0 XP   0   0   0

Sri Trang Agro-Industry Public Company Limited










Financial Health of Sri Trang Agro-Industry Public Company Limited




Comparing to competitors in the Auto Parts industry




  Industry Rankings  


Sri Trang Agro-Industry Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Sri Trang Agro-Industry Public Company Limited?

I guess you are interested in Sri Trang Agro-Industry 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 Sri Trang Agro-Industry Public Company Limited

Let's start. I'm going to help you getting a better view of Sri Trang Agro-Industry 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 Sri Trang Agro-Industry 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 Sri Trang Agro-Industry 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 Sri Trang Agro-Industry Public Company Limited. The closing price on 2022-12-08 was ฿18.80 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.
Sri Trang Agro-Industry 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 less efficient 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Sri Trang Agro-Industry Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Sri Trang Agro-Industry Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Sri Trang Agro-Industry Public Company Limited to the Auto Parts industry mean.
  • A Net Profit Margin of 11.3% means that ฿0.11 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Sri Trang Agro-Industry Public Company Limited:

  • The MRQ is 11.3%. The company is making a huge profit. +2
  • The TTM is 6.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ11.3%TTM6.6%+4.7%
TTM6.6%YOY17.0%-10.4%
TTM6.6%5Y6.6%+0.0%
5Y6.6%10Y3.6%+3.0%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ11.3%3.6%+7.7%
TTM6.6%3.1%+3.5%
YOY17.0%4.4%+12.6%
5Y6.6%2.8%+3.8%
10Y3.6%3.7%-0.1%
1.1.2. Return on Assets

Shows how efficient Sri Trang Agro-Industry Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Sri Trang Agro-Industry Public Company Limited to the Auto Parts industry mean.
  • 2.8% Return on Assets means that Sri Trang Agro-Industry Public Company Limited generated ฿0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Sri Trang Agro-Industry Public Company Limited:

  • The MRQ is 2.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.8%TTM1.6%+1.1%
TTM1.6%YOY4.8%-3.2%
TTM1.6%5Y1.8%-0.2%
5Y1.8%10Y1.1%+0.7%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%0.8%+2.0%
TTM1.6%0.7%+0.9%
YOY4.8%1.0%+3.8%
5Y1.8%0.8%+1.0%
10Y1.1%1.0%+0.1%
1.1.3. Return on Equity

Shows how efficient Sri Trang Agro-Industry Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Sri Trang Agro-Industry Public Company Limited to the Auto Parts industry mean.
  • 6.4% Return on Equity means Sri Trang Agro-Industry Public Company Limited generated ฿0.06 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Sri Trang Agro-Industry Public Company Limited:

  • The MRQ is 6.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 3.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ6.4%TTM3.8%+2.5%
TTM3.8%YOY11.5%-7.7%
TTM3.8%5Y4.2%-0.4%
5Y4.2%10Y2.3%+1.9%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ6.4%1.7%+4.7%
TTM3.8%1.5%+2.3%
YOY11.5%2.2%+9.3%
5Y4.2%1.6%+2.6%
10Y2.3%1.9%+0.4%

1.2. Operating Efficiency of Sri Trang Agro-Industry Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Sri Trang Agro-Industry Public Company Limited is operating .

  • Measures how much profit Sri Trang Agro-Industry 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 Sri Trang Agro-Industry Public Company Limited to the Auto Parts industry mean.
  • An Operating Margin of 4.7% means the company generated ฿0.05  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Sri Trang Agro-Industry Public Company Limited:

  • The MRQ is 4.7%. The company is operating less efficient.
  • The TTM is 7.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.7%TTM7.4%-2.7%
TTM7.4%YOY31.1%-23.8%
TTM7.4%5Y12.0%-4.6%
5Y12.0%10Y5.7%+6.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%4.1%+0.6%
TTM7.4%3.9%+3.5%
YOY31.1%6.1%+25.0%
5Y12.0%4.5%+7.5%
10Y5.7%4.0%+1.7%
1.2.2. Operating Ratio

Measures how efficient Sri Trang Agro-Industry Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 1.50 means that the operating costs are ฿1.50 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Sri Trang Agro-Industry Public Company Limited:

  • The MRQ is 1.498. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.689. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.498TTM1.689-0.191
TTM1.689YOY1.302+0.387
TTM1.6895Y1.690-0.001
5Y1.69010Y1.410+0.280
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4981.700-0.202
TTM1.6891.668+0.021
YOY1.3021.577-0.275
5Y1.6901.499+0.191
10Y1.4101.210+0.200

1.3. Liquidity of Sri Trang Agro-Industry Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Sri Trang Agro-Industry Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 3.76 means the company has ฿3.76 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Sri Trang Agro-Industry Public Company Limited:

  • The MRQ is 3.755. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.937. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.755TTM2.937+0.819
TTM2.937YOY2.116+0.821
TTM2.9375Y1.726+1.210
5Y1.72610Y0.958+0.768
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7551.583+2.172
TTM2.9371.515+1.422
YOY2.1161.524+0.592
5Y1.7261.388+0.338
10Y0.9581.152-0.194
1.3.2. Quick Ratio

Measures if Sri Trang Agro-Industry 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 Sri Trang Agro-Industry Public Company Limited to the Auto Parts industry mean.
  • A Quick Ratio of 0.73 means the company can pay off ฿0.73 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sri Trang Agro-Industry Public Company Limited:

  • The MRQ is 0.731. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.546. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.731TTM0.546+0.185
TTM0.546YOY0.394+0.152
TTM0.5465Y0.365+0.181
5Y0.36510Y0.366-0.002
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7310.688+0.043
TTM0.5460.661-0.115
YOY0.3940.709-0.315
5Y0.3650.685-0.320
10Y0.3660.678-0.312

