0 XP   0   0   0

Srithai Superware Public Company Limited










Financial Health of Srithai Superware Public Company Limited




Comparing to competitors in the Packaging & Containers industry




  Industry Rankings  


Srithai Superware Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Srithai Superware Public Company Limited?

I guess you are interested in Srithai Superware 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 Srithai Superware Public Company Limited

Let's start. I'm going to help you getting a better view of Srithai Superware 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 Srithai Superware 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 Srithai Superware 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 Srithai Superware Public Company Limited. The closing price on 2022-12-02 was ฿1.69 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.
Srithai Superware Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient 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 less efficient.
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 able to pay all its debts with equity.

1.1. Profitability of Srithai Superware Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Srithai Superware Public Company Limited to the Packaging & Containers industry mean.
  • A Net Profit Margin of 4.2% means that ฿0.04 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 4.2%. The company is making a profit. +1
  • The TTM is 3.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.2%TTM3.0%+1.2%
TTM3.0%YOY0.3%+2.7%
TTM3.0%5Y0.2%+2.8%
5Y0.2%10Y2.2%-2.0%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%4.6%-0.4%
TTM3.0%4.0%-1.0%
YOY0.3%4.7%-4.4%
5Y0.2%3.8%-3.6%
10Y2.2%3.9%-1.7%
1.1.2. Return on Assets

Shows how efficient Srithai Superware Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Srithai Superware Public Company Limited to the Packaging & Containers industry mean.
  • 1.2% Return on Assets means that Srithai Superware Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM0.8%+0.4%
TTM0.8%YOY0.1%+0.7%
TTM0.8%5Y0.1%+0.7%
5Y0.1%10Y0.5%-0.5%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%1.1%+0.1%
TTM0.8%1.0%-0.2%
YOY0.1%1.2%-1.1%
5Y0.1%0.9%-0.8%
10Y0.5%0.9%-0.4%
1.1.3. Return on Equity

Shows how efficient Srithai Superware Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Srithai Superware Public Company Limited to the Packaging & Containers industry mean.
  • 2.6% Return on Equity means Srithai Superware Public Company Limited generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 2.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM1.6%+0.9%
TTM1.6%YOY0.2%+1.5%
TTM1.6%5Y0.1%+1.5%
5Y0.1%10Y1.2%-1.1%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%2.3%+0.3%
TTM1.6%2.2%-0.6%
YOY0.2%2.7%-2.5%
5Y0.1%2.1%-2.0%
10Y1.2%2.1%-0.9%

1.2. Operating Efficiency of Srithai Superware Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Srithai Superware Public Company Limited is operating .

  • Measures how much profit Srithai Superware 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 Srithai Superware Public Company Limited to the Packaging & Containers industry mean.
  • An Operating Margin of 5.3% means the company generated ฿0.05  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 5.3%. The company is operating less efficient.
  • The TTM is 4.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.3%TTM4.2%+1.1%
TTM4.2%YOY1.6%+2.6%
TTM4.2%5Y3.4%+0.9%
5Y3.4%10Y1.9%+1.4%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3%6.3%-1.0%
TTM4.2%5.4%-1.2%
YOY1.6%6.9%-5.3%
5Y3.4%5.9%-2.5%
10Y1.9%4.9%-3.0%
1.2.2. Operating Ratio

Measures how efficient Srithai Superware Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaging & Containers industry mean).
  • An Operation Ratio of 1.82 means that the operating costs are ฿1.82 for each ฿1 in net sales.

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

  • The MRQ is 1.819. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.831. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.819TTM1.831-0.012
TTM1.831YOY1.873-0.042
TTM1.8315Y1.861-0.030
5Y1.86110Y1.371+0.490
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8191.661+0.158
TTM1.8311.561+0.270
YOY1.8731.512+0.361
5Y1.8611.262+0.599
10Y1.3711.088+0.283

1.3. Liquidity of Srithai Superware Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Srithai Superware Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Packaging & Containers industry mean).
  • A Current Ratio of 1.23 means the company has ฿1.23 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.227. The company is just able to pay all its short-term debts.
  • The TTM is 1.216. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.227TTM1.216+0.011
TTM1.216YOY1.011+0.205
TTM1.2165Y1.064+0.152
5Y1.06410Y0.618+0.446
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2271.579-0.352
TTM1.2161.526-0.310
YOY1.0111.508-0.497
5Y1.0641.440-0.376
10Y0.6181.267-0.649
1.3.2. Quick Ratio

Measures if Srithai Superware 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 Srithai Superware Public Company Limited to the Packaging & Containers industry mean.
  • A Quick Ratio of 0.59 means the company can pay off ฿0.59 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.591. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.565. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.591TTM0.565+0.026
TTM0.565YOY0.476+0.089
TTM0.5655Y0.522+0.043
5Y0.52210Y0.562-0.040
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5910.770-0.179
TTM0.5650.736-0.171
YOY0.4760.754-0.278
5Y0.5220.717-0.195
10Y0.5620.679-0.117

