0 XP   0   0   0

KCE Electronics Public Company Limited










Financial Health of Kce




Comparing to competitors in the Electronic Components industry




  Industry Rankings  


Richest
#152 / 504

Total Sales
#153 / 504

Making Money
#103 / 504

Working Efficiently
#83 / 504

KCE Electronics Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Kce?

I guess you are interested in KCE Electronics 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 Kce

Let's start. I'm going to help you getting a better view of KCE Electronics 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 KCE Electronics 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 KCE Electronics 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 KCE Electronics Public Company Limited. The closing price on 2022-12-01 was ฿50.75 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.
KCE Electronics Public Company Limited Daily Candlestick Chart

Summary

Financial Health

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

1.1. Profitability of KCE Electronics Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Kce to the Electronic Components industry mean.
  • A Net Profit Margin of 12.3% means that ฿0.12 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 12.3%. The company is making a huge profit. +2
  • The TTM is 14.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ12.3%TTM14.5%-2.2%
TTM14.5%YOY13.1%+1.3%
TTM14.5%5Y12.5%+2.0%
5Y12.5%10Y14.9%-2.4%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ12.3%5.5%+6.8%
TTM14.5%5.4%+9.1%
YOY13.1%5.0%+8.1%
5Y12.5%4.5%+8.0%
10Y14.9%4.7%+10.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Kce to the Electronic Components industry mean.
  • 2.6% Return on Assets means that Kce generated ฿0.03 profit for each $1 in assets.

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

  • The MRQ is 2.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.8%-0.3%
TTM2.8%YOY2.4%+0.4%
TTM2.8%5Y2.4%+0.5%
5Y2.4%10Y2.9%-0.6%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%1.2%+1.4%
TTM2.8%1.2%+1.6%
YOY2.4%1.2%+1.2%
5Y2.4%1.0%+1.4%
10Y2.9%1.0%+1.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Kce to the Electronic Components industry mean.
  • 4.3% Return on Equity means Kce generated ฿0.04 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 4.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.3%TTM4.6%-0.4%
TTM4.6%YOY3.5%+1.1%
TTM4.6%5Y3.6%+1.0%
5Y3.6%10Y5.9%-2.2%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3%2.4%+1.9%
TTM4.6%2.2%+2.4%
YOY3.5%2.2%+1.3%
5Y3.6%2.0%+1.6%
10Y5.9%1.9%+4.0%

1.2. Operating Efficiency of KCE Electronics Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Kce is operating .

  • Measures how much profit Kce 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 Kce to the Electronic Components industry mean.
  • An Operating Margin of 12.3% means the company generated ฿0.12  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of KCE Electronics Public Company Limited:

  • The MRQ is 12.3%. The company is operating less efficient.
  • The TTM is 14.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.3%TTM14.1%-1.8%
TTM14.1%YOY12.5%+1.6%
TTM14.1%5Y14.2%-0.1%
5Y14.2%10Y8.6%+5.7%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ12.3%4.9%+7.4%
TTM14.1%5.2%+8.9%
YOY12.5%5.7%+6.8%
5Y14.2%5.5%+8.7%
10Y8.6%4.2%+4.4%
1.2.2. Operating Ratio

Measures how efficient Kce is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronic Components industry mean).
  • An Operation Ratio of 1.63 means that the operating costs are ฿1.63 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of KCE Electronics Public Company Limited:

  • The MRQ is 1.633. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.580. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.633TTM1.580+0.053
TTM1.580YOY1.608-0.028
TTM1.5805Y1.623-0.043
5Y1.62310Y1.195+0.428
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6331.697-0.064
TTM1.5801.694-0.114
YOY1.6081.657-0.049
5Y1.6231.621+0.002
10Y1.1951.336-0.141

1.3. Liquidity of KCE Electronics Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Electronic Components industry mean).
  • A Current Ratio of 1.66 means the company has ฿1.66 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of KCE Electronics Public Company Limited:

  • The MRQ is 1.664. The company is able to pay all its short-term debts. +1
  • The TTM is 1.708. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.664TTM1.708-0.044
TTM1.708YOY1.967-0.259
TTM1.7085Y1.711-0.003
5Y1.71110Y0.970+0.741
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6641.771-0.107
TTM1.7081.766-0.058
YOY1.9671.850+0.117
5Y1.7111.829-0.118
10Y0.9701.545-0.575
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Kce to the Electronic Components industry mean.
  • A Quick Ratio of 0.72 means the company can pay off ฿0.72 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of KCE Electronics Public Company Limited:

  • The MRQ is 0.720. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.741. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.720TTM0.741-0.021
TTM0.741YOY0.770-0.029
TTM0.7415Y0.738+0.002
5Y0.73810Y0.726+0.012
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7200.745-0.025
TTM0.7410.782-0.041
YOY0.7700.854-0.084
5Y0.7380.848-0.110
10Y0.7260.837-0.111

1.4. Solvency of KCE Electronics Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Kce to Electronic Components industry mean.
  • A Debt to Asset Ratio of 0.39 means that Kce assets are financed with 39.4% credit (debt) and the remaining percentage (100% - 39.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.394. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.383. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.394TTM0.383+0.011
TTM0.383YOY0.317+0.066
TTM0.3835Y0.341+0.042
5Y0.34110Y0.453-0.112
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3940.454-0.060
TTM0.3830.454-0.071
YOY0.3170.444-0.127
5Y0.3410.436-0.095
10Y0.4530.423+0.030
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Kce to the Electronic Components industry mean.
  • A Debt to Equity ratio of 65.2% means that company has ฿0.65 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.652. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.624. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.652TTM0.624+0.028
TTM0.624YOY0.467+0.157
TTM0.6245Y0.524+0.101
5Y0.52410Y0.981-0.457
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6520.855-0.203
TTM0.6240.864-0.240
YOY0.4670.806-0.339
5Y0.5240.813-0.289
10Y0.9810.807+0.174

2. Market Valuation of KCE Electronics 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 Kce generates.

  • Above 15 is considered overpriced but always compare Kce to the Electronic Components industry mean.
  • A PE ratio of 124.51 means the investor is paying ฿124.51 for every ฿1 in earnings.

