0 XP   0   0   0

Inoue Rubber (Thailand) Public Company Limited










Financial Health of Inoue Rubber (Thailand) Public Company Limited




Comparing to competitors in the Auto Parts industry




  Industry Rankings  


Inoue Rubber (Thailand) Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Inoue Rubber (Thailand) Public Company Limited?

I guess you are interested in Inoue Rubber (Thailand) 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 Inoue Rubber (Thailand) Public Company Limited

Let's start. I'm going to help you getting a better view of Inoue Rubber (Thailand) 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 Inoue Rubber (Thailand) 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 Inoue Rubber (Thailand) 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 Inoue Rubber (Thailand) Public Company Limited. The closing price on 2022-12-08 was ฿14.10 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.
Inoue Rubber (Thailand) 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 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 Inoue Rubber (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Inoue Rubber (Thailand) Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Inoue Rubber (Thailand) Public Company Limited to the Auto Parts industry mean.
  • A Net Profit Margin of 2.1% means that ฿0.02 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Inoue Rubber (Thailand) Public Company Limited:

  • The MRQ is 2.1%. The company is making a profit. +1
  • The TTM is 1.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM1.8%+0.3%
TTM1.8%YOY6.3%-4.5%
TTM1.8%5Y4.3%-2.6%
5Y4.3%10Y6.0%-1.7%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%3.6%-1.5%
TTM1.8%3.1%-1.3%
YOY6.3%4.4%+1.9%
5Y4.3%2.8%+1.5%
10Y6.0%3.7%+2.3%
1.1.2. Return on Assets

Shows how efficient Inoue Rubber (Thailand) Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Inoue Rubber (Thailand) Public Company Limited to the Auto Parts industry mean.
  • 0.6% Return on Assets means that Inoue Rubber (Thailand) Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Inoue Rubber (Thailand) Public Company Limited:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.5%+0.1%
TTM0.5%YOY1.7%-1.1%
TTM0.5%5Y1.2%-0.7%
5Y1.2%10Y1.9%-0.7%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%0.8%-0.2%
TTM0.5%0.7%-0.2%
YOY1.7%1.0%+0.7%
5Y1.2%0.8%+0.4%
10Y1.9%1.0%+0.9%
1.1.3. Return on Equity

Shows how efficient Inoue Rubber (Thailand) Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Inoue Rubber (Thailand) Public Company Limited to the Auto Parts industry mean.
  • 0.8% Return on Equity means Inoue Rubber (Thailand) Public Company Limited generated ฿0.01 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Inoue Rubber (Thailand) Public Company Limited:

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.7%+0.1%
TTM0.7%YOY2.2%-1.5%
TTM0.7%5Y1.6%-0.9%
5Y1.6%10Y2.7%-1.1%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.7%-0.9%
TTM0.7%1.5%-0.8%
YOY2.2%2.2%+0.0%
5Y1.6%1.6%+0.0%
10Y2.7%1.9%+0.8%

1.2. Operating Efficiency of Inoue Rubber (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Inoue Rubber (Thailand) Public Company Limited is operating .

  • Measures how much profit Inoue Rubber (Thailand) 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 Inoue Rubber (Thailand) Public Company Limited to the Auto Parts industry mean.
  • An Operating Margin of 2.5% means the company generated ฿0.02  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Inoue Rubber (Thailand) Public Company Limited:

  • The MRQ is 2.5%. The company is operating less efficient.
  • The TTM is 2.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.5%TTM2.1%+0.3%
TTM2.1%YOY7.8%-5.6%
TTM2.1%5Y7.0%-4.9%
5Y7.0%10Y4.4%+2.6%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%4.1%-1.6%
TTM2.1%3.9%-1.8%
YOY7.8%6.1%+1.7%
5Y7.0%4.5%+2.5%
10Y4.4%4.0%+0.4%
1.2.2. Operating Ratio

Measures how efficient Inoue Rubber (Thailand) Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 1.92 means that the operating costs are ฿1.92 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Inoue Rubber (Thailand) Public Company Limited:

  • The MRQ is 1.918. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.913. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.918TTM1.913+0.004
TTM1.913YOY1.795+0.118
TTM1.9135Y1.831+0.083
5Y1.83110Y1.400+0.431
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9181.700+0.218
TTM1.9131.668+0.245
YOY1.7951.577+0.218
5Y1.8311.499+0.332
10Y1.4001.210+0.190

1.3. Liquidity of Inoue Rubber (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Inoue Rubber (Thailand) Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 2.80 means the company has ฿2.80 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Inoue Rubber (Thailand) Public Company Limited:

  • The MRQ is 2.805. The company is able to pay all its short-term debts. +1
  • The TTM is 2.736. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.805TTM2.736+0.069
TTM2.736YOY2.915-0.180
TTM2.7365Y2.679+0.057
5Y2.67910Y1.605+1.074
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8051.583+1.222
TTM2.7361.515+1.221
YOY2.9151.524+1.391
5Y2.6791.388+1.291
10Y1.6051.152+0.453
1.3.2. Quick Ratio

