0 XP   0   0   0

Polyplex (Thailand) Public Company Limited










Financial Health of Polyplex (Thailand) Public Company Limited




Comparing to competitors in the Specialty Chemicals industry




  Industry Rankings  


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

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

I guess you are interested in Polyplex (Thailand) Public Company Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Polyplex (Thailand) Public Company Limited

Let's start. I'm going to help you getting a better view of Polyplex (Thailand) Public Company Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Polyplex (Thailand) Public Company Limited even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Polyplex (Thailand) Public Company Limited is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Polyplex (Thailand) Public Company Limited. The closing price on 2022-12-02 was ฿25.00 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.
Polyplex (Thailand) 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 less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Polyplex (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Polyplex (Thailand) Public Company Limited to the Specialty Chemicals industry mean.
  • A Net Profit Margin of 16.4% means that ฿0.16 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Polyplex (Thailand) Public Company Limited:

  • The MRQ is 16.4%. The company is making a huge profit. +2
  • The TTM is 16.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ16.4%TTM16.8%-0.4%
TTM16.8%YOY15.2%+1.7%
TTM16.8%5Y15.4%+1.4%
5Y15.4%10Y9.9%+5.5%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ16.4%7.2%+9.2%
TTM16.8%6.1%+10.7%
YOY15.2%7.0%+8.2%
5Y15.4%6.2%+9.2%
10Y9.9%6.2%+3.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Polyplex (Thailand) Public Company Limited to the Specialty Chemicals industry mean.
  • 4.2% Return on Assets means that Polyplex (Thailand) Public Company Limited generated ฿0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Polyplex (Thailand) Public Company Limited:

  • The MRQ is 4.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 4.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.2%TTM4.0%+0.2%
TTM4.0%YOY3.0%+0.9%
TTM4.0%5Y3.4%+0.6%
5Y3.4%10Y2.1%+1.3%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%1.6%+2.6%
TTM4.0%1.5%+2.5%
YOY3.0%1.6%+1.4%
5Y3.4%1.4%+2.0%
10Y2.1%1.4%+0.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Polyplex (Thailand) Public Company Limited to the Specialty Chemicals industry mean.
  • 6.0% Return on Equity means Polyplex (Thailand) 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 Polyplex (Thailand) Public Company Limited:

  • The MRQ is 6.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.0%TTM5.6%+0.4%
TTM5.6%YOY4.0%+1.7%
TTM5.6%5Y4.6%+1.0%
5Y4.6%10Y3.0%+1.6%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ6.0%3.0%+3.0%
TTM5.6%2.8%+2.8%
YOY4.0%2.9%+1.1%
5Y4.6%2.6%+2.0%
10Y3.0%2.7%+0.3%

1.2. Operating Efficiency of Polyplex (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

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

  • Measures how much profit Polyplex (Thailand) Public Company Limited makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Polyplex (Thailand) Public Company Limited to the Specialty Chemicals industry mean.
  • An Operating Margin of 15.4% means the company generated ฿0.15  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 15.4%. The company is operating efficient. +1
  • The TTM is 16.5%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ15.4%TTM16.5%-1.1%
TTM16.5%YOY20.8%-4.4%
TTM16.5%5Y18.0%-1.5%
5Y18.0%10Y9.7%+8.3%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ15.4%8.5%+6.9%
TTM16.5%7.8%+8.7%
YOY20.8%9.2%+11.6%
5Y18.0%7.8%+10.2%
10Y9.7%6.3%+3.4%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • An Operation Ratio of 1.59 means that the operating costs are ฿1.59 for each ฿1 in net sales.

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

  • The MRQ is 1.586. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.554. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.586TTM1.554+0.031
TTM1.554YOY1.484+0.070
TTM1.5545Y1.574-0.020
5Y1.57410Y1.248+0.327
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5861.607-0.021
TTM1.5541.549+0.005
YOY1.4841.431+0.053
5Y1.5741.369+0.205
10Y1.2481.142+0.106

1.3. Liquidity of Polyplex (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Current Ratio of 2.37 means the company has ฿2.37 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.371. The company is able to pay all its short-term debts. +1
  • The TTM is 2.411. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.371TTM2.411-0.040
TTM2.411YOY2.660-0.249
TTM2.4115Y2.125+0.286
5Y2.12510Y1.188+0.937
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3711.794+0.577
TTM2.4111.730+0.681
YOY2.6601.743+0.917
5Y2.1251.672+0.453
10Y1.1881.487-0.299
1.3.2. Quick Ratio

Measures if Polyplex (Thailand) Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Polyplex (Thailand) Public Company Limited to the Specialty Chemicals industry mean.
  • A Quick Ratio of 0.86 means the company can pay off ฿0.86 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.856. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.846. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.856TTM0.846+0.010
TTM0.846YOY0.947-0.101
TTM0.8465Y0.783+0.063
5Y0.78310Y0.624+0.159
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8560.839+0.017
TTM0.8460.834+0.012
YOY0.9470.864+0.083
5Y0.7830.811-0.028
10Y0.6240.803-0.179

