0 XP   0   0   0

Pan Asia Footwear Public Company Limited










Financial Health of Pan Asia Footwear Public Company Limited




Comparing to competitors in the Footwear & Accessories industry




  Industry Rankings  


Richest
#94 / 113

Total Sales
#82 / 113

Making Money
#79 / 113

Working Efficiently
#71 / 113

Pan Asia Footwear Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Pan Asia Footwear Public Company Limited?

I guess you are interested in Pan Asia Footwear 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 Pan Asia Footwear Public Company Limited

Let's start. I'm going to help you getting a better view of Pan Asia Footwear 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 Pan Asia Footwear 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 Pan Asia Footwear 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 Pan Asia Footwear Public Company Limited. The closing price on 2022-11-29 was ฿1.52 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.
Pan Asia Footwear 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 very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Pan Asia Footwear Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Pan Asia Footwear Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Pan Asia Footwear Public Company Limited to the Footwear & Accessories industry mean.
  • A Net Profit Margin of -0.1% 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 Pan Asia Footwear Public Company Limited:

  • The MRQ is -0.1%. The company is not making a profit/loss.
  • The TTM is 0.3%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM0.3%-0.4%
TTM0.3%YOY14.1%-13.8%
TTM0.3%5Y3.8%-3.5%
5Y3.8%10Y13.5%-9.7%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%4.2%-4.3%
TTM0.3%4.0%-3.7%
YOY14.1%2.7%+11.4%
5Y3.8%1.8%+2.0%
10Y13.5%2.9%+10.6%
1.1.2. Return on Assets

Shows how efficient Pan Asia Footwear Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Pan Asia Footwear Public Company Limited to the Footwear & Accessories industry mean.
  • 0.0% Return on Assets means that Pan Asia Footwear Public Company Limited generated ฿0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Pan Asia Footwear Public Company Limited:

  • The MRQ is 0.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.0%-0.1%
TTM0.0%YOY2.5%-2.5%
TTM0.0%5Y0.8%-0.7%
5Y0.8%10Y3.2%-2.4%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%1.1%-1.1%
TTM0.0%1.1%-1.1%
YOY2.5%0.7%+1.8%
5Y0.8%0.9%-0.1%
10Y3.2%1.0%+2.2%
1.1.3. Return on Equity

Shows how efficient Pan Asia Footwear Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Pan Asia Footwear Public Company Limited to the Footwear & Accessories industry mean.
  • 0.0% Return on Equity means Pan Asia Footwear 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 Pan Asia Footwear Public Company Limited:

  • The MRQ is 0.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.0%-0.1%
TTM0.0%YOY3.6%-3.6%
TTM0.0%5Y1.1%-1.1%
5Y1.1%10Y48.4%-47.3%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%2.2%-2.2%
TTM0.0%2.0%-2.0%
YOY3.6%1.4%+2.2%
5Y1.1%1.4%-0.3%
10Y48.4%1.8%+46.6%

1.2. Operating Efficiency of Pan Asia Footwear Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Pan Asia Footwear Public Company Limited is operating .

  • Measures how much profit Pan Asia Footwear 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 Pan Asia Footwear Public Company Limited to the Footwear & Accessories industry mean.
  • An Operating Margin of 1.1% means the company generated ฿0.01  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Pan Asia Footwear Public Company Limited:

  • The MRQ is 1.1%. The company is operating less efficient.
  • The TTM is -2.9%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ1.1%TTM-2.9%+4.0%
TTM-2.9%YOY-2.5%-0.4%
TTM-2.9%5Y2.3%-5.1%
5Y2.3%10Y2.0%+0.2%
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%5.3%-4.2%
TTM-2.9%3.4%-6.3%
YOY-2.5%3.3%-5.8%
5Y2.3%2.9%-0.6%
10Y2.0%2.5%-0.5%
1.2.2. Operating Ratio

Measures how efficient Pan Asia Footwear Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Footwear & Accessories industry mean).
  • An Operation Ratio of 1.93 means that the operating costs are ฿1.93 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Pan Asia Footwear Public Company Limited:

  • The MRQ is 1.926. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.994. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.926TTM1.994-0.068
TTM1.994YOY1.947+0.047
TTM1.9945Y1.915+0.079
5Y1.91510Y1.417+0.497
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9261.421+0.505
TTM1.9941.260+0.734
YOY1.9471.188+0.759
5Y1.9151.081+0.834
10Y1.4171.001+0.416

1.3. Liquidity of Pan Asia Footwear Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Pan Asia Footwear Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Footwear & Accessories industry mean).
  • A Current Ratio of 1.76 means the company has ฿1.76 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Pan Asia Footwear Public Company Limited:

  • The MRQ is 1.764. The company is able to pay all its short-term debts. +1
  • The TTM is 1.909. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.764TTM1.909-0.146
TTM1.909YOY2.121-0.212
TTM1.9095Y1.712+0.198
5Y1.71210Y0.958+0.753
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7641.926-0.162
TTM1.9091.694+0.215
YOY2.1211.604+0.517
5Y1.7121.7120.000
10Y0.9581.650-0.692
1.3.2. Quick Ratio

Measures if Pan Asia Footwear 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 Pan Asia Footwear Public Company Limited to the Footwear & Accessories industry mean.
  • A Quick Ratio of 1.12 means the company can pay off ฿1.12 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Pan Asia Footwear Public Company Limited:

  • The MRQ is 1.124. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.097. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.124TTM1.097+0.027
TTM1.097YOY1.128-0.030
TTM1.0975Y0.902+0.196
5Y0.90210Y0.645+0.257
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1240.765+0.359
TTM1.0970.757+0.340
YOY1.1280.751+0.377
5Y0.9020.659+0.243
10Y0.6450.673-0.028

1.4. Solvency of Pan Asia Footwear Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Pan Asia Footwear Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Pan Asia Footwear Public Company Limited to Footwear & Accessories industry mean.
  • A Debt to Asset Ratio of 0.31 means that Pan Asia Footwear Public Company Limited assets are financed with 31.1% credit (debt) and the remaining percentage (100% - 31.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Pan Asia Footwear Public Company Limited:

  • The MRQ is 0.311. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.294. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.311TTM0.294+0.017
TTM0.294YOY0.290+0.004
TTM0.2945Y0.327-0.033
5Y0.32710Y0.564-0.237
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3110.475-0.164
TTM0.2940.492-0.198
YOY0.2900.499-0.209
5Y0.3270.462-0.135
10Y0.5640.456+0.108
1.4.2. Debt to Equity Ratio

Measures if Pan Asia Footwear Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Pan Asia Footwear Public Company Limited to the Footwear & Accessories industry mean.
  • A Debt to Equity ratio of 47.2% means that company has ฿0.47 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Pan Asia Footwear Public Company Limited:

  • The MRQ is 0.472. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.434. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.472TTM0.434+0.037
TTM0.434YOY0.436-0.001
TTM0.4345Y0.539-0.104
5Y0.53910Y6.997-6.459
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4720.911-0.439
TTM0.4340.970-0.536
YOY0.4361.038-0.602
5Y0.5390.883-0.344
10Y6.9970.879+6.118

2. Market Valuation of Pan Asia Footwear 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 Pan Asia Footwear Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Pan Asia Footwear Public Company Limited to the Footwear & Accessories industry mean.
  • A PE ratio of -5,069.39 means the investor is paying ฿-5,069.39 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Pan Asia Footwear Public Company Limited:

  • The EOD is -4,187.755. Company is losing money. -2
  • The MRQ is -5,069.388. Company is losing money. -2
  • The TTM is -1,414.243. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-4,187.755MRQ-5,069.388+881.633
MRQ-5,069.388TTM-1,414.243-3,655.145
TTM-1,414.243YOY-243.963-1,170.280
TTM-1,414.2435Y-357.170-1,057.073
5Y-357.17010Y-128.470-228.700
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD-4,187.75541.015-4,228.770
MRQ-5,069.38840.776-5,110.164
TTM-1,414.24333.700-1,447.943
YOY-243.96328.525-272.488
5Y-357.17037.371-394.541
10Y-128.47032.275-160.745
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Pan Asia Footwear 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 Pan Asia Footwear Public Company Limited:

  • The MRQ is -244.248. Very Bad. -2
  • The TTM is 226.659. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-244.248TTM226.659-470.907
TTM226.659YOY-68.998+295.657
TTM226.6595Y49.113+177.546
5Y49.11310Y27.008+22.106
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
MRQ-244.2480.179-244.427
TTM226.6590.137+226.522
YOY-68.9980.050-69.048
5Y49.1130.254+48.859
10Y27.0080.256+26.752

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

Measures if the stock price of Pan Asia Footwear Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Footwear & Accessories industry mean).
  • A PB ratio of 1.66 means the investor is paying ฿1.66 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Pan Asia Footwear Public Company Limited:

  • The EOD is 1.370. Good. +1
  • The MRQ is 1.659. Good. +1
  • The TTM is 1.763. Good. +1
Trends
Current periodCompared to+/- 
EOD1.370MRQ1.659-0.288
MRQ1.659TTM1.763-0.104
TTM1.763YOY1.004+0.759
TTM1.7635Y1.214+0.549
5Y1.21410Y3.412-2.198
Compared to industry (Footwear & Accessories)
PeriodCompanyIndustry (mean)+/- 
EOD1.3701.594-0.224
MRQ1.6591.719-0.060
TTM1.7631.823-0.060
YOY1.0041.683-0.679
5Y1.2141.712-0.498
10Y3.4121.436+1.976
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Pan Asia Footwear 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---0.016-0.001-92%0.033-149%0.012-234%0.025-164%
Book Value Growth--0.9720.9720%0.9730%0.9720%0.782+24%
Book Value Per Share--1.1091.124-1%1.097+1%0.981+13%0.613+81%
Book Value Per Share Growth---0.014-0.001-91%0.028-152%0.010-241%0.167-109%
Current Ratio--1.7641.909-8%2.121-17%1.712+3%0.958+84%
Debt To Asset Ratio--0.3110.294+6%0.290+7%0.327-5%0.564-45%
Debt To Equity Ratio--0.4720.434+9%0.436+8%0.539-12%6.997-93%
Dividend Per Share--0.0150.0150%0.0150%0.009+62%0.007+105%
Dividend Per Share Growth----0%0.078-100%0.109-100%0.141-100%
Eps--0.0000.000-183%0.040-101%0.012-103%0.052-101%
Eps Growth--20.7554.468+364%-1.928+109%-0.353+102%-4.389+121%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.850+18%
Net Profit Margin---0.0010.003-130%0.141-101%0.038-102%0.135-101%
Operating Margin--0.011-0.029+353%-0.025+315%0.023-49%0.020-43%
Operating Ratio--1.9261.994-3%1.947-1%1.915+1%1.417+36%
Pb Ratio1.370-21%1.6591.763-6%1.004+65%1.214+37%3.412-51%
Pe Ratio-4187.755+17%-5069.388-1414.243-72%-243.963-95%-357.170-93%-128.470-97%
Peg Ratio---244.248226.659-208%-68.998-72%49.113-597%27.008-1004%
Price Per Share1.520-21%1.8401.983-7%1.115+65%1.191+55%1.654+11%
Price To Total Gains Ratio-1379.496+17%-1669.916-296.100-82%62.515-2771%-662.364-60%-333.998-80%
Profit Growth---39.086-36.089-8%-53.997+38%-39.869+2%-0.853-98%
Quick Ratio--1.1241.097+2%1.1280%0.902+25%0.645+74%
Return On Assets--0.0000.000-157%0.025-101%0.008-103%0.032-101%
Return On Equity--0.0000.000-193%0.036-101%0.011-103%0.484-100%
Revenue Growth--0.9740.973+0%0.9740%0.972+0%0.970+0%
Total Gains Per Share---0.0010.013-108%0.047-102%0.021-105%0.032-103%
Total Gains Per Share Growth---7.564-2.054-73%-8.313+10%10.789-170%3.941-292%
Usd Book Value--16773624.00016997823.794-1%16584008.840+1%14843652.018+13%9270919.969+81%
Usd Book Value Change Per Share--0.0000.000-92%0.001-149%0.000-234%0.001-164%
Usd Book Value Per Share--0.0310.031-1%0.031+1%0.027+13%0.017+81%
Usd Dividend Per Share--0.0000.0000%0.0000%0.000+62%0.000+105%
Usd Eps--0.0000.000-183%0.001-101%0.000-103%0.001-101%
Usd Price Per Share0.043-21%0.0520.056-7%0.031+65%0.033+55%0.046+11%
Usd Profit---5488.0006614.818-183%605169.250-101%187438.019-103%780134.610-101%
Usd Revenue--6000316.0005121051.593+17%4553368.967+32%5158075.423+16%5649363.712+6%
Usd Total Gains Per Share--0.0000.000-108%0.001-102%0.001-105%0.001-103%
 EOD+3 -2MRQTTM+10 -22YOY+12 -215Y+16 -1910Y+18 -18

3.2. Fundamental Score

Let's check the fundamental score of Pan Asia Footwear Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-4,187.755
Price to Book Ratio (EOD)Between0-11.370
Net Profit Margin (MRQ)Greater than0-0.001
Operating Margin (MRQ)Greater than00.011
Quick Ratio (MRQ)Greater than11.124
Current Ratio (MRQ)Greater than11.764
Debt to Asset Ratio (MRQ)Less than10.311
Debt to Equity Ratio (MRQ)Less than10.472
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.000
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Pan Asia Footwear Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose1.540
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets869,727
Total Liabilities270,669
Total Stockholder Equity573,848
 As reported
Total Liabilities 270,669
Total Stockholder Equity+ 573,848
Total Assets = 869,727

