0 XP   0   0   0

Sermsuk Public Company Limited










Financial Health of Sermsuk Public Company Limited




Comparing to competitors in the Beverages-Non-Alcoholic industry




  Industry Rankings  


Richest
#40 / 75

Total Sales
#31 / 75

Making Money
#54 / 75

Working Efficiently
#45 / 75

Sermsuk Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Sermsuk Public Company Limited?

I guess you are interested in Sermsuk 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 Sermsuk Public Company Limited

Let's start. I'm going to help you getting a better view of Sermsuk 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 Sermsuk 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 Sermsuk 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 Sermsuk Public Company Limited. The closing price on 2022-11-28 was ฿29.25 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.
Sermsuk Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
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 very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Sermsuk Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Sermsuk Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • A Net Profit Margin of 1.3% means that ฿0.01 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 1.3%. The company is making a profit. +1
  • The TTM is 0.3%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM0.3%+1.0%
TTM0.3%YOY1.7%-1.4%
TTM0.3%5Y-0.6%+0.9%
5Y-0.6%10Y0.4%-1.0%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%5.9%-4.6%
TTM0.3%6.1%-5.8%
YOY1.7%4.2%-2.5%
5Y-0.6%4.4%-5.0%
10Y0.4%4.4%-4.0%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Sermsuk Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • 0.3% Return on Assets means that Sermsuk Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.1%+0.2%
TTM0.1%YOY0.3%-0.3%
TTM0.1%5Y-0.2%+0.2%
5Y-0.2%10Y0.1%-0.2%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.2%-0.9%
TTM0.1%1.4%-1.3%
YOY0.3%1.1%-0.8%
5Y-0.2%1.2%-1.4%
10Y0.1%1.4%-1.3%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Sermsuk Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • 0.4% Return on Equity means Sermsuk Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 0.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.1%+0.3%
TTM0.1%YOY0.5%-0.4%
TTM0.1%5Y-0.2%+0.3%
5Y-0.2%10Y0.1%-0.3%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%3.0%-2.6%
TTM0.1%3.2%-3.1%
YOY0.5%2.5%-2.0%
5Y-0.2%3.2%-3.4%
10Y0.1%3.0%-2.9%

1.2. Operating Efficiency of Sermsuk Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Sermsuk Public Company Limited is operating .

  • Measures how much profit Sermsuk 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 Sermsuk Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • An Operating Margin of -0.8% means the company generated ฿-0.01  for each ฿1 in revenue (before taxes).

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

  • The MRQ is -0.8%. The company is operating very inefficient. -2
  • The TTM is -0.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-0.8%TTM-0.1%-0.7%
TTM-0.1%YOY-0.1%+0.0%
TTM-0.1%5Y-1.0%+0.9%
5Y-1.0%10Y-0.9%-0.1%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.8%8.4%-9.2%
TTM-0.1%6.5%-6.6%
YOY-0.1%5.6%-5.7%
5Y-1.0%5.6%-6.6%
10Y-0.9%5.0%-5.9%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Beverages-Non-Alcoholic industry mean).
  • An Operation Ratio of 1.73 means that the operating costs are ฿1.73 for each ฿1 in net sales.

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

  • The MRQ is 1.733. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.707. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.733TTM1.707+0.026
TTM1.707YOY1.702+0.005
TTM1.7075Y1.715-0.009
5Y1.71510Y1.281+0.434
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7331.347+0.386
TTM1.7071.348+0.359
YOY1.7021.221+0.481
5Y1.7151.180+0.535
10Y1.2811.083+0.198

1.3. Liquidity of Sermsuk Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Beverages-Non-Alcoholic industry mean).
  • A Current Ratio of 1.49 means the company has ฿1.49 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.493. The company is just able to pay all its short-term debts.
  • The TTM is 1.552. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.493TTM1.552-0.060
TTM1.552YOY1.403+0.149
TTM1.5525Y1.250+0.303
5Y1.25010Y0.695+0.555
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4931.329+0.164
TTM1.5521.509+0.043
YOY1.4031.350+0.053
5Y1.2501.355-0.105
10Y0.6951.171-0.476
1.3.2. Quick Ratio

Measures if Sermsuk 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 Sermsuk Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • A Quick Ratio of 0.67 means the company can pay off ฿0.67 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.669. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.700. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.669TTM0.700-0.031
TTM0.700YOY0.626+0.074
TTM0.7005Y0.508+0.193
5Y0.50810Y0.418+0.090
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6690.605+0.064
TTM0.7000.658+0.042
YOY0.6260.643-0.017
5Y0.5080.672-0.164
10Y0.4180.633-0.215

1.4. Solvency of Sermsuk Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Sermsuk Public Company Limited to Beverages-Non-Alcoholic industry mean.
  • A Debt to Asset Ratio of 0.31 means that Sermsuk Public Company Limited assets are financed with 31.4% credit (debt) and the remaining percentage (100% - 31.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.314. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.298. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.314TTM0.298+0.016
TTM0.298YOY0.295+0.003
TTM0.2985Y0.289+0.009
5Y0.28910Y0.306-0.018
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3140.495-0.181
TTM0.2980.508-0.210
YOY0.2950.521-0.226
5Y0.2890.531-0.242
10Y0.3060.532-0.226
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Sermsuk Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • A Debt to Equity ratio of 45.8% means that company has ฿0.46 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.458. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.425. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.458TTM0.425+0.033
TTM0.425YOY0.418+0.006
TTM0.4255Y0.406+0.018
5Y0.40610Y0.445-0.039
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4580.982-0.524
TTM0.4251.031-0.606
YOY0.4181.095-0.677
5Y0.4061.220-0.814
10Y0.4451.155-0.710

2. Market Valuation of Sermsuk 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 Sermsuk Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Sermsuk Public Company Limited to the Beverages-Non-Alcoholic industry mean.
  • A PE ratio of 197.63 means the investor is paying ฿197.63 for every ฿1 in earnings.