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

  • The EOD is 104.879. Seems overpriced? -1
  • The MRQ is 124.512. Seems overpriced? -1
  • The TTM is 139.551. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD104.879MRQ124.512-19.633
MRQ124.512TTM139.551-15.039
TTM139.551YOY137.665+1.886
TTM139.5515Y136.323+3.228
5Y136.32310Y123.261+13.062
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD104.87942.226+62.653
MRQ124.51244.654+79.858
TTM139.55159.431+80.120
YOY137.66572.914+64.751
5Y136.32366.107+70.216
10Y123.26151.422+71.839
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Kce.

  • 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 KCE Electronics Public Company Limited:

  • The MRQ is -3,985.720. Very Bad. -2
  • The TTM is -2,600.287. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-3,985.720TTM-2,600.287-1,385.433
TTM-2,600.287YOY477.437-3,077.724
TTM-2,600.2875Y97.363-2,697.650
5Y97.36310Y133.481-36.118
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ-3,985.7200.604-3,986.324
TTM-2,600.2870.100-2,600.387
YOY477.4370.291+477.146
5Y97.3630.119+97.244
10Y133.4810.161+133.320

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

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

  • At or below 1 is considered healthy (always compare to Electronic Components industry mean).
  • A PB ratio of 5.30 means the investor is paying ฿5.30 for each ฿1 in book value.

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

  • The EOD is 4.462. Neutral. Compare to industry.
  • The MRQ is 5.297. Seems overpriced? -1
  • The TTM is 6.464. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD4.462MRQ5.297-0.835
MRQ5.297TTM6.464-1.166
TTM6.464YOY4.871+1.592
TTM6.4645Y4.728+1.736
5Y4.72810Y6.639-1.911
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD4.4621.606+2.856
MRQ5.2971.787+3.510
TTM6.4642.086+4.378
YOY4.8712.146+2.725
5Y4.7281.861+2.867
10Y6.6391.382+5.257
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of KCE Electronics 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---0.5100.132-486%0.216-336%0.115-542%0.227-325%
Book Value Growth--0.9700.9720%0.9720%0.9720%0.9720%
Book Value Per Share--11.37311.352+0%10.391+9%10.291+11%7.918+44%
Book Value Per Share Growth---0.0450.011-505%0.020-321%0.011-516%0.038-218%
Current Ratio--1.6641.708-3%1.967-15%1.711-3%0.970+71%
Debt To Asset Ratio--0.3940.383+3%0.317+24%0.341+15%0.453-13%
Debt To Equity Ratio--0.6520.624+5%0.467+40%0.524+25%0.981-34%
Dividend Per Share--1.0000.900+11%0.399+151%0.538+86%0.443+126%
Dividend Per Share Growth---0.184-100%0.002-100%-47033.9530%-25532.5560%
Eps--0.4840.522-7%0.371+31%0.375+29%0.407+19%
Eps Growth---0.031-0.026-17%0.372-108%-0.229+633%-0.080+155%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1230.145-15%0.131-7%0.125-2%0.149-18%
Operating Margin--0.1230.141-13%0.125-1%0.142-13%0.086+44%
Operating Ratio--1.6331.580+3%1.608+2%1.623+1%1.195+37%
Pb Ratio4.462-19%5.2976.464-18%4.871+9%4.728+12%6.639-20%
Pe Ratio104.879-19%124.512139.551-11%137.665-10%136.323-9%123.261+1%
Peg Ratio---3985.720-2600.287-35%477.437-935%97.363-4194%133.481-3086%
Price Per Share50.750-19%60.25073.125-18%51.188+18%48.733+24%51.100+18%
Price To Total Gains Ratio103.679-19%123.08792.415+33%95.040+30%109.818+12%93.994+31%
Profit Growth--97.03097.0450%98.191-1%96.460+1%96.890+0%
Quick Ratio--0.7200.741-3%0.770-7%0.738-3%0.726-1%
Return On Assets--0.0260.028-9%0.024+8%0.024+9%0.029-11%
Return On Equity--0.0430.046-8%0.035+21%0.036+17%0.059-27%
Revenue Growth--0.9720.9730%0.9740%0.971+0%0.972+0%
Total Gains Per Share--0.4891.032-53%0.615-20%0.654-25%0.670-27%
Total Gains Per Share Growth---2.086-0.380-82%0.257-912%-0.895-57%-0.456-78%
Usd Book Value--387135763.200386397855.734+0%353688180.091+9%350288285.185+11%269509294.513+44%
Usd Book Value Change Per Share---0.0150.004-486%0.006-336%0.003-542%0.007-325%
Usd Book Value Per Share--0.3280.327+0%0.299+9%0.296+11%0.228+44%
Usd Dividend Per Share--0.0290.026+11%0.011+151%0.016+86%0.013+126%
Usd Eps--0.0140.015-7%0.011+31%0.011+29%0.012+19%
Usd Price Per Share1.462-19%1.7352.106-18%1.474+18%1.403+24%1.472+18%
Usd Profit--16470864.00017760967.920-7%12612799.742+31%12778740.936+29%13842663.314+19%
Usd Revenue--134419910.400123744031.042+9%94255065.907+43%98985890.971+36%91000605.789+48%
Usd Total Gains Per Share--0.0140.030-53%0.018-20%0.019-25%0.019-27%
 EOD+3 -2MRQTTM+11 -24YOY+15 -205Y+18 -1610Y+20 -14

