0 XP   0   0   0

Kang Yong Electric Public Company Limited










Financial Health of Kang Yong Electric Public Company Limited




Comparing to competitors in the Furnishings, Fixtures & Appliances industry




  Industry Rankings  


Richest
#99 / 270

Total Sales
#104 / 270

Making Money
#113 / 270

Working Efficiently
#101 / 270

Kang Yong Electric Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Kang Yong Electric Public Company Limited?

I guess you are interested in Kang Yong Electric 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 Kang Yong Electric Public Company Limited

Let's start. I'm going to help you getting a better view of Kang Yong Electric 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 Kang Yong Electric 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 Kang Yong Electric 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 Kang Yong Electric Public Company Limited. The closing price on 2022-11-25 was ฿320.00 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.
Kang Yong Electric 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 very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very 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 Kang Yong Electric Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Kang Yong Electric Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Kang Yong Electric Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • A Net Profit Margin of -1.2% means that ฿-0.01 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -1.2%. The company is making a loss. -1
  • The TTM is 4.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-1.2%TTM4.6%-5.8%
TTM4.6%YOY12.0%-7.4%
TTM4.6%5Y7.1%-2.5%
5Y7.1%10Y8.6%-1.5%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.2%4.2%-5.4%
TTM4.6%3.5%+1.1%
YOY12.0%5.3%+6.7%
5Y7.1%3.6%+3.5%
10Y8.6%3.9%+4.7%
1.1.2. Return on Assets

Shows how efficient Kang Yong Electric Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Kang Yong Electric Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • -0.3% Return on Assets means that Kang Yong Electric Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 1.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM1.0%-1.3%
TTM1.0%YOY3.1%-2.1%
TTM1.0%5Y1.8%-0.8%
5Y1.8%10Y2.5%-0.7%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%1.2%-1.5%
TTM1.0%1.1%-0.1%
YOY3.1%1.6%+1.5%
5Y1.8%1.1%+0.7%
10Y2.5%1.3%+1.2%
1.1.3. Return on Equity

Shows how efficient Kang Yong Electric Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Kang Yong Electric Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • -0.3% Return on Equity means Kang Yong Electric Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -0.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 1.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM1.3%-1.6%
TTM1.3%YOY3.9%-2.6%
TTM1.3%5Y2.3%-1.0%
5Y2.3%10Y3.3%-1.0%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%2.5%-2.8%
TTM1.3%2.8%-1.5%
YOY3.9%3.3%+0.6%
5Y2.3%2.3%0.0%
10Y3.3%2.5%+0.8%

1.2. Operating Efficiency of Kang Yong Electric Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Kang Yong Electric Public Company Limited is operating .

  • Measures how much profit Kang Yong Electric 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 Kang Yong Electric Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • An Operating Margin of -3.3% means the company generated ฿-0.03  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Kang Yong Electric Public Company Limited:

  • The MRQ is -3.3%. The company is operating very inefficient. -2
  • The TTM is -6.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-3.3%TTM-6.2%+2.9%
TTM-6.2%YOY7.7%-13.9%
TTM-6.2%5Y2.0%-8.2%
5Y2.0%10Y1.4%+0.6%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.3%4.6%-7.9%
TTM-6.2%4.4%-10.6%
YOY7.7%6.8%+0.9%
5Y2.0%5.1%-3.1%
10Y1.4%4.1%-2.7%
1.2.2. Operating Ratio

Measures how efficient Kang Yong Electric Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • An Operation Ratio of 1.94 means that the operating costs are ฿1.94 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Kang Yong Electric Public Company Limited:

  • The MRQ is 1.943. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.993. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.943TTM1.993-0.050
TTM1.993YOY1.744+0.249
TTM1.9935Y1.845+0.148
5Y1.84510Y1.402+0.444
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9431.572+0.371
TTM1.9931.533+0.460
YOY1.7441.433+0.311
5Y1.8451.296+0.549
10Y1.4021.091+0.311

1.3. Liquidity of Kang Yong Electric Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Kang Yong Electric Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A Current Ratio of 4.54 means the company has ฿4.54 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Kang Yong Electric Public Company Limited:

  • The MRQ is 4.544. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.891. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.544TTM4.891-0.347
TTM4.891YOY5.211-0.320
TTM4.8915Y4.913-0.022
5Y4.91310Y2.804+2.109
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ4.5441.559+2.985
TTM4.8911.546+3.345
YOY5.2111.571+3.640
5Y4.9131.490+3.423
10Y2.8041.270+1.534
1.3.2. Quick Ratio

Measures if Kang Yong Electric 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 Kang Yong Electric Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • A Quick Ratio of 3.27 means the company can pay off ฿3.27 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Kang Yong Electric Public Company Limited:

  • The MRQ is 3.265. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.330. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.265TTM3.330-0.065
TTM3.330YOY3.679-0.349
TTM3.3305Y3.254+0.076
5Y3.25410Y2.285+0.969
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2650.612+2.653
TTM3.3300.599+2.731
YOY3.6790.665+3.014
5Y3.2540.627+2.627
10Y2.2850.618+1.667

1.4. Solvency of Kang Yong Electric Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Kang Yong Electric Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Kang Yong Electric Public Company Limited to Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Asset Ratio of 0.21 means that Kang Yong Electric Public Company Limited assets are financed with 20.6% credit (debt) and the remaining percentage (100% - 20.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.206. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.202. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.206TTM0.202+0.004
TTM0.202YOY0.2020.000
TTM0.2025Y0.208-0.006
5Y0.20810Y0.236-0.028
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2060.501-0.295
TTM0.2020.498-0.296
YOY0.2020.488-0.286
5Y0.2080.462-0.254
10Y0.2360.459-0.223
1.4.2. Debt to Equity Ratio

Measures if Kang Yong Electric Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Kang Yong Electric Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Equity ratio of 25.9% means that company has ฿0.26 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.259. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.254. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.259TTM0.254+0.006
TTM0.254YOY0.2540.000
TTM0.2545Y0.263-0.009
5Y0.26310Y0.312-0.049
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2590.992-0.733
TTM0.2541.004-0.750
YOY0.2540.946-0.692
5Y0.2630.934-0.671
10Y0.3120.915-0.603

2. Market Valuation of Kang Yong Electric 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 Kang Yong Electric Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Kang Yong Electric Public Company Limited to the Furnishings, Fixtures & Appliances industry mean.
  • A PE ratio of -250.10 means the investor is paying ฿-250.10 for every ฿1 in earnings.

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

  • The EOD is -229.316. Company is losing money. -2
  • The MRQ is -250.098. Company is losing money. -2
  • The TTM is -63.359. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-229.316MRQ-250.098+20.782
MRQ-250.098TTM-63.359-186.739
TTM-63.359YOY38.312-101.672
TTM-63.3595Y2,363.358-2,426.717
5Y2,363.35810Y1,210.938+1,152.420
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD-229.31641.468-270.784
MRQ-250.09842.341-292.439
TTM-63.35951.189-114.548
YOY38.31249.308-10.996
5Y2,363.35844.391+2,318.967
10Y1,210.93839.577+1,171.361
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Kang Yong Electric 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 Kang Yong Electric Public Company Limited:

  • The MRQ is -218.956. Very Bad. -2
  • The TTM is -50.556. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-218.956TTM-50.556-168.400
TTM-50.556YOY-442.153+391.597
TTM-50.5565Y-115.704+65.148
5Y-115.70410Y-83.575-32.129
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-218.9560.417-219.373
TTM-50.5560.141-50.697
YOY-442.1530.054-442.207
5Y-115.7040.165-115.869
10Y-83.5750.152-83.727

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

Measures if the stock price of Kang Yong Electric Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A PB ratio of 0.88 means the investor is paying ฿0.88 for each ฿1 in book value.

