0 XP   0   0   0

Chumporn Palm Oil Industry Public Company Limited










Financial Health of Chumporn Palm Oil Industry Public Company Limited




Comparing to competitors in the Farm Products industry




  Industry Rankings  


Richest
#176 / 274

Total Sales
#107 / 274

Making Money
#107 / 274

Working Efficiently
#94 / 274

Chumporn Palm Oil Industry Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Chumporn Palm Oil Industry Public Company Limited?

I guess you are interested in Chumporn Palm Oil Industry 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 Chumporn Palm Oil Industry Public Company Limited

Let's start. I'm going to help you getting a better view of Chumporn Palm Oil Industry 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 Chumporn Palm Oil Industry 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 Chumporn Palm Oil Industry 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 Chumporn Palm Oil Industry Public Company Limited. The closing price on 2022-12-01 was ฿3.02 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.
Chumporn Palm Oil Industry Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 able to pay all its debts with equity.

1.1. Profitability of Chumporn Palm Oil Industry Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Chumporn Palm Oil Industry Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Chumporn Palm Oil Industry Public Company Limited to the Farm Products industry mean.
  • A Net Profit Margin of 2.6% means that ฿0.03 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Chumporn Palm Oil Industry Public Company Limited:

  • The MRQ is 2.6%. The company is making a profit. +1
  • The TTM is 4.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM4.4%-1.8%
TTM4.4%YOY6.1%-1.7%
TTM4.4%5Y2.5%+1.9%
5Y2.5%10Y1.4%+1.1%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%2.2%+0.4%
TTM4.4%1.4%+3.0%
YOY6.1%2.3%+3.8%
5Y2.5%1.5%+1.0%
10Y1.4%2.1%-0.7%
1.1.2. Return on Assets

Shows how efficient Chumporn Palm Oil Industry Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Chumporn Palm Oil Industry Public Company Limited to the Farm Products industry mean.
  • 0.9% Return on Assets means that Chumporn Palm Oil Industry Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Chumporn Palm Oil Industry Public Company Limited:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.8%-0.9%
TTM1.8%YOY1.9%-0.1%
TTM1.8%5Y0.9%+0.9%
5Y0.9%10Y0.5%+0.4%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%0.6%+0.3%
TTM1.8%0.7%+1.1%
YOY1.9%0.7%+1.2%
5Y0.9%0.5%+0.4%
10Y0.5%0.7%-0.2%
1.1.3. Return on Equity

Shows how efficient Chumporn Palm Oil Industry Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Chumporn Palm Oil Industry Public Company Limited to the Farm Products industry mean.
  • 1.7% Return on Equity means Chumporn Palm Oil Industry Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Chumporn Palm Oil Industry Public Company Limited:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM3.6%-1.9%
TTM3.6%YOY3.9%-0.3%
TTM3.6%5Y1.8%+1.9%
5Y1.8%10Y1.0%+0.8%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.6%+0.1%
TTM3.6%1.3%+2.3%
YOY3.9%1.3%+2.6%
5Y1.8%1.0%+0.8%
10Y1.0%1.3%-0.3%

1.2. Operating Efficiency of Chumporn Palm Oil Industry Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Chumporn Palm Oil Industry Public Company Limited is operating .

  • Measures how much profit Chumporn Palm Oil Industry 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 Chumporn Palm Oil Industry Public Company Limited to the Farm Products industry mean.
  • An Operating Margin of 3.5% means the company generated ฿0.03  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Chumporn Palm Oil Industry Public Company Limited:

  • The MRQ is 3.5%. The company is operating less efficient.
  • The TTM is 5.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.5%TTM5.4%-2.0%
TTM5.4%YOY7.1%-1.6%
TTM5.4%5Y5.8%-0.4%
5Y5.8%10Y2.8%+3.0%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5%4.5%-1.0%
TTM5.4%2.9%+2.5%
YOY7.1%3.4%+3.7%
5Y5.8%3.0%+2.8%
10Y2.8%2.8%0.0%
1.2.2. Operating Ratio

Measures how efficient Chumporn Palm Oil Industry Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm Products industry mean).
  • An Operation Ratio of 1.88 means that the operating costs are ฿1.88 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Chumporn Palm Oil Industry Public Company Limited:

  • The MRQ is 1.875. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.841. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.875TTM1.841+0.034
TTM1.841YOY1.792+0.049
TTM1.8415Y1.833+0.008
5Y1.83310Y1.453+0.379
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8751.709+0.166
TTM1.8411.599+0.242
YOY1.7921.492+0.300
5Y1.8331.415+0.418
10Y1.4531.162+0.291

1.3. Liquidity of Chumporn Palm Oil Industry Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Chumporn Palm Oil Industry Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Farm Products industry mean).
  • A Current Ratio of 0.94 means the company has ฿0.94 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Chumporn Palm Oil Industry Public Company Limited:

  • The MRQ is 0.936. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.888. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.936TTM0.888+0.049
TTM0.888YOY0.674+0.214
TTM0.8885Y0.669+0.218
5Y0.66910Y0.408+0.261
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9361.594-0.658
TTM0.8881.585-0.697
YOY0.6741.510-0.836
5Y0.6691.540-0.871
10Y0.4081.245-0.837
1.3.2. Quick Ratio

Measures if Chumporn Palm Oil Industry 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 Chumporn Palm Oil Industry Public Company Limited to the Farm Products industry mean.
  • A Quick Ratio of 0.21 means the company can pay off ฿0.21 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Chumporn Palm Oil Industry Public Company Limited:

  • The MRQ is 0.214. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.322. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.214TTM0.322-0.107
TTM0.322YOY0.228+0.094
TTM0.3225Y0.229+0.092
5Y0.22910Y0.267-0.038
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2140.440-0.226
TTM0.3220.476-0.154
YOY0.2280.466-0.238
5Y0.2290.484-0.255
10Y0.2670.463-0.196

1.4. Solvency of Chumporn Palm Oil Industry Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Chumporn Palm Oil Industry Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Chumporn Palm Oil Industry Public Company Limited to Farm Products industry mean.
  • A Debt to Asset Ratio of 0.48 means that Chumporn Palm Oil Industry Public Company Limited assets are financed with 48.4% credit (debt) and the remaining percentage (100% - 48.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Chumporn Palm Oil Industry Public Company Limited:

  • The MRQ is 0.484. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.501. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.484TTM0.501-0.017
TTM0.501YOY0.512-0.011
TTM0.5015Y0.552-0.051
5Y0.55210Y0.541+0.011
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4840.499-0.015
TTM0.5010.486+0.015
YOY0.5120.485+0.027
5Y0.5520.487+0.065
10Y0.5410.466+0.075
1.4.2. Debt to Equity Ratio

Measures if Chumporn Palm Oil Industry Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Chumporn Palm Oil Industry Public Company Limited to the Farm Products industry mean.
  • A Debt to Equity ratio of 93.7% 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 Chumporn Palm Oil Industry Public Company Limited:

  • The MRQ is 0.937. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.004. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ0.937TTM1.004-0.067
TTM1.004YOY1.052-0.048
TTM1.0045Y1.252-0.248
5Y1.25210Y1.212+0.041
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9370.991-0.054
TTM1.0040.990+0.014
YOY1.0520.991+0.061
5Y1.2520.961+0.291
10Y1.2120.979+0.233

2. Market Valuation of Chumporn Palm Oil Industry 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 Chumporn Palm Oil Industry Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Chumporn Palm Oil Industry Public Company Limited to the Farm Products industry mean.
  • A PE ratio of 48.33 means the investor is paying ฿48.33 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Chumporn Palm Oil Industry Public Company Limited:

  • The EOD is 47.384. Good. +1
  • The MRQ is 48.326. Good. +1
  • The TTM is 31.611. Good. +1
Trends
Current periodCompared to+/- 
EOD47.384MRQ48.326-0.941
MRQ48.326TTM31.611+16.715
TTM31.611YOY27.401+4.210
TTM31.6115Y18.712+12.899
5Y18.71210Y561.751-543.039
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD47.38414.941+32.443
MRQ48.32615.721+32.605
TTM31.61121.386+10.225
YOY27.40114.372+13.029
5Y18.71210.982+7.730
10Y561.7519.500+552.251
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Chumporn Palm Oil Industry 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 Chumporn Palm Oil Industry Public Company Limited:

  • The MRQ is -45.573. Very Bad. -2
  • The TTM is 383.300. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-45.573TTM383.300-428.873
TTM383.300YOY-79.181+462.481
TTM383.3005Y67.149+316.151
5Y67.14910Y56.422+10.727
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-45.5730.080-45.653
TTM383.3000.041+383.259
YOY-79.1810.092-79.273
5Y67.1490.042+67.107
10Y56.4220.120+56.302

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

Measures if the stock price of Chumporn Palm Oil Industry Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Farm Products industry mean).
  • A PB ratio of 0.83 means the investor is paying ฿0.83 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Chumporn Palm Oil Industry Public Company Limited:

  • The EOD is 0.815. Very good. +2
  • The MRQ is 0.831. Very good. +2
  • The TTM is 0.938. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.815MRQ0.831-0.016
MRQ0.831TTM0.938-0.107
TTM0.938YOY0.933+0.005
TTM0.9385Y0.707+0.231
5Y0.70710Y0.807-0.100
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD0.8151.516-0.701
MRQ0.8311.674-0.843
TTM0.9381.789-0.851
YOY0.9331.595-0.662
5Y0.7071.652-0.945
10Y0.8071.273-0.466
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Chumporn Palm Oil Industry 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--0.0650.085-23%0.099-34%0.052+27%0.028+137%
Book Value Growth--0.9720.9720%0.9720%0.972+0%0.971+0%
Book Value Per Share--3.7063.627+2%3.236+15%3.079+20%2.860+30%
Book Value Per Share Growth--0.0180.023-25%0.031-43%0.016+12%0.008+113%
Current Ratio--0.9360.888+5%0.674+39%0.669+40%0.408+129%
Debt To Asset Ratio--0.4840.501-3%0.512-6%0.552-12%0.541-11%
Debt To Equity Ratio--0.9371.004-7%1.052-11%1.252-25%1.212-23%
Dividend Per Share---0.142-100%0.102-100%0.062-100%0.046-100%
Eps--0.0640.132-52%0.126-49%0.060+7%0.033+95%
Eps Growth---1.060-0.317-70%-0.265-75%-0.301-72%-7.903+645%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.825+21%
Net Profit Margin--0.0260.044-41%0.061-57%0.025+3%0.014+81%
Operating Margin--0.0350.054-36%0.071-51%0.058-40%0.028+24%
Operating Ratio--1.8751.841+2%1.792+5%1.833+2%1.453+29%
Pb Ratio0.815-2%0.8310.938-11%0.933-11%0.707+18%0.807+3%
Pe Ratio47.384-2%48.32631.611+53%27.401+76%18.712+158%561.751-91%
Peg Ratio---45.573383.300-112%-79.181+74%67.149-168%56.422-181%
Price Per Share3.020-2%3.0803.405-10%3.050+1%2.234+38%2.304+34%
Price To Total Gains Ratio46.285-2%47.20424.510+93%14.854+218%-5.214+111%4.133+1042%
Profit Growth--94.06696.208-2%96.356-2%57.404+64%33.156+184%
Quick Ratio--0.2140.322-33%0.228-6%0.229-7%0.267-20%
Return On Assets--0.0090.018-51%0.019-53%0.009+4%0.005+77%
Return On Equity--0.0170.036-53%0.039-56%0.018-2%0.010+74%
Revenue Growth--0.9610.972-1%0.973-1%0.971-1%0.971-1%
Total Gains Per Share--0.0650.227-71%0.201-68%0.113-42%0.073-11%
Total Gains Per Share Growth---0.908-0.767-16%0.141-745%-0.355-61%-0.458-50%
Usd Book Value--67544265.60066103568.280+2%58970309.443+15%56120914.708+20%52126016.858+30%
Usd Book Value Change Per Share--0.0020.002-23%0.003-34%0.001+27%0.001+137%
Usd Book Value Per Share--0.1070.104+2%0.093+15%0.089+20%0.082+30%
Usd Dividend Per Share---0.004-100%0.003-100%0.002-100%0.001-100%
Usd Eps--0.0020.004-52%0.004-49%0.002+7%0.001+95%
Usd Price Per Share0.087-2%0.0890.098-10%0.088+1%0.064+38%0.066+34%
Usd Profit--1161446.4002409740.539-52%2289952.750-49%1089607.104+7%595840.199+95%
Usd Revenue--44435116.80052377704.330-15%37368199.591+19%34521922.924+29%33433595.342+33%
Usd Total Gains Per Share--0.0020.007-71%0.006-68%0.003-42%0.002-11%
 EOD+3 -2MRQTTM+10 -24YOY+10 -245Y+20 -1410Y+25 -10

3.2. Fundamental Score

Let's check the fundamental score of Chumporn Palm Oil Industry Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1547.384
Price to Book Ratio (EOD)Between0-10.815
Net Profit Margin (MRQ)Greater than00.026
Operating Margin (MRQ)Greater than00.035
Quick Ratio (MRQ)Greater than10.214
Current Ratio (MRQ)Greater than10.936
Debt to Asset Ratio (MRQ)Less than10.484
Debt to Equity Ratio (MRQ)Less than10.937
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.009
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Chumporn Palm Oil Industry Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose3.020
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets4,542,366
Total Liabilities2,197,079
Total Stockholder Equity2,345,287
 As reported
Total Liabilities 2,197,079
Total Stockholder Equity+ 2,345,287
Total Assets = 4,542,366

Assets

Total Assets4,542,366
Total Current Assets1,604,981
Long-term Assets1,604,981
Total Current Assets
Cash And Cash Equivalents 98,376
Net Receivables 367,355
Inventory 966,871
Other Current Assets 169,101
Total Current Assets  (as reported)1,604,981
Total Current Assets  (calculated)1,601,703
+/- 3,278
Long-term Assets
Property Plant Equipment 2,800,761
Long Term Investments 4,854
Other Assets 129,070
Long-term Assets  (as reported)2,937,385
Long-term Assets  (calculated)2,934,685
+/- 2,700

Liabilities & Shareholders' Equity

Total Current Liabilities1,714,094
Long-term Liabilities482,985
Total Stockholder Equity2,345,287
Total Current Liabilities
Short Long Term Debt 1,452,466
Accounts payable 116,937
Other Current Liabilities 44,394
Total Current Liabilities  (as reported)1,714,094
Total Current Liabilities  (calculated)1,613,797
+/- 100,297
Long-term Liabilities
Long term Debt 252,244
Capital Lease Obligations Min Short Term Debt4,691
Other Liabilities 226,768
Long-term Liabilities  (as reported)482,985
Long-term Liabilities  (calculated)483,703
+/- 718
Total Stockholder Equity
Common Stock632,753
Retained Earnings 641,237
Other Stockholders Equity 658,987
Total Stockholder Equity (as reported)2,345,287
Total Stockholder Equity (calculated)1,932,977
+/- 412,310
Other
Capital Stock632,753
Common Stock Shares Outstanding 632,753
Net Debt 1,606,334
Net Invested Capital 4,049,997
Net Tangible Assets 2,342,587
Net Working Capital -109,113



