0 XP   0   0   0

MBK Public Company Limited










Financial Health of MBK Public Company Limited




Comparing to competitors in the Conglomerates industry




  Industry Rankings  


MBK Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell MBK Public Company Limited?

I guess you are interested in MBK 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 MBK Public Company Limited

Let's start. I'm going to help you getting a better view of MBK 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 MBK 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 MBK 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 MBK Public Company Limited. The closing price on 2022-12-07 was ฿18.50 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.
MBK 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 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 MBK Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare MBK Public Company Limited to the Conglomerates industry mean.
  • A Net Profit Margin of 1.6% means that ฿0.02 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 1.6%. The company is making a profit. +1
  • The TTM is -8.2%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ1.6%TTM-8.2%+9.7%
TTM-8.2%YOY-2.5%-5.6%
TTM-8.2%5Y10.8%-18.9%
5Y10.8%10Y16.8%-6.1%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%3.6%-2.0%
TTM-8.2%3.6%-11.8%
YOY-2.5%3.1%-5.6%
5Y10.8%2.5%+8.3%
10Y16.8%3.8%+13.0%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare MBK Public Company Limited to the Conglomerates industry mean.
  • 0.1% Return on Assets means that MBK Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.1%TTM-0.3%+0.3%
TTM-0.3%YOY-0.1%-0.2%
TTM-0.3%5Y0.6%-0.9%
5Y0.6%10Y1.0%-0.4%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.7%-0.6%
TTM-0.3%0.7%-1.0%
YOY-0.1%0.6%-0.7%
5Y0.6%0.6%+0.0%
10Y1.0%0.6%+0.4%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare MBK Public Company Limited to the Conglomerates industry mean.
  • 0.1% Return on Equity means MBK Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 0.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.1%TTM-0.7%+0.9%
TTM-0.7%YOY-0.2%-0.5%
TTM-0.7%5Y1.3%-2.0%
5Y1.3%10Y2.4%-1.1%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%2.1%-2.0%
TTM-0.7%2.2%-2.9%
YOY-0.2%1.7%-1.9%
5Y1.3%1.6%-0.3%
10Y2.4%1.6%+0.8%

1.2. Operating Efficiency of MBK Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient MBK Public Company Limited is operating .

  • Measures how much profit MBK Public Company Limited makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare MBK Public Company Limited to the Conglomerates industry mean.
  • An Operating Margin of 5.5% means the company generated ฿0.06  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 5.5%. The company is operating less efficient.
  • The TTM is 3.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.5%TTM3.9%+1.6%
TTM3.9%YOY10.3%-6.4%
TTM3.9%5Y22.9%-19.0%
5Y22.9%10Y13.3%+9.6%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ5.5%6.6%-1.1%
TTM3.9%5.4%-1.5%
YOY10.3%4.9%+5.4%
5Y22.9%5.0%+17.9%
10Y13.3%4.2%+9.1%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Conglomerates industry mean).
  • An Operation Ratio of 1.59 means that the operating costs are ฿1.59 for each ฿1 in net sales.

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

  • The MRQ is 1.587. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.548. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.587TTM1.548+0.039
TTM1.548YOY1.445+0.103
TTM1.5485Y1.381+0.167
5Y1.38110Y0.976+0.405
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5871.524+0.063
TTM1.5481.517+0.031
YOY1.4451.513-0.068
5Y1.3811.395-0.014
10Y0.9761.152-0.176

1.3. Liquidity of MBK Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Conglomerates industry mean).
  • A Current Ratio of 1.69 means the company has ฿1.69 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.692. The company is able to pay all its short-term debts. +1
  • The TTM is 2.137. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.692TTM2.137-0.445
TTM2.137YOY3.120-0.983
TTM2.1375Y1.979+0.157
5Y1.97910Y1.108+0.871
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6921.440+0.252
TTM2.1371.433+0.704
YOY3.1201.467+1.653
5Y1.9791.466+0.513
10Y1.1081.297-0.189
1.3.2. Quick Ratio

Measures if MBK Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare MBK Public Company Limited to the Conglomerates industry mean.
  • A Quick Ratio of 0.66 means the company can pay off ฿0.66 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.664. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.966. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.664TTM0.966-0.303
TTM0.966YOY1.363-0.396
TTM0.9665Y0.837+0.130
5Y0.83710Y0.772+0.064
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6640.650+0.014
TTM0.9660.650+0.316
YOY1.3630.634+0.729
5Y0.8370.655+0.182
10Y0.7720.614+0.158

1.4. Solvency of MBK Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare MBK Public Company Limited to Conglomerates industry mean.
  • A Debt to Asset Ratio of 0.61 means that MBK Public Company Limited assets are financed with 61.5% credit (debt) and the remaining percentage (100% - 61.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.615. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.617. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.615TTM0.617-0.003
TTM0.617YOY0.627-0.010
TTM0.6175Y0.581+0.037
5Y0.58110Y0.562+0.018
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6150.567+0.048
TTM0.6170.583+0.034
YOY0.6270.575+0.052
5Y0.5810.570+0.011
10Y0.5620.562+0.000
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare MBK Public Company Limited to the Conglomerates industry mean.
  • A Debt to Equity ratio of 163.7% means that company has ฿1.64 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.637. The company is just able to pay all its debts with equity.
  • The TTM is 1.655. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.637TTM1.655-0.018
TTM1.655YOY1.725-0.070
TTM1.6555Y1.448+0.207
5Y1.44810Y1.386+0.061
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6371.437+0.200
TTM1.6551.549+0.106
YOY1.7251.502+0.223
5Y1.4481.511-0.063
10Y1.3861.502-0.116

2. Market Valuation of MBK 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 MBK Public Company Limited generates.

  • Above 15 is considered overpriced but always compare MBK Public Company Limited to the Conglomerates industry mean.
  • A PE ratio of 807.82 means the investor is paying ฿807.82 for every ฿1 in earnings.