Assets

Total Assets869,727
Total Current Assets304,812
Long-term Assets304,812
Total Current Assets
Cash And Cash Equivalents 10,274
Short-term Investments 3,639
Net Receivables 190,666
Inventory 97,508
Other Current Assets 2,725
Total Current Assets  (as reported)304,812
Total Current Assets  (calculated)304,812
+/-0
Long-term Assets
Property Plant Equipment 112,710
Long Term Investments 2,403
Other Assets 449,802
Long-term Assets  (as reported)564,915
Long-term Assets  (calculated)564,915
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities172,815
Long-term Liabilities97,854
Total Stockholder Equity573,848
Total Current Liabilities
Short Long Term Debt 39,415
Accounts payable 81,825
Other Current Liabilities 15,660
Total Current Liabilities  (as reported)172,815
Total Current Liabilities  (calculated)136,900
+/- 35,915
Long-term Liabilities
Long term Debt 60,000
Capital Lease Obligations Min Short Term Debt16,108
Other Liabilities 33,146
Long-term Liabilities Other 3,753
Long-term Liabilities  (as reported)97,854
Long-term Liabilities  (calculated)113,007
+/- 15,153
Total Stockholder Equity
Common Stock275,400
Retained Earnings 313,741
Total Stockholder Equity (as reported)573,848
Total Stockholder Equity (calculated)589,141
+/- 15,293
Other
Capital Stock275,400
Common Stock Shares Outstanding 540,000
Net Debt 89,141
Net Invested Capital 673,263
Net Tangible Assets 573,848
Net Working Capital 131,997



