0 XP   0   0   0

PRG Corporation Public Company Limited










Financial Health of PRG Corporation Public Company Limited




Comparing to competitors in the Packaged Foods industry




  Industry Rankings  


Richest
#253 / 549

Total Sales
#383 / 549

Making Money
#226 / 549

Working Efficiently
#7 / 549

PRG Corporation Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell PRG Corporation Public Company Limited?

I guess you are interested in PRG Corporation 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 PRG Corporation Public Company Limited

Let's start. I'm going to help you getting a better view of PRG Corporation 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 PRG Corporation 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 PRG Corporation 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 PRG Corporation Public Company Limited. The closing price on 2022-11-28 was ฿11.40 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.
PRG Corporation Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just 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 PRG Corporation Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit PRG Corporation Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare PRG Corporation Public Company Limited to the Packaged Foods industry mean.
  • A Net Profit Margin of 116.9% means that ฿1.17 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 116.9%. The company is making a huge profit. +2
  • The TTM is 37.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ116.9%TTM37.0%+79.8%
TTM37.0%YOY24.9%+12.2%
TTM37.0%5Y22.4%+14.6%
5Y22.4%10Y18.6%+3.9%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ116.9%2.8%+114.1%
TTM37.0%2.3%+34.7%
YOY24.9%3.5%+21.4%
5Y22.4%2.8%+19.6%
10Y18.6%2.8%+15.8%
1.1.2. Return on Assets

Shows how efficient PRG Corporation Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare PRG Corporation Public Company Limited to the Packaged Foods industry mean.
  • 4.6% Return on Assets means that PRG Corporation Public Company Limited generated ฿0.05 profit for each $1 in assets.

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

  • The MRQ is 4.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.6%TTM1.5%+3.1%
TTM1.5%YOY1.3%+0.2%
TTM1.5%5Y1.0%+0.5%
5Y1.0%10Y1.0%+0.0%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%0.8%+3.8%
TTM1.5%0.9%+0.6%
YOY1.3%1.1%+0.2%
5Y1.0%0.9%+0.1%
10Y1.0%1.0%0.0%
1.1.3. Return on Equity

Shows how efficient PRG Corporation Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare PRG Corporation Public Company Limited to the Packaged Foods industry mean.
  • 6.1% Return on Equity means PRG Corporation Public Company Limited generated ฿0.06 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 6.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ6.1%TTM2.1%+4.0%
TTM2.1%YOY1.8%+0.3%
TTM2.1%5Y1.3%+0.7%
5Y1.3%10Y1.3%+0.1%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ6.1%2.0%+4.1%
TTM2.1%1.8%+0.3%
YOY1.8%2.3%-0.5%
5Y1.3%2.1%-0.8%
10Y1.3%2.0%-0.7%

1.2. Operating Efficiency of PRG Corporation Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient PRG Corporation Public Company Limited is operating .

  • Measures how much profit PRG Corporation 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 PRG Corporation Public Company Limited to the Packaged Foods industry mean.
  • An Operating Margin of -2.9% means the company generated ฿-0.03  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of PRG Corporation Public Company Limited:

  • The MRQ is -2.9%. The company is operating very inefficient. -2
  • The TTM is -2.7%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-2.9%TTM-2.7%-0.2%
TTM-2.7%YOY0.8%-3.5%
TTM-2.7%5Y3.1%-5.7%
5Y3.1%10Y1.4%+1.7%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.9%4.2%-7.1%
TTM-2.7%3.0%-5.7%
YOY0.8%4.5%-3.7%
5Y3.1%4.3%-1.2%
10Y1.4%3.4%-2.0%
1.2.2. Operating Ratio

Measures how efficient PRG Corporation Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 1.83 means that the operating costs are ฿1.83 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of PRG Corporation Public Company Limited:

  • The MRQ is 1.828. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.791. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.828TTM1.791+0.037
TTM1.791YOY1.824-0.033
TTM1.7915Y1.836-0.045
5Y1.83610Y1.399+0.437
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8281.625+0.203
TTM1.7911.568+0.223
YOY1.8241.471+0.353
5Y1.8361.351+0.485
10Y1.3991.140+0.259

1.3. Liquidity of PRG Corporation Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if PRG Corporation Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 1.44 means the company has ฿1.44 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of PRG Corporation Public Company Limited:

  • The MRQ is 1.440. The company is just able to pay all its short-term debts.
  • The TTM is 1.053. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.440TTM1.053+0.386
TTM1.053YOY0.781+0.272
TTM1.0535Y0.837+0.216
5Y0.83710Y0.467+0.370
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4401.616-0.176
TTM1.0531.575-0.522
YOY0.7811.581-0.800
5Y0.8371.565-0.728
10Y0.4671.414-0.947
1.3.2. Quick Ratio

