0 XP   0   0   0

Asian Sea Corporation Public Company Limited










Financial Health of Asian Sea Corporation Public Company Limited




Comparing to competitors in the Packaged Foods industry




  Industry Rankings  


Richest
#311 / 549

Total Sales
#243 / 549

Making Money
#197 / 549

Working Efficiently
#69 / 549

Asian Sea Corporation Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Asian Sea Corporation Public Company Limited?

I guess you are interested in Asian Sea Corporation 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 Asian Sea Corporation Public Company Limited

Let's start. I'm going to help you getting a better view of Asian Sea Corporation 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 Asian Sea Corporation 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 Asian Sea Corporation 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 Asian Sea Corporation Public Company Limited. The closing price on 2022-11-25 was ฿15.20 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.
Asian Sea Corporation 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 less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Asian Sea Corporation Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Asian Sea Corporation Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Asian Sea Corporation Public Company Limited to the Packaged Foods industry mean.
  • A Net Profit Margin of 8.1% means that ฿0.08 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 8.1%. The company is making a profit. +1
  • The TTM is 9.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.1%TTM9.3%-1.2%
TTM9.3%YOY10.6%-1.3%
TTM9.3%5Y6.7%+2.6%
5Y6.7%10Y4.1%+2.6%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ8.1%2.8%+5.3%
TTM9.3%2.3%+7.0%
YOY10.6%3.5%+7.1%
5Y6.7%2.8%+3.9%
10Y4.1%2.8%+1.3%
1.1.2. Return on Assets

Shows how efficient Asian Sea Corporation Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Asian Sea Corporation Public Company Limited to the Packaged Foods industry mean.
  • 2.9% Return on Assets means that Asian Sea Corporation Public Company Limited generated ฿0.03 profit for each $1 in assets.

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

  • The MRQ is 2.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.9%TTM3.2%-0.3%
TTM3.2%YOY3.6%-0.4%
TTM3.2%5Y2.3%+0.9%
5Y2.3%10Y1.4%+0.9%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%0.8%+2.1%
TTM3.2%0.9%+2.3%
YOY3.6%1.1%+2.5%
5Y2.3%0.9%+1.4%
10Y1.4%1.0%+0.4%
1.1.3. Return on Equity

Shows how efficient Asian Sea Corporation Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Asian Sea Corporation Public Company Limited to the Packaged Foods industry mean.
  • 5.7% Return on Equity means Asian Sea Corporation Public Company Limited generated ฿0.06 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 5.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.7%TTM6.1%-0.4%
TTM6.1%YOY6.7%-0.7%
TTM6.1%5Y4.7%+1.4%
5Y4.7%10Y3.2%+1.5%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7%2.0%+3.7%
TTM6.1%1.8%+4.3%
YOY6.7%2.3%+4.4%
5Y4.7%2.1%+2.6%
10Y3.2%2.0%+1.2%

1.2. Operating Efficiency of Asian Sea Corporation Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Asian Sea Corporation Public Company Limited is operating .

  • Measures how much profit Asian Sea Corporation 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 Asian Sea Corporation Public Company Limited to the Packaged Foods industry mean.
  • An Operating Margin of 11.2% means the company generated ฿0.11  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Asian Sea Corporation Public Company Limited:

  • The MRQ is 11.2%. The company is operating less efficient.
  • The TTM is 11.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.2%TTM11.4%-0.3%
TTM11.4%YOY11.1%+0.3%
TTM11.4%5Y8.4%+3.0%
5Y8.4%10Y4.8%+3.7%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ11.2%4.2%+7.0%
TTM11.4%3.0%+8.4%
YOY11.1%4.5%+6.6%
5Y8.4%4.3%+4.1%
10Y4.8%3.4%+1.4%
1.2.2. Operating Ratio

Measures how efficient Asian Sea Corporation Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 1.70 means that the operating costs are ฿1.70 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Asian Sea Corporation Public Company Limited:

  • The MRQ is 1.701. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.702. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.701TTM1.702-0.001
TTM1.702YOY1.711-0.008
TTM1.7025Y1.782-0.080
5Y1.78210Y1.435+0.347
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7011.625+0.076
TTM1.7021.568+0.134
YOY1.7111.471+0.240
5Y1.7821.351+0.431
10Y1.4351.140+0.295

1.3. Liquidity of Asian Sea Corporation Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Asian Sea Corporation 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 1.59 means the company has ฿1.59 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Asian Sea Corporation Public Company Limited:

  • The MRQ is 1.586. The company is able to pay all its short-term debts. +1
  • The TTM is 1.661. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.586TTM1.661-0.075
TTM1.661YOY1.520+0.141
TTM1.6615Y1.574+0.087
5Y1.57410Y0.920+0.654
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5861.616-0.030
TTM1.6611.575+0.086
YOY1.5201.581-0.061
5Y1.5741.565+0.009
10Y0.9201.414-0.494
1.3.2. Quick Ratio

Measures if Asian Sea Corporation 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 Asian Sea Corporation Public Company Limited to the Packaged Foods industry mean.
  • A Quick Ratio of 0.49 means the company can pay off ฿0.49 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Asian Sea Corporation Public Company Limited:

