0 XP   0   0   0

RPCG Public Company Limited










Financial Health of Rpc




Comparing to competitors in the Oil & Gas Refining & Marketing industry




  Industry Rankings  


RPCG Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Rpc?

I guess you are interested in RPCG 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 Rpc

Let's start. I'm going to help you getting a better view of RPCG 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 RPCG 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 RPCG 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 RPCG Public Company Limited. The closing price on 2022-12-02 was ฿0.95 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.
RPCG Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very 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 RPCG Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Rpc to the Oil & Gas Refining & Marketing industry mean.
  • A Net Profit Margin of 1.2% means that ฿0.01 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 1.2%. The company is making a profit. +1
  • The TTM is -1.0%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM-1.0%+2.2%
TTM-1.0%YOY15.0%-16.1%
TTM-1.0%5Y4.1%-5.1%
5Y4.1%10Y2.6%+1.4%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%4.0%-2.8%
TTM-1.0%3.2%-4.2%
YOY15.0%2.1%+12.9%
5Y4.1%2.0%+2.1%
10Y2.6%2.3%+0.3%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Rpc to the Oil & Gas Refining & Marketing industry mean.
  • 0.6% Return on Assets means that Rpc generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.6%TTM-0.3%+0.9%
TTM-0.3%YOY3.1%-3.4%
TTM-0.3%5Y0.9%-1.3%
5Y0.9%10Y0.6%+0.4%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%1.6%-1.0%
TTM-0.3%1.4%-1.7%
YOY3.1%1.1%+2.0%
5Y0.9%1.0%-0.1%
10Y0.6%1.1%-0.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Rpc to the Oil & Gas Refining & Marketing industry mean.
  • 1.0% Return on Equity means Rpc generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.0%TTM-0.5%+1.6%
TTM-0.5%YOY8.5%-9.0%
TTM-0.5%5Y2.5%-3.0%
5Y2.5%10Y1.5%+1.0%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%4.5%-3.5%
TTM-0.5%3.9%-4.4%
YOY8.5%2.7%+5.8%
5Y2.5%2.5%+0.0%
10Y1.5%2.5%-1.0%

1.2. Operating Efficiency of RPCG Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Rpc is operating .

  • Measures how much profit Rpc 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 Rpc to the Oil & Gas Refining & Marketing industry mean.
  • An Operating Margin of 1.3% means the company generated ฿0.01  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 1.3%. The company is operating less efficient.
  • The TTM is -1.0%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ1.3%TTM-1.0%+2.2%
TTM-1.0%YOY-0.3%-0.7%
TTM-1.0%5Y1.1%-2.1%
5Y1.1%10Y0.4%+0.7%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%4.8%-3.5%
TTM-1.0%4.0%-5.0%
YOY-0.3%2.8%-3.1%
5Y1.1%2.8%-1.7%
10Y0.4%2.4%-2.0%
1.2.2. Operating Ratio

Measures how efficient Rpc is keeping operating costs low.

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

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

  • The MRQ is 1.929. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.962. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.929TTM1.962-0.033
TTM1.962YOY1.925+0.037
TTM1.9625Y1.942+0.020
5Y1.94210Y1.491+0.451
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9291.686+0.243
TTM1.9621.579+0.383
YOY1.9251.481+0.444
5Y1.9421.334+0.608
10Y1.4911.138+0.353

1.3. Liquidity of RPCG Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Rpc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • A Current Ratio of 1.14 means the company has ฿1.14 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.138. The company is just able to pay all its short-term debts.
  • The TTM is 1.286. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.138TTM1.286-0.148
TTM1.286YOY0.852+0.434
TTM1.2865Y0.675+0.610
5Y0.67510Y0.359+0.316
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1381.324-0.186
TTM1.2861.383-0.097
YOY0.8521.340-0.488
5Y0.6751.402-0.727
10Y0.3591.278-0.919
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Rpc to the Oil & Gas Refining & Marketing industry mean.
  • A Quick Ratio of 0.55 means the company can pay off ฿0.55 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.553. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.743. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.553TTM0.743-0.190
TTM0.743YOY0.527+0.216
TTM0.7435Y0.432+0.312
5Y0.43210Y0.249+0.183
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5530.598-0.045
TTM0.7430.597+0.146
YOY0.5270.619-0.092
5Y0.4320.628-0.196
10Y0.2490.585-0.336

