0 XP   0   0   0

Lam Soon (Thailand) Public Company Limited










Financial Health of Lam Soon (Thailand) Public Company Limited




Comparing to competitors in the Farm Products industry




  Industry Rankings  


Richest
#142 / 275

Total Sales
#93 / 275

Making Money
#99 / 275

Working Efficiently
#89 / 275

Lam Soon (Thailand) Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Lam Soon (Thailand) Public Company Limited?

I guess you are interested in Lam Soon (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 Lam Soon (Thailand) Public Company Limited

Let's start. I'm going to help you getting a better view of Lam Soon (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 Lam Soon (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 Lam Soon (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 Lam Soon (Thailand) Public Company Limited. The closing price on 2022-11-29 was ฿4.98 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.
Lam Soon (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 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 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 Lam Soon (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Lam Soon (Thailand) Public Company Limited to the Farm Products industry mean.
  • A Net Profit Margin of 2.4% 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 Lam Soon (Thailand) Public Company Limited:

  • The MRQ is 2.4%. The company is making a profit. +1
  • The TTM is 5.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM5.0%-2.6%
TTM5.0%YOY7.0%-2.0%
TTM5.0%5Y5.6%-0.6%
5Y5.6%10Y4.9%+0.7%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%2.2%+0.2%
TTM5.0%1.4%+3.6%
YOY7.0%2.3%+4.7%
5Y5.6%1.5%+4.1%
10Y4.9%2.1%+2.8%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Lam Soon (Thailand) Public Company Limited to the Farm Products industry mean.
  • 1.0% Return on Assets means that Lam Soon (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 Lam Soon (Thailand) Public Company Limited:

  • The MRQ is 1.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.9%-0.9%
TTM1.9%YOY2.3%-0.4%
TTM1.9%5Y1.9%+0.1%
5Y1.9%10Y1.7%+0.2%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%0.6%+0.4%
TTM1.9%0.7%+1.2%
YOY2.3%0.7%+1.6%
5Y1.9%0.5%+1.4%
10Y1.7%0.7%+1.0%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Lam Soon (Thailand) Public Company Limited to the Farm Products industry mean.
  • 1.8% Return on Equity means Lam Soon (Thailand) Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM3.1%-1.3%
TTM3.1%YOY3.4%-0.4%
TTM3.1%5Y2.8%+0.2%
5Y2.8%10Y3.0%-0.2%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.6%+0.2%
TTM3.1%1.3%+1.8%
YOY3.4%1.3%+2.1%
5Y2.8%1.0%+1.8%
10Y3.0%1.3%+1.7%

1.2. Operating Efficiency of Lam Soon (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Lam Soon (Thailand) Public Company Limited is operating .

  • Measures how much profit Lam Soon (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 Lam Soon (Thailand) Public Company Limited to the Farm Products industry mean.
  • An Operating Margin of 3.7% means the company generated ฿0.04  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 3.7%. The company is operating less efficient.
  • The TTM is 7.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.7%TTM7.6%-3.9%
TTM7.6%YOY9.4%-1.8%
TTM7.6%5Y8.4%-0.8%
5Y8.4%10Y4.7%+3.7%
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%4.5%-0.8%
TTM7.6%2.9%+4.7%
YOY9.4%3.4%+6.0%
5Y8.4%3.0%+5.4%
10Y4.7%2.8%+1.9%
1.2.2. Operating Ratio

Measures how efficient Lam Soon (Thailand) Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm Products industry mean).
  • An Operation Ratio of 1.88 means that the operating costs are ฿1.88 for each ฿1 in net sales.

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

  • The MRQ is 1.879. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.783. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.879TTM1.783+0.095
TTM1.783YOY1.728+0.056
TTM1.7835Y1.757+0.026
5Y1.75710Y1.346+0.411
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8791.709+0.170
TTM1.7831.599+0.184
YOY1.7281.492+0.236
5Y1.7571.415+0.342
10Y1.3461.162+0.184

1.3. Liquidity of Lam Soon (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Farm Products industry mean).
  • A Current Ratio of 1.80 means the company has ฿1.80 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.796. The company is able to pay all its short-term debts. +1
  • The TTM is 2.198. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.796TTM2.198-0.402
TTM2.198YOY2.275-0.077
TTM2.1985Y2.058+0.140
5Y2.05810Y1.126+0.932
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7961.594+0.202
TTM2.1981.585+0.613
YOY2.2751.510+0.765
5Y2.0581.540+0.518
10Y1.1261.245-0.119
1.3.2. Quick Ratio

Measures if Lam Soon (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 Lam Soon (Thailand) Public Company Limited to the Farm Products industry mean.
  • A Quick Ratio of 0.66 means the company can pay off ฿0.66 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.661. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.866. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.661TTM0.866-0.204
TTM0.866YOY0.851+0.015
TTM0.8665Y0.740+0.125
5Y0.74010Y0.581+0.160
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6610.440+0.221
TTM0.8660.476+0.390
YOY0.8510.466+0.385
5Y0.7400.484+0.256
10Y0.5810.463+0.118

