0 XP   0   0   0

Siri Prime Office Property Fd










Financial Health of Siri Prime Office Property Fd




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


Siri Prime Office Property Fd
Buy, Hold or Sell?

Should you buy, hold or sell Siri Prime Office Property Fd?

I guess you are interested in Siri Prime Office Property Fd. 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 Siri Prime Office Property Fd

Let's start. I'm going to help you getting a better view of Siri Prime Office Property Fd. 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 Siri Prime Office Property Fd 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 Siri Prime Office Property Fd is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Siri Prime Office Property Fd. The closing price on 2022-12-07 was ฿1.7 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.
Siri Prime Office Property Fd 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 able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of Siri Prime Office Property Fd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Siri Prime Office Property Fd earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Siri Prime Office Property Fd to the Real Estate-Development industry mean.
  • A Net Profit Margin of 12.4% means that ฿0.12 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Siri Prime Office Property Fd:

  • The MRQ is 12.4%. The company is making a huge profit. +2
  • The TTM is 7.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ12.4%TTM7.9%+4.5%
TTM7.9%YOY7.6%+0.3%
TTM7.9%5Y7.4%+0.5%
5Y7.4%10Y8.6%-1.2%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ12.4%5.0%+7.4%
TTM7.9%2.9%+5.0%
YOY7.6%3.9%+3.7%
5Y7.4%5.4%+2.0%
10Y8.6%7.1%+1.5%
1.1.2. Return on Assets

Shows how efficient Siri Prime Office Property Fd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Siri Prime Office Property Fd to the Real Estate-Development industry mean.
  • 0.8% Return on Assets means that Siri Prime Office Property Fd generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Siri Prime Office Property Fd:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.5%+0.3%
TTM0.5%YOY0.5%-0.1%
TTM0.5%5Y0.5%-0.1%
5Y0.5%10Y0.9%-0.4%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%0.3%+0.5%
TTM0.5%0.4%+0.1%
YOY0.5%0.4%+0.1%
5Y0.5%0.5%+0.0%
10Y0.9%0.6%+0.3%
1.1.3. Return on Equity

Shows how efficient Siri Prime Office Property Fd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Siri Prime Office Property Fd to the Real Estate-Development industry mean.
  • 2.3% Return on Equity means Siri Prime Office Property Fd generated ฿0.02 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Siri Prime Office Property Fd:

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM1.4%+0.9%
TTM1.4%YOY1.6%-0.2%
TTM1.4%5Y1.6%-0.2%
5Y1.6%10Y2.8%-1.1%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%0.9%+1.4%
TTM1.4%1.1%+0.3%
YOY1.6%1.3%+0.3%
5Y1.6%1.4%+0.2%
10Y2.8%1.8%+1.0%

1.2. Operating Efficiency of Siri Prime Office Property Fd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Siri Prime Office Property Fd is operating .

  • Measures how much profit Siri Prime Office Property Fd 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 Siri Prime Office Property Fd to the Real Estate-Development industry mean.
  • An Operating Margin of 11.4% means the company generated ฿0.11  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Siri Prime Office Property Fd:

  • The MRQ is 11.4%. The company is operating less efficient.
  • The TTM is 10.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.4%TTM10.8%+0.6%
TTM10.8%YOY12.2%-1.4%
TTM10.8%5Y11.2%-0.5%
5Y11.2%10Y7.0%+4.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ11.4%7.3%+4.1%
TTM10.8%3.8%+7.0%
YOY12.2%5.6%+6.6%
5Y11.2%8.4%+2.8%
10Y7.0%7.5%-0.5%
1.2.2. Operating Ratio

Measures how efficient Siri Prime Office Property Fd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • An Operation Ratio of 1.57 means that the operating costs are ฿1.57 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Siri Prime Office Property Fd:

  • The MRQ is 1.570. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.550. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.570TTM1.550+0.020
TTM1.550YOY1.585-0.035
TTM1.5505Y1.618-0.068
5Y1.61810Y0.947+0.671
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5701.321+0.249
TTM1.5501.248+0.302
YOY1.5851.101+0.484
5Y1.6181.024+0.594
10Y0.9470.802+0.145

1.3. Liquidity of Siri Prime Office Property Fd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Siri Prime Office Property Fd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate-Development industry mean).
  • A Current Ratio of 1.77 means the company has ฿1.77 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Siri Prime Office Property Fd:

  • The MRQ is 1.773. The company is able to pay all its short-term debts. +1
  • The TTM is 1.799. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.773TTM1.799-0.026
TTM1.799YOY2.223-0.424
TTM1.7995Y2.253-0.454
5Y2.25310Y1.342+0.911
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7731.663+0.110
TTM1.7991.629+0.170
YOY2.2231.591+0.632
5Y2.2531.670+0.583
10Y1.3421.413-0.071
1.3.2. Quick Ratio

Measures if Siri Prime Office Property Fd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Siri Prime Office Property Fd to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.06 means the company can pay off ฿0.06 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Siri Prime Office Property Fd:

  • The MRQ is 0.062. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.105. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.062TTM0.105-0.043
TTM0.105YOY0.136-0.030
TTM0.1055Y0.108-0.003
5Y0.10810Y0.057+0.051
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0620.239-0.177
TTM0.1050.238-0.133
YOY0.1360.274-0.138
5Y0.1080.260-0.152
10Y0.0570.212-0.155

1.4. Solvency of Siri Prime Office Property Fd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Siri Prime Office Property Fd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Siri Prime Office Property Fd to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.66 means that Siri Prime Office Property Fd assets are financed with 65.9% credit (debt) and the remaining percentage (100% - 65.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Siri Prime Office Property Fd:

  • The MRQ is 0.659. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.653. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.659TTM0.653+0.006
TTM0.653YOY0.655-0.002
TTM0.6535Y0.668-0.015
5Y0.66810Y0.667+0.001
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6590.627+0.032
TTM0.6530.630+0.023
YOY0.6550.633+0.022
5Y0.6680.606+0.062
10Y0.6670.595+0.072
1.4.2. Debt to Equity Ratio

Measures if Siri Prime Office Property Fd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Siri Prime Office Property Fd to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 201.7% means that company has ฿2.02 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Siri Prime Office Property Fd:

  • The MRQ is 2.017. The company is just not able to pay all its debts with equity.
  • The TTM is 1.966. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.017TTM1.966+0.050
TTM1.966YOY1.991-0.024
TTM1.9665Y2.085-0.119
5Y2.08510Y2.071+0.014
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0171.787+0.230
TTM1.9661.836+0.130
YOY1.9911.778+0.213
5Y2.0851.663+0.422
10Y2.0711.678+0.393

2. Market Valuation of Siri Prime Office Property Fd

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Siri Prime Office Property Fd generates.

  • Above 15 is considered overpriced but always compare Siri Prime Office Property Fd to the Real Estate-Development industry mean.
  • A PE ratio of 17.99 means the investor is paying ฿17.99 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Siri Prime Office Property Fd:

  • The EOD is 30.280. Good. +1
  • The MRQ is 17.990. Very good. +2
  • The TTM is 50.721. Good. +1
Trends
Current periodCompared to+/- 
EOD30.280MRQ17.990+12.290
MRQ17.990TTM50.721-32.732
TTM50.721YOY30.800+19.922
TTM50.7215Y55.179-4.458
5Y55.17910Y49.975+5.204
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD30.28016.427+13.853
MRQ17.99019.908-1.918
TTM50.72123.146+27.575
YOY30.80026.337+4.463
5Y55.17924.755+30.424
10Y49.97520.652+29.323
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Siri Prime Office Property Fd.

  • 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 Siri Prime Office Property Fd:

  • The MRQ is 24.490. Seems overpriced? -1
  • The TTM is -257.521. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ24.490TTM-257.521+282.011
TTM-257.521YOY-11.480-246.041
TTM-257.5215Y-137.572-119.948
5Y-137.57210Y-135.574-1.999
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ24.4900.172+24.318
TTM-257.5210.016-257.537
YOY-11.4800.018-11.498
5Y-137.5720.018-137.590
10Y-135.5740.022-135.596

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

Measures if the stock price of Siri Prime Office Property Fd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • A PB ratio of 0.36 means the investor is paying ฿0.36 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Siri Prime Office Property Fd:

  • The EOD is 0.613. Very good. +2
  • The MRQ is 0.364. Very good. +2
  • The TTM is 0.422. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.613MRQ0.364+0.249
MRQ0.364TTM0.422-0.058
TTM0.422YOY0.362+0.061
TTM0.4225Y0.616-0.193
5Y0.61610Y1.070-0.454
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.6130.555+0.058
MRQ0.3640.642-0.278
TTM0.4220.710-0.288
YOY0.3620.696-0.334
5Y0.6160.681-0.065
10Y1.0700.541+0.529
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Siri Prime Office Property Fd 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--0.0130.022-43%0.072-82%0.044-71%0.052-75%
Book Value Growth--0.9720.9720%0.9720%0.9720%0.9720%
Book Value Per Share--2.7742.758+1%2.625+6%2.260+23%1.891+47%
Book Value Per Share Growth--0.0050.008-44%0.028-84%0.010-56%0.027-83%
Current Ratio--1.7731.799-1%2.223-20%2.253-21%1.342+32%
Debt To Asset Ratio--0.6590.653+1%0.655+1%0.668-1%0.667-1%
Debt To Equity Ratio--2.0171.966+3%1.991+1%2.085-3%2.071-3%
Dividend Per Share--0.0670.022+206%0.016+330%0.028+139%0.020+230%
Dividend Per Share Growth--0.898-1.225+236%-2.745+406%-1277610.394+142289869%-1103390.749+122886713%
Eps--0.0560.031+79%0.035+59%0.033+68%0.044+26%
Eps Growth--0.735-0.149+120%0.010+7615%-1.107+251%-0.676+192%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1240.079+57%0.076+64%0.074+67%0.086+44%
Operating Margin--0.1140.108+5%0.122-7%0.112+1%0.070+63%
Operating Ratio--1.5701.550+1%1.585-1%1.618-3%0.947+66%
Pb Ratio0.613+41%0.3640.422-14%0.362+1%0.616-41%1.070-66%
Pe Ratio30.280+41%17.99050.721-65%30.800-42%55.179-67%49.975-64%
Peg Ratio--24.490-257.521+1152%-11.480+147%-137.572+662%-135.574+654%
Price Per Share1.700+41%1.0101.165-13%0.955+6%1.272-21%1.656-39%
Price To Total Gains Ratio21.392+41%12.71053.286-76%14.181-10%21.614-41%-26.039+305%
Profit Growth--99.05796.891+2%97.319+2%94.174+5%95.310+4%
Quick Ratio--0.0620.105-41%0.136-54%0.108-43%0.057+9%
Return On Assets--0.0080.005+64%0.005+43%0.005+42%0.009-16%
Return On Equity--0.0230.014+66%0.016+43%0.016+42%0.028-16%
Revenue Growth--0.9800.970+1%0.969+1%0.970+1%0.970+1%
Total Gains Per Share--0.0790.044+80%0.088-9%0.072+11%0.072+11%
Total Gains Per Share Growth--0.784-0.988+226%-0.598+176%-2.598+431%0.415+89%
Usd Book Value--1181430049.8001174754204.066+1%1117938594.487+6%990840117.820+19%820031830.190+44%
Usd Book Value Change Per Share--0.0000.001-43%0.002-82%0.001-71%0.001-75%
Usd Book Value Per Share--0.0790.079+1%0.075+6%0.065+23%0.054+47%
Usd Dividend Per Share--0.0020.001+206%0.000+330%0.001+139%0.001+230%
Usd Eps--0.0020.001+79%0.001+59%0.001+68%0.001+26%
Usd Price Per Share0.049+41%0.0290.033-13%0.027+6%0.036-21%0.047-39%
Usd Profit--26243903.40015669630.326+67%17152318.519+53%15526081.683+69%19578200.887+34%
Usd Revenue--211311300.200194343700.444+9%223874843.871-6%204667381.610+3%221373658.868-5%
Usd Total Gains Per Share--0.0020.001+80%0.003-9%0.002+11%0.002+11%
 EOD+2 -3MRQTTM+23 -12YOY+19 -165Y+26 -910Y+25 -10