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15104.879
Price to Book Ratio (EOD)Between0-14.462
Net Profit Margin (MRQ)Greater than00.123
Operating Margin (MRQ)Greater than00.123
Quick Ratio (MRQ)Greater than10.720
Current Ratio (MRQ)Greater than11.664
Debt to Asset Ratio (MRQ)Less than10.394
Debt to Equity Ratio (MRQ)Less than10.652
Return on Equity (MRQ)Greater than0.150.043
Return on Assets (MRQ)Greater than0.050.026
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose49.500
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets22,169,755
Total Liabilities8,727,541
Total Stockholder Equity13,380,598
 As reported
Total Liabilities 8,727,541
Total Stockholder Equity+ 13,380,598
Total Assets = 22,169,755

Assets

Total Assets22,169,755
Total Current Assets11,982,507
Long-term Assets11,982,507
Total Current Assets
Cash And Cash Equivalents 1,728,459
Short-term Investments 102,556
Net Receivables 5,080,099
Inventory 4,986,818
Other Current Assets 84,575
Total Current Assets  (as reported)11,982,507
Total Current Assets  (calculated)11,982,507
+/-0
Long-term Assets
Property Plant Equipment 9,113,525
Goodwill 153,517
Long Term Investments 28,286
Intangible Assets 190,348
Other Assets 701,572
Long-term Assets  (as reported)10,187,248
Long-term Assets  (calculated)10,187,248
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities7,202,154
Long-term Liabilities1,525,387
Total Stockholder Equity13,380,598
Total Current Liabilities
Short Long Term Debt 3,267,842
Accounts payable 3,844,256
Other Current Liabilities 85,622
Total Current Liabilities  (as reported)7,202,154
Total Current Liabilities  (calculated)7,197,720
+/- 4,434
Long-term Liabilities
Long term Debt 1,091,462
Capital Lease Obligations Min Short Term Debt11,324
Other Liabilities 427,035
Deferred Long Term Liability 381,836
Long-term Liabilities  (as reported)1,525,387
Long-term Liabilities  (calculated)1,911,657
+/- 386,270
Total Stockholder Equity
Common Stock590,914
Retained Earnings 10,659,751
Total Stockholder Equity (as reported)13,380,598
Total Stockholder Equity (calculated)11,250,665
+/- 2,129,933
Other
Capital Stock590,914
Common Stock Shares Outstanding 1,181,828
Net Debt 2,630,845
Net Invested Capital 17,739,902
Net Tangible Assets 13,036,733
Net Working Capital 4,780,353