1.4. Solvency of Lam Soon (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Lam Soon (Thailand) Public Company Limited to Farm Products industry mean.
  • A Debt to Asset Ratio of 0.38 means that Lam Soon (Thailand) Public Company Limited assets are financed with 37.9% credit (debt) and the remaining percentage (100% - 37.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.379. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.313. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.379TTM0.313+0.066
TTM0.313YOY0.268+0.045
TTM0.3135Y0.289+0.024
5Y0.28910Y0.366-0.076
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3790.499-0.120
TTM0.3130.486-0.173
YOY0.2680.485-0.217
5Y0.2890.487-0.198
10Y0.3660.466-0.100
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Lam Soon (Thailand) Public Company Limited to the Farm Products industry mean.
  • A Debt to Equity ratio of 67.2% means that company has ฿0.67 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.672. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.508. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.672TTM0.508+0.164
TTM0.508YOY0.400+0.108
TTM0.5085Y0.455+0.053
5Y0.45510Y0.676-0.221
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6720.991-0.319
TTM0.5080.990-0.482
YOY0.4000.991-0.591
5Y0.4550.961-0.506
10Y0.6760.979-0.303

2. Market Valuation of Lam Soon (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 Lam Soon (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Lam Soon (Thailand) Public Company Limited to the Farm Products industry mean.
  • A PE ratio of 55.27 means the investor is paying ฿55.27 for every ฿1 in earnings.

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

  • The EOD is 53.443. Good. +1
  • The MRQ is 55.268. Good. +1
  • The TTM is 37.454. Good. +1
Trends
Current periodCompared to+/- 
EOD53.443MRQ55.268-1.824
MRQ55.268TTM37.454+17.813
TTM37.454YOY29.803+7.651
TTM37.4545Y46.285-8.831
5Y46.28510Y48.691-2.406
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD53.44314.941+38.502
MRQ55.26815.721+39.547
TTM37.45421.386+16.068
YOY29.80314.372+15.431
5Y46.28510.982+35.303
10Y48.6919.500+39.191
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Lam Soon (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 Lam Soon (Thailand) Public Company Limited:

  • The MRQ is -66.694. Very Bad. -2
  • The TTM is 469.500. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-66.694TTM469.500-536.194
TTM469.500YOY65.304+404.196
TTM469.5005Y98.550+370.950
5Y98.55010Y42.849+55.701
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-66.6940.080-66.774
TTM469.5000.041+469.459
YOY65.3040.092+65.212
5Y98.5500.042+98.508
10Y42.8490.120+42.729

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

Measures if the stock price of Lam Soon (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 Farm Products industry mean).
  • A PB ratio of 0.89 means the investor is paying ฿0.89 for each ฿1 in book value.

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

  • The EOD is 0.857. Very good. +2
  • The MRQ is 0.886. Very good. +2
  • The TTM is 0.962. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.857MRQ0.886-0.029
MRQ0.886TTM0.962-0.076
TTM0.962YOY0.911+0.051
TTM0.9625Y1.006-0.043
5Y1.00610Y1.075-0.069
Compared to industry (Farm Products)
PeriodCompanyIndustry (mean)+/- 
EOD0.8571.516-0.659
MRQ0.8861.674-0.788
TTM0.9621.789-0.827
YOY0.9111.595-0.684
5Y1.0061.652-0.646
10Y1.0751.273-0.198
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Lam Soon (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---0.1810.121-250%0.121-250%0.069-363%0.065-377%
Book Value Growth--0.9710.9730%0.9730%0.9720%0.9720%
Book Value Per Share--5.8115.778+1%5.236+11%5.090+14%4.446+31%
Book Value Per Share Growth---0.0310.021-248%0.023-234%0.013-339%0.015-315%
Current Ratio--1.7962.198-18%2.275-21%2.058-13%1.126+60%
Debt To Asset Ratio--0.3790.313+21%0.268+41%0.289+31%0.366+3%
Debt To Equity Ratio--0.6720.508+32%0.400+68%0.455+48%0.676-1%
Dividend Per Share--0.3090.077+300%0.122+154%0.137+126%0.147+111%
Dividend Per Share Growth--1.000-2778.005+277905%-7510.828+751195%-2853.103+285415%-6591.875+659298%
Eps--0.0930.160-42%0.163-43%0.133-30%0.119-22%
Eps Growth---0.829-0.216-74%0.098-944%-0.287-65%-0.148-82%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Net Profit Margin--0.0240.050-52%0.070-66%0.056-58%0.049-52%
Operating Margin--0.0370.076-51%0.094-60%0.084-56%0.047-21%
Operating Ratio--1.8791.783+5%1.728+9%1.757+7%1.346+40%
Pb Ratio0.857-3%0.8860.962-8%0.911-3%1.006-12%1.075-18%
Pe Ratio53.443-3%55.26837.454+48%29.803+85%46.285+19%48.691+14%
Peg Ratio---66.694469.500-114%65.304-202%98.550-168%42.849-256%
Price Per Share4.980-3%5.1505.563-7%4.775+8%5.085+1%4.716+9%
Price To Total Gains Ratio38.818-3%40.14329.366+37%21.464+87%29.350+37%28.572+40%
Profit Growth--94.88096.594-2%97.475-3%96.395-2%96.786-2%
Quick Ratio--0.6610.866-24%0.851-22%0.740-11%0.581+14%
Return On Assets--0.0100.019-48%0.023-56%0.019-46%0.017-41%
Return On Equity--0.0180.031-42%0.034-48%0.028-38%0.030-41%
Revenue Growth--0.9760.974+0%0.973+0%0.972+0%0.972+0%
Total Gains Per Share--0.1280.198-35%0.243-47%0.206-38%0.212-39%
Total Gains Per Share Growth---0.716-0.156-78%0.037-2046%-0.282-61%-0.290-59%
Usd Book Value--133431452.000132660066.133+1%120212631.525+11%116880823.443+14%102076044.881+31%
Usd Book Value Change Per Share---0.0050.003-250%0.003-250%0.002-363%0.002-377%
Usd Book Value Per Share--0.1630.162+1%0.147+11%0.143+14%0.124+31%
Usd Dividend Per Share--0.0090.002+300%0.003+154%0.004+126%0.004+111%
Usd Eps--0.0030.004-42%0.005-43%0.004-30%0.003-22%
Usd Price Per Share0.139-3%0.1440.156-7%0.134+8%0.142+1%0.132+9%
Usd Profit--2139480.0003674130.537-42%3751180.251-43%3045157.854-30%2742638.008-22%
Usd Revenue--90013056.00076936339.599+17%55264597.052+63%56513317.221+59%56765140.291+59%
Usd Total Gains Per Share--0.0040.006-35%0.007-47%0.006-38%0.006-39%
 EOD+3 -2MRQTTM+12 -23YOY+12 -235Y+12 -2310Y+16 -20

