0 XP   0   0   0

Modernform Group Public Company Limited










Financial Health of Modernform




Comparing to competitors in the Furnishings, Fixtures & Appliances industry




  Industry Rankings  


Modernform Group Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Modernform?

I guess you are interested in Modernform Group 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 Modernform

Let's start. I'm going to help you getting a better view of Modernform Group 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 Modernform Group 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 Modernform Group 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 Modernform Group Public Company Limited. The closing price on 2022-12-08 was ฿3.3 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.
Modernform Group Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Modernform Group Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Modernform to the Furnishings, Fixtures & Appliances industry mean.
  • A Net Profit Margin of 0.0% means that ฿0.00 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.4%-0.4%
TTM0.4%YOY4.5%-4.1%
TTM0.4%5Y3.6%-3.2%
5Y3.6%10Y7.2%-3.6%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.2%-4.2%
TTM0.4%3.5%-3.1%
YOY4.5%5.3%-0.8%
5Y3.6%3.6%0.0%
10Y7.2%3.9%+3.3%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Modernform to the Furnishings, Fixtures & Appliances industry mean.
  • 0.8% Return on Assets means that Modernform generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.3%+0.5%
TTM0.3%YOY0.8%-0.5%
TTM0.3%5Y0.8%-0.5%
5Y0.8%10Y1.6%-0.8%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.2%-0.4%
TTM0.3%1.1%-0.8%
YOY0.8%1.6%-0.8%
5Y0.8%1.1%-0.3%
10Y1.6%1.3%+0.3%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Modernform to the Furnishings, Fixtures & Appliances industry mean.
  • 1.2% Return on Equity means Modernform generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM0.4%+0.7%
TTM0.4%YOY1.2%-0.8%
TTM0.4%5Y1.2%-0.8%
5Y1.2%10Y2.4%-1.2%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%2.5%-1.3%
TTM0.4%2.8%-2.4%
YOY1.2%3.3%-2.1%
5Y1.2%2.3%-1.1%
10Y2.4%2.5%-0.1%

1.2. Operating Efficiency of Modernform Group Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Modernform is operating .

  • Measures how much profit Modernform 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 Modernform to the Furnishings, Fixtures & Appliances industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.2%-1.2%
TTM1.2%YOY6.3%-5.1%
TTM1.2%5Y6.3%-5.1%
5Y6.3%10Y4.0%+2.3%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.6%-4.6%
TTM1.2%4.4%-3.2%
YOY6.3%6.8%-0.5%
5Y6.3%5.1%+1.2%
10Y4.0%4.1%-0.1%
1.2.2. Operating Ratio

Measures how efficient Modernform is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are ฿0.00 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Modernform Group Public Company Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.277-1.277
TTM1.277YOY1.603-0.325
TTM1.2775Y1.559-0.281
5Y1.55910Y1.194+0.365
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.572-1.572
TTM1.2771.533-0.256
YOY1.6031.433+0.170
5Y1.5591.296+0.263
10Y1.1941.091+0.103

1.3. Liquidity of Modernform Group Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Modernform 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 2.39 means the company has ฿2.39 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.389. The company is able to pay all its short-term debts. +1
  • The TTM is 2.504. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.389TTM2.504-0.115
TTM2.504YOY2.744-0.241
TTM2.5045Y2.371+0.132
5Y2.37110Y1.440+0.931
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3891.559+0.830
TTM2.5041.546+0.958
YOY2.7441.571+1.173
5Y2.3711.490+0.881
10Y1.4401.270+0.170
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Modernform to the Furnishings, Fixtures & Appliances industry mean.
  • A Quick Ratio of 0.42 means the company can pay off ฿0.42 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.422. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.451. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.422TTM0.451-0.029
TTM0.451YOY0.531-0.080
TTM0.4515Y0.512-0.061
5Y0.51210Y0.574-0.062
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4220.612-0.190
TTM0.4510.599-0.148
YOY0.5310.665-0.134
5Y0.5120.627-0.115
10Y0.5740.618-0.044

1.4. Solvency of Modernform Group Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Modernform to Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Asset Ratio of 0.32 means that Modernform assets are financed with 32.3% credit (debt) and the remaining percentage (100% - 32.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.323. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.323. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.323TTM0.323+0.001
TTM0.323YOY0.312+0.011
TTM0.3235Y0.343-0.020
5Y0.34310Y0.339+0.004
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3230.501-0.178
TTM0.3230.498-0.175
YOY0.3120.488-0.176
5Y0.3430.462-0.119
10Y0.3390.459-0.120
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Modernform to the Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Equity ratio of 47.9% means that company has ฿0.48 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.479. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.478. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.479TTM0.478+0.001
TTM0.478YOY0.455+0.022
TTM0.4785Y0.526-0.048
5Y0.52610Y0.527-0.001
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4790.992-0.513
TTM0.4781.004-0.526
YOY0.4550.946-0.491
5Y0.5260.934-0.408
10Y0.5270.915-0.388

