0 XP   0   0   0

Jasmine International Public Company Limited










Financial Health of Jasmine




Comparing to competitors in the Telecom Services industry




  Industry Rankings  


Richest
#195 / 314

Total Sales
#160 / 314

Making Money
#185 / 314

Working Efficiently
#47 / 314

Jasmine International Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Jasmine?

I guess you are interested in Jasmine International 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 Jasmine

Let's start. I'm going to help you getting a better view of Jasmine International 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 Jasmine International 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 Jasmine International 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 Jasmine International Public Company Limited. The closing price on 2022-11-28 was ฿2.34 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.
Jasmine International 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 less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 Jasmine International Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Jasmine earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Jasmine to the Telecom Services industry mean.
  • A Net Profit Margin of -4.6% means that ฿-0.05 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -4.6%. The company is making a loss. -1
  • The TTM is -2.1%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-4.6%TTM-2.1%-2.5%
TTM-2.1%YOY-15.4%+13.3%
TTM-2.1%5Y9.9%-12.1%
5Y9.9%10Y25.7%-15.7%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.6%6.7%-11.3%
TTM-2.1%6.1%-8.2%
YOY-15.4%5.6%-21.0%
5Y9.9%5.2%+4.7%
10Y25.7%5.7%+20.0%
1.1.2. Return on Assets

Shows how efficient Jasmine is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Jasmine to the Telecom Services industry mean.
  • -0.2% Return on Assets means that Jasmine generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is -0.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM-0.1%-0.1%
TTM-0.1%YOY-0.7%+0.6%
TTM-0.1%5Y1.0%-1.1%
5Y1.0%10Y2.3%-1.3%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%0.9%-1.1%
TTM-0.1%1.0%-1.1%
YOY-0.7%0.9%-1.6%
5Y1.0%0.8%+0.2%
10Y2.3%0.9%+1.4%
1.1.3. Return on Equity

Shows how efficient Jasmine is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Jasmine to the Telecom Services industry mean.
  • -5.3% Return on Equity means Jasmine generated ฿-0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -5.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -4.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.3%TTM-4.2%-1.0%
TTM-4.2%YOY-19.1%+14.8%
TTM-4.2%5Y-1.2%-3.0%
5Y-1.2%10Y5.0%-6.2%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.3%2.4%-7.7%
TTM-4.2%2.7%-6.9%
YOY-19.1%2.7%-21.8%
5Y-1.2%2.3%-3.5%
10Y5.0%2.4%+2.6%

1.2. Operating Efficiency of Jasmine International Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Jasmine is operating .

  • Measures how much profit Jasmine 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 Jasmine to the Telecom Services industry mean.
  • An Operating Margin of 11.7% means the company generated ฿0.12  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Jasmine International Public Company Limited:

  • The MRQ is 11.7%. The company is operating less efficient.
  • The TTM is 10.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.7%TTM10.9%+0.8%
TTM10.9%YOY2.1%+8.8%
TTM10.9%5Y34.3%-23.4%
5Y34.3%10Y17.8%+16.5%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ11.7%11.8%-0.1%
TTM10.9%10.4%+0.5%
YOY2.1%10.3%-8.2%
5Y34.3%10.9%+23.4%
10Y17.8%9.2%+8.6%
1.2.2. Operating Ratio

Measures how efficient Jasmine is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 1.54 means that the operating costs are ฿1.54 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Jasmine International Public Company Limited:

  • The MRQ is 1.542. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.534. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.542TTM1.534+0.008
TTM1.534YOY1.703-0.169
TTM1.5345Y1.545-0.011
5Y1.54510Y1.014+0.531
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5421.132+0.410
TTM1.5341.063+0.471
YOY1.7031.027+0.676
5Y1.5451.008+0.537
10Y1.0140.955+0.059

1.3. Liquidity of Jasmine International Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Jasmine is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Telecom Services industry mean).
  • A Current Ratio of 0.27 means the company has ฿0.27 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Jasmine International Public Company Limited:

  • The MRQ is 0.271. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.354. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.271TTM0.354-0.082
TTM0.354YOY0.316+0.037
TTM0.3545Y0.505-0.152
5Y0.50510Y0.294+0.211
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2710.931-0.660
TTM0.3540.958-0.604
YOY0.3160.956-0.640
5Y0.5051.009-0.504
10Y0.2940.907-0.613
1.3.2. Quick Ratio

Measures if Jasmine is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Jasmine to the Telecom Services industry mean.
  • A Quick Ratio of 0.16 means the company can pay off ฿0.16 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Jasmine International Public Company Limited:

  • The MRQ is 0.164. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.200. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.164TTM0.200-0.037
TTM0.200YOY0.197+0.003
TTM0.2005Y0.196+0.005
5Y0.19610Y0.320-0.125
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1640.581-0.417
TTM0.2000.574-0.374
YOY0.1970.609-0.412
5Y0.1960.617-0.421
10Y0.3200.580-0.260

1.4. Solvency of Jasmine International Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Jasmine assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Jasmine to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.94 means that Jasmine assets are financed with 94.0% credit (debt) and the remaining percentage (100% - 94.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.940. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.946. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.940TTM0.946-0.006
TTM0.946YOY0.947-0.001
TTM0.9465Y0.804+0.142
5Y0.80410Y0.696+0.108
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9400.648+0.292
TTM0.9460.637+0.309
YOY0.9470.651+0.296
5Y0.8040.648+0.156
10Y0.6960.646+0.050
1.4.2. Debt to Equity Ratio

