0 XP   0   0   0

Thai Union Group Public Company Limited
Buy, Hold or Sell?

I guess you are interested in Thai Union Group 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 Thai Union Group Public Company Limited

Let's start. I'm going to help you getting a better view of Thai Union Group 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 Thai Union Group 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 Thai Union Group 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 Thai Union Group Public Company Limited. The closing price on 2022-10-03 was ฿18.20 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.
Thai Union Group 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 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 Thai Union Group Public Company Limited.

1.1. Profitability

An important factor of a company's health is the profitability.

1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Thai Union Group Public Company Limited to the Packaged Foods industry mean.
  • A Net Profit Margin of 4.9% means that ฿0.05 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 4.2%. The company is making a profit. +1
  • The TTM is 4.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.2%TTM4.9%-0.7%
TTM4.9%YOY5.6%-0.8%
TTM4.9%5Y4.1%+0.8%
5Y4.1%10Y3.9%+0.1%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%3.2%+1.0%
TTM4.9%2.4%+2.5%
YOY5.6%3.6%+2.0%
5Y4.1%2.9%+1.2%
10Y3.9%3.0%+0.9%
1.1.2. Return on Assets

Shows how efficient Thai Union Group Public Company Limited is using its assets to generate profit.

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

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

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.1%-0.1%
TTM1.1%YOY1.3%-0.2%
TTM1.1%5Y0.9%+0.2%
5Y0.9%10Y1.0%-0.1%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%0.9%+0.0%
TTM1.1%0.9%+0.2%
YOY1.3%1.1%+0.2%
5Y0.9%1.0%-0.1%
10Y1.0%1.0%0.0%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Thai Union Group Public Company Limited to the Packaged Foods industry mean.
  • 2.7% Return on Equity means the company generated ฿0.03 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Thai Union Group Public Company Limited:

  • The MRQ is 2.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM3.0%-0.3%
TTM3.0%YOY3.6%-0.5%
TTM3.0%5Y2.8%+0.3%
5Y2.8%10Y2.8%0.0%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%2.1%+0.6%
TTM3.0%1.9%+1.1%
YOY3.6%2.4%+1.2%
5Y2.8%2.1%+0.7%
10Y2.8%2.1%+0.7%

1.2. Operating Efficiency of Thai Union Group Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thai Union Group Public Company Limited is operating .

  • Measures how much profit Thai Union Group 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 Thai Union Group Public Company Limited to the Packaged Foods industry mean.
  • An Operating Margin of 4.2% means the company generated ฿0.04  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 4.2%. The company is operating less efficient.
  • The TTM is 4.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.2%TTM4.8%-0.6%
TTM4.8%YOY7.2%-2.4%
TTM4.8%5Y5.8%-1.0%
5Y5.8%10Y3.2%+2.5%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%5.1%-0.9%
TTM4.8%3.1%+1.7%
YOY7.2%4.7%+2.5%
5Y5.8%4.5%+1.3%
10Y3.2%3.6%-0.4%
1.2.2. Operating Ratio

Measures how efficient Thai Union Group Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 178.8% means that the operating costs are ฿1.79for each ฿1 in net sales.

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

  • The MRQ is 1.788. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.774. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.788TTM1.774+0.014
TTM1.774YOY1.755+0.019
TTM1.7745Y1.789-0.015
5Y1.78910Y1.380+0.409
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7881.678+0.110
TTM1.7741.576+0.198
YOY1.7551.489+0.266
5Y1.7891.374+0.415
10Y1.3801.155+0.225

1.3. Liquidity of Thai Union Group Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 164.7% means the company has ฿1.65 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.647. The company is able to pay all its short-term debts. +1
  • The TTM is 1.586. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.647TTM1.586+0.061
TTM1.586YOY1.309+0.277
TTM1.5865Y1.472+0.114
5Y1.47210Y0.851+0.621
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6471.617+0.030
TTM1.5861.587-0.001
YOY1.3091.579-0.270
5Y1.4721.551-0.079
10Y0.8511.417-0.566
1.3.2. Quick Ratio

Measures if Thai Union Group Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy (always compare to Packaged Foods industry mean)
  • A Quick Ratio of 42.4% means the company can pay off ฿0.42 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.424. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.395. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.424TTM0.395+0.029
TTM0.395YOY0.309+0.086
TTM0.3955Y0.363+0.032
5Y0.36310Y0.373-0.010
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4240.516-0.092
TTM0.3950.565-0.170
YOY0.3090.619-0.310
5Y0.3630.608-0.245
10Y0.3730.589-0.216

1.4. Solvency of Thai Union Group Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Thai Union Group Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy (always compare to Packaged Foods industry mean).
  • A Debt to Asset Ratio of 0.63 means that Thai Union Group Public Company Limited assets are financed with 63.3% credit (debt) and the remaining percentage (100% - 63.3%) is financed by its owners/shareholders.

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

  • The MRQ is 0.633. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.626. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.633TTM0.626+0.007
TTM0.626YOY0.616+0.010
TTM0.6265Y0.644-0.019
5Y0.64410Y0.618+0.026
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6330.492+0.141
TTM0.6260.485+0.141
YOY0.6160.491+0.125
5Y0.6440.488+0.156
10Y0.6180.487+0.131
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy (always compare to Packaged Foods industry mean).
  • A Debt to Equity ratio of 180.8% means that company has ฿1.81 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.808. The company is just able to pay all its debts with equity.
  • The TTM is 1.747. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.808TTM1.747+0.061
TTM1.747YOY1.701+0.046
TTM1.7475Y1.952-0.205
5Y1.95210Y1.778+0.175
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8080.965+0.843
TTM1.7470.946+0.801
YOY1.7010.933+0.768
5Y1.9520.983+0.969
10Y1.7780.967+0.811

2. Market Valuation of Thai Union Group Public Company Limited

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Thai Union Group Public Company Limited.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 11.43 means the investor is paying ฿11.43 for every ฿1 in earnings.