1.4. Solvency of Srithai Superware Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Srithai Superware Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Srithai Superware Public Company Limited to Packaging & Containers industry mean.
  • A Debt to Asset Ratio of 0.51 means that Srithai Superware Public Company Limited assets are financed with 50.7% credit (debt) and the remaining percentage (100% - 50.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.507. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.493. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.507TTM0.493+0.014
TTM0.493YOY0.508-0.015
TTM0.4935Y0.535-0.042
5Y0.53510Y0.544-0.009
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5070.523-0.016
TTM0.4930.503-0.010
YOY0.5080.5080.000
5Y0.5350.503+0.032
10Y0.5440.497+0.047
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Srithai Superware Public Company Limited to the Packaging & Containers industry mean.
  • A Debt to Equity ratio of 108.8% means that company has ฿1.09 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.088. The company is able to pay all its debts with equity. +1
  • The TTM is 1.032. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.088TTM1.032+0.056
TTM1.032YOY1.100-0.067
TTM1.0325Y1.236-0.204
5Y1.23610Y1.272-0.036
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0881.108-0.020
TTM1.0321.056-0.024
YOY1.1001.066+0.034
5Y1.2361.144+0.092
10Y1.2721.118+0.154

2. Market Valuation of Srithai Superware 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 Srithai Superware Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Srithai Superware Public Company Limited to the Packaging & Containers industry mean.
  • A PE ratio of 36.59 means the investor is paying ฿36.59 for every ฿1 in earnings.

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

  • The EOD is 44.486. Good. +1
  • The MRQ is 36.589. Good. +1
  • The TTM is 74.496. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD44.486MRQ36.589+7.897
MRQ36.589TTM74.496-37.907
TTM74.496YOY15.462+59.034
TTM74.4965Y45.954+28.541
5Y45.95410Y138.792-92.837
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD44.48636.541+7.945
MRQ36.58936.783-0.194
TTM74.49649.593+24.903
YOY15.46252.518-37.056
5Y45.95447.404-1.450
10Y138.79238.094+100.698
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Srithai Superware 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 Srithai Superware Public Company Limited:

  • The MRQ is 115.538. Seems overpriced? -1
  • The TTM is 3.220. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ115.538TTM3.220+112.318
TTM3.220YOY19.238-16.018
TTM3.2205Y432.305-429.085
5Y432.30510Y18.829+413.476
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ115.5380.359+115.179
TTM3.220-0.001+3.221
YOY19.2380.127+19.111
5Y432.3050.075+432.230
10Y18.8290.033+18.796

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

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

  • At or below 1 is considered healthy (always compare to Packaging & Containers industry mean).
  • A PB ratio of 0.88 means the investor is paying ฿0.88 for each ฿1 in book value.