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

  • The EOD is 0.802. Very good. +2
  • The MRQ is 0.875. Very good. +2
  • The TTM is 0.894. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.802MRQ0.875-0.073
MRQ0.875TTM0.894-0.019
TTM0.894YOY1.035-0.140
TTM0.8945Y1.197-0.303
5Y1.19710Y1.239-0.041
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD0.8021.496-0.694
MRQ0.8751.577-0.702
TTM0.8941.966-1.072
YOY1.0352.030-0.995
5Y1.1971.780-0.583
10Y1.2391.445-0.206
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Kang Yong Electric 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---5.790-7.130+23%33.198-117%5.203-211%4.900-218%
Book Value Growth--0.9720.972+0%0.9740%0.9720%0.9720%
Book Value Per Share--398.848404.405-1%367.901+8%321.244+24%283.605+41%
Book Value Per Share Growth---0.015-0.018+21%0.083-118%0.012-216%0.015-196%
Current Ratio--4.5444.891-7%5.211-13%4.913-8%2.804+62%
Debt To Asset Ratio--0.2060.202+2%0.202+2%0.208-1%0.236-13%
Debt To Equity Ratio--0.2590.254+2%0.254+2%0.263-1%0.312-17%
Dividend Per Share---6.313-100%22.863-100%14.269-100%15.044-100%
Eps---1.3952.079-167%13.199-111%6.593-121%8.642-116%
Eps Growth--1.142-0.607+153%-0.314+128%-25.044+2293%-12.966+1235%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.0120.046-127%0.120-110%0.071-117%0.086-114%
Operating Margin---0.033-0.062+90%0.077-142%0.020-263%0.014-332%
Operating Ratio--1.9431.993-2%1.744+11%1.845+5%1.402+39%
Pb Ratio0.802-9%0.8750.894-2%1.035-15%1.197-27%1.239-29%
Pe Ratio-229.316+8%-250.098-63.359-75%38.312-753%2363.358-111%1210.938-121%
Peg Ratio---218.956-50.556-77%-442.153+102%-115.704-47%-83.575-62%
Price Per Share320.000-9%349.000361.750-4%379.000-8%373.250-6%344.025+1%
Price To Total Gains Ratio-55.271+8%-60.280-513.431+752%10.064-699%-68.792+14%-22.992-62%
Profit Growth---119.29243.171-376%96.320-224%8.221-1551%51.475-332%
Quick Ratio--3.2653.330-2%3.679-11%3.254+0%2.285+43%
Return On Assets---0.0030.010-127%0.031-109%0.018-115%0.025-111%
Return On Equity---0.0030.013-127%0.039-109%0.023-115%0.033-111%
Revenue Growth--0.9260.962-4%0.973-5%0.969-4%0.970-5%
Total Gains Per Share---5.790-0.818-86%56.061-110%19.472-130%19.944-129%
Total Gains Per Share Growth---0.596-8.595+1341%-0.612+3%-2.587+334%-1.491+150%
Usd Book Value--221121236.000224202072.598-1%203964421.591+8%182734435.383+21%160874645.541+37%
Usd Book Value Change Per Share---0.162-0.200+23%0.930-117%0.146-211%0.137-218%
Usd Book Value Per Share--11.16811.323-1%10.301+8%8.995+24%7.941+41%
Usd Dividend Per Share---0.177-100%0.640-100%0.400-100%0.421-100%
Usd Eps---0.0390.058-167%0.370-111%0.185-121%0.242-116%
Usd Price Per Share8.960-9%9.77210.129-4%10.612-8%10.451-6%9.633+1%
Usd Profit---773640.0002899632.267-127%7317683.541-111%4091728.771-119%5068330.070-115%
Usd Revenue--63000616.00079528382.010-21%61157131.357+3%61426075.439+3%61504585.220+2%
Usd Total Gains Per Share---0.162-0.023-86%1.570-110%0.545-130%0.558-129%
 EOD+3 -2MRQTTM+13 -21YOY+9 -255Y+14 -2010Y+14 -20

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-229.316
Price to Book Ratio (EOD)Between0-10.802
Net Profit Margin (MRQ)Greater than0-0.012
Operating Margin (MRQ)Greater than0-0.033
Quick Ratio (MRQ)Greater than13.265
Current Ratio (MRQ)Greater than14.544
Debt to Asset Ratio (MRQ)Less than10.206
Debt to Equity Ratio (MRQ)Less than10.259
Return on Equity (MRQ)Greater than0.15-0.003
Return on Assets (MRQ)Greater than0.05-0.003
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose320.000
Total0/1 (0.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Income before Tax  179,235-107,50571,73071,310143,04026,192169,232-203,138-33,906
Net Income  144,764-39,820104,94441,600146,54443,831190,375-218,005-27,630
Net Income from Continuing Operations  144,764-39,820104,94441,600146,54443,831190,375-218,005-27,630



Latest Balance Sheet

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

Summary
Total Assets9,946,274
Total Liabilities2,049,087
Total Stockholder Equity7,897,187
 As reported
Total Liabilities 2,049,087
Total Stockholder Equity+ 7,897,187
Total Assets = 9,946,274

Assets

Total Assets9,946,274
Total Current Assets6,178,915
Long-term Assets6,178,915
Total Current Assets
Cash And Cash Equivalents 429,115
Short-term Investments 3,280,000
Net Receivables 1,160,318
Inventory 1,289,659
Other Current Assets 19,823
Total Current Assets  (as reported)6,178,915
Total Current Assets  (calculated)6,178,915
+/-0
Long-term Assets
Property Plant Equipment 1,486,001
Long Term Investments 2,241,052
Other Assets 12,866
Long-term Assets  (as reported)3,767,359
Long-term Assets  (calculated)3,739,919
+/- 27,440

Liabilities & Shareholders' Equity

Total Current Liabilities1,359,900
Long-term Liabilities689,187
Total Stockholder Equity7,897,187
Total Current Liabilities
Accounts payable 980,538
Other Current Liabilities 364,205
Total Current Liabilities  (as reported)1,359,900
Total Current Liabilities  (calculated)1,344,743
+/- 15,157
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt16,155
Other Liabilities 680,250
Long-term Liabilities  (as reported)689,187
Long-term Liabilities  (calculated)696,405
+/- 7,218
Total Stockholder Equity
Common Stock198,000
Retained Earnings 5,327,465
Other Stockholders Equity 1,645,622
Total Stockholder Equity (as reported)7,897,187
Total Stockholder Equity (calculated)7,171,087
+/- 726,100
Other
Capital Stock198,000
Common Stock Shares Outstanding 19,800
Net Invested Capital 7,897,187
Net Tangible Assets 7,869,747
Net Working Capital 4,819,015