1.4. Solvency of RPCG Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Rpc to Oil & Gas Refining & Marketing industry mean.
  • A Debt to Asset Ratio of 0.42 means that Rpc assets are financed with 41.6% credit (debt) and the remaining percentage (100% - 41.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.416. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.405. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.416TTM0.405+0.011
TTM0.405YOY0.628-0.223
TTM0.4055Y0.571-0.166
5Y0.57110Y0.583-0.012
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4160.601-0.185
TTM0.4050.615-0.210
YOY0.6280.595+0.033
5Y0.5710.570+0.001
10Y0.5830.550+0.033
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Rpc to the Oil & Gas Refining & Marketing industry mean.
  • A Debt to Equity ratio of 71.4% means that company has ฿0.71 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.714. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.685. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.714TTM0.685+0.029
TTM0.685YOY1.694-1.009
TTM0.6855Y1.417-0.733
5Y1.41710Y1.475-0.057
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7141.539-0.825
TTM0.6851.541-0.856
YOY1.6941.450+0.244
5Y1.4171.417+0.000
10Y1.4751.411+0.064

2. Market Valuation of RPCG 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 Rpc generates.

  • Above 15 is considered overpriced but always compare Rpc to the Oil & Gas Refining & Marketing industry mean.
  • A PE ratio of 60.10 means the investor is paying ฿60.10 for every ฿1 in earnings.

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

  • The EOD is 50.523. Good. +1
  • The MRQ is 60.096. Neutral. Compare to industry.
  • The TTM is -54.040. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD50.523MRQ60.096-9.573
MRQ60.096TTM-54.040+114.136
TTM-54.040YOY-62.759+8.719
TTM-54.0405Y-68.905+14.865
5Y-68.90510Y-36.721-32.184
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD50.52318.017+32.506
MRQ60.09617.661+42.435
TTM-54.04035.145-89.185
YOY-62.75926.700-89.459
5Y-68.90529.307-98.212
10Y-36.72125.981-62.702
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Rpc.

  • 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 RPCG Public Company Limited:

  • The MRQ is 31.547. Seems overpriced? -1
  • The TTM is -2.575. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ31.547TTM-2.575+34.122
TTM-2.575YOY19.278-21.853
TTM-2.5755Y-4.410+1.835
5Y-4.41010Y-17.760+13.350
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ31.5470.126+31.421
TTM-2.5750.041-2.616
YOY19.2780.090+19.188
5Y-4.4100.049-4.459
10Y-17.7600.031-17.791

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

Measures if the stock price of Rpc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • A PB ratio of 0.63 means the investor is paying ฿0.63 for each ฿1 in book value.

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

  • The EOD is 0.530. Very good. +2
  • The MRQ is 0.630. Very good. +2
  • The TTM is 0.760. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.530MRQ0.630-0.100
MRQ0.630TTM0.760-0.130
TTM0.760YOY0.460+0.300
TTM0.7605Y0.573+0.187
5Y0.57310Y0.893-0.320
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD0.5301.314-0.784
MRQ0.6301.206-0.576
TTM0.7601.366-0.606
YOY0.4601.261-0.801
5Y0.5731.371-0.798
10Y0.8931.234-0.341
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of RPCG 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---0.081-0.031-62%0.157-152%0.040-302%0.026-411%
Book Value Growth--0.9700.9710%0.9740%0.9720%0.9720%
Book Value Per Share--1.7941.867-4%1.474+22%1.318+36%1.146+57%
Book Value Per Share Growth---0.045-0.017-62%0.085-153%0.025-278%0.016-385%
Current Ratio--1.1381.286-12%0.852+34%0.675+68%0.359+217%
Debt To Asset Ratio--0.4160.405+3%0.628-34%0.571-27%0.583-29%
Debt To Equity Ratio--0.7140.685+4%1.694-58%1.417-50%1.475-52%
Dividend Per Share--0.1000.1000%-+100%0.020+400%0.030+232%
Dividend Per Share Growth---0.250-100%--0.250-100%0.328-100%
Eps--0.019-0.010+152%0.158-88%0.042-55%0.024-22%
Eps Growth--1.905-11.622+710%-4.833+354%-2.725+243%-1.443+176%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.675+48%
Net Profit Margin--0.012-0.010+185%0.150-92%0.041-71%0.026-55%
Operating Margin--0.013-0.010+176%-0.003+120%0.011+11%0.004+223%
Operating Ratio--1.9291.962-2%1.925+0%1.942-1%1.491+29%
Pb Ratio0.530-19%0.6300.760-17%0.460+37%0.573+10%0.893-29%
Pe Ratio50.523-19%60.096-54.040+190%-62.759+204%-68.905+215%-36.721+161%
Peg Ratio--31.547-2.575+108%19.278+64%-4.410+114%-17.760+156%
Price Per Share0.950-19%1.1301.423-21%0.685+65%0.771+47%0.938+20%
Price To Total Gains Ratio50.523-19%60.09628.353+112%-2690.733+4577%-524.005+972%-274.763+557%
Profit Growth--102.606-82.032+180%34.642+196%-17.595+117%-7.779+108%
Quick Ratio--0.5530.743-26%0.527+5%0.432+28%0.249+122%
Return On Assets--0.006-0.003+151%0.031-80%0.009-35%0.006+5%
Return On Equity--0.010-0.005+148%0.085-88%0.025-58%0.015-31%
Revenue Growth--0.9790.974+1%0.974+0%0.973+1%0.971+1%
Total Gains Per Share--0.0190.069-73%0.157-88%0.060-69%0.056-67%
Total Gains Per Share Growth---3.395-2.269-33%-168.527+4864%-34.186+907%-17.445+414%
Usd Book Value--67409712.00070150059.058-4%55375014.715+22%49588456.738+36%43082517.233+56%
Usd Book Value Change Per Share---0.002-0.001-62%0.005-152%0.001-302%0.001-411%
Usd Book Value Per Share--0.0520.054-4%0.042+22%0.038+36%0.033+57%
Usd Dividend Per Share--0.0030.0030%-+100%0.001+400%0.001+232%
Usd Eps--0.0010.000+152%0.005-88%0.001-55%0.001-22%
Usd Price Per Share0.027-19%0.0330.041-21%0.020+65%0.022+47%0.027+20%
Usd Profit--706521.600-369795.175+152%5930913.809-88%1573598.795-55%904882.412-22%
Usd Revenue--59491872.00045716660.165+30%35510456.095+68%31585402.817+88%26393736.033+125%
Usd Total Gains Per Share--0.0010.002-73%0.005-88%0.002-69%0.002-67%
 EOD+3 -2MRQTTM+15 -18YOY+17 -175Y+18 -1710Y+20 -16