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 
1,155,223
1,095,897
1,175,538
1,225,915
1,313,843
1,738,556
1,664,044
1,696,680
1,888,826
1,825,470
1,842,028
1,984,251
2,314,752
2,327,924
2,438,185
2,788,819
2,733,909
2,717,974
2,525,807
2,900,535
2,831,693
2,472,673
3,126,132
3,151,383
2,985,816
2,672,160
2,765,967
2,813,818
2,738,242
2,652,426
2,718,532
2,852,616
2,705,240
2,452,854
2,939,154
3,257,175
2,997,056
3,045,741
2,867,864
3,012,801
3,091,186
2,884,689
2,920,853
2,890,567
2,938,066
3,149,907
3,350,274
3,201,027
3,150,657
2,967,479
3,183,238
3,589,227
3,513,591
3,558,118
3,789,848
4,283,067
4,741,832
4,789,870
4,574,764
4,760,120
4,639,541
4,511,638
4,294,530
4,236,440
4,266,828
4,548,405
4,434,231
4,389,561
4,146,874
4,022,755
4,342,013
4,400,094
4,223,969
4,133,348
4,072,979
4,409,770
4,184,947
4,395,576
4,783,544
4,676,569
4,542,366
4,542,3664,676,5694,783,5444,395,5764,184,9474,409,7704,072,9794,133,3484,223,9694,400,0944,342,0134,022,7554,146,8744,389,5614,434,2314,548,4054,266,8284,236,4404,294,5304,511,6384,639,5414,760,1204,574,7644,789,8704,741,8324,283,0673,789,8483,558,1183,513,5913,589,2273,183,2382,967,4793,150,6573,201,0273,350,2743,149,9072,938,0662,890,5672,920,8532,884,6893,091,1863,012,8012,867,8643,045,7412,997,0563,257,1752,939,1542,452,8542,705,2402,852,6162,718,5322,652,4262,738,2422,813,8182,765,9672,672,1602,985,8163,151,3833,126,1322,472,6732,831,6932,900,5352,525,8072,717,9742,733,9092,788,8192,438,1852,327,9242,314,7521,984,2511,842,0281,825,4701,888,8261,696,6801,664,0441,738,5561,313,8431,225,9151,175,5381,095,8971,155,223
   > 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
1,585,883
1,356,053
1,451,391
1,354,886
1,266,620
1,059,666
1,019,139
1,066,878
1,166,602
1,083,039
1,072,441
863,856
769,066
1,111,823
1,202,209
1,067,431
1,011,203
982,658
1,337,965
1,127,017
1,367,436
1,789,585
1,709,665
1,604,981
1,604,9811,709,6651,789,5851,367,4361,127,0171,337,965982,6581,011,2031,067,4311,202,2091,111,823769,066863,8561,072,4411,083,0391,166,6021,066,8781,019,1391,059,6661,266,6201,354,8861,451,3911,356,0531,585,883000000000000000000000000000000000000000000000000000000000
       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
73,603
55,379
140,089
112,377
96,319
112,482
74,943
71,473
129,095
121,585
153,051
102,714
71,163
258,169
92,200
97,182
93,776
81,972
123,634
124,467
109,368
128,401
109,786
98,376
98,376109,786128,401109,368124,467123,63481,97293,77697,18292,200258,16971,163102,714153,051121,585129,09571,47374,943112,48296,319112,377140,08955,37973,603000000000000000000000000000000000000000000000000000000000
       Net Receivables 
80,639
80,740
155,290
141,924
161,463
143,116
157,585
231,839
215,074
244,044
186,231
183,477
192,325
262,730
257,647
343,661
336,406
418,897
311,142
397,665
308,947
367,610
491,755
590,691
458,792
201,558
366,960
349,703
316,095
314,594
243,849
317,074
238,659
225,401
394,385
398,037
335,851
341,046
262,677
485,001
317,117
229,852
316,795
369,855
342,001
410,479
446,322
420,034
356,735
293,764
414,556
367,026
342,065
332,459
493,199
535,395
582,184
541,698
562,201
504,005
452,350
485,192
393,039
377,479
419,187
354,648
299,570
322,001
282,980
296,201
337,719
312,913
344,490
326,272
356,302
407,758
408,686
541,053
745,759
712,003
367,355
367,355712,003745,759541,053408,686407,758356,302326,272344,490312,913337,719296,201282,980322,001299,570354,648419,187377,479393,039485,192452,350504,005562,201541,698582,184535,395493,199332,459342,065367,026414,556293,764356,735420,034446,322410,479342,001369,855316,795229,852317,117485,001262,677341,046335,851398,037394,385225,401238,659317,074243,849314,594316,095349,703366,960201,558458,792590,691491,755367,610308,947397,665311,142418,897336,406343,661257,647262,730192,325183,477186,231244,044215,074231,839157,585143,116161,463141,924155,29080,74080,639