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
5,095,373
5,445,907
4,761,261
5,111,145
5,783,215
6,384,847
6,991,326
7,424,796
8,049,676
8,558,290
8,689,930
8,654,043
8,760,639
8,845,759
8,873,106
8,963,661
8,979,152
9,282,961
9,115,573
9,186,140
9,504,558
9,667,604
9,876,965
10,056,548
10,261,718
10,546,671
9,384,642
8,978,598
8,821,390
8,949,398
8,807,773
9,103,503
9,284,598
9,175,427
8,752,912
9,261,968
9,440,221
9,535,564
9,358,212
9,994,086
9,922,511
10,369,410
10,255,567
10,880,034
11,362,895
11,841,516
11,284,242
11,778,881
12,182,220
14,210,333
15,159,733
15,551,385
16,341,156
16,937,804
16,830,069
17,166,761
17,303,801
17,152,055
17,327,686
17,557,996
17,543,667
17,586,583
17,850,254
18,036,784
18,499,411
18,503,783
18,121,008
17,774,994
17,014,521
16,765,691
16,501,003
17,370,471
17,369,424
16,765,106
17,377,039
18,506,849
19,354,353
20,548,175
21,950,729
22,321,148
22,169,755
22,169,75522,321,14821,950,72920,548,17519,354,35318,506,84917,377,03916,765,10617,369,42417,370,47116,501,00316,765,69117,014,52117,774,99418,121,00818,503,78318,499,41118,036,78417,850,25417,586,58317,543,66717,557,99617,327,68617,152,05517,303,80117,166,76116,830,06916,937,80416,341,15615,551,38515,159,73314,210,33312,182,22011,778,88111,284,24211,841,51611,362,89510,880,03410,255,56710,369,4109,922,5119,994,0869,358,2129,535,5649,440,2219,261,9688,752,9129,175,4279,284,5989,103,5038,807,7738,949,3988,821,3908,978,5989,384,64210,546,67110,261,71810,056,5489,876,9659,667,6049,504,5589,186,1409,115,5739,282,9618,979,1528,963,6618,873,1068,845,7598,760,6398,654,0438,689,9308,558,2908,049,6767,424,7966,991,3266,384,8475,783,2155,111,1454,761,2615,445,9075,095,373
   > 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
7,295,675
7,436,447
7,436,114
7,392,707
7,504,568
7,657,620
8,222,116
8,302,203
7,969,390
7,597,327
6,898,662
6,804,956
6,639,989
7,627,165
7,780,893
7,417,381
8,184,974
9,284,831
10,041,063
10,704,994
11,793,998
11,985,835
11,982,507
11,982,50711,985,83511,793,99810,704,99410,041,0639,284,8318,184,9747,417,3817,780,8937,627,1656,639,9896,804,9566,898,6627,597,3277,969,3908,302,2038,222,1167,657,6207,504,5687,392,7077,436,1147,436,4477,295,6750000000000000000000000000000000000000000000000000000000000
       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
891,812
988,287
747,945
994,249
1,139,701
1,261,392
1,234,722
1,166,370
1,382,872
1,183,179
1,080,359
1,112,159
957,395
1,383,105
2,477,559
2,144,922
2,342,445
2,576,074
2,244,191
1,993,283
1,965,782
1,731,015
1,728,459
1,728,4591,731,0151,965,7821,993,2832,244,1912,576,0742,342,4452,144,9222,477,5591,383,105957,3951,112,1591,080,3591,183,1791,382,8721,166,3701,234,7221,261,3921,139,701994,249747,945988,287891,8120000000000000000000000000000000000000000000000000000000000
       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
723
0
0
193,547
0
498,392
516,278
486,394
102,556
102,556486,394516,278498,3920193,54700723000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
993,726
1,137,224
683,650
984,153
1,059,583
1,317,538
1,507,829
1,467,935
1,636,121
1,824,424
1,743,996
1,646,891
1,850,449
2,137,495
2,022,658
1,945,172
1,837,494
2,201,021
2,032,995
2,075,026
2,046,179
2,090,476
2,067,560
2,036,696
2,086,475
2,115,907
1,505,452
1,271,943
1,270,195
1,519,976
1,580,106
1,890,980
1,934,259
1,989,096
1,679,590
1,956,453
2,087,745
2,322,022
3,210,093
3,140,738
3,029,685
3,150,591
2,977,049
3,278,792
3,743,827
4,130,346
3,654,454
3,663,323
3,801,790
3,735,683
3,631,684
3,624,469
4,329,531
4,785,343
4,539,768
4,809,803
4,895,049
4,493,193
4,079,693
4,024,628
4,256,877
4,054,207
3,875,764
3,534,807
3,993,766
3,876,051
3,272,676
3,266,218
2,962,212
2,989,009
2,972,613
3,325,935
2,410,117
2,698,343
3,174,471
3,738,625
3,886,424
4,168,539
4,394,403
4,892,818
5,080,099
5,080,0994,892,8184,394,4034,168,5393,886,4243,738,6253,174,4712,698,3432,410,1173,325,9352,972,6132,989,0092,962,2123,266,2183,272,6763,876,0513,993,7663,534,8073,875,7644,054,2074,256,8774,024,6284,079,6934,493,1934,895,0494,809,8034,539,7684,785,3434,329,5313,624,4693,631,6843,735,6833,801,7903,663,3233,654,4544,130,3463,743,8273,278,7922,977,0493,150,5913,029,6853,140,7383,210,0932,322,0222,087,7451,956,4531,679,5901,989,0961,934,2591,890,9801,580,1061,519,9761,270,1951,271,9431,505,4522,115,9072,086,4752,036,6962,067,5602,090,4762,046,1792,075,0262,032,9952,201,0211,837,4941,945,1722,022,6582,137,4951,850,4491,646,8911,743,9961,824,4241,636,1211,467,9351,507,8291,317,5381,059,583984,153683,6501,137,224993,726
       Other Current Assets 
0
13,311
7,468
25,237
18,018
26,829
16,371
