0 XP   0   0   0

Nawarat Patanakarn Public Company Limited










Financial Health of Nawarat




Comparing to competitors in the Engineering & Construction industry




  Industry Rankings  


Richest
#402 / 660

Total Sales
#270 / 660

Making Money
#531 / 660

Working Efficiently
#502 / 660

Nawarat Patanakarn Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Nawarat?

I guess you are interested in Nawarat Patanakarn 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 Nawarat

Let's start. I'm going to help you getting a better view of Nawarat Patanakarn 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 Nawarat Patanakarn 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 Nawarat Patanakarn 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 Nawarat Patanakarn Public Company Limited. The closing price on 2022-11-28 was ฿0.74 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.
Nawarat Patanakarn Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/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 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Nawarat Patanakarn Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Nawarat to the Engineering & Construction industry mean.
  • A Net Profit Margin of 2.3% 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 Nawarat Patanakarn Public Company Limited:

  • The MRQ is 2.3%. The company is making a profit. +1
  • The TTM is -1.0%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ2.3%TTM-1.0%+3.3%
TTM-1.0%YOY-8.3%+7.3%
TTM-1.0%5Y-2.8%+1.8%
5Y-2.8%10Y-0.5%-2.4%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%2.4%-0.1%
TTM-1.0%2.0%-3.0%
YOY-8.3%2.4%-10.7%
5Y-2.8%2.0%-4.8%
10Y-0.5%2.3%-2.8%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Nawarat to the Engineering & Construction industry mean.
  • 0.4% Return on Assets means that Nawarat generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.4%TTM-0.2%+0.6%
TTM-0.2%YOY-1.4%+1.2%
TTM-0.2%5Y-0.4%+0.2%
5Y-0.4%10Y0.0%-0.4%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.6%-0.2%
TTM-0.2%0.6%-0.8%
YOY-1.4%0.6%-2.0%
5Y-0.4%0.6%-1.0%
10Y0.0%0.7%-0.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Nawarat to the Engineering & Construction industry mean.
  • 3.0% Return on Equity means Nawarat generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 3.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -1.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ3.0%TTM-1.2%+4.2%
TTM-1.2%YOY-8.3%+7.0%
TTM-1.2%5Y-2.3%+1.1%
5Y-2.3%10Y-0.3%-2.1%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%1.9%+1.1%
TTM-1.2%1.8%-3.0%
YOY-8.3%1.8%-10.1%
5Y-2.3%1.8%-4.1%
10Y-0.3%2.0%-2.3%

1.2. Operating Efficiency of Nawarat Patanakarn Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Nawarat is operating .

  • Measures how much profit Nawarat 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 Nawarat to the Engineering & Construction industry mean.
  • An Operating Margin of 5.2% means the company generated ฿0.05  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 5.2%. The company is operating less efficient.
  • The TTM is 1.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.2%TTM1.7%+3.4%
TTM1.7%YOY-5.1%+6.8%
TTM1.7%5Y1.3%+0.5%
5Y1.3%10Y0.9%+0.4%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2%3.6%+1.6%
TTM1.7%2.6%-0.9%
YOY-5.1%3.1%-8.2%
5Y1.3%3.1%-1.8%
10Y0.9%2.6%-1.7%
1.2.2. Operating Ratio

Measures how efficient Nawarat is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 1.87 means that the operating costs are ฿1.87 for each ฿1 in net sales.

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

  • The MRQ is 1.868. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.923. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.868TTM1.923-0.055
TTM1.923YOY2.055-0.132
TTM1.9235Y1.946-0.023
5Y1.94610Y1.478+0.468
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8681.656+0.212
TTM1.9231.581+0.342
YOY2.0551.341+0.714
5Y1.9461.238+0.708
10Y1.4781.148+0.330

1.3. Liquidity of Nawarat Patanakarn Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 1.07 means the company has ฿1.07 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.074. The company is just able to pay all its short-term debts.
  • The TTM is 1.079. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.074TTM1.079-0.004
TTM1.079YOY1.142-0.063
TTM1.0795Y1.239-0.160
5Y1.23910Y0.731+0.508
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0741.335-0.261
TTM1.0791.285-0.206
YOY1.1421.308-0.166
5Y1.2391.283-0.044
10Y0.7311.156-0.425
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Nawarat to the Engineering & Construction industry mean.
  • A Quick Ratio of 0.67 means the company can pay off ฿0.67 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.668. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.648. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.668TTM0.648+0.020
TTM0.648YOY0.707-0.059
TTM0.6485Y0.667-0.019
5Y0.66710Y0.748-0.081
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6680.896-0.228
TTM0.6480.867-0.219
YOY0.7070.903-0.196
5Y0.6670.842-0.175
10Y0.7480.815-0.067

