0 XP   0   0   0

Sino-Thai Engineering and Construction Public Company Limited










Financial Health of Sino-Thai Engineering and Construction Public Company Limited




Comparing to competitors in the Engineering & Construction industry




  Industry Rankings  


Sino-Thai Engineering and Construction Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Sino-Thai Engineering and Construction Public Company Limited?

I guess you are interested in Sino-Thai Engineering and Construction 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 Sino-Thai Engineering and Construction Public Company Limited

Let's start. I'm going to help you getting a better view of Sino-Thai Engineering and Construction 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 Sino-Thai Engineering and Construction 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 Sino-Thai Engineering and Construction 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 Sino-Thai Engineering and Construction Public Company Limited. The closing price on 2022-12-02 was ฿12.30 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.
Sino-Thai Engineering and Construction Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 Sino-Thai Engineering and Construction Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Sino-Thai Engineering and Construction Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Sino-Thai Engineering and Construction Public Company Limited to the Engineering & Construction industry mean.
  • A Net Profit Margin of 2.6% means that ฿0.03 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The MRQ is 2.6%. The company is making a profit. +1
  • The TTM is 3.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM3.3%-0.7%
TTM3.3%YOY2.7%+0.6%
TTM3.3%5Y2.6%+0.7%
5Y2.6%10Y4.9%-2.3%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%2.4%+0.2%
TTM3.3%2.0%+1.3%
YOY2.7%2.4%+0.3%
5Y2.6%2.0%+0.6%
10Y4.9%2.3%+2.6%
1.1.2. Return on Assets

Shows how efficient Sino-Thai Engineering and Construction Public Company Limited is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The MRQ is 0.4%. 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+/- 
MRQ0.4%TTM0.5%-0.1%
TTM0.5%YOY0.5%0.0%
TTM0.5%5Y0.4%+0.0%
5Y0.4%10Y1.0%-0.5%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.6%-0.2%
TTM0.5%0.6%-0.1%
YOY0.5%0.6%-0.1%
5Y0.4%0.6%-0.2%
10Y1.0%0.7%+0.3%
1.1.3. Return on Equity

Shows how efficient Sino-Thai Engineering and Construction Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Sino-Thai Engineering and Construction Public Company Limited to the Engineering & Construction industry mean.
  • 1.0% Return on Equity means Sino-Thai Engineering and Construction Public Company Limited generated ฿0.01 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.3%-0.3%
TTM1.3%YOY1.6%-0.3%
TTM1.3%5Y1.5%-0.1%
5Y1.5%10Y3.0%-1.5%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.9%-0.9%
TTM1.3%1.8%-0.5%
YOY1.6%1.8%-0.2%
5Y1.5%1.8%-0.3%
10Y3.0%2.0%+1.0%

1.2. Operating Efficiency of Sino-Thai Engineering and Construction Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Sino-Thai Engineering and Construction Public Company Limited is operating .

  • Measures how much profit Sino-Thai Engineering and Construction 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 Sino-Thai Engineering and Construction Public Company Limited to the Engineering & Construction industry mean.
  • An Operating Margin of 1.1% means the company generated ฿0.01  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The MRQ is 1.1%. The company is operating less efficient.
  • The TTM is 2.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM2.6%-1.4%
TTM2.6%YOY2.6%+0.0%
TTM2.6%5Y2.2%+0.4%
5Y2.2%10Y1.5%+0.7%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%3.6%-2.5%
TTM2.6%2.6%0.0%
YOY2.6%3.1%-0.5%
5Y2.2%3.1%-0.9%
10Y1.5%2.6%-1.1%
1.2.2. Operating Ratio

Measures how efficient Sino-Thai Engineering and Construction Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 1.95 means that the operating costs are ฿1.95 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The MRQ is 1.948. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.922. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.948TTM1.922+0.026
TTM1.922YOY1.929-0.007
TTM1.9225Y1.952-0.030
5Y1.95210Y1.489+0.463
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9481.656+0.292
TTM1.9221.581+0.341
YOY1.9291.341+0.588
5Y1.9521.238+0.714
10Y1.4891.148+0.341

1.3. Liquidity of Sino-Thai Engineering and Construction Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Sino-Thai Engineering and Construction Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 0.79 means the company has ฿0.79 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The MRQ is 0.788. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.776. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.788TTM0.776+0.012
TTM0.776YOY0.753+0.023
TTM0.7765Y0.821-0.045
5Y0.82110Y0.496+0.326
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7881.335-0.547
TTM0.7761.285-0.509
YOY0.7531.308-0.555
5Y0.8211.283-0.462
10Y0.4961.156-0.660
1.3.2. Quick Ratio

Measures if Sino-Thai Engineering and Construction 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 Sino-Thai Engineering and Construction Public Company Limited to the Engineering & Construction industry mean.
  • A Quick Ratio of 0.37 means the company can pay off ฿0.37 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The MRQ is 0.366. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.409. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.366TTM0.409-0.042
TTM0.409YOY0.432-0.023
TTM0.4095Y0.397+0.012
5Y0.39710Y0.501-0.105
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3660.896-0.530
TTM0.4090.867-0.458
YOY0.4320.903-0.471
5Y0.3970.842-0.445
10Y0.5010.815-0.314

