0 XP   0   0   0

Haad Thip Public Company Limited










Financial Health of Haad Thip Public Company Limited




Comparing to competitors in the Beverages-Non-Alcoholic industry




  Industry Rankings  


Haad Thip Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Haad Thip Public Company Limited?

I guess you are interested in Haad Thip 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 Haad Thip Public Company Limited

Let's start. I'm going to help you getting a better view of Haad Thip 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 Haad Thip 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 Haad Thip 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 Haad Thip Public Company Limited. The closing price on 2022-12-02 was ฿29.25 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.
Haad Thip 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 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 Haad Thip Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Haad Thip Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • A Net Profit Margin of 6.1% means that ฿0.06 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 6.1%. The company is making a profit. +1
  • The TTM is 5.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.1%TTM5.9%+0.3%
TTM5.9%YOY8.5%-2.6%
TTM5.9%5Y7.3%-1.4%
5Y7.3%10Y5.3%+2.0%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ6.1%5.9%+0.2%
TTM5.9%6.1%-0.2%
YOY8.5%4.2%+4.3%
5Y7.3%4.4%+2.9%
10Y5.3%4.4%+0.9%
1.1.2. Return on Assets

Shows how efficient Haad Thip Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Haad Thip Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • 2.0% Return on Assets means that Haad Thip Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.8%+0.2%
TTM1.8%YOY2.5%-0.7%
TTM1.8%5Y2.1%-0.3%
5Y2.1%10Y1.6%+0.5%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%1.2%+0.8%
TTM1.8%1.4%+0.4%
YOY2.5%1.1%+1.4%
5Y2.1%1.2%+0.9%
10Y1.6%1.4%+0.2%
1.1.3. Return on Equity

Shows how efficient Haad Thip Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Haad Thip Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • 3.1% Return on Equity means Haad Thip Public Company Limited generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 3.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM2.8%+0.3%
TTM2.8%YOY3.8%-1.1%
TTM2.8%5Y3.5%-0.7%
5Y3.5%10Y2.9%+0.6%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%3.0%+0.1%
TTM2.8%3.2%-0.4%
YOY3.8%2.5%+1.3%
5Y3.5%3.2%+0.3%
10Y2.9%3.0%-0.1%

1.2. Operating Efficiency of Haad Thip Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Haad Thip Public Company Limited is operating .

  • Measures how much profit Haad Thip 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 Haad Thip Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • An Operating Margin of 7.6% means the company generated ฿0.08  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 7.6%. The company is operating less efficient.
  • The TTM is 7.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.6%TTM7.0%+0.6%
TTM7.0%YOY10.1%-3.1%
TTM7.0%5Y9.6%-2.6%
5Y9.6%10Y5.4%+4.3%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ7.6%8.4%-0.8%
TTM7.0%6.5%+0.5%
YOY10.1%5.6%+4.5%
5Y9.6%5.6%+4.0%
10Y5.4%5.0%+0.4%
1.2.2. Operating Ratio

Measures how efficient Haad Thip Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Beverages-Non-Alcoholic industry mean).
  • An Operation Ratio of 1.53 means that the operating costs are ฿1.53 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Haad Thip Public Company Limited:

  • The MRQ is 1.533. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.540. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.533TTM1.540-0.007
TTM1.540YOY1.485+0.055
TTM1.5405Y1.469+0.071
5Y1.46910Y1.165+0.303
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5331.347+0.186
TTM1.5401.348+0.192
YOY1.4851.221+0.264
5Y1.4691.180+0.289
10Y1.1651.083+0.082

1.3. Liquidity of Haad Thip Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Haad Thip Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Beverages-Non-Alcoholic industry mean).
  • A Current Ratio of 1.20 means the company has ฿1.20 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.197. The company is just able to pay all its short-term debts.
  • The TTM is 1.283. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.197TTM1.283-0.086
TTM1.283YOY1.311-0.027
TTM1.2835Y1.134+0.149
5Y1.13410Y0.676+0.458
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1971.329-0.132
TTM1.2831.509-0.226
YOY1.3111.350-0.039
5Y1.1341.355-0.221
10Y0.6761.171-0.495
1.3.2. Quick Ratio

Measures if Haad Thip 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 Haad Thip Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • A Quick Ratio of 0.63 means the company can pay off ฿0.63 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.632. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.694. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.632TTM0.694-0.062
TTM0.694YOY0.686+0.008
TTM0.6945Y0.627+0.067
5Y0.62710Y0.633-0.006
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6320.605+0.027
TTM0.6940.658+0.036
YOY0.6860.643+0.043
5Y0.6270.672-0.045
10Y0.6330.6330.000

