0 XP   0   0   0

Loxley Public Company Limited










Financial Health of Loxley




Comparing to competitors in the Conglomerates industry




  Industry Rankings  


Loxley Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Loxley?

I guess you are interested in Loxley 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 Loxley

Let's start. I'm going to help you getting a better view of Loxley 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 Loxley 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 Loxley 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 Loxley Public Company Limited. The closing price on 2022-12-02 was ฿2.14 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.
Loxley Public Company Limited Daily Candlestick Chart

Summary

Financial Health

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

1.1. Profitability of Loxley Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Loxley to the Conglomerates industry mean.
  • A Net Profit Margin of 2.7% means that ฿0.03 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 2.7%. The company is making a profit. +1
  • The TTM is 4.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM4.9%-2.2%
TTM4.9%YOY1.1%+3.7%
TTM4.9%5Y0.2%+4.7%
5Y0.2%10Y1.4%-1.2%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%3.6%-0.9%
TTM4.9%3.6%+1.3%
YOY1.1%3.1%-2.0%
5Y0.2%2.5%-2.3%
10Y1.4%3.8%-2.4%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Loxley to the Conglomerates industry mean.
  • 0.5% Return on Assets means that Loxley generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.9%-0.3%
TTM0.9%YOY0.2%+0.6%
TTM0.9%5Y0.0%+0.9%
5Y0.0%10Y0.3%-0.3%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%0.7%-0.2%
TTM0.9%0.7%+0.2%
YOY0.2%0.6%-0.4%
5Y0.0%0.6%-0.6%
10Y0.3%0.6%-0.3%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Loxley to the Conglomerates industry mean.
  • 1.4% Return on Equity means Loxley generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM2.3%-0.9%
TTM2.3%YOY0.6%+1.7%
TTM2.3%5Y-0.1%+2.3%
5Y-0.1%10Y0.8%-0.9%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%2.1%-0.7%
TTM2.3%2.2%+0.1%
YOY0.6%1.7%-1.1%
5Y-0.1%1.6%-1.7%
10Y0.8%1.6%-0.8%

1.2. Operating Efficiency of Loxley Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Loxley is operating .

  • Measures how much profit Loxley 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 Loxley to the Conglomerates industry mean.
  • An Operating Margin of -2.5% means the company generated ฿-0.03  for each ฿1 in revenue (before taxes).

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

  • The MRQ is -2.5%. The company is operating very inefficient. -2
  • The TTM is -3.9%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-2.5%TTM-3.9%+1.4%
TTM-3.9%YOY-2.5%-1.4%
TTM-3.9%5Y-2.0%-2.0%
5Y-2.0%10Y-1.1%-0.9%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.5%6.6%-9.1%
TTM-3.9%5.4%-9.3%
YOY-2.5%4.9%-7.4%
5Y-2.0%5.0%-7.0%
10Y-1.1%4.2%-5.3%
1.2.2. Operating Ratio

Measures how efficient Loxley is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Conglomerates industry mean).
  • An Operation Ratio of 1.91 means that the operating costs are ฿1.91 for each ฿1 in net sales.

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

  • The MRQ is 1.914. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.951. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.914TTM1.951-0.037
TTM1.951YOY1.927+0.024
TTM1.9515Y1.931+0.020
5Y1.93110Y1.453+0.477
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9141.524+0.390
TTM1.9511.517+0.434
YOY1.9271.513+0.414
5Y1.9311.395+0.536
10Y1.4531.152+0.301

1.3. Liquidity of Loxley Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Conglomerates industry mean).
  • A Current Ratio of 1.17 means the company has ฿1.17 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.168. The company is just able to pay all its short-term debts.
  • The TTM is 1.208. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.168TTM1.208-0.040
TTM1.208YOY1.200+0.008
TTM1.2085Y1.249-0.041
5Y1.24910Y0.722+0.527
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1681.440-0.272
TTM1.2081.433-0.225
YOY1.2001.467-0.267
5Y1.2491.466-0.217
10Y0.7221.297-0.575
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Loxley to the Conglomerates industry mean.
  • A Quick Ratio of 0.73 means the company can pay off ฿0.73 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.729. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.756. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.729TTM0.756-0.027
TTM0.756YOY0.722+0.034
TTM0.7565Y0.733+0.023
5Y0.73310Y0.799-0.066
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7290.650+0.079
TTM0.7560.650+0.106
YOY0.7220.634+0.088
5Y0.7330.655+0.078
10Y0.7990.614+0.185

1.4. Solvency of Loxley Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Loxley to Conglomerates industry mean.
  • A Debt to Asset Ratio of 0.60 means that Loxley assets are financed with 60.2% credit (debt) and the remaining percentage (100% - 60.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.602. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.598. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.602TTM0.598+0.005
TTM0.598YOY0.644-0.046
TTM0.5985Y0.624-0.027
5Y0.62410Y0.596+0.028
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6020.567+0.035
TTM0.5980.583+0.015
YOY0.6440.575+0.069
5Y0.6240.570+0.054
10Y0.5960.562+0.034
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Loxley to the Conglomerates industry mean.
  • A Debt to Equity ratio of 158.1% means that company has ฿1.58 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.581. The company is just able to pay all its debts with equity.
  • The TTM is 1.549. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.581TTM1.549+0.032
TTM1.549YOY1.877-0.328
TTM1.5495Y1.733-0.184
5Y1.73310Y1.571+0.162
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5811.437+0.144
TTM1.5491.5490.000
YOY1.8771.502+0.375
5Y1.7331.511+0.222
10Y1.5711.502+0.069

2. Market Valuation of Loxley 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 Loxley generates.

  • Above 15 is considered overpriced but always compare Loxley to the Conglomerates industry mean.
  • A PE ratio of 64.82 means the investor is paying ฿64.82 for every ฿1 in earnings.

