0 XP   0   0   0

Chiangmai Frozen Foods Public Company Limited










Financial Health of Chiangmai Frozen Foods Public Company Limited




Comparing to competitors in the Packaged Foods industry




  Industry Rankings  


Chiangmai Frozen Foods Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Chiangmai Frozen Foods Public Company Limited?

I guess you are interested in Chiangmai Frozen Foods 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 Chiangmai Frozen Foods Public Company Limited

Let's start. I'm going to help you getting a better view of Chiangmai Frozen Foods 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 Chiangmai Frozen Foods 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 Chiangmai Frozen Foods 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 Chiangmai Frozen Foods Public Company Limited. The closing price on 2022-12-07 was ฿2.6 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.
Chiangmai Frozen Foods Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is 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 Chiangmai Frozen Foods Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Chiangmai Frozen Foods Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Chiangmai Frozen Foods Public Company Limited to the Packaged Foods industry mean.
  • A Net Profit Margin of 3.6% means that ฿0.04 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 3.6%. The company is making a profit. +1
  • The TTM is -5.6%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM-5.6%+9.2%
TTM-5.6%YOY-1.5%-4.1%
TTM-5.6%5Y1.7%-7.3%
5Y1.7%10Y5.5%-3.8%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%2.8%+0.8%
TTM-5.6%2.3%-7.9%
YOY-1.5%3.5%-5.0%
5Y1.7%2.8%-1.1%
10Y5.5%2.8%+2.7%
1.1.2. Return on Assets

Shows how efficient Chiangmai Frozen Foods Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Chiangmai Frozen Foods Public Company Limited to the Packaged Foods industry mean.
  • 0.8% Return on Assets means that Chiangmai Frozen Foods Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.8%TTM-0.7%+1.6%
TTM-0.7%YOY-0.3%-0.5%
TTM-0.7%5Y0.4%-1.2%
5Y0.4%10Y1.4%-1.0%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%0.8%+0.0%
TTM-0.7%0.9%-1.6%
YOY-0.3%1.1%-1.4%
5Y0.4%0.9%-0.5%
10Y1.4%1.0%+0.4%
1.1.3. Return on Equity

Shows how efficient Chiangmai Frozen Foods Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Chiangmai Frozen Foods Public Company Limited to the Packaged Foods industry mean.
  • 1.1% Return on Equity means Chiangmai Frozen Foods Public Company Limited generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.1%TTM-0.9%+2.0%
TTM-0.9%YOY-0.3%-0.6%
TTM-0.9%5Y0.5%-1.4%
5Y0.5%10Y1.5%-1.1%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%2.0%-0.9%
TTM-0.9%1.8%-2.7%
YOY-0.3%2.3%-2.6%
5Y0.5%2.1%-1.6%
10Y1.5%2.0%-0.5%

1.2. Operating Efficiency of Chiangmai Frozen Foods Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Chiangmai Frozen Foods Public Company Limited is operating .

  • Measures how much profit Chiangmai Frozen Foods 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 Chiangmai Frozen Foods Public Company Limited to the Packaged Foods industry mean.
  • An Operating Margin of 5.4% means the company generated ฿0.05  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Chiangmai Frozen Foods Public Company Limited:

  • The MRQ is 5.4%. The company is operating less efficient.
  • The TTM is -4.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ5.4%TTM-4.6%+10.0%
TTM-4.6%YOY-2.1%-2.5%
TTM-4.6%5Y2.7%-7.3%
5Y2.7%10Y2.4%+0.3%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4%4.2%+1.2%
TTM-4.6%3.0%-7.6%
YOY-2.1%4.5%-6.6%
5Y2.7%4.3%-1.6%
10Y2.4%3.4%-1.0%
1.2.2. Operating Ratio

Measures how efficient Chiangmai Frozen Foods Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 1.74 means that the operating costs are ฿1.74 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Chiangmai Frozen Foods Public Company Limited:

  • The MRQ is 1.739. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.867. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.739TTM1.867-0.128
TTM1.867YOY1.908-0.041
TTM1.8675Y1.834+0.033
5Y1.83410Y1.345+0.489
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7391.625+0.114
TTM1.8671.568+0.299
YOY1.9081.471+0.437
5Y1.8341.351+0.483
10Y1.3451.140+0.205

1.3. Liquidity of Chiangmai Frozen Foods Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Chiangmai Frozen Foods 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 2.96 means the company has ฿2.96 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Chiangmai Frozen Foods Public Company Limited:

  • The MRQ is 2.964. The company is able to pay all its short-term debts. +1
  • The TTM is 4.533. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ2.964TTM4.533-1.569
TTM4.533YOY9.498-4.966
TTM4.5335Y10.487-5.954
5Y10.48710Y6.065+4.422
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9641.616+1.348
TTM4.5331.575+2.958
YOY9.4981.581+7.917
5Y10.4871.565+8.922
10Y6.0651.414+4.651
1.3.2. Quick Ratio

Measures if Chiangmai Frozen Foods 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 Chiangmai Frozen Foods Public Company Limited to the Packaged Foods industry mean.
  • A Quick Ratio of 0.68 means the company can pay off ฿0.68 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Chiangmai Frozen Foods Public Company Limited:

  • The MRQ is 0.683. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.775. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.683TTM0.775-0.092
TTM0.775YOY2.842-2.067
TTM0.7755Y3.175-2.400
5Y3.17510Y2.509+0.666
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6830.559+0.124
TTM0.7750.580+0.195
YOY2.8420.620+2.222
5Y3.1750.611+2.564
10Y2.5090.585+1.924

1.4. Solvency of Chiangmai Frozen Foods Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Chiangmai Frozen Foods Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Chiangmai Frozen Foods Public Company Limited to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.24 means that Chiangmai Frozen Foods Public Company Limited assets are financed with 24.1% credit (debt) and the remaining percentage (100% - 24.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.241. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.217. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.241TTM0.217+0.024
TTM0.217YOY0.155+0.062
TTM0.2175Y0.130+0.087
5Y0.13010Y0.110+0.020
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2410.491-0.250
TTM0.2170.487-0.270
YOY0.1550.493-0.338
5Y0.1300.490-0.360
10Y0.1100.487-0.377
1.4.2. Debt to Equity Ratio

Measures if Chiangmai Frozen Foods Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Chiangmai Frozen Foods Public Company Limited to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 32.2% means that company has ฿0.32 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.322. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.284. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.322TTM0.284+0.038
TTM0.284YOY0.194+0.090
TTM0.2845Y0.157+0.127
5Y0.15710Y0.128+0.029
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3220.956-0.634
TTM0.2840.947-0.663
YOY0.1940.942-0.748
5Y0.1571.004-0.847
10Y0.1280.982-0.854

2. Market Valuation of Chiangmai Frozen Foods 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 Chiangmai Frozen Foods Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Chiangmai Frozen Foods Public Company Limited to the Packaged Foods industry mean.
  • A PE ratio of 100.89 means the investor is paying ฿100.89 for every ฿1 in earnings.

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

  • The EOD is 68.669. Neutral. Compare to industry.
  • The MRQ is 100.890. Seems overpriced? -1
  • The TTM is -253.490. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD68.669MRQ100.890-32.221
MRQ100.890TTM-253.490+354.380
TTM-253.490YOY-56.931-196.559
TTM-253.4905Y0.304-253.794
5Y0.30410Y40.404-40.100
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD68.66940.390+28.279
MRQ100.89044.031+56.859
TTM-253.49045.644-299.134
YOY-56.93153.356-110.287
5Y0.30452.695-52.391
10Y40.40441.011-0.607
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Chiangmai Frozen Foods 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 Chiangmai Frozen Foods Public Company Limited:

  • The MRQ is 94.089. Seems overpriced? -1
  • The TTM is 52.693. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ94.089TTM52.693+41.397
TTM52.693YOY57.830-5.137
TTM52.6935Y10.022+42.671
5Y10.02210Y28.897-18.875
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ94.0890.089+94.000
TTM52.6930.032+52.661
YOY57.8300.103+57.727
5Y10.0220.068+9.954
10Y28.8970.067+28.830

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

Measures if the stock price of Chiangmai Frozen Foods 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 1.12 means the investor is paying ฿1.12 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Chiangmai Frozen Foods Public Company Limited:

