0 XP   0   0   0

S&P Syndicate Public Company Limited










Financial Health of S&P Syndicate Public Company Limited




Comparing to competitors in the Restaurants industry




  Industry Rankings  


S&P Syndicate Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell S&P Syndicate Public Company Limited?

I guess you are interested in S&P Syndicate 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 S&P Syndicate Public Company Limited

Let's start. I'm going to help you getting a better view of S&P Syndicate 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 S&P Syndicate 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 S&P Syndicate 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 S&P Syndicate Public Company Limited. The closing price on 2022-12-02 was ฿18.90 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.
S&P Syndicate 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 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 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 very able to pay all its debts with equity.

1.1. Profitability of S&P Syndicate Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit S&P Syndicate Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare S&P Syndicate Public Company Limited to the Restaurants industry mean.
  • A Net Profit Margin of 6.4% means that ฿0.06 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of S&P Syndicate Public Company Limited:

  • The MRQ is 6.4%. The company is making a profit. +1
  • The TTM is 7.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.4%TTM7.4%-1.1%
TTM7.4%YOY7.5%0.0%
TTM7.4%5Y5.3%+2.2%
5Y5.3%10Y6.2%-0.9%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ6.4%0.4%+6.0%
TTM7.4%0.7%+6.7%
YOY7.5%-0.5%+8.0%
5Y5.3%0.3%+5.0%
10Y6.2%1.0%+5.2%
1.1.2. Return on Assets

Shows how efficient S&P Syndicate Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare S&P Syndicate Public Company Limited to the Restaurants industry mean.
  • 1.8% Return on Assets means that S&P Syndicate Public Company Limited generated ฿0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of S&P Syndicate Public Company Limited:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM2.0%-0.2%
TTM2.0%YOY1.8%+0.2%
TTM2.0%5Y2.0%-0.1%
5Y2.0%10Y2.9%-0.9%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%0.5%+1.3%
TTM2.0%0.5%+1.5%
YOY1.8%0.2%+1.6%
5Y2.0%0.5%+1.5%
10Y2.9%0.6%+2.3%
1.1.3. Return on Equity

Shows how efficient S&P Syndicate Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare S&P Syndicate Public Company Limited to the Restaurants industry mean.
  • 3.4% Return on Equity means S&P Syndicate 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 S&P Syndicate Public Company Limited:

  • The MRQ is 3.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.4%TTM3.8%-0.5%
TTM3.8%YOY4.1%-0.3%
TTM3.8%5Y3.5%+0.3%
5Y3.5%10Y4.8%-1.2%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4%1.3%+2.1%
TTM3.8%1.1%+2.7%
YOY4.1%0.4%+3.7%
5Y3.5%0.7%+2.8%
10Y4.8%1.2%+3.6%

1.2. Operating Efficiency of S&P Syndicate Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient S&P Syndicate Public Company Limited is operating .

  • Measures how much profit S&P Syndicate 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 S&P Syndicate Public Company Limited to the Restaurants industry mean.
  • An Operating Margin of 7.1% means the company generated ฿0.07  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of S&P Syndicate Public Company Limited:

  • The MRQ is 7.1%. The company is operating less efficient.
  • The TTM is 8.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.1%TTM8.2%-1.2%
TTM8.2%YOY9.3%-1.0%
TTM8.2%5Y7.3%+1.0%
5Y7.3%10Y4.0%+3.2%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ7.1%3.2%+3.9%
TTM8.2%1.8%+6.4%
YOY9.3%-0.1%+9.4%
5Y7.3%1.9%+5.4%
10Y4.0%2.7%+1.3%
1.2.2. Operating Ratio

Measures how efficient S&P Syndicate Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Restaurants industry mean).
  • An Operation Ratio of 1.37 means that the operating costs are ฿1.37 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of S&P Syndicate Public Company Limited:

  • The MRQ is 1.374. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.378. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.374TTM1.378-0.004
TTM1.378YOY1.436-0.059
TTM1.3785Y1.482-0.105
5Y1.48210Y1.074+0.408
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3741.179+0.195
TTM1.3781.220+0.158
YOY1.4361.045+0.391
5Y1.4820.971+0.511
10Y1.0740.972+0.102

1.3. Liquidity of S&P Syndicate Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if S&P Syndicate Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Restaurants industry mean).
  • A Current Ratio of 1.29 means the company has ฿1.29 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of S&P Syndicate Public Company Limited:

  • The MRQ is 1.293. The company is just able to pay all its short-term debts.
  • The TTM is 1.379. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.293TTM1.379-0.086
TTM1.379YOY1.185+0.194
TTM1.3795Y1.420-0.041
5Y1.42010Y0.836+0.584
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2930.904+0.389
TTM1.3790.916+0.463
YOY1.1850.907+0.278
5Y1.4200.945+0.475
10Y0.8360.863-0.027
1.3.2. Quick Ratio

Measures if S&P Syndicate 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 S&P Syndicate Public Company Limited to the Restaurants industry mean.
  • A Quick Ratio of 0.43 means the company can pay off ฿0.43 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of S&P Syndicate Public Company Limited:

  • The MRQ is 0.431. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.448. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.431TTM0.448-0.017
TTM0.448YOY0.455-0.007
TTM0.4485Y0.399+0.049
5Y0.39910Y0.302+0.097
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4310.409+0.022
TTM0.4480.416+0.032
YOY0.4550.442+0.013
5Y0.3990.462-0.063
10Y0.3020.422-0.120

1.4. Solvency of S&P Syndicate Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of S&P Syndicate Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare S&P Syndicate Public Company Limited to Restaurants industry mean.
  • A Debt to Asset Ratio of 0.47 means that S&P Syndicate Public Company Limited assets are financed with 47.0% credit (debt) and the remaining percentage (100% - 47.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of S&P Syndicate Public Company Limited:

  • The MRQ is 0.470. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.477. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.470TTM0.477-0.007
TTM0.477YOY0.542-0.065
TTM0.4775Y0.437+0.040
5Y0.43710Y0.386+0.051
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4700.653-0.183
TTM0.4770.662-0.185
YOY0.5420.693-0.151
5Y0.4370.619-0.182
10Y0.3860.579-0.193
1.4.2. Debt to Equity Ratio

Measures if S&P Syndicate Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare S&P Syndicate Public Company Limited to the Restaurants industry mean.
  • A Debt to Equity ratio of 90.2% means that company has ฿0.90 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of S&P Syndicate Public Company Limited:

  • The MRQ is 0.902. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.929. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.902TTM0.929-0.028
TTM0.929YOY1.210-0.281
TTM0.9295Y0.848+0.081
5Y0.84810Y0.687+0.161
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9021.717-0.815
TTM0.9291.854-0.925
YOY1.2101.976-0.766
5Y0.8481.748-0.900
10Y0.6871.655-0.968

2. Market Valuation of S&P Syndicate 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 S&P Syndicate Public Company Limited generates.

  • Above 15 is considered overpriced but always compare S&P Syndicate Public Company Limited to the Restaurants industry mean.
  • A PE ratio of 91.08 means the investor is paying ฿91.08 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of S&P Syndicate Public Company Limited:

  • The EOD is 117.105. Seems overpriced? -1
  • The MRQ is 91.081. Neutral. Compare to industry.
  • The TTM is 83.373. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD117.105MRQ91.081+26.023
MRQ91.081TTM83.373+7.708
TTM83.373YOY90.715-7.342
TTM83.3735Y96.596-13.223
5Y96.59610Y161.177-64.581
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD117.10512.009+105.096
MRQ91.08117.638+73.443
TTM83.37314.578+68.795
YOY90.71517.291+73.424
5Y96.59640.986+55.610
10Y161.17749.226+111.951
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of S&P Syndicate 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 S&P Syndicate Public Company Limited:

  • The MRQ is -1,579.722. Very Bad. -2
  • The TTM is -342.409. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-1,579.722TTM-342.409-1,237.313
TTM-342.409YOY-147.617-194.792
TTM-342.4095Y-118.829-223.580
5Y-118.82910Y-244.554+125.725
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,579.7220.197-1,579.919
TTM-342.4090.085-342.494
YOY-147.6170.024-147.641
5Y-118.8290.197-119.026
10Y-244.5540.286-244.840

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

Measures if the stock price of S&P Syndicate Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Restaurants industry mean).
  • A PB ratio of 3.02 means the investor is paying ฿3.02 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of S&P Syndicate Public Company Limited:

  • The EOD is 3.889. Neutral. Compare to industry.
  • The MRQ is 3.025. Neutral. Compare to industry.
  • The TTM is 3.079. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD3.889MRQ3.025+0.864
MRQ3.025TTM3.079-0.054
TTM3.079YOY2.775+0.303
TTM3.0795Y3.396-0.317
5Y3.39610Y8.558-5.162
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD3.8892.253+1.636
MRQ3.0252.340+0.685
TTM3.0792.651+0.428
YOY2.7752.486+0.289
5Y3.3962.585+0.811
10Y8.5582.618+5.940
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of S&P Syndicate 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---0.4120.044-1035%0.124-433%0.025-1761%0.028-1546%
Book Value Growth--0.9690.9710%0.9720%0.9710%0.9710%
Book Value Per Share--4.8605.018-3%4.662+4%4.839+0%4.667+4%
Book Value Per Share Growth---0.0850.008-1191%0.027-415%0.003-2931%0.004-2409%
Current Ratio--1.2931.379-6%1.185+9%1.420-9%0.836+55%
Debt To Asset Ratio--0.4700.477-1%0.542-13%0.437+8%0.386+22%
Debt To Equity Ratio--0.9020.929-3%1.210-25%0.848+6%0.687+31%
Dividend Per Share--0.5740.155+269%0.072+699%0.315+82%0.478+20%
Dividend Per Share Growth--1.000-12.016+1302%-14279.118+1428260%-2860.444+286194%-15135.974+1513960%
Eps--0.1610.189-15%0.187-14%0.169-4%0.213-24%
Eps Growth---0.0580.077-175%-0.069+20%-0.485+742%-0.297+415%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0640.074-15%0.075-15%0.053+20%0.062+3%
Operating Margin--0.0710.082-14%0.093-24%0.073-3%0.040+75%
Operating Ratio--1.3741.3780%1.436-4%1.482-7%1.074+28%
Pb Ratio3.889+22%3.0253.079-2%2.775+9%3.396-11%8.558-65%
Pe Ratio117.105+22%91.08183.373+9%90.715+0%96.596-6%161.177-43%
Peg Ratio---1579.722-342.409-78%-147.617-91%-118.829-92%-244.554-85%
Price Per Share18.900+22%14.70015.450-5%12.975+13%16.481-11%38.117-61%
Price To Total Gains Ratio116.829+22%90.86780.755+13%85.615+6%97.063-6%126.420-28%
Profit Growth--96.95497.3430%96.921+0%76.298+27%86.303+12%
Quick Ratio--0.4310.448-4%0.455-5%0.399+8%0.302+43%
Return On Assets--0.0180.020-10%0.018-2%0.020-13%0.029-40%
Return On Equity--0.0340.038-12%0.041-18%0.035-5%0.048-29%
Revenue Growth--0.9720.9730%0.971+0%0.970+0%0.971+0%
Total Gains Per Share--0.1620.199-19%0.196-17%0.340-52%0.506-68%
Total Gains Per Share Growth---0.0300.038-178%-0.005-84%-1.952+6469%-1.579+5214%
Usd Book Value--71720352.00074048580.756-3%68801755.284+4%71411065.256+0%68876509.616+4%
Usd Book Value Change Per Share---0.0120.001-1035%0.004-433%0.001-1761%0.001-1546%
Usd Book Value Per Share--0.1400.145-3%0.134+4%0.139+0%0.134+4%
Usd Dividend Per Share--0.0170.004+269%0.002+699%0.009+82%0.014+20%
Usd Eps--0.0050.005-15%0.005-14%0.005-4%0.006-24%
Usd Price Per Share0.544+22%0.4230.445-5%0.374+13%0.475-11%1.098-61%
Usd Profit--2381673.6002788761.110-15%2762451.302-14%2490858.416-4%3139227.050-24%
Usd Revenue--37482019.20037364023.253+0%35853171.631+5%45615157.968-18%49266374.867-24%
Usd Total Gains Per Share--0.0050.006-19%0.006-17%0.010-52%0.015-68%
 EOD+2 -3MRQTTM+11 -24YOY+17 -185Y+17 -1810Y+18 -17

3.2. Fundamental Score

Let's check the fundamental score of S&P Syndicate Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15117.105
Price to Book Ratio (EOD)Between0-13.889
Net Profit Margin (MRQ)Greater than00.064
Operating Margin (MRQ)Greater than00.071
Quick Ratio (MRQ)Greater than10.431
Current Ratio (MRQ)Greater than11.293
Debt to Asset Ratio (MRQ)Less than10.470
Debt to Equity Ratio (MRQ)Less than10.902
Return on Equity (MRQ)Greater than0.150.034
Return on Assets (MRQ)Greater than0.050.018
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of S&P Syndicate Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5076.766
Ma 20Greater thanMa 5017.085
Ma 50Greater thanMa 10016.278
Ma 100Greater thanMa 20015.771
OpenGreater thanClose19.100
Total4/5 (80.0%)



Latest Balance Sheet

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

Summary
Total Assets4,701,315
Total Liabilities2,211,025
Total Stockholder Equity2,452,339
 As reported
Total Liabilities 2,211,025
Total Stockholder Equity+ 2,452,339
Total Assets = 4,701,315

Assets

Total Assets4,701,315
Total Current Assets1,678,427
Long-term Assets1,678,427
Total Current Assets
Cash And Cash Equivalents 765,318
Short-term Investments 360,658
Net Receivables 199,139
Inventory 296,898
Other Current Assets 17,754
Total Current Assets  (as reported)1,678,427
Total Current Assets  (calculated)1,639,767
+/- 38,660
Long-term Assets
Property Plant Equipment 2,640,539
Long Term Investments 299,236
Other Assets 68,099
Long-term Assets  (as reported)3,022,888
Long-term Assets  (calculated)3,007,874
+/- 15,014

Liabilities & Shareholders' Equity

Total Current Liabilities1,298,312
Long-term Liabilities912,713
Total Stockholder Equity2,452,339
Total Current Liabilities
Short Long Term Debt 127,296
Accounts payable 354,826
Other Current Liabilities 225,926
Total Current Liabilities  (as reported)1,298,312
Total Current Liabilities  (calculated)708,048
+/- 590,264
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt896,628
Long-term Liabilities Other 69,879
Long-term Liabilities  (as reported)912,713
Long-term Liabilities  (calculated)966,507
+/- 53,794
Total Stockholder Equity
Common Stock512,391
Retained Earnings 1,183,658
Other Stockholders Equity 66,309
Total Stockholder Equity (as reported)2,452,339
Total Stockholder Equity (calculated)1,762,358
+/- 689,981
Other
Capital Stock512,391
Common Stock Shares Outstanding 512,391
Net Invested Capital 2,748,631
Net Tangible Assets 2,437,325
Net Working Capital 380,115