Measures if PRG Corporation 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 PRG Corporation Public Company Limited to the Packaged Foods industry mean.
  • A Quick Ratio of 1.21 means the company can pay off ฿1.21 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of PRG Corporation Public Company Limited:

  • The MRQ is 1.208. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.838. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.208TTM0.838+0.370
TTM0.838YOY0.474+0.364
TTM0.8385Y0.454+0.384
5Y0.45410Y0.372+0.082
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2080.559+0.649
TTM0.8380.580+0.258
YOY0.4740.620-0.146
5Y0.4540.611-0.157
10Y0.3720.585-0.213

1.4. Solvency of PRG Corporation Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of PRG Corporation Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare PRG Corporation Public Company Limited to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.25 means that PRG Corporation Public Company Limited assets are financed with 24.7% credit (debt) and the remaining percentage (100% - 24.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.247. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.264. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.247TTM0.264-0.017
TTM0.264YOY0.258+0.006
TTM0.2645Y0.247+0.017
5Y0.24710Y0.241+0.005
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2470.491-0.244
TTM0.2640.487-0.223
YOY0.2580.493-0.235
5Y0.2470.490-0.243
10Y0.2410.487-0.246
1.4.2. Debt to Equity Ratio

Measures if PRG Corporation Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare PRG Corporation Public Company Limited to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 32.8% means that company has ฿0.33 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.328. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.358. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.328TTM0.358-0.030
TTM0.358YOY0.348+0.010
TTM0.3585Y0.329+0.030
5Y0.32910Y0.320+0.008
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3280.956-0.628
TTM0.3580.947-0.589
YOY0.3480.942-0.594
5Y0.3291.004-0.675
10Y0.3200.982-0.662

2. Market Valuation of PRG Corporation 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 PRG Corporation Public Company Limited generates.

  • Above 15 is considered overpriced but always compare PRG Corporation Public Company Limited to the Packaged Foods industry mean.
  • A PE ratio of 19.28 means the investor is paying ฿19.28 for every ฿1 in earnings.

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

  • The EOD is 15.816. Very good. +2
  • The MRQ is 19.285. Very good. +2
  • The TTM is 263.761. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD15.816MRQ19.285-3.469
MRQ19.285TTM263.761-244.476
TTM263.761YOY-496.058+759.818
TTM263.7615Y299.237-35.476
5Y299.23710Y-516.168+815.405
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD15.81640.390-24.574
MRQ19.28544.031-24.746
TTM263.76145.644+218.117
YOY-496.05853.356-549.414
5Y299.23752.695+246.542
10Y-516.16841.011-557.179
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of PRG Corporation 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 PRG Corporation Public Company Limited:

  • The MRQ is 17.145. Seems overpriced? -1
  • The TTM is 9.674. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ17.145TTM9.674+7.471
TTM9.674YOY23.732-14.058
TTM9.6745Y-67.750+77.424
5Y-67.75010Y-28.958-38.791
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ17.1450.089+17.056
TTM9.6740.032+9.642
YOY23.7320.103+23.629
5Y-67.7500.068-67.818
10Y-28.9580.067-29.025

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

Measures if the stock price of PRG Corporation Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 1.17 means the investor is paying ฿1.17 for each ฿1 in book value.