1.4. Solvency of Sri Trang Agro-Industry Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Sri Trang Agro-Industry Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Sri Trang Agro-Industry Public Company Limited to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.41 means that Sri Trang Agro-Industry Public Company Limited assets are financed with 41.1% credit (debt) and the remaining percentage (100% - 41.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Sri Trang Agro-Industry Public Company Limited:

  • The MRQ is 0.411. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.417. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.411TTM0.417-0.006
TTM0.417YOY0.399+0.018
TTM0.4175Y0.481-0.064
5Y0.48110Y0.506-0.025
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4110.512-0.101
TTM0.4170.499-0.082
YOY0.3990.502-0.103
5Y0.4810.493-0.012
10Y0.5060.491+0.015
1.4.2. Debt to Equity Ratio

Measures if Sri Trang Agro-Industry Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Sri Trang Agro-Industry Public Company Limited to the Auto Parts industry mean.
  • A Debt to Equity ratio of 94.4% means that company has ฿0.94 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Sri Trang Agro-Industry Public Company Limited:

  • The MRQ is 0.944. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.988. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.944TTM0.988-0.044
TTM0.988YOY0.943+0.045
TTM0.9885Y1.129-0.140
5Y1.12910Y1.175-0.047
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9441.052-0.108
TTM0.9881.032-0.044
YOY0.9430.999-0.056
5Y1.1291.031+0.098
10Y1.1751.040+0.135

2. Market Valuation of Sri Trang Agro-Industry 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 Sri Trang Agro-Industry Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Sri Trang Agro-Industry Public Company Limited to the Auto Parts industry mean.
  • A PE ratio of 25.91 means the investor is paying ฿25.91 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Sri Trang Agro-Industry Public Company Limited:

  • The EOD is 24.982. Very good. +2
  • The MRQ is 25.913. Very good. +2
  • The TTM is 27.663. Very good. +2
Trends
Current periodCompared to+/- 
EOD24.982MRQ25.913-0.930
MRQ25.913TTM27.663-1.750
TTM27.663YOY11.929+15.734
TTM27.6635Y45.640-17.977
5Y45.64010Y177.647-132.007
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD24.98248.075-23.093
MRQ25.91346.975-21.062
TTM27.66358.430-30.767
YOY11.92952.776-40.847
5Y45.64054.344-8.704
10Y177.64743.512+134.135
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Sri Trang Agro-Industry 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 Sri Trang Agro-Industry Public Company Limited:

  • The MRQ is 2,176.765. Seems overpriced? -1
  • The TTM is 418.356. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ2,176.765TTM418.356+1,758.408
TTM418.356YOY17.948+400.409
TTM418.3565Y69.705+348.651
5Y69.70510Y6.603+63.102
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2,176.7650.231+2,176.534
TTM418.3560.056+418.300
YOY17.9480.078+17.870
5Y69.7050.082+69.623
10Y6.6030.110+6.493

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

Measures if the stock price of Sri Trang Agro-Industry Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 0.44 means the investor is paying ฿0.44 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Sri Trang Agro-Industry Public Company Limited:

  • The EOD is 0.420. Very good. +2
  • The MRQ is 0.436. Very good. +2
  • The TTM is 0.565. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.420MRQ0.436-0.016
MRQ0.436TTM0.565-0.129
TTM0.565YOY0.910-0.345
TTM0.5655Y0.767-0.202
5Y0.76710Y0.920-0.153
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD0.4201.456-1.036
MRQ0.4361.482-1.046
TTM0.5651.651-1.086
YOY0.9101.638-0.728
5Y0.7671.416-0.649
10Y0.9201.109-0.189
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Sri Trang Agro-Industry 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--1.4050.473+197%3.212-56%1.588-11%0.826+70%
Book Value Growth--0.9720.972+0%0.9740%0.9730%0.972+0%
Book Value Per Share--44.75043.499+3%40.201+11%27.725+61%20.454+119%
Book Value Per Share Growth--0.0310.011+197%0.083-62%0.055-43%0.030+6%
Current Ratio--3.7552.937+28%2.116+77%1.726+118%0.958+292%
Debt To Asset Ratio--0.4110.417-2%0.399+3%0.481-15%0.506-19%
Debt To Equity Ratio--0.9440.988-4%0.943+0%1.129-16%1.175-20%
Dividend Per Share--1.0000.725+38%1.125-11%0.480+108%0.397+152%
Dividend Per Share Growth--0.350-1157.452+330922%-239.611+68586%-604.523+172884%-335.735+96060%
Eps--0.7530.882-15%3.212-77%1.028-27%0.550+37%
Eps Growth--0.012-0.345+3000%-0.011+193%-0.088+839%3.989-100%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.925+8%
Net Profit Margin--0.1130.066+71%0.170-33%0.066+72%0.036+212%
Operating Margin--0.0470.074-36%0.311-85%0.120-61%0.057-17%
Operating Ratio--1.4981.689-11%1.302+15%1.690-11%1.410+6%
Pb Ratio0.420-4%0.4360.565-23%0.910-52%0.767-43%0.920-53%
Pe Ratio24.982-4%25.91327.663-6%11.929+117%45.640-43%177.647-85%
Peg Ratio--2176.765418.356+420%17.948+12028%69.705+3023%6.603+32866%
Price Per Share18.800-4%19.50024.488-20%36.813-47%21.065-7%17.560+11%
Price To Total Gains Ratio7.817-4%8.10829.885-73%10.090-20%22.984-65%28.485-72%
Profit Growth--98.98596.595+2%97.098+2%87.271+13%92.885+7%
Quick Ratio--0.7310.546+34%0.394+86%0.365+100%0.366+100%
Return On Assets--0.0280.016+70%0.048-43%0.018+54%0.011+153%
Return On Equity--0.0640.038+66%0.115-45%0.042+51%0.023+172%
Revenue Growth--0.9720.971+0%0.9740%0.972+0%0.971+0%
Total Gains Per Share--2.4051.198+101%4.337-45%2.068+16%1.224+97%
Total Gains Per Share Growth--0.816-0.753+192%-0.235+129%-1.391+270%-1.066+231%
Usd Book Value--1972723955.4411917572151.731+3%1772167890.695+11%1222214524.147+61%901679177.113+119%
Usd Book Value Change Per Share--0.0400.014+197%0.092-56%0.046-11%0.024+70%
Usd Book Value Per Share--1.2841.248+3%1.154+11%0.796+61%0.587+119%
Usd Dividend Per Share--0.0290.021+38%0.032-11%0.014+108%0.011+152%
Usd Eps--0.0220.025-15%0.092-77%0.029-27%0.016+37%
Usd Price Per Share0.540-4%0.5600.703-20%1.057-47%0.605-7%0.504+11%
Usd Profit--92723474.48253781176.461+72%141576678.483-35%48279775.946+92%25748985.055+260%
Usd Revenue--817550987.947809807694.368+1%833123794.848-2%620980157.993+32%599351032.343+36%
Usd Total Gains Per Share--0.0690.034+101%0.124-45%0.059+16%0.035+97%
 EOD+3 -2MRQTTM+29 -6YOY+11 -245Y+25 -1010Y+30 -6

