0 XP   0   0   0

Precious Shipping Public Company Limited










Financial Health of Precious Shipping Public Company Limited




Comparing to competitors in the Marine Shipping industry




  Industry Rankings  


Richest
#101 / 220

Total Sales
#96 / 220

Making Money
#54 / 220

Working Efficiently
#15 / 220

Precious Shipping Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Precious Shipping Public Company Limited?

I guess you are interested in Precious Shipping 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 Precious Shipping Public Company Limited

Let's start. I'm going to help you getting a better view of Precious Shipping 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 Precious Shipping 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 Precious Shipping 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 Precious Shipping Public Company Limited. The closing price on 2022-12-01 was ฿14.80 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.
Precious Shipping 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 efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is efficient 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 Precious Shipping Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Precious Shipping Public Company Limited to the Marine Shipping industry mean.
  • A Net Profit Margin of 63.4% means that ฿0.63 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 63.4%. The company is making a huge profit. +2
  • The TTM is 60.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ63.4%TTM60.0%+3.4%
TTM60.0%YOY18.4%+41.7%
TTM60.0%5Y6.7%+53.3%
5Y6.7%10Y5.1%+1.6%
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ63.4%18.1%+45.3%
TTM60.0%14.8%+45.2%
YOY18.4%6.7%+11.7%
5Y6.7%6.7%+0.0%
10Y5.1%6.5%-1.4%
1.1.2. Return on Assets

Shows how efficient Precious Shipping Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Precious Shipping Public Company Limited to the Marine Shipping industry mean.
  • 6.6% Return on Assets means that Precious Shipping Public Company Limited generated ฿0.07 profit for each $1 in assets.

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

  • The MRQ is 6.6%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 6.5%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ6.6%TTM6.5%+0.1%
TTM6.5%YOY1.4%+5.1%
TTM6.5%5Y1.3%+5.2%
5Y1.3%10Y0.7%+0.6%
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ6.6%1.8%+4.8%
TTM6.5%1.5%+5.0%
YOY1.4%0.8%+0.6%
5Y1.3%0.9%+0.4%
10Y0.7%0.8%-0.1%
1.1.3. Return on Equity

Shows how efficient Precious Shipping Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Precious Shipping Public Company Limited to the Marine Shipping industry mean.
  • 10.1% Return on Equity means Precious Shipping Public Company Limited generated ฿0.10 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 10.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 10.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ10.1%TTM10.5%-0.4%
TTM10.5%YOY2.6%+8.0%
TTM10.5%5Y2.1%+8.5%
5Y2.1%10Y1.2%+0.9%
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ10.1%3.7%+6.4%
TTM10.5%3.0%+7.5%
YOY2.6%2.0%+0.6%
5Y2.1%1.9%+0.2%
10Y1.2%1.8%-0.6%

1.2. Operating Efficiency of Precious Shipping Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Precious Shipping Public Company Limited is operating .

  • Measures how much profit Precious Shipping 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 Precious Shipping Public Company Limited to the Marine Shipping industry mean.
  • An Operating Margin of 66.0% means the company generated ฿0.66  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Precious Shipping Public Company Limited:

  • The MRQ is 66.0%. The company is operating very efficient. +2
  • The TTM is 63.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ66.0%TTM63.4%+2.6%
TTM63.4%YOY26.4%+37.0%
TTM63.4%5Y29.4%+34.0%
5Y29.4%10Y15.6%+13.8%
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ66.0%19.7%+46.3%
TTM63.4%15.6%+47.8%
YOY26.4%10.2%+16.2%
5Y29.4%11.1%+18.3%
10Y15.6%8.5%+7.1%
1.2.2. Operating Ratio

Measures how efficient Precious Shipping Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Marine Shipping industry mean).
  • An Operation Ratio of 0.65 means that the operating costs are ฿0.65 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Precious Shipping Public Company Limited:

  • The MRQ is 0.652. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.692. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.652TTM0.692-0.040
TTM0.692YOY1.406-0.714
TTM0.6925Y1.324-0.632
5Y1.32410Y1.060+0.264
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6521.273-0.621
TTM0.6921.229-0.537
YOY1.4061.315+0.091
5Y1.3241.204+0.120
10Y1.0601.0600.000

1.3. Liquidity of Precious Shipping Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Precious Shipping Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Marine Shipping industry mean).
  • A Current Ratio of 1.34 means the company has ฿1.34 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Precious Shipping Public Company Limited:

  • The MRQ is 1.339. The company is just able to pay all its short-term debts.
  • The TTM is 1.275. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.339TTM1.275+0.064
TTM1.275YOY0.535+0.739
TTM1.2755Y0.781+0.493
5Y0.78110Y0.536+0.245
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3391.384-0.045
TTM1.2751.306-0.031
YOY0.5351.147-0.612
5Y0.7811.181-0.400
10Y0.5361.043-0.507
1.3.2. Quick Ratio

Measures if Precious Shipping 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 Precious Shipping Public Company Limited to the Marine Shipping industry mean.
  • A Quick Ratio of 0.17 means the company can pay off ฿0.17 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Precious Shipping Public Company Limited:

