0 XP   0   0   0

Univentures Public Company Limited










Financial Health of Univentures




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


Richest
#230 / 442

Total Sales
#157 / 442

Making Money
#235 / 442

Working Efficiently
#253 / 442

Univentures Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Univentures?

I guess you are interested in Univentures 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 Univentures

Let's start. I'm going to help you getting a better view of Univentures 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 Univentures 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 Univentures 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 Univentures Public Company Limited. The closing price on 2022-11-25 was ฿2.94 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.
Univentures Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
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 inefficient.
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 not able to pay all its debts with equity.

1.1. Profitability of Univentures Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Univentures earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Univentures to the Real Estate-Development industry mean.
  • A Net Profit Margin of 5.5% means that ฿0.06 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 5.5%. The company is making a profit. +1
  • The TTM is 0.2%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ5.5%TTM0.2%+5.3%
TTM0.2%YOY0.2%+0.1%
TTM0.2%5Y3.8%-3.6%
5Y3.8%10Y4.5%-0.7%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ5.5%5.0%+0.5%
TTM0.2%2.9%-2.7%
YOY0.2%3.9%-3.7%
5Y3.8%5.4%-1.6%
10Y4.5%7.1%-2.6%
1.1.2. Return on Assets

Shows how efficient Univentures is using its assets to generate profit.

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

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

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.2%+0.6%
TTM0.2%YOY0.0%+0.2%
TTM0.2%5Y0.5%-0.3%
5Y0.5%10Y0.5%0.0%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%0.3%+0.5%
TTM0.2%0.4%-0.2%
YOY0.0%0.4%-0.4%
5Y0.5%0.5%0.0%
10Y0.5%0.6%-0.1%
1.1.3. Return on Equity

Shows how efficient Univentures is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Univentures to the Real Estate-Development industry mean.
  • 2.8% Return on Equity means Univentures generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 2.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM0.7%+2.1%
TTM0.7%YOY0.0%+0.7%
TTM0.7%5Y1.5%-0.9%
5Y1.5%10Y1.9%-0.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%0.9%+1.9%
TTM0.7%1.1%-0.4%
YOY0.0%1.3%-1.3%
5Y1.5%1.4%+0.1%
10Y1.9%1.8%+0.1%

1.2. Operating Efficiency of Univentures Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Univentures is operating .

  • Measures how much profit Univentures 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 Univentures to the Real Estate-Development industry mean.
  • An Operating Margin of 9.8% means the company generated ฿0.10  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Univentures Public Company Limited:

  • The MRQ is 9.8%. The company is operating less efficient.
  • The TTM is 0.9%. The company is operating inefficient. -1
Trends
Current periodCompared to+/- 
MRQ9.8%TTM0.9%+8.9%
TTM0.9%YOY-1.3%+2.2%
TTM0.9%5Y9.0%-8.1%
5Y9.0%10Y6.5%+2.5%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ9.8%7.3%+2.5%
TTM0.9%3.8%-2.9%
YOY-1.3%5.6%-6.9%
5Y9.0%8.4%+0.6%
10Y6.5%7.5%-1.0%
1.2.2. Operating Ratio

Measures how efficient Univentures is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • An Operation Ratio of 1.72 means that the operating costs are ฿1.72 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Univentures Public Company Limited:

  • The MRQ is 1.717. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.874. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.717TTM1.874-0.157
TTM1.874YOY1.878-0.003
TTM1.8745Y1.649+0.225
5Y1.64910Y1.059+0.590
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7171.321+0.396
TTM1.8741.248+0.626
YOY1.8781.101+0.777
5Y1.6491.024+0.625
10Y1.0590.802+0.257

1.3. Liquidity of Univentures Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Univentures is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate-Development industry mean).
  • A Current Ratio of 1.69 means the company has ฿1.69 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Univentures Public Company Limited:

  • The MRQ is 1.690. The company is able to pay all its short-term debts. +1
  • The TTM is 2.244. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.690TTM2.244-0.554
TTM2.244YOY3.450-1.206
TTM2.2445Y3.108-0.864
5Y3.10810Y2.090+1.017
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6901.663+0.027
TTM2.2441.629+0.615
YOY3.4501.591+1.859
5Y3.1081.670+1.438
10Y2.0901.413+0.677
1.3.2. Quick Ratio

Measures if Univentures is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Univentures to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.24 means the company can pay off ฿0.24 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Univentures Public Company Limited:

  • The MRQ is 0.237. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.229. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.237TTM0.229+0.008
TTM0.229YOY0.100+0.129
TTM0.2295Y0.154+0.075
5Y0.15410Y0.093+0.060
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2370.239-0.002
TTM0.2290.238-0.009
YOY0.1000.274-0.174
5Y0.1540.260-0.106
10Y0.0930.212-0.119

1.4. Solvency of Univentures Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Univentures assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Univentures to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.65 means that Univentures assets are financed with 65.4% credit (debt) and the remaining percentage (100% - 65.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.654. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.596. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.654TTM0.596+0.058
TTM0.596YOY0.421+0.175
TTM0.5965Y0.536+0.060
5Y0.53610Y0.564-0.028
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6540.627+0.027
TTM0.5960.630-0.034
YOY0.4210.633-0.212
5Y0.5360.606-0.070
10Y0.5640.595-0.031
1.4.2. Debt to Equity Ratio