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

  • The EOD is 206.455. Seems overpriced? -1
  • The MRQ is 197.632. Seems overpriced? -1
  • The TTM is 166.794. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD206.455MRQ197.632+8.823
MRQ197.632TTM166.794+30.838
TTM166.794YOY214.950-48.156
TTM166.7945Y107.471+59.322
5Y107.47110Y359.093-251.622
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
EOD206.45560.000+146.455
MRQ197.63260.128+137.504
TTM166.79469.622+97.172
YOY214.95075.335+139.615
5Y107.47178.674+28.797
10Y359.09360.288+298.805
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Sermsuk 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 Sermsuk Public Company Limited:

  • The MRQ is 444.915. Seems overpriced? -1
  • The TTM is -13.740. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ444.915TTM-13.740+458.654
TTM-13.740YOY-221.555+207.815
TTM-13.7405Y0.557-14.296
5Y0.55710Y480.762-480.205
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ444.915-0.209+445.124
TTM-13.740-0.050-13.690
YOY-221.555-0.216-221.339
5Y0.557-0.081+0.638
10Y480.762-0.104+480.866

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

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

  • At or below 1 is considered healthy (always compare to Beverages-Non-Alcoholic industry mean).
  • A PB ratio of 0.83 means the investor is paying ฿0.83 for each ฿1 in book value.

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

  • The EOD is 0.864. Very good. +2
  • The MRQ is 0.827. Very good. +2
  • The TTM is 0.881. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.864MRQ0.827+0.037
MRQ0.827TTM0.881-0.054
TTM0.881YOY0.989-0.109
TTM0.8815Y1.109-0.228
5Y1.10910Y2.030-0.921
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
EOD0.8642.097-1.233
MRQ0.8272.070-1.243
TTM0.8812.462-1.581
YOY0.9892.791-1.802
5Y1.1092.065-0.956
10Y2.0301.673+0.357
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Sermsuk 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--0.142-0.001+101%0.192-26%0.062+129%-0.043+130%
Book Value Growth--0.9720.972+0%0.9720%0.972+0%0.972+0%
Book Value Per Share--33.84933.846+0%33.730+0%32.926+3%32.543+4%
Book Value Per Share Growth--0.0040.000+101%0.006-26%0.002+134%-0.002+140%
Current Ratio--1.4931.552-4%1.403+6%1.250+19%0.695+115%
Debt To Asset Ratio--0.3140.298+5%0.295+7%0.289+9%0.306+2%
Debt To Equity Ratio--0.4580.425+8%0.418+9%0.406+13%0.445+3%
Dividend Per Share--0.0010.170-100%0.160-99%0.079-99%0.265-100%
Dividend Per Share Growth---405.140-100.890-75%-1634.289+303%-718.232+77%-21862.235+5296%
Eps--0.1420.038+271%0.160-12%-0.067+147%0.034+312%
Eps Growth--0.4440.194+128%0.159+179%0.171+159%0.245+81%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.675+48%
Net Profit Margin--0.0130.003+346%0.017-25%-0.006+148%0.004+247%
Operating Margin---0.008-0.001-89%-0.001-85%-0.010+26%-0.009+17%
Operating Ratio--1.7331.707+2%1.702+2%1.715+1%1.281+35%
Pb Ratio0.864+4%0.8270.881-6%0.989-16%1.109-25%2.030-59%
Pe Ratio206.455+4%197.632166.794+18%214.950-8%107.471+84%359.093-45%
Peg Ratio--444.915-13.740+103%-221.555+150%0.557+79815%480.762-7%
Price Per Share29.250+4%28.00029.813-6%33.375-16%36.388-23%65.819-57%
Price To Total Gains Ratio204.109+4%195.386-9343.751+4882%147.894+32%-1791.656+1017%-906.392+564%
Profit Growth--98.44449.145+100%97.646+1%10.199+865%11.487+757%
Quick Ratio--0.6690.700-4%0.626+7%0.508+32%0.418+60%
Return On Assets--0.0030.001+266%0.003-14%-0.002+153%0.001+409%
Return On Equity--0.0040.001+271%0.005-12%-0.002+151%0.001+324%
Revenue Growth--0.9760.973+0%0.972+0%0.972+0%0.971+0%
Total Gains Per Share--0.1430.169-15%0.352-59%0.141+2%0.222-35%
Total Gains Per Share Growth--0.524-39.795+7688%-0.549+205%-8.316+1686%-2.617+599%
Usd Book Value--252010304.000251991927.929+0%251126608.950+0%245149702.738+3%242292205.349+4%
Usd Book Value Change Per Share--0.0040.000+101%0.005-26%0.002+129%-0.001+130%
Usd Book Value Per Share--0.9480.948+0%0.944+0%0.922+3%0.911+4%
Usd Dividend Per Share--0.0000.005-100%0.004-99%0.002-99%0.007-100%
Usd Eps--0.0040.001+271%0.004-12%-0.002+147%0.001+312%
Usd Price Per Share0.819+4%0.7840.835-6%0.935-16%1.019-23%1.843-57%
Usd Profit--1054816.000284418.939+271%1193075.569-12%-495281.293+147%255752.944+312%
Usd Revenue--82219648.00070200164.748+17%70651649.782+16%75374037.222+9%79016180.681+4%
Usd Total Gains Per Share--0.0040.005-15%0.010-59%0.004+2%0.006-35%
 EOD+2 -3MRQTTM+21 -14YOY+15 -205Y+27 -810Y+28 -8