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

  • The EOD is 12.164. Good. +1
  • The MRQ is 11.429. Good. +1
  • The TTM is 12.219. Good. +1
Trends
Current periodCompared to+/- 
EOD12.164MRQ11.429+0.735
MRQ11.429TTM12.219-0.791
TTM12.219YOY11.293+0.926
TTM12.2195Y15.873-3.654
5Y15.87310Y32.741-16.868
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD12.16412.072+0.092
MRQ11.42913.044-1.615
TTM12.21914.551-2.332
YOY11.29313.577-2.284
5Y15.87316.782-0.909
10Y32.74116.291+16.450
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Thai Union Group Public Company Limited.

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

Let's take a look of the Price Earnings to Growth Ratio trends of Thai Union Group Public Company Limited:

  • The MRQ is -2.131. Very Bad. -2
  • The TTM is -0.098. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-2.131TTM-0.098-2.033
TTM-0.098YOY0.191-0.289
TTM-0.0985Y-0.208+0.110
5Y-0.20810Y-0.836+0.629
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.1310.003-2.134
TTM-0.098-0.005-0.093
YOY0.1910.031+0.160
5Y-0.208-0.019-0.189
10Y-0.836-0.010-0.826

2. Books
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 1.27 means the investor is paying ฿1.27 for each ฿1 in book value.

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

  • The EOD is 1.348. Good. +1
  • The MRQ is 1.266. Good. +1
  • The TTM is 1.464. Good. +1
Trends
Current periodCompared to+/- 
EOD1.348MRQ1.266+0.081
MRQ1.266TTM1.464-0.198
TTM1.464YOY1.280+0.184
TTM1.4645Y1.540-0.076
5Y1.54010Y0.928+0.612
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD1.3481.534-0.186
MRQ1.2661.715-0.449
TTM1.4641.847-0.383
YOY1.2801.956-0.676
5Y1.5401.696-0.156
10Y0.9281.348-0.420

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thai Union Group 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 Per Share--13.50613.251+2%12.097+12%11.291+20%6.400+111%
Book Value Per Share Growth---0.3630.249-245%0.290-225%0.166-318%0.587-162%
Current Ratio--1.6471.586+4%1.309+26%1.472+12%0.851+94%
Debt To Asset Ratio--0.6330.626+1%0.616+3%0.644-2%0.618+2%
Debt To Equity Ratio--1.8081.747+4%1.701+6%1.952-7%1.778+2%
Dividend Per Share--0.5320.250+112%0.204+161%0.218+144%0.230+131%
Eps--0.3490.374-7%0.395-12%0.292+20%0.270+29%
Eps Growth---5.36316.828-132%65.341-108%11.929-145%8.812-161%
Gains Per Share--0.1690.500-66%0.494-66%0.384-56%0.818-79%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0420.049-14%0.056-26%0.041+3%0.039+6%
Operating Margin--0.0420.048-12%0.072-41%0.058-27%0.032+30%
Operating Ratio--1.7881.774+1%1.755+2%1.7890%1.380+30%
Pb Ratio1.348+6%1.2661.464-14%1.280-1%1.540-18%0.928+36%
Pe Ratio12.164+6%11.42912.219-6%11.293+1%15.873-28%32.741-65%
Peg Ratio---2.131-0.098-95%0.191-1216%-0.208-90%-0.836-61%
Price Per Share18.200+6%17.10019.300-11%15.525+10%17.1250%30.902-45%
Quick Ratio--0.4240.395+7%0.309+37%0.363+17%0.373+14%
Return On Assets--0.0090.011-13%0.013-27%0.009+1%0.010-5%
Return On Equity--0.0270.030-11%0.036-25%0.028-2%0.028-3%
 EOD+0 -3MRQTTM+8 -11YOY+6 -135Y+14 -510Y+10 -9

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.164
Price to Book Ratio (EOD)Between0-11.348
Net Profit Margin (MRQ)Greater than00.042
Operating Margin (MRQ)Greater than00.042
Quick Ratio (MRQ)Greater than10.424
Current Ratio (MRQ)Greater than11.647
Debt to Asset Ratio (MRQ)Less than10.633
Debt to Equity Ratio (MRQ)Less than11.808
Return on Equity (MRQ)Greater than0.150.027
Return on Assets (MRQ)Greater than0.050.009
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.748
Ma 20Greater thanMa 5017.415
Ma 50Greater thanMa 10017.160
Ma 100Greater thanMa 20016.961
OpenGreater thanClose18.700
Total4/5 (80.0%)



Latest Balance Sheet

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

Summary
Total Assets171,414,855
Total Liabilities108,546,890
Total Stockholder Equity60,021,819
 As reported
Total Liabilities 108,546,890
Total Stockholder Equity+ 60,021,819
Total Assets = 171,414,855