Measures if Univentures is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Univentures to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 237.4% means that company has ฿2.37 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 2.374. The company is just not able to pay all its debts with equity.
  • The TTM is 2.057. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.374TTM2.057+0.316
TTM2.057YOY0.738+1.319
TTM2.0575Y1.964+0.094
5Y1.96410Y2.151-0.187
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3741.787+0.587
TTM2.0571.836+0.221
YOY0.7381.778-1.040
5Y1.9641.663+0.301
10Y2.1511.678+0.473

2. Market Valuation of Univentures 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 Univentures generates.

  • Above 15 is considered overpriced but always compare Univentures to the Real Estate-Development industry mean.
  • A PE ratio of 17.56 means the investor is paying ฿17.56 for every ฿1 in earnings.

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

  • The EOD is 18.437. Very good. +2
  • The MRQ is 17.559. Very good. +2
  • The TTM is -845.126. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD18.437MRQ17.559+0.878
MRQ17.559TTM-845.126+862.684
TTM-845.126YOY36.025-881.151
TTM-845.1265Y-99.588-745.538
5Y-99.58810Y70.703-170.291
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD18.43716.427+2.010
MRQ17.55919.908-2.349
TTM-845.12623.146-868.272
YOY36.02526.337+9.688
5Y-99.58824.755-124.343
10Y70.70320.652+50.051
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Univentures.

  • 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 Univentures Public Company Limited:

  • The MRQ is 21.594. Seems overpriced? -1
  • The TTM is 11.096. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ21.594TTM11.096+10.498
TTM11.096YOY13.131-2.035
TTM11.0965Y100.413-89.317
5Y100.41310Y82.578+17.835
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ21.5940.172+21.422
TTM11.0960.016+11.080
YOY13.1310.018+13.113
5Y100.4130.018+100.395
10Y82.5780.022+82.556

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

Measures if the stock price of Univentures is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • A PB ratio of 0.39 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 Univentures Public Company Limited:

  • The EOD is 0.412. Very good. +2
  • The MRQ is 0.392. Very good. +2
  • The TTM is 0.534. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.412MRQ0.392+0.020
MRQ0.392TTM0.534-0.142
TTM0.534YOY0.644-0.111
TTM0.5345Y0.709-0.175
5Y0.70910Y1.082-0.374
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.4120.555-0.143
MRQ0.3920.642-0.250
TTM0.5340.710-0.176
YOY0.6440.696-0.052
5Y0.7090.681+0.028
10Y1.0820.541+0.541
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Univentures 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--0.2120.465-54%0.101+110%-0.108+151%0.158+34%
Book Value Growth--0.9730.9740%0.973+0%0.971+0%0.972+0%
Book Value Per Share--7.1426.603+8%5.191+38%7.502-5%6.998+2%
Book Value Per Share Growth--0.0300.069-57%0.019+57%-0.027+191%0.017+71%
Current Ratio--1.6902.244-25%3.450-51%3.108-46%2.090-19%
Debt To Asset Ratio--0.6540.596+10%0.421+55%0.536+22%0.564+16%
Debt To Equity Ratio--2.3742.057+15%0.738+222%1.964+21%2.151+10%
Dividend Per Share---0.012-100%0.019-100%0.131-100%0.093-100%
Eps--0.1590.038+317%0.000+125856%0.084+90%0.089+80%
Eps Growth--0.8136.686-88%-1.006+224%-0.127+116%-0.889+209%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0550.002+2467%0.002+3287%0.038+46%0.045+22%
Operating Margin--0.0980.009+976%-0.013+113%0.090+8%0.065+51%
Operating Ratio--1.7171.874-8%1.878-9%1.649+4%1.059+62%
Pb Ratio0.412+5%0.3920.534-27%0.644-39%0.709-45%1.082-64%
Pe Ratio18.437+5%17.559-845.126+4913%36.025-51%-99.588+667%70.703-75%
Peg Ratio--21.59411.096+95%13.131+64%100.413-78%82.578-74%
Price Per Share2.940+5%2.8003.445-19%3.360-17%5.387-48%6.325-56%
Price To Total Gains Ratio13.884+5%13.22316.805-21%1289.151-99%320.231-96%216.199-94%
Profit Growth--99.47718.719+431%-2.816+103%57.964+72%73.694+35%
Quick Ratio--0.2370.229+4%0.100+137%0.154+54%0.093+154%
Return On Assets--0.0080.002+320%0.000+14965%0.005+56%0.005+46%
Return On Equity--0.0280.007+319%0.000+100%0.015+81%0.019+50%
Revenue Growth--0.9820.981+0%0.969+1%0.970+1%0.970+1%
Total Gains Per Share--0.2120.477-56%0.120+77%0.023+802%0.251-16%
Total Gains Per Share Growth--0.546-2.715+597%-23.592+4419%4.669-88%0.263+108%
Usd Book Value--382330592.000353480563.205+8%277917366.489+38%401630698.113-5%374628208.429+2%
Usd Book Value Change Per Share--0.0060.013-54%0.003+110%-0.003+151%0.004+34%
Usd Book Value Per Share--0.2000.185+8%0.145+38%0.210-5%0.196+2%
Usd Dividend Per Share---0.000-100%0.001-100%0.004-100%0.003-100%
Usd Eps--0.0040.001+317%0.000+125856%0.002+90%0.002+80%
Usd Price Per Share0.082+5%0.0780.096-19%0.094-17%0.151-48%0.177-56%
Usd Profit--8536808.0002047038.539+317%6777.631+125856%4493879.041+90%4742218.790+80%
Usd Revenue--154166180.00076392023.155+102%25306694.105+509%88031541.258+75%88348122.896+74%
Usd Total Gains Per Share--0.0060.013-56%0.003+77%0.001+802%0.007-16%
 EOD+2 -3MRQTTM+18 -16YOY+26 -85Y+21 -1310Y+24 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.437
Price to Book Ratio (EOD)Between0-10.412
Net Profit Margin (MRQ)Greater than00.055
Operating Margin (MRQ)Greater than00.098
Quick Ratio (MRQ)Greater than10.237
Current Ratio (MRQ)Greater than11.690
Debt to Asset Ratio (MRQ)Less than10.654
Debt to Equity Ratio (MRQ)Less than12.374
Return on Equity (MRQ)Greater than0.150.028
Return on Assets (MRQ)Greater than0.050.008
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.918
Ma 20Greater thanMa 503.067
Ma 50Greater thanMa 1003.009
Ma 100Greater thanMa 2002.889
OpenGreater thanClose2.940
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets39,454,392
Total Liabilities25,799,728
Total Stockholder Equity10,869,790
 As reported
Total Liabilities 25,799,728
Total Stockholder Equity+ 10,869,790
Total Assets = 39,454,392