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15206.455
Price to Book Ratio (EOD)Between0-10.864
Net Profit Margin (MRQ)Greater than00.013
Operating Margin (MRQ)Greater than0-0.008
Quick Ratio (MRQ)Greater than10.669
Current Ratio (MRQ)Greater than11.493
Debt to Asset Ratio (MRQ)Less than10.314
Debt to Equity Ratio (MRQ)Less than10.458
Return on Equity (MRQ)Greater than0.150.004
Return on Assets (MRQ)Greater than0.050.003
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.299
Ma 20Greater thanMa 5029.525
Ma 50Greater thanMa 10029.425
Ma 100Greater thanMa 20029.300
OpenGreater thanClose29.250
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets13,120,960
Total Liabilities4,120,592
Total Stockholder Equity9,000,368
 As reported
Total Liabilities 4,120,592
Total Stockholder Equity+ 9,000,368
Total Assets = 13,120,960

Assets

Total Assets13,120,960
Total Current Assets3,378,581
Long-term Assets3,378,581
Total Current Assets
Cash And Cash Equivalents 1,254,102
Short-term Investments 653,645
Net Receivables 861,453
Inventory 587,599
Other Current Assets 21,293
Total Current Assets  (as reported)3,378,581
Total Current Assets  (calculated)3,378,092
+/- 489
Long-term Assets
Property Plant Equipment 8,061,591
Long Term Investments 1,140,508
Other Assets 498,237
Long-term Assets  (as reported)9,742,379
Long-term Assets  (calculated)9,700,336
+/- 42,043

Liabilities & Shareholders' Equity

Total Current Liabilities2,263,595
Long-term Liabilities1,856,997
Total Stockholder Equity9,000,368
Total Current Liabilities
Accounts payable 835,056
Other Current Liabilities 1,215,529
Total Current Liabilities  (as reported)2,263,595
Total Current Liabilities  (calculated)2,050,585
+/- 213,010
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt384,896
Other Liabilities 1,566,572
Long-term Liabilities  (as reported)1,856,997
Long-term Liabilities  (calculated)1,951,468
+/- 94,471
Total Stockholder Equity
Common Stock265,900
Retained Earnings 3,648,045
Other Stockholders Equity 3,743,975
Total Stockholder Equity (as reported)9,000,368
Total Stockholder Equity (calculated)7,657,920
+/- 1,342,448
Other
Capital Stock265,900
Common Stock Shares Outstanding 265,900
Net Invested Capital 9,000,368
Net Tangible Assets 8,958,325
Net Working Capital 1,114,986