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

  • The EOD is 59.791. Good. +1
  • The MRQ is 64.821. Neutral. Compare to industry.
  • The TTM is 16.622. Very good. +2
Trends
Current periodCompared to+/- 
EOD59.791MRQ64.821-5.029
MRQ64.821TTM16.622+48.198
TTM16.622YOY131.605-114.983
TTM16.6225Y-958.592+975.214
5Y-958.59210Y-426.975-531.617
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD59.79122.222+37.569
MRQ64.82123.606+41.215
TTM16.62233.530-16.908
YOY131.60527.853+103.752
5Y-958.59222.677-981.269
10Y-426.97523.862-450.837
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Loxley.

  • 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 Loxley Public Company Limited:

  • The MRQ is -62.847. Very Bad. -2
  • The TTM is -4.368. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-62.847TTM-4.368-58.479
TTM-4.368YOY17.512-21.880
TTM-4.3685Y347.162-351.530
5Y347.16210Y138.923+208.239
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-62.8470.215-63.062
TTM-4.3680.160-4.528
YOY17.5120.164+17.348
5Y347.1620.113+347.049
10Y138.9230.120+138.803

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

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

  • At or below 1 is considered healthy (always compare to Conglomerates industry mean).
  • A PB ratio of 0.87 means the investor is paying ฿0.87 for each ฿1 in book value.

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

  • The EOD is 0.800. Very good. +2
  • The MRQ is 0.867. Very good. +2
  • The TTM is 0.911. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.800MRQ0.867-0.067
MRQ0.867TTM0.911-0.043
TTM0.911YOY0.837+0.074
TTM0.9115Y0.816+0.095
5Y0.81610Y1.172-0.356
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD0.8001.027-0.227
MRQ0.8671.027-0.160
TTM0.9111.164-0.253
YOY0.8371.071-0.234
5Y0.8161.023-0.207
10Y1.1720.696+0.476
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Loxley 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---0.0440.055-181%0.032-239%-0.013-70%0.017-358%
Book Value Growth--0.9710.9720%0.9720%0.9710%0.9710%
Book Value Per Share--2.6752.664+0%2.356+14%2.542+5%2.598+3%
Book Value Per Share Growth---0.0170.021-180%0.012-233%-0.006-66%0.006-355%
Current Ratio--1.1681.208-3%1.200-3%1.249-6%0.722+62%
Debt To Asset Ratio--0.6020.598+1%0.644-6%0.624-4%0.596+1%
Debt To Equity Ratio--1.5811.549+2%1.877-16%1.733-9%1.571+1%
Dividend Per Share--0.0700.0700%-+100%0.031+122%0.047+49%
Dividend Per Share Growth---0.250-100%---173.5850%-66.5990%
Eps--0.0360.058-38%0.016+126%0.000+100%0.020+76%
Eps Growth---1.031-0.701-32%-3.881+276%-7.461+623%-4.172+305%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Net Profit Margin--0.0270.049-45%0.011+138%0.002+1651%0.014+93%
Operating Margin---0.025-0.039+56%-0.025+0%-0.020-22%-0.011-58%
Operating Ratio--1.9141.951-2%1.927-1%1.931-1%1.453+32%
Pb Ratio0.800-8%0.8670.911-5%0.837+4%0.816+6%1.172-26%
Pe Ratio59.791-8%64.82116.622+290%131.605-51%-958.592+1579%-426.975+759%
Peg Ratio---62.847-4.368-93%17.512-459%347.162-118%138.923-145%
Price Per Share2.140-8%2.3202.425-4%1.990+17%2.096+11%3.004-23%
Price To Total Gains Ratio83.616-8%90.65037.151+144%64.048+42%-88.324+197%-53.619+159%
Profit Growth--94.15046.542+102%37.384+152%7.597+1139%45.231+108%
Quick Ratio--0.7290.756-4%0.722+1%0.733-1%0.799-9%
Return On Assets--0.0050.009-39%0.002+133%0.000+8943%0.003+58%
Return On Equity--0.0140.023-38%0.006+131%-0.001+104%0.008+70%
Revenue Growth--0.9730.971+0%0.968+1%0.971+0%0.971+0%
Total Gains Per Share--0.0260.125-80%0.032-20%0.018+41%0.064-60%
Total Gains Per Share Growth---5.075-1.493-71%-2.396-53%-3.184-37%-2.770-45%
Usd Book Value--174471408.000173802561.408+0%153677938.925+14%165881736.619+5%169518590.014+3%
Usd Book Value Change Per Share---0.0010.002-181%0.001-239%0.000-70%0.000-358%
Usd Book Value Per Share--0.0770.077+0%0.068+14%0.073+5%0.075+3%
Usd Dividend Per Share--0.0020.0020%-+100%0.001+122%0.001+49%
Usd Eps--0.0010.002-38%0.000+126%0.000+100%0.001+76%
Usd Price Per Share0.062-8%0.0670.070-4%0.057+17%0.060+11%0.087-23%
Usd Profit--2334672.0003779462.102-38%1033709.450+126%-1367.293+100%1325618.445+76%
Usd Revenue--87814454.40086746273.207+1%90301768.294-3%98130206.287-11%99177869.583-11%
Usd Total Gains Per Share--0.0010.004-80%0.001-20%0.001+41%0.002-60%
 EOD+3 -2MRQTTM+12 -21YOY+23 -115Y+22 -1210Y+20 -15

