0 XP   0   0   0

Samart Telcoms Public Company Limited










Financial Health of Samart Telcoms Public Company Limited




Comparing to competitors in the Telecom Services industry




  Industry Rankings  


Samart Telcoms Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Samart Telcoms Public Company Limited?

I guess you are interested in Samart Telcoms 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 Samart Telcoms Public Company Limited

Let's start. I'm going to help you getting a better view of Samart Telcoms 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 Samart Telcoms 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 Samart Telcoms 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 Samart Telcoms Public Company Limited. The closing price on 2022-12-08 was ฿7.65 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.
Samart Telcoms Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of Samart Telcoms Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • A Net Profit Margin of 2.8% 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 Samart Telcoms Public Company Limited:

  • The MRQ is 2.8%. The company is making a profit. +1
  • The TTM is 1.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM1.4%+1.4%
TTM1.4%YOY0.0%+1.4%
TTM1.4%5Y1.4%+0.0%
5Y1.4%10Y4.3%-2.8%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%6.7%-3.9%
TTM1.4%6.1%-4.7%
YOY0.0%5.6%-5.6%
5Y1.4%5.2%-3.8%
10Y4.3%5.7%-1.4%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • 0.4% Return on Assets means that Samart Telcoms Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.3%+0.2%
TTM0.3%YOY0.0%+0.3%
TTM0.3%5Y0.4%-0.1%
5Y0.4%10Y0.8%-0.4%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.9%-0.5%
TTM0.3%1.0%-0.7%
YOY0.0%0.9%-0.9%
5Y0.4%0.8%-0.4%
10Y0.8%0.9%-0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • 1.0% Return on Equity means Samart Telcoms Public Company Limited generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.5%+0.4%
TTM0.5%YOY-0.1%+0.6%
TTM0.5%5Y0.9%-0.4%
5Y0.9%10Y2.4%-1.5%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%2.4%-1.4%
TTM0.5%2.7%-2.2%
YOY-0.1%2.7%-2.8%
5Y0.9%2.3%-1.4%
10Y2.4%2.4%+0.0%

1.2. Operating Efficiency of Samart Telcoms Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Samart Telcoms Public Company Limited is operating .

  • Measures how much profit Samart Telcoms 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 Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • An Operating Margin of 3.2% means the company generated ฿0.03  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 3.2%. The company is operating less efficient.
  • The TTM is 2.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.2%TTM2.0%+1.1%
TTM2.0%YOY-1.2%+3.3%
TTM2.0%5Y5.3%-3.3%
5Y5.3%10Y3.2%+2.1%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2%11.8%-8.6%
TTM2.0%10.4%-8.4%
YOY-1.2%10.3%-11.5%
5Y5.3%10.9%-5.6%
10Y3.2%9.2%-6.0%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 1.84 means that the operating costs are ฿1.84 for each ฿1 in net sales.

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

  • The MRQ is 1.839. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.842. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.839TTM1.842-0.003
TTM1.842YOY1.904-0.062
TTM1.8425Y1.845-0.003
5Y1.84510Y1.336+0.509
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8391.132+0.707
TTM1.8421.063+0.779
YOY1.9041.027+0.877
5Y1.8451.008+0.837
10Y1.3360.955+0.381

1.3. Liquidity of Samart Telcoms Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Telecom Services industry mean).
  • A Current Ratio of 1.46 means the company has ฿1.46 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.459. The company is just able to pay all its short-term debts.
  • The TTM is 1.421. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.459TTM1.421+0.038
TTM1.421YOY1.514-0.093
TTM1.4215Y1.306+0.115
5Y1.30610Y0.751+0.555
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4590.931+0.528
TTM1.4210.958+0.463
YOY1.5140.956+0.558
5Y1.3061.009+0.297
10Y0.7510.907-0.156
1.3.2. Quick Ratio

Measures if Samart Telcoms 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 Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • A Quick Ratio of 0.87 means the company can pay off ฿0.87 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.873. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.839. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.873TTM0.839+0.034
TTM0.839YOY1.001-0.162
TTM0.8395Y0.8400.000
5Y0.84010Y0.810+0.030
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8730.581+0.292
TTM0.8390.574+0.265
YOY1.0010.609+0.392
5Y0.8400.617+0.223
10Y0.8100.580+0.230

1.4. Solvency of Samart Telcoms Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Samart Telcoms Public Company Limited to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.55 means that Samart Telcoms Public Company Limited assets are financed with 54.6% credit (debt) and the remaining percentage (100% - 54.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.546. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.538. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.546TTM0.538+0.008
TTM0.538YOY0.541-0.003
TTM0.5385Y0.570-0.032
5Y0.57010Y0.625-0.055
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5460.648-0.102
TTM0.5380.637-0.099
YOY0.5410.651-0.110
5Y0.5700.648-0.078
10Y0.6250.646-0.021
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • A Debt to Equity ratio of 119.3% means that company has ฿1.19 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.193. The company is able to pay all its debts with equity. +1
  • The TTM is 1.156. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.193TTM1.156+0.037
TTM1.156YOY1.171-0.015
TTM1.1565Y1.330-0.174
5Y1.33010Y1.789-0.459
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1931.727-0.534
TTM1.1561.738-0.582
YOY1.1711.788-0.617
5Y1.3301.724-0.394
10Y1.7891.688+0.101

2. Market Valuation of Samart Telcoms 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 Samart Telcoms Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • A PE ratio of 133.68 means the investor is paying ฿133.68 for every ฿1 in earnings.