3.2. Fundamental Score

Let's check the fundamental score of Siri Prime Office Property Fd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1530.280
Price to Book Ratio (EOD)Between0-10.613
Net Profit Margin (MRQ)Greater than00.124
Operating Margin (MRQ)Greater than00.114
Quick Ratio (MRQ)Greater than10.062
Current Ratio (MRQ)Greater than11.773
Debt to Asset Ratio (MRQ)Less than10.659
Debt to Equity Ratio (MRQ)Less than12.017
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.008
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Siri Prime Office Property Fd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose1.640
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets121,231,051
Total Liabilities79,922,308
Total Stockholder Equity39,629,673
 As reported
Total Liabilities 79,922,308
Total Stockholder Equity+ 39,629,673
Total Assets = 121,231,051

Assets

Total Assets121,231,051
Total Current Assets78,756,380
Long-term Assets78,756,380
Total Current Assets
Cash And Cash Equivalents 3,201,931
Short-term Investments 32,054
Net Receivables 2,718,300
Inventory 67,575,760
Other Current Assets 5,089,141
Total Current Assets  (as reported)78,756,380
Total Current Assets  (calculated)78,617,186
+/- 139,194
Long-term Assets
Property Plant Equipment 4,920,030
Goodwill 833,422
Long Term Investments 4,507,986
Intangible Assets 4,173,567
Other Assets 28,039,666
Long-term Assets  (as reported)42,474,671
Long-term Assets  (calculated)42,474,671
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities44,415,689
Long-term Liabilities35,506,619
Total Stockholder Equity39,629,673
Total Current Liabilities
Short Long Term Debt 36,229,174
Accounts payable 1,472,353
Other Current Liabilities 5,809,475
Total Current Liabilities  (as reported)44,415,689
Total Current Liabilities  (calculated)43,511,002
+/- 904,687
Long-term Liabilities
Long term Debt 31,858,178
Capital Lease Obligations Min Short Term Debt1,646,793
Other Liabilities 2,178,516
Long-term Liabilities Other 875,528
Long-term Liabilities  (as reported)35,506,619
Long-term Liabilities  (calculated)36,559,015
+/- 1,052,396
Total Stockholder Equity
Common Stock15,927,859
Retained Earnings 15,769,043
Other Stockholders Equity 5,572,964
Total Stockholder Equity (as reported)39,629,673
Total Stockholder Equity (calculated)37,269,866
+/- 2,359,807
Other
Capital Stock15,927,859
Common Stock Shares Outstanding 14,885,849
Net Debt 64,885,421
Net Invested Capital 107,717,025
Net Tangible Assets 34,622,684
Net Working Capital 34,340,691