       Other Current Assets 
4,741
6,304
6,290
3,332
13,548
565
807
400
1,331
18,646
11,111
107,184
8,294
16,513
6,157
6,274
5,211
6,116
12,321
9,710
5,621
4,891
13,854
11,173
13,691
5,213
12,741
12,261
22,762
16,038
22,295
28,669
13,127
10,656
17,556
22,351
13,605
12,726
49,308
51,225
23,836
5,687
20,505
26,883
21,570
10,536
35,780
29,023
38,872
4,651
42,720
45,911
48,651
13,063
138,965
130,778
18,507
15,170
39,263
42,659
29,252
28,558
66,247
37,360
53,180
20,721
26,770
21,784
21,224
14,723
31,973
40,032
37,184
10,730
64,817
41,153
39,098
12,314
91,529
66,716
169,101
169,10166,71691,52912,31439,09841,15364,81710,73037,18440,03231,97314,72321,22421,78426,77020,72153,18037,36066,24728,55829,25242,65939,26315,17018,507130,778138,96513,06348,65145,91142,7204,65138,87229,02335,78010,53621,57026,88320,5055,68723,83651,22549,30812,72613,60522,35117,55610,65613,12728,66922,29516,03822,76212,26112,7415,21313,69111,17313,8544,8915,6219,71012,3216,1165,2116,2746,15716,5138,294107,18411,11118,6461,33140080756513,5483,3326,2906,3044,741
   > 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
3,351,192
3,317,120
3,283,018
3,253,689
3,230,190
3,197,885
3,156,538
3,122,144
3,090,321
3,071,805
3,057,930
3,028,140
2,993,959
2,966,904
2,937,385
2,937,3852,966,9042,993,9593,028,1403,057,9303,071,8053,090,3213,122,1443,156,5383,197,8853,230,1903,253,6893,283,0183,317,1203,351,192000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
812,028
798,324
782,190
767,393
742,901
1,171,834
1,128,182
1,128,467
1,159,196
1,141,600
1,213,499
1,286,802
1,511,831
1,656,697
1,719,252
1,738,680
1,745,325
1,752,512
1,762,257
1,771,530
1,760,837
1,749,247
1,749,164
1,765,855
1,769,150
1,763,535
1,753,362
1,741,142
1,748,170
1,750,779
1,800,612
1,801,251
1,807,174
1,801,367
1,774,481
1,765,039
1,757,133
1,760,043
1,766,371
1,782,543
1,835,964
1,849,328
1,850,427
1,882,225
1,974,790
2,015,509
2,036,688
2,062,833
2,071,728
2,146,863
2,150,840
2,212,133
2,229,309
2,384,401
2,607,248
2,778,678
2,995,555
3,072,175
3,086,960
3,177,914
3,153,591
3,114,404
3,104,551
3,087,287
3,070,203
3,252,038
3,221,738
3,188,024
3,153,717
3,124,638
3,095,899
3,062,605
3,022,942
2,987,327
2,955,110
2,933,665
2,920,702
2,893,844
2,858,746
2,830,695
2,800,761
2,800,7612,830,6952,858,7462,893,8442,920,7022,933,6652,955,1102,987,3273,022,9423,062,6053,095,8993,124,6383,153,7173,188,0243,221,7383,252,0383,070,2033,087,2873,104,5513,114,4043,153,5913,177,9143,086,9603,072,1752,995,5552,778,6782,607,2482,384,4012,229,3092,212,1332,150,8402,146,8632,071,7282,062,8332,036,6882,015,5091,974,7901,882,2251,850,4271,849,3281,835,9641,782,5431,766,3711,760,0431,757,1331,765,0391,774,4811,801,3671,807,1741,801,2511,800,6121,750,7791,748,1701,741,1421,753,3621,763,5351,769,1501,765,8551,749,1641,749,2471,760,8371,771,5301,762,2571,752,5121,745,3251,738,6801,719,2521,656,6971,511,8311,286,8021,213,4991,141,6001,159,1961,128,4671,128,1821,171,834742,901767,393782,190798,324812,028
       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
0
0
0
477
462
6,088
7,457
6,151
2,878
3,384
4,035
3,446
3,160
3,580
4,326
4,854
4,8544,3263,5803,1603,4464,0353,3842,8786,1517,4576,08846247700000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
7,050
6,563
6,377
5,860
5,364
4,880
4,613
4,112
3,612
3,136
2,814
2,335
1,857
1,388
955
617
698
624
845
778
1,175
1,906
2,810
4,288
5,754
6,695
7,030
7,253
7,047
6,866
7,057
6,839
6,676
6,462
6,321
6,155
6,091
5,884
5,684
5,549
5,315
6,658
6,521
6,273
6,166
6,117
5,981
6,230
5,981
5,679
5,321
5,054
5,073
4,761
4,403
4,086
3,896
0
0
0
2,823
0
0
0
2,035
0
0
0
0002,0350002,8230003,8964,0864,4034,7615,0735,0545,3215,6795,9816,2305,9816,1176,1666,2736,5216,6585,3155,5495,6845,8846,0916,1556,3216,4626,6766,8397,0576,8667,0477,2537,0306,6955,7544,2882,8101,9061,1757788456246986179551,3881,8572,3352,8143,1363,6124,1124,6134,8805,3645,8606,3776,5637,0500000000000000