  • The EOD is 0.762. Very good. +2
  • The MRQ is 1.119. Good. +1
  • The TTM is 0.897. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.762MRQ1.119-0.357
MRQ1.119TTM0.897+0.222
TTM0.897YOY0.784+0.114
TTM0.8975Y0.980-0.083
5Y0.98010Y1.093-0.113
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD0.7621.560-0.798
MRQ1.1191.717-0.598
TTM0.8971.874-0.977
YOY0.7841.941-1.157
5Y0.9801.682-0.702
10Y1.0931.372-0.279
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Chiangmai Frozen Foods 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---0.035-0.056+62%-0.009-75%-0.018-48%0.005-749%
Book Value Growth--0.9710.971+0%0.9710%0.9710%0.9710%
Book Value Per Share--3.4133.465-2%3.636-6%3.654-7%3.587-5%
Book Value Per Share Growth---0.010-0.016+59%-0.002-76%-0.005-49%0.001-879%
Current Ratio--2.9644.533-35%9.498-69%10.487-72%6.065-51%
Debt To Asset Ratio--0.2410.217+11%0.155+56%0.130+85%0.110+119%
Debt To Equity Ratio--0.3220.284+13%0.194+66%0.157+105%0.128+152%
Dividend Per Share----0%0.000-100%0.090-100%0.136-100%
Eps--0.038-0.031+183%-0.011+128%0.018+110%0.055-31%
Eps Growth--1.0729.829-89%0.246+336%1.538-30%0.682+57%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Net Profit Margin--0.036-0.056+256%-0.015+142%0.017+116%0.055-34%
Operating Margin--0.054-0.046+185%-0.021+138%0.027+101%0.024+126%
Operating Ratio--1.7391.867-7%1.908-9%1.834-5%1.345+29%
Pb Ratio0.762-47%1.1190.897+25%0.784+43%0.980+14%1.093+2%
Pe Ratio68.669-47%100.890-253.490+351%-56.931+156%0.304+33102%40.404+150%
Peg Ratio--94.08952.693+79%57.830+63%10.022+839%28.897+226%
Price Per Share2.600-47%3.8203.105+23%2.850+34%3.598+6%3.923-3%
Price To Total Gains Ratio-74.689+32%-109.736-99.683-9%-45.571-58%8.422-1403%34.178-421%
Profit Growth--100.207-20.460+120%-47.866+148%33.542+199%63.301+58%
Quick Ratio--0.6830.775-12%2.842-76%3.175-78%2.509-73%
Return On Assets--0.008-0.007+185%-0.003+131%0.004+89%0.014-40%
Return On Equity--0.011-0.009+182%-0.003+126%0.005+144%0.015-26%
Revenue Growth--0.9770.972+0%0.971+1%0.971+1%0.971+1%
Total Gains Per Share---0.035-0.056+62%-0.009-75%0.072-148%0.142-125%
Total Gains Per Share Growth---0.6371.054-160%-1.467+130%-0.815+28%-1.858+191%
Usd Book Value--37201500.45037768028.570-2%39632809.116-6%39833906.018-7%39109181.493-5%
Usd Book Value Change Per Share---0.001-0.002+62%0.000-75%-0.001-48%0.000-749%
Usd Book Value Per Share--0.0980.099-2%0.104-6%0.104-7%0.103-5%
Usd Dividend Per Share----0%0.000-100%0.003-100%0.004-100%
Usd Eps--0.001-0.001+183%0.000+128%0.001+110%0.002-31%
Usd Price Per Share0.074-47%0.1090.089+23%0.082+34%0.103+6%0.112-3%
Usd Profit--412736.095-342042.608+183%-116148.911+128%196576.856+110%599578.754-31%
Usd Revenue--11436111.0018813863.759+30%7313722.244+56%8513008.547+34%9319363.289+23%
Usd Total Gains Per Share---0.001-0.002+62%0.000-75%0.002-148%0.004-125%
 EOD+4 -1MRQTTM+18 -14YOY+14 -205Y+13 -2110Y+8 -27

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1568.669
Price to Book Ratio (EOD)Between0-10.762
Net Profit Margin (MRQ)Greater than00.036
Operating Margin (MRQ)Greater than00.054
Quick Ratio (MRQ)Greater than10.683
Current Ratio (MRQ)Greater than12.964
Debt to Asset Ratio (MRQ)Less than10.241
Debt to Equity Ratio (MRQ)Less than10.322
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.008
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose2.620
Total1/1 (100.0%)



Reversals in quarterly reports

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

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Income before Tax  -10,923-14,986-25,909-23,712-49,62146,162-3,45918,26314,804
Net Income  -7,398-11,686-19,084-23,058-42,14241,099-1,04315,47414,431
Net Income from Continuing Operations  -10,543-16,577-27,120-18,774-45,89440,360-5,53513,4747,939
Net Income Applicable to Common Shares  -7,398-11,686-19,084-23,058-42,14241,099-1,04315,47414,431



Latest Balance Sheet

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

Summary
Total Assets1,713,029
Total Liabilities412,277
Total Stockholder Equity1,280,751
 As reported
Total Liabilities 412,277
Total Stockholder Equity+ 1,280,751
Total Assets = 1,713,029