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1550.523
Price to Book Ratio (EOD)Between0-10.530
Net Profit Margin (MRQ)Greater than00.012
Operating Margin (MRQ)Greater than00.013
Quick Ratio (MRQ)Greater than10.553
Current Ratio (MRQ)Greater than11.138
Debt to Asset Ratio (MRQ)Less than10.416
Debt to Equity Ratio (MRQ)Less than10.714
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.006
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5032.975
Ma 20Greater thanMa 500.992
Ma 50Greater thanMa 1001.022
Ma 100Greater thanMa 2001.058
OpenGreater thanClose0.940
Total0/5 (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
Operating Income  -807-13,753-14,560-39,807-54,36729,283-25,08445,53020,446



Latest Balance Sheet

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

Summary
Total Assets4,010,648
Total Liabilities1,670,033
Total Stockholder Equity2,340,615
 As reported
Total Liabilities 1,670,033
Total Stockholder Equity+ 2,340,615
Total Assets = 4,010,648

Assets

Total Assets4,010,648
Total Current Assets766,406
Long-term Assets766,406
Total Current Assets
Cash And Cash Equivalents 287,277
Short-term Investments 286,273
Net Receivables 86,404
Inventory 90,076
Other Current Assets 16,376
Total Current Assets  (as reported)766,406
Total Current Assets  (calculated)766,406
+/-0
Long-term Assets
Property Plant Equipment 1,666,933
Long Term Investments 1,209,590
Other Assets 358,445
Long-term Assets  (as reported)3,244,242
Long-term Assets  (calculated)3,234,968
+/- 9,274

Liabilities & Shareholders' Equity

Total Current Liabilities673,562
Long-term Liabilities996,471
Total Stockholder Equity2,340,615
Total Current Liabilities
Short Long Term Debt 100
Accounts payable 569,102
Other Current Liabilities 77,402
Total Current Liabilities  (as reported)673,562
Total Current Liabilities  (calculated)646,604
+/- 26,958
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt531,543
Other Liabilities 491,567
Long-term Liabilities  (as reported)996,471
Long-term Liabilities  (calculated)1,023,110
+/- 26,639
Total Stockholder Equity
Common Stock1,304,664
Retained Earnings 817,552
Other Stockholders Equity 218,399
Total Stockholder Equity (as reported)2,340,615
Total Stockholder Equity (calculated)2,340,615
+/-0
Other
Capital Stock1,304,664
Common Stock Shares Outstanding 1,304,664
Net Invested Capital 2,340,715
Net Tangible Assets 2,331,341
Net Working Capital 92,844