  • The MRQ is 0.492. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.518. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.492TTM0.518-0.026
TTM0.518YOY0.472+0.046
TTM0.5185Y0.502+0.016
5Y0.50210Y0.411+0.090
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4920.559-0.067
TTM0.5180.580-0.062
YOY0.4720.620-0.148
5Y0.5020.611-0.109
10Y0.4110.585-0.174

1.4. Solvency of Asian Sea Corporation Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Asian Sea Corporation Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Asian Sea Corporation Public Company Limited to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.49 means that Asian Sea Corporation Public Company Limited assets are financed with 48.5% credit (debt) and the remaining percentage (100% - 48.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.485. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.468. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.485TTM0.468+0.017
TTM0.468YOY0.463+0.005
TTM0.4685Y0.523-0.055
5Y0.52310Y0.603-0.080
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4850.491-0.006
TTM0.4680.487-0.019
YOY0.4630.493-0.030
5Y0.5230.490+0.033
10Y0.6030.487+0.116
1.4.2. Debt to Equity Ratio

Measures if Asian Sea Corporation Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Asian Sea Corporation Public Company Limited to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 94.3% means that company has ฿0.94 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.943. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.883. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.943TTM0.883+0.060
TTM0.883YOY0.864+0.018
TTM0.8835Y1.135-0.252
5Y1.13510Y1.655-0.520
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9430.956-0.013
TTM0.8830.947-0.064
YOY0.8640.942-0.078
5Y1.1351.004+0.131
10Y1.6550.982+0.673

2. Market Valuation of Asian Sea Corporation 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 Asian Sea Corporation Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Asian Sea Corporation Public Company Limited to the Packaged Foods industry mean.
  • A PE ratio of 61.68 means the investor is paying ฿61.68 for every ฿1 in earnings.

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

  • The EOD is 50.955. Good. +1
  • The MRQ is 61.683. Neutral. Compare to industry.
  • The TTM is 55.179. Good. +1
Trends
Current periodCompared to+/- 
EOD50.955MRQ61.683-10.727
MRQ61.683TTM55.179+6.503
TTM55.179YOY55.147+0.032
TTM55.1795Y84.779-29.600
5Y84.77910Y89.582-4.803
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD50.95540.390+10.565
MRQ61.68344.031+17.652
TTM55.17945.644+9.535
YOY55.14753.356+1.791
5Y84.77952.695+32.084
10Y89.58241.011+48.571
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Asian Sea Corporation 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 Asian Sea Corporation Public Company Limited:

  • The MRQ is -693.996. Very Bad. -2
  • The TTM is -756.718. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-693.996TTM-756.718+62.722
TTM-756.718YOY1,245.972-2,002.691
TTM-756.7185Y25.145-781.863
5Y25.14510Y167.435-142.290
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-693.9960.089-694.085
TTM-756.7180.032-756.750
YOY1,245.9720.103+1,245.869
5Y25.1450.068+25.077
10Y167.4350.067+167.368

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

Measures if the stock price of Asian Sea Corporation 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 3.51 means the investor is paying ฿3.51 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Asian Sea Corporation Public Company Limited:

  • The EOD is 2.896. Good. +1
  • The MRQ is 3.506. Neutral. Compare to industry.
  • The TTM is 3.344. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD2.896MRQ3.506-0.610
MRQ3.506TTM3.344+0.161
TTM3.344YOY3.633-0.289
TTM3.3445Y2.641+0.704
5Y2.64110Y2.216+0.424
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD2.8961.560+1.336
MRQ3.5061.717+1.789
TTM3.3441.874+1.470
YOY3.6331.941+1.692
5Y2.6411.682+0.959
10Y2.2161.372+0.844
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Asian Sea Corporation 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--0.0510.151-66%0.152-66%0.113-54%0.064-20%
Book Value Growth--0.9720.9730%0.9730%0.9730%0.9720%
Book Value Per Share--5.2495.171+1%4.516+16%3.996+31%3.252+61%
Book Value Per Share Growth--0.0100.030-67%0.034-71%0.027-64%0.016-39%
Current Ratio--1.5861.661-4%1.520+4%1.574+1%0.920+72%
Debt To Asset Ratio--0.4850.468+4%0.463+5%0.523-7%0.603-20%
Debt To Equity Ratio--0.9430.883+7%0.864+9%1.135-17%1.655-43%
Dividend Per Share--0.2500.162+54%0.337-26%0.152+64%0.093+168%
Dividend Per Share Growth---0.599-740.770+123536%0.133-549%-1516.516+253011%-1045.811+174449%
Eps--0.2980.313-5%0.304-2%0.198+51%0.121+147%
Eps Growth---0.089-0.029-67%0.061-245%-0.216+143%-0.195+119%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.825+21%
Net Profit Margin--0.0810.093-12%0.106-23%0.067+22%0.041+99%
Operating Margin--0.1120.114-2%0.111+0%0.084+32%0.048+134%
Operating Ratio--1.7011.7020%1.711-1%1.782-5%1.435+19%
Pb Ratio2.896-21%3.5063.344+5%3.633-4%2.641+33%2.216+58%
Pe Ratio50.955-21%61.68355.179+12%55.147+12%84.779-27%89.582-31%
Peg Ratio---693.996-756.718+9%1245.972-156%25.145-2860%167.435-514%
Price Per Share15.200-21%18.40017.275+7%16.500+12%11.025+67%7.849+134%
Price To Total Gains Ratio50.417-21%61.03155.174+11%36.974+65%59.570+2%44.829+36%
Profit Growth--96.95197.1170%97.3710%96.594+0%96.654+0%
Quick Ratio--0.4920.518-5%0.472+4%0.502-2%0.411+20%
Return On Assets--0.0290.032-9%0.036-19%0.023+28%0.014+106%
Return On Equity--0.0570.061-6%0.067-15%0.047+22%0.032+80%
Revenue Growth--0.9740.973+0%0.972+0%0.972+0%0.972+0%
Total Gains Per Share--0.3010.313-4%0.489-38%0.265+14%0.157+92%
Total Gains Per Share Growth---0.078-0.029-63%-0.054-31%-0.215+175%-0.352+349%
Usd Book Value--119645540.000117881196.839+1%102942399.490+16%91087980.624+31%74129368.182+61%
Usd Book Value Change Per Share--0.0010.004-66%0.004-66%0.003-54%0.002-20%
Usd Book Value Per Share--0.1470.145+1%0.126+16%0.112+31%0.091+61%
Usd Dividend Per Share--0.0070.005+54%0.009-26%0.004+64%0.003+168%
Usd Eps--0.0080.009-5%0.009-2%0.006+51%0.003+147%
Usd Price Per Share0.426-21%0.5150.484+7%0.462+12%0.309+67%0.220+134%
Usd Profit--6799632.0007145200.496-5%6929814.605-2%4506308.001+51%2752574.985+147%
Usd Revenue--83894020.00077746815.216+8%65155847.897+29%66392595.371+26%64364216.916+30%
Usd Total Gains Per Share--0.0080.009-4%0.014-38%0.007+14%0.004+92%
 EOD+3 -2MRQTTM+11 -24YOY+13 -225Y+28 -710Y+29 -7

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1550.955
Price to Book Ratio (EOD)Between0-12.896
Net Profit Margin (MRQ)Greater than00.081
Operating Margin (MRQ)Greater than00.112
Quick Ratio (MRQ)Greater than10.492
Current Ratio (MRQ)Greater than11.586
Debt to Asset Ratio (MRQ)Less than10.485
Debt to Equity Ratio (MRQ)Less than10.943
Return on Equity (MRQ)Greater than0.150.057
Return on Assets (MRQ)Greater than0.050.029
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5033.199
Ma 20Greater thanMa 5015.880
Ma 50Greater thanMa 10017.150
Ma 100Greater thanMa 20017.052
OpenGreater thanClose15.300
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets8,300,465
Total Liabilities4,027,410
Total Stockholder Equity4,271,075
 As reported
Total Liabilities 4,027,410
Total Stockholder Equity+ 4,271,075
Total Assets = 8,300,465

Assets

Total Assets8,300,465
Total Current Assets4,766,304
Long-term Assets4,766,304
Total Current Assets
Cash And Cash Equivalents 173,749
Net Receivables 1,478,900
Inventory 2,911,836
Other Current Assets 201,819
Total Current Assets  (as reported)4,766,304
Total Current Assets  (calculated)4,766,304
+/-0
Long-term Assets
Property Plant Equipment 3,316,978
Long Term Investments 36,697
Other Assets 109,352
Long-term Assets  (as reported)3,534,161
Long-term Assets  (calculated)3,463,027
+/- 71,134

Liabilities & Shareholders' Equity

Total Current Liabilities3,004,743
Long-term Liabilities1,022,667
Total Stockholder Equity4,271,075
Total Current Liabilities
Short Long Term Debt 2,103,821
Accounts payable 686,896
Other Current Liabilities 201,064
Total Current Liabilities  (as reported)3,004,743
Total Current Liabilities  (calculated)2,991,781
+/- 12,962
Long-term Liabilities
Long term Debt 797,500
Capital Lease Obligations Min Short Term Debt29,528
Other Liabilities 201,862
Long-term Liabilities Other 7,878
Long-term Liabilities  (as reported)1,022,667
Long-term Liabilities  (calculated)1,036,768
+/- 14,101
Total Stockholder Equity
Common Stock814,088
Retained Earnings 2,423,106
Other Stockholders Equity 481,067
Total Stockholder Equity (as reported)4,271,075
Total Stockholder Equity (calculated)3,718,261
+/- 552,814
Other
Capital Stock814,088
Common Stock Shares Outstanding 814,091
Net Debt 2,727,572
Net Invested Capital 7,172,396
Net Tangible Assets 4,199,941
Net Working Capital 1,761,561