2. Market Valuation of Modernform Group 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 Modernform generates.

  • Above 15 is considered overpriced but always compare Modernform to the Furnishings, Fixtures & Appliances industry mean.
  • A PE ratio of 98.43 means the investor is paying ฿98.43 for every ฿1 in earnings.

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

  • The EOD is 94.980. Neutral. Compare to industry.
  • The MRQ is 98.434. Neutral. Compare to industry.
  • The TTM is -405.564. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD94.980MRQ98.434-3.454
MRQ98.434TTM-405.564+503.998
TTM-405.564YOY132.669-538.233
TTM-405.5645Y-13.852-391.712
5Y-13.85210Y40.039-53.892
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD94.98041.468+53.512
MRQ98.43442.341+56.093
TTM-405.56451.189-456.753
YOY132.66949.308+83.361
5Y-13.85244.391-58.243
10Y40.03939.577+0.462
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Modernform.

  • 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 Modernform Group Public Company Limited:

  • The MRQ is 92.260. Seems overpriced? -1
  • The TTM is 18.109. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ92.260TTM18.109+74.151
TTM18.109YOY-83.187+101.296
TTM18.1095Y-288.494+306.603
5Y-288.49410Y-593.068+304.573
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ92.2600.417+91.843
TTM18.1090.141+17.968
YOY-83.1870.054-83.241
5Y-288.4940.165-288.659
10Y-593.0680.152-593.220

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

Measures if the stock price of Modernform 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 1.15 means the investor is paying ฿1.15 for each ฿1 in book value.

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

  • The EOD is 1.105. Good. +1
  • The MRQ is 1.145. Good. +1
  • The TTM is 1.212. Good. +1
Trends
Current periodCompared to+/- 
EOD1.105MRQ1.145-0.040
MRQ1.145TTM1.212-0.067
TTM1.212YOY1.153+0.059
TTM1.2125Y1.145+0.067
5Y1.14510Y1.686-0.541
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD1.1051.496-0.391
MRQ1.1451.577-0.432
TTM1.2121.966-0.754
YOY1.1532.030-0.877
5Y1.1451.780-0.635
10Y1.6861.445+0.241
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Modernform Group 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----0.0170%0.008-100%-0.0160%-0.0020%
Book Value Growth--0.9710.971+0%0.9710%0.971+0%0.971+0%
Book Value Per Share--2.9863.036-2%3.104-4%3.128-5%3.386-12%
Book Value Per Share Growth----0.0060%0.002-100%-0.0060%-0.0020%
Current Ratio--2.3892.504-5%2.744-13%2.371+1%1.440+66%
Debt To Asset Ratio--0.3230.323+0%0.312+4%0.343-6%0.339-5%
Debt To Equity Ratio--0.4790.478+0%0.455+5%0.526-9%0.527-9%
Dividend Per Share---0.048-100%0.100-100%0.099-100%0.193-100%
Eps--0.0350.013+171%0.036-5%0.039-12%0.086-60%
Eps Growth--1.0670.803+33%-0.460+143%-0.266+125%-0.298+128%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.004-100%0.045-100%0.036-100%0.072-100%
Operating Margin---0.012-100%0.063-100%0.063-100%0.040-100%
Operating Ratio---1.277-100%1.603-100%1.559-100%1.194-100%
Pb Ratio1.105-4%1.1451.212-5%1.153-1%1.145+0%1.686-32%
Pe Ratio94.980-4%98.434-405.564+512%132.669-26%-13.852+114%40.039+146%
Peg Ratio--92.26018.109+409%-83.187+190%-288.494+413%-593.068+743%
Price Per Share3.300-4%3.4203.680-7%3.575-4%3.603-5%5.898-42%
Profit Growth--100.1922.305+4247%95.809+5%67.218+49%81.328+23%
Quick Ratio--0.4220.451-6%0.531-21%0.512-18%0.574-27%
Return On Assets--0.0080.003+175%0.008-3%0.008-2%0.016-50%
Return On Equity--0.0120.004+175%0.012-1%0.012-6%0.024-52%
Total Gains Per Share---0.030-100%0.108-100%0.083-100%0.190-100%
Usd Book Value--64284383.80065345178.807-2%66813250.434-4%67345625.343-5%72878732.047-12%
Usd Book Value Change Per Share---0.0000%0.000-100%0.0000%0.0000%
Usd Book Value Per Share--0.0860.087-2%0.089-4%0.090-5%0.097-12%
Usd Dividend Per Share---0.001-100%0.003-100%0.003-100%0.006-100%
Usd Eps--0.0010.000+171%0.001-5%0.001-12%0.002-60%
Usd Price Per Share0.095-4%0.0980.106-7%0.103-4%0.103-5%0.169-42%
Usd Profit--747864.600275720.505+171%784689.161-5%841422.289-11%1851007.470-60%
Usd Revenue---12603466.078-100%17035677.507-100%19647776.664-100%23176785.176-100%
Usd Total Gains Per Share---0.001-100%0.003-100%0.002-100%0.005-100%
 EOD+3 -1MRQTTM+11 -17YOY+6 -255Y+8 -2010Y+9 -19