30,463
39,835
22,079
16,113
22,400
41,355
51,386
50,991
38,023
28,809
31,564
17,993
41,542
47,072
91,064
40,341
152,959
72,435
39,201
43,132
40,170
45,843
40,449
43,021
62,729
65,701
59,609
32,109
60,530
68,184
66,829
44,080
50,717
87,902
113,712
77,379
78,603
98,067
93,800
63,698
68,294
79,657
73,766
54,178
82,125
73,081
61,127
36,109
49,973
90,183
72,385
59,005
58,484
58,254
75,898
60,800
74,771
75,965
120,762
122,032
74,820
65,802
84,952
87,999
107,186
101,710
72,334
73,569
79,623
74,189
83,034
76,058
64,224
84,575
84,57564,22476,05883,03474,18979,62373,56972,334101,710107,18687,99984,95265,80274,820122,032120,76275,96574,77160,80075,89858,25458,48459,00572,38590,18349,97336,10961,12773,08182,12554,17873,76679,65768,29463,69893,80098,06778,60377,379113,71287,90250,71744,08066,82968,18460,53032,10959,60965,70162,72943,02140,44945,84340,17043,13239,20172,435152,95940,34191,06447,07241,54217,99331,56428,80938,02350,99151,38641,35522,40016,11322,07939,83530,46316,37126,82918,01825,2377,46813,3110
   > 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
10,177,667
10,115,859
9,960,735
9,861,014
9,743,306
9,588,531
9,347,725
9,192,065
9,222,018
9,313,290
9,843,181
10,156,731
10,335,313
10,187,248
10,187,24810,335,31310,156,7319,843,1819,313,2909,222,0189,192,0659,347,7259,588,5319,743,3069,861,0149,960,73510,115,85910,177,6670000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,930,677
3,039,284
3,033,376
3,078,921
3,599,992
4,026,424
4,419,306
4,624,770
4,861,935
5,188,649
5,433,381
5,413,096
5,371,447
5,320,207
5,274,332
5,241,255
5,276,593
5,297,491
5,469,700
5,512,973
5,511,679
5,558,552
5,774,598
5,865,319
5,976,062
6,184,655
6,186,891
6,066,524
5,866,694
5,728,049
5,618,885
5,533,703
5,433,381
5,345,748
5,308,170
5,206,380
5,113,016
5,085,308
4,235,135
5,069,763
5,055,612
5,101,543
5,237,039
5,367,465
5,459,302
5,497,071
5,342,748
5,351,164
5,742,888
7,805,240
8,843,032
9,153,986
9,158,787
9,273,927
9,216,119
9,142,766
9,101,749
9,055,740
9,137,328
9,233,021
9,225,413
9,310,192
9,509,952
9,563,550
9,509,608
9,412,646
9,363,934
9,306,392
9,245,176
9,067,910
8,918,374
8,730,804
8,532,156
8,282,033
8,120,021
8,092,970
8,122,758
8,706,465
8,999,167
9,241,788
9,113,525
9,113,5259,241,7888,999,1678,706,4658,122,7588,092,9708,120,0218,282,0338,532,1568,730,8048,918,3749,067,9109,245,1769,306,3929,363,9349,412,6469,509,6089,563,5509,509,9529,310,1929,225,4139,233,0219,137,3289,055,7409,101,7499,142,7669,216,1199,273,9279,158,7879,153,9868,843,0327,805,2405,742,8885,351,1645,342,7485,497,0715,459,3025,367,4655,237,0395,101,5435,055,6125,069,7634,235,1355,085,3085,113,0165,206,3805,308,1705,345,7485,433,3815,533,7035,618,8855,728,0495,866,6946,066,5246,186,8916,184,6555,976,0625,865,3195,774,5985,558,5525,511,6795,512,9735,469,7005,297,4915,276,5935,241,2555,274,3325,320,2075,371,4475,413,0965,433,3815,188,6494,861,9354,624,7704,419,3064,026,4243,599,9923,078,9213,033,3763,039,2842,930,677
       Goodwill 
18,362
15,347
12,332
9,317
6,302
0
270
253
236
219
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
79,793
79,793
79,793
79,793
79,793
79,793
79,793
79,793
117,498
117,498
117,498
117,498
117,498
117,498
117,498
117,498
117,498
117,498
117,498
117,498
117,498
175,906
175,906
175,906
153,517
153,517
153,517
153,517
153,517
153,517
153,517
153,517
153,517
153,517
153,517
153,517
153,517
153,517
153,517
153,517153,517153,517153,517153,517153,517153,517153,517153,517153,517153,517153,517153,517153,517153,517175,906175,906175,906117,498117,498117,498117,498117,498117,498117,498117,498117,498117,498117,498117,498117,49879,79379,79379,79379,79379,79379,79379,79379,7930000000000000000000000000000000021923625327006,3029,31712,33215,34718,362
       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
122,536
125,309
102,697
106,237
110,494
41,079
28,170
34,336
41,081
45,531
28,259
33,153
37,516
44,189
23,983
25,994
28,052
32,932
27,441
33,301
38,290
41,785
28,286
28,28641,78538,29033,30127,44132,93228,05225,99423,98344,18937,51633,15328,25945,53141,08134,33628,17041,079110,494106,237102,697125,309122,5360000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
18,362
15,347
12,333
427
6,302
3,287
270
253
236
219
0
0
0
0
135
0
0
0
0
0
0
0
0
0
21,624
22,626
26,399
44,855
51,713
49,365
56,213
57,730
56,324
63,554
75,359
79,642
82,295
87,189
86,445
104,422
100,063
98,878
240,475
242,305
246,922
244,490
276,199
302,103
302,137
300,165
448,062
443,453
462,248
473,884
471,679
465,486
458,984
451,457
446,395
440,566
432,544
441,275
434,291
485,732
301,525
292,384
283,533
274,374
266,746
261,311
257,592
249,523
