0 XP   0   0   0

Saha-Union Public Company Limited










Financial Health of Saha-Union Public Company Limited




Comparing to competitors in the Conglomerates industry




  Industry Rankings  


Saha-Union Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Saha-Union Public Company Limited?

I guess you are interested in Saha-Union 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 Saha-Union Public Company Limited

Let's start. I'm going to help you getting a better view of Saha-Union 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 Saha-Union 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 Saha-Union 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 Saha-Union Public Company Limited. The closing price on 2022-12-02 was ฿28.50 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.
Saha-Union 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 very able to pay all its short-term debts.
The company is very 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 Saha-Union Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Saha-Union Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Saha-Union Public Company Limited to the Conglomerates industry mean.
  • A Net Profit Margin of 14.5% means that ฿0.14 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Saha-Union Public Company Limited:

  • The MRQ is 14.5%. The company is making a huge profit. +2
  • The TTM is 8.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ14.5%TTM8.7%+5.8%
TTM8.7%YOY12.2%-3.5%
TTM8.7%5Y10.3%-1.6%
5Y10.3%10Y10.2%+0.2%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ14.5%3.6%+10.9%
TTM8.7%3.6%+5.1%
YOY12.2%3.1%+9.1%
5Y10.3%2.5%+7.8%
10Y10.2%3.8%+6.4%
1.1.2. Return on Assets

Shows how efficient Saha-Union Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Saha-Union Public Company Limited to the Conglomerates industry mean.
  • 1.1% Return on Assets means that Saha-Union Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Saha-Union Public Company Limited:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM0.7%+0.4%
TTM0.7%YOY1.0%-0.3%
TTM0.7%5Y1.0%-0.3%
5Y1.0%10Y1.1%-0.1%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.7%+0.4%
TTM0.7%0.7%+0.0%
YOY1.0%0.6%+0.4%
5Y1.0%0.6%+0.4%
10Y1.1%0.6%+0.5%
1.1.3. Return on Equity

Shows how efficient Saha-Union Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Saha-Union Public Company Limited to the Conglomerates industry mean.
  • 1.3% Return on Equity means Saha-Union 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 Saha-Union Public Company Limited:

  • The MRQ is 1.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM0.8%+0.5%
TTM0.8%YOY1.2%-0.4%
TTM0.8%5Y1.2%-0.4%
5Y1.2%10Y1.4%-0.2%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%2.1%-0.8%
TTM0.8%2.2%-1.4%
YOY1.2%1.7%-0.5%
5Y1.2%1.6%-0.4%
10Y1.4%1.6%-0.2%

1.2. Operating Efficiency of Saha-Union Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Saha-Union Public Company Limited is operating .

  • Measures how much profit Saha-Union 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 Saha-Union Public Company Limited to the Conglomerates industry mean.
  • An Operating Margin of 5.3% means the company generated ฿0.05  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Saha-Union Public Company Limited:

  • The MRQ is 5.3%. The company is operating less efficient.
  • The TTM is 5.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.3%TTM5.6%-0.3%
TTM5.6%YOY7.1%-1.4%
TTM5.6%5Y11.2%-5.5%
5Y11.2%10Y6.4%+4.8%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3%6.6%-1.3%
TTM5.6%5.4%+0.2%
YOY7.1%4.9%+2.2%
5Y11.2%5.0%+6.2%
10Y6.4%4.2%+2.2%
1.2.2. Operating Ratio

Measures how efficient Saha-Union Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Conglomerates industry mean).
  • An Operation Ratio of 1.86 means that the operating costs are ฿1.86 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Saha-Union Public Company Limited:

  • The MRQ is 1.855. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.871. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.855TTM1.871-0.016
TTM1.871YOY1.878-0.007
TTM1.8715Y1.797+0.075
5Y1.79710Y1.330+0.467
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8551.524+0.331
TTM1.8711.517+0.354
YOY1.8781.513+0.365
5Y1.7971.395+0.402
10Y1.3301.152+0.178

1.3. Liquidity of Saha-Union Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Saha-Union Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Conglomerates industry mean).
  • A Current Ratio of 4.66 means the company has ฿4.66 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Saha-Union Public Company Limited:

  • The MRQ is 4.664. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.448. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.664TTM4.448+0.216
TTM4.448YOY3.642+0.806
TTM4.4485Y3.655+0.793
5Y3.65510Y2.090+1.565
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6641.440+3.224
TTM4.4481.433+3.015
YOY3.6421.467+2.175
5Y3.6551.466+2.189
10Y2.0901.297+0.793
1.3.2. Quick Ratio

Measures if Saha-Union 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 Saha-Union Public Company Limited to the Conglomerates industry mean.
  • A Quick Ratio of 2.31 means the company can pay off ฿2.31 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Saha-Union Public Company Limited:

  • The MRQ is 2.313. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.126. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.313TTM2.126+0.188
TTM2.126YOY1.559+0.567
TTM2.1265Y1.492+0.634
5Y1.49210Y1.120+0.371
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3130.650+1.663
TTM2.1260.650+1.476
YOY1.5590.634+0.925
5Y1.4920.655+0.837
10Y1.1200.614+0.506

1.4. Solvency of Saha-Union Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Saha-Union Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Saha-Union Public Company Limited to Conglomerates industry mean.
  • A Debt to Asset Ratio of 0.08 means that Saha-Union Public Company Limited assets are financed with 8.2% credit (debt) and the remaining percentage (100% - 8.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Saha-Union Public Company Limited:

  • The MRQ is 0.082. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.087. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.082TTM0.087-0.005
TTM0.087YOY0.105-0.018
TTM0.0875Y0.119-0.032
5Y0.11910Y0.135-0.016
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0820.567-0.485
TTM0.0870.583-0.496
YOY0.1050.575-0.470
5Y0.1190.570-0.451
10Y0.1350.562-0.427
1.4.2. Debt to Equity Ratio

Measures if Saha-Union Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Saha-Union Public Company Limited to the Conglomerates industry mean.
  • A Debt to Equity ratio of 9.7% means that company has ฿0.10 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Saha-Union Public Company Limited:

  • The MRQ is 0.097. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.103. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.097TTM0.103-0.006
TTM0.103YOY0.127-0.025
TTM0.1035Y0.148-0.045
5Y0.14810Y0.172-0.024
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0971.437-1.340
TTM0.1031.549-1.446
YOY0.1271.502-1.375
5Y0.1481.511-1.363
10Y0.1721.502-1.330

2. Market Valuation of Saha-Union 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 Saha-Union Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Saha-Union Public Company Limited to the Conglomerates industry mean.
  • A PE ratio of 31.16 means the investor is paying ฿31.16 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Saha-Union Public Company Limited:

  • The EOD is 29.121. Very good. +2
  • The MRQ is 31.164. Good. +1
  • The TTM is 80.523. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD29.121MRQ31.164-2.044
MRQ31.164TTM80.523-49.358
TTM80.523YOY48.059+32.463
TTM80.5235Y62.074+18.449
5Y62.07410Y51.449+10.625
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD29.12122.222+6.899
MRQ31.16423.606+7.558
TTM80.52333.530+46.993
YOY48.05927.853+20.206
5Y62.07422.677+39.397
10Y51.44923.862+27.587
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Saha-Union 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 Saha-Union Public Company Limited:

  • The MRQ is -1,899.523. Very Bad. -2
  • The TTM is -421.391. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-1,899.523TTM-421.391-1,478.131
TTM-421.391YOY130.144-551.535
TTM-421.3915Y124.067-545.459
5Y124.06710Y72.313+51.754
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,899.5230.215-1,899.738
TTM-421.3910.160-421.551
YOY130.1440.164+129.980
5Y124.0670.113+123.954
10Y72.3130.120+72.193

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

Measures if the stock price of Saha-Union Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Conglomerates industry mean).
  • A PB ratio of 0.39 means the investor is paying ฿0.39 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Saha-Union Public Company Limited:

  • The EOD is 0.360. Very good. +2
  • The MRQ is 0.385. Very good. +2
  • The TTM is 0.401. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.360MRQ0.385-0.025
MRQ0.385TTM0.401-0.016
TTM0.401YOY0.458-0.057
TTM0.4015Y0.522-0.121
5Y0.52210Y0.567-0.045
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD0.3601.027-0.667
MRQ0.3851.027-0.642
TTM0.4011.164-0.763
YOY0.4581.071-0.613
5Y0.5221.023-0.501
10Y0.5670.696-0.129
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Saha-Union 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--0.0440.433-90%1.091-96%0.471-91%0.553-92%
Book Value Growth--0.9710.9710%0.9720%0.9710%0.9710%
Book Value Per Share--79.22079.3930%76.559+3%75.193+5%69.908+13%
Book Value Per Share Growth--0.0010.005-90%0.014-96%0.006-91%0.008-93%
Current Ratio--4.6644.448+5%3.642+28%3.655+28%2.090+123%
Debt To Asset Ratio--0.0820.087-5%0.105-22%0.119-31%0.135-39%
Debt To Equity Ratio--0.0970.103-6%0.127-24%0.148-35%0.172-44%
Dividend Per Share--1.4541.118+30%1.169+24%1.425+2%1.407+3%
Dividend Per Share Growth----2.8070%-0.7130%-0.6510%-929.6170%
Eps--0.9790.624+57%0.876+12%0.857+14%0.893+10%
Eps Growth---0.016-0.032+95%-0.264+1510%-0.287+1652%-0.398+2329%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1450.087+67%0.122+18%0.103+40%0.102+42%
Operating Margin--0.0530.056-5%0.071-25%0.112-52%0.064-17%
Operating Ratio--1.8551.871-1%1.878-1%1.797+3%1.330+39%
Pb Ratio0.360-7%0.3850.401-4%0.458-16%0.522-26%0.567-32%
Pe Ratio29.121-7%31.16480.523-61%48.059-35%62.074-50%51.449-39%
Peg Ratio---1899.523-421.391-78%130.144-1560%124.067-1631%72.313-2727%
Price Per Share28.500-7%30.50031.813-4%35.063-13%39.038-22%39.169-22%
Price To Total Gains Ratio19.026-7%20.36222.616-10%20.267+0%-5.223+126%7.293+179%
Profit Growth--97.07397.028+0%96.359+1%96.292+1%91.116+7%
Quick Ratio--2.3132.126+9%1.559+48%1.492+55%1.120+106%
Return On Assets--0.0110.007+58%0.010+11%0.010+13%0.011+2%
Return On Equity--0.0130.008+57%0.012+7%0.012+7%0.014-5%
Revenue Growth--0.9680.9720%0.9710%0.9710%0.9710%
Total Gains Per Share--1.4981.551-3%2.260-34%1.896-21%1.961-24%
Total Gains Per Share Growth--0.410-0.050+112%-0.245+160%-1.127+375%-1.045+355%
Usd Book Value--684459043.200685956719.0160%661473573.286+3%649665225.700+5%604009232.522+13%
Usd Book Value Change Per Share--0.0010.012-90%0.031-96%0.014-91%0.016-92%
Usd Book Value Per Share--2.2822.2870%2.205+3%2.166+5%2.013+13%
Usd Dividend Per Share--0.0420.032+30%0.034+24%0.041+2%0.041+3%
Usd Eps--0.0280.018+57%0.025+12%0.025+14%0.026+10%
Usd Price Per Share0.821-7%0.8780.916-4%1.010-13%1.124-22%1.128-22%
Usd Profit--8455824.0005393628.562+57%7564483.627+12%7402224.555+14%7716677.162+10%
Usd Revenue--58427510.40062329867.402-6%60295043.966-3%71006680.935-18%74807963.780-22%
Usd Total Gains Per Share--0.0430.045-3%0.065-34%0.055-21%0.056-24%
 EOD+3 -2MRQTTM+20 -14YOY+24 -105Y+23 -1110Y+22 -12