       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
400,308
395,831
393,811
392,548
3,230,190
383,434
378,334
373,936
369,335
363,664
359,487
355,127
0
0
0
000355,127359,487363,664369,335373,936378,334383,4343,230,190392,548393,811395,831400,308000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
552,374
411,655
504,354
458,482
599,735
452,299
293,065
380,034
525,152
468,797
504,473
743,367
1,067,334
1,154,389
1,316,053
1,615,668
1,565,486
1,544,240
1,375,654
1,745,582
1,693,686
1,269,444
1,889,339
1,673,954
1,521,210
1,211,628
1,295,079
1,362,832
1,283,523
1,177,042
1,229,118
1,387,715
1,230,765
962,602
1,429,468
1,716,135
1,410,586
1,446,509
1,182,409
1,337,446
1,443,831
1,321,076
1,454,127
1,400,805
1,377,515
1,560,321
1,749,128
1,576,352
1,511,547
1,313,073
1,573,735
1,804,139
1,738,481
1,776,166
1,977,876
2,473,375
2,931,437
3,018,200
2,866,062
3,082,714
2,946,217
2,742,723
2,515,044
2,453,259
2,585,901
2,781,872
2,652,517
2,543,789
2,284,538
2,168,837
2,534,913
2,607,985
2,344,475
2,169,528
2,051,653
2,334,314
2,055,228
2,209,096
2,438,261
2,372,568
2,197,079
2,197,0792,372,5682,438,2612,209,0962,055,2282,334,3142,051,6532,169,5282,344,4752,607,9852,534,9132,168,8372,284,5382,543,7892,652,5172,781,8722,585,9012,453,2592,515,0442,742,7232,946,2173,082,7142,866,0623,018,2002,931,4372,473,3751,977,8761,776,1661,738,4811,804,1391,573,7351,313,0731,511,5471,576,3521,749,1281,560,3211,377,5151,400,8051,454,1271,321,0761,443,8311,337,4461,182,4091,446,5091,410,5861,716,1351,429,468962,6021,230,7651,387,7151,229,1181,177,0421,283,5231,362,8321,295,0791,211,6281,521,2101,673,9541,889,3391,269,4441,693,6861,745,5821,375,6541,544,2401,565,4861,615,6681,316,0531,154,3891,067,334743,367504,473468,797525,152380,034293,065452,299599,735458,482504,354411,655552,374
   > Total Current Liabilities 
423,817
320,547
374,897
357,480
536,729
399,293
245,059
365,034
515,152
434,830
427,576
551,346
754,270
726,149
679,213
1,055,228
987,634
1,011,205
874,653
1,313,781
1,157,485
813,843
1,479,338
1,114,553
977,409
768,427
937,818
1,104,671
1,021,742
789,904
859,803
1,071,213
982,138
676,844
1,105,590
1,325,002
1,049,333
1,118,226
886,671
926,647
1,055,892
954,966
1,080,737
996,922
1,038,950
1,215,869
1,383,515
1,206,012
1,129,753
936,574
1,213,734
1,456,495
1,397,602
1,130,132
1,252,618
1,614,812
1,919,625
1,948,210
1,878,438
2,127,507
1,881,134
1,704,909
1,576,144
1,557,712
1,790,675
1,982,588
1,954,684
1,870,815
1,711,470
1,612,850
2,061,056
1,919,856
1,750,165
1,599,890
1,568,879
1,879,755
1,555,105
1,741,956
1,969,810
1,857,666
1,714,094
1,714,0941,857,6661,969,8101,741,9561,555,1051,879,7551,568,8791,599,8901,750,1651,919,8562,061,0561,612,8501,711,4701,870,8151,954,6841,982,5881,790,6751,557,7121,576,1441,704,9091,881,1342,127,5071,878,4381,948,2101,919,6251,614,8121,252,6181,130,1321,397,6021,456,4951,213,734936,5741,129,7531,206,0121,383,5151,215,8691,038,950996,9221,080,737954,9661,055,892926,647886,6711,118,2261,049,3331,325,0021,105,590676,844982,1381,071,213859,803789,9041,021,7421,104,671937,818768,427977,4091,114,5531,479,338813,8431,157,4851,313,781874,6531,011,205987,6341,055,228679,213726,149754,270551,346427,576434,830515,152365,034245,059399,293536,729357,480374,897320,547423,817
       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
2,725,812
2,496,920
2,671,770
282,150
282,150
272,600
282,150
282,150
282,150
1,761,150
1,651,150
1,576,600
1,469,600
0
0
0
0
0
0
0
0
0
0
0
000000000001,469,6001,576,6001,651,1501,761,150282,150282,150282,150272,600282,150282,1502,671,7702,496,9202,725,812000000000000000000000000000000000000000000000000000000000
       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
2,725,812
2,496,920
2,671,770
282,150
282,150
272,600
282,150
282,150
282,150
1,761,150
1,651,150
1,576,600
1,469,600
