0 XP   0   0   0

GFPT Public Company Limited










Financial Health of Gfpt




Comparing to competitors in the Packaged Foods industry




  Industry Rankings  


Richest
#182 / 549

Total Sales
#210 / 549

Making Money
#202 / 549

Working Efficiently
#149 / 549

GFPT Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Gfpt?

I guess you are interested in GFPT 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 Gfpt

Let's start. I'm going to help you getting a better view of GFPT 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 GFPT 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 GFPT 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 GFPT Public Company Limited. The closing price on 2022-11-28 was ฿13.30 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.
GFPT 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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of GFPT Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Gfpt to the Packaged Foods industry mean.
  • A Net Profit Margin of 10.8% means that ฿0.11 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 10.8%. The company is making a huge profit. +2
  • The TTM is 5.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ10.8%TTM5.2%+5.5%
TTM5.2%YOY7.1%-1.8%
TTM5.2%5Y6.8%-1.6%
5Y6.8%10Y7.6%-0.8%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ10.8%2.8%+8.0%
TTM5.2%2.3%+2.9%
YOY7.1%3.5%+3.6%
5Y6.8%2.8%+4.0%
10Y7.6%2.8%+4.8%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Gfpt to the Packaged Foods industry mean.
  • 2.0% Return on Assets means that Gfpt generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.0%+1.0%
TTM1.0%YOY1.3%-0.3%
TTM1.0%5Y1.5%-0.5%
5Y1.5%10Y2.0%-0.5%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%0.8%+1.2%
TTM1.0%0.9%+0.1%
YOY1.3%1.1%+0.2%
5Y1.5%0.9%+0.6%
10Y2.0%1.0%+1.0%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Gfpt to the Packaged Foods industry mean.
  • 3.0% Return on Equity means Gfpt generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 3.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM1.4%+1.5%
TTM1.4%YOY1.8%-0.4%
TTM1.4%5Y2.1%-0.6%
5Y2.1%10Y3.1%-1.1%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%2.0%+1.0%
TTM1.4%1.8%-0.4%
YOY1.8%2.3%-0.5%
5Y2.1%2.1%0.0%
10Y3.1%2.0%+1.1%

1.2. Operating Efficiency of GFPT Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Gfpt is operating .

  • Measures how much profit Gfpt 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 Gfpt to the Packaged Foods industry mean.
  • An Operating Margin of 9.4% means the company generated ฿0.09  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 9.4%. The company is operating less efficient.
  • The TTM is 2.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ9.4%TTM2.9%+6.5%
TTM2.9%YOY6.2%-3.2%
TTM2.9%5Y8.1%-5.2%
5Y8.1%10Y4.7%+3.4%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ9.4%4.2%+5.2%
TTM2.9%3.0%-0.1%
YOY6.2%4.5%+1.7%
5Y8.1%4.3%+3.8%
10Y4.7%3.4%+1.3%
1.2.2. Operating Ratio

Measures how efficient Gfpt 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 GFPT Public Company Limited:

  • The MRQ is 1.744. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.876. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.744TTM1.876-0.132
TTM1.876YOY1.837+0.039
TTM1.8765Y1.805+0.070
5Y1.80510Y1.375+0.430
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7441.625+0.119
TTM1.8761.568+0.308
YOY1.8371.471+0.366
5Y1.8051.351+0.454
10Y1.3751.140+0.235

1.3. Liquidity of GFPT Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 1.70 means the company has ฿1.70 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.697. The company is able to pay all its short-term debts. +1
  • The TTM is 1.717. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.697TTM1.717-0.020
TTM1.717YOY2.213-0.497
TTM1.7175Y2.027-0.310
5Y2.02710Y1.129+0.898
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6971.616+0.081
TTM1.7171.575+0.142
YOY2.2131.581+0.632
5Y2.0271.565+0.462
10Y1.1291.414-0.285
1.3.2. Quick Ratio

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

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

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

  • The MRQ is 0.244. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.227. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.244TTM0.227+0.017
TTM0.227YOY0.284-0.057
TTM0.2275Y0.292-0.065
5Y0.29210Y0.282+0.010
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2440.559-0.315
TTM0.2270.580-0.353
YOY0.2840.620-0.336
5Y0.2920.611-0.319
10Y0.2820.585-0.303

1.4. Solvency of GFPT Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Gfpt to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.31 means that Gfpt assets are financed with 30.8% credit (debt) and the remaining percentage (100% - 30.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.308. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.307. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.308TTM0.307+0.000
TTM0.307YOY0.287+0.020
TTM0.3075Y0.296+0.011
5Y0.29610Y0.351-0.055
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3080.491-0.183
TTM0.3070.487-0.180
YOY0.2870.493-0.206
5Y0.2960.490-0.194
10Y0.3510.487-0.136
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Gfpt to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 44.8% means that company has ฿0.45 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.448. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.447. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.448TTM0.447+0.001
TTM0.447YOY0.406+0.041
TTM0.4475Y0.425+0.022
5Y0.42510Y0.570-0.145
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4480.956-0.508
TTM0.4470.947-0.500
YOY0.4060.942-0.536
5Y0.4251.004-0.579
10Y0.5700.982-0.412

2. Market Valuation of GFPT 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 Gfpt generates.

  • Above 15 is considered overpriced but always compare Gfpt to the Packaged Foods industry mean.
  • A PE ratio of 47.26 means the investor is paying ฿47.26 for every ฿1 in earnings.