1.4. Solvency of Nawarat Patanakarn Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Nawarat to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.86 means that Nawarat assets are financed with 86.5% credit (debt) and the remaining percentage (100% - 86.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.865. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.861. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.865TTM0.861+0.004
TTM0.861YOY0.798+0.063
TTM0.8615Y0.764+0.097
5Y0.76410Y0.724+0.040
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8650.619+0.246
TTM0.8610.607+0.254
YOY0.7980.603+0.195
5Y0.7640.597+0.167
10Y0.7240.589+0.135
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Nawarat to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 669.8% means that company has ฿6.70 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 6.698. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.483. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.698TTM6.483+0.215
TTM6.483YOY4.143+2.340
TTM6.4835Y3.715+2.767
5Y3.71510Y2.984+0.731
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ6.6981.613+5.085
TTM6.4831.555+4.928
YOY4.1431.533+2.610
5Y3.7151.536+2.179
10Y2.9841.580+1.404

2. Market Valuation of Nawarat Patanakarn 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 Nawarat generates.

  • Above 15 is considered overpriced but always compare Nawarat to the Engineering & Construction industry mean.
  • A PE ratio of 26.79 means the investor is paying ฿26.79 for every ฿1 in earnings.

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

  • The EOD is 27.157. Very good. +2
  • The MRQ is 26.790. Very good. +2
  • The TTM is 10.922. Very good. +2
Trends
Current periodCompared to+/- 
EOD27.157MRQ26.790+0.367
MRQ26.790TTM10.922+15.868
TTM10.922YOY89.710-78.788
TTM10.9225Y-1.433+12.355
5Y-1.43310Y73.121-74.554
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD27.15729.302-2.145
MRQ26.79030.235-3.445
TTM10.92235.876-24.954
YOY89.71037.495+52.215
5Y-1.43338.335-39.768
10Y73.12134.462+38.659
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Nawarat.

  • 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 Nawarat Patanakarn Public Company Limited:

  • The MRQ is 43.799. Seems overpriced? -1
  • The TTM is 20.224. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ43.799TTM20.224+23.575
TTM20.224YOY-7.074+27.298
TTM20.2245Y62.767-42.543
5Y62.76710Y-42.112+104.879
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ43.7990.178+43.621
TTM20.2240.054+20.170
YOY-7.0740.046-7.120
5Y62.7670.124+62.643
10Y-42.1120.114-42.226

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

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

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 0.77 means the investor is paying ฿0.77 for each ฿1 in book value.

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

  • The EOD is 0.779. Very good. +2
  • The MRQ is 0.769. Very good. +2
  • The TTM is 0.988. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.779MRQ0.769+0.011
MRQ0.769TTM0.988-0.219
TTM0.988YOY0.688+0.300
TTM0.9885Y0.703+0.285
5Y0.70310Y1.171-0.468
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD0.7791.033-0.254
MRQ0.7691.072-0.303
TTM0.9881.203-0.215
YOY0.6881.133-0.445
5Y0.7031.126-0.423
10Y1.1710.944+0.227
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Nawarat Patanakarn 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--0.030-0.007+123%-0.080+366%-0.025+183%0.009+234%
Book Value Growth--0.9730.972+0%0.970+0%0.971+0%0.972+0%
Book Value Per Share--0.9500.933+2%1.170-19%1.230-23%1.252-24%
Book Value Per Share Growth--0.032-0.008+124%-0.078+347%-0.042+232%-0.002+106%
Current Ratio--1.0741.0790%1.142-6%1.239-13%0.731+47%
Debt To Asset Ratio--0.8650.861+0%0.798+8%0.764+13%0.724+19%
Debt To Equity Ratio--6.6986.483+3%4.143+62%3.715+80%2.984+124%
Dividend Per Share----0%-0%0.008-100%0.009-100%
Eps--0.027-0.011+139%-0.082+401%-0.022+182%-0.004+113%
Eps Growth--0.6124.077-85%-0.728+219%1.502-59%0.474+29%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Net Profit Margin--0.023-0.010+143%-0.083+462%-0.028+222%-0.005+120%
Operating Margin--0.0520.017+197%-0.051+198%0.013+302%0.009+489%
Operating Ratio--1.8681.923-3%2.055-9%1.946-4%1.478+26%
Pb Ratio0.779+1%0.7690.988-22%0.688+12%0.703+9%1.171-34%
Pe Ratio27.157+1%26.79010.922+145%89.710-70%-1.433+105%73.121-63%
Peg Ratio--43.79920.224+117%-7.074+116%62.767-30%-42.112+196%
Price Per Share0.740+1%0.7300.920-21%0.775-6%0.812-10%1.334-45%
Price To Total Gains Ratio24.629+1%24.2967.263+235%58.174-58%6.441+277%-21.965+190%
Profit Growth--98.91311.415+766%-2.039+102%-5.365+105%31.967+209%
Quick Ratio--0.6680.648+3%0.707-6%0.667+0%0.748-11%
Return On Assets--0.004-0.002+145%-0.014+463%-0.004+208%0.000+1372%
Return On Equity--0.030-0.012+141%-0.083+375%-0.023+178%-0.003+109%
Revenue Growth--0.9680.9730%0.9720%0.9720%0.9720%
Total Gains Per Share--0.030-0.007+123%-0.080+366%-0.017+157%0.018+63%
Total Gains Per Share Growth--0.6073.643-83%-0.412+168%-1.348+322%-1.693+379%
Usd Book Value--68758928.00067549873.503+2%84729632.456-19%91217213.122-25%91768115.831-25%
Usd Book Value Change Per Share--0.0010.000+123%-0.002+366%-0.001+183%0.000+234%
Usd Book Value Per Share--0.0270.026+2%0.033-19%0.034-23%0.035-24%
Usd Dividend Per Share----0%-0%0.000-100%0.000-100%
Usd Eps--0.0010.000+139%-0.002+401%-0.001+182%0.000+113%
Usd Price Per Share0.021+1%0.0200.026-21%0.022-6%0.023-10%0.037-45%
Usd Profit--1972656.000-775544.476+139%-5937253.931+401%-1707802.677+187%-297250.454+115%
Usd Revenue--85497104.00084991877.859+1%73944302.537+16%70496429.826+21%62823900.043+36%
Usd Total Gains Per Share--0.0010.000+123%-0.002+366%0.000+157%0.001+63%
 EOD+2 -3MRQTTM+23 -9YOY+20 -125Y+21 -1310Y+23 -12