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
2,159,350
2,286,401
2,588,838
2,787,852
3,013,054
3,089,900
3,543,334
2,965,417
2,485,382
3,894,781
3,428,912
3,327,493
2,852,639
2,988,147
3,327,546
3,854,814
4,928,327
6,256,519
4,510,750
3,095,615
3,210,589
3,204,766
3,708,896
3,713,227
3,837,268
3,416,236
4,121,616
4,363,808
5,034,112
4,287,731
4,546,960
4,067,499
3,533,705
3,356,070
2,775,494
2,690,470
2,628,974
2,584,058
2,557,314
2,940,965
3,388,669
3,342,594
3,286,295
3,008,117
3,387,351
3,436,366
3,434,165
3,332,213
3,443,943
3,422,827
3,283,459
3,170,733
3,025,275
2,981,915
2,977,083
3,129,124
3,164,028
3,270,566
3,359,742
3,535,134
3,594,848
3,606,036
3,833,572
4,063,203
4,425,142
4,492,784
4,482,340
4,645,219
4,693,882
6,952,862
4,484,075
3,974,876
3,945,045
4,010,648
4,010,6483,945,0453,974,8764,484,0756,952,8624,693,8824,645,2194,482,3404,492,7844,425,1424,063,2033,833,5723,606,0363,594,8483,535,1343,359,7423,270,5663,164,0283,129,1242,977,0832,981,9153,025,2753,170,7333,283,4593,422,8273,443,9433,332,2133,434,1653,436,3663,387,3513,008,1173,286,2953,342,5943,388,6692,940,9652,557,3142,584,0582,628,9742,690,4702,775,4943,356,0703,533,7054,067,4994,546,9604,287,7315,034,1124,363,8084,121,6163,416,2363,837,2683,713,2273,708,8963,204,7663,210,5893,095,6154,510,7506,256,5194,928,3273,854,8143,327,5462,988,1472,852,6393,327,4933,428,9123,894,7812,485,3822,965,4173,543,3343,089,9003,013,0542,787,8522,588,8382,286,4012,159,350
   > 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
605,721
454,332
406,872
399,870
486,577
420,943
369,823
352,457
474,552
529,717
524,422
1,304,952
1,492,608
1,408,817
1,454,665
1,465,167
1,466,469
1,524,778
3,768,631
1,283,845
718,127
699,067
766,406
766,406699,067718,1271,283,8453,768,6311,524,7781,466,4691,465,1671,454,6651,408,8171,492,6081,304,952524,422529,717474,552352,457369,823420,943486,577399,870406,872454,332605,721000000000000000000000000000000000000000000000000000
       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
30,728
31,767
118,336
19,012
29,212
33,800
34,834
31,370
47,167
80,346
51,366
60,740
104,251
286,973
119,042
128,030
117,362
487,801
468,313
432,930
198,864
202,790
287,277
287,277202,790198,864432,930468,313487,801117,362128,030119,042286,973104,25160,74051,36680,34647,16731,37034,83433,80029,21219,012118,33631,76730,728000000000000000000000000000000000000000000000000000
       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
466,718
314,094
185,379
274,582
323,560
265,806
191,949
176,382
184,647
208,595
330,691
523,839
435,066
204,087
547,029
749,813
1,143,557
514,952
368,457
402,035
252,227
341,133
286,273
286,273341,133252,227402,035368,457514,9521,143,557749,813547,029204,087435,066523,839330,691208,595184,647176,382191,949265,806323,560274,582185,379314,094466,718000000000000000000000000000000000000000000000000000
       Net Receivables 
176,196
273,992
158,871
279,707
299,704
340,073
470,305
215,703
254,267
796,008
919,811
628,002
518,971
522,661
548,854
654,655
1,001,291
2,105,156
816,341
268,565
287,058
262,723
744,455
231,376
300,686
201,640
821,076
651,154
1,208,893
305,554
1,015,098
704,777
144,675
229,039
105,383
105,080
72,251
67,272
91,333
96,889
128,397
91,889
72,114
61,671
60,865
50,864
43,696
45,056
42,534
43,612
39,928
48,089
46,727
41,234
41,654
66,413
37,592
42,752
42,054
148,424
30,943
31,526
28,005
846,056
861,054
725,178
531,812
133,017
440,404
584,614
370,812
185,830
78,510
86,404
86,40478,510185,830370,812584,614440,404133,017531,812725,178861,054846,05628,00531,52630,943148,42442,05442,75237,59266,41341,65441,23446,72748,08939,92843,61242,53445,05643,69650,86460,86561,67172,11491,889128,39796,88991,33367,27272,251105,080105,383229,039144,675704,7771,015,098305,5541,208,893651,154821,076201,640300,686231,376744,455262,723287,058268,565816,3412,105,1561,001,291654,655548,854522,661518,971628,002919,811796,008254,267215,703470,305340,073299,704279,707158,871273,992176,196