Assets

Total Assets1,713,029
Total Current Assets934,997
Long-term Assets934,997
Total Current Assets
Cash And Cash Equivalents 221,093
Short-term Investments 41,731
Net Receivables 173,804
Inventory 488,527
Other Current Assets 4,358
Total Current Assets  (as reported)934,997
Total Current Assets  (calculated)929,514
+/- 5,483
Long-term Assets
Property Plant Equipment 693,878
Goodwill 19,072
Intangible Assets 6,877
Other Assets 58,205
Long-term Assets  (as reported)778,031
Long-term Assets  (calculated)778,031
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities315,504
Long-term Liabilities96,773
Total Stockholder Equity1,280,751
Total Current Liabilities
Short Long Term Debt 176,037
Accounts payable 38,437
Other Current Liabilities 58,454
Total Current Liabilities  (as reported)315,504
Total Current Liabilities  (calculated)272,928
+/- 42,576
Long-term Liabilities
Long term Debt 23,085
Capital Lease Obligations Min Short Term Debt13,527
Other Liabilities 64,792
Long-term Liabilities  (as reported)96,773
Long-term Liabilities  (calculated)101,405
+/- 4,631
Total Stockholder Equity
Common Stock381,146
Retained Earnings 850,916
Total Stockholder Equity (as reported)1,280,751
Total Stockholder Equity (calculated)1,232,062
+/- 48,690
Other
Capital Stock381,146
Common Stock Shares Outstanding 381,146
Net Invested Capital 1,479,874
Net Tangible Assets 1,254,803
Net Working Capital 619,494