Assets

Total Assets171,414,855
Total Current Assets77,940,509
Long-term Assets77,940,509
Total Current Assets
Cash And Cash Equivalents 2,102,470
Net Receivables 20,072,555
Inventory 52,527,732
Other Current Assets 3,237,752
Total Current Assets  (as reported)77,940,509
Total Current Assets  (calculated)77,940,509
+/-0
Long-term Assets
Property Plant Equipment 28,759,961
Goodwill 13,162,066
Long Term Investments 29,109,230
Intangible Assets 16,359,028
Other Assets 6,084,061
Long-term Assets  (as reported)93,474,346
Long-term Assets  (calculated)93,474,346
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities47,326,809
Long-term Liabilities61,220,081
Total Stockholder Equity60,021,819
Total Current Liabilities
Short Long Term Debt 19,750,851
Accounts payable 23,010,536
Other Current Liabilities 4,199,907
Total Current Liabilities  (as reported)47,326,809
Total Current Liabilities  (calculated)46,961,294
+/- 365,515
Long-term Liabilities
Long term Debt 49,674,695
Capital Lease Obligations Min Short Term Debt1,220,535
Other Liabilities 10,690,366
Long-term Liabilities Other 462,255
Long-term Liabilities  (as reported)61,220,081
Long-term Liabilities  (calculated)62,047,851
+/- 827,770
Total Stockholder Equity
Common Stock1,192,954
Retained Earnings 39,359,196
Other Stockholders Equity 1,040,391
Total Stockholder Equity (as reported)60,021,819
Total Stockholder Equity (calculated)41,592,541
+/- 18,429,278
Other
Capital Stock1,192,954
Common Stock Shares Outstanding 4,654,815
Net Debt 67,323,076
Net Invested Capital 129,447,365
Net Tangible Assets 30,500,725
Net Working Capital 30,613,700