1.4. Solvency of Haad Thip Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Haad Thip Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Haad Thip Public Company Limited to Beverages-Non-Alcoholic industry mean.
  • A Debt to Asset Ratio of 0.35 means that Haad Thip Public Company Limited assets are financed with 34.6% credit (debt) and the remaining percentage (100% - 34.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.346. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.344. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.346TTM0.344+0.002
TTM0.344YOY0.353-0.010
TTM0.3445Y0.387-0.043
5Y0.38710Y0.441-0.054
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3460.495-0.149
TTM0.3440.508-0.164
YOY0.3530.521-0.168
5Y0.3870.531-0.144
10Y0.4410.532-0.091
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Haad Thip Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • A Debt to Equity ratio of 52.9% means that company has ฿0.53 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.529. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.525. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.529TTM0.525+0.004
TTM0.525YOY0.548-0.023
TTM0.5255Y0.638-0.113
5Y0.63810Y0.815-0.178
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5290.982-0.453
TTM0.5251.031-0.506
YOY0.5481.095-0.547
5Y0.6381.220-0.582
10Y0.8151.155-0.340

2. Market Valuation of Haad Thip 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 Haad Thip Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Haad Thip Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • A PE ratio of 52.87 means the investor is paying ฿52.87 for every ฿1 in earnings.

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

  • The EOD is 52.871. Good. +1
  • The MRQ is 52.871. Good. +1
  • The TTM is 65.309. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD52.871MRQ52.8710.000
MRQ52.871TTM65.309-12.437
TTM65.309YOY56.194+9.115
TTM65.3095Y57.836+7.473
5Y57.83610Y82.693-24.857
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
EOD52.87160.000-7.129
MRQ52.87160.128-7.257
TTM65.30969.622-4.313
YOY56.19475.335-19.141
5Y57.83678.674-20.838
10Y82.69360.288+22.405
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Haad Thip 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 Haad Thip Public Company Limited:

  • The MRQ is -952.314. Very Bad. -2
  • The TTM is -108.916. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-952.314TTM-108.916-843.397
TTM-108.916YOY31.100-140.016
TTM-108.9165Y-175.172+66.256
5Y-175.17210Y-96.753-78.420
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ-952.314-0.209-952.105
TTM-108.916-0.050-108.866
YOY31.100-0.216+31.316
5Y-175.172-0.081-175.091
10Y-96.753-0.104-96.649

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

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

  • At or below 1 is considered healthy (always compare to Beverages-Non-Alcoholic industry mean).
  • A PB ratio of 1.61 means the investor is paying ฿1.61 for each ฿1 in book value.