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

  • The EOD is 36.758. Good. +1
  • The MRQ is 47.260. Good. +1
  • The TTM is 50.188. Good. +1
Trends
Current periodCompared to+/- 
EOD36.758MRQ47.260-10.502
MRQ47.260TTM50.188-2.927
TTM50.188YOY103.301-53.113
TTM50.1885Y68.757-18.570
5Y68.75710Y57.815+10.943
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD36.75840.390-3.632
MRQ47.26044.031+3.229
TTM50.18845.644+4.544
YOY103.30153.356+49.945
5Y68.75752.695+16.062
10Y57.81541.011+16.804
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Gfpt.

  • 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 GFPT Public Company Limited:

  • The MRQ is -10,357.652. Very Bad. -2
  • The TTM is -2,536.541. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-10,357.652TTM-2,536.541-7,821.111
TTM-2,536.541YOY89.761-2,626.302
TTM-2,536.5415Y-347.601-2,188.940
5Y-347.60110Y-306.559-41.042
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-10,357.6520.089-10,357.741
TTM-2,536.5410.032-2,536.573
YOY89.7610.103+89.658
5Y-347.6010.068-347.669
10Y-306.5590.067-306.626

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

Measures if the stock price of Gfpt 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 1.39 means the investor is paying ฿1.39 for each ฿1 in book value.

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

  • The EOD is 1.078. Good. +1
  • The MRQ is 1.386. Good. +1
  • The TTM is 1.153. Good. +1
Trends
Current periodCompared to+/- 
EOD1.078MRQ1.386-0.308
MRQ1.386TTM1.153+0.233
TTM1.153YOY1.075+0.078
TTM1.1535Y1.278-0.125
5Y1.27810Y1.569-0.292
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD1.0781.560-0.482
MRQ1.3861.717-0.331
TTM1.1531.874-0.721
YOY1.0751.941-0.866
5Y1.2781.682-0.404
10Y1.5691.372+0.197
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of GFPT 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--0.2620.153+71%0.159+65%0.165+59%0.198+33%
Book Value Growth--0.9730.972+0%0.972+0%0.972+0%0.9730%
Book Value Per Share--12.33811.945+3%11.650+6%10.850+14%8.811+40%
Book Value Per Share Growth--0.0210.013+69%0.014+55%0.015+38%0.025-15%
Current Ratio--1.6971.717-1%2.213-23%2.027-16%1.129+50%
Debt To Asset Ratio--0.3080.307+0%0.287+7%0.296+4%0.351-12%
Debt To Equity Ratio--0.4480.447+0%0.406+10%0.425+5%0.570-21%
Dividend Per Share--0.1000.050+100%0.200-50%0.167-40%0.190-47%
Dividend Per Share Growth----111929.4110%0.000-100%-24873.0470%-14442.3120%
Eps--0.3620.175+107%0.209+73%0.220+64%0.252+43%
Eps Growth---0.0050.101-105%-1.337+29202%-0.351+7589%-0.143+3023%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Net Profit Margin--0.1080.052+105%0.071+53%0.068+58%0.076+42%
Operating Margin--0.0940.029+222%0.062+53%0.081+16%0.047+101%
Operating Ratio--1.7441.876-7%1.837-5%1.805-3%1.375+27%
Pb Ratio1.078-29%1.3861.153+20%1.075+29%1.278+8%1.569-12%
Pe Ratio36.758-29%47.26050.188-6%103.301-54%68.757-31%57.815-18%
Peg Ratio---10357.652-2536.541-76%89.761-11639%-347.601-97%-306.559-97%
Price Per Share13.300-29%17.10013.800+24%12.525+37%13.700+25%13.156+30%
Price To Total Gains Ratio36.718-29%47.20930.107+57%44.881+5%43.811+8%38.724+22%
Profit Growth--97.18748.883+99%93.456+4%86.494+12%91.814+6%
Quick Ratio--0.2440.227+8%0.284-14%0.292-16%0.282-13%
Return On Assets--0.0200.010+106%0.013+58%0.015+40%0.020+3%
Return On Equity--0.0300.014+105%0.018+63%0.021+42%0.031-6%
Revenue Growth--0.9730.973+0%0.973+0%0.972+0%0.972+0%
Total Gains Per Share--0.3620.203+78%0.359+1%0.332+9%0.388-7%
Total Gains Per Share Growth---0.281-0.060-79%-0.303+8%-0.346+23%-0.249-11%
Usd Book Value--433166216.000419369054.165+3%409003499.025+6%381649705.457+13%309708214.178+40%
Usd Book Value Change Per Share--0.0070.004+71%0.004+65%0.005+59%0.006+33%
Usd Book Value Per Share--0.3450.334+3%0.326+6%0.304+14%0.247+40%
Usd Dividend Per Share--0.0030.001+100%0.006-50%0.005-40%0.005-47%
Usd Eps--0.0100.005+107%0.006+73%0.006+64%0.007+43%
Usd Price Per Share0.372-29%0.4790.386+24%0.351+37%0.384+25%0.368+30%
Usd Profit--12702676.0006134207.806+107%7325835.767+73%7748193.549+64%8866526.231+43%
Usd Revenue--118118700.000105021747.895+12%101305810.746+17%110086659.839+7%113917470.210+4%
Usd Total Gains Per Share--0.0100.006+78%0.010+1%0.009+9%0.011-7%
 EOD+3 -2MRQTTM+27 -7YOY+26 -95Y+26 -810Y+24 -11