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

  • The EOD is 141.058. Seems overpriced? -1
  • The MRQ is 133.682. Seems overpriced? -1
  • The TTM is 48.105. Good. +1
Trends
Current periodCompared to+/- 
EOD141.058MRQ133.682+7.376
MRQ133.682TTM48.105+85.577
TTM48.105YOY131.057-82.952
TTM48.1055Y71.916-23.811
5Y71.91610Y96.091-24.174
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD141.05831.705+109.353
MRQ133.68240.665+93.017
TTM48.10549.123-1.018
YOY131.05735.861+95.196
5Y71.91644.486+27.430
10Y96.09136.256+59.835
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Samart Telcoms 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 Samart Telcoms Public Company Limited:

  • The MRQ is 10,617.299. Seems overpriced? -1
  • The TTM is 2,790.787. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ10,617.299TTM2,790.787+7,826.512
TTM2,790.787YOY-245.487+3,036.274
TTM2,790.7875Y-707.504+3,498.291
5Y-707.50410Y-374.074-333.429
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ10,617.2990.058+10,617.241
TTM2,790.7870.013+2,790.774
YOY-245.4870.175-245.662
5Y-707.5040.113-707.617
10Y-374.0740.170-374.244

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

Measures if the stock price of Samart Telcoms Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Telecom Services industry mean).
  • A PB ratio of 1.32 means the investor is paying ฿1.32 for each ฿1 in book value.

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

  • The EOD is 1.395. Good. +1
  • The MRQ is 1.322. Good. +1
  • The TTM is 1.243. Good. +1
Trends
Current periodCompared to+/- 
EOD1.395MRQ1.322+0.073
MRQ1.322TTM1.243+0.079
TTM1.243YOY1.175+0.068
TTM1.2435Y1.331-0.088
5Y1.33110Y2.303-0.972
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.3951.496-0.101
MRQ1.3221.745-0.423
TTM1.2431.922-0.679
YOY1.1751.783-0.608
5Y1.3311.701-0.370
10Y2.3031.517+0.786
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Samart Telcoms 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---0.0050.005-193%-0.002-53%-0.009+83%0.036-114%
Book Value Growth--0.9710.9710%0.9710%0.971+0%0.9710%
Book Value Per Share--5.4855.480+0%5.401+2%5.699-4%5.552-1%
Book Value Per Share Growth---0.0010.001-193%-0.001-43%-0.002+129%0.007-113%
Current Ratio--1.4591.421+3%1.514-4%1.306+12%0.751+94%
Debt To Asset Ratio--0.5460.538+2%0.541+1%0.570-4%0.625-13%
Debt To Equity Ratio--1.1931.156+3%1.171+2%1.330-10%1.789-33%
Dividend Per Share--0.0600.052+14%0.012+380%0.128-53%0.244-75%
Dividend Per Share Growth--0.1670.042+300%1.000-83%-27468.522+16459462%-14150.310+8479081%
Eps--0.0540.030+80%-0.003+106%0.057-4%0.130-58%
Eps Growth--0.013-0.288+2386%1.751-99%0.177-93%-0.024+294%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0280.014+94%0.000+100%0.014+96%0.043-34%
Operating Margin--0.0320.020+57%-0.012+139%0.053-40%0.032-2%
Operating Ratio--1.8391.8420%1.904-3%1.8450%1.336+38%
Pb Ratio1.395+5%1.3221.243+6%1.175+12%1.331-1%2.303-43%
Pe Ratio141.058+5%133.68248.105+178%131.057+2%71.916+86%96.091+39%
Peg Ratio--10617.2992790.787+280%-245.487+102%-707.504+107%-374.074+104%
Price Per Share7.650+5%7.2506.813+6%6.350+14%7.603-5%12.548-42%
Price To Total Gains Ratio138.883+5%131.621122.848+7%112.072+17%67.934+94%67.322+96%
Profit Growth--97.16647.739+104%53.590+81%58.787+65%77.634+25%
Quick Ratio--0.8730.839+4%1.001-13%0.840+4%0.810+8%
Return On Assets--0.0040.003+79%0.000+110%0.004+26%0.008-40%
Return On Equity--0.0100.005+81%-0.001+107%0.009+6%0.024-59%
Revenue Growth--0.9660.973-1%0.9670%0.9690%0.9700%
Total Gains Per Share--0.0550.058-5%0.010+441%0.119-54%0.279-80%
Total Gains Per Share Growth--0.045-0.320+818%1.845-98%0.057-22%-0.270+705%
Usd Book Value--97289383.80097188000.203+0%95787261.015+2%101079178.389-4%98479925.981-1%
Usd Book Value Change Per Share--0.0000.000-193%0.000-53%0.000+83%0.001-114%
Usd Book Value Per Share--0.1570.157+0%0.155+2%0.164-4%0.159-1%
Usd Dividend Per Share--0.0020.002+14%0.000+380%0.004-53%0.007-75%
Usd Eps--0.0020.001+80%0.000+106%0.002-4%0.004-58%
Usd Price Per Share0.220+5%0.2080.196+6%0.182+14%0.218-5%0.360-42%
Usd Profit--961909.200533059.400+80%-57272.134+106%1003724.698-4%2313754.968-58%
Usd Revenue--34431619.60031689577.158+9%36210845.879-5%46376513.265-26%47852074.465-28%
Usd Total Gains Per Share--0.0020.002-5%0.000+441%0.003-54%0.008-80%
 EOD+2 -3MRQTTM+22 -13YOY+18 -175Y+17 -1810Y+11 -24

