0 XP   0   0   0

Power Line Engineering Public Company Limited










Financial Health of Power Line Engineering Public Company Limited




Comparing to competitors in the Engineering & Construction industry




  Industry Rankings  


Richest
#399 / 660

Total Sales
#333 / 660

Making Money
#453 / 660

Working Efficiently
#488 / 660

Power Line Engineering Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Power Line Engineering Public Company Limited?

I guess you are interested in Power Line Engineering 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 Power Line Engineering Public Company Limited

Let's start. I'm going to help you getting a better view of Power Line Engineering 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 Power Line Engineering 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 Power Line Engineering 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 Power Line Engineering Public Company Limited. The closing price on 2022-11-29 was ฿0.69 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.
Power Line Engineering 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 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 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 Power Line Engineering Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Power Line Engineering Public Company Limited to the Engineering & Construction industry mean.
  • A Net Profit Margin of -2.9% 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 Power Line Engineering Public Company Limited:

  • The MRQ is -2.9%. The company is making a loss. -1
  • The TTM is -0.5%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-2.9%TTM-0.5%-2.4%
TTM-0.5%YOY-4.9%+4.5%
TTM-0.5%5Y2.1%-2.6%
5Y2.1%10Y2.1%0.0%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.9%2.4%-5.3%
TTM-0.5%2.0%-2.5%
YOY-4.9%2.4%-7.3%
5Y2.1%2.0%+0.1%
10Y2.1%2.3%-0.2%
1.1.2. Return on Assets

Shows how efficient Power Line Engineering Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Power Line Engineering Public Company Limited to the Engineering & Construction industry mean.
  • -0.3% Return on Assets means that Power Line Engineering Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM0.0%-0.4%
TTM0.0%YOY-0.9%+0.9%
TTM0.0%5Y0.7%-0.6%
5Y0.7%10Y0.5%+0.1%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%0.6%-0.9%
TTM0.0%0.6%-0.6%
YOY-0.9%0.6%-1.5%
5Y0.7%0.6%+0.1%
10Y0.5%0.7%-0.2%
1.1.3. Return on Equity

Shows how efficient Power Line Engineering Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Power Line Engineering Public Company Limited to the Engineering & Construction industry mean.
  • -1.8% Return on Equity means Power Line Engineering Public Company Limited generated ฿-0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -1.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-1.8%TTM0.0%-1.8%
TTM0.0%YOY-3.9%+3.9%
TTM0.0%5Y2.1%-2.1%
5Y2.1%10Y2.4%-0.3%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.8%1.9%-3.7%
TTM0.0%1.8%-1.8%
YOY-3.9%1.8%-5.7%
5Y2.1%1.8%+0.3%
10Y2.4%2.0%+0.4%

1.2. Operating Efficiency of Power Line Engineering Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Power Line Engineering Public Company Limited is operating .

  • Measures how much profit Power Line Engineering 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 Power Line Engineering Public Company Limited to the Engineering & Construction industry mean.
  • An Operating Margin of 0.5% means the company generated ฿0.01  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Power Line Engineering Public Company Limited:

  • The MRQ is 0.5%. The company is operating inefficient. -1
  • The TTM is 2.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ0.5%TTM2.4%-1.9%
TTM2.4%YOY-2.9%+5.3%
TTM2.4%5Y2.4%-0.1%
5Y2.4%10Y1.3%+1.1%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%3.6%-3.1%
TTM2.4%2.6%-0.2%
YOY-2.9%3.1%-6.0%
5Y2.4%3.1%-0.7%
10Y1.3%2.6%-1.3%
1.2.2. Operating Ratio

Measures how efficient Power Line Engineering Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 1.94 means that the operating costs are ฿1.94 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Power Line Engineering Public Company Limited:

  • The MRQ is 1.939. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.919. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.939TTM1.919+0.020
TTM1.919YOY2.039-0.119
TTM1.9195Y1.923-0.004
5Y1.92310Y1.511+0.412
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9391.656+0.283
TTM1.9191.581+0.338
YOY2.0391.341+0.698
5Y1.9231.238+0.685
10Y1.5111.148+0.363

1.3. Liquidity of Power Line Engineering Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Power Line Engineering Public Company Limited 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 1.08 means the company has ฿1.08 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Power Line Engineering Public Company Limited:

  • The MRQ is 1.083. The company is just able to pay all its short-term debts.
  • The TTM is 1.087. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.083TTM1.087-0.004
TTM1.087YOY1.137-0.050
TTM1.0875Y1.150-0.063
5Y1.15010Y0.627+0.523
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0831.335-0.252
TTM1.0871.285-0.198
YOY1.1371.308-0.171
5Y1.1501.283-0.133
10Y0.6271.156-0.529
1.3.2. Quick Ratio

Measures if Power Line Engineering 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 Power Line Engineering Public Company Limited to the Engineering & Construction industry mean.
  • A Quick Ratio of 0.94 means the company can pay off ฿0.94 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Power Line Engineering Public Company Limited:

  • The MRQ is 0.942. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.948. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.942TTM0.948-0.006
TTM0.948YOY1.041-0.093
TTM0.9485Y0.849+0.099
5Y0.84910Y0.759+0.090
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9420.896+0.046
TTM0.9480.867+0.081
YOY1.0410.903+0.138
5Y0.8490.842+0.007
10Y0.7590.815-0.056