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
1,716,614
1,648,148
1,671,924
1,602,434
1,788,547
1,733,810
1,699,646
1,738,295
2,210,380
2,193,847
2,055,019
2,419,610
2,474,027
2,556,357
3,793,393
4,419,572
5,176,751
4,541,883
4,655,350
5,117,609
5,332,179
4,555,154
4,704,967
5,089,499
5,320,313
4,815,683
4,615,076
4,630,791
4,988,702
4,667,040
4,596,401
4,680,756
4,863,886
4,935,035
5,337,805
6,194,105
6,330,355
5,824,617
6,181,043
6,987,284
7,147,525
6,992,471
6,855,004
6,783,647
6,690,215
6,568,699
6,273,871
6,248,430
6,218,359
6,003,769
6,056,232
6,469,422
6,577,138
6,175,335
5,976,722
6,368,327
6,493,654
6,325,595
6,416,774
6,653,828
6,877,568
6,810,683
6,694,899
6,807,250
6,604,467
6,541,748
6,255,746
6,154,163
5,931,890
5,822,213
6,188,890
6,629,164
6,394,080
6,231,812
6,750,951
7,191,345
7,264,720
7,354,698
7,722,305
8,334,614
8,300,465
8,300,4658,334,6147,722,3057,354,6987,264,7207,191,3456,750,9516,231,8126,394,0806,629,1646,188,8905,822,2135,931,8906,154,1636,255,7466,541,7486,604,4676,807,2506,694,8996,810,6836,877,5686,653,8286,416,7746,325,5956,493,6546,368,3275,976,7226,175,3356,577,1386,469,4226,056,2326,003,7696,218,3596,248,4306,273,8716,568,6996,690,2156,783,6476,855,0046,992,4717,147,5256,987,2846,181,0435,824,6176,330,3556,194,1055,337,8054,935,0354,863,8864,680,7564,596,4014,667,0404,988,7024,630,7914,615,0764,815,6835,320,3135,089,4994,704,9674,555,1545,332,1795,117,6094,655,3504,541,8835,176,7514,419,5723,793,3932,556,3572,474,0272,419,6102,055,0192,193,8472,210,3801,738,2951,699,6461,733,8101,788,5471,602,4341,671,9241,648,1481,716,614
   > 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
3,492,974
3,623,068
3,867,978
4,073,886
3,948,045
3,817,335
3,938,312
3,751,212
3,647,827
3,372,490
3,187,134
2,871,166
2,718,353
3,069,775
3,539,134
3,323,876
3,178,459
3,677,034
4,057,917
4,016,135
4,059,655
4,367,512
4,834,359
4,766,304
4,766,3044,834,3594,367,5124,059,6554,016,1354,057,9173,677,0343,178,4593,323,8763,539,1343,069,7752,718,3532,871,1663,187,1343,372,4903,647,8273,751,2123,938,3123,817,3353,948,0454,073,8863,867,9783,623,0683,492,974000000000000000000000000000000000000000000000000000000000
       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
66,510
44,755
56,567
67,180
38,640
58,236
50,643
58,359
96,775
29,208
102,949
101,559
102,876
88,996
118,040
117,610
207,401
136,256
88,334
71,861
88,662
120,425
104,032
173,749
173,749104,032120,42588,66271,86188,334136,256207,401117,610118,04088,996102,876101,559102,94929,20896,77558,35950,64358,23638,64067,18056,56744,75566,510000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
855
557
0
0
444
0
0
004440055785500000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
282,559
326,856
237,449
303,235
330,522
465,111
309,352
302,444
505,827
360,389
326,749
399,090
421,143
292,334
530,069
691,627
890,016
619,581
685,127
723,231
1,080,185
775,303
549,858
838,680
934,747
746,763
702,114
857,388
921,841
807,893
847,177
698,259
816,302
812,444
1,010,877
1,201,987
1,266,961
741,905
906,957
1,034,813
1,154,457
1,254,131
1,209,735
970,246
1,028,765
1,201,026
1,090,519
912,997
983,934
903,847
933,655
1,075,303
1,352,487
1,164,709
966,536
1,054,260
1,186,507
1,190,659
1,137,560
1,059,703
943,025
1,189,222
1,251,046
1,279,922
1,171,160
1,124,198
1,274,686
981,617
862,289
821,363
1,101,905
1,178,367
1,119,614
986,212
1,183,371
1,280,263
1,172,043
1,166,536
1,504,707
1,468,133
1,478,900
1,478,9001,468,1331,504,7071,166,5361,172,0431,280,2631,183,371986,2121,119,6141,178,3671,101,905821,363862,289981,6171,274,6861,124,1981,171,1601,279,9221,251,0461,189,222943,0251,059,7031,137,5601,190,6591,186,5071,054,260966,5361,164,7091,352,4871,075,303933,655903,847983,934912,9971,090,5191,201,0261,028,765970,2461,209,7351,254,1311,154,4571,034,813906,957741,9051,266,9611,201,9871,010,877812,444816,302698,259847,177807,893921,841857,388702,114746,763934,747838,680549,858775,3031,080,185723,231685,127619,581890,016691,627530,069292,334421,143399,090326,749360,389505,827302,444309,352465,111330,522303,235237,449326,856282,559
       Other Current Assets 
14,525
11,364
14,288