241,125
242,205
246,433
236,864
231,630
221,964
211,364
200,743
190,348
190,348200,743211,364221,964231,630236,864246,433242,205241,125249,523257,592261,311266,746274,374283,533292,384301,525485,732434,291441,275432,544440,566446,395451,457458,984465,486471,679473,884462,248443,453448,062300,165302,137302,103276,199244,490246,922242,305240,47598,878100,063104,42286,44587,18982,29579,64275,35963,55456,32457,73056,21349,36551,71344,85526,39922,62621,62400000000013500002192362532703,2876,30242712,33315,34718,362
       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
72,661
46,325
42,951
25,700
45,861
26,752
16,082
10,206
68,833
136,060
75,087
89,151
38,918
48,059
48,05938,91889,15175,087136,06068,83310,20616,08226,75245,86125,70042,95146,32572,6610000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
3,230,117
3,610,522
3,071,653
3,371,966
3,948,064
4,467,509
4,906,596
5,311,229
5,902,204
6,308,103
6,293,396
6,396,940
6,582,919
6,553,103
6,473,090
6,623,452
6,715,274
7,039,738
6,832,298
6,842,109
6,944,404
7,021,699
7,166,872
7,213,187
7,553,080
7,814,455
7,074,400
6,786,826
6,633,481
6,635,023
6,329,209
6,432,168
6,714,129
6,557,855
6,108,130
6,552,899
6,838,403
6,926,508
6,850,021
7,295,503
7,192,907
7,528,392
7,178,339
7,508,138
7,949,974
8,169,428
7,173,817
6,877,886
6,979,841
8,422,383
8,771,795
8,611,814
9,258,866
9,523,541
8,729,862
8,289,189
8,179,839
7,828,586
7,300,182
6,864,129
6,828,499
6,909,212
6,575,947
6,246,450
6,776,745
6,871,970
6,113,905
5,498,162
5,241,022
5,220,718
4,739,060
5,160,578
5,574,132
5,152,563
5,315,015
5,874,849
6,537,562
7,811,577
8,508,639
8,275,681
8,727,541
8,727,5418,275,6818,508,6397,811,5776,537,5625,874,8495,315,0155,152,5635,574,1325,160,5784,739,0605,220,7185,241,0225,498,1626,113,9056,871,9706,776,7456,246,4506,575,9476,909,2126,828,4996,864,1297,300,1827,828,5868,179,8398,289,1898,729,8629,523,5419,258,8668,611,8148,771,7958,422,3836,979,8416,877,8867,173,8178,169,4287,949,9747,508,1387,178,3397,528,3927,192,9077,295,5036,850,0216,926,5086,838,4036,552,8996,108,1306,557,8556,714,1296,432,1686,329,2096,635,0236,633,4816,786,8267,074,4007,814,4557,553,0807,213,1877,166,8727,021,6996,944,4046,842,1096,832,2987,039,7386,715,2746,623,4526,473,0906,553,1036,582,9196,396,9406,293,3966,308,1035,902,2045,311,2294,906,5964,467,5093,948,0643,371,9663,071,6533,610,5223,230,117
   > Total Current Liabilities 
2,712,083
2,411,485
1,569,322
1,875,694
2,312,277
2,745,176
3,257,791
3,661,780
4,372,254
4,462,811
4,268,481
4,372,850
4,767,559
4,925,234
4,942,247
5,301,278
5,535,827
5,882,820
5,803,244
5,909,822
5,951,943
6,126,309
6,280,381
6,334,123
6,759,219
7,097,918
6,322,515
6,006,259
4,957,588
5,028,952
4,872,329
5,123,371
5,585,897
5,430,108
4,862,930
5,354,559
5,611,019
5,623,310
5,423,979
5,817,382
5,892,581
6,436,903
5,784,434
6,313,264
6,841,916
7,200,359
6,275,431
5,962,796
5,886,481
6,679,626
5,764,999
5,468,524
6,028,037
6,059,498
5,025,802
4,856,727
4,792,504
4,667,102
4,944,020
4,765,538
4,778,370
4,783,760
4,594,742
4,779,206
5,332,116
5,688,658
5,196,197
4,666,315
4,396,035
4,217,117
3,651,303
4,127,315
4,510,284
3,958,821
4,216,093
4,436,580
5,121,942
6,265,300
6,947,781
6,800,700
7,202,154
7,202,1546,800,7006,947,7816,265,3005,121,9424,436,5804,216,0933,958,8214,510,2844,127,3153,651,3034,217,1174,396,0354,666,3155,196,1975,688,6585,332,1164,779,2064,594,7424,783,7604,778,3704,765,5384,944,0204,667,1024,792,5044,856,7275,025,8026,059,4986,028,0375,468,5245,764,9996,679,6265,886,4815,962,7966,275,4317,200,3596,841,9166,313,2645,784,4346,436,9035,892,5815,817,3825,423,9795,623,3105,611,0195,354,5594,862,9305,430,1085,585,8975,123,3714,872,3295,028,9524,957,5886,006,2596,322,5157,097,9186,759,2196,334,1236,280,3816,126,3095,951,9435,909,8225,803,2445,882,8205,535,8275,301,2784,942,2474,925,2344,767,5594,372,8504,268,4814,462,8114,372,2543,661,7803,257,7912,745,1762,312,2771,875,6941,569,3222,411,4852,712,083
       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
4,528,779
3,763,250
4,008,957
547,128
587,601
317,945
339,516
341,200
168,052
1,971,365
2,293,541
1,915,063
1,325,648
0
0
0
0
0
0
0
0
0
0
00000000001,325,6481,915,0632,293,5411,971,365168,052341,200339,516317,945587,601547,1284,008,9573,763,2504,528,7790000000000000000000000000000000000000000000000000000000000
       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
4,528,779
3,763,250
4,008,957
547,128
587,601
317,945
339,516
341,200
168,052
1,971,365
2,293,541
1,915,063
1,325,648
1,309,442
2,817,024
2,023,858
1,670,028
1,443,726
1,930,917
2,143,908
2,537,717
2,571,694
3,267,842