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

  • The EOD is 1.614. Good. +1
  • The MRQ is 1.614. Good. +1
  • The TTM is 1.744. Good. +1
Trends
Current periodCompared to+/- 
EOD1.614MRQ1.6140.000
MRQ1.614TTM1.744-0.130
TTM1.744YOY2.035-0.291
TTM1.7445Y1.624+0.120
5Y1.62410Y1.564+0.060
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
EOD1.6142.097-0.483
MRQ1.6142.070-0.456
TTM1.7442.462-0.718
YOY2.0352.791-0.756
5Y1.6242.065-0.441
10Y1.5641.673-0.109
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Haad Thip 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--0.0010.151-99%0.595-100%0.271-100%0.296-100%
Book Value Growth--0.9710.9710%0.9720%0.9720%0.9720%
Book Value Per Share--18.12318.1760%17.581+3%15.617+16%12.791+42%
Book Value Per Share Growth--0.0000.008-99%0.034-100%0.017-100%0.024-100%
Current Ratio--1.1971.283-7%1.311-9%1.134+6%0.676+77%
Debt To Asset Ratio--0.3460.344+1%0.353-2%0.387-11%0.441-22%
Debt To Equity Ratio--0.5290.525+1%0.548-3%0.638-17%0.815-35%
Dividend Per Share--0.5490.617-11%1.046-47%0.666-18%0.479+15%
Dividend Per Share Growth---0.745-106095.742+14231390%-0.011-98%-35966.431+4824372%-19524.506+2618882%
Eps--0.5530.507+9%0.678-18%0.542+2%0.382+45%
Eps Growth---0.056-0.082+48%-0.207+273%-0.181+226%-0.360+548%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0610.059+4%0.085-28%0.073-16%0.053+16%
Operating Margin--0.0760.070+9%0.101-25%0.096-21%0.054+43%
Operating Ratio--1.5331.5400%1.485+3%1.469+4%1.165+32%
Pb Ratio1.6140%1.6141.744-7%2.035-21%1.624-1%1.564+3%
Pe Ratio52.8710%52.87165.309-19%56.194-6%57.836-9%82.693-36%
Peg Ratio---952.314-108.916-89%31.100-3162%-175.172-82%-96.753-90%
Price Per Share29.2500%29.25031.688-8%35.813-18%25.770+14%20.048+46%
Price To Total Gains Ratio53.1300%53.13051.311+4%31.802+67%43.203+23%42.971+24%
Profit Growth--96.96096.883+0%96.524+0%96.599+0%96.084+1%
Quick Ratio--0.6320.694-9%0.686-8%0.627+1%0.6330%
Return On Assets--0.0200.018+9%0.025-20%0.021-6%0.016+23%
Return On Equity--0.0310.028+10%0.038-21%0.035-12%0.029+7%
Revenue Growth--0.9710.9720%0.971+0%0.967+0%0.969+0%
Total Gains Per Share--0.5510.768-28%1.641-66%0.937-41%0.774-29%
Total Gains Per Share Growth---0.057-0.331+482%-0.365+542%-0.382+571%-0.906+1493%
Usd Book Value--105017270.400105325233.5230%101880488.779+3%90495897.087+16%74119893.895+42%
Usd Book Value Change Per Share--0.0000.004-99%0.017-100%0.008-100%0.009-100%
Usd Book Value Per Share--0.5220.5230%0.506+3%0.450+16%0.368+42%
Usd Dividend Per Share--0.0160.018-11%0.030-47%0.019-18%0.014+15%
Usd Eps--0.0160.015+9%0.020-18%0.016+2%0.011+45%
Usd Price Per Share0.8420%0.8420.913-8%1.031-18%0.742+14%0.577+46%
Usd Profit--3205900.8002936951.078+9%3927172.212-18%3139584.247+2%2213330.503+45%
Usd Revenue--52335072.00049797992.981+5%45836222.666+14%44735286.992+17%41744694.976+25%
Usd Total Gains Per Share--0.0160.022-28%0.047-66%0.027-41%0.022-29%
 EOD+0 -0MRQTTM+18 -17YOY+15 -205Y+21 -1410Y+25 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1552.871
Price to Book Ratio (EOD)Between0-11.614
Net Profit Margin (MRQ)Greater than00.061
Operating Margin (MRQ)Greater than00.076
Quick Ratio (MRQ)Greater than10.632
Current Ratio (MRQ)Greater than11.197
Debt to Asset Ratio (MRQ)Less than10.346
Debt to Equity Ratio (MRQ)Less than10.529
Return on Equity (MRQ)Greater than0.150.031
Return on Assets (MRQ)Greater than0.050.020
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.904
Ma 20Greater thanMa 5029.075
Ma 50Greater thanMa 10029.235
Ma 100Greater thanMa 20029.750
OpenGreater thanClose28.750
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets5,572,275
Total Liabilities1,925,842
Total Stockholder Equity3,643,048
 As reported
Total Liabilities 1,925,842
Total Stockholder Equity+ 3,643,048
Total Assets = 5,572,275

Assets

Total Assets5,572,275
Total Current Assets1,232,596
Long-term Assets1,232,596
Total Current Assets
Cash And Cash Equivalents 143,862
Short-term Investments 55,820
Net Receivables 594,612
Inventory 361,524
Other Current Assets 76,778
Total Current Assets  (as reported)1,232,596
Total Current Assets  (calculated)1,232,596
+/-0
Long-term Assets
Property Plant Equipment 4,038,105
Long Term Investments 13,579
Other Assets 238,199
Long-term Assets  (as reported)4,339,679
Long-term Assets  (calculated)4,289,883
+/- 49,796

Liabilities & Shareholders' Equity

Total Current Liabilities1,029,823
Long-term Liabilities896,019
Total Stockholder Equity3,643,048
Total Current Liabilities
Short Long Term Debt 99,953
Accounts payable 384,259
Other Current Liabilities 467,306
Total Current Liabilities  (as reported)1,029,823
Total Current Liabilities  (calculated)951,518
+/- 78,305
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt236,358
Other Liabilities 658,216
Long-term Liabilities  (as reported)896,019
Long-term Liabilities  (calculated)894,574
+/- 1,445
Total Stockholder Equity
Common Stock200,961
Retained Earnings 1,433,393
Other Stockholders Equity 1,615,856
Total Stockholder Equity (as reported)3,643,048
Total Stockholder Equity (calculated)3,250,210
+/- 392,838
Other
Capital Stock200,961
Common Stock Shares Outstanding 201,210
Net Debt 35,841
Net Invested Capital 3,822,751
Net Tangible Assets 3,593,252
Net Working Capital 202,773