  • The MRQ is 0.170. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.101. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.170TTM0.101+0.069
TTM0.101YOY0.043+0.058
TTM0.1015Y0.067+0.034
5Y0.06710Y0.124-0.058
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1700.511-0.341
TTM0.1010.607-0.506
YOY0.0430.560-0.517
5Y0.0670.637-0.570
10Y0.1240.598-0.474

1.4. Solvency of Precious Shipping Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Precious Shipping Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Precious Shipping Public Company Limited to Marine Shipping industry mean.
  • A Debt to Asset Ratio of 0.35 means that Precious Shipping Public Company Limited assets are financed with 34.6% credit (debt) and the remaining percentage (100% - 34.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.346. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.381. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.346TTM0.381-0.035
TTM0.381YOY0.501-0.121
TTM0.3815Y0.508-0.128
5Y0.50810Y0.486+0.022
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3460.439-0.093
TTM0.3810.462-0.081
YOY0.5010.499+0.002
5Y0.5080.497+0.011
10Y0.4860.502-0.016
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Precious Shipping Public Company Limited to the Marine Shipping industry mean.
  • A Debt to Equity ratio of 52.9% means that company has ฿0.53 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.529. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.618. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.529TTM0.618-0.089
TTM0.618YOY1.016-0.398
TTM0.6185Y1.072-0.454
5Y1.07210Y0.988+0.083
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5290.815-0.286
TTM0.6180.906-0.288
YOY1.0161.063-0.047
5Y1.0721.141-0.069
10Y0.9881.140-0.152

2. Market Valuation of Precious Shipping 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 Precious Shipping Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Precious Shipping Public Company Limited to the Marine Shipping industry mean.
  • A PE ratio of 17.29 means the investor is paying ฿17.29 for every ฿1 in earnings.

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

  • The EOD is 13.905. Very good. +2
  • The MRQ is 17.287. Very good. +2
  • The TTM is 18.344. Very good. +2
Trends
Current periodCompared to+/- 
EOD13.905MRQ17.287-3.382
MRQ17.287TTM18.344-1.057
TTM18.344YOY35.555-17.211
TTM18.3445Y31.403-13.059
5Y31.40310Y-7.448+38.851
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
EOD13.90518.189-4.284
MRQ17.28719.852-2.565
TTM18.34425.346-7.002
YOY35.55529.368+6.187
5Y31.40331.984-0.581
10Y-7.44829.129-36.577
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Precious Shipping 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 Precious Shipping Public Company Limited:

  • The MRQ is 78.449. Seems overpriced? -1
  • The TTM is 41.166. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ78.449TTM41.166+37.283
TTM41.166YOY89.965-48.800
TTM41.1665Y-550.921+592.086
5Y-550.92110Y-359.588-191.332
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
MRQ78.4490.138+78.311
TTM41.1660.077+41.089
YOY89.9650.077+89.888
5Y-550.9210.058-550.979
10Y-359.5880.077-359.665

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

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

  • At or below 1 is considered healthy (always compare to Marine Shipping industry mean).
  • A PB ratio of 1.75 means the investor is paying ฿1.75 for each ฿1 in book value.