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 
7,352,395
7,958,157
7,612,094
7,738,235
7,805,691
8,209,910
8,615,391
7,916,100
7,971,654
8,219,198
8,630,727
8,338,272
8,204,015
8,861,945
9,190,954
8,651,291
8,452,536
9,108,653
9,448,355
9,028,863
8,902,524
9,435,414
9,666,698
9,081,790
9,069,278
9,246,494
9,520,854
9,025,464
9,293,575
9,765,760
10,154,590
13,594,735
13,240,231
13,647,707
13,824,661
13,295,866
13,390,799
13,018,657
13,686,448
14,292,913
14,019,050
13,592,577
12,889,075
12,213,419
11,922,957
12,700,981
13,101,984
13,123,086
13,014,992
13,346,949
13,570,854
12,529,207
12,280,695
11,863,391
11,787,707
11,913,692
12,672,178
12,561,310
12,281,294
12,073,305
12,111,621
11,943,063
12,037,205
11,880,652
11,659,319
11,462,479
11,630,821
11,899,056
12,400,035
12,297,458
12,500,302
12,330,590
12,499,908
12,670,644
12,798,512
12,913,812
12,781,692
12,661,253
12,720,317
13,120,960
13,120,96012,720,31712,661,25312,781,69212,913,81212,798,51212,670,64412,499,90812,330,59012,500,30212,297,45812,400,03511,899,05611,630,82111,462,47911,659,31911,880,65212,037,20511,943,06312,111,62112,073,30512,281,29412,561,31012,672,17811,913,69211,787,70711,863,39112,280,69512,529,20713,570,85413,346,94913,014,99213,123,08613,101,98412,700,98111,922,95712,213,41912,889,07513,592,57714,019,05014,292,91313,686,44813,018,65713,390,79913,295,86613,824,66113,647,70713,240,23113,594,73510,154,5909,765,7609,293,5759,025,4649,520,8549,246,4949,069,2789,081,7909,666,6989,435,4148,902,5249,028,8639,448,3559,108,6538,452,5368,651,2919,190,9548,861,9458,204,0158,338,2728,630,7278,219,1987,971,6547,916,1008,615,3918,209,9107,805,6917,738,2357,612,0947,958,1577,352,395
   > 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
2,414,172
2,297,434
2,149,301
2,239,712
2,199,447
2,354,908
2,302,793
2,208,309
2,099,684
2,343,109
2,632,433
2,368,974
2,331,275
2,674,546
2,551,955
2,720,623
2,603,400
2,876,561
3,077,550
2,924,671
2,870,717
3,017,317
3,378,581
3,378,5813,017,3172,870,7172,924,6713,077,5502,876,5612,603,4002,720,6232,551,9552,674,5462,331,2752,368,9742,632,4332,343,1092,099,6842,208,3092,302,7932,354,9082,199,4472,239,7122,149,3012,297,4342,414,172000000000000000000000000000000000000000000000000000000000
       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
410,120
420,585
447,891
445,709
393,496
474,285
509,172
506,202
520,640
579,881
900,208
872,793
806,715
1,086,629
1,044,978
1,403,499
632,106
682,889
956,400
1,067,422
991,120
988,711
1,254,102
1,254,102988,711991,1201,067,422956,400682,889632,1061,403,4991,044,9781,086,629806,715872,793900,208579,881520,640506,202509,172474,285393,496445,709447,891420,585410,120000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
650,040
650,674
651,275
651,846
652,507
653,060
653,645
653,645653,060652,507651,846651,275650,674650,0400000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
691,567
763,953
783,406
804,958
759,748
960,772
1,177,961
973,630
744,873
1,055,143
1,083,064
920,986
881,190
1,306,980
1,102,003
1,207,289
1,055,738
1,335,685
1,454,773
1,134,810
1,055,003
1,416,114
1,458,796
1,239,738
1,195,979
1,418,326
1,579,610
1,207,455
1,144,637
1,671,083
1,693,961
1,654,558
1,419,816
1,596,267
1,901,160
1,708,151
1,142,549
1,365,205
1,955,409
2,036,026
1,643,050
1,157,704
1,012,819
807,031
575,238
584,806
798,664
905,726
792,152
878,879
993,421
912,518
938,731
692,753
924,541
991,404
1,004,350
1,148,371
1,054,300
856,820
949,810
1,038,074
1,105,793
1,045,398
1,018,657
917,912
699,066
689,675
567,967
812,224
883,043
757,285
700,060
699,585
880,624
798,341
554,142
653,223
819,951
861,453
861,453819,951653,223554,142798,341880,624699,585700,060757,285883,043812,224567,967689,675699,066917,9121,018,6571,045,3981,105,7931,038,074949,810856,8201,054,3001,148,3711,004,350991,404924,541692,753938,731912,518993,421878,879792,152905,726798,664584,806575,238807,0311,012,8191,157,7041,643,0502,036,0261,955,4091,365,2051,142,5491,708,1511,901,1601,596,2671,419,8161,654,5581,693,9611,671,0831,144,6371,207,4551,579,6101,418,3261,195,9791,239,7381,458,7961,416,1141,055,0031,134,8101,454,7731,335,6851,055,7381,207,2891,102,0031,306,980881,190920,9861,083,0641,055,143744,873973,6301,177,961960,772759,748804,958783,406763,953691,567