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 
3,912,174
4,429,449
5,728,771
5,919,619
5,791,231
5,320,260
5,601,681
5,399,224
5,642,969
5,791,125
5,360,126
5,485,730
5,679,238
5,771,239
5,552,676
5,691,208
5,701,949
5,560,183
5,507,728
5,411,724
5,300,845
5,275,296
5,157,833
5,082,422
5,044,885
4,889,451
4,525,009
4,570,650
4,447,913
3,876,781
3,786,157
3,777,133
3,648,742
3,577,963
3,467,541
3,230,513
3,057,073
3,013,692
2,304,473
2,266,127
1,912,920
1,809,117
1,616,563
1,196,169
912,425
768,906
701,356
687,027
708,545
698,311
606,803
600,518
619,613
753,186
731,360
702,683
711,820
760,600
766,788
753,574
753,082
722,534
707,890
706,351
706,037
744,487
755,442
754,383
809,845
738,926
782,789
746,079
765,057
853,207
863,060
852,209
830,051
860,466
880,197
869,727
869,727880,197860,466830,051852,209863,060853,207765,057746,079782,789738,926809,845754,383755,442744,487706,037706,351707,890722,534753,082753,574766,788760,600711,820702,683731,360753,186619,613600,518606,803698,311708,545687,027701,356768,906912,4251,196,1691,616,5631,809,1171,912,9202,266,1272,304,4733,013,6923,057,0733,230,5133,467,5413,577,9633,648,7423,777,1333,786,1573,876,7814,447,9134,570,6504,525,0094,889,4515,044,8855,082,4225,157,8335,275,2965,300,8455,411,7245,507,7285,560,1835,701,9495,691,2085,552,6765,771,2395,679,2385,485,7305,360,1265,791,1255,642,9695,399,2245,601,6815,320,2605,791,2315,919,6195,728,7714,429,4493,912,174
   > 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
327,863
333,610
320,772
312,224
307,980
294,365
302,434
305,432
296,979
308,118
310,349
369,450
301,247
313,794
282,485
291,241
271,556
279,245
270,519
257,425
285,615
309,990
304,812
304,812309,990285,615257,425270,519279,245271,556291,241282,485313,794301,247369,450310,349308,118296,979305,432302,434294,365307,980312,224320,772333,610327,863000000000000000000000000000000000000000000000000000000000
       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
74,691
71,282
38,733
39,968
41,400
21,875
19,478
44,372
60,087
46,852
49,558
54,313
44,592
54,400
69,883
68,299
43,110
39,994
24,777
31,807
28,456
32,840
10,274
10,27432,84028,45631,80724,77739,99443,11068,29969,88354,40044,59254,31349,55846,85260,08744,37219,47821,87541,40039,96838,73371,28274,691000000000000000000000000000000000000000000000000000000000
       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
6,516
2,100
300
13
13
13
13
13
13
3
13
13
14
14
14
14
0
0
0
7,629
7,629
3,639
3,639
3,6393,6397,6297,62900014141414131331313131313133002,1006,516000000000000000000000000000000000000000000000000000000000
       Net Receivables 
826,687
798,860
1,001,169
1,739,564
1,825,300
526,945
506,719
593,090
808,779
829,043
772,260
864,858
930,526
972,013
875,178
922,159
1,061,674
951,417
884,597
862,165
750,213
907,245
702,614
612,931
597,136
691,329
482,885
629,701
614,154
533,560
466,403
495,325
435,001
528,146
533,261
639,878
422,056
539,191
360,511
378,587
220,216
275,729
265,848
258,835
170,511
125,217
129,344
129,939
150,991
134,435
136,275
120,399
122,156
159,176
158,735
164,634
172,320
149,026
155,934
167,950
154,247
165,864
175,430
184,378
162,083
133,285
142,671
143,461
151,007
168,499
168,104
131,204
140,612
143,699
153,252
156,395
132,997
149,508
174,238
190,666
190,666174,238149,508132,997156,395153,252143,699140,612131,204168,104168,499151,007143,461142,671133,285162,083184,378175,430165,864154,247167,950155,934149,026172,320164,634158,735159,176122,156120,399136,275134,435150,991129,939129,344125,217170,511258,835265,848275,729220,216378,587360,511539,191422,056639,878533,261528,146435,001495,325466,403533,560614,154629,701482,885691,329597,136612,931702,614907,245750,213862,165884,597951,4171,061,674922,159875,178972,013930,526864,858772,260829,043808,779593,090506,719526,9451,825,3001,739,5641,001,169798,860826,687
       Other Current Assets 
51,714
52,353
604,340
117,343
65,609
52,407
112,879
102,997
100,190
95,883
82,528
125,158
167,946
173,574
105,532
103,451
95,859
96,116
140,119
105,462
119,826
100,336
93,122
137,284
161,598
151,891
134,417
139,928
110,118
100,640
106,113
147,756
113,496
105,436
329,041
129,923
116,056
66,227
60,805
64,043
59,996
903,509
554,651
208,278
146,117
128,465
40,814
38,678
40,733
40,929
41,232
40,256
49,194
16,298
17,172
18,408
14,220
8,305
11,058
12,149
11,329
8,608
11,572
9,375
9,582
5,847
9,038
7,779
7,782
3,886
6,596
5,346
4,491
2,143
2,231
2,500
2,754
3,140
2,491
2,725