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1527.157
Price to Book Ratio (EOD)Between0-10.779
Net Profit Margin (MRQ)Greater than00.023
Operating Margin (MRQ)Greater than00.052
Quick Ratio (MRQ)Greater than10.668
Current Ratio (MRQ)Greater than11.074
Debt to Asset Ratio (MRQ)Less than10.865
Debt to Equity Ratio (MRQ)Less than16.698
Return on Equity (MRQ)Greater than0.150.030
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.047
Ma 20Greater thanMa 500.765
Ma 50Greater thanMa 1000.766
Ma 100Greater thanMa 2000.757
OpenGreater thanClose0.730
Total1/5 (20.0%)



Reversals in quarterly reports

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

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Total Other Income Expense Net -3,438135-3,303-1,676-4,9791,154-3,82521,45317,628



Latest Balance Sheet

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

Summary
Total Assets18,159,844
Total Liabilities15,704,168
Total Stockholder Equity2,344,541
 As reported
Total Liabilities 15,704,168
Total Stockholder Equity+ 2,344,541
Total Assets = 18,159,844

Assets

Total Assets18,159,844
Total Current Assets14,899,146
Long-term Assets14,899,146
Total Current Assets
Cash And Cash Equivalents 1,417,284
Short-term Investments 6,500
Net Receivables 9,253,999
Inventory 2,602,904
Other Current Assets 1,618,459
Total Current Assets  (as reported)14,899,146
Total Current Assets  (calculated)14,899,146
+/-0
Long-term Assets
Property Plant Equipment 2,161,279
Long Term Investments 217,672
Other Assets 881,747
Long-term Assets  (as reported)3,260,698
Long-term Assets  (calculated)3,260,698
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities13,868,213
Long-term Liabilities1,835,955
Total Stockholder Equity2,344,541
Total Current Liabilities
Short Long Term Debt 5,023,759
Accounts payable 3,590,859
Other Current Liabilities 5,181,124
Total Current Liabilities  (as reported)13,868,213
Total Current Liabilities  (calculated)13,795,742
+/- 72,471
Long-term Liabilities
Long term Debt 1,347,523
Capital Lease Obligations Min Short Term Debt267,147
Other Liabilities 293,756
Long-term Liabilities Other 5,192
Long-term Liabilities  (as reported)1,835,955
Long-term Liabilities  (calculated)1,913,618
+/- 77,663
Total Stockholder Equity
Common Stock2,585,482
Other Stockholders Equity 6,063
Total Stockholder Equity (as reported)2,344,541
Total Stockholder Equity (calculated)2,591,545
+/- 247,004
Other
Capital Stock2,585,482
Common Stock Shares Outstanding 2,585,482
Net Debt 4,953,998
Net Invested Capital 8,715,823
Net Tangible Assets 2,344,541
Net Working Capital 1,030,933