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1536.758
Price to Book Ratio (EOD)Between0-11.078
Net Profit Margin (MRQ)Greater than00.108
Operating Margin (MRQ)Greater than00.094
Quick Ratio (MRQ)Greater than10.244
Current Ratio (MRQ)Greater than11.697
Debt to Asset Ratio (MRQ)Less than10.308
Debt to Equity Ratio (MRQ)Less than10.448
Return on Equity (MRQ)Greater than0.150.030
Return on Assets (MRQ)Greater than0.050.020
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5033.389
Ma 20Greater thanMa 5014.115
Ma 50Greater thanMa 10014.520
Ma 100Greater thanMa 20015.245
OpenGreater thanClose13.700
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets22,342,592
Total Liabilities6,872,370
Total Stockholder Equity15,344,458
 As reported
Total Liabilities 6,872,370
Total Stockholder Equity+ 15,344,458
Total Assets = 22,342,592

Assets

Total Assets22,342,592
Total Current Assets6,317,679
Long-term Assets6,317,679
Total Current Assets
Cash And Cash Equivalents 1,480,682
Net Receivables 907,654
Inventory 3,303,170
Other Current Assets 599,340
Total Current Assets  (as reported)6,317,679
Total Current Assets  (calculated)6,290,846
+/- 26,833
Long-term Assets
Property Plant Equipment 11,935,437
Goodwill 1,295
Long Term Investments 3,566,096
Intangible Assets 66,245
Other Assets 455,840
Long-term Assets  (as reported)16,024,913
Long-term Assets  (calculated)16,024,913
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities3,722,592
Long-term Liabilities3,149,778
Total Stockholder Equity15,344,458
Total Current Liabilities
Short Long Term Debt 2,360,100
Accounts payable 822,429
Other Current Liabilities 259,283
Total Current Liabilities  (as reported)3,722,592
Total Current Liabilities  (calculated)3,441,812
+/- 280,780
Long-term Liabilities
Long term Debt 2,139,900
Capital Lease Obligations Min Short Term Debt339,083
Other Liabilities 690,531
Long-term Liabilities Other 13,260
Long-term Liabilities  (as reported)3,149,778
Long-term Liabilities  (calculated)3,182,774
+/- 32,996
Total Stockholder Equity
Common Stock1,253,821
Retained Earnings 13,554,922
Other Stockholders Equity 10,715
Total Stockholder Equity (as reported)15,344,458
Total Stockholder Equity (calculated)14,819,458
+/- 525,000
Other
Capital Stock1,253,821
Common Stock Shares Outstanding 1,253,821
Net Debt 3,019,318
Net Invested Capital 19,844,458
Net Tangible Assets 15,276,918
Net Working Capital 2,595,087