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

  • The EOD is 0.963. Very good. +2
  • The MRQ is 1.174. Good. +1
  • The TTM is 1.220. Good. +1
Trends
Current periodCompared to+/- 
EOD0.963MRQ1.174-0.211
MRQ1.174TTM1.220-0.047
TTM1.220YOY1.255-0.034
TTM1.2205Y1.092+0.129
5Y1.09210Y1.139-0.048
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD0.9631.560-0.597
MRQ1.1741.717-0.543
TTM1.2201.874-0.654
YOY1.2551.941-0.686
5Y1.0921.682-0.590
10Y1.1391.372-0.233
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of PRG Corporation 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--2.9040.710+309%-0.065+102%0.081+3471%0.124+2250%
Book Value Growth--0.9790.974+1%0.972+1%0.972+1%0.972+1%
Book Value Per Share--11.8439.879+20%9.026+31%11.707+1%10.835+9%
Book Value Per Share Growth--0.2450.059+315%-0.016+106%-0.007+103%0.003+8027%
Current Ratio--1.4401.053+37%0.781+84%0.837+72%0.467+208%
Debt To Asset Ratio--0.2470.264-6%0.258-4%0.247+0%0.241+2%
Debt To Equity Ratio--0.3280.358-8%0.348-6%0.3290%0.320+2%
Dividend Per Share----0%0.296-100%0.211-100%0.223-100%
Eps--0.7210.231+212%0.157+358%0.151+376%0.135+435%
Eps Growth--1.125-6.015+635%-16.073+1529%-5.172+560%-22.228+2076%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.900+11%
Net Profit Margin--1.1690.370+216%0.249+370%0.224+421%0.186+529%
Operating Margin---0.029-0.027-7%0.008-454%0.031-194%0.014-308%
Operating Ratio--1.8281.791+2%1.824+0%1.8360%1.399+31%
Pb Ratio0.963-22%1.1741.220-4%1.255-6%1.092+8%1.139+3%
Pe Ratio15.816-22%19.285263.761-93%-496.058+2672%299.237-94%-516.168+2777%
Peg Ratio--17.1459.674+77%23.732-28%-67.750+495%-28.958+269%
Price Per Share11.400-22%13.90012.025+16%11.250+24%12.395+12%12.096+15%
Price To Total Gains Ratio3.926-22%4.786-158.666+3415%-0.100+102%-22.711+574%-5.794+221%
Profit Growth--100.34931.759+216%3.596+2691%34.118+194%2.563+3815%
Quick Ratio--1.2080.838+44%0.474+155%0.454+166%0.372+224%
Return On Assets--0.0460.015+200%0.013+255%0.010+359%0.010+378%
Return On Equity--0.0610.021+197%0.018+247%0.013+358%0.013+379%
Revenue Growth--0.9750.972+0%0.970+1%0.972+0%0.971+0%
Total Gains Per Share--2.9040.710+309%0.232+1154%0.293+892%0.347+738%
Total Gains Per Share Growth--1.144-4.498+493%-0.497+143%0.407+181%-0.491+143%
Usd Book Value--218381520.000182164416.070+20%166448522.331+31%215873836.647+1%199799285.494+9%
Usd Book Value Change Per Share--0.0810.020+309%-0.002+102%0.002+3471%0.003+2250%
Usd Book Value Per Share--0.3320.277+20%0.253+31%0.328+1%0.303+9%
Usd Dividend Per Share----0%0.008-100%0.006-100%0.006-100%
Usd Eps--0.0200.006+212%0.004+358%0.004+376%0.004+435%
Usd Price Per Share0.319-22%0.3890.337+16%0.315+24%0.347+12%0.339+15%
Usd Profit--13291124.0004255732.047+212%2902062.821+358%2790608.814+376%2484787.602+435%
Usd Revenue--11373180.00010987947.635+4%11682850.494-3%12927625.871-12%13846750.035-18%
Usd Total Gains Per Share--0.0810.020+309%0.006+1154%0.008+892%0.010+738%
 EOD+3 -2MRQTTM+28 -4YOY+27 -75Y+26 -810Y+24 -11

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.816
Price to Book Ratio (EOD)Between0-10.963
Net Profit Margin (MRQ)Greater than01.169
Operating Margin (MRQ)Greater than0-0.029
Quick Ratio (MRQ)Greater than11.208
Current Ratio (MRQ)Greater than11.440
Debt to Asset Ratio (MRQ)Less than10.247
Debt to Equity Ratio (MRQ)Less than10.328
Return on Equity (MRQ)Greater than0.150.061
Return on Assets (MRQ)Greater than0.050.046
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.814
Ma 20Greater thanMa 5011.800
Ma 50Greater thanMa 10011.672
Ma 100Greater thanMa 20011.675
OpenGreater thanClose11.400
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets10,358,280
Total Liabilities2,558,940
Total Stockholder Equity7,799,340
 As reported
Total Liabilities 2,558,940
Total Stockholder Equity+ 7,799,340
Total Assets = 10,358,280

Assets

Total Assets10,358,280
Total Current Assets1,601,861
Long-term Assets1,601,861
Total Current Assets
Cash And Cash Equivalents 19,033
Short-term Investments 1,072,388
Net Receivables 271,466
Inventory 214,864
Other Current Assets 24,110
Total Current Assets  (as reported)1,601,861
Total Current Assets  (calculated)1,601,861
+/-0
Long-term Assets
Property Plant Equipment 466,975
Long Term Investments 8,060,332
Intangible Assets 5,824
Long-term Assets Other 6,029
Long-term Assets  (as reported)8,756,419
Long-term Assets  (calculated)8,539,160
+/- 217,259

Liabilities & Shareholders' Equity

Total Current Liabilities1,112,672
Long-term Liabilities1,446,268
Total Stockholder Equity7,799,340
Total Current Liabilities
Short Long Term Debt 970,000
Accounts payable 118,204
Other Current Liabilities 23,712
Total Current Liabilities  (as reported)1,112,672
Total Current Liabilities  (calculated)1,111,916
+/- 756
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt8,955
Other Liabilities 1,438,069
Long-term Liabilities  (as reported)1,446,268
Long-term Liabilities  (calculated)1,447,024
+/- 756
Total Stockholder Equity
Common Stock628,556
Retained Earnings 1,206,359
Other Stockholders Equity 5,690,203
Total Stockholder Equity (as reported)7,799,340
Total Stockholder Equity (calculated)7,525,118
+/- 274,222
Other
Capital Stock628,556
Common Stock Shares Outstanding 628,556
Net Debt 950,967
Net Invested Capital 8,769,340
Net Tangible Assets 7,793,516
Net Working Capital 489,189