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 
1,018,685
1,182,633
1,197,069
1,184,647
1,196,531
1,308,844
1,327,057
1,284,155
1,299,865
1,574,742
1,626,298
1,547,107
1,517,918
1,532,159
1,605,806
1,567,803
1,540,267
1,588,748
1,648,700
1,532,116
1,527,304
1,524,478
1,585,181
1,535,392
1,592,958
1,632,463
1,621,326
1,639,451
1,643,013
1,762,262
1,920,172
1,927,552
1,886,390
1,980,395
2,060,604
1,996,293
2,002,155
2,105,265
2,167,687
2,322,682
2,486,010
2,635,305
3,142,445
3,206,146
3,256,657
3,245,965
3,299,734
3,199,637
3,198,249
3,376,914
4,333,340
4,169,352
4,202,361
4,465,692
4,635,288
4,819,991
4,633,460
4,708,318
4,810,388
4,622,064
4,683,543
4,609,245
4,820,859
4,533,194
4,677,722
4,757,800
5,126,699
4,938,351
4,846,870
4,906,976
5,044,728
4,849,378
4,905,128
5,326,111
5,698,052
5,506,218
5,357,961
5,427,931
5,772,663
5,523,964
5,572,275
5,572,2755,523,9645,772,6635,427,9315,357,9615,506,2185,698,0525,326,1114,905,1284,849,3785,044,7284,906,9764,846,8704,938,3515,126,6994,757,8004,677,7224,533,1944,820,8594,609,2454,683,5434,622,0644,810,3884,708,3184,633,4604,819,9914,635,2884,465,6924,202,3614,169,3524,333,3403,376,9143,198,2493,199,6373,299,7343,245,9653,256,6573,206,1463,142,4452,635,3052,486,0102,322,6822,167,6872,105,2652,002,1551,996,2932,060,6041,980,3951,886,3901,927,5521,920,1721,762,2621,643,0131,639,4511,621,3261,632,4631,592,9581,535,3921,585,1811,524,4781,527,3041,532,1161,648,7001,588,7481,540,2671,567,8031,605,8061,532,1591,517,9181,547,1071,626,2981,574,7421,299,8651,284,1551,327,0571,308,8441,196,5311,184,6471,197,0691,182,6331,018,685
   > 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
1,061,302
1,155,344
1,002,221
1,064,709
919,226
1,135,156
857,555
912,023
966,880
1,378,031
1,210,877
1,115,599
1,177,903
1,274,452
1,114,709
1,185,592
1,171,947
1,521,775
1,376,459
1,261,925
1,224,099
1,603,257
1,316,600
1,232,596
1,232,5961,316,6001,603,2571,224,0991,261,9251,376,4591,521,7751,171,9471,185,5921,114,7091,274,4521,177,9031,115,5991,210,8771,378,031966,880912,023857,5551,135,156919,2261,064,7091,002,2211,155,3441,061,302000000000000000000000000000000000000000000000000000000000
       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
136,195
140,675
190,476
48,183
61,594
94,335
39,615
30,302
103,306
88,557
178,622
194,986
128,433
162,375
156,922
267,304
261,246
215,460
221,816
214,861
217,232
205,571
175,563
143,862
143,862175,563205,571217,232214,861221,816215,460261,246267,304156,922162,375128,433194,986178,62288,557103,30630,30239,61594,33561,59448,183190,476140,675136,195000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,063
26,191
76,436
84,107
16,996
77,387
41,655
10,841
870
899
1,095
23,755
11,914
67,055
43,144
2,354
14,515
342,638
223,880
62,076
28,179
272,330
103,508
55,820
55,820103,508272,33028,17962,076223,880342,63814,5152,35443,14467,05511,91423,7551,09589987010,84141,65577,38716,99684,10776,43626,19119,063000000000000000000000000000000000000000000000000000000000
       Net Receivables 
75,229
120,355
85,918
116,068
68,872
137,029
150,228
151,012
157,845
189,230
170,223
127,095
141,095
177,803
235,480
150,582
189,195
204,267
248,912
169,245
195,651
233,375
257,924
186,825
233,125
294,024
250,781
246,142
253,469
392,575
319,634
313,388
302,889
419,589
325,135
351,031
364,338
378,483
501,538
524,666
570,116
523,002
595,172
566,463
622,399
681,879
698,023
632,143
607,745
733,417
777,847
620,902
571,619
640,159
727,634
643,287
571,038
582,470
675,006
493,708
637,124
553,585
646,801
505,623
556,716
557,843
883,362
591,174
503,155
702,859
679,296
572,537
522,285
561,670
579,342
479,857
549,690
600,230
645,798
616,063
594,612