1.4. Solvency of Sino-Thai Engineering and Construction Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Sino-Thai Engineering and Construction Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Sino-Thai Engineering and Construction Public Company Limited to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.63 means that Sino-Thai Engineering and Construction Public Company Limited assets are financed with 63.2% credit (debt) and the remaining percentage (100% - 63.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The MRQ is 0.632. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.631. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.632TTM0.631+0.001
TTM0.631YOY0.673-0.042
TTM0.6315Y0.689-0.058
5Y0.68910Y0.665+0.024
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6320.619+0.013
TTM0.6310.607+0.024
YOY0.6730.603+0.070
5Y0.6890.597+0.092
10Y0.6650.589+0.076
1.4.2. Debt to Equity Ratio

Measures if Sino-Thai Engineering and Construction Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Sino-Thai Engineering and Construction Public Company Limited to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 174.3% means that company has ฿1.74 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The MRQ is 1.743. The company is just able to pay all its debts with equity.
  • The TTM is 1.737. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.743TTM1.737+0.006
TTM1.737YOY2.106-0.369
TTM1.7375Y2.317-0.580
5Y2.31710Y2.106+0.212
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7431.613+0.130
TTM1.7371.555+0.182
YOY2.1061.533+0.573
5Y2.3171.536+0.781
10Y2.1061.580+0.526

2. Market Valuation of Sino-Thai Engineering and Construction 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 Sino-Thai Engineering and Construction Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Sino-Thai Engineering and Construction Public Company Limited to the Engineering & Construction industry mean.
  • A PE ratio of 107.47 means the investor is paying ฿107.47 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The EOD is 108.353. Seems overpriced? -1
  • The MRQ is 107.472. Seems overpriced? -1
  • The TTM is 105.122. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD108.353MRQ107.472+0.881
MRQ107.472TTM105.122+2.349
TTM105.122YOY3,721.203-3,616.080
TTM105.1225Y821.081-715.958
5Y821.08110Y475.612+345.468
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD108.35329.302+79.051
MRQ107.47230.235+77.237
TTM105.12235.876+69.246
YOY3,721.20337.495+3,683.708
5Y821.08138.335+782.746
10Y475.61234.462+441.150
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Sino-Thai Engineering and Construction 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 Sino-Thai Engineering and Construction Public Company Limited:

  • The MRQ is -634.899. Very Bad. -2
  • The TTM is -126.300. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-634.899TTM-126.300-508.598
TTM-126.300YOY52.352-178.653
TTM-126.3005Y326.901-453.202
5Y326.90110Y-1,269.512+1,596.413
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-634.8990.178-635.077
TTM-126.3000.054-126.354
YOY52.3520.046+52.306
5Y326.9010.124+326.777
10Y-1,269.5120.114-1,269.626

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

Measures if the stock price of Sino-Thai Engineering and Construction Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 1.03 means the investor is paying ฿1.03 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Sino-Thai Engineering and Construction Public Company Limited:

  • The EOD is 1.043. Good. +1
  • The MRQ is 1.034. Good. +1
  • The TTM is 1.174. Good. +1
Trends
Current periodCompared to+/- 
EOD1.043MRQ1.034+0.008
MRQ1.034TTM1.174-0.140
TTM1.174YOY1.398-0.223
TTM1.1745Y2.149-0.975
5Y2.14910Y3.847-1.698
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD1.0431.033+0.010
MRQ1.0341.072-0.038
TTM1.1741.203-0.029
YOY1.3981.133+0.265
5Y2.1491.126+1.023
10Y3.8470.944+2.903
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Sino-Thai Engineering and Construction Public Company Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.4950.532-193%0.058-956%0.243-304%0.201-347%
Book Value Growth--0.9700.9730%0.9710%0.9720%0.9720%
Book Value Per Share--11.79711.520+2%9.524+24%8.853+33%7.061+67%
Book Value Per Share Growth---0.0420.047-189%0.005-1019%0.024-276%-0.098+133%
Current Ratio--0.7880.776+2%0.753+5%0.821-4%0.496+59%
Debt To Asset Ratio--0.6320.631+0%0.673-6%0.689-8%0.665-5%
Debt To Equity Ratio--1.7431.737+0%2.106-17%2.317-25%2.106-17%
Dividend Per Share--0.1250.1250%0.150-17%0.207-40%0.223-44%
Dividend Per Share Growth----0.3500%-1270916.1670%-317729.0050%-158864.5510%
Eps--0.1140.145-22%0.148-23%0.137-17%0.178-36%
Eps Growth---0.1690.150-213%-34.778+20445%-6.812+3924%-3.464+1946%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0260.033-23%0.027-4%0.026-1%0.049-48%
Operating Margin--0.0110.026-56%0.026-56%0.022-47%0.015-24%
Operating Ratio--1.9481.922+1%1.929+1%1.9520%1.489+31%
Pb Ratio1.043+1%1.0341.174-12%1.398-26%2.149-52%3.847-73%
Pe Ratio108.353+1%107.472105.122+2%3721.203-97%821.081-87%475.612-77%
Peg Ratio---634.899-126.300-80%52.352-1313%326.901-294%-1269.512+100%
Price Per Share12.300+1%12.20013.475-9%13.350-9%17.543-30%20.384-40%
Price To Total Gains Ratio-33.223-1%-32.9532.263-1556%59.483-155%47.352-170%61.660-153%
Profit Growth--96.14597.600-1%-3.040+103%67.800+42%82.282+17%
Quick Ratio--0.3660.409-10%0.432-15%0.397-8%0.501-27%
Return On Assets--0.0040.005-26%0.005-30%0.004-19%0.010-64%
Return On Equity--0.0100.013-26%0.016-38%0.015-33%0.030-67%
Revenue Growth--0.9680.9710%0.9690%0.9720%0.9710%
Total Gains Per Share---0.3700.657-156%0.208-278%0.450-182%0.423-187%
Total Gains Per Share Growth---3.783-0.722-81%-2.395-37%-0.499-87%-1.016-73%
Usd Book Value--518168246.400505977735.406+2%418316024.275+24%389316302.832+33%317112336.384+63%
Usd Book Value Change Per Share---0.0140.015-193%0.002-956%0.007-304%0.006-347%
Usd Book Value Per Share--0.3400.332+2%0.274+24%0.255+33%0.203+67%
Usd Dividend Per Share--0.0040.0040%0.004-17%0.006-40%0.006-44%
Usd Eps--0.0030.004-22%0.004-23%0.004-17%0.005-36%
Usd Price Per Share0.354+1%0.3510.388-9%0.384-9%0.505-30%0.587-40%
Usd Profit--4986086.4006601306.997-24%6492647.772-23%6056581.628-18%8249345.996-40%
Usd Revenue--194672678.400197519763.989-1%231233087.722-16%214664355.717-9%179962616.915+8%
Usd Total Gains Per Share---0.0110.019-156%0.006-278%0.013-182%0.012-187%
 EOD+1 -4MRQTTM+7 -25YOY+12 -225Y+12 -2210Y+13 -21