2,7252,4913,1402,7542,5002,2312,1434,4915,3466,5963,8867,7827,7799,0385,8479,5829,37511,5728,60811,32912,14911,0588,30514,22018,40817,17216,29849,19440,25641,23240,92940,73338,67840,814128,465146,117208,278554,651903,50959,99664,04360,80566,227116,056129,923329,041105,436113,496147,756106,113100,640110,118139,928134,417151,891161,598137,28493,122100,336119,826105,462140,11996,11695,859103,451105,532173,574167,946125,15882,52895,883100,190102,997112,87952,40765,609117,343604,34052,35351,714
   > 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
447,324
444,034
440,395
437,679
468,995
463,594
473,816
581,651
583,815
581,690
572,626
574,851
570,207
564,915
564,915570,207574,851572,626581,690583,815581,651473,816463,594468,995437,679440,395444,034447,324000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
947,842
1,350,735
1,712,482
1,574,952
1,558,434
1,817,969
1,802,546
1,795,649
1,844,517
2,100,530
2,110,850
2,118,530
2,496,102
2,434,353
2,457,067
2,423,234
2,393,033
2,618,106
2,599,225
2,609,760
2,561,580
2,497,752
2,451,511
2,411,611
2,337,126
2,248,422
2,207,930
2,170,432
2,133,504
1,974,164
1,925,545
1,894,577
1,854,414
1,737,767
1,423,160
1,399,118
1,360,686
1,281,340
1,025,292
1,010,027
944,014
206,894
212,134
124,517
98,907
82,630
75,129
71,947
72,997
71,825
74,738
75,920
76,768
83,064
98,981
97,021
97,326
115,084
113,513
113,150
121,437
106,820
105,736
104,500
100,169
83,328
83,833
82,484
82,831
86,555
118,003
117,104
123,385
123,628
127,281
123,973
122,737
119,556
114,077
112,710
112,710114,077119,556122,737123,973127,281123,628123,385117,104118,00386,55582,83182,48483,83383,328100,169104,500105,736106,820121,437113,150113,513115,08497,32697,02198,98183,06476,76875,92074,73871,82572,99771,94775,12982,63098,907124,517212,134206,894944,0141,010,0271,025,2921,281,3401,360,6861,399,1181,423,1601,737,7671,854,4141,894,5771,925,5451,974,1642,133,5042,170,4322,207,9302,248,4222,337,1262,411,6112,451,5112,497,7522,561,5802,609,7602,599,2252,618,1062,393,0332,423,2342,457,0672,434,3532,496,1022,118,5302,110,8502,100,5301,844,5171,795,6491,802,5461,817,9691,558,4341,574,9521,712,4821,350,735947,842
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,316
1,316
1,316
1,316
1,316
1,316
1,316
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000001,3161,3161,3161,3161,3161,3161,3160000000000000000000000
       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
8,605
13,601
13,618
13,609
11,495
11,501
11,492
11,492
22,431
10,330
10,330
10,330
4,360
4,365
4,348
4,347
3,003
3,001
2,998
2,994
2,403
2,400
2,403
2,4032,4002,4032,9942,9983,0013,0034,3474,3484,3654,36010,33010,33010,33022,43111,49211,49211,50111,49513,60913,61813,6018,605000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,476
9,332
9,188
9,044
8,900
8,756
8,611
8,467
9,640
9,495
9,351
10,576
9,063
8,919
8,775
7,314
7,170
7,026
6,881
7,412
6,593
6,449
6,305
6,161
5,289
5,153
5,017
4,881
4,745
4,609
4,474
4,338
4,202
4,066
3,930
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000003,9304,0664,2024,3384,4744,6094,7454,8815,0175,1535,2896,1616,3056,4496,5937,4126,8817,0267,1707,3148,7758,9199,06310,5769,3519,4959,6408,4678,6118,7568,9009,0449,1889,3329,47600000000000000
       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
28,917
23,341
20,713
20,329
20,317
20,139
26,295
23,986
21,672
23,073
13,837
13,774
15,569
13,637
13,63715,56913,77413,83723,07321,67223,98626,29520,13920,31720,32920,71323,34128,917000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,159,851
2,397,455
3,135,203
2,645,945
2,516,509
3,635,152
3,362,265
3,214,562
3,428,645
3,710,435
3,269,758
3,507,587
4,051,837
4,127,638
3,818,466
3,869,795
3,795,606
3,673,913
3,591,588
3,483,193
3,378,173
3,539,206
3,345,464
3,220,948
3,231,258
3,177,810
2,783,092
2,851,497
2,808,620
2,654,957
2,606,627
2,809,326
2,947,646
3,083,187
2,884,810
2,457,227
2,322,103
2,516,322
2,179,071
2,203,731
1,925,465
2,072,359
1,560,586
1,353,174
1,136,283
734,046
649,961
638,746
633,521
632,490
492,328
483,059
507,051
478,784
437,248
401,692
403,351
276,031
278,486
282,059
289,358
289,679
285,578
284,653
290,710
255,250
246,576
265,949
266,586
197,580
236,115
214,607
238,133
230,420
245,483
250,353
220,138
248,792
272,581
270,669
270,669272,581248,792220,138250,353245,483230,420238,133214,607236,115197,580266,586265,949246,576255,250290,710284,653285,578289,679289,358282,059278,486276,031403,351401,692437,248478,784507,051483,059492,328632,490633,521638,746649,961734,0461,136,2831,353,1741,560,5862,072,3591,925,4652,203,7312,179,0712,516,3222,322,1032,457,2272,884,8103,083,1872,947,6462,809,3262,606,6272,654,9572,808,6202,851,4972,783,0923,177,8103,231,2583,220,9483,345,4643,539,2063,378,1733,483,1933,591,5883,673,9133,795,6063,869,7953,818,4664,127,6384,051,8373,507,5873,269,7583,710,4353,428,6453,214,5623,362,2653,635,1522,516,5092,645,9453,135,2032,397,4552,159,851