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 
16,658,709
18,097,202
16,216,991
17,988,052
18,349,936
20,686,566
21,097,359
21,855,238
23,654,624
24,022,146
23,826,364
24,548,002
25,734,952
26,993,795
26,204,016
27,180,243
27,677,435
27,135,639
26,708,040
27,442,950
31,020,661
33,575,863
32,154,684
33,732,187
38,712,380
39,865,281
36,892,906
35,663,620
36,846,811
35,869,943
35,401,736
37,213,791
38,402,715
74,776,923
78,267,778
81,755,229
82,401,349
83,229,566
86,367,770
89,982,840
89,702,926
94,758,648
97,163,348
101,762,939
103,135,018
108,290,283
110,099,186
110,788,810
104,636,291
115,442,661
109,258,257
110,449,626
113,857,473
111,477,011
109,107,948
114,312,389
118,815,460
142,365,463
140,613,189
144,886,019
147,442,638
146,267,565
142,052,204
143,390,165
142,420,931
141,916,082
138,670,713
140,116,486
139,322,914
141,909,049
140,786,872
139,323,199
144,788,869
144,574,672
143,861,740
153,870,406
161,686,673
166,604,040
163,671,710
171,414,855
171,414,855163,671,710166,604,040161,686,673153,870,406143,861,740144,574,672144,788,869139,323,199140,786,872141,909,049139,322,914140,116,486138,670,713141,916,082142,420,931143,390,165142,052,204146,267,565147,442,638144,886,019140,613,189142,365,463118,815,460114,312,389109,107,948111,477,011113,857,473110,449,626109,258,257115,442,661104,636,291110,788,810110,099,186108,290,283103,135,018101,762,93997,163,34894,758,64889,702,92689,982,84086,367,77083,229,56682,401,34981,755,22978,267,77874,776,92338,402,71537,213,79135,401,73635,869,94336,846,81135,663,62036,892,90639,865,28138,712,38033,732,18732,154,68433,575,86331,020,66127,442,95026,708,04027,135,63927,677,43527,180,24326,204,01626,993,79525,734,95224,548,00223,826,36424,022,14623,654,62421,855,23821,097,35920,686,56618,349,93617,988,05216,216,99118,097,20216,658,709
   > 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
60,078,524
59,078,603
61,274,221
63,378,848
62,746,566
57,824,178
58,357,253
59,060,638
59,021,027
55,078,268
56,652,326
56,455,339
59,546,783
55,226,539
56,210,618
59,535,130
60,464,537
59,262,987
66,724,198
68,594,305
74,862,706
72,240,962
77,940,509
77,940,50972,240,96274,862,70668,594,30566,724,19859,262,98760,464,53759,535,13056,210,61855,226,53959,546,78356,455,33956,652,32655,078,26859,021,02759,060,63858,357,25357,824,17862,746,56663,378,84861,274,22159,078,60360,078,524000000000000000000000000000000000000000000000000000000000
       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
976,122
470,443
610,231
1,098,010
814,911
478,764
972,338
764,198
1,585,654
802,664
1,063,411
828,720
4,689,470
2,365,018
5,322,492
5,862,442
6,286,409
4,077,368
6,472,260
4,364,770
9,022,938
1,352,279
2,102,470
2,102,4701,352,2799,022,9384,364,7706,472,2604,077,3686,286,4095,862,4425,322,4922,365,0184,689,470828,7201,063,411802,6641,585,654764,198972,338478,764814,9111,098,010610,231470,443976,122000000000000000000000000000000000000000000000000000000000
       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
63,560
63,560
0
0
0
0
0
0
0
0
0
0
0
0
0
0
700,000
200,000
0
0200,000700,0000000000000000063,56063,5600000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
2,933,945
3,242,448
2,842,959
3,097,884
3,847,068
3,510,649
4,043,437
4,131,760
5,032,932
4,437,487
4,829,152
5,597,754
5,827,716
5,696,691
5,481,448
5,427,863
5,807,662
5,367,905
5,343,394
5,929,855
5,700,829
6,523,509
6,238,452
7,160,316
7,577,048
8,303,945
7,651,152
6,984,240
6,688,388
6,656,300
6,625,411
7,105,600
6,312,824
9,758,784
10,935,537
11,731,194
11,250,198
11,790,010
12,592,890
13,363,382
12,880,406
12,350,987
12,398,968
14,605,998
13,070,221
14,050,529
13,484,126
14,994,870
13,651,600
15,805,447
13,858,198
15,076,422
14,380,522
16,103,050
14,545,187
16,684,283
16,474,334
16,203,928
15,174,208
17,189,387
17,229,364
16,135,635
13,092,537
14,637,915
15,159,193
16,030,539
12,004,435
12,336,206
12,140,112
14,572,371
15,716,052
13,912,599
14,353,199
12,812,196
14,574,420
16,477,164
17,654,111
15,163,688
19,107,676
20,072,555
20,072,55519,107,67615,163,68817,654,11116,477,16414,574,42012,812,19614,353,19913,912,59915,716,05214,572,37112,140,11212,336,20612,004,43516,030,53915,159,19314,637,91513,092,53716,135,63517,229,36417,189,38715,174,20816,203,92816,474,33416,684,28314,545,18716,103,05014,380,52215,076,42213,858,19815,805,44713,651,60014,994,87013,484,12614,050,52913,070,22114,605,99812,398,96812,350,98712,880,40613,363,38212,592,89011,790,01011,250,19811,731,19410,935,5379,758,7846,312,8247,105,6006,625,4116,656,3006,688,3886,984,2407,651,1528,303,9457,577,0487,160,3166,238,4526,523,5095,700,8295,929,8555,343,3945,367,9055,807,6625,427,8635,481,4485,696,6915,827,7165,597,7544,829,1524,437,4875,032,9324,131,7604,043,4373,510,6493,847,0683,097,8842,842,9593,242,4482,933,945
       Other Current Assets 
311,523
411,895
421,824
326,309
376,617
669,264
466,844
678,900
528,095
620,186
648,084
658,431
696,799
638,608
435,345
488,263
446,412
493,679
570,876
467,911
419,379
410,304
802,174
637,187
594,654
629,145
507,675
462,005
531,490
824,440
751,288
660,322
1,549,653
1,821,792
1,293,515
1,172,414
1,172,046
1,105,881
1,228,005
1,250,168
1,392,343
1,295,116
2,124,494
1,773,543
1,629,928
1,361,980
1,475,492
1,343,719