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-30
> Total Assets 
2,855,158
2,780,238
3,115,276
3,292,156
3,339,307
2,996,021
3,033,704
3,415,954
3,368,328
3,281,416
3,322,416
3,693,182
3,748,906
3,480,017
3,235,939
3,511,574
3,647,916
3,298,713
3,293,712
3,518,406
3,805,791
3,820,340
3,597,732
3,672,885
4,453,685
4,329,968
4,239,352
4,732,717
5,258,999
4,967,127
4,813,273
5,097,855
5,704,596
5,329,687
5,287,926
5,807,525
6,240,918
5,717,410
5,578,036
6,222,059
6,344,457
5,971,963
5,868,263
6,119,730
6,316,204
6,323,149
6,455,927
6,877,481
6,968,357
6,542,721
6,641,322
7,376,134
7,468,237
7,261,360
7,683,171
8,297,028
8,233,664
7,791,793
8,004,244
8,135,866
7,910,923
7,639,131
6,530,117
6,945,996
6,647,281
6,800,427
6,758,741
7,381,054
7,355,580
7,746,615
7,656,154
10,543,040
10,589,406
9,931,414
10,024,856
10,253,183
9,946,274
9,946,27410,253,18310,024,8569,931,41410,589,40610,543,0407,656,1547,746,6157,355,5807,381,0546,758,7416,800,4276,647,2816,945,9966,530,1177,639,1317,910,9238,135,8668,004,2447,791,7938,233,6648,297,0287,683,1717,261,3607,468,2377,376,1346,641,3226,542,7216,968,3576,877,4816,455,9276,323,1496,316,2046,119,7305,868,2635,971,9636,344,4576,222,0595,578,0365,717,4106,240,9185,807,5255,287,9265,329,6875,704,5965,097,8554,813,2734,967,1275,258,9994,732,7174,239,3524,329,9684,453,6853,672,8853,597,7323,820,3403,805,7913,518,4063,293,7123,298,7133,647,9163,511,5743,235,9393,480,0173,748,9063,693,1823,322,4163,281,4163,368,3283,415,9543,033,7042,996,0213,339,3073,292,1563,115,2762,780,2382,855,158
   > 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
6,086,261
6,625,334
6,574,236
6,057,844
6,237,367
6,349,211
6,148,559
5,871,146
4,734,963
5,195,448
4,904,018
5,016,816
4,927,862
5,522,522
5,519,928
5,907,193
5,845,648
6,385,590
6,561,180
5,895,406
6,141,963
6,351,346
6,178,915
6,178,9156,351,3466,141,9635,895,4066,561,1806,385,5905,845,6485,907,1935,519,9285,522,5224,927,8625,016,8164,904,0185,195,4484,734,9635,871,1466,148,5596,349,2116,237,3676,057,8446,574,2366,625,3346,086,261000000000000000000000000000000000000000000000000000000
       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
998,736
1,531,005
1,683,302
776,921
1,008,199
609,288
1,594,251
1,572,384
569,440
789,953
881,724
1,349,935
805,140
964,561
1,359,181
1,357,252
1,391,006
755,521
605,629
1,291,951
845,185
739,262
429,115
429,115739,262845,1851,291,951605,629755,5211,391,0061,357,2521,359,181964,561805,1401,349,935881,724789,953569,4401,572,3841,594,251609,2881,008,199776,9211,683,3021,531,005998,736000000000000000000000000000000000000000000000000000000
       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
2,500,000
2,500,000
2,500,000
3,300,000
2,930,000
3,300,000
2,350,000
2,350,000
2,100,000
2,100,000
2,100,000
1,900,000
2,230,000
2,330,000
2,420,000
2,700,000
2,500,000
3,600,000
3,970,000
3,020,000
2,970,000
3,030,000
3,280,000
3,280,0003,030,0002,970,0003,020,0003,970,0003,600,0002,500,0002,700,0002,420,0002,330,0002,230,0001,900,0002,100,0002,100,0002,100,0002,350,0002,350,0003,300,0002,930,0003,300,0002,500,0002,500,0002,500,000000000000000000000000000000000000000000000000000000000
       Net Receivables 
520,307
453,455
614,355
868,691
897,862
866,994
753,978
1,101,724
1,088,725
1,087,991
1,049,287
1,333,102
1,389,865
1,237,446
882,925
1,175,377
1,316,718
1,096,370
1,223,066
1,224,841
1,188,773
1,186,670
1,096,205
960,105
1,452,575
789,445
553,208
942,363
1,138,940
1,107,235
827,182
1,073,022
1,224,416
974,863
1,128,814
1,266,929
1,512,479
1,142,154
1,038,132
1,434,122
1,581,034
1,155,204
1,286,318
1,178,153
1,418,939
1,147,112