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
1,901,821
1,937,452
1,934,869
1,913,169
1,810,492
1,772,929
1,805,622
1,836,550
6,789,304
8,176,836
0
9,935,624
11,798,189
14,233,374
19,582,840
19,436,410
19,254,060
19,273,596
19,934,146
19,507,471
19,314,653
18,321,798
18,672,512
18,510,536
18,365,589
18,105,803
18,390,905
19,631,051
20,614,502
21,068,385
21,645,969
22,050,695
23,059,724
23,492,044
24,009,933
24,543,942
24,898,683
25,374,656
27,167,636
27,662,965
28,716,489
31,190,456
31,593,890
32,863,688
35,782,865
36,237,679
38,651,939
41,874,900
45,001,529
46,106,288
50,417,066
52,760,777
56,893,473
60,039,889
65,705,215
67,423,201
70,028,726
73,147,164
75,164,154
73,303,849
70,939,430
69,451,023
69,627,488
68,054,075
71,319,010
72,774,039
74,762,730
76,296,210
77,658,581
80,149,700
84,304,153
88,137,092
91,919,129
95,356,736
98,753,082
107,088,041
109,408,000
108,336,021
115,199,485
111,524,257
110,502,429
112,632,098
114,462,162
115,244,633
116,413,182
116,631,975
119,540,065
121,231,051
121,231,051119,540,065116,631,975116,413,182115,244,633114,462,162112,632,098110,502,429111,524,257115,199,485108,336,021109,408,000107,088,04198,753,08295,356,73691,919,12988,137,09284,304,15380,149,70077,658,58176,296,21074,762,73072,774,03971,319,01068,054,07569,627,48869,451,02370,939,43073,303,84975,164,15473,147,16470,028,72667,423,20165,705,21560,039,88956,893,47352,760,77750,417,06646,106,28845,001,52941,874,90038,651,93936,237,67935,782,86532,863,68831,593,89031,190,45628,716,48927,662,96527,167,63625,374,65624,898,68324,543,94224,009,93323,492,04423,059,72422,050,69521,645,96921,068,38520,614,50219,631,05118,390,90518,105,80318,365,58918,510,53618,672,51218,321,79819,314,65319,507,47119,934,14619,273,59619,254,06019,436,41019,582,84014,233,37411,798,1899,935,62408,176,8366,789,3041,836,5501,805,6221,772,9291,810,4921,913,1691,934,8691,937,4521,901,8210
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
57,289,500
58,591,831
59,851,516
61,344,738
54,222,266
57,838,118
61,693,753
65,421,854
70,741,842
74,393,093
80,486,914
81,368,669
74,582,956
79,781,524
76,839,691
74,239,515
68,909,008
71,533,220
71,795,997
71,092,929
66,039,053
67,747,412
78,756,380
78,756,38067,747,41266,039,05371,092,92971,795,99771,533,22068,909,00874,239,51576,839,69179,781,52474,582,95681,368,66980,486,91474,393,09370,741,84265,421,85461,693,75357,838,11854,222,26661,344,73859,851,51658,591,83157,289,500000000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
141,262
130,602
177,169
114,583
146,659
131,795
190,273
124,784
767,694
1,262,764
0
559,830
421,724
550,726
2,524,724
630,887
455,940
336,885
952,772
1,601,909
1,341,727
1,248,738
878,118
629,786
1,017,169
1,299,397
1,394,384
1,309,284
1,317,753
1,805,070
2,107,806
1,708,146
1,325,910
1,975,634
2,183,262
2,833,117
2,379,936
3,401,989
3,995,384
3,813,157
2,147,742
3,331,313
2,335,636
1,517,663
1,519,097
2,863,358
2,762,080
2,532,426
2,083,075
3,408,457
2,589,976
2,295,486
1,510,787
2,119,573
2,500,465
2,042,818
2,279,583
3,051,293
2,606,926
2,223,928
2,599,033
2,671,767
2,651,132
1,931,828
5,492,546
3,540,858
2,400,657
3,453,727
2,748,977
2,977,568
2,658,742
2,198,445
2,593,572
3,932,609
4,670,026
4,788,718
2,632,118
2,131,829
3,287,694
3,806,333
2,425,490
3,006,633
2,729,156
3,476,692
2,843,887
2,181,007
2,186,276
3,201,931
3,201,9312,186,2762,181,0072,843,8873,476,6922,729,1563,006,6332,425,4903,806,3333,287,6942,131,8292,632,1184,788,7184,670,0263,932,6092,593,5722,198,4452,658,7422,977,5682,748,9773,453,7272,400,6573,540,8585,492,5461,931,8282,651,1322,671,7672,599,0332,223,9282,606,9263,051,2932,279,5832,042,8182,500,4652,119,5731,510,7872,295,4862,589,9763,408,4572,083,0752,532,4262,762,0802,863,3581,519,0971,517,6632,335,6363,331,3132,147,7423,813,1573,995,3843,401,9892,379,9362,833,1172,183,2621,975,6341,325,9101,708,1462,107,8061,805,0701,317,7531,309,2841,394,3841,299,3971,017,169629,786878,1181,248,7381,341,7271,601,909952,772336,885455,940630,8872,524,724550,726421,724559,83001,262,764767,694124,784190,273131,795146,659114,583177,169130,602141,2620
       Short-term Investments 
0
165,081
118,473
131,379
110,339
110,921
58,830
59,461
64,163
281,696
314,958
0
168,738
200,767
48,654
49,976
37,264
37,089
5,480
4,337
3,875
2,927
5,027
74,610
36,548
158,121
202,215
219,783
246,356
103,835
203,226
171,866
29,310
39,056
40,927
32,959
49,172
40,210
44,128
45,680
637,422
143,835
140,746
27,661
69,147
165,340
104,899
4,093
3,937
17,892
51,083
51,221
53,191
38,328
36,144
63,144
56,519
56,519
56,519
57,300
57,769
58,027
0
0
100,000
54
0
0
0
0
1,296,011
1,961,712
1,980,521
2,419,387
2,368,566
2,393,230
998,570
50
340,730
345,870
54
166,872
692,820
50