594,612616,063645,798600,230549,690479,857579,342561,670522,285572,537679,296702,859503,155591,174883,362557,843556,716505,623646,801553,585637,124493,708675,006582,470571,038643,287727,634640,159571,619620,902777,847733,417607,745632,143698,023681,879622,399566,463595,172523,002570,116524,666501,538378,483364,338351,031325,135419,589302,889313,388319,634392,575253,469246,142250,781294,024233,125186,825257,924233,375195,651169,245248,912204,267189,195150,582235,480177,803141,095127,095170,223189,230157,845151,012150,228137,02968,872116,06885,918120,35575,229
       Other Current Assets 
14,322
11,995
21,187
17,406
23,791
29,971
39,442
32,574
30,640
22,822
37,370
38,071
43,516
21,220
31,662
31,133
38,634
20,421
27,161
21,738
24,326
21,163
27,396
29,208
33,320
22,134
39,397
42,298
41,126
28,270
49,356
61,446
44,342
28,454
47,256
60,094
56,195
36,992
0
0
0
39,673
0
0
0
65,640
0
0
0
88,811
6,800
0
0
41,500
0
0
0
46,777
14,890
11,904
14,456
34,431
10,412
9,809
11,198
10,598
8,901
7,394
13,871
18,845
17,248
17,708
22,801
26,289
27,086
28,553
31,623
43,982
47,613
58,445
76,778
76,77858,44547,61343,98231,62328,55327,08626,28922,80117,70817,24818,84513,8717,3948,90110,59811,1989,80910,41234,43114,45611,90414,89046,77700041,500006,80088,81100065,64000039,67300036,99256,19560,09447,25628,45444,34261,44649,35628,27041,12642,29839,39722,13433,32029,20827,39621,16324,32621,73827,16120,42138,63431,13331,66221,22043,51638,07137,37022,82230,64032,57439,44229,97123,79117,40621,18711,99514,322
   > 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
3,748,668
3,727,474
3,731,271
3,729,074
3,770,276
3,734,669
3,719,536
4,154,164
4,176,277
4,129,759
4,096,036
4,203,833
4,169,406
4,207,364
4,339,679
4,339,6794,207,3644,169,4064,203,8334,096,0364,129,7594,176,2774,154,1643,719,5363,734,6693,770,2763,729,0743,731,2713,727,4743,748,668000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
737,139
880,778
902,244
867,364
923,115
936,390
926,314
923,590
920,528
1,144,737
1,151,831
1,135,286
1,116,115
1,115,742
1,107,799
1,097,043
1,082,491
1,096,291
1,090,662
1,054,161
1,040,435
1,026,828
1,033,453
1,026,312
1,073,714
1,076,631
1,082,560
1,090,022
1,085,772
1,074,661
1,249,112
1,251,032
1,250,549
1,238,364
1,252,892
1,254,502
1,248,013
1,301,880
1,303,589
1,405,150
1,464,160
1,650,037
2,043,299
2,057,472
2,086,726
2,080,760
2,082,260
2,053,055
2,034,231
2,048,345
2,838,901
2,844,212
2,982,459
3,031,028
3,200,319
3,367,019
3,395,266
3,407,823
3,401,736
3,370,505
3,373,371
3,448,322
3,410,495
3,399,580
3,483,536
3,511,775
3,468,385
3,450,356
3,457,647
3,460,620
3,503,490
3,468,617
3,453,515
3,885,120
3,903,470
3,860,105
3,813,206
3,906,166
3,871,192
3,908,603
4,038,105
4,038,1053,908,6033,871,1923,906,1663,813,2063,860,1053,903,4703,885,1203,453,5153,468,6173,503,4903,460,6203,457,6473,450,3563,468,3853,511,7753,483,5363,399,5803,410,4953,448,3223,373,3713,370,5053,401,7363,407,8233,395,2663,367,0193,200,3193,031,0282,982,4592,844,2122,838,9012,048,3452,034,2312,053,0552,082,2602,080,7602,086,7262,057,4722,043,2991,650,0371,464,1601,405,1501,303,5891,301,8801,248,0131,254,5021,252,8921,238,3641,250,5491,251,0321,249,1121,074,6611,085,7721,090,0221,082,5601,076,6311,073,7141,026,3121,033,4531,026,8281,040,4351,054,1611,090,6621,096,2911,082,4911,097,0431,107,7991,115,7421,116,1151,135,2861,151,8311,144,737920,528923,590926,314936,390923,115867,364902,244880,778737,139
       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
1,020
1,140
1,270
1,450
1,360
2,477
2,963
2,760
2,817
3,164
2,966
3,016
13,867
13,958
13,509
13,579
13,57913,50913,95813,8673,0162,9663,1642,8172,7602,9632,4771,3601,4501,2701,1401,02000000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
17,128
16,418
15,531
14,656
13,781
12,939
12,054
11,185
14,021
12,936
11,852
10,791
9,718
10,777
10,914
9,684
8,434
7,170
17,295
15,472
13,948
13,863
20,522
20,248
18,799
19,002
18,084
55,349
56,553
65,686
61,402
64,355
61,235
56,676
52,063
0
0
0
0
0
0
0
0
0
0
0
0000000000052,06356,67661,23564,35561,40265,68656,55355,34918,08419,00218,79920,24820,52213,86313,94815,47217,2957,1708,4349,68410,91410,7779,71810,79111,85212,93614,02111,18512,05412,93913,78114,65615,53116,41817,12800000000000000000000000000000000000