3.2. Fundamental Score

Let's check the fundamental score of Sino-Thai Engineering and Construction Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15108.353
Price to Book Ratio (EOD)Between0-11.043
Net Profit Margin (MRQ)Greater than00.026
Operating Margin (MRQ)Greater than00.011
Quick Ratio (MRQ)Greater than10.366
Current Ratio (MRQ)Greater than10.788
Debt to Asset Ratio (MRQ)Less than10.632
Debt to Equity Ratio (MRQ)Less than11.743
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.004
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Sino-Thai Engineering and Construction Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5066.125
Ma 20Greater thanMa 5011.875
Ma 50Greater thanMa 10011.702
Ma 100Greater thanMa 20011.980
OpenGreater thanClose12.300
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets48,849,644
Total Liabilities30,857,691
Total Stockholder Equity17,699,850
 As reported
Total Liabilities 30,857,691
Total Stockholder Equity+ 17,699,850
Total Assets = 48,849,644

Assets

Total Assets48,849,644
Total Current Assets21,948,489
Long-term Assets21,948,489
Total Current Assets
Cash And Cash Equivalents 7,239,368
Short-term Investments 1,326,550
Net Receivables 8,880,571
Inventory 351,514
Other Current Assets 4,150,486
Total Current Assets  (as reported)21,948,489
Total Current Assets  (calculated)21,948,489
+/-0
Long-term Assets
Property Plant Equipment 5,128,229
Long Term Investments 16,598,579
Other Assets 5,174,347
Long-term Assets  (as reported)26,901,155
Long-term Assets  (calculated)26,901,155
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities27,853,633
Long-term Liabilities3,004,058
Total Stockholder Equity17,699,850
Total Current Liabilities
Accounts payable 5,302,908
Other Current Liabilities 21,882,804
Total Current Liabilities  (as reported)27,853,633
Total Current Liabilities  (calculated)27,185,712
+/- 667,921
Long-term Liabilities
Other Liabilities 2,630,863
Long-term Liabilities  (as reported)3,004,058
Long-term Liabilities  (calculated)2,630,863
+/- 373,195
Total Stockholder Equity
Common Stock1,525,106
Retained Earnings 8,823,287
Other Stockholders Equity 5,254,401
Total Stockholder Equity (as reported)17,699,850
Total Stockholder Equity (calculated)15,602,794
+/- 2,097,056
Other
Capital Stock1,525,106
Common Stock Shares Outstanding 1,525,107
Net Invested Capital 17,699,850
Net Tangible Assets 17,699,850
Net Working Capital -5,905,144