Measures if Jasmine is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Jasmine to the Telecom Services industry mean.
  • A Debt to Equity ratio of 2,018.1% means that company has ฿20.18 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 20.181. The company is unable to pay all its debts with equity. -1
  • The TTM is 24.701. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ20.181TTM24.701-4.520
TTM24.701YOY24.427+0.274
TTM24.7015Y12.017+12.684
5Y12.01710Y6.984+5.032
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ20.1811.727+18.454
TTM24.7011.738+22.963
YOY24.4271.788+22.639
5Y12.0171.724+10.293
10Y6.9841.688+5.296

2. Market Valuation of Jasmine International 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 Jasmine generates.

  • Above 15 is considered overpriced but always compare Jasmine to the Telecom Services industry mean.
  • A PE ratio of -129.30 means the investor is paying ฿-129.30 for every ฿1 in earnings.

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

  • The EOD is -87.954. Company is losing money. -2
  • The MRQ is -129.300. Company is losing money. -2
  • The TTM is 184.034. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD-87.954MRQ-129.300+41.346
MRQ-129.300TTM184.034-313.334
TTM184.034YOY-45.526+229.560
TTM184.0345Y73.640+110.393
5Y73.64010Y79.152-5.512
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD-87.95431.705-119.659
MRQ-129.30040.665-169.965
TTM184.03449.123+134.911
YOY-45.52635.861-81.387
5Y73.64044.486+29.154
10Y79.15236.256+42.896
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Jasmine.

  • 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 Jasmine International Public Company Limited:

  • The MRQ is 81.899. Seems overpriced? -1
  • The TTM is 127.710. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ81.899TTM127.710-45.811
TTM127.710YOY67.713+59.997
TTM127.7105Y-143.227+270.936
5Y-143.22710Y574.249-717.476
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ81.8990.058+81.841
TTM127.7100.013+127.697
YOY67.7130.175+67.538
5Y-143.2270.113-143.340
10Y574.2490.170+574.079

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

Measures if the stock price of Jasmine is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Telecom Services industry mean).
  • A PB ratio of 5.29 means the investor is paying ฿5.29 for each ฿1 in book value.

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

  • The EOD is 3.600. Neutral. Compare to industry.
  • The MRQ is 5.293. Seems overpriced? -1
  • The TTM is 5.940. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD3.600MRQ5.293-1.692
MRQ5.293TTM5.940-0.648
TTM5.940YOY5.155+0.785
TTM5.9405Y4.085+1.855
5Y4.08510Y4.364-0.279
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD3.6001.496+2.104
MRQ5.2931.745+3.548
TTM5.9401.922+4.018
YOY5.1551.783+3.372
5Y4.0851.701+2.384
10Y4.3641.517+2.847
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Jasmine International 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---0.0240.052-146%-0.110+364%-0.037+55%-0.009-62%
Book Value Growth--0.9710.9740%0.966+0%0.970+0%0.971+0%
Book Value Per Share--0.6500.595+9%0.612+6%1.407-54%1.436-55%
Book Value Per Share Growth---0.0360.071-151%-0.205+464%-0.088+141%-0.044+20%
Current Ratio--0.2710.354-23%0.316-14%0.505-46%0.294-8%
Debt To Asset Ratio--0.9400.946-1%0.947-1%0.804+17%0.696+35%
Debt To Equity Ratio--20.18124.701-18%24.427-17%12.017+68%6.984+189%
Dividend Per Share---0.000-100%0.100-100%0.265-100%0.323-100%
Eps---0.027-0.012-54%-0.084+217%0.051-152%0.106-125%
Eps Growth---1.5792.436-165%0.291-643%-0.295-81%-0.684-57%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.046-0.021-54%-0.154+233%0.099-147%0.257-118%
Operating Margin--0.1170.109+8%0.021+455%0.343-66%0.178-34%
Operating Ratio--1.5421.534+0%1.703-9%1.5450%1.014+52%
Pb Ratio3.600-47%5.2935.940-11%5.155+3%4.085+30%4.364+21%
Pe Ratio-87.954+32%-129.300184.034-170%-45.526-65%73.640-276%79.152-263%
Peg Ratio--81.899127.710-36%67.713+21%-143.227+275%574.249-86%
Price Per Share2.340-47%3.4403.470-1%2.960+16%4.699-27%5.596-39%
Price To Total Gains Ratio-99.179+32%-145.801-5.650-96%-34.946-76%9.725-1599%102.213-243%
Profit Growth---101.6216.822-1590%-96.386-5%18.670-644%56.433-280%
Quick Ratio--0.1640.200-18%0.197-17%0.196-16%0.320-49%
Return On Assets---0.002-0.001-54%-0.007+198%0.010-125%0.023-111%
Return On Equity---0.053-0.042-19%-0.191+262%-0.012-77%0.050-205%
Revenue Growth--0.9720.9720%0.9720%0.9720%0.9720%
Total Gains Per Share---0.0240.052-146%-0.010-59%0.229-110%0.314-108%
Total Gains Per Share Growth---1.923-2.302+20%0.021-9437%-3.244+69%-34.882+1714%
Usd Book Value--156380168.000143246484.269+9%147344911.847+6%342503917.218-54%347486097.529-55%
Usd Book Value Change Per Share---0.0010.001-146%-0.003+364%-0.001+55%0.000-62%
Usd Book Value Per Share--0.0180.017+9%0.017+6%0.039-54%0.040-55%
Usd Dividend Per Share---0.000-100%0.003-100%0.007-100%0.009-100%
Usd Eps---0.0010.000-54%-0.002+217%0.001-152%0.003-125%
Usd Price Per Share0.066-47%0.0960.097-1%0.083+16%0.132-27%0.157-39%
Usd Profit---6401080.000-2948598.471-54%-20281271.850+217%12463363.711-151%25432155.254-125%
Usd Revenue--138453364.000138639312.3640%131620649.538+5%130645289.806+6%112752549.733+23%
Usd Total Gains Per Share---0.0010.001-146%0.000-59%0.006-110%0.009-108%
 EOD+3 -2MRQTTM+11 -23YOY+20 -145Y+9 -2510Y+7 -27