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1559.791
Price to Book Ratio (EOD)Between0-10.800
Net Profit Margin (MRQ)Greater than00.027
Operating Margin (MRQ)Greater than0-0.025
Quick Ratio (MRQ)Greater than10.729
Current Ratio (MRQ)Greater than11.168
Debt to Asset Ratio (MRQ)Less than10.602
Debt to Equity Ratio (MRQ)Less than11.581
Return on Equity (MRQ)Greater than0.150.014
Return on Assets (MRQ)Greater than0.050.005
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.459
Ma 20Greater thanMa 502.187
Ma 50Greater thanMa 1002.214
Ma 100Greater thanMa 2002.243
OpenGreater thanClose2.140
Total0/5 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets15,238,082
Total Liabilities9,180,047
Total Stockholder Equity5,808,069
 As reported
Total Liabilities 9,180,047
Total Stockholder Equity+ 5,808,069
Total Assets = 15,238,082

Assets

Total Assets15,238,082
Total Current Assets8,901,520
Long-term Assets8,901,520
Total Current Assets
Cash And Cash Equivalents 1,919,220
Short-term Investments 456,068
Net Receivables 5,095,393
Inventory 987,852
Other Current Assets 442,987
Total Current Assets  (as reported)8,901,520
Total Current Assets  (calculated)8,901,520
+/-0
Long-term Assets
Property Plant Equipment 1,141,209
Goodwill 41,345
Long Term Investments 3,542,086
Intangible Assets 68,903
Other Assets 1,543,019
Long-term Assets  (as reported)6,336,562
Long-term Assets  (calculated)6,336,562
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities7,618,131
Long-term Liabilities1,561,916
Total Stockholder Equity5,808,069
Total Current Liabilities
Short Long Term Debt 3,371,255
Accounts payable 2,383,429
Other Current Liabilities 1,752,793
Total Current Liabilities  (as reported)7,618,131
Total Current Liabilities  (calculated)7,507,477
+/- 110,654
Long-term Liabilities
Long term Debt 228,249
Capital Lease Obligations Min Short Term Debt234,214
Other Liabilities 1,179,065
Long-term Liabilities  (as reported)1,561,916
Long-term Liabilities  (calculated)1,641,528
+/- 79,612
Total Stockholder Equity
Common Stock2,264,955
Retained Earnings 1,286,642
Other Stockholders Equity 1,753,221
Total Stockholder Equity (as reported)5,808,069
Total Stockholder Equity (calculated)5,304,818
+/- 503,251
Other
Capital Stock2,264,955
Common Stock Shares Outstanding 2,264,950
Net Debt 1,680,284
Net Invested Capital 9,407,573
Net Tangible Assets 5,697,821
Net Working Capital 1,283,174