       Other Current Assets 
260,549
212,724
300,143
208,280
320,023
241,842
253,204
259,206
217,748
227,935
208,941
244,597
245,416
251,499
321,612
310,606
299,831
287,183
339,853
302,197
277,908
209,667
265,547
272,352
289,249
238,182
309,528
268,288
272,442
272,326
386,053
400,598
291,683
324,694
355,228
379,699
669,343
468,763
296,863
330,681
148,998
386,521
311,348
294,975
237,026
332,680
278,491
255,829
244,565
1,616,442
1,588,040
306,689
298,554
268,787
224,013
232,624
314,924
121,044
113,034
108,598
131,797
51,587
30,506
76,105
24,077
40,454
25,623
30,111
42,119
42,285
49,241
50,575
29,378
28,591
23,967
28,987
33,498
26,820
17,075
21,293
21,29317,07526,82033,49828,98723,96728,59129,37850,57549,24142,28542,11930,11125,62340,45424,07776,10530,50651,587131,797108,598113,034121,044314,924232,624224,013268,787298,554306,6891,588,0401,616,442244,565255,829278,491332,680237,026294,975311,348386,521148,998330,681296,863468,763669,343379,699355,228324,694291,683400,598386,053272,326272,442268,288309,528238,182289,249272,352265,547209,667277,908302,197339,853287,183299,831310,606321,612251,499245,416244,597208,941227,935217,748259,206253,204241,842320,023208,280300,143212,724260,549
   > 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
9,287,712
9,266,623
10,031,061
9,966,183
9,825,756
9,778,635
9,779,284
10,067,244
9,921,951
9,836,262
9,857,021
9,790,536
9,703,000
9,742,379
9,742,3799,703,0009,790,5369,857,0219,836,2629,921,95110,067,2449,779,2849,778,6359,825,7569,966,18310,031,0619,266,6239,287,712000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,568,345
2,457,701
2,948,955
2,927,081
2,837,157
2,977,981
3,171,907
3,148,897
3,095,465
3,070,667
3,181,225
3,136,070
3,125,646
3,125,381
3,227,374
3,285,456
3,905,788
3,894,348
3,898,610
3,875,467
3,792,496
3,817,475
3,824,146
3,787,987
3,705,626
3,701,529
3,596,583
3,458,092
3,483,027
3,537,990
3,752,555
7,500,505
7,431,230
7,426,545
7,554,743
7,715,858
7,775,837
7,729,963
7,667,963
7,592,514
7,575,296
7,983,367
8,051,063
8,037,107
8,104,031
8,636,645
8,664,332
8,685,144
8,716,968
7,426,844
7,417,572
8,948,743
8,841,048
8,692,371
8,578,216
8,502,766
9,157,183
9,076,636
8,965,667
8,792,555
8,729,184
8,577,726
8,493,186
8,331,974
8,268,330
8,138,411
8,028,192
7,931,519
8,743,104
8,633,859
8,477,218
8,380,036
8,311,275
8,508,996
8,370,136
8,223,858
8,261,700
8,152,580
8,067,706
8,061,591
8,061,5918,067,7068,152,5808,261,7008,223,8588,370,1368,508,9968,311,2758,380,0368,477,2188,633,8598,743,1047,931,5198,028,1928,138,4118,268,3308,331,9748,493,1868,577,7268,729,1848,792,5558,965,6679,076,6369,157,1838,502,7668,578,2168,692,3718,841,0488,948,7437,417,5727,426,8448,716,9688,685,1448,664,3328,636,6458,104,0318,037,1078,051,0637,983,3677,575,2967,592,5147,667,9637,729,9637,775,8377,715,8587,554,7437,426,5457,431,2307,500,5053,752,5553,537,9903,483,0273,458,0923,596,5833,701,5293,705,6263,787,9873,824,1463,817,4753,792,4963,875,4673,898,6103,894,3483,905,7883,285,4563,227,3743,125,3813,125,6463,136,0703,181,2253,070,6673,095,4653,148,8973,171,9072,977,9812,837,1572,927,0812,948,9552,457,7012,568,345
       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
635,179
582,212
621,400
648,327
644,329
605,020
632,860
666,127
695,052
696,888
760,531
770,882
816,200
831,082
881,554
936,702
1,033,716
1,001,128
1,056,039
1,058,241
1,086,649
1,086,204
1,140,508
1,140,5081,086,2041,086,6491,058,2411,056,0391,001,1281,033,716936,702881,554831,082816,200770,882760,531696,888695,052666,127632,860605,020644,329648,327621,400582,212635,179000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
31,111
0
0
0
0
0
0
0
0
0
0
768
22,532
21,752
20,963
20,166
26,594
25,820
22,547
20,515
43,225
39,852
36,455
33,035
40,959
39,142
52,618
50,929
45,353
45,008
40,518
36,017
37,902
32,056
26,216
19,328
19,065
16,114
16,254
19,683
21,318
17,462
16,383
15,473
18,048
17,562
17,932
17,898
17,919
17,507
17,648
22,865
22,499
22,301
22,165
21,377
20,909
20,397
19,663
19,759
18,905
18,827
18,060
18,415
17,665
0
0
16,311
0
0
0
46,256
0
0
0
00046,25600016,3110017,66518,41518,06018,82718,90519,75919,66320,39720,90921,37722,16522,30122,49922,86517,64817,50717,91917,89817,93217,56218,04815,47316,38317,46221,31819,68316,25416,11419,06519,32826,21632,05637,90236,01740,51845,00845,35350,92952,61839,14240,95933,03536,45539,85243,22520,51522,54725,82026,59420,16620,96321,75222,532768000000000031,11100000