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
1,135,150
1,315,683
1,300,475
1,498,712
1,370,637
1,599,823
1,603,562
1,535,935
1,679,051
1,748,889
1,653,567
1,753,135
1,765,904
2,084,534
1,970,880
1,900,524
2,021,836
2,398,462
2,312,915
2,197,869
2,355,822
2,517,514
2,405,556
2,306,159
2,390,006
2,521,823
2,432,935
2,327,445
2,452,501
2,754,049
2,647,419
2,378,977
2,485,269
2,746,362
2,693,126
2,596,005
2,732,484
3,039,208
3,063,876
2,893,539
3,448,165
3,380,250
2,991,352
3,182,623
3,539,153
3,427,240
3,170,901
3,221,956
3,625,100
3,463,142
3,284,707
3,485,856
3,806,704
3,689,971
3,383,341
3,565,243
3,713,711
3,614,021
3,364,494
3,619,905
3,970,321
4,077,521
3,730,199
3,952,242
4,039,570
3,930,752
3,643,263
3,799,592
3,891,402
5,612,408
5,442,962
5,564,996
5,389,173
5,060,467
4,918,491
5,017,531
5,065,943
4,889,148
4,701,315
4,701,3154,889,1485,065,9435,017,5314,918,4915,060,4675,389,1735,564,9965,442,9625,612,4083,891,4023,799,5923,643,2633,930,7524,039,5703,952,2423,730,1994,077,5213,970,3213,619,9053,364,4943,614,0213,713,7113,565,2433,383,3413,689,9713,806,7043,485,8563,284,7073,463,1423,625,1003,221,9563,170,9013,427,2403,539,1533,182,6232,991,3523,380,2503,448,1652,893,5393,063,8763,039,2082,732,4842,596,0052,693,1262,746,3622,485,2692,378,9772,647,4192,754,0492,452,5012,327,4452,432,9352,521,8232,390,0062,306,1592,405,5562,517,5142,355,8222,197,8692,312,9152,398,4622,021,8361,900,5241,970,8802,084,5341,765,9041,753,1351,653,5671,748,8891,679,0511,535,9351,603,5621,599,8231,370,6371,498,7121,300,4751,315,6831,135,150
   > 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
1,447,400
1,340,169
1,085,812
1,351,408
1,669,783
1,638,422
1,328,378
1,580,525
1,664,669
1,579,072
1,327,792
1,513,751
1,652,112
1,449,776
1,222,884
1,520,326
1,548,075
1,601,939
1,516,748
1,718,424
1,897,805
1,851,624
1,678,427
1,678,4271,851,6241,897,8051,718,4241,516,7481,601,9391,548,0751,520,3261,222,8841,449,7761,652,1121,513,7511,327,7921,579,0721,664,6691,580,5251,328,3781,638,4221,669,7831,351,4081,085,8121,340,1691,447,40000000000000000000000000000000000000000000000000000000000
       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
551,886
470,930
495,371
622,310
796,421
682,237
660,335
835,474
782,984
759,161
712,041
719,495
674,338
646,992
564,497
822,340
577,282
678,832
685,479
829,536
980,417
1,009,099
765,318
765,3181,009,099980,417829,536685,479678,832577,282822,340564,497646,992674,338719,495712,041759,161782,984835,474660,335682,237796,421622,310495,371470,930551,88600000000000000000000000000000000000000000000000000000000
       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
1,881
13
14
14
13
13
14
14
14
305,939
26,364
226,547
327,557
328,466
228,867
229,075
479,411
479,670
359,873
360,046
360,296
360,502
360,658
360,658360,502360,296360,046359,873479,670479,411229,075228,867328,466327,557226,54726,364305,93914141413131414131,88100000000000000000000000000000000000000000000000000000000
       Net Receivables 
62,643
92,868
80,893
121,533
49,707
95,705
64,780
68,141
96,715
103,185
65,416
72,232
91,053
108,403
67,134
75,460
130,493
168,317
89,819
88,808
118,121
136,170
88,754
89,278
122,398
152,270
98,802
97,824
135,153
163,972
110,741
108,859
148,732
182,906
113,871
118,057
144,524
195,972
165,582
141,663
236,552
156,060
143,093
169,668
246,439
131,965
145,224
181,935
274,088
149,231
137,131
191,205
292,036
149,435
189,642
206,635
279,423
187,639
166,589
261,740
317,779
258,923
247,737
276,344
320,836
160,130
208,916
196,852
306,616
183,848
167,324
203,835
223,818
187,800
198,618
243,351
258,598
183,409
199,139
199,139183,409258,598243,351198,618187,800223,818203,835167,324183,848306,616196,852208,916160,130320,836276,344247,737258,923317,779261,740166,589187,639279,423206,635189,642149,435292,036191,205137,131149,231274,088181,935145,224131,965246,439169,668143,093156,060236,552141,663165,582195,972144,524118,057113,871182,906148,732108,859110,741163,972135,15397,82498,802152,270122,39889,27888,754136,170118,12188,80889,819168,317130,49375,46067,134108,40391,05372,23265,416103,18596,71568,14164,78095,70549,707121,53380,89392,86862,643