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

  • The EOD is 916.849. Seems overpriced? -1
  • The MRQ is 807.818. Seems overpriced? -1
  • The TTM is 272.209. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD916.849MRQ807.818+109.031
MRQ807.818TTM272.209+535.610
TTM272.209YOY239.051+33.158
TTM272.2095Y168.366+103.842
5Y168.36610Y174.675-6.308
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD916.84922.222+894.627
MRQ807.81823.606+784.212
TTM272.20933.530+238.679
YOY239.05127.853+211.198
5Y168.36622.677+145.689
10Y174.67523.862+150.813
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of MBK Public Company Limited.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

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

  • The MRQ is -1,559.047. Very Bad. -2
  • The TTM is -324.928. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-1,559.047TTM-324.928-1,234.119
TTM-324.928YOY116.694-441.621
TTM-324.9285Y236.271-561.198
5Y236.27110Y28.723+207.548
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,559.0470.215-1,559.262
TTM-324.9280.160-325.088
YOY116.6940.164+116.530
5Y236.2710.113+236.158
10Y28.7230.120+28.603

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

Measures if the stock price of MBK Public Company Limited 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 1.16 means the investor is paying ฿1.16 for each ฿1 in book value.

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

  • The EOD is 1.320. Good. +1
  • The MRQ is 1.163. Good. +1
  • The TTM is 1.001. Good. +1
Trends
Current periodCompared to+/- 
EOD1.320MRQ1.163+0.157
MRQ1.163TTM1.001+0.162
TTM1.001YOY0.955+0.046
TTM1.0015Y1.319-0.318
5Y1.31910Y3.378-2.059
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD1.3201.027+0.293
MRQ1.1631.027+0.136
TTM1.0011.164-0.163
YOY0.9551.071-0.116
5Y1.3191.023+0.296
10Y3.3780.696+2.682
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of MBK 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---0.3340.017-2096%-0.048-86%-0.001-100%0.118-383%
Book Value Growth--0.9710.9710%0.9710%0.9710%0.9720%
Book Value Per Share--14.01914.0200%13.966+0%14.107-1%12.928+8%
Book Value Per Share Growth---0.0240.001-2562%-0.004-84%-0.036+49%-0.008-65%
Current Ratio--1.6922.137-21%3.120-46%1.979-15%1.108+53%
Debt To Asset Ratio--0.6150.6170%0.627-2%0.581+6%0.562+9%
Debt To Equity Ratio--1.6371.655-1%1.725-5%1.448+13%1.386+18%
Dividend Per Share--0.0010.001+94%0.001+86%0.161-99%0.222-99%
Dividend Per Share Growth---0.450-100%-3951.9170%-833.6350%-452.3890%
Eps--0.020-0.100+595%-0.031+255%0.178-89%0.276-93%
Eps Growth---0.5181.976-126%2.002-126%0.286-281%0.058-1000%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.016-0.082+618%-0.025+261%0.108-85%0.168-91%
Operating Margin--0.0550.039+41%0.103-46%0.229-76%0.133-58%
Operating Ratio--1.5871.548+3%1.445+10%1.381+15%0.976+63%
Pb Ratio1.320+12%1.1631.001+16%0.955+22%1.319-12%3.378-66%
Pe Ratio916.849+12%807.818272.209+197%239.051+238%168.366+380%174.675+362%
Peg Ratio---1559.047-324.928-79%116.694-1436%236.271-760%28.723-5528%
Price Per Share18.500+12%16.30014.025+16%13.350+22%17.598-7%38.746-58%
Price To Total Gains Ratio-55.600-13%-48.988577.565-108%13.546-462%-9263.948+18811%-4550.403+9189%
Profit Growth--95.6585.651+1593%5.726+1571%59.129+62%77.890+23%
Quick Ratio--0.6640.966-31%1.363-51%0.837-21%0.772-14%
Return On Assets--0.001-0.003+593%-0.001+248%0.006-91%0.010-95%
Return On Equity--0.001-0.007+602%-0.002+256%0.013-89%0.024-94%
Revenue Growth--0.9710.9720%0.9710%0.9710%0.9710%
Total Gains Per Share---0.3330.017-2009%-0.047-86%0.160-308%0.340-198%
Total Gains Per Share Growth---2.4944.928-151%-0.657-74%-97.919+3827%-48.857+1859%
Usd Book Value--609285591.200609345229.0500%606978389.403+0%632017204.323-4%571327508.289+7%
Usd Book Value Change Per Share---0.0100.000-2096%-0.001-86%0.000-100%0.003-383%
Usd Book Value Per Share--0.4010.4010%0.399+0%0.403-1%0.370+8%
Usd Dividend Per Share--0.0000.000+94%0.000+86%0.005-99%0.006-99%
Usd Eps--0.001-0.003+595%-0.001+255%0.005-89%0.008-93%
Usd Price Per Share0.529+12%0.4660.401+16%0.382+22%0.503-7%1.108-58%
Usd Profit--876961.800-4337857.967+595%-1356491.973+255%8503097.577-90%12380291.553-93%
Usd Revenue--55643216.20054720203.152+2%58784757.982-5%66308890.378-16%69269193.787-20%
Usd Total Gains Per Share---0.0100.000-2009%-0.001-86%0.005-308%0.010-198%
 EOD+1 -4MRQTTM+15 -20YOY+16 -185Y+7 -2710Y+10 -24