       Other Current Assets 
54,408
218,099
543,919
503,310
448,519
268,304
157,902
242,004
177,895
216,602
222,137
289,140
187,316
219,962
181,687
242,626
247,191
164,017
296,326
280,620
240,406
275,756
117,288
143,785
166,263
155,355
127,314
168,429
102,418
121,550
113,133
78,612
23,592
21,165
20,342
28,017
27,159
31,618
63,398
17,203
57,663
60,789
57,945
60,222
61,626
154,669
127,618
125,958
125,637
106,451
87,916
14,768
22,210
22,787
21,372
18,485
35,152
43,529
40,640
5,083
38,882
40,138
41,261
8,364
17,420
17,212
5,542
8,517
17,733
2,274,910
8,193
8,336
13,050
16,376
16,37613,0508,3368,1932,274,91017,7338,5175,54217,21217,4208,36441,26140,13838,8825,08340,64043,52935,15218,48521,37222,78722,21014,76887,916106,451125,637125,958127,618154,66961,62660,22257,94560,78957,66317,20363,39831,61827,15928,01720,34221,16523,59278,612113,133121,550102,418168,429127,314155,355166,263143,785117,288275,756240,406280,620296,326164,017247,191242,626181,687219,962187,316289,140222,137216,602177,895242,004157,902268,304448,519503,310543,919218,09954,408
   > 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
3,065,131
3,081,614
2,528,620
2,570,594
3,016,325
3,038,119
3,017,173
3,178,751
3,169,104
3,184,231
3,200,230
3,256,749
3,245,978
3,244,242
3,244,2423,245,9783,256,7493,200,2303,184,2313,169,1043,178,7513,017,1733,038,1193,016,3252,570,5942,528,6203,081,6143,065,131000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
739,320
731,225
786,016
781,849
859,375
882,069
921,835
938,937
907,988
938,320
918,419
923,094
927,722
939,181
936,201
961,624
1,077,852
1,122,195
1,207,033
1,496,005
1,492,279
1,491,226
1,483,046
1,556,989
1,577,204
1,628,059
1,726,971
1,755,665
1,396,580
1,381,116
1,355,295
1,319,883
1,282,123
1,240,089
1,216,702
1,077,309
1,051,226
1,024,246
997,816
1,093,152
1,065,261
1,044,453
1,025,025
770,396
756,436
672,105
665,282
634,555
627,101
616,263
614,138
572,472
567,063
557,540
557,833
604,914
652,500
714,358
757,132
885,864
885,055
903,872
947,174
1,004,074
1,633,488
1,653,932
1,640,794
1,651,418
1,640,949
1,655,063
1,656,986
1,666,268
1,651,290
1,666,933
1,666,9331,651,2901,666,2681,656,9861,655,0631,640,9491,651,4181,640,7941,653,9321,633,4881,004,074947,174903,872885,055885,864757,132714,358652,500604,914557,833557,540567,063572,472614,138616,263627,101634,555665,282672,105756,436770,3961,025,0251,044,4531,065,2611,093,152997,8161,024,2461,051,2261,077,3091,216,7021,240,0891,282,1231,319,8831,355,2951,381,1161,396,5801,755,6651,726,9711,628,0591,577,2041,556,9891,483,0461,491,2261,492,2791,496,0051,207,0331,122,1951,077,852961,624936,201939,181927,722923,094918,419938,320907,988938,937921,835882,069859,375781,849786,016731,225739,320
       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
1,821,737
1,826,387
1,818,947
1,821,709
1,817,777
1,814,672
1,771,888
1,817,306
1,825,154
1,827,579
1,818,575
1,218,251
1,214,079
1,150,777
1,152,773
1,159,390
1,190,086
1,197,499
1,200,331
1,201,387
1,209,190
1,209,150
1,209,590
1,209,5901,209,1501,209,1901,201,3871,200,3311,197,4991,190,0861,159,3901,152,7731,150,7771,214,0791,218,2511,818,5751,827,5791,825,1541,817,3061,771,8881,814,6721,817,7771,821,7091,818,9471,826,3871,821,737000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
32,201
33,795
33,759
32,495
31,033
30,845
30,424
29,519
28,708
28,382
32,059
10,997
10,571
20,822
19,460
19,913
20,669
22,829
22,094
22,497
21,858
23,362
22,419
21,553
19,156
18,744
12,157
11,504
10,859
12,688
9,570
8,939
8,288
10,736
7,050
6,525
5,935
8,027
4,882
