0 XP   0   0   0

Singer Thailand Public Company Limited










Financial Health of Singer Thailand Public Company Limited




Comparing to competitors in the Credit Services industry




  Industry Rankings  


Richest
#109 / 287

Total Sales
#127 / 287

Making Money
#127 / 287

Working Efficiently
#127 / 287

Singer Thailand Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Singer Thailand Public Company Limited?

I guess you are interested in Singer 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 Singer Thailand Public Company Limited

Let's start. I'm going to help you getting a better view of Singer 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 Singer 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 Singer 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 Singer Thailand Public Company Limited. The closing price on 2022-11-29 was ฿31.00 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.
Singer 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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very 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 able to pay all its debts with equity.

1.1. Profitability of Singer Thailand Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Singer Thailand Public Company Limited to the Credit Services industry mean.
  • A Net Profit Margin of 18.6% means that ฿0.19 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 18.6%. The company is making a huge profit. +2
  • The TTM is 17.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.6%TTM17.9%+0.7%
TTM17.9%YOY14.1%+3.8%
TTM17.9%5Y8.1%+9.8%
5Y8.1%10Y6.8%+1.4%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ18.6%18.8%-0.2%
TTM17.9%16.0%+1.9%
YOY14.1%14.7%-0.6%
5Y8.1%14.4%-6.3%
10Y6.8%15.1%-8.3%
1.1.2. Return on Assets

Shows how efficient Singer Thailand Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Singer Thailand Public Company Limited to the Credit Services industry mean.
  • 1.1% Return on Assets means that Singer Thailand Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.0%+0.1%
TTM1.0%YOY1.4%-0.4%
TTM1.0%5Y0.7%+0.3%
5Y0.7%10Y1.1%-0.4%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.7%+0.4%
TTM1.0%0.7%+0.3%
YOY1.4%0.6%+0.8%
5Y0.7%0.6%+0.1%
10Y1.1%0.6%+0.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Singer Thailand Public Company Limited to the Credit Services industry mean.
  • 1.8% Return on Equity means Singer Thailand Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM2.2%-0.5%
TTM2.2%YOY4.6%-2.4%
TTM2.2%5Y1.9%+0.3%
5Y1.9%10Y2.6%-0.7%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%2.8%-1.0%
TTM2.2%2.5%-0.3%
YOY4.6%2.2%+2.4%
5Y1.9%2.4%-0.5%
10Y2.6%2.5%+0.1%

1.2. Operating Efficiency of Singer Thailand Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Singer Thailand Public Company Limited is operating .

  • Measures how much profit Singer 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 Singer Thailand Public Company Limited to the Credit Services industry mean.
  • An Operating Margin of 28.5% means the company generated ฿0.28  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 28.5%. The company is operating very efficient. +2
  • The TTM is 31.9%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ28.5%TTM31.9%-3.5%
TTM31.9%YOY24.3%+7.6%
TTM31.9%5Y16.5%+15.4%
5Y16.5%10Y8.5%+8.1%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ28.5%24.4%+4.1%
TTM31.9%22.9%+9.0%
YOY24.3%16.6%+7.7%
5Y16.5%16.5%+0.0%
10Y8.5%17.7%-9.2%
1.2.2. Operating Ratio

Measures how efficient Singer Thailand Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Credit Services industry mean).
  • An Operation Ratio of 1.20 means that the operating costs are ฿1.20 for each ฿1 in net sales.

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

  • The MRQ is 1.199. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.223. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.199TTM1.223-0.024
TTM1.223YOY1.210+0.014
TTM1.2235Y1.271-0.047
5Y1.27110Y0.940+0.331
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1990.811+0.388
TTM1.2230.713+0.510
YOY1.2100.680+0.530
5Y1.2710.683+0.588
10Y0.9400.627+0.313

1.3. Liquidity of Singer Thailand Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Credit Services industry mean).
  • A Current Ratio of 4.34 means the company has ฿4.34 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 4.337. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.852. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.337TTM4.852-0.515
TTM4.852YOY3.827+1.025
TTM4.8525Y3.448+1.404
5Y3.44810Y1.909+1.539
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3372.555+1.782
TTM4.8523.371+1.481
YOY3.8273.551+0.276
5Y3.4483.799-0.351
10Y1.9093.254-1.345
1.3.2. Quick Ratio

Measures if Singer 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 Singer Thailand Public Company Limited to the Credit Services industry mean.
  • A Quick Ratio of 3.74 means the company can pay off ฿3.74 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 3.745. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 4.267. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.745TTM4.267-0.523
TTM4.267YOY2.845+1.422
TTM4.2675Y2.507+1.760
5Y2.50710Y2.126+0.381
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7451.986+1.759
TTM4.2672.560+1.707
YOY2.8452.368+0.477
5Y2.5073.122-0.615
10Y2.1262.528-0.402