       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
193,374
175,074
172,580
172,379
173,787
174,132
188,249
182,206
189,047
189,506
149,359
165,132
164,425
156,466
156,466164,425165,132149,359189,506189,047182,206188,249174,132173,787172,379172,580175,074193,374000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,668,359
3,055,624
2,560,271
2,513,685
2,347,854
2,572,130
2,798,683
2,372,638
2,349,611
2,528,404
2,728,113
2,481,994
2,300,015
2,899,804
3,049,932
2,599,733
2,332,932
2,863,739
3,094,561
2,825,394
2,632,966
3,118,964
3,242,635
2,879,949
2,880,129
3,019,221
3,173,441
2,745,167
2,976,592
3,377,726
3,572,917
3,663,139
3,251,027
3,642,074
4,674,863
4,386,291
4,381,951
4,244,151
4,548,543
4,836,905
4,671,464
4,410,793
4,234,144
4,230,968
4,021,296
4,298,386
4,818,415
4,991,679
5,099,476
4,602,278
5,002,442
3,700,784
3,622,518
3,415,953
3,403,983
3,525,638
3,737,629
3,728,893
3,513,773
3,403,400
3,387,417
3,309,851
3,506,800
3,428,040
3,118,730
3,026,353
3,212,581
3,534,994
3,666,380
3,487,232
3,708,492
3,532,878
3,602,550
3,663,132
3,829,849
3,912,115
3,780,224
3,626,727
3,757,832
4,120,592
4,120,5923,757,8323,626,7273,780,2243,912,1153,829,8493,663,1323,602,5503,532,8783,708,4923,487,2323,666,3803,534,9943,212,5813,026,3533,118,7303,428,0403,506,8003,309,8513,387,4173,403,4003,513,7733,728,8933,737,6293,525,6383,403,9833,415,9533,622,5183,700,7845,002,4424,602,2785,099,4764,991,6794,818,4154,298,3864,021,2964,230,9684,234,1444,410,7934,671,4644,836,9054,548,5434,244,1514,381,9514,386,2914,674,8633,642,0743,251,0273,663,1393,572,9173,377,7262,976,5922,745,1673,173,4413,019,2212,880,1292,879,9493,242,6353,118,9642,632,9662,825,3943,094,5612,863,7392,332,9322,599,7333,049,9322,899,8042,300,0152,481,9942,728,1132,528,4042,349,6112,372,6382,798,6832,572,1302,347,8542,513,6852,560,2713,055,6242,668,359
   > Total Current Liabilities 
2,636,835
3,031,056
2,527,205
2,484,493
2,310,985
2,542,832
2,732,019
2,305,912
2,282,429
2,469,630
2,660,785
2,414,704
2,232,217
2,840,866
3,015,921
2,565,698
2,298,673
2,834,177
3,058,412
2,787,447
2,593,141
3,050,115
3,168,975
2,801,478
2,796,846
2,873,745
3,023,648
2,591,057
2,811,037
3,175,634
3,380,677
3,475,575
3,057,482
3,437,899
3,521,496
3,213,468
3,187,471
3,080,653
3,445,510
3,705,458
3,526,559
3,307,895
2,683,563
2,682,868
2,494,705
2,909,383
3,455,689
3,682,143
3,832,972
3,503,790
3,939,903
2,551,824
2,513,183
2,430,293
2,423,121
2,523,870
2,492,875
2,655,712
2,387,462
2,294,634
2,286,963
2,203,692
2,440,686
2,345,601
2,134,311
2,051,885
2,266,695
2,368,133
2,016,960
1,829,396
2,102,311
1,931,122
1,995,449
1,835,245
2,051,946
2,152,661
1,921,445
1,753,001
1,938,091
2,263,595
2,263,5951,938,0911,753,0011,921,4452,152,6612,051,9461,835,2451,995,4491,931,1222,102,3111,829,3962,016,9602,368,1332,266,6952,051,8852,134,3112,345,6012,440,6862,203,6922,286,9632,294,6342,387,4622,655,7122,492,8752,523,8702,423,1212,430,2932,513,1832,551,8243,939,9033,503,7903,832,9723,682,1433,455,6892,909,3832,494,7052,682,8682,683,5633,307,8953,526,5593,705,4583,445,5103,080,6533,187,4713,213,4683,521,4963,437,8993,057,4823,475,5753,380,6773,175,6342,811,0372,591,0573,023,6482,873,7452,796,8462,801,4783,168,9753,050,1152,593,1412,787,4473,058,4122,834,1772,298,6732,565,6983,015,9212,840,8662,232,2172,414,7042,660,7852,469,6302,282,4292,305,9122,732,0192,542,8322,310,9852,484,4932,527,2053,031,0562,636,835
       Accounts payable 
360,578
738,301
529,317
571,547
314,119
456,745
964,679
762,385
943,457
1,093,747
965,282
918,102
953,973
1,314,182
797,079
406,446
447,593
801,521
1,054,573
828,573
766,338
962,028
1,222,106
910,734
1,032,117
1,037,686
1,254,645
864,426
1,038,970
1,148,030
1,326,575
1,421,293
1,082,417
1,380,707
1,543,815
1,342,317
1,266,134
1,309,623
1,486,187
1,514,709
1,486,834
1,264,791
1,171,302
781,138
654,644
766,245
861,784
1,057,901
985,407
875,505
1,100,743
989,609
1,003,773
922,056
1,002,276
1,057,837
996,461
1,088,721
911,161
894,073
838,391
960,802
1,102,545
990,358
764,143
793,840
947,912
1,021,187
640,774
644,467
712,060
400,384
576,407
566,635
627,106
635,201
489,099
541,027