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302002-12-31
> Total Assets 
3,371,018
3,870,407
4,225,195
4,244,147
4,460,757
4,447,987
4,332,463
4,171,779
4,166,061
3,848,001
3,763,222
3,645,092
4,071,733
4,179,145
4,351,748
4,487,281
4,249,645
4,104,258
4,757,499
5,020,152
5,138,001
5,229,311
4,657,150
4,113,947
4,046,859
4,106,437
4,772,096
5,154,852
5,748,770
5,426,544
6,409,667
6,772,689
6,111,682
5,846,895
5,787,997
5,559,402
5,746,857
5,737,258
6,764,150
6,343,856
10,173,166
9,349,026
8,988,095
8,411,608
8,459,374
8,411,473
9,237,118
8,520,424
8,419,677
9,511,429
8,375,503
8,894,173
8,798,531
8,367,070
8,993,016
8,409,729
8,847,361
8,639,178
10,601,616
10,899,496
12,764,971
12,083,510
14,486,170
11,823,112
11,849,620
12,198,220
12,506,413
11,741,204
7,712,687
8,127,903
7,218,074
7,551,656
9,057,391
8,225,408
8,520,011
8,452,460
7,968,530
10,358,280
10,358,2807,968,5308,452,4608,520,0118,225,4089,057,3917,551,6567,218,0748,127,9037,712,68711,741,20412,506,41312,198,22011,849,62011,823,11214,486,17012,083,51012,764,97110,899,49610,601,6168,639,1788,847,3618,409,7298,993,0168,367,0708,798,5318,894,1738,375,5039,511,4298,419,6778,520,4249,237,1188,411,4738,459,3748,411,6088,988,0959,349,02610,173,1666,343,8566,764,1505,737,2585,746,8575,559,4025,787,9975,846,8956,111,6826,772,6896,409,6675,426,5445,748,7705,154,8524,772,0964,106,4374,046,8594,113,9474,657,1505,229,3115,138,0015,020,1524,757,4994,104,2584,249,6454,487,2814,351,7484,179,1454,071,7333,645,0923,763,2223,848,0014,166,0614,171,7794,332,4634,447,9874,460,7574,244,1474,225,1953,870,4073,371,018
   > 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
423,318
467,319
370,570
502,867
589,890
569,431
691,652
970,883
934,507
867,969
617,406
721,095
549,372
567,397
578,156
528,877
650,556
764,969
894,040
895,659
1,053,672
1,020,617
1,601,861
1,601,8611,020,6171,053,672895,659894,040764,969650,556528,877578,156567,397549,372721,095617,406867,969934,507970,883691,652569,431589,890502,867370,570467,319423,3180000000000000000000000000000000000000000000000000000000
       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
27,581
29,666
18,829
33,882
38,273
32,204
30,662
18,169
33,230
19,517
29,265
23,992
32,192
17,530
23,443
21,755
24,758
14,496
16,944
29,146
26,680
17,876
19,033
19,03317,87626,68029,14616,94414,49624,75821,75523,44317,53032,19223,99229,26519,51733,23018,16930,66232,20438,27333,88218,82929,66627,5810000000000000000000000000000000000000000000000000000000
       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
2,019
0
187,718
247,628
409,385
425,361
635,045
583,123
1,072,388
1,072,388583,123635,045425,361409,385247,628187,71802,019000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
61,428
117,477
128,152
135,578
175,709
115,544
91,326
121,614
104,547
95,428
112,227
123,739
272,715
194,982
241,882
183,029
143,404
148,451
142,765
166,713
159,651
172,778
144,701
194,833
146,286
174,403
194,172
197,178
217,259
176,404
197,486
362,588
317,734
208,342
221,157
257,966
206,272
181,135
269,934
237,509
259,326
209,056
142,426
234,273
147,693
171,560
161,240
271,276
152,644
323,235
203,027
675,187
175,153
112,755
197,193
97,972
142,192
132,965
284,483
254,652
195,043
344,841
482,078
337,796
289,437
179,761
179,568
202,719
280,295
253,718
237,107
203,370
244,115
227,640
225,579
213,581
213,699
271,466
271,466213,699213,581225,579227,640244,115203,370237,107253,718280,295202,719179,568179,761289,437337,796482,078344,841195,043254,652284,483132,965142,19297,972197,193112,755175,153675,187203,027323,235152,644271,276161,240171,560147,693234,273142,426209,056259,326237,509269,934181,135206,272257,966221,157208,342317,734362,588197,486176,404217,259197,178194,172174,403146,286194,833144,701172,778159,651166,713142,765148,451143,404183,029241,882194,982272,715123,739112,22795,428104,547121,61491,326115,544175,709135,578128,152117,47761,428