3.2. Fundamental Score

Let's check the fundamental score of Saha-Union Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1529.121
Price to Book Ratio (EOD)Between0-10.360
Net Profit Margin (MRQ)Greater than00.145
Operating Margin (MRQ)Greater than00.053
Quick Ratio (MRQ)Greater than12.313
Current Ratio (MRQ)Greater than14.664
Debt to Asset Ratio (MRQ)Less than10.082
Debt to Equity Ratio (MRQ)Less than10.097
Return on Equity (MRQ)Greater than0.150.013
Return on Assets (MRQ)Greater than0.050.011
Total7/10 (70.0%)

3.3. Technical Score

Let's check the technical score of Saha-Union Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.115
Ma 20Greater thanMa 5028.788
Ma 50Greater thanMa 10028.645
Ma 100Greater thanMa 20028.468
OpenGreater thanClose28.750
Total3/5 (60.0%)



Reversals in quarterly reports

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

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Net Interest Income  -3,7751,970-1,805-538-2,3431,554-7892,6131,824



Latest Balance Sheet

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

Summary
Total Assets25,898,238
Total Liabilities2,132,299
Total Stockholder Equity22,073,816
 As reported
Total Liabilities 2,132,299
Total Stockholder Equity+ 22,073,816
Total Assets = 25,898,238

Assets

Total Assets25,898,238
Total Current Assets7,154,732
Long-term Assets7,154,732
Total Current Assets
Cash And Cash Equivalents 2,662,665
Short-term Investments 2,293,208
Net Receivables 1,255,567
Inventory 808,184
Other Current Assets 135,108
Total Current Assets  (as reported)7,154,732
Total Current Assets  (calculated)7,154,732
+/-0
Long-term Assets
Property Plant Equipment 8,424,114
Goodwill 521,724
Long Term Investments 9,394,044
Intangible Assets 55,463
Other Assets 348,161
Long-term Assets  (as reported)18,743,506
Long-term Assets  (calculated)18,743,506
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,534,157
Long-term Liabilities598,142
Total Stockholder Equity22,073,816
Total Current Liabilities
Short Long Term Debt 168,184
Accounts payable 1,037,387
Other Current Liabilities 267,302
Total Current Liabilities  (as reported)1,534,157
Total Current Liabilities  (calculated)1,472,873
+/- 61,284
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt149,814
Other Liabilities 487,986
Long-term Liabilities  (as reported)598,142
Long-term Liabilities  (calculated)637,800
+/- 39,658
Total Stockholder Equity
Common Stock3,000,000
Retained Earnings 15,871,507
Other Stockholders Equity 802,924
Total Stockholder Equity (as reported)22,073,816
Total Stockholder Equity (calculated)19,674,431
+/- 2,399,385
Other
Capital Stock3,000,000
Common Stock Shares Outstanding 300,000
Net Invested Capital 22,263,626
Net Tangible Assets 21,496,629
Net Working Capital 5,620,575