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

  • The EOD is 1.074. Good. +1
  • The MRQ is 0.883. Very good. +2
  • The TTM is 0.884. Very good. +2
Trends
Current periodCompared to+/- 
EOD1.074MRQ0.883+0.191
MRQ0.883TTM0.8840.000
TTM0.884YOY0.586+0.297
TTM0.8845Y0.712+0.172
5Y0.71210Y3.119-2.407
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD1.0741.572-0.498
MRQ0.8831.630-0.747
TTM0.8841.820-0.936
YOY0.5861.628-1.042
5Y0.7121.542-0.830
10Y3.1191.163+1.956
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Srithai Superware 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--0.0270.025+8%0.010+186%-0.006+123%0.001+1975%
Book Value Growth--0.9720.972+0%0.971+0%0.971+0%0.971+0%
Book Value Per Share--1.5731.542+2%1.437+9%1.539+2%1.635-4%
Book Value Per Share Growth--0.0170.016+5%0.006+174%-0.004+124%0.000+4394%
Current Ratio--1.2271.216+1%1.011+21%1.064+15%0.618+99%
Debt To Asset Ratio--0.5070.493+3%0.5080%0.535-5%0.544-7%
Debt To Equity Ratio--1.0881.032+5%1.100-1%1.236-12%1.272-14%
Dividend Per Share--0.0300.0300%-+100%0.026+15%0.052-43%
Dividend Per Share Growth---0.250-100%---41397.7900%-19318.8360%
Eps--0.0380.024+59%0.002+1535%0.002+1922%0.020+94%
Eps Growth--0.3170.192+65%0.331-4%-0.093+129%-0.146+146%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0420.030+42%0.003+1534%0.002+2650%0.022+92%
Operating Margin--0.0530.042+25%0.016+222%0.034+57%0.019+176%
Operating Ratio--1.8191.831-1%1.873-3%1.861-2%1.371+33%
Pb Ratio1.074+18%0.8830.8840%0.586+51%0.712+24%3.119-72%
Pe Ratio44.486+18%36.58974.496-51%15.462+137%45.954-20%138.792-74%
Peg Ratio--115.5383.220+3488%19.238+501%432.305-73%18.829+514%
Price Per Share1.690+18%1.3901.363+2%0.848+64%1.109+25%5.168-73%
Price To Total Gains Ratio29.558+18%24.31126.054-7%236.910-90%60.948-60%99.042-75%
Profit Growth--98.03297.674+0%0.955+10169%19.144+412%57.849+69%
Quick Ratio--0.5910.565+5%0.476+24%0.522+13%0.562+5%
Return On Assets--0.0120.008+53%0.001+1570%0.001+1887%0.005+129%
Return On Equity--0.0260.016+56%0.002+1524%0.001+2247%0.012+113%
Revenue Growth--0.9750.973+0%0.972+0%0.971+0%0.971+0%
Total Gains Per Share--0.0570.055+3%0.010+502%0.020+190%0.054+6%
Total Gains Per Share Growth--0.1720.003+6493%17.795-99%3.510-95%1.348-87%
Usd Book Value--122790643.200120335332.586+2%112186432.685+9%120420248.102+2%127767436.987-4%
Usd Book Value Change Per Share--0.0010.001+8%0.000+186%0.000+123%0.000+1975%
Usd Book Value Per Share--0.0450.044+2%0.041+9%0.044+2%0.047-4%
Usd Dividend Per Share--0.0010.0010%-+100%0.001+15%0.002-43%
Usd Eps--0.0010.001+59%0.000+1535%0.000+1922%0.001+94%
Usd Price Per Share0.049+18%0.0400.039+2%0.024+64%0.032+25%0.149-73%
Usd Profit--2964931.2001868866.927+59%181351.764+1535%147037.405+1916%1532202.484+94%
Usd Revenue--70220390.40060391034.510+16%51101842.507+37%61017592.884+15%64752999.978+8%
Usd Total Gains Per Share--0.0020.002+3%0.000+502%0.001+190%0.002+6%
 EOD+2 -3MRQTTM+27 -6YOY+27 -75Y+30 -410Y+24 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1544.486
Price to Book Ratio (EOD)Between0-11.074
Net Profit Margin (MRQ)Greater than00.042
Operating Margin (MRQ)Greater than00.053
Quick Ratio (MRQ)Greater than10.591
Current Ratio (MRQ)Greater than11.227
Debt to Asset Ratio (MRQ)Less than10.507
Debt to Equity Ratio (MRQ)Less than11.088
Return on Equity (MRQ)Greater than0.150.026
Return on Assets (MRQ)Greater than0.050.012
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.605
Ma 20Greater thanMa 501.629
Ma 50Greater thanMa 1001.597
Ma 100Greater thanMa 2001.537
OpenGreater thanClose1.700
Total5/5 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets8,647,749
Total Liabilities4,384,185
Total Stockholder Equity4,028,507
 As reported
Total Liabilities 4,384,185
Total Stockholder Equity+ 4,028,507
Total Assets = 8,647,749

Assets

Total Assets8,647,749
Total Current Assets4,101,953
Long-term Assets4,101,953
Total Current Assets
Cash And Cash Equivalents 640,304
Net Receivables 1,974,437
Inventory 1,388,731
Other Current Assets 98,481
Total Current Assets  (as reported)4,101,953
Total Current Assets  (calculated)4,101,953
+/-0
Long-term Assets
Property Plant Equipment 3,809,723
Goodwill 5,131
Long Term Investments 331,503
Intangible Assets 16,318
Other Assets 383,121
Long-term Assets  (as reported)4,545,796
Long-term Assets  (calculated)4,545,796
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities3,343,221
Long-term Liabilities1,040,964
Total Stockholder Equity4,028,507
Total Current Liabilities
Short Long Term Debt 1,611,529
Accounts payable 1,294,074
Other Current Liabilities 419,541
Total Current Liabilities  (as reported)3,343,221
Total Current Liabilities  (calculated)3,325,144
+/- 18,077
Long-term Liabilities
Long term Debt 634,726
Capital Lease Obligations Min Short Term Debt57,979
Other Liabilities 366,336
Long-term Liabilities Other 12,446
Long-term Liabilities  (as reported)1,040,964
Long-term Liabilities  (calculated)1,071,487
+/- 30,523
Total Stockholder Equity
Common Stock2,709,905
Retained Earnings 1,511,762
Other Stockholders Equity -213,088
Total Stockholder Equity (as reported)4,028,507
Total Stockholder Equity (calculated)4,008,579
+/- 19,928
Other
Capital Stock2,709,905
Common Stock Shares Outstanding 2,709,905
Net Debt 1,605,951
Net Invested Capital 6,274,762
Net Tangible Assets 4,007,058
Net Working Capital 758,732