1.4. Solvency of Polyplex (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Polyplex (Thailand) Public Company Limited to Specialty Chemicals industry mean.
  • A Debt to Asset Ratio of 0.31 means that Polyplex (Thailand) Public Company Limited assets are financed with 30.6% credit (debt) and the remaining percentage (100% - 30.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.306. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.290. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.306TTM0.290+0.016
TTM0.290YOY0.233+0.057
TTM0.2905Y0.268+0.022
5Y0.26810Y0.375-0.107
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3060.442-0.136
TTM0.2900.425-0.135
YOY0.2330.434-0.201
5Y0.2680.429-0.161
10Y0.3750.430-0.055
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Polyplex (Thailand) Public Company Limited to the Specialty Chemicals industry mean.
  • A Debt to Equity ratio of 44.4% means that company has ฿0.44 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.444. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.411. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.444TTM0.411+0.033
TTM0.411YOY0.305+0.106
TTM0.4115Y0.370+0.041
5Y0.37010Y0.681-0.311
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4440.799-0.355
TTM0.4110.757-0.346
YOY0.3050.775-0.470
5Y0.3700.789-0.419
10Y0.6810.810-0.129

2. Market Valuation of Polyplex (Thailand) Public Company Limited

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Polyplex (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Polyplex (Thailand) Public Company Limited to the Specialty Chemicals industry mean.
  • A PE ratio of 17.64 means the investor is paying ฿17.64 for every ฿1 in earnings.

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

  • The EOD is 19.511. Very good. +2
  • The MRQ is 17.638. Very good. +2
  • The TTM is 22.868. Very good. +2
Trends
Current periodCompared to+/- 
EOD19.511MRQ17.638+1.873
MRQ17.638TTM22.868-5.230
TTM22.868YOY40.837-17.969
TTM22.8685Y54.862-31.994
5Y54.86210Y58.940-4.078
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD19.51147.495-27.984
MRQ17.63849.507-31.869
TTM22.86862.325-39.457
YOY40.83762.396-21.559
5Y54.86261.867-7.005
10Y58.94051.163+7.777
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Polyplex (Thailand) Public Company Limited.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

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

  • The MRQ is 114.782. Seems overpriced? -1
  • The TTM is 52.808. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ114.782TTM52.808+61.974
TTM52.808YOY419.777-366.969
TTM52.8085Y268.779-215.972
5Y268.77910Y221.923+46.856
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ114.7820.271+114.511
TTM52.8080.046+52.762
YOY419.7770.308+419.469
5Y268.7790.022+268.757
10Y221.9230.029+221.894

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

Measures if the stock price of Polyplex (Thailand) Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A PB ratio of 1.06 means the investor is paying ฿1.06 for each ฿1 in book value.