1.4. Solvency of Singer Thailand Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Singer Thailand Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Singer Thailand Public Company Limited to Credit Services industry mean.
  • A Debt to Asset Ratio of 0.39 means that Singer Thailand Public Company Limited assets are financed with 38.9% credit (debt) and the remaining percentage (100% - 38.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.389. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.467. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.389TTM0.467-0.078
TTM0.467YOY0.690-0.223
TTM0.4675Y0.609-0.143
5Y0.60910Y0.575+0.035
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3890.735-0.346
TTM0.4670.723-0.256
YOY0.6900.720-0.030
5Y0.6090.697-0.088
10Y0.5750.675-0.100
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Singer Thailand Public Company Limited to the Credit Services industry mean.
  • A Debt to Equity ratio of 63.7% means that company has ฿0.64 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.637. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.071. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ0.637TTM1.071-0.434
TTM1.071YOY2.229-1.158
TTM1.0715Y1.718-0.647
5Y1.71810Y1.450+0.268
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6372.356-1.719
TTM1.0712.437-1.366
YOY2.2292.399-0.170
5Y1.7182.408-0.690
10Y1.4502.311-0.861

2. Market Valuation of Singer 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 Singer Thailand Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Singer Thailand Public Company Limited to the Credit Services industry mean.
  • A PE ratio of 137.09 means the investor is paying ฿137.09 for every ฿1 in earnings.

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

  • The EOD is 96.038. Neutral. Compare to industry.
  • The MRQ is 137.087. Seems overpriced? -1
  • The TTM is 187.702. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD96.038MRQ137.087-41.049
MRQ137.087TTM187.702-50.615
TTM187.702YOY171.427+16.274
TTM187.7025Y2,654.253-2,466.551
5Y2,654.25310Y1,514.992+1,139.260
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD96.03823.733+72.305
MRQ137.08723.899+113.188
TTM187.70229.947+157.755
YOY171.42731.236+140.191
5Y2,654.25336.138+2,618.115
10Y1,514.99232.043+1,482.949
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Singer 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 Singer Thailand Public Company Limited:

  • The MRQ is 727.662. Seems overpriced? -1
  • The TTM is 4,047.915. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ727.662TTM4,047.915-3,320.253
TTM4,047.915YOY2,743.549+1,304.367
TTM4,047.9155Y1,370.666+2,677.249
5Y1,370.66610Y660.332+710.335
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ727.6620.077+727.585
TTM4,047.9150.015+4,047.900
YOY2,743.5490.152+2,743.397
5Y1,370.6660.199+1,370.467
10Y660.3320.190+660.142

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

Measures if the stock price of Singer 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 Credit Services industry mean).
  • A PB ratio of 2.43 means the investor is paying ฿2.43 for each ฿1 in book value.

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

  • The EOD is 1.702. Good. +1
  • The MRQ is 2.429. Good. +1
  • The TTM is 4.256. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD1.702MRQ2.429-0.727
MRQ2.429TTM4.256-1.827
TTM4.256YOY7.732-3.476
TTM4.2565Y4.869-0.613
5Y4.86910Y6.860-1.991
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.7020.966+0.736
MRQ2.4290.905+1.524
TTM4.2561.167+3.089
YOY7.7321.042+6.690
5Y4.8691.252+3.617
10Y6.8601.114+5.746
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Singer 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---0.1783.451-105%0.410-143%0.815-122%0.424-142%
Book Value Growth--0.9720.978-1%0.9750%0.9740%0.9730%
Book Value Per Share--18.21914.832+23%3.732+388%5.045+261%3.426+432%
Book Value Per Share Growth---0.0100.201-105%0.108-109%0.077-113%0.048-120%
Current Ratio--4.3374.852-11%3.827+13%3.448+26%1.909+127%
Debt To Asset Ratio--0.3890.467-17%0.690-44%0.609-36%0.575-32%
Debt To Equity Ratio--0.6371.071-41%2.229-71%1.718-63%1.450-56%
Dividend Per Share--0.5460.296+85%0.092+492%0.091+502%0.092+496%
Dividend Per Share Growth----339640.4070%0.103-100%-113213.3510%-48519.8720%
Eps--0.3230.261+24%0.172+88%0.104+210%0.080+304%
Eps Growth--0.1880.080+136%0.105+79%-0.242+228%-0.334+277%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1860.179+4%0.141+32%0.081+129%0.068+175%
Operating Margin--0.2850.319-11%0.243+17%0.165+72%0.085+237%
Operating Ratio--1.1991.223-2%1.210-1%1.271-6%0.940+28%
Pb Ratio1.702-43%2.4294.256-43%7.732-69%4.869-50%6.860-65%
Pe Ratio96.038-43%137.087187.702-27%171.427-20%2654.253-95%1514.992-91%
Peg Ratio--727.6624047.915-82%2743.549-73%1370.666-47%660.332+10%
Price Per Share31.000-43%44.25047.990-8%29.871+48%20.744+113%18.097+145%
Price To Total Gains Ratio84.110-43%120.06175.523+59%68.023+77%86.048+40%119.813+0%
Profit Growth--97.72897.423+0%97.495+0%86.802+13%86.544+13%
Quick Ratio--3.7454.267-12%2.845+32%2.507+49%2.126+76%
Return On Assets--0.0110.010+5%0.014-24%0.007+54%0.011+1%
Return On Equity--0.0180.022-21%0.046-62%0.019-8%0.026-31%
Revenue Growth--0.9770.973+0%0.973+0%0.973+0%0.972+0%
Total Gains Per Share--0.3693.747-90%0.503-27%0.906-59%0.515-28%
Total Gains Per Share Growth---1.433-3.569+149%-0.179-87%-1.4320%-0.857-40%
Usd Book Value--419457080.000341489268.715+23%85921307.255+388%116159678.615+261%78887449.278+432%
Usd Book Value Change Per Share---0.0050.097-105%0.011-143%0.023-122%0.012-142%
Usd Book Value Per Share--0.5100.415+23%0.104+388%0.141+261%0.096+432%
Usd Dividend Per Share--0.0150.008+85%0.003+492%0.003+502%0.003+496%
Usd Eps--0.0090.007+24%0.005+88%0.003+210%0.002+304%
Usd Price Per Share0.868-43%1.2391.344-8%0.836+48%0.581+113%0.507+145%
Usd Profit--7431676.0006010721.976+24%3948988.267+88%2396821.962+210%1839243.137+304%
Usd Revenue--39853548.00033637441.089+18%27861178.198+43%23554376.233+69%22792092.856+75%
Usd Total Gains Per Share--0.0100.105-90%0.014-27%0.025-59%0.014-28%
 EOD+3 -2MRQTTM+23 -11YOY+24 -115Y+25 -910Y+23 -11