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 
1,011,724
1,107,657
1,169,373
1,216,527
1,301,160
1,300,322
1,257,350
1,286,161
1,278,474
1,332,555
1,332,361
1,280,186
1,306,840
1,335,632
1,333,624
1,363,221
1,404,115
1,204,362
1,213,251
1,233,004
1,218,816
1,232,615
1,223,045
1,213,851
1,236,743
1,270,155
1,311,813
1,349,490
1,286,976
1,305,482
1,312,861
1,341,785
1,329,459
1,358,830
1,325,174
1,225,103
1,232,574
1,273,460
1,295,517
1,352,353
1,377,154
1,434,738
1,452,264
1,430,557
1,431,129
1,454,147
1,468,803
1,410,919
1,395,503
1,387,030
1,377,688
1,431,319
1,449,554
1,488,622
1,516,003
1,525,571
1,563,769
1,617,516
1,676,279
1,604,360
1,566,935
1,575,693
1,596,672
1,591,836
1,606,424
1,558,998
1,535,117
1,522,198
1,539,035
1,549,269
1,576,374
1,546,377
1,528,380
1,517,644
1,794,804
1,751,278
1,706,548
1,664,833
1,663,687
1,713,029
1,713,0291,663,6871,664,8331,706,5481,751,2781,794,8041,517,6441,528,3801,546,3771,576,3741,549,2691,539,0351,522,1981,535,1171,558,9981,606,4241,591,8361,596,6721,575,6931,566,9351,604,3601,676,2791,617,5161,563,7691,525,5711,516,0031,488,6221,449,5541,431,3191,377,6881,387,0301,395,5031,410,9191,468,8031,454,1471,431,1291,430,5571,452,2641,434,7381,377,1541,352,3531,295,5171,273,4601,232,5741,225,1031,325,1741,358,8301,329,4591,341,7851,312,8611,305,4821,286,9761,349,4901,311,8131,270,1551,236,7431,213,8511,223,0451,232,6151,218,8161,233,0041,213,2511,204,3621,404,1151,363,2211,333,6241,335,6321,306,8401,280,1861,332,3611,332,5551,278,4741,286,1611,257,3501,300,3221,301,1601,216,5271,169,3731,107,6571,011,724
   > 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
1,219,121
1,255,058
1,140,031
1,107,259
1,114,755
1,131,654
1,127,252
1,134,826
1,073,169
1,036,507
1,004,747
1,018,858
1,011,990
1,034,125
1,019,388
977,451
982,058
929,449
890,137
874,626
855,263
878,385
934,997
934,997878,385855,263874,626890,137929,449982,058977,4511,019,3881,034,1251,011,9901,018,8581,004,7471,036,5071,073,1691,134,8261,127,2521,131,6541,114,7551,107,2591,140,0311,255,0581,219,121000000000000000000000000000000000000000000000000000000000
       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
405,132
98,163
156,939
116,924
126,744
78,174
92,807
98,418
122,347
95,136
96,435
119,620
180,331
160,886
219,377
120,800
147,610
197,766
207,013
211,407
196,123
167,026
221,093
221,093167,026196,123211,407207,013197,766147,610120,800219,377160,886180,331119,62096,43595,136122,34798,41892,80778,174126,744116,924156,93998,163405,132000000000000000000000000000000000000000000000000000000000
       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
200,000
300,000
250,000
200,000
250,000
250,000
250,000
200,000
150,002
190,242
190,391
210,545
191,212
191,516
191,379
241,728
241,513
41,578
41,609
41,637
41,666
41,698
41,731
41,73141,69841,66641,63741,60941,578241,513241,728191,379191,516191,212210,545190,391190,242150,002200,000250,000250,000250,000200,000250,000300,000200,000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
66,464
82,038
123,543
86,958
114,892
111,166
95,253
128,148
107,950
134,614
124,283
123,681
119,032
122,922
124,238
167,633
152,912
80,994
127,158
116,566
87,910
94,476
95,532
161,256
117,334
111,835
127,968
154,355
83,357
97,072
138,870
136,082
85,242
90,737
101,957
105,998
80,990
84,445
108,794
206,953
117,686
109,220
126,657
174,172
125,945
135,636
98,737
183,323
124,623
116,413
98,771
158,397
153,800
134,348
134,745
193,000
174,143
118,243
127,754
151,715
152,047
124,256
120,644
181,872
179,854
116,120
107,703
137,930
127,476
130,606
139,283
135,184
107,068
105,407
121,747
146,118
89,780
111,022
100,080
173,804
173,804100,080111,02289,780146,118121,747105,407107,068135,184139,283130,606127,476137,930107,703116,120179,854181,872120,644124,256152,047151,715127,754118,243174,143193,000134,745134,348153,800158,39798,771116,413124,623183,32398,737135,636125,945174,172126,657109,220117,686206,953108,79484,44580,990105,998101,95790,73785,242136,082138,87097,07283,357154,355127,968111,835117,334161,25695,53294,47687,910116,566127,15880,994152,912167,633124,238122,922119,032123,681124,283134,614107,950128,14895,253111,166114,89286,958123,54382,03866,464
       Other Current Assets 
10,378
12,816
8,857
2,773
5,935
2,871
23,089
23,636
20,717
26,981
40,431
25,972
20,475
6,129
4,050
6,068
6,164
3,239
1,790
4,354
2,319
1,585
1,879
3,303
2,617
4,383
2,257
3,844
2,481
1,205
3,161
5,081