50
50
50
0
32,054
32,054050505050692,820166,87254345,870340,73050998,5702,393,2302,368,5662,419,3871,980,5211,961,7121,296,011000054100,0000058,02757,76957,30056,51956,51956,51963,14436,14438,32853,19151,22151,08317,8923,9374,093104,899165,34069,14727,661140,746143,835637,42245,68044,12840,21049,17232,95940,92739,05629,310171,866203,226103,835246,356219,783202,215158,12136,54874,6105,0272,9273,8754,3375,48037,08937,26449,97648,654200,767168,7380314,958281,69664,16359,46158,830110,921110,339131,379118,473165,0810
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
687,499
492,292
108,181
1,206,706
754,861
955,557
809,574
980,849
1,958,819
124,630
526,840
360,630
4,158,368
5,024,247
3,510,898
2,932,340
4,230,595
4,140,784
5,634,206
5,303,665
4,230,993
4,019,332
2,718,300
2,718,3004,019,3324,230,9935,303,6655,634,2064,140,7844,230,5952,932,3403,510,8985,024,2474,158,368360,630526,840124,6301,958,819980,849809,574955,557754,8611,206,706108,181492,292687,499000000000000000000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,934,164
4,159,256
3,008,036
4,055,254
6,077,654
6,924,000
6,228,315
4,518,582
6,080,200
214,882
578,623
619,347
4,910,654
4,593,367
5,344,315
5,349,838
4,848,236
6,755,793
5,198,596
5,079,812
4,400,456
4,309,882
5,089,141
5,089,1414,309,8824,400,4565,079,8125,198,5966,755,7934,848,2365,349,8385,344,3154,593,3674,910,654619,347578,623214,8826,080,2004,518,5826,228,3156,924,0006,077,6544,055,2543,008,0364,159,2563,934,164000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,359,989
26,601,127
28,039,331
33,753,065
35,417,961
34,684,566
36,262,914
43,723,090
42,928,942
43,448,636
45,320,253
50,592,922
51,792,653
42,474,671
42,474,67151,792,65350,592,92245,320,25343,448,63642,928,94243,723,09036,262,91434,684,56635,417,96133,753,06528,039,33126,601,12724,359,989000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
436,715
457,345
453,613
449,142
443,126
478,497
468,233
460,774
2,586,790
2,576,168
0
2,556,271
2,541,831
2,596,639
2,587,869
2,619,349
2,599,520
2,530,200
2,504,077
534,251
593,440
1,911,982
1,908,951
2,023,562
2,291,460
2,237,934
2,233,319
2,111,073
2,156,678
0
2,055,188
1,966,432
1,940,629
0
1,847,511
1,828,208
919,212
1,015,631
1,063,113
1,148,868
1,293,714
1,389,503
1,465,260
1,422,168
1,505,448
1,880,794
1,947,438
2,113,649
2,218,853
2,356,102
2,565,866
2,847,080
2,536,623
2,699,543
2,490,667
2,463,896
2,420,983
2,434,259
0
0
0
0
0
0
0
2,079,656
2,044,482
2,066,250
2,059,416
1,950,330
1,943,686
1,901,248
1,935,006
1,975,243
2,093,020
3,303,537
3,724,088
2,663,188
5,151,593
5,212,444
5,338,113
5,381,347
5,458,384
5,373,840
5,144,918
5,165,589
5,100,518
4,920,030
4,920,0305,100,5185,165,5895,144,9185,373,8405,458,3845,381,3475,338,1135,212,4445,151,5932,663,1883,724,0883,303,5372,093,0201,975,2431,935,0061,901,2481,943,6861,950,3302,059,4162,066,2502,044,4822,079,65600000002,434,2592,420,9832,463,8962,490,6672,699,5432,536,6232,847,0802,565,8662,356,1022,218,8532,113,6491,947,4381,880,7941,505,4481,422,1681,465,2601,389,5031,293,7141,148,8681,063,1131,015,631919,2121,828,2081,847,51101,940,6291,966,4322,055,18802,156,6782,111,0732,233,3192,237,9342,291,4602,023,5621,908,9511,911,982593,440534,2512,504,0772,530,2002,599,5202,619,3492,587,8692,596,6392,541,8312,556,27102,576,1682,586,790460,774468,233478,497443,126449,142453,613457,345436,7150
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
85,139
82,797
80,455
47,113
45,549
0
85,476
76,535
240,913
203,024
190,896
173,822
267,436
181,797
169,582
141,254
141,253
141,253
141,253
141,253
141,253
141,253
141,253
141,253
141,253
141,253
141,254
141,254
141,253
141,253
141,254
141,254
141,254
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
739,108
697,102
730,852
749,355
797,794
784,773
781,596
833,422
833,422781,596784,773797,794749,355730,852697,102739,10800000000000000000000000141,254141,254141,254141,253141,253141,254141,254141,253141,253141,253141,253141,253141,253141,253141,253141,253141,253141,254169,582181,797267,436173,822190,896203,024240,91376,53585,476045,54947,11380,45582,79785,1390000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
467,501
523,812
456,569
829,146
1,864,373
1,971,123
2,102,596
1,993,089
2,432,222
2,232,075
2,807,433
3,479,503
3,619,558
4,511,269
4,646,756
2,401,896
1,470,357
1,610,912
1,898,951
4,105,244
4,060,924
4,691,754
4,507,986
4,507,9864,691,7544,060,9244,105,2441,898,9511,610,9121,470,3572,401,8964,646,7564,511,2693,619,5583,479,5032,807,4332,232,0752,432,2221,993,0892,102,5961,971,1231,864,373829,146456,569523,812467,501000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,875
26,279
29,783
118,606
120,265
116,512
84,074
79,297
36,933
123,723
112,499