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1596.038
Price to Book Ratio (EOD)Between0-11.702
Net Profit Margin (MRQ)Greater than00.186
Operating Margin (MRQ)Greater than00.285
Quick Ratio (MRQ)Greater than13.745
Current Ratio (MRQ)Greater than14.337
Debt to Asset Ratio (MRQ)Less than10.389
Debt to Equity Ratio (MRQ)Less than10.637
Return on Equity (MRQ)Greater than0.150.018
Return on Assets (MRQ)Greater than0.050.011
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose30.500
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
Total Other Income Expense Net 9752661,24160,01861,259-51,8989,361-11,332-1,971



Latest Balance Sheet

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

Summary
Total Assets24,517,470
Total Liabilities9,536,860
Total Stockholder Equity14,980,610
 As reported
Total Liabilities 9,536,860
Total Stockholder Equity+ 14,980,610
Total Assets = 24,517,470

Assets

Total Assets24,517,470
Total Current Assets15,723,679
Long-term Assets15,723,679
Total Current Assets
Cash And Cash Equivalents 1,262,568
Short-term Investments 7,500,007
Net Receivables 6,075,541
Inventory 862,425
Other Current Assets 23,138
Total Current Assets  (as reported)15,723,679
Total Current Assets  (calculated)15,723,679
+/-0
Long-term Assets
Property Plant Equipment 574,858
Other Assets 8,165,842
Long-term Assets  (as reported)8,793,791
Long-term Assets  (calculated)8,740,700
+/- 53,091

Liabilities & Shareholders' Equity

Total Current Liabilities3,625,339
Long-term Liabilities5,911,521
Total Stockholder Equity14,980,610
Total Current Liabilities
Short Long Term Debt 2,310,200
Accounts payable 755,086
Other Current Liabilities 516,324
Total Current Liabilities  (as reported)3,625,339
Total Current Liabilities  (calculated)3,581,610
+/- 43,729
Long-term Liabilities
Long term Debt 5,667,272
Capital Lease Obligations Min Short Term Debt94,387
Other Liabilities 193,591
Long-term Liabilities Other 10,768
Long-term Liabilities  (as reported)5,911,521
Long-term Liabilities  (calculated)5,966,018
+/- 54,497
Total Stockholder Equity
Common Stock816,776
Retained Earnings 1,714,559
Other Stockholders Equity 260,353
Total Stockholder Equity (as reported)14,980,610
Total Stockholder Equity (calculated)2,791,688
+/- 12,188,922
Other
Capital Stock816,776
Common Stock Shares Outstanding 819,737
Net Debt 6,714,904
Net Invested Capital 22,958,082
Net Tangible Assets 14,927,519
Net Working Capital 12,098,340