Measures if Inoue Rubber (Thailand) 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 Inoue Rubber (Thailand) Public Company Limited to the Auto Parts industry mean.
  • A Quick Ratio of 1.28 means the company can pay off ฿1.28 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Inoue Rubber (Thailand) Public Company Limited:

  • The MRQ is 1.280. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.219. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.280TTM1.219+0.061
TTM1.219YOY1.311-0.091
TTM1.2195Y1.289-0.069
5Y1.28910Y1.191+0.097
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2800.688+0.592
TTM1.2190.661+0.558
YOY1.3110.709+0.602
5Y1.2890.685+0.604
10Y1.1910.678+0.513

1.4. Solvency of Inoue Rubber (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Inoue Rubber (Thailand) Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Inoue Rubber (Thailand) Public Company Limited to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.27 means that Inoue Rubber (Thailand) Public Company Limited assets are financed with 27.3% credit (debt) and the remaining percentage (100% - 27.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Inoue Rubber (Thailand) Public Company Limited:

  • The MRQ is 0.273. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.278. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.273TTM0.278-0.005
TTM0.278YOY0.258+0.019
TTM0.2785Y0.262+0.016
5Y0.26210Y0.291-0.029
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2730.512-0.239
TTM0.2780.499-0.221
YOY0.2580.502-0.244
5Y0.2620.493-0.231
10Y0.2910.491-0.200
1.4.2. Debt to Equity Ratio

Measures if Inoue Rubber (Thailand) Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Inoue Rubber (Thailand) Public Company Limited to the Auto Parts industry mean.
  • A Debt to Equity ratio of 37.6% means that company has ฿0.38 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Inoue Rubber (Thailand) Public Company Limited:

  • The MRQ is 0.376. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.385. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.376TTM0.385-0.009
TTM0.385YOY0.349+0.036
TTM0.3855Y0.355+0.030
5Y0.35510Y0.423-0.068
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3761.052-0.676
TTM0.3851.032-0.647
YOY0.3490.999-0.650
5Y0.3551.031-0.676
10Y0.4231.040-0.617

2. Market Valuation of Inoue Rubber (Thailand) 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 Inoue Rubber (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Inoue Rubber (Thailand) Public Company Limited to the Auto Parts industry mean.
  • A PE ratio of 85.75 means the investor is paying ฿85.75 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Inoue Rubber (Thailand) Public Company Limited:

  • The EOD is 84.551. Neutral. Compare to industry.
  • The MRQ is 85.751. Neutral. Compare to industry.
  • The TTM is 11.917. Very good. +2
Trends
Current periodCompared to+/- 
EOD84.551MRQ85.751-1.199
MRQ85.751TTM11.917+73.833
TTM11.917YOY55.005-43.087
TTM11.9175Y-505.783+517.701
5Y-505.78310Y-234.664-271.119
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD84.55148.075+36.476
MRQ85.75146.975+38.776
TTM11.91758.430-46.513
YOY55.00552.776+2.229
5Y-505.78354.344-560.127
10Y-234.66443.512-278.176
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Inoue Rubber (Thailand) 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 Inoue Rubber (Thailand) Public Company Limited:

  • The MRQ is 60.465. Seems overpriced? -1
  • The TTM is -363.136. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ60.465TTM-363.136+423.601
TTM-363.136YOY54.382-417.518
TTM-363.1365Y176.937-540.073
5Y176.93710Y-350.254+527.191
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ60.4650.231+60.234
TTM-363.1360.056-363.192
YOY54.3820.078+54.304
5Y176.9370.082+176.855
10Y-350.2540.110-350.364

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

Measures if the stock price of Inoue Rubber (Thailand) Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 0.72 means the investor is paying ฿0.72 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Inoue Rubber (Thailand) Public Company Limited:

  • The EOD is 0.707. Very good. +2
  • The MRQ is 0.717. Very good. +2
  • The TTM is 0.786. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.707MRQ0.717-0.010
MRQ0.717TTM0.786-0.068
TTM0.786YOY0.838-0.052
TTM0.7865Y0.916-0.130
5Y0.91610Y1.113-0.197
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD0.7071.456-0.749
MRQ0.7171.482-0.765
TTM0.7861.651-0.865
YOY0.8381.638-0.800
5Y0.9161.416-0.500
10Y1.1131.109+0.004
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Inoue Rubber (Thailand) 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--0.647-0.081+113%0.449+44%0.143+354%0.235+176%
Book Value Growth--0.9720.971+0%0.972+0%0.971+0%0.972+0%
Book Value Per Share--19.93719.738+1%19.919+0%18.684+7%16.471+21%
Book Value Per Share Growth--0.032-0.005+114%0.023+43%0.007+338%0.015+110%
Current Ratio--2.8052.736+3%2.915-4%2.679+5%1.605+75%
Debt To Asset Ratio--0.2730.278-2%0.258+6%0.262+4%0.291-6%
Debt To Equity Ratio--0.3760.385-2%0.349+8%0.355+6%0.423-11%
Dividend Per Share--0.0000.442-100%0.285-100%0.488-100%0.544-100%
Dividend Per Share Growth----59861.1200%-163005.7020%-49525.8450%-26219.4440%
Eps--0.1670.143+17%0.442-62%0.305-45%0.424-61%
Eps Growth--1.418-0.967+168%-0.462+133%-7.977+662%-4.007+383%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0210.018+17%0.063-67%0.043-52%0.060-65%
Operating Margin--0.0250.021+16%0.078-68%0.070-65%0.044-44%
Operating Ratio--1.9181.913+0%1.795+7%1.831+5%1.400+37%
Pb Ratio0.707-1%0.7170.786-9%0.838-14%0.916-22%1.113-36%
Pe Ratio84.551-1%85.75111.917+620%55.005+56%-505.783+690%-234.664+374%
Peg Ratio--60.465-363.136+701%54.382+11%176.937-66%-350.254+679%
Price Per Share14.100-1%14.30015.525-8%16.700-14%17.013-16%17.841-20%
Price To Total Gains Ratio21.789-1%22.098-77.077+449%43.952-50%-5.184+123%9.364+136%
Profit Growth--101.20045.789+121%95.803+6%44.771+126%70.901+43%
Quick Ratio--1.2801.219+5%1.311-2%1.289-1%1.191+7%
Return On Assets--0.0060.005+16%0.017-63%0.012-50%0.019-68%
Return On Equity--0.0080.007+16%0.022-63%0.016-49%0.027-69%
Revenue Growth--0.9740.973+0%0.972+0%0.971+0%0.971+0%
Total Gains Per Share--0.6470.361+79%0.734-12%0.631+3%0.779-17%
Total Gains Per Share Growth--1.094-1.212+211%-0.708+165%-1.008+192%-0.573+152%
Usd Book Value--109979273.456108884574.364+1%109883324.097+0%104802731.058+5%92101234.332+19%
Usd Book Value Change Per Share--0.019-0.002+113%0.013+44%0.004+354%0.007+176%
Usd Book Value Per Share--0.5720.566+1%0.572+0%0.536+7%0.473+21%
Usd Dividend Per Share--0.0000.013-100%0.008-100%0.014-100%0.016-100%
Usd Eps--0.0050.004+17%0.013-62%0.009-45%0.012-61%
Usd Price Per Share0.405-1%0.4100.446-8%0.479-14%0.488-16%0.512-20%
Usd Profit--919922.736788827.084+17%2439717.575-62%1713666.819-46%2364665.697-61%
Usd Revenue--43761581.22842211728.757+4%38008707.283+15%38168049.260+15%39035576.404+12%
Usd Total Gains Per Share--0.0190.010+79%0.021-12%0.018+3%0.022-17%
 EOD+3 -2MRQTTM+28 -6YOY+14 -205Y+19 -1510Y+19 -15

3.2. Fundamental Score

Let's check the fundamental score of Inoue Rubber (Thailand) Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1584.551
Price to Book Ratio (EOD)Between0-10.707
Net Profit Margin (MRQ)Greater than00.021
Operating Margin (MRQ)Greater than00.025
Quick Ratio (MRQ)Greater than11.280
Current Ratio (MRQ)Greater than12.805
Debt to Asset Ratio (MRQ)Less than10.273
Debt to Equity Ratio (MRQ)Less than10.376
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.006
Total7/10 (70.0%)

3.3. Technical Score

Let's check the technical score of Inoue Rubber (Thailand) Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose14.200
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets5,272,350
Total Liabilities1,440,320
Total Stockholder Equity3,832,026
 As reported
Total Liabilities 1,440,320
Total Stockholder Equity+ 3,832,026
Total Assets = 5,272,350

Assets

Total Assets5,272,350
Total Current Assets3,234,626
Long-term Assets3,234,626
Total Current Assets
Cash And Cash Equivalents 897,272
Short-term Investments 443,801
Net Receivables 1,032,177
Inventory 838,257
Other Current Assets 7,824
Total Current Assets  (as reported)3,234,626
Total Current Assets  (calculated)3,219,331
+/- 15,296
Long-term Assets
Property Plant Equipment 1,635,183
Long Term Investments 235,105
Intangible Assets 49,087
Other Assets 118,349
Long-term Assets  (as reported)2,037,724
Long-term Assets  (calculated)2,037,724
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,153,220
Long-term Liabilities287,099
Total Stockholder Equity3,832,026
Total Current Liabilities
Accounts payable 907,081
Other Current Liabilities 92,764
Total Current Liabilities  (as reported)1,153,220
Total Current Liabilities  (calculated)999,846
+/- 153,375
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt794
Other Liabilities 286,522
Long-term Liabilities  (as reported)287,099
Long-term Liabilities  (calculated)287,316
+/- 217
Total Stockholder Equity
Common Stock200,000
Retained Earnings 3,401,387
Other Stockholders Equity 46,650
Total Stockholder Equity (as reported)3,832,026
Total Stockholder Equity (calculated)3,648,037
+/- 183,988
Other
Capital Stock200,000
Common Stock Shares Outstanding 192,208
Net Invested Capital 3,832,026
Net Tangible Assets 3,782,939
Net Working Capital 2,081,406