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

  • The EOD is 1.171. Good. +1
  • The MRQ is 1.058. Good. +1
  • The TTM is 1.241. Good. +1
Trends
Current periodCompared to+/- 
EOD1.171MRQ1.058+0.112
MRQ1.058TTM1.241-0.183
TTM1.241YOY1.403-0.162
TTM1.2415Y1.195+0.046
5Y1.19510Y1.167+0.028
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD1.1711.959-0.788
MRQ1.0582.102-1.044
TTM1.2412.387-1.146
YOY1.4032.116-0.713
5Y1.1951.934-0.739
10Y1.1671.586-0.419
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Polyplex (Thailand) Public Company Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.4450.758+91%0.763+89%0.503+187%0.300+381%
Book Value Growth--0.9730.972+0%0.972+0%0.972+0%0.972+0%
Book Value Per Share--21.35820.086+6%16.901+26%15.128+41%12.346+73%
Book Value Per Share Growth--0.0680.037+82%0.044+53%0.031+118%0.020+241%
Current Ratio--2.3712.411-2%2.660-11%2.125+12%1.188+100%
Debt To Asset Ratio--0.3060.290+6%0.233+31%0.268+14%0.375-18%
Debt To Equity Ratio--0.4440.411+8%0.305+45%0.370+20%0.681-35%
Dividend Per Share---0.358-100%0.438-100%0.333-100%0.221-100%
Eps--1.2811.124+14%0.669+92%0.713+80%0.428+199%
Eps Growth--0.1540.117+31%-0.670+536%-1.357+983%-0.907+690%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.825+21%
Net Profit Margin--0.1640.168-2%0.152+8%0.154+7%0.099+66%
Operating Margin--0.1540.165-7%0.208-26%0.180-15%0.097+58%
Operating Ratio--1.5861.554+2%1.484+7%1.574+1%1.248+27%
Pb Ratio1.171+10%1.0581.241-15%1.403-25%1.195-11%1.167-9%
Pe Ratio19.511+10%17.63822.868-23%40.837-57%54.862-68%58.940-70%
Peg Ratio--114.78252.808+117%419.777-73%268.779-57%221.923-48%
Price Per Share25.000+10%22.60024.838-9%23.700-5%18.233+24%14.593+55%
Price To Total Gains Ratio17.303+10%15.64225.624-39%22.641-31%26.255-40%29.880-48%
Profit Growth--97.56397.458+0%95.192+2%93.211+5%94.507+3%
Quick Ratio--0.8560.846+1%0.947-10%0.783+9%0.624+37%
Return On Assets--0.0420.040+5%0.030+38%0.034+23%0.021+97%
Return On Equity--0.0600.056+7%0.040+52%0.046+30%0.030+98%
Revenue Growth--0.9740.9740%0.972+0%0.972+0%0.972+0%
Total Gains Per Share--1.4451.116+30%1.201+20%0.836+73%0.521+177%
Total Gains Per Share Growth--0.486-0.233+148%-0.039+108%-0.147+130%-0.148+130%
Usd Book Value--553598524.800520623049.025+6%438064282.296+26%392123353.388+41%320004986.110+73%
Usd Book Value Change Per Share--0.0420.022+91%0.022+89%0.014+187%0.009+381%
Usd Book Value Per Share--0.6150.578+6%0.487+26%0.436+41%0.356+73%
Usd Dividend Per Share---0.010-100%0.013-100%0.010-100%0.006-100%
Usd Eps--0.0370.032+14%0.019+92%0.021+80%0.012+199%
Usd Price Per Share0.720+10%0.6510.715-9%0.683-5%0.525+24%0.420+55%
Usd Profit--33212736.00029136727.462+14%17334764.309+92%18492254.061+80%11102334.344+199%
Usd Revenue--201987561.600173425403.426+16%114171117.300+77%118485814.569+70%100003494.437+102%
Usd Total Gains Per Share--0.0420.032+30%0.035+20%0.024+73%0.015+177%
 EOD+2 -3MRQTTM+22 -12YOY+24 -105Y+26 -810Y+30 -5

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.511
Price to Book Ratio (EOD)Between0-11.171
Net Profit Margin (MRQ)Greater than00.164
Operating Margin (MRQ)Greater than00.154
Quick Ratio (MRQ)Greater than10.856
Current Ratio (MRQ)Greater than12.371
Debt to Asset Ratio (MRQ)Less than10.306
Debt to Equity Ratio (MRQ)Less than10.444
Return on Equity (MRQ)Greater than0.150.060
Return on Assets (MRQ)Greater than0.050.042
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.129
Ma 20Greater thanMa 5025.445
Ma 50Greater thanMa 10024.635
Ma 100Greater thanMa 20023.856
OpenGreater thanClose24.900
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets27,699,482
Total Liabilities8,477,311
Total Stockholder Equity19,112,940
 As reported
Total Liabilities 8,477,311
Total Stockholder Equity+ 19,112,940
Total Assets = 27,699,482

Assets

Total Assets27,699,482
Total Current Assets13,781,329
Long-term Assets13,781,329
Total Current Assets
Cash And Cash Equivalents 2,237,153
Short-term Investments 233,215
Net Receivables 4,740,664
Inventory 6,446,640
Other Current Assets 123,657
Total Current Assets  (as reported)13,781,329
Total Current Assets  (calculated)13,781,329
+/-0
Long-term Assets
Property Plant Equipment 13,172,365
Goodwill 3,164
Long Term Investments 175,448
Intangible Assets 309
Other Assets 566,867
Long-term Assets  (as reported)13,918,153
Long-term Assets  (calculated)13,918,153
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities5,813,512
Long-term Liabilities2,663,799
Total Stockholder Equity19,112,940
Total Current Liabilities
Short Long Term Debt 1,378,136
Accounts payable 3,003,784
Other Current Liabilities 1,420,145
Total Current Liabilities  (as reported)5,813,512
Total Current Liabilities  (calculated)5,802,065
+/- 11,447
Long-term Liabilities
Long term Debt 2,029,768
Capital Lease Obligations Min Short Term Debt43,932
Other Liabilities 601,546
Long-term Liabilities Other 9,300
Long-term Liabilities  (as reported)2,663,799
Long-term Liabilities  (calculated)2,684,546
+/- 20,747
Total Stockholder Equity
Common Stock900,000
Retained Earnings 16,931,125
Total Stockholder Equity (as reported)19,112,940
Total Stockholder Equity (calculated)17,831,125
+/- 1,281,815
Other
Capital Stock900,000
Common Stock Shares Outstanding 900,000
Net Debt 1,170,751
Net Invested Capital 22,520,844
Net Tangible Assets 19,109,467
Net Working Capital 7,967,817