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 
4,265,404
4,259,824
4,511,099
5,017,142
5,298,280
5,433,546
5,397,445
5,407,411
5,413,296
5,410,929
5,232,073
5,569,947
5,570,338
5,657,384
5,764,058
5,873,443
5,780,061
5,932,431
6,122,333
5,813,752
5,923,960
6,250,537
6,424,846
6,872,730
7,254,006
7,498,725
7,318,034
7,515,807
8,039,775
8,165,867
8,447,181
8,897,920
9,327,758
9,215,253
9,458,234
9,757,386
9,848,803
10,068,396
10,092,917
10,166,815
10,657,085
12,868,817
12,849,085
12,396,934
12,851,654
13,103,146
13,626,177
13,759,431
13,568,870
13,737,407
14,330,968
14,388,010
14,530,538
14,976,320
14,926,944
15,154,104
15,455,050
16,160,328
16,615,491
16,912,124
16,814,234
17,365,563
17,408,289
17,460,178
17,904,407
18,129,665
18,462,358
18,389,202
18,687,217
18,820,096
19,584,343
19,897,522
19,966,095
20,409,766
20,808,765
20,740,757
20,983,925
21,224,093
21,923,747
22,342,592
22,342,59221,923,74721,224,09320,983,92520,740,75720,808,76520,409,76619,966,09519,897,52219,584,34318,820,09618,687,21718,389,20218,462,35818,129,66517,904,40717,460,17817,408,28917,365,56316,814,23416,912,12416,615,49116,160,32815,455,05015,154,10414,926,94414,976,32014,530,53814,388,01014,330,96813,737,40713,568,87013,759,43113,626,17713,103,14612,851,65412,396,93412,849,08512,868,81710,657,08510,166,81510,092,91710,068,3969,848,8039,757,3869,458,2349,215,2539,327,7588,897,9208,447,1818,165,8678,039,7757,515,8077,318,0347,498,7257,254,0066,872,7306,424,8466,250,5375,923,9605,813,7526,122,3335,932,4315,780,0615,873,4435,764,0585,657,3845,570,3385,569,9475,232,0735,410,9295,413,2965,407,4115,397,4455,433,5465,298,2805,017,1424,511,0994,259,8244,265,404
   > 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
4,915,003
5,160,239
5,343,422
4,983,971
5,371,818
5,413,598
5,481,541
5,772,853
5,770,024
5,938,754
5,777,704
5,820,077
5,713,538
5,772,631
5,807,831
5,661,191
5,737,823
5,842,949
5,667,200
5,745,298
5,753,027
6,214,056
6,317,679
6,317,6796,214,0565,753,0275,745,2985,667,2005,842,9495,737,8235,661,1915,807,8315,772,6315,713,5385,820,0775,777,7045,938,7545,770,0245,772,8535,481,5415,413,5985,371,8184,983,9715,343,4225,160,2394,915,003000000000000000000000000000000000000000000000000000000000
       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
310,868
343,415
589,998
692,556
736,264
718,580
1,292,933
1,489,172
1,240,095
1,046,376
1,514,262
1,559,801
1,087,255
1,675,369
1,864,274
1,722,425
1,187,463
1,335,030
1,381,204
1,369,833
962,734
1,378,345
1,480,682
1,480,6821,378,345962,7341,369,8331,381,2041,335,0301,187,4631,722,4251,864,2741,675,3691,087,2551,559,8011,514,2621,046,3761,240,0951,489,1721,292,933718,580736,264692,556589,998343,415310,868000000000000000000000000000000000000000000000000000000000
       Net Receivables 
591,513
613,146
530,492
548,473
647,641
493,874
338,192
374,699
389,098
287,939
328,507
331,926
290,876
332,732
330,034
406,703
358,613
370,240
370,357
455,380
425,227
466,329
427,986
526,067
617,280
642,360
499,296
627,993
674,546
604,815
591,388
705,587
950,758
740,433
694,753
841,042
816,883
773,967
776,002
877,955
897,610
945,317
903,106
969,253
979,104
1,082,471
866,881
1,005,386
1,039,148
876,642
839,343
847,302
849,572
999,896
768,839
685,627
877,683
905,031
805,994
861,411
889,880
977,496
860,263
952,259
980,253
946,356
856,396
847,095
925,712
861,667
703,897
640,792
824,111
687,295
698,355
713,635
713,988
755,983
806,839
907,654
907,654806,839755,983713,988713,635698,355687,295824,111640,792703,897861,667925,712847,095856,396946,356980,253952,259860,263977,496889,880861,411805,994905,031877,683685,627768,839999,896849,572847,302839,343876,6421,039,1481,005,386866,8811,082,471979,104969,253903,106945,317897,610877,955776,002773,967816,883841,042694,753740,433950,758705,587591,388604,815674,546627,993499,296642,360617,280526,067427,986466,329425,227455,380370,357370,240358,613406,703330,034332,732290,876331,926328,507287,939389,098374,699338,192493,874647,641548,473530,492613,146591,513
       Other Current Assets 
22,478
18,163
18,815
32,251
17,442
19,344
138,212
156,753
209,416
199,222
177,863
192,573
295,532
219,692
24,200
29,539
22,392
24,107
17,951