3.2. Fundamental Score

Let's check the fundamental score of Sri Trang Agro-Industry Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1524.982
Price to Book Ratio (EOD)Between0-10.420
Net Profit Margin (MRQ)Greater than00.113
Operating Margin (MRQ)Greater than00.047
Quick Ratio (MRQ)Greater than10.731
Current Ratio (MRQ)Greater than13.755
Debt to Asset Ratio (MRQ)Less than10.411
Debt to Equity Ratio (MRQ)Less than10.944
Return on Equity (MRQ)Greater than0.150.064
Return on Assets (MRQ)Greater than0.050.028
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Sri Trang Agro-Industry Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose18.900
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets116,606,944
Total Liabilities47,870,917
Total Stockholder Equity50,721,452
 As reported
Total Liabilities 47,870,917
Total Stockholder Equity+ 50,721,452
Total Assets = 116,606,944

Assets

Total Assets116,606,944
Total Current Assets59,311,049
Long-term Assets59,311,049
Total Current Assets
Cash And Cash Equivalents 23,601,356
Net Receivables 11,552,673
Inventory 22,476,429
Other Current Assets 961,563
Total Current Assets  (as reported)59,311,049
Total Current Assets  (calculated)58,592,021
+/- 719,028
Long-term Assets
Property Plant Equipment 50,248,801
Goodwill 3,174,667
Long Term Investments 2,127,707
Intangible Assets 464,702
Other Assets 1,277,542
Long-term Assets  (as reported)57,295,895
Long-term Assets  (calculated)57,293,419
+/- 2,476

Liabilities & Shareholders' Equity

Total Current Liabilities15,793,806
Long-term Liabilities32,077,111
Total Stockholder Equity50,721,452
Total Current Liabilities
Short Long Term Debt 9,604,280
Accounts payable 1,160,415
Other Current Liabilities 4,855,070
Total Current Liabilities  (as reported)15,793,806
Total Current Liabilities  (calculated)15,619,765
+/- 174,041
Long-term Liabilities
Long term Debt 29,992,408
Capital Lease Obligations Min Short Term Debt454,902
Other Liabilities 1,800,555
Long-term Liabilities Other 33,025
Long-term Liabilities  (as reported)32,077,111
Long-term Liabilities  (calculated)32,280,890
+/- 203,779
Total Stockholder Equity
Common Stock1,536,000
Retained Earnings 26,252,591
Other Stockholders Equity 12,080,910
Total Stockholder Equity (as reported)50,721,452
Total Stockholder Equity (calculated)39,869,501
+/- 10,851,952
Other
Capital Stock1,536,000
Common Stock Shares Outstanding 1,536,000
Net Debt 15,995,332
Net Invested Capital 90,318,140
Net Tangible Assets 47,082,084
Net Working Capital 43,517,243