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 
12,812,823
11,275,163
11,353,539
8,862,834
9,642,928
10,408,224
11,208,042
11,213,730
11,500,505
11,491,834
11,974,913
11,443,930
10,681,147
10,720,969
10,463,531
9,738,743
9,891,982
9,507,953
9,034,820
9,515,381
9,280,181
9,790,639
9,434,753
9,522,650
9,802,108
10,202,910
8,681,495
8,634,423
8,930,938
9,224,798
10,182,606
9,945,899
9,817,591
9,554,192
9,792,864
9,610,004
10,715,033
11,373,092
12,251,857
12,602,089
13,969,717
12,053,242
13,329,966
14,104,231
15,000,318
13,646,537
13,330,056
12,818,617
12,811,495
13,694,482
13,765,074
12,934,131
12,998,263
12,987,888
14,282,993
14,728,481
15,162,007
15,024,807
15,709,873
15,141,562
14,951,817
14,835,259
16,209,638
15,261,675
15,276,590
14,749,533
15,097,114
15,664,268
15,722,145
15,751,740
16,196,773
16,496,775
16,116,825
14,843,827
15,558,737
14,888,947
14,691,030
15,112,094
15,072,305
14,625,614
15,238,082
15,238,08214,625,61415,072,30515,112,09414,691,03014,888,94715,558,73714,843,82716,116,82516,496,77516,196,77315,751,74015,722,14515,664,26815,097,11414,749,53315,276,59015,261,67516,209,63814,835,25914,951,81715,141,56215,709,87315,024,80715,162,00714,728,48114,282,99312,987,88812,998,26312,934,13113,765,07413,694,48212,811,49512,818,61713,330,05613,646,53715,000,31814,104,23113,329,96612,053,24213,969,71712,602,08912,251,85711,373,09210,715,0339,610,0049,792,8649,554,1929,817,5919,945,89910,182,6069,224,7988,930,9388,634,4238,681,49510,202,9109,802,1089,522,6509,434,7539,790,6399,280,1819,515,3819,034,8209,507,9539,891,9829,738,74310,463,53110,720,96910,681,14711,443,93011,974,91311,491,83411,500,50511,213,73011,208,04210,408,2249,642,9288,862,83411,353,53911,275,16312,812,823
   > 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
9,328,348
7,229,955
7,222,521
7,491,655
9,382,798
8,323,233
8,702,425
8,181,621
8,453,437
9,027,176
9,282,371
9,281,825
10,123,012
10,051,220
9,876,617
8,675,728
9,529,512
8,431,698
8,544,506
8,915,463
8,740,613
8,221,171
8,901,520
8,901,5208,221,1718,740,6138,915,4638,544,5068,431,6989,529,5128,675,7289,876,61710,051,22010,123,0129,281,8259,282,3719,027,1768,453,4378,181,6218,702,4258,323,2339,382,7987,491,6557,222,5217,229,9559,328,3480000000000000000000000000000000000000000000000000000000000
       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
833,668
648,387
977,100
695,305
1,099,929
727,429
971,035
799,906
1,117,683
1,200,519
831,643
1,249,075
2,246,000
1,916,908
1,511,845
1,720,201
2,471,000
2,009,236
1,829,311
2,095,973
2,056,773
1,768,125
1,919,220
1,919,2201,768,1252,056,7732,095,9731,829,3112,009,2362,471,0001,720,2011,511,8451,916,9082,246,0001,249,075831,6431,200,5191,117,683799,906971,035727,4291,099,929695,305977,100648,387833,6680000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,207,961
367,918
113,057
205,181
803,225
323,452
110,030
640,113
5,000
92,000
393,000
51,000
212,000
218,545
416,098
306,353
315,570
336,815
390,477
462,137
475,256
475,125
456,068
456,068475,125475,256462,137390,477336,815315,570306,353416,098218,545212,00051,000393,00092,0005,000640,113110,030323,452803,225205,181113,057367,9181,207,9610000000000000000000000000000000000000000000000000000000000
       Net Receivables 
2,289,630
3,254,752
3,075,448
2,519,555
2,631,082
3,111,342
2,809,089
2,686,496
2,658,264
2,927,404
3,000,419
2,883,697
2,904,118
2,571,213
2,751,963
2,813,735
2,928,140
2,676,557
2,918,710
3,161,301
2,940,594
3,387,944
3,402,598
2,976,724
3,226,332
3,341,716
2,734,859
2,799,001
3,140,364
2,945,016
3,886,549
3,329,871
3,268,196
2,873,170
3,179,955
2,818,952
3,584,180
3,755,461
4,493,074
4,995,821
5,913,438
4,464,120
5,522,265
6,295,461
7,225,632
5,666,951
5,672,610
4,458,323
4,719,183
4,751,093
4,518,521
4,216,724
4,729,739
4,863,387
5,395,605
5,711,104
6,371,222
5,907,995
4,237,105
4,459,975
4,239,422
4,479,829
5,529,596
5,641,553
5,865,697
4,925,331
4,776,147
3,389,000
3,216,000
2,738,000
5,013,427
5,378,267
6,356,451
5,071,815
5,277,385
4,653,251
4,812,609
4,882,390
5,031,307
4,884,708
5,095,393