274,313
295,137
289,216
275,514
371,065
290,907
284,138
263,213
262,323
260,670
832,509
816,920
808,916
565,234
555,537
549,026
549,899
549,177
543,272
562,039
599,981
601,803
588,201
604,148
596,234
446,825
438,070
432,904
428,579
431,122
421,297
414,994
412,951
426,805
420,062
411,027
404,566
418,878
414,771
424,804
421,287
557,578
531,255
536,537
1,845,130
1,953,350
1,855,096
1,756,790
4,089,126
3,884,120
3,980,573
4,028,777
4,209,874
3,994,010
3,956,005
4,173,567
4,173,5673,956,0053,994,0104,209,8744,028,7773,980,5733,884,1204,089,1261,756,7901,855,0961,953,3501,845,130536,537531,255557,578421,287424,804414,771418,878404,566411,027420,062426,805412,951414,994421,297431,122428,579432,904438,070446,825596,234604,148588,201601,803599,981562,039543,272549,177549,899549,026555,537565,234808,916816,920832,509260,670262,323263,213284,138290,907371,065275,514289,216295,137274,313112,499123,72336,93379,29784,074116,512120,265118,60629,78326,27922,8750000000000000000000000
       Other Assets 
0
714,039
739,662
745,829
763,031
629,876
597,127
597,133
638,781
765,182
836,349
0
1,156,811
1,365,175
1,505,866
1,437,809
1,704,693
1,945,463
1,799,400
1,921,332
2,103,331
2,154,282
889,385
743,726
615,840
667,565
714,027
684,842
901,315
886,776
988,097
951,073
1,550,413
1,652,114
1,490,645
1,293,934
1,377,388
2,561,527
3,273,697
3,419,263
3,356,977
3,321,010
3,630,536
3,250,931
4,344,587
4,629,834
5,108,829
5,886,525
4,789,983
4,036,816
5,424,486
6,564,030
8,485,813
7,986,780
8,909,921
8,123,347
7,715,668
7,586,249
8,807,666
8,706,304
8,223,368
8,514,821
10,228,034
10,394,453
10,242,606
9,858,943
12,207,793
12,428,951
11,251,627
12,733,895
22,285,420
23,692,321
22,014,691
22,147,893
19,649,851
19,503,639
19,953,620
21,039,321
27,535,188
26,093,493
25,138,079
23,694,671
32,290,165
31,148,221
31,397,713
31,062,423
36,587,625
37,262,780
28,039,666
28,039,66637,262,78036,587,62531,062,42331,397,71331,148,22132,290,16523,694,67125,138,07926,093,49327,535,18821,039,32119,953,62019,503,63919,649,85122,147,89322,014,69123,692,32122,285,42012,733,89511,251,62712,428,95112,207,7939,858,94310,242,60610,394,45310,228,0348,514,8218,223,3688,706,3048,807,6667,586,2497,715,6688,123,3478,909,9217,986,7808,485,8136,564,0305,424,4864,036,8164,789,9835,886,5255,108,8294,629,8344,344,5873,250,9313,630,5363,321,0103,356,9773,419,2633,273,6972,561,5271,377,3881,293,9341,490,6451,652,1141,550,413951,073988,097886,776901,315684,842714,027667,565615,840743,726889,3852,154,2822,103,3311,921,3321,799,4001,945,4631,704,6931,437,8091,505,8661,365,1751,156,8110836,349765,182638,781597,133597,127629,876763,031745,829739,662714,0390
> Total Liabilities 
0
1,405,206
1,250,199
1,253,487
1,258,981
1,202,376
1,183,144
1,216,330
1,255,427
3,615,561
4,888,525
0
6,401,605
7,875,619
10,228,788
12,766,212
12,515,882
12,211,997
12,145,322
12,688,680
12,065,051
11,778,460
10,578,557
10,803,037
10,877,234
10,656,619
10,322,757
10,562,630
11,930,846
12,806,577
12,722,132
13,558,552
14,104,574
14,581,544
14,537,282
14,937,225
15,526,989
15,376,369
15,250,556
16,722,081
17,739,016
18,485,549
21,742,789
21,870,983
22,990,892
25,476,777
24,859,952
26,804,761
30,495,730
32,516,334
31,270,341
34,661,207
37,252,476
40,924,262
42,972,289
47,773,558
49,850,443
51,031,595
48,330,964
49,309,913
48,175,002
44,689,575
42,252,573
41,933,516
41,523,381
44,802,902
44,678,017
46,173,765
48,007,329
49,249,200
49,671,868
53,540,695
58,030,758
62,082,235
64,504,345
67,786,842
77,401,579
78,914,860
76,461,177
82,122,683
75,829,184
73,142,804
73,434,856
74,649,523
75,259,091
75,507,926
75,665,319
78,419,433
79,922,308
79,922,30878,419,43375,665,31975,507,92675,259,09174,649,52373,434,85673,142,80475,829,18482,122,68376,461,17778,914,86077,401,57967,786,84264,504,34562,082,23558,030,75853,540,69549,671,86849,249,20048,007,32946,173,76544,678,01744,802,90241,523,38141,933,51642,252,57344,689,57548,175,00249,309,91348,330,96451,031,59549,850,44347,773,55842,972,28940,924,26237,252,47634,661,20731,270,34132,516,33430,495,73026,804,76124,859,95225,476,77722,990,89221,870,98321,742,78918,485,54917,739,01616,722,08115,250,55615,376,36915,526,98914,937,22514,537,28214,581,54414,104,57413,558,55212,722,13212,806,57711,930,84610,562,63010,322,75710,656,61910,877,23410,803,03710,578,55711,778,46012,065,05112,688,68012,145,32212,211,99712,515,88212,766,21210,228,7887,875,6196,401,60504,888,5253,615,5611,255,4271,216,3301,183,1441,202,3761,258,9811,253,4871,250,1991,405,2060
   > Total Current 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
21,290,177
26,097,841
25,538,692
27,966,892
30,499,760
29,809,703
31,406,136
29,536,600
29,125,216
26,144,768
33,674,340
30,908,626