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
4,097,797
3,550,085
2,903,393
2,764,462
2,514,029
2,656,599
2,644,283
2,841,841
3,211,673
3,305,743
3,369,792
3,417,882
4,493,225
4,300,589
4,289,049
4,470,547
5,009,517
5,073,343
4,589,517
4,483,457
4,338,357
3,992,756
3,785,440
3,621,058
3,330,903
3,130,632
3,140,475
3,969,673
4,291,245
4,568,676
5,205,750
5,143,021
5,336,670
5,608,371
5,620,932
5,418,781
5,812,439
6,207,423
6,573,982
7,096,420
7,329,470
7,598,327
7,873,443
8,791,762
9,147,616
8,987,997
9,365,232
9,569,695
10,929,582
11,257,034
9,723,285
10,405,167
11,808,814
11,434,839
11,333,599
12,182,027
11,997,277
12,576,771
12,497,371
12,777,794
12,959,274
12,251,445
12,653,994
12,596,301
12,827,529
13,043,047
12,622,055
12,442,823
12,685,787
13,353,647
13,907,052
14,252,047
14,440,787
14,685,710
15,585,883
15,309,823
16,434,966
17,077,551
17,823,113
18,159,844
18,159,84417,823,11317,077,55116,434,96615,309,82315,585,88314,685,71014,440,78714,252,04713,907,05213,353,64712,685,78712,442,82312,622,05513,043,04712,827,52912,596,30112,653,99412,251,44512,959,27412,777,79412,497,37112,576,77111,997,27712,182,02711,333,59911,434,83911,808,81410,405,1679,723,28511,257,03410,929,5829,569,6959,365,2328,987,9979,147,6168,791,7627,873,4437,598,3277,329,4707,096,4206,573,9826,207,4235,812,4395,418,7815,620,9325,608,3715,336,6705,143,0215,205,7504,568,6764,291,2453,969,6733,140,4753,130,6323,330,9033,621,0583,785,4403,992,7564,338,3574,483,4574,589,5175,073,3435,009,5174,470,5474,289,0494,300,5894,493,2253,417,8823,369,7923,305,7433,211,6732,841,8412,644,2832,656,5992,514,0292,764,4622,903,3933,550,0854,097,797
   > 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
8,644,197
8,388,987
8,689,135
8,853,504
8,222,405
8,690,458
8,745,033
9,038,818
9,288,180
8,942,859
8,864,254
9,093,235
9,546,671
10,010,111
10,446,914
10,743,709
11,191,891
12,205,273
11,965,773
13,115,847
13,848,401
14,611,072
14,899,146
14,899,14614,611,07213,848,40113,115,84711,965,77312,205,27311,191,89110,743,70910,446,91410,010,1119,546,6719,093,2358,864,2548,942,8599,288,1809,038,8188,745,0338,690,4588,222,4058,853,5048,689,1358,388,9878,644,197000000000000000000000000000000000000000000000000000000000
       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
656,538
429,211
424,799
795,878
598,782
797,344
415,671
782,205
1,247,168
407,076
392,734
765,978
596,880
250,501
526,302
963,493
1,170,240
870,695
688,236
1,633,989
1,425,048
1,842,265
1,417,284
1,417,2841,842,2651,425,0481,633,989688,236870,6951,170,240963,493526,302250,501596,880765,978392,734407,0761,247,168782,205415,671797,344598,782795,878424,799429,211656,538000000000000000000000000000000000000000000000000000000000
       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
455,022
25,648
4,721
4,740
5,105
5,122
5,326
5,363
5,295
5,859
6,081
6,240
6,264
6,226
6,254
6,249
6,678
31,800
6,488
6,496
6,511
6,517
6,500
6,5006,5176,5116,4966,48831,8006,6786,2496,2546,2266,2646,2406,0815,8595,2955,3635,3265,1225,1054,7404,72125,648455,022000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,765,520
1,737,206
1,103,028
1,048,405
891,205
1,039,444
1,042,490
1,320,251
1,407,171
1,705,525
1,676,985
1,587,029
1,561,968
1,773,372
1,996,766
2,085,821
2,644,537
2,535,704
2,203,424
1,796,300
2,046,520
1,615,429
1,440,192
1,422,321
1,212,548
1,136,310
1,153,135
1,272,753
1,407,826
1,264,857
1,303,695
1,376,169
1,408,533
1,658,833
1,590,703
1,554,894
1,597,722
1,799,638
2,100,481
2,500,498
2,132,465
2,581,631
2,702,225
3,224,085
3,703,802
3,298,986
3,571,785
3,396,157
3,714,713
3,665,178
3,694,221
4,192,100
4,369,792
4,230,276
3,846,032
4,216,590
4,178,109
4,483,495
4,705,154
4,842,911
4,823,529
4,653,099
4,982,435
5,272,968
5,361,451
5,305,669
2,294,382
2,290,377
2,116,485
5,509,892
6,300,057
6,439,202
6,533,218
6,845,028
7,541,621
7,629,999
7,557,848
8,428,992
8,711,456
9,253,999