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 
7,560,086
7,493,946
7,527,884
6,734,443
6,551,335
6,272,282
6,278,526
6,438,470
6,401,319
6,287,896
6,354,270
6,188,907
6,159,465
6,119,661
6,375,033
6,463,794
6,450,272
6,702,399
6,764,006
6,776,961
6,856,723
6,878,961
6,987,638
7,342,076
7,484,614
7,451,859
7,485,231
7,526,944
7,646,468
7,720,503
8,011,152
7,876,999
7,976,424
8,511,650
7,552,249
7,910,914
8,035,680
8,085,351
8,457,328
8,980,038
9,470,035
9,325,299
9,491,429
9,923,531
9,906,550
10,125,510
10,173,881
10,474,529
10,470,657
10,516,036
10,754,378
10,773,174
11,030,079
11,107,091
11,014,015
11,203,137
11,047,843
11,304,075
11,267,310
11,142,461
10,920,284
10,726,006
10,500,008
10,457,313
10,251,298
10,239,130
9,960,132
9,516,966
9,048,023
8,472,245
8,606,672
8,067,248
7,889,639
7,659,423
7,950,400
8,157,842
8,031,780
8,046,395
8,267,539
8,647,749
8,647,7498,267,5398,046,3958,031,7808,157,8427,950,4007,659,4237,889,6398,067,2488,606,6728,472,2459,048,0239,516,9669,960,13210,239,13010,251,29810,457,31310,500,00810,726,00610,920,28411,142,46111,267,31011,304,07511,047,84311,203,13711,014,01511,107,09111,030,07910,773,17410,754,37810,516,03610,470,65710,474,52910,173,88110,125,5109,906,5509,923,5319,491,4299,325,2999,470,0358,980,0388,457,3288,085,3518,035,6807,910,9147,552,2498,511,6507,976,4247,876,9998,011,1527,720,5037,646,4687,526,9447,485,2317,451,8597,484,6147,342,0766,987,6386,878,9616,856,7236,776,9616,764,0066,702,3996,450,2726,463,7946,375,0336,119,6616,159,4656,188,9076,354,2706,287,8966,401,3196,438,4706,278,5266,272,2826,551,3356,734,4437,527,8847,493,9467,560,086
   > 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
4,362,421
4,532,983
4,348,775
4,282,737
4,321,719
4,259,043
4,365,738
4,332,902
4,432,202
4,353,637
4,119,257
3,811,829
3,388,062
3,514,041
3,135,490
3,036,086
2,946,905
3,293,766
3,540,768
3,309,591
3,436,727
3,701,270
4,101,953
4,101,9533,701,2703,436,7273,309,5913,540,7683,293,7662,946,9053,036,0863,135,4903,514,0413,388,0623,811,8294,119,2574,353,6374,432,2024,332,9024,365,7384,259,0434,321,7194,282,7374,348,7754,532,9834,362,421000000000000000000000000000000000000000000000000000000000
       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
271,533
289,494
221,304
284,906
290,401
218,667
249,633
263,075
374,571
292,334
275,165
332,816
321,232
312,079
439,468
566,570
583,201
718,040
827,204
668,391
671,555
579,226
640,304
640,304579,226671,555668,391827,204718,040583,201566,570439,468312,079321,232332,816275,165292,334374,571263,075249,633218,667290,401284,906221,304289,494271,533000000000000000000000000000000000000000000000000000000000
       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
30,438
12,579
0
0
0
0
5,000
5,012
5,025
11,713
6,404
0
0
0
0
0
0
0
0
0
0
0
0
0000000000006,40411,7135,0255,0125,000000012,57930,438000000000000000000000000000000000000000000000000000000000
       Net Receivables 
769,691
798,066
734,576
670,503
684,950
738,008
760,971
811,303
778,021
834,369
768,183
735,022
776,149
879,937
990,101
995,848
980,582
970,413
979,308
969,888
1,012,946
1,120,994
1,056,194
1,050,826
1,110,267
1,020,282
885,222
947,735
1,054,463
1,134,860
1,281,566
1,160,245
1,188,601
1,372,151
1,416,924
1,553,236
1,559,281
1,634,959
1,653,276
1,775,649
1,853,938
1,733,179
1,858,081
1,941,363
1,799,407
1,915,100
2,055,634
2,031,677
2,061,991
2,100,514
2,140,662
2,144,564
2,127,324
2,030,070
2,009,635
2,065,181
2,007,835
2,170,181
2,213,613
2,197,082
2,153,057
2,255,517
2,243,881
2,183,185
2,075,424
2,164,247
2,193,000
2,091,000
1,849,000
1,790,735
1,935,477
1,514,443
1,431,510
1,407,519
1,614,386
1,582,562
1,424,369
1,583,559
1,796,765
1,974,437