       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
8,042
7,810
8,690
8,365
7,490
7,830
7,773
9,779
11,858
10,146
10,922
23,259
23,342
23,805
23,860
23,86023,80523,34223,25910,92210,14611,8589,7797,7737,8307,4908,3658,6907,8108,042000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
306,364
456,169
451,415
448,707
446,073
565,633
581,486
512,452
558,726
609,618
663,497
578,535
566,361
573,682
625,259
587,673
562,476
611,439
667,989
576,657
580,456
573,234
611,812
569,337
626,955
665,608
671,011
679,158
672,557
759,393
730,648
730,290
652,483
744,650
892,493
862,078
859,110
920,651
934,714
1,075,590
1,219,766
1,339,847
1,661,656
1,714,259
1,744,302
1,751,461
1,789,472
1,709,601
1,687,640
1,846,860
2,003,028
1,871,150
1,895,706
2,115,703
2,206,478
2,348,642
2,178,682
2,235,098
2,251,693
2,064,923
2,128,723
1,943,992
2,068,029
1,840,337
2,013,781
2,045,525
2,207,432
1,999,172
1,960,965
1,992,259
2,204,074
1,816,153
1,859,430
1,872,137
2,092,920
1,939,818
1,833,400
1,814,028
2,050,664
1,877,794
1,925,842
1,925,8421,877,7942,050,6641,814,0281,833,4001,939,8182,092,9201,872,1371,859,4301,816,1532,204,0741,992,2591,960,9651,999,1722,207,4322,045,5252,013,7811,840,3372,068,0291,943,9922,128,7232,064,9232,251,6932,235,0982,178,6822,348,6422,206,4782,115,7031,895,7061,871,1502,003,0281,846,8601,687,6401,709,6011,789,4721,751,4611,744,3021,714,2591,661,6561,339,8471,219,7661,075,590934,714920,651859,110862,078892,493744,650652,483730,290730,648759,393672,557679,158671,011665,608626,955569,337611,812573,234580,456576,657667,989611,439562,476587,673625,259573,682566,361578,535663,497609,618558,726512,452581,486565,633446,073448,707451,415456,169306,364
   > Total Current Liabilities 
155,610
276,188
266,135
282,604
246,707
385,361
404,712
336,643
385,904
456,798
507,290
444,396
386,281
367,029
420,257
359,835
357,726
406,932
482,788
402,553
429,362
430,821
491,589
455,361
530,367
522,014
530,436
551,189
564,962
663,388
635,891
636,687
553,402
651,721
739,862
714,956
711,447
747,350
758,615
850,733
905,380
912,672
1,122,567
1,137,637
1,077,510
988,237
1,025,184
976,677
970,946
1,102,805
1,085,183
978,787
869,886
1,005,092
962,439
996,740
932,364
1,008,190
1,017,170
845,740
1,086,984
990,180
1,135,779
937,628
1,056,227
1,083,119
1,283,157
1,070,656
1,044,457
1,061,218
1,297,747
944,529
1,016,147
950,532
1,153,133
1,022,710
939,080
943,614
1,183,082
1,025,255
1,029,823
1,029,8231,025,2551,183,082943,614939,0801,022,7101,153,133950,5321,016,147944,5291,297,7471,061,2181,044,4571,070,6561,283,1571,083,1191,056,227937,6281,135,779990,1801,086,984845,7401,017,1701,008,190932,364996,740962,4391,005,092869,886978,7871,085,1831,102,805970,946976,6771,025,184988,2371,077,5101,137,6371,122,567912,672905,380850,733758,615747,350711,447714,956739,862651,721553,402636,687635,891663,388564,962551,189530,436522,014530,367455,361491,589430,821429,362402,553482,788406,932357,726359,835420,257367,029386,281444,396507,290456,798385,904336,643404,712385,361246,707282,604266,135276,188155,610
       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
1,089,957
955,552
1,000,298
255,340
250,290
243,590
240,140
86,960
91,140
297,320
140,200
234,160
207,660
0
0
0
0
0
0
0
0
0
0
0
00000000000207,660234,160140,200297,32091,14086,960240,140243,590250,290255,3401,000,298955,5521,089,957000000000000000000000000000000000000000000000000000000000
       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
1,089,957
955,552
1,000,298
255,340
250,290
243,590
240,140
86,960
91,140
297,320
140,200
234,160
207,660
151,160
95,160
93,240
107,360
109,740
128,860
131,640
145,640
152,640
157,640
99,953
99,953157,640152,640145,640131,640128,860109,740107,36093,24095,160151,160207,660234,160140,200297,32091,14086,960240,140243,590250,290255,3401,000,298955,5521,089,957000000000000000000000000000000000000000000000000000000000