1,459,607
1,424,352
1,577,148
1,234,146
1,242,952
1,538,315
1,568,969
1,293,461
1,611,061
1,697,461
1,404,953
1,046,799
1,038,893
1,371,621
1,190,436
1,097,804
1,013,456
1,320,573
911,755
894,090
969,551
1,434,539
1,043,215
1,164,887
1,227,620
1,249,733
1,193,909
673,600
1,304,828
1,383,665
1,160,318
1,160,3181,383,6651,304,828673,6001,193,9091,249,7331,227,6201,164,8871,043,2151,434,539969,551894,090911,7551,320,5731,013,4561,097,8041,190,4361,371,6211,038,8931,046,7991,404,9531,697,4611,611,0611,293,4611,568,9691,538,3151,242,9521,234,1461,577,1481,424,3521,459,6071,147,1121,418,9391,178,1531,286,3181,155,2041,581,0341,434,1221,038,1321,142,1541,512,4791,266,9291,128,814974,8631,224,4161,073,022827,1821,107,2351,138,940942,363553,208789,4451,452,575960,1051,096,2051,186,6701,188,7731,224,8411,223,0661,096,3701,316,7181,175,377882,9251,237,4461,389,8651,333,1021,049,2871,087,9911,088,7251,101,724753,978866,994897,862868,691614,355453,455520,307
       Other Current Assets 
41,786
173,611
190,163
191,156
194,664
191,551
189,354
201,337
187,672
94,677
79,548
165,935
108,103
90,123
85,416
52,741
10,856
11,808
10,858
13,827
40,083
50,018
40,081
40,579
59,442
23,275
39,869
5,649
6,260
11,315
11,860
6,452
50,465
32,075
50,635
4,844
9,352
6,357
3,815
9,227
6,969
4,222
3,446
8,408
4,419
4,345
5,051
12,323
3,616
4,741
3,435
11,276
3,935
2,792
3,532
18,640
11,210
31,057
31,143
22,116
12,153
7,068
8,498
7,470
6,899
7,661
6,720
8,697
7,020
7,429
7,288
11,735
16,902
10,550
20,191
17,873
19,823
19,82317,87320,19110,55016,90211,7357,2887,4297,0208,6976,7207,6616,8997,4708,4987,06812,15322,11631,14331,05711,21018,6403,5322,7923,93511,2763,4354,7413,61612,3235,0514,3454,4198,4083,4464,2226,9699,2273,8156,3579,3524,84450,63532,07550,4656,45211,86011,3156,2605,64939,86923,27559,44240,57940,08150,01840,08313,82710,85811,80810,85652,74185,41690,123108,103165,93579,54894,677187,672201,337189,354191,551194,664191,156190,163173,61141,786
   > 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
1,750,549
1,743,263
1,783,611
1,830,879
1,858,532
1,835,652
1,839,422
1,810,506
4,157,450
4,028,226
4,036,008
3,882,893
3,901,836
3,767,359
3,767,3593,901,8363,882,8934,036,0084,028,2264,157,4501,810,5061,839,4221,835,6521,858,5321,830,8791,783,6111,743,2631,750,549000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,351,583
1,368,341
1,356,031
1,297,571
1,218,959
1,154,073
1,130,600
1,077,046
1,044,949
1,058,573
1,143,540
1,144,089
1,086,970
1,045,442
999,899
954,291
904,717
865,891
827,369
763,626
728,514
700,899
668,429
647,938
634,197
656,641
677,504
717,689
732,366
813,102
856,188
846,976
823,778
822,943
846,151
905,012
939,820
1,032,162
1,107,797
1,161,334
1,202,153
1,198,404
1,190,198
1,185,951
1,169,898
1,161,354
1,194,371
1,207,736
1,215,988
1,214,453
1,246,272
1,268,109
1,261,899
1,279,536
1,301,203
1,365,916
1,354,005
1,419,927
1,452,565
1,463,285
1,447,186
1,446,131
1,450,164
1,421,738
1,417,697
1,463,088
1,513,966
1,536,029
1,515,924
1,521,837
1,498,731
1,484,485
1,448,647
1,464,867
1,501,035
1,508,911
1,486,001
1,486,0011,508,9111,501,0351,464,8671,448,6471,484,4851,498,7311,521,8371,515,9241,536,0291,513,9661,463,0881,417,6971,421,7381,450,1641,446,1311,447,1861,463,2851,452,5651,419,9271,354,0051,365,9161,301,2031,279,5361,261,8991,268,1091,246,2721,214,4531,215,9881,207,7361,194,3711,161,3541,169,8981,185,9511,190,1981,198,4041,202,1531,161,3341,107,7971,032,162939,820905,012846,151822,943823,778846,976856,188813,102732,366717,689677,504656,641634,197647,938668,429700,899728,514763,626827,369865,891904,717954,291999,8991,045,4421,086,9701,144,0891,143,5401,058,5731,044,9491,077,0461,130,6001,154,0731,218,9591,297,5711,356,0311,368,3411,351,583