       Other Current Assets 
27,314
10,680
13,622
19,101
18,697
13,071
18,025
23,563
19,471
15,055
17,986
17,090
20,736
24,006
28,406
19,427
20,124
19,603
24,390
21,202
23,865
29,445
18,173
23,459
25,014
22,152
23,582
55,760
21,925
20,226
144,676
141,009
136,458
17,046
211,364
50,496
22,988
18,163
19,888
24,701
24,269
43,707
44,935
100,256
48,530
47,504
59,567
57,276
91,696
64,470
64,480
51,780
75,452
56,041
53,029
49,667
71,108
47,011
43,752
57,050
33,031
21,161
22,258
23,882
23,992
25,543
22,237
23,651
24,460
22,751
22,919
19,794
24,574
22,690
24,273
23,673
22,990
24,110
24,11022,99023,67324,27322,69024,57419,79422,91922,75124,46023,65122,23725,54323,99223,88222,25821,16133,03157,05043,75247,01171,10849,66753,02956,04175,45251,78064,48064,47091,69657,27659,56747,50448,530100,25644,93543,70724,26924,70119,88818,16322,98850,496211,36417,046136,458141,009144,67620,22621,92555,76023,58222,15225,01423,45918,17329,44523,86521,20224,39019,60320,12419,42728,40624,00620,73617,09017,98615,05519,47123,56318,02513,07118,69719,10113,62210,68027,314
   > 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
10,981,651
11,580,814
11,785,318
11,191,832
7,145,290
7,549,747
6,689,197
6,901,100
8,292,422
7,331,368
7,624,352
7,398,789
6,947,913
8,756,419
8,756,4196,947,9137,398,7897,624,3527,331,3688,292,4226,901,1006,689,1977,549,7477,145,29011,191,83211,785,31811,580,81410,981,6510000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,140,268
1,139,840
1,124,525
1,109,587
1,096,897
1,111,794
1,097,125
1,082,469
1,066,079
1,049,288
1,032,406
1,016,439
1,004,090
997,162
987,905
991,772
975,935
959,896
946,446
930,689
921,325
908,768
901,959
885,764
862,998
846,746
830,874
816,339
804,887
465,596
327,848
321,897
331,164
335,916
264,918
365,519
360,596
354,470
358,427
351,691
353,018
352,866
299,833
297,138
299,395
306,564
319,012
325,523
325,833
323,107
324,476
320,958
278,992
272,040
264,432
245,883
241,452
238,077
232,872
221,910
216,405
215,804
220,827
218,968
215,665
208,965
211,283
213,434
512,327
521,253
494,360
483,333
475,408
496,494
486,634
486,133
476,290
466,975
466,975476,290486,133486,634496,494475,408483,333494,360521,253512,327213,434211,283208,965215,665218,968220,827215,804216,405221,910232,872238,077241,452245,883264,432272,040278,992320,958324,476323,107325,833325,523319,012306,564299,395297,138299,833352,866353,018351,691358,427354,470360,596365,519264,918335,916331,164321,897327,848465,596804,887816,339830,874846,746862,998885,764901,959908,768921,325930,689946,446959,896975,935991,772987,905997,1621,004,0901,016,4391,032,4061,049,2881,066,0791,082,4691,097,1251,111,7941,096,8971,109,5871,124,5251,139,8401,140,268
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
53,421
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000053,42153,42153,42153,42153,42153,42153,42153,42153,42153,42153,42153,42153,42153,42153,42153,42153,42153,42153,4210000000000000000000000000000000000000000
       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
42,476
46,498
45,997
40,254
23,068
22,147
18,991
22,870
20,898
10,355,231
10,955,317
11,152,190
10,553,551
6,502,726
6,898,054
6,044,328
6,260,147
4,338,219
6,659,720
6,959,269
6,712,358
6,263,033
8,060,332
8,060,3326,263,0336,712,3586,959,2696,659,7204,338,2196,260,1476,044,3286,898,0546,502,72610,553,55111,152,19010,955,31710,355,23120,89822,87018,99122,14723,06840,25445,99746,49842,4760000000000000000000000000000000000000000000000000000000
       Intangible 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
7,887
8,263
8,461
8,233
8,034
7,809
7,580
7,352
7,662
7,423
7,450
7,201
6,956
6,710
6,461