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-87.954
Price to Book Ratio (EOD)Between0-13.600
Net Profit Margin (MRQ)Greater than0-0.046
Operating Margin (MRQ)Greater than00.117
Quick Ratio (MRQ)Greater than10.164
Current Ratio (MRQ)Greater than10.271
Debt to Asset Ratio (MRQ)Less than10.940
Debt to Equity Ratio (MRQ)Less than120.181
Return on Equity (MRQ)Greater than0.15-0.053
Return on Assets (MRQ)Greater than0.05-0.002
Total2/10 (20.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.375
Ma 20Greater thanMa 502.427
Ma 50Greater thanMa 1002.480
Ma 100Greater thanMa 2002.565
OpenGreater thanClose2.380
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets93,175,783
Total Liabilities87,590,777
Total Stockholder Equity4,340,287
 As reported
Total Liabilities 87,590,777
Total Stockholder Equity+ 4,340,287
Total Assets = 93,175,783

Assets

Total Assets93,175,783
Total Current Assets5,303,864
Long-term Assets5,303,864
Total Current Assets
Cash And Cash Equivalents 1,360,985
Net Receivables 3,198,182
Other Current Assets 451,660
Total Current Assets  (as reported)5,303,864
Total Current Assets  (calculated)5,010,827
+/- 293,037
Long-term Assets
Property Plant Equipment 80,948,901
Long Term Investments 3,198,020
Other Assets 3,724,998
Long-term Assets  (as reported)87,871,919
Long-term Assets  (calculated)87,871,919
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities19,547,730
Long-term Liabilities68,043,047
Total Stockholder Equity4,340,287
Total Current Liabilities
Short Long Term Debt 6,898,645
Accounts payable 2,460,000
Other Current Liabilities 5,213,617
Total Current Liabilities  (as reported)19,547,730
Total Current Liabilities  (calculated)14,572,262
+/- 4,975,468
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt51,147,441
Other Liabilities 18,990,098
Long-term Liabilities  (as reported)68,043,047
Long-term Liabilities  (calculated)70,137,539
+/- 2,094,492
Total Stockholder Equity
Common Stock4,296,408
Other Stockholders Equity 1,274,908
Total Stockholder Equity (as reported)4,340,287
Total Stockholder Equity (calculated)5,571,316
+/- 1,231,029
Other
Capital Stock4,296,408
Common Stock Shares Outstanding 8,592,816
Net Debt 7,798,732
Net Invested Capital 13,500,004
Net Tangible Assets 4,340,287
Net Working Capital -14,243,761