3,744
1,822
2,154
5,425
3,114
5,484
4,965
8,273
7,544
3,843
4,478
7,029
6,125
0
0
0
0
0
0
0
0
0
1,889
3,769
2,609
0
1,398
3,770
3,029
0
1,648
4,620
2,955
31,420
15,652
11,113
11,347
2,796
2,524
9,410
4,507
26,414
8,129
2,984
633
2,073
5,123
4,358
4,3585,1232,0736332,9848,12926,4144,5079,4102,5242,79611,34711,11315,65231,4202,9554,6201,64803,0293,7701,39802,6093,7691,8890000000006,1257,0294,4783,8437,5448,2734,9655,4843,1145,4252,1541,8223,7445,0813,1611,2052,4813,8442,2574,3832,6173,3031,8791,5852,3194,3541,7903,2396,1646,0684,0506,12920,47525,97240,43126,98120,71723,63623,0892,8715,9352,7738,85712,81610,378
   > 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
498,611
517,451
520,177
537,279
542,249
526,989
550,929
535,586
865,354
861,142
831,922
809,570
785,302
778,031
778,031785,302809,570831,922861,142865,354535,586550,929526,989542,249537,279520,177517,451498,611000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
401,199
492,834
568,228
581,911
597,839
600,192
592,350
600,338
615,375
668,690
759,108
770,580
759,590
742,042
738,046
728,087
734,739
578,303
577,916
561,891
536,178
526,291
522,510
509,703
497,745
487,280
480,818
463,293
451,904
448,456
451,909
441,785
429,895
426,340
422,893
409,229
394,470
407,199
401,752
388,173
373,426
381,281
371,132
354,306
353,089
367,992
376,657
367,409
354,777
347,231
340,015
326,083
321,566
305,900
332,476
335,492
339,889
330,295
352,841
357,688
352,657
352,722
357,059
357,540
365,065
379,019
391,796
407,052
410,282
425,476
416,760
415,980
429,671
455,562
763,031
756,636
731,401
727,141
707,207
693,878
693,878707,207727,141731,401756,636763,031455,562429,671415,980416,760425,476410,282407,052391,796379,019365,065357,540357,059352,722352,657357,688352,841330,295339,889335,492332,476305,900321,566326,083340,015347,231354,777367,409376,657367,992353,089354,306371,132381,281373,426388,173401,752407,199394,470409,229422,893426,340429,895441,785451,909448,456451,904463,293480,818487,280497,745509,703522,510526,291536,178561,891577,916578,303734,739728,087738,046742,042759,590770,580759,108668,690615,375600,338592,350600,192597,839581,911568,228492,834401,199
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,809
17,809
17,809
19,072
19,072
19,072
19,07219,07219,07217,80917,80917,80900000000000000000000000000000000000000000000000000000000000000000000000000
       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
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
45,000
0
0
0
0
0
0
0
000000045,00037,50037,50037,50037,50037,50037,50037,50037,50037,50037,50037,50037,50037,50000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
266
1,774
1,686
1,561
1,461
1,197
1,121
1,010
936
859
778
648
548
520
447
340
258
182
94
0
0
2,799
2,799
2,977
2,977
2,977
3,867
3,867
4,579
4,579
4,579
2,275
3,034
4,038
4,791
5,292
5,794
6,752
6,660
7,086
7,160
7,497
7,675
7,798
7,880
8,557
8,436
8,605
8,698
9,526
9,313
9,173
8,873
8,843
8,803
9,116
9,006
9,689
9,378
9,328
9,053
8,726
8,270
33,396
25,417
7,425
7,097
6,877
6,8777,0977,42525,41733,3968,2708,7269,0539,3289,3789,6899,0069,1168,8038,8438,8739,1739,3139,5268,6988,6058,4368,5577,8807,7987,6757,4977,1607,0866,6606,7525,7945,2924,7914,0383,0342,2754,5794,5794,5793,8673,8672,9772,9772,9772,7992,79900941822583404475205486487788599361,0101,1211,1971,4611,5611,6861,774266000000000000
       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
2,200
2,433
1,950
2,094
2,165
2,176
2,143
2,160
2,039
2,087
2,072
2,072
2,043
2,068
2,0682,0432,0722,0722,0872,0392,1602,1432,1762,1652,0941,9502,4332,200000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
65,124
96,388
131,608
139,015
205,018
185,234
166,891
181,851
153,399
189,602
226,112
186,413
158,870
178,944
168,281
200,026
201,833
67,759
66,655
96,117
57,854
74,841
63,233
81,032
62,786
74,022
64,907
93,859
69,838
97,415
71,224
110,733
61,244
87,860
95,535
105,041
77,554
103,187
98,808
133,335
102,070
143,087
127,741
137,803
99,815
127,318
128,628
158,160
117,425
119,532
108,102
150,235
108,835
139,680
134,119
150,200
124,378
148,426
160,195
164,898
132,089
131,906
131,301
164,808
151,703
134,287
119,750
142,318
131,696
139,399
208,733
146,354
144,431
146,606
393,586
364,432
357,910
346,001
349,667
412,277