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-06-302003-03-31
> Total Assets 
995,009
0
2,169,371
2,466,399
3,258,477
4,076,632
3,765,936
4,365,255
5,256,630
5,501,082
5,602,058
5,645,298
5,772,370
5,861,542
5,837,919
6,063,868
6,592,292
7,739,290
8,299,334
9,041,851
9,250,640
8,860,637
8,880,550
9,132,595
9,120,993
9,228,603
8,866,744
8,654,132
9,382,984
10,554,049
11,932,901
12,550,405
11,385,421
11,280,940
11,592,820
12,789,412
14,243,456
16,181,702
16,456,566
18,174,065
19,356,714
20,060,616
19,581,075
20,072,867
19,806,773
19,651,738
16,166,437
16,336,734
16,875,049
16,244,573
15,631,119
15,652,956
14,657,629
14,393,725
14,399,016
14,768,704
14,945,673
15,042,347
15,136,495
15,513,559
15,163,698
15,551,157
15,850,712
16,060,809
15,985,464
16,524,442
17,490,087
17,713,835
18,671,283
18,911,533
20,029,334
21,771,242
23,798,301
24,877,048
25,561,881
27,699,482
27,699,48225,561,88124,877,04823,798,30121,771,24220,029,33418,911,53318,671,28317,713,83517,490,08716,524,44215,985,46416,060,80915,850,71215,551,15715,163,69815,513,55915,136,49515,042,34714,945,67314,768,70414,399,01614,393,72514,657,62915,652,95615,631,11916,244,57316,875,04916,336,73416,166,43719,651,73819,806,77320,072,86719,581,07520,060,61619,356,71418,174,06516,456,56616,181,70214,243,45612,789,41211,592,82011,280,94011,385,42112,550,40511,932,90110,554,0499,382,9848,654,1328,866,7449,228,6039,120,9939,132,5958,880,5508,860,6379,250,6409,041,8518,299,3347,739,2906,592,2926,063,8685,837,9195,861,5425,772,3705,645,2985,602,0585,501,0825,256,6304,365,2553,765,9364,076,6323,258,4772,466,3992,169,3710995,009
   > 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
4,171,356
4,471,398
4,916,779
5,242,503
5,479,052
5,652,257
5,670,657
5,263,119
5,638,794
5,716,169
5,735,019
5,450,657
5,936,014
6,365,536
6,499,330
7,133,599
7,183,676
7,372,888
8,601,481
9,956,719
11,123,818
11,803,583
13,781,329
13,781,32911,803,58311,123,8189,956,7198,601,4817,372,8887,183,6767,133,5996,499,3306,365,5365,936,0145,450,6575,735,0195,716,1695,638,7945,263,1195,670,6575,652,2575,479,0525,242,5034,916,7794,471,3984,171,35600000000000000000000000000000000000000000000000000000
       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
486,447
730,694
938,295
1,129,860
1,396,065
1,330,114
1,100,614
513,073
583,405
855,993
979,886
764,891
980,770
1,204,346
1,333,352
2,010,096
1,980,440
1,719,861
1,964,445
2,274,919
2,613,097
2,201,408
2,237,153
2,237,1532,201,4082,613,0972,274,9191,964,4451,719,8611,980,4402,010,0961,333,3521,204,346980,770764,891979,886855,993583,405513,0731,100,6141,330,1141,396,0651,129,860938,295730,694486,44700000000000000000000000000000000000000000000000000000
       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
6,816
12,631
5,000
0
4,500
21,000
9,045
6,876
13,178
15,701
14,243
15,796
0
63,000
116,804
170,104
143,290
147,723
75,329
68,613
72,052
233,215
233,21572,05268,61375,329147,723143,290170,104116,80463,000015,79614,24315,70113,1786,8769,04521,0004,50005,00012,6316,816000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
339,336
500,009
751,211
791,544
629,408
683,783
608,014
576,889
754,194
688,976
691,916
732,214
863,309
954,153
1,123,733
1,354,479
1,477,978
1,496,562
1,622,454
1,367,754
1,411,986
1,417,169
1,267,213
1,499,668
1,258,569
1,322,605
1,696,495
2,354,559
2,153,273
1,925,244
1,546,932
1,706,015
1,396,692
1,431,647
1,335,101
1,450,883
1,447,735
1,662,948
1,738,508
1,886,782
1,719,612
1,859,232
1,711,410
1,721,352
1,842,515
2,051,082
2,144,993
1,924,109
1,974,210
2,007,491
1,824,548
1,756,411
1,867,081
1,811,064
1,952,663
1,949,661
2,106,406
2,285,234
2,293,315
2,244,333
2,119,816
1,978,239
1,842,332
2,135,644
2,617,086
2,580,568
2,405,963
2,352,456
2,459,343
2,998,959
3,427,155
3,605,653
4,177,967
4,740,664