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
17,934,268
17,584,651
17,490,136
18,398,536
18,582,865
19,880,162
20,490,782
20,867,416
21,205,632
20,730,355
20,432,784
20,929,992
20,659,327
20,521,299
20,249,137
20,104,863
20,169,548
19,975,043
19,875,873
19,499,704
19,568,658
20,041,189
19,872,797
20,546,973
19,720,486
19,560,331
18,541,124
18,216,318
18,746,672
18,909,928
19,598,007
19,356,006
18,415,682
19,037,393
19,941,559
19,733,453
18,867,578
22,007,188
22,122,295
22,482,489
22,426,609
23,247,643
22,902,077
22,607,773
21,002,012
21,474,525
21,282,346
21,415,851
21,871,085
22,136,867
22,042,355
22,081,830
22,949,936
23,626,978
24,427,502
24,634,228
23,974,324
24,020,931
24,222,904
24,243,152
24,975,464
25,540,847
25,610,677
25,512,958
25,551,302
25,891,544
25,899,699
25,512,261
24,947,190
25,203,582
25,612,840
24,817,978
25,322,005
25,716,919
26,168,618
25,439,779
25,904,694
26,478,326
26,068,699
25,898,238
25,898,23826,068,69926,478,32625,904,69425,439,77926,168,61825,716,91925,322,00524,817,97825,612,84025,203,58224,947,19025,512,26125,899,69925,891,54425,551,30225,512,95825,610,67725,540,84724,975,46424,243,15224,222,90424,020,93123,974,32424,634,22824,427,50223,626,97822,949,93622,081,83022,042,35522,136,86721,871,08521,415,85121,282,34621,474,52521,002,01222,607,77322,902,07723,247,64322,426,60922,482,48922,122,29522,007,18818,867,57819,733,45319,941,55919,037,39318,415,68219,356,00619,598,00718,909,92818,746,67218,216,31818,541,12419,560,33119,720,48620,546,97319,872,79720,041,18919,568,65819,499,70419,875,87319,975,04320,169,54820,104,86320,249,13720,521,29920,659,32720,929,99220,432,78420,730,35521,205,63220,867,41620,490,78219,880,16218,582,86518,398,53617,490,13617,584,65117,934,268
   > 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
8,515,525
8,553,690
8,048,960
8,269,185
8,297,042
8,378,591
8,099,447
8,077,667
7,992,228
7,590,448
7,203,874
6,857,761
7,284,212
6,989,473
6,156,420
7,082,534
7,128,348
7,503,258
6,617,337
7,315,244
7,826,082
7,410,824
7,154,732
7,154,7327,410,8247,826,0827,315,2446,617,3377,503,2587,128,3487,082,5346,156,4206,989,4737,284,2126,857,7617,203,8747,590,4487,992,2288,077,6678,099,4478,378,5918,297,0428,269,1858,048,9608,553,6908,515,525000000000000000000000000000000000000000000000000000000000
       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
4,439,888
4,308,797
3,939,706
3,741,318
3,956,379
4,743,274
4,028,205
3,599,979
3,246,231
2,545,987
2,120,461
2,358,342
2,700,035
2,448,713
1,891,650
2,810,282
2,877,161
2,989,771
2,210,489
2,940,569
3,087,115
2,681,085
2,662,665
2,662,6652,681,0853,087,1152,940,5692,210,4892,989,7712,877,1612,810,2821,891,6502,448,7132,700,0352,358,3422,120,4612,545,9873,246,2313,599,9794,028,2054,743,2743,956,3793,741,3183,939,7064,308,7974,439,888000000000000000000000000000000000000000000000000000000000
       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
278,969
295,317
463,652
580,357
282,147
294,691
791,941
784,271
432,109
1,582,569
1,544,299
1,560,625
1,580,975
1,359,045
1,370,838
1,325,836
1,459,713
1,601,247
1,967,378
2,007,238
2,122,942
2,160,198
2,293,208
2,293,2082,160,1982,122,9422,007,2381,967,3781,601,2471,459,7131,325,8361,370,8381,359,0451,580,9751,560,6251,544,2991,582,569432,109784,271791,941294,691282,147580,357463,652295,317278,969000000000000000000000000000000000000000000000000000000000
       Net Receivables 
3,748,691
2,894,297
3,756,014
3,615,089
3,407,524
3,570,494
2,604,518
2,699,605
2,711,929
2,909,029
2,800,064
2,910,206
2,778,337
2,940,944
2,885,891
2,682,433
2,646,746
2,915,831
2,559,692
2,755,987
2,451,752
2,397,299
2,112,701
2,170,255
2,037,318
1,858,204
1,230,205
1,302,055
1,259,978
1,552,832
1,644,171
1,719,434
1,631,315
1,603,685
1,701,994
2,044,368
1,393,817
1,190,582
1,662,285
1,736,042
1,529,929
1,512,664
1,472,744
1,779,927
1,998,781
2,046,021
1,558,177
1,714,825
1,525,907
1,818,571
1,525,758
1,569,716
1,473,606
2,029,340
2,094,683
2,127,881
2,038,572
1,792,213
1,696,276
1,669,396
2,010,698
2,147,315
2,028,236
1,853,325
1,854,989
1,894,519
1,574,410
1,876,141
1,237,374
1,669,325
1,875,803
1,466,415
1,489,336
1,461,168
1,513,892
1,210,347
1,251,927
1,450,243
1,647,724
1,255,567