1.4. Solvency of Power Line Engineering Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Power Line Engineering Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Power Line Engineering Public Company Limited to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.80 means that Power Line Engineering Public Company Limited assets are financed with 80.3% credit (debt) and the remaining percentage (100% - 80.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.803. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.804. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.803TTM0.804-0.001
TTM0.804YOY0.784+0.020
TTM0.8045Y0.766+0.038
5Y0.76610Y0.797-0.031
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8030.619+0.184
TTM0.8040.607+0.197
YOY0.7840.603+0.181
5Y0.7660.597+0.169
10Y0.7970.589+0.208
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Power Line Engineering Public Company Limited to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 407.9% means that company has ฿4.08 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 4.079. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.117. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.079TTM4.117-0.038
TTM4.117YOY3.648+0.469
TTM4.1175Y3.416+0.701
5Y3.41610Y4.887-1.472
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0791.613+2.466
TTM4.1171.555+2.562
YOY3.6481.533+2.115
5Y3.4161.536+1.880
10Y4.8871.580+3.307

2. Market Valuation of Power Line Engineering 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 Power Line Engineering Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Power Line Engineering Public Company Limited to the Engineering & Construction industry mean.
  • A PE ratio of -22.17 means the investor is paying ฿-22.17 for every ฿1 in earnings.

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

  • The EOD is -20.676. Company is losing money. -2
  • The MRQ is -22.174. Company is losing money. -2
  • The TTM is -17.007. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-20.676MRQ-22.174+1.498
MRQ-22.174TTM-17.007-5.168
TTM-17.007YOY23.373-40.380
TTM-17.0075Y13.659-30.666
5Y13.65910Y28.968-15.309
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD-20.67629.302-49.978
MRQ-22.17430.235-52.409
TTM-17.00735.876-52.883
YOY23.37337.495-14.122
5Y13.65938.335-24.676
10Y28.96834.462-5.494
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Power Line Engineering 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 Power Line Engineering Public Company Limited:

  • The MRQ is -183.761. Very Bad. -2
  • The TTM is -37.864. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-183.761TTM-37.864-145.898
TTM-37.864YOY-213.747+175.884
TTM-37.8645Y-45.428+7.564
5Y-45.42810Y-43.330-2.098
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-183.7610.178-183.939
TTM-37.8640.054-37.918
YOY-213.7470.046-213.793
5Y-45.4280.124-45.552
10Y-43.3300.114-43.444

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

Measures if the stock price of Power Line Engineering Public Company Limited 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 0.39 means the investor is paying ฿0.39 for each ฿1 in book value.

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

  • The EOD is 0.362. Very good. +2
  • The MRQ is 0.388. Very good. +2
  • The TTM is 0.440. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.362MRQ0.388-0.026
MRQ0.388TTM0.440-0.052
TTM0.440YOY0.425+0.016
TTM0.4405Y0.588-0.148
5Y0.58810Y1.083-0.496
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD0.3621.033-0.671
MRQ0.3881.072-0.684
TTM0.4401.203-0.763
YOY0.4251.133-0.708
5Y0.5881.126-0.538
10Y1.0830.944+0.139
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Power Line Engineering 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---0.0740.007-1236%-0.002-97%0.057-230%0.020-473%
Book Value Growth--0.9710.9720%0.9720%0.9730%0.970+0%
Book Value Per Share--1.9071.939-2%1.899+0%1.803+6%1.479+29%
Book Value Per Share Growth---0.0390.002-1809%-0.003-93%0.034-215%-0.080+107%
Current Ratio--1.0831.0870%1.137-5%1.150-6%0.627+73%
Debt To Asset Ratio--0.8030.8040%0.784+2%0.766+5%0.797+1%
Debt To Equity Ratio--4.0794.117-1%3.648+12%3.416+19%4.887-17%
Dividend Per Share--0.0190.0190%0.017+9%0.029-34%0.027-30%
Dividend Per Share Growth---0.250-100%-934548.5200%-126233.5770%-74804.9720%
Eps---0.0330.002-1997%-0.075+124%0.041-181%0.034-199%
Eps Growth--0.121-1.011+938%2.162-94%-0.804+767%-0.817+777%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.800+25%
Net Profit Margin---0.029-0.005-84%-0.049+72%0.021-237%0.021-234%
Operating Margin--0.0050.024-79%-0.029+680%0.024-79%0.013-61%
Operating Ratio--1.9391.919+1%2.039-5%1.923+1%1.511+28%
Pb Ratio0.362-7%0.3880.440-12%0.425-9%0.588-34%1.083-64%
Pe Ratio-20.676+7%-22.174-17.007-23%23.373-195%13.659-262%28.968-177%
Peg Ratio---183.761-37.864-79%-213.747+16%-45.428-75%-43.330-76%
Price Per Share0.690-7%0.7400.853-13%0.805-8%0.985-25%1.284-42%
Price To Total Gains Ratio-12.527+7%-13.435-35.256+162%25.717-152%13.737-198%10.136-233%
Profit Growth---96.862-51.430-47%6.054-1700%26.908-460%52.388-285%
Quick Ratio--0.9420.948-1%1.041-10%0.849+11%0.759+24%
Return On Assets---0.0030.000-2402%-0.009+156%0.007-153%0.005-164%
Return On Equity---0.0180.000-8387%-0.039+121%0.021-183%0.024-173%
Revenue Growth--0.9700.9700%0.969+0%0.9700%0.9700%
Total Gains Per Share---0.0550.026-316%0.015-466%0.086-164%0.047-217%
Total Gains Per Share Growth---0.666-3.319+399%2.025-133%-0.791+19%-2.144+222%
Usd Book Value--72703288.00073940223.798-2%72420507.417+0%68762254.459+6%56389846.829+29%
Usd Book Value Change Per Share---0.0020.000-1236%0.000-97%0.002-230%0.001-473%
Usd Book Value Per Share--0.0530.054-2%0.053+0%0.050+6%0.041+29%
Usd Dividend Per Share--0.0010.0010%0.000+9%0.001-34%0.001-30%
Usd Eps---0.0010.000-1997%-0.002+124%0.001-181%0.001-199%
Usd Price Per Share0.019-7%0.0210.024-13%0.023-8%0.028-25%0.036-42%
Usd Profit---1272516.00067066.301-1997%-2845482.622+124%1579056.250-181%1289119.872-199%
Usd Revenue--44337244.00049299904.331-10%53517496.321-17%57305116.771-23%53703390.066-17%
Usd Total Gains Per Share---0.0020.001-316%0.000-466%0.002-164%0.001-217%
 EOD+3 -2MRQTTM+9 -24YOY+17 -175Y+10 -2410Y+15 -20