4,288
3,722
5,318
2,997
2,785
2,658
3,978
3,645
3,323
3,029
2,922
2,623
2,326
2,730
3,343
2,419
2,509
2,920
2,821
0
0
0
5,774
0
0
0
7,379
0
0
007,3790005,7740002,8212,9202,5092,4193,3432,7302,3262,6232,9223,0293,3233,6453,9782,6582,7852,9975,3183,7224,2884,8828,0275,9356,5257,05010,7368,2888,9399,57012,68810,85911,50412,15718,74419,15621,55322,41923,36221,85822,49722,09422,82920,66919,91319,46020,82210,57110,99732,05928,38228,70829,51930,42430,84531,03332,49533,75933,79532,201000000
       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
163,321
163,321
163,321
152,951
153,951
153,951
141,451
141,451
156,547
150,670
160,912
149,206
164,463
149,966
149,966164,463149,206160,912150,670156,547141,451141,451153,951153,951152,951163,321163,321163,321000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,191,464
1,285,729
1,480,018
1,617,735
1,721,036
1,810,053
2,284,720
1,738,664
1,199,156
2,487,421
2,185,441
2,097,361
1,584,541
1,631,597
1,968,959
2,357,497
3,423,314
4,782,929
3,322,584
2,309,930
2,384,124
2,166,961
2,585,572
2,573,534
2,613,131
2,124,986
2,745,940
2,893,055
3,367,285
2,603,690
3,035,820
2,519,409
2,023,656
2,376,830
1,846,830
1,797,245
1,780,421
1,763,765
1,754,638
1,810,618
1,783,011
1,773,482
1,763,006
1,734,580
1,901,666
1,973,866
1,963,059
1,955,246
2,022,450
1,964,311
1,851,344
1,863,810
1,727,217
1,690,230
1,705,108
1,818,502
1,869,112
2,003,121
2,067,304
2,188,111
2,241,428
2,215,702
2,462,258
2,330,925
2,738,320
2,808,981
2,791,509
2,896,713
2,945,461
4,449,646
1,997,363
1,505,685
1,498,499
1,670,033
1,670,0331,498,4991,505,6851,997,3634,449,6462,945,4612,896,7132,791,5092,808,9812,738,3202,330,9252,462,2582,215,7022,241,4282,188,1112,067,3042,003,1211,869,1121,818,5021,705,1081,690,2301,727,2171,863,8101,851,3441,964,3112,022,4501,955,2461,963,0591,973,8661,901,6661,734,5801,763,0061,773,4821,783,0111,810,6181,754,6381,763,7651,780,4211,797,2451,846,8302,376,8302,023,6562,519,4093,035,8202,603,6903,367,2852,893,0552,745,9402,124,9862,613,1312,573,5342,585,5722,166,9612,384,1242,309,9303,322,5844,782,9293,423,3142,357,4971,968,9591,631,5971,584,5412,097,3612,185,4412,487,4211,199,1561,738,6642,284,7201,810,0531,721,0361,617,7351,480,0181,285,7291,191,464
   > Total Current Liabilities 
938,765
1,096,083
1,290,580
1,440,082
1,478,153
1,619,883
2,088,028
1,619,650
1,088,334
2,366,091
2,069,327
2,005,475
1,495,053
1,538,235
1,874,980
2,294,947
3,291,284
4,647,073
3,045,740
2,083,920
2,167,890
1,992,912
2,334,194
2,285,178
2,319,135
1,831,767
2,138,142
2,209,194
2,681,154
1,919,804
2,823,600
2,446,394
1,969,450
2,331,542
1,808,751
1,790,630
1,736,844
1,720,669
1,712,653
1,739,201
1,712,720
1,701,997
1,692,612
1,691,303
1,857,885
1,929,558
1,918,213
1,914,820
1,981,754
1,923,850
1,812,163
1,824,516
1,688,500
1,651,269
1,665,904
1,769,496
1,739,105
1,777,653
1,791,038
1,866,114
1,869,749
1,850,995
2,048,636
1,898,596
1,836,779
1,853,165
1,839,785
1,948,461
1,974,464
3,473,999
1,014,885
519,179
515,237
673,562
673,562515,237519,1791,014,8853,473,9991,974,4641,948,4611,839,7851,853,1651,836,7791,898,5962,048,6361,850,9951,869,7491,866,1141,791,0381,777,6531,739,1051,769,4961,665,9041,651,2691,688,5001,824,5161,812,1631,923,8501,981,7541,914,8201,918,2131,929,5581,857,8851,691,3031,692,6121,701,9971,712,7201,739,2011,712,6531,720,6691,736,8441,790,6301,808,7512,331,5421,969,4502,446,3942,823,6001,919,8042,681,1542,209,1942,138,1421,831,7672,319,1352,285,1782,334,1941,992,9122,167,8902,083,9203,045,7404,647,0733,291,2842,294,9471,874,9801,538,2351,495,0532,005,4752,069,3272,366,0911,088,3341,619,6502,088,0281,619,8831,478,1531,440,0821,290,5801,096,083938,765
       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
149,797
1,655
1,481
7,774
1,329