5,095,3934,884,7085,031,3074,882,3904,812,6094,653,2515,277,3855,071,8156,356,4515,378,2675,013,4272,738,0003,216,0003,389,0004,776,1474,925,3315,865,6975,641,5535,529,5964,479,8294,239,4224,459,9754,237,1055,907,9956,371,2225,711,1045,395,6054,863,3874,729,7394,216,7244,518,5214,751,0934,719,1834,458,3235,672,6105,666,9517,225,6326,295,4615,522,2654,464,1205,913,4384,995,8214,493,0743,755,4613,584,1802,818,9523,179,9552,873,1703,268,1963,329,8713,886,5492,945,0163,140,3642,799,0012,734,8593,341,7163,226,3322,976,7243,402,5983,387,9442,940,5943,161,3012,918,7102,676,5572,928,1402,813,7352,751,9632,571,2132,904,1182,883,6973,000,4192,927,4042,658,2642,686,4962,809,0893,111,3422,631,0822,519,5553,075,4483,254,7522,289,630
       Other Current Assets 
303,488
474,980
197,873
277,839
283,185
256,706
336,947
308,940
300,433
320,105
292,655
321,756
209,603
191,308
206,262
141,573
161,849
195,226
134,966
220,574
201,464
205,024
85,802
158,026
198,905
204,794
132,508
223,670
271,461
311,683
309,855
407,713
435,851
440,987
258,596
374,272
412,700
401,350
430,917
960,274
749,169
617,733
558,791
568,932
604,253
520,342
405,652
363,959
476,921
417,762
344,170
393,849
406,675
480,594
423,182
783,243
682,971
655,029
319,412
624,502
807,287
683,273
241,852
245,462
401,180
461,439
550,258
8,548
6,546
8,355
12,854
457,311
378,496
271,348
302,127
314,771
299,378
380,501
493,096
399,352
442,987
442,987399,352493,096380,501299,378314,771302,127271,348378,496457,31112,8548,3556,5468,548550,258461,439401,180245,462241,852683,273807,287624,502319,412655,029682,971783,243423,182480,594406,675393,849344,170417,762476,921363,959405,652520,342604,253568,932558,791617,733749,169960,274430,917401,350412,700374,272258,596440,987435,851407,713309,855311,683271,461223,670132,508204,794198,905158,02685,802205,024201,464220,574134,966195,226161,849141,573206,262191,308209,603321,756292,655320,105300,433308,940336,947256,706283,185277,839197,873474,980303,488
   > 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
6,637,092
6,439,774
6,469,915
6,073,761
6,445,555
6,240,208
6,168,099
6,029,226
6,481,581
6,146,524
6,196,631
6,378,549
6,404,287
6,336,562
6,336,5626,404,2876,378,5496,196,6316,146,5246,481,5816,029,2266,168,0996,240,2086,445,5556,073,7616,469,9156,439,7746,637,0920000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,421,840
1,369,482
1,051,118
1,039,764
1,122,513
1,192,215
1,186,450
1,167,683
1,173,293
1,155,730
1,139,234
1,122,266
1,109,659
1,081,411
1,382,315
966,460
966,871
970,414
997,876
1,024,496
1,006,239
1,020,769
1,016,894
993,990
981,836
961,344
938,782
923,550
908,142
908,986
912,095
991,383
979,618
967,921
975,014
1,022,396
1,045,205
1,060,005
1,065,834
1,066,598
1,118,067
1,121,137
1,121,196
1,163,302
1,171,597
1,209,446
1,247,552
1,118,866
1,111,845
1,132,792
1,039,171
1,023,771
979,273
975,081
1,687,767
1,942,710
1,921,495
1,883,433
1,823,126
1,829,727
1,798,757
1,259,674
1,204,123
1,185,401
1,154,452
1,127,061
1,108,191
1,107,227
1,095,562
1,070,967
1,137,140
1,291,474
1,128,421
1,137,207
1,091,902
1,061,965
1,037,700
1,016,883
1,155,586
1,152,044
1,141,209
1,141,2091,152,0441,155,5861,016,8831,037,7001,061,9651,091,9021,137,2071,128,4211,291,4741,137,1401,070,9671,095,5621,107,2271,108,1911,127,0611,154,4521,185,4011,204,1231,259,6741,798,7571,829,7271,823,1261,883,4331,921,4951,942,7101,687,767975,081979,2731,023,7711,039,1711,132,7921,111,8451,118,8661,247,5521,209,4461,171,5971,163,3021,121,1961,121,1371,118,0671,066,5981,065,8341,060,0051,045,2051,022,396975,014967,921979,618991,383912,095908,986908,142923,550938,782961,344981,836993,9901,016,8941,020,7691,006,2391,024,496997,876970,414966,871966,4601,382,3151,081,4111,109,6591,122,2661,139,2341,155,7301,173,2931,167,6831,186,4501,192,2151,122,5131,039,7641,051,1181,369,4821,421,840
       Goodwill 
84,334
0
0
0
0
0
18,782
0
0
0
0
0
0
0
174,772
0
0
0
1,409
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38,638
38,638
38,638
38,638
38,638
38,638
38,638
38,638
38,638
38,638
39,000
38,638
38,638
41,345
41,000
41,345
41,345
41,34541,34541,00041,34538,63838,63839,00038,63838,63838,63838,63838,63838,63838,63838,63838,63838,6380000000000000000000000000000000000000000000001,409000174,772000000018,7820000084,334
       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
3,433,160
3,601,397
3,445,840
3,805,122
3,604,845
3,639,794
3,353,639
3,360,142
3,218,426
3,301,000
3,215,000
3,289,203
2,918,000
3,207,023
3,244,538
3,411,058
3,299,551
3,665,467
3,577,522
3,709,341
3,646,912
3,598,880
3,542,086
