,1463,356,4543,171,0422,637,8182,800,7062,855,0182,802,2422,930,1353,084,3433,108,9303,486,1633,952,1143,906,8623,987,5473,423,3303,294,7462,990,2512,945,5822,723,7172,986,0082,706,5892,752,3642,483,3292,473,1781,722,0881,660,0931,779,0972,020,4191,895,5892,062,1371,992,6581,984,1872,117,5572,352,2012,327,1302,590,1452,475,8482,233,7102,283,3012,978,5632,468,1952,370,1292,105,9282,119,8012,012,7371,812,5361,695,5081,679,0381,602,7681,781,8441,471,4221,526,9471,502,2011,529,0351,546,4402,311,3103,314,2262,880,2322,580,0462,504,0572,392,4312,332,3802,279,5972,298,6951,982,6763,034,5783,732,6756,146,5870
   > Total Current Liabilities 
0
5,471,466
3,061,312
1,940,046
1,089,961
1,338,617
1,341,092
1,421,548
1,609,668
1,674,204
1,648,977
1,935,449
2,098,755
1,942,656
1,401,075
1,378,121
1,346,122
1,365,218
1,295,464
1,600,653
1,443,564
1,513,825
1,523,718
1,636,756
1,829,801
1,921,473
1,898,322
2,155,102
2,242,180
2,745,110
2,049,947
2,000,106
2,239,629
2,350,957
2,100,705
2,079,222
1,851,124
1,708,228
1,723,931
1,795,342
1,652,475
1,785,076
1,695,481
1,580,329
1,645,481
2,398,904
2,413,033
2,683,772
2,636,611
2,914,190
2,639,683
2,863,176
2,905,385
3,030,319
3,179,078
3,759,842
3,550,506
3,587,582
3,128,986
2,766,038
2,741,420
2,547,814
2,428,496
2,501,295
2,462,076
2,316,986
2,842,474
2,988,641
3,009,579
3,330,563
3,446,316
2,956,655
3,169,726
3,752,774
3,855,385
3,836,040
3,837,078
4,302,102
4,265,178
4,591,600
4,123,093
3,513,286
3,949,204
3,591,060
3,427,425
3,320,748
3,346,484
3,398,256
3,913,591
3,913,5913,398,2563,346,4843,320,7483,427,4253,591,0603,949,2043,513,2864,123,0934,591,6004,265,1784,302,1023,837,0783,836,0403,855,3853,752,7743,169,7262,956,6553,446,3163,330,5633,009,5792,988,6412,842,4742,316,9862,462,0762,501,2952,428,4962,547,8142,741,4202,766,0383,128,9863,587,5823,550,5063,759,8423,179,0783,030,3192,905,3852,863,1762,639,6832,914,1902,636,6112,683,7722,413,0332,398,9041,645,4811,580,3291,695,4811,785,0761,652,4751,795,3421,723,9311,708,2281,851,1242,079,2222,100,7052,350,9572,239,6292,000,1062,049,9472,745,1102,242,1802,155,1021,898,3221,921,4731,829,8011,636,7561,523,7181,513,8251,443,5641,600,6531,295,4641,365,2181,346,1221,378,1211,401,0751,942,6562,098,7551,935,4491,648,9771,674,2041,609,6681,421,5481,341,0921,338,6171,089,9611,940,0463,061,3125,471,4660
       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
334,364
388,304
513,146
58,800
58,800
56,560
47,560
38,560
29,560
22,800
267,800
272,800
439,854
0
0
0
0
0
0
0
0
0
0
0000000000439,854272,800267,80022,80029,56038,56047,56056,56058,80058,800513,146388,304334,364000000000000000000000000000000000000000000000000000000000000000000
       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
334,364
388,304
513,146
58,800
58,800
56,560
47,560
38,560
29,560
22,800
267,800
272,800
439,854
784,620
483,006
6,815
44,779
44,500
62,226
72,807
122,309
155,168
167,122
167,122155,168122,30972,80762,22644,50044,7796,815483,006784,620439,854272,800267,80022,80029,56038,56047,56056,56058,80058,800513,146388,304334,364000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
2,466,842
833,379
581,142
241,663
290,185
275,441
341,315
409,388
451,586
441,854
659,638
803,430
746,920
796,511
782,444
757,447
729,357
592,082
817,840
703,232
764,692
709,512
882,401
956,717
966,150
1,021,815
1,296,898
1,301,918
1,656,406
1,063,643
1,079,862
1,238,879
1,187,083
1,055,181
1,001,851
869,042
837,158
766,374
839,146
749,126
845,189
833,525
797,554
949,888
1,277,620
1,252,143
1,410,037
1,401,437
1,711,247
1,462,018
1,683,440