2,184
17,639
0
0
800
7,723
700
300
0
0
0
0
0
0
0
0
0
0
00000000003007007,7238000017,6392,1841,3297,7741,4811,655149,797000000000000000000000000000000000000000000000000000
       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
149,797
1,655
1,481
7,774
1,329
2,184
17,639
0
0
800
7,723
700
300
100
100
100
100
100
100
100
100
100
100
1001001001001001001001001001003007007,7238000017,6392,1841,3297,7741,4811,655149,797000000000000000000000000000000000000000000000000000
       Accounts payable 
647,037
755,923
946,568
774,119
955,226
1,117,378
1,517,803
1,043,477
266,849
1,626,344
741,692
1,092,048
1,070,146
1,175,316
1,464,886
1,641,994
1,799,868
2,433,778
1,763,253
644,278
980,742
739,385
992,815
1,022,338
1,308,110
178,160
1,108,031
1,456,706
1,815,357
1,399,428
1,524,818
1,512,931
1,849,972
1,764,412
1,716,409
1,743,117
1,715,886
1,701,784
1,683,705
1,691,494
1,646,102
1,671,936
1,674,714
1,647,235
1,676,298
1,650,098
1,647,590
1,633,531
1,675,529
1,656,562
1,648,613
1,639,246
1,674,453
1,636,853
1,647,488
1,637,496
1,711,998
1,733,775
1,746,698
1,747,441
1,828,222
1,800,254
1,800,268
1,780,924
1,763,612
1,787,179
1,778,275
1,802,309
1,888,558
357,852
321,789
373,004
424,629
569,102
569,102424,629373,004321,789357,8521,888,5581,802,3091,778,2751,787,1791,763,6121,780,9241,800,2681,800,2541,828,2221,747,4411,746,6981,733,7751,711,9981,637,4961,647,4881,636,8531,674,4531,639,2461,648,6131,656,5621,675,5291,633,5311,647,5901,650,0981,676,2981,647,2351,674,7141,671,9361,646,1021,691,4941,683,7051,701,7841,715,8861,743,1171,716,4091,764,4121,849,9721,512,9311,524,8181,399,4281,815,3571,456,7061,108,031178,1601,308,1101,022,338992,815739,385980,742644,2781,763,2532,433,7781,799,8681,641,9941,464,8861,175,3161,070,1461,092,048741,6921,626,344266,8491,043,4771,517,8031,117,378955,226774,119946,568755,923647,037
       Other Current Liabilities 
160,939
194,812
179,453
213,240
309,274
260,005
262,992
263,565
288,578
324,305
223,430
101,093
140,188
271,515
268,062
306,291
428,283
213,798
64,038
107,877
113,399
135,364
109,097
170,114
176,489
169,065
124,985
169,637
218,201
182,330
49,145
230,068
79,052
531,237
57,486
42,879
16,442
14,533
15,804
43,548
17,034
16,744
14,795
41,109
11,359
55,738
54,641
79,364
58,375
17,358
16,420
35,903
12,744
13,208
10,834
130,781
24,951
25,995
34,976
79,055
10,766
11,113
213,370
89,222
51,765
57,369
58,259
88,467
65,537
3,093,515
669,059
85,741
64,290
77,402
77,40264,29085,741669,0593,093,51565,53788,46758,25957,36951,76589,222213,37011,11310,76679,05534,97625,99524,951130,78110,83413,20812,74435,90316,42017,35858,37579,36454,64155,73811,35941,10914,79516,74417,03443,54815,80414,53316,44242,87957,486531,23779,052230,06849,145182,330218,201169,637124,985169,065176,489170,114109,097135,364113,399107,87764,038213,798428,283306,291268,062271,515140,188101,093223,430324,305288,578263,565262,992260,005309,274213,240179,453194,812160,939
   > 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
371,679
364,707
413,622
432,329
901,541
955,816
951,724
948,251
970,997
975,647
982,478
986,506
983,262
996,471
996,471983,262986,506982,478975,647970,997948,251951,724955,816901,541432,329413,622364,707371,679000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,825
5,819
5,573
13,771
13,735
13,874
16,842
18,188
20,470
21,560
23,612
33,712
37,934
61,196
61,387
27,200
3,112
3,311
2,631
2,847
3,064
6,801
8,034
8,650
9,282
9,944
10,604
11,266
11,954
12,664
13,374
14,084
9,838
10,287
10,210
9,583
9,773
9,273
9,596
9,920
10,257
91,340
225,468
276,266
321,997
371,679
364,707
413,622
432,329
462,459
496,782
497,653
489,934
509,345
498,209
488,768
502,018
503,621
491,567