11,920
35,302
9,914
24,966
25,951
31,884
33,100
41,657
20,749
66,888
28,322
25,199
29,761
24,003
58,730
14,800
15,127
17,764
20,620
111,658
21,162
26,324
18,271
27,720
21,334
97,658
41,908
73,086
23,632
99,039
39,920
32,698
34,393
32,516
0
0
0
7,756
9,898
41,579
0
0
0
1,024
137,492
111,379
12,260
42,062
50,320
88,217
48,945
85,923
45,168
45,757
38,228
45,220
57,157
43,681
38,037
57,421
58,942
110,357
72,410
81,840
68,555
59,216
55,858
79,205
111,689
73,680
68,934
98,317
112,702
122,134
113,494
143,434
200,655
201,819
201,819200,655143,434113,494122,134112,70298,31768,93473,680111,68979,20555,85859,21668,55581,84072,410110,35758,94257,42138,03743,68157,15745,22038,22845,75745,16885,92348,94588,21750,32042,06212,260111,379137,4921,02400041,5799,8987,75600032,51634,39332,69839,92099,03923,63273,08641,90897,65821,33427,72018,27126,32421,162111,65820,62017,76415,12714,80058,73024,00329,76125,19928,32266,88820,74941,65733,10031,88425,95124,9669,91435,30211,92014,28811,36414,525
   > 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
2,883,256
2,967,029
3,060,724
3,103,860
3,119,115
3,090,030
3,070,204
3,053,354
3,073,917
3,133,428
3,248,585
3,295,042
3,354,793
3,500,255
3,534,161
3,534,1613,500,2553,354,7933,295,0423,248,5853,133,4283,073,9173,053,3543,070,2043,090,0303,119,1153,103,8603,060,7242,967,0292,883,256000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
576,935
577,176
575,698
552,228
577,600
603,244
609,391
610,210
636,692
827,805
875,374
919,665
1,022,714
1,237,691
1,908,826
2,064,997
2,193,225
2,256,911
2,272,755
2,422,009
2,420,285
2,393,624
2,354,788
2,339,583
2,318,252
2,300,966
2,175,364
2,140,434
2,125,443
2,126,995
2,144,311
2,246,789
2,306,114
2,380,037
2,408,751
2,459,206
2,536,854
2,579,731
2,609,216
2,804,986
2,989,777
3,046,732
3,061,431
3,032,950
2,992,409
2,952,050
2,917,861
2,723,816
2,701,807
2,696,553
2,678,360
2,654,873
2,633,548
2,626,811
2,602,143
2,725,574
2,706,720
2,675,031
2,634,166
2,623,550
2,640,567
2,659,560
2,682,146
2,674,221
2,655,340
2,689,103
2,682,134
2,767,125
2,795,655
2,844,680
2,856,548
2,843,691
2,822,269
2,808,388
2,818,841
2,882,123
2,943,387
3,022,054
3,095,700
3,240,906
3,316,978
3,316,9783,240,9063,095,7003,022,0542,943,3872,882,1232,818,8412,808,3882,822,2692,843,6912,856,5482,844,6802,795,6552,767,1252,682,1342,689,1032,655,3402,674,2212,682,1462,659,5602,640,5672,623,5502,634,1662,675,0312,706,7202,725,5742,602,1432,626,8112,633,5482,654,8732,678,3602,696,5532,701,8072,723,8162,917,8612,952,0502,992,4093,032,9503,061,4313,046,7322,989,7772,804,9862,609,2162,579,7312,536,8542,459,2062,408,7512,380,0372,306,1142,246,7892,144,3112,126,9952,125,4432,140,4342,175,3642,300,9662,318,2522,339,5832,354,7882,393,6242,420,2852,422,0092,272,7552,256,9112,193,2252,064,9971,908,8261,237,6911,022,714919,665875,374827,805636,692610,210609,391603,244577,600552,228575,698577,176576,935
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
234,002
221,898
209,795
180,993
169,911
158,830
147,749
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000147,749158,830169,911180,993209,795221,898234,00200000000000000
       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
1,283
461
0
0
0
43,830
43,624
44,098
42,101
42,521
42,493
42,041
41,326
40,829
40,550
39,573
38,345
36,697
36,69738,34539,57340,55040,82941,32642,04142,49342,52142,10144,09843,62443,8300004611,283000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
234,002
221,898
209,795
180,993
169,911
158,830
147,749
0
0
0
0
2,228
2,172
2,115
2,340
2,275
2,706
2,629
2,552
2,475
2,458
2,380
2,301
2,222
2,144
2,271
3,793
4,035
3,892
3,748
3,602
3,457
3,532
3,322
4,879
4,915
4,711
4,504
4,296
4,380
20,364
26,561
34,555
46,108
45,189
44,260
43,635
42,807
41,885
40,959
40,727
40,323
39,458
41,196
40,850
40,712
0
0
0
50,987
0
0
0
74,881
0
0
0
00074,88100050,98700040,71240,85041,19639,45840,32340,72740,95941,88542,80743,63544,26045,18946,10834,55526,56120,3644,3804,2964,5044,7114,9154,8793,3223,5323,4573,6023,7483,8924,0353,7932,2712,1442,2222,3012,3802,4582,4752,5522,6292,7062,2752,3402,1152,1722,2280000147,749158,830169,911180,993209,795221,898234,00200000000000000