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1594.980
Price to Book Ratio (EOD)Between0-11.105
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.422
Current Ratio (MRQ)Greater than12.389
Debt to Asset Ratio (MRQ)Less than10.323
Debt to Equity Ratio (MRQ)Less than10.479
Return on Equity (MRQ)Greater than0.150.012
Return on Assets (MRQ)Greater than0.050.008
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose3.320
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
 As reported
Total Liabilities -
Total Stockholder Equity+ -
Total Assets = -

Assets

Total Assets-
Total Current Assets2,104,129
Long-term Assets2,104,129
Total Current Assets
Net Receivables 371,341
Inventory 1,285,516
Other Current Assets 72,551
Total Current Assets  (as reported)2,104,129
Total Current Assets  (calculated)1,729,408
+/- 374,721
Long-term Assets
Property Plant Equipment 570,641
Long-term Assets  (as reported)0
Long-term Assets  (calculated)570,641
+/- 570,641

Liabilities & Shareholders' Equity

Total Current Liabilities880,867
Long-term Liabilities-
Total Stockholder Equity-
Total Current Liabilities
Accounts payable 312,061
Other Current Liabilities 322,160
Total Current Liabilities  (as reported)880,867
Total Current Liabilities  (calculated)634,221
+/- 246,646
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Retained Earnings 665,101
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)665,101
+/- 665,101
Other
Net Tangible Assets 2,241,336