491,567503,621502,018488,768498,209509,345489,934497,653496,782462,459432,329413,622364,707371,679321,997276,266225,46891,34010,2579,9209,5969,2739,7739,58310,21010,2879,83814,08413,37412,66411,95411,26610,6049,9449,2828,6508,0346,8013,0642,8472,6313,3113,11227,20061,38761,19637,93433,71223,61221,56020,47018,18816,84213,87413,73513,7715,5735,8195,825000000000000000
> Total Stockholder Equity
967,886
1,000,672
1,066,399
1,119,851
1,242,464
1,229,024
1,209,496
1,180,907
1,247,340
1,368,829
1,194,328
1,187,096
1,229,428
1,322,602
1,328,751
1,473,856
1,481,455
1,450,543
1,173,704
772,915
794,368
1,006,719
1,093,165
1,106,110
1,183,360
1,217,409
1,302,892
1,378,340
1,536,115
1,551,965
1,504,507
1,541,298
1,503,762
972,688
914,235
884,805
840,085
811,450
793,766
1,114,926
1,590,054
1,553,420
1,507,529
1,257,730
1,470,046
1,447,081
1,455,995
1,361,966
1,406,757
1,443,991
1,417,769
1,292,726
1,284,004
1,277,801
1,258,200
1,296,874
1,281,111
1,253,622
1,278,740
1,333,398
1,339,932
1,376,935
1,358,074
1,719,167
1,674,123
1,676,788
1,683,943
1,748,506
1,748,421
2,503,216
2,486,712
2,469,191
2,446,546
2,340,615
2,340,6152,446,5462,469,1912,486,7122,503,2161,748,4211,748,5061,683,9431,676,7881,674,1231,719,1671,358,0741,376,9351,339,9321,333,3981,278,7401,253,6221,281,1111,296,8741,258,2001,277,8011,284,0041,292,7261,417,7691,443,9911,406,7571,361,9661,455,9951,447,0811,470,0461,257,7301,507,5291,553,4201,590,0541,114,926793,766811,450840,085884,805914,235972,6881,503,7621,541,2981,504,5071,551,9651,536,1151,378,3401,302,8921,217,4091,183,3601,106,1101,093,1651,006,719794,368772,9151,173,7041,450,5431,481,4551,473,8561,328,7511,322,6021,229,4281,187,0961,194,3281,368,8291,247,3401,180,9071,209,4961,229,0241,242,4641,119,8511,066,3991,000,672967,886
   Common Stock
415,550
415,550
415,550
415,550
415,550
415,550
415,550
418,373
418,373
522,966
522,966
526,260
526,260
526,260
526,260
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
529,870
802,870
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,664
1,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,6641,304,664802,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870529,870526,260526,260526,260526,260522,966522,966418,373418,373415,550415,550415,550415,550415,550415,550415,550
   Retained Earnings 
175,715
208,501
274,228
331,010
453,650
437,259
417,772
385,581
394,950
516,504
343,878
334,196
377,230
470,971
477,629
619,113
705,264
812,264
529,318
0
0
113,937
205,714
223,989
306,833
346,017
216,364
295,515
460,204
481,298
438,959
481,025
448,761
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-464,272
-472,995
-479,198
-498,799
-500,947
-516,710
-544,199
-519,081
-510,048
-583,819
-546,816
-565,677
-130,624
-159,006
-160,384
187,403
249,730
246,801
999,375
983,537
945,684
923,483
817,552
817,552923,483945,684983,537999,375246,801249,730187,403-160,384-159,006-130,624-565,677-546,816-583,819-510,048-519,081-544,199-516,710-500,947-498,799-479,198-472,995-464,272000000000000000000448,761481,025438,959481,298460,204295,515216,364346,017306,833223,989205,714113,93700529,318812,264705,264619,113477,629470,971377,230334,196343,878516,504394,950385,581417,772437,259453,650331,010274,228208,501175,715
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000-220,550-220,550-220,550-220,550-220,550-220,550-220,550-220,550-220,550-77,9630000000000000000
   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
116,367
116,368
116,368
116,368
157,190
157,190
157,190
157,190
202,816
202,815
202,815
202,815
209,160
192,498
196,541
191,876
194,112
196,956
199,177
198,511
218,843
218,399
218,399
218,399218,399218,843198,511199,177196,956194,112191,876196,541192,498209,160202,815202,815202,815202,816157,190157,190157,190157,190116,368116,368116,368116,367000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.