0 XP   0   0   0

Dynasty Ceramic Public Company Limited










Financial Health of Dynasty Ceramic Public Company Limited




Comparing to competitors in the Building Products & Equipment industry




  Industry Rankings  


Dynasty Ceramic Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Dynasty Ceramic Public Company Limited?

I guess you are interested in Dynasty Ceramic 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 Dynasty Ceramic Public Company Limited

Let's start. I'm going to help you getting a better view of Dynasty Ceramic 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 Dynasty Ceramic 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 Dynasty Ceramic 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 Dynasty Ceramic Public Company Limited. The closing price on 2022-12-02 was ฿2.72 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.
Dynasty Ceramic Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just 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 Dynasty Ceramic Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Dynasty Ceramic Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • A Net Profit Margin of 20.3% means that ฿0.20 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 20.3%. The company is making a huge profit. +2
  • The TTM is 20.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.3%TTM20.6%-0.2%
TTM20.6%YOY20.1%+0.5%
TTM20.6%5Y16.0%+4.5%
5Y16.0%10Y17.0%-0.9%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ20.3%6.6%+13.7%
TTM20.6%4.7%+15.9%
YOY20.1%5.8%+14.3%
5Y16.0%3.8%+12.2%
10Y17.0%4.3%+12.7%
1.1.2. Return on Assets

Shows how efficient Dynasty Ceramic Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • 4.8% Return on Assets means that Dynasty Ceramic Public Company Limited generated ฿0.05 profit for each $1 in assets.

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

  • The MRQ is 4.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 4.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.8%TTM4.8%0.0%
TTM4.8%YOY4.9%-0.1%
TTM4.8%5Y3.9%+0.9%
5Y3.9%10Y5.1%-1.2%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%1.5%+3.3%
TTM4.8%1.4%+3.4%
YOY4.9%1.4%+3.5%
5Y3.9%1.1%+2.8%
10Y5.1%1.1%+4.0%
1.1.3. Return on Equity

Shows how efficient Dynasty Ceramic Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • 7.4% Return on Equity means Dynasty Ceramic Public Company Limited generated ฿0.07 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 7.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.4%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.4%TTM7.4%+0.0%
TTM7.4%YOY8.5%-1.1%
TTM7.4%5Y7.3%+0.1%
5Y7.3%10Y9.0%-1.8%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ7.4%3.1%+4.3%
TTM7.4%2.7%+4.7%
YOY8.5%3.0%+5.5%
5Y7.3%2.1%+5.2%
10Y9.0%2.2%+6.8%

1.2. Operating Efficiency of Dynasty Ceramic Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Dynasty Ceramic Public Company Limited is operating .

  • Measures how much profit Dynasty Ceramic 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 Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • An Operating Margin of 24.9% means the company generated ฿0.25  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 24.9%. The company is operating efficient. +1
  • The TTM is 24.9%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ24.9%TTM24.9%+0.1%
TTM24.9%YOY24.2%+0.7%
TTM24.9%5Y22.0%+2.8%
5Y22.0%10Y12.6%+9.4%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ24.9%6.9%+18.0%
TTM24.9%5.8%+19.1%
YOY24.2%8.1%+16.1%
5Y22.0%5.6%+16.4%
10Y12.6%4.9%+7.7%
1.2.2. Operating Ratio

Measures how efficient Dynasty Ceramic Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • An Operation Ratio of 1.31 means that the operating costs are ฿1.31 for each ฿1 in net sales.

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

  • The MRQ is 1.314. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.313. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.314TTM1.313+0.000
TTM1.313YOY1.330-0.017
TTM1.3135Y1.377-0.064
5Y1.37710Y1.019+0.358
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3141.548-0.234
TTM1.3131.469-0.156
YOY1.3301.267+0.063
5Y1.3771.135+0.242
10Y1.0191.023-0.004

1.3. Liquidity of Dynasty Ceramic Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Dynasty Ceramic Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A Current Ratio of 1.07 means the company has ฿1.07 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.071. The company is just able to pay all its short-term debts.
  • The TTM is 1.073. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.071TTM1.073-0.001
TTM1.073YOY0.838+0.234
TTM1.0735Y0.816+0.257
5Y0.81610Y0.475+0.341
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0711.668-0.597
TTM1.0731.548-0.475
YOY0.8381.588-0.750
5Y0.8161.493-0.677
10Y0.4751.271-0.796
1.3.2. Quick Ratio

Measures if Dynasty Ceramic 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 Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • A Quick Ratio of 0.07 means the company can pay off ฿0.07 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.068. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.075. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.068TTM0.075-0.007
TTM0.075YOY0.066+0.008
TTM0.0755Y0.077-0.002
5Y0.07710Y0.075+0.002
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0680.802-0.734
TTM0.0750.741-0.666
YOY0.0660.775-0.709
5Y0.0770.739-0.662
10Y0.0750.704-0.629