4,740,6644,177,9673,605,6533,427,1552,998,9592,459,3432,352,4562,405,9632,580,5682,617,0862,135,6441,842,3321,978,2392,119,8162,244,3332,293,3152,285,2342,106,4061,949,6611,952,6631,811,0641,867,0811,756,4111,824,5482,007,4911,974,2101,924,1092,144,9932,051,0821,842,5151,721,3521,711,4101,859,2321,719,6121,886,7821,738,5081,662,9481,447,7351,450,8831,335,1011,431,6471,396,6921,706,0151,546,9321,925,2442,153,2732,354,5591,696,4951,322,6051,258,5691,499,6681,267,2131,417,1691,411,9861,367,7541,622,4541,496,5621,477,9781,354,4791,123,733954,153863,309732,214691,916688,976754,194576,889608,014683,783629,408791,544751,211500,009339,33600
       Other Current Assets 
13,207
0
43,031
68,035
38,220
44,027
77,075
52,425
57,008
73,845
23,523
126,667
163,649
96,684
24,808
46,420
71,362
82,441
45,138
58,681
80,186
56,320
48,794
67,903
76,197
62,044
74,522
94,908
78,354
59,662
177,036
206,197
238,974
204,805
411,744
479,591
407,837
426,402
130,071
134,428
168,108
151,465
131,551
131,885
164,432
2,491,733
146,279
129,779
132,298
131,390
110,170
141,485
142,895
116,512
141,235
177,919
182,072
90,553
99,173
113,906
184,730
91,531
100,218
140,800
108,164
96,394
125,437
93,767
138,164
138,433
100,008
87,384
105,072
144,838
93,184
123,657
123,65793,184144,838105,07287,384100,008138,433138,16493,767125,43796,394108,164140,800100,21891,531184,730113,90699,17390,553182,072177,919141,235116,512142,895141,485110,170131,390132,298129,779146,2792,491,733164,432131,885131,551151,465168,108134,428130,071426,402407,837479,591411,744204,805238,974206,197177,03659,66278,35494,90874,52262,04476,19767,90348,79456,32080,18658,68145,13882,44171,36246,42024,80896,684163,649126,66723,52373,84557,00852,42577,07544,02738,22068,03543,031013,207
   > 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
10,134,543
10,325,790
10,534,807
10,588,428
11,124,551
11,214,505
11,537,684
11,727,857
12,656,447
13,169,761
13,841,582
13,753,230
13,758,298
13,918,153
13,918,15313,758,29813,753,23013,841,58213,169,76112,656,44711,727,85711,537,68411,214,50511,124,55110,588,42810,534,80710,325,79010,134,54300000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
852,517
0
1,570,419
1,650,312
1,827,843
2,074,817
2,257,146
2,832,843
3,552,442
3,698,171
3,614,284
3,922,250
4,032,355
4,158,733
3,996,505
4,208,134
4,554,550
5,357,778
5,898,890
6,210,757
5,857,686
5,823,397
5,598,594
5,810,080
6,037,287
5,954,253
5,618,255
5,289,494
5,339,764
5,733,986
5,979,206
6,125,170
6,049,376
6,007,465
6,268,572
6,921,806
7,851,204
10,693,251
11,447,677
12,544,196
13,178,546
13,948,186
14,096,251
14,220,303
13,837,207
11,464,369
10,949,907
11,083,436
11,392,106
10,738,217
10,512,927
10,309,089
10,079,800
10,033,282
9,714,375
9,621,551
9,443,820
9,267,101
9,062,497
9,260,633
9,243,198
9,126,873
9,526,866
9,889,779
10,148,125
10,169,048
10,706,220
10,584,822
10,733,046
10,901,582
11,720,628
12,276,223
13,021,342
13,037,851
12,904,704
13,172,365
13,172,36512,904,70413,037,85113,021,34212,276,22311,720,62810,901,58210,733,04610,584,82210,706,22010,169,04810,148,1259,889,7799,526,8669,126,8739,243,1989,260,6339,062,4979,267,1019,443,8209,621,5519,714,37510,033,28210,079,80010,309,08910,512,92710,738,21711,392,10611,083,43610,949,90711,464,36913,837,20714,220,30314,096,25113,948,18613,178,54612,544,19611,447,67710,693,2517,851,2046,921,8066,268,5726,007,4656,049,3766,125,1705,979,2065,733,9865,339,7645,289,4945,618,2555,954,2536,037,2875,810,0805,598,5945,823,3975,857,6866,210,7575,898,8905,357,7784,554,5504,208,1343,996,5054,158,7334,032,3553,922,2503,614,2843,698,1713,552,4422,832,8432,257,1462,074,8171,827,8431,650,3121,570,4190852,517
       Goodwill 
0
0
0
0
0
0
0
0
0
0
6,692
0
0
0
5,283
0
0
0
3,874
0
0
0
3,874
3,874
3,874
3,874
3,874
3,874
3,874
3,874
3,874
3,874
3,874
3,874