1,181,033
1,384,553
2,364,908
2,035,913
3,187,743
2,755,549
3,131,817
2,741,366
2,741,841
3,272,283
4,304,376
3,056,625
2,896,157
2,372,532
3,498,650
2,222,115
2,576,475
2,479,752
1,146,936
1,125,597
1,118,542
2,530,422
1,425,860
2,279,783
1,561,099
1,419,278
1,416,657
1,208,799
1,166,623
2,397,664
2,931,616
3,237,752
3,237,7522,931,6162,397,6641,166,6231,208,7991,416,6571,419,2781,561,0992,279,7831,425,8602,530,4221,118,5421,125,5971,146,9362,479,7522,576,4752,222,1153,498,6502,372,5322,896,1573,056,6254,304,3763,272,2832,741,8412,741,3663,131,8172,755,5493,187,7432,035,9132,364,9081,384,5531,181,0331,343,7191,475,4921,361,9801,629,9281,773,5432,124,4941,295,1161,392,3431,250,1681,228,0051,105,8811,172,0461,172,4141,293,5151,821,7921,549,653660,322751,288824,440531,490462,005507,675629,145594,654637,187802,174410,304419,379467,911570,876493,679446,412488,263435,345638,608696,799658,431648,084620,186528,095678,900466,844669,264376,617326,309421,824411,895311,523
   > 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
83,592,445
83,464,160
82,867,575
82,362,266
85,560,333
83,112,581
85,253,739
84,110,135
84,598,753
87,146,208
93,092,368
91,741,334
91,430,748
93,474,346
93,474,34691,430,74891,741,33493,092,36887,146,20884,598,75384,110,13585,253,73983,112,58185,560,33382,362,26682,867,57583,464,16083,592,445000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
3,813,820
4,109,620
4,209,055
4,374,423
4,469,826
4,500,269
4,885,797
5,178,099
5,445,241
5,446,901
5,441,152
5,463,688
5,398,846
5,460,561
5,453,988
5,524,156
5,691,993
6,054,203
6,152,244
6,400,342
7,745,536
7,728,002
7,907,368
8,108,812
8,283,850
8,514,957
8,685,912
8,837,907
9,053,591
9,279,978
9,696,180
9,945,734
10,140,755
14,092,179
14,593,941
15,148,930
15,459,415
15,654,960
16,737,169
17,317,854
17,542,794
17,923,269
20,146,592
21,229,146
21,803,754
21,472,833
21,353,561
21,318,145
21,477,045
23,051,730
22,520,005
22,958,313
23,494,753
23,072,327
23,061,312
23,331,756
23,544,797
23,280,566
23,337,138
23,814,127
24,592,656
25,261,479
25,425,219
26,319,872
26,166,497
26,476,299
28,130,406
27,478,794
27,615,781
27,436,352
28,075,057
27,799,101
28,402,122
28,029,949
27,860,550
28,651,391
28,397,640
28,357,107
28,159,884
28,759,961
28,759,96128,159,88428,357,10728,397,64028,651,39127,860,55028,029,94928,402,12227,799,10128,075,05727,436,35227,615,78127,478,79428,130,40626,476,29926,166,49726,319,87225,425,21925,261,47924,592,65623,814,12723,337,13823,280,56623,544,79723,331,75623,061,31223,072,32723,494,75322,958,31322,520,00523,051,73021,477,04521,318,14521,353,56121,472,83321,803,75421,229,14620,146,59217,923,26917,542,79417,317,85416,737,16915,654,96015,459,41515,148,93014,593,94114,092,17910,140,7559,945,7349,696,1809,279,9789,053,5918,837,9078,685,9128,514,9578,283,8508,108,8127,907,3687,728,0027,745,5366,400,3426,152,2446,054,2035,691,9935,524,1565,453,9885,460,5615,398,8465,463,6885,441,1525,446,9015,445,2415,178,0994,885,7974,500,2694,469,8264,374,4234,209,0554,109,6203,813,820
       Goodwill 
0
93,743
0
89,845
0
75,188
74,437
287,336
290,183
388,355
0
407,630
404,243
403,798
383,302
377,144
295,623
276,504
213,290
206,240
200,682
206,705
277,924
291,989
299,174
301,466
305,837
295,435
292,172
290,507
283,934
284,425
270,341
11,396,000
12,252,219
12,694,045
12,027,149
11,674,496
11,726,304
11,360,846
11,357,020
11,536,447
10,762,525
11,573,533
12,059,877
12,791,946
12,691,654
12,599,321
11,708,115
13,078,777
11,576,072
12,424,363
13,562,866
13,001,066
15,440,086
15,353,836
15,296,377
13,646,643
13,334,094
14,026,186
14,166,930
14,080,065
13,845,878
13,861,976
13,343,172
13,134,069
12,920,983
12,661,534
12,133,831
12,387,483
13,112,575
12,637,195
13,676,536
13,414,318
13,282,582
13,633,993
14,043,923
13,495,288
13,249,123
13,162,066
13,162,06613,249,12313,495,28814,043,92313,633,99313,282,58213,414,31813,676,53612,637,19513,112,57512,387,48312,133,83112,661,53412,920,98313,134,06913,343,17213,861,97613,845,87814,080,06514,166,93014,026,18613,334,09413,646,64315,296,37715,353,83615,440,08613,001,06613,562,86612,424,36311,576,07213,078,77711,708,11512,599,32112,691,65412,791,94612,059,87711,573,53310,762,52511,536,44711,357,02011,360,84611,726,30411,674,49612,027,14912,694,04512,252,21911,396,000270,341284,425283,934290,507292,172295,435305,837301,466299,174291,989277,924206,705200,682206,240213,290276,504295,623377,144383,302403,798404,243407,6300388,355290,183287,33674,43775,188089,845093,7430
       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
13,773,788
13,670,571
14,115,074
13,416,159
11,879,880
11,753,673
12,027,296
11,370,517
11,133,631
21,766,547
21,224,205
21,136,752
21,785,221
23,527,033
21,944,211
22,727,612
21,746,712
22,947,895
23,965,479
28,629,257
28,523,395
28,458,163
29,109,230
29,109,23028,458,16328,523,39528,629,25723,965,47922,947,89521,746,71222,727,61221,944,21123,527,03321,785,22121,136,75221,224,20521,766,54711,133,63111,370,51712,027,29611,753,67311,879,88013,416,15914,115,07413,670,57113,773,788000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
1,213,692
1,151,945
1,083,089
1,114,280
1,079,641
1,554,233
1,552,270
1,592,910
1,606,919
1,613,379
1,608,711
1,687,202
1,668,813
1,663,893
1,572,657
1,548,613