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-03-312002-09-302002-03-312001-09-30
> Total Assets 
1,475,424
1,521,847
1,640,106
1,733,956
1,708,551
1,718,734
1,790,720
1,895,847
2,007,469
2,123,605
2,215,953
2,388,230
2,425,867
2,481,482
2,650,674
2,667,705
2,732,833
2,614,939
2,682,356
2,614,677
2,612,617
2,710,965
2,860,235
2,987,777
3,217,011
3,161,691
2,619,285
2,571,623
2,848,853
3,119,110
3,108,974
3,174,450
3,136,372
3,300,330
3,379,066
3,333,302
3,687,673
3,459,175
3,864,225
4,140,762
4,289,229
4,127,173
4,189,854
3,992,568
3,889,205
3,861,932
3,738,746
3,699,217
3,869,316
3,846,978
3,897,675
3,846,411
3,973,448
3,947,600
3,994,646
4,125,238
4,272,367
4,462,504
4,389,313
4,497,348
4,631,757
4,724,039
4,740,961
4,855,001
5,058,055
4,963,722
4,856,710
4,791,548
4,848,781
4,883,184
4,712,978
4,318,732
4,588,567
4,946,563
5,184,679
5,233,815
5,295,375
5,288,717
5,240,757
5,208,693
5,272,350
5,272,3505,208,6935,240,7575,288,7175,295,3755,233,8155,184,6794,946,5634,588,5674,318,7324,712,9784,883,1844,848,7814,791,5484,856,7104,963,7225,058,0554,855,0014,740,9614,724,0394,631,7574,497,3484,389,3134,462,5044,272,3674,125,2383,994,6463,947,6003,973,4483,846,4113,897,6753,846,9783,869,3163,699,2173,738,7463,861,9323,889,2053,992,5684,189,8544,127,1734,289,2294,140,7623,864,2253,459,1753,687,6733,333,3023,379,0663,300,3303,136,3723,174,4503,108,9743,119,1102,848,8532,571,6232,619,2853,161,6913,217,0112,987,7772,860,2352,710,9652,612,6172,614,6772,682,3562,614,9392,732,8332,667,7052,650,6742,481,4822,425,8672,388,2302,215,9532,123,6052,007,4691,895,8471,790,7201,718,7341,708,5511,733,9561,640,1061,521,8471,475,424
   > 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
2,748,191
2,676,937
2,778,802
2,198,766
2,255,371
2,230,839
2,341,088
2,479,115
2,370,484
2,236,000
2,629,352
2,626,493
2,603,309
2,531,424
2,183,365
2,501,450
2,739,815
2,942,176
2,934,880
2,906,437
2,934,427
2,991,251
3,050,498
3,234,626
3,234,6263,050,4982,991,2512,934,4272,906,4372,934,8802,942,1762,739,8152,501,4502,183,3652,531,4242,603,3092,626,4932,629,3522,236,0002,370,4842,479,1152,341,0882,230,8392,255,3712,198,7662,778,8022,676,9372,748,191000000000000000000000000000000000000000000000000000000000
       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
217,824
307,866
942,285
406,228
356,028
275,330
532,926
822,969
613,407
436,812
532,629
599,206
602,774
489,891
734,049
905,100
850,267
903,297
988,722
1,003,321
908,479
879,732
830,171
897,272
897,272830,171879,732908,4791,003,321988,722903,297850,267905,100734,049489,891602,774599,206532,629436,812613,407822,969532,926275,330356,028406,228942,285307,866217,824000000000000000000000000000000000000000000000000000000000
       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
1,111,155
748,146
189,062
244,073
333,153
280,002
130,000
0
40,000
40,000
478,407
436,003
476,702
497,717
408,255
313,194
462,832
397,997
300,900
217,090
233,217
232,692
328,345
443,801
443,801328,345232,692233,217217,090300,900397,997462,832313,194408,255497,717476,702436,003478,40740,00040,0000130,000280,002333,153244,073189,062748,1461,111,155000000000000000000000000000000000000000000000000000000000
       Net Receivables 
373,254
404,157
491,658
559,919
562,536
555,968
645,714
679,121
695,718
736,991
767,995
814,488
832,485
822,151
905,977
894,471
1,005,851
875,591
901,239
956,207
919,743
927,151
1,073,354
1,123,386
1,145,084
1,062,026
696,223
707,135
854,267
936,691
1,056,460
1,044,785
1,037,644
1,040,788
1,223,665
1,116,334
1,299,699
742,157
1,393,463
1,497,532
1,550,772
1,426,974
1,468,540
1,278,764
1,189,143
1,149,484
1,107,135
1,038,968
1,019,845
1,016,567
1,139,933
944,329
854,196
879,393
1,002,279
924,408
877,106
901,114
1,007,149
997,810
1,020,085
1,000,067
1,070,469
1,068,734
994,183
1,048,631
1,070,825
975,784
1,003,725
923,380
970,428
466,850
813,364
899,769
1,053,768
940,410
877,510
1,029,896
1,127,372
1,021,584
1,032,177