       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
23,727
25,946
40,987
42,378
43,362
43,694
44,207
45,205
52,766
49,661
90,090
65,456
51,666
41,079
23,654
23,65441,07951,66665,45690,09049,66152,76645,20544,20743,69443,36242,37840,98725,94623,727000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
942,383
788,897
842,219
758,944
963,313
765,148
671,150
735,147
1,153,467
1,037,776
872,149
1,323,440
1,321,487
1,336,839
2,384,546
3,060,106
3,720,672
3,053,950
3,323,704
3,754,068
3,955,884
3,387,559
3,429,550
3,776,624
3,858,368
3,341,915
3,122,293
3,131,051
3,410,373
3,079,919
2,975,702
3,023,813
3,131,641
3,162,311
3,557,012
4,323,856
4,380,973
3,873,565
4,212,869
4,927,367
4,957,269
4,820,572
4,799,580
4,825,391
4,810,573
4,644,743
4,324,820
4,304,367
4,323,933
4,160,251
4,191,403
4,586,492
4,609,387
4,157,442
3,948,035
4,307,556
4,416,318
4,108,126
4,093,493
4,312,137
4,444,187
4,272,093
4,129,730
4,285,431
3,936,058
3,776,598
3,431,140
3,389,409
3,134,900
3,011,940
3,296,061
3,548,175
3,107,043
2,733,883
3,036,000
3,479,983
3,482,905
3,310,704
3,430,333
4,103,464
4,027,410
4,027,4104,103,4643,430,3333,310,7043,482,9053,479,9833,036,0002,733,8833,107,0433,548,1753,296,0613,011,9403,134,9003,389,4093,431,1403,776,5983,936,0584,285,4314,129,7304,272,0934,444,1874,312,1374,093,4934,108,1264,416,3184,307,5563,948,0354,157,4424,609,3874,586,4924,191,4034,160,2514,323,9334,304,3674,324,8204,644,7434,810,5734,825,3914,799,5804,820,5724,957,2694,927,3674,212,8693,873,5654,380,9734,323,8563,557,0123,162,3113,131,6413,023,8132,975,7023,079,9193,410,3733,131,0513,122,2933,341,9153,858,3683,776,6243,429,5503,387,5593,955,8843,754,0683,323,7043,053,9503,720,6723,060,1062,384,5461,336,8391,321,4871,323,440872,1491,037,7761,153,467735,147671,150765,148963,313758,944842,219788,897942,383
   > Total Current Liabilities 
558,171
463,879
540,090
472,555
580,257
373,841
275,809
536,477
952,933
1,037,074
871,447
1,121,680
819,737
834,731
1,313,717
1,571,821
2,127,885
1,487,071
1,945,925
2,403,314
2,692,480
2,589,769
2,681,931
2,905,423
3,145,542
2,655,028
2,693,551
2,728,625
2,333,942
2,060,942
2,014,423
2,119,453
2,276,294
2,310,609
2,700,382
3,529,352
3,647,691
3,212,209
3,622,059
4,408,601
4,509,485
4,457,977
4,397,872
4,507,131
4,576,158
4,420,952
4,102,979
4,108,604
3,402,479
3,303,710
3,373,255
3,806,417
3,122,900
2,695,809
2,385,282
3,373,942
2,830,706
2,587,718
2,806,809
3,111,835
2,850,571
2,808,978
2,821,058
2,595,959
2,351,219
2,291,150
2,050,575
2,097,901
1,547,291
1,589,782
1,993,283
2,408,592
2,136,575
1,925,069
2,318,113
2,788,774
2,897,294
2,316,203
2,486,674
3,123,232
3,004,743
3,004,7433,123,2322,486,6742,316,2032,897,2942,788,7742,318,1131,925,0692,136,5752,408,5921,993,2831,589,7821,547,2912,097,9012,050,5752,291,1502,351,2192,595,9592,821,0582,808,9782,850,5713,111,8352,806,8092,587,7182,830,7063,373,9422,385,2822,695,8093,122,9003,806,4173,373,2553,303,7103,402,4794,108,6044,102,9794,420,9524,576,1584,507,1314,397,8724,457,9774,509,4854,408,6013,622,0593,212,2093,647,6913,529,3522,700,3822,310,6092,276,2942,119,4532,014,4232,060,9422,333,9422,728,6252,693,5512,655,0283,145,5422,905,4232,681,9312,589,7692,692,4802,403,3141,945,9251,487,0712,127,8851,571,8211,313,717834,731819,7371,121,680871,4471,037,074952,933536,477275,809373,841580,257472,555540,090463,879558,171
       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
3,180,086
3,092,167
3,380,860
788,488
868,573
743,650
777,259
532,488
487,807
1,408,330
1,465,330
979,132
951,706
0
0
0
0
0
0
0
0
0
0
0
00000000000951,706979,1321,465,3301,408,330487,807532,488777,259743,650868,573788,4883,380,8603,092,1673,180,086000000000000000000000000000000000000000000000000000000000
       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
3,180,086
3,092,167
3,380,860
788,488
868,573
743,650
777,259
532,488
487,807
1,408,330
1,465,518
979,154
951,706
1,290,498
1,703,203
1,326,641
1,211,752
1,542,079
1,908,006
1,959,811
1,424,897
1,514,401
1,975,656
2,103,821