412,277349,667346,001357,910364,432393,586146,606144,431146,354208,733139,399131,696142,318119,750134,287151,703164,808131,301131,906132,089164,898160,195148,426124,378150,200134,119139,680108,835150,235108,102119,532117,425158,160128,628127,31899,815137,803127,741143,087102,070133,33598,808103,18777,554105,04195,53587,86061,244110,73371,22497,41569,83893,85964,90774,02262,78681,03263,23374,84157,85496,11766,65567,759201,833200,026168,281178,944158,870186,413226,112189,602153,399181,851166,891185,234205,018139,015131,60896,38865,124
   > Total Current Liabilities 
65,124
96,388
111,240
97,116
149,281
143,423
128,271
146,984
122,387
162,311
202,677
166,683
134,352
140,047
134,172
169,489
168,646
67,759
66,655
96,117
57,854
74,841
63,233
81,032
62,786
74,022
64,907
93,859
69,838
97,415
71,224
110,733
61,244
87,860
71,706
80,373
52,100
76,946
71,635
105,230
73,185
113,499
96,965
106,024
67,029
92,016
92,104
120,408
78,363
79,229
67,976
109,234
67,051
98,745
92,374
107,585
80,615
103,518
111,854
115,747
82,239
82,968
82,051
116,160
102,992
82,956
66,496
75,449
64,628
68,144
138,366
83,109
80,328
79,102
172,533
110,941
106,714
245,529
251,790
315,504
315,504251,790245,529106,714110,941172,53379,10280,32883,109138,36668,14464,62875,44966,49682,956102,992116,16082,05182,96882,239115,747111,854103,51880,615107,58592,37498,74567,051109,23467,97679,22978,363120,40892,10492,01667,029106,02496,965113,49973,185105,23071,63576,94652,10080,37371,70687,86061,244110,73371,22497,41569,83893,85964,90774,02262,78681,03263,23374,84157,85496,11766,65567,759168,646169,489134,172140,047134,352166,683202,677162,311122,387146,984128,271143,423149,28197,116111,24096,38865,124
       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
4,052
3,975
3,761
3,545
3,326
3,103
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000003,1033,3263,5453,7613,9754,0520000000000000000000000000000000000000000000000000000000000
       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
4,052
3,975
3,761
3,545
3,326
3,103
0
0
0
0
0
0
0
0
0
0
58,900
2,899
3,337
159,495
163,229
176,037
176,037163,229159,4953,3372,89958,90000000000003,1033,3263,5453,7613,9754,0520000000000000000000000000000000000000000000000000000000000
       Accounts payable 
26,786
67,101
61,656
58,569
79,911
59,357
42,186
64,055
44,131
73,739
81,982
86,008
44,896
58,768
42,773
79,271
75,599
29,333
36,900
58,028
28,723
38,593
34,814
54,177
34,257
33,839
28,762
57,745
29,725
48,642
26,595
49,929
26,960
37,844
30,017
43,554
22,193
35,556
27,264
47,988
22,525
39,110
37,764
50,634
23,704
36,845
42,735
59,851
37,273
35,390
31,274
55,960
22,066
34,014
31,774
44,413
23,890
29,349
33,728
55,143
27,532
26,513
28,952
62,040
41,509
34,986
23,513
39,613
27,195
28,691
28,019
39,494
31,345
52,438
33,237
34,084
25,187
31,673
28,619
38,437
38,43728,61931,67325,18734,08433,23752,43831,34539,49428,01928,69127,19539,61323,51334,98641,50962,04028,95226,51327,53255,14333,72829,34923,89044,41331,77434,01422,06655,96031,27435,39037,27359,85142,73536,84523,70450,63437,76439,11022,52547,98827,26435,55622,19343,55430,01737,84426,96049,92926,59548,64229,72557,74528,76233,83934,25754,17734,81438,59328,72358,02836,90029,33375,59979,27142,77358,76844,89686,00881,98273,73944,13164,05542,18659,35779,91158,56961,65667,10126,786
       Other Current Liabilities 
38,338
2,974
26,362
3,019
36,205
31,395
28,632
32,369
30,092
39,963
42,721
34,936
39,399
45,816
40,108
40,148
45,635
38,426
29,755
38,089
29,131
36,248
28,419
26,855
28,529
40,184
36,145
36,114
40,113
48,773
44,630
60,804
34,285
50,016
41,689
36,819
29,906
41,390
44,371
57,242
50,660
74,389
59,201
55,389
43,326
55,170
49,370
60,557
41,091
43,839
36,702
53,273
44,986
64,730
60,600
63,171
56,726
74,169
77,335
59,803
53,890
55,619
52,187
19,229
24,114
12,749
3,609
3,854
3,670
12,707
81,893
19,651
21,518
5,277
32,245
33,623
46,963
23,265
16,251
58,454
58,45416,25123,26546,96333,62332,2455,27721,51819,65181,89312,7073,6703,8543,60912,74924,11419,22952,18755,61953,89059,80377,33574,16956,72663,17160,60064,73044,98653,27336,70243,83941,09160,55749,37055,17043,32655,38959,20174,38950,66057,24244,37141,39029,90636,81941,68950,01634,28560,80444,63048,77340,11336,11436,14540,18428,52926,85528,41936,24829,13138,08929,75538,42645,63540,14840,10845,81639,39934,93642,72139,96330,09232,36928,63231,39536,2053,01926,3622,97438,338
   > 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
53,253
66,869
67,068
71,255
70,367
63,245
64,103
67,504
221,053
253,491
251,196
100,472
97,877
96,773