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 
4,777,211
4,638,036
5,274,644
6,395,188
6,836,679
8,397,819
9,672,952
9,569,520
10,262,542
11,157,927
10,821,848
9,581,358
11,228,610
12,545,515
15,546,289
14,665,922
13,603,735
14,755,656
16,097,580
14,794,649
15,193,759
18,015,473
21,210,795
18,807,747
20,577,035
15,265,664
15,394,438
15,518,786
18,277,868
23,105,359
28,088,289
23,337,546
26,795,248
37,047,025
52,320,961
43,028,569
47,336,569
40,412,215
40,196,093
36,161,430
34,669,826
36,696,167
40,201,386
35,959,928
38,940,736
44,320,103
42,986,326
36,445,464
35,918,494
37,790,530
38,414,475
39,178,411
44,592,473
43,878,628
44,143,702
43,938,056
46,522,154
55,958,555
67,167,199
57,133,279
60,646,272
59,707,781
58,445,988
54,866,023
55,187,070
55,748,105
54,555,964
55,326,047
55,160,570
58,330,866
60,587,539
67,773,295
73,822,759
93,117,222
107,541,248
102,268,011
107,493,035
114,527,090
116,941,581
110,383,012
116,606,944
116,606,944110,383,012116,941,581114,527,090107,493,035102,268,011107,541,24893,117,22273,822,75967,773,29560,587,53958,330,86655,160,57055,326,04754,555,96455,748,10555,187,07054,866,02358,445,98859,707,78160,646,27257,133,27967,167,19955,958,55546,522,15443,938,05644,143,70243,878,62844,592,47339,178,41138,414,47537,790,53035,918,49436,445,46442,986,32644,320,10338,940,73635,959,92840,201,38636,696,16734,669,82636,161,43040,196,09340,412,21547,336,56943,028,56952,320,96137,047,02526,795,24823,337,54628,088,28923,105,35918,277,86815,518,78615,394,43815,265,66420,577,03518,807,74721,210,79518,015,47315,193,75914,794,64916,097,58014,755,65613,603,73514,665,92215,546,28912,545,51511,228,6109,581,35810,821,84811,157,92710,262,5429,569,5209,672,9528,397,8196,836,6796,395,1885,274,6444,638,0364,777,211
   > 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
31,811,882
40,389,861
29,628,345
30,319,757
28,349,366
26,718,137
22,781,089
23,146,226
23,839,491
22,437,679
20,313,823
19,795,489
22,542,807
24,653,455
32,243,273
38,292,607
57,374,967
70,771,409
63,283,048
64,706,156
67,786,568
67,116,276
57,930,660
59,311,049
59,311,04957,930,66067,116,27667,786,56864,706,15663,283,04870,771,40957,374,96738,292,60732,243,27324,653,45522,542,80719,795,48920,313,82322,437,67923,839,49123,146,22622,781,08926,718,13728,349,36630,319,75729,628,34540,389,86131,811,882000000000000000000000000000000000000000000000000000000000
       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
1,674,619
1,855,771
2,136,066
1,902,460
2,241,900
2,468,074
3,223,137
3,995,042
4,197,300
2,855,117
2,623,181
2,512,984
2,381,823
3,066,182
16,532,713
18,947,741
26,446,684
32,030,840
27,484,755
27,099,438
22,809,650
20,913,995
17,468,581
23,601,356
23,601,35617,468,58120,913,99522,809,65027,099,43827,484,75532,030,84026,446,68418,947,74116,532,7133,066,1822,381,8232,512,9842,623,1812,855,1174,197,3003,995,0423,223,1372,468,0742,241,9001,902,4602,136,0661,855,7711,674,619000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
264,105
215,773
87,402
0
087,402215,773264,10500000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
471,483
448,135
557,660
1,301,323
1,781,532
1,791,979
2,022,536
2,243,371
1,898,003
2,309,598
2,079,160
1,969,082
2,474,838
2,177,517
3,293,884
3,856,705
2,631,396
3,141,577
4,295,572
4,830,564
4,790,588
4,535,565
6,520,675
5,859,822
6,430,312
2,886,735
2,547,533
2,570,469
2,708,756
4,616,237
5,774,738
4,604,204
4,896,042
5,881,659
11,193,456
10,694,279
9,562,088
7,940,939
9,387,446
6,723,721
6,504,033
6,711,054
7,572,142
7,005,290
6,003,758
7,722,023
6,905,690
5,412,426
5,219,809
5,120,692
5,344,806
4,811,040
5,257,901
4,371,570
5,417,601
7,175,973
6,964,755
8,661,956
10,448,495
7,461,593
7,096,675
8,158,944
6,478,478
6,631,354
6,438,133
6,268,586
4,922,964
4,603,501
5,216,464
5,539,122
7,557,148
6,211,937
7,642,023
11,060,662
14,059,865
11,991,203
10,886,800
11,301,809
11,562,422
11,243,129
11,552,673
11,552,67311,243,12911,562,42211,301,80910,886,80011,991,20314,059,86511,060,6627,642,0236,211,9377,557,1485,539,1225,216,4644,603,5014,922,9646,268,5866,438,1336,631,3546,478,4788,158,9447,096,6757,461,59310,448,4958,661,9566,964,7557,175,9735,417,6014,371,5705,257,9014,811,0405,344,8065,120,6925,219,8095,412,4266,905,6907,722,0236,003,7587,005,2907,572,1426,711,0546,504,0336,723,7219,387,4467,940,9399,562,08810,694,27911,193,4565,881,6594,896,0424,604,2045,774,7384,616,2372,708,7562,570,4692,547,5332,886,7356,430,3125,859,8226,520,6754,535,5654,790,5884,830,5644,295,5723,141,5772,631,3963,856,7053,293,8842,177,5172,474,8381,969,0822,079,1602,309,5981,898,0032,243,3712,022,5361,791,9791,781,5321,301,323557,660448,135471,483
       Other Current Assets 
32,965
45,219