25,326
20,818
28,774
27,609
36,342
31,658
33,207
33,876
36,231
59,004
51,321
43,378
38,893
45,375
56,084
43,414
41,253
45,697
71,648
42,627
42,568
52,985
63,573
5,781
8,554
26,808
35,798
34,836
40,976
40,123
48,116
53,726
45,833
41,608
43,008
45,338
56,582
44,904
45,775
50,964
45,823
76,908
49,865
95,097
40,221
37,918
28,811
22,706
20,713
22,839
21,401
30,671
25,103
23,400
34,807
30,136
56,951
66,400
508,475
539,131
599,340
599,340539,131508,47566,40056,95130,13634,80723,40025,10330,67121,40122,83920,71322,70628,81137,91840,22195,09749,86576,90845,82350,96445,77544,90456,58245,33843,00841,60845,83353,72648,11640,12340,97634,83635,79826,8088,5545,78163,57352,98542,56842,62771,64845,69741,25343,41456,08445,37538,89343,37851,32159,00436,23133,87633,20731,65836,34227,60928,77420,81825,32617,95124,10722,39229,53924,200219,692295,532192,573177,863199,222209,416156,753138,21219,34417,44232,25118,81518,16322,478
   > 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
12,523,604
12,611,498
12,867,140
13,106,558
13,811,712
14,089,691
14,304,904
14,671,944
14,965,816
15,073,557
15,238,627
15,471,066
15,709,691
16,024,913
16,024,91315,709,69115,471,06615,238,62715,073,55714,965,81614,671,94414,304,90414,089,69113,811,71213,106,55812,867,14012,611,49812,523,604000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,219,841
2,288,617
2,513,033
2,813,284
3,019,148
3,144,893
3,400,690
3,184,662
3,212,072
3,241,437
3,225,630
3,250,563
3,307,679
3,449,041
3,932,893
3,944,029
3,987,434
4,092,262
4,251,994
3,774,554
3,898,195
3,909,914
3,985,850
4,076,854
4,198,275
4,272,246
4,324,607
4,364,291
4,499,432
4,625,975
4,860,103
5,017,887
4,891,496
4,969,391
5,042,111
5,143,889
5,261,092
5,387,518
5,467,463
5,502,869
5,421,132
5,550,882
5,753,138
5,811,747
5,971,417
6,098,845
6,267,899
6,424,288
6,495,654
6,623,371
6,768,171
6,891,177
7,053,860
7,221,704
7,309,821
7,496,592
7,737,080
7,959,404
8,098,280
8,153,428
8,317,140
8,494,806
8,628,570
8,702,899
8,759,059
8,947,771
9,120,253
9,207,803
9,421,850
9,576,355
10,180,849
10,400,821
10,677,346
10,929,070
11,194,190
11,343,634
11,477,457
11,732,783
11,797,411
11,935,437
11,935,43711,797,41111,732,78311,477,45711,343,63411,194,19010,929,07010,677,34610,400,82110,180,8499,576,3559,421,8509,207,8039,120,2538,947,7718,759,0598,702,8998,628,5708,494,8068,317,1408,153,4288,098,2807,959,4047,737,0807,496,5927,309,8217,221,7047,053,8606,891,1776,768,1716,623,3716,495,6546,424,2886,267,8996,098,8455,971,4175,811,7475,753,1385,550,8825,421,1325,502,8695,467,4635,387,5185,261,0925,143,8895,042,1114,969,3914,891,4965,017,8874,860,1034,625,9754,499,4324,364,2914,324,6074,272,2464,198,2754,076,8543,985,8503,909,9143,898,1953,774,5544,251,9944,092,2623,987,4343,944,0293,932,8933,449,0413,307,6793,250,5633,225,6303,241,4373,212,0723,184,6623,400,6903,144,8933,019,1482,813,2842,513,0332,288,6172,219,841
       Goodwill 
62,089
61,380
0
59,752
0
54,586
0
0
0
0
0
0
0
0
40,137
38,531
36,926
35,321
33,715
32,109
30,504
28,899
28,899
28,899
28,899
28,899
28,899
28,899
28,899
28,899
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,295
1,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,2951,29528,89928,89928,89928,89928,89928,89928,89928,89928,89930,50432,10933,71535,32136,92638,53140,1370000000054,586059,752061,38062,089
       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
2,448,749
2,531,021
2,589,747
2,654,669
2,671,770
2,627,044
2,555,854
2,634,175
2,687,516
2,707,033
2,733,423
2,784,742
2,891,820
2,990,445
3,074,392
3,055,049
3,159,112
3,193,752
3,178,564
3,200,635
3,284,487
3,465,368
3,566,096
3,566,0963,465,3683,284,4873,200,6353,178,5643,193,7523,159,1123,055,0493,074,3922,990,4452,891,8202,784,7422,733,4232,707,0332,687,5162,634,1752,555,8542,627,0442,671,7702,654,6692,589,7472,531,0212,448,749000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
62,089
61,380
60,671
59,752
57,797
54,586
0
0
0
0
0
0
0
0
40,137
38,531
36,926
35,321
33,715
32,109
30,504
28,899
28,899
28,899
28,899
28,899
28,899
28,899
28,899
34,940
7,040
8,235
7,772
7,308
6,863
9,344
9,770
9,098
11,596
10,766
10,011
9,286
8,560
13,298
12,337
11,323
10,625
15,343
14,294
13,276
12,194