       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
185,080
186,907
186,076
185,961
183,622
184,593
182,645
183,112
180,647
187,134
180,271
179,199
177,293
178,491
177,341
176,952
176,790
2,626,625
2,535,000
2,527,980
2,340,060
2,350,075
2,241,052
2,241,0522,350,0752,340,0602,527,9802,535,0002,626,625176,790176,952177,341178,491177,293179,199180,271187,134180,647183,112182,645184,593183,622185,961186,076186,907185,080000000000000000000000000000000000000000000000000000000
       Intangible Assets 
23,752
21,072
18,221
19,100
16,568
14,675
12,897
11,661
10,050
8,329
6,908
5,774
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,570
36,302
47,729
45,650
44,675
43,126
41,131
41,189
41,174
39,075
37,366
35,988
35,394
0
0
0
30,188
0
0
0
27,188
0
027,18800030,18800035,39435,98837,36639,07541,17441,18941,13143,12644,67545,65047,72936,30237,57000000000000000000000000000000000000000000005,7746,9088,32910,05011,66112,89714,67516,56819,10018,22121,07223,752
       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
20,305
25,318
25,672
26,168
19,386
19,367
19,022
13,929
12,244
12,436
12,051
11,403
11,755
8,958
8,95811,75511,40312,05112,43612,24413,92919,02219,36719,38626,16825,67225,31820,305000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
946,888
1,008,115
1,306,707
1,483,280
1,445,900
944,102
1,030,329
1,322,957
1,221,580
1,116,476
1,155,505
1,496,175
1,442,104
1,350,377
1,124,124
1,410,945
1,436,332
1,166,762
1,091,184
1,364,212
1,395,936
1,398,442
1,092,016
1,131,385
1,318,022
1,269,119
1,129,168
1,463,702
1,771,130
1,699,917
1,453,695
1,649,007
2,211,574
1,897,483
1,689,457
2,101,029
2,224,436
1,969,115
1,661,188
2,003,407
1,862,829
1,757,939
1,496,957
1,735,116
1,793,833
1,721,000
1,580,807
1,831,313
1,784,035
1,590,420
1,501,543
1,955,232
1,831,640
1,614,367
1,567,018
1,964,416
1,748,173
1,564,770
1,564,069
1,760,564
1,504,123
1,565,682
1,388,461
1,728,596
1,429,926
1,532,073
1,335,019
1,646,935
1,522,981
1,699,204
1,418,530
2,152,212
2,127,494
1,869,646
1,966,765
2,241,361
2,049,087
2,049,0872,241,3611,966,7651,869,6462,127,4942,152,2121,418,5301,699,2041,522,9811,646,9351,335,0191,532,0731,429,9261,728,5961,388,4611,565,6821,504,1231,760,5641,564,0691,564,7701,748,1731,964,4161,567,0181,614,3671,831,6401,955,2321,501,5431,590,4201,784,0351,831,3131,580,8071,721,0001,793,8331,735,1161,496,9571,757,9391,862,8292,003,4071,661,1881,969,1152,224,4362,101,0291,689,4571,897,4832,211,5741,649,0071,453,6951,699,9171,771,1301,463,7021,129,1681,269,1191,318,0221,131,3851,092,0161,398,4421,395,9361,364,2121,091,1841,166,7621,436,3321,410,9451,124,1241,350,3771,442,1041,496,1751,155,5051,116,4761,221,5801,322,9571,030,329944,1021,445,9001,483,2801,306,7071,008,115946,888
   > Total Current Liabilities 
872,408
934,045
1,232,715
1,414,058
1,379,872
878,746
965,291
1,259,416
1,158,643
1,053,838
1,092,868
1,407,769
1,354,643
1,263,056
1,036,859
1,289,534
1,315,127
1,046,187
970,726
1,189,063
1,221,027
1,227,759
879,431
857,392
1,018,785
965,033
812,011
1,143,589
1,427,544
1,342,091
1,074,216
1,287,092
1,726,831
1,395,608
1,180,562
1,578,833
1,682,412
1,417,946
1,130,306
1,491,156
1,365,799
1,272,758
1,036,044
1,287,706
1,351,721
1,290,399
1,169,443
1,416,197
1,372,449
1,194,053
1,122,192
1,571,638
1,447,138
1,243,584
1,207,187
1,607,719
1,387,846
1,218,924
1,225,207
1,416,958
1,157,997
1,183,919
1,018,072
1,374,366
1,010,252
1,104,938
907,003
1,204,959
1,062,916
1,233,359
951,077
1,312,168
1,301,430
1,040,683
1,181,279
1,528,187
1,359,900