3,874
3,874
3,874
3,874
7,039
7,039
7,039
7,039
7,039
7,039
7,039
7,039
7,039
7,039
7,039
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,164
3,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1643,1647,0397,0397,0397,0397,0397,0397,0397,0397,0397,0397,0393,8743,8743,8743,8743,8743,8743,8743,8743,8743,8743,8743,8743,8743,8743,8743,8740003,8740005,2830006,6920000000000
       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
0
0
0
0
0
0
0
0
0
0
173,343
184,564
114,712
245,226
285,759
297,408
220,315
312,828
175,448
175,448312,828220,315297,408285,759245,226114,712184,564173,3430000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
8,920
8,683
8,149
7,775
7,247
6,914
6,496
6,029
7,225
7,179
6,686
6,458
6,106
5,915
5,714
5,494
5,141
4,118
4,090
5,268
5,228
5,782
5,524
5,634
5,882
5,634
5,845
5,834
10,175
10,280
15,802
18,066
17,459
16,708
15,180
12,914
15,507
15,034
14,589
9,433
8,600
8,061
7,559
7,014
6,545
6,810
7,039
6,878
6,413
3,222
3,199
2,642
2,234
1,886
1,499
1,405
1,307
1,035
895
723
531
438
345
268
685
309
3096852683454385317238951,0351,3071,4051,4991,8862,2342,6423,1993,2226,4136,8787,0396,8106,5457,0147,5598,0618,6009,43314,58915,03415,50712,91415,18016,70817,45918,06615,80210,28010,1755,8345,8455,6345,8825,6345,5245,7825,2285,2684,0904,1185,1415,4945,7145,9156,1066,4586,6867,1797,2256,0296,4966,9147,2477,7758,1498,6838,9200000000000
       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
81,454
14,456
21,671
21,605
25,853
25,433
26,288
31,104
109,263
110,297
37,435
40,254
43,474
44,885
44,88543,47440,25437,435110,297109,26331,10426,28825,43325,85321,60521,67114,45681,45400000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
665,195
0
1,230,451
1,301,601
1,492,724
1,048,352
545,919
1,207,086
1,927,803
2,053,549
2,119,240
2,132,958
2,445,698
2,433,520
2,315,560
2,362,682
2,725,654
3,624,290
3,970,453
4,345,900
4,695,249
4,054,896
4,284,324
4,245,809
4,064,519
3,989,114
3,854,260
3,484,868
3,424,250
3,781,583
3,570,197
3,280,798
3,381,721
3,130,721
3,233,231
4,382,319
5,874,617
7,612,096
8,267,306
9,611,654
10,740,456
11,349,121
10,943,098
11,342,252
11,443,587
11,509,893
8,534,566
8,478,929
8,885,990
8,605,752
7,427,981
6,595,126
5,184,075
4,829,212
4,732,616
4,599,700
4,746,332
4,715,281
4,597,223
4,351,610
4,041,384
4,260,207
4,240,522
4,055,557
3,945,467
4,330,304
4,568,368
3,969,156
4,192,898
4,379,568
4,690,194
5,278,471
6,264,950
7,245,631
7,640,064
8,477,311
8,477,3117,640,0647,245,6316,264,9505,278,4714,690,1944,379,5684,192,8983,969,1564,568,3684,330,3043,945,4674,055,5574,240,5224,260,2074,041,3844,351,6104,597,2234,715,2814,746,3324,599,7004,732,6164,829,2125,184,0756,595,1267,427,9818,605,7528,885,9908,478,9298,534,56611,509,89311,443,58711,342,25210,943,09811,349,12110,740,4569,611,6548,267,3067,612,0965,874,6174,382,3193,233,2313,130,7213,381,7213,280,7983,570,1973,781,5833,424,2503,484,8683,854,2603,989,1144,064,5194,245,8094,284,3244,054,8964,695,2494,345,9003,970,4533,624,2902,725,6542,362,6822,315,5602,433,5202,445,6982,132,9582,119,2402,053,5491,927,8031,207,086545,9191,048,3521,492,7241,301,6011,230,4510665,195
   > Total Current Liabilities 
211,722
0
397,835
432,274
568,541
1,048,352
545,919
886,058
855,230
916,069
894,028
892,482
1,092,409
1,129,360
1,081,270
1,203,562
1,540,587
1,581,869
1,315,818
1,355,055
1,891,795
1,175,591
1,396,336
1,372,451
1,252,755
1,404,677
1,497,184
1,380,124
1,418,766
1,828,739
2,062,206
2,042,589
1,922,559
1,765,025
1,972,946
3,207,659
3,886,924
3,724,363
2,948,355
4,183,249
3,783,143
4,650,612
4,334,102
4,869,631
5,358,801
6,905,602
4,362,797
4,453,142
4,865,895
4,925,986
4,087,772
3,532,941
2,666,754
2,591,332
2,700,374
2,802,614
3,198,107
3,533,343
3,565,789
3,471,399
3,499,225
3,691,100
3,606,297
2,986,833
2,598,585