1.4. Solvency of Dynasty Ceramic Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Dynasty Ceramic Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Dynasty Ceramic Public Company Limited to Building Products & Equipment industry mean.
  • A Debt to Asset Ratio of 0.35 means that Dynasty Ceramic Public Company Limited assets are financed with 34.8% credit (debt) and the remaining percentage (100% - 34.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.348. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.340. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.348TTM0.340+0.009
TTM0.340YOY0.406-0.067
TTM0.3405Y0.425-0.085
5Y0.42510Y0.415+0.009
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3480.509-0.161
TTM0.3400.504-0.164
YOY0.4060.524-0.118
5Y0.4250.513-0.088
10Y0.4150.494-0.079
1.4.2. Debt to Equity Ratio

Measures if Dynasty Ceramic Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • A Debt to Equity ratio of 53.8% means that company has ฿0.54 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.538. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.518. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.538TTM0.518+0.020
TTM0.518YOY0.715-0.196
TTM0.5185Y0.824-0.306
5Y0.82410Y0.765+0.060
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5381.080-0.542
TTM0.5181.031-0.513
YOY0.7151.088-0.373
5Y0.8241.100-0.276
10Y0.7651.019-0.254

2. Market Valuation of Dynasty Ceramic 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 Dynasty Ceramic Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • A PE ratio of 59.49 means the investor is paying ฿59.49 for every ฿1 in earnings.

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

  • The EOD is 57.383. Good. +1
  • The MRQ is 59.492. Good. +1
  • The TTM is 62.122. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD57.383MRQ59.492-2.110
MRQ59.492TTM62.122-2.630
TTM62.122YOY55.399+6.723
TTM62.1225Y76.034-13.912
5Y76.03410Y479.926-403.891
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD57.38338.881+18.502
MRQ59.49241.932+17.560
TTM62.12251.714+10.408
YOY55.39949.706+5.693
5Y76.03450.483+25.551
10Y479.92643.862+436.064
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Dynasty Ceramic 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 Dynasty Ceramic Public Company Limited:

  • The MRQ is -252.926. Very Bad. -2
  • The TTM is 207.156. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-252.926TTM207.156-460.082
TTM207.156YOY-371.287+578.443
TTM207.1565Y-594.360+801.516
5Y-594.36010Y-8.570-585.790
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-252.9260.608-253.534
TTM207.1560.088+207.068
YOY-371.2870.103-371.390
5Y-594.3600.201-594.561
10Y-8.5700.151-8.721

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

Measures if the stock price of Dynasty Ceramic Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A PB ratio of 4.37 means the investor is paying ฿4.37 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Dynasty Ceramic Public Company Limited:

  • The EOD is 4.213. Neutral. Compare to industry.
  • The MRQ is 4.368. Neutral. Compare to industry.
  • The TTM is 4.465. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD4.213MRQ4.368-0.155
MRQ4.368TTM4.465-0.097
TTM4.465YOY4.562-0.097
TTM4.4655Y4.912-0.448
5Y4.91210Y49.918-45.006
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD4.2131.775+2.438
MRQ4.3681.802+2.566
TTM4.4652.217+2.248
YOY4.5622.034+2.528
5Y4.9121.645+3.267
10Y49.9181.411+48.507
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Dynasty Ceramic 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---0.008-0.005-37%0.029-126%0.011-166%0.009-187%
Book Value Growth--0.9710.9710%0.9720%0.9720%0.9720%
Book Value Per Share--0.6460.644+0%0.570+13%0.528+22%0.433+49%
Book Value Per Share Growth---0.012-0.008-35%0.044-126%0.013-187%0.013-188%
Current Ratio--1.0711.0730%0.838+28%0.816+31%0.475+126%
Debt To Asset Ratio--0.3480.340+3%0.406-14%0.425-18%0.415-16%
Debt To Equity Ratio--0.5380.518+4%0.715-25%0.824-35%0.765-30%
Dividend Per Share--0.1000.072+38%0.065+54%0.054+87%0.065+53%
Dividend Per Share Growth----0.1100%0.083-100%-0.1460%0.078-100%
Eps--0.0470.047+1%0.047+1%0.036+30%0.036+31%
Eps Growth---0.235-0.031-87%-0.015-94%-0.010-96%-0.014-94%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.2030.206-1%0.201+1%0.160+27%0.170+20%
Operating Margin--0.2490.249+0%0.242+3%0.220+13%0.126+98%
Operating Ratio--1.3141.313+0%1.330-1%1.377-5%1.019+29%
Pb Ratio4.213-4%4.3684.465-2%4.562-4%4.912-11%49.918-91%
Pe Ratio57.383-4%59.49262.122-4%55.399+7%76.034-22%479.926-88%
Peg Ratio---252.926207.156-222%-371.287+47%-594.360+135%-8.570-97%
Price Per Share2.720-4%2.8202.875-2%2.600+8%2.529+12%16.154-83%
Price To Total Gains Ratio29.427-4%30.50962.842-51%47.388-36%44.911-32%272.039-89%
Profit Growth--96.44397.017-1%97.093-1%97.092-1%97.080-1%
Quick Ratio--0.0680.075-10%0.066+2%0.077-12%0.075-10%
Return On Assets--0.0480.048-1%0.049-3%0.039+21%0.051-7%
Return On Equity--0.0740.074+0%0.085-13%0.073+2%0.090-18%
Revenue Growth--0.9680.9710%0.9700%0.9710%0.9710%
Total Gains Per Share--0.0920.068+36%0.094-2%0.065+42%0.074+25%
Total Gains Per Share Growth---0.229-1.835+703%-0.995+335%-0.648+184%-0.469+105%
Usd Book Value--169683984.000169226391.082+0%149698843.826+13%138772706.200+22%113921299.844+49%
Usd Book Value Change Per Share--0.0000.000-37%0.001-126%0.000-166%0.000-187%
Usd Book Value Per Share--0.0190.019+0%0.016+13%0.015+22%0.012+49%
Usd Dividend Per Share--0.0030.002+38%0.002+54%0.002+87%0.002+53%
Usd Eps--0.0010.001+1%0.001+1%0.001+30%0.001+31%
Usd Price Per Share0.078-4%0.0810.083-2%0.075+8%0.073+12%0.465-83%
Usd Profit--12457814.40012390168.290+1%12391118.539+1%9581465.917+30%9504662.622+31%
Usd Revenue--61242883.20059938362.763+2%61523088.5090%59100819.574+4%55882033.211+10%
Usd Total Gains Per Share--0.0030.002+36%0.003-2%0.002+42%0.002+25%
 EOD+3 -2MRQTTM+18 -16YOY+18 -175Y+23 -1110Y+21 -14