9,253,9998,711,4568,428,9927,557,8487,629,9997,541,6216,845,0286,533,2186,439,2026,300,0575,509,8922,116,4852,290,3772,294,3825,305,6695,361,4515,272,9684,982,4354,653,0994,823,5294,842,9114,705,1544,483,4954,178,1094,216,5903,846,0324,230,2764,369,7924,192,1003,694,2213,665,1783,714,7133,396,1573,571,7853,298,9863,703,8023,224,0852,702,2252,581,6312,132,4652,500,4982,100,4811,799,6381,597,7221,554,8941,590,7031,658,8331,408,5331,376,1691,303,6951,264,8571,407,8261,272,7531,153,1351,136,3101,212,5481,422,3211,440,1921,615,4292,046,5201,796,3002,203,4242,535,7042,644,5372,085,8211,996,7661,773,3721,561,9681,587,0291,676,9851,705,5251,407,1711,320,2511,042,4901,039,444891,2051,048,4051,103,0281,737,2061,765,520
       Inventory 
122,398
74,001
90,490
115,047
224,466
191,729
261,414
263,988
361,249
317,461
404,687
415,917
441,624
345,403
428,589
645,861
610,417
703,730
644,309
813,720
521,743
657,857
663,064
548,879
562,112
583,607
537,144
448,221
440,283
454,372
546,386
331,537
362,494
411,235
669,704
592,728
749,866
722,810
825,332
937,473
1,112,324
872,522
1,111,013
1,129,712
1,064,973
1,374,509
1,448,667
1,508,999
1,500,534
1,810,049
1,973,377
1,996,988
2,091,898
2,111,352
2,266,475
2,465,498
2,525,687
2,490,966
2,611,807
2,787,376
2,630,413
2,350,502
2,294,012
2,393,759
2,457,414
2,466,842
1,054,153
1,112,458
2,610,983
2,878,018
2,977,293
3,002,961
2,749,940
2,525,099
2,661,136
2,585,676
2,720,485
2,796,378
2,639,565
2,602,904
2,602,9042,639,5652,796,3782,720,4852,585,6762,661,1362,525,0992,749,9403,002,9612,977,2932,878,0182,610,9831,112,4581,054,1532,466,8422,457,4142,393,7592,294,0122,350,5022,630,4132,787,3762,611,8072,490,9662,525,6872,465,4982,266,4752,111,3522,091,8981,996,9881,973,3771,810,0491,500,5341,508,9991,448,6671,374,5091,064,9731,129,7121,111,013872,5221,112,324937,473825,332722,810749,866592,728669,704411,235362,494331,537546,386454,372440,283448,221537,144583,607562,112548,879663,064657,857521,743813,720644,309703,730610,417645,861428,589345,403441,624415,917404,687317,461361,249263,988261,414191,729224,466115,04790,49074,001122,398
   > 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
3,679,196
3,578,569
3,592,552
3,806,975
3,896,941
3,805,133
3,697,078
3,493,819
3,380,610
3,344,050
3,319,119
3,229,150
3,212,041
3,260,698
3,260,6983,212,0413,229,1503,319,1193,344,0503,380,6103,493,8193,697,0783,805,1333,896,9413,806,9753,592,5523,578,5693,679,196000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,475,055
467,733
786,375
529,201
747,600
501,034
713,267
741,443
768,547
372,231
754,390
771,264
761,701
542,542
907,056
871,223
846,287
828,596
786,086
752,339
711,885
796,716
735,155
692,500
678,340
637,696
639,451
1,343,815
1,602,076
1,838,909
2,294,315
2,318,361
2,520,137
2,536,055
2,478,272
2,448,597
2,485,278
2,464,176
2,483,142
2,516,007
2,553,927
2,628,459
2,629,651
2,821,601
2,837,327
2,705,917
2,748,175
2,831,835
2,883,204
2,957,475
1,638,657
1,840,321
1,985,587
2,146,667
2,235,259
2,376,858
2,514,238
2,729,578
2,718,765
2,725,383
2,749,529
2,718,478
2,690,190
2,626,331
2,515,268
2,430,130
2,432,671
2,422,892
2,429,954
2,374,276
2,567,445
2,499,199
2,422,837
2,381,880
2,328,828
2,282,785
2,265,105
2,199,349
2,137,572
2,161,279
2,161,2792,137,5722,199,3492,265,1052,282,7852,328,8282,381,8802,422,8372,499,1992,567,4452,374,2762,429,9542,422,8922,432,6712,430,1302,515,2682,626,3312,690,1902,718,4782,749,5292,725,3832,718,7652,729,5782,514,2382,376,8582,235,2592,146,6671,985,5871,840,3211,638,6572,957,4752,883,2042,831,8352,748,1752,705,9172,837,3272,821,6012,629,6512,628,4592,553,9272,516,0072,483,1422,464,1762,485,2782,448,5972,478,2722,536,0552,520,1372,318,3612,294,3151,838,9091,602,0761,343,815639,451637,696678,340692,500735,155796,716711,885752,339786,086828,596846,287871,223907,056542,542761,701771,264754,390372,231768,547741,443713,267501,034747,600529,201786,375467,7331,475,055
       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
261,263
260,236
260,078
263,261
261,697
261,208
260,745
257,576
230,071
220,973
217,540
211,833
198,998
193,526
193,755
209,157
217,031
215,295
224,012
221,228
218,709
219,581
217,672
217,672219,581218,709221,228224,012215,295217,031209,157193,755193,526198,998211,833217,540220,973230,071257,576260,745261,208261,697263,261260,078260,236261,263000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