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
19,635,425
18,110,519
17,001,395
15,636,338
15,808,016
16,202,767
17,332,304
16,809,886
16,854,382
17,010,838
17,330,367
16,944,538
16,683,299
16,593,386
16,741,568
16,410,102
17,351,402
17,440,071
16,765,766
15,987,050
15,538,127
14,979,427
15,125,289
12,854,245
12,891,550
12,328,609
13,108,620
13,308,026
13,764,001
15,944,255
16,772,279
18,181,892
19,076,903
19,301,747
18,989,094
19,338,585
19,191,659
19,460,074
19,394,215
19,182,626
19,091,150
19,400,466
19,803,548
19,677,103
20,456,644
21,733,389
22,474,289
21,400,951
21,853,829
22,981,808
57,408,420
55,698,362
52,236,405
50,795,571
50,751,767
40,116,826
45,503,457
47,594,118
46,907,710
47,724,995
48,484,402
50,548,593
52,182,160
53,775,361
52,281,181
52,890,306
52,741,633
51,769,036
52,030,070
69,873,678
126,574,868
110,981,339
102,577,130
99,747,406
97,833,859
95,480,696
95,332,439
95,634,538
95,150,924
93,175,783
93,175,78395,150,92495,634,53895,332,43995,480,69697,833,85999,747,406102,577,130110,981,339126,574,86869,873,67852,030,07051,769,03652,741,63352,890,30652,281,18153,775,36152,182,16050,548,59348,484,40247,724,99546,907,71047,594,11845,503,45740,116,82650,751,76750,795,57152,236,40555,698,36257,408,42022,981,80821,853,82921,400,95122,474,28921,733,38920,456,64419,677,10319,803,54819,400,46619,091,15019,182,62619,394,21519,460,07419,191,65919,338,58518,989,09419,301,74719,076,90318,181,89216,772,27915,944,25513,764,00113,308,02613,108,62012,328,60912,891,55012,854,24515,125,28914,979,42715,538,12715,987,05016,765,76617,440,07117,351,40216,410,10216,741,56816,593,38616,683,29916,944,53817,330,36717,010,83816,854,38216,809,88617,332,30416,202,76715,808,01615,636,33817,001,39518,110,51919,635,425
   > 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
7,389,808
6,464,634
6,527,587
6,563,324
7,674,378
6,072,410
8,521,543
5,893,270
5,832,311
5,706,142
5,879,565
6,002,681
27,949,140
26,509,483
13,169,221
6,443,196
5,260,095
5,086,544
4,612,226
6,123,312
5,954,872
5,697,105
5,303,864
5,303,8645,697,1055,954,8726,123,3124,612,2265,086,5445,260,0956,443,19613,169,22126,509,48327,949,1406,002,6815,879,5655,706,1425,832,3115,893,2708,521,5436,072,4107,674,3786,563,3246,527,5876,464,6347,389,808000000000000000000000000000000000000000000000000000000000
       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
2,481,800
1,494,707
1,330,154
1,341,661
3,037,949
1,361,403
3,579,517
952,826
899,246
848,262
1,037,584
1,163,221
24,007,955
22,407,712
8,709,071
2,237,888
1,126,970
988,015
649,739
2,184,798
1,553,229
1,640,186
1,360,985
1,360,9851,640,1861,553,2292,184,798649,739988,0151,126,9702,237,8888,709,07122,407,71224,007,9551,163,2211,037,584848,262899,246952,8263,579,5171,361,4033,037,9491,341,6611,330,1541,494,7072,481,800000000000000000000000000000000000000000000000000000000000
       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
360,727
296,865
382,989
466,447
29,632
42,980
42,777
43,688
12,842
32,861
26,261
26,965
26,999
24,064
24,592
0
0
0
0
0
0
0
0
0000000024,59224,06426,99926,96526,26132,86112,84243,68842,77742,98029,632466,447382,989296,865360,727000000000000000000000000000000000000000000000000000000000
       Net Receivables 
4,071,990
982,135
910,596
1,133,167
1,297,777
1,482,120
1,563,286
1,634,196
1,392,051
1,905,332
1,660,679
2,047,227
1,753,515
2,027,229
2,270,246
2,374,968
2,201,893
2,490,161
2,593,804
2,268,655
2,315,983
2,248,323
2,508,643
2,689,540
2,617,480
2,867,508
3,202,845
2,884,334
3,637,124
4,760,510
4,870,648
5,223,787
5,161,534
4,609,517
4,629,074
4,638,615
4,551,706
4,615,275
4,540,151
4,412,248
4,362,683
4,327,814
4,042,423
3,751,757
3,747,751
3,764,619
3,330,770
3,281,034
3,280,465
3,231,929
7,053,049
7,070,894
7,083,658
6,971,506
3,431,587
3,544,648
3,813,459
3,708,572
3,816,894
3,850,759
4,158,347
4,080,941
4,101,884
4,264,217
4,181,329
4,227,338
37,000
45,000
47,000
3,325,824
3,331,254
3,506,504
3,380,888
3,458,384
3,345,000
3,298,494
3,258,064
3,365,673
3,278,715
3,198,182
3,198,1823,278,7153,365,6733,258,0643,298,4943,345,0003,458,3843,380,8883,506,5043,331,2543,325,82447,00045,00037,0004,227,3384,181,3294,264,2174,101,8844,080,9414,158,3473,850,7593,816,8943,708,5723,813,4593,544,6483,431,5876,971,5067,083,6587,070,8947,053,0493,231,9293,280,4653,281,0343,330,7703,764,6193,747,7513,751,7574,042,4234,327,8144,362,6834,412,2484,540,1514,615,2754,551,7064,638,6154,629,0744,609,5175,161,5345,223,7874,870,6484,760,5103,637,1242,884,3343,202,8452,867,5082,617,4802,689,5402,508,6432,248,3232,315,9832,268,6552,593,8042,490,1612,201,8932,374,9682,270,2462,027,2291,753,5152,047,2271,660,6791,905,3321,392,0511,634,1961,563,2861,482,1201,297,7771,133,167910,596982,1354,071,990