6,213
60,151
59,878
60,025
59,727
59,083
59,143
59,365
59,720
60,152
60,312
60,103
59,898
59,796
59,430
59,047
62,635
62,302
61,866
62,453
8,443
7,973
7,577
7,213
6,906
6,618
8,353
7,709
7,329
7,023
6,717
0
7,265
6,931
6,824
6,564
6,448
6,124
5,824
5,8246,1246,4486,5646,8246,9317,26506,7177,0237,3297,7098,3536,6186,9067,2137,5777,9738,44362,45361,86662,30262,63559,04759,43059,79659,89860,10360,31260,15259,72059,36559,14359,08359,72760,02559,87860,1516,2136,4616,7106,9567,2017,4507,4237,6627,3527,5807,8098,0348,2338,4618,2637,887000000000000000000000000
       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
11,272
11,389
11,146
9,925
9,445
3,403
3,395
2,553
3,322,377
4,610
6,066
5,235
5,245
6,029
6,0295,2455,2356,0664,6103,322,3772,5533,3953,4039,4459,92511,14611,38911,2720000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,408,148
1,663,531
1,625,481
1,550,294
1,696,893
1,721,899
1,619,492
1,585,306
1,518,999
1,238,427
1,173,481
1,143,061
1,288,577
1,343,858
1,469,472
1,486,950
1,380,481
1,255,080
1,542,986
1,623,073
1,772,638
1,701,430
1,345,173
1,226,958
1,124,064
1,092,632
1,397,592
1,717,843
1,881,746
1,611,109
1,896,544
2,195,946
1,676,375
1,654,521
1,735,690
1,314,530
1,234,148
1,193,721
1,521,622
1,312,240
2,213,368
2,306,437
2,265,860
2,084,503
1,976,193
1,833,614
1,965,449
1,908,442
2,043,345
2,460,090
2,195,160
2,462,308
2,111,068
1,922,391
2,268,644
1,899,302
2,020,948
1,911,020
2,235,918
2,544,167
2,890,340
2,885,514
3,406,521
3,036,618
2,994,738
2,877,027
2,839,201
2,725,467
1,935,901
2,029,761
1,802,302
1,926,838
2,247,790
2,297,239
2,345,404
2,289,712
2,081,737
2,558,940
2,558,9402,081,7372,289,7122,345,4042,297,2392,247,7901,926,8381,802,3022,029,7611,935,9012,725,4672,839,2012,877,0272,994,7383,036,6183,406,5212,885,5142,890,3402,544,1672,235,9181,911,0202,020,9481,899,3022,268,6441,922,3912,111,0682,462,3082,195,1602,460,0902,043,3451,908,4421,965,4491,833,6141,976,1932,084,5032,265,8602,306,4372,213,3681,312,2401,521,6221,193,7211,234,1481,314,5301,735,6901,654,5211,676,3752,195,9461,896,5441,611,1091,881,7461,717,8431,397,5921,092,6321,124,0641,226,9581,345,1731,701,4301,772,6381,623,0731,542,9861,255,0801,380,4811,486,9501,469,4721,343,8581,288,5771,143,0611,173,4811,238,4271,518,9991,585,3061,619,4921,721,8991,696,8931,550,2941,625,4811,663,5311,408,148
   > Total Current Liabilities 
955,384
1,248,315
1,093,504
1,001,406
1,140,376
1,220,392
1,118,473
1,115,485
1,018,470
771,117
712,907
717,935
801,540
811,351
943,017
917,140
855,493
750,656
767,013
780,434
915,755
852,769
741,528
769,061
653,588
595,319
780,332
1,073,393
1,094,313
859,719
905,959
1,187,739
721,832
545,970
673,442
632,635
487,152
434,047
552,065
414,194
582,345
904,468
913,188
866,664
722,318
559,201
520,722
635,071
829,134
1,075,444
990,552
1,244,936
822,315
694,530
930,285
650,411
690,915
601,048
556,114
805,067
771,581
925,163
1,011,934
1,166,308
1,104,119
859,074
786,500
796,651
808,636
820,617
762,036
841,166
882,119
1,131,410
1,118,318
1,112,913
995,274
1,112,672
1,112,672995,2741,112,9131,118,3181,131,410882,119841,166762,036820,617808,636796,651786,500859,0741,104,1191,166,3081,011,934925,163771,581805,067556,114601,048690,915650,411930,285694,530822,3151,244,936990,5521,075,444829,134635,071520,722559,201722,318866,664913,188904,468582,345414,194552,065434,047487,152632,635673,442545,970721,8321,187,739905,959859,7191,094,3131,073,393780,332595,319653,588769,061741,528852,769915,755780,434767,013750,656855,493917,140943,017811,351801,540717,935712,907771,1171,018,4701,115,4851,118,4731,220,3921,140,3761,001,4061,093,5041,248,315955,384
       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
500,904
569,845
495,567
465,517
704,532
650,541
759,521
0
0
969,000
750,477