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
3,665,342
3,677,581
3,889,525
4,221,665
4,593,040
4,732,190
6,132,641
6,142,181
6,780,714
7,068,253
8,009,415
11,061,873
11,876,983
12,211,599
12,513,404
15,435,494
15,588,918
16,114,897
15,786,657
15,697,188
15,866,594
15,427,831
14,026,506
14,663,060
13,488,213
12,307,874
12,404,813
11,530,043
10,303,551
9,956,259
8,799,703
10,172,720
9,177,158
9,144,854
10,208,133
11,904,786
14,332,627
15,673,095
16,073,529
16,753,780
16,810,755
19,168,180
20,295,530
21,792,697
23,511,276
24,645,218
25,009,590
24,964,970
25,727,674
24,719,251
25,003,721
24,548,300
23,434,635
23,445,657
22,661,350
23,731,326
22,834,653
24,247,219
24,999,957
24,343,028
24,536,484
29,852,198
33,159,957
33,831,600
34,724,033
36,642,089
45,575,415
47,406,320
47,883,813
47,194,549
49,207,395
46,884,695
47,573,766
45,968,734
44,033,274
44,377,314
43,282,036
44,183,741
46,622,053
50,671,985
48,849,644
48,849,64450,671,98546,622,05344,183,74143,282,03644,377,31444,033,27445,968,73447,573,76646,884,69549,207,39547,194,54947,883,81347,406,32045,575,41536,642,08934,724,03333,831,60033,159,95729,852,19824,536,48424,343,02824,999,95724,247,21922,834,65323,731,32622,661,35023,445,65723,434,63524,548,30025,003,72124,719,25125,727,67424,964,97025,009,59024,645,21823,511,27621,792,69720,295,53019,168,18016,810,75516,753,78016,073,52915,673,09514,332,62711,904,78610,208,1339,144,8549,177,15810,172,7208,799,7039,956,25910,303,55111,530,04312,404,81312,307,87413,488,21314,663,06014,026,50615,427,83115,866,59415,697,18815,786,65716,114,89715,588,91815,435,49412,513,40412,211,59911,876,98311,061,8738,009,4157,068,2536,780,7146,142,1816,132,6414,732,1904,593,0404,221,6653,889,5253,677,5813,665,342
   > 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
15,647,366
15,118,711
14,238,331
19,632,077
22,417,415
20,709,075
21,938,817
21,880,934
28,720,999
29,396,420
28,295,422
26,061,442
23,149,283
21,743,881
20,110,346
18,714,896
21,095,310
21,448,548
20,296,404
18,914,726
20,083,894
22,882,738
21,948,489
21,948,48922,882,73820,083,89418,914,72620,296,40421,448,54821,095,31018,714,89620,110,34621,743,88123,149,28326,061,44228,295,42229,396,42028,720,99921,880,93421,938,81720,709,07522,417,41519,632,07714,238,33115,118,71115,647,3660000000000000000000000000000000000000000000000000000000000
       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
0
633,482
278,907
421,871
3,663,233
2,363,035
1,697,486
1,034,207
3,886,659
7,222,218
9,239,597
8,703,988
6,779,556
5,375,444
4,649,731
4,065,378
3,888,268
3,516,314
5,045,586
4,714,871
4,167,991
4,057,361
8,394,681
7,239,368
7,239,3688,394,6814,057,3614,167,9914,714,8715,045,5863,516,3143,888,2684,065,3784,649,7315,375,4446,779,5568,703,9889,239,5977,222,2183,886,6591,034,2071,697,4862,363,0353,663,233421,871278,907633,4820000000000000000000000000000000000000000000000000000000000
       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
34,310
32,839
21,161
20,561
1,663
1,872
1,875
1,874
1,877
2,440,547
1,725,405
1,495,493
1,885,821
1,799,572
874,280
464,364
2,979,254
2,869,285
3,069,328
2,819,549
3,603,643
2,155,514
1,326,550
1,326,5502,155,5143,603,6432,819,5493,069,3282,869,2852,979,254464,364874,2801,799,5721,885,8211,495,4931,725,4052,440,5471,8771,8741,8751,8721,66320,56121,16132,83934,3100000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,205,480
1,072,051
979,724
1,343,576
1,463,721
1,783,443
1,968,374
2,155,848
2,217,629
2,709,240
3,051,397
3,952,863
4,531,088
4,041,806
5,358,132
6,501,653
6,957,474
7,195,647
7,167,782
7,788,207
7,828,082
7,853,990
6,542,426
6,584,784
6,264,096
5,472,517
5,430,848
4,653,305
4,267,004
3,591,921
2,767,219
3,378,093
3,662,006
2,894,229
3,161,588
3,140,428
4,340,458
4,691,515
5,519,759
4,390,883
5,768,087
5,227,793
6,408,009
6,802,763
8,284,700
7,816,993
8,361,678
8,493,172
9,441,434
9,081,333
9,849,555
10,883,421
10,608,541
10,362,664
9,577,746
9,030,968
9,518,285
9,453,320
8,930,852
8,994,240
8,752,773
9,273,781
11,859,937
11,735,116
14,560,802
11,267,514
12,153,557
4,033,086
3,364,152
3,089,570
10,373,956
9,835,173
9,691,254
9,737,780
9,990,922
9,155,047
8,472,784
8,401,007
8,963,303
7,700,774
8,880,571