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1553.443
Price to Book Ratio (EOD)Between0-10.857
Net Profit Margin (MRQ)Greater than00.024
Operating Margin (MRQ)Greater than00.037
Quick Ratio (MRQ)Greater than10.661
Current Ratio (MRQ)Greater than11.796
Debt to Asset Ratio (MRQ)Less than10.379
Debt to Equity Ratio (MRQ)Less than10.672
Return on Equity (MRQ)Greater than0.150.018
Return on Assets (MRQ)Greater than0.050.010
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose4.980
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets7,667,845
Total Liabilities2,902,436
Total Stockholder Equity4,319,120
 As reported
Total Liabilities 2,902,436
Total Stockholder Equity+ 4,319,120
Total Assets = 7,667,845

Assets

Total Assets7,667,845
Total Current Assets4,644,634
Long-term Assets4,644,634
Total Current Assets
Cash And Cash Equivalents 272,216
Net Receivables 1,709,778
Inventory 2,481,906
Other Current Assets 180,734
Total Current Assets  (as reported)4,644,634
Total Current Assets  (calculated)4,644,634
+/-0
Long-term Assets
Property Plant Equipment 2,466,209
Goodwill 196,376
Long Term Investments 40,456
Intangible Assets 6,023
Long-term Assets Other 184,015
Long-term Assets  (as reported)3,023,211
Long-term Assets  (calculated)2,893,079
+/- 130,132

Liabilities & Shareholders' Equity

Total Current Liabilities2,586,004
Long-term Liabilities316,432
Total Stockholder Equity4,319,120
Total Current Liabilities
Short Long Term Debt 1,473,667
Accounts payable 662,002
Other Current Liabilities 234,267
Total Current Liabilities  (as reported)2,586,004
Total Current Liabilities  (calculated)2,369,936
+/- 216,068
Long-term Liabilities
Long term Debt 45,000
Capital Lease Obligations Min Short Term Debt43,512
Other Liabilities 228,121
Long-term Liabilities  (as reported)316,432
Long-term Liabilities  (calculated)316,633
+/- 201
Total Stockholder Equity
Common Stock820,000
Retained Earnings 3,258,474
Total Stockholder Equity (as reported)4,319,120
Total Stockholder Equity (calculated)4,078,474
+/- 240,646
Other
Capital Stock820,000
Common Stock Shares Outstanding 820,000
Net Debt 1,246,451
Net Invested Capital 5,837,787
Net Tangible Assets 3,942,435
Net Working Capital 2,058,630