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15141.058
Price to Book Ratio (EOD)Between0-11.395
Net Profit Margin (MRQ)Greater than00.028
Operating Margin (MRQ)Greater than00.032
Quick Ratio (MRQ)Greater than10.873
Current Ratio (MRQ)Greater than11.459
Debt to Asset Ratio (MRQ)Less than10.546
Debt to Equity Ratio (MRQ)Less than11.193
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.004
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose7.450
Total0/1 (0.0%)



Reversals in quarterly reports

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

 2021-09-302021-12-312022-03-312022-06-302022-09-30
Minority Interest  38794481-13468104572-1,097-525



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets7,469,061
Total Liabilities4,079,187
Total Stockholder Equity3,418,209
 As reported
Total Liabilities 4,079,187
Total Stockholder Equity+ 3,418,209
Total Assets = 7,469,061

Assets

Total Assets7,469,061
Total Current Assets5,375,393
Long-term Assets5,375,393
Total Current Assets
Cash And Cash Equivalents 499,076
Short-term Investments 32,332
Net Receivables 3,184,828
Inventory 100,144
Other Current Assets 1,520,174
Total Current Assets  (as reported)5,375,393
Total Current Assets  (calculated)5,336,554
+/- 38,839
Long-term Assets
Property Plant Equipment 1,288,642
Goodwill 108,096
Long Term Investments 21,639
Intangible Assets 42,679
Other Assets 654,251
Long-term Assets  (as reported)2,093,668
Long-term Assets  (calculated)2,115,307
+/- 21,639

Liabilities & Shareholders' Equity

Total Current Liabilities3,683,745
Long-term Liabilities395,442
Total Stockholder Equity3,418,209
Total Current Liabilities
Short Long Term Debt 1,941,206
Accounts payable 348,075
Other Current Liabilities 1,203,974
Total Current Liabilities  (as reported)3,683,745
Total Current Liabilities  (calculated)3,493,255
+/- 190,490
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt229,462
Other Liabilities 217,082
Long-term Liabilities  (as reported)395,442
Long-term Liabilities  (calculated)446,544
+/- 51,102
Total Stockholder Equity
Common Stock618,000
Retained Earnings 2,257,135
Total Stockholder Equity (as reported)3,418,209
Total Stockholder Equity (calculated)2,875,135
+/- 543,074
Other
Capital Stock618,000
Common Stock Shares Outstanding 618,000
Net Debt 1,442,130
Net Invested Capital 5,359,415
Net Tangible Assets 3,267,434
Net Working Capital 1,691,648