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
2,404,693
2,462,867
2,351,185
2,479,402
2,441,956
2,655,700
2,770,991
2,840,779
2,899,398
2,947,613
2,952,725
3,010,126
3,098,000
2,883,838
2,797,494
2,796,074
2,936,062
2,953,687
2,908,688
2,857,569
2,930,931
3,057,885
3,177,763
3,077,084
3,212,126
3,065,492
3,006,397
2,895,642
3,042,385
3,171,055
3,262,083
3,152,418
3,067,961
3,018,551
3,076,075
2,949,587
3,203,403
3,159,305
3,216,784
3,162,587
3,374,457
3,575,786
4,022,214
3,948,601
4,051,528
4,234,118
4,491,272
4,554,220
4,260,668
4,250,792
5,147,168
4,922,321
5,002,731
4,086,322
3,899,377
3,736,965
3,576,037
3,656,483
3,656,105
3,736,848
3,877,307
3,893,560
3,934,835
3,802,694
3,902,657
3,784,122
3,768,413
3,648,359
3,751,076
3,617,668
3,575,306
3,433,335
3,411,008
3,342,775
3,443,959
3,372,678
3,373,645
3,415,599
3,409,197
3,308,820
0
03,308,8203,409,1973,415,5993,373,6453,372,6783,443,9593,342,7753,411,0083,433,3353,575,3063,617,6683,751,0763,648,3593,768,4133,784,1223,902,6573,802,6943,934,8353,893,5603,877,3073,736,8483,656,1053,656,4833,576,0373,736,9653,899,3774,086,3225,002,7314,922,3215,147,1684,250,7924,260,6684,554,2204,491,2724,234,1184,051,5283,948,6014,022,2143,575,7863,374,4573,162,5873,216,7843,159,3053,203,4032,949,5873,076,0753,018,5513,067,9613,152,4183,262,0833,171,0553,042,3852,895,6423,006,3973,065,4923,212,1263,077,0843,177,7633,057,8852,930,9312,857,5692,908,6882,953,6872,936,0622,796,0742,797,4942,883,8383,098,0003,010,1262,952,7252,947,6132,899,3982,840,7792,770,9912,655,7002,441,9562,479,4022,351,1852,462,8672,404,693
   > 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
2,353,499
2,338,558
2,388,626
2,523,240
2,539,560
2,547,278
2,480,854
2,621,993
2,530,203
2,471,863
2,407,198
2,553,588
2,470,021
2,424,428
2,288,697
2,289,451
2,226,610
2,319,800
2,224,147
2,254,639
2,279,150
2,294,753
2,088,047
2,104,129
2,104,1292,088,0472,294,7532,279,1502,254,6392,224,1472,319,8002,226,6102,289,4512,288,6972,424,4282,470,0212,553,5882,407,1982,471,8632,530,2032,621,9932,480,8542,547,2782,539,5602,523,2402,388,6262,338,5582,353,499000000000000000000000000000000000000000000000000000000000
       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
398,452
300,775
362,041
419,734
449,328
471,648
293,025
365,103
296,996
250,531
232,880
484,592
459,273
438,194
499,341
662,645
677,334
833,842
709,762
721,554
698,245
604,548
337,918
0
0337,918604,548698,245721,554709,762833,842677,334662,645499,341438,194459,273484,592232,880250,531296,996365,103293,025471,648449,328419,734362,041300,775398,452000000000000000000000000000000000000000000000000000000000
       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
16,907
0
67,068
0
59,128
44,033
35,885
30,288
18,107
22,058
23,375
29,136
36,543
37,696
31,605
33,257
31,907
30,556
0
030,55631,90733,25731,60537,69636,54329,13623,37522,05818,10730,28835,88544,03359,128067,068016,90700000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
229,763
298,659
319,361
354,363
331,952
412,695
442,990
524,496
519,928
534,890
562,539
530,737
583,786
567,980
532,106
528,225
614,435
585,414
534,452
509,626
468,383
479,318
457,345
498,973
453,248
465,645
442,093
474,060
471,226
498,425
486,574
630,355
706,978
647,452
585,433
476,477
501,595
575,471
599,691
554,231
598,341
661,226
722,287
651,357
617,391
926,609
897,435
827,607
901,774
929,531
1,164,709
1,142,142
1,129,605
758,604
780,729
680,225
618,807
578,161
595,791
523,606
524,722
536,433
470,692
521,182
572,239
764,375
670,688
557,762
474,549
625,296
620,203
477,331
473,020
482,718
388,567
383,970
349,194
350,598
353,994
404,066
371,341
371,341404,066353,994350,598349,194383,970388,567482,718473,020477,331620,203625,296474,549557,762670,688764,375572,239521,182470,692536,433524,722523,606595,791578,161618,807680,225780,729758,6041,129,6051,142,1421,164,709929,531901,774827,607897,435926,609617,391651,357722,287661,226598,341554,231599,691575,471501,595476,477585,433647,452706,978630,355486,574498,425471,226474,060442,093465,645453,248498,973457,345479,318468,383509,626534,452585,414614,435528,225532,106567,980583,786530,737562,539534,890519,928524,496442,990412,695331,952354,363319,361298,659229,763