       Accounts payable 
81,263
171,992
97,581
146,462
118,121
168,356
165,391
151,061
138,505
197,608
204,293
137,234
155,185
200,324
260,338
217,573
233,822
252,352
281,223
184,771
270,915
218,654
301,773
267,576
311,782
270,126
273,680
254,628
304,119
396,318
356,173
389,788
321,418
400,583
390,765
316,415
315,121
349,966
313,097
370,835
398,058
336,535
433,767
411,174
386,188
362,785
405,383
331,208
295,002
343,316
396,951
325,743
306,564
347,157
361,429
312,075
226,324
252,387
300,155
197,983
269,503
231,504
300,712
192,543
280,821
269,882
413,920
296,498
248,471
185,504
354,676
205,646
307,051
211,889
403,745
359,209
316,070
305,134
485,810
316,721
384,259
384,259316,721485,810305,134316,070359,209403,745211,889307,051205,646354,676185,504248,471296,498413,920269,882280,821192,543300,712231,504269,503197,983300,155252,387226,324312,075361,429347,157306,564325,743396,951343,316295,002331,208405,383362,785386,188411,174433,767336,535398,058370,835313,097349,966315,121316,415390,765400,583321,418389,788356,173396,318304,119254,628273,680270,126311,782267,576301,773218,654270,915184,771281,223252,352233,822217,573260,338200,324155,185137,234204,293197,608138,505151,061165,391168,356118,121146,46297,581171,99281,263
       Other Current Liabilities 
63,339
42,434
133,868
52,890
87,839
95,765
122,928
99,053
90,623
116,624
139,997
104,162
123,096
86,705
84,328
77,436
72,246
77,066
92,222
87,037
121,588
104,720
153,436
152,114
99,459
97,913
107,435
148,486
98,653
116,622
125,682
134,768
138,633
191,069
262,687
224,799
213,269
244,581
260,868
291,552
302,823
406,459
575,539
514,481
403,849
368,434
337,865
301,430
388,558
420,054
439,166
473,721
474,004
492,471
483,733
555,176
476,257
462,441
563,381
431,574
513,155
456,046
542,075
457,049
476,545
187,966
513,688
577,216
501,893
186,360
729,612
583,490
556,850
268,285
564,776
461,465
420,573
219,006
474,472
479,799
467,306
467,306479,799474,472219,006420,573461,465564,776268,285556,850583,490729,612186,360501,893577,216513,688187,966476,545457,049542,075456,046513,155431,574563,381462,441476,257555,176483,733492,471474,004473,721439,166420,054388,558301,430337,865368,434403,849514,481575,539406,459302,823291,552260,868244,581213,269224,799262,687191,069138,633134,768125,682116,62298,653148,486107,43597,91399,459152,114153,436104,720121,58887,03792,22277,06672,24677,43684,32886,705123,096104,162139,997116,62490,62399,053122,92895,76587,83952,890133,86842,43463,339
   > 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
924,275
928,516
916,508
931,041
906,327
871,624
843,283
921,604
939,787
917,108
894,320
870,414
867,582
852,539
896,019
896,019852,539867,582870,414894,320917,108939,787921,604843,283871,624906,327931,041916,508928,516924,275000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
134,587
0
127,436
0
124,342
120,844
119,809
116,822
114,820
110,207
106,139
102,080
98,653
93,565
117,125
108,774
103,843
100,392
91,024
83,772
76,980
71,794
66,567
60,388
54,986
51,276
47,720
43,637
39,961
38,208
36,660
34,792
32,705
86,608
86,566
86,089
84,225
87,567
89,909
91,883
94,062
95,768
97,258
97,815
127,422
129,311
128,533
129,566
130,681
132,474
134,129
135,270
137,570
140,372
143,008
145,577
157,552
160,849
163,986
167,381
182,119
185,885
470,247
468,298
474,558
471,379
512,556
516,609
565,440
566,293
569,781
573,289
653,350
658,310
664,716
668,366
648,474
649,277
652,862
658,216
658,216652,862649,277648,474668,366664,716658,310653,350573,289569,781566,293565,440516,609512,556471,379474,558468,298470,247185,885182,119167,381163,986160,849157,552145,577143,008140,372137,570135,270134,129132,474130,681129,566128,533129,311127,42297,81597,25895,76894,06291,88389,90987,56784,22586,08986,56686,60832,70534,79236,66038,20839,96143,63747,72051,27654,98660,38866,56771,79476,98083,77291,024100,392103,843108,774117,12593,56598,653102,080106,139110,207114,820116,822119,809120,844124,3420127,4360134,5870