Assets

Total Assets39,454,392
Total Current Assets17,761,542
Long-term Assets17,761,542
Total Current Assets
Cash And Cash Equivalents 865,743
Net Receivables 2,493,707
Inventory 11,175,386
Other Current Assets 3,226,706
Total Current Assets  (as reported)17,761,542
Total Current Assets  (calculated)17,761,542
+/-0
Long-term Assets
Property Plant Equipment 13,210,514
Goodwill 3,132,279
Long Term Investments 421,759
Intangible Assets 3,629,766
Other Assets 1,298,532
Long-term Assets  (as reported)21,692,850
Long-term Assets  (calculated)21,692,850
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities10,508,255
Long-term Liabilities15,291,473
Total Stockholder Equity10,869,790
Total Current Liabilities
Short Long Term Debt 7,586,337
Accounts payable 1,411,963
Other Current Liabilities 1,455,862
Total Current Liabilities  (as reported)10,508,255
Total Current Liabilities  (calculated)10,454,162
+/- 54,093
Long-term Liabilities
Long term Debt 14,014,949
Capital Lease Obligations Min Short Term Debt921,845
Other Liabilities 408,772
Long-term Liabilities Other 1,394
Long-term Liabilities  (as reported)15,291,473
Long-term Liabilities  (calculated)15,346,960
+/- 55,487
Total Stockholder Equity
Common Stock1,911,927
Retained Earnings 3,834,531
Other Stockholders Equity 60,136
Total Stockholder Equity (as reported)10,869,790
Total Stockholder Equity (calculated)5,806,594
+/- 5,063,196
Other
Capital Stock1,911,927
Common Stock Shares Outstanding 1,911,927
Net Debt 20,735,543
Net Invested Capital 32,471,076
Net Tangible Assets 4,107,745
Net Working Capital 7,253,287