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
1,452,050
1,446,493
1,552,797
1,519,254
2,254,943
2,244,817
2,181,715
3,311,509
3,634,275
3,718,735
3,222,036
3,318,580
3,538,164
3,334,677
3,383,878
3,674,760
3,691,951
3,567,116
3,698,704
4,043,715
4,169,433
4,333,404
5,105,219
5,527,485
5,328,186
4,657,695
4,475,411
4,774,982
5,122,823
4,796,512
5,137,971
5,219,146
5,123,314
4,816,269
5,651,684
6,032,026
5,762,072
5,671,017
5,509,329
5,287,285
5,374,506
5,181,559
5,306,377
5,009,703
4,893,960
5,162,660
5,216,693
5,655,880
5,586,225
5,128,949
5,445,597
5,809,558
5,959,549
5,871,275
5,757,329
5,874,656
6,109,438
5,947,761
6,035,080
6,473,394
6,291,238
6,040,280
5,841,598
5,497,712
5,400,107
5,152,743
5,297,068
5,316,295
5,369,801
5,395,417
5,698,950
5,567,740
5,705,832
5,705,721
5,957,461
6,102,905
6,711,294
6,417,745
6,889,999
7,667,845
7,667,8456,889,9996,417,7456,711,2946,102,9055,957,4615,705,7215,705,8325,567,7405,698,9505,395,4175,369,8015,316,2955,297,0685,152,7435,400,1075,497,7125,841,5986,040,2806,291,2386,473,3946,035,0805,947,7616,109,4385,874,6565,757,3295,871,2755,959,5495,809,5585,445,5975,128,9495,586,2255,655,8805,216,6935,162,6604,893,9605,009,7035,306,3775,181,5595,374,5065,287,2855,509,3295,671,0175,762,0726,032,0265,651,6844,816,2695,123,3145,219,1465,137,9714,796,5125,122,8234,774,9824,475,4114,657,6955,328,1865,527,4855,105,2194,333,4044,169,4334,043,7153,698,7043,567,1163,691,9513,674,7603,383,8783,334,6773,538,1643,318,5803,222,0363,718,7353,634,2753,311,5092,181,7152,244,8172,254,9431,519,2541,552,7971,446,4931,452,050
   > 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
2,880,004
3,011,460
3,481,045
3,319,383
3,078,193
2,901,512
2,618,357
2,533,521
2,316,371
2,446,710
2,454,521
2,510,498
2,525,797
2,754,101
2,537,929
2,670,606
2,652,160
2,933,045
3,070,572
3,713,485
3,427,722
3,865,057
4,644,634
4,644,6343,865,0573,427,7223,713,4853,070,5722,933,0452,652,1602,670,6062,537,9292,754,1012,525,7972,510,4982,454,5212,446,7102,316,3712,533,5212,618,3572,901,5123,078,1933,319,3833,481,0453,011,4602,880,004000000000000000000000000000000000000000000000000000000000
       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
420,385
390,726
438,188
468,409
414,143
543,751
271,892
109,926
197,382
282,487
349,142
434,888
664,167
622,882
379,525
490,598
238,286
278,194
220,857
181,113
178,193
345,048
272,216
272,216345,048178,193181,113220,857278,194238,286490,598379,525622,882664,167434,888349,142282,487197,382109,926271,892543,751414,143468,409438,188390,726420,385000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,329
0
209
0
020901,3290000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
204,078
220,709
232,012
240,219
277,485
301,853
322,677
581,688
521,087
588,277
556,680
418,207
590,481
552,596
559,900
557,128
541,068
588,642
669,105
704,466
782,599
987,644
1,256,035
1,297,316
1,143,271
929,474
707,098
715,624
760,439
887,480
874,565
846,737
952,298
858,896
1,196,682
978,228
938,429
1,070,060
887,914
953,601
870,632
900,982
824,817
745,481
811,458
1,011,160
1,006,805
1,060,339
950,524
902,147
1,096,125
1,021,316
907,517
1,152,180
997,332
990,601
982,778
911,753
1,052,814
938,982
961,457
1,105,298
901,338
891,229
897,693
861,561
802,793
866,948
785,716
889,943
1,012,802
841,505
880,139
892,402
1,294,868
1,182,176
1,081,373
1,597,926
1,623,229
1,709,778
1,709,7781,623,2291,597,9261,081,3731,182,1761,294,868892,402880,139841,5051,012,802889,943785,716866,948802,793861,561897,693891,229901,3381,105,298961,457938,9821,052,814911,753982,778990,601997,3321,152,180907,5171,021,3161,096,125902,147950,5241,060,3391,006,8051,011,160811,458745,481824,817900,982870,632953,601887,9141,070,060938,429978,2281,196,682858,896952,298846,737874,565887,480760,439715,624707,098929,4741,143,2711,297,3161,256,035987,644782,599704,466669,105588,642541,068557,128559,900552,596590,481418,207556,680588,277521,087581,688322,677301,853277,485240,219232,012220,709204,078
       Other Current Assets 
29,172
5,050
5,584
1,815
10,388
5,061
10,561
25,850
35,215
14,350
21,557
28,196
15,100
27,623
33,153