3,542,0863,598,8803,646,9123,709,3413,577,5223,665,4673,299,5513,411,0583,244,5383,207,0232,918,0003,289,2033,215,0003,301,0003,218,4263,360,1423,353,6393,639,7943,604,8453,805,1223,445,8403,601,3973,433,1600000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
84,334
0
0
0
0
0
18,782
130,197
146,831
319,007
341,811
347,730
336,973
323,494
442,329
73,140
46,786
45,160
37,540
43,727
43,178
44,266
37,504
38,275
37,668
37,565
34,265
33,513
33,258
32,227
33,350
32,111
31,779
31,095
35,947
34,825
33,907
40,991
45,246
47,178
47,760
46,080
57,486
56,174
55,474
55,414
57,466
55,669
61,200
59,839
48,783
43,907
37,420
38,780
51,400
54,284
63,579
75,073
86,738
90,447
91,450
88,893
90,065
90,941
112,106
111,541
114,949
112,336
116,054
116,676
9,400
93,969
89,020
85,791
141,000
80,216
77,239
74,838
133,000
72,114
68,903
68,90372,114133,00074,83877,23980,216141,00085,79189,02093,9699,400116,676116,054112,336114,949111,541112,10690,94190,06588,89391,45090,44786,73875,07363,57954,28451,40038,78037,42043,90748,78359,83961,20055,66957,46655,41455,47456,17457,48646,08047,76047,17845,24640,99133,90734,82535,94731,09531,77932,11133,35032,22733,25833,51334,26537,56537,66838,27537,50444,26643,17843,72737,54045,16046,78673,140442,329323,494336,973347,730341,811319,007146,831130,19718,7820000084,334
       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
24,854
25,199
25,354
109,751
24,680
-75
0
-58,902
23,925
0
0
0
0
0
0000023,925-58,9020-7524,680109,75125,35425,19924,8540000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
14,769,376
9,224,636
8,905,745
4,935,937
5,673,446
5,579,085
5,595,320
5,581,716
5,738,422
5,912,646
6,135,521
5,895,820
6,058,322
6,136,995
6,338,122
5,628,640
5,247,350
4,996,656
4,708,909
5,114,041
4,791,139
5,188,186
5,024,696
5,019,069
5,110,458
5,510,530
4,434,582
4,279,593
4,492,335
4,622,915
5,584,099
5,214,021
4,949,270
4,945,018
5,558,105
5,234,060
6,297,074
6,885,522
7,846,271
8,022,718
9,467,983
7,397,301
8,528,150
8,774,706
9,702,158
8,305,512
7,941,269
7,248,175
7,291,228
7,355,233
7,353,764
6,467,849
6,762,928
6,651,229
7,689,583
8,084,102
8,586,294
8,383,542
9,085,277
8,328,989
8,291,715
8,398,422
9,915,592
8,997,705
9,191,925
8,680,443
9,096,871
9,633,196
9,814,039
10,604,181
11,181,341
11,306,982
10,845,391
9,817,019
10,335,209
9,355,120
9,131,035
9,153,799
9,107,776
8,467,229
9,180,047
9,180,0478,467,2299,107,7769,153,7999,131,0359,355,12010,335,2099,817,01910,845,39111,306,98211,181,34110,604,1819,814,0399,633,1969,096,8718,680,4439,191,9258,997,7059,915,5928,398,4228,291,7158,328,9899,085,2778,383,5428,586,2948,084,1027,689,5836,651,2296,762,9286,467,8497,353,7647,355,2337,291,2287,248,1757,941,2698,305,5129,702,1588,774,7068,528,1507,397,3019,467,9838,022,7187,846,2716,885,5226,297,0745,234,0605,558,1054,945,0184,949,2705,214,0215,584,0994,622,9154,492,3354,279,5934,434,5825,510,5305,110,4585,019,0695,024,6965,188,1864,791,1395,114,0414,708,9094,996,6565,247,3505,628,6406,338,1226,136,9956,058,3225,895,8206,135,5215,912,6465,738,4225,581,7165,595,3205,579,0855,673,4464,935,9378,905,7459,224,63614,769,376
   > Total Current Liabilities 
14,196,351
3,139,149
3,147,245
2,836,382
3,603,756
3,667,923
3,367,923
3,384,053
3,619,300
3,823,062
3,949,383
3,757,367
3,963,848
4,070,370
4,443,759
4,020,139
4,027,677
3,839,193
3,734,539
4,141,056
3,923,283
4,315,754
4,527,992
4,525,153
4,520,392
4,309,574
3,364,928
3,229,976
3,452,991
3,508,364
4,356,517
3,954,200
3,712,011
3,681,482
4,800,730
4,444,066
5,518,546
6,089,974
6,242,568
6,394,284
7,806,978
5,661,298
6,699,617
6,937,173
7,839,847
6,640,979
6,427,396
5,773,398
5,803,052
5,834,176
6,066,907
5,172,458
5,174,336
5,052,927
5,607,625
5,887,979
6,411,195
6,223,878
6,953,818
6,216,667
5,181,185
5,384,041
6,959,005
6,071,666
6,285,695
5,879,677
6,283,614
6,913,329
7,664,310
7,751,114
8,619,517
9,168,634
8,674,840
7,667,983
7,925,685
6,992,785
6,776,771
6,801,947
7,534,016
6,883,349
7,618,131
7,618,1316,883,3497,534,0166,801,9476,776,7716,992,7857,925,6857,667,9838,674,8409,168,6348,619,5177,751,1147,664,3106,913,3296,283,6145,879,6776,285,6956,071,6666,959,0055,384,0415,181,1856,216,6676,953,8186,223,8786,411,1955,887,9795,607,6255,052,9275,174,3365,172,4586,066,9075,834,1765,803,0525,773,3986,427,3966,640,9797,839,8476,937,1736,699,6175,661,2987,806,9786,394,2846,242,5686,089,9745,518,5464,444,0664,800,7303,681,4823,712,0113,954,2004,356,5173,508,3643,452,9913,229,9763,364,9284,309,5744,520,3924,525,1534,527,9924,315,7543,923,2834,141,0563,734,5393,839,1934,027,6774,020,1394,443,7594,070,3703,963,8483,757,3673,949,3833,823,0623,619,3003,384,0533,367,9233,667,9233,603,7562,836,3823,147,2453,139,14914,196,351