1,974,4371,796,7651,583,5591,424,3691,582,5621,614,3861,407,5191,431,5101,514,4431,935,4771,790,7351,849,0002,091,0002,193,0002,164,2472,075,4242,183,1852,243,8812,255,5172,153,0572,197,0822,213,6132,170,1812,007,8352,065,1812,009,6352,030,0702,127,3242,144,5642,140,6622,100,5142,061,9912,031,6772,055,6341,915,1001,799,4071,941,3631,858,0811,733,1791,853,9381,775,6491,653,2761,634,9591,559,2811,553,2361,416,9241,372,1511,188,6011,160,2451,281,5661,134,8601,054,463947,735885,2221,020,2821,110,2671,050,8261,056,1941,120,9941,012,946969,888979,308970,413980,582995,848990,101879,937776,149735,022768,183834,369778,021811,303760,971738,008684,950670,503734,576798,066769,691
       Other Current Assets 
103,206
56,369
207,606
35,478
79,893
54,466
68,958
67,281
69,330
44,481
67,066
97,068
96,442
27,575
58,071
49,735
70,551
53,578
73,500
79,039
66,288
43,452
57,560
49,328
50,231
43,081
74,662
69,179
72,926
45,944
58,321
75,215
90,834
57,918
98,155
140,214
139,831
79,959
86,988
118,366
140,088
96,880
89,040
98,452
108,223
114,291
123,989
145,506
156,744
133,464
150,238
147,194
69,394
87,112
90,065
91,491
91,636
88,453
119,104
106,839
103,194
103,289
99,510
107,522
111,584
116,696
107,587
112,153
96,312
98,840
98,658
105,950
98,762
95,820
55,804
69,165
78,907
74,218
78,113
98,481
98,48178,11374,21878,90769,16555,80495,82098,762105,95098,65898,84096,312112,153107,587116,696111,584107,52299,510103,289103,194106,839119,10488,45391,63691,49190,06587,11269,394147,194150,238133,464156,744145,506123,989114,291108,22398,45289,04096,880140,088118,36686,98879,959139,831140,21498,15557,91890,83475,21558,32145,94472,92669,17974,66243,08150,23149,32857,56043,45266,28879,03973,50053,57870,55149,73558,07127,57596,44297,06867,06644,48169,33067,28168,95854,46679,89335,478207,60656,369103,206
   > 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
5,606,495
5,397,709
5,236,194
5,084,182
5,092,631
4,931,758
4,853,553
4,712,518
4,656,634
4,617,074
4,722,189
4,609,668
4,566,269
4,545,796
4,545,7964,566,2694,609,6684,722,1894,617,0744,656,6344,712,5184,853,5534,931,7585,092,6315,084,1825,236,1945,397,7095,606,495000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
3,906,877
3,726,520
3,573,598
3,732,195
3,574,564
3,491,151
3,405,265
3,379,491
3,304,647
3,876,024
3,821,227
3,762,379
3,709,923
3,678,733
3,673,214
3,802,649
3,801,431
3,949,471
3,940,302
3,985,133
3,951,361
4,024,393
4,130,762
4,377,272
4,484,670
4,596,695
4,625,048
4,672,281
4,672,222
4,693,175
4,860,292
4,901,372
4,922,732
5,043,862
3,787,958
3,941,817
4,066,141
4,158,677
4,244,985
4,633,498
4,715,704
4,842,890
4,803,329
4,851,962
5,048,598
5,295,734
5,282,691
5,360,577
5,359,955
5,373,055
5,416,570
5,450,251
5,730,131
5,851,635
5,824,736
5,926,340
5,888,032
6,064,937
5,913,137
5,914,758
5,735,443
5,489,409
5,335,913
5,183,209
5,014,196
4,909,341
4,736,943
4,529,110
4,380,608
4,185,493
4,351,133
4,205,696
4,114,328
3,964,395
3,921,501
3,861,778
3,942,604
3,845,018
3,823,934
3,809,723
3,809,7233,823,9343,845,0183,942,6043,861,7783,921,5013,964,3954,114,3284,205,6964,351,1334,185,4934,380,6084,529,1104,736,9434,909,3415,014,1965,183,2095,335,9135,489,4095,735,4435,914,7585,913,1376,064,9375,888,0325,926,3405,824,7365,851,6355,730,1315,450,2515,416,5705,373,0555,359,9555,360,5775,282,6915,295,7345,048,5984,851,9624,803,3294,842,8904,715,7044,633,4984,244,9854,158,6774,066,1413,941,8173,787,9585,043,8624,922,7324,901,3724,860,2924,693,1754,672,2224,672,2814,625,0484,596,6954,484,6704,377,2724,130,7624,024,3933,951,3613,985,1333,940,3023,949,4713,801,4313,802,6493,673,2143,678,7333,709,9233,762,3793,821,2273,876,0243,304,6473,379,4913,405,2653,491,1513,574,5643,732,1953,573,5983,726,5203,906,877
       Goodwill 
0
0
0
0
0
6,136
0
0
0
5,507
0
0
0
4,878
0
0
0
4,248
0
0
0
3,619
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,131
5,131
5,131
5,131
5,131
5,131
5,131
5,131
5,131
5,131
5,131
5,131
5,131
5,131
5,131
5,131
5,1315,1315,1315,1315,1315,1315,1315,1315,1315,1315,1315,1315,1315,1315,1315,1310000000000000000000000000000000000000000003,6190004,2480004,8780005,5070006,13600000