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 
4,044,584
3,995,890
4,130,153
3,558,739
4,011,681
4,387,292
4,785,051
4,839,598
4,912,561
5,280,367
6,005,171
6,494,143
6,562,707
6,240,104
5,806,399
5,544,670
4,600,661
4,057,525
3,570,883
3,229,864
2,817,042
2,492,180
2,433,850
2,395,107
2,268,321
2,261,773
2,068,933
2,048,669
2,022,197
1,936,666
1,924,392
1,922,246
1,954,568
2,135,956
2,242,113
2,207,860
2,232,894
2,229,476
2,346,008
2,470,700
2,497,831
2,710,082
2,957,984
3,232,786
3,281,433
3,256,351
3,462,505
3,384,948
3,390,629
3,355,649
3,466,363
3,448,851
3,486,594
3,341,594
3,300,010
3,176,137
3,076,243
3,145,168
3,261,881
3,345,150
3,357,833
3,500,510
4,229,721
4,305,798
4,574,618
5,092,538
5,022,685
4,986,139
6,225,525
5,906,569
5,829,188
6,903,174
8,041,157
9,247,400
10,911,852
11,216,969
12,988,981
24,200,987
24,663,033
24,517,470
24,517,47024,663,03324,200,98712,988,98111,216,96910,911,8529,247,4008,041,1576,903,1745,829,1885,906,5696,225,5254,986,1395,022,6855,092,5384,574,6184,305,7984,229,7213,500,5103,357,8333,345,1503,261,8813,145,1683,076,2433,176,1373,300,0103,341,5943,486,5943,448,8513,466,3633,355,6493,390,6293,384,9483,462,5053,256,3513,281,4333,232,7862,957,9842,710,0822,497,8312,470,7002,346,0082,229,4762,232,8942,207,8602,242,1132,135,9561,954,5681,922,2461,924,3921,936,6662,022,1972,048,6692,068,9332,261,7732,268,3212,395,1072,433,8502,492,1802,817,0423,229,8643,570,8834,057,5254,600,6615,544,6705,806,3996,240,1046,562,7076,494,1436,005,1715,280,3674,912,5614,839,5984,785,0514,387,2924,011,6813,558,7394,130,1533,995,8904,044,584
   > 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
2,081,580
2,224,969
2,279,411
2,172,424
2,286,148
2,843,944
2,646,047
2,466,188
2,529,126
2,470,199
2,556,760
3,807,481
3,279,112
2,848,298
3,503,673
4,154,849
4,544,785
5,615,022
5,361,316
6,584,667
17,075,431
16,759,586
15,723,679
15,723,67916,759,58617,075,4316,584,6675,361,3165,615,0224,544,7854,154,8493,503,6732,848,2983,279,1123,807,4812,556,7602,470,1992,529,1262,466,1882,646,0472,843,9442,286,1482,172,4242,279,4112,224,9692,081,580000000000000000000000000000000000000000000000000000000000
       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
189,857
194,420
209,233
167,147
277,104
1,031,358
241,385
325,958
289,264
302,399
435,297
342,825
552,104
471,869
169,988
425,237
715,193
827,101
401,440
526,112
1,226,574
614,044
1,262,568
1,262,568614,0441,226,574526,112401,440827,101715,193425,237169,988471,869552,104342,825435,297302,399289,264325,958241,3851,031,358277,104167,147209,233194,420189,857000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
531,062
0
0
0
0
1,153,498
318,664
45,511
622,681
613,622
401,478
901,437
551,564
1,200,339
10,350,942
9,860,023
7,500,007
7,500,0079,860,02310,350,9421,200,339551,564901,437401,478613,622622,68145,511318,6641,153,4980000531,062000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
2,491,614
2,348,329
2,448,580
2,350,105
2,782,085
3,243,429
3,456,400
3,612,614
3,682,074
3,838,851
4,400,657
4,964,005
4,968,147
4,706,071
4,194,261
3,850,572
3,231,202
2,770,292
2,405,836
2,150,490
1,866,011
1,041,829
1,016,659
1,013,183
673,324
1,038,104
1,008,150
985,532
952,968
908,613
893,734
880,876
854,891
856,104
903,824
928,831
938,418
946,700
1,004,551
1,062,151
1,128,426
1,376,242
1,276,399
1,388,693
1,670,723
1,676,506
1,727,377
1,709,832
1,731,418
1,609,009
1,616,200
1,604,057
1,522,713
1,406,981
1,352,668
1,297,056
1,288,102
1,530,593
1,691,666
1,763,117
1,670,515
1,661,242
1,456,709
1,426,169
1,562,883
1,569,028
1,284,266
1,343,405
1,439,921
1,659,071
1,603,102
1,943,940
2,365,953
2,696,398
3,198,679
3,727,608
4,150,288
4,724,964
5,522,161
6,075,541