       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
3,612,537
3,548,817
3,701,963
70,561
53,054
66,372
66,210
65,615
56,308
2,405,920
3,239,078
2,350,401
3,379,195
0
0
0
0
0
0
0
0
0
0
00000000003,379,1952,350,4013,239,0782,405,92056,30865,61566,21066,37253,05470,5613,701,9633,548,8173,612,5370000000000000000000000000000000000000000000000000000000000
       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
3,612,537
3,548,817
3,701,963
70,561
53,054
66,372
66,210
65,615
56,308
2,405,920
3,239,078
2,350,401
3,379,195
4,730,017
4,237,724
3,198,840
2,533,772
2,577,106
2,597,179
2,588,477
3,292,914
2,934,601
3,371,255
3,371,2552,934,6013,292,9142,588,4772,597,1792,577,1062,533,7723,198,8404,237,7244,730,0173,379,1952,350,4013,239,0782,405,92056,30865,61566,21066,37253,05470,5613,701,9633,548,8173,612,5370000000000000000000000000000000000000000000000000000000000
       Accounts payable 
849,670
1,060,531
1,152,447
1,111,246
1,640,030
1,307,274
1,296,635
1,167,100
1,228,202
1,426,383
1,576,803
1,269,366
1,298,042
1,549,445
1,552,532
1,508,229
1,521,122
1,255,257
1,401,896
1,323,055
1,273,571
1,642,625
1,649,334
1,523,891
1,781,991
1,347,477
1,255,294
1,078,358
1,281,792
1,257,363
1,789,305
1,496,213
1,263,669
1,272,642
1,795,779
1,489,774
1,733,526
1,854,755
2,826,634
2,403,069
2,061,125
1,548,383
2,000,783
1,906,436
2,331,450
2,081,601
2,063,173
1,529,138
1,915,313
2,068,402
2,324,376
1,522,103
1,496,516
1,417,991
1,774,363
1,722,558
2,235,045
1,859,052
2,270,159
1,816,778
1,728,359
2,105,015
2,922,518
2,170,666
1,897,467
1,564,168
1,866,796
2,055,000
2,046,000
2,660,213
3,332,769
2,346,322
2,259,229
2,361,864
2,805,753
2,124,195
2,208,336
1,818,436
2,315,684
2,053,700
2,383,429
2,383,4292,053,7002,315,6841,818,4362,208,3362,124,1952,805,7532,361,8642,259,2292,346,3223,332,7692,660,2132,046,0002,055,0001,866,7961,564,1681,897,4672,170,6662,922,5182,105,0151,728,3591,816,7782,270,1591,859,0522,235,0451,722,5581,774,3631,417,9911,496,5161,522,1032,324,3762,068,4021,915,3131,529,1382,063,1732,081,6012,331,4501,906,4362,000,7831,548,3832,061,1252,403,0692,826,6341,854,7551,733,5261,489,7741,795,7791,272,6421,263,6691,496,2131,789,3051,257,3631,281,7921,078,3581,255,2941,347,4771,781,9911,523,8911,649,3341,642,6251,273,5711,323,0551,401,8961,255,2571,521,1221,508,2291,552,5321,549,4451,298,0421,269,3661,576,8031,426,3831,228,2021,167,1001,296,6351,307,2741,640,0301,111,2461,152,4471,060,531849,670
       Other Current Liabilities 
3,427,878
590,336
623,439
529,437
745,236
777,139
596,220
317,723
792,734
850,189
242,459
881,706
945,734
987,188
1,408,896
907,669
998,741
898,560
858,494
972,555
899,842
967,669
957,047
1,025,079
768,558
971,488
928,785
1,050,282
1,087,919
1,057,197
1,127,185
1,156,221
1,114,332
1,153,164
1,011,157
992,101
1,647,975
1,900,145
1,228,663
1,043,960
1,433,276
1,074,439
1,255,455
1,688,484
1,747,599
1,843,416
1,810,218
2,103,337
1,868,811
1,847,370
1,714,455
1,500,695
1,448,057
1,514,528
1,493,711
1,533,437
1,302,995
1,643,383
2,427,734
2,174,846
2,064,298
1,815,969
2,064,002
1,845,729
2,401,132
2,377,391
2,364,810
132
331
2,709,140
1,848,447
1,992,612
2,071,842
2,008,042
2,427,147
2,143,957
1,827,270
2,255,611
1,813,102
1,782,820
1,752,793
1,752,7931,782,8201,813,1022,255,6111,827,2702,143,9572,427,1472,008,0422,071,8421,992,6121,848,4472,709,1403311322,364,8102,377,3912,401,1321,845,7292,064,0021,815,9692,064,2982,174,8462,427,7341,643,3831,302,9951,533,4371,493,7111,514,5281,448,0571,500,6951,714,4551,847,3701,868,8112,103,3371,810,2181,843,4161,747,5991,688,4841,255,4551,074,4391,433,2761,043,9601,228,6631,900,1451,647,975992,1011,011,1571,153,1641,114,3321,156,2211,127,1851,057,1971,087,9191,050,282928,785971,488768,5581,025,079957,047967,669899,842972,555858,494898,560998,741907,6691,408,896987,188945,734881,706242,459850,189792,734317,723596,220777,139745,236529,437623,439590,3363,427,878
   > 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
2,719,867
2,149,729
2,853,067
2,561,824
2,138,348
2,170,551
2,149,036
2,409,524