1,255,5671,647,7241,450,2431,251,9271,210,3471,513,8921,461,1681,489,3361,466,4151,875,8031,669,3251,237,3741,876,1411,574,4101,894,5191,854,9891,853,3252,028,2362,147,3152,010,6981,669,3961,696,2761,792,2132,038,5722,127,8812,094,6832,029,3401,473,6061,569,7161,525,7581,818,5711,525,9071,714,8251,558,1772,046,0211,998,7811,779,9271,472,7441,512,6641,529,9291,736,0421,662,2851,190,5821,393,8172,044,3681,701,9941,603,6851,631,3151,719,4341,644,1711,552,8321,259,9781,302,0551,230,2051,858,2042,037,3182,170,2552,112,7012,397,2992,451,7522,755,9872,559,6922,915,8312,646,7462,682,4332,885,8912,940,9442,778,3372,910,2062,800,0642,909,0292,711,9292,699,6052,604,5183,570,4943,407,5243,615,0893,756,0142,894,2973,748,691
       Other Current Assets 
884,018
672,875
479,948
437,100
415,204
408,382
555,275
567,214
731,976
776,500
546,887
521,291
532,452
739,926
336,028
338,047
433,070
285,764
226,111
329,314
312,049
252,829
210,516
253,076
197,501
172,962
153,696
289,084
257,819
284,315
291,038
242,295
257,846
285,306
290,667
279,319
259,293
266,297
162,195
157,395
187,233
102,224
190,365
185,886
176,140
108,113
138,770
184,745
139,105
88,063
113,412
145,804
169,452
140,470
120,947
102,002
118,152
299,985
117,636
109,318
120,207
126,354
110,798
169,607
205,473
240,484
210,974
205,686
249,192
315,806
326,110
382,796
409,850
389,760
423,846
361,577
344,631
186,090
155,158
135,108
135,108155,158186,090344,631361,577423,846389,760409,850382,796326,110315,806249,192205,686210,974240,484205,473169,607110,798126,354120,207109,318117,636299,985118,152102,002120,947140,470169,452145,804113,41288,063139,105184,745138,770108,113176,140185,886190,365102,224187,233157,395162,195266,297259,293279,319290,667285,306257,846242,295291,038284,315257,819289,084153,696172,962197,501253,076210,516252,829312,049329,314226,111285,764433,070338,047336,028739,926532,452521,291546,887776,500731,976567,214555,275408,382415,204437,100479,948672,875884,018
   > 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
18,309,251
18,308,387
18,089,429
17,919,370
18,623,367
18,661,558
18,239,471
18,588,571
18,665,360
18,822,442
18,589,450
18,652,243
18,657,875
18,743,506
18,743,50618,657,87518,652,24318,589,45018,822,44218,665,36018,588,57118,239,47118,661,55818,623,36717,919,37018,089,42918,308,38718,309,251000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
3,388,555
3,305,702
3,259,432
3,514,719
3,841,896
3,680,590
4,319,840
4,413,167
4,481,351
4,251,565
4,300,973
4,282,347
4,172,159
4,065,834
3,935,980
3,786,289
3,819,405
3,785,996
4,177,327
4,062,362
4,186,996
4,202,914
4,111,102
4,206,362
3,702,502
3,561,794
3,454,854
3,312,613
3,263,091
3,291,149
3,256,044
3,246,695
3,171,338
3,477,370
2,964,675
3,090,456
3,100,990
4,407,960
4,411,462
4,490,053
4,824,599
4,741,741
4,565,985
4,104,338
4,202,264
4,267,697
4,165,246
6,911,057
7,615,671
7,574,382
7,521,417
7,607,536
7,773,473
8,059,156
7,966,109
7,906,233
7,976,589
8,139,747
8,332,296
8,734,107
9,028,098
9,161,985
9,171,444
9,168,643
8,943,805
8,851,167
9,184,883
8,969,186
8,894,537
8,922,454
9,148,462
8,954,008
8,950,486
8,801,867
8,724,131
8,708,256
8,716,006
8,656,958
8,531,044
8,424,114
8,424,1148,531,0448,656,9588,716,0068,708,2568,724,1318,801,8678,950,4868,954,0089,148,4628,922,4548,894,5378,969,1869,184,8838,851,1678,943,8059,168,6439,171,4449,161,9859,028,0988,734,1078,332,2968,139,7477,976,5897,906,2337,966,1098,059,1567,773,4737,607,5367,521,4177,574,3827,615,6716,911,0574,165,2464,267,6974,202,2644,104,3384,565,9854,741,7414,824,5994,490,0534,411,4624,407,9603,100,9903,090,4562,964,6753,477,3703,171,3383,246,6953,256,0443,291,1493,263,0913,312,6133,454,8543,561,7943,702,5024,206,3624,111,1024,202,9144,186,9964,062,3624,177,3273,785,9963,819,4053,786,2893,935,9804,065,8344,172,1594,282,3474,300,9734,251,5654,481,3514,413,1674,319,8403,680,5903,841,8963,514,7193,259,4323,305,7023,388,555
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
519,643
519,643
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724
521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724521,724519,643519,64300000000000000000000000000000000000000000000000
       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
6,474,800
6,477,185
6,599,262
6,839,556
7,254,680
7,211,641
7,303,189
7,559,067
8,022,281
8,047,561
8,285,314
8,171,328
7,997,037
8,430,672
8,709,142
8,436,190
8,970,274
9,107,446
9,257,879
9,029,215
9,134,555
9,231,047
9,394,044
9,394,0449,231,0479,134,5559,029,2159,257,8799,107,4468,970,2748,436,1908,709,1428,430,6727,997,0378,171,3288,285,3148,047,5618,022,2817,559,0677,303,1897,211,6417,254,6806,839,5566,599,2626,477,1856,474,800000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
148,859
153,915
156,234
189,743
190,137
181,968
183,898
185,801