3,267,8422,571,6942,537,7172,143,9081,930,9171,443,7261,670,0282,023,8582,817,0241,309,4421,325,6481,915,0632,293,5411,971,365168,052341,200339,516317,945587,601547,1284,008,9573,763,2504,528,7790000000000000000000000000000000000000000000000000000000000
       Accounts payable 
564,264
581,208
315,563
562,275
599,650
662,388
859,854
910,046
1,120,897
1,121,796
877,665
1,043,089
1,072,512
973,323
984,016
1,171,250
1,278,971
1,376,872
1,303,901
1,300,182
1,667,787
1,479,563
1,522,216
1,498,455
1,761,556
1,726,552
1,184,063
931,994
1,043,102
1,194,398
991,273
1,172,138
1,575,853
1,315,270
894,954
1,402,565
1,508,732
1,368,310
850,522
838,009
984,431
1,116,678
1,091,315
1,263,075
1,295,560
1,307,270
1,241,346
1,367,468
1,490,560
1,499,755
1,214,643
1,415,188
1,619,256
1,509,855
1,387,932
1,596,955
1,644,355
1,683,243
1,632,290
1,717,808
1,766,749
1,583,844
1,782,462
1,959,597
1,975,214
2,023,765
1,873,536
1,631,421
1,403,160
1,534,246
1,616,040
2,734,301
1,642,612
1,885,366
2,457,711
2,854,795
3,084,336
4,000,301
4,245,894
4,039,010
3,844,256
3,844,2564,039,0104,245,8944,000,3013,084,3362,854,7952,457,7111,885,3661,642,6122,734,3011,616,0401,534,2461,403,1601,631,4211,873,5362,023,7651,975,2141,959,5971,782,4621,583,8441,766,7491,717,8081,632,2901,683,2431,644,3551,596,9551,387,9321,509,8551,619,2561,415,1881,214,6431,499,7551,490,5601,367,4681,241,3461,307,2701,295,5601,263,0751,091,3151,116,678984,431838,009850,5221,368,3101,508,7321,402,565894,9541,315,2701,575,8531,172,138991,2731,194,3981,043,102931,9941,184,0631,726,5521,761,5561,498,4551,522,2161,479,5631,667,7871,300,1821,303,9011,376,8721,278,9711,171,250984,016973,3231,072,5121,043,089877,6651,121,7961,120,897910,046859,854662,388599,650562,275315,563581,208564,264
       Other Current Liabilities 
235,080
333,878
147,495
238,055
328,145
254,523
349,145
322,541
337,775
319,448
363,270
284,683
289,609
303,940
412,546
383,691
409,882
364,296
382,016
486,671
437,017
419,624
437,447
341,370
402,043
453,136
211,126
224,617
158,231
148,966
160,842
209,127
195,825
219,651
295,670
263,426
196,532
303,205
618,315
937,886
512,865
599,768
488,588
575,900
606,288
649,677
965,112
918,132
887,047
2,095,987
1,488,987
1,555,884
1,090,569
1,079,665
879,513
985,243
790,230
904,460
938,326
1,184,448
846,077
960,096
1,064,120
1,066,229
332,335
353,462
344,205
1,584
1,584
1,584
234,603
80,203
46,049
45,006
83,732
133,403
102,311
117,146
158,907
185,140
85,622
85,622185,140158,907117,146102,311133,40383,73245,00646,04980,203234,6031,5841,5841,584344,205353,462332,3351,066,2291,064,120960,096846,0771,184,448938,326904,460790,230985,243879,5131,079,6651,090,5691,555,8841,488,9872,095,987887,047918,132965,112649,677606,288575,900488,588599,768512,865937,886618,315303,205196,532263,426295,670219,651195,825209,127160,842148,966158,231224,617211,126453,136402,043341,370437,447419,624437,017486,671382,016364,296409,882383,691412,546303,940289,609284,683363,270319,448337,775322,541349,145254,523328,145238,055147,495333,878235,080
   > 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
831,847
844,987
1,003,601
1,087,756
1,033,263
1,063,848
1,193,742
1,098,922
1,438,269
1,415,620
1,546,277
1,560,858
1,474,981
1,525,387
1,525,3871,474,9811,560,8581,546,2771,415,6201,438,2691,098,9221,193,7421,063,8481,033,2631,087,7561,003,601844,987831,8470000000000000000000000000000000000000000000000000000000000000000000
       Other 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
63,667
65,656
67,650
62,142
60,478
62,442
64,411
67,301
68,836
70,775
70,830
76,097
75,895
78,007
79,540
81,073
82,490
85,105
87,799
87,097
89,898
149,263
152,096
151,934
151,427
155,190
158,618
162,376
161,810
232,243
236,687
253,298
253,892
308,520
304,678
356,613
360,338
355,457
413,528
419,183
422,804
429,055
428,923
435,046
421,135
427,035
427,035421,135435,046428,923429,055422,804419,183413,528355,457360,338356,613304,678308,520253,892253,298236,687232,243161,810162,376158,618155,190151,427151,934152,096149,26389,89887,09787,79985,10582,49081,07379,54078,00775,89576,09770,83070,77568,83667,30164,41162,44260,47862,14267,65065,65663,66700000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
104,563
148,617
175,878
232,045
280,581
361,743
367,685
373,992
381,026
383,629
392,639
394,913
388,774
381,836
381,836388,774394,913392,639383,629381,026373,992367,685361,743280,581232,045175,878148,617104,5630000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,822,832
1,795,183
1,648,495
1,695,955
1,793,715
1,872,919
2,039,087
2,081,969
2,097,068
2,194,887
2,238,683
2,100,793
2,013,730
2,116,425
2,209,952
2,140,406