8,880,5717,700,7748,963,3038,401,0078,472,7849,155,0479,990,9229,737,7809,691,2549,835,17310,373,9563,089,5703,364,1524,033,08612,153,55711,267,51414,560,80211,735,11611,859,9379,273,7818,752,7738,994,2408,930,8529,453,3209,518,2859,030,9689,577,74610,362,66410,608,54110,883,4219,849,5559,081,3339,441,4348,493,1728,361,6787,816,9938,284,7006,802,7636,408,0095,227,7935,768,0874,390,8835,519,7594,691,5154,340,4583,140,4283,161,5882,894,2293,662,0063,378,0932,767,2193,591,9214,267,0044,653,3055,430,8485,472,5176,264,0966,584,7846,542,4267,853,9907,828,0827,788,2077,167,7827,195,6476,957,4746,501,6535,358,1324,041,8064,531,0883,952,8633,051,3972,709,2402,217,6292,155,8481,968,3741,783,4431,463,7211,343,576979,7241,072,0511,205,480
       Other Current Assets 
0
133,196
91,785
194,912
160,425
217,117
165,120
1,449,272
1,489,619
1,703,652
1,820,754
2,087,955
1,686,132
2,141,613
2,049,074
354,549
830,091
839,199
854,203
944,465
972,332
1,048,275
1,458,233
1,364,213
1,200,022
960,313
1,089,006
989,529
561,393
699,700
750,459
659,110
424,781
543,177
504,514
977,866
1,104,544
1,246,326
1,288,371
1,547,495
1,260,711
1,277,094
1,535,876
1,533,656
1,801,562
1,427,454
1,296,277
1,253,126
1,991,639
1,531,026
1,579,082
1,762,709
1,515,171
1,368,492
1,279,248
1,698,783
1,643,090
1,740,653
1,738,966
1,766,741
1,622,686
1,729,876
2,040,383
2,976,934
3,149,261
3,898,418
4,936,958
1,415,408
1,605,930
1,753,083
5,162,548
5,107,891
5,127,920
4,272,970
4,257,305
4,027,116
3,687,907
3,174,665
3,108,073
4,280,255
4,150,486
4,150,4864,280,2553,108,0733,174,6653,687,9074,027,1164,257,3054,272,9705,127,9205,107,8915,162,5481,753,0831,605,9301,415,4084,936,9583,898,4183,149,2612,976,9342,040,3831,729,8761,622,6861,766,7411,738,9661,740,6531,643,0901,698,7831,279,2481,368,4921,515,1711,762,7091,579,0821,531,0261,991,6391,253,1261,296,2771,427,4541,801,5621,533,6561,535,8761,277,0941,260,7111,547,4951,288,3711,246,3261,104,544977,866504,514543,177424,781659,110750,459699,700561,393989,5291,089,006960,3131,200,0221,364,2131,458,2331,048,275972,332944,465854,203839,199830,091354,5492,049,0742,141,6131,686,1322,087,9551,820,7541,703,6521,489,6191,449,272165,120217,117160,425194,91291,785133,1960
   > 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
18,009,900
19,588,391
21,133,107
26,058,111
25,140,814
27,463,420
27,253,838
22,937,964
22,928,766
22,985,632
25,269,015
26,538,159
27,789,247
26,901,155
26,901,15527,789,24726,538,15925,269,01522,985,63222,928,76622,937,96427,253,83827,463,42025,140,81426,058,11121,133,10719,588,39118,009,9000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,027,457
1,245,744
1,622,627
1,599,112
1,452,953
1,443,814
1,463,780
1,570,303
1,914,870
2,013,442
2,240,233
2,523,134
3,170,344
3,535,011
3,744,278
3,838,225
3,972,405
4,012,318
3,995,557
3,938,625
3,817,903
3,691,021
3,659,373
3,570,755
3,474,405
3,368,237
3,708,789
3,542,037
3,356,924
3,281,490
3,046,306
2,902,992
2,772,267
2,659,174
2,624,114
2,085,637
2,167,645
2,157,861
2,073,835
2,045,043
2,023,503
1,999,587
2,160,064
2,205,202
2,290,795
2,357,127
2,649,662
2,821,632
3,023,994
3,061,943
3,166,170
3,233,252
3,272,819
3,243,357
3,196,570
3,116,042
3,033,235
2,987,644
2,886,318
2,823,590
2,971,005
3,086,878
3,427,266
3,504,552
3,535,195
3,891,533
4,447,056
4,952,056
5,362,691
5,521,058
5,555,554
5,820,172
5,627,158
5,752,834
5,536,884
5,389,981
5,330,105
5,353,089
5,431,087
5,297,425
5,128,229
5,128,2295,297,4255,431,0875,353,0895,330,1055,389,9815,536,8845,752,8345,627,1585,820,1725,555,5545,521,0585,362,6914,952,0564,447,0563,891,5333,535,1953,504,5523,427,2663,086,8782,971,0052,823,5902,886,3182,987,6443,033,2353,116,0423,196,5703,243,3573,272,8193,233,2523,166,1703,061,9433,023,9942,821,6322,649,6622,357,1272,290,7952,205,2022,160,0641,999,5872,023,5032,045,0432,073,8352,157,8612,167,6452,085,6372,624,1142,659,1742,772,2672,902,9923,046,3063,281,4903,356,9243,542,0373,708,7893,368,2373,474,4053,570,7553,659,3733,691,0213,817,9033,938,6253,995,5574,012,3183,972,4053,838,2253,744,2783,535,0113,170,3442,523,1342,240,2332,013,4421,914,8701,570,3031,463,7801,443,8141,452,9531,599,1121,622,6271,245,7441,027,457
       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
1,769,886
1,688,448
2,653,528
2,650,939
2,629,833
4,934,497