46,230
29,405
33,842
32,931
31,156
24,950
43,542
51,313
94,180
90,783
77,405
85,604
98,600
58,887
45,743
46,368
39,732
28,729
57,709
70,990
112,840
56,421
57,095
50,328
56,773
45,785
58,353
46,840
47,384
30,192
47,535
48,789
47,146
36,672
39,004
44,650
45,747
30,872
66,409
124,358
87,804
102,815
121,974
127,767
147,154
125,131
106,290
126,363
115,851
111,179
178,236
165,066
127,928
119,065
130,011
128,309
87,543
71,649
132,364
152,086
86,860
80,296
146,351
194,318
180,734
180,734194,318146,35180,29686,860152,086132,36471,64987,543128,309130,011119,065127,928165,066178,236111,179115,851126,363106,290125,131147,154127,767121,974102,81587,804124,35866,40930,87245,74744,65039,00436,67247,14648,78947,53530,19247,38446,84058,35345,78556,77350,32857,09556,421112,84070,99057,70928,72939,73246,36845,74358,88798,60085,60477,40590,78394,18051,31343,54224,95031,15632,93133,84229,40546,23033,15327,62315,10028,19621,55714,35035,21525,85010,5615,06110,3881,8155,5845,05029,172
   > 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
2,850,358
2,861,774
2,859,303
2,869,620
2,944,849
3,029,811
3,035,226
3,053,561
3,024,416
3,032,333
2,997,809
2,990,022
3,024,942
3,023,211
3,023,2113,024,9422,990,0222,997,8093,032,3333,024,4163,053,5613,035,2263,029,8112,944,8492,869,6202,859,3032,861,7742,850,358000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
459,837
470,688
458,502
440,983
978,343
983,193
979,217
1,322,971
1,335,096
1,291,266
1,299,965
1,294,350
1,286,659
1,274,972
1,301,780
1,348,031
1,413,569
1,256,434
1,478,355
1,503,518
1,525,583
1,473,569
1,746,235
1,786,311
1,870,494
1,748,930
1,943,079
1,994,456
2,134,684
2,207,398
2,216,717
2,214,455
2,183,221
2,190,768
2,190,075
1,884,714
2,175,889
1,875,950
1,883,153
1,887,020
1,878,774
1,865,231
1,845,805
1,839,165
1,830,487
2,181,057
2,157,550
2,141,475
2,124,334
2,094,931
2,158,971
2,195,438
2,394,128
2,425,930
2,411,880
2,425,042
2,440,013
2,413,747
2,389,926
2,398,269
2,372,496
2,350,500
2,323,450
2,284,824
2,263,192
2,240,354
2,250,653
2,266,733
2,262,297
2,284,263
2,354,030
2,450,822
2,467,649
2,492,159
2,464,576
2,471,429
2,442,006
2,448,472
2,486,768
2,466,209
2,466,2092,486,7682,448,4722,442,0062,471,4292,464,5762,492,1592,467,6492,450,8222,354,0302,284,2632,262,2972,266,7332,250,6532,240,3542,263,1922,284,8242,323,4502,350,5002,372,4962,398,2692,389,9262,413,7472,440,0132,425,0422,411,8802,425,9302,394,1282,195,4382,158,9712,094,9312,124,3342,141,4752,157,5502,181,0571,830,4871,839,1651,845,8051,865,2311,878,7741,887,0201,883,1531,875,9502,175,8891,884,7142,190,0752,190,7682,183,2212,214,4552,216,7172,207,3982,134,6841,994,4561,943,0791,748,9301,870,4941,786,3111,746,2351,473,5691,525,5831,503,5181,478,3551,256,4341,413,5691,348,0311,301,7801,274,9721,286,6591,294,3501,299,9651,291,2661,335,0961,322,971979,217983,193978,343440,983458,502470,688459,837
       Goodwill 
0
0
0
0
144,773
139,472
0
0
0
0
0
0
0
0
239,337
237,822
239,588
239,804
235,124
230,444
225,764
221,084
224,720
224,720
224,720
224,349
224,349
224,349
224,349
224,349
224,349
224,349
224,349
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376
196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376196,376224,349224,349224,349224,349224,349224,349224,349224,349224,720224,720224,720221,084225,764230,444235,124239,804239,588237,822239,33700000000139,472144,7730000
       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
44,003
38,574
38,028
41,587
32,596
42,576
41,411
40,903
38,625
36,901
29,965
29,077
26,733
30,945
25,858
23,633
23,021
22,063
21,098
23,479
26,594
26,897
40,456
40,45626,89726,59423,47921,09822,06323,02123,63325,85830,94526,73329,07729,96536,90138,62540,90341,41142,57632,59641,58738,02838,57444,003000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
144,773
139,472
0
0
0
0
0
0
0
0
239,337
237,822
239,588
418,640
235,124
230,444
225,764
398,537
224,720
234,780
244,731
440,630
247,892
246,861
246,112
245,294
244,512
243,507
242,774
214,374
214,227
510,401
213,278
456,044
497,504
488,527
482,146
463,104
470,603
464,852
461,590
459,226
478,614
467,669
464,481
394,164
416,555