38,374
37,727
37,080
36,434
35,787
35,140
34,493
33,847
33,200
32,553
31,906
31,260
30,613
29,966
29,319
28,672
28,026
27,379
26,732
26,085
25,439
24,792
24,145
23,498
22,852
22,205
21,558
20,911
20,265
63,606
63,071
62,540
17,678
17,031
16,384
15,738
15,091
14,444
13,797
13,151
12,504
11,857
11,210
10,564
9,917
9,270
8,623
7,977
7,330
6,683
6,036
5,390
4,743
4,096
3,449
2,803
2,156
0
0
0
0
0
0
0
0
0
0
00000000002,1562,8033,4494,0964,7435,3906,0366,6837,3307,9778,6239,2709,91710,56411,21011,85712,50413,15113,79714,44415,09115,73816,38417,03117,67862,54063,07163,60620,26520,91121,55822,20522,85223,49824,14524,79225,43926,08526,73227,37928,02628,67229,31929,96630,61331,26031,90632,55333,20033,84734,49335,14035,78736,43437,08037,72738,3740000000000000
       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
776,834
672,185
672,395
662,116
558,568
531,085
484,427
398,788
345,829
343,601
337,887
320,006
339,376
345,127
345,127339,376320,006337,887343,601345,829398,788484,427531,085558,568662,116672,395672,185776,834000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,493,200
2,321,131
2,318,573
2,173,947
2,061,274
2,306,172
2,334,302
2,467,783
2,835,397
2,928,855
3,055,226
3,240,490
2,140,502
1,919,187
1,918,975
2,068,711
2,575,354
2,789,080
2,785,460
2,828,246
2,678,953
2,814,327
2,504,977
2,261,702
1,951,558
1,737,620
1,728,346
2,535,375
2,812,277
3,076,069
3,679,924
3,587,021
3,786,872
4,038,915
4,191,075
4,057,414
4,395,454
4,778,059
5,086,242
5,572,069
5,668,830
5,626,140
5,978,304
5,690,954
6,042,227
5,960,101
6,324,294
6,239,143
7,713,877
7,383,366
5,817,622
6,488,049
7,948,547
7,752,110
7,637,369
8,467,526
8,284,095
8,831,123
8,764,309
9,026,960
9,279,676
8,720,341
9,079,196
9,030,330
8,941,913
9,086,404
8,687,454
8,779,721
9,060,806
10,029,545
10,600,333
10,898,345
11,079,989
11,604,892
12,450,053
12,783,036
13,966,115
14,730,088
15,445,121
15,704,168
15,704,16815,445,12114,730,08813,966,11512,783,03612,450,05311,604,89211,079,98910,898,34510,600,33310,029,5459,060,8068,779,7218,687,4549,086,4048,941,9139,030,3309,079,1968,720,3419,279,6769,026,9608,764,3098,831,1238,284,0958,467,5267,637,3697,752,1107,948,5476,488,0495,817,6227,383,3667,713,8776,239,1436,324,2945,960,1016,042,2275,690,9545,978,3045,626,1405,668,8305,572,0695,086,2424,778,0594,395,4544,057,4144,191,0754,038,9153,786,8723,587,0213,679,9243,076,0692,812,2772,535,3751,728,3461,737,6201,951,5582,261,7022,504,9772,814,3272,678,9532,828,2462,785,4602,789,0802,575,3542,068,7111,918,9751,919,1872,140,5023,240,4903,055,2262,928,8552,835,3972,467,7832,334,3022,306,1722,061,2742,173,9472,318,5732,321,1312,493,200
   > Total Current Liabilities 
1,477,213
1,348,424
1,412,950
1,339,381
1,286,577
1,608,484
1,632,054
1,754,106
2,109,722
2,238,432
2,356,854
2,532,855
2,045,385
1,827,118
1,825,980
1,969,848
2,477,106
2,533,497
2,579,404
2,612,742
2,458,228
2,585,729
2,394,784
2,152,832
1,854,466
1,630,250
1,636,264
1,670,666
1,916,123
2,022,127
2,465,728
2,440,607
2,698,264
2,933,581
3,026,669
2,868,174
3,209,845
3,633,240
3,883,711
4,427,689
4,515,216
4,454,090
4,796,897
4,583,314
4,965,305
4,721,194
4,988,250
4,878,938
4,820,884
4,588,250
3,472,276
4,046,663
3,917,000
3,604,410
3,386,047
4,064,758
5,504,316
5,884,663
5,482,597
5,953,938
6,242,830
5,944,765
6,328,847
6,314,204
5,702,325
6,325,131
5,972,265
6,026,410
8,051,543
9,188,302
9,484,666
9,636,263
9,139,985
9,658,271
10,649,960
11,008,306
12,038,782
12,864,730
13,607,449
13,868,213
13,868,21313,607,44912,864,73012,038,78211,008,30610,649,9609,658,2719,139,9859,636,2639,484,6669,188,3028,051,5436,026,4105,972,2656,325,1315,702,3256,314,2046,328,8475,944,7656,242,8305,953,9385,482,5975,884,6635,504,3164,064,7583,386,0473,604,4103,917,0004,046,6633,472,2764,588,2504,820,8844,878,9384,988,2504,721,1944,965,3054,583,3144,796,8974,454,0904,515,2164,427,6893,883,7113,633,2403,209,8452,868,1743,026,6692,933,5812,698,2642,440,6072,465,7282,022,1271,916,1231,670,6661,636,2641,630,2501,854,4662,152,8322,394,7842,585,7292,458,2282,612,7422,579,4042,533,4972,477,1061,969,8481,825,9801,827,1182,045,3852,532,8552,356,8542,238,4322,109,7221,754,1061,632,0541,608,4841,286,5771,339,3811,412,9501,348,4241,477,213