       Other Current Assets 
16,443
26,015
18,097
24,697
22,852
26,542
27,462
25,453
40,094
42,866
44,576
46,374
50,894
51,449
49,828
43,911
53,755
54,012
51,277
36,572
41,595
44,305
41,205
39,655
38,761
36,330
56,418
66,012
67,874
76,949
85,942
38,070
33,561
34,451
32,584
35,723
35,755
45,979
18,091
53,488
40,161
41,578
57,479
54,327
44,443
47,380
90,349
77,279
50,013
51,031
58,274
54,533
50,691
117,630
59,094
85,433
79,675
95,946
109,381
82,017
61,970
81,320
36,877
79,668
22,594
28,165
37,986
21,877
23,349
23,973
27,533
23,093
22,360
23,414
27,701
26,477
14,489
16,595
17,754
17,75416,59514,48926,47727,70123,41422,36023,09327,53323,97323,34921,87737,98628,16522,59479,66836,87781,32061,97082,017109,38195,94679,67585,43359,094117,63050,69154,53358,27451,03150,01377,27990,34947,38044,44354,32757,47941,57840,16153,48818,09145,97935,75535,72332,58434,45133,56138,07085,94276,94967,87466,01256,41836,33038,76139,65541,20544,30541,59536,57251,27754,01253,75543,91149,82851,44950,89446,37444,57642,86640,09425,45327,46226,54222,85224,69718,09726,01516,443
   > 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
2,351,680
2,315,471
2,285,841
2,239,289
4,162,632
4,220,078
4,044,670
3,841,098
3,458,528
3,401,743
3,299,107
3,168,138
3,037,524
3,022,888
3,022,8883,037,5243,168,1383,299,1073,401,7433,458,5283,841,0984,044,6704,220,0784,162,6322,239,2892,285,8412,315,4712,351,68000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
704,696
766,415
819,211
866,878
691,150
734,421
731,455
771,305
818,416
884,830
898,681
937,769
978,263
1,022,587
1,040,715
1,044,580
1,069,256
1,090,448
1,085,099
1,142,683
1,149,233
1,137,998
1,101,022
1,077,700
1,047,913
1,021,325
1,003,045
987,792
977,561
997,218
977,966
1,051,324
1,063,528
1,065,214
1,058,850
1,122,154
1,128,310
1,162,085
1,161,147
1,181,198
1,222,472
1,278,854
1,353,272
1,415,456
1,489,905
1,565,709
1,560,881
1,551,339
1,605,782
1,557,359
1,577,157
1,561,943
1,579,710
1,565,666
1,552,746
1,579,483
1,673,941
1,659,680
1,650,609
1,623,576
1,529,248
1,679,647
1,654,902
1,626,786
1,616,203
1,594,789
1,559,421
1,528,005
1,514,949
3,473,788
3,522,295
3,369,242
3,224,140
3,105,632
3,029,439
2,920,003
2,792,791
2,655,502
2,640,539
2,640,5392,655,5022,792,7912,920,0033,029,4393,105,6323,224,1403,369,2423,522,2953,473,7881,514,9491,528,0051,559,4211,594,7891,616,2031,626,7861,654,9021,679,6471,529,2481,623,5761,650,6091,659,6801,673,9411,579,4831,552,7461,565,6661,579,7101,561,9431,577,1571,557,3591,605,7821,551,3391,560,8811,565,7091,489,9051,415,4561,353,2721,278,8541,222,4721,181,1981,161,1471,162,0851,128,3101,122,1541,058,8501,065,2141,063,5281,051,324977,966997,218977,561987,7921,003,0451,021,3251,047,9131,077,7001,101,0221,137,9981,149,2331,142,6831,085,0991,090,4481,069,2561,044,5801,040,7151,022,587978,263937,769898,681884,830818,416771,305731,455734,421691,150866,878819,211766,415704,696
       Goodwill 
0
14,920
8,678
4,127
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000000000000004,1278,67814,9200
       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
134,821
146,141
159,215
162,589
304,391
300,991
293,471
326,972
332,055
335,937
333,851
337,143
327,611
316,076
308,279
310,482
266,681
265,671
284,332
295,122
289,140
297,484
299,236
299,236297,484289,140295,122284,332265,671266,681310,482308,279316,076327,611337,143333,851335,937332,055326,972293,471300,991304,391162,589159,215146,141134,82100000000000000000000000000000000000000000000000000000000
       Intangible Assets 
21,162
14,920
8,678
4,127
196,385
187,000
194,188
190,946
186,935
175,312
175,007
178,748
172,310
164,983
159,849
155,966
168,597
161,914
156,403
150,805
126,788
120,921
114,311
121,571
115,591
110,075
105,795
3,559
3,322
100,375
93,919
89,780
102,881
98,372
95,215
92,155
104,304
102,031
101,035
97,469
95,514
95,150
94,485
105,629
106,212
101,963
98,339
93,237
84,013
85,248
97,494
95,649
94,782
131,909
130,058
157,607
127,858
122,578