1,359,9001,528,1871,181,2791,040,6831,301,4301,312,168951,0771,233,3591,062,9161,204,959907,0031,104,9381,010,2521,374,3661,018,0721,183,9191,157,9971,416,9581,225,2071,218,9241,387,8461,607,7191,207,1871,243,5841,447,1381,571,6381,122,1921,194,0531,372,4491,416,1971,169,4431,290,3991,351,7211,287,7061,036,0441,272,7581,365,7991,491,1561,130,3061,417,9461,682,4121,578,8331,180,5621,395,6081,726,8311,287,0921,074,2161,342,0911,427,5441,143,589812,011965,0331,018,785857,392879,4311,227,7591,221,0271,189,063970,7261,046,1871,315,1271,289,5341,036,8591,263,0561,354,6431,407,7691,092,8681,053,8381,158,6431,259,416965,291878,7461,379,8721,414,0581,232,715934,045872,408
       Accounts payable 
440,432
491,182
611,659
746,997
786,852
582,021
755,278
988,278
913,207
817,525
849,469
1,047,382
988,776
934,966
732,407
890,779
950,908
743,089
724,438
899,778
872,007
929,288
623,365
573,083
744,783
576,664
544,406
726,473
854,845
802,267
702,378
870,948
1,113,634
858,547
819,943
1,071,179
1,195,635
840,402
714,385
1,004,196
921,485
813,336
703,686
862,365
970,823
817,735
810,095
938,251
995,906
742,253
767,543
1,078,195
954,210
687,796
790,415
959,107
948,959
633,939
807,632
894,460
800,157
672,346
648,300
879,201
658,343
658,988
635,318
789,304
644,558
719,454
648,947
892,684
849,976
612,758
881,842
1,147,050
980,538
980,5381,147,050881,842612,758849,976892,684648,947719,454644,558789,304635,318658,988658,343879,201648,300672,346800,157894,460807,632633,939948,959959,107790,415687,796954,2101,078,195767,543742,253995,906938,251810,095817,735970,823862,365703,686813,336921,4851,004,196714,385840,4021,195,6351,071,179819,943858,5471,113,634870,948702,378802,267854,845726,473544,406576,664744,783573,083623,365929,288872,007899,778724,438743,089950,908890,779732,407934,966988,7761,047,382849,469817,525913,207988,278755,278582,021786,852746,997611,659491,182440,432
       Other Current Liabilities 
431,976
442,580
32,874
6,032
8,645
3,750
34,791
9,809
245,436
236,313
243,399
360,387
365,867
328,090
304,452
398,755
364,219
303,098
246,288
289,285
349,020
298,471
256,066
284,309
274,002
388,369
267,605
417,116
572,699
539,824
371,838
416,144
613,197
537,061
360,619
507,654
486,777
577,544
415,921
486,960
444,314
459,422
332,358
425,342
380,898
472,664
359,348
477,946
376,543
451,800
354,649
493,443
492,928
555,788
416,772
648,611
438,887
584,985
417,575
522,498
357,840
511,573
369,772
326,736
22,428
30,813
265,305
408,750
405,960
500,057
288,548
405,612
438,147
416,373
284,533
365,259
364,205
364,205365,259284,533416,373438,147405,612288,548500,057405,960408,750265,30530,81322,428326,736369,772511,573357,840522,498417,575584,985438,887648,611416,772555,788492,928493,443354,649451,800376,543477,946359,348472,664380,898425,342332,358459,422444,314486,960415,921577,544486,777507,654360,619537,061613,197416,144371,838539,824572,699417,116267,605388,369274,002284,309256,066298,471349,020289,285246,288303,098364,219398,755304,452328,090365,867360,387243,399236,313245,4369,80934,7913,7508,6456,03232,874442,580431,976
   > 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
354,230
419,674
427,135
428,016
441,976
460,065
465,845
467,453
840,044
826,064
828,963
785,486
713,174
689,187
689,187713,174785,486828,963826,064840,044467,453465,845460,065441,976428,016427,135419,674354,230000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,269
23,273
22,353
20,408
18,455
22,623
20,481
18,359
16,155
16,15518,35920,48122,62318,45520,40822,35323,27324,26900000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,945,510
1,809,158
1,845,565
1,843,487
1,926,421
2,084,597