       Other Current Assets 
38,246
33,876
38,016
41,359
30,957
19,582
45,153
42,111
34,601
35,827
32,936
30,895
36,067
21,951
25,016
23,179
27,133
20,410
22,125
30,628
32,131
22,010
27,390
37,702
41,580
32,895
32,761
29,745
35,641
39,524
42,080
49,670
52,202
73,424
59,564
66,387
69,563
58,528
60,376
78,179
78,987
78,653
80,270
102,663
114,982
109,927
140,138
148,254
108,713
125,171
167,193
179,389
185,401
139,376
142,515
140,379
129,796
125,660
132,711
135,941
165,304
159,971
154,466
136,429
152,128
145,393
96,877
103,813
110,853
94,002
93,116
69,120
61,854
45,231
51,153
47,925
92,432
55,319
66,028
90,102
72,551
72,55190,10266,02855,31992,43247,92551,15345,23161,85469,12093,11694,002110,853103,81396,877145,393152,128136,429154,466159,971165,304135,941132,711125,660129,796140,379142,515139,376185,401179,389167,193125,171108,713148,254140,138109,927114,982102,66380,27078,65378,98778,17960,37658,52869,56366,38759,56473,42452,20249,67042,08039,52435,64129,74532,76132,89541,58037,70227,39022,01032,13130,62822,12520,41027,13323,17925,01621,95136,06730,89532,93635,82734,60142,11145,15319,58230,95741,35938,01633,87638,246
   > 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
1,296,550
1,241,161
1,197,488
1,147,647
1,150,878
1,144,638
1,121,557
1,116,165
1,124,159
1,148,531
1,119,006
1,136,449
1,114,444
1,220,773
0
01,220,7731,114,4441,136,4491,119,0061,148,5311,124,1591,116,1651,121,5571,144,6381,150,8781,147,6471,197,4881,241,1611,296,550000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,298,970
1,264,192
1,204,379
1,172,018
1,130,110
1,157,080
1,174,728
1,172,603
1,183,184
1,169,960
1,150,471
1,141,946
1,126,534
929,771
861,088
855,065
877,477
878,594
878,178
869,889
863,331
867,212
858,087
849,438
844,995
839,924
823,721
812,383
807,135
800,306
784,662
774,061
771,982
782,790
577,721
577,917
577,409
499,318
491,399
484,402
484,889
483,797
484,770
491,378
483,094
481,291
487,818
494,936
535,102
531,352
1,164,219
1,176,075
1,183,232
650,807
639,311
821,666
817,708
786,803
776,937
763,293
749,631
743,199
744,935
751,375
741,252
709,536
689,047
669,799
652,291
634,949
678,418
654,917
635,829
621,243
605,130
599,712
582,547
568,178
556,011
559,898
570,641
570,641559,898556,011568,178582,547599,712605,130621,243635,829654,917678,418634,949652,291669,799689,047709,536741,252751,375744,935743,199749,631763,293776,937786,803817,708821,666639,311650,8071,183,2321,176,0751,164,219531,352535,102494,936487,818481,291483,094491,378484,770483,797484,889484,402491,399499,318577,409577,917577,721782,790771,982774,061784,662800,306807,135812,383823,721839,924844,995849,438858,087867,212863,331869,889878,178878,594877,477855,065861,088929,7711,126,5341,141,9461,150,4711,169,9601,183,1841,172,6031,174,7281,157,0801,130,1101,172,0181,204,3791,264,1921,298,970
       Goodwill 
0
4,322
0
2,539
0
846
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
10,167
0
13,999
13,999
13,999
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000013,99913,99913,999010,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,16710,167000000000000000000000084602,53904,3220
       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
224,693
257,517
313,734
345,413
361,165
402,715
320,122
302,395
300,397
371,883
338,474
317,833
291,342
256,300
272,340
275,299
288,565
314,032
352,218
349,149
342,197
365,161
470,288
0
0470,288365,161342,197349,149352,218314,032288,565275,299272,340256,300291,342317,833338,474371,883300,397302,395320,122402,715361,165345,413313,734257,517224,693000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
5,078
4,233
0
2,539
73,324
67,336
63,128
63,135
60,075
58,470
63,644
63,722
62,442
60,923
57,435
55,849
54,712
53,025
51,572
50,898
49,528
48,284
47,154
45,912
45,320
43,902
42,727
41,489
50,486
33,428
32,469
31,660
30,842
38,139
38,125
37,134
36,213
25,518
25,187
26,019
25,098
23,277
23,152
21,393
20,631
20,270
23,042
22,438
22,206
11,974
29,181
29,691
29,389
12,456
11,728
11,411
11,417
11,275
10,645
9,959
9,251
9,288
9,318
9,271
8,605