       Inventory 
269,473
241,522
179,248
177,301
257,245
181,998
274,045
212,555
353,758
351,557
364,916
251,912
158,620
206,940
143,317
77,138
437,531
95,069
103,755
67,340
108,958
79,655
154,141
95,688
77,147
119,222
189,192
158,831
246,338
987,972
333,081
554,041
199,667
291,837
237,508
380,153
439,991
70,400
60,925
59,347
55,630
48,914
59,167
68,521
68,758
39,520
32,941
26,831
26,509
27,375
26,245
24,792
25,931
21,199
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000021,19925,93124,79226,24527,37526,50926,83132,94139,52068,75868,52159,16748,91455,63059,34760,92570,400439,991380,153237,508291,837199,667554,041333,081987,972246,338158,831189,192119,22277,14795,688154,14179,655108,95867,340103,75595,069437,53177,138143,317206,940158,620251,912364,916351,557353,758212,555274,045181,998257,245177,301179,248241,522269,473
   > 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
47,035,491
45,889,471
46,027,389
41,924,538
99,510,732
97,812,118
96,133,742
93,727,347
92,747,315
90,868,470
89,209,127
89,679,666
89,453,819
87,871,919
87,871,91989,453,81989,679,66689,209,12790,868,47092,747,31593,727,34796,133,74297,812,11899,510,73241,924,53846,027,38945,889,47147,035,491000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
3,809,479
3,566,932
3,016,500
2,778,978
2,609,695
2,078,108
1,640,119
1,554,911
1,535,253
852,428
1,352,734
1,231,116
1,143,357
1,944,079
2,466,234
2,348,133
2,791,471
3,468,382
3,396,796
3,455,964
3,348,697
3,452,583
3,400,002
3,473,196
3,737,136
4,182,938
4,704,655
5,206,592
5,518,732
6,013,689
7,691,271
8,387,784
9,722,706
10,357,817
9,993,682
10,448,316
10,684,026
10,874,067
11,016,809
11,160,596
11,100,413
11,077,579
11,003,918
11,048,319
11,421,801
12,288,195
12,859,224
13,428,399
14,205,736
12,501,711
13,814,958
16,015,144
17,710,970
18,957,708
19,978,962
21,476,259
25,178,364
27,976,170
28,371,982
29,385,295
29,924,039
31,098,342
34,419,208
35,484,924
36,716,953
37,487,033
37,438,503
37,411,865
35,072,139
35,301,969
93,642,826
92,204,365
90,556,598
88,898,965
87,069,543
85,177,657
83,458,971
83,233,956
82,465,458
80,948,901
80,948,90182,465,45883,233,95683,458,97185,177,65787,069,54388,898,96590,556,59892,204,36593,642,82635,301,96935,072,13937,411,86537,438,50337,487,03336,716,95335,484,92434,419,20831,098,34229,924,03929,385,29528,371,98227,976,17025,178,36421,476,25919,978,96218,957,70817,710,97016,015,14413,814,95812,501,71114,205,73613,428,39912,859,22412,288,19511,421,80111,048,31911,003,91811,077,57911,100,41311,160,59611,016,80910,874,06710,684,02610,448,3169,993,68210,357,8179,722,7068,387,7847,691,2716,013,6895,518,7325,206,5924,704,6554,182,9383,737,1363,473,1963,400,0023,452,5833,348,6973,455,9643,396,7963,468,3822,791,4712,348,1332,466,2341,944,0791,143,3571,231,1161,352,734852,4281,535,2531,554,9111,640,1192,078,1082,609,6952,778,9783,016,5003,566,9323,809,479
       Goodwill 
0
68,444
0
92,084
0
115,723
0
0
0
0
0
0
0
0
115,375
109,596
103,816
96,395
106,967
100,930
94,893
88,857
88,857
88,857
88,857
64,709
64,709
64,709
64,709
40,562
40,562
40,562
40,562
16,921
16,921
16,921
16,921
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000016,92116,92116,92116,92140,56240,56240,56240,56264,70964,70964,70964,70988,85788,85788,85788,85794,893100,930106,96796,395103,816109,596115,37500000000115,723092,084068,4440
       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
6,849,769
6,705,167
6,497,229
6,382,875
6,233,993
6,091,468
4,213,419
4,108,048
4,018,057
3,957,410
3,118,787
3,035,972
3,997,794
3,960,938
3,866,802
3,764,821
3,668,953
3,571,243
3,486,933
3,401,042
3,350,871
3,260,230
3,198,020
3,198,0203,260,2303,350,8713,401,0423,486,9333,571,2433,668,9533,764,8213,866,8023,960,9383,997,7943,035,9723,118,7873,957,4104,018,0574,108,0484,213,4196,091,4686,233,9936,382,8756,497,2296,705,1676,849,769000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
68,444
0
92,084
0
115,723
336,603
337,600
334,000
330,401
326,804
323,205
319,605
3,610
118,846
109,596
103,816
96,395
106,967
100,930
94,893
88,857
88,857
88,857
88,857
64,709
64,709