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15916.849
Price to Book Ratio (EOD)Between0-11.320
Net Profit Margin (MRQ)Greater than00.016
Operating Margin (MRQ)Greater than00.055
Quick Ratio (MRQ)Greater than10.664
Current Ratio (MRQ)Greater than11.692
Debt to Asset Ratio (MRQ)Less than10.615
Debt to Equity Ratio (MRQ)Less than11.637
Return on Equity (MRQ)Greater than0.150.001
Return on Assets (MRQ)Greater than0.050.001
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose18.300
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets55,282,723
Total Liabilities33,979,031
Total Stockholder Equity20,752,692
 As reported
Total Liabilities 33,979,031
Total Stockholder Equity+ 20,752,692
Total Assets = 55,282,723

Assets

Total Assets55,282,723
Total Current Assets12,994,933
Long-term Assets12,994,933
Total Current Assets
Cash And Cash Equivalents 5,476,670
Short-term Investments 3,479
Net Receivables 5,093,921
Inventory 2,148,281
Other Current Assets 276,061
Total Current Assets  (as reported)12,994,933
Total Current Assets  (calculated)12,998,412
+/- 3,479
Long-term Assets
Property Plant Equipment 18,357,212
Goodwill 71,793
Long Term Investments 10,223,505
Intangible Assets 140,875
Other Assets 13,471,386
Long-term Assets  (as reported)42,284,311
Long-term Assets  (calculated)42,264,771
+/- 19,540

Liabilities & Shareholders' Equity

Total Current Liabilities7,682,367
Long-term Liabilities26,296,664
Total Stockholder Equity20,752,692
Total Current Liabilities
Short Long Term Debt 4,870,670
Accounts payable 1,036,149
Other Current Liabilities 1,048,622
Total Current Liabilities  (as reported)7,682,367
Total Current Liabilities  (calculated)6,955,441
+/- 726,926
Long-term Liabilities
Long term Debt 13,538,172
Capital Lease Obligations Min Short Term Debt11,196,220
Other Liabilities 2,219,198
Long-term Liabilities Other 811,728
Long-term Liabilities  (as reported)26,296,664
Long-term Liabilities  (calculated)27,765,318
+/- 1,468,654
Total Stockholder Equity
Common Stock1,804,755
Retained Earnings 15,010,502
Other Stockholders Equity 3,146,967
Total Stockholder Equity (as reported)20,752,692
Total Stockholder Equity (calculated)19,962,224
+/- 790,468
Other
Capital Stock1,804,755
Common Stock Shares Outstanding 1,432,714
Net Debt 12,932,172
Net Invested Capital 39,161,534
Net Tangible Assets 20,540,024
Net Working Capital 5,316,045