96,008
77,078
129,267
79,990
167,867
351,810
353,524
239,477
161,052
371,623
281,816
217,958
232,363
157,814
236,976
194,332
157,842
162,009
201,929
165,623
152,823
200,094
227,276
183,389
214,712
256,489
250,459
149,873
314,928
548,890
479,204
553,409
694,551
712,491
831,149
781,131
704,378
808,266
698,063
574,282
1,135,719
832,156
618,063
401,724
872,709
722,524
940,448
312,362
763,779
846,777
1,461,281
665,335
1,043,606
879,895
830,901
379,324
1,018,200
1,149,077
1,605,759
417,605
1,050,996
830,954
818,172
691,581
431,761
540,911
776,187
959,334
259,975
162,522
157,353
278,028
686,714
610,808
314,069
336,250
623,089
930,889
961,563
961,563930,889623,089336,250314,069610,808686,714278,028157,353162,522259,975959,334776,187540,911431,761691,581818,172830,9541,050,996417,6051,605,7591,149,0771,018,200379,324830,901879,8951,043,606665,3351,461,281846,777763,779312,362940,448722,524872,709401,724618,063832,1561,135,719574,282698,063808,266704,378781,131831,149712,491694,551553,409479,204548,890314,928149,873250,459256,489214,712183,389227,276200,094152,823165,623201,929162,009157,842194,332236,976157,814232,363217,958281,816371,623161,052239,477353,524351,810167,86779,990129,26777,07896,00845,21932,965
   > 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
32,118,284
35,012,224
35,365,082
35,788,059
35,934,084
35,530,022
35,530,152
35,742,256
36,769,839
38,984,963
42,786,879
46,740,522
49,825,306
52,452,352
57,295,895
57,295,89552,452,35249,825,30646,740,52242,786,87938,984,96336,769,83935,742,25635,530,15235,530,02235,934,08435,788,05935,365,08235,012,22432,118,284000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,659,369
1,685,676
1,646,357
1,640,378
1,596,513
1,538,410
1,528,903
1,532,708
1,865,395
1,923,329
1,985,105
2,030,795
2,046,456
2,140,722
2,148,131
2,245,770
2,329,527
2,371,399
2,415,327
2,393,949
2,435,334
2,585,022
2,630,457
2,750,078
3,834,121
3,856,659
3,850,939
3,911,202
3,910,465
4,245,335
4,422,546
4,605,989
4,846,355
5,213,370
5,708,391
6,328,911
7,130,787
7,475,597
7,607,336
8,116,432
8,827,682
10,034,350
10,526,944
11,357,585
12,262,984
12,925,858
13,310,073
13,859,484
14,353,751
15,256,280
15,414,801
15,724,268
16,023,391
16,406,731
16,576,242
16,856,578
17,095,191
17,338,918
21,531,923
21,818,969
24,819,822
26,022,068
26,261,960
26,616,778
26,548,323
26,507,546
26,592,516
29,286,957
29,781,882
30,048,238
30,026,924
29,878,623
29,819,932
29,906,721
30,362,432
32,994,639
36,792,989
40,190,978
43,153,957
45,692,628
50,248,801
50,248,80145,692,62843,153,95740,190,97836,792,98932,994,63930,362,43229,906,72129,819,93229,878,62330,026,92430,048,23829,781,88229,286,95726,592,51626,507,54626,548,32326,616,77826,261,96026,022,06824,819,82221,818,96921,531,92317,338,91817,095,19116,856,57816,576,24216,406,73116,023,39115,724,26815,414,80115,256,28014,353,75113,859,48413,310,07312,925,85812,262,98411,357,58510,526,94410,034,3508,827,6828,116,4327,607,3367,475,5977,130,7876,328,9115,708,3915,213,3704,846,3554,605,9894,422,5464,245,3353,910,4653,911,2023,850,9393,856,6593,834,1212,750,0782,630,4572,585,0222,435,3342,393,9492,415,3272,371,3992,329,5272,245,7702,148,1312,140,7222,046,4562,030,7951,985,1051,923,3291,865,3951,532,7081,528,9031,538,4101,596,5131,640,3781,646,3571,685,6761,659,369
       Goodwill 
0
4,101
3,452
2,802
0
1,503
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,877,670
2,886,126
2,866,473
2,953,782
2,953,782
2,953,782
2,953,782
2,953,782
2,953,782
3,174,667
3,174,667
3,174,667
3,174,667
3,174,667
3,174,667
3,174,667
3,174,667
3,174,667
3,174,667
3,174,667
3,174,667
3,174,667
3,174,667
3,174,6673,174,6673,174,6673,174,6673,174,6673,174,6673,174,6673,174,6673,174,6673,174,6673,174,6673,174,6673,174,6673,174,6672,953,7822,953,7822,953,7822,953,7822,953,7822,953,7822,866,4732,886,1262,877,67000000000000000000000000000000000000000000000000000001,50302,8023,4524,1010
       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
5,248,208
879,515
820,558
1,004,159
883,302
970,759
1,021,568
1,078,084
937,799
975,395
975,502
992,313
1,005,890
1,089,341
989,120
1,009,978
1,036,011
1,075,782
986,719
1,058,177
1,497,625
1,662,909
1,835,919
2,127,707
2,127,7071,835,9191,662,9091,497,6251,058,177986,7191,075,7821,036,0111,009,978989,1201,089,3411,005,890992,313975,502975,395937,7991,078,0841,021,568970,759883,3021,004,159820,558879,5155,248,208000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
4,751
4,101
3,452
2,802
2,153
1,503
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,977
20,881
22,453
21,411
20,241
19,040
17,593
14,296
13,271
12,622
23,165
21,700
20,495
22,485
20,854
24,204
25,338
23,965
22,324
21,446
19,912
23,116
28,085