196,935
174,404
169,022
162,428
140,838
139,689
139,068
139,288
134,200
144,389
74,829
79,961
80,138
76,493
73,143
71,865
69,349
68,715
65,917
3,472
3,109
4,529
4,397
3,830
3,538
77,074
74,165
2,330
3,864
3,243
2,690
2,177
1,966
554,084
553,267
522,989
553,152
559,804
561,644
529,769
610,951
608,246
606,388
603,490
600,256
600,663
599,865
597,109
596,048
77,088
72,032
70,947
8,197
7,689
7,522
8,555
8,234
7,956
9,662
8,784
8,548
47,575
49,648
48,281
49,502
55,463
55,46349,50248,28149,64847,5758,5488,7849,6627,9568,2348,5557,5227,6898,19770,94772,03277,088596,048597,109599,865600,663600,256603,490606,388608,246610,951529,769561,644559,804553,152522,989553,267554,0841,9662,1772,6903,2433,8642,33074,16577,0743,5383,8304,3974,5293,1093,47265,91768,71569,34971,86573,14376,49380,13879,96174,829144,389134,200139,288139,068139,689140,838162,428169,022174,404196,935185,801183,898181,968190,137189,743156,234153,915148,859000000
       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
125,778
120,996
119,097
116,797
124,983
119,008
117,829
52,644
120,212
128,851
123,490
157,926
243,179
250,677
250,677243,179157,926123,490128,851120,21252,644117,829119,008124,983116,797119,097120,996125,778000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
6,253,792
4,901,034
4,766,272
4,220,235
4,300,396
5,621,408
5,846,073
6,309,180
6,546,337
6,788,686
6,462,795
6,830,924
6,287,450
5,575,280
5,654,906
5,435,975
5,251,665
5,167,928
4,890,315
5,123,269
4,950,406
4,880,386
4,653,857
5,051,508
5,122,082
5,014,637
3,819,004
3,646,976
4,013,911
4,120,491
4,277,052
4,300,430
3,389,711
3,157,734
3,454,763
3,371,524
2,416,863
5,104,290
4,987,292
5,357,395
5,086,885
5,672,068
5,149,162
4,794,578
2,630,149
2,627,372
2,518,158
2,826,099
2,860,538
2,823,903
2,552,078
2,570,604
2,753,369
3,339,294
3,843,666
4,367,047
3,017,131
3,075,528
3,036,652
3,301,341
3,538,881
3,830,899
3,688,476
3,730,225
3,607,934
3,520,837
3,316,138
3,572,087
3,108,043
3,128,356
3,140,184
2,880,972
2,935,927
2,884,731
2,761,526
2,193,808
2,075,265
2,554,669
2,315,957
2,132,299
2,132,2992,315,9572,554,6692,075,2652,193,8082,761,5262,884,7312,935,9272,880,9723,140,1843,128,3563,108,0433,572,0873,316,1383,520,8373,607,9343,730,2253,688,4763,830,8993,538,8813,301,3413,036,6523,075,5283,017,1314,367,0473,843,6663,339,2942,753,3692,570,6042,552,0782,823,9032,860,5382,826,0992,518,1582,627,3722,630,1494,794,5785,149,1625,672,0685,086,8855,357,3954,987,2925,104,2902,416,8633,371,5243,454,7633,157,7343,389,7114,300,4304,277,0524,120,4914,013,9113,646,9763,819,0045,014,6375,122,0825,051,5084,653,8574,880,3864,950,4065,123,2694,890,3155,167,9285,251,6655,435,9755,654,9065,575,2806,287,4506,830,9246,462,7956,788,6866,546,3376,309,1805,846,0735,621,4084,300,3964,220,2354,766,2724,901,0346,253,792
   > Total Current Liabilities 
5,068,975
3,858,369
4,149,368
3,599,129
4,087,557
4,174,551
3,808,674
4,258,189
4,340,491
4,874,247
4,622,995
4,908,020
4,386,425
3,822,453
4,041,738
3,840,691
3,681,154
3,774,936
3,516,571
3,557,873
3,444,393
3,714,493
3,552,030
3,747,773
3,602,236
3,499,253
2,368,703
2,262,368
2,636,299
2,403,430
2,674,526
2,747,112
2,054,413
2,265,997
2,625,733
2,546,912
1,875,659
2,495,264
2,102,408
2,361,196
2,086,688
4,852,272
4,236,258
4,039,087
1,928,674
2,016,074
1,958,466
1,921,055
1,974,578
2,054,282
1,837,792
1,860,108
2,085,662
2,770,591
3,289,621
3,833,728
2,417,485
2,514,446
2,440,740
2,224,366
2,186,605
2,335,691
2,297,501
2,393,094
2,302,993
2,301,980
2,129,192
2,423,222
2,038,985
2,309,986
2,148,032
1,998,083
2,154,947
2,075,767
1,982,292
1,629,296
1,515,817
1,977,556
1,706,078
1,534,157
1,534,1571,706,0781,977,5561,515,8171,629,2961,982,2922,075,7672,154,9471,998,0832,148,0322,309,9862,038,9852,423,2222,129,1922,301,9802,302,9932,393,0942,297,5012,335,6912,186,6052,224,3662,440,7402,514,4462,417,4853,833,7283,289,6212,770,5912,085,6621,860,1081,837,7922,054,2821,974,5781,921,0551,958,4662,016,0741,928,6744,039,0874,236,2584,852,2722,086,6882,361,1962,102,4082,495,2641,875,6592,546,9122,625,7332,265,9972,054,4132,747,1122,674,5262,403,4302,636,2992,262,3682,368,7033,499,2533,602,2363,747,7733,552,0303,714,4933,444,3933,557,8733,516,5713,774,9363,681,1543,840,6914,041,7383,822,4534,386,4254,908,0204,622,9954,874,2474,340,4914,258,1893,808,6744,174,5514,087,5573,599,1294,149,3683,858,3695,068,975
       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
929,484
921,752
1,525,723
189,000
154,000
182,579
170,837
198,895
212,391
502,501