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302002-12-312001-06-302000-12-31
> Total Assets 
10,888,303
11,726,053
12,885,259
14,948,473
15,465,477
15,040,411
15,053,542
16,268,939
16,687,477
17,140,887
16,766,024
16,160,739
16,096,752
16,237,188
18,139,759
16,924,313
17,044,684
16,906,103
16,738,769
16,537,097
19,027,377
20,307,669
20,640,889
21,100,646
22,845,553
22,379,526
22,832,543
24,653,736
28,241,747
29,143,156
30,177,210
26,682,191
28,824,324
27,790,711
29,143,659
28,416,369
27,475,950
27,065,054
27,910,532
27,198,109
30,570,294
31,942,789
36,513,771
39,075,168
39,655,415
37,921,563
37,951,486
37,699,899
37,917,189
37,909,393
40,956,369
40,535,309
39,571,352
40,549,382
41,071,806
41,346,198
42,197,119
42,517,701
43,500,434
43,746,020
44,232,142
46,552,390
47,363,018
48,620,382
49,655,923
49,095,942
50,633,370
51,175,860
52,103,618
52,443,053
60,302,450
60,265,723
56,474,389
57,142,260
58,495,217
55,399,978
56,001,048
55,257,420
56,110,023
55,282,723
55,282,72356,110,02355,257,42056,001,04855,399,97858,495,21757,142,26056,474,38960,265,72360,302,45052,443,05352,103,61851,175,86050,633,37049,095,94249,655,92348,620,38247,363,01846,552,39044,232,14243,746,02043,500,43442,517,70142,197,11941,346,19841,071,80640,549,38239,571,35240,535,30940,956,36937,909,39337,917,18937,699,89937,951,48637,921,56339,655,41539,075,16836,513,77131,942,78930,570,29427,198,10927,910,53227,065,05427,475,95028,416,36929,143,65927,790,71128,824,32426,682,19130,177,21029,143,15628,241,74724,653,73622,832,54322,379,52622,845,55321,100,64620,640,88920,307,66919,027,37716,537,09716,738,76916,906,10317,044,68416,924,31318,139,75916,237,18816,096,75216,160,73916,766,02417,140,88716,687,47716,268,93915,053,54215,040,41115,465,47714,948,47312,885,25911,726,05310,888,303
   > 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
6,125,137
7,385,048
7,123,119
7,061,377
7,976,070
8,350,241
7,999,730
9,080,982
9,935,932
11,547,645
12,309,968
11,255,771
10,249,443
14,808,982
15,067,058
12,305,781
12,064,616
12,858,715
11,272,346
13,592,793
13,056,538
13,373,203
12,994,933
12,994,93313,373,20313,056,53813,592,79311,272,34612,858,71512,064,61612,305,78115,067,05814,808,98210,249,44311,255,77112,309,96811,547,6459,935,9329,080,9827,999,7308,350,2417,976,0707,061,3777,123,1197,385,0486,125,137000000000000000000000000000000000000000000000000000000000
       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
532,716
874,501
526,894
503,782
475,948
453,463
514,398
419,216
675,185
550,762
1,443,285
504,905
786,156
5,642,623
6,694,556
3,809,780
3,841,661
4,835,666
2,616,697
4,484,970
4,448,805
4,920,414
5,476,670
5,476,6704,920,4144,448,8054,484,9702,616,6974,835,6663,841,6613,809,7806,694,5565,642,623786,156504,9051,443,285550,762675,185419,216514,398453,463475,948503,782526,894874,501532,716000000000000000000000000000000000000000000000000000000000
       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
2,004,840
1,953,517
1,974,423
1,899,534
1,234,127
10,139
3,136
3,137
3,137
3,138
3,477
3,478
3,478
3,479
3,4793,4783,4783,4773,1383,1373,1373,13610,1391,234,1271,899,5341,974,4231,953,5172,004,840000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
435,969
173,430
134,169
234,843
195,694
233,831
219,805
248,829
404,692
465,424
194,577
231,343
205,457
262,023
1,219,874
521,621
377,389
334,327
277,030
311,790
282,859
329,009
335,591
355,729
291,589
319,925
288,390
370,291
318,712
352,700
1,728,146
936,466
988,551
1,187,472
1,352,412
1,738,024
1,713,734
1,998,734
1,974,972
2,025,738
2,979,759
3,032,811
4,250,392
4,328,069
4,874,664
4,819,365
4,028,228
3,571,599
3,460,095
2,313,949
2,077,702
2,583,334
1,906,561
2,435,387
2,735,428
2,511,194
2,246,016
2,295,921
3,169,503
3,402,371
3,360,361
4,332,945
4,260,469
3,910,685
4,728,687
5,354,395
443,739
324,477
298,466
5,570,952
5,157,917
4,988,237
4,908,279
5,215,165
5,162,250
5,869,056
6,391,677
6,225,256
6,028,233
5,093,921
5,093,9216,028,2336,225,2566,391,6775,869,0565,162,2505,215,1654,908,2794,988,2375,157,9175,570,952298,466324,477443,7395,354,3954,728,6873,910,6854,260,4694,332,9453,360,3613,402,3713,169,5032,295,9212,246,0162,511,1942,735,4282,435,3871,906,5612,583,3342,077,7022,313,9493,460,0953,571,5994,028,2284,819,3654,874,6644,328,0694,250,3923,032,8112,979,7592,025,7381,974,9721,998,7341,713,7341,738,0241,352,4121,187,472988,551936,4661,728,146352,700318,712370,291288,390319,925291,589355,729335,591329,009282,859311,790277,030334,327377,389521,6211,219,874262,023205,457231,343194,577465,424404,692248,829219,805233,831195,694234,843134,169173,430435,969