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
3,208,974
2,811,263
2,680,038
2,423,086
2,270,284
2,066,473
1,985,553
1,957,516
1,774,270
1,871,746
2,108,049
2,684,211
2,772,257
4,018,157
3,605,142
3,442,421
3,468,630
3,384,210
3,420,321
3,301,158
3,228,387
3,234,934
3,273,599
3,390,983
3,673,395
3,556,353
3,997,976
5,108,052
5,336,753
5,991,263
6,264,943
6,625,317
5,916,499
4,578,750
5,218,650
7,884,953
8,928,354
8,850,943
8,261,905
9,276,014
11,581,224
12,338,175
13,216,279
13,942,964
12,862,317
12,475,142
11,486,260
10,380,462
9,409,076
8,938,416
8,913,649
9,641,171
10,685,621
10,039,615
9,744,189
10,261,383
10,353,170
10,018,577
9,777,153
9,909,194
9,670,366
9,283,574
8,623,861
8,396,469
8,368,279
8,944,197
9,597,881
10,019,267
10,296,313
9,454,466
8,835,059
7,801,497
7,229,364
6,971,752
7,284,463
7,431,623
7,423,840
7,144,396
7,515,172
7,206,850
7,469,061
7,469,0617,206,8507,515,1727,144,3967,423,8407,431,6237,284,4636,971,7527,229,3647,801,4978,835,0599,454,46610,296,31310,019,2679,597,8818,944,1978,368,2798,396,4698,623,8619,283,5749,670,3669,909,1949,777,15310,018,57710,353,17010,261,3839,744,18910,039,61510,685,6219,641,1718,913,6498,938,4169,409,07610,380,46211,486,26012,475,14212,862,31713,942,96413,216,27912,338,17511,581,2249,276,0148,261,9058,850,9438,928,3547,884,9535,218,6504,578,7505,916,4996,625,3176,264,9435,991,2635,336,7535,108,0523,997,9763,556,3533,673,3953,390,9833,273,5993,234,9343,228,3873,301,1583,420,3213,384,2103,468,6303,442,4213,605,1424,018,1572,772,2572,684,2112,108,0491,871,7461,774,2701,957,5161,985,5532,066,4732,270,2842,423,0862,680,0382,811,2633,208,974
   > 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
5,389,963
5,303,203
5,756,119
5,810,877
5,228,316
4,736,959
4,674,964
4,917,690
5,430,782
6,280,432
7,572,096
8,181,209
7,296,416
6,464,403
5,608,129
5,336,890
5,120,777
5,478,127
5,576,549
5,520,596
4,882,319
5,261,247
5,010,671
5,375,393
5,375,3935,010,6715,261,2474,882,3195,520,5965,576,5495,478,1275,120,7775,336,8905,608,1296,464,4037,296,4168,181,2097,572,0966,280,4325,430,7824,917,6904,674,9644,736,9595,228,3165,810,8775,756,1195,303,2035,389,963000000000000000000000000000000000000000000000000000000000
       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
621,201
267,949
300,527
368,232
590,788
277,995
326,340
388,400
324,280
253,463
391,585
374,379
389,143
284,300
447,352
391,690
625,285
440,356
440,278
495,387
462,498
552,203
358,718
499,076
499,076358,718552,203462,498495,387440,278440,356625,285391,690447,352284,300389,143374,379391,585253,463324,280388,400326,340277,995590,788368,232300,527267,949621,201000000000000000000000000000000000000000000000000000000000
       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
38,999
39,036
29,548
24,104
83,768
100,735
104,241
111,189
33,622
45,040
74,287
56,110
50,162
38,680
32,332
32,33238,68050,16256,11074,28745,04033,622111,189104,241100,73583,76824,10429,54839,03638,999000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
163,294
217,849
295,614
221,966
352,257
270,712
298,814
400,801
306,552
340,639
339,652
427,571
581,384
672,086
1,463,048
1,267,655
1,610,272
1,386,372
1,565,328
1,247,693
1,290,181
1,233,946
1,459,385
1,559,304
1,761,527
1,618,197
2,170,563
3,023,408
3,237,364
2,948,424
3,598,648
4,203,118
3,283,375
1,869,688
2,019,286
3,386,037
5,356,241
5,346,023
4,980,567
5,450,346
6,868,849
7,510,731
8,780,725
9,284,387
8,590,564
7,403,047
6,551,423
5,499,422
4,495,197
3,703,889
3,863,454
3,995,901
4,555,210
4,063,205
4,107,788
4,338,952
4,571,839
3,972,045
4,038,014
4,318,763
4,050,331
3,653,877
3,500,029
3,423,736
3,627,925
4,367,432
1,689,431
1,882,554
3,075,229
6,234,632
5,207,417
4,204,572
3,989,558
3,846,304
3,396,043
3,489,816
3,289,825
2,811,855
2,920,801
3,021,852
3,184,828
3,184,8283,021,8522,920,8012,811,8553,289,8253,489,8163,396,0433,846,3043,989,5584,204,5725,207,4176,234,6323,075,2291,882,5541,689,4314,367,4323,627,9253,423,7363,500,0293,653,8774,050,3314,318,7634,038,0143,972,0454,571,8394,338,9524,107,7884,063,2054,555,2103,995,9013,863,4543,703,8894,495,1975,499,4226,551,4237,403,0478,590,5649,284,3878,780,7257,510,7316,868,8495,450,3464,980,5675,346,0235,356,2413,386,0372,019,2861,869,6883,283,3754,203,1183,598,6482,948,4243,237,3643,023,4082,170,5631,618,1971,761,5271,559,3041,459,3851,233,9461,290,1811,247,6931,565,3281,386,3721,610,2721,267,6551,463,048672,086581,384427,571339,652340,639306,552400,801298,814270,712352,257221,966295,614217,849163,294