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-20.676
Price to Book Ratio (EOD)Between0-10.362
Net Profit Margin (MRQ)Greater than0-0.029
Operating Margin (MRQ)Greater than00.005
Quick Ratio (MRQ)Greater than10.942
Current Ratio (MRQ)Greater than11.083
Debt to Asset Ratio (MRQ)Less than10.803
Debt to Equity Ratio (MRQ)Less than14.079
Return on Equity (MRQ)Greater than0.15-0.018
Return on Assets (MRQ)Greater than0.05-0.003
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.680
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets13,186,395
Total Liabilities10,589,849
Total Stockholder Equity2,596,335
 As reported
Total Liabilities 10,589,849
Total Stockholder Equity+ 2,596,335
Total Assets = 13,186,395

Assets

Total Assets13,186,395
Total Current Assets10,993,390
Long-term Assets10,993,390
Total Current Assets
Cash And Cash Equivalents 227,236
Short-term Investments 322,821
Net Receivables 9,233,780
Inventory 187,229
Other Current Assets 1,022,324
Total Current Assets  (as reported)10,993,390
Total Current Assets  (calculated)10,993,390
+/-0
Long-term Assets
Property Plant Equipment 801,973
Other Assets 1,380,143
Long-term Assets  (as reported)2,193,005
Long-term Assets  (calculated)2,182,116
+/- 10,889

Liabilities & Shareholders' Equity

Total Current Liabilities10,149,795
Long-term Liabilities440,054
Total Stockholder Equity2,596,335
Total Current Liabilities
Short Long Term Debt 4,076,169
Accounts payable 1,442,831
Other Current Liabilities 4,621,487
Total Current Liabilities  (as reported)10,149,795
Total Current Liabilities  (calculated)10,140,487
+/- 9,308
Long-term Liabilities
Long term Debt 54,980
Capital Lease Obligations Min Short Term Debt13,585
Other Liabilities 380,797
Long-term Liabilities  (as reported)440,054
Long-term Liabilities  (calculated)449,362
+/- 9,308
Total Stockholder Equity
Common Stock1,361,818
Retained Earnings 12,559
Other Stockholders Equity 487,109
Total Stockholder Equity (as reported)2,596,335
Total Stockholder Equity (calculated)1,861,486
+/- 734,849
Other
Capital Stock1,361,818
Common Stock Shares Outstanding 1,361,818
Net Debt 3,903,913
Net Invested Capital 6,727,484
Net Tangible Assets 2,585,446
Net Working Capital 843,595