1,033,212
685,468
660,550
0
0
0
0
0
0
0
0
0
0
0000000000660,550685,4681,033,212502,501212,391198,895170,837182,579154,000189,0001,525,723921,752929,484000000000000000000000000000000000000000000000000000000000
       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
929,484
921,752
1,525,723
189,000
154,000
182,579
170,837
198,895
212,391
502,501
1,033,212
685,468
660,550
489,089
666,149
726,185
409,339
338,131
409,512
282,995
485,624
325,770
168,184
168,184325,770485,624282,995409,512338,131409,339726,185666,149489,089660,550685,4681,033,212502,501212,391198,895170,837182,579154,000189,0001,525,723921,752929,484000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,674,928
1,620,370
1,873,149
1,949,207
1,983,217
1,876,590
1,337,850
1,460,394
1,507,432
1,685,503
1,426,560
1,457,993
1,404,051
1,429,926
1,705,200
1,639,207
1,582,849
1,763,306
1,480,367
1,495,369
1,364,941
1,385,580
1,477,548
1,397,040
1,233,650
1,146,950
700,819
537,988
467,763
645,752
664,265
782,822
568,582
853,694
897,464
846,452
677,357
753,700
772,344
793,317
765,891
971,045
1,026,639
962,729
876,928
1,072,899
928,443
926,766
795,249
802,890
795,389
745,458
859,078
913,646
992,173
1,212,896
855,214
1,097,872
815,410
777,803
777,487
1,009,846
952,392
953,161
864,043
1,005,601
1,004,346
885,337
808,916
1,029,977
1,024,187
861,584
973,445
1,065,169
1,061,917
701,180
716,142
937,758
1,145,750
1,037,387
1,037,3871,145,750937,758716,142701,1801,061,9171,065,169973,445861,5841,024,1871,029,977808,916885,3371,004,3461,005,601864,043953,161952,3921,009,846777,487777,803815,4101,097,872855,2141,212,896992,173913,646859,078745,458795,389802,890795,249926,766928,4431,072,899876,928962,7291,026,639971,045765,891793,317772,344753,700677,357846,452897,464853,694568,582782,822664,265645,752467,763537,988700,8191,146,9501,233,6501,397,0401,477,5481,385,5801,364,9411,495,3691,480,3671,763,3061,582,8491,639,2071,705,2001,429,9261,404,0511,457,9931,426,5601,685,5031,507,4321,460,3941,337,8501,876,5901,983,2171,949,2071,873,1491,620,3701,674,928
       Other Current Liabilities 
1,031,045
601,708
757,601
685,882
732,081
844,206
1,115,917
1,150,097
1,172,272
1,278,666
1,276,622
1,194,953
1,166,197
1,052,963
1,016,918
973,740
1,031,486
841,240
744,161
752,743
708,641
757,606
616,886
532,427
613,301
752,014
570,512
517,846
566,649
1,063,161
1,192,383
1,092,887
992,725
987,273
1,165,827
726,828
690,478
911,372
920,375
987,809
886,581
1,328,442
777,458
512,643
507,165
493,524
561,616
470,421
553,565
597,523
545,338
666,827
778,634
1,256,933
1,559,835
1,851,110
768,044
681,341
898,363
594,063
690,440
655,905
652,860
351,175
356,340
330,255
68,469
77,134
80,382
233,195
351,569
198,810
170,486
209,172
281,979
257,444
243,777
243,558
168,878
267,302
267,302168,878243,558243,777257,444281,979209,172170,486198,810351,569233,19580,38277,13468,469330,255356,340351,175652,860655,905690,440594,063898,363681,341768,0441,851,1101,559,8351,256,933778,634666,827545,338597,523553,565470,421561,616493,524507,165512,643777,4581,328,442886,581987,809920,375911,372690,478726,8281,165,827987,273992,7251,092,8871,192,3831,063,161566,649517,846570,512752,014613,301532,427616,886757,606708,641752,743744,161841,2401,031,486973,7401,016,9181,052,9631,166,1971,194,9531,276,6221,278,6661,172,2721,150,0971,115,917844,206732,081685,882757,601601,7081,031,045
   > 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
1,186,946
1,148,865
1,069,058
818,370
992,152
882,889
780,980
808,964
779,234
564,512
559,448
577,113
609,879
598,142
598,142609,879577,113559,448564,512779,234808,964780,980882,889992,152818,3701,069,0581,148,8651,186,946000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
12,844
0
4,941
0
307,519
422,488
444,651
460,985
443,887
438,907
445,184
464,684
475,105
476,518
483,957
491,979
512,305
554,621
723,428
702,197
507,644
524,121
457,504
512,323
497,889
472,917
515,034
517,124
511,171
518,207
523,099
532,832
342,557
279,243
281,172
284,527
280,211
285,620
286,990
285,820
280,398
252,426
256,382
261,985
263,491
257,432
263,179
265,089
270,495
262,333
262,846
265,860
277,956
281,058
284,408
289,132
284,647
289,016
295,758
299,530
307,208
239,155
403,879
433,434
435,048
440,145
504,366
483,031
480,293
466,656
449,121
439,303
498,287
484,358
449,619
452,408
462,487
495,199
487,986