12,524
12,238
16,196
15,761
15,886
0
0
0
14,643
0
0
0
13,805
0
0
0
00013,80500014,64300015,88615,76116,19612,23812,5248,6059,2719,3189,2889,2519,95910,64511,27511,41711,41111,72812,45629,38929,69129,18111,97422,20622,43823,04220,27020,63121,39323,15223,27725,09826,01925,18725,51836,21337,13438,12538,13930,84231,66032,46933,42850,48641,48942,72743,90245,32045,91247,15448,28449,52850,89851,57253,02554,71255,84957,43560,92362,44263,72263,64458,47060,07563,13563,12867,33673,3242,53904,2335,078
       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
45
35
14
43
77
67
6,125
4,241
12,573
7,389
5,644
4,737
7,168
4,086
0
04,0867,1684,7375,6447,38912,5734,2416,125677743143545000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
504,298
469,059
407,189
437,754
478,362
601,206
661,905
779,966
863,770
842,145
783,220
900,751
890,263
733,856
579,130
641,385
668,848
689,634
566,909
594,301
547,878
600,380
621,794
573,891
731,008
550,773
481,130
451,977
608,949
613,008
619,644
634,556
893,471
701,469
775,760
685,654
964,612
822,495
777,585
841,951
1,072,667
1,018,061
1,056,735
1,012,013
1,286,285
1,407,139
1,445,810
1,496,053
1,426,821
1,527,030
1,956,775
1,893,572
2,044,516
1,499,127
1,322,347
1,317,037
1,221,890
1,211,008
1,169,353
1,293,445
1,391,583
1,334,952
1,337,995
1,388,662
1,502,732
1,393,863
1,352,697
1,358,378
1,426,773
1,286,525
1,288,121
1,196,606
1,144,274
1,015,833
1,056,304
1,066,986
1,081,983
1,092,776
1,104,426
1,068,946
0
01,068,9461,104,4261,092,7761,081,9831,066,9861,056,3041,015,8331,144,2741,196,6061,288,1211,286,5251,426,7731,358,3781,352,6971,393,8631,502,7321,388,6621,337,9951,334,9521,391,5831,293,4451,169,3531,211,0081,221,8901,317,0371,322,3471,499,1272,044,5161,893,5721,956,7751,527,0301,426,8211,496,0531,445,8101,407,1391,286,2851,012,0131,056,7351,018,0611,072,667841,951777,585822,495964,612685,654775,760701,469893,471634,556619,644613,008608,949451,977481,130550,773731,008573,891621,794600,380547,878594,301566,909689,634668,848641,385579,130733,856890,263900,751783,220842,145863,770779,966661,905601,206478,362437,754407,189469,059504,298
   > Total Current Liabilities 
346,138
352,728
325,383
377,270
411,471
526,167
599,536
707,201
798,274
783,997
732,520
859,303
852,378
733,856
579,130
641,385
668,848
689,634
566,909
594,301
547,878
600,380
621,794
573,891
731,008
550,773
481,130
451,977
608,949
613,008
619,644
634,556
893,471
701,469
675,196
584,471
866,003
722,381
674,344
735,786
967,088
910,281
866,301
844,817
1,139,628
1,282,148
1,288,347
1,365,847
1,292,296
1,388,186
1,682,072
1,618,113
1,774,935
1,359,867
1,178,219
1,166,052
1,066,003
1,050,046
1,008,848
1,128,556
1,224,714
1,165,889
1,165,142
1,217,503
1,327,916
1,214,841
1,169,021
1,148,683
1,217,135
1,060,712
1,015,591
942,709
906,717
778,237
821,293
832,341
860,514
881,000
888,971
849,408
880,867
880,867849,408888,971881,000860,514832,341821,293778,237906,717942,7091,015,5911,060,7121,217,1351,148,6831,169,0211,214,8411,327,9161,217,5031,165,1421,165,8891,224,7141,128,5561,008,8481,050,0461,066,0031,166,0521,178,2191,359,8671,774,9351,618,1131,682,0721,388,1861,292,2961,365,8471,288,3471,282,1481,139,628844,817866,301910,281967,088735,786674,344722,381866,003584,471675,196701,469893,471634,556619,644613,008608,949451,977481,130550,773731,008573,891621,794600,380547,878594,301566,909689,634668,848641,385579,130733,856852,378859,303732,520783,997798,274707,201599,536526,167411,471377,270325,383352,728346,138
       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
152,551
103,836
125,658
106,093
167,397
188,166
200,535
0
0
323,498
225,271
202,499
193,867
0
0
0
0
0
0
0
0
0
0
0
00000000000193,867202,499225,271323,49800200,535188,166167,397106,093125,658103,836152,551000000000000000000000000000000000000000000000000000000000
       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
152,551
103,836
125,658
106,093
167,397
188,166
200,535
0
0
323,498
225,271
202,499
193,867
194,832
214,642
194,018
194,794
168,744
183,170
186,232
222,077
217,067
230,992
0