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-30
> Total Assets 
1,167,553
1,633,164
2,134,596
2,517,621
2,633,300
2,803,207
3,465,433
5,196,526
5,877,701
5,426,817
5,389,452
7,068,364
8,480,459
8,765,159
8,556,413
8,583,343
8,876,137
10,117,380
10,105,132
10,258,568
9,813,284
10,184,556
9,677,772
9,421,232
10,060,661
9,540,040
10,767,751
11,130,257
11,248,576
12,222,505
12,662,865
14,501,857
15,447,552
7,393,864
7,457,883
7,844,235
8,351,099
8,778,116
8,982,685
9,343,924
9,784,513
10,559,395
10,279,783
10,670,536
10,027,868
9,675,645
9,271,887
8,986,130
9,309,595
8,543,979
7,312,323
7,108,717
7,281,035
7,345,341
7,383,415
7,049,498
7,984,682
9,036,048
8,469,248
8,695,003
8,658,269
8,636,102
8,928,678
9,345,444
10,424,846
10,597,360
10,213,775
10,521,471
11,351,347
11,850,996
12,166,203
12,622,677
13,630,677
13,600,864
13,575,677
13,186,395
13,186,39513,575,67713,600,86413,630,67712,622,67712,166,20311,850,99611,351,34710,521,47110,213,77510,597,36010,424,8469,345,4448,928,6788,636,1028,658,2698,695,0038,469,2489,036,0487,984,6827,049,4987,383,4157,345,3417,281,0357,108,7177,312,3238,543,9799,309,5958,986,1309,271,8879,675,64510,027,86810,670,53610,279,78310,559,3959,784,5139,343,9248,982,6858,778,1168,351,0997,844,2357,457,8837,393,86415,447,55214,501,85712,662,86512,222,50511,248,57611,130,25710,767,7519,540,04010,060,6619,421,2329,677,77210,184,5569,813,28410,258,56810,105,13210,117,3808,876,1378,583,3438,556,4138,765,1598,480,4597,068,3645,389,4525,426,8175,877,7015,196,5263,465,4332,803,2072,633,3002,517,6212,134,5961,633,1641,167,553
   > 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
4,068,014
4,418,491
4,007,725
4,768,664
7,562,531
6,777,694
7,166,691
7,128,541
7,142,151
7,263,157
7,789,570
8,857,234
9,377,484
8,939,718
9,168,417
9,306,980
9,906,907
10,049,493
10,470,511
11,342,625
11,234,656
11,381,506
10,993,390
10,993,39011,381,50611,234,65611,342,62510,470,51110,049,4939,906,9079,306,9809,168,4178,939,7189,377,4848,857,2347,789,5707,263,1577,142,1517,128,5417,166,6916,777,6947,562,5314,768,6644,007,7254,418,4914,068,01400000000000000000000000000000000000000000000000000000
       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
333,832
457,440
285,084
365,170
2,008,804
1,325,338
1,084,816
789,010
587,543
194,171
714,290
1,200,170
178,568
62,941
190,972
264,350
123,945
143,672
82,058
574,946
815,809
474,235
227,236
227,236474,235815,809574,94682,058143,672123,945264,350190,97262,941178,5681,200,170714,290194,171587,543789,0101,084,8161,325,3382,008,804365,170285,084457,440333,83200000000000000000000000000000000000000000000000000000
       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
22,015
16,790
13,560
12,838
17,692
18,925
14,234
14,158
12,989
615,466
16,472
17,519
621,044
623,479
274,399
25,320
19,282
33,077
33,343
27,966
324,622
324,362
322,821
322,821324,362324,62227,96633,34333,07719,28225,320274,399623,479621,04417,51916,472615,46612,98914,15814,23418,92517,69212,83813,56016,79022,01500000000000000000000000000000000000000000000000000000
       Net Receivables 
668,818
861,544
986,142
1,148,077
1,186,225
1,744,112
2,273,252
2,622,730
3,319,619
3,501,775
3,870,287
4,322,561
3,956,804
4,720,056
4,123,778
4,267,313
4,527,528
4,278,074
4,371,621
4,854,631
4,231,628
4,393,814
4,135,412
3,706,617
4,039,827
3,816,698
4,492,396
5,276,803
5,500,096
6,108,624
6,561,521
7,626,309
8,277,394
3,522,879
3,609,395
3,952,964
4,449,209
4,602,005
4,959,960
5,148,407
5,512,549
5,604,294
5,510,907
6,057,304
5,589,022
5,132,137
4,515,446
3,565,315
4,580,776
4,029,230
3,152,500
3,407,682
3,300,977
3,350,512
3,620,709
3,348,570
3,726,967
4,526,460
4,525,377
5,185,751
5,546,765
5,826,296
1,666,518
1,813,858
2,034,685
7,419,091
6,810,612
7,834,057
8,361,638
8,983,771
9,206,341
9,720,523
10,046,493
9,339,854
9,563,797
9,233,780
9,233,7809,563,7979,339,85410,046,4939,720,5239,206,3418,983,7718,361,6387,834,0576,810,6127,419,0912,034,6851,813,8581,666,5185,826,2965,546,7655,185,7514,525,3774,526,4603,726,9673,348,5703,620,7093,350,5123,300,9773,407,6823,152,5004,029,2304,580,7763,565,3154,515,4465,132,1375,589,0226,057,3045,510,9075,604,2945,512,5495,148,4074,959,9604,602,0054,449,2093,952,9643,609,3953,522,8798,277,3947,626,3096,561,5216,108,6245,500,0965,276,8034,492,3963,816,6984,039,8273,706,6174,135,4124,393,8144,231,6284,854,6314,371,6214,278,0744,527,5284,267,3134,123,7784,720,0563,956,8044,322,5613,870,2873,501,7753,319,6192,622,7302,273,2521,744,1121,186,2251,148,077986,142861,544668,818