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1557.383
Price to Book Ratio (EOD)Between0-14.213
Net Profit Margin (MRQ)Greater than00.203
Operating Margin (MRQ)Greater than00.249
Quick Ratio (MRQ)Greater than10.068
Current Ratio (MRQ)Greater than11.071
Debt to Asset Ratio (MRQ)Less than10.348
Debt to Equity Ratio (MRQ)Less than10.538
Return on Equity (MRQ)Greater than0.150.074
Return on Assets (MRQ)Greater than0.050.048
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.014
Ma 20Greater thanMa 502.719
Ma 50Greater thanMa 1002.697
Ma 100Greater thanMa 2002.730
OpenGreater thanClose2.720
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets9,039,484
Total Liabilities3,147,679
Total Stockholder Equity5,848,461
 As reported
Total Liabilities 3,147,679
Total Stockholder Equity+ 5,848,461
Total Assets = 9,039,484

Assets

Total Assets9,039,484
Total Current Assets2,654,286
Long-term Assets2,654,286
Total Current Assets
Cash And Cash Equivalents 64,995
Short-term Investments 1,064
Net Receivables 166,423
Inventory 2,413,111
Other Current Assets 8,693
Total Current Assets  (as reported)2,654,286
Total Current Assets  (calculated)2,654,286
+/-0
Long-term Assets
Property Plant Equipment 6,222,875
Long Term Investments 314
Other Assets 142,859
Long-term Assets  (as reported)6,385,198
Long-term Assets  (calculated)6,366,048
+/- 19,150

Liabilities & Shareholders' Equity

Total Current Liabilities2,477,193
Long-term Liabilities670,486
Total Stockholder Equity5,848,461
Total Current Liabilities
Short Long Term Debt 1,100,000
Accounts payable 1,027,290
Other Current Liabilities 243,090
Total Current Liabilities  (as reported)2,477,193
Total Current Liabilities  (calculated)2,370,380
+/- 106,813
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt499,787
Other Liabilities 277,512
Long-term Liabilities  (as reported)670,486
Long-term Liabilities  (calculated)777,299
+/- 106,813
Total Stockholder Equity
Common Stock912,561
Retained Earnings 3,387,388
Total Stockholder Equity (as reported)5,848,461
Total Stockholder Equity (calculated)4,299,949
+/- 1,548,512
Other
Capital Stock912,561
Common Stock Shares Outstanding 9,125,611
Net Debt 1,035,005
Net Invested Capital 6,948,461
Net Tangible Assets 5,828,997
Net Working Capital 177,093