600,308
687,002
0
0
0
0
0
0
0
0
0
0
0000000000687,002600,308750,477969,00000759,521650,541704,532465,517495,567569,845500,9040000000000000000000000000000000000000000000000000000000
       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
500,904
569,845
495,567
465,517
704,532
650,541
759,521
0
0
969,000
750,477
600,308
687,002
685,519
693,000
616,000
768,003
746,007
1,010,000
1,025,500
990,000
856,000
970,000
970,000856,000990,0001,025,5001,010,000746,007768,003616,000693,000685,519687,002600,308750,477969,00000759,521650,541704,532465,517495,567569,845500,9040000000000000000000000000000000000000000000000000000000
       Accounts payable 
11,908
15,998
16,607
20,403
23,648
33,736
30,477
30,549
38,190
33,453
45,303
35,152
51,689
59,735
53,753
37,883
51,457
41,948
34,512
24,227
41,412
39,309
37,559
27,184
43,752
61,444
63,222
70,564
49,840
42,667
89,624
32,964
37,094
22,286
42,693
33,962
65,921
88,552
68,610
69,814
70,745
67,007
105,554
49,139
105,535
79,901
125,038
60,868
106,209
144,636
87,377
160,639
128,887
112,136
189,866
89,435
104,135
90,730
75,104
50,089
102,557
130,013
83,361
123,107
112,364
87,442
166,650
47,376
97,245
107,477
124,738
18,931
111,688
101,632
72,113
41,833
113,898
118,204
118,204113,89841,83372,113101,632111,68818,931124,738107,47797,24547,376166,65087,442112,364123,10783,361130,013102,55750,08975,10490,730104,13589,435189,866112,136128,887160,63987,377144,636106,20960,868125,03879,901105,53549,139105,55467,00770,74569,81468,61088,55265,92133,96242,69322,28637,09432,96489,62442,66749,84070,56463,22261,44443,75227,18437,55939,30941,41224,22734,51241,94851,45737,88353,75359,73551,68935,15245,30333,45338,19030,54930,47733,73623,64820,40316,60715,99811,908
       Other Current Liabilities 
30,275
47,887
89,841
45,232
123,769
38,118
33,542
38,208
34,387
19,023
11,919
16,043
18,912
23,953
24,769
15,981
16,294
21,430
18,864
25,837
110,379
76,954
48,929
26,143
17,350
22,118
22,079
22,829
17,107
16,722
21,029
26,469
128,592
33,117
27,435
38,184
10,823
5,164
133,455
4,380
41,600
47,461
151,588
34,001
14,096
12,012
13,557
57,127
25,702
21,450
172,629
90,878
26,010
17,939
182,952
60,468
17,258
14,999
15,667
50,546
18,508
32,419
20,322
24,744
21,361
19,908
18,350
22,187
22,973
16,612
19,879
21,105
21,259
18,055
20,341
25,935
24,872
23,712
23,71224,87225,93520,34118,05521,25921,10519,87916,61222,97322,18718,35019,90821,36124,74420,32232,41918,50850,54615,66714,99917,25860,468182,95217,93926,01090,878172,62921,45025,70257,12713,55712,01214,09634,001151,58847,46141,6004,380133,4555,16410,82338,18427,43533,117128,59226,46921,02916,72217,10722,82922,07922,11817,35026,14348,92976,954110,37925,83718,86421,43016,29415,98124,76923,95318,91216,04311,91919,02334,38738,20833,54238,118123,76945,23289,84147,88730,275
   > 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
1,890,619
2,017,953
2,052,701
1,928,816
1,127,265
1,209,144
1,040,266
1,085,672
1,365,671
1,165,829
1,227,086
1,176,799
1,086,463
1,446,268
1,446,2681,086,4631,176,7991,227,0861,165,8291,365,6711,085,6721,040,2661,209,1441,127,2651,928,8162,052,7012,017,9531,890,6190000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
5,400
5,400
5,400
5,400
7,000
7,000
6,370
6,370
7,251
10,627
9,476
9,271
4,711
2,305
2,100
1,894
1,689
2,655
2,373
2,091
0
0
0
0
0
0
0
0
0
9,939
7,985
8,183
8,380
8,578
16,947
21,020
21,620
22,263
27,205
23,301
23,869
24,438
22,827
23,577
23,889
24,640
18,095
18,443
18,103
18,482
18,934
19,465
19,561
20,052
19,647
20,135
1,958,351
2,392,769
1,868,673
1,889,164
2,016,680
2,051,610
1,927,907
1,118,537
1,200,497
1,031,698
1,077,182
1,357,260
1,157,312
1,218,460
1,168,316
1,078,123
1,438,069