1,032,1771,021,5841,127,3721,029,896877,510940,4101,053,768899,769813,364466,850970,428923,3801,003,725975,7841,070,8251,048,631994,1831,068,7341,070,4691,000,0671,020,085997,8101,007,149901,114877,106924,4081,002,279879,393854,196944,3291,139,9331,016,5671,019,8451,038,9681,107,1351,149,4841,189,1431,278,7641,468,5401,426,9741,550,7721,497,5321,393,463742,1571,299,6991,116,3341,223,6651,040,7881,037,6441,044,7851,056,460936,691854,267707,135696,2231,062,0261,145,0841,123,3861,073,354927,151919,743956,207901,239875,5911,005,851894,471905,977822,151832,485814,488767,995736,991695,718679,121645,714555,968562,536559,919491,658404,157373,254
       Other Current Assets 
35,685
47,813
39,702
41,263
29,363
29,883
29,098
28,862
26,836
42,975
43,851
33,840
21,210
22,387
25,813
25,756
24,191
29,848
31,840
32,147
24,064
28,434
34,046
35,996
55,937
65,486
55,532
46,175
40,436
35,923
37,544
41,216
27,646
28,185
31,600
43,434
46,971
64,042
62,209
73,426
67,717
59,739
66,316
59,712
47,989
36,574
45,405
40,245
33,717
31,581
38,399
32,288
23,291
21,807
37,069
31,210
24,261
23,316
38,959
33,628
23,405
19,979
30,375
22,110
15,676
15,764
20,824
20,119
11,374
10,106
10,186
13,454
6,469
8,555
10,378
10,639
12,014
9,836
9,050
9,672
7,824
7,8249,6729,0509,83612,01410,63910,3788,5556,46913,45410,18610,10611,37420,11920,82415,76415,67622,11030,37519,97923,40533,62838,95923,31624,26131,21037,06921,80723,29132,28838,39931,58133,71740,24545,40536,57447,98959,71266,31659,73967,71773,42662,20964,04246,97143,43431,60028,18527,64641,21637,54435,92340,43646,17555,53265,48655,93735,99634,04628,43424,06432,14731,84029,84824,19125,75625,81322,38721,21033,84043,85142,97526,83628,86229,09829,88329,36341,26339,70247,81335,685
   > 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
2,620,710
2,162,196
2,222,287
2,279,875
2,181,554
2,135,367
2,087,117
2,206,748
2,242,503
2,298,935
2,388,938
2,354,290
2,249,506
2,158,195
2,037,724
2,037,7242,158,1952,249,5062,354,2902,388,9382,298,9352,242,5032,206,7482,087,1172,135,3672,181,5542,279,8752,222,2872,162,1962,620,710000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
654,342
668,273
676,899
709,006
738,177
743,703
745,731
770,223
810,197
823,787
839,733
908,823
934,884
968,619
1,008,186
1,097,593
1,102,860
1,136,807
1,121,642
1,108,701
1,122,711
1,136,002
1,145,970
1,183,180
1,297,984
1,352,075
1,338,697
1,307,484
1,288,843
1,276,381
1,264,407
1,272,257
1,277,966
1,277,140
1,309,173
1,345,818
1,468,496
1,495,376
1,537,479
1,635,112
1,695,682
1,710,349
1,750,990
1,751,659
1,792,539
1,765,124
1,735,389
1,735,541
1,707,741
1,686,836
1,681,964
1,640,867
1,637,816
1,643,948
1,626,306
1,620,825
1,599,509
1,585,507
1,582,091
1,584,298
1,604,615
1,635,079
1,681,654
1,689,208
1,750,230
1,755,463
1,771,807
1,785,759
1,803,662
1,881,649
1,898,754
1,860,303
1,817,644
1,781,883
1,750,197
1,725,937
1,693,820
1,678,063
1,671,083
1,655,624
1,635,183
1,635,1831,655,6241,671,0831,678,0631,693,8201,725,9371,750,1971,781,8831,817,6441,860,3031,898,7541,881,6491,803,6621,785,7591,771,8071,755,4631,750,2301,689,2081,681,6541,635,0791,604,6151,584,2981,582,0911,585,5071,599,5091,620,8251,626,3061,643,9481,637,8161,640,8671,681,9641,686,8361,707,7411,735,5411,735,3891,765,1241,792,5391,751,6591,750,9901,710,3491,695,6821,635,1121,537,4791,495,3761,468,4961,345,8181,309,1731,277,1401,277,9661,272,2571,264,4071,276,3811,288,8431,307,4841,338,6971,352,0751,297,9841,183,1801,145,9701,136,0021,122,7111,108,7011,121,6421,136,8071,102,8601,097,5931,008,186968,619934,884908,823839,733823,787810,197770,223745,731743,703738,177709,006676,899668,273654,342
       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
30,782
30,782
30,782
733,522
735,777
733,563
734,970
731,826
734,615
743,775
256,416
296,900
259,983
142,970
111,408
110,325
288,355
353,608
434,299
549,556
527,112
401,224
321,376
235,105