   > Total Current Liabilities 
1,511,378
1,723,519
2,526,282
2,281,680
2,305,679
2,157,090
1,890,513
1,974,263
2,195,256
2,481,634
2,038,360
2,316,939
3,314,359
3,259,320
3,048,619
3,217,455
3,151,775
3,045,399
2,966,122
2,781,288
2,682,584
2,754,117
2,579,505
2,390,575
2,412,924
2,308,548
1,933,843
2,021,743
1,954,511
1,789,492
1,565,410
1,747,607
1,912,345
2,013,087
1,896,000
1,693,920
1,592,887
1,703,001
1,411,985
1,476,911
1,297,740
1,834,371
1,538,834
1,302,509
1,067,497
655,057
611,153
600,842
595,852
595,096
291,995
284,476
309,341
276,601
261,523
248,803
253,234
234,690
240,451
244,387
251,639
248,466
244,818
256,595
265,754
227,040
217,368
230,354
230,937
161,082
182,283
99,627
123,432
120,378
138,746
145,638
117,858
148,986
174,869
172,815
172,815174,869148,986117,858145,638138,746120,378123,43299,627182,283161,082230,937230,354217,368227,040265,754256,595244,818248,466251,639244,387240,451234,690253,234248,803261,523276,601309,341284,476291,995595,096595,852600,842611,153655,0571,067,4971,302,5091,538,8341,834,3711,297,7401,476,9111,411,9851,703,0011,592,8871,693,9201,896,0002,013,0871,912,3451,747,6071,565,4101,789,4921,954,5112,021,7431,933,8432,308,5482,412,9242,390,5752,579,5052,754,1172,682,5842,781,2882,966,1223,045,3993,151,7753,217,4553,048,6193,259,3203,314,3592,316,9392,038,3602,481,6342,195,2561,974,2631,890,5132,157,0902,305,6792,281,6802,526,2821,723,5191,511,378
       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
125,253
127,334
127,816
136,365
146,624
143,581
141,650
0
0
110,723
118,705
124,374
63,946
0
0
0
0
0
0
0
0
0
0
000000000063,946124,374118,705110,72300141,650143,581146,624136,365127,816127,334125,253000000000000000000000000000000000000000000000000000000000
       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
125,253
127,334
127,816
136,365
146,624
143,581
141,650
0
0
110,723
118,705
124,374
63,946
69,381
11,215
16,853
17,559
23,240
26,904
13,453
19,040
36,631
39,415
39,41536,63119,04013,45326,90423,24017,55916,85311,21569,38163,946124,374118,705110,72300141,650143,581146,624136,365127,816127,334125,253000000000000000000000000000000000000000000000000000000000
       Accounts payable 
309,169
604,121
844,470
616,737
617,214
556,629
561,005
668,611
781,333
751,512
596,479
684,461
822,371
867,463
715,255
810,021
755,513
707,636
679,133
620,193
658,371
595,524
689,458
727,481
668,798
550,802
451,826
497,662
457,608
403,937
349,131
470,726
446,561
474,610
447,898
425,956
302,368
367,222
301,927
266,451
206,547
202,581
154,592
134,897
91,535
87,650
91,265
84,698
85,910
76,346
68,735
60,486
64,382
77,449
52,855
53,134
55,382
59,850
61,805
60,729
59,227
56,616
56,150
67,712
65,914
63,811
57,162
59,251
50,892
47,375
48,578
31,744
45,557
49,134
61,062
65,530
53,758
78,421
85,896
81,825
81,82585,89678,42153,75865,53061,06249,13445,55731,74448,57847,37550,89259,25157,16263,81165,91467,71256,15056,61659,22760,72961,80559,85055,38253,13452,85577,44964,38260,48668,73576,34685,91084,69891,26587,65091,535134,897154,592202,581206,547266,451301,927367,222302,368425,956447,898474,610446,561470,726349,131403,937457,608497,662451,826550,802668,798727,481689,458595,524658,371620,193679,133707,636755,513810,021715,255867,463822,371684,461596,479751,512781,333668,611561,005556,629617,214616,737844,470604,121309,169
       Other Current Liabilities 
270,640
257,234
351,370
351,359
408,902
534,517
272,762
213,049
243,601
252,473
268,803
218,922
179,042
235,919
284,771
302,555
302,533
313,337
233,130
194,187
183,877
217,619
180,494
225,504
198,571
249,497
185,319
172,073
173,686
165,931
159,753
156,686
231,766
251,355
228,940
195,790
244,526
270,511
233,242
228,958
230,710
635,123
639,534
723,538
588,846
190,505
212,618
210,849
215,073
221,714
102,182
100,328
116,902
76,283
74,416
65,522
71,981
53,827
54,863
58,715
60,491
53,567
52,314
11,664
15,691
11,644
2,357
2,177
2,604
13,776
14,236
11,718
15,974
12,763
16,780
9,985
11,643
10,556
17,553
15,660
15,66017,55310,55611,6439,98516,78012,76315,97411,71814,23613,7762,6042,1772,35711,64415,69111,66452,31453,56760,49158,71554,86353,82771,98165,52274,41676,283116,902100,328102,182221,714215,073210,849212,618190,505588,846723,538639,534635,123230,710228,958233,242270,511244,526195,790228,940251,355231,766156,686159,753165,931173,686172,073185,319249,497198,571225,504180,494217,619183,877194,187233,130313,337302,533302,555284,771235,919179,042218,922268,803252,473243,601213,049272,762534,517408,902351,359351,370257,234270,640