2,035,894
2,092,997
2,146,748
2,164,940
2,166,911
2,197,007
2,306,802
2,129,640
2,111,815
2,100,629
2,211,584
2,131,951
2,202,528
2,154,194
2,409,855
2,421,898
2,505,716
2,541,501
3,135,663
3,060,849
3,110,184
3,269,015
3,487,869
3,267,210
3,359,578
3,448,848
3,493,022
3,432,204
3,598,469
3,706,496
4,016,482
3,748,295
3,916,848
4,218,652
4,481,628
4,214,024
4,371,306
4,384,614
4,522,371
4,602,149
4,875,120
5,046,168
5,184,322
4,952,301
5,139,779
5,420,902
5,636,597
5,646,993
6,116,153
6,332,612
6,485,491
6,227,023
6,440,175
6,375,302
6,406,800
6,073,449
5,141,656
5,217,400
5,217,355
5,268,354
5,423,722
5,734,119
5,832,599
6,047,411
6,237,624
8,390,828
8,461,912
8,061,768
8,058,091
8,011,822
7,897,187
7,897,1878,011,8228,058,0918,061,7688,461,9128,390,8286,237,6246,047,4115,832,5995,734,1195,423,7225,268,3545,217,3555,217,4005,141,6566,073,4496,406,8006,375,3026,440,1756,227,0236,485,4916,332,6126,116,1535,646,9935,636,5975,420,9025,139,7794,952,3015,184,3225,046,1684,875,1204,602,1494,522,3714,384,6144,371,3064,214,0244,481,6284,218,6523,916,8483,748,2954,016,4823,706,4963,598,4693,432,2043,493,0223,448,8483,359,5783,267,2103,487,8693,269,0153,110,1843,060,8493,135,6632,541,5012,505,7162,421,8982,409,8552,154,1942,202,5282,131,9512,211,5842,100,6292,111,8152,129,6402,306,8022,197,0072,166,9112,164,9402,146,7482,092,9972,035,8942,084,5971,926,4211,843,4871,845,5651,809,1581,945,510
   Common Stock
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
198,000
198,000
198,000
198,000
198,000
198,000
198,000
198,000
198,000
198,000
198,000
198,000
198,000198,000198,000198,000198,000198,000198,000198,000198,000198,000198,000198,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000
   Retained Earnings 
584,253
395,934
424,390
419,219
507,659
667,212
620,165
676,440
735,442
754,046
757,819
789,015
901,270
728,552
714,537
707,519
1,263,558
1,183,918
1,254,726
1,206,439
1,462,070
1,472,972
1,560,800
1,597,676
2,190,036
2,114,381
2,158,223
2,318,621
2,528,592
2,305,933
2,386,325
2,477,151
2,526,947
2,476,842
2,641,470
2,749,161
3,055,846
2,788,640
2,956,497
3,260,976
3,529,541
3,264,477
3,422,238
3,434,858
3,572,002
3,650,163
3,924,669
4,095,215
4,232,944
3,998,644
4,186,582
4,468,082
4,684,587
4,697,015
5,166,489
5,381,899
5,535,952
5,277,358
5,491,588
5,427,235
5,459,474
5,125,837
5,166,165
3,829,422
3,829,587
3,903,175
4,500,887
4,812,914
4,910,575
5,125,423
5,315,499
5,511,114
5,655,878
5,260,873
5,407,417
5,355,094
5,327,465
5,327,4655,355,0945,407,4175,260,8735,655,8785,511,1145,315,4995,125,4234,910,5754,812,9144,500,8873,903,1753,829,5873,829,4225,166,1655,125,8375,459,4745,427,2355,491,5885,277,3585,535,9525,381,8995,166,4894,697,0154,684,5874,468,0824,186,5823,998,6444,232,9444,095,2153,924,6693,650,1633,572,0023,434,8583,422,2383,264,4773,529,5413,260,9762,956,4972,788,6403,055,8462,749,1612,641,4702,476,8422,526,9472,477,1512,386,3252,305,9332,528,5922,318,6212,158,2232,114,3812,190,0361,597,6761,560,8001,472,9721,462,0701,206,4391,254,7261,183,9181,263,558707,519714,537728,552901,270789,015757,819754,046735,442676,440620,165667,212507,659419,219424,390395,934584,253
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000
   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
3,564
4,613
3,439
3,565
2,487
1,967
1,226
1,512
-189
-122
-332
-921
-1,265
-2,895
-2,076
-2,112
-1,975
1,955,614
1,881,934
1,876,795
1,726,574
1,732,627
1,645,622
1,645,6221,732,6271,726,5741,876,7951,881,9341,955,614-1,975-2,112-2,076-2,895-1,265-921-332-122-1891,5121,2261,9672,4873,5653,4394,6133,564000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.