27,047
26,018
26,042
26,429
31,640
33,989
37,429
271,679
330,312
393,761
417,696
449,455
480,805
3,371,248
3,364,667
3,331,499
3,413,576
3,402,098
443,642
427,729
420,688
407,035
398,109
394,006
385,901
418,854
424,553
427,627
451,342
479,573
473,111
469,354
461,176
470,022
463,880
464,702
464,702463,880470,022461,176469,354473,111479,573451,342427,627424,553418,854385,901394,006398,109407,035420,688427,729443,6423,402,0983,413,5763,331,4993,364,6673,371,248480,805449,455417,696393,761330,312271,67937,42933,98931,64026,42926,04226,01827,04728,08523,11619,91221,44622,32423,96525,33824,20420,85422,48520,49521,70023,16512,62213,27114,29617,59319,04020,24121,41122,45320,88116,97700000000000000001,5032,1532,8023,4524,1014,751
       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
2,136,287
2,214,954
34,406
11,871
40,177
43,564
101,635
217,876
509,435
47,934
2,496,866
36,710
2,529,445
2,521,991
2,616,597
2,616,5972,521,9912,529,44536,7102,496,86647,934509,435217,876101,63543,56440,17711,87134,4062,214,9542,136,287000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,262,252
2,100,553
2,715,241
3,573,886
4,168,616
5,063,970
6,064,397
5,737,066
6,181,711
7,121,097
6,736,677
5,534,202
7,472,782
8,260,272
11,073,215
9,929,620
8,775,091
10,594,206
12,159,396
10,548,324
10,949,011
14,010,106
16,875,006
14,094,540
14,640,146
9,707,004
9,591,613
9,611,136
11,992,862
15,736,588
19,680,656
14,151,877
17,258,004
26,632,361
32,502,705
23,958,024
28,764,878
22,381,357
21,893,863
18,882,145
16,707,053
17,759,370
20,571,748
16,439,758
19,367,546
24,253,801
22,409,860
16,630,031
15,671,058
17,198,662
17,629,714
18,316,185
23,234,185
22,544,719
23,053,068
22,530,101
25,280,476
36,046,637
46,783,692
39,446,339
40,687,108
36,430,890
34,464,077
29,947,044
30,296,434
30,648,331
30,148,568
30,026,404
29,762,211
32,842,480
33,923,422
25,824,452
27,729,740
39,720,304
43,533,651
38,508,622
41,664,898
49,478,502
50,046,178
43,805,588
47,870,917
47,870,91743,805,58850,046,17849,478,50241,664,89838,508,62243,533,65139,720,30427,729,74025,824,45233,923,42232,842,48029,762,21130,026,40430,148,56830,648,33130,296,43429,947,04434,464,07736,430,89040,687,10839,446,33946,783,69236,046,63725,280,47622,530,10123,053,06822,544,71923,234,18518,316,18517,629,71417,198,66215,671,05816,630,03122,409,86024,253,80119,367,54616,439,75820,571,74817,759,37016,707,05318,882,14521,893,86322,381,35728,764,87823,958,02432,502,70526,632,36117,258,00414,151,87719,680,65615,736,58811,992,8629,611,1369,591,6139,707,00414,640,14614,094,54016,875,00614,010,10610,949,01110,548,32412,159,39610,594,2068,775,0919,929,62011,073,2158,260,2727,472,7825,534,2026,736,6777,121,0976,181,7115,737,0666,064,3975,063,9704,168,6163,573,8862,715,2412,100,5532,262,252
   > Total Current Liabilities 
1,810,314
1,685,641
2,321,381
2,670,185
2,056,899
2,945,855
4,345,287
4,322,849
4,616,131
5,682,525
5,510,274
4,563,440
6,506,209
7,320,226
10,094,360
8,923,125
7,750,982
9,862,318
11,447,069
9,892,011
10,293,193
13,707,058
16,348,220
13,411,702
14,057,709
9,362,777
9,285,139
9,357,606
11,239,021
14,065,962
17,557,593
12,125,891
14,559,301
24,294,098
30,043,595
21,623,874
26,255,682
19,470,636
19,137,765
16,041,292
13,686,995
14,943,130
16,327,560
12,033,747
14,239,198
20,486,287
18,445,842
12,549,796
11,236,534
12,463,956
13,099,896
13,641,813
17,943,984
17,835,553
18,446,130
15,670,772
19,008,290
32,836,068
40,261,680
32,436,231
32,838,816
25,856,476
23,444,368
19,233,595
19,714,093
20,771,978
20,573,939
19,240,815
19,098,189
22,472,399
24,499,987
19,947,842
21,656,777
32,420,368
36,588,199
26,588,969
27,200,214
30,810,147
24,741,398
18,816,476
15,793,806
15,793,80618,816,47624,741,39830,810,14727,200,21426,588,96936,588,19932,420,36821,656,77719,947,84224,499,98722,472,39919,098,18919,240,81520,573,93920,771,97819,714,09319,233,59523,444,36825,856,47632,838,81632,436,23140,261,68032,836,06819,008,29015,670,77218,446,13017,835,55317,943,98413,641,81313,099,89612,463,95611,236,53412,549,79618,445,84220,486,28714,239,19812,033,74716,327,56014,943,13013,686,99516,041,29219,137,76519,470,63626,255,68221,623,87430,043,59524,294,09814,559,30112,125,89117,557,59314,065,96211,239,0219,357,6069,285,1399,362,77714,057,70913,411,70216,348,22013,707,05810,293,1939,892,01111,447,0699,862,3187,750,9828,923,12510,094,3607,320,2266,506,2094,563,4405,510,2745,682,5254,616,1314,322,8494,345,2872,945,8552,056,8992,670,1852,321,3811,685,6411,810,314
       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
31,710,722
40,946,544
36,030,794
901,005
1,020,654
435,303
1,253,000
1,329,000
2,070,000
17,438,472
16,510,838
16,329,953
19,570,704
0
0
0
0
0
0
0
0
0
0
0