620,044
835,056
835,056620,044541,027489,099635,201627,106566,635576,407400,384712,060644,467640,7741,021,187947,912793,840764,143990,3581,102,545960,802838,391894,073911,1611,088,721996,4611,057,8371,002,276922,0561,003,773989,6091,100,743875,505985,4071,057,901861,784766,245654,644781,1381,171,3021,264,7911,486,8341,514,7091,486,1871,309,6231,266,1341,342,3171,543,8151,380,7071,082,4171,421,2931,326,5751,148,0301,038,970864,4261,254,6451,037,6861,032,117910,7341,222,106962,028766,338828,5731,054,573801,521447,593406,446797,0791,314,182953,973918,102965,2821,093,747943,457762,385964,679456,745314,119571,547529,317738,301360,578
       Other Current Liabilities 
2,088,057
1,995,257
1,799,888
1,597,203
1,799,066
1,888,087
1,618,340
1,394,527
1,189,972
1,226,883
1,546,503
1,347,602
1,129,244
1,377,684
2,069,842
1,997,678
1,835,192
2,017,551
1,984,850
1,950,224
1,826,803
2,088,088
1,946,869
1,880,382
1,764,729
1,836,059
1,769,003
1,726,631
1,772,067
2,027,604
2,054,102
2,054,282
1,975,065
2,057,192
1,977,681
1,871,151
1,921,337
1,771,030
1,959,323
2,190,749
2,039,725
2,043,104
1,512,261
1,501,730
1,490,061
1,443,138
1,443,905
1,474,242
1,447,565
1,628,285
1,789,160
1,562,215
1,509,410
1,508,237
1,420,845
1,466,033
1,496,413
1,566,991
1,476,301
1,400,561
1,448,572
1,242,890
1,338,141
835,566
854,013
874,155
40,334
42,597
37,150
1,050,179
1,236,760
1,333,834
1,249,872
1,048,077
1,185,187
1,220,465
1,148,007
972,969
1,132,693
1,215,529
1,215,5291,132,693972,9691,148,0071,220,4651,185,1871,048,0771,249,8721,333,8341,236,7601,050,17937,15042,59740,334874,155854,013835,5661,338,1411,242,8901,448,5721,400,5611,476,3011,566,9911,496,4131,466,0331,420,8451,508,2371,509,4101,562,2151,789,1601,628,2851,447,5651,474,2421,443,9051,443,1381,490,0611,501,7301,512,2612,043,1042,039,7252,190,7491,959,3231,771,0301,921,3371,871,1511,977,6812,057,1921,975,0652,054,2822,054,1022,027,6041,772,0671,726,6311,769,0031,836,0591,764,7291,880,3821,946,8692,088,0881,826,8031,950,2241,984,8502,017,5511,835,1921,997,6782,069,8421,377,6841,129,2441,347,6021,546,5031,226,8831,189,9721,394,5271,618,3401,888,0871,799,0661,597,2031,799,8881,995,2572,088,057
   > 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
945,886
1,166,861
1,649,420
1,657,836
1,606,181
1,601,756
1,607,101
1,827,887
1,777,903
1,759,454
1,858,779
1,873,726
1,819,741
1,856,997
1,856,9971,819,7411,873,7261,858,7791,759,4541,777,9031,827,8871,607,1011,601,7561,606,1811,657,8361,649,4201,166,861945,886000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
24,568
0
29,192
0
29,298
66,664
66,726
67,182
58,774
67,328
67,290
67,798
58,938
34,011
34,035
34,259
29,562
36,149
37,947
39,825
68,849
73,660
78,471
83,283
145,477
149,793
154,110
165,555
202,091
192,240
187,564
193,545
204,175
1,153,367
1,172,823
1,194,480
1,163,498
1,103,033
1,131,447
1,144,905
1,102,899
1,127,379
1,154,126
1,180,862
925,548
949,108
956,933
980,186
945,653
966,684
987,716
1,008,748
944,799
965,590
986,381
1,115,595
978,151
1,050,707
1,068,734
1,062,866
1,074,584
1,034,559
1,082,439
984,419
974,468
945,886
1,166,861
1,649,420
1,657,836
1,606,181
1,601,756
1,607,101
1,614,480
1,562,335
1,559,964
1,600,549
1,608,036
1,568,627
1,566,572
1,566,5721,568,6271,608,0361,600,5491,559,9641,562,3351,614,4801,607,1011,601,7561,606,1811,657,8361,649,4201,166,861945,886974,468984,4191,082,4391,034,5591,074,5841,062,8661,068,7341,050,707978,1511,115,595986,381965,590944,7991,008,748987,716966,684945,653980,186956,933949,108925,5481,180,8621,154,1261,127,3791,102,8991,144,9051,131,4471,103,0331,163,4981,194,4801,172,8231,153,367204,175193,545187,564192,240202,091165,555154,110149,793145,47783,28378,47173,66068,84939,82537,94736,14929,56234,25934,03534,01158,93867,79867,29067,32858,77467,18266,72666,66429,298029,192024,5680
> Total Stockholder Equity
4,541,626
4,777,209
4,938,948
5,130,570
5,369,145
5,559,320
5,776,596
5,576,825
5,655,634
5,720,181
5,936,278
5,889,923
5,937,899
5,991,610
6,141,022
6,051,558
6,119,604
6,244,915
6,353,794
6,203,469
6,269,558
6,316,450
6,424,063
6,201,841
6,189,149
6,227,273
6,347,413
6,280,297
6,316,983
6,388,035
6,581,673
9,931,596
9,989,204
10,005,633
9,149,798
8,909,575
9,008,848
8,774,506
9,137,905
9,456,008
9,347,586
9,181,784
8,654,931
7,982,451