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
3,413,276
3,427,379
3,408,285
3,302,597
3,272,371
3,280,907
3,583,288
4,144,086
4,266,611
4,370,590
4,402,376
4,349,466
4,167,183
4,039,969
4,073,009
4,005,199
3,891,425
3,882,857
3,953,009
3,892,246
3,685,800
3,496,025
3,486,344
3,632,309
4,187,352
3,900,875
3,618,529
3,714,987
4,360,752
4,032,149
4,018,650
4,287,890
4,450,609
4,353,397
4,591,555
4,758,919
4,739,921
4,817,613
4,977,345
5,140,552
5,083,340
5,045,457
5,097,099
5,193,890
5,155,590
4,904,861
5,080,208
5,134,261
5,139,640
5,363,457
5,583,261
5,749,827
5,920,026
6,669,878
6,966,835
7,097,246
7,195,931
7,273,515
7,757,245
8,002,846
8,247,295
8,505,165
8,689,221
8,721,899
9,152,487
8,934,427
8,939,677
8,795,631
8,633,853
8,673,238
8,716,323
8,942,768
8,899,024
9,039,484
9,039,4848,899,0248,942,7688,716,3238,673,2388,633,8538,795,6318,939,6778,934,4279,152,4878,721,8998,689,2218,505,1658,247,2958,002,8467,757,2457,273,5157,195,9317,097,2466,966,8356,669,8785,920,0265,749,8275,583,2615,363,4575,139,6405,134,2615,080,2084,904,8615,155,5905,193,8905,097,0995,045,4575,083,3405,140,5524,977,3454,817,6134,739,9214,758,9194,591,5554,353,3974,450,6094,287,8904,018,6504,032,1494,360,7523,714,9873,618,5293,900,8754,187,3523,632,3093,486,3443,496,0253,685,8003,892,2463,953,0093,882,8573,891,4254,005,1994,073,0094,039,9694,167,1834,349,4664,402,3764,370,5904,266,6114,144,0863,583,2883,280,9073,272,3713,302,5973,408,2853,427,3793,413,276
   > 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
1,853,378
1,900,380
2,285,684
2,287,865
2,181,236
2,177,419
2,187,467
2,314,097
2,381,992
2,537,724
2,602,251
2,605,787
2,620,842
2,399,256
2,225,745
2,285,001
2,304,859
2,240,862
2,328,093
2,466,044
2,505,153
2,483,975
2,654,286
2,654,2862,483,9752,505,1532,466,0442,328,0932,240,8622,304,8592,285,0012,225,7452,399,2562,620,8422,605,7872,602,2512,537,7242,381,9922,314,0972,187,4672,177,4192,181,2362,287,8652,285,6841,900,3801,853,378000000000000000000000000000000000000000000000000000
       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
81,523
112,124
103,113
106,225
94,566
183,173
97,038
80,616
125,850
173,083
164,204
84,798
117,925
95,698
85,832
66,585
70,870
79,249
63,512
56,878
58,236
61,573
64,995
64,99561,57358,23656,87863,51279,24970,87066,58585,83295,698117,92584,798164,204173,083125,85080,61697,038183,17394,566106,225103,113112,12481,523000000000000000000000000000000000000000000000000000
       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
18,374
18,374
18,374
18,374
18,374
18,374
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,06418,37418,37418,37418,37418,37418,374000000000000000000000000000000000000000000000000000
       Net Receivables 
671,108
624,197
643,090
672,979
818,195
793,693
879,498
265,306
303,636
288,298
245,857
242,799
258,954
244,066
242,492
284,132
343,173
283,073
272,266
257,259
295,697
208,343
177,222
185,035
191,236
144,538
127,535
154,512
181,493
125,920
117,547
138,019
154,627
111,010
129,955
140,539
137,176
93,662
98,437
109,636
147,640
121,120
110,637
92,971
105,309
89,397
84,820
131,728
187,075
147,934
116,873
141,106
238,973
304,221
254,454
271,295
320,135
283,063
279,119
290,973
274,080
237,309
187,960
308,528
229,723
196,972
169,526
143,514
226,201
179,646
150,944
163,669
217,636
166,423
166,423217,636163,669150,944179,646226,201143,514169,526196,972229,723308,528187,960237,309274,080290,973279,119283,063320,135271,295254,454304,221238,973141,106116,873147,934187,075131,72884,82089,397105,30992,971110,637121,120147,640109,63698,43793,662137,176140,539129,955111,010154,627138,019117,547125,920181,493154,512127,535144,538191,236185,035177,222208,343295,697257,259272,266283,073343,173284,132242,492244,066258,954242,799245,857288,298303,636265,306879,498793,693818,195672,979643,090624,197671,108
       Other Current Assets 
27,099
21,455
13,005
20,298
12,169
15,363
19,920