0000000000019,570,70416,329,95316,510,83817,438,4722,070,0001,329,0001,253,000435,3031,020,654901,00536,030,79440,946,54431,710,722000000000000000000000000000000000000000000000000000000000
       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
31,710,722
40,946,544
36,030,794
901,005
1,020,654
435,303
1,253,000
1,329,000
2,070,000
17,438,472
16,510,838
16,329,953
19,570,704
20,803,004
16,476,449
17,376,433
25,945,643
28,249,886
18,811,911
20,519,466
23,780,070
17,833,265
12,775,891
9,604,280
9,604,28012,775,89117,833,26523,780,07020,519,46618,811,91128,249,88625,945,64317,376,43316,476,44920,803,00419,570,70416,329,95316,510,83817,438,4722,070,0001,329,0001,253,000435,3031,020,654901,00536,030,79440,946,54431,710,722000000000000000000000000000000000000000000000000000000000
       Accounts payable 
87,062
68,174
131,205
87,999
327,261
323,523
428,918
504,087
498,962
685,888
240,392
280,680
419,704
518,233
377,959
582,456
403,929
606,939
799,023
772,491
910,929
1,606,198
646,848
804,283
1,061,206
564,775
737,671
1,049,815
970,598
1,544,790
1,685,055
1,088,174
1,751,048
2,538,528
2,216,580
2,116,733
2,350,820
2,051,590
2,489,693
1,702,448
1,909,815
1,730,310
1,594,243
1,659,010
1,808,832
2,845,107
2,140,435
1,595,702
1,309,451
1,490,547
1,532,758
1,562,814
1,714,970
1,584,736
1,439,402
1,669,567
1,362,117
1,607,657
2,342,760
1,389,483
1,470,589
1,401,217
1,163,660
1,266,176
1,601,967
1,378,311
1,262,028
1,231,266
1,125,581
1,049,514
1,180,741
1,003,286
1,363,635
1,510,514
1,679,410
1,960,490
1,966,018
1,427,654
1,436,426
1,445,476
1,160,415
1,160,4151,445,4761,436,4261,427,6541,966,0181,960,4901,679,4101,510,5141,363,6351,003,2861,180,7411,049,5141,125,5811,231,2661,262,0281,378,3111,601,9671,266,1761,163,6601,401,2171,470,5891,389,4832,342,7601,607,6571,362,1171,669,5671,439,4021,584,7361,714,9701,562,8141,532,7581,490,5471,309,4511,595,7022,140,4352,845,1071,808,8321,659,0101,594,2431,730,3101,909,8151,702,4482,489,6932,051,5902,350,8202,116,7332,216,5802,538,5281,751,0481,088,1741,685,0551,544,790970,5981,049,815737,671564,7751,061,206804,283646,8481,606,198910,929772,491799,023606,939403,929582,456377,959518,233419,704280,680240,392685,888498,962504,087428,918323,523327,26187,999131,20568,17487,062
       Other Current Liabilities 
105,164
85,530
118,439
115,003
116,242
101,747
53,542
209,701
163,288
133,026
167,869
183,693
227,862
190,084
187,260
228,648
282,918
519,721
579,418
219,527
224,726
185,100
233,460
205,401
268,260
165,838
229,780
233,993
345,958
313,978
328,034
470,662
563,256
688,168
997,733
1,095,442
1,587,556
1,861,981
1,240,824
1,735,176
914,770
915,934
1,050,447
1,484,083
1,511,917
1,686,817
1,261,549
1,066,748
1,374,385
1,394,689
1,118,500
1,099,990
1,392,723
1,478,138
1,590,824
1,306,678
1,439,455
2,388,471
2,761,800
1,314,895
1,382,756
1,635,411
2,066,326
1,767,539
1,245,958
1,047,538
381,948
178,090
126,842
1,132,446
2,393,846
2,347,809
2,800,919
4,848,505
6,524,128
5,696,080
4,590,496
5,454,351
5,313,201
4,447,586
4,855,070
4,855,0704,447,5865,313,2015,454,3514,590,4965,696,0806,524,1284,848,5052,800,9192,347,8092,393,8461,132,446126,842178,090381,9481,047,5381,245,9581,767,5392,066,3261,635,4111,382,7561,314,8952,761,8002,388,4711,439,4551,306,6781,590,8241,478,1381,392,7231,099,9901,118,5001,394,6891,374,3851,066,7481,261,5491,686,8171,511,9171,484,0831,050,447915,934914,7701,735,1761,240,8241,861,9811,587,5561,095,442997,733688,168563,256470,662328,034313,978345,958233,993229,780165,838268,260205,401233,460185,100224,726219,527579,418519,721282,918228,648187,260190,084227,862183,693167,869133,026163,288209,70153,542101,747116,242115,003118,43985,530105,164
   > 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
9,574,630
10,785,589
10,664,022
10,370,082
9,423,435
5,876,611
6,072,963
7,299,936
6,945,452
11,919,654
14,464,684
18,668,354
25,304,779
24,989,113
32,077,111
32,077,11124,989,11325,304,77918,668,35414,464,68411,919,6546,945,4527,299,9366,072,9635,876,6119,423,43510,370,08210,664,02210,785,5899,574,630000000000000000000000000000000000000000000000000000000000000000000
       Other 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
77,158
79,931
82,563
84,968
89,286
93,108
97,133
100,397
104,788
108,440
113,326
117,138
88,498
93,807
101,487
104,161
106,867
114,523
119,151
184,507
165,437
167,501
169,036
172,746
204,229
208,241
217,856
222,645
220,448
305,114
311,021
319,413
343,155
316,093
1,055,879
1,137,734
1,051,818
1,037,087
1,209,350
1,198,087
1,024,863
1,076,370
1,062,543
1,004,165
1,121,478
1,162,751
1,218,054
1,240,644
1,279,143
1,325,782
1,281,868
1,800,555