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

  • The EOD is 1.409. Good. +1
  • The MRQ is 1.752. Good. +1
  • The TTM is 1.912. Good. +1
Trends
Current periodCompared to+/- 
EOD1.409MRQ1.752-0.343
MRQ1.752TTM1.912-0.159
TTM1.912YOY1.604+0.307
TTM1.9125Y1.393+0.519
5Y1.39310Y1.421-0.029
Compared to industry (Marine Shipping)
PeriodCompanyIndustry (mean)+/- 
EOD1.4090.936+0.473
MRQ1.7520.940+0.812
TTM1.9121.057+0.855
YOY1.6040.882+0.722
5Y1.3930.796+0.597
10Y1.4210.563+0.858
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Precious Shipping 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--0.9160.687+33%0.273+235%0.112+719%0.021+4350%
Book Value Growth--0.9740.973+0%0.972+0%0.971+0%0.971+0%
Book Value Per Share--10.5019.502+11%7.033+49%7.948+32%8.763+20%
Book Value Per Share Growth--0.0870.073+20%0.036+144%0.010+788%0.000+46784%
Current Ratio--1.3391.275+5%0.535+150%0.781+71%0.536+150%
Debt To Asset Ratio--0.3460.381-9%0.501-31%0.508-32%0.486-29%
Debt To Equity Ratio--0.5290.618-14%1.016-48%1.072-51%0.988-46%
Dividend Per Share--0.7500.562+33%0.375+100%0.187+300%0.135+454%
Dividend Per Share Growth--0.3330.083+300%0.333+0%0.190+75%0.317+5%
Eps--1.0640.998+7%0.193+450%0.202+427%0.112+848%
Eps Growth--0.2200.113+94%13.950-98%2.936-92%2.230-90%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.725+38%
Net Profit Margin--0.6340.600+6%0.184+245%0.067+842%0.051+1147%
Operating Margin--0.6600.634+4%0.264+150%0.294+125%0.156+323%
Operating Ratio--0.6520.692-6%1.406-54%1.324-51%1.060-38%
Pb Ratio1.409-24%1.7521.912-8%1.604+9%1.393+26%1.421+23%
Pe Ratio13.905-24%17.28718.344-6%35.555-51%31.403-45%-7.448+143%
Peg Ratio--78.44941.166+91%89.965-13%-550.921+802%-359.588+558%
Price Per Share14.800-24%18.40018.050+2%11.575+59%11.287+63%12.567+46%
Price To Total Gains Ratio8.884-24%11.04515.242-28%26.785-59%-16.357+248%111.763-90%
Profit Growth--97.75597.446+0%88.736+10%37.593+160%36.563+167%
Quick Ratio--0.1700.101+69%0.043+298%0.067+154%0.124+36%
Return On Assets--0.0660.065+2%0.014+377%0.013+397%0.007+790%
Return On Equity--0.1010.105-4%0.026+293%0.021+390%0.012+780%
Revenue Growth--0.9750.973+0%0.9780%0.972+0%0.971+0%
Total Gains Per Share--1.6661.250+33%0.648+157%0.299+457%0.156+968%
Total Gains Per Share Growth--0.4760.010+4508%2.039-77%0.533-11%-1.222+357%
Usd Book Value--471590294.400426703103.050+11%315838768.147+49%356939956.153+32%393535784.917+20%
Usd Book Value Change Per Share--0.0260.020+33%0.008+235%0.003+719%0.001+4350%
Usd Book Value Per Share--0.3020.274+11%0.203+49%0.229+32%0.252+20%
Usd Dividend Per Share--0.0220.016+33%0.011+100%0.005+300%0.004+454%
Usd Eps--0.0310.029+7%0.006+450%0.006+427%0.003+848%
Usd Price Per Share0.426-24%0.5300.520+2%0.333+59%0.325+63%0.362+46%
Usd Profit--47797977.60044834860.267+7%8688650.911+450%9066775.674+427%5040024.309+848%
Usd Revenue--75354739.20074505962.743+1%37146757.795+103%41090718.217+83%36051742.932+109%
Usd Total Gains Per Share--0.0480.036+33%0.019+157%0.009+457%0.004+968%
 EOD+3 -2MRQTTM+31 -4YOY+29 -65Y+30 -510Y+30 -6

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.905
Price to Book Ratio (EOD)Between0-11.409
Net Profit Margin (MRQ)Greater than00.634
Operating Margin (MRQ)Greater than00.660
Quick Ratio (MRQ)Greater than10.170
Current Ratio (MRQ)Greater than11.339
Debt to Asset Ratio (MRQ)Less than10.346
Debt to Equity Ratio (MRQ)Less than10.529
Return on Equity (MRQ)Greater than0.150.101
Return on Assets (MRQ)Greater than0.050.066
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose14.800
Total0/1 (0.0%)



Reversals in quarterly reports

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

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Other Stockholders Equity  -981,685768,948-212,737-205,975-418,71266,965-351,747938,054586,307



Latest Balance Sheet

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

Summary
Total Assets25,043,292
Total Liabilities8,668,629
Total Stockholder Equity16,374,623
 As reported
Total Liabilities 8,668,629
Total Stockholder Equity+ 16,374,623
Total Assets = 25,043,292

Assets

Total Assets25,043,292
Total Current Assets2,435,688
Long-term Assets2,435,688
Total Current Assets
Cash And Cash Equivalents 1,917,023
Net Receivables 308,432
Inventory 107,723
Other Current Assets 102,482
Total Current Assets  (as reported)2,435,688
Total Current Assets  (calculated)2,435,660
+/- 28
Long-term Assets
Property Plant Equipment 21,901,396
Long Term Investments 97,242
Other Assets 400,571
Long-term Assets  (as reported)22,607,604
Long-term Assets  (calculated)22,399,209
+/- 208,395

Liabilities & Shareholders' Equity

Total Current Liabilities1,819,323
Long-term Liabilities6,849,306
Total Stockholder Equity16,374,623
Total Current Liabilities
Short Long Term Debt 1,205,144
Accounts payable 148,175
Other Current Liabilities 164,754
Total Current Liabilities  (as reported)1,819,323
Total Current Liabilities  (calculated)1,518,073
+/- 301,250
Long-term Liabilities
Long term Debt 6,444,533
Capital Lease Obligations Min Short Term Debt17,241
Other Liabilities 393,077
Deferred Long Term Liability 141,736
Long-term Liabilities  (as reported)6,849,306
Long-term Liabilities  (calculated)6,996,587
+/- 147,281
Total Stockholder Equity
Common Stock1,559,292
Retained Earnings 12,088,681
Other Stockholders Equity 586,307
Total Stockholder Equity (as reported)16,374,623
Total Stockholder Equity (calculated)14,234,280
+/- 2,140,343
Other
Capital Stock1,559,292
Common Stock Shares Outstanding 1,559,292
Net Debt 5,732,654
Net Invested Capital 24,024,300
Net Tangible Assets 16,368,581
Net Working Capital 616,365