0230,992217,067222,077186,232183,170168,744194,794194,018214,642194,832193,867202,499225,271323,49800200,535188,166167,397106,093125,658103,836152,551000000000000000000000000000000000000000000000000000000000
       Accounts payable 
110,042
130,511
145,235
174,243
180,731
224,630
286,176
275,504
365,848
303,650
301,712
336,402
369,081
282,879
201,866
228,532
241,485
243,301
209,734
191,072
182,851
249,172
238,884
215,002
231,954
220,366
153,032
154,669
181,387
259,602
247,751
240,213
238,616
294,539
228,856
208,836
219,328
269,498
204,837
261,062
285,634
327,421
251,524
259,986
257,190
317,304
251,045
251,208
260,849
307,190
509,122
499,292
458,510
300,518
210,714
256,079
245,814
243,235
225,611
246,262
270,952
295,414
244,745
304,095
242,021
299,397
207,061
210,259
278,842
262,787
243,850
222,137
192,537
161,559
295,904
290,448
274,844
246,770
334,391
294,325
312,061
312,061294,325334,391246,770274,844290,448295,904161,559192,537222,137243,850262,787278,842210,259207,061299,397242,021304,095244,745295,414270,952246,262225,611243,235245,814256,079210,714300,518458,510499,292509,122307,190260,849251,208251,045317,304257,190259,986251,524327,421285,634261,062204,837269,498219,328208,836228,856294,539238,616240,213247,751259,602181,387154,669153,032220,366231,954215,002238,884249,172182,851191,072209,734243,301241,485228,532201,866282,879369,081336,402301,712303,650365,848275,504286,176224,630180,731174,243145,235130,511110,042
       Other Current Liabilities 
107,581
116,858
111,761
123,712
112,116
175,032
146,308
137,618
186,188
174,677
195,092
177,301
208,157
219,609
252,784
234,212
287,204
267,752
276,218
260,063
328,642
325,620
342,965
292,852
474,659
273,048
301,124
275,552
400,389
328,526
360,350
357,290
564,566
372,555
406,659
359,138
643,615
450,238
455,009
456,588
671,329
516,661
613,283
576,717
872,329
953,755
1,011,095
1,103,668
1,012,160
1,041,043
1,056,115
1,003,250
1,168,255
943,096
863,947
607,856
683,628
654,259
679,401
756,636
847,669
703,078
732,231
694,047
819,158
541,500
36,412
40,133
61,472
587,944
547,750
477,441
493,196
387,875
340,457
341,484
383,199
378,849
321,984
307,165
322,160
322,160307,165321,984378,849383,199341,484340,457387,875493,196477,441547,750587,94461,47240,13336,412541,500819,158694,047732,231703,078847,669756,636679,401654,259683,628607,856863,947943,0961,168,2551,003,2501,056,1151,041,0431,012,1601,103,6681,011,095953,755872,329576,717613,283516,661671,329456,588455,009450,238643,615359,138406,659372,555564,566357,290360,350328,526400,389275,552301,124273,048474,659292,852342,965325,620328,642260,063276,218267,752287,204234,212252,784219,609208,157177,301195,092174,677186,188137,618146,308175,032112,116123,712111,761116,858107,581
   > 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
183,676
209,695
209,638
225,813
272,530
253,897
237,557
237,596
235,011
234,645
221,469
211,776
215,455
219,538
0
0219,538215,455211,776221,469234,645235,011237,596237,557253,897272,530225,813209,638209,695183,676000000000000000000000000000000000000000000000000000000000000000000
       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
100,564
101,183
98,609
100,114
103,241
106,165
105,579
107,780
111,661
115,538
118,728
122,462
126,365
130,206
134,525
138,845
155,979
161,515
167,048
139,260
144,128
150,985
155,887
160,962
160,505
164,889
166,869
169,064
172,853
171,159
174,816
179,021
183,676
209,695
209,638
225,813
221,632
203,113
190,910
193,334
194,150
198,873
191,400
185,865
189,003
186,163
182,692
182,692186,163189,003185,865191,400198,873194,150193,334190,910203,113221,632225,813209,638209,695183,676179,021174,816171,159172,853169,064166,869164,889160,505160,962155,887150,985144,128139,260167,048161,515155,979138,845134,525130,206126,365122,462118,728115,538111,661107,780105,579106,165103,241100,11498,609101,183100,5640000000000000000000000000000000000
> Total Stockholder Equity
1,838,604
1,925,699
1,875,541
1,970,569
1,893,861
1,981,235
2,036,303
2,002,459
1,976,294
2,044,578
2,105,227
2,041,303
2,135,152
2,145,612
2,216,418
2,152,660
2,264,755
2,262,012
2,340,128
2,261,570
2,378,239
2,452,809
2,551,735
2,499,449
2,476,568
2,508,711
2,519,479
2,437,775
2,422,524