> Total Stockholder Equity
712,321
726,464
745,654
735,940
750,458
743,211
745,571
771,703
741,139
965,124
962,801
968,572
951,557
958,477
980,547
980,130
977,791
977,309
980,711
955,459
946,848
951,244
973,369
966,055
966,003
966,855
950,315
960,293
970,456
1,002,868
1,189,524
1,197,262
1,233,907
1,235,745
1,168,111
1,134,215
1,143,045
1,184,614
1,232,973
1,247,092
1,266,244
1,295,457
1,480,787
1,491,883
1,512,350
1,494,499
1,510,256
1,490,030
1,510,603
1,530,046
2,330,303
2,298,196
2,306,650
2,349,983
2,428,801
2,471,339
2,454,767
2,473,210
2,558,682
2,557,129
2,554,806
2,665,235
2,752,812
2,692,838
2,663,924
2,712,255
2,919,245
2,939,155
2,885,883
2,914,695
2,836,647
3,029,575
3,041,002
3,450,582
3,598,204
3,560,115
3,518,881
3,608,674
3,717,275
3,642,080
3,643,048
3,643,0483,642,0803,717,2753,608,6743,518,8813,560,1153,598,2043,450,5823,041,0023,029,5752,836,6472,914,6952,885,8832,939,1552,919,2452,712,2552,663,9242,692,8382,752,8122,665,2352,554,8062,557,1292,558,6822,473,2102,454,7672,471,3392,428,8012,349,9832,306,6502,298,1962,330,3031,530,0461,510,6031,490,0301,510,2561,494,4991,512,3501,491,8831,480,7871,295,4571,266,2441,247,0921,232,9731,184,6141,143,0451,134,2151,168,1111,235,7451,233,9071,197,2621,189,5241,002,868970,456960,293950,315966,855966,003966,055973,369951,244946,848955,459980,711977,309977,791980,130980,547958,477951,557968,572962,801965,124741,139771,703745,571743,211750,458735,940745,654726,464712,321
   Common Stock
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
166,015
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
199,218
200,961
200,961
200,961
200,961
200,961
200,961
200,961
200,961
200,961
200,961
200,961
200,961
200,961200,961200,961200,961200,961200,961200,961200,961200,961200,961200,961200,961199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218199,218166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015166,015
   Retained Earnings 
118,832
129,193
144,620
141,052
155,569
149,762
152,122
178,254
156,123
160,218
157,856
163,906
146,413
152,788
228,240
225,835
224,391
221,225
224,428
195,498
197,735
204,616
227,437
217,638
220,369
226,390
210,247
217,959
226,909
259,660
273,801
280,049
312,618
311,673
265,443
231,149
235,506
255,872
302,341
312,187
327,363
354,191
414,982
449,723
515,038
497,188
512,944
492,718
513,291
532,735
554,164
522,057
530,511
573,845
652,662
695,200
678,628
697,071
782,543
780,990
778,667
824,068
911,644
851,670
822,756
871,088
1,017,981
1,037,787
984,371
1,032,621
955,677
1,148,216
1,159,805
1,241,307
1,388,650
1,350,719
1,309,445
1,399,316
1,507,589
1,432,591
1,433,393
1,433,3931,432,5911,507,5891,399,3161,309,4451,350,7191,388,6501,241,3071,159,8051,148,216955,6771,032,621984,3711,037,7871,017,981871,088822,756851,670911,644824,068778,667780,990782,543697,071678,628695,200652,662573,845530,511522,057554,164532,735513,291492,718512,944497,188515,038449,723414,982354,191327,363312,187302,341255,872235,506231,149265,443311,673312,618280,049273,801259,660226,909217,959210,247226,390220,369217,638227,437204,616197,735195,498224,428221,225224,391225,835228,240152,788146,413163,906157,856160,218156,123178,254152,122149,762155,569141,052144,620129,193118,832
   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
1,222,975
1,222,975
1,222,975
1,222,975
1,288,004
1,288,004
1,288,004
1,288,004
1,288,004
1,288,100
1,288,204
1,288,348
1,288,276
1,287,171
1,287,560
1,287,398
1,615,477
1,615,755
1,615,597
1,615,637
1,615,559
1,615,887
1,615,690
1,615,856
1,615,8561,615,6901,615,8871,615,5591,615,6371,615,5971,615,7551,615,4771,287,3981,287,5601,287,1711,288,2761,288,3481,288,2041,288,1001,288,0041,288,0041,288,0041,288,0041,288,0041,222,9751,222,9751,222,9751,222,975000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.