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 
6,345,910
5,802,968
5,297,200
5,103,836
4,897,874
5,867,921
7,751,328
12,887,344
13,875,737
13,375,779
13,765,113
13,766,416
14,029,544
13,780,608
13,305,994
12,898,489
12,173,594
12,758,145
15,250,146
14,564,361
14,882,872
15,018,138
15,957,437
15,738,464
16,518,870
17,960,533
19,825,996
20,804,073
21,341,881
22,140,129
21,853,520
22,404,876
22,097,310
22,071,626
19,848,420
20,159,926
20,096,478
22,893,249
23,419,777
23,495,729
22,553,027
24,029,692
23,923,043
25,042,595
24,663,155
25,509,759
25,630,205
25,870,557
27,547,230
27,908,528
28,238,120
31,047,769
32,926,133
32,457,819
32,285,725
31,026,759
29,970,245
32,316,030
31,014,168
31,336,051
30,344,763
28,833,240
27,532,884
28,940,245
27,853,769
27,836,907
26,980,255
26,028,416
25,412,047
25,060,551
26,263,004
23,454,795
23,278,285
21,396,846
21,568,857
21,822,644
23,438,526
23,530,501
23,592,776
25,043,292
25,043,29223,592,77623,530,50123,438,52621,822,64421,568,85721,396,84623,278,28523,454,79526,263,00425,060,55125,412,04726,028,41626,980,25527,836,90727,853,76928,940,24527,532,88428,833,24030,344,76331,336,05131,014,16832,316,03029,970,24531,026,75932,285,72532,457,81932,926,13331,047,76928,238,12027,908,52827,547,23025,870,55725,630,20525,509,75924,663,15525,042,59523,923,04324,029,69222,553,02723,495,72923,419,77722,893,24920,096,47820,159,92619,848,42022,071,62622,097,31022,404,87621,853,52022,140,12921,341,88120,804,07319,825,99617,960,53316,518,87015,738,46415,957,43715,018,13814,882,87214,564,36115,250,14612,758,14512,173,59412,898,48913,305,99413,780,60814,029,54413,766,41613,765,11313,375,77913,875,73712,887,3447,751,3285,867,9214,897,8745,103,8365,297,2005,802,9686,345,910
   > 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
3,101,022
3,288,379
3,497,394
3,148,928
2,250,592
2,072,949
2,506,033
2,148,832
2,317,153
2,083,796
1,957,216
1,600,723
1,680,522
2,175,709
3,023,118
2,531,526
1,937,890
1,531,202
1,556,983
2,320,532
2,809,509
3,065,573
2,435,688
2,435,6883,065,5732,809,5092,320,5321,556,9831,531,2021,937,8902,531,5263,023,1182,175,7091,680,5221,600,7231,957,2162,083,7962,317,1532,148,8322,506,0332,072,9492,250,5923,148,9283,497,3943,288,3793,101,022000000000000000000000000000000000000000000000000000000000
       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
2,676,310
2,476,859
3,007,371
2,741,802
1,853,618
1,716,246
2,104,479
1,698,403
1,842,832
1,688,659
1,459,833
1,303,684
1,181,181
1,268,264
894,506
1,751,565
1,100,490
1,140,535
1,269,257
2,021,020
2,468,209
2,707,584
1,917,023
1,917,0232,707,5842,468,2092,021,0201,269,2571,140,5351,100,4901,751,565894,5061,268,2641,181,1811,303,6841,459,8331,688,6591,842,8321,698,4032,104,4791,716,2461,853,6182,741,8023,007,3712,476,8592,676,310000000000000000000000000000000000000000000000000000000000
       Net Receivables 
119,652
130,166
128,235
168,002
163,291
72,485
36,361
66,575
96,195
31,469
108,182
136,815
170,081
176,403
221,041
225,291
215,274
127,454
93,641
22,167
44,640
134,893
167,957
103,020
114,959
136,504
153,757
122,202
117,530
77,383
46,575
25,288
25,698
42,121
48,998
103,085
143,404
143,812
156,076
235,965
223,534
240,504
284,913
316,637
320,911
266,176
157,113
314,120
283,879
347,941
330,040
299,664
267,241
260,973
144,464
152,638
191,575
164,237
240,546
229,376
219,405
213,539
189,662
181,449
235,711
260,435
217,695
206,060
132,420
193,249
230,083
141,562
175,358
178,529
119,114
134,765
142,104
183,450
179,240
308,432
308,432179,240183,450142,104134,765119,114178,529175,358141,562230,083193,249132,420206,060217,695260,435235,711181,449189,662213,539219,405229,376240,546164,237191,575152,638144,464260,973267,241299,664330,040347,941283,879314,120157,113266,176320,911316,637284,913240,504223,534235,965156,076143,812143,404103,08548,99842,12125,69825,28846,57577,383117,530122,202153,757136,504114,959103,020167,957134,89344,64022,16793,641127,454215,274225,291221,041176,403170,081136,815108,18231,46996,19566,57536,36172,485163,291168,002128,235130,166119,652