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
513,880
506,060
508,739
509,573
509,923
532,835
542,308
542,134
754,958
821,017
1,195,840
1,257,206
1,743,022
1,697,286
1,724,417
1,587,285
1,485,271
1,550,909
1,542,396
1,527,680
1,529,710
1,501,109
1,553,050
1,568,482
1,535,808
1,555,864
1,481,218
1,536,303
1,966,679
2,159,499
2,095,699
2,189,276
2,392,765
2,450,979
2,600,085
3,129,169
3,228,756
3,763,650
3,857,800
3,901,617
4,401,652
5,113,145
6,070,516
6,624,085
7,114,654
6,871,978
7,196,172
7,013,140
7,175,245
21,252,851
21,448,662
22,916,608
22,750,804
20,860,560
23,071,606
22,807,147
24,448,827
31,037,626
31,494,373
31,094,840
31,529,853
32,222,674
40,179,332
36,542,134
36,826,344
38,896,687
38,947,309
40,584,950
41,649,751
43,446,822
46,341,315
48,926,435
51,794,264
56,189,721
57,695,738
60,179,940
19,538,640
19,038,151
16,423,611
17,896,227
17,794,065
16,819,163
16,947,394
17,093,965
16,950,245
40,904,261
40,280,744
39,454,392
39,454,39240,280,74440,904,26116,950,24517,093,96516,947,39416,819,16317,794,06517,896,22716,423,61119,038,15119,538,64060,179,94057,695,73856,189,72151,794,26448,926,43546,341,31543,446,82241,649,75140,584,95038,947,30938,896,68736,826,34436,542,13440,179,33232,222,67431,529,85331,094,84031,494,37331,037,62624,448,82722,807,14723,071,60620,860,56022,750,80422,916,60821,448,66221,252,8517,175,2457,013,1407,196,1726,871,9787,114,6546,624,0856,070,5165,113,1454,401,6523,901,6173,857,8003,763,6503,228,7563,129,1692,600,0852,450,9792,392,7652,189,2762,095,6992,159,4991,966,6791,536,3031,481,2181,555,8641,535,8081,568,4821,553,0501,501,1091,529,7101,527,6801,542,3961,550,9091,485,2711,587,2851,724,4171,697,2861,743,0221,257,2061,195,840821,017754,958542,134542,308532,835509,923509,573508,739506,060513,8800
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,260,587
21,238,686
21,106,582
22,849,994
0
25,990,760
28,844,419
31,092,035
33,751,356
38,266,776
39,924,514
42,518,751
15,872,600
15,440,551
12,852,272
14,380,140
14,255,925
14,577,454
14,667,838
14,800,434
14,895,968
19,085,108
18,454,917
17,761,542
17,761,54218,454,91719,085,10814,895,96814,800,43414,667,83814,577,45414,255,92514,380,14012,852,27215,440,55115,872,60042,518,75139,924,51438,266,77633,751,35631,092,03528,844,41925,990,760022,849,99421,106,58221,238,68619,260,58700000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
62,356
57,060
86,357
61,881
94,518
45,386
58,933
54,400
46,570
52,846
319,628
287,052
113,662
283,397
276,482
166,407
150,295
132,925
222,427
195,559
175,651
191,007
167,380
146,708
246,782
312,861
260,158
274,734
897,136
825,082
776,432
684,618
922,506
894,921
734,882
816,599
661,548
480,246
818,808
502,170
233,450
180,358
303,262
232,276
152,800
237,712
209,790
272,734
352,752
1,101,571
585,117
552,110
610,045
497,526
1,300,418
413,250
372,022
425,552
278,410
402,907
290,110
322,044
5,269,746
1,071,247
779,296
687,448
826,641
1,113,413
1,641,804
1,176,421
1,133,834
1,770,300
1,427,702
1,958,115
1,785,615
1,313,323
4,226,418
281,561
1,064,803
2,875,539
2,854,392
2,880,024
2,902,896
2,651,200
2,310,260
1,311,664
797,653
865,743
865,743797,6531,311,6642,310,2602,651,2002,902,8962,880,0242,854,3922,875,5391,064,803281,5614,226,4181,313,3231,785,6151,958,1151,427,7021,770,3001,133,8341,176,4211,641,8041,113,413826,641687,448779,2961,071,2475,269,746322,044290,110402,907278,410425,552372,022413,2501,300,418497,526610,045552,110585,1171,101,571352,752272,734209,790237,712152,800232,276303,262180,358233,450502,170818,808480,246661,548816,599734,882894,921922,506684,618776,432825,082897,136274,734260,158312,861246,782146,708167,380191,007175,651195,559222,427132,925150,295166,407276,482283,397113,662287,052319,62852,84646,57054,40058,93345,38694,51861,88186,35757,06062,3560
       Short-term Investments 
0
136,096
106,005
109,273
110,639
58,885
0
0
0
0
0
0
0
0
40,000
0
0
0
0
0
0
0
0
0
0
0
0
40,043
170,551
0
101,184
101,188
100,897
597
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
113,985
40,007
39,272
39,425
39,581
39,820
40,023
38,554
9,537
14,336
14,367
14,404
14,431
14,565
14,589
9,759
9,783
9,809
9,833
9,858
16,380
15,481
14,928
16,373
16,920
18,339
21,111
16,000
3,386,416
15,498
20,145
16,330
0
0
0
0
0
0