4,563,751
6,191,185
7,438,756
8,092,650
9,266,683
10,658,138
11,098,222
9,747,884
12,035,463
11,458,463
12,316,364
12,503,044
12,658,055
14,952,953
15,967,050
17,357,382
16,598,579
16,598,57917,357,38215,967,05014,952,95312,658,05512,503,04412,316,36411,458,46312,035,4639,747,88411,098,22210,658,1389,266,6838,092,6507,438,7566,191,1854,563,7514,934,4972,629,8332,650,9392,653,5281,688,4481,769,8860000000000000000000000000000000000000000000000000000000000
       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
0
80,977
85,092
88,684
62,352
132,867
113,301
101,911
75,023
74,087
48,134
26,305
25,739
37,842
76,655
76,65537,84225,73926,30548,13474,08775,023101,911113,301132,86762,35288,68485,09280,9770000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,568,706
2,013,986
1,804,887
1,982,181
2,137,282
1,859,389
2,907,903
2,864,781
3,593,134
3,880,984
4,824,366
7,775,165
7,993,234
8,182,905
8,393,105
9,388,728
11,682,917
12,207,160
11,876,657
11,771,154
11,815,322
11,338,530
10,133,591
10,707,469
9,537,381
8,327,716
7,963,784
7,096,865
5,881,483
5,505,543
4,291,061
5,638,692
4,758,200
4,667,499
5,629,423
6,545,737
9,008,299
10,061,867
10,235,878
10,615,283
11,058,208
13,107,421
13,944,015
15,277,944
16,756,567
17,502,572
17,232,945
16,808,580
17,890,789
16,553,976
16,454,485
15,663,831
14,846,494
14,565,855
13,153,200
13,952,529
13,351,852
14,528,831
14,415,438
13,580,743
13,957,392
19,061,940
23,704,898
24,162,911
25,041,871
26,071,211
34,354,543
35,316,121
35,338,177
33,259,581
34,559,587
33,899,452
33,181,127
32,432,392
29,321,208
29,271,679
28,536,631
28,014,920
29,255,367
31,924,760
30,857,691
30,857,69131,924,76029,255,36728,014,92028,536,63129,271,67929,321,20832,432,39233,181,12733,899,45234,559,58733,259,58135,338,17735,316,12134,354,54326,071,21125,041,87124,162,91123,704,89819,061,94013,957,39213,580,74314,415,43814,528,83113,351,85213,952,52913,153,20014,565,85514,846,49415,663,83116,454,48516,553,97617,890,78916,808,58017,232,94517,502,57216,756,56715,277,94413,944,01513,107,42111,058,20810,615,28310,235,87810,061,8679,008,2996,545,7375,629,4234,667,4994,758,2005,638,6924,291,0615,505,5435,881,4837,096,8657,963,7848,327,7169,537,38110,707,46910,133,59111,338,53011,815,32211,771,15411,876,65712,207,16011,682,9179,388,7288,393,1058,182,9057,993,2347,775,1654,824,3663,880,9843,593,1342,864,7812,907,9031,859,3892,137,2821,982,1811,804,8872,013,9862,568,706
   > Total Current Liabilities 
1,711,358
1,355,807
1,243,194
1,618,108
1,929,862
1,793,341
2,367,722
2,345,986
3,119,930
3,405,200
4,418,466
7,353,164
7,439,693
7,573,826
7,198,962
8,175,769
10,539,393
10,896,965
10,801,618
10,681,006
10,368,380
10,569,539
9,672,688
10,271,111
9,217,287
8,018,762
7,645,732
6,798,273
5,701,383
5,342,107
4,146,289
5,514,268
4,652,731
4,579,912
5,532,957
6,253,831
8,701,581
9,829,934
10,006,069
10,374,461
10,804,843
12,815,789
13,663,893
14,672,455
16,247,259
16,997,642
16,694,097
16,269,473
17,343,365
16,037,292
15,926,769
15,136,923
14,425,154
14,128,535
12,648,582
13,424,908
12,818,680
13,965,520
13,698,977
12,875,698
13,192,838
18,272,383
22,907,175
23,321,805
24,226,309
24,926,471
32,826,536
33,319,134
32,858,425
30,481,693
31,478,917
30,849,579
29,911,685
29,521,366
26,594,698
26,658,782
25,972,509
25,193,434
26,191,394
28,672,542
27,853,633
27,853,63328,672,54226,191,39425,193,43425,972,50926,658,78226,594,69829,521,36629,911,68530,849,57931,478,91730,481,69332,858,42533,319,13432,826,53624,926,47124,226,30923,321,80522,907,17518,272,38313,192,83812,875,69813,698,97713,965,52012,818,68013,424,90812,648,58214,128,53514,425,15415,136,92315,926,76916,037,29217,343,36516,269,47316,694,09716,997,64216,247,25914,672,45513,663,89312,815,78910,804,84310,374,46110,006,0699,829,9348,701,5816,253,8315,532,9574,579,9124,652,7315,514,2684,146,2895,342,1075,701,3836,798,2737,645,7328,018,7629,217,28710,271,1119,672,68810,569,53910,368,38010,681,00610,801,61810,896,96510,539,3938,175,7697,198,9627,573,8267,439,6937,353,1644,418,4663,405,2003,119,9302,345,9862,367,7221,793,3411,929,8621,618,1081,243,1941,355,8071,711,358
       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
747,841
759,847
758,745
804,869
1,223,948
739,535
728,314