64,709
64,709
94,928
94,487
96,269
112,126
102,911
101,915
93,146
86,012
58,522
48,763
41,852
39,775
33,732
26,486
19,721
14,124
10,616
10,289
8,315
6,418
5,081
0
0
0
14,185
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000014,1850005,0816,4188,31510,28910,61614,12419,72126,48633,73239,77541,85248,76358,52286,01293,146101,915102,911112,12696,26994,48794,92864,70964,70964,70964,70988,85788,85788,85788,85794,893100,930106,96796,395103,816109,596118,8463,610319,605323,205326,804330,401334,000337,600336,603115,723092,084068,4440
       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
762,525
803,196
3,281,549
725,272
1,269,620
882,814
894,441
1,098,181
1,168,582
1,151,473
1,238,663
1,188,066
1,796,833
1,766,303
1,766,3031,796,8331,188,0661,238,6631,151,4731,168,5821,098,181894,441882,8141,269,620725,2723,281,549803,196762,525000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
19,111,080
17,008,782
16,917,940
16,128,804
15,615,288
10,772,760
10,864,093
10,350,413
10,344,283
9,609,937
9,347,899
8,965,476
8,457,787
8,106,471
7,810,248
7,507,956
7,979,668
8,032,902
7,514,176
7,055,863
6,670,158
6,142,246
6,049,843
6,093,508
6,212,938
6,377,475
6,730,999
6,509,370
7,118,284
9,284,621
9,940,400
11,188,797
11,279,177
11,919,508
11,561,164
11,882,712
11,583,440
11,360,500
10,809,299
10,529,070
9,816,867
9,689,097
8,955,552
8,763,299
8,775,888
9,264,137
9,164,965
9,078,889
9,452,355
10,055,075
42,119,838
40,442,710
35,497,713
33,785,367
33,732,161
31,103,910
35,500,291
36,326,753
34,468,131
35,854,754
36,695,497
35,919,903
35,727,911
36,707,494
34,539,637
34,514,195
33,586,575
32,665,839
32,542,713
48,689,514
105,999,860
103,410,891
94,983,035
94,791,360
93,138,926
91,676,497
91,841,956
90,033,987
89,363,181
87,590,777
87,590,77789,363,18190,033,98791,841,95691,676,49793,138,92694,791,36094,983,035103,410,891105,999,86048,689,51432,542,71332,665,83933,586,57534,514,19534,539,63736,707,49435,727,91135,919,90336,695,49735,854,75434,468,13136,326,75335,500,29131,103,91033,732,16133,785,36735,497,71340,442,71042,119,83810,055,0759,452,3559,078,8899,164,9659,264,1378,775,8888,763,2998,955,5529,689,0979,816,86710,529,07010,809,29911,360,50011,583,44011,882,71211,561,16411,919,50811,279,17711,188,7979,940,4009,284,6217,118,2846,509,3706,730,9996,377,4756,212,9386,093,5086,049,8436,142,2466,670,1587,055,8637,514,1768,032,9027,979,6687,507,9567,810,2488,106,4718,457,7878,965,4769,347,8999,609,93710,344,28310,350,41310,864,09310,772,76015,615,28816,128,80416,917,94017,008,78219,111,080
   > Total Current Liabilities 
4,998,312
5,907,545
6,676,538
6,935,708
8,031,104
3,714,896
3,884,337
3,610,820
3,622,070
3,610,304
3,454,708
3,338,161
2,967,640
3,192,944
3,146,994
3,132,199
3,850,297
3,866,774
3,945,071
3,774,412
3,661,815
3,405,071
3,590,391
3,992,107
4,111,429
5,081,903
5,065,064
4,087,062
5,229,575
6,570,096
6,625,513
7,767,592
7,030,557
7,832,412
7,724,025
7,608,043
7,647,733
9,380,041
7,321,012
6,238,178
5,758,871
5,867,950
5,407,546
5,508,676
5,896,371
6,667,161
6,923,223
7,101,629
7,738,461
8,559,459
26,295,500
24,619,015
19,497,109
18,278,993
17,667,177
15,304,961
12,879,123
11,990,294
11,109,980
14,054,596
14,779,836
15,992,593
13,439,894
14,456,894
12,518,020
14,389,121
14,802,736
13,593,084
14,133,614
17,339,983
23,903,789
21,122,001
14,825,209
18,365,877
19,135,144
16,599,492
16,112,934
15,874,386
14,678,577
19,547,730
19,547,73014,678,57715,874,38616,112,93416,599,49219,135,14418,365,87714,825,20921,122,00123,903,78917,339,98314,133,61413,593,08414,802,73614,389,12112,518,02014,456,89413,439,89415,992,59314,779,83614,054,59611,109,98011,990,29412,879,12315,304,96117,667,17718,278,99319,497,10924,619,01526,295,5008,559,4597,738,4617,101,6296,923,2236,667,1615,896,3715,508,6765,407,5465,867,9505,758,8716,238,1787,321,0129,380,0417,647,7337,608,0437,724,0257,832,4127,030,5577,767,5926,625,5136,570,0965,229,5754,087,0625,065,0645,081,9034,111,4293,992,1073,590,3913,405,0713,661,8153,774,4123,945,0713,866,7743,850,2973,132,1993,146,9943,192,9442,967,6403,338,1613,454,7083,610,3043,622,0703,610,8203,884,3373,714,8968,031,1046,935,7086,676,5385,907,5454,998,312
       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
8,885,331
7,985,068
9,503,647
969,909
1,345,467
2,365,208
892,518
892,191
892,959
2,508,480
3,263,369
3,949,275
2,444,798
0
0
0
0
0
0
0
0
0
0