1,454,167
1,397,442
1,037,807
1,002,004
971,919
929,957
950,779
1,000,278
1,053,744
1,077,470
1,089,259
1,072,917
1,055,550
1,010,224
981,249
977,473
922,784
24,444,529
26,170,538
27,109,989
25,751,182
25,199,711
25,282,599
24,522,259
24,625,318
25,019,186
23,258,509
25,083,957
26,126,694
27,693,159
27,466,823
27,267,499
25,218,515
27,306,157
24,525,403
26,291,687
28,410,602
27,425,329
30,030,399
29,620,838
29,599,648
29,582,576
28,956,100
30,573,863
31,047,178
30,851,485
30,417,591
16,667,977
16,408,082
16,272,551
16,017,703
15,736,206
15,158,087
15,511,874
16,261,730
15,780,117
16,647,685
16,535,443
16,493,079
17,038,607
17,480,268
16,894,525
16,560,719
16,359,028
16,359,02816,560,71916,894,52517,480,26817,038,60716,493,07916,535,44316,647,68515,780,11716,261,73015,511,87415,158,08715,736,20616,017,70316,272,55116,408,08216,667,97730,417,59130,851,48531,047,17830,573,86328,956,10029,582,57629,599,64829,620,83830,030,39927,425,32928,410,60226,291,68724,525,40327,306,15725,218,51527,267,49927,466,82327,693,15926,126,69425,083,95723,258,50925,019,18624,625,31824,522,25925,282,59925,199,71125,751,18227,109,98926,170,53824,444,529922,784977,473981,2491,010,2241,055,5501,072,9171,089,2591,077,4701,053,7441,000,278950,779929,957971,9191,002,0041,037,8071,397,4421,454,1671,548,6131,572,6571,663,8931,668,8131,687,2021,608,7111,613,3791,606,9191,592,9101,552,2701,554,2331,079,6411,114,2801,083,0891,151,9451,213,692
       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
1,268,345
1,303,918
1,302,971
110,873
704,028
580,659
567,961
148,923
808,359
618,790
880,183
159,017
1,143,560
1,067,248
1,067,2481,143,560159,017880,183618,790808,359148,923567,961580,659704,028110,8731,302,9711,303,9181,268,345000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
8,839,551
9,451,122
6,580,279
7,689,072
7,251,790
9,786,561
9,863,403
10,538,110
12,288,929
12,123,618
11,524,620
12,360,823
13,388,094
14,173,581
12,960,160
14,099,723
14,175,367
13,032,517
12,400,782
13,330,020
16,923,691
19,006,153
16,922,152
18,475,457
22,828,112
23,634,556
19,963,441
18,341,346
19,309,323
17,459,178
17,034,509
17,842,392
19,264,709
51,541,388
54,866,594
57,250,222
57,178,565
56,160,529
57,812,216
50,595,205
49,958,954
54,415,015
56,189,691
60,886,609
61,274,837
64,943,174
65,776,698
66,323,269
60,406,050
67,975,754
61,617,458
61,430,320
64,323,546
62,851,485
59,878,586
65,514,958
72,149,641
94,929,527
92,713,406
96,286,404
98,876,310
98,040,423
93,783,294
97,276,279
96,813,714
95,422,038
92,054,252
94,103,207
94,144,168
90,114,090
88,278,955
85,845,560
90,638,528
88,838,024
86,733,662
95,644,398
103,173,636
104,390,644
99,116,075
108,546,890
108,546,89099,116,075104,390,644103,173,63695,644,39886,733,66288,838,02490,638,52885,845,56088,278,95590,114,09094,144,16894,103,20792,054,25295,422,03896,813,71497,276,27993,783,29498,040,42398,876,31096,286,40492,713,40694,929,52772,149,64165,514,95859,878,58662,851,48564,323,54661,430,32061,617,45867,975,75460,406,05066,323,26965,776,69864,943,17461,274,83760,886,60956,189,69154,415,01549,958,95450,595,20557,812,21656,160,52957,178,56557,250,22254,866,59451,541,38819,264,70917,842,39217,034,50917,459,17819,309,32318,341,34619,963,44123,634,55622,828,11218,475,45716,922,15219,006,15316,923,69113,330,02012,400,78213,032,51714,175,36714,099,72312,960,16014,173,58113,388,09412,360,82311,524,62012,123,61812,288,92910,538,1109,863,4039,786,5617,251,7907,689,0726,580,2799,451,1228,839,551
   > Total Current Liabilities 
4,267,752
5,348,922
4,802,023
7,524,510
7,100,410
6,259,876
6,664,306
7,171,829
11,342,772
8,417,420
7,804,881
8,560,453
9,648,404
10,119,374
7,521,852
8,053,622
10,007,932
8,945,984
8,259,591
9,102,175
11,512,387
13,665,960
11,787,971
13,345,304
17,717,440
16,221,654
12,502,923
11,142,214
12,220,036
12,039,367
11,649,262
15,846,810
17,076,056
20,941,289
21,829,383
22,753,285
25,430,951
25,141,860
27,042,515
31,866,326
31,429,892
35,548,875
38,091,678
41,861,051
44,966,429
46,930,438
39,835,186
43,520,911
37,965,117
40,353,847
34,570,315
33,747,136
38,340,454
38,566,726
33,989,240
37,431,578
37,029,049
59,241,853
31,983,450
35,249,731
38,002,429
36,657,486
35,723,596
38,930,155
44,645,942
43,527,155
43,478,494
45,509,409
45,733,561
35,807,878
35,052,038
33,032,389
42,619,327
44,012,573
50,251,621
51,868,137
52,302,347
48,081,292
39,505,874
47,326,809
47,326,80939,505,87448,081,29252,302,34751,868,13750,251,62144,012,57342,619,32733,032,38935,052,03835,807,87845,733,56145,509,40943,478,49443,527,15544,645,94238,930,15535,723,59636,657,48638,002,42935,249,73131,983,45059,241,85337,029,04937,431,57833,989,24038,566,72638,340,45433,747,13634,570,31540,353,84737,965,11743,520,91139,835,18646,930,43844,966,42941,861,05138,091,67835,548,87531,429,89231,866,32627,042,51525,141,86025,430,95122,753,28521,829,38320,941,28917,076,05615,846,81011,649,26212,039,36712,220,03611,142,21412,502,92316,221,65417,717,44013,345,30411,787,97113,665,96011,512,3879,102,1758,259,5918,945,98410,007,9328,053,6227,521,85210,119,3749,648,4048,560,4537,804,8818,417,42011,342,7727,171,8296,664,3066,259,8767,100,4107,524,5104,802,0235,348,9224,267,752
       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
65,918,495
64,854,033