1,795,802
1,643,861
1,594,211
1,406,111
1,242,891
1,542,891
1,325,571
1,408,071
1,663,571
1,497,624
1,452,466
1,452,4661,497,6241,663,5711,408,0711,325,5711,542,8911,242,8911,406,1111,594,2111,643,8611,795,8021,469,6001,576,6001,651,1501,761,150282,150282,150282,150272,600282,150282,1502,671,7702,496,9202,725,812000000000000000000000000000000000000000000000000000000000
       Accounts payable 
34,813
48,906
38,522
72,256
102,503
71,420
111,432
103,216
137,892
84,237
104,116
106,613
102,728
77,931
138,053
126,212
168,651
155,095
95,705
285,236
152,489
96,798
208,242
235,326
141,632
132,475
195,690
178,980
202,580
70,559
177,638
154,744
130,749
43,088
137,632
69,022
82,656
56,387
110,163
175,236
126,789
69,971
166,709
172,920
176,313
160,226
265,941
145,614
105,145
117,108
165,305
261,661
118,623
51,488
197,600
191,527
149,928
60,303
149,236
155,043
58,773
34,031
50,821
90,249
119,721
107,951
70,842
96,936
44,203
58,422
154,768
144,335
37,119
71,744
204,354
207,021
92,841
191,150
148,286
175,065
116,937
116,937175,065148,286191,15092,841207,021204,35471,74437,119144,335154,76858,42244,20396,93670,842107,951119,72190,24950,82134,03158,773155,043149,23660,303149,928191,527197,60051,488118,623261,661165,305117,108105,145145,614265,941160,226176,313172,920166,70969,971126,789175,236110,16356,38782,65669,022137,63243,088130,749154,744177,63870,559202,580178,980195,690132,475141,632235,326208,24296,798152,489285,23695,705155,095168,651126,212138,05377,931102,728106,613104,11684,237137,892103,216111,43271,420102,50372,25638,52248,90634,813
       Other Current Liabilities 
31,958
20,434
27,818
16,535
32,921
27,731
41,560
52,712
45,702
31,951
43,782
45,287
34,423
75,618
39,060
64,416
65,383
37,860
48,548
50,345
57,096
49,645
42,496
96,827
93,377
48,552
55,728
59,291
51,207
51,594
51,014
56,920
58,415
40,316
71,344
72,487
72,791
88,315
33,350
28,625
9,915
47,186
11,207
21,169
19,792
72,785
24,704
27,516
22,664
48,191
27,827
24,457
19,388
52,781
100,418
87,013
87,097
76,910
76,602
122,864
160,211
135,728
161,002
95,886
75,235
91,806
3,864
7,482
8,544
55,180
70,337
74,338
56,210
54,605
65,092
66,610
64,634
45,462
61,007
56,813
44,394
44,39456,81361,00745,46264,63466,61065,09254,60556,21074,33870,33755,1808,5447,4823,86491,80675,23595,886161,002135,728160,211122,86476,60276,91087,09787,013100,41852,78119,38824,45727,82748,19122,66427,51624,70472,78519,79221,16911,20747,1869,91528,62533,35088,31572,79172,48771,34440,31658,41556,92051,01451,59451,20759,29155,72848,55293,37796,82742,49649,64557,09650,34548,54837,86065,38364,41639,06075,61834,42345,28743,78231,95145,70252,71241,56027,73132,92116,53527,81820,43431,958
   > 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
697,833
672,974
573,068
555,986
473,857
688,129
594,310
569,638
482,774
454,559
500,123
467,140
468,451
514,902
482,985
482,985514,902468,451467,140500,123454,559482,774569,638594,310688,129473,857555,986573,068672,974697,833000000000000000000000000000000000000000000000000000000000000000000
       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
21,496
22,133
22,769
22,991
23,644
21,734
21,316
20,952
29,948
56,897
57,582
47,270
47,648
48,026
48,142
44,477
45,884
45,929
45,654
43,422
43,078
44,114
44,971
45,878
47,001
48,038
49,160
50,418
42,018
133,477
134,806
173,514
173,713
183,504
185,248
191,266
194,272
196,429
194,755
191,578
198,484
196,551
199,964
196,441
227,028
224,434
226,768
226,768224,434227,028196,441199,964196,551198,484191,578194,755196,429194,272191,266185,248183,504173,713173,514134,806133,47742,01850,41849,16048,03847,00145,87844,97144,11443,07843,42245,65445,92945,88444,47748,14248,02647,64847,27057,58256,89729,94820,95221,31621,73423,64422,99122,76922,13321,4960000000000000000000000000000000000
> Total Stockholder Equity
602,849
684,242
671,184
767,433
714,108
1,286,257
1,370,979
1,316,646
1,363,674