6,075,5415,522,1614,724,9644,150,2883,727,6083,198,6792,696,3982,365,9531,943,9401,603,1021,659,0711,439,9211,343,4051,284,2661,569,0281,562,8831,426,1691,456,7091,661,2421,670,5151,763,1171,691,6661,530,5931,288,1021,297,0561,352,6681,406,9811,522,7131,604,0571,616,2001,609,0091,731,4181,709,8321,727,3771,676,5061,670,7231,388,6931,276,3991,376,2421,128,4261,062,1511,004,551946,700938,418928,831903,824856,104854,891880,876893,734908,613952,968985,5321,008,1501,038,104673,3241,013,1831,016,6591,041,8291,866,0112,150,4902,405,8362,770,2923,231,2023,850,5724,194,2614,706,0714,968,1474,964,0054,400,6573,838,8513,682,0743,612,6143,456,4003,243,4292,782,0852,350,1052,448,5802,348,3292,491,614
       Other Current Assets 
16,015
11,201
14,100
9,529
15,779
8,422
25,397
35,866
75,971
57,612
81,314
109,218
83,397
73,148
75,823
78,976
77,705
82,788
72,611
81,654
91,568
36,897
36,842
45,542
42,587
36,975
42,316
41,214
36,665
34,613
38,324
35,836
37,219
37,901
39,069
43,620
49,932
50,252
46,666
58,810
51,188
27,772
245,932
260,953
29,364
27,031
37,563
36,281
32,974
76,386
42,841
53,391
76,658
96,288
61,076
49,628
74,587
60,632
54,117
48,694
25,874
36,091
38,993
45,526
42,939
29,488
1,248
1,413
2,803
63,032
3,922
1,236
89
56,514
691
2,353
2,794
129,584
7,945
23,138
23,1387,945129,5842,7942,35369156,514891,2363,92263,0322,8031,4131,24829,48842,93945,52638,99336,09125,87448,69454,11760,63274,58749,62861,07696,28876,65853,39142,84176,38632,97436,28137,56327,03129,364260,953245,93227,77251,18858,81046,66650,25249,93243,62039,06937,90137,21935,83638,32434,61336,66541,21442,31636,97542,58745,54236,84236,89791,56881,65472,61182,78877,70578,97675,82373,14883,397109,21881,31457,61275,97135,86625,3978,42215,7799,52914,10011,20116,015
   > 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
2,552,486
2,429,379
2,418,044
2,627,457
2,980,890
3,399,501
3,886,308
4,702,615
5,296,830
5,855,653
6,404,314
7,125,557
7,903,447
8,793,791
8,793,7917,903,4477,125,5576,404,3145,855,6535,296,8304,702,6153,886,3083,399,5012,980,8902,627,4572,418,0442,429,3792,552,486000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
678,217
703,043
717,497
553,961
553,947
543,741
529,288
472,559
474,239
475,406
472,651
468,084
460,446
451,327
445,911
436,020
430,049
420,113
489,141
479,898
452,438
420,106
414,439
409,758
398,592
284,519
268,569
256,572
252,391
248,299
243,669
246,775
244,648
310,005
308,554
307,472
306,539
308,028
308,257
311,349
312,448
361,348
366,803
361,637
362,296
360,722
360,585
360,673
351,750
386,566
383,641
383,755
383,997
383,733
381,034
378,933
374,992
376,321
382,121
421,939
421,676
438,950
438,090
436,634
432,243
429,808
438,165
433,015
428,709
425,772
482,851
480,400
483,375
507,137
581,116
577,412
560,936
577,104
585,633
574,858
574,858585,633577,104560,936577,412581,116507,137483,375480,400482,851425,772428,709433,015438,165429,808432,243436,634438,090438,950421,676421,939382,121376,321374,992378,933381,034383,733383,997383,755383,641386,566351,750360,673360,585360,722362,296361,637366,803361,348312,448311,349308,257308,028306,539307,472308,554310,005244,648246,775243,669248,299252,391256,572268,569284,519398,592409,758414,439420,106452,438479,898489,141420,113430,049436,020445,911451,327460,446468,084472,651475,406474,239472,559529,288543,741553,947553,961717,497703,043678,217
       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
1,000
2,000
2,000
2,000
2,000
2,000
2,000
0
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,099
0
02,0992,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,00002,0002,0002,0002,0002,0002,0001,0000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
7,075
0
0
0
5,771
5,417
5,058
4,695
4,333
3,978
3,619
3,257
2,894
4,110
3,285
2,563
1,798
2,318
1,564
802
21,387
23,877
23,015
22,030
20,937
21,385
21,226
19,755
19,993
18,029
16,476
15,243
13,880
14,564
13,182
13,197
12,867
12,351
10,928
11,394
10,269
11,714
10,703
11,747
10,753
10,828
9,963
12,322
13,359
12,974
11,938
10,987
22,933
22,956
22,978
23,787
26,709
46,235
56,950
55,672
54,875
56,323
54,750
53,117
50,091
0
0
0
48,102
0
0
0
53,317
0
0