2,103,8211,975,6561,514,4011,424,8971,959,8111,908,0061,542,0791,211,7521,326,6411,703,2031,290,498951,706979,1541,465,5181,408,330487,807532,488777,259743,650868,573788,4883,380,8603,092,1673,180,086000000000000000000000000000000000000000000000000000000000
       Accounts payable 
89,391
109,027
138,895
231,417
108,373
92,932
110,613
114,055
158,368
109,113
116,169
163,726
114,256
113,723
179,109
231,990
294,473
132,333
271,425
371,178
296,677
268,212
320,928
376,548
545,415
333,408
423,281
430,917
531,347
387,829
392,247
408,570
444,129
469,941
508,716
674,659
544,087
358,183
606,879
521,423
495,849
450,382
407,543
443,185
352,372
396,630
320,686
354,429
456,562
400,538
365,922
454,290
378,611
349,495
247,959
422,596
494,206
519,972
604,272
511,583
557,377
408,499
418,928
433,157
446,363
495,822
415,475
401,214
400,129
406,934
464,173
470,251
531,443
452,102
555,743
527,230
496,809
502,489
818,194
911,916
686,896
686,896911,916818,194502,489496,809527,230555,743452,102531,443470,251464,173406,934400,129401,214415,475495,822446,363433,157418,928408,499557,377511,583604,272519,972494,206422,596247,959349,495378,611454,290365,922400,538456,562354,429320,686396,630352,372443,185407,543450,382495,849521,423606,879358,183544,087674,659508,716469,941444,129408,570392,247387,829531,347430,917423,281333,408545,415376,548320,928268,212296,677371,178271,425132,333294,473231,990179,109113,723114,256163,726116,169109,113158,368114,055110,61392,932108,373231,417138,895109,02789,391
       Other Current Liabilities 
47,689
52,339
49,387
54,088
58,737
93,295
73,579
73,112
45,755
76,081
74,463
79,837
73,370
92,834
85,878
110,202
122,170
150,395
153,365
156,587
171,512
111,906
80,291
167,865
106,920
113,533
87,727
117,229
123,280
141,925
113,342
115,100
151,394
165,305
146,689
154,518
198,912
285,036
4,968
178,312
177,465
136,481
142,619
175,968
132,946
122,626
136,290
132,023
127,701
123,919
108,639
136,593
260,059
222,500
290,608
200,594
196,268
233,849
219,856
241,794
241,580
247,023
198,320
127,912
106,617
119,370
34,167
26,814
22,888
157,552
138,711
103,467
112,209
94,282
109,827
206,903
265,751
192,669
142,590
222,940
201,064
201,064222,940142,590192,669265,751206,903109,82794,282112,209103,467138,711157,55222,88826,81434,167119,370106,617127,912198,320247,023241,580241,794219,856233,849196,268200,594290,608222,500260,059136,593108,639123,919127,701132,023136,290122,626132,946175,968142,619136,481177,465178,3124,968285,036198,912154,518146,689165,305151,394115,100113,342141,925123,280117,22987,727113,533106,920167,86580,291111,906171,512156,587153,365150,395122,170110,20285,87892,83473,37079,83774,46376,08145,75573,11273,57993,29558,73754,08849,38752,33947,689
   > 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
1,380,565
1,291,508
1,587,609
1,422,158
1,302,778
1,139,583
970,468
808,814
717,887
691,209
585,611
994,501
943,659
980,232
1,022,667
1,022,667980,232943,659994,501585,611691,209717,887808,814970,4681,139,5831,302,7781,422,1581,587,6091,291,5081,380,565000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min 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
-3,180,086
-3,092,167
-3,380,860
-788,488
-868,573
-743,650
-777,259
-532,488
-487,807
-1,406,703
-1,463,928
-977,948
-950,730
31,929
31,275
27,080
28,171
25,334
23,993
23,386
26,764
24,495
28,434
29,528
29,52828,43424,49526,76423,38623,99325,33428,17127,08031,27531,929-950,730-977,948-1,463,928-1,406,703-487,807-532,488-777,259-743,650-868,573-788,488-3,380,860-3,092,167-3,180,086000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
912
965
938
917
24,032
19,461
16,394
961
12,315
9,078
1,090
1,025
6,988
9,912
7,878
7,8789,9126,9881,0251,0909,07812,31596116,39419,46124,032917938965912000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
774,231
859,251
829,705
843,490
825,234
968,662
1,028,496
1,003,148
1,056,913
1,156,071
1,182,870
1,096,170
1,152,540
1,219,518
1,408,847
1,359,466
1,456,079
1,487,932
1,331,646
1,363,541
1,376,295
1,167,596
1,275,417
1,312,875
1,461,945
1,473,768
1,492,783
1,499,740
1,578,329
1,587,121
1,620,699
1,656,943
1,732,245
1,772,724
1,780,793
1,870,249
1,949,382
1,951,052
1,968,174
2,059,917
2,190,256
2,171,899
2,055,424
1,958,256