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000728,314739,5351,223,948804,869758,745759,847747,8410000000000000000000000000000000000000000000000000000000000
       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
747,841
759,847
758,745
804,869
1,223,948
739,535
728,314
0
0
0
0
0
0
0
0
1,000,000
1,000,000
0
0
0
0
42,480
0
042,48000001,000,0001,000,00000000000728,314739,5351,223,948804,869758,745759,847747,8410000000000000000000000000000000000000000000000000000000000
       Accounts payable 
801,310
641,458
661,234
637,175
789,292
855,203
1,112,894
1,166,372
1,344,526
1,354,424
1,899,268
2,981,306
2,688,239
2,570,411
2,280,982
2,329,072
2,485,054
2,960,777
3,582,543
3,812,926
3,935,802
3,850,810
3,973,655
3,818,854
3,265,516
3,094,371
2,800,938
2,298,337
2,062,573
2,153,546
1,864,672
1,677,949
1,603,394
1,540,179
1,401,521
1,693,172
1,620,832
1,567,819
2,111,207
2,401,121
2,842,167
2,950,954
3,015,181
3,104,774
3,250,371
3,041,533
2,860,095
2,925,150
3,917,863
3,274,883
3,606,814
3,841,591
3,719,027
4,279,079
3,939,739
4,214,737
3,801,811
3,813,609
4,107,792
3,844,963
4,319,227
4,751,980
4,802,874
5,366,294
4,663,635
5,662,695
5,526,145
7,144,186
7,496,940
7,400,281
5,555,441
5,995,359
6,984,126
7,070,029
6,465,369
6,047,756
5,225,963
5,441,128
4,425,977
6,655,527
5,302,908
5,302,9086,655,5274,425,9775,441,1285,225,9636,047,7566,465,3697,070,0296,984,1265,995,3595,555,4417,400,2817,496,9407,144,1865,526,1455,662,6954,663,6355,366,2944,802,8744,751,9804,319,2273,844,9634,107,7923,813,6093,801,8114,214,7373,939,7394,279,0793,719,0273,841,5913,606,8143,274,8833,917,8632,925,1502,860,0953,041,5333,250,3713,104,7743,015,1812,950,9542,842,1672,401,1212,111,2071,567,8191,620,8321,693,1721,401,5211,540,1791,603,3941,677,9491,864,6722,153,5462,062,5732,298,3372,800,9383,094,3713,265,5163,818,8543,973,6553,850,8103,935,8023,812,9263,582,5432,960,7772,485,0542,329,0722,280,9822,570,4112,688,2392,981,3061,899,2681,354,4241,344,5261,166,3721,112,894855,203789,292637,175661,234641,458801,310
       Other Current Liabilities 
717,467
538,549
407,362
705,614
894,415
834,417
1,214,954
1,139,291
1,381,107
1,634,299
1,635,752
3,351,413
3,179,667
3,454,718
3,305,765
4,625,166
6,386,221
6,363,486
5,581,845
5,159,067
5,233,516
5,580,676
4,465,667
5,143,438
4,500,853
3,824,952
4,075,699
3,690,781
3,425,201
3,099,306
2,189,684
3,460,006
2,973,658
2,964,726
4,054,302
4,475,721
6,930,822
8,056,884
7,710,939
7,847,796
7,757,955
9,678,843
10,388,375
11,383,125
12,683,496
13,716,038
13,656,399
13,166,989
13,256,488
12,602,376
12,159,931
11,130,693
10,545,428
9,690,788
8,556,441
9,053,895
8,868,506
9,501,225
8,944,338
8,371,074
8,264,493
12,894,269
17,288,670
17,623,671
19,074,363
18,692,253
26,743,444
442,205
398,758
361,089
25,239,456
23,983,348
22,035,853
20,505,658
18,307,203
19,747,179
19,783,796
18,874,400
21,035,105
21,385,013
21,882,804
21,882,80421,385,01321,035,10518,874,40019,783,79619,747,17918,307,20320,505,65822,035,85323,983,34825,239,456361,089398,758442,20526,743,44418,692,25319,074,36317,623,67117,288,67012,894,2698,264,4938,371,0748,944,3389,501,2258,868,5069,053,8958,556,4419,690,78810,545,42811,130,69312,159,93112,602,37613,256,48813,166,98913,656,39913,716,03812,683,49611,383,12510,388,3759,678,8437,757,9557,847,7967,710,9398,056,8846,930,8224,475,7214,054,3022,964,7262,973,6583,460,0062,189,6843,099,3063,425,2013,690,7814,075,6993,824,9524,500,8535,143,4384,465,6675,580,6765,233,5165,159,0675,581,8456,363,4866,386,2214,625,1663,305,7653,454,7183,179,6673,351,4131,635,7521,634,2991,381,1071,139,2911,214,954834,417894,415705,614407,362538,549717,467
   > 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
1,996,987
2,479,752
2,777,888
3,080,670
3,049,873
3,269,442
2,911,026
2,726,510
2,612,897
2,564,122
2,821,486
3,063,973
3,252,218
3,004,058
3,004,0583,252,2183,063,9732,821,4862,564,1222,612,8972,726,5102,911,0263,269,4423,049,8733,080,6702,777,8882,479,7521,996,9870000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
95,424
0
38,817
0
10,592
10,792
11,034
11,493
10,570
11,623
188,170
192,604
8,635
849,729
824,304
783,375
833,439
877,475
924,118
466,817
11,944
11,865
14,304
11,992
6,554
4,802
6,869
9,194
6,749
6,383
5,535
5,643
5,298
116,764
118,919
115,465