       Other Current Assets 
52,421
82,812
128,281
76,655
189,369
125,694
124,108
1,567,349
141,239
140,459
143,352
2,366,292
122,804
108,302
113,390
2,816,366
212,926
198,532
176,712
109,063
149,471
231,440
135,683
83,377
169,280
224,094
214,096
74,775
207,407
233,164
223,382
99,742
268,753
431,970
458,336
239,764
430,448
177,587
290,533
322,755
326,821
145,244
318,351
875,670
509,906
360,144
429,724
399,789
372,164
294,393
371,244
350,453
349,583
275,349
372,333
310,187
305,463
230,499
341,372
331,063
374,932
278,915
637,366
471,712
483,499
324,582
331,577
58,395
55,140
183,815
214,461
193,049
226,927
167,359
136,356
151,358
179,583
85,127
270,278
276,061
276,061270,27885,127179,583151,358136,356167,359226,927193,049214,461183,81555,14058,395331,577324,582483,499471,712637,366278,915374,932331,063341,372230,499305,463310,187372,333275,349349,583350,453371,244294,393372,164399,789429,724360,144509,906875,670318,351145,244326,821322,755290,533177,587430,448239,764458,336431,970268,75399,742223,382233,164207,40774,775214,096224,094169,28083,377135,683231,440149,471109,063176,712198,532212,9262,816,366113,390108,302122,8042,366,292143,352140,459141,2391,567,349124,108125,694189,36976,655128,28182,81252,421
   > 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
39,085,725
38,865,892
40,847,847
40,297,189
44,262,453
45,193,662
44,168,608
45,077,644
45,633,365
44,124,494
42,404,778
42,197,404
42,733,342
42,284,311
42,284,31142,733,34242,197,40442,404,77844,124,49445,633,36545,077,64444,168,60845,193,66244,262,45340,297,18940,847,84738,865,89239,085,725000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
5,558,496
5,359,272
5,549,489
5,543,447
5,792,920
5,697,777
5,610,227
7,819,511
7,626,023
7,496,302
7,357,240
7,166,983
7,094,115
7,046,148
7,644,869
10,139,553
10,229,471
10,121,959
10,066,497
10,155,714
10,011,882
10,720,351
10,665,175
10,223,672
11,882,204
11,826,920
11,765,837
12,107,065
12,063,883
12,168,624
12,157,859
9,368,593
9,634,474
9,696,444
9,765,461
10,102,407
9,725,415
8,613,739
9,090,895
8,967,581
8,818,036
7,934,238
8,002,527
14,635,403
14,467,448
3,984,586
14,505,054
14,491,787
14,552,744
15,220,001
15,597,850
15,419,369
15,437,197
14,784,495
14,710,387
14,537,901
14,432,966
14,071,571
14,354,243
14,180,359
14,040,238
13,982,483
14,313,446
14,171,161
13,996,709
13,436,226
13,759,577
13,603,436
13,500,197
12,893,594
20,449,508
20,447,388
20,075,136
19,314,598
19,518,438
19,231,192
18,969,252
18,154,877
18,412,907
18,357,212
18,357,21218,412,90718,154,87718,969,25219,231,19219,518,43819,314,59820,075,13620,447,38820,449,50812,893,59413,500,19713,603,43613,759,57713,436,22613,996,70914,171,16114,313,44613,982,48314,040,23814,180,35914,354,24314,071,57114,432,96614,537,90114,710,38714,784,49515,437,19715,419,36915,597,85015,220,00114,552,74414,491,78714,505,0543,984,58614,467,44814,635,4038,002,5277,934,2388,818,0368,967,5819,090,8958,613,7399,725,41510,102,4079,765,4619,696,4449,634,4749,368,59312,157,85912,168,62412,063,88312,107,06511,765,83711,826,92011,882,20410,223,67210,665,17510,720,35110,011,88210,155,71410,066,49710,121,95910,229,47110,139,5537,644,8697,046,1487,094,1157,166,9837,357,2407,496,3027,626,0237,819,5115,610,2275,697,7775,792,9205,543,4475,549,4895,359,2725,558,496
       Goodwill 
0
41,475
0
24,012
0
0
0
145,384
0
0
0
120,141
0
0
0
84,784
0
0
0
69,958
0
0
0
62,073
0
0
0
73,483
0
0
0
73,483
0
0
0
73,483
0
73,483
0
0
72,493
72,493
72,733
72,733
72,733
72,733
72,733
72,033
72,033
72,033
72,033
72,033
72,033
72,033
72,033
72,033
72,033
72,033
72,033
72,033
72,033
71,793
118,505
71,793
636,197
636,197
71,793
71,793
71,793
71,793
71,793
71,793
75,620
71,793
71,793
71,793
71,793
71,793
71,793
71,793
71,79371,79371,79371,79371,79371,79371,79375,62071,79371,79371,79371,79371,79371,793636,197636,19771,793118,50571,79372,03372,03372,03372,03372,03372,03372,03372,03372,03372,03372,03372,03372,03372,03372,73372,73372,73372,73372,73372,49372,4930073,483073,48300073,48300073,48300062,07300069,95800084,784000120,141000145,38400024,012041,4750
       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
13,276,041
13,761,736
13,415,386
13,902,068
14,513,238
14,105,946
14,622,079
15,197,846
14,395,645
13,848,945
13,859,826
14,350,766
13,667,263
10,411,548
10,615,875
9,807,331
10,556,665
10,954,834
10,351,949
9,721,145
10,137,706
10,923,250
10,223,505
10,223,50510,923,25010,137,7069,721,14510,351,94910,954,83410,556,6659,807,33110,615,87510,411,54813,667,26314,350,76613,859,82613,848,94514,395,64515,197,84614,622,07914,105,94614,513,23813,902,06813,415,38613,761,73613,276,041000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