235,105321,376401,224527,112549,556434,299353,608288,355110,325111,408142,970259,983296,900256,416743,775734,615731,826734,970733,563735,777733,52230,78230,78230,782000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
16,604
16,172
21,846
20,364
18,720
17,598
16,352
14,957
16,176
15,146
15,489
15,835
14,282
13,202
12,149
10,944
10,325
9,327
8,462
7,567
8,115
9,164
9,296
10,184
9,801
9,301
15,485
14,912
14,532
16,872
16,372
16,329
16,559
16,221
16,589
16,112
18,329
17,846
17,990
38,391
38,128
36,877
38,454
38,054
37,206
37,086
36,043
35,371
35,015
34,295
33,259
32,371
32,796
32,261
31,655
32,019
42,498
49,576
52,830
51,938
50,374
48,400
46,634
44,833
44,874
43,737
41,897
40,654
49,087
49,08740,65441,89743,73744,87444,83346,63448,40050,37451,93852,83049,57642,49832,01931,65532,26132,79632,37133,25934,29535,01535,37136,04337,08637,20638,05438,45436,87738,12838,39117,99017,84618,32916,11216,58916,22116,55916,32916,37216,87214,53214,91215,4859,3019,80110,1849,2969,1648,1157,5678,4629,32710,32510,94412,14913,20214,28215,83515,48915,14616,17614,95716,35217,59818,72020,36421,84616,17216,604000000000000
       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
23,207
28,850
19,300
15,620
12,881
38,057
33,563
35,830
38,206
40,076
47,421
49,131
54,186
58,860
57,351
57,35158,86054,18649,13147,42140,07638,20635,83033,56338,05712,88115,62019,30028,85023,207000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
954,028
979,230
998,652
1,038,934
902,602
870,131
953,988
1,004,385
1,056,836
1,121,422
1,234,403
1,356,673
1,342,763
1,356,579
1,546,693
1,532,332
1,545,492
1,372,489
1,423,274
1,276,619
1,190,575
1,203,538
1,365,430
1,419,665
1,613,739
1,490,408
996,408
884,734
1,074,950
1,239,957
1,226,407
1,237,211
1,137,960
1,251,487
1,371,523
1,302,297
1,638,861
1,590,142
1,985,995
2,221,103
2,261,084
2,000,980
1,980,460
1,707,018
1,492,982
1,376,937
1,346,025
1,235,286
1,319,496
1,206,369
1,243,533
1,095,149
1,109,669
979,138
1,058,676
1,058,810
1,071,559
1,107,005
1,136,754
1,181,738
1,214,885
1,202,874
1,283,617
1,321,309
1,461,757
1,296,665
1,318,261
1,257,002
1,267,701
1,292,231
1,208,678
849,652
1,039,569
1,177,658
1,389,881
1,377,238
1,400,906
1,372,189
1,521,414
1,501,044
1,440,320
1,440,3201,501,0441,521,4141,372,1891,400,9061,377,2381,389,8811,177,6581,039,569849,6521,208,6781,292,2311,267,7011,257,0021,318,2611,296,6651,461,7571,321,3091,283,6171,202,8741,214,8851,181,7381,136,7541,107,0051,071,5591,058,8101,058,676979,1381,109,6691,095,1491,243,5331,206,3691,319,4961,235,2861,346,0251,376,9371,492,9821,707,0181,980,4602,000,9802,261,0842,221,1031,985,9951,590,1421,638,8611,302,2971,371,5231,251,4871,137,9601,237,2111,226,4071,239,9571,074,950884,734996,4081,490,4081,613,7391,419,6651,365,4301,203,5381,190,5751,276,6191,423,2741,372,4891,545,4921,532,3321,546,6931,356,5791,342,7631,356,6731,234,4031,121,4221,056,8361,004,385953,988870,131902,6021,038,934998,652979,230954,028
   > Total Current Liabilities 
891,565
951,770
918,357
976,595
861,512
829,780
930,126
913,639
985,551
1,001,257
1,114,361
1,270,756
1,128,509
1,176,408
1,400,522
1,417,161
1,465,492
1,308,489
1,391,274
1,244,619
1,190,575
1,203,538
1,365,430
1,419,665
1,613,739
1,490,408
930,408
752,734
959,950
1,141,957
1,143,776
1,169,538
1,088,746
1,216,342
1,350,706
1,297,765
1,629,210
1,481,493
1,875,045
1,971,885
2,011,702
1,778,105
1,754,851
1,510,034
1,262,856
1,176,966
1,143,618
1,068,450
1,143,995
1,027,931
1,064,460
913,280
943,089
808,767
883,751
881,831
891,309
922,496
968,833
1,009,307
1,033,254
1,016,033
1,093,648
1,131,920
1,253,631
1,084,429
1,104,645
999,357
1,006,538
965,985
879,752
528,270
712,441
843,391
1,049,376
1,033,069
1,050,161
1,016,477
1,161,283
1,140,482
1,153,220