16,523
15,297
14,050
18,892
17,449
16,182
27,488
25,408
24,244
22,281
22,405
65,493
60,181
56,346
57,441
53,117
49,153
45,192
41,386
37,426
33,530
29,830
26,448
22,687
19,182
15,915
25,417
22,711
66,245
66,24522,71125,41715,91519,18222,68726,44829,83033,53037,42641,38645,19249,15353,11757,44156,34660,18165,49322,40522,28124,24425,40827,48816,18217,44918,89214,05015,29716,52312,19413,27614,29415,34310,62511,32312,33713,2988,5609,28610,01110,76611,5969,0989,7709,3446,8637,3087,7728,2357,04034,94028,89928,89928,89928,89928,89928,89928,89928,89930,50432,10933,71535,32136,92638,53140,1370000000054,58657,79759,75260,67161,38062,089
       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
565,830
565,520
561,431
600,926
677,385
668,053
625,456
613,142
485,223
464,853
519,929
589,230
589,016
632,003
632,003589,016589,230519,929464,853485,223613,142625,456668,053677,385600,926561,431565,520565,830000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,032,530
1,516,616
1,697,220
2,233,417
2,269,322
2,084,674
2,292,841
2,354,704
2,515,478
2,568,767
2,372,271
2,629,872
2,499,595
2,338,707
2,388,686
2,633,607
2,571,893
2,650,459
2,882,140
3,346,657
3,313,200
3,453,054
3,517,339
3,830,259
3,789,116
3,717,569
3,459,338
3,777,944
3,883,429
3,614,162
3,630,709
4,115,882
4,169,574
3,833,317
4,045,295
4,366,285
4,086,135
4,084,013
4,118,847
4,621,149
5,133,987
7,249,165
6,804,609
6,050,264
5,891,484
5,645,387
5,823,016
5,911,668
5,210,383
5,004,425
5,375,720
5,730,438
5,542,703
5,533,070
5,207,103
5,370,534
5,170,939
5,381,244
5,411,139
5,587,832
4,981,433
5,204,577
5,185,316
5,399,017
5,403,318
5,403,470
5,506,916
5,403,422
5,324,564
5,205,053
5,644,500
5,993,491
5,718,725
5,700,338
6,037,298
6,039,951
6,370,865
6,538,935
6,782,322
6,872,370
6,872,3706,782,3226,538,9356,370,8656,039,9516,037,2985,700,3385,718,7255,993,4915,644,5005,205,0535,324,5645,403,4225,506,9165,403,4705,403,3185,399,0175,185,3165,204,5774,981,4335,587,8325,411,1395,381,2445,170,9395,370,5345,207,1035,533,0705,542,7035,730,4385,375,7205,004,4255,210,3835,911,6685,823,0165,645,3875,891,4846,050,2646,804,6097,249,1655,133,9874,621,1494,118,8474,084,0134,086,1354,366,2854,045,2953,833,3174,169,5744,115,8823,630,7093,614,1623,883,4293,777,9443,459,3383,717,5693,789,1163,830,2593,517,3393,453,0543,313,2003,346,6572,882,1402,650,4592,571,8932,633,6072,388,6862,338,7072,499,5952,629,8722,372,2712,568,7672,515,4782,354,7042,292,8412,084,6742,269,3222,233,4171,697,2201,516,6162,032,530
   > Total Current Liabilities 
1,686,535
1,291,198
1,539,485
2,096,108
1,880,018
1,559,859
1,815,905
1,919,483
1,935,181
2,038,763
1,895,230
2,186,420
2,165,430
2,034,929
2,148,627
2,422,315
2,387,602
2,484,752
2,774,693
3,239,026
3,285,532
3,140,122
3,240,152
3,567,149
3,539,178
3,480,858
2,202,468
2,348,039
2,453,757
2,122,990
3,055,283
2,068,850
1,554,676
1,255,581
1,271,417
1,616,255
1,414,075
1,430,333
1,481,136
1,995,443
2,523,462
4,655,246
6,228,299
5,490,332
5,347,634
5,075,580
3,268,572
3,071,467
2,416,971
2,338,931
2,890,818
3,011,723
2,893,703
2,952,562
2,893,674
3,134,616
2,960,659
3,198,372
3,461,764
3,365,284
2,753,888
2,975,278
3,056,031
3,263,567
3,103,152
2,988,183
2,883,744
2,777,126
2,693,431
1,937,020
2,294,193
2,642,557
2,370,576
2,515,731
2,788,876
2,711,689
2,879,916
4,032,024
3,553,849
3,722,592
3,722,5923,553,8494,032,0242,879,9162,711,6892,788,8762,515,7312,370,5762,642,5572,294,1931,937,0202,693,4312,777,1262,883,7442,988,1833,103,1523,263,5673,056,0312,975,2782,753,8883,365,2843,461,7643,198,3722,960,6593,134,6162,893,6742,952,5622,893,7033,011,7232,890,8182,338,9312,416,9713,071,4673,268,5725,075,5805,347,6345,490,3326,228,2994,655,2462,523,4621,995,4431,481,1361,430,3331,414,0751,616,2551,271,4171,255,5811,554,6762,068,8503,055,2832,122,9902,453,7572,348,0392,202,4683,480,8583,539,1783,567,1493,240,1523,140,1223,285,5323,239,0262,774,6932,484,7522,387,6022,422,3152,148,6272,034,9292,165,4302,186,4201,895,2302,038,7631,935,1811,919,4831,815,9051,559,8591,880,0182,096,1081,539,4851,291,1981,686,535
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,806,396
3,719,190
3,493,360
100,030
66,700
333,370
284,000
284,000