0
000000016,33020,14515,4983,386,41616,00021,11118,33916,92016,37314,92815,48116,3809,8589,8339,8099,7839,75914,58914,56514,43114,40414,36714,3369,53738,55440,02339,82039,58139,42539,27240,007113,9850000000000000000597100,897101,188101,1840170,55140,04300000000000040,0000000000058,885110,639109,273106,005136,0960
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
459,835
594,104
504,728
532,334
0
672,924
653,639
583,386
639,522
544,579
352,200
436,210
375,070
316,090
383,280
261,853
300,106
392,364
496,551
519,520
673,257
2,487,420
2,296,683
2,493,707
2,493,7072,296,6832,487,420673,257519,520496,551392,364300,106261,853383,280316,090375,070436,210352,200544,579639,522583,386653,639672,9240532,334504,728594,104459,83500000000000000000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
449,603
290,116
313,655
265,202
0
485,425
472,765
794,567
489,305
641,090
363,315
391,758
6,258
652,522
816,550
835,193
910,164
859,092
774,206
672,517
788,895
3,392,170
3,311,223
3,226,706
3,226,7063,311,2233,392,170788,895672,517774,206859,092910,164835,193816,550652,5226,258391,758363,315641,090489,305794,567472,765485,4250265,202313,655290,116449,60300000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,771,224
17,661,189
3,666,040
3,597,600
3,571,339
3,516,087
3,538,140
2,241,709
2,279,556
2,293,531
2,054,277
21,819,153
21,825,827
21,692,850
21,692,85021,825,82721,819,1532,054,2772,293,5312,279,5562,241,7093,538,1403,516,0873,571,3393,597,6003,666,04017,661,18917,771,224000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
167,953
169,327
168,294
166,946
165,630
165,040
163,969
163,267
162,089
160,608
164,413
171,656
426,984
173,776
174,216
178,477
181,341
182,129
181,707
179,760
333,958
337,530
325,368
322,007
180,971
179,525
177,752
176,048
246,772
0
388,308
423,797
0
0
781,432
866,288
1,015,217
1,191,820
1,368,654
1,619,285
1,940,654
2,343,898
432,052
482,821
524,260
544,987
582,455
571,126
559,473
2,693,232
2,681,244
2,662,685
2,746,498
2,257,627
2,303,581
2,317,349
2,366,688
2,348,994
0
0
0
0
0
0
2,644,925
2,839,493
2,806,233
2,774,380
0
2,795,525
2,785,371
3,028,428
3,380,472
3,391,413
3,361,516
3,362,145
966,988
949,087
978,996
985,963
981,693
1,036,597
1,051,498
1,020,516
457,691
13,310,123
13,394,542
13,210,514
13,210,51413,394,54213,310,123457,6911,020,5161,051,4981,036,597981,693985,963978,996949,087966,9883,362,1453,361,5163,391,4133,380,4723,028,4282,785,3712,795,52502,774,3802,806,2332,839,4932,644,9250000002,348,9942,366,6882,317,3492,303,5812,257,6272,746,4982,662,6852,681,2442,693,232559,473571,126582,455544,987524,260482,821432,0522,343,8981,940,6541,619,2851,368,6541,191,8201,015,217866,288781,43200423,797388,3080246,772176,048177,752179,525180,971322,007325,368337,530333,958179,760181,707182,129181,341178,477174,216173,776426,984171,656164,413160,608162,089163,267163,969165,040165,630166,946168,294169,327167,9530
       Goodwill 
0
13,404
12,887
12,369
11,852
11,335
10,817
10,300
9,783
9,265
8,748
8,231
7,713
7,196
6,679
6,162
5,644
5,127
4,610
4,093
3,575
3,058
2,541
2,023
1,506
989
472
381
354
327
300
300
659
680
680
680
680
680
1,340
1,340
1,340
1,340
1,340
1,340
1,340
1,340
1,340
1,340
1,340
1,340
45,986
45,986
45,986
45,986
1,340
1,340
1,340
1,340
1,340
1,340
1,340
2,966
2,966
2,966
2,966
2,966
2,966
2,966
2,966
2,966
51,878
51,878
51,878
64,145
64,145
64,145
64,145
62,519
62,519
62,519
62,519
62,519
62,519
62,519
62,519
62,519
3,146,133
3,132,279
3,132,279
3,132,2793,132,2793,146,13362,51962,51962,51962,51962,51962,51962,51962,51962,51964,14564,14564,14564,14551,87851,87851,8782,9662,9662,9662,9662,9662,9662,9662,9662,9661,3401,3401,3401,3401,3401,3401,34045,98645,98645,98645,9861,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3401,3406806806806806806593003003273543814729891,5062,0232,5413,0583,5754,0934,6105,1275,6446,1626,6797,1967,7138,2318,7489,2659,78310,30010,81711,33511,85212,36912,88713,4040
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,851,869
3,030,038
3,353,782
3,405,996
0
3,394,050
3,558,878
3,777,596
3,754,959
3,739,390
3,720,467
3,693,343
446,124
450,287
432,826
442,511
444,823
433,722
415,128
392,862
401,886
412,542
419,109
421,759