       Inventory 
63,314
61,629
33,444
47,067
55,284
20,612
0
0
0
6,520
0
0
0
63,433
102,170
80,577
62,252
43,614
0
0
0
5,637
2,332
0
32,390
6,667
20,992
6,989
0
0
0
0
0
5,689
15,064
55,595
27,313
68,963
122,542
56,189
103,320
146,752
105,011
73,859
136,656
102,232
116,021
95,472
147,025
115,496
99,381
80,556
85,147
142,871
58,131
89,213
53,757
40,735
44,063
59,882
28,840
56,023
44,077
69,124
75,662
95,946
33,981
148,397
54,638
176,486
78,568
67,525
37,213
34,627
121,882
22,664
11,992
97,923
85,812
107,723
107,72385,81297,92311,99222,664121,88234,62737,21367,52578,568176,48654,638148,39733,98195,94675,66269,12444,07756,02328,84059,88244,06340,73553,75789,21358,131142,87185,14780,55699,381115,496147,02595,472116,021102,232136,65673,859105,011146,752103,32056,189122,54268,96327,31355,59515,0645,689000006,98920,9926,66732,39002,3325,63700043,61462,25280,577102,17063,4330006,52000020,61255,28447,06733,44461,62963,314
   > 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
0
0
24,896,459
24,071,200
23,811,324
23,380,030
24,087,295
20,431,677
20,746,759
19,458,957
20,037,655
20,265,661
21,117,994
20,720,992
20,527,203
22,607,604
22,607,60420,527,20320,720,99221,117,99420,265,66120,037,65519,458,95720,746,75920,431,67724,087,29523,380,03023,811,32424,071,20024,896,459000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
5,140,121
4,765,597
4,474,190
4,207,699
4,098,783
4,695,585
6,005,445
10,354,204
11,895,216
11,517,589
11,163,038
10,997,937
12,715,290
12,496,748
12,141,768
11,766,736
11,332,692
11,023,852
10,286,442
10,035,041
9,813,060
9,569,511
9,406,746
9,232,122
9,065,128
9,080,505
8,388,966
7,767,114
7,308,739
7,780,923
7,316,586
7,810,198
7,660,519
7,518,078
6,274,528
7,167,486
7,149,042
9,445,533
11,678,527
12,488,019
13,612,834
16,212,572
16,432,025
17,786,182
18,151,113
18,669,560
18,999,995
19,584,883
21,955,877
22,070,925
22,414,473
23,684,543
25,186,561
25,329,890
24,517,008
24,902,354
24,298,674
25,671,524
24,445,208
24,777,379
24,130,554
23,474,670
22,212,736
23,392,401
22,591,632
22,409,263
21,733,371
20,824,369
20,547,393
20,097,548
21,544,860
20,108,994
20,413,973
19,148,718
19,724,701
19,924,213
20,825,562
20,305,979
19,985,900
21,901,396
21,901,39619,985,90020,305,97920,825,56219,924,21319,724,70119,148,71820,413,97320,108,99421,544,86020,097,54820,547,39320,824,36921,733,37122,409,26322,591,63223,392,40122,212,73623,474,67024,130,55424,777,37924,445,20825,671,52424,298,67424,902,35424,517,00825,329,89025,186,56123,684,54322,414,47322,070,92521,955,87719,584,88318,999,99518,669,56018,151,11317,786,18216,432,02516,212,57213,612,83412,488,01911,678,5279,445,5337,149,0427,167,4866,274,5287,518,0787,660,5197,810,1987,316,5867,780,9237,308,7397,767,1148,388,9669,080,5059,065,1289,232,1229,406,7469,569,5119,813,06010,035,04110,286,44211,023,85211,332,69211,766,73612,141,76812,496,74812,715,29010,997,93711,163,03811,517,58911,895,21610,354,2046,005,4454,695,5854,098,7834,207,6994,474,1904,765,5975,140,121
       Goodwill 
9,832
9,493
9,154
8,815
8,645
8,137
7,967
7,798
7,628
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000000007,6287,7987,9678,1378,6458,8159,1549,4939,832
       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
106,572
109,361
97,486
97,914
94,049
92,181
85,623
78,001
91,773
87,008
84,470
90,991
85,206
89,104
84,912
91,199
90,607
98,358
103,589
102,843
105,943
97,269
97,242
97,24297,269105,943102,843103,58998,35890,60791,19984,91289,10485,20690,99184,47087,00891,77378,00185,62392,18194,04997,91497,486109,361106,572000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
9,832
9,493
231,098
8,815
8,645
8,137
7,967
7,798
7,628
0
0
0
0
0
0
0
0
0
0
0
0
0
47,482
51,091
54,111
54,825
52,073
49,607
49,430
46,912
44,282
41,572
39,488
37,110
28,269
26,758
24,764
22,782
19,870
18,135
15,253
12,856
10,143
8,456
6,202
4,066
3,644
3,267
2,998
2,795
2,518
2,357
2,287
2,034
1,769
1,554
1,337
1,179
943
740
538
342
153
84
10
7
6
4
5,221
6,750
0
0
0
6,906
0
0
0
6,371