41,475
0
24,012
0
0
0
145,384
0
0
0
120,141
0
0
0
84,784
0
0
0
69,958
0
2,518,736
2,518,736
2,877,947
2,578,361
2,577,227
2,576,111
2,911,033
3,109,426
3,093,257
3,087,327
3,419,150
3,343,469
3,323,946
3,380,529
3,429,337
3,336,498
3,390,630
3,294,839
3,273,363
3,324,931
506,945
497,461
129,773
129,966
468,306
464,119
457,670
451,894
448,408
442,938
435,209
435,438
429,191
425,203
422,263
415,935
422,612
417,735
416,109
409,246
405,099
449,565
315,048
312,027
303,734
295,887
291,969
279,603
284,289
97,591
98,350
97,410
132,575
142,586
139,255
141,605
144,557
142,328
140,875
140,875142,328144,557141,605139,255142,586132,57597,41098,35097,591284,289279,603291,969295,887303,734312,027315,048449,565405,099409,246416,109417,735422,612415,935422,263425,203429,191435,438435,209442,938448,408451,894457,670464,119468,306129,966129,773497,461506,9453,324,9313,273,3633,294,8393,390,6303,336,4983,429,3373,380,5293,323,9463,343,4693,419,1503,087,3273,093,2573,109,4262,911,0332,576,1112,577,2272,578,3612,877,9472,518,7362,518,736069,95800084,784000120,141000145,38400024,012041,4750
       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
12,713
11,983
11,352
18,883
18,735
106,616
53,181
161,368
409,268
698,236
840,354
398,881
785,919
785,218
785,218785,919398,881840,354698,236409,268161,36853,181106,61618,73518,88311,35211,98312,713000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
4,631,126
4,915,684
5,730,437
4,903,281
7,842,637
7,443,784
7,588,677
7,925,927
8,279,371
8,602,639
8,097,506
7,633,042
7,352,939
7,476,172
9,072,996
7,715,174
7,621,954
7,593,634
7,209,855
6,824,668
8,950,913
10,060,401
9,997,294
10,635,823
12,173,482
12,276,804
12,273,537
12,455,829
15,034,222
15,245,319
15,540,774
14,604,880
15,378,726
14,835,854
16,545,012
15,784,491
14,730,321
14,204,961
13,386,683
13,074,384
15,022,609
16,237,258
18,177,664
22,762,017
23,631,525
21,970,423
21,258,872
20,956,164
20,583,942
21,032,070
23,372,360
23,171,852
22,189,885
22,608,741
21,991,835
22,297,623
22,186,492
22,165,520
22,026,206
22,416,219
23,343,343
24,367,690
25,100,194
27,083,184
26,708,665
26,411,924
26,968,947
27,382,785
28,274,514
27,736,772
38,438,867
38,772,105
35,791,030
35,757,154
36,873,545
34,198,033
34,951,108
34,199,312
34,298,654
33,979,031
33,979,03134,298,65434,199,31234,951,10834,198,03336,873,54535,757,15435,791,03038,772,10538,438,86727,736,77228,274,51427,382,78526,968,94726,411,92426,708,66527,083,18425,100,19424,367,69023,343,34322,416,21922,026,20622,165,52022,186,49222,297,62321,991,83522,608,74122,189,88523,171,85223,372,36021,032,07020,583,94220,956,16421,258,87221,970,42323,631,52522,762,01718,177,66416,237,25815,022,60913,074,38413,386,68314,204,96114,730,32115,784,49116,545,01214,835,85415,378,72614,604,88015,540,77415,245,31915,034,22212,455,82912,273,53712,276,80412,173,48210,635,8239,997,29410,060,4018,950,9136,824,6687,209,8557,593,6347,621,9547,715,1749,072,9967,476,1727,352,9397,633,0428,097,5068,602,6398,279,3717,925,9277,588,6777,443,7847,842,6374,903,2815,730,4374,915,6844,631,126
   > Total Current Liabilities 
1,054,596
1,241,845
2,107,195
1,552,914
1,545,846
1,450,919
1,685,249
2,623,477
3,275,032
3,631,885
3,491,430
3,080,046
3,093,823
3,255,219
4,191,019
3,137,143
3,279,532
3,313,445
3,314,571
3,057,288
2,244,895
3,376,732
3,278,126
4,222,625
2,973,375
3,416,713
3,175,411
2,808,138
5,835,192
5,647,709
6,025,288
6,251,893
5,530,897
5,197,658
5,117,132
4,917,692
3,373,453
3,267,408
2,860,480
2,905,362
5,805,000
5,570,621
6,467,370
6,503,844
5,604,909
3,976,948
3,150,607
3,124,114
2,669,539
3,237,459
7,474,814
6,624,001
5,807,371
6,380,951
3,644,119
4,372,990
4,135,017
4,056,766
3,764,561
5,612,750
6,147,084
6,975,940
7,811,562
8,492,565
7,870,256
5,794,515
6,237,882
5,479,561
6,282,089
7,618,811
7,936,233
6,588,003
3,805,390
3,606,667
4,261,305
3,910,460
5,373,020
5,546,194
6,784,985
7,682,367
7,682,3676,784,9855,546,1945,373,0203,910,4604,261,3053,606,6673,805,3906,588,0037,936,2337,618,8116,282,0895,479,5616,237,8825,794,5157,870,2568,492,5657,811,5626,975,9406,147,0845,612,7503,764,5614,056,7664,135,0174,372,9903,644,1196,380,9515,807,3716,624,0017,474,8143,237,4592,669,5393,124,1143,150,6073,976,9485,604,9096,503,8446,467,3705,570,6215,805,0002,905,3622,860,4803,267,4083,373,4534,917,6925,117,1325,197,6585,530,8976,251,8936,025,2885,647,7095,835,1922,808,1383,175,4113,416,7132,973,3754,222,6253,278,1263,376,7322,244,8953,057,2883,314,5713,313,4453,279,5323,137,1434,191,0193,255,2193,093,8233,080,0463,491,4303,631,8853,275,0322,623,4771,685,2491,450,9191,545,8461,552,9142,107,1951,241,8451,054,596