28,240,176
30,362,944
23,166,651
27,950,468
30,713,285
35,484,462
36,354,300
36,919,843
37,645,242
38,876,005
44,415,689
44,415,68938,876,00537,645,24236,919,84336,354,30035,484,46230,713,28527,950,46823,166,65130,362,94428,240,17630,908,62633,674,34026,144,76829,125,21629,536,60031,406,13629,809,70330,499,76027,966,89225,538,69226,097,84121,290,177000000000000000000000000000000000000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,790,891
37,756,301
38,696,719
11,139,511
13,172,040
10,918,499
11,851,773
8,295,366
6,509,947
15,655,781
23,253,102
19,559,874
17,135,654
0
0
0
0
0
0
0
0
0
0
000000000017,135,65419,559,87423,253,10215,655,7816,509,9478,295,36611,851,77310,918,49913,172,04011,139,51138,696,71937,756,30135,790,891000000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,790,891
37,756,301
38,696,719
11,139,511
13,172,040
10,918,499
11,851,773
8,295,366
6,509,947
15,655,781
23,253,102
19,559,874
17,135,654
19,106,995
11,720,621
17,214,811
19,971,112
24,130,907
25,442,238
27,733,586
30,172,853
31,447,631
36,229,174
36,229,17431,447,63130,172,85327,733,58625,442,23824,130,90719,971,11217,214,81111,720,62119,106,99517,135,65419,559,87423,253,10215,655,7816,509,9478,295,36611,851,77310,918,49913,172,04011,139,51138,696,71937,756,30135,790,891000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
7,307
13,249
7,075
13,266
17,009
25,350
28,670
37,718
83,280
82,496
0
334,609
666,413
550,741
575,355
443,320
376,545
522,255
349,416
396,740
479,637
579,360
566,737
667,844
661,461
640,037
855,841
790,024
832,651
644,597
699,620
680,829
807,920
803,380
796,729
695,022
856,514
795,425
690,602
719,210
946,610
804,688
1,179,463
994,828
1,626,289
974,677
1,513,534
1,982,010
2,233,941
1,800,048
1,828,341
1,788,717
2,062,364
2,250,621
3,050,165
2,847,981
2,630,450
2,009,543
1,802,826
1,802,642
1,433,348
1,371,140
1,377,746
1,396,495
1,341,568
1,349,361
1,357,683
1,474,605
1,296,954
1,563,488
1,360,193
1,389,907
1,583,823
1,675,651
2,314,787
2,229,402
3,167,065
2,192,664
2,270,577
2,845,501
2,355,791
2,214,302
2,393,175
2,631,561
2,475,765
1,084,077
1,187,402
1,472,353
1,472,3531,187,4021,084,0772,475,7652,631,5612,393,1752,214,3022,355,7912,845,5012,270,5772,192,6643,167,0652,229,4022,314,7871,675,6511,583,8231,389,9071,360,1931,563,4881,296,9541,474,6051,357,6831,349,3611,341,5681,396,4951,377,7461,371,1401,433,3481,802,6421,802,8262,009,5432,630,4502,847,9813,050,1652,250,6212,062,3641,788,7171,828,3411,800,0482,233,9411,982,0101,513,534974,6771,626,289994,8281,179,463804,688946,610719,210690,602795,425856,514695,022796,729803,380807,920680,829699,620644,597832,651790,024855,841640,037661,461667,844566,737579,360479,637396,740349,416522,255376,545443,320575,355550,741666,413334,609082,49683,28037,71828,67025,35017,00913,2667,07513,2497,3070
       Other Current 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
4,948,505
4,930,875
5,440,360
6,002,800
6,431,005
6,331,642
6,851,185
7,861,590
7,984,127
431,201
420,235
379,292
8,060,235
8,288,442
7,769,821
7,528,949
7,476,114
8,127,508
7,408,387
5,817,686
5,035,268
5,352,914
5,809,475
5,809,4755,352,9145,035,2685,817,6867,408,3878,127,5087,476,1147,528,9497,769,8218,288,4428,060,235379,292420,235431,2017,984,1277,861,5906,851,1856,331,6426,431,0056,002,8005,440,3604,930,8754,948,505000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
41,642,074
43,727,239
48,006,234
48,221,000
51,759,739
52,662,533
45,192,336
42,721,571
39,165,061
38,904,791
38,588,083
38,020,077
39,543,428
35,506,619
35,506,61939,543,42838,020,07738,588,08338,904,79139,165,06142,721,57145,192,33652,662,53351,759,73948,221,00048,006,23443,727,23941,642,074000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
1,106,119
974,953
979,231
980,399
965,255
969,044
978,156
1,013,647
1,087,254
1,096,530
0
1,594,973
2,587,450
2,224,383
2,718,791
2,544,628
2,684,276
2,479,602
2,379,690
2,439,993
3,272,256
3,201,803
3,399,048
3,412,040
3,657,663
3,771,729
3,774,220
4,403,090
4,731,716
5,288,482
5,366,303
5,347,906
4,973,588
4,714,699
4,824,258
4,596,841
4,481,881
4,772,065
4,906,787
4,576,950
3,402,675
5,010,489
4,790,849
4,802,221
4,907,780
4,534,096
4,683,016
4,899,376
5,021,743
5,464,880
5,312,146
5,001,019
5,210,663
6,052,490
6,303,082
6,648,244
7,018,481
7,224,761
7,507,892
7,943,193
6,885,000
7,197,312
6,691,590
6,825,149
6,955,713
7,537,765
7,059,781
7,836,005
8,525,997
9,381,789
8,849,881
2,140,340
2,290,534
2,106,698
2,253,398
2,641,123
2,613,885
2,745,482
2,630,698
2,524,904
2,557,242
2,221,948
2,273,883
2,379,664
2,460,816
1,957,146
2,170,609
2,178,516