55,951
55,548
55,314
51,502
8,664
42,901
41,255
42,400
8,527
14,445
16,752
19,105
14,150
13,788
11,033
20,007
20,447
34,457
23,664
35,982
20,590
30,071
32,522
36,319
28,033
33,242
35,003
32,649
31,767
31,639
26,455
35,736
31,474
28,840
27,659
38,382
33,872
84,133
84,286
54,988
42,542
60,768
57,459
51,201
44,969
0
0
0
0
0
0
0
0
-36
0
0
29,000
0
0
0
0
0
0
8,693
8,693
8,693
8,693
8,6938,6938,6938,69300000029,00000-360000000044,96951,20157,45960,76842,54254,98884,28684,13333,87238,38227,65928,84031,47435,73626,45531,63931,76732,64935,00333,24228,03336,31932,52230,07120,59035,98223,66434,45720,44720,00711,03313,78814,15019,10516,75214,4458,52742,40041,25542,9018,66451,50255,31455,54855,95119,92015,36312,16920,29813,00521,45527,099
   > 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
5,709,571
5,902,914
6,083,434
6,101,057
6,753,231
6,708,682
6,654,676
6,490,773
6,392,991
6,345,145
6,250,279
6,437,615
6,415,049
6,385,198
6,385,1986,415,0496,437,6156,250,2796,345,1456,392,9916,490,7736,654,6766,708,6826,753,2316,101,0576,083,4345,902,9145,709,571000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,395,807
2,373,536
2,329,716
2,172,676
2,100,119
2,055,402
2,105,139
2,545,077
2,617,253
2,604,407
2,603,129
2,553,022
2,490,468
2,431,977
2,374,688
2,303,810
2,245,129
2,191,677
2,140,651
2,096,531
2,032,937
1,979,850
1,958,789
1,980,879
1,971,845
2,053,714
2,104,688
2,075,051
2,157,600
2,354,825
2,469,809
2,513,719
2,540,261
2,552,913
2,583,815
2,700,852
2,762,346
2,810,393
2,848,572
2,942,094
2,957,680
2,993,408
3,005,157
2,999,199
2,980,124
3,000,350
3,029,604
3,073,587
3,179,736
3,417,198
3,577,884
3,837,414
3,955,882
4,275,326
4,567,741
4,806,715
4,914,594
4,988,150
5,346,162
5,479,423
0
5,779,889
5,973,746
6,028,874
6,632,982
6,525,063
6,478,492
6,347,287
6,250,699
6,193,785
6,104,139
6,297,617
6,259,808
6,222,875
6,222,8756,259,8086,297,6176,104,1396,193,7856,250,6996,347,2876,478,4926,525,0636,632,9826,028,8745,973,7465,779,88905,479,4235,346,1624,988,1504,914,5944,806,7154,567,7414,275,3263,955,8823,837,4143,577,8843,417,1983,179,7363,073,5873,029,6043,000,3502,980,1242,999,1993,005,1572,993,4082,957,6802,942,0942,848,5722,810,3932,762,3462,700,8522,583,8152,552,9132,540,2612,513,7192,469,8092,354,8252,157,6002,075,0512,104,6882,053,7141,971,8451,980,8791,958,7891,979,8502,032,9372,096,5312,140,6512,191,6772,245,1292,303,8102,374,6882,431,9772,490,4682,553,0222,603,1292,604,4072,617,2532,545,0772,105,1392,055,4022,100,1192,172,6762,329,7162,373,5362,395,807
       Goodwill 
0
0
0
0
0
0
0
61,021
60,233
59,443
58,654
57,866
57,078
56,288
55,500
54,711
103,623
103,623
103,623
103,624
103,623
103,623
103,623
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,620
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000103,620103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,623103,623103,623103,624103,623103,623103,62354,71155,50056,28857,07857,86658,65459,44360,23361,0210000000
       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
32,814
32,814
32,814
29,314
29,314
29,314
29,314
30,314
30,314
29,314
314
314
314
314
314
314
314
314
314
314
314
31431431431431431431431431431431429,31430,31430,31429,31429,31429,31429,31432,81432,81432,81400000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
74,794
68,524
73,633
76,054
80,434
76,274
74,612
71,343
65,532
114,025
126,849
124,970
111,795
111,499
115,182
119,522
121,199
112,106
111,446
110,779
118,434
109,430
109,991
111,360
119,880
112,489
111,929
111,385
114,136
118,741
119,934
118,826
122,693
118,240
13,944
15,824
20,218
14,762
18,820
20,785
31,963
22,509
20,829
19,041
27,527
19,525
26,626
27,631
34,072
26,438
24,628
25,190
34,011
19,097
19,318
18,719
17,688
0
0
0
12,716
0
0
0
9,853
0
0