       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
406,853
393,380
404,142
411,195
412,110
410,824
409,821
399,238
390,614
370,399
361,484
358,234
352,014
327,541
315,559
302,726
322,917
313,222
344,720
344,501
345,954
330,408
331,503
331,503330,408345,954344,501344,720313,222322,917302,726315,559327,541352,014358,234361,484370,399390,614399,238409,821410,824412,110411,195404,142393,380406,853000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
6,136
24,044
23,485
23,012
67,564
22,146
21,713
21,280
56,711
53,326
50,308
49,065
46,058
42,563
40,375
37,369
41,094
31,515
32,745
36,320
61,253
54,683
71,256
69,701
84,101
70,284
70,169
71,140
81,053
68,422
69,038
67,140
64,119
59,361
58,884
61,435
57,931
56,296
55,154
52,416
97,714
97,204
98,153
100,045
99,080
160,223
157,148
154,402
158,106
154,963
152,103
151,646
157,200
150,039
147,981
197,675
186,700
181,117
178,454
170,756
170,107
30,284
157,469
154,135
148,354
23,075
20,952
19,603
18,806
18,258
17,369
16,060
15,195
16,778
16,318
16,31816,77815,19516,06017,36918,25818,80619,60320,95223,075148,354154,135157,46930,284170,107170,756178,454181,117186,700197,675147,981150,039157,200151,646152,103154,963158,106154,402157,148160,22399,080100,04598,15397,20497,71452,41655,15456,29657,93161,43558,88459,36164,11967,14069,03868,42281,05371,14070,16970,28484,10169,70171,25654,68361,25336,32032,74531,51541,09437,36940,37542,56346,05849,06550,30853,32656,71121,28021,71322,14667,56423,01223,48524,0446,13600000
       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
28,303
38,208
33,096
29,059
28,609
27,785
31,034
29,827
26,535
29,540
62,767
51,625
47,121
45,488
45,48847,12151,62562,76729,54026,53529,82731,03427,78528,60929,05933,09638,20828,303000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
4,339,120
4,043,955
3,770,063
2,605,242
2,283,812
1,974,821
1,915,081
2,061,630
1,928,344
1,717,524
1,704,374
1,655,225
1,599,762
1,508,769
1,678,722
1,722,081
1,683,512
1,741,923
1,765,444
1,829,728
1,866,012
1,816,115
1,866,996
2,319,001
2,424,472
2,393,215
2,403,851
2,519,883
2,624,733
2,701,541
2,934,000
3,052,183
3,021,933
3,306,958
3,509,366
3,963,596
4,049,584
4,001,839
4,236,829
4,858,466
5,168,698
4,867,393
4,910,516
5,562,603
5,452,886
5,560,366
5,459,054
5,923,470
5,807,689
5,783,927
5,867,607
6,062,670
6,133,166
6,149,993
6,009,981
6,424,415
6,346,837
6,370,851
6,352,596
6,476,701
6,296,290
6,178,305
5,947,040
6,115,402
5,872,243
5,814,200
5,555,241
5,372,968
4,968,395
4,525,960
4,608,334
4,180,464
4,001,258
3,866,310
4,040,253
4,168,034
3,914,864
3,903,542
4,077,631
4,384,185
4,384,1854,077,6313,903,5423,914,8644,168,0344,040,2533,866,3104,001,2584,180,4644,608,3344,525,9604,968,3955,372,9685,555,2415,814,2005,872,2436,115,4025,947,0406,178,3056,296,2906,476,7016,352,5966,370,8516,346,8376,424,4156,009,9816,149,9936,133,1666,062,6705,867,6075,783,9275,807,6895,923,4705,459,0545,560,3665,452,8865,562,6034,910,5164,867,3935,168,6984,858,4664,236,8294,001,8394,049,5843,963,5963,509,3663,306,9583,021,9333,052,1832,934,0002,701,5412,624,7332,519,8832,403,8512,393,2152,424,4722,319,0011,866,9961,816,1151,866,0121,829,7281,765,4441,741,9231,683,5121,722,0811,678,7221,508,7691,599,7621,655,2251,704,3741,717,5241,928,3442,061,6301,915,0811,974,8212,283,8122,605,2423,770,0634,043,9554,339,120
   > Total Current Liabilities 
881,372
820,678
853,092
815,851
834,715
907,314
972,664
1,142,155
1,124,088
1,030,591
1,084,733
1,113,300
1,098,107
1,079,105
1,327,779
1,318,500
1,294,138
1,322,132
1,220,899
1,244,905
1,270,352
1,201,362
1,257,202
1,692,526
1,627,527
1,489,532
1,424,972
1,374,353
1,550,606
1,555,964
1,782,839
1,971,876
1,676,732
1,746,461
1,974,079
2,521,929
2,715,740
2,516,452
2,846,549
3,372,555
3,642,230
2,728,767
2,875,554
3,599,094
3,610,100
2,780,740
2,822,719
3,429,729
3,376,441
3,511,553
2,986,109
3,353,927
3,580,877
3,763,531
3,204,875
3,559,445