1,666,058
1,937,464
1,950,430
1,061,696
905,297
972,280
873,292
849,249
917,824
814,796
843,856
924,724
866,858
852,384
900,019
954,049
896,136
899,391
1,299,831
1,041,264
951,476
993,997
1,044,484
136
906,005
1,104,047
1,212,391
1,094,647
972,793
1,075,586
1,149,244
1,115,363
1,037,206
890,829
903,554
911,194
1,007,308
1,007,308911,194903,554890,8291,037,2061,115,3631,149,2441,075,586972,7931,094,6471,212,3911,104,047906,0051361,044,484993,997951,4761,041,2641,299,831899,391896,136954,049900,019852,384866,858924,724843,856814,796917,824849,249873,292972,280905,2971,061,6961,950,4301,937,4641,666,0581,683,4401,462,0181,711,2471,401,4371,410,0371,252,1431,277,620949,888797,554833,525845,189749,126839,146766,374837,158869,0421,001,8511,055,1811,187,0831,238,8791,079,8621,063,6431,656,4061,301,9181,296,8981,021,815966,150956,717882,401709,512764,692703,232817,840592,082729,357757,447782,444796,511746,920803,430659,638441,854451,586409,388341,315275,441290,185241,663581,142833,3792,466,8420
       Other Current Liabilities 
0
1,495,768
1,194,090
961,209
535,561
687,738
723,094
744,249
756,183
786,470
740,464
779,631
997,932
922,755
527,714
573,209
577,060
629,083
697,369
776,753
721,808
741,305
807,390
741,490
852,994
929,784
859,850
846,962
928,704
1,051,749
939,456
832,666
872,838
988,209
993,695
1,001,593
960,504
836,158
924,388
921,425
870,631
913,122
838,379
767,379
679,522
1,104,966
1,144,172
1,257,382
1,222,537
1,193,525
1,172,633
1,078,386
1,038,265
1,090,748
1,121,839
2,466,633
2,398,993
2,449,681
2,187,750
1,848,744
1,751,503
1,645,718
1,393,483
1,305,123
1,502,197
1,369,427
1,837,604
1,912,137
1,893,988
2,116,892
1,972,591
1,744,873
1,831,587
2,534,246
2,588,203
49,587
59,344
52,933
2,425,845
2,510,277
2,446,686
2,217,008
2,607,773
2,309,924
2,227,921
2,257,417
2,226,262
2,244,690
2,660,810
2,660,8102,244,6902,226,2622,257,4172,227,9212,309,9242,607,7732,217,0082,446,6862,510,2772,425,84552,93359,34449,5872,588,2032,534,2461,831,5871,744,8731,972,5912,116,8921,893,9881,912,1371,837,6041,369,4271,502,1971,305,1231,393,4831,645,7181,751,5031,848,7442,187,7502,449,6812,398,9932,466,6331,121,8391,090,7481,038,2651,078,3861,172,6331,193,5251,222,5371,257,3821,144,1721,104,966679,522767,379838,379913,122870,631921,425924,388836,158960,5041,001,593993,695988,209872,838832,666939,4561,051,749928,704846,962859,850929,784852,994741,490807,390741,305721,808776,753697,369629,083577,060573,209527,714922,755997,932779,631740,464786,470756,183744,249723,094687,738535,561961,2091,194,0901,495,7680
   > 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
378,978
378,642
365,779
369,490
356,610
319,743
307,430
308,717
296,671
290,265
271,003
279,199
287,912
277,112
277,112287,912279,199271,003290,265296,671308,717307,430319,743356,610369,490365,779378,642378,978000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
456,642
438,782
435,208
503,151
576,060
560,104
538,359
550,181
597,271
698,487
712,201
982,889
136,072
143,410
150,914
155,008
160,804
164,132
169,128
148,469
155,172
161,083
166,658
172,552
182,182
191,432
200,811
211,446
218,690
220,335
222,121
225,215
230,070
219,295
224,142
223,269
222,803
223,114
215,787
199,251
203,672
56,494
62,261
63,212
65,051
65,462
67,442
69,220
71,200
83,467
81,890
84,402
86,915
81,494
79,701
82,347
83,652
84,985
87,752
90,520
93,287
93,723
96,685
99,647
99,668
99,055
101,964
104,876
107,786
119,696
123,735
127,775
126,000
124,244
125,321
160,297
164,921
210,259
216,475
207,817
216,014
234,875
236,747
241,035
239,120
259,712
268,354