2,178,5162,170,6091,957,1462,460,8162,379,6642,273,8832,221,9482,557,2422,524,9042,630,6982,745,4822,613,8852,641,1232,253,3982,106,6982,290,5342,140,3408,849,8819,381,7898,525,9977,836,0057,059,7817,537,7656,955,7136,825,1496,691,5907,197,3126,885,0007,943,1937,507,8927,224,7617,018,4816,648,2446,303,0826,052,4905,210,6635,001,0195,312,1465,464,8805,021,7434,899,3764,683,0164,534,0964,907,7804,802,2214,790,8495,010,4893,402,6754,576,9504,906,7874,772,0654,481,8814,596,8414,824,2584,714,6994,973,5885,347,9065,366,3035,288,4824,731,7164,403,0903,774,2203,771,7293,657,6633,412,0403,399,0483,201,8033,272,2562,439,9932,379,6902,479,6022,684,2762,544,6282,718,7912,224,3832,587,4501,594,97301,096,5301,087,2541,013,647978,156969,044965,255980,399979,231974,9531,106,1190
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,048,711
2,018,224
2,193,490
2,069,503
0
0
0
0
0
0
0
0
000000002,069,5032,193,4902,018,2242,048,71100000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
346,881
493,272
685,055
680,048
653,716
608,206
590,525
589,292
581,123
3,170,739
3,224,362
3,288,311
3,451,997
3,765,411
3,905,550
6,706,943
6,815,815
7,004,234
7,126,687
7,257,081
7,478,945
7,590,038
7,792,809
7,927,487
7,703,966
7,793,036
7,870,073
7,914,382
7,772,485
7,900,033
8,392,014
8,139,462
7,976,952
8,487,198
8,963,355
9,080,660
9,024,250
9,529,608
10,130,574
10,451,346
9,924,528
10,231,338
9,447,805
9,722,801
9,872,492
10,305,591
11,377,249
11,846,564
11,378,467
12,484,458
14,835,167
15,755,037
15,507,543
15,968,942
17,067,413
17,931,469
17,572,746
18,997,121
24,814,999
25,853,143
25,127,846
26,248,941
27,197,610
27,692,957
26,529,730
26,515,361
28,095,411
28,587,802
28,278,383
28,419,688
30,507,259
30,756,784
30,101,153
29,832,253
30,848,335
30,962,645
29,683,549
29,794,014
30,943,378
31,984,478
34,672,135
35,431,534
37,375,553
38,016,810
38,209,941
39,129,851
39,225,412
39,410,412
39,629,673
39,629,67339,410,41239,225,41239,129,85138,209,94138,016,81037,375,55335,431,53434,672,13531,984,47830,943,37829,794,01429,683,54930,962,64530,848,33529,832,25330,101,15330,756,78430,507,25928,419,68828,278,38328,587,80228,095,41126,515,36126,529,73027,692,95727,197,61026,248,94125,127,84625,853,14324,814,99918,997,12117,572,74617,931,46917,067,41315,968,94215,507,54315,755,03714,835,16712,484,45811,378,46711,846,56411,377,24910,305,5919,872,4929,722,8019,447,80510,231,3389,924,52810,451,34610,130,5749,529,6089,024,2509,080,6608,963,3558,487,1987,976,9528,139,4628,392,0147,900,0337,772,4857,914,3827,870,0737,793,0367,703,9667,927,4877,792,8097,590,0387,478,9457,257,0817,126,6877,004,2346,815,8156,706,9433,905,5503,765,4113,451,9973,288,3113,224,3623,170,739581,123589,292590,525608,206653,716680,048685,055493,272346,881
   Common Stock
0
2,750,317
2,800,317
2,800,317
2,800,317
2,800,317
2,800,317
2,800,317
2,800,317
8,670,317
8,670,317
0
7,414,643
7,505,932
7,556,727
7,365,231
7,368,143
7,368,143
7,368,144
7,368,143
7,368,143
7,368,143
7,368,144
7,368,143
7,368,143
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,307,131
6,353,740
6,379,912
6,445,507
7,519,738
7,546,954
7,546,954
7,650,576
7,727,884
7,781,231
8,434,258
8,971,352
9,743,761
10,198,462
10,200,884
10,231,902
10,267,639
10,322,837
14,581,886
15,271,984
15,273,682
15,285,486
15,285,486
15,285,486
15,285,486
15,285,486
15,285,486
15,285,486
15,285,486
15,285,486
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,903,126
15,918,020
15,924,868
15,927,859
15,927,859
15,927,85915,927,85915,924,86815,918,02015,903,12615,903,12615,903,12615,903,12615,903,12615,903,12615,903,12615,903,12615,903,12615,903,12615,903,12615,903,12615,903,12615,903,12615,903,12615,285,48615,285,48615,285,48615,285,48615,285,48615,285,48615,285,48615,285,48615,285,48615,273,68215,271,98414,581,88610,322,83710,267,63910,231,90210,200,88410,198,4629,743,7618,971,3528,434,2587,781,2317,727,8847,650,5767,546,9547,546,9547,519,7386,445,5076,379,9126,353,7406,307,1316,307,1316,307,1316,307,1316,307,1316,307,1316,307,1316,307,1316,307,1316,307,1316,307,1316,307,1316,307,1316,307,1316,307,1316,307,1317,368,1437,368,1437,368,1447,368,1437,368,1437,368,1437,368,1447,368,1437,368,1437,365,2317,556,7277,505,9327,414,64308,670,3178,670,3172,800,3172,800,3172,800,3172,800,3172,800,3172,800,3172,800,3172,750,3170
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
-135,759
-154,525
-126,209
-295
-134,615
-137,089
-140,720
-178,189
-219,390
-222,733
-382,062
-439,807
-505,969
574,649
3,224,376
3,270,334
4,627,000
4,965,502
5,172,925
5,518,241
5,344,408
5,300,752
5,572,964
5,572,9645,300,7525,344,4085,518,2415,172,9254,965,5024,627,0003,270,3343,224,376574,649-505,969-439,807-382,062-222,733-219,390-178,189-140,720-137,089-134,615-295-126,209-154,525-135,759000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.