413,675
425,891
370,203
407,886
407,665
413,249
352,024
425,084
431,716
432,131
360,972
437,158
219,223
220,306
170,652
7,327
6,760
6,245
6,162
7,873
7,475
6,986
7,541
7,063
6,900
6,554
6,214
5,695
6,023
6,0235,6956,2146,5546,9007,0637,5416,9867,4757,8736,1626,2456,7607,327170,652220,306219,223437,158360,972432,131431,716425,084352,024413,249407,665407,886370,203425,891413,675416,555394,164464,481467,669478,614459,226461,590464,852470,603463,104482,146488,527497,504456,044213,278510,401214,227214,374242,774243,507244,512245,294246,112246,861247,892440,630244,731234,780224,720398,537225,764230,444235,124418,640239,588237,822239,33700000000139,472144,7730000
       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
219,320
218,805
5,288
209,618
6,120
4,855
2,993
3,992
5,643
4,918
6,793
8,631
181,181
184,015
184,015181,1818,6316,7934,9185,6433,9922,9934,8556,120209,6185,288218,805219,320000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
250,857
251,934
344,348
325,671
759,743
733,920
626,921
1,707,145
2,017,617
2,147,642
1,625,022
1,687,599
1,776,374
1,606,398
1,614,971
1,821,504
1,766,839
1,615,402
1,705,503
2,147,389
2,227,937
2,354,606
2,959,276
3,270,869
2,999,630
2,386,021
2,073,947
2,398,424
2,688,341
2,351,787
2,583,771
2,773,232
2,640,066
2,390,936
3,237,198
3,636,504
3,351,964
3,162,831
2,851,403
2,668,944
2,727,101
2,467,945
2,375,931
2,157,249
1,940,538
2,310,828
2,338,403
2,742,764
2,530,572
2,035,086
2,292,046
2,695,009
2,768,935
2,648,112
2,412,196
2,548,550
2,703,083
2,455,463
2,477,650
2,836,069
2,569,974
2,310,390
2,022,173
1,708,053
1,542,312
1,192,105
1,251,821
1,361,615
1,289,473
1,189,977
1,474,196
1,595,229
1,594,894
1,417,118
1,551,970
1,734,704
2,172,702
1,684,287
1,976,020
2,902,436
2,902,4361,976,0201,684,2872,172,7021,734,7041,551,9701,417,1181,594,8941,595,2291,474,1961,189,9771,289,4731,361,6151,251,8211,192,1051,542,3121,708,0532,022,1732,310,3902,569,9742,836,0692,477,6502,455,4632,703,0832,548,5502,412,1962,648,1122,768,9352,695,0092,292,0462,035,0862,530,5722,742,7642,338,4032,310,8281,940,5382,157,2492,375,9312,467,9452,727,1012,668,9442,851,4033,162,8313,351,9643,636,5043,237,1982,390,9362,640,0662,773,2322,583,7712,351,7872,688,3412,398,4242,073,9472,386,0212,999,6303,270,8692,959,2762,354,6062,227,9372,147,3891,705,5031,615,4021,766,8391,821,5041,614,9711,606,3981,776,3741,687,5991,625,0222,147,6422,017,6171,707,145626,921733,920759,743325,671344,348251,934250,857
   > Total Current Liabilities 
250,857
251,934
344,348
325,671
482,243
541,063
434,064
1,013,638
1,328,237
1,516,159
1,047,096
1,355,656
1,481,414
1,387,669
1,395,704
1,640,162
1,575,308
1,458,689
1,560,340
2,013,776
2,105,874
2,238,423
2,742,278
3,066,212
2,803,434
2,222,629
1,896,613
2,179,566
2,467,340
2,153,279
2,324,151
2,529,252
2,411,711
2,180,114
3,031,997
3,438,207
3,163,487
3,000,224
2,695,772
2,520,182
2,596,777
2,358,550
2,268,747
2,046,475
1,841,708
2,012,625
2,082,703
2,502,566
2,305,806
1,904,092
2,179,693
2,613,882
2,522,073
2,402,928
2,143,358
2,278,316
2,456,232
2,259,176
2,307,074
2,687,123
2,447,051
2,147,155
1,879,445
1,492,367
1,351,015
1,039,687
1,121,278
1,193,304
1,119,497
1,008,878
1,238,759
1,357,400
1,261,018
1,097,305
1,240,577
1,395,347
1,847,640
1,312,703
1,626,773
2,586,004
2,586,0041,626,7731,312,7031,847,6401,395,3471,240,5771,097,3051,261,0181,357,4001,238,7591,008,8781,119,4971,193,3041,121,2781,039,6871,351,0151,492,3671,879,4452,147,1552,447,0512,687,1232,307,0742,259,1762,456,2322,278,3162,143,3582,402,9282,522,0732,613,8822,179,6931,904,0922,305,8062,502,5662,082,7032,012,6251,841,7082,046,4752,268,7472,358,5502,596,7772,520,1822,695,7723,000,2243,163,4873,438,2073,031,9972,180,1142,411,7112,529,2522,324,1512,153,2792,467,3402,179,5661,896,6132,222,6292,803,4343,066,2122,742,2782,238,4232,105,8742,013,7761,560,3401,458,6891,575,3081,640,1621,395,7041,387,6691,481,4141,355,6561,047,0961,516,1591,328,2371,013,638434,064541,063482,243325,671344,348251,934250,857
       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
1,792,919
1,557,060
2,161,198
103,000
103,000