009,85300012,71600017,68818,71919,31819,09734,01125,19024,62826,43834,07227,63126,62619,52527,52719,04120,82922,50931,96320,78518,82014,76220,21815,82413,944118,240122,693118,826119,934118,741114,136111,385111,929112,489119,880111,360109,991109,430118,434110,779111,446112,106121,199119,522115,182111,499111,795124,970126,849114,02565,53271,34374,61276,27480,43476,05473,63368,52474,7940000000
       Other Assets 
0
0
0
0
0
0
0
106,984
105,624
109,835
111,889
110,651
111,422
109,386
105,421
103,498
152,468
153,891
151,663
149,507
150,649
154,064
140,487
144,429
146,147
145,900
144,728
143,218
143,700
146,232
145,576
151,304
154,600
150,912
150,543
147,261
285,329
299,520
297,768
283,456
278,670
160,384
132,121
82,816
65,587
68,642
69,809
68,792
75,652
76,786
73,966
59,035
63,764
108,868
111,229
109,296
103,918
97,898
96,986
78,106
0
73,393
61,655
48,768
101,690
166,945
161,369
130,455
129,150
149,228
134,975
130,145
134,356
142,859
142,859134,356130,145134,975149,228129,150130,455161,369166,945101,69048,76861,65573,393078,10696,98697,898103,918109,296111,229108,86863,76459,03573,96676,78675,65268,79269,80968,64265,58782,816132,121160,384278,670283,456297,768299,520285,329147,261150,543150,912154,600151,304145,576146,232143,700143,218144,728145,900146,147144,429140,487154,064150,649149,507151,663153,891152,468103,498105,421109,386111,422110,651111,889109,835105,624106,9840000000
> Total Liabilities 
1,634,651
1,719,862
1,687,757
1,673,617
1,378,458
1,463,754
1,759,309
2,315,966
2,208,219
2,385,810
2,382,091
2,305,738
1,956,989
1,879,375
1,878,847
1,777,551
1,395,247
1,480,780
1,525,012
1,443,128
945,775
857,392
802,914
922,472
1,119,187
1,061,840
854,493
988,984
1,351,455
1,283,992
1,318,356
1,623,654
1,422,995
1,627,457
1,919,476
2,056,999
1,529,511
1,981,559
2,180,799
2,379,379
1,946,770
2,304,810
2,402,587
2,388,568
1,964,895
1,766,991
2,032,278
2,013,725
1,580,099
2,117,158
2,289,153
2,372,614
2,196,468
2,868,768
3,192,361
3,316,404
3,129,428
3,066,886
3,481,556
3,681,063
3,627,134
3,231,013
3,323,844
5,202,979
5,272,715
3,943,966
4,075,162
3,937,380
3,631,181
2,607,170
2,902,409
3,105,681
2,938,165
3,147,679
3,147,6792,938,1653,105,6812,902,4092,607,1703,631,1813,937,3804,075,1623,943,9665,272,7155,202,9793,323,8443,231,0133,627,1343,681,0633,481,5563,066,8863,129,4283,316,4043,192,3612,868,7682,196,4682,372,6142,289,1532,117,1581,580,0992,013,7252,032,2781,766,9911,964,8952,388,5682,402,5872,304,8101,946,7702,379,3792,180,7991,981,5591,529,5112,056,9991,919,4761,627,4571,422,9951,623,6541,318,3561,283,9921,351,455988,984854,4931,061,8401,119,187922,472802,914857,392945,7751,443,1281,525,0121,480,7801,395,2471,777,5511,878,8471,879,3751,956,9892,305,7382,382,0912,385,8102,208,2192,315,9661,759,3091,463,7541,378,4581,673,6171,687,7571,719,8621,634,651
   > Total Current Liabilities 
1,552,834
1,636,905
1,605,019
1,591,967
1,296,208
1,380,322
1,674,493
2,230,008
2,004,661
2,201,714
2,212,116
2,247,018
1,908,711
1,831,518
1,831,335
1,730,594
1,349,067
1,435,013
1,479,017
1,396,904
899,266
810,490
756,209
875,291
1,071,830
1,014,244
806,561
940,613
1,215,214
1,147,651
1,178,688
1,480,743
1,265,132
1,465,239
1,752,497
1,887,087
1,329,418
1,773,809
1,965,374
2,156,903
1,762,750
2,118,212
2,210,475
2,192,010
1,763,540
1,560,433
1,820,270
1,797,352
1,360,633
1,895,623
2,063,985
2,177,113
1,998,703
2,629,190
2,946,957
3,077,606
2,861,951
2,826,834
3,237,507
3,435,743
3,377,429
2,949,370
3,037,887
4,927,090
4,532,118
3,216,428
3,357,159
3,240,296
2,958,265
1,932,738
2,230,513
2,450,086
2,273,912
2,477,193
2,477,1932,273,9122,450,0862,230,5131,932,7382,958,2653,240,2963,357,1593,216,4284,532,1184,927,0903,037,8872,949,3703,377,4293,435,7433,237,5072,826,8342,861,9513,077,6062,946,9572,629,1901,998,7032,177,1132,063,9851,895,6231,360,6331,797,3521,820,2701,560,4331,763,5402,192,0102,210,4752,118,2121,762,7502,156,9031,965,3741,773,8091,329,4181,887,0871,752,4971,465,2391,265,1321,480,7431,178,6881,147,6511,215,214940,613806,5611,014,2441,071,830875,291756,209810,490899,2661,396,9041,479,0171,435,0131,349,0671,730,5941,831,3351,831,5181,908,7112,247,0182,212,1162,201,7142,004,6612,230,0081,674,4931,380,3221,296,2081,591,9671,605,0191,636,9051,552,834