1,879,642
1,923,956
1,949,051
1,944,063
1,894,426
1,843,518
1,864,829
1,882,930
1,967,751
2,017,893
2,028,687
2,060,771
2,077,336
2,217,469
2,323,281
2,341,691
2,433,381
2,538,590
2,565,169
2,521,819
2,668,409
2,765,150
2,824,606
2,764,754
2,796,990
2,810,273
2,892,829
3,080,989
3,287,037
3,497,929
3,714,951
3,711,362
3,781,815
4,043,994
4,291,972
4,231,150
4,271,075
4,271,0754,231,1504,291,9724,043,9943,781,8153,711,3623,714,9513,497,9293,287,0373,080,9892,892,8292,810,2732,796,9902,764,7542,824,6062,765,1502,668,4092,521,8192,565,1692,538,5902,433,3812,341,6912,323,2812,217,4692,077,3362,060,7712,028,6872,017,8931,967,7511,882,9301,864,8291,843,5181,894,4261,944,0631,949,0511,923,9561,879,6421,958,2562,055,4242,171,8992,190,2562,059,9171,968,1741,951,0521,949,3821,870,2491,780,7931,772,7241,732,2451,656,9431,620,6991,587,1211,578,3291,499,7401,492,7831,473,7681,461,9451,312,8751,275,4171,167,5961,376,2951,363,5411,331,6461,487,9321,456,0791,359,4661,408,8471,219,5181,152,5401,096,1701,182,8701,156,0711,056,9131,003,1481,028,496968,662825,234843,490829,705859,251774,231
   Common Stock
100,000
100,000
100,000
100,041
100,400
103,296
107,632
219,631
221,388
224,559
227,075
227,375
228,141
228,176
340,272
344,994
361,674
361,715
361,715
361,715
361,820
361,821
361,820
361,820
361,820
361,821
361,820
361,820
361,820
361,821
361,820
361,820
361,820
361,821
361,820
361,820
361,820
361,821
361,820
361,820
361,820
361,821
361,820
361,820
361,820
361,821
361,820
361,820
361,820
361,821
361,821
361,821
361,821
361,821
361,820
361,820
361,820
361,821
361,820
361,820
361,820
542,728
542,728
542,728
542,728
542,728
542,728
542,728
542,728
542,728
542,728
542,728
542,728
542,728
542,728
814,088
814,088
814,088
814,088
814,088
814,088
814,088814,088814,088814,088814,088814,088542,728542,728542,728542,728542,728542,728542,728542,728542,728542,728542,728542,728542,728542,728361,820361,820361,820361,821361,820361,820361,820361,821361,821361,821361,821361,821361,820361,820361,820361,821361,820361,820361,820361,821361,820361,820361,820361,821361,820361,820361,820361,821361,820361,820361,820361,821361,820361,820361,820361,821361,820361,820361,820361,821361,820361,715361,715361,715361,674344,994340,272228,176228,141227,375227,075224,559221,388219,631107,632103,296100,400100,041100,000100,000100,000
   Retained Earnings 
280,554
365,574
336,028
371,643
351,567
482,037
521,645
354,495
404,076
494,963
513,262
425,819
480,289
547,180
499,511
438,420
493,665
525,418
369,132
270,312
282,804
74,258
182,083
219,546
368,635
380,471
399,487
406,423
484,994
493,783
527,353
563,592
638,910
679,381
687,445
776,907
856,075
857,738
874,847
832,277
849,758
831,393
821,737
719,256
636,819
675,983
705,661
739,502
695,043
636,822
658,133
676,234
761,055
811,196
821,991
740,830
750,498
890,631
996,443
1,014,853
925,632
1,030,845
1,057,423
1,014,073
1,160,663
1,257,404
1,262,961
1,149,661
1,183,791
1,251,073
1,328,755
1,520,650
1,722,885
1,933,665
2,148,504
1,871,947
1,939,483
2,196,349
2,444,970
2,383,778
2,423,106
2,423,1062,383,7782,444,9702,196,3491,939,4831,871,9472,148,5041,933,6651,722,8851,520,6501,328,7551,251,0731,183,7911,149,6611,262,9611,257,4041,160,6631,014,0731,057,4231,030,845925,6321,014,853996,443890,631750,498740,830821,991811,196761,055676,234658,133636,822695,043739,502705,661675,983636,819719,256821,737831,393849,758832,277874,847857,738856,075776,907687,445679,381638,910563,592527,353493,783484,994406,423399,487380,471368,635219,546182,08374,258282,804270,312369,132525,418493,665438,420499,511547,180480,289425,819513,262494,963404,076354,495521,645482,037351,567371,643336,028365,574280,554
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
412,204
412,204
412,204
593,115
412,204
412,204
412,204
412,204
412,204
412,103
465,551
463,657
463,659
468,532
464,797
468,610
468,723
470,905
472,513
475,430
480,743
480,100
480,470
481,067
481,067480,470480,100480,743475,430472,513470,905468,723468,610464,797468,532463,659463,657465,551412,103412,204412,204412,204412,204412,204593,115412,204412,204412,204000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.