1,153,2201,140,4821,161,2831,016,4771,050,1611,033,0691,049,376843,391712,441528,270879,752965,9851,006,538999,3571,104,6451,084,4291,253,6311,131,9201,093,6481,016,0331,033,2541,009,307968,833922,496891,309881,831883,751808,767943,089913,2801,064,4601,027,9311,143,9951,068,4501,143,6181,176,9661,262,8561,510,0341,754,8511,778,1052,011,7021,971,8851,875,0451,481,4931,629,2101,297,7651,350,7061,216,3421,088,7461,169,5381,143,7761,141,957959,950752,734930,4081,490,4081,613,7391,419,6651,365,4301,203,5381,190,5751,244,6191,391,2741,308,4891,465,4921,417,1611,400,5221,176,4081,128,5091,270,7561,114,3611,001,257985,551913,639930,126829,780861,512976,595918,357951,770891,565
       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
24,204
977
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000097724,204000000000000000000000000000000000000000000000000000000000
       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
24,204
977
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000097724,204000000000000000000000000000000000000000000000000000000000
       Accounts payable 
344,623
339,553
434,800
437,336
402,915
298,681
353,942
415,781
473,283
507,511
697,903
773,429
776,129
835,998
799,139
869,892
925,123
842,679
915,761
892,146
952,097
967,560
1,004,438
1,094,222
1,222,398
1,073,886
563,511
582,866
720,194
911,393
938,388
990,972
876,545
1,036,613
1,169,120
1,058,774
1,295,570
1,016,087
1,317,046
1,404,096
1,437,714
1,272,440
1,157,324
1,115,542
899,404
918,580
813,726
763,566
820,075
802,269
786,441
691,614
672,014
597,424
633,953
620,719
579,730
668,066
728,990
767,254
712,362
788,748
830,785
873,776
908,907
866,748
868,364
755,045
722,882
789,598
689,997
373,828
526,185
671,307
829,068
838,337
835,603
828,014
952,467
922,194
907,081
907,081922,194952,467828,014835,603838,337829,068671,307526,185373,828689,997789,598722,882755,045868,364866,748908,907873,776830,785788,748712,362767,254728,990668,066579,730620,719633,953597,424672,014691,614786,441802,269820,075763,566813,726918,580899,4041,115,5421,157,3241,272,4401,437,7141,404,0961,317,0461,016,0871,295,5701,058,7741,169,1201,036,613876,545990,972938,388911,393720,194582,866563,5111,073,8861,222,3981,094,2221,004,438967,560952,097892,146915,761842,679925,123869,892799,139835,998776,129773,429697,903507,511473,283415,781353,942298,681402,915437,336434,800339,553344,623
       Other Current Liabilities 
42,001
53,563
76,284
68,837
81,916
186,895
215,509
231,190
274,137
287,763
80,165
80,226
101,216
80,344
82,673
93,756
118,492
101,566
126,004
122,322
143,458
121,978
119,140
116,194
133,141
109,480
98,379
101,868
170,702
162,337
137,124
110,025
143,175
111,231
114,745
101,113
126,774
79,082
147,201
192,665
187,145
156,766
269,535
228,641
247,821
182,333
192,383
224,758
242,705
176,455
229,739
213,906
261,605
206,549
246,559
256,765
306,886
249,946
238,866
242,053
320,892
227,285
262,863
123,910
183,283
153,297
2,230
2,354
2,179
130,228
112,658
53,653
86,906
137,117
147,753
91,794
85,481
133,174
101,181
72,466
92,764
92,76472,466101,181133,17485,48191,794147,753137,11786,90653,653112,658130,2282,1792,3542,230153,297183,283123,910262,863227,285320,892242,053238,866249,946306,886256,765246,559206,549261,605213,906229,739176,455242,705224,758192,383182,333247,821228,641269,535156,766187,145192,665147,20179,082126,774101,113114,745111,231143,175110,025137,124162,337170,702101,86898,379109,480133,141116,194119,140121,978143,458122,322126,004101,566118,49293,75682,67380,344101,21680,22680,165287,763274,137231,190215,509186,89581,91668,83776,28453,56342,001
   > 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
213,616
257,645
261,163
326,246
328,926
321,382
327,128
334,267
340,505
344,169
350,745
355,712
360,131
360,562
287,099
287,099360,562360,131355,712350,745344,169340,505334,267327,128321,382328,926326,246261,163257,645213,616000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
99,995
102,748
105,732
106,799
110,278
113,975
117,315
121,115
124,538
128,726
132,360
144,054
148,841
150,317
154,613
140,320
145,101
149,215
153,718
158,454
163,527
166,669
171,188
179,806
184,963
188,095
189,389
208,125
212,236
213,616
257,645
261,163
326,246
328,926
321,382