96,77397,877100,472251,196253,491221,05367,50464,10363,24570,36771,25567,06866,86953,253000000000000000000000000000000000000000000000000000000000000000000
       Other 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
23,828
24,668
25,455
26,241
27,173
28,105
28,885
29,588
30,776
31,779
32,786
35,302
36,524
37,752
39,061
40,304
40,126
41,001
41,785
40,935
41,745
42,615
43,762
44,908
45,081
45,978
46,906
46,229
46,836
46,471
46,774
49,643
50,211
64,140
64,735
69,324
68,843
61,999
63,139
66,825
69,129
69,920
69,903
65,986
64,814
64,792
64,79264,81465,98669,90369,92069,12966,82563,13961,99968,84369,32464,73564,14050,21149,64346,77446,47146,83646,22946,90645,97845,08144,90843,76242,61541,74540,93541,78541,00140,12640,30439,06137,75236,52435,30232,78631,77930,77629,58828,88528,10527,17326,24125,45524,66823,8280000000000000000000000000000000000
> Total Stockholder Equity
946,600
1,001,868
975,397
1,008,935
1,026,577
1,045,322
1,019,538
1,032,784
1,059,583
1,073,729
1,039,504
1,034,388
1,094,170
1,109,615
1,124,405
1,127,066
1,168,670
1,136,603
1,146,596
1,136,887
1,160,962
1,157,774
1,159,812
1,132,819
1,173,957
1,196,133
1,246,905
1,255,631
1,217,138
1,208,067
1,241,637
1,231,052
1,268,214
1,270,970
1,229,639
1,120,062
1,155,019
1,170,272
1,196,709
1,219,018
1,275,084
1,291,651
1,324,523
1,292,755
1,331,314
1,326,829
1,340,175
1,252,759
1,278,078
1,267,498
1,269,586
1,281,084
1,340,719
1,348,942
1,381,884
1,375,372
1,439,392
1,469,090
1,516,084
1,439,461
1,434,847
1,443,787
1,465,371
1,427,027
1,454,722
1,424,712
1,415,368
1,379,880
1,407,339
1,409,870
1,367,641
1,400,023
1,383,949
1,371,037
1,351,428
1,340,201
1,310,028
1,285,897
1,287,527
1,280,751
1,280,7511,287,5271,285,8971,310,0281,340,2011,351,4281,371,0371,383,9491,400,0231,367,6411,409,8701,407,3391,379,8801,415,3681,424,7121,454,7221,427,0271,465,3711,443,7871,434,8471,439,4611,516,0841,469,0901,439,3921,375,3721,381,8841,348,9421,340,7191,281,0841,269,5861,267,4981,278,0781,252,7591,340,1751,326,8291,331,3141,292,7551,324,5231,291,6511,275,0841,219,0181,196,7091,170,2721,155,0191,120,0621,229,6391,270,9701,268,2141,231,0521,241,6371,208,0671,217,1381,255,6311,246,9051,196,1331,173,9571,132,8191,159,8121,157,7741,160,9621,136,8871,146,5961,136,6031,168,6701,127,0661,124,4051,109,6151,094,1701,034,3881,039,5041,073,7291,059,5831,032,7841,019,5381,045,3221,026,5771,008,935975,3971,001,868946,600
   Common Stock
210,000
210,000
210,000
210,000
210,000
210,000
210,000
210,000
210,000
210,000
210,000
314,997
314,997
314,997
314,997
314,997
314,997
314,997
314,997
346,497
346,497
346,497
346,497
346,497
346,497
346,497
346,497
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146
381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146381,146346,497346,497346,497346,497346,497346,497346,497346,497314,997314,997314,997314,997314,997314,997314,997314,997210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000210,000
   Retained Earnings 
668,600
702,868
676,397
709,935
727,577
746,322
720,538
733,784
760,583
774,729
740,504
630,391
690,173
701,198
741,408
744,069
785,673
753,606
763,599
722,391
746,465
743,277
745,316
718,323
759,461
781,636
832,409
806,485
767,992
758,922
792,491
781,907
819,069
821,824
780,493
670,916
705,874
721,126
747,563
769,872
825,938
842,505
875,378
843,609
882,168
877,684
891,029
803,614
828,932
818,352
820,440
831,938
891,573
899,796
932,739
926,226
990,246
1,019,945
1,066,938
990,316
985,701
994,641
1,016,226
977,882
1,005,576
975,566
928,107
892,619
920,078
960,725
966,027
953,272
944,302
939,715
906,387
898,989
879,905
841,814
836,485
850,916
850,916836,485841,814879,905898,989906,387939,715944,302953,272966,027960,725920,078892,619928,107975,5661,005,576977,8821,016,226994,641985,701990,3161,066,9381,019,945990,246926,226932,739899,796891,573831,938820,440818,352828,932803,614891,029877,684882,168843,609875,378842,505825,938769,872747,563721,126705,874670,916780,493821,824819,069781,907792,491758,922767,992806,485832,409781,636759,461718,323745,316743,277746,465722,391763,599753,606785,673744,069741,408701,198690,173630,391740,504774,729760,583733,784720,538746,322727,577709,935676,397702,868668,600
   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
0
0
0
0
0
0
0
0
-10
0
0
0
0
-47,532
-2,394
-9,499
-17,824
-4,104
-7,934
-19,022
-5,063
1,897
-19,310
-19,3101,897-5,063-19,022-7,934-4,104-17,824-9,499-2,394-47,5320000-1000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.