259,608
259,608268,354259,712239,120241,035236,747234,875216,014207,817216,475210,259164,921160,297125,321124,244126,000127,775123,735119,696107,786104,876101,96499,05599,66899,64796,68593,72393,28790,52087,75284,98583,65282,34779,70181,49486,91584,40281,89083,46771,20069,22067,44265,46265,05163,21262,26156,494203,672199,251215,787223,114222,803223,269224,142219,295230,070225,215222,121220,335218,690211,446200,811191,432182,182172,552166,658161,083155,172148,469169,128164,132160,804155,008150,914143,410136,072982,889712,201698,487597,271550,181538,359560,104576,060503,151435,208438,782456,6420
> Total Stockholder Equity
284,241
65,759
0
0
0
0
0
0
0
0
0
0
0
0
515,463
697,637
762,861
792,589
809,795
848,427
878,322
907,222
962,875
954,329
927,240
948,262
933,094
942,122
917,315
930,396
1,018,196
1,013,847
1,002,534
1,032,824
1,011,032
1,021,242
998,313
1,054,562
1,130,678
1,244,454
1,273,160
1,390,071
1,642,145
1,684,117
1,572,202
1,622,732
1,658,715
1,751,838
1,623,064
1,678,789
1,813,575
2,075,202
2,033,108
2,072,652
2,149,006
2,202,390
2,164,617
1,959,412
1,695,313
1,695,965
1,703,259
1,722,448
1,715,726
1,708,614
1,752,726
1,788,019
1,805,886
1,810,048
1,802,360
1,782,746
1,911,226
1,850,207
1,751,587
1,694,009
1,437,392
1,443,754
1,454,254
1,544,403
2,065,608
2,088,887
2,076,147
2,090,501
2,081,227
2,088,534
2,050,688
1,997,276
1,905,485
1,893,366
1,855,011
1,855,0111,893,3661,905,4851,997,2762,050,6882,088,5342,081,2272,090,5012,076,1472,088,8872,065,6081,544,4031,454,2541,443,7541,437,3921,694,0091,751,5871,850,2071,911,2261,782,7461,802,3601,810,0481,805,8861,788,0191,752,7261,708,6141,715,7261,722,4481,703,2591,695,9651,695,3131,959,4122,164,6172,202,3902,149,0062,072,6522,033,1082,075,2021,813,5751,678,7891,623,0641,751,8381,658,7151,622,7321,572,2021,684,1171,642,1451,390,0711,273,1601,244,4541,130,6781,054,562998,3131,021,2421,011,0321,032,8241,002,5341,013,8471,018,196930,396917,315942,122933,094948,262927,240954,329962,875907,222878,322848,427809,795792,589762,861697,637515,46300000000000065,759284,241
   Common Stock
0
1,411,835
1,411,835
1,411,835
1,411,835
1,411,835
1,411,835
1,411,835
1,411,835
1,411,835
1,411,835
1,411,835
1,411,835
312,016
312,016
312,016
312,016
312,016
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
401,162
501,452
501,452
501,452
501,452
501,452
501,452
501,452
501,452
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,002,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,904
1,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,027,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,9041,002,904501,452501,452501,452501,452501,452501,452501,452501,452401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162401,162312,016312,016312,016312,016312,0161,411,8351,411,8351,411,8351,411,8351,411,8351,411,8351,411,8351,411,8351,411,8351,411,8351,411,8351,411,8350
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000-13,552-13,552-13,553000-13,5530000000000000-13,5520-13,553-10,541-10,541-10,541-10,541-10,541-857,191-857,191-857,192-857,191-857,191-857,191-857,192-3,833-3,833-3,833-857,192-3,8330
   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
44,312
43,870
43,446
42,966
42,560
42,104
41,812
41,095
40,953
40,139
39,326
117,743
491,027
503,712
502,684
502,427
490,841
491,040
490,446
496,646
483,216
482,570
448,886
448,886482,570483,216496,646490,446491,040490,841502,427502,684503,712491,027117,74339,32640,13940,95341,09541,81242,10442,56042,96643,44643,87044,312000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.