421,759419,109412,542401,886392,862415,128433,722444,823442,511432,826450,287446,1243,693,3433,720,4673,739,3903,754,9593,777,5963,558,8783,394,05003,405,9963,353,7823,030,0382,851,86900000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
13,404
12,887
12,369
11,852
11,335
10,817
10,300
9,783
9,265
8,748
8,231
7,713
7,196
6,679
6,162
5,644
5,127
4,610
4,093
3,575
3,058
2,541
2,023
1,506
989
472
381
354
327
300
300
659
680
4,115
4,089
4,003
5,282
13,923
15,477
14,750
15,108
15,618
15,685
15,691
16,070
19,514
19,598
18,984
20,791
69,487
72,939
69,568
70,505
32,347
30,365
28,982
23,856
24,470
27,268
25,656
25,226
1,774,756
1,756,666
1,642,224
1,645,549
1,436,490
1,414,816
1,390,381
1,392,395
1,414,093
1,393,877
1,315,293
1,337,480
1,316,668
1,305,661
1,286,118
199,420
187,745
186,098
176,717
192,850
31,219
37,143
34,650
30,270
3,637,954
3,636,771
3,629,766
3,629,7663,636,7713,637,95430,27034,65037,14331,219192,850176,717186,098187,745199,4201,286,1181,305,6611,316,6681,337,4801,315,2931,393,8771,414,0931,392,3951,390,3811,414,8161,436,4901,645,5491,642,2241,756,6661,774,75625,22625,65627,26824,47023,85628,98230,36532,34770,50569,56872,93969,48720,79118,98419,59819,51416,07015,69115,68515,61815,10814,75015,47713,9235,2824,0034,0894,1156806593003003273543814729891,5062,0232,5413,0583,5754,0934,6105,1275,6446,1626,6797,1967,7138,2318,7489,2659,78310,30010,81711,33511,85212,36912,88713,4040
       Other Assets 
0
10,776
9,199
9,819
9,699
11,559
11,549
21,840
30,063
33,129
32,767
18,334
64,994
38,135
279,392
298,056
338,804
391,172
353,526
386,531
156,547
16,351
15,697
15,324
20,679
16,786
16,079
11,869
25,073
20,474
21,912
72,042
44,803
66,786
174,091
131,303
399,765
457,149
424,559
449,239
555,282
567,100
552,216
3,058,219
3,426,884
3,721,401
2,723,196
2,849,359
2,976,525
2,827,032
12,626,699
12,774,222
12,666,619
12,494,504
11,727,302
11,735,758
11,243,108
11,356,265
10,783,032
10,888,123
10,935,315
11,327,606
9,925,843
11,049,074
10,898,864
10,591,277
10,396,809
10,334,834
10,184,634
10,137,593
10,099,458
9,993,174
9,661,205
9,505,852
9,411,329
9,319,435
9,255,438
1,990,990
1,947,962
1,910,900
1,848,377
1,856,246
677,652
713,268
782,984
1,100,199
1,312,401
1,243,126
1,298,532
1,298,5321,243,1261,312,4011,100,199782,984713,268677,6521,856,2461,848,3771,910,9001,947,9621,990,9909,255,4389,319,4359,411,3299,505,8529,661,2059,993,17410,099,45810,137,59310,184,63410,334,83410,396,80910,591,27710,898,86411,049,0749,925,84311,327,60610,935,31510,888,12310,783,03211,356,26511,243,10811,735,75811,727,30212,494,50412,666,61912,774,22212,626,6992,827,0322,976,5252,849,3592,723,1963,721,4013,426,8843,058,219552,216567,100555,282449,239424,559457,149399,765131,303174,09166,78644,80372,04221,91220,47425,07311,86916,07916,78620,67915,32415,69716,351156,547386,531353,526391,172338,804298,056279,39238,13564,99418,33432,76733,12930,06321,84011,54911,5599,6999,8199,19910,7760
> Total Liabilities 
0
45,506
35,130
31,865
30,725
29,982
48,064
49,129
44,114
191,239
206,878
70,536
72,732
271,710
263,997
333,468
369,712
304,340
348,691
303,902
323,441
321,173
235,648
216,121
256,872
167,502
158,113
70,184
128,261
78,376
221,839
129,168
175,133
377,007
435,626
618,971
1,169,078
1,219,728
1,625,426
1,581,936
1,585,543
2,113,400
2,884,232
3,740,456
4,293,662
4,754,282
4,639,332
4,918,671
4,556,411
4,931,374
11,291,419
11,561,947
13,109,601
12,759,940
11,553,308
13,712,349
12,594,647
14,149,893
20,663,686
20,990,507
20,556,029
20,676,827
21,089,630
23,725,230
20,186,053
19,693,035
21,378,403
20,832,737
22,811,314
23,372,181
24,454,247
27,619,148
29,680,643
31,905,394
35,870,048
37,825,036
39,784,472
8,386,783
7,844,939
7,126,431
8,571,926
8,507,095
6,659,879
6,787,126
6,998,006
6,454,165
27,807,592
27,030,933
25,799,728
25,799,72827,030,93327,807,5926,454,1656,998,0066,787,1266,659,8798,507,0958,571,9267,126,4317,844,9398,386,78339,784,47237,825,03635,870,04831,905,39429,680,64327,619,14824,454,24723,372,18122,811,31420,832,73721,378,40319,693,03520,186,05323,725,23021,089,63020,676,82720,556,02920,990,50720,663,68614,149,89312,594,64713,712,34911,553,30812,759,94013,109,60111,561,94711,291,4194,931,3744,556,4114,918,6714,639,3324,754,2824,293,6623,740,4562,884,2322,113,4001,585,5431,581,9361,625,4261,219,7281,169,078618,971435,626377,007175,133129,168221,83978,376128,26170,184158,113167,502256,872216,121235,648321,173323,441303,902348,691304,340369,712333,468263,997271,71072,73270,536206,878191,23944,11449,12948,06429,98230,72531,86535,13045,5060