327,128
333,346
339,780
343,432
349,998
354,953
359,571
359,993
286,522
286,522359,993359,571354,953349,998343,432339,780333,346327,128321,382328,926326,246261,163257,645213,616212,236208,125189,389188,095184,963179,806171,188166,669163,527158,454153,718149,215145,101140,320154,613150,317148,841144,054132,360128,726124,538121,115117,315113,975110,278106,799105,732102,74899,9950000000000000000000000000000000000000
> Total Stockholder Equity
521,394
542,615
641,451
695,019
805,945
848,600
836,729
891,459
950,629
1,002,179
981,545
1,031,552
1,083,099
1,124,898
1,103,975
1,135,367
1,187,335
1,242,444
1,259,076
1,338,052
1,422,036
1,507,420
1,494,798
1,568,104
1,603,265
1,671,276
1,622,870
1,686,882
1,773,896
1,879,146
1,882,561
1,937,232
1,998,405
2,048,835
2,007,535
2,030,997
2,048,803
1,869,024
1,878,221
1,919,649
2,028,137
2,126,184
2,209,385
2,285,541
2,396,214
2,484,985
2,392,711
2,463,921
2,549,809
2,640,599
2,654,135
2,751,255
2,863,772
2,968,455
2,935,964
3,066,422
3,200,802
3,355,493
3,252,554
3,315,605
3,416,867
3,521,160
3,457,339
3,533,687
3,596,294
3,667,052
3,538,444
3,534,541
3,581,075
3,590,948
3,504,295
3,469,075
3,548,993
3,768,900
3,794,793
3,856,572
3,894,464
3,916,523
3,719,338
3,707,644
3,832,026
3,832,0263,707,6443,719,3383,916,5233,894,4643,856,5723,794,7933,768,9003,548,9933,469,0753,504,2953,590,9483,581,0753,534,5413,538,4443,667,0523,596,2943,533,6873,457,3393,521,1603,416,8673,315,6053,252,5543,355,4933,200,8023,066,4222,935,9642,968,4552,863,7722,751,2552,654,1352,640,5992,549,8092,463,9212,392,7112,484,9852,396,2142,285,5412,209,3852,126,1842,028,1371,919,6491,878,2211,869,0242,048,8032,030,9972,007,5352,048,8351,998,4051,937,2321,882,5611,879,1461,773,8961,686,8821,622,8701,671,2761,603,2651,568,1041,494,7981,507,4201,422,0361,338,0521,259,0761,242,4441,187,3351,135,3671,103,9751,124,8981,083,0991,031,552981,5451,002,179950,629891,459836,729848,600805,945695,019641,451542,615521,394
   Common Stock
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000
   Retained Earnings 
11,564
44,615
125,112
178,680
287,945
330,600
318,729
373,459
432,629
484,179
483,545
533,552
585,099
626,898
605,975
637,367
689,335
744,444
761,076
840,052
924,036
1,009,420
996,798
1,070,104
1,105,265
1,173,276
1,124,870
1,188,882
1,275,896
1,381,146
1,384,561
1,439,232
1,500,405
1,550,835
1,509,535
1,532,997
1,550,803
1,371,024
1,380,221
1,421,649
1,530,137
1,628,184
1,711,385
1,787,541
1,898,214
1,986,985
1,894,711
1,965,921
2,051,809
2,142,599
2,156,135
2,253,255
2,364,185
2,468,868
2,436,377
2,566,835
2,701,215
2,855,906
2,752,967
2,816,018
2,919,545
3,023,912
2,959,946
3,036,965
3,108,641
3,179,204
3,030,688
3,030,353
3,075,883
3,155,620
3,171,914
3,150,191
3,231,750
3,352,143
3,374,490
3,432,188
3,461,455
3,488,597
3,382,739
3,369,335
3,401,387
3,401,3873,369,3353,382,7393,488,5973,461,4553,432,1883,374,4903,352,1433,231,7503,150,1913,171,9143,155,6203,075,8833,030,3533,030,6883,179,2043,108,6413,036,9652,959,9463,023,9122,919,5452,816,0182,752,9672,855,9062,701,2152,566,8352,436,3772,468,8682,364,1852,253,2552,156,1352,142,5992,051,8091,965,9211,894,7111,986,9851,898,2141,787,5411,711,3851,628,1841,530,1371,421,6491,380,2211,371,0241,550,8031,532,9971,509,5351,550,8351,500,4051,439,2321,384,5611,381,1461,275,8961,188,8821,124,8701,173,2761,105,2651,070,104996,7981,009,420924,036840,052761,076744,444689,335637,367605,975626,898585,099533,552483,545484,179432,629373,459318,729330,600287,945178,680125,11244,61511,564
   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
1,587
1,587
1,587
-678
-752
-607
-1,278
-10,347
-10,152
-10,244
-13,812
3,063,075
-62,542
-62,448
-65,104
-66,746
32,769
36,315
40,396
49,021
43,938
-47,389
-45,679
46,650
46,650-45,679-47,38943,93849,02140,39636,31532,769-66,746-65,104-62,448-62,5423,063,075-13,812-10,244-10,152-10,347-1,278-607-752-6781,5871,5871,587000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.