       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
1,330,000
910,000
1,460,000
1,940,000
2,110,652
37,800
1,609,758
0
0
2,110,000
1,730,000
2,030,000
3,381,547
0
0
0
0
0
0
0
0
0
0
00000000003,381,5472,030,0001,730,0002,110,000001,609,75837,8002,110,6521,940,0001,460,000910,0001,330,000000000000000000000000000000000000000000000000000000
       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
1,330,000
910,000
1,460,000
1,940,000
2,110,652
37,800
1,609,758
0
0
2,110,000
1,730,000
2,030,000
3,381,547
3,324,500
1,930,000
2,220,000
2,165,000
1,200,000
570,000
1,180,000
1,250,000
515,000
1,100,000
1,100,000515,0001,250,0001,180,000570,0001,200,0002,165,0002,220,0001,930,0003,324,5003,381,5472,030,0001,730,0002,110,000001,609,75837,8002,110,6521,940,0001,460,000910,0001,330,000000000000000000000000000000000000000000000000000000
       Accounts payable 
384,365
392,757
321,446
354,381
396,287
478,879
486,420
453,740
497,430
534,821
439,177
371,710
315,745
387,453
366,061
326,279
362,503
472,275
446,655
346,126
382,611
419,761
472,369
446,666
495,043
516,363
515,973
495,794
597,925
609,137
623,867
607,494
659,708
705,940
671,644
621,412
613,445
703,968
666,410
588,127
651,940
673,672
602,011
510,061
554,311
635,540
571,961
478,097
668,099
691,694
613,816
510,558
862,389
998,932
944,579
873,818
1,067,496
1,080,661
1,009,985
918,925
1,075,813
1,072,525
956,248
857,144
888,140
976,200
928,162
785,769
1,354,936
1,035,517
860,098
921,930
1,346,906
1,027,290
1,027,2901,346,906921,930860,0981,035,5171,354,936785,769928,162976,200888,140857,144956,2481,072,5251,075,813918,9251,009,9851,080,6611,067,496873,818944,579998,932862,389510,558613,816691,694668,099478,097571,961635,540554,311510,061602,011673,672651,940588,127666,410703,968613,445621,412671,644705,940659,708607,494623,867609,137597,925495,794515,973516,363495,043446,666472,369419,761382,611346,126446,655472,275362,503326,279366,061387,453315,745371,710439,177534,821497,430453,740486,420478,879396,287354,381321,446392,757384,365
       Other Current Liabilities 
317,490
243,945
191,690
274,956
400,965
303,322
174,944
227,531
346,184
269,577
184,063
211,789
299,223
290,777
187,407
260,544
396,586
329,002
171,762
233,551
365,806
379,563
279,673
426,536
576,787
497,872
290,588
444,744
616,273
532,861
344,335
473,203
605,389
438,651
310,853
425,675
545,973
413,666
286,020
383,776
440,810
379,749
258,464
291,950
339,229
399,893
213,309
359,255
412,534
373,929
210,149
336,556
226,314
170,258
62,378
93,135
160,348
136,415
65,871
110,947
0
0
51,639
103,399
184,787
196,313
102,864
183,442
303,021
230,586
90,843
179,134
311,691
243,090
243,090311,691179,13490,843230,586303,021183,442102,864196,313184,787103,39951,63900110,94765,871136,415160,34893,13562,378170,258226,314336,556210,149373,929412,534359,255213,309399,893339,229291,950258,464379,749440,810383,776286,020413,666545,973425,675310,853438,651605,389473,203344,335532,861616,273444,744290,588497,872576,787426,536279,673379,563365,806233,551171,762329,002396,586260,544187,407290,777299,223211,789184,063269,577346,184227,531174,944303,322400,965274,956191,690243,945317,490
   > 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
249,705
281,643
285,957
275,889
740,597
727,538
718,003
697,084
672,916
674,432
671,896
655,595
664,253
670,486
670,486664,253655,595671,896674,432672,916697,084718,003727,538740,597275,889285,957281,643249,705000000000000000000000000000000000000000000000000000000000000
       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
-1,330,000
-910,000
-1,460,000
-1,940,000
-2,110,652
-37,800
-1,609,758
0
0
-2,110,000
-1,730,000
-2,030,000
-3,381,547
587,270
548,370
528,328
514,364
491,330
485,875
484,098
484,153
489,664