       Other Current Assets 
26,668
37,090
37,338
140,875
136,417
117,694
118,817
124,975
107,523
120,977
295,022
362,082
306,652
1,203,934
96,337
126,921
102,618
143,012
73,067
68,650
81,187
81,224
97,750
140,723
74,222
129,801
214,876
286,217
251,905
196,614
266,898
223,505
221,806
147,104
257,149
590,968
484,652
346,615
351,944
372,561
365,843
380,116
371,032
471,176
481,677
690,314
734,395
771,517
792,554
756,160
806,406
784,704
762,219
568,187
635,546
564,722
588,509
467,282
621,499
759,547
742,913
630,325
622,366
585,523
464,266
416,604
4,503
4,363
4,334
423,559
477,409
442,431
399,634
322,956
1,318,489
1,356,078
1,295,088
1,389,683
1,423,557
1,507,976
1,520,174
1,520,1741,507,9761,423,5571,389,6831,295,0881,356,0781,318,489322,956399,634442,431477,409423,5594,3344,3634,503416,604464,266585,523622,366630,325742,913759,547621,499467,282588,509564,722635,546568,187762,219784,704806,406756,160792,554771,517734,395690,314481,677471,176371,032380,116365,843372,561351,944346,615484,652590,968257,149147,104221,806223,505266,898196,614251,905286,217214,876129,80174,222140,72397,75081,22481,18768,65073,067143,012102,618126,92196,3371,203,934306,652362,082295,022120,977107,523124,975118,817117,694136,417140,87537,33837,09026,668
   > 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
3,317,449
2,447,171
2,115,104
2,158,050
2,370,656
2,193,368
1,892,474
1,850,975
1,806,336
1,855,074
1,903,244
2,262,077
2,253,925
2,196,179
2,093,668
2,093,6682,196,1792,253,9252,262,0771,903,2441,855,0741,806,3361,850,9751,892,4742,193,3682,370,6562,158,0502,115,1042,447,1713,317,449000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
190,979
246,544
251,722
274,411
275,978
289,511
270,930
274,835
266,970
299,570
292,027
515,373
1,066,955
1,140,241
1,122,120
1,073,080
1,021,416
1,002,321
1,020,959
968,499
965,837
984,150
949,053
928,260
891,298
848,703
798,315
730,099
650,959
1,160,453
1,243,917
1,133,074
1,076,765
1,157,495
1,478,004
1,570,858
1,741,366
1,864,429
1,792,658
1,677,924
2,971,794
3,025,441
2,909,223
2,744,391
2,588,480
2,851,156
2,751,336
2,529,912
2,372,477
2,746,131
2,637,548
2,420,919
2,218,754
3,890,141
3,763,931
3,569,153
3,456,298
3,711,352
3,536,252
3,230,152
2,925,320
2,811,436
2,648,490
2,411,254
2,171,413
2,154,431
1,983,296
1,678,325
1,372,164
1,249,179
1,384,499
1,258,950
1,032,319
926,087
872,906
872,263
950,446
1,239,913
1,238,553
1,197,295
1,288,642
1,288,6421,197,2951,238,5531,239,913950,446872,263872,906926,0871,032,3191,258,9501,384,4991,249,1791,372,1641,678,3251,983,2962,154,4312,171,4132,411,2542,648,4902,811,4362,925,3203,230,1523,536,2523,711,3523,456,2983,569,1533,763,9313,890,1412,218,7542,420,9192,637,5482,746,1312,372,4772,529,9122,751,3362,851,1562,588,4802,744,3912,909,2233,025,4412,971,7941,677,9241,792,6581,864,4291,741,3661,570,8581,478,0041,157,4951,076,7651,133,0741,243,9171,160,453650,959730,099798,315848,703891,298928,260949,053984,150965,837968,4991,020,9591,002,3211,021,4161,073,0801,122,1201,140,2411,066,955515,373292,027299,570266,970274,835270,930289,511275,978274,411251,722246,544190,979
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,355
2,337
2,319
2,301
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
0
96,162
108,096
108,096
108,096
108,096
108,096
108,270
108,270
108,270
108,270
108,270
108,270
108,270
108,270
108,270
108,270
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,270108,270108,270108,270108,270108,270108,270108,270108,270108,270108,096108,096108,096108,096108,09696,16202,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,3012,3192,3372,35500000000000000000
       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
3,278
3,140
0
0
0
0
0
0
0
0
0
0
0
89,884
93,756
91,338
90,554
86,132
0
25,333
86,826
25,679
25,759
21,639
21,63925,75925,67986,82625,333086,13290,55491,33893,75689,884000000000003,1403,278000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
1,606,265
1,411,400
1,225,124
1,130,086
1,036,121
945,838
850,932
759,191
666,933
575,558
498,419
408,713
317,304
236,339
303,494
296,570
289,646
282,722
275,799
268,523
261,248
253,973
246,698
239,442
232,187
224,932
217,677
210,421
203,166
195,911
266,655
256,504
248,573
240,197
229,264