1,438,0691,078,1231,168,3161,218,4601,157,3121,357,2601,077,1821,031,6981,200,4971,118,5371,927,9072,051,6102,016,6801,889,1641,868,6732,392,7691,958,35120,13519,64720,05219,56119,46518,93418,48218,10318,44318,09524,64023,88923,57722,82724,43823,86923,30127,20522,26321,62021,02016,9478,5788,3808,1837,9859,9390000000002,0912,3732,6551,6891,8942,1002,3054,7119,2719,47610,6277,2516,3706,3707,0007,0005,4005,4005,4005,40000000
> Total Stockholder Equity
1,935,424
2,178,625
2,570,840
2,664,485
2,734,044
2,695,230
2,681,977
2,555,321
2,616,468
2,578,866
2,558,637
2,471,021
2,751,834
2,803,650
2,851,027
2,969,598
2,838,283
2,818,434
3,183,379
3,365,721
3,333,079
3,494,461
3,278,059
2,853,523
2,890,920
2,982,361
3,342,126
3,404,691
3,835,139
3,785,673
4,482,544
4,545,263
4,403,352
4,160,554
4,020,219
4,211,867
4,479,317
4,509,881
5,209,603
5,000,464
7,914,466
6,997,182
6,676,793
6,262,646
6,420,763
6,520,057
7,217,398
6,545,522
6,311,362
6,989,509
6,124,569
6,370,186
6,649,897
6,410,507
6,691,971
6,489,654
6,814,038
6,716,890
8,352,965
8,346,245
9,866,570
9,191,386
11,072,005
8,779,562
8,848,565
9,315,119
9,661,985
9,010,696
5,773,072
6,094,444
5,412,447
5,627,548
6,812,339
5,930,943
6,177,424
6,162,748
5,886,793
7,799,340
7,799,3405,886,7936,162,7486,177,4245,930,9436,812,3395,627,5485,412,4476,094,4445,773,0729,010,6969,661,9859,315,1198,848,5658,779,56211,072,0059,191,3869,866,5708,346,2458,352,9656,716,8906,814,0386,489,6546,691,9716,410,5076,649,8976,370,1866,124,5696,989,5096,311,3626,545,5227,217,3986,520,0576,420,7636,262,6466,676,7936,997,1827,914,4665,000,4645,209,6034,509,8814,479,3174,211,8674,020,2194,160,5544,403,3524,545,2634,482,5443,785,6733,835,1393,404,6913,342,1262,982,3612,890,9202,853,5233,278,0593,494,4613,333,0793,365,7213,183,3792,818,4342,838,2832,969,5982,851,0272,803,6502,751,8342,471,0212,558,6372,578,8662,616,4682,555,3212,681,9772,695,2302,734,0442,664,4852,570,8402,178,6251,935,424
   Common Stock
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
628,550
628,556
628,556628,550600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000
   Retained Earnings 
417,645
457,976
466,910
476,824
490,493
420,658
408,654
377,441
346,221
409,331
493,166
509,762
604,599
526,604
518,165
505,311
505,853
543,225
538,238
564,527
498,146
678,212
691,852
697,724
699,794
707,760
711,595
692,625
699,514
707,870
695,439
705,938
722,664
733,800
724,519
675,317
683,157
663,796
524,779
635,159
633,545
634,880
514,236
659,203
657,560
676,974
695,336
702,439
707,919
708,482
565,414
732,914
729,404
731,360
572,411
729,490
729,238
712,307
870,692
624,735
627,894
593,643
783,450
589,038
488,240
474,923
663,726
581,440
583,095
581,092
571,316
614,519
680,995
598,397
605,237
790,923
731,676
1,206,359
1,206,359731,676790,923605,237598,397680,995614,519571,316581,092583,095581,440663,726474,923488,240589,038783,450593,643627,894624,735870,692712,307729,238729,490572,411731,360729,404732,914565,414708,482707,919702,439695,336676,974657,560659,203514,236634,880633,545635,159524,779663,796683,157675,317724,519733,800722,664705,938695,439707,870699,514692,625711,595707,760699,794697,724691,852678,212498,146564,527538,238543,225505,853505,311518,165526,604604,599509,762493,166409,331346,221377,441408,654420,658490,493476,824466,910457,976417,645
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
5,000,164
5,324,800
5,244,583
6,722,273
6,961,510
8,478,676
7,837,743
9,528,555
7,430,524
7,510,325
7,990,196
8,148,259
7,669,256
4,429,977
4,753,352
4,081,131
4,253,029
5,371,344
4,572,546
4,812,187
4,611,825
4,252,365
5,690,203
5,690,2034,252,3654,611,8254,812,1874,572,5465,371,3444,253,0294,081,1314,753,3524,429,9777,669,2568,148,2597,990,1967,510,3257,430,5249,528,5557,837,7438,478,6766,961,5106,722,2735,244,5835,324,8005,000,1640000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.