65,476,934
969,394
849,286
3,945,195
3,870,455
9,296,974
9,295,555
24,774,480
25,318,041
26,162,090
14,893,207
0
0
0
0
0
0
0
0
0
0
000000000014,893,20726,162,09025,318,04124,774,4809,295,5559,296,9743,870,4553,945,195849,286969,39465,476,93464,854,03365,918,495000000000000000000000000000000000000000000000000000000000
       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
65,918,495
64,854,033
65,476,934
969,394
849,286
3,945,195
3,870,455
9,296,974
9,295,555
24,774,480
25,318,041
26,162,090
14,893,207
13,644,011
13,384,990
20,043,121
21,139,236
28,282,262
28,018,831
26,802,687
24,258,588
16,466,643
19,750,851
19,750,85116,466,64324,258,58826,802,68728,018,83128,282,26221,139,23620,043,12113,384,99013,644,01114,893,20726,162,09025,318,04124,774,4809,295,5559,296,9743,870,4553,945,195849,286969,39465,476,93464,854,03365,918,495000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,834,541
1,704,895
1,326,971
1,936,695
1,983,735
1,730,860
1,905,048
1,978,674
2,454,980
2,177,170
2,447,944
2,490,955
2,706,014
2,845,039
2,356,525
2,210,238
2,257,635
2,132,279
1,975,321
2,250,611
2,554,509
2,976,372
2,309,319
2,683,735
3,287,258
3,447,550
2,740,092
3,023,881
2,628,289
2,629,595
2,793,506
3,284,234
2,502,505
5,909,630
6,442,477
7,392,129
6,687,791
6,472,241
7,723,754
7,854,448
7,720,492
9,026,113
8,376,789
8,323,082
8,484,291
7,828,235
7,301,744
8,476,109
8,610,717
8,362,008
7,684,541
8,542,884
10,387,133
9,759,140
8,917,896
10,107,355
10,372,384
11,498,232
11,043,840
12,311,670
12,525,382
13,613,466
10,836,541
10,946,877
11,805,742
13,164,737
17,356,744
18,945,853
10,162,991
11,843,881
9,648,973
9,893,472
11,400,262
10,770,051
9,408,227
11,603,705
10,723,854
12,229,305
20,759,891
23,010,536
23,010,53620,759,89112,229,30510,723,85411,603,7059,408,22710,770,05111,400,2629,893,4729,648,97311,843,88110,162,99118,945,85317,356,74413,164,73711,805,74210,946,87710,836,54113,613,46612,525,38212,311,67011,043,84011,498,23210,372,38410,107,3558,917,8969,759,14010,387,1338,542,8847,684,5418,362,0088,610,7178,476,1097,301,7447,828,2358,484,2918,323,0828,376,7899,026,1137,720,4927,854,4487,723,7546,472,2416,687,7917,392,1296,442,4775,909,6302,502,5053,284,2342,793,5062,629,5952,628,2893,023,8812,740,0923,447,5503,287,2582,683,7352,309,3192,976,3722,554,5092,250,6111,975,3212,132,2792,257,6352,210,2382,356,5252,845,0392,706,0142,490,9552,447,9442,177,1702,454,9801,978,6741,905,0481,730,8601,983,7351,936,6951,326,9711,704,8951,834,541
       Other Current Liabilities 
695,118
381,435
789,784
956,198
1,390,448
1,265,436
1,117,384
1,118,097
1,022,842
1,011,435
1,094,597
1,152,803
1,166,445
1,299,421
1,609,044
1,683,173
1,719,674
1,321,414
1,327,236
1,413,713
1,585,874
1,534,068
1,567,973
1,859,821
1,916,972
1,776,504
1,804,880
1,818,177
1,907,691
2,124,743
1,985,268
1,961,709
2,124,833
2,951,824
2,911,532
3,179,251
3,574,267
3,208,896
4,257,910
3,694,188
3,641,041
3,112,562
3,231,110
3,848,498
4,204,311
5,650,236
5,083,982
5,752,954
5,059,510
4,916,563
4,524,198
5,260,126
7,212,304
5,768,934
6,235,532
7,403,249
7,955,073
7,414,089
7,482,693
8,654,316
8,990,062
6,782,403
6,818,140
2,899,412
1,994,170
1,623,487
459,688
298,257
386,972
1,786,410
4,465,176
1,735,060
2,407,862
3,744,864
4,517,684
3,145,822
3,774,230
2,710,732
1,967,973
4,199,907
4,199,9071,967,9732,710,7323,774,2303,145,8224,517,6843,744,8642,407,8621,735,0604,465,1761,786,410386,972298,257459,6881,623,4871,994,1702,899,4126,818,1406,782,4038,990,0628,654,3167,482,6937,414,0897,955,0737,403,2496,235,5325,768,9347,212,3045,260,1264,524,1984,916,5635,059,5105,752,9545,083,9825,650,2364,204,3113,848,4983,231,1103,112,5623,641,0413,694,1884,257,9103,208,8963,574,2673,179,2512,911,5322,951,8242,124,8331,961,7091,985,2682,124,7431,907,6911,818,1771,804,8801,776,5041,916,9721,859,8211,567,9731,534,0681,585,8741,413,7131,327,2361,321,4141,719,6741,683,1731,609,0441,299,4211,166,4451,152,8031,094,5971,011,4351,022,8421,118,0971,117,3841,265,4361,390,448956,198789,784381,435695,118
   > 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
48,575,758
48,593,798
48,410,607
54,306,212
53,226,917
52,813,171
48,019,201
44,825,451
36,482,041
43,776,261
50,871,289
56,309,352
59,610,201
61,220,081
61,220,08159,610,20156,309,35250,871,28943,776,26136,482,04144,825,45148,019,20152,813,17153,226,91754,306,21248,410,60748,593,79848,575,758000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
32,959
0
114,506
0
79,646
85,372
84,977
57,240
67,608
71,485
65,917
218,611
219,720
204,793
194,588
183,648
169,277
152,129
147,397
123,682
102,226
104,532
115,795
157,424
503,707
577,000
402,221
317,819
181,101
176,174
154,916
520,751
567,484
2,009,190
2,683,899
2,073,807
1,794,840
1,894,276
1,707,450
1,647,009
2,342,864
1,995,489
2,425,697
3,086,711
2,879,800
2,793,595
2,526,557
2,627,378
3,229,301
3,279,135
3,602,035
4,288,408
3,469,646
4,980,818
4,884,516
4,872,564
5,598,891
4,881,911
5,181,271
5,196,209
5,755,347
5,935,582
10,483,032
10,425,988
10,198,288
8,979,654
9,031,204
8,870,816
8,932,925
9,882,400
9,772,682
9,943,408
7,580,312
7,946,915
8,905,187
10,367,108
9,673,562
9,457,290
10,690,366