101,513
182,053
156,303
112,540
575,040
628,287
584,110
486,600
0
0
0
0
0
0
0
0
0
0
0000000000486,600584,110628,287575,040112,540156,303182,053101,513103,000103,0002,161,1981,557,0601,792,919000000000000000000000000000000000000000000000000000000000
       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
1,792,919
1,557,060
2,161,198
103,000
103,000
101,513
182,053
156,303
112,540
575,040
628,287
584,110
486,600
589,090
775,000
615,400
510,400
515,400
710,400
1,148,400
613,067
758,067
1,473,667
1,473,667758,067613,0671,148,400710,400515,400510,400615,400775,000589,090486,600584,110628,287575,040112,540156,303182,053101,513103,000103,0002,161,1981,557,0601,792,919000000000000000000000000000000000000000000000000000000000
       Accounts payable 
114,398
77,459
183,020
206,099
215,641
148,093
203,198
394,837
556,272
289,794
287,548
352,190
313,919
230,916
361,635
332,227
286,188
197,640
299,078
425,338
306,963
318,136
346,689
441,325
367,406
352,321
278,623
331,756
374,642
202,790
435,025
339,782
343,537
328,039
487,597
527,364
264,704
365,018
317,311
328,624
358,608
245,992
285,170
263,023
251,076
342,275
368,273
389,166
337,468
245,671
371,989
447,305
292,425
281,344
341,766
389,612
352,992
311,507
548,618
310,841
341,675
266,583
408,820
370,907
294,677
195,855
253,000
254,625
240,084
219,093
330,623
283,331
305,038
191,129
331,721
324,882
347,845
287,220
370,633
662,002
662,002370,633287,220347,845324,882331,721191,129305,038283,331330,623219,093240,084254,625253,000195,855294,677370,907408,820266,583341,675310,841548,618311,507352,992389,612341,766281,344292,425447,305371,989245,671337,468389,166368,273342,275251,076263,023285,170245,992358,608328,624317,311365,018264,704527,364487,597328,039343,537339,782435,025202,790374,642331,756278,623352,321367,406441,325346,689318,136306,963425,338299,078197,640286,188332,227361,635230,916313,919352,190287,548289,794556,272394,837203,198148,093215,641206,099183,02077,459114,398
       Other Current Liabilities 
132,797
128,050
161,328
65,317
174,102
145,827
103,723
118,421
95,691
88,908
129,691
113,870
133,854
140,940
193,550
235,424
250,983
285,243
290,174
301,967
239,796
288,003
350,593
446,524
331,190
272,565
271,375
325,242
321,470
333,095
348,421
365,297
288,512
242,103
239,268
307,053
277,901
316,079
319,612
297,730
265,085
305,568
284,311
270,749
217,267
262,460
234,467
303,708
307,838
318,420
332,704
351,577
334,648
336,011
296,019
287,131
304,667
289,096
309,883
297,709
269,774
296,999
263,539
157,261
126,161
166,477
28,316
23,964
24,351
167,440
190,256
137,065
178,244
249,048
259,364
206,841
154,083
217,723
323,603
234,267
234,267323,603217,723154,083206,841259,364249,048178,244137,065190,256167,44024,35123,96428,316166,477126,161157,261263,539296,999269,774297,709309,883289,096304,667287,131296,019336,011334,648351,577332,704318,420307,838303,708234,467262,460217,267270,749284,311305,568265,085297,730319,612316,079277,901307,053239,268242,103288,512365,297348,421333,095321,470325,242271,375272,565331,190446,524350,593288,003239,796301,967290,174285,243250,983235,424193,550140,940133,854113,870129,69188,90895,691118,421103,723145,827174,10265,317161,328128,050132,797
   > 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
130,543
168,311
169,976
181,099
235,437
237,829
333,876
319,813
311,393
339,357
325,062
371,584
349,247
316,432
316,432349,247371,584325,062339,357311,393319,813333,876237,829235,437181,099169,976168,311130,543000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
330
0
15,853
16,186
16,518
16,850
17,183
17,514
17,911
18,318
23,780
26,310
28,840
31,370
32,195
34,295
36,395
38,495
40,288
42,688
45,088
47,488
48,064
50,464
52,864
55,264
56,545
68,781
78,959
86,222
77,452
87,563
97,782
96,364
92,256
102,184
110,774
98,830
98,204
105,700
115,198
124,766
55,995
62,353
56,127
64,213
67,532
74,485
81,463
85,903
56,477
55,817
63,213
64,430
132,338
130,973
132,253
132,996
119,151
122,286
168,311
169,976
181,099
191,922
195,127
195,851
194,467
198,494
198,935
202,327
303,690
231,868
228,121