       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
15,703,578
15,518,229
16,172,351
1,699,591
1,699,721
1,699,853
699,980
0
0
3,218,000
3,072,476
3,107,018
4,705,826
0
0
0
0
0
0
0
0
0
0
00000000004,705,8263,107,0183,072,4763,218,00000699,9801,699,8531,699,7211,699,59116,172,35115,518,22915,703,578000000000000000000000000000000000000000000000000000000000
       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
15,703,578
15,518,229
16,172,351
1,699,591
1,699,721
1,699,853
699,980
0
0
3,218,000
3,072,476
3,107,018
4,705,826
4,924,674
3,577,416
1,116,988
1,051,336
1,719,340
1,493,333
2,715,793
2,768,058
4,087,034
4,870,670
4,870,6704,087,0342,768,0582,715,7931,493,3331,719,3401,051,3361,116,9883,577,4164,924,6744,705,8263,107,0183,072,4763,218,00000699,9801,699,8531,699,7211,699,59116,172,35115,518,22915,703,578000000000000000000000000000000000000000000000000000000000
       Accounts payable 
20,275
17,992
44,505
37,890
135,869
176,056
165,948
184,987
152,021
184,386
191,043
215,043
179,059
189,742
213,332
311,266
210,271
193,649
208,840
167,760
154,434
185,044
198,393
179,782
201,533
180,823
123,744
136,339
137,008
130,602
124,590
122,616
197,245
173,437
170,874
149,409
448,964
209,224
690,259
744,846
643,690
323,258
726,705
843,729
815,408
339,674
879,523
931,873
964,663
349,655
935,757
1,150,272
934,726
315,519
865,382
894,085
964,825
182,394
940,680
911,550
886,914
168,820
1,016,561
1,058,899
954,325
255,313
1,427,501
330,050
371,829
303,667
282,209
349,172
317,943
352,059
343,703
286,238
388,101
330,458
965,591
1,036,149
1,036,149965,591330,458388,101286,238343,703352,059317,943349,172282,209303,667371,829330,0501,427,501255,313954,3251,058,8991,016,561168,820886,914911,550940,680182,394964,825894,085865,382315,519934,7261,150,272935,757349,655964,663931,873879,523339,674815,408843,729726,705323,258643,690744,846690,259209,224448,964149,409170,874173,437197,245122,616124,590130,602137,008136,339123,744180,823201,533179,782198,393185,044154,434167,760208,840193,649210,271311,266213,332189,742179,059215,043191,043184,386152,021184,987165,948176,056135,86937,89044,50517,99220,275
       Other Current Liabilities 
215,045
154,586
304,388
425,608
354,694
314,140
507,342
541,042
611,267
512,940
505,712
498,593
484,495
456,363
858,608
805,183
814,924
763,509
766,683
971,352
1,002,824
999,360
831,091
976,914
1,088,220
962,668
951,076
1,022,650
1,045,365
966,294
1,210,207
1,847,502
2,032,923
1,346,865
1,745,899
1,723,485
1,399,669
1,544,816
1,032,448
1,061,793
1,091,798
1,543,477
1,891,663
1,527,160
1,285,307
2,020,667
1,501,397
1,243,554
1,169,749
1,992,728
1,369,298
1,211,986
1,308,419
2,259,537
1,587,179
1,345,207
1,330,831
2,263,658
1,470,915
1,427,059
1,763,917
2,289,932
1,490,829
1,405,648
1,799,242
1,488,052
620,206
198,990
233,728
1,325,172
1,538,212
1,402,069
1,264,840
1,174,853
1,366,168
1,093,538
1,144,620
1,143,465
1,120,709
1,048,622
1,048,6221,120,7091,143,4651,144,6201,093,5381,366,1681,174,8531,264,8401,402,0691,538,2121,325,172233,728198,990620,2061,488,0521,799,2421,405,6481,490,8292,289,9321,763,9171,427,0591,470,9152,263,6581,330,8311,345,2071,587,1792,259,5371,308,4191,211,9861,369,2981,992,7281,169,7491,243,5541,501,3972,020,6671,285,3071,527,1601,891,6631,543,4771,091,7981,061,7931,032,4481,544,8161,399,6691,723,4851,745,8991,346,8652,032,9231,847,5021,210,207966,2941,045,3651,022,650951,076962,6681,088,220976,914831,091999,3601,002,824971,352766,683763,509814,924805,183858,608456,363484,495498,593505,712512,940611,267541,042507,342314,140354,694425,608304,388154,586215,045
   > 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
20,731,065
21,903,224
21,992,425
20,117,961
30,502,634
32,184,102
31,985,640
32,150,487
32,612,240
30,287,573
29,578,088
28,653,118
27,513,669
26,296,664
26,296,66427,513,66928,653,11829,578,08830,287,57332,612,24032,150,48731,985,64032,184,10230,502,63420,117,96121,992,42521,903,22420,731,065000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
2,227,088
0
61,367
2,008,742
1,953,669
1,940,798
1,642,264
1,673,280
1,621,422
1,002,671
1,623,502
1,133,054
1,103,548
1,949,632
2,240,630
1,782,662
1,746,787
1,674,735
1,653,698
1,557,614
1,506,046
1,498,069
1,437,917
1,476,904
1,419,462
1,533,801
1,695,013
4,019,617
4,133,225
4,188,923
4,181,617
3,996,200
3,960,490
4,030,835
3,806,013
3,752,283
3,640,995
3,567,368
3,507,227
3,465,346