2,052,798
2,044,323
2,080,040
2,134,950
2,344,995
2,423,020
2,484,245
2,611,504
2,471,916
2,490,503
2,076,210
1,958,268
1,958,642
2,081,143
2,245,368
2,435,462
2,541,648
2,626,229
2,653,022
2,719,309
2,612,050
2,619,158
2,520,178
2,708,812
2,743,536
2,853,451
3,063,819
3,357,800
3,397,910
3,655,446
4,090,695
4,872,144
5,179,600
5,764,831
6,361,940
6,910,571
7,058,871
7,389,964
8,073,330
8,844,981
9,089,358
9,290,788
9,990,226
10,652,407
10,674,727
10,636,523
11,228,690
11,739,416
11,671,335
11,577,440
11,950,807
12,217,053
11,715,040
11,499,498
11,712,331
12,157,036
11,749,046
11,564,991
12,009,880
12,573,257
12,756,807
12,677,451
13,380,407
13,973,860
13,380,598
13,380,59813,973,86013,380,40712,677,45112,756,80712,573,25712,009,88011,564,99111,749,04612,157,03611,712,33111,499,49811,715,04012,217,05311,950,80711,577,44011,671,33511,739,41611,228,69010,636,52310,674,72710,652,4079,990,2269,290,7889,089,3588,844,9818,073,3307,389,9647,058,8716,910,5716,361,9405,764,8315,179,6004,872,1444,090,6953,655,4463,397,9103,357,8003,063,8192,853,4512,743,5362,708,8122,520,1782,619,1582,612,0502,719,3092,653,0222,626,2292,541,6482,435,4622,245,3682,081,1431,958,6421,958,2682,076,2102,490,5032,471,9162,611,5042,484,2452,423,0202,344,9952,134,9502,080,0402,044,3232,052,7982,140,4062,209,9522,116,4252,013,7302,100,7932,238,6832,194,8872,097,0682,081,9692,039,0871,872,9191,793,7151,695,9551,648,4951,795,1831,822,832
   Common Stock
300,900
300,900
302,300
307,415
308,270
311,560
312,170
312,170
314,485
314,485
314,930
314,930
314,930
314,930
314,930
314,930
314,930
314,930
314,930
314,930
462,497
462,497
462,497
462,497
462,497
462,497
462,497
462,497
462,497
462,497
462,497
463,062
464,544
471,067
471,067
471,779
472,224
472,224
472,224
464,054
464,054
469,294
472,601
474,996
460,996
469,271
480,495
549,038
557,928
564,603
565,628
568,709
570,161
572,855
574,763
576,260
586,011
586,105
586,105
586,397
586,397
586,397
586,397
586,397
586,397
586,397
586,397
586,397
586,397
586,397
586,397
586,397
586,397
587,710
589,031
589,947
590,537
590,712
590,795
590,890
590,914
590,914590,890590,795590,712590,537589,947589,031587,710586,397586,397586,397586,397586,397586,397586,397586,397586,397586,397586,397586,397586,397586,397586,105586,105586,011576,260574,763572,855570,161568,709565,628564,603557,928549,038480,495469,271460,996474,996472,601469,294464,054464,054472,224472,224472,224471,779471,067471,067464,544463,062462,497462,497462,497462,497462,497462,497462,497462,497462,497462,497462,497314,930314,930314,930314,930314,930314,930314,930314,930314,930314,930314,485314,485312,170312,170311,560308,270307,415302,300300,900300,900
   Retained Earnings 
300,303
452,933
302,745
340,672
451,772
522,753
689,303
732,515
740,721
837,906
883,402
745,976
656,648
760,480
853,614
832,810
742,246
727,927
781,893
835,976
896,884
962,522
1,039,320
1,149,925
1,011,966
1,022,294
610,685
491,310
496,243
619,805
782,238
963,219
1,055,732
1,151,135
1,178,569
1,267,955
1,156,533
1,162,595
1,062,325
1,241,607
1,273,070
1,424,900
1,637,491
1,915,022
1,951,152
2,163,232
2,537,175
2,976,602
3,181,005
3,568,986
4,149,273
4,660,413
4,752,469
5,040,820
5,706,221
6,457,263
6,646,521
6,846,559
7,536,434
8,198,636
8,225,911
8,193,301
8,790,910
9,307,656
9,221,837
9,138,384
9,506,753
9,716,589
9,230,170
9,016,167
9,289,697
9,714,520
9,316,770
9,053,592
9,434,172
9,937,495
10,083,373
9,978,864
10,679,854
11,269,626
10,659,751
10,659,75111,269,62610,679,8549,978,86410,083,3739,937,4959,434,1729,053,5929,316,7709,714,5209,289,6979,016,1679,230,1709,716,5899,506,7539,138,3849,221,8379,307,6568,790,9108,193,3018,225,9118,198,6367,536,4346,846,5596,646,5216,457,2635,706,2215,040,8204,752,4694,660,4134,149,2733,568,9863,181,0052,976,6022,537,1752,163,2321,951,1521,915,0221,637,4911,424,9001,273,0701,241,6071,062,3251,162,5951,156,5331,267,9551,178,5691,151,1351,055,732963,219782,238619,805496,243491,310610,6851,022,2941,011,9661,149,9251,039,320962,522896,884835,976781,893727,927742,246832,810853,614760,480656,648745,976883,402837,906740,721732,515689,303522,753451,772340,672302,745452,933300,303
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000-105,582-105,582-78,43400-70,051-70,050-70,050-70,050-39,837-39,8370-6,456-7,508-7,508-7,508-6,374-6,37500000000000-20,5940000-19,41200-18,734-18,734-22,881-7,403000
   Other Stockholders Equity -23,039-38,318-36,708-34,081-49,484-54,411-63,558-54,445-60,631-50,391-70,273-68,716-67,177-51,186-48,853-53,851-43,409-61,147-55,127-49,685-44,091-39,136-27,0230000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.