0053,31700048,10200050,09153,11754,75056,32354,87555,67256,95046,23526,70923,78722,97822,95622,93310,98711,93812,97413,35912,3229,96310,82810,75311,74710,70311,71410,26911,39410,92812,35112,86713,19713,18214,56413,88015,24316,47618,02919,99319,75521,22621,38520,93722,03023,01523,87721,3878021,5642,3181,7982,5633,2854,1102,8943,2573,6193,9784,3334,6955,0585,4175,7710007,07500000
       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
13,751
14,287
14,200
14,082
14,690
15,372
15,741
21,523
21,592
21,668
16,518
17,185
25,140
36,595
36,59525,14017,18516,51821,66821,59221,52315,74115,37214,69014,08214,20014,28713,751000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,899,587
1,800,269
1,903,249
1,405,075
1,806,234
2,111,044
2,435,438
2,562,543
2,638,850
2,991,199
3,674,093
4,170,753
4,231,648
3,941,570
3,670,175
3,542,738
3,311,874
2,992,027
2,617,455
2,395,149
2,091,005
1,867,727
1,798,939
1,747,111
1,665,096
1,751,877
1,553,226
1,521,323
1,488,815
1,402,097
1,378,718
1,350,798
1,369,188
1,288,264
1,369,053
1,318,494
1,312,366
1,248,538
1,309,095
1,419,977
1,389,063
1,517,351
1,675,972
1,925,169
1,892,491
1,824,054
1,927,419
1,904,480
1,863,274
1,777,665
1,840,393
1,910,530
1,937,698
1,763,557
1,668,957
1,597,838
1,492,808
1,519,001
1,655,677
1,769,635
1,780,407
1,922,828
2,836,520
2,870,213
3,095,631
3,568,774
3,448,272
2,717,703
3,924,032
3,563,028
3,670,274
4,624,071
5,653,736
6,437,278
7,463,809
7,588,083
9,150,780
9,362,392
9,536,258
9,536,860
9,536,8609,536,2589,362,3929,150,7807,588,0837,463,8096,437,2785,653,7364,624,0713,670,2743,563,0283,924,0322,717,7033,448,2723,568,7743,095,6312,870,2132,836,5201,922,8281,780,4071,769,6351,655,6771,519,0011,492,8081,597,8381,668,9571,763,5571,937,6981,910,5301,840,3931,777,6651,863,2741,904,4801,927,4191,824,0541,892,4911,925,1691,675,9721,517,3511,389,0631,419,9771,309,0951,248,5381,312,3661,318,4941,369,0531,288,2641,369,1881,350,7981,378,7181,402,0971,488,8151,521,3231,553,2261,751,8771,665,0961,747,1111,798,9391,867,7272,091,0052,395,1492,617,4552,992,0273,311,8743,542,7383,670,1753,941,5704,231,6484,170,7533,674,0932,991,1992,638,8502,562,5432,435,4382,111,0441,806,2341,405,0751,903,2491,800,2691,899,587
   > Total Current Liabilities 
1,233,205
1,082,430
1,290,454
884,594
1,331,759
1,363,531
1,744,251
1,560,543
1,537,831
1,799,672
2,461,761
2,820,306
2,723,340
2,637,776
2,207,647
2,097,880
2,028,101
1,830,063
1,672,040
1,558,891
1,361,052
1,144,195
1,457,202
1,431,155
1,344,573
1,471,056
1,064,610
1,030,181
1,001,915
290,359
282,202
280,889
318,389
276,962
377,928
346,390
361,780
372,716
474,357
574,158
537,365
660,282
816,459
890,745
859,030
786,579
824,272
982,853
885,606
819,089
901,799
1,089,689
1,459,939
1,308,474
1,238,786
694,052
703,744
765,213
904,620
1,025,864
1,036,570
477,785
437,517
985,591
1,212,484
2,021,337
1,895,136
1,146,871
850,566
884,087
1,921,002
2,071,319
2,102,708
1,873,914
960,248
1,059,415
2,444,629
2,649,997
2,824,160
3,625,339
3,625,3392,824,1602,649,9972,444,6291,059,415960,2481,873,9142,102,7082,071,3191,921,002884,087850,5661,146,8711,895,1362,021,3371,212,484985,591437,517477,7851,036,5701,025,864904,620765,213703,744694,0521,238,7861,308,4741,459,9391,089,689901,799819,089885,606982,853824,272786,579859,030890,745816,459660,282537,365574,158474,357372,716361,780346,390377,928276,962318,389280,889282,202290,3591,001,9151,030,1811,064,6101,471,0561,344,5731,431,1551,457,2021,144,1951,361,0521,558,8911,672,0401,830,0632,028,1012,097,8802,207,6472,637,7762,723,3402,820,3062,461,7611,799,6721,537,8311,560,5431,744,2511,363,5311,331,759884,5941,290,4541,082,4301,233,205
       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
758,573
856,039
1,063,248
8,260
1,286,149
2,150,325
500,000
500,000
800,000
1,312,575
824,351
398,384
400,000
0
0
0
0
0
0
0
0
0
0
0000000000400,000398,384824,3511,312,575800,000500,000500,0002,150,3251,286,1498,2601,063,248856,039758,573000000000000000000000000000000000000000000000000000000000
       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