218,019
203,118
286,525
285,703
273,267
260,692
247,980
263,647
273,844
261,789
245,332
234,972
224,330
208,012
191,514
188,451
270,426
797,241
779,536
768,469
760,571
753,217
746,821
756,486
748,988
631,765
621,933
717,930
702,605
135,129
117,768
141,410
189,000
167,874
144,805
130,262
89,593
79,936
71,665
63,611
57,294
49,974
42,679
42,67949,97457,29463,61171,66579,93689,593130,262144,805167,874189,000141,410117,768135,129702,605717,930621,933631,765748,988756,486746,821753,217760,571768,469779,536797,241270,426188,451191,514208,012224,330234,972245,332261,789273,844263,647247,980260,692273,267285,703286,525203,118218,019229,264240,197248,573256,504266,655195,911203,166210,421217,677224,932232,187239,442246,698253,973261,248268,523275,799282,722289,646296,570303,494236,339317,304408,713498,419575,558666,933759,191850,932945,8381,036,1211,130,0861,225,1241,411,4001,606,265000
       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
184,017
180,934
197,825
217,257
191,567
181,061
160,217
155,011
232,489
315,366
300,040
304,596
314,014
313,425
142,559
142,559313,425314,014304,596300,040315,366232,489155,011160,217181,061191,567217,257197,825180,934184,017000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,565,811
1,426,018
1,268,937
1,176,467
982,872
729,704
617,612
534,329
366,800
416,572
598,171
1,210,805
1,321,226
2,818,649
2,322,224
2,157,407
2,187,934
2,027,932
2,010,737
1,973,755
1,966,174
1,960,496
1,966,674
2,071,849
2,327,497
2,199,873
2,620,256
3,699,475
3,834,632
4,415,832
4,597,327
4,969,123
4,211,517
2,764,210
3,311,177
5,890,635
6,848,920
6,615,785
5,877,118
6,857,207
9,071,722
9,634,637
10,203,611
10,993,574
9,872,959
9,298,411
8,092,308
7,077,064
6,104,236
5,459,560
5,316,131
6,161,158
7,240,970
6,580,819
6,231,803
6,783,347
6,909,630
6,542,536
6,220,973
6,355,429
6,168,222
5,750,864
5,033,054
4,848,314
4,817,880
5,266,064
5,769,652
6,327,400
6,660,887
5,668,812
5,002,246
4,315,219
3,846,890
3,667,851
3,965,141
4,081,468
4,047,077
3,773,097
4,123,891
3,813,938
4,079,187
4,079,1873,813,9384,123,8913,773,0974,047,0774,081,4683,965,1413,667,8513,846,8904,315,2195,002,2465,668,8126,660,8876,327,4005,769,6525,266,0644,817,8804,848,3145,033,0545,750,8646,168,2226,355,4296,220,9736,542,5366,909,6306,783,3476,231,8036,580,8197,240,9706,161,1585,316,1315,459,5606,104,2367,077,0648,092,3089,298,4119,872,95910,993,57410,203,6119,634,6379,071,7226,857,2075,877,1186,615,7856,848,9205,890,6353,311,1772,764,2104,211,5174,969,1234,597,3274,415,8323,834,6323,699,4752,620,2562,199,8732,327,4972,071,8491,966,6741,960,4961,966,1741,973,7552,010,7372,027,9322,187,9342,157,4072,322,2242,818,6491,321,2261,210,805598,171416,572366,800534,329617,612729,704982,8721,176,4671,268,9371,426,0181,565,811
   > Total Current Liabilities 
994,073
757,942
779,821
820,924
848,923
641,153
576,673
524,599
359,853
409,928
592,417
921,098
813,214
2,024,811
1,690,511
1,620,384
1,770,942
1,710,346
1,748,520
1,822,860
1,852,950
1,828,954
1,865,478
1,993,882
2,261,473
2,140,962
2,568,026
3,653,718
3,773,019
4,358,117
4,539,090
4,922,710
4,175,680
2,737,900
3,262,876
5,392,795
6,348,175
5,999,662
5,288,123
6,037,109
7,993,233
8,532,983
9,199,174
10,102,470
9,099,460
8,642,291
7,499,216
6,568,032
5,926,168
5,333,154
4,939,322
5,783,392
6,864,181
5,700,808
5,652,243
6,198,872
6,325,080
5,933,450
5,635,261
5,766,850
5,366,774
5,500,440
4,870,832
4,683,357
4,648,161
5,099,130
5,602,325
6,123,625
6,430,389
5,452,976
4,606,043
3,916,999
3,470,139
3,317,106
3,624,915
3,720,767
3,678,255
3,451,144
3,821,972
3,494,398
3,683,745
3,683,7453,494,3983,821,9723,451,1443,678,2553,720,7673,624,9153,317,1063,470,1393,916,9994,606,0435,452,9766,430,3896,123,6255,602,3255,099,1304,648,1614,683,3574,870,8325,500,4405,366,7745,766,8505,635,2615,933,4506,325,0806,198,8725,652,2435,700,8086,864,1815,783,3924,939,3225,333,1545,926,1686,568,0327,499,2168,642,2919,099,46010,102,4709,199,1748,532,9837,993,2336,037,1095,288,1235,999,6626,348,1755,392,7953,262,8762,737,9004,175,6804,922,7104,539,0904,358,1173,773,0193,653,7182,568,0262,140,9622,261,4731,993,8821,865,4781,828,9541,852,9501,822,8601,748,5201,710,3461,770,9421,620,3841,690,5112,024,811813,214921,098592,417409,928359,853524,599576,673641,153848,923820,924779,821757,942994,073
       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
0