       Inventory 
18,562
18,339
0
0
0
0
0
0
0
0
301,359
289,486
422,907
490,897
493,469
513,694
608,751
606,130
701,240
547,604
584,379
595,031
612,366
649,463
573,657
246,893
226,475
230,931
243,360
249,118
259,860
248,825
240,655
232,193
234,460
230,850
237,970
233,995
215,734
193,504
144,102
117,053
104,767
74,258
43,983
27,904
41,144
939,202
38,912
45,444
52,173
61,740
0
0
0
0
0
0
0
0
0
0
116,208
117,233
120,488
120,135
120,135
120,862
124,377
124,878
124,886
125,624
126,218
143,769
169,284
187,229
187,229169,284143,769126,218125,624124,886124,878124,377120,862120,135120,135120,488117,233116,208000000000061,74052,17345,44438,912939,20241,14427,90443,98374,258104,767117,053144,102193,504215,734233,995237,970230,850234,460232,193240,655248,825259,860249,118243,360230,931226,475246,893573,657649,463612,366595,031584,379547,604701,240606,130608,751513,694493,469490,897422,907289,486301,3590000000018,33918,562
   > 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
1,665,521
1,555,874
1,567,612
1,219,876
1,274,057
1,353,054
2,044,367
1,944,089
2,116,710
2,152,166
2,288,052
2,366,207
2,194,171
2,193,005
2,193,0052,194,1712,366,2072,288,0522,152,1662,116,7101,944,0892,044,3671,353,0541,274,0571,219,8761,567,6121,555,8741,665,52100000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
102,600
102,946
129,897
157,339
162,992
165,360
161,972
165,586
175,887
259,048
267,610
807,434
1,258,761
1,630,420
1,641,273
1,511,787
1,565,647
1,613,336
1,708,056
1,721,646
2,176,024
1,196,295
1,278,079
1,390,576
1,464,565
1,503,403
1,472,577
1,414,194
1,378,829
1,357,784
1,358,913
1,341,812
1,320,468
906,278
896,067
895,289
915,590
898,708
929,228
929,289
920,998
909,851
907,845
902,042
892,451
877,218
859,986
843,875
836,666
789,586
198,946
194,158
185,450
178,907
173,134
164,858
158,735
156,861
156,328
158,355
159,440
160,774
157,285
155,240
160,527
163,595
173,077
172,566
799,430
799,271
794,194
798,552
800,935
798,428
801,364
801,973
801,973801,364798,428800,935798,552794,194799,271799,430172,566173,077163,595160,527155,240157,285160,774159,440158,355156,328156,861158,735164,858173,134178,907185,450194,158198,946789,586836,666843,875859,986877,218892,451902,042907,845909,851920,998929,289929,228898,708915,590895,289896,067906,2781,320,4681,341,8121,358,9131,357,7841,378,8291,414,1941,472,5771,503,4031,464,5651,390,5761,278,0791,196,2952,176,0241,721,6461,708,0561,613,3361,565,6471,511,7871,641,2731,630,4201,258,761807,434267,610259,048175,887165,586161,972165,360162,992157,339129,897102,946102,600
       Goodwill 
0
7,015
6,746
6,476
6,206
5,936
5,666
5,396
5,127
4,857
4,587
4,317
4,047
3,778
3,508
3,238
2,968
2,698
2,698
2,698
2,698
2,698
2,698
2,698
2,698
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000002,6982,6982,6982,6982,6982,6982,6982,6982,9683,2383,5083,7784,0474,3174,5874,8575,1275,3965,6665,9366,2066,4766,7467,0150
       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
196
260
175
211
1,116
5,798
10,188
18,363
30,738
42,330
49,141
123,269
125,514
127,535
129,307
129,125
33,852
29,798
26,261
0
026,26129,79833,852129,125129,307127,535125,514123,26949,14142,33030,73818,36310,1885,7981,11621117526019600000000000000000000000000000000000000000000000000000000
       Intangible Assets 
7,555
7,016
6,746
6,476
6,206
5,936
5,666
5,396
5,127
4,857
4,587
117,260
115,973
114,704
113,434
112,164
110,894
145,543
152,398
154,193
153,605
1,398,330
1,386,319
1,374,289
1,387,460
1,366,184
1,351,414
1,336,718
1,321,793
1,308,668
1,294,558
1,280,320
1,266,322
1,250,607
1,237,348
1,223,634
1,209,982
1,303,801
1,320,356
1,342,370
1,341,829
1,299,207
1,316,327
1,300,591
1,289,177
1,261,695
1,247,824
1,232,908
1,216,975
1,200,940
1,184,114
1,168,772
1,153,157
1,136,916
1,121,264
1,105,906
1,089,811
6,782
8,615
9,504
9,925
10,267
10,265
13,758
17,035
15,182
14,777
11,839
13,467
14,451
15,403
14,551
13,582