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,892,417
6,141,962
5,684,553
4,806,406
0
6,035,060
7,308,759
8,252,323
10,224,264
13,090,044
14,691,891
19,340,838
4,132,708
3,629,184
2,945,851
3,828,420
3,789,929
3,789,812
4,660,325
4,860,049
4,922,252
8,810,570
8,813,882
10,508,255
10,508,2558,813,8828,810,5704,922,2524,860,0494,660,3253,789,8123,789,9293,828,4202,945,8513,629,1844,132,70819,340,83814,691,89113,090,04410,224,2648,252,3237,308,7596,035,06004,806,4065,684,5536,141,9625,892,41700000000000000000000000000000000000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,839,707
6,727,104
6,409,791
169,813
0
46,000
38,000
48,000
774,300
3,887,200
9,191,813
13,846,360
2,469,214
2,019,531
0
0
0
0
0
0
0
0
0
0
00000000002,019,5312,469,21413,846,3609,191,8133,887,200774,30048,00038,00046,0000169,8136,409,7916,727,1044,839,70700000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,839,707
6,727,104
6,409,791
169,813
0
46,000
38,000
48,000
774,300
3,887,200
9,191,813
13,846,360
2,469,214
2,019,531
2,020,201
2,812,200
2,467,200
2,643,200
3,436,189
3,697,182
3,761,159
5,386,606
5,782,445
7,586,337
7,586,3375,782,4455,386,6063,761,1593,697,1823,436,1892,643,2002,467,2002,812,2002,020,2012,019,5312,469,21413,846,3609,191,8133,887,200774,30048,00038,00046,0000169,8136,409,7916,727,1044,839,70700000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
24,358
17,708
14,951
15,188
17,453
8,956
18,515
15,619
14,451
30,523
35,499
29,188
21,761
26,246
12,333
36,915
19,885
30,921
18,186
9,063
9,618
13,945
27,659
43,319
11,083
21,516
10,377
78,665
36,623
36,922
33,729
57,015
80,378
26,162
82,133
79,798
122,177
217,566
171,972
184,419
221,187
595,149
338,331
369,686
341,475
304,786
216,247
427,290
325,622
330,190
480,024
269,332
343,308
319,752
462,954
608,137
937,064
896,464
932,030
1,449,746
1,902,881
1,907,027
1,704,333
1,664,631
1,626,780
1,523,172
1,572,311
1,618,301
1,754,870
2,111,794
2,048,093
2,394,698
2,485,014
3,152,077
3,178,124
3,245,288
589,173
503,696
263,940
426,405
416,824
367,343
406,868
332,971
216,661
1,071,034
1,336,036
1,411,963
1,411,9631,336,0361,071,034216,661332,971406,868367,343416,824426,405263,940503,696589,1733,245,2883,178,1243,152,0772,485,0142,394,6982,048,0932,111,7941,754,8701,618,3011,572,3111,523,1721,626,7801,664,6311,704,3331,907,0271,902,8811,449,746932,030896,464937,064608,137462,954319,752343,308269,332480,024330,190325,622427,290216,247304,786341,475369,686338,331595,149221,187184,419171,972217,566122,17779,79882,13326,16280,37857,01533,72936,92236,62378,66510,37721,51611,08343,31927,65913,9459,6189,06318,18630,92119,88536,91512,33326,24621,76129,18835,49930,52314,45115,61918,5158,95617,45315,18814,95117,70824,3580
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,853,289
1,938,817
1,867,769
1,758,279
0
2,045,869
2,138,894
2,078,320
2,348,650
2,494,925
326,105
395,377
7,942
1,105,957
661,710
589,815
905,905
727,529
765,958
781,496
898,444
2,289,227
1,633,487
1,455,862
1,455,8621,633,4872,289,227898,444781,496765,958727,529905,905589,815661,7101,105,9577,942395,377326,1052,494,9252,348,6502,078,3202,138,8942,045,86901,758,2791,867,7691,938,8171,853,28900000000000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,133,145
20,443,634
4,254,075
4,215,755
4,180,580
4,743,506
4,717,166
2,870,067
2,126,801
2,137,957
1,531,913
18,997,022
18,217,051
15,291,473
15,291,47318,217,05118,997,0221,531,9132,137,9572,126,8012,870,0674,717,1664,743,5064,180,5804,215,7554,254,07520,443,63423,133,145000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
10,063
8,897
9,972
9,130
7,565
18,160
12,153
12,560
15,049
22,471
29,645
27,409
35,520
31,467
45,758
60,433
51,078
66,237
68,032
48,008
43,676
31,868
39,728
67,772
31,529
40,104
40,850
38,865
32,675
150,662
62,429
109,142
286,832
310,557
321,427
754,896
756,001
1,180,006
1,220,634
1,230,644
1,491,510
1,540,795
1,679,145
1,691,996
1,747,774
1,826,296
1,929,244
973,320
1,263,552
4,614,223
4,718,012