499,787
499,787489,664484,153484,098485,875491,330514,364528,328548,370587,270-3,381,547-2,030,000-1,730,000-2,110,00000-1,609,758-37,800-2,110,652-1,940,000-1,460,000-910,000-1,330,000000000000000000000000000000000000000000000000000000
       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
2,570
3,214
4,608
5,465
7,354
7,639
7,720
7,840
7,893
7,838
7,843
7,168
7,689
8,085
8,0857,6897,1687,8437,8387,8937,8407,7207,6397,3545,4654,6083,2142,570000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,796,876
1,724,904
1,737,216
1,645,678
1,910,190
1,833,511
1,841,254
1,847,713
2,034,533
1,960,542
1,995,413
2,018,881
2,184,829
2,134,315
2,167,459
2,200,904
2,468,656
2,373,722
2,399,659
2,420,461
2,709,236
2,606,064
2,649,839
2,676,343
3,033,849
2,803,364
2,727,442
2,688,598
2,971,772
2,708,987
2,659,676
2,623,105
2,985,543
2,683,080
2,627,516
2,656,467
3,162,134
2,786,151
2,746,433
2,711,398
3,093,800
2,698,195
2,651,653
2,762,044
3,145,898
3,092,235
3,001,762
3,074,117
3,513,291
3,199,854
3,247,018
3,328,874
3,675,097
3,500,006
3,500,053
3,525,294
3,804,060
3,685,548
3,723,508
3,693,781
3,961,515
4,578,815
4,633,707
3,366,627
3,733,895
4,840,647
4,769,593
4,762,164
4,904,642
5,967,340
5,771,275
5,794,150
5,917,806
5,848,461
5,848,4615,917,8065,794,1505,771,2755,967,3404,904,6424,762,1644,769,5934,840,6473,733,8953,366,6274,633,7074,578,8153,961,5153,693,7813,723,5083,685,5483,804,0603,525,2943,500,0533,500,0063,675,0973,328,8743,247,0183,199,8543,513,2913,074,1173,001,7623,092,2353,145,8982,762,0442,651,6532,698,1953,093,8002,711,3982,746,4332,786,1513,162,1342,656,4672,627,5162,683,0802,985,5432,623,1052,659,6762,708,9872,971,7722,688,5982,727,4422,803,3643,033,8492,676,3432,649,8392,606,0642,709,2362,420,4612,399,6592,373,7222,468,6562,200,9042,167,4592,134,3152,184,8292,018,8811,995,4131,960,5422,034,5331,847,7131,841,2541,833,5111,910,1901,645,6781,737,2161,724,9041,796,876
   Common Stock
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
0
723,143
723,143
723,143
723,143
819,894
819,893
819,894
819,894
912,561
912,561
912,561
912,561
912,561
912,561912,561912,561912,561912,561819,894819,894819,893819,894723,143723,143723,143723,1430652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000
   Retained Earnings 
695,412
633,264
655,509
690,878
955,390
878,711
886,454
892,913
1,120,533
1,046,542
1,081,413
1,104,881
1,270,829
1,220,315
1,253,459
1,286,904
1,554,656
1,459,722
1,485,659
1,506,461
1,795,236
1,692,064
1,735,839
1,762,343
2,119,849
1,889,364
1,813,442
1,774,598
2,057,772
1,794,987
1,745,676
1,709,105
2,081,675
1,779,212
1,723,648
1,752,599
2,256,240
1,880,257
1,840,539
1,797,398
2,179,800
1,887,819
1,841,277
1,848,044
2,231,898
1,933,436
1,842,963
1,915,317
2,354,492
2,041,055
2,088,219
2,170,074
2,516,298
2,341,207
2,341,254
2,366,494
2,645,261
2,526,749
2,564,709
2,614,113
2,854,923
2,663,269
2,718,161
2,862,562
3,229,830
3,223,946
3,268,015
3,260,586
3,403,064
3,410,453
3,310,203
3,333,077
3,456,733
3,387,388
3,387,3883,456,7333,333,0773,310,2033,410,4533,403,0643,260,5863,268,0153,223,9463,229,8302,862,5622,718,1612,663,2692,854,9232,614,1132,564,7092,526,7492,645,2612,366,4942,341,2542,341,2072,516,2982,170,0742,088,2192,041,0552,354,4921,915,3171,842,9631,933,4362,231,8981,848,0441,841,2771,887,8192,179,8001,797,3981,840,5391,880,2572,256,2401,752,5991,723,6481,779,2122,081,6751,709,1051,745,6761,794,9872,057,7721,774,5981,813,4421,889,3642,119,8491,762,3431,735,8391,692,0641,795,2361,506,4611,485,6591,459,7221,554,6561,286,9041,253,4591,220,3151,270,8291,104,8811,081,4131,046,5421,120,533892,913886,454878,711955,390690,878655,509633,264695,412
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity -1,684,986-1,684,986-1,684,987-1,684,987-1,578,812-1,578,812-1,578,812-1,578,811-1,463,689-1,463,689-1,463,689-117,488-117,4880-79,13200000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.