12,428
11,696
0
011,69612,42813,58214,55115,40314,45113,46711,83914,77715,18217,03513,75810,26510,2679,9259,5048,6156,7821,089,8111,105,9061,121,2641,136,9161,153,1571,168,7721,184,1141,200,9401,216,9751,232,9081,247,8241,261,6951,289,1771,300,5911,316,3271,299,2071,341,8291,342,3701,320,3561,303,8011,209,9821,223,6341,237,3481,250,6071,266,3221,280,3201,294,5581,308,6681,321,7931,336,7181,351,4141,366,1841,387,4601,374,2891,386,3191,398,330153,605154,193152,398145,543110,894112,164113,434114,704115,973117,2604,5874,8575,1275,3965,6665,9366,2066,4766,7467,0167,555
       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
1,079,587
1,125,533
1,112,579
799,337
733,345
714,937
808,847
812,478
841,043
876,791
1,101,096
1,137,340
976,742
1,000,600
1,000,600976,7421,137,3401,101,096876,791841,043812,478808,847714,937733,345799,3371,112,5791,125,5331,079,58700000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
423,073
788,530
1,253,747
1,541,822
1,479,696
1,555,465
2,264,018
2,107,146
2,644,056
2,270,118
2,242,428
4,015,748
5,451,257
5,639,979
5,374,078
5,486,146
5,710,875
7,032,556
6,865,569
6,776,399
6,772,467
7,269,502
7,021,314
7,111,970
7,854,831
7,732,126
8,487,948
8,847,269
8,973,675
9,846,570
10,209,761
12,064,180
13,166,735
5,581,490
5,886,647
6,328,418
6,618,713
7,000,819
7,220,637
7,045,231
7,447,552
8,272,859
7,890,046
8,422,547
7,748,307
7,472,215
7,233,495
7,280,694
7,925,566
8,306,450
6,715,778
6,504,532
6,545,746
6,475,731
6,472,118
6,005,420
6,888,973
6,722,089
6,095,389
6,304,248
6,218,361
6,167,001
6,393,118
6,884,599
7,921,895
8,037,751
7,723,212
7,947,069
8,619,140
9,336,784
9,627,860
10,061,652
11,110,152
10,852,477
10,878,245
10,589,849
10,589,84910,878,24510,852,47711,110,15210,061,6529,627,8609,336,7848,619,1407,947,0697,723,2128,037,7517,921,8956,884,5996,393,1186,167,0016,218,3616,304,2486,095,3896,722,0896,888,9736,005,4206,472,1186,475,7316,545,7466,504,5326,715,7788,306,4507,925,5667,280,6947,233,4957,472,2157,748,3078,422,5477,890,0468,272,8597,447,5527,045,2317,220,6377,000,8196,618,7136,328,4185,886,6475,581,49013,166,73512,064,18010,209,7619,846,5708,973,6758,847,2698,487,9487,732,1267,854,8317,111,9707,021,3147,269,5026,772,4676,776,3996,865,5697,032,5565,710,8755,486,1465,374,0785,639,9795,451,2574,015,7482,242,4282,270,1182,644,0562,107,1462,264,0181,555,4651,479,6961,541,8221,253,747788,530423,073
   > Total Current Liabilities 
423,073
788,444
1,252,918
1,541,208
1,479,298
1,555,265
2,263,897
2,106,209
2,642,782
2,269,060
2,240,212
3,671,324
4,679,841
4,722,379
4,470,391
4,570,961
4,775,855
6,476,987
6,469,560
6,474,311
6,324,633
6,807,695
6,514,089
6,602,605
7,264,118
7,123,830
7,863,775
8,234,545
8,325,868
9,194,412
9,566,000
11,456,227
12,571,340
5,023,716
5,368,535
5,280,120
5,953,295
6,531,468
6,759,150
6,569,309
6,981,770
7,816,447
7,444,560
7,963,546
7,296,189
7,031,777
6,305,773
5,865,894
6,524,145
7,394,855
6,024,259
6,305,567
6,356,686
6,284,076
6,277,702
5,397,235
6,296,962
6,147,933
5,517,549
6,166,796
6,077,738
6,037,167
6,259,479
6,220,306
7,250,887
7,337,641
7,011,546
7,727,815
8,273,892
8,573,502
8,859,851
9,240,499
10,283,471
10,431,819
10,488,030
10,149,795
10,149,79510,488,03010,431,81910,283,4719,240,4998,859,8518,573,5028,273,8927,727,8157,011,5467,337,6417,250,8876,220,3066,259,4796,037,1676,077,7386,166,7965,517,5496,147,9336,296,9625,397,2356,277,7026,284,0766,356,6866,305,5676,024,2597,394,8556,524,1455,865,8946,305,7737,031,7777,296,1897,963,5467,444,5607,816,4476,981,7706,569,3096,759,1506,531,4685,953,2955,280,1205,368,5355,023,71612,571,34011,456,2279,566,0009,194,4128,325,8688,234,5457,863,7757,123,8307,264,1186,602,6056,514,0896,807,6956,324,6336,474,3116,469,5606,476,9874,775,8554,570,9614,470,3914,722,3794,679,8413,671,3242,240,2122,269,0602,642,7822,106,2092,263,8971,555,2651,479,2981,541,2081,252,918788,444423,073
       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
2,434,226
2,390,856
2,350,408
2,439,585
2,042,232
2,136,918
445,565
446,016
446,467
2,545,182
2,397,706
2,570,139
2,803,473
0
0
0
0
0
0
0
0
0
0
00000000002,803,4732,570,1392,397,7062,545,182446,467446,016445,5652,136,9182,042,2322,439,5852,350,4082,390,8562,434,22600000000000000000000000000000000000000000000000000000