4,824,767
4,703,061
3,312,816
3,935,656
3,359,507
3,573,768
4,296,763
4,316,456
3,643,359
3,729,940
3,900,533
13,748,090
13,373,483
13,226,548
13,128,127
12,850,635
12,609,784
12,804,785
12,616,564
12,602,871
10,344,524
10,211,617
10,078,385
9,932,415
9,830,556
2,857,314
2,823,870
2,793,644
2,759,012
2,737,619
268,566
266,203
266,336
92,396
649,562
515,355
408,772
408,772515,355649,56292,396266,336266,203268,5662,737,6192,759,0122,793,6442,823,8702,857,3149,830,5569,932,41510,078,38510,211,61710,344,52412,602,87112,616,56412,804,78512,609,78412,850,63513,128,12713,226,54813,373,48313,748,0903,900,5333,729,9403,643,3594,316,4564,296,7633,573,7683,359,5073,935,6563,312,8164,703,0614,824,7674,718,0124,614,2231,263,552973,3201,929,2441,826,2961,747,7741,691,9961,679,1451,540,7951,491,5101,230,6441,220,6341,180,006756,001754,896321,427310,557286,832109,14262,429150,66232,67538,86540,85040,10431,52967,77239,72831,86843,67648,00868,03266,23751,07860,43345,75831,46735,52027,40929,64522,47115,04912,56012,15318,1607,5659,1309,9728,89710,0630
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,261
39,946
0
0
0
0
0
0
0
0
0
00000000039,94615,261000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
464,130
468,374
470,930
476,874
478,848
479,941
484,771
493,179
498,020
563,719
614,139
1,125,304
1,184,474
1,471,312
1,433,289
1,390,949
1,217,573
1,180,931
1,202,218
1,238,494
1,204,239
1,208,537
1,262,977
1,330,106
1,304,839
1,361,704
1,391,203
1,404,628
1,400,978
1,878,511
1,909,597
1,940,336
1,891,412
1,897,730
1,870,976
1,843,380
1,826,869
1,868,030
1,897,684
1,975,265
1,996,743
1,978,635
1,946,770
1,997,995
1,983,577
1,994,956
1,812,054
1,844,540
1,966,589
1,981,219
7,043,269
7,017,183
6,864,136
7,068,291
6,854,524
6,861,713
6,932,340
7,031,523
7,199,112
7,288,500
7,290,532
7,510,728
7,688,923
8,377,051
8,324,303
8,876,741
9,126,599
9,545,549
9,362,820
9,577,924
9,920,105
9,721,018
9,944,397
10,169,115
10,328,953
10,118,263
10,332,084
11,066,117
11,112,764
9,223,353
9,256,898
9,225,579
10,104,024
10,090,107
10,032,247
10,466,656
10,421,767
10,514,005
10,869,790
10,869,79010,514,00510,421,76710,466,65610,032,24710,090,10710,104,0249,225,5799,256,8989,223,35311,112,76411,066,11710,332,08410,118,26310,328,95310,169,1159,944,3979,721,0189,920,1059,577,9249,362,8209,545,5499,126,5998,876,7418,324,3038,377,0517,688,9237,510,7287,290,5327,288,5007,199,1127,031,5236,932,3406,861,7136,854,5247,068,2916,864,1367,017,1837,043,2691,981,2191,966,5891,844,5401,812,0541,994,9561,983,5771,997,9951,946,7701,978,6351,996,7431,975,2651,897,6841,868,0301,826,8691,843,3801,870,9761,897,7301,891,4121,940,3361,909,5971,878,5111,400,9781,404,6281,391,2031,361,7041,304,8391,330,1061,262,9771,208,5371,204,2391,238,4941,202,2181,180,9311,217,5731,390,9491,433,2891,471,3121,184,4741,125,304614,139563,719498,020493,179484,771479,941478,848476,874470,930468,374464,130
   Common Stock
0
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
350,000
350,000
515,000
515,000
515,000
515,110
520,679
520,679
522,062
522,062
526,141
526,141
527,672
527,672
530,344
530,344
530,456
530,456
532,942
533,654
759,031
762,268
763,267
764,184
764,767
764,767
764,767
764,767
764,767
764,767
764,770
764,770
764,770
764,771
764,770
764,770
764,770
764,771
764,770
764,770
764,770
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,927
1,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,9271,911,927764,770764,770764,770764,771764,770764,770764,770764,771764,770764,770764,770764,767764,767764,767764,767764,767764,767764,184763,267762,268759,031533,654532,942530,456530,456530,344530,344527,672527,672526,141526,141522,062522,062520,679520,679515,110515,000515,000515,000350,000350,000300,000300,000300,000300,000300,000300,000300,000300,0000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
114,328
114,327
114,328
114,328
0
114,328
114,328
114,328
118,001
118,000
118,000
118,000
-78,262
-78,262
-78,262
-78,262
-78,262
-78,262
-78,262
-78,262
-75,267
-55,598
9,236
60,136
60,1369,236-55,598-75,267-78,262-78,262-78,262-78,262-78,262-78,262-78,262-78,262118,000118,000118,000118,001114,328114,328114,3280114,328114,328114,327114,32800000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.