2,852,821
2,853,697
2,279,408
2,460,363
2,707,266
2,984,831
3,284,931
3,868,223
4,768,710
4,986,744
5,813,512
5,813,5124,986,7444,768,7103,868,2233,284,9312,984,8312,707,2662,460,3632,279,4082,853,6972,852,8212,598,5852,986,8333,606,2973,691,1003,499,2253,471,3993,565,7893,533,3433,198,1072,802,6142,700,3742,591,3322,666,7543,532,9414,087,7724,925,9864,865,8954,453,1424,362,7976,905,6025,358,8014,869,6314,334,1024,650,6123,783,1434,183,2492,948,3553,724,3633,886,9243,207,6591,972,9461,765,0251,922,5592,042,5892,062,2061,828,7391,418,7661,380,1241,497,1841,404,6771,252,7551,372,4511,396,3361,175,5911,891,7951,355,0551,315,8181,581,8691,540,5871,203,5621,081,2701,129,3601,092,409892,482894,028916,069855,230886,058545,9191,048,352568,541432,274397,8350211,722
       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
3,470,707
3,219,888
3,085,819
706,695
449,683
408,930
530,095
575,180
576,590
2,016,161
1,476,282
1,271,753
1,292,012
0
0
0
0
0
0
0
0
0
0
00000000001,292,0121,271,7531,476,2822,016,161576,590575,180530,095408,930449,683706,6953,085,8193,219,8883,470,70700000000000000000000000000000000000000000000000000000
       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
3,470,707
3,219,888
3,085,819
706,695
449,683
408,930
530,095
575,180
576,590
2,016,161
1,476,282
1,271,753
1,292,012
1,053,923
841,427
798,637
1,031,074
902,734
911,550
1,196,059
1,435,725
1,697,779
1,378,136
1,378,1361,697,7791,435,7251,196,059911,550902,7341,031,074798,637841,4271,053,9231,292,0121,271,7531,476,2822,016,161576,590575,180530,095408,930449,683706,6953,085,8193,219,8883,470,70700000000000000000000000000000000000000000000000000000
       Accounts payable 
40,195
0
296,324
293,390
346,860
401,306
426,189
435,544
546,079
407,808
457,443
406,283
361,412
508,570
552,749
740,768
785,942
1,085,573
773,787
945,915
980,726
359,301
511,207
616,743
608,716
690,702
807,961
748,954
721,664
778,261
1,088,574
970,464
942,928
779,974
1,031,644
1,139,492
1,220,429
1,135,836
1,040,943
1,145,964
1,324,918
1,251,722
1,154,172
1,243,011
1,334,266
1,349,395
1,205,565
1,324,403
1,271,093
1,108,535
1,008,391
1,134,851
1,076,322
969,248
1,149,300
1,125,323
1,044,320
1,157,264
1,113,254
1,142,152
1,235,149
1,176,977
1,134,563
1,112,187
970,813
1,074,418
1,099,087
953,970
950,972
1,000,176
1,326,494
1,530,294
1,785,429
2,179,902
2,111,853
3,003,784
3,003,7842,111,8532,179,9021,785,4291,530,2941,326,4941,000,176950,972953,9701,099,0871,074,418970,8131,112,1871,134,5631,176,9771,235,1491,142,1521,113,2541,157,2641,044,3201,125,3231,149,300969,2481,076,3221,134,8511,008,3911,108,5351,271,0931,324,4031,205,5651,349,3951,334,2661,243,0111,154,1721,251,7221,324,9181,145,9641,040,9431,135,8361,220,4291,139,4921,031,644779,974942,928970,4641,088,574778,261721,664748,954807,961690,702608,716616,743511,207359,301980,726945,915773,7871,085,573785,942740,768552,749508,570361,412406,283457,443407,808546,079435,544426,189401,306346,860293,390296,324040,195
       Other Current Liabilities 
93,624
0
73,827
66,689
113,162
150,365
119,730
428,666
144,419
182,403
135,338
150,593
155,855
100,227
134,729
119,383
168,323
132,950
211,628
118,776
159,052
162,796
483,283
303,238
200,188
201,559
182,893
197,948
188,645
347,565
391,948
312,471
254,551
257,436
250,797
317,463
626,048
512,161
407,778
575,612
454,144
563,695
522,233
471,310
468,126
1,896,347
346,792
443,940
577,969
600,679
453,011
425,516
296,353
364,123
335,047
354,081
300,127
291,706
366,285
424,516
383,505
353,898
440,687
381,185
307,259
486,391
700,687
479,589
705,687
671,304
749,798
836,841
880,263
1,146,721
1,169,222
1,420,145