0
0
006,3710006,9060006,7505,22146710841533425387409431,1791,3371,5541,7692,0342,2872,3572,5182,7952,9983,2673,6444,0666,2028,45610,14312,85615,25318,13519,87022,78224,76426,75828,26937,11039,48841,57244,28246,91249,43049,60752,07354,82554,11151,09147,48200000000000007,6287,7987,9678,1378,6458,815231,0989,4939,832
       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
4,816
4,758
4,751
4,726
4,863
4,766
3,163
3,158
3,163
3,165
3,171
123,169
99,419
105,220
105,22099,419123,1693,1713,1653,1633,1583,1634,7664,8634,7264,7514,7584,816000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
6,035,665
5,328,929
4,774,707
4,427,251
4,034,634
3,910,055
5,190,586
10,071,577
10,545,300
8,083,268
6,646,809
5,815,952
5,474,141
3,834,904
2,483,940
2,089,396
809,832
720,439
530,407
636,600
916,554
953,207
1,681,787
705,855
809,156
1,783,084
3,608,344
4,028,929
4,316,883
5,003,769
4,941,460
5,590,203
5,318,353
5,322,141
5,340,554
5,135,539
4,836,035
7,536,749
8,665,687
8,404,878
7,815,540
9,545,461
9,790,354
10,098,990
9,693,820
9,878,733
10,140,116
10,542,540
12,514,305
12,624,675
13,472,626
14,019,212
14,763,521
15,971,652
17,404,372
16,645,581
16,644,887
18,656,979
17,928,173
18,442,564
17,851,359
16,497,754
15,628,945
16,212,210
15,324,268
15,141,451
14,612,564
14,224,973
13,689,524
13,501,505
14,039,303
13,072,867
12,606,631
11,262,556
10,595,965
9,734,985
9,860,229
9,165,485
8,646,432
8,668,629
8,668,6298,646,4329,165,4859,860,2299,734,98510,595,96511,262,55612,606,63113,072,86714,039,30313,501,50513,689,52414,224,97314,612,56415,141,45115,324,26816,212,21015,628,94516,497,75417,851,35918,442,56417,928,17318,656,97916,644,88716,645,58117,404,37215,971,65214,763,52114,019,21213,472,62612,624,67512,514,30510,542,54010,140,1169,878,7339,693,82010,098,9909,790,3549,545,4617,815,5408,404,8788,665,6877,536,7494,836,0355,135,5395,340,5545,322,1415,318,3535,590,2034,941,4605,003,7694,316,8834,028,9293,608,3441,783,084809,156705,8551,681,787953,207916,554636,600530,407720,439809,8322,089,3962,483,9403,834,9045,474,1415,815,9526,646,8098,083,26810,545,30010,071,5775,190,5863,910,0554,034,6344,427,2514,774,7075,328,9296,035,665
   > Total Current Liabilities 
1,174,920
1,022,448
835,964
796,118
853,380
1,426,283
1,641,652
2,889,736
2,833,470
1,649,639
619,658
579,797
687,198
540,936
764,376
556,216
621,645
720,439
530,407
581,526
843,963
788,308
1,554,089
551,911
611,831
777,632
726,054
641,359
559,569
488,885
470,557
475,013
452,963
442,685
1,613,066
960,652
1,045,502
1,047,235
1,127,203
790,493
515,340
1,119,442
1,460,950
1,021,515
873,666
977,016
1,069,359
1,055,897
1,328,118
1,265,916
8,281,467
5,302,555
2,054,508
6,109,349
10,402,816
1,244,311
1,225,939
1,227,984
4,967,350
1,322,245
2,261,274
1,333,909
5,106,154
4,015,357
3,884,410
2,308,475
2,722,214
4,694,630
4,187,983
4,712,251
7,962,074
5,770,322
3,222,659
3,339,306
3,036,775
5,760,870
2,269,800
1,916,597
2,411,967
1,819,323
1,819,3232,411,9671,916,5972,269,8005,760,8703,036,7753,339,3063,222,6595,770,3227,962,0744,712,2514,187,9834,694,6302,722,2142,308,4753,884,4104,015,3575,106,1541,333,9092,261,2741,322,2454,967,3501,227,9841,225,9391,244,31110,402,8166,109,3492,054,5085,302,5558,281,4671,265,9161,328,1181,055,8971,069,359977,016873,6661,021,5151,460,9501,119,442515,340790,4931,127,2031,047,2351,045,502960,6521,613,066442,685452,963475,013470,557488,885559,569641,359726,054777,632611,831551,9111,554,089788,308843,963581,526530,407720,439621,645556,216764,376540,936687,198579,797619,6581,649,6392,833,4702,889,7361,641,6521,426,283853,380796,118835,9641,022,4481,174,920
       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
18,060,015
17,331,539
17,793,976
1,769,870
802,485
4,682,030
3,452,294
3,472,040
1,877,205
2,368,647
4,202,439
3,731,260
4,084,888
0
0
0
0
0
0
0
0
0
0
00000000004,084,8883,731,2604,202,4392,368,6471,877,2053,472,0403,452,2944,682,030802,4851,769,87017,793,97617,331,53918,060,015000000000000000000000000000000000000000000000000000000000