284,000
1,408,400
1,391,400
1,391,400
830,000
0
0
0
0
0
0
0
0
0
0
0000000000830,0001,391,4001,391,4001,408,400284,000284,000284,000333,37066,700100,0303,493,3603,719,1903,806,396000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,806,396
3,719,190
3,493,360
100,030
66,700
333,370
284,000
284,000
284,000
1,408,400
1,391,400
1,391,400
830,000
1,193,000
1,093,000
1,193,000
1,253,000
1,260,000
1,380,000
1,454,523
2,830,500
2,280,000
2,360,100
2,360,1002,280,0002,830,5001,454,5231,380,0001,260,0001,253,0001,193,0001,093,0001,193,000830,0001,391,4001,391,4001,408,400284,000284,000284,000333,37066,700100,0303,493,3603,719,1903,806,396000000000000000000000000000000000000000000000000000000000
       Accounts payable 
718,124
616,947
696,220
793,904
932,298
727,993
679,049
570,137
275,136
250,630
264,978
310,684
334,478
270,770
247,446
339,274
346,200
272,508
493,753
548,366
364,659
335,903
588,043
421,192
368,366
399,038
344,560
459,231
468,495
560,241
425,971
499,373
623,983
504,029
632,041
580,316
577,662
512,192
618,673
618,455
752,225
839,487
858,187
974,444
826,711
746,502
886,357
920,835
635,384
665,739
710,460
667,247
543,616
572,924
562,498
660,791
682,213
686,485
750,825
1,136,128
727,523
699,154
856,043
725,999
683,638
882,895
1,003,711
951,202
795,010
727,103
620,831
1,018,313
613,284
802,081
1,050,343
875,465
882,210
864,920
847,618
822,429
822,429847,618864,920882,210875,4651,050,343802,081613,2841,018,313620,831727,103795,010951,2021,003,711882,895683,638725,999856,043699,154727,5231,136,128750,825686,485682,213660,791562,498572,924543,616667,247710,460665,739635,384920,835886,357746,502826,711974,444858,187839,487752,225618,455618,673512,192577,662580,316632,041504,029623,983499,373425,971560,241468,495459,231344,560399,038368,366421,192588,043335,903364,659548,366493,753272,508346,200339,274247,446270,770334,478310,684264,978250,630275,136570,137679,049727,993932,298793,904696,220616,947718,124
       Other Current Liabilities 
168,829
127,990
158,858
144,690
168,976
157,664
125,321
140,005
179,125
137,559
86,199
86,841
90,834
96,405
162,118
190,314
203,208
158,353
138,526
171,808
183,061
140,247
174,489
195,950
229,236
155,670
194,394
220,808
232,226
205,360
257,652
187,019
235,830
155,533
194,493
256,648
265,132
171,917
260,886
253,728
292,695
203,026
225,676
240,761
297,856
202,183
261,215
331,130
376,587
266,141
330,442
366,156
404,654
309,222
341,040
395,505
475,991
372,192
425,119
435,796
466,335
399,424
496,618
212,841
193,559
264,681
8,582
9,082
10,667
226,998
252,102
240,623
191,645
288,253
252,692
174,854
182,363
151,887
189,591
259,283
259,283189,591151,887182,363174,854252,692288,253191,645240,623252,102226,99810,6679,0828,582264,681193,559212,841496,618399,424466,335435,796425,119372,192475,991395,505341,040309,222404,654366,156330,442266,141376,587331,130261,215202,183297,856240,761225,676203,026292,695253,728260,886171,917265,132256,648194,493155,533235,830187,019257,652205,360232,226220,808194,394155,670229,236195,950174,489140,247183,061171,808138,526158,353203,208190,314162,11896,40590,83486,84186,199137,559179,125140,005125,321157,664168,976144,690158,858127,990168,829
   > 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
2,623,172
2,626,296
2,631,133
3,268,033
3,350,307
3,350,934
3,348,149
3,184,607
3,248,422
3,328,262
3,490,949
2,506,912
3,228,473
3,149,778
3,149,7783,228,4732,506,9123,490,9493,328,2623,248,4223,184,6073,348,1493,350,9343,350,3073,268,0332,631,1332,626,2962,623,172000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
10,398
0
17,309
0
16,065
11,936
11,471
10,297
8,754
8,708
8,869
8,332
6,695
6,726
6,709
6,791
6,957
7,447
7,631
7,668
8,723
8,767
10,480
13,098
15,660
16,610
17,235
18,792
16,081
17,226
10,622
166,278
164,906
394,938
406,880
412,060
413,680
417,711
425,706
430,525
433,920
436,310
439,932
443,850
489,807
494,444
500,201
515,912
498,395
497,402
502,035
503,150
505,488
509,239
502,558
510,250
516,172
516,005
522,548
527,545
529,299
529,285
535,450
540,166
655,287
663,172
666,296
671,133
673,633
671,815
675,180
680,384
680,260
689,752
693,204
702,112
681,280
685,867
690,531