       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
4,550,342
4,784,562
5,095,593
2,037,512
2,087,932
2,055,386
2,066,866
537,883
277,022
1,626,134
2,156,998
3,763,046
4,385,414
0
0
0
0
0
0
0
0
0
0
00000000004,385,4143,763,0462,156,9981,626,134277,022537,8832,066,8662,055,3862,087,9322,037,5125,095,5934,784,5624,550,342000000000000000000000000000000000000000000000000000000000
       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
4,550,342
4,784,562
5,095,593
2,037,512
2,087,932
2,055,386
2,066,866
537,883
277,022
1,626,134
2,156,998
3,763,046
4,385,414
4,626,666
4,599,614
3,845,828
3,677,712
4,079,119
4,147,112
4,134,451
4,899,335
5,127,270
5,023,759
5,023,7595,127,2704,899,3354,134,4514,147,1124,079,1193,677,7123,845,8284,599,6144,626,6664,385,4143,763,0462,156,9981,626,134277,022537,8832,066,8662,055,3862,087,9322,037,5125,095,5934,784,5624,550,342000000000000000000000000000000000000000000000000000000000
       Accounts payable 
401,015
317,156
425,199
390,571
354,579
457,257
597,760
695,562
882,358
832,989
897,581
957,067
768,648
680,820
779,656
1,016,413
1,159,365
1,143,476
1,235,286
1,253,187
1,138,246
1,055,899
964,956
782,011
680,887
532,572
551,768
587,761
566,764
688,438
1,151,751
1,206,038
1,432,866
1,598,881
1,586,620
1,630,377
1,888,136
1,248,232
1,507,910
1,891,855
1,809,310
1,587,307
1,681,283
1,778,863
1,840,264
1,738,277
1,978,418
2,114,372
1,969,750
1,748,206
1,448,852
1,475,273
1,325,501
1,213,503
1,099,909
1,513,745
1,464,626
1,507,217
1,565,451
1,819,935
1,801,976
1,511,952
1,770,118
1,717,867
1,799,231
1,393,212
1,755,261
1,276,245
1,553,348
1,637,877
1,829,301
2,121,019
2,214,068
1,807,033
2,069,248
2,509,795
2,398,383
2,552,088
3,335,420
3,590,859
3,590,8593,335,4202,552,0882,398,3832,509,7952,069,2481,807,0332,214,0682,121,0191,829,3011,637,8771,553,3481,276,2451,755,2611,393,2121,799,2311,717,8671,770,1181,511,9521,801,9761,819,9351,565,4511,507,2171,464,6261,513,7451,099,9091,213,5031,325,5011,475,2731,448,8521,748,2061,969,7502,114,3721,978,4181,738,2771,840,2641,778,8631,681,2831,587,3071,809,3101,891,8551,507,9101,248,2321,888,1361,630,3771,586,6201,598,8811,432,8661,206,0381,151,751688,438566,764587,761551,768532,572680,887782,011964,9561,055,8991,138,2461,253,1871,235,2861,143,4761,159,3651,016,413779,656680,820768,648957,067897,581832,989882,358695,562597,760457,257354,579390,571425,199317,156401,015
       Other Current Liabilities 
756,874
724,491
750,039
378,579
431,172
679,392
505,209
582,172
757,819
759,186
784,128
970,709
1,015,140
926,210
887,187
807,795
916,679
1,043,533
829,948
992,949
946,479
987,002
895,705
769,453
788,622
700,419
656,386
702,001
680,128
696,598
829,144
767,830
721,005
677,676
737,966
555,216
625,817
1,441,006
1,406,559
1,530,618
1,527,495
1,596,327
1,557,320
1,278,422
1,606,604
1,595,308
1,609,774
1,417,485
1,586,169
1,570,477
1,172,281
1,753,792
1,896,327
1,791,931
1,776,166
2,038,546
1,893,596
2,325,754
1,965,799
1,673,177
1,988,804
1,795,318
1,807,168
2,060,459
1,844,473
2,672,007
442,522
424,200
432,758
2,740,748
2,625,767
2,527,685
2,713,910
3,748,814
4,059,144
3,884,849
4,988,638
4,985,313
5,067,249
5,181,124
5,181,1245,067,2494,985,3134,988,6383,884,8494,059,1443,748,8142,713,9102,527,6852,625,7672,740,748432,758424,200442,5222,672,0071,844,4732,060,4591,807,1681,795,3181,988,8041,673,1771,965,7992,325,7541,893,5962,038,5461,776,1661,791,9311,896,3271,753,7921,172,2811,570,4771,586,1691,417,4851,609,7741,595,3081,606,6041,278,4221,557,3201,596,3271,527,4951,530,6181,406,5591,441,006625,817555,216737,966677,676721,005767,830829,144696,598680,128702,001656,386700,419788,622769,453895,705987,002946,479992,949829,9481,043,533916,679807,795887,187926,2101,015,140970,709784,128759,186757,819582,172505,209679,392431,172378,579750,039724,491756,874
   > 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
2,715,189
2,753,311
1,009,263
841,243
1,115,667