116,010
121,922
108,407
91,686
86,227
77,494
79,853
74,420
69,881
64,095
29,413
27,409
24,641
21,832
40,227
23,660
0
0
16,756
0
0
0016,7560023,66040,22721,83224,64127,40929,41364,09569,88174,42079,85377,49486,22791,686108,407121,922116,010122,578127,858157,607130,058131,90994,78295,64997,49485,24884,01393,23798,339101,963106,212105,62994,48595,15095,51497,469101,035102,031104,30492,15595,21598,372102,88189,78093,919100,3753,3223,559105,795110,075115,591121,571114,311120,921126,788150,805156,403161,914168,597155,966159,849164,983172,310178,748175,007175,312186,935190,946194,188187,000196,3854,1278,67814,92021,162
       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
24,855
24,151
23,454
9,207
7,665
6,996
5,623
5,266
4,195
2,552
1,899
17,911
1,422
1,425
1,4251,42217,9111,8992,5524,1955,2665,6236,9967,6659,20723,45424,15124,85500000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
412,415
480,973
288,516
352,969
276,323
373,348
323,323
351,691
436,690
444,396
309,837
437,683
436,447
511,853
342,484
369,961
429,439
507,309
371,138
357,849
454,397
556,829
410,327
385,016
440,970
555,931
428,591
434,894
537,655
710,032
554,236
680,011
784,231
932,572
822,437
869,967
978,616
1,128,938
979,262
972,545
1,255,381
1,063,503
983,023
1,064,507
1,247,938
1,027,068
1,110,731
1,092,845
1,306,413
1,036,957
1,058,831
1,151,056
1,307,577
1,104,831
1,112,474
1,231,387
1,293,099
1,102,707
1,128,346
1,280,143
1,345,631
1,379,057
1,340,931
1,451,543
1,450,301
1,265,274
1,297,685
1,346,068
1,355,336
3,150,859
3,296,615
3,281,429
2,993,688
2,583,715
2,518,496
2,540,645
2,449,921
2,187,821
2,211,025
2,211,0252,187,8212,449,9212,540,6452,518,4962,583,7152,993,6883,281,4293,296,6153,150,8591,355,3361,346,0681,297,6851,265,2741,450,3011,451,5431,340,9311,379,0571,345,6311,280,1431,128,3461,102,7071,293,0991,231,3871,112,4741,104,8311,307,5771,151,0561,058,8311,036,9571,306,4131,092,8451,110,7311,027,0681,247,9381,064,507983,0231,063,5031,255,381972,545979,2621,128,938978,616869,967822,437932,572784,231680,011554,236710,032537,655434,894428,591555,931440,970385,016410,327556,829454,397357,849371,138507,309429,439369,961342,484511,853436,447437,683309,837444,396436,690351,691323,323373,348276,323352,969288,516480,973412,415
   > Total Current Liabilities 
276,315
375,461
288,516
352,969
276,323
373,348
323,323
351,691
431,208
444,396
309,837
437,683
436,447
509,960
340,467
368,385
427,119
504,989
368,818
355,529
452,448
554,852
408,138
382,822
438,775
554,272
426,932
433,235
535,996
692,419
536,336
599,690
707,166
850,736
693,692
720,689
811,248
957,696
793,951
780,494
1,073,284
883,453
831,321
913,019
1,086,391
820,784
908,211
891,994
1,123,771
856,246
874,516
966,201
1,103,627
897,406
898,498
997,347
1,046,225
849,997
869,771
1,023,119
1,060,791
920,128
922,492
1,038,312
1,048,451
868,661
889,011
932,800
946,452
1,145,272
1,271,641
1,401,870
1,285,711
1,264,084
1,279,079
1,304,432
1,357,309
1,228,088
1,298,312
1,298,3121,228,0881,357,3091,304,4321,279,0791,264,0841,285,7111,401,8701,271,6411,145,272946,452932,800889,011868,6611,048,4511,038,312922,492920,1281,060,7911,023,119869,771849,9971,046,225997,347898,498897,4061,103,627966,201874,516856,2461,123,771891,994908,211820,7841,086,391913,019831,321883,4531,073,284780,494793,951957,696811,248720,689693,692850,736707,166599,690536,336692,419535,996433,235426,932554,272438,775382,822408,138554,852452,448355,529368,818504,989427,119368,385340,467509,960436,447437,683309,837444,396431,208351,691323,323373,348276,323352,969288,516375,461276,315
       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
56,720
58,465
55,708
21,586
18,340
44,897
41,511
38,621
39,746
39,118
37,165
34,270
33,857
0
0
0
0
0
0
0
0
0
0
000000000033,85734,27037,16539,11839,74638,62141,51144,89718,34021,58655,70858,46556,72000000000000000000000000000000000000000000000000000000000
       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
56,720
58,465
55,708
21,586
18,340
44,897
41,511
38,621
39,746
39,118
37,165
34,270
33,857
36,121
154,361