1,356,672
1,337,555
1,240,884
1,247,418
1,173,536
1,122,132
1,173,151
1,168,423
1,173,735
1,150,153
1,154,953
1,138,007
1,203,228
1,236,793
1,477,429
1,464,606
1,460,532
1,470,888
1,450,986
1,454,719
1,475,385
1,489,414
1,464,901
1,474,475
1,490,252
1,509,686
1,541,040
1,586,470
1,599,232
1,685,455
1,675,355
1,647,355
1,563,612
1,466,726
1,489,762
1,560,551
1,589,586
1,601,146
1,624,675
1,639,110
1,654,406
1,609,503
1,785,088
1,775,110
1,781,951
1,811,972
1,809,692
1,810,395
1,771,670
1,708,702
1,677,406
1,693,324
1,768,915
1,779,486
1,783,181
1,680,927
1,766,533
1,781,714
1,845,772
1,862,336
1,853,919
1,807,100
1,792,109
1,879,494
1,963,820
2,021,326
2,075,456
2,129,719
2,186,480
2,345,283
2,304,001
2,345,287
2,345,2872,304,0012,345,2832,186,4802,129,7192,075,4562,021,3261,963,8201,879,4941,792,1091,807,1001,853,9191,862,3361,845,7721,781,7141,766,5331,680,9271,783,1811,779,4861,768,9151,693,3241,677,4061,708,7021,771,6701,810,3951,809,6921,811,9721,781,9511,775,1101,785,0881,609,5031,654,4061,639,1101,624,6751,601,1461,589,5861,560,5511,489,7621,466,7261,563,6121,647,3551,675,3551,685,4551,599,2321,586,4701,541,0401,509,6861,490,2521,474,4751,464,9011,489,4141,475,3851,454,7191,450,9861,470,8881,460,5321,464,6061,477,4291,236,7931,203,2281,138,0071,154,9531,150,1531,173,7351,168,4231,173,1511,122,1321,173,5361,247,4181,240,8841,337,5551,356,6721,363,6741,316,6461,370,9791,286,257714,108767,433671,184684,242602,849
   Common Stock
210,000
210,000
262,499
262,498
262,499
262,499
262,499
262,499
262,499
262,499
262,499
262,499
262,499
262,499
262,499
271,248
271,248
271,248
271,248
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
280,289
560,568
560,568
560,568
560,568
560,568
560,568
560,570
560,570
560,570
560,570
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753
632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753632,753560,570560,570560,570560,570560,568560,568560,568560,568560,568560,568280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289280,289271,248271,248271,248271,248262,499262,499262,499262,499262,499262,499262,499262,499262,499262,499262,499262,498262,499210,000210,000
   Retained Earnings 
159,418
240,811
138,252
234,501
175,926
303,399
388,120
333,787
380,815
386,303
367,185
270,514
277,048
203,166
178,012
220,282
188,781
194,093
170,511
193,043
176,097
241,319
274,883
479,046
466,223
460,113
470,469
450,567
454,300
474,966
488,995
464,482
474,056
489,833
509,267
540,621
586,051
598,813
685,036
674,936
646,936
563,194
280,167
228,753
237,901
264,791
275,522
298,218
311,822
297,886
252,153
266,301
255,493
245,342
274,533
271,518
271,579
232,301
168,866
137,186
152,802
228,170
238,594
242,216
139,962
63,442
46,276
110,334
126,898
150,828
104,008
89,017
176,402
260,729
321,836
371,042
426,627
483,389
637,893
600,909
641,237
641,237600,909637,893483,389426,627371,042321,836260,729176,40289,017104,008150,828126,898110,33446,27663,442139,962242,216238,594228,170152,802137,186168,866232,301271,579271,518274,533245,342255,493266,301252,153297,886311,822298,218275,522264,791237,901228,753280,167563,194646,936674,936685,036598,813586,051540,621509,267489,833474,056464,482488,995474,966454,300450,567470,469460,113466,223479,046274,883241,319176,097193,043170,511194,093188,781220,282178,012203,166277,048270,514367,185386,303380,815333,787388,120303,399175,926234,501138,252240,811159,418
   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
494,307
494,773
495,157
495,459
495,683
495,829
495,902
495,902
658,028
658,029
658,029
658,029
658,028
658,029
658,029
658,029
658,028
654,427
659,351
658,029
658,028
662,327
658,029
658,987
658,987658,029662,327658,028658,029659,351654,427658,028658,029658,029658,029658,028658,029658,029658,029658,028495,902495,902495,829495,683495,459495,157494,773494,307000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.