10,690,3669,457,2909,673,56210,367,1088,905,1877,946,9157,580,3129,943,4089,772,6829,882,4008,932,9258,870,8169,031,2048,979,65410,198,28810,425,98810,483,0325,935,5825,755,3475,196,2095,181,2714,881,9115,598,8914,872,5644,884,5164,980,8183,469,6464,288,4083,602,0353,279,1353,229,3012,627,3782,526,5572,793,5952,879,8003,086,7112,425,6971,995,4892,342,8641,647,0091,707,4501,894,2761,794,8402,073,8072,683,8992,009,190567,484520,751154,916176,174181,101317,819402,221577,000503,707157,424115,795104,532102,226123,682147,397152,129169,277183,648194,588204,793219,720218,61165,91771,48567,60857,24084,97785,37279,6460114,506032,9590
> Total Stockholder Equity
7,120,410
7,839,229
8,883,279
9,451,035
10,199,339
9,936,581
10,244,939
10,331,720
10,325,742
10,771,169
11,242,182
11,088,250
11,241,612
11,695,287
12,064,577
11,860,246
12,174,294
12,648,207
12,807,948
12,661,193
12,642,693
13,086,005
13,692,374
13,665,487
14,110,421
14,362,271
14,994,569
15,347,245
15,548,468
16,331,121
16,247,643
17,119,678
16,982,836
20,966,987
21,125,552
22,125,142
22,873,659
24,417,644
25,817,466
36,480,062
36,761,810
37,215,430
37,179,380
37,172,385
37,983,801
39,536,379
40,411,041
40,816,354
40,561,782
43,665,383
43,890,344
45,183,687
46,435,045
45,787,493
44,508,503
44,113,728
42,338,314
43,242,675
43,693,292
44,606,493
44,529,689
44,459,402
44,547,613
42,973,688
42,470,167
43,233,471
43,289,189
42,511,024
41,794,418
48,423,199
49,064,892
49,965,075
50,666,139
52,185,259
53,539,699
56,526,619
56,924,074
59,319,071
61,666,208
60,021,819
60,021,81961,666,20859,319,07156,924,07456,526,61953,539,69952,185,25950,666,13949,965,07549,064,89248,423,19941,794,41842,511,02443,289,18943,233,47142,470,16742,973,68844,547,61344,459,40244,529,68944,606,49343,693,29243,242,67542,338,31444,113,72844,508,50345,787,49346,435,04545,183,68743,890,34443,665,38340,561,78240,816,35440,411,04139,536,37937,983,80137,172,38537,179,38037,215,43036,761,81036,480,06225,817,46624,417,64422,873,65922,125,14221,125,55220,966,98716,982,83617,119,67816,247,64316,331,12115,548,46815,347,24514,994,56914,362,27114,110,42113,665,48713,692,37413,086,00512,642,69312,661,19312,807,94812,648,20712,174,29411,860,24612,064,57711,695,28711,241,61211,088,25011,242,18210,771,16910,325,74210,331,72010,244,9399,936,58110,199,3399,451,0358,883,2797,839,2297,120,410
   Common Stock
749,091
749,091
859,091
859,090
859,091
859,091
859,091
859,091
864,304
864,304
864,304
864,304
869,281
869,281
869,281
869,281
874,056
874,056
874,056
874,056
878,795
878,795
878,795
878,795
883,171
883,171
883,171
883,171
883,171
883,171
883,171
883,171
883,171
956,329
956,329
956,329
956,329
956,329
956,329
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,147,5941,147,5941,147,5941,147,5941,147,5941,147,5941,147,5941,147,5941,147,5941,147,594956,329956,329956,329956,329956,329956,329883,171883,171883,171883,171883,171883,171883,171883,171883,171878,795878,795878,795878,795874,056874,056874,056874,056869,281869,281869,281869,281864,304864,304864,304864,304859,091859,091859,091859,091859,090859,091749,091749,091
   Retained Earnings 
3,421,469
4,154,566
3,661,722
4,232,148
5,006,350
4,801,859
5,117,167
5,074,641
5,051,250
5,577,050
6,049,114
5,787,004
5,889,949
6,342,612
6,864,459
6,650,829
6,935,045
7,442,507
7,592,510
7,428,360
7,367,392
7,813,167
8,476,374
8,387,702
8,805,071
9,112,177
9,765,213
10,137,686
10,343,050
11,061,493
11,009,544
11,882,665
11,816,540
11,939,242
12,180,689
13,093,137
13,783,893
15,307,087
16,192,828
17,194,308
17,544,796
17,819,716
18,494,144
17,705,556
18,021,195
18,836,471
19,778,460
20,280,412
20,825,333
21,646,920
23,154,063
23,373,387
23,474,422
24,388,588
25,736,407
25,784,192
25,803,228
26,677,330
28,146,110
28,087,905
28,297,768
29,370,040
30,063,276
28,450,073
28,567,549
29,696,897
30,714,794
30,462,593
30,648,246
31,507,492
31,398,299
33,040,555
33,531,453
34,903,396
36,630,673
37,038,335
36,804,701
38,446,332
40,098,044
39,359,196
39,359,19640,098,04438,446,33236,804,70137,038,33536,630,67334,903,39633,531,45333,040,55531,398,29931,507,49230,648,24630,462,59330,714,79429,696,89728,567,54928,450,07330,063,27629,370,04028,297,76828,087,90528,146,11026,677,33025,803,22825,784,19225,736,40724,388,58823,474,42223,373,38723,154,06321,646,92020,825,33320,280,41219,778,46018,836,47118,021,19517,705,55618,494,14417,819,71617,544,79617,194,30816,192,82815,307,08713,783,89313,093,13712,180,68911,939,24211,816,54011,882,66511,009,54411,061,49310,343,05010,137,6869,765,2139,112,1778,805,0718,387,7028,476,3747,813,1677,367,3927,428,3607,592,5107,442,5076,935,0456,650,8296,864,4596,342,6125,889,9495,787,0046,049,1145,577,0505,051,2505,074,6415,117,1674,801,8595,006,3504,232,1483,661,7224,154,5663,421,469
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
-4,575,938
-5,594,101
-4,622,695
-4,909,362
-6,051,921
-6,656,946
-6,617,668
-7,238,665
-7,604,709
-8,716,183
-9,242,147
-10,144,406
-4,225,576
-3,474,690
-3,462,588
-2,487,546
-2,340,369
-2,713,206
-133,948
497,141
1,250,507
1,945,932
1,040,391
1,040,3911,945,9321,250,507497,141-133,948-2,713,206-2,340,369-2,487,546-3,462,588-3,474,690-4,225,576-10,144,406-9,242,147-8,716,183-7,604,709-7,238,665-6,617,668-6,656,946-6,051,921-4,909,362-4,622,695-5,594,101-4,575,938000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.