       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
2,434,226
2,390,856
2,350,408
2,439,585
2,042,232
2,136,918
445,565
446,016
446,467
2,545,182
2,397,706
2,570,139
2,803,473
2,763,495
3,266,993
3,389,451
3,115,148
3,180,653
3,421,133
3,511,287
3,327,359
3,919,878
4,076,169
4,076,1693,919,8783,327,3593,511,2873,421,1333,180,6533,115,1483,389,4513,266,9932,763,4952,803,4732,570,1392,397,7062,545,182446,467446,016445,5652,136,9182,042,2322,439,5852,350,4082,390,8562,434,22600000000000000000000000000000000000000000000000000000
       Accounts payable 
147,286
457,598
730,562
1,065,658
953,896
785,647
647,171
428,824
437,829
650,145
660,844
963,253
1,257,467
1,405,881
1,355,319
1,279,754
1,381,680
1,113,546
1,260,985
1,320,427
1,823,253
1,941,062
1,423,208
1,263,791
1,347,822
1,189,910
1,288,084
1,068,232
1,041,892
1,263,413
1,486,437
1,443,119
1,787,253
1,277,891
1,483,261
1,538,003
1,710,407
1,634,038
1,852,318
1,705,298
1,727,126
1,643,512
1,638,625
1,662,519
1,773,500
1,492,559
1,090,516
1,074,082
1,026,209
1,004,152
797,409
750,259
772,593
904,266
952,918
966,999
1,138,993
1,359,212
1,222,958
1,283,876
1,407,994
1,232,740
1,399,029
1,550,364
1,727,130
1,278,558
1,224,385
1,121,455
854,407
800,791
1,153,880
1,141,384
1,109,505
1,542,213
1,481,164
1,442,831
1,442,8311,481,1641,542,2131,109,5051,141,3841,153,880800,791854,4071,121,4551,224,3851,278,5581,727,1301,550,3641,399,0291,232,7401,407,9941,283,8761,222,9581,359,2121,138,993966,999952,918904,266772,593750,259797,4091,004,1521,026,2091,074,0821,090,5161,492,5591,773,5001,662,5191,638,6251,643,5121,727,1261,705,2981,852,3181,634,0381,710,4071,538,0031,483,2611,277,8911,787,2531,443,1191,486,4371,263,4131,041,8921,068,2321,288,0841,189,9101,347,8221,263,7911,423,2081,941,0621,823,2531,320,4271,260,9851,113,5461,381,6801,279,7541,355,3191,405,8811,257,467963,253660,844650,145437,829428,824647,171785,647953,8961,065,658730,562457,598147,286
       Other Current Liabilities 
234,679
283,612
482,284
328,789
358,684
541,377
714,976
814,553
1,202,226
1,189,485
1,102,440
2,150,824
2,791,382
2,738,986
2,753,504
2,735,190
2,994,605
4,996,469
4,291,070
3,991,791
3,478,247
3,462,052
3,174,390
3,066,129
3,113,871
3,019,407
3,208,262
3,221,230
3,233,782
3,488,458
3,772,138
5,212,670
4,902,526
2,094,885
2,011,562
2,396,125
2,328,594
2,706,131
2,613,048
2,969,960
3,230,167
3,699,311
2,796,430
3,100,310
2,648,800
2,557,474
2,463,506
2,300,127
2,720,525
3,600,442
2,932,160
2,830,753
2,810,682
2,949,583
2,937,492
2,527,300
3,165,418
3,193,618
2,604,881
2,670,993
2,450,531
2,408,970
640,912
643,045
666,932
3,253,256
3,015,424
3,327,932
4,019,244
4,646,659
4,515,370
4,667,263
5,651,236
5,551,304
5,076,924
4,621,487
4,621,4875,076,9245,551,3045,651,2364,667,2634,515,3704,646,6594,019,2443,327,9323,015,4243,253,256666,932643,045640,9122,408,9702,450,5312,670,9932,604,8813,193,6183,165,4182,527,3002,937,4922,949,5832,810,6822,830,7532,932,1603,600,4422,720,5252,300,1272,463,5062,557,4742,648,8003,100,3102,796,4303,699,3113,230,1672,969,9602,613,0482,706,1312,328,5942,396,1252,011,5622,094,8854,902,5265,212,6703,772,1383,488,4583,233,7823,221,2303,208,2623,019,4073,113,8713,066,1293,174,3903,462,0523,478,2473,991,7914,291,0704,996,4692,994,6052,735,1902,753,5042,738,9862,791,3822,150,8241,102,4401,189,4851,202,226814,553714,976541,377358,684328,789482,284283,612234,679
   > 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
133,639
664,293
671,008
700,110
711,666
219,254
345,248
763,282
768,009
821,153
826,681
420,658
390,215
440,054
440,054390,215420,658826,681821,153768,009763,282345,248219,254711,666700,110671,008664,293133,63900000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
335,202
454,504
431,985
439,544
473,165
512,093
493,558
287,595
180,825
180,825
180,825
183,290
187,296
184,274
184,870
184,870
184,870
184,870
186,962
165,444
152,852
157,057
125,542
97,562
284,513
272,216
90,814
97,622
126,568
131,001
136,366
139,450
142,727
147,923
152,654
156,447
160,026
166,482
191,859
192,140
197,131
184,627
187,656
190,852
160,713
144,977
127,028
130,632
134,236
137,839
126,384
130,638
166,195
171,291