228,121231,868303,690202,327198,935198,494194,467195,851195,127191,922181,099169,976168,311122,286119,151132,996132,253130,973132,33864,43063,21355,81756,47785,90381,46374,48567,53264,21356,12762,35355,995124,766115,198105,70098,20498,830110,774102,18492,25696,36497,78287,56377,45286,22278,95968,78156,54555,26452,86450,46448,06447,48845,08842,68840,28838,49536,39534,29532,19531,37028,84026,31023,78018,31817,91117,51417,18316,85016,51816,18615,85303300000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
68,027
0
0
0
76,618
0
0
0
50,583
0
0
0
6,565
0
0
0
10,246
0
0
0
14,640
0
0
0014,64000010,2460006,56500050,58300076,61800068,027000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,201,193
1,194,559
1,208,449
1,193,583
1,211,093
1,237,255
1,272,672
1,273,414
1,290,727
1,259,927
1,278,145
1,302,277
1,429,458
1,404,826
1,442,158
1,523,998
1,602,132
1,633,163
1,667,507
1,557,407
1,609,315
1,651,481
1,784,490
1,879,427
1,956,657
1,923,865
2,044,660
2,032,012
2,099,849
2,123,491
2,225,779
2,116,520
2,160,536
2,125,213
2,105,209
2,067,280
2,078,163
2,180,600
2,300,969
2,278,434
2,319,783
2,396,185
2,584,232
2,516,300
2,618,591
2,519,988
2,537,008
2,563,681
2,692,680
2,753,940
2,820,498
2,778,835
2,856,194
2,892,787
2,987,057
2,967,555
3,047,989
3,133,605
3,203,685
3,293,990
3,381,271
3,393,552
3,472,783
3,451,740
3,526,639
3,628,038
3,718,335
3,635,899
3,761,383
3,883,462
3,901,226
3,647,760
3,778,932
3,932,718
4,041,006
4,002,256
4,146,203
4,307,931
4,447,709
4,319,120
4,319,1204,447,7094,307,9314,146,2034,002,2564,041,0063,932,7183,778,9323,647,7603,901,2263,883,4623,761,3833,635,8993,718,3353,628,0383,526,6393,451,7403,472,7833,393,5523,381,2713,293,9903,203,6853,133,6053,047,9892,967,5552,987,0572,892,7872,856,1942,778,8352,820,4982,753,9402,692,6802,563,6812,537,0082,519,9882,618,5912,516,3002,584,2322,396,1852,319,7832,278,4342,300,9692,180,6002,078,1632,067,2802,105,2092,125,2132,160,5362,116,5202,225,7792,123,4912,099,8492,032,0122,044,6601,923,8651,956,6571,879,4271,784,4901,651,4811,609,3151,557,4071,667,5071,633,1631,602,1321,523,9981,442,1581,404,8261,429,4581,302,2771,278,1451,259,9271,290,7271,273,4141,272,6721,237,2551,211,0931,193,5831,208,4491,194,5591,201,193
   Common Stock
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000
820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000
   Retained Earnings 
102,796
92,488
102,976
186,802
227,477
243,864
279,156
276,029
290,594
260,608
150,503
172,499
290,200
266,725
376,634
460,013
537,767
568,554
603,078
491,959
543,262
585,396
717,910
812,878
890,292
857,635
978,451
960,623
1,028,343
1,051,967
1,154,279
1,045,032
1,088,921
1,053,550
1,037,665
999,760
1,010,725
1,113,085
1,233,385
1,210,863
1,252,146
1,328,468
1,516,402
1,448,550
1,550,883
1,452,309
1,469,312
1,494,493
1,623,558
1,685,338
1,751,820
1,717,808
1,795,894
1,832,761
1,926,954
1,907,499
1,988,020
2,073,624
2,143,690
2,234,083
2,321,356
2,333,309
2,412,123
2,391,080
2,465,979
2,567,378
2,535,451
2,453,015
2,578,499
2,822,802
2,840,566
2,587,098
2,718,270
2,872,056
2,980,345
2,941,595
3,085,557
3,176,798
3,387,063
3,258,474
3,258,4743,387,0633,176,7983,085,5572,941,5952,980,3452,872,0562,718,2702,587,0982,840,5662,822,8022,578,4992,453,0152,535,4512,567,3782,465,9792,391,0802,412,1232,333,3092,321,3562,234,0832,143,6902,073,6241,988,0201,907,4991,926,9541,832,7611,795,8941,717,8081,751,8201,685,3381,623,5581,494,4931,469,3121,452,3091,550,8831,448,5501,516,4021,328,4681,252,1461,210,8631,233,3851,113,0851,010,725999,7601,037,6651,053,5501,088,9211,045,0321,154,2791,051,9671,028,343960,623978,451857,635890,292812,878717,910585,396543,262491,959603,078568,554537,767460,013376,634266,725290,200172,499150,503260,608290,594276,029279,156243,864227,477186,802102,97692,488102,796
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000-6,850-26,619-26,619-127,613-127,613-127,613-127,613-127,613-127,613-127,613-127,6130000
   Other Stockholders Equity -6,593-6,593-6,593-6,593-6,578-6,578-6,578-6,577-6,577-6,579-6,579-6,579-6,579-6,579-6,579-6,579-6,579-6,579-6,996-7,324-7,332-7,244-7,258000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.