7,901,661
8,402,595
8,283,569
8,131,407
7,915,516
8,744,671
8,568,412
8,828,423
8,658,177
8,447,438
8,383,724
8,388,054
8,934,549
8,832,417
8,767,521
8,669,905
8,724,204
8,633,212
8,530,405
8,452,612
8,540,589
8,436,126
8,418,240
8,364,062
8,733,655
8,810,226
8,791,810
8,797,712
8,897,358
9,007,512
8,968,663
9,001,697
9,001,468
9,034,526
8,962,485
9,000,368
9,000,3688,962,4859,034,5269,001,4689,001,6978,968,6639,007,5128,897,3588,797,7128,791,8108,810,2268,733,6558,364,0628,418,2408,436,1268,540,5898,452,6128,530,4058,633,2128,724,2048,669,9058,767,5218,832,4178,934,5498,388,0548,383,7248,447,4388,658,1778,828,4238,568,4128,744,6717,915,5168,131,4078,283,5698,402,5957,901,6617,982,4518,654,9319,181,7849,347,5869,456,0089,137,9058,774,5069,008,8488,909,5759,149,79810,005,6339,989,2049,931,5966,581,6736,388,0356,316,9836,280,2976,347,4136,227,2736,189,1496,201,8416,424,0636,316,4506,269,5586,203,4696,353,7946,244,9156,119,6046,051,5586,141,0225,991,6105,937,8995,889,9235,936,2785,720,1815,655,6345,576,8255,776,5965,559,3205,369,1455,130,5704,938,9484,777,2094,541,626
   Common Stock
260,000
260,000
260,000
260,747
262,778
263,049
263,049
263,582
264,220
264,220
264,220
264,464
264,787
264,809
264,809
264,809
265,174
265,174
265,174
265,174
265,493
265,493
265,493
265,493
265,900
265,901
265,900
265,900
265,900
265,901
265,900
265,900
265,900
265,901
265,900
265,900
265,900
265,901
265,900
265,900
265,900
265,901
265,900
265,900
265,900
265,901
265,900
265,900
265,900
265,901
265,900
265,900
265,900
265,901
265,900
265,900
265,901
265,900
265,900
265,900
265,901
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900
265,900265,900265,900265,900265,900265,900265,900265,900265,900265,900265,900265,900265,900265,900265,900265,900265,900265,900265,900265,901265,900265,900265,900265,901265,900265,900265,901265,900265,900265,900265,901265,900265,900265,900265,901265,900265,900265,900265,901265,900265,900265,900265,901265,900265,900265,900265,901265,900265,900265,900265,901265,900265,900265,900265,901265,900265,493265,493265,493265,493265,174265,174265,174265,174264,809264,809264,809264,787264,464264,220264,220264,220263,582263,049263,049262,778260,747260,000260,000260,000
   Retained Earnings 
386,622
620,037
402,196
585,929
431,225
601,358
826,409
411,883
491,217
557,457
773,342
448,704
496,382
550,442
4,553,756
4,464,081
4,532,819
4,660,178
4,765,282
4,613,609
4,677,845
4,725,654
4,832,357
4,610,295
4,598,467
4,641,069
4,764,208
4,694,394
4,729,017
4,795,394
4,985,629
4,673,664
4,723,759
4,732,758
3,889,913
3,646,126
3,748,643
3,511,956
3,873,469
4,172,057
4,051,281
3,910,551
4,124,481
3,465,395
3,380,566
3,367,747
3,248,609
3,099,503
2,883,882
3,692,137
3,533,393
4,756,710
4,627,568
4,415,559
4,352,057
4,355,541
4,317,998
4,217,136
4,148,963
4,054,097
4,110,723
4,023,116
3,925,386
3,851,189
3,936,416
3,835,973
1,503,964
1,443,863
1,118,991
3,503,762
3,491,903
3,496,748
3,593,008
3,652,438
3,612,270
3,645,880
3,647,309
3,679,839
3,610,373
3,648,045
3,648,0453,610,3733,679,8393,647,3093,645,8803,612,2703,652,4383,593,0083,496,7483,491,9033,503,7621,118,9911,443,8631,503,9643,835,9733,936,4163,851,1893,925,3864,023,1164,110,7234,054,0974,148,9634,217,1364,317,9984,355,5414,352,0574,415,5594,627,5684,756,7103,533,3933,692,1372,883,8823,099,5033,248,6093,367,7473,380,5663,465,3954,124,4813,910,5514,051,2814,172,0573,873,4693,511,9563,748,6433,646,1263,889,9134,732,7584,723,7594,673,6644,985,6294,795,3944,729,0174,694,3944,764,2084,641,0694,598,4674,610,2954,832,3574,725,6544,677,8454,613,6094,765,2824,660,1784,532,8194,464,0814,553,756550,442496,382448,704773,342557,457491,217411,883826,409601,358431,225585,929402,196620,037386,622
   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
3,006,933
3,010,210
3,007,460
3,005,133
3,001,748
2,996,671
2,993,075
2,995,825
2,991,805
2,994,132
3,000,055
3,694,520
3,698,116
3,691,559
3,692,616
3,696,001
3,746,726
3,748,045
3,747,469
3,745,810
3,746,339
3,743,764
3,743,975
3,743,9753,743,7643,746,3393,745,8103,747,4693,748,0453,746,7263,696,0013,692,6163,691,5593,698,1163,694,5203,000,0552,994,1322,991,8052,995,8252,993,0752,996,6713,001,7483,005,1333,007,4603,010,2103,006,933000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.