115,371
118,994
120,706
126,122
126,835
127,962
129,277
131,848
133,632
146,214
151,346
151,132
145,818
150,787
154,715
163,450
161,420
167,203
171,534
177,550
175,696
179,479
211,767
212,283
217,810
223,825
424,835
633,713
753,872
980,632
1,253,751
1,601,918
2,019,359
1,892,467
2,272,827
2,026,341
1,978,094
1,995,961
2,064,883
2,371,365
2,583,726
2,832,392
2,630,863
2,630,8632,832,3922,583,7262,371,3652,064,8831,995,9611,978,0942,026,3412,272,8271,892,4672,019,3591,601,9181,253,751980,632753,872633,713424,835223,825217,810212,283211,767179,479175,696177,550171,534167,203161,420163,450154,715150,787145,818151,132151,346146,214133,632131,848129,277127,962126,835126,122120,706118,994115,371115,465118,919116,7645,2985,6435,5356,3836,7499,1946,8694,8026,55411,99214,30411,86511,944466,817924,118877,475833,439783,375824,304849,7298,635192,604188,17011,62310,57011,49311,03410,79210,592038,817095,42400
> Total Stockholder Equity
1,096,635
1,549,743
1,896,768
2,131,483
2,348,915
2,768,718
3,118,103
3,171,699
3,048,788
3,049,883
3,050,507
3,154,059
3,753,413
3,900,210
3,995,243
5,923,886
3,785,264
3,788,930
3,796,608
3,813,271
3,940,393
3,979,010
3,792,321
3,844,593
3,841,715
3,872,704
4,259,754
4,262,128
4,260,309
4,299,599
4,367,508
4,403,055
4,298,096
4,369,755
4,481,765
5,158,549
5,118,362
5,394,997
5,634,595
5,935,775
5,549,581
5,857,427
6,148,029
6,332,311
6,571,939
6,958,926
7,587,868
7,966,457
7,644,916
7,972,093
8,350,950
8,684,825
8,386,891
8,677,047
9,291,761
9,560,254
9,262,535
9,496,115
10,352,767
10,528,987
10,344,441
10,553,800
9,215,684
9,427,626
9,439,375
10,326,120
10,961,062
11,828,506
12,281,468
13,668,134
14,377,294
12,712,519
14,117,363
13,258,413
14,432,862
14,824,084
14,461,147
15,882,098
17,078,754
18,457,231
17,699,850
17,699,85018,457,23117,078,75415,882,09814,461,14714,824,08414,432,86213,258,41314,117,36312,712,51914,377,29413,668,13412,281,46811,828,50610,961,06210,326,1209,439,3759,427,6269,215,68410,553,80010,344,44110,528,98710,352,7679,496,1159,262,5359,560,2549,291,7618,677,0478,386,8918,684,8258,350,9507,972,0937,644,9167,966,4577,587,8686,958,9266,571,9396,332,3116,148,0295,857,4275,549,5815,935,7755,634,5955,394,9975,118,3625,158,5494,481,7654,369,7554,298,0964,403,0554,367,5084,299,5994,260,3094,262,1284,259,7543,872,7043,841,7153,844,5933,792,3213,979,0103,940,3933,813,2713,796,6083,788,9303,785,2645,923,8863,995,2433,900,2103,753,4133,154,0593,050,5073,049,8833,048,7883,171,6993,118,1032,768,7182,348,9152,131,4831,896,7681,549,7431,096,635
   Common Stock
780,000
70,000
780,000
810,000
810,000
866,197
1,008,168
1,011,637
1,011,932
1,015,647
1,015,745
1,015,763
1,017,721
1,023,176
1,024,483
1,184,489
1,184,641
1,184,641
1,184,645
1,184,645
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,186,209
1,525,107
1,525,107
1,525,107
1,525,106
1,525,106
1,525,106
1,525,107
1,525,106
1,525,106
1,525,106
1,525,107
1,525,106
1,525,106
1,525,106
1,525,107
1,525,106
1,525,106
1,525,106
1,525,107
1,525,106
1,525,106
1,525,106
1,525,107
1,525,106
1,525,106
1,525,106
1,525,107
1,525,106
1,525,106
1,525,106
1,525,107
1,525,106
1,525,106
1,525,106
1,525,107
1,525,106
1,525,106
1,525,1061,525,1061,525,1071,525,1061,525,1061,525,1061,525,1071,525,1061,525,1061,525,1061,525,1071,525,1061,525,1061,525,1061,525,1071,525,1061,525,1061,525,1061,525,1071,525,1061,525,1061,525,1061,525,1071,525,1061,525,1061,525,1061,525,1071,525,1061,525,1061,525,1061,525,1071,525,1061,525,1061,525,1061,525,1071,525,1071,525,1071,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,186,2091,184,6451,184,6451,184,6411,184,6411,184,4891,024,4831,023,1761,017,7211,015,7631,015,7451,015,6471,011,9321,011,6371,008,168866,197810,000810,000780,00070,000780,000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
181,982
108,904
36,305
28,968
10,973
-69,135
-362,647
142,464
142,919
667,069
1,614,718
2,729,233
2,869,351
1,452,702
2,676,669
1,583,209
2,264,416
2,458,150
2,551,282
3,836,155
4,656,909
5,803,646
5,254,401
5,254,4015,803,6464,656,9093,836,1552,551,2822,458,1502,264,4161,583,2092,676,6691,452,7022,869,3512,729,2331,614,718667,069142,919142,464-362,647-69,13510,97328,96836,305108,904181,9820000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.