1,800,5551,281,8681,325,7821,279,1431,240,6441,218,0541,162,7511,121,4781,004,1651,062,5431,076,3701,024,8631,198,0871,209,3501,037,0871,051,8181,137,7341,055,879316,093343,155319,413311,021305,114220,448222,645217,856208,241204,229172,746169,036167,501165,437184,507119,151114,523106,867104,161101,48793,80788,498117,138113,326108,440104,788100,39797,13393,10889,28684,96882,56379,93177,15800000000000000000000000000000
> Total Stockholder Equity
2,249,486
2,282,585
2,302,339
2,529,340
2,373,872
3,000,478
3,263,218
3,522,226
3,754,794
3,695,381
3,712,736
3,652,186
3,325,055
3,855,261
4,003,529
4,240,537
4,313,431
4,150,235
3,925,804
4,233,862
4,233,074
3,992,881
4,317,843
4,693,272
5,913,301
5,556,646
5,805,007
5,905,947
6,275,147
7,332,501
8,370,855
9,147,561
9,497,936
10,372,453
19,735,303
18,967,451
18,471,240
17,936,448
18,214,306
17,184,881
17,875,123
18,851,947
19,547,078
19,428,191
19,486,466
19,978,028
20,474,258
19,724,326
20,160,567
20,491,669
20,691,932
20,769,642
21,270,643
21,239,673
21,008,088
21,330,721
21,165,962
19,847,536
19,748,907
17,062,432
19,332,186
22,908,027
23,588,030
24,557,741
24,510,555
24,705,191
24,004,258
23,983,333
24,065,068
24,119,028
25,221,140
31,433,580
33,577,823
38,071,237
44,228,032
45,180,512
46,698,470
46,652,131
48,058,058
48,284,645
50,721,452
50,721,45248,284,64548,058,05846,652,13146,698,47045,180,51244,228,03238,071,23733,577,82331,433,58025,221,14024,119,02824,065,06823,983,33324,004,25824,705,19124,510,55524,557,74123,588,03022,908,02719,332,18617,062,43219,748,90719,847,53621,165,96221,330,72121,008,08821,239,67321,270,64320,769,64220,691,93220,491,66920,160,56719,724,32620,474,25819,978,02819,486,46619,428,19119,547,07818,851,94717,875,12317,184,88118,214,30617,936,44818,471,24018,967,45119,735,30310,372,4539,497,9369,147,5618,370,8557,332,5016,275,1475,905,9475,805,0075,556,6465,913,3014,693,2724,317,8433,992,8814,233,0744,233,8623,925,8044,150,2354,313,4314,240,5374,003,5293,855,2613,325,0553,652,1863,712,7363,695,3813,754,7943,522,2263,263,2183,000,4782,373,8722,529,3402,302,3392,282,5852,249,486
   Common Stock
500,000
500,000
500,000
500,000
500,000
750,000
750,000
750,000
770,000
770,000
770,000
770,000
770,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,280,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,000
1,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,536,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,280,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0001,000,000770,000770,000770,000770,000770,000750,000750,000750,000500,000500,000500,000500,000500,000
   Retained Earnings 
1,101,264
1,136,997
1,152,326
1,377,734
1,227,979
1,454,983
1,728,362
1,924,750
2,131,558
2,037,518
2,073,256
1,982,810
1,656,843
1,633,468
1,903,379
2,152,161
2,217,906
2,261,770
2,023,919
2,329,140
2,332,957
2,070,144
2,425,249
2,675,812
2,909,158
2,514,190
2,740,980
2,898,446
3,303,282
4,423,361
5,533,336
6,337,794
6,825,585
7,712,690
9,297,273
8,411,404
8,200,688
7,565,342
7,970,476
6,894,767
7,688,740
8,328,952
9,185,893
8,885,416
9,120,725
9,558,734
9,968,296
9,310,417
9,774,575
9,790,265
10,117,853
10,128,905
10,483,577
10,415,732
10,254,615
10,549,340
10,463,341
9,164,069
9,175,649
6,602,714
6,773,432
7,293,409
8,164,364
8,793,502
8,942,814
9,172,697
8,426,222
8,116,280
8,284,845
8,566,745
9,476,699
10,064,601
12,218,412
16,949,245
22,936,309
23,783,549
25,123,653
24,895,127
26,430,148
26,598,174
26,252,591
26,252,59126,598,17426,430,14824,895,12725,123,65323,783,54922,936,30916,949,24512,218,41210,064,6019,476,6998,566,7458,284,8458,116,2808,426,2229,172,6978,942,8148,793,5028,164,3647,293,4096,773,4326,602,7149,175,6499,164,06910,463,34110,549,34010,254,61510,415,73210,483,57710,128,90510,117,8539,790,2659,774,5759,310,4179,968,2969,558,7349,120,7258,885,4169,185,8938,328,9527,688,7406,894,7677,970,4767,565,3428,200,6888,411,4049,297,2737,712,6906,825,5856,337,7945,533,3364,423,3613,303,2822,898,4462,740,9802,514,1902,909,1582,675,8122,425,2492,070,1442,332,9572,329,1402,023,9192,261,7702,217,9062,152,1611,903,3791,633,4681,656,8431,982,8102,073,2562,037,5182,131,5581,924,7501,728,3621,454,9831,227,9791,377,7341,152,3261,136,9971,101,264
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
852,476
742,268
628,728
2,727,764
3,226,667
3,035,715
3,376,287
3,179,790
3,144,542
3,036,485
3,325,502
3,238,671
3,164,332
3,331,712
8,981,027
8,971,460
8,734,040
8,903,772
9,009,011
9,186,865
9,369,053
9,239,958
9,298,518
12,080,910
12,080,9109,298,5189,239,9589,369,0539,186,8659,009,0118,903,7728,734,0408,971,4608,981,0273,331,7123,164,3323,238,6713,325,5023,036,4853,144,5423,179,7903,376,2873,035,7153,226,6672,727,764628,728742,268852,476000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.