3,535,381
3,648,150
3,831,608
4,144,734
3,860,688
4,023,075
3,959,042
4,304,785
4,232,370
4,245,640
4,124,278
4,046,095
3,777,922
3,477,233
3,550,787
3,180,152
3,071,202
3,032,952
3,224,495
3,337,511
2,781,727
2,825,486
3,008,938
3,343,221
3,343,2213,008,9382,825,4862,781,7273,337,5113,224,4953,032,9523,071,2023,180,1523,550,7873,477,2333,777,9224,046,0954,124,2784,245,6404,232,3704,304,7853,959,0424,023,0753,860,6884,144,7343,831,6083,648,1503,535,3813,559,4453,204,8753,763,5313,580,8773,353,9272,986,1093,511,5533,376,4413,429,7292,822,7192,780,7403,610,1003,599,0942,875,5542,728,7673,642,2303,372,5552,846,5492,516,4522,715,7402,521,9291,974,0791,746,4611,676,7321,971,8761,782,8391,555,9641,550,6061,374,3531,424,9721,489,5321,627,5271,692,5261,257,2021,201,3621,270,3521,244,9051,220,8991,322,1321,294,1381,318,5001,327,7791,079,1051,098,1071,113,3001,084,7331,030,5911,124,0881,142,155972,664907,314834,715815,851853,092820,678881,372
       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
4,803,840
4,716,242
4,931,109
731,244
771,532
756,550
783,255
745,837
706,189
2,821,687
2,688,713
2,444,465
2,216,831
0
0
0
0
0
0
0
0
0
0
00000000002,216,8312,444,4652,688,7132,821,687706,189745,837783,255756,550771,532731,2444,931,1094,716,2424,803,840000000000000000000000000000000000000000000000000000000000
       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
4,803,840
4,716,242
4,931,109
731,244
771,532
756,550
783,255
745,837
706,189
2,821,687
2,688,713
2,444,465
2,216,831
2,176,063
2,060,012
2,000,143
1,955,144
1,901,061
1,935,839
1,577,507
1,572,604
1,462,176
1,611,529
1,611,5291,462,1761,572,6041,577,5071,935,8391,901,0611,955,1442,000,1432,060,0122,176,0632,216,8312,444,4652,688,7132,821,687706,189745,837783,255756,550771,532731,2444,931,1094,716,2424,803,840000000000000000000000000000000000000000000000000000000000
       Accounts payable 
519,683
450,733
515,646
493,787
494,188
544,380
686,560
681,658
743,126
502,534
716,786
717,743
678,898
584,360
775,687
768,859
753,097
786,203
788,423
760,055
791,472
818,143
782,406
685,493
672,469
632,542
655,241
814,899
810,148
842,621
824,588
834,494
794,168
998,759
860,671
904,478
981,759
850,790
863,411
890,424
972,620
922,234
936,077
991,820
780,039
950,208
894,759
1,082,421
874,947
968,420
1,054,736
885,726
879,523
959,306
869,515
815,965
847,489
850,561
931,874
825,753
811,051
1,009,683
1,002,115
1,035,325
1,000,071
1,022,010
928,717
926,706
861,182
915,986
989,048
740,709
736,361
798,003
994,804
1,052,261
821,089
961,852
1,173,957
1,294,074
1,294,0741,173,957961,852821,0891,052,261994,804798,003736,361740,709989,048915,986861,182926,706928,7171,022,0101,000,0711,035,3251,002,1151,009,683811,051825,753931,874850,561847,489815,965869,515959,306879,523885,7261,054,736968,420874,9471,082,421894,759950,208780,039991,820936,077922,234972,620890,424863,411850,790981,759904,478860,671998,759794,168834,494824,588842,621810,148814,899655,241632,542672,469685,493782,406818,143791,472760,055788,423786,203753,097768,859775,687584,360678,898717,743716,786502,534743,126681,658686,560544,380494,188493,787515,646450,733519,683
       Other Current Liabilities 
200,878
153,418
158,931
101,209
121,811
129,686
57,177
146,601
126,648
266,650
106,037
130,190
149,548
231,477
257,137
260,234
261,538
283,276
301,311
352,167
359,677
274,072
242,183
497,900
576,578
500,937
532,982
298,470
282,222
272,055
344,277
352,281
393,809
409,376
494,428
583,968
453,663
442,602
469,614
527,919
505,825
430,264
442,034
430,352
461,605
442,188
490,096
534,360
510,915
462,660
443,456
463,257
448,668
382,448
381,043
460,187
419,146
339,748
321,481
332,945
369,601
288,960
298,917
353,386
439,514
298,021
27,816
28,567
30,237
283,823
365,670
361,339
315,795
211,912
309,059
328,768
365,947
219,851
355,083
419,541