153,857
89,008
126,785
133,698
116,838
62,677
87,943
127,296
127,29687,94362,677116,838133,698126,78589,008153,857154,36136,12133,85734,27037,16539,11839,74638,62141,51144,89718,34021,58655,70858,46556,72000000000000000000000000000000000000000000000000000000000
       Accounts payable 
2,147
135,868
114,719
166,376
137,105
199,296
238,321
243,170
318,945
327,786
222,551
263,784
275,917
353,337
162,336
199,531
239,855
247,265
148,105
171,776
241,573
258,150
178,206
189,176
219,340
250,295
204,736
230,390
271,942
362,842
244,915
287,134
324,628
351,283
269,161
313,204
373,006
382,001
289,877
326,874
398,188
305,054
366,224
398,750
424,220
325,335
456,673
407,984
469,791
361,970
379,683
451,068
464,201
379,599
440,151
495,089
470,314
398,593
429,152
537,003
493,316
465,117
498,732
530,064
484,535
435,232
412,911
447,172
435,624
332,926
259,420
349,599
322,192
296,948
290,753
337,503
364,176
296,416
354,826
354,826296,416364,176337,503290,753296,948322,192349,599259,420332,926435,624447,172412,911435,232484,535530,064498,732465,117493,316537,003429,152398,593470,314495,089440,151379,599464,201451,068379,683361,970469,791407,984456,673325,335424,220398,750366,224305,054398,188326,874289,877382,001373,006313,204269,161351,283324,628287,134244,915362,842271,942230,390204,736250,295219,340189,176178,206258,150241,573171,776148,105247,265239,855199,531162,336353,337275,917263,784222,551327,786318,945243,170238,321199,296137,105166,376114,719135,8682,147
       Other Current Liabilities 
213,833
106,398
168,195
119,508
107,466
169,934
83,526
74,393
58,926
75,879
84,718
71,559
76,822
102,046
175,669
163,144
183,494
254,054
215,060
178,139
205,315
291,923
226,190
189,761
219,317
303,855
222,072
202,722
263,931
325,925
288,240
298,496
359,818
473,240
397,250
374,758
409,919
541,435
474,467
422,532
636,552
541,813
440,402
488,351
633,947
466,916
422,310
459,929
631,423
474,402
474,233
495,181
622,868
505,155
449,248
478,359
552,159
428,128
416,467
462,127
546,732
407,710
234,407
266,067
211,015
43,291
39,878
48,012
223,878
209,941
206,569
199,809
215,320
260,384
232,157
209,456
256,165
254,842
225,926
225,926254,842256,165209,456232,157260,384215,320199,809206,569209,941223,87848,01239,87843,291211,015266,067234,407407,710546,732462,127416,467428,128552,159478,359449,248505,155622,868495,181474,233474,402631,423459,929422,310466,916633,947488,351440,402541,813636,552422,532474,467541,435409,919374,758397,250473,240359,818298,496288,240325,925263,931202,722222,072303,855219,317189,761226,190291,923205,315178,139215,060254,054183,494163,144175,669102,04676,82271,55984,71875,87958,92674,39383,526169,934107,466119,508168,195106,398213,833
   > 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
396,613
408,674
413,268
408,884
2,005,587
2,024,974
1,879,559
1,707,977
1,319,631
1,239,417
1,236,213
1,092,612
959,733
912,713
912,713959,7331,092,6121,236,2131,239,4171,319,6311,707,9771,879,5592,024,9742,005,587408,884413,268408,674396,61300000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
512
0
0
0
0
0
0
0
0
0
0
0
1,893
2,017
1,576
2,320
2,320
2,320
2,320
1,949
1,977
2,189
2,194
2,195
1,659
1,659
1,659
1,659
7,172
8,799
11,733
14,424
17,555
68,174
71,177
73,870
76,926
80,694
92,152
98,918
103,308
107,699
112,087
116,476
152,236
153,871
159,227
147,000
151,033
157,111
161,876
183,717
190,026
197,709
204,052
212,004
215,834
225,411
229,578
263,990
270,880
241,342
245,233
239,180
247,510
267,094
280,291
281,079
285,794
254,563
255,547
230,274
236,824
242,464
245,670
242,848
243,687
249,938
249,938243,687242,848245,670242,464236,824230,274255,547254,563285,794281,079280,291267,094247,510239,180245,233241,342270,880263,990229,578225,411215,834212,004204,052197,709190,026183,717161,876157,111151,033147,000159,227153,871152,236116,476112,087107,699103,30898,91892,15280,69476,92673,87071,17768,17417,55514,42411,7338,7997,1721,6591,6591,6591,6592,1952,1942,1891,9771,9492,3202,3202,3202,3201,5762,0171,893000000000005120
> Total Stockholder Equity
681,065
794,955
968,143
1,098,880