1,420,1451,169,2221,146,721880,263836,841749,798671,304705,687479,589700,687486,391307,259381,185440,687353,898383,505424,516366,285291,706300,127354,081335,047364,123296,353425,516453,011600,679577,969443,940346,7921,896,347468,126471,310522,233563,695454,144575,612407,778512,161626,048317,463250,797257,436254,551312,471391,948347,565188,645197,948182,893201,559200,188303,238483,283162,796159,052118,776211,628132,950168,323119,383134,729100,227155,855150,593135,338182,403144,419428,666119,730150,365113,16266,68973,827093,624
   > 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
634,225
1,068,724
1,346,882
1,477,483
1,714,672
1,689,748
1,732,535
1,672,302
1,705,363
1,993,540
2,396,727
2,476,921
2,653,320
2,663,799
2,663,7992,653,3202,476,9212,396,7271,993,5401,705,3631,672,3021,732,5351,689,7481,714,6721,477,4831,346,8821,068,724634,22500000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
71
240
561
0
1,483
1,950
1,626
1,659
1,869
2,042
2,177
2,169
1,957
2,523
2,829
3,193
4,457
3,278
3,508
4,879
3,258
8,824
8,993
9,842
9,768
16,289
16,192
18,434
16,511
19,464
19,265
20,547
20,318
22,435
25,493
27,732
21,840
24,899
27,664
25,548
25,808
26,544
25,821
25,134
28,382
34,477
37,946
38,946
30,489
35,349
34,458
39,192
39,995
41,879
43,428
47,396
208,652
216,431
247,860
261,926
331,201
392,217
507,916
558,079
602,530
601,546
601,546602,530558,079507,916392,217331,201261,926247,860216,431208,65247,39643,42841,87939,99539,19234,45835,34930,48938,94637,94634,47728,38225,13425,82126,54425,80825,54827,66424,89921,84027,73225,49322,43520,31820,54719,26519,46416,51118,43416,19216,2899,7689,8428,9938,8243,2584,8793,5083,2784,4573,1932,8292,5231,9572,1692,1772,0421,8691,6591,6261,9501,4830561240710000000000
> Total Stockholder Equity
329,814
329,814
938,919
1,164,798
1,765,753
3,028,280
3,220,017
3,158,169
3,328,827
3,447,533
3,469,487
3,497,610
3,310,537
3,411,897
3,508,358
3,685,254
3,850,039
4,099,104
4,314,723
4,681,315
4,527,962
4,784,961
4,575,911
4,869,164
5,035,941
5,219,900
4,992,775
5,143,100
5,924,653
6,735,294
8,336,325
9,247,516
7,981,765
8,131,401
8,333,007
8,372,871
8,338,693
8,436,281
8,088,423
8,457,472
8,507,991
8,596,996
8,527,426
8,613,764
8,256,568
8,098,482
7,624,861
7,848,271
7,978,722
7,627,271
8,190,607
9,043,569
9,453,573
9,541,990
9,642,154
10,142,801
10,178,049
10,303,773
10,514,042
11,133,630
11,091,529
11,259,767
11,578,568
11,972,034
12,006,761
12,160,809
12,887,272
13,689,884
14,423,025
14,469,229
15,277,145
16,429,784
17,455,364
17,550,519
17,827,245
19,112,940
19,112,94017,827,24517,550,51917,455,36416,429,78415,277,14514,469,22914,423,02513,689,88412,887,27212,160,80912,006,76111,972,03411,578,56811,259,76711,091,52911,133,63010,514,04210,303,77310,178,04910,142,8019,642,1549,541,9909,453,5739,043,5698,190,6077,627,2717,978,7227,848,2717,624,8618,098,4828,256,5688,613,7648,527,4268,596,9968,507,9918,457,4728,088,4238,436,2818,338,6938,372,8718,333,0078,131,4017,981,7659,247,5168,336,3256,735,2945,924,6535,143,1004,992,7755,219,9005,035,9414,869,1644,575,9114,784,9614,527,9624,681,3154,314,7234,099,1043,850,0393,685,2543,508,3583,411,8973,310,5373,497,6103,469,4873,447,5333,328,8273,158,1693,220,0173,028,2801,765,7531,164,798938,919329,814329,814
   Common Stock
70,400
0
118,449
132,000
560,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000560,000132,000118,449070,400
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000
   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
-677,715
-884,354
-510,177
-432,102
-511,570
-700,603
-617,414
-880,343
-983,828
-1,338,186
-1,583,427
-1,988,440
-1,920,270
-1,207,430
-1,622,768
-916,773
-1,106,254
-1,042,999
-546,587
94,098
-444,353
-760,103
-626,635
-626,635-760,103-444,35394,098-546,587-1,042,999-1,106,254-916,773-1,622,768-1,207,430-1,920,270-1,988,440-1,583,427-1,338,186-983,828-880,343-617,414-700,603-511,570-432,102-510,177-884,354-677,71500000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.