690,531685,867681,280702,112693,204689,752680,260680,384675,180671,815673,633671,133666,296663,172655,287540,166535,450529,285529,299527,545522,548516,005516,172510,250502,558509,239505,488503,150502,035497,402498,395515,912500,201494,444489,807443,850439,932436,310433,920430,525425,706417,711413,680412,060406,880394,938164,906166,27810,62217,22616,08118,79217,23516,61015,66013,09810,4808,7678,7237,6687,6317,4476,9576,7916,7096,7266,6958,3328,8698,7088,75410,29711,47111,93616,065017,309010,3980
> Total Stockholder Equity
2,108,712
2,593,674
2,634,637
2,757,501
3,005,062
3,325,257
3,082,771
3,032,793
2,879,547
2,822,749
2,839,949
2,919,014
3,049,898
3,297,984
3,353,292
3,217,369
3,185,391
3,259,725
3,219,937
2,447,119
2,589,890
2,775,915
2,884,961
3,018,754
3,437,079
3,751,689
3,827,709
3,705,022
4,117,985
4,505,862
4,765,066
4,740,327
5,112,173
5,330,768
5,358,530
5,334,991
5,700,431
5,919,047
5,905,153
5,475,132
5,451,257
5,546,369
5,969,519
6,269,204
6,876,658
7,369,808
7,712,424
7,758,899
8,264,487
8,633,259
8,851,918
8,550,935
8,877,185
9,326,740
9,602,269
9,669,744
10,165,408
10,657,767
11,081,873
11,199,573
11,705,284
12,030,093
12,089,882
11,925,436
12,362,304
12,602,556
12,830,416
12,858,502
13,234,424
13,484,917
13,806,992
13,779,248
14,121,380
14,583,428
14,644,044
14,575,266
14,487,980
14,560,417
15,016,154
15,344,458
15,344,45815,016,15414,560,41714,487,98014,575,26614,644,04414,583,42814,121,38013,779,24813,806,99213,484,91713,234,42412,858,50212,830,41612,602,55612,362,30411,925,43612,089,88212,030,09311,705,28411,199,57311,081,87310,657,76710,165,4089,669,7449,602,2699,326,7408,877,1858,550,9358,851,9188,633,2598,264,4877,758,8997,712,4247,369,8086,876,6586,269,2045,969,5195,546,3695,451,2575,475,1325,905,1535,919,0475,700,4315,334,9915,358,5305,330,7685,112,1734,740,3274,765,0664,505,8624,117,9853,705,0223,827,7093,751,6893,437,0793,018,7542,884,9612,775,9152,589,8902,447,1193,219,9373,259,7253,185,3913,217,3693,353,2923,297,9843,049,8982,919,0142,839,9492,822,7492,879,5473,032,7933,082,7713,325,2573,005,0622,757,5012,634,6372,593,6742,108,712
   Common Stock
626,911
626,910
626,911
626,910
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,821
1,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,8211,253,821626,910626,911626,910626,911
   Retained Earnings 
274,523
818,835
859,797
982,662
533,755
853,946
611,465
561,485
408,240
351,441
368,642
447,704
578,588
720,496
845,360
709,437
677,459
751,793
712,005
668,298
811,069
997,094
1,106,140
1,239,933
1,658,258
1,972,868
2,048,888
1,926,201
2,339,164
2,727,041
2,986,245
2,959,422
3,330,847
3,549,442
3,577,204
3,553,619
3,918,916
4,137,533
4,123,638
3,693,617
3,669,742
3,764,628
4,187,778
4,487,456
5,094,822
5,587,972
5,930,588
5,973,052
6,478,640
6,847,191
7,065,369
6,763,794
7,090,044
7,539,599
7,814,478
7,881,953
8,377,618
8,869,977
9,294,082
9,411,782
9,917,493
10,242,303
10,302,055
10,137,579
10,574,447
10,813,558
10,901,416
10,929,502
11,305,107
11,695,600
12,017,663
11,989,906
12,331,973
12,794,020
12,854,637
12,785,730
12,698,444
12,770,881
13,226,618
13,554,922
13,554,92213,226,61812,770,88112,698,44412,785,73012,854,63712,794,02012,331,97311,989,90612,017,66311,695,60011,305,10710,929,50210,901,41610,813,55810,574,44710,137,57910,302,05510,242,3039,917,4939,411,7829,294,0828,869,9778,377,6187,881,9537,814,4787,539,5997,090,0446,763,7947,065,3696,847,1916,478,6405,973,0525,930,5885,587,9725,094,8224,487,4564,187,7783,764,6283,669,7423,693,6174,123,6384,137,5333,918,9163,553,6193,577,2043,549,4423,330,8472,959,4222,986,2452,727,0412,339,1641,926,2012,048,8881,972,8681,658,2581,239,9331,106,140997,094811,069668,298712,005751,793677,459709,437845,360720,496578,588447,704368,642351,441408,240561,485611,465853,946533,755982,662859,797818,835274,523
   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
8,969
8,970
8,970
8,970
8,969
9,006
9,036
9,036
10,176
10,179
10,179
10,496
10,496
10,508
10,521
10,586
10,586
10,586
10,715
10,715
10,715
10,715
10,715
10,71510,71510,71510,71510,71510,58610,58610,58610,52110,50810,49610,49610,17910,17910,1769,0369,0369,0068,9698,9708,9708,9708,969000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.