2,544,980
2,630,193
2,505,318
2,162,252
2,303,038
2,284,611
2,245,220
2,219,147
2,312,540
2,415,564
2,297,021
2,270,796
2,522,826
2,930,127
2,902,611
2,729,273
2,788,738
3,008,279
3,020,552
2,795,905
2,685,422
2,771,537
2,624,244
2,531,401
2,541,427
2,565,401
2,409,075
2,342,807
2,431,281
2,467,659
2,423,945
2,466,906
2,535,949
2,574,385
2,392,301
2,380,893
2,372,214
2,402,215
2,277,228
2,311,884
2,319,263
2,276,796
2,225,159
2,255,198
2,316,221
2,376,631
2,295,275
2,282,676
2,315,281
2,297,295
2,232,323
0
02,232,3232,297,2952,315,2812,282,6762,295,2752,376,6312,316,2212,255,1982,225,1592,276,7962,319,2632,311,8842,277,2282,402,2152,372,2142,380,8932,392,3012,574,3852,535,9492,466,9062,423,9452,467,6592,431,2812,342,8072,409,0752,565,4012,541,4272,531,4012,624,2442,771,5372,685,4222,795,9053,020,5523,008,2792,788,7382,729,2732,902,6112,930,1272,522,8262,270,7962,297,0212,415,5642,312,5402,219,1472,245,2202,284,6112,303,0382,162,2522,505,3182,630,1932,544,9802,422,5242,437,7752,519,4792,508,7112,476,5682,499,4492,551,7352,452,8092,378,2392,261,5702,340,1282,262,0122,264,7552,152,6602,216,4182,145,6122,135,1522,041,3032,105,2272,044,5781,976,2942,002,4592,036,3031,981,2351,893,8611,970,5691,875,5411,925,6991,838,604
   Common Stock
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
801,647
801,757
801,757
801,986
0
806,185
806,785
807,105
815,215
815,385
822,057
840,354
840,354
840,354
832,354
832,354
832,354
832,354
832,354
832,354
832,354
832,354
832,354
832,354
832,354
832,354
832,354
832,354
832,354
800,001
800,001
800,001
800,001
800,001
800,001
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000
750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000750,000800,001800,001800,001800,001800,001800,001832,354832,354832,354832,354832,354832,354832,354832,354832,354832,354832,354832,354832,354832,354832,354840,354840,354840,354822,057815,385815,215807,105806,785806,1850801,986801,757801,757801,647800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000
   Retained Earnings 
419,670
499,392
444,591
470,851
390,791
433,606
492,030
456,560
430,479
513,155
550,380
487,803
581,561
588,730
763,403
699,085
809,260
805,493
864,765
783,255
872,282
873,266
974,998
923,426
884,332
964,843
1,020,859
938,678
921,516
1,044,092
1,128,870
1,054,820
991,287
1,131,469
1,113,674
1,075,053
990,016
1,080,606
1,152,763
1,006,545
967,954
1,106,355
1,217,110
1,092,464
1,009,190
988,651
1,090,810
1,339,795
1,117,343
1,023,497
1,107,378
960,736
891,052
915,427
935,185
768,798
726,586
792,129
811,029
719,900
737,360
820,527
839,100
725,368
705,679
732,683
640,724
567,356
623,339
763,764
749,734
688,967
713,432
760,230
790,602
701,179
674,720
703,670
693,287
639,043
665,101
665,101639,043693,287703,670674,720701,179790,602760,230713,432688,967749,734763,764623,339567,356640,724732,683705,679725,368839,100820,527737,360719,900811,029792,129726,586768,798935,185915,427891,052960,7361,107,3781,023,4971,117,3431,339,7951,090,810988,6511,009,1901,092,4641,217,1101,106,355967,9541,006,5451,152,7631,080,606990,0161,075,0531,113,6741,131,469991,2871,054,8201,128,8701,044,092921,516938,6781,020,859964,843884,332923,426974,998873,266872,282783,255864,765805,493809,260699,085763,403588,730581,561487,803550,380513,155430,479456,560492,030433,606390,791470,851444,591499,392419,670
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000-207,891-207,891-207,891-332,691-332,690-332,690-425,326-425,326-425,326-425,326-425,326-425,326-425,326-143,736-92,635-92,636-92,635-92,635-88,544-44,8530-28,419-28,419-28,419-28,419-28,419-28,419-28,419-28,419-28,419-28,419-28,419-28,419-28,419-24,394-17,392000000000
   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
9,628
27,107
74,522
100,023
85,899
105,762
37,410
45,691
10,008
15,894
-35,725
-57,052
-74,024
-102,461
-93,331
-87,757
-73,531
-43,494
-35,427
-21,567
-17,912
-25,515
-36,243
-40,450
-40,450-36,243-25,515-17,912-21,567-35,427-43,494-73,531-87,757-93,331-102,461-74,024-57,052-35,72515,89410,00845,69137,410105,76285,899100,02374,52227,1079,628000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.