       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
18,060,015
17,331,539
17,793,976
1,769,870
802,485
4,682,030
3,452,294
3,472,040
1,877,205
2,368,647
4,202,439
3,731,260
4,084,888
7,599,535
5,425,309
2,838,891
2,435,522
2,186,787
4,989,811
1,748,663
1,408,603
1,879,053
1,205,144
1,205,1441,879,0531,408,6031,748,6634,989,8112,186,7872,435,5222,838,8915,425,3097,599,5354,084,8883,731,2604,202,4392,368,6471,877,2053,472,0403,452,2944,682,030802,4851,769,87017,793,97617,331,53918,060,015000000000000000000000000000000000000000000000000000000000
       Accounts payable 
121,600
119,261
101,973
100,232
97,847
52,291
83,896
136,771
144,168
94,408
77,951
181,287
122,172
271,942
334,996
168,957
153,103
82,603
90,001
54,387
117,770
66,544
76,862
63,468
51,902
96,213
37,136
38,728
53,807
44,728
29,284
29,161
24,570
11,100
21,967
59,765
22,156
33,150
27,328
77,827
1,130
1,722
34,421
65,957
15,992
21,542
31,077
40,809
133,421
127,580
207,571
85,159
68,389
96,897
50,330
78,455
72,597
37,633
65,177
74,049
77,904
69,964
72,949
75,786
68,079
73,488
75,558
102,576
91,750
70,643
104,868
109,663
158,236
112,739
143,800
111,649
109,517
104,921
92,643
148,175
148,17592,643104,921109,517111,649143,800112,739158,236109,663104,86870,64391,750102,57675,55873,48868,07975,78672,94969,96477,90474,04965,17737,63372,59778,45550,33096,89768,38985,159207,571127,580133,42140,80931,07721,54215,99265,95734,4211,7221,13077,82727,32833,15022,15659,76521,96711,10024,57029,16129,28444,72853,80738,72837,13696,21351,90263,46876,86266,544117,77054,38790,00182,603153,103168,957334,996271,942122,172181,28777,95194,408144,168136,77183,89652,29197,847100,232101,973119,261121,600
       Other Current Liabilities 
227,159
313,080
295,993
302,500
270,677
435,413
431,641
392,158
401,645
427,689
418,117
388,562
565,026
268,994
429,380
387,259
468,542
637,836
440,406
527,139
726,193
721,764
1,477,227
488,443
559,929
681,419
688,918
602,631
505,762
444,157
441,273
335,006
294,218
283,976
251,238
245,444
211,369
295,536
448,365
300,982
258,424
315,751
304,674
297,675
286,650
301,571
359,301
294,344
331,032
326,363
376,945
396,360
341,988
408,750
346,042
341,262
308,686
303,006
324,831
322,830
413,500
461,461
351,175
87,284
57,345
42,584
25,039
27,088
18,170
99,470
58,202
58,348
56,482
621,556
515,905
388,198
171,330
148,262
170,649
164,754
164,754170,649148,262171,330388,198515,905621,55656,48258,34858,20299,47018,17027,08825,03942,58457,34587,284351,175461,461413,500322,830324,831303,006308,686341,262346,042408,750341,988396,360376,945326,363331,032294,344359,301301,571286,650297,675304,674315,751258,424300,982448,365295,536211,369245,444251,238283,976294,218335,006441,273444,157505,762602,631688,918681,419559,929488,4431,477,227721,764726,193527,139440,406637,836468,542387,259429,380268,994565,026388,562418,117427,689401,645392,158431,641435,413270,677302,500295,993313,080227,159
   > 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
11,890,350
9,530,343
9,501,541
8,789,254
6,077,229
7,302,545
9,383,972
7,923,250
7,559,190
3,974,115
7,590,429
7,248,889
6,234,465
6,849,306
6,849,3066,234,4657,248,8897,590,4293,974,1157,559,1907,923,2509,383,9727,302,5456,077,2298,789,2549,501,5419,530,34311,890,350000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,074
72,591
164,899
127,698
153,944
197,325
265,957
144,590
152,012
162,460
223,186
91,492
95,478
96,070
97,413
165,932
165,942
166,605
181,689
140,851
165,304
164,845
160,997
123,304
230,223
252,968
282,863
247,219
238,959
236,431
257,429
255,224
310,285
353,693
367,099
222,790
218,139
216,958
282,809
206,626
251,709
193,934
175,928
155,855
155,691
165,136
171,915
168,962
195,529
200,428
212,150
341,716
327,607
321,789
235,099
241,271
322,268
357,419
425,252
355,415
393,077
393,077355,415425,252357,419322,268241,271235,099321,789327,607341,716212,150200,428195,529168,962171,915165,136155,691155,855175,928193,934251,709206,626282,809216,958218,139222,790367,099353,693310,285255,224257,429236,431238,959247,219282,863252,968230,223123,304160,997164,845165,304140,851181,689166,605165,942165,93297,41396,07095,47891,492223,186162,460152,012144,590265,957197,325153,944127,698164,89972,59155,0740000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