3,442,499
4,405,124
4,284,081
4,177,678
4,098,197
4,027,369
3,967,426
3,915,759
3,842,324
3,782,058
3,718,633
3,561,570
3,251,234
3,141,791
3,027,504
2,922,236
2,820,785
2,727,053
2,598,696
2,520,927
2,424,759
2,335,918
3,469,709
3,647,066
3,357,561
3,400,536
3,385,839
3,407,570
3,282,934
2,339,025
2,592,692
2,308,168
2,381,133
2,429,180
2,228,680
2,227,051
2,264,349
2,387,021
2,219,198
2,219,1982,387,0212,264,3492,227,0512,228,6802,429,1802,381,1332,308,1682,592,6922,339,0253,282,9343,407,5703,385,8393,400,5363,357,5613,647,0663,469,7092,335,9182,424,7592,520,9272,598,6962,727,0532,820,7852,922,2363,027,5043,141,7913,251,2343,561,5703,718,6333,782,0583,842,3243,915,7593,967,4264,027,3694,098,1974,177,6784,284,0814,405,1243,442,4993,465,3463,507,2273,567,3683,640,9953,752,2833,806,0134,030,8353,960,4903,996,2004,181,6174,188,9234,133,2254,019,6171,695,0131,533,8011,419,4621,476,9041,437,9171,498,0691,506,0461,557,6141,653,6981,674,7351,746,7871,782,6622,240,6301,949,6321,103,5481,133,0541,623,5021,002,6711,621,4221,673,2801,642,2641,940,7981,953,6692,008,74261,36702,227,0880
       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
564,404
564,404
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000564,404564,404000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
6,257,177
6,614,167
7,002,237
9,574,284
7,137,608
7,120,027
6,982,591
7,814,835
7,905,617
8,001,590
8,140,242
7,983,978
8,201,747
8,213,322
8,483,350
8,640,411
8,856,651
8,786,710
9,001,526
9,167,160
9,534,728
9,625,823
10,036,281
9,820,094
9,538,311
8,967,169
9,409,212
11,026,911
12,084,736
12,780,120
13,533,672
11,151,060
12,537,362
12,061,889
11,697,454
11,736,361
11,854,966
11,977,483
13,288,705
12,887,101
14,346,457
14,489,073
17,117,404
14,598,773
14,328,119
14,171,662
14,903,545
14,960,005
15,558,917
15,076,913
15,791,005
15,595,564
15,674,142
16,198,224
17,366,250
17,347,978
18,363,222
18,706,752
19,837,007
19,723,524
20,370,166
21,722,143
21,797,599
21,090,994
22,456,194
22,246,871
23,235,101
23,375,320
23,365,119
24,123,643
21,265,942
20,914,410
20,096,486
20,831,345
21,049,053
20,701,506
20,530,201
20,527,157
21,235,015
20,752,692
20,752,69221,235,01520,527,15720,530,20120,701,50621,049,05320,831,34520,096,48620,914,41021,265,94224,123,64323,365,11923,375,32023,235,10122,246,87122,456,19421,090,99421,797,59921,722,14320,370,16619,723,52419,837,00718,706,75218,363,22217,347,97817,366,25016,198,22415,674,14215,595,56415,791,00515,076,91315,558,91714,960,00514,903,54514,171,66214,328,11914,598,77317,117,40414,489,07314,346,45712,887,10113,288,70511,977,48311,854,96611,736,36111,697,45412,061,88912,537,36211,151,06013,533,67212,780,12012,084,73611,026,9119,409,2128,967,1699,538,3119,820,09410,036,2819,625,8239,534,7289,167,1609,001,5268,786,7108,856,6518,640,4118,483,3508,213,3228,201,7477,983,9788,140,2428,001,5907,905,6177,814,8356,982,5917,120,0277,137,6089,574,2847,002,2376,614,1676,257,177
   Common Stock
0
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,886,291
1,707,960
1,707,960
1,707,960
1,707,960
1,707,960
1,707,960
1,707,960
1,694,923
1,694,923
1,694,923
1,694,923
1,694,923
1,694,923
1,694,923
1,694,923
1,694,923
1,694,923
1,706,489
1,708,313
1,752,612
1,761,921
1,796,424
1,804,755
1,804,7551,796,4241,761,9211,752,6121,708,3131,706,4891,694,9231,694,9231,694,9231,694,9231,694,9231,694,9231,694,9231,694,9231,694,9231,694,9231,707,9601,707,9601,707,9601,707,9601,707,9601,707,9601,707,9601,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2911,886,2912,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0002,000,0000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-3,517,274-3,517,274-3,517,274-3,517,274-3,517,274-3,517,274-3,517,274-3,517,274-3,517,274-3,517,274-3,517,274-3,517,274-3,517,275-2,777,945-719,283-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-711,994-1,107,545-1,107,545-1,107,545-1,107,545-1,107,545-1,107,545-1,107,545-1,107,545-1,111,958-1,111,959-1,111,991-1,111,991-1,111,958-1,111,959-682,543-640,7210
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,790,142
4,456,402
4,250,391
5,023,921
5,846,223
5,428,949
4,151,036
5,073,710
4,470,146
4,979,144
5,063,590
4,993,462
4,590,037
1,711,273
2,857,850
2,185,806
2,777,398
3,103,407
2,728,133
2,742,180
3,123,638
3,683,705
3,146,967
3,146,9673,683,7053,123,6382,742,1802,728,1333,103,4072,777,3982,185,8062,857,8501,711,2734,590,0374,993,4625,063,5904,979,1444,470,1465,073,7104,151,0365,428,9495,846,2235,023,9214,250,3914,456,4023,790,142000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.