1,045,502
1,174,994
1,225,972
1,127,464
1,181,610
1,248,307
1,286,299
1,253,337
1,267,623
1,512,871
1,566,403
1,463,066
1,508,599
1,801,433
1,849,049
1,755,975
1,815,204
1,873,101
1,909,522
1,826,365
1,859,975
1,884,086
1,922,862
1,802,548
1,833,869
1,955,367
2,007,947
1,613,811
1,619,687
1,737,697
1,792,757
1,649,198
1,680,304
1,841,070
2,009,911
1,852,405
2,126,834
2,253,071
1,927,275
2,032,384
2,202,698
2,311,503
1,971,782
2,045,919
2,234,718
2,346,295
2,140,395
2,239,744
2,409,634
2,493,953
2,181,009
2,248,924
2,331,343
2,418,349
2,151,747
2,261,343
2,516,858
2,599,524
2,290,759
2,408,134
2,521,333
2,597,815
2,297,440
2,406,524
2,489,840
2,428,700
2,121,338
2,268,480
2,359,486
2,440,156
2,362,371
2,434,893
2,577,718
2,663,700
2,452,339
2,452,3392,663,7002,577,7182,434,8932,362,3712,440,1562,359,4862,268,4802,121,3382,428,7002,489,8402,406,5242,297,4402,597,8152,521,3332,408,1342,290,7592,599,5242,516,8582,261,3432,151,7472,418,3492,331,3432,248,9242,181,0092,493,9532,409,6342,239,7442,140,3952,346,2952,234,7182,045,9191,971,7822,311,5032,202,6982,032,3841,927,2752,253,0712,126,8341,852,4052,009,9111,841,0701,680,3041,649,1981,792,7571,737,6971,619,6871,613,8112,007,9471,955,3671,833,8691,802,5481,922,8621,884,0861,859,9751,826,3651,909,5221,873,1011,815,2041,755,9751,849,0491,801,4331,508,5991,463,0661,566,4031,512,8711,267,6231,253,3371,286,2991,248,3071,181,6101,127,4641,225,9721,174,9941,045,5021,098,880968,143794,955681,065
   Common Stock
300,000
300,000
350,000
350,000
352,591
358,885
360,025
360,420
366,541
374,272
374,461
384,491
384,768
434,769
436,847
439,041
445,109
502,303
502,303
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
523,431
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
490,408
511,513
511,513
512,391
512,391511,513511,513490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408490,408523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431523,431502,303502,303445,109439,041436,847434,769384,768384,491374,461374,272366,541360,420360,025358,885352,591350,000350,000300,000300,000
   Retained Earnings 
270,681
385,052
354,919
480,046
399,798
505,590
550,923
446,108
476,965
515,511
553,852
481,748
498,649
566,842
654,762
540,796
565,100
652,423
681,225
532,570
589,726
652,311
694,397
603,241
648,431
694,259
738,247
605,391
639,809
762,223
826,050
683,325
690,921
812,127
866,040
721,181
755,300
915,758
1,084,636
924,538
1,197,588
1,333,830
1,001,166
1,098,884
1,041,709
1,150,953
807,510
889,777
1,088,162
1,208,592
991,110
1,084,676
1,252,927
1,341,024
1,036,112
1,108,059
1,199,185
1,286,520
1,017,746
1,126,991
1,305,364
1,387,170
1,052,084
1,175,366
1,288,727
1,309,673
990,576
1,111,789
1,250,033
1,187,330
921,824
1,075,668
1,117,276
1,196,623
1,117,527
1,187,741
1,310,173
1,397,638
1,183,658
1,183,6581,397,6381,310,1731,187,7411,117,5271,196,6231,117,2761,075,668921,8241,187,3301,250,0331,111,789990,5761,309,6731,288,7271,175,3661,052,0841,387,1701,305,3641,126,9911,017,7461,286,5201,199,1851,108,0591,036,1121,341,0241,252,9271,084,676991,1101,208,5921,088,162889,777807,5101,150,9531,041,7091,098,8841,001,1661,333,8301,197,588924,5381,084,636915,758755,300721,181866,040812,127690,921683,325826,050762,223639,809605,391738,247694,259648,431603,241694,397652,311589,726532,570681,225652,423565,100540,796654,762566,842498,649481,748553,852515,511476,965446,108550,923505,590399,798480,046354,919385,052270,681
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000-250,951-250,951-250,951-250,952-250,951-250,951-250,952-250,951-250,951-250,951-250,952-250,951-250,9510000000000000000000000000000000
   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
-48,232
-48,560
-46,388
-46,037
31,105
31,965
58,286
52,379
52,217
55,410
74,132
62,003
59,418
60,981
19,125
12,423
61,821
63,144
64,455
66,763
66,052
64,568
66,309
66,30964,56866,05266,76364,45563,14461,82112,42319,12560,98159,41862,00374,13255,41052,21752,37958,28631,96531,105-46,037-46,388-48,560-48,23200000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.