0
0
0
4,638,314
4,407,250
4,783,174
1,248,821
1,679,447
1,577,157
1,403,481
1,286,030
750,000
3,519,838
4,134,894
4,737,006
3,440,271
0
0
0
0
0
0
0
0
0
0
0
000000000003,440,2714,737,0064,134,8943,519,838750,0001,286,0301,403,4811,577,1571,679,4471,248,8214,783,1744,407,2504,638,314000000000000000000000000000000000000000000000000000000000
       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
4,638,314
4,407,250
4,783,174
1,248,821
1,679,447
1,577,157
1,403,481
1,286,030
750,000
3,519,838
4,134,894
4,737,006
3,440,271
2,561,149
2,238,289
1,744,132
1,462,810
1,701,207
1,710,424
1,743,564
1,760,871
2,058,375
1,779,824
1,941,206
1,941,2061,779,8242,058,3751,760,8711,743,5641,710,4241,701,2071,462,8101,744,1322,238,2892,561,1493,440,2714,737,0064,134,8943,519,838750,0001,286,0301,403,4811,577,1571,679,4471,248,8214,783,1744,407,2504,638,314000000000000000000000000000000000000000000000000000000000
       Accounts payable 
621,553
352,648
270,729
211,014
68,786
68,654
92,280
114,312
118,839
203,541
461,724
529,111
251,285
622,184
509,173
490,767
504,823
353,413
344,240
383,483
353,214
295,215
288,817
328,491
331,004
295,206
449,949
853,560
1,008,373
856,604
468,153
634,101
457,715
472,969
681,548
1,338,768
1,586,608
1,666,376
1,803,641
1,399,607
1,577,669
1,739,481
1,641,139
2,042,437
2,200,139
2,286,893
864,153
624,281
692,416
700,652
558,682
476,137
1,089,959
434,390
479,924
1,027,603
915,999
867,458
888,023
694,644
1,195,418
513,162
405,015
637,036
748,838
710,892
710,179
816,159
414,845
572,249
508,388
297,984
283,073
527,621
538,655
547,931
462,026
450,990
487,428
441,646
348,075
348,075441,646487,428450,990462,026547,931538,655527,621283,073297,984508,388572,249414,845816,159710,179710,892748,838637,036405,015513,1621,195,418694,644888,023867,458915,9991,027,603479,924434,3901,089,959476,137558,682700,652692,416624,281864,1532,286,8932,200,1392,042,4371,641,1391,739,4811,577,6691,399,6071,803,6411,666,3761,586,6081,338,768681,548472,969457,715634,101468,153856,6041,008,373853,560449,949295,206331,004328,491288,817295,215353,214383,483344,240353,413504,823490,767509,173622,184251,285529,111461,724203,541118,839114,31292,28068,65468,786211,014270,729352,648621,553
       Other Current Liabilities 
96,767
94,422
158,421
80,012
90,574
93,922
48,697
56,251
60,393
86,683
83,167
71,793
66,779
82,589
182,846
199,616
270,974
328,997
261,196
263,881
306,880
258,849
231,008
198,127
223,371
248,297
293,181
655,768
441,134
425,947
519,948
659,224
660,167
568,887
582,882
772,021
842,367
667,659
627,207
792,660
1,337,809
1,278,682
1,446,292
1,385,721
1,132,219
1,084,220
1,326,685
1,045,791
1,002,195
913,785
815,512
763,280
817,455
813,355
725,127
658,626
915,383
914,604
826,830
775,787
831,607
910,000
786,956
740,773
725,285
1,231,142
18,267
19,620
18,506
1,199,050
1,302,702
1,140,949
1,202,769
1,097,266
1,176,736
1,267,864
1,256,152
1,018,368
1,076,398
1,099,904
1,203,974
1,203,9741,099,9041,076,3981,018,3681,256,1521,267,8641,176,7361,097,2661,202,7691,140,9491,302,7021,199,05018,50619,62018,2671,231,142725,285740,773786,956910,000831,607775,787826,830914,604915,383658,626725,127813,355817,455763,280815,512913,7851,002,1951,045,7911,326,6851,084,2201,132,2191,385,7211,446,2921,278,6821,337,809792,660627,207667,659842,367772,021582,882568,887660,167659,224519,948425,947441,134655,768293,181248,297223,371198,127231,008258,849306,880263,881261,196328,997270,974199,616182,84682,58966,77971,79383,16786,68360,39356,25148,69793,92290,57480,012158,42194,42296,767
   > 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
167,327
203,775
230,498
215,835
396,203
398,220
376,751
350,745
340,226
360,701
368,822
321,953
301,919
319,540
395,442
395,442319,540301,919321,953368,822360,701340,226350,745376,751398,220396,203215,835230,498203,775167,327000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
110,969
0
47,083
0
4,508
8,431
8,102
4,735
2,856
2,542
2,024
1,755
3,766
3,483
4,875
4,752
2,613
2,258
1,988
2,942
17,449
16,129
15,081
15,106
13,759
12,931
12,403
16,969
10,427
9,777
9,471
8,226
7,005
33,126
37,600
37,683
38,898
39,185
35,267
37,452
38,363
38,778
40,214
41,313
42,801
58,551
60,691
62,903
65,026
66,301
68,127
70,472
89,225
89,312
91,987
94,405
121,832
98,337
100,930
103,527
152,093
145,266
149,066
154,565
152,525
151,404
185,673
213,409
199,770
194,703
211,197