00000000002,444,7983,949,2753,263,3692,508,480892,959892,191892,5182,365,2081,345,467969,9099,503,6477,985,0688,885,331000000000000000000000000000000000000000000000000000000000
       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
8,885,331
7,985,068
9,503,647
969,909
1,345,467
2,365,208
892,518
892,191
892,959
2,508,480
3,263,369
3,949,275
2,444,798
5,403,516
2,396,087
2,344,668
5,386,349
5,776,892
3,290,086
2,620,711
3,375,349
1,606,222
6,898,645
6,898,6451,606,2223,375,3492,620,7113,290,0865,776,8925,386,3492,344,6682,396,0875,403,5162,444,7983,949,2753,263,3692,508,480892,959892,191892,5182,365,2081,345,467969,9099,503,6477,985,0688,885,331000000000000000000000000000000000000000000000000000000000
       Accounts payable 
883,795
469,283
607,711
681,216
751,987
798,244
752,702
789,996
919,818
922,963
885,655
909,633
861,731
746,113
643,784
637,669
1,552,705
1,251,771
1,252,514
1,396,154
1,428,064
1,622,131
1,710,044
1,913,757
1,569,732
1,801,985
1,821,173
1,602,714
1,595,720
2,495,753
2,064,059
2,813,741
3,183,110
3,226,555
2,433,781
2,701,636
2,749,554
2,534,000
2,317,000
2,125,000
1,913,000
2,215,000
1,899,000
1,960,000
1,961,000
2,171,000
2,075,000
2,093,000
2,044,000
2,315,000
2,842,000
2,830,000
2,668,000
3,077,000
2,873,000
3,241,453
2,468,000
2,715,000
2,371,000
3,168,000
3,293,000
3,521,000
2,440,000
1,799,000
2,277,000
2,711,000
2,890,000
2,212,000
2,100,000
2,008,000
2,147,000
2,336,000
2,217,000
2,274,000
3,022,000
3,148,000
3,254,452
2,026,596
2,723,739
2,460,000
2,460,0002,723,7392,026,5963,254,4523,148,0003,022,0002,274,0002,217,0002,336,0002,147,0002,008,0002,100,0002,212,0002,890,0002,711,0002,277,0001,799,0002,440,0003,521,0003,293,0003,168,0002,371,0002,715,0002,468,0003,241,4532,873,0003,077,0002,668,0002,830,0002,842,0002,315,0002,044,0002,093,0002,075,0002,171,0001,961,0001,960,0001,899,0002,215,0001,913,0002,125,0002,317,0002,534,0002,749,5542,701,6362,433,7813,226,5553,183,1102,813,7412,064,0592,495,7531,595,7201,602,7141,821,1731,801,9851,569,7321,913,7571,710,0441,622,1311,428,0641,396,1541,252,5141,251,7711,552,705637,669643,784746,113861,731909,633885,655922,963919,818789,996752,702798,244751,987681,216607,711469,283883,795
       Other Current Liabilities 
750,654
814,170
963,054
1,346,200
1,582,490
771,218
624,770
941,624
867,037
1,258,675
2,000,781
981,766
644,623
1,539,778
1,035,157
834,972
781,399
848,703
988,018
750,439
690,825
668,838
715,640
736,669
1,247,422
1,212,299
1,244,826
1,203,726
1,595,766
1,407,920
1,631,887
1,873,053
1,990,931
2,817,871
3,018,879
3,223,377
3,497,498
3,682,404
3,495,719
3,041,190
2,762,934
2,527,983
2,309,737
2,170,612
2,240,760
2,444,610
2,660,524
2,554,526
2,577,477
2,695,848
21,791,220
19,696,725
14,633,249
13,518,455
12,604,087
8,374,183
6,839,621
5,584,689
5,970,536
6,003,370
5,725,064
5,775,869
6,492,204
8,910,308
6,626,756
8,239,987
22,030
35,422
27,944
11,947,025
11,787,471
11,737,854
5,603,506
5,550,649
5,407,552
5,392,555
5,369,075
5,533,567
5,400,076
5,213,617
5,213,6175,400,0765,533,5675,369,0755,392,5555,407,5525,550,6495,603,50611,737,85411,787,47111,947,02527,94435,42222,0308,239,9876,626,7568,910,3086,492,2045,775,8695,725,0646,003,3705,970,5365,584,6896,839,6218,374,18312,604,08713,518,45514,633,24919,696,72521,791,2202,695,8482,577,4772,554,5262,660,5242,444,6102,240,7602,170,6122,309,7372,527,9832,762,9343,041,1903,495,7193,682,4043,497,4983,223,3773,018,8792,817,8711,990,9311,873,0531,631,8871,407,9201,595,7661,203,7261,244,8261,212,2991,247,422736,669715,640668,838690,825750,439988,018848,703781,399834,9721,035,1571,539,778644,623981,7662,000,7811,258,675867,037941,624624,770771,2181,582,4901,346,200963,054814,170750,654
   > 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
18,783,839
19,072,755
18,409,099
31,349,532
82,096,071
82,288,890
80,157,826
76,425,483
74,003,782
75,077,005
75,729,022
74,159,601
74,684,604
68,043,047
68,043,04774,684,60474,159,60175,729,02275,077,00574,003,78276,425,48380,157,82682,288,89082,096,07131,349,53218,409,09919,072,75518,783,839000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
24,856
0
13,832
0
8,419
4,323,154
5,341
2,211
3,507,876
3,509,920
3,352,755
2,166,045
2,966,070
4
2,776
2,813
668,109
585,725
501,765
419,590
340,847
254,211
87,267
15,968
11,837
420,334
603,241
607,243
1,400,500
2,080,893
2,171,649
2,329,977
2,066,266
1,869,386
1,460,990
1,046,820
660,825
610,532
714,994
588,867
585,286
526,460
500,795