419,541355,083219,851365,947328,768309,059211,912315,795361,339365,670283,82330,23728,56727,816298,021439,514353,386298,917288,960369,601332,945321,481339,748419,146460,187381,043382,448448,668463,257443,456462,660510,915534,360490,096442,188461,605430,352442,034430,264505,825527,919469,614442,602453,663583,968494,428409,376393,809352,281344,277272,055282,222298,470532,982500,937576,578497,900242,183274,072359,677352,167301,311283,276261,538260,234257,137231,477149,548130,190106,037266,650126,648146,60157,177129,686121,811101,209158,931153,418200,878
   > 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
1,430,963
1,326,873
1,190,473
1,048,726
1,057,547
1,000,312
930,056
833,358
815,758
830,523
1,133,137
1,078,056
1,068,693
1,040,964
1,040,9641,068,6931,078,0561,133,137830,523815,758833,358930,0561,000,3121,057,5471,048,7261,190,4731,326,8731,430,963000000000000000000000000000000000000000000000000000000000000000000
       Other 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
293,226
297,986
303,065
249,543
256,634
265,510
273,031
285,631
290,058
296,503
302,864
310,553
318,431
326,309
334,187
296,568
303,673
310,896
318,178
378,918
387,352
395,579
403,270
376,702
382,999
386,894
391,787
383,821
391,562
398,103
407,271
402,169
408,658
462,292
466,069
414,215
427,847
395,051
393,699
370,271
374,419
378,930
382,689
363,378
365,690
366,336
366,336365,690363,378382,689378,930374,419370,271393,699395,051427,847414,215466,069462,292408,658402,169407,271398,103391,562383,821391,787386,894382,999376,702403,270395,579387,352378,918318,178310,896303,673296,568334,187326,309318,431310,553302,864296,503290,058285,631273,031265,510256,634249,543303,065297,986293,2260000000000000000000000000000000000
> Total Stockholder Equity
3,083,226
3,286,022
3,597,163
3,976,191
4,121,050
4,128,017
4,195,283
4,204,536
4,298,401
4,393,023
4,473,680
4,354,214
4,369,919
4,413,235
4,505,626
4,547,326
4,565,586
4,752,040
4,799,995
4,709,873
4,745,277
4,813,983
4,862,632
4,771,263
4,800,418
4,794,988
4,814,883
4,753,573
4,770,711
4,771,392
4,829,326
4,587,620
4,704,468
4,948,897
3,825,733
3,744,231
3,782,418
3,879,804
4,009,799
3,917,210
4,079,907
4,228,928
4,345,633
4,148,498
4,232,137
4,335,619
4,482,178
4,340,018
4,452,590
4,506,438
4,654,002
4,476,734
4,657,331
4,712,370
4,752,842
4,543,819
4,464,218
4,694,490
4,663,063
4,415,452
4,364,064
4,290,031
4,288,790
4,098,953
4,129,207
4,172,787
4,148,668
3,900,382
3,830,885
3,695,940
3,744,398
3,640,937
3,646,236
3,553,412
3,667,007
3,747,894
3,878,449
3,904,183
3,950,476
4,028,507
4,028,5073,950,4763,904,1833,878,4493,747,8943,667,0073,553,4123,646,2363,640,9373,744,3983,695,9403,830,8853,900,3824,148,6684,172,7874,129,2074,098,9534,288,7904,290,0314,364,0644,415,4524,663,0634,694,4904,464,2184,543,8194,752,8424,712,3704,657,3314,476,7344,654,0024,506,4384,452,5904,340,0184,482,1784,335,6194,232,1374,148,4984,345,6334,228,9284,079,9073,917,2104,009,7993,879,8043,782,4183,744,2313,825,7334,948,8974,704,4684,587,6204,829,3264,771,3924,770,7114,753,5734,814,8834,794,9884,800,4184,771,2634,862,6324,813,9834,745,2774,709,8734,799,9954,752,0404,565,5864,547,3264,505,6264,413,2354,369,9194,354,2144,473,6804,393,0234,298,4014,204,5364,195,2834,128,0174,121,0503,976,1913,597,1633,286,0223,083,226
   Common Stock
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,857,143
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,905
2,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,709,9052,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,1432,857,143
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000-127,310-127,310-127,310-127,310-127,310-127,310-127,310-127,310-127,310-127,310-127,31000000000000000
   Other Stockholders Equity -213,088-269,457-245,404-210,333-315,424-363,048-414,989-360,940-397,366-351,622-390,498-365,992-348,131-298,894-264,132-280,791-316,871-221,855-211,745-133,893-112,752-119,923-40,679000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.