208,316
200,965
211,679
251,538
252,551
216,120
208,584
202,613
217,082
217,082202,613208,584216,120252,551251,538211,679200,965208,316211,197194,703199,770213,409185,673151,404152,525154,565149,066145,266152,093103,527100,93098,337121,83294,40591,98789,31289,22570,47268,12766,30165,02662,90360,69158,55142,80141,31340,21438,77838,36337,45235,26739,18538,89837,68337,60033,1267,0058,2269,4719,77710,42716,96912,40312,93113,75915,10615,08116,12917,4492,9421,9882,2582,6134,7524,8753,4833,7661,7552,0242,5422,8564,7358,1028,4314,508047,0830110,9690
> Total Stockholder Equity
1,642,814
1,384,950
1,410,905
1,246,577
1,287,455
1,336,900
1,368,133
1,423,484
1,407,863
1,455,582
1,510,364
1,474,003
1,451,700
1,199,488
1,282,912
1,285,013
1,280,695
1,350,856
1,404,876
1,322,648
1,255,835
1,268,868
1,303,118
1,314,295
1,339,011
1,349,821
1,371,307
1,403,972
1,497,316
1,572,598
1,664,539
1,651,827
1,698,705
1,814,957
1,909,405
1,999,912
2,082,378
2,235,207
2,385,237
2,418,316
2,508,932
2,702,900
3,011,933
2,948,605
2,988,520
3,175,838
3,386,137
3,296,729
3,299,603
3,476,200
3,596,365
3,480,236
3,447,259
3,463,687
3,519,650
3,487,131
3,454,574
3,493,138
3,574,368
3,572,656
3,523,172
3,555,294
3,615,877
3,574,202
3,576,806
3,703,845
3,853,930
3,717,733
3,661,518
3,811,585
3,858,849
3,512,258
3,408,456
3,330,068
3,345,403
3,376,514
3,404,219
3,399,119
3,419,569
3,421,772
3,418,209
3,418,2093,421,7723,419,5693,399,1193,404,2193,376,5143,345,4033,330,0683,408,4563,512,2583,858,8493,811,5853,661,5183,717,7333,853,9303,703,8453,576,8063,574,2023,615,8773,555,2943,523,1723,572,6563,574,3683,493,1383,454,5743,487,1313,519,6503,463,6873,447,2593,480,2363,596,3653,476,2003,299,6033,296,7293,386,1373,175,8382,988,5202,948,6053,011,9332,702,9002,508,9322,418,3162,385,2372,235,2072,082,3781,999,9121,909,4051,814,9571,698,7051,651,8271,664,5391,572,5981,497,3161,403,9721,371,3071,349,8211,339,0111,314,2951,303,1181,268,8681,255,8351,322,6481,404,8761,350,8561,280,6951,285,0131,282,9121,199,4881,451,7001,474,0031,510,3641,455,5821,407,8631,423,4841,368,1331,336,9001,287,4551,246,5771,410,9051,384,9501,642,814
   Common Stock
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,599
600,799
600,860
600,860
601,085
603,058
603,324
603,386
605,897
606,039
606,040
606,100
609,282
610,097
610,223
611,053
616,386
616,486
616,936
617,700
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000617,700616,936616,486616,386611,053610,223610,097609,282606,100606,040606,039605,897603,386603,324603,058601,085600,860600,860600,799600,599600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000520,000520,000520,000520,000520,000520,000520,000520,000520,000520,000520,000520,000520,000
   Retained Earnings 
81,563
0
0
0
0
0
0
86,584
66,634
114,353
169,135
128,097
99,721
116,920
221,305
223,428
219,131
289,314
343,355
261,149
256,248
269,317
303,648
314,797
339,522
350,334
371,832
395,784
487,788
562,663
654,606
640,380
673,940
788,403
882,433
955,996
1,037,505
1,190,339
1,341,514
1,351,570
1,436,690
1,629,811
1,934,507
1,835,185
1,874,430
2,058,701
2,263,847
2,172,418
2,175,296
2,323,874
2,444,038
2,327,912
2,294,941
2,311,369
2,367,329
2,334,810
2,302,220
2,340,785
2,422,014
2,420,302
2,370,818
2,408,460
2,469,042
2,427,367
2,429,971
2,557,011
2,633,296
2,497,099
2,440,884
2,650,510
2,697,774
2,351,183
2,247,381
2,168,992
2,184,329
2,215,440
2,243,145
2,238,044
2,258,495
2,260,698
2,257,135
2,257,1352,260,6982,258,4952,238,0442,243,1452,215,4402,184,3292,168,9922,247,3812,351,1832,697,7742,650,5102,440,8842,497,0992,633,2962,557,0112,429,9712,427,3672,469,0422,408,4602,370,8182,420,3022,422,0142,340,7852,302,2202,334,8102,367,3292,311,3692,294,9412,327,9122,444,0382,323,8742,175,2962,172,4182,263,8472,058,7011,874,4301,835,1851,934,5071,629,8111,436,6901,351,5701,341,5141,190,3391,037,505955,996882,433788,403673,940640,380654,606562,663487,788395,784371,832350,334339,522314,797303,648269,317256,248261,149343,355289,314219,131223,428221,305116,92099,721128,097169,135114,35366,63486,58400000081,563
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity -695,786-695,786-695,786-695,785-695,786-695,786-695,786-695,785-695,786-695,786-695,786-695,785-710,027-710,027-710,027-710,026-710,026-710,026-710,026-710,026-704,507-704,507-704,507-704,507000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.