199,486
204,785
210,103
337,178
335,507
340,883
346,105
351,311
369,074
375,072
380,797
380,797375,072369,074351,311346,105340,883335,507337,178210,103204,785199,486171,291166,195130,638126,384137,839134,236130,632127,028144,977160,713190,852187,656184,627197,131192,140191,859166,482160,026156,447152,654147,923142,727139,450136,366131,001126,56897,62290,814272,216284,51397,562125,542157,057152,852165,444186,962184,870184,870184,870184,870184,274187,296183,290180,825180,825180,825287,595493,558512,093473,165439,544431,985454,504335,20200000000000
> Total Stockholder Equity
744,480
844,634
880,849
975,799
1,153,603
1,245,595
1,200,037
3,079,890
3,224,145
3,143,290
3,131,222
3,168,534
3,165,665
3,260,589
3,318,271
3,241,236
3,319,103
3,300,611
3,455,729
3,315,257
2,906,007
2,730,940
2,472,252
2,093,454
1,966,927
1,640,939
2,115,395
2,121,688
2,114,096
2,153,550
2,224,339
2,257,641
2,128,477
1,840,467
1,605,562
1,505,722
1,721,242
1,764,856
1,749,030
2,276,500
2,318,486
2,273,186
2,381,689
2,247,366
2,285,210
2,216,954
2,060,627
1,736,608
1,423,701
287,681
626,978
634,619
765,725
900,048
941,736
1,044,113
1,095,744
2,313,958
2,373,859
2,390,755
2,439,908
2,469,101
2,535,560
2,460,845
2,502,951
2,559,609
2,490,563
2,572,772
2,730,853
2,513,428
2,537,862
2,560,786
2,520,563
2,748,386
2,697,455
2,596,335
2,596,3352,697,4552,748,3862,520,5632,560,7862,537,8622,513,4282,730,8532,572,7722,490,5632,559,6092,502,9512,460,8452,535,5602,469,1012,439,9082,390,7552,373,8592,313,9581,095,7441,044,113941,736900,048765,725634,619626,978287,6811,423,7011,736,6082,060,6272,216,9542,285,2102,247,3662,381,6892,273,1862,318,4862,276,5001,749,0301,764,8561,721,2421,505,7221,605,5621,840,4672,128,4772,257,6412,224,3392,153,5502,114,0962,121,6882,115,3951,640,9391,966,9272,093,4542,472,2522,730,9402,906,0073,315,2573,455,7293,300,6113,319,1033,241,2363,318,2713,260,5893,165,6653,168,5343,131,2223,143,2903,224,1453,079,8901,200,0371,245,5951,153,603975,799880,849844,634744,480
   Common Stock
210,000
210,366
224,399
237,688
238,934
268,631
275,255
498,029
500,000
503,063
503,063
546,149
546,149
546,149
546,149
546,149
546,149
546,149
546,149
546,149
546,149
546,149
546,149
546,149
546,149
546,149
812,627
812,627
812,627
812,627
812,627
812,627
812,627
812,627
812,627
812,627
812,627
812,627
812,627
1,072,627
1,072,627
1,072,627
1,072,627
1,078,463
1,084,525
1,084,624
1,084,955
1,088,460
1,088,867
1,089,080
1,089,080
1,089,080
1,089,080
1,191,818
1,191,818
1,191,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,818
1,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,361,8181,191,8181,191,8181,191,8181,089,0801,089,0801,089,0801,089,0801,088,8671,088,4601,084,9551,084,6241,084,5251,078,4631,072,6271,072,6271,072,6271,072,627812,627812,627812,627812,627812,627812,627812,627812,627812,627812,627812,627812,627812,627546,149546,149546,149546,149546,149546,149546,149546,149546,149546,149546,149546,149546,149546,149546,149503,063503,063500,000498,029275,255268,631238,934237,688224,399210,366210,000
   Retained Earnings 
297,310
339,833
322,890
412,858
471,872
531,544
480,565
579,553
698,131
605,177
634,959
526,839
523,970
618,893
676,576
599,541
677,407
659,590
822,860
692,849
290,289
111,063
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,363,519
-2,321,831
-849,591
-1,000,923
217,291
277,192
294,088
343,241
372,433
420,893
346,178
388,284
462,941
393,896
476,105
147,076
-70,349
-45,914
-22,990
-63,213
164,609
113,679
12,559
12,559113,679164,609-63,213-22,990-45,914-70,349147,076476,105393,896462,941388,284346,178420,893372,433343,241294,088277,192217,291-1,000,923-849,591-2,321,831-2,363,5190000000000000000000000000000000111,063290,289692,849822,860659,590677,407599,541676,576618,893523,970526,839634,959605,177698,131579,553480,565531,544471,872412,858322,890339,833297,310
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000
   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
16,084
16,083
0
0
0
0
0
0
0
0
0
0
0
0
0
487,110
487,109
487,109
487,109
487,109
487,109
487,109
487,109
487,109487,109487,109487,109487,109487,109487,109487,110000000000000016,08316,08400000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.