758,573
856,039
1,063,248
8,260
1,286,149
2,150,325
500,000
500,000
800,000
1,312,575
824,351
398,384
400,000
1,350,000
1,350,000
1,450,000
1,100,542
0
10,980
1,509,809
1,509,891
1,510,013
2,310,200
2,310,2001,510,0131,509,8911,509,80910,98001,100,5421,450,0001,350,0001,350,000400,000398,384824,3511,312,575800,000500,000500,0002,150,3251,286,1498,2601,063,248856,039758,573000000000000000000000000000000000000000000000000000000000
       Accounts payable 
130,660
270,867
298,970
211,456
258,484
218,232
458,428
367,323
393,513
382,418
598,760
404,798
382,858
256,925
187,767
196,265
187,707
154,478
168,124
172,876
103,258
71,959
178,243
188,553
140,081
179,224
131,851
114,623
89,166
153,194
123,343
118,153
137,503
76,620
167,595
139,422
139,997
140,501
159,455
183,914
181,302
146,380
278,955
266,737
197,290
186,632
279,698
164,291
265,969
173,276
263,378
238,567
251,860
167,726
212,624
133,270
226,465
235,359
264,423
187,049
145,669
134,904
169,686
274,491
298,250
348,068
366,123
142,977
261,779
269,416
347,046
462,576
343,283
306,898
454,847
562,881
502,837
577,732
723,278
755,086
755,086723,278577,732502,837562,881454,847306,898343,283462,576347,046269,416261,779142,977366,123348,068298,250274,491169,686134,904145,669187,049264,423235,359226,465133,270212,624167,726251,860238,567263,378173,276265,969164,291279,698186,632197,290266,737278,955146,380181,302183,914159,455140,501139,997139,422167,59576,620137,503118,153123,343153,19489,166114,623131,851179,224140,081188,553178,24371,959103,258172,876168,124154,478187,707196,265187,767256,925382,858404,798598,760382,418393,513367,323458,428218,232258,484211,456298,970270,867130,660
       Other Current Liabilities 
278,603
230,814
273,471
207,568
240,928
251,446
145,766
106,557
85,530
176,067
118,417
140,659
126,487
81,129
200,617
229,430
199,719
173,235
152,257
136,443
157,966
161,794
130,527
106,378
108,538
122,534
110,757
88,077
96,302
82,275
95,698
89,279
98,624
106,349
115,300
113,468
127,814
134,928
142,215
136,935
155,415
348,905
318,394
198,593
203,198
224,971
239,169
215,419
236,350
266,633
271,659
264,103
326,667
275,351
300,895
314,196
281,428
271,281
284,158
275,567
253,322
256,732
267,506
109,364
108,279
136,171
5,000
172,717
185,746
116,548
189,801
231,086
280,476
210,185
450,549
430,925
386,672
268,060
546,004
516,324
516,324546,004268,060386,672430,925450,549210,185280,476231,086189,801116,548185,746172,7175,000136,171108,279109,364267,506256,732253,322275,567284,158271,281281,428314,196300,895275,351326,667264,103271,659266,633236,350215,419239,169224,971203,198198,593318,394348,905155,415136,935142,215134,928127,814113,468115,300106,34998,62489,27995,69882,27596,30288,077110,757122,534108,538106,378130,527161,794157,966136,443152,257173,235199,719229,430200,61781,129126,487140,659118,417176,06785,530106,557145,766251,446240,928207,568273,471230,814278,603
   > 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
1,553,136
1,570,832
3,073,466
2,678,941
1,749,272
2,552,752
3,551,028
4,563,364
6,503,561
6,528,668
6,706,151
6,712,395
6,712,098
5,911,521
5,911,5216,712,0986,712,3956,706,1516,528,6686,503,5614,563,3643,551,0282,552,7521,749,2722,678,9413,073,4661,570,8321,553,136000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
358,471
0
282,587
0
281,163
283,247
285,830
289,099
390,675
295,225
304,869
310,857
323,726
326,423
322,633
322,163
326,461
343,382
312,711
264,855
295,258
280,250
274,631
279,363
279,830
287,800
290,504
286,900
291,458
299,021
295,200
298,875
228,291
230,663
234,187
235,221
237,828
242,315
245,819
251,698
257,069
259,513
264,424
263,461
267,475
266,507
276,687
274,428
280,356
285,394
292,661
294,599
296,943
296,971
287,186
289,064
253,788
251,057
243,771
243,837
245,043
249,003
234,622
233,147
197,437
203,136
220,832
223,466
228,941
238,628
245,922
247,984
252,961
183,298
187,327
187,380
192,846
191,417
193,591