487,986495,199462,487452,408449,619484,358498,287439,303449,121466,656480,293483,031504,366440,145435,048433,434403,879239,155307,208299,530295,758289,016284,647289,132284,408281,058277,956265,860262,846262,333270,495265,089263,179257,432263,491261,985256,382252,426280,398285,820286,990285,620280,211284,527281,172279,243342,557532,832523,099518,207511,171517,124515,034472,917497,889512,323457,504524,121507,644702,197723,428554,621512,305491,979483,957476,518475,105464,684445,184438,907443,887460,985444,651422,488307,51904,941012,8440
> Total Stockholder Equity
10,423,461
11,450,482
11,606,971
12,977,145
13,093,933
13,171,038
13,116,181
13,064,857
13,170,106
12,499,318
12,546,995
12,714,450
12,988,755
13,565,189
13,241,994
13,343,731
13,648,746
13,526,235
13,444,946
12,926,244
13,156,266
13,599,581
13,705,705
14,020,973
13,323,842
13,252,649
13,427,493
13,327,389
13,467,826
13,482,055
13,773,800
13,618,768
13,593,216
14,409,551
14,946,764
14,940,991
14,904,604
15,408,285
15,684,022
15,739,943
15,921,495
16,150,928
16,371,889
16,522,999
16,974,320
17,385,450
17,328,509
17,092,742
17,480,274
17,782,914
17,873,579
17,886,569
18,489,449
18,489,806
18,723,638
18,482,910
19,116,508
19,069,363
19,399,140
19,174,852
19,622,013
19,878,682
20,101,620
19,972,050
20,101,937
20,478,735
20,757,289
20,146,056
20,042,386
20,298,631
20,714,087
20,166,833
20,584,312
21,072,403
21,611,192
21,459,539
21,998,087
22,085,253
22,072,231
22,073,816
22,073,81622,072,23122,085,25321,998,08721,459,53921,611,19221,072,40320,584,31220,166,83320,714,08720,298,63120,042,38620,146,05620,757,28920,478,73520,101,93719,972,05020,101,62019,878,68219,622,01319,174,85219,399,14019,069,36319,116,50818,482,91018,723,63818,489,80618,489,44917,886,56917,873,57917,782,91417,480,27417,092,74217,328,50917,385,45016,974,32016,522,99916,371,88916,150,92815,921,49515,739,94315,684,02215,408,28514,904,60414,940,99114,946,76414,409,55113,593,21613,618,76813,773,80013,482,05513,467,82613,327,38913,427,49313,252,64913,323,84214,020,97313,705,70513,599,58113,156,26612,926,24413,444,94613,526,23513,648,74613,343,73113,241,99413,565,18912,988,75512,714,45012,546,99512,499,31813,170,10613,064,85713,116,18113,171,03813,093,93312,977,14511,606,97111,450,48210,423,461
   Common Stock
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,0003,000,000
   Retained Earnings 
4,584,934
4,351,720
4,464,386
4,820,189
4,931,359
5,048,030
5,168,892
4,880,125
5,007,938
5,013,448
5,059,551
4,769,866
4,990,466
5,489,113
6,542,940
6,717,205
7,111,219
7,292,056
7,430,127
6,884,592
7,084,673
7,481,263
7,800,605
7,476,970
7,549,795
7,400,269
7,423,196
7,524,183
7,932,388
8,092,551
8,738,489
8,658,424
9,010,891
9,511,959
9,866,359
9,723,383
9,560,884
9,777,200
10,169,636
10,012,178
10,309,315
10,571,451
10,948,675
10,754,206
11,151,181
11,223,271
11,362,577
11,065,680
11,386,945
11,646,567
11,816,846
11,586,088
11,833,905
12,043,315
12,329,906
12,279,625
13,031,067
12,933,127
13,366,049
13,189,007
13,539,528
13,697,297
14,064,520
13,854,262
14,231,732
14,636,553
13,715,889
13,469,482
13,688,438
15,164,690
15,210,645
14,965,911
15,171,870
15,542,550
15,858,135
15,557,016
15,619,835
15,713,571
16,011,762
15,871,507
15,871,50716,011,76215,713,57115,619,83515,557,01615,858,13515,542,55015,171,87014,965,91115,210,64515,164,69013,688,43813,469,48213,715,88914,636,55314,231,73213,854,26214,064,52013,697,29713,539,52813,189,00713,366,04912,933,12713,031,06712,279,62512,329,90612,043,31511,833,90511,586,08811,816,84611,646,56711,386,94511,065,68011,362,57711,223,27111,151,18110,754,20610,948,67510,571,45110,309,31510,012,17810,169,6369,777,2009,560,8849,723,3839,866,3599,511,9599,010,8918,658,4248,738,4898,092,5517,932,3887,524,1837,423,1967,400,2697,549,7957,476,9707,800,6057,481,2637,084,6736,884,5927,430,1277,292,0567,111,2196,717,2056,542,9405,489,1134,990,4664,769,8665,059,5515,013,4485,007,9384,880,1255,168,8925,048,0304,931,3594,820,1894,464,3864,351,7204,584,934
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,404-234,40400-234,4040000-233,764-233,764-233,7640-233,76400-233,764-233,764-233,764-233,764-233,764-233,764-233,764-233,764-217,573-217,573-217,573-217,573-217,573-1,462,465
   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
771,641
668,495
621,249
717,889
816,789
672,504
753,192
505,609
477,587
438,005
73,169
-253,797
-263,056
104,056
-198,464
13,056
130,468
353,671
503,137
978,866
972,296
661,084
802,924
802,924661,084972,296978,866503,137353,671130,46813,056-198,464104,056-263,056-253,79773,169438,005477,587505,609753,192672,504816,789717,889621,249668,495771,641000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.