253,466
238,895
230,852
221,929
212,697
198,909
206,689
197,399
193,136
184,997
174,547
169,414
162,783
171,864
158,234
157,749
145,482
147,513
166,911
150,258
143,371
138,301
141,736
141,736138,301143,371150,258166,911147,513145,482157,749158,234171,864162,783169,414174,547184,997193,136197,399206,689198,909212,697221,929230,852238,895253,466000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
258,925
434,532
480,577
633,573
817,935
1,900,951
2,525,813
2,783,045
3,294,724
5,275,991
7,099,631
7,929,428
8,551,984
9,939,820
10,813,373
10,798,139
11,352,307
12,025,243
14,710,531
13,916,631
13,952,976
14,052,240
14,263,673
15,020,861
15,699,105
16,166,490
16,204,183
16,758,355
17,003,551
17,111,826
16,884,373
16,784,273
16,746,687
16,714,915
14,477,036
14,993,104
15,228,624
15,323,370
14,721,305
15,090,767
14,737,073
14,483,004
14,131,523
14,942,369
14,968,090
15,620,589
15,481,746
15,329,051
15,033,979
15,285,002
14,766,632
17,029,741
18,163,890
16,488,079
14,883,230
14,383,050
13,327,208
13,659,020
13,085,956
12,893,451
12,493,369
12,335,452
11,903,906
12,727,999
12,529,466
12,695,421
12,367,657
11,803,410
11,722,490
11,559,014
12,223,666
10,381,896
10,671,621
10,134,260
10,972,860
12,087,625
13,578,261
14,364,979
14,946,306
16,374,623
16,374,62314,946,30614,364,97913,578,26112,087,62510,972,86010,134,26010,671,62110,381,89612,223,66611,559,01411,722,49011,803,41012,367,65712,695,42112,529,46612,727,99911,903,90612,335,45212,493,36912,893,45113,085,95613,659,02013,327,20814,383,05014,883,23016,488,07918,163,89017,029,74114,766,63215,285,00215,033,97915,329,05115,481,74615,620,58914,968,09014,942,36914,131,52314,483,00414,737,07315,090,76714,721,30515,323,37015,228,62414,993,10414,477,03616,714,91516,746,68716,784,27316,884,37317,111,82617,003,55116,758,35516,204,18316,166,49015,699,10515,020,86114,263,67314,052,24013,952,97613,916,63114,710,53112,025,24311,352,30710,798,13910,813,3739,939,8208,551,9847,929,4287,099,6315,275,9913,294,7242,783,0452,525,8131,900,951817,935633,573480,577434,532258,925
   Retained Earnings 
0
0
0
0
0
563,638
1,190,033
1,696,025
1,901,323
3,869,642
5,645,495
6,414,057
7,017,770
8,395,682
10,187,087
10,171,156
10,729,704
11,216,648
13,357,322
12,057,004
12,102,599
12,218,554
12,454,027
13,178,117
13,866,556
14,319,199
14,335,791
15,009,322
15,301,807
15,307,829
15,087,075
14,998,592
14,978,799
14,969,483
14,964,920
15,262,268
15,306,141
15,159,064
14,962,200
14,871,400
14,986,711
14,830,856
15,107,411
15,060,831
14,977,406
14,943,148
14,978,830
14,822,135
14,571,673
14,551,114
14,215,420
13,812,855
13,637,331
12,121,782
10,910,436
10,434,999
9,575,350
9,456,884
9,397,596
9,392,396
9,218,304
9,325,500
9,433,174
9,525,099
9,631,670
9,780,348
9,051,678
8,905,898
8,876,186
9,536,639
9,345,992
8,162,918
8,140,813
8,168,236
8,543,367
9,369,675
10,091,363
11,084,056
11,598,418
12,088,681
12,088,68111,598,41811,084,05610,091,3639,369,6758,543,3678,168,2368,140,8138,162,9189,345,9929,536,6398,876,1868,905,8989,051,6789,780,3489,631,6709,525,0999,433,1749,325,5009,218,3049,392,3969,397,5969,456,8849,575,35010,434,99910,910,43612,121,78213,637,33113,812,85514,215,42014,551,11414,571,67314,822,13514,978,83014,943,14814,977,40615,060,83115,107,41114,830,85614,986,71114,871,40014,962,20015,159,06415,306,14115,262,26814,964,92014,969,48314,978,79914,998,59215,087,07515,307,82915,301,80715,009,32214,335,79114,319,19913,866,55613,178,11712,454,02712,218,55412,102,59912,057,00413,357,32211,216,64810,729,70410,171,15610,187,0878,395,6827,017,7706,414,0575,645,4953,869,6421,901,3231,696,0251,190,033563,63800000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000-414,918-450,881-450,881-450,8810-450,881-450,881-450,8810-450,881-244,3110000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.