193,591191,417192,846187,380187,327183,298252,961247,984245,922238,628228,941223,466220,832203,136197,437233,147234,622249,003245,043243,837243,771251,057253,788289,064287,186296,971296,943294,599292,661285,394280,356274,428276,687266,507267,475263,461264,424259,513257,069251,698245,819242,315237,828235,221234,187230,663228,291298,875295,200299,021291,458286,900290,504287,800279,830279,363274,631280,250295,258264,855312,711343,382326,461322,163322,633326,423323,726310,857304,869295,225390,675289,099285,830283,247281,1630282,5870358,4710
> Total Stockholder Equity
2,144,997
2,195,621
2,226,904
2,153,664
2,205,447
2,276,248
2,349,613
2,277,055
2,273,711
2,289,168
2,331,078
2,323,390
2,331,059
2,298,534
2,136,224
2,001,932
1,288,787
1,065,497
953,428
834,715
726,037
624,453
634,911
647,996
603,225
509,896
515,707
527,346
533,382
534,569
545,674
571,448
585,380
847,692
873,060
889,366
920,528
980,938
1,036,913
1,050,723
1,108,768
1,192,731
1,282,012
1,307,617
1,388,942
1,432,297
1,535,086
1,480,468
1,527,355
1,577,984
1,625,970
1,538,321
1,548,896
1,578,037
1,631,053
1,578,299
1,583,435
1,626,168
1,606,204
1,575,515
1,577,426
1,577,683
1,393,201
1,435,585
1,478,987
1,523,764
1,574,413
2,268,436
2,301,493
2,343,541
2,158,914
2,279,103
2,387,421
2,810,122
3,448,043
3,628,886
3,838,201
14,838,595
15,126,775
14,980,610
14,980,61015,126,77514,838,5953,838,2013,628,8863,448,0432,810,1222,387,4212,279,1032,158,9142,343,5412,301,4932,268,4361,574,4131,523,7641,478,9871,435,5851,393,2011,577,6831,577,4261,575,5151,606,2041,626,1681,583,4351,578,2991,631,0531,578,0371,548,8961,538,3211,625,9701,577,9841,527,3551,480,4681,535,0861,432,2971,388,9421,307,6171,282,0121,192,7311,108,7681,050,7231,036,913980,938920,528889,366873,060847,692585,380571,448545,674534,569533,382527,346515,707509,896603,225647,996634,911624,453726,037834,715953,4281,065,4971,288,7872,001,9322,136,2242,298,5342,331,0592,323,3902,331,0782,289,1682,273,7112,277,0552,349,6132,276,2482,205,4472,153,6642,226,9042,195,6212,144,997
   Common Stock
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
270,000
401,505
401,505
401,505
401,505
401,505
407,980
412,525
455,165
494,777
498,151
800,095
811,055
816,776
816,776811,055800,095498,151494,777455,165412,525407,980401,505401,505401,505401,505401,505270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000270,000
   Retained Earnings 
1,383,430
1,406,814
1,438,097
1,502,558
1,554,341
1,626,542
1,704,407
1,663,614
1,660,270
1,675,726
1,717,637
1,709,949
1,717,618
1,685,392
1,550,083
1,415,791
702,646
479,356
282,862
166,292
61,245
0
0
2,485
0
0
0
0
0
0
0
0
0
226,987
252,652
269,255
300,713
343,631
399,933
414,070
472,441
517,161
606,965
633,093
714,941
758,819
862,131
808,036
856,646
880,072
928,713
841,719
852,949
882,744
936,416
884,317
890,108
933,495
914,187
855,267
857,975
859,028
675,343
718,723
763,121
808,297
822,038
875,341
907,900
977,420
795,356
871,025
948,340
1,073,239
1,267,371
1,376,593
1,467,807
1,681,333
1,897,555
1,714,559
1,714,5591,897,5551,681,3331,467,8071,376,5931,267,3711,073,239948,340871,025795,356977,420907,900875,341822,038808,297763,121718,723675,343859,028857,975855,267914,187933,495890,108884,317936,416882,744852,949841,719928,713880,072856,646808,036862,131758,819714,941633,093606,965517,161472,441414,070399,933343,631300,713269,255252,652226,9870000000002,4850061,245166,292282,862479,356702,6461,415,7911,550,0831,685,3921,717,6181,709,9491,717,6371,675,7261,660,2701,663,6141,704,4071,626,5421,554,3411,502,5581,438,0971,406,8141,383,430
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
197,672
197,017
225,248
224,451
223,655
222,858
221,862
220,866
220,467
230,375
229,567
230,065
229,593
227,030
271,550
257,225
523,215
668,393
270,224
341,088
360,758
293,326
260,353
260,353293,326360,758341,088270,224668,393523,215257,225271,550227,030229,593230,065229,567230,375220,467220,866221,862222,858223,655224,451225,248197,017197,672000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.