408,979
329,965
245,503
250,947
257,964
263,279
14,950,689
14,973,709
15,175,376
14,721,573
15,333,714
15,154,375
17,807,960
19,141,733
18,141,527
17,179,737
17,345,477
15,938,606
17,445,871
17,155,313
16,594,836
15,087,878
14,146,918
13,670,795
12,948,569
27,932,617
26,912,927
25,755,439
24,792,193
24,174,267
22,798,888
22,297,308
21,462,695
21,135,664
20,181,147
18,990,098
18,990,09820,181,14721,135,66421,462,69522,297,30822,798,88824,174,26724,792,19325,755,43926,912,92727,932,61712,948,56913,670,79514,146,91815,087,87816,594,83617,155,31317,445,87115,938,60617,345,47717,179,73718,141,52719,141,73317,807,96015,154,37515,333,71414,721,57315,175,37614,973,70914,950,689263,279257,964250,947245,503329,965408,979500,795526,460585,286588,867714,994610,532660,8251,046,8201,460,9901,869,3862,066,2662,329,9772,171,6492,080,8931,400,500607,243603,241420,33411,83715,96887,267254,211340,847419,590501,765585,725668,1092,8132,77642,966,0702,166,0453,352,7553,509,9203,507,8762,2115,3414,323,1548,419013,832024,8560
> Total Stockholder Equity
363,699
946,943
0
0
52,548
5,277,116
6,305,868
6,297,421
6,413,909
7,094,972
7,647,208
7,629,407
7,866,184
8,101,781
8,508,113
8,423,292
8,377,075
8,332,236
8,300,883
7,995,663
7,916,406
7,866,028
8,081,296
5,936,243
5,875,609
5,118,843
5,554,342
5,941,042
5,819,964
5,807,427
5,944,173
6,102,600
6,911,590
6,568,235
6,634,492
6,696,077
6,841,587
7,114,152
7,463,334
7,523,022
8,139,898
8,691,641
9,806,762
9,879,863
10,634,527
12,469,252
12,243,077
11,253,941
11,340,368
11,886,202
14,168,134
14,126,109
15,605,530
15,881,681
15,966,376
7,963,841
8,935,916
10,236,064
11,385,460
10,830,282
10,749,067
13,584,389
15,403,791
16,027,898
16,697,530
17,330,291
18,106,574
18,059,987
18,443,704
20,152,124
19,538,957
6,534,217
6,551,270
3,914,613
3,649,212
2,738,841
2,368,811
4,436,583
4,568,897
4,340,287
4,340,2874,568,8974,436,5832,368,8112,738,8413,649,2123,914,6136,551,2706,534,21719,538,95720,152,12418,443,70418,059,98718,106,57417,330,29116,697,53016,027,89815,403,79113,584,38910,749,06710,830,28211,385,46010,236,0648,935,9167,963,84115,966,37615,881,68115,605,53014,126,10914,168,13411,886,20211,340,36811,253,94112,243,07712,469,25210,634,5279,879,8639,806,7628,691,6418,139,8987,523,0227,463,3347,114,1526,841,5876,696,0776,634,4926,568,2356,911,5906,102,6005,944,1735,807,4275,819,9645,941,0425,554,3425,118,8435,875,6095,936,2438,081,2967,866,0287,916,4067,995,6638,300,8838,332,2368,377,0758,423,2928,508,1138,101,7817,866,1847,629,4077,647,2087,094,9726,413,9096,297,4216,305,8685,277,11652,54800946,943363,699
   Retained Earnings 
0
0
0
0
0
0
0
0
0
532,718
945,978
956,231
1,186,702
1,382,809
1,888,601
1,836,178
1,736,953
1,690,255
1,658,967
1,572,747
1,575,871
1,525,302
1,739,553
0
2,316,810
2,168,140
2,347,729
2,523,456
2,699,137
2,371,662
2,535,617
2,607,789
2,956,514
2,904,502
2,971,060
3,032,427
3,177,937
3,409,034
3,875,037
4,166,593
4,782,789
5,334,530
6,204,439
6,277,540
7,032,204
714,189
8,640,754
7,741,828
8,390,014
9,275,540
11,557,473
10,595,151
11,477,698
11,753,596
11,838,289
9,830,961
10,798,438
5,430,372
6,123,623
5,110,780
4,343,361
4,259,205
5,016,888
4,867,725
5,255,846
5,324,271
4,956,385
4,898,727
5,241,012
7,888,341
6,898,134
-6,237,606
-7,032,056
-9,668,713
-9,934,114
-10,844,485
-11,214,515
-10,439,088
-10,306,774
-10,535,384
-10,535,384-10,306,774-10,439,088-11,214,515-10,844,485-9,934,114-9,668,713-7,032,056-6,237,6066,898,1347,888,3415,241,0124,898,7274,956,3855,324,2715,255,8464,867,7255,016,8884,259,2054,343,3615,110,7806,123,6235,430,37210,798,4389,830,96111,838,28911,753,59611,477,69810,595,15111,557,4739,275,5408,390,0147,741,8288,640,754714,1897,032,2046,277,5406,204,4395,334,5304,782,7894,166,5933,875,0373,409,0343,177,9373,032,4272,971,0602,904,5022,956,5142,607,7892,535,6172,371,6622,699,1372,523,4562,347,7292,168,1402,316,81001,739,5531,525,3021,575,8711,572,7471,658,9671,690,2551,736,9531,836,1781,888,6011,382,8091,186,702956,231945,978532,718000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-6,003,986-6,003,9860000-991,662-991,662-651,969-90,21000000-298,643-298,643-298,643-66,775000-299,970-299,9700-300,746-300,746-915,746-915,746-300,746-300,746-300,746-300,746-300,746-300,746-300,746-300,746-218,492-33,17400000000-188,763-188,763-188,763-188,763-188,7630-600,000-600,000-600,000-600,000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.