1,262,082
1,940,004
1,946,621
1,800,093
1,774,730
1,927,333
1,865,358
1,837,672
1,835,955
1,835,9551,837,6721,865,3581,927,3331,774,7301,800,0931,946,6211,940,0041,262,0821,115,667841,2431,009,2632,753,3112,715,189000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
251,061
0
234,079
0
37,660
217,993
50,218
238,244
196,561
206,783
218,805
78,573
77,954
80,154
89,997
87,421
202,489
201,622
211,174
212,423
221,880
104,728
104,139
97,092
107,370
92,082
85,618
83,866
72,538
68,625
67,443
74,737
114,984
181,858
181,958
186,843
187,842
193,787
217,780
231,278
187,174
198,990
201,657
211,133
241,149
249,408
258,959
252,891
205,183
331,739
342,691
356,205
398,006
388,633
397,861
415,832
447,810
448,497
438,255
529,501
545,721
537,064
558,159
568,688
190,576
194,804
250,024
254,548
291,109
295,328
299,676
305,299
303,430
309,808
317,744
324,184
281,473
288,047
293,756
293,756288,047281,473324,184317,744309,808303,430305,299299,676295,328291,109254,548250,024194,804190,576568,688558,159537,064545,721529,501438,255448,497447,810415,832397,861388,633398,006356,205342,691331,739205,183252,891258,959249,408241,149211,133201,657198,990187,174231,278217,780193,787187,842186,843181,958181,858114,98474,73767,44368,62572,53883,86685,61892,082107,37097,092104,139104,728221,880212,423211,174201,622202,48987,42189,99780,15477,95478,573218,805206,783196,561238,24450,218217,99337,6600234,0790251,0610
> Total Stockholder Equity
1,604,597
1,228,954
584,820
590,515
452,755
350,427
309,981
374,058
376,276
376,888
314,566
177,392
2,352,723
2,381,402
2,370,074
2,401,836
2,418,960
2,268,141
1,792,142
1,640,947
1,642,799
1,159,895
1,262,360
1,339,015
1,356,697
1,370,858
1,389,734
1,412,059
1,456,506
1,468,993
1,502,794
1,533,237
1,526,032
1,523,441
1,385,548
1,322,983
1,378,899
1,391,307
1,448,414
1,484,717
1,619,119
1,930,927
1,855,599
3,061,483
3,065,755
2,984,708
2,996,731
3,289,378
3,174,398
3,836,879
3,868,541
3,880,407
3,823,007
3,644,073
3,660,710
3,673,653
3,669,356
3,700,089
3,686,596
3,701,474
3,627,116
3,477,264
3,519,944
3,511,240
3,827,970
3,895,363
3,869,246
3,595,181
3,554,201
3,256,019
3,235,963
3,279,598
3,280,386
2,997,572
3,050,392
2,438,710
2,373,869
2,246,509
2,273,840
2,344,541
2,344,5412,273,8402,246,5092,373,8692,438,7103,050,3922,997,5723,280,3863,279,5983,235,9633,256,0193,554,2013,595,1813,869,2463,895,3633,827,9703,511,2403,519,9443,477,2643,627,1163,701,4743,686,5963,700,0893,669,3563,673,6533,660,7103,644,0733,823,0073,880,4073,868,5413,836,8793,174,3983,289,3782,996,7312,984,7083,065,7553,061,4831,855,5991,930,9271,619,1191,484,7171,448,4141,391,3071,378,8991,322,9831,385,5481,523,4411,526,0321,533,2371,502,7941,468,9931,456,5061,412,0591,389,7341,370,8581,356,6971,339,0151,262,3601,159,8951,642,7991,640,9471,792,1422,268,1412,418,9602,401,8362,370,0742,381,4022,352,723177,392314,566376,888376,276374,058309,981350,427452,755590,515584,8201,228,9541,604,597
   Common Stock
1,812,500
1,812,500
1,812,500
1,812,500
1,820,535
1,820,535
1,820,535
1,820,535
0
1,820,535
1,820,535
1,820,535
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
2,484,642
1,552,901
1,552,901
1,552,901
1,552,901
1,552,901
1,552,901
1,552,901
1,552,901
1,552,901
1,552,901
1,552,901
1,974,744
1,974,799
1,974,801
1,974,801
2,103,102
2,103,102
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,482
2,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,585,4822,103,1022,103,1021,974,8011,974,8011,974,7991,974,7441,552,9011,552,9011,552,9011,552,9011,552,9011,552,9011,552,9011,552,9011,552,9011,552,9011,552,9012,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6422,484,6421,820,5351,820,5351,820,53501,820,5351,820,5351,820,5351,820,5351,812,5001,812,5001,812,5001,812,500
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
5,488
-1,464
-1,540
-1,308
611
2,135
-1,363
1,990
669
2,243
5,666
3,765
5,479
-89
6,335
2,706
13,069
13,708
13,941
5,899
5,843
5,814
6,063
6,0635,8145,8435,89913,94113,70813,0692,7066,335-895,4793,7655,6662,2436691,990-1,3632,135611-1,308-1,540-1,4645,488000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.