   > 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
29,208
35,595
35,649
36,497
53,832
114,980
114,701
110,041
106,737
104,715
102,280
99,806
97,712
97,854
97,85497,71299,806102,280104,715106,737110,041114,701114,98053,83236,49735,64935,59529,208000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
152,314
0
41,304
0
813,977
813,900
588,680
588,003
589,648
589,648
589,648
651,638
624,980
614,928
614,781
614,206
615,374
614,959
628,458
628,956
625,914
626,494
624,006
616,924
615,455
611,344
613,230
612,284
516,740
505,355
490,983
480,456
470,023
488,801
478,303
467,992
466,597
447,317
436,867
427,271
38,635
18,590
14,805
36,257
48,632
36,777
36,053
36,003
35,678
118,492
120,445
123,285
128,311
133,918
123,317
122,401
32,581
30,135
30,586
29,186
29,166
29,999
21,408
20,885
24,313
25,730
30,500
31,436
33,180
32,799
29,843
32,914
33,713
34,000
34,550
34,493
33,637
32,527
33,146
33,14632,52733,63734,49334,55034,00033,71332,91429,84332,79933,18031,43630,50025,73024,31320,88521,40829,99929,16629,18630,58630,13532,581122,401123,317133,918128,311123,285120,445118,49235,67836,00336,05336,77748,63236,25714,80518,59038,635427,271436,867447,317466,597467,992478,303488,801470,023480,456490,983505,355516,740612,284613,230611,344615,455616,924624,006626,494625,914628,956628,458614,959615,374614,206614,781614,928624,980651,638589,648589,648589,648588,003588,680813,900813,977041,3040152,3140
> Total Stockholder Equity
1,699,742
1,842,923
2,109,182
3,010,145
3,183,337
1,631,746
2,184,929
2,132,292
2,167,685
2,043,120
2,058,712
1,946,341
1,316,980
1,278,176
1,331,629
1,408,739
1,469,138
1,533,234
1,543,627
1,542,218
1,539,203
1,380,940
1,440,118
1,485,988
1,458,530
1,378,079
1,390,417
1,377,219
1,324,058
983,787
965,947
795,649
578,463
409,715
433,969
616,653
589,702
403,810
117,700
54,712
0
0
45,672
0
0
24,530
40,742
37,648
64,731
55,418
102,871
104,655
100,513
218,357
253,834
257,858
261,042
453,841
455,656
438,158
428,313
395,314
384,175
381,843
373,749
445,610
456,360
434,363
486,822
482,150
487,440
472,441
467,866
596,159
590,476
581,050
589,474
586,270
582,004
573,848
573,848582,004586,270589,474581,050590,476596,159467,866472,441487,440482,150486,822434,363456,360445,610373,749381,843384,175395,314428,313438,158455,656453,841261,042257,858253,834218,357100,513104,655102,87155,41864,73137,64840,74224,5300045,6720054,712117,700403,810589,702616,653433,969409,715578,463795,649965,947983,7871,324,0581,377,2191,390,4171,378,0791,458,5301,485,9881,440,1181,380,9401,539,2031,542,2181,543,6271,533,2341,469,1381,408,7391,331,6291,278,1761,316,9801,946,3412,058,7122,043,1202,167,6852,132,2922,184,9291,631,7463,183,3373,010,1452,109,1821,842,9231,699,742
   Common Stock
600,000
800,000
1,200,000
1,800,000
1,800,000
1,800,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
2,700,000
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400
275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,400275,4002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0002,700,0001,800,0001,800,0001,800,0001,200,000800,000600,000
   Retained Earnings 
548,191
583,212
680,212
537,931
656,045
0
18,385
122,295
158,081
267,750
281,633
158,372
208,325
0
0
0
4,995
70,715
97,513
94,217
89,858
0
0
44,677
28,107
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
580
191,135
192,956
175,441
165,605
132,603
121,458
119,135
111,041
182,906
180,631
158,634
211,093
219,450
224,735
209,753
208,499
335,953
330,272
320,649
329,077
326,164
321,900
313,741
313,741321,900326,164329,077320,649330,272335,953208,499209,753224,735219,450211,093158,634180,631182,906111,041119,135121,458132,603165,605175,441192,956191,135580000000000000000000000000000000028,10744,6770089,85894,21797,51370,7154,995000208,325158,372281,633267,750158,081122,29518,3850656,045537,931680,212583,212548,191
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-17,553-508,007-513,364-1,071,323-1,071,323-1,162,322-1,217,670-1,322,847-1,333,377-1,359,651-1,359,65100000000000-1,359,6510-1,359,651-1,359,651-1,359,651-1,359,651-1,359,651-686,814-686,814-686,814-439,399-436,190-355,363-40,462-40,462-48,250-418,871-159,085-49,851
   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
4,858
4,853
4,870
4,861
4,864
4,870
4,861
4,861
4,856
4,854
4,854
4,854
4,853
4,858
4,841
4,840
4,848
4,846
5,043
5,039
4,748
4,746
4,749
4,7494,7464,7485,0395,0434,8464,8484,8404,8414,8584,8534,8544,8544,8544,8564,8614,8614,8704,8644,8614,8704,8534,858000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.