2,362,335
2,354,264
2,351,852
1,573,760
1,583,880
1,561,916
1,561,9161,583,8801,573,7602,351,8522,354,2642,362,3352,409,5242,149,0362,170,5512,138,3482,561,8242,853,0672,149,7292,719,8670000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
126,392
0
144,256
0
168,370
446,768
170,988
167,036
208,831
638,453
167,926
160,673
894,363
106,102
105,804
105,730
96,251
97,966
95,283
116,189
77,297
78,024
76,493
76,820
64,248
64,130
64,882
74,339
63,069
58,323
50,468
52,713
324,573
338,932
350,781
372,260
368,796
382,977
391,161
403,526
390,420
400,014
417,839
428,094
437,268
451,498
464,365
479,071
473,785
493,105
507,276
523,613
543,418
561,426
576,760
596,466
566,280
583,818
591,726
625,525
590,911
588,462
772,506
776,501
812,780
803,756
922,834
939,715
866,773
922,240
900,093
905,163
829,863
876,687
893,712
919,361
1,151,740
1,175,923
1,179,065
1,179,0651,175,9231,151,740919,361893,712876,687829,863905,163900,093922,240866,773939,715922,834803,756812,780776,501772,506588,462590,911625,525591,726583,818566,280596,466576,760561,426543,418523,613507,276493,105473,785479,071464,365451,498437,268428,094417,839400,014390,420403,526391,161382,977368,796372,260350,781338,932324,57352,71350,46858,32363,06974,33964,88264,13064,24876,82076,49378,02477,297116,18995,28397,96696,251105,730105,804106,102894,363160,673167,926638,453208,831167,036170,988446,768168,3700144,2560126,39200
> Total Stockholder Equity
0
1,735,569
2,071,910
3,557,945
3,583,993
4,411,757
5,043,763
5,084,604
5,072,583
4,918,503
5,202,153
4,921,063
4,065,439
4,047,108
3,661,947
3,705,999
4,235,070
4,076,032
3,896,865
4,000,325
4,083,704
4,223,536
4,063,737
4,157,235
4,330,101
4,325,016
3,885,841
3,997,580
4,077,334
4,237,260
4,314,522
4,495,567
4,635,151
4,371,175
4,019,695
4,163,130
4,199,290
4,270,952
4,197,044
4,372,843
4,299,175
4,449,254
4,600,152
5,038,628
5,001,906
5,030,339
5,076,394
5,260,468
5,200,597
6,032,166
6,103,448
6,160,033
5,930,719
6,026,602
6,160,460
6,301,716
6,246,699
6,307,500
6,295,386
6,479,978
6,371,427
6,315,136
6,198,075
6,171,069
5,980,304
5,952,528
5,897,152
5,925,333
5,814,525
5,057,315
4,933,454
5,057,325
5,139,218
4,893,651
5,078,455
5,330,264
5,338,326
5,738,337
5,734,558
5,915,484
5,808,069
5,808,0695,915,4845,734,5585,738,3375,338,3265,330,2645,078,4554,893,6515,139,2185,057,3254,933,4545,057,3155,814,5255,925,3335,897,1525,952,5285,980,3046,171,0696,198,0756,315,1366,371,4276,479,9786,295,3866,307,5006,246,6996,301,7166,160,4606,026,6025,930,7196,160,0336,103,4486,032,1665,200,5975,260,4685,076,3945,030,3395,001,9065,038,6284,600,1524,449,2544,299,1754,372,8434,197,0444,270,9524,199,2904,163,1304,019,6954,371,1754,635,1514,495,5674,314,5224,237,2604,077,3343,997,5803,885,8414,325,0164,330,1014,157,2354,063,7374,223,5364,083,7044,000,3253,896,8654,076,0324,235,0703,705,9993,661,9474,047,1084,065,4394,921,0635,202,1534,918,5035,072,5835,084,6045,043,7634,411,7573,583,9933,557,9452,071,9101,735,5690
   Retained Earnings 
0
0
0
21,189
319,640
686,696
835,283
872,239
719,713
723,319
759,592
665,240
345,893
308,738
6,086
117,999
652,257
750,494
738,048
846,154
810,927
914,219
867,079
988,614
745,660
886,050
442,602
516,587
585,648
723,981
798,765
922,924
1,052,399
763,639
379,720
523,154
533,641
625,028
577,837
742,748
660,140
795,580
946,590
1,326,417
1,129,432
1,188,218
1,236,858
1,339,804
1,196,039
1,296,489
1,389,874
1,427,555
1,196,754
1,297,643
1,381,339
1,503,197
1,454,088
1,543,501
1,440,515
1,640,800
1,500,868
1,417,093
1,332,461
1,351,770
1,240,727
1,266,159
1,246,060
1,139,801
1,003,725
274,284
451,328
592,151
653,071
508,091
670,747
897,262
909,861
1,303,678
1,198,626
1,364,124
1,286,642
1,286,6421,364,1241,198,6261,303,678909,861897,262670,747508,091653,071592,151451,328274,2841,003,7251,139,8011,246,0601,266,1591,240,7271,351,7701,332,4611,417,0931,500,8681,640,8001,440,5151,543,5011,454,0881,503,1971,381,3391,297,6431,196,7541,427,5551,389,8741,296,4891,196,0391,339,8041,236,8581,188,2181,129,4321,326,417946,590795,580660,140742,748577,837625,028533,641523,154379,720763,6391,052,399922,924798,765723,981585,648516,587442,602886,050745,660988,614867,079914,219810,927846,154738,048750,494652,257117,9996,086308,738345,893665,240759,592723,319719,713872,239835,283686,696319,64021,189000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.