0 XP   0   0   0

Surapon Foods Public Company Limited










Financial Health of Surapon




Comparing to competitors in the Packaged Foods industry




  Industry Rankings  


Richest
#359 / 549

Total Sales
#296 / 549

Making Money
#309 / 549

Working Efficiently
#222 / 549

Surapon Foods Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Surapon?

I guess you are interested in Surapon Foods 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 Surapon

Let's start. I'm going to help you getting a better view of Surapon Foods 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 Surapon Foods 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 Surapon Foods 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 Surapon Foods Public Company Limited. The closing price on 2022-11-25 was ฿9.15 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.
Surapon Foods 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 very able to pay all its debts with equity.

1.1. Profitability of Surapon Foods Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Surapon to the Packaged Foods industry mean.
  • A Net Profit Margin of 0.1% means that ฿0.00 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 0.1%. The company is not making a profit/loss.
  • The TTM is 2.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM2.5%-2.5%
TTM2.5%YOY3.4%-0.9%
TTM2.5%5Y1.1%+1.4%
5Y1.1%10Y1.8%-0.7%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%2.8%-2.7%
TTM2.5%2.3%+0.2%
YOY3.4%3.5%-0.1%
5Y1.1%2.8%-1.7%
10Y1.8%2.8%-1.0%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Surapon to the Packaged Foods industry mean.
  • 0.0% Return on Assets means that Surapon generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM0.9%-0.9%
TTM0.9%YOY1.2%-0.3%
TTM0.9%5Y0.4%+0.5%
5Y0.4%10Y0.8%-0.4%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%0.8%-0.8%
TTM0.9%0.9%0.0%
YOY1.2%1.1%+0.1%
5Y0.4%0.9%-0.5%
10Y0.8%1.0%-0.2%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Surapon to the Packaged Foods industry mean.
  • 0.0% Return on Equity means Surapon generated ฿0.00 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 0.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.0%TTM1.9%-1.8%
TTM1.9%YOY2.8%-0.9%
TTM1.9%5Y0.9%+0.9%
5Y0.9%10Y1.5%-0.6%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%2.0%-2.0%
TTM1.9%1.8%+0.1%
YOY2.8%2.3%+0.5%
5Y0.9%2.1%-1.2%
10Y1.5%2.0%-0.5%

1.2. Operating Efficiency of Surapon Foods Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Surapon is operating .

  • Measures how much profit Surapon 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 Surapon to the Packaged Foods industry mean.
  • An Operating Margin of 0.1% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 0.1%. The company is operating inefficient. -1
  • The TTM is 4.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ0.1%TTM4.2%-4.1%
TTM4.2%YOY8.2%-4.0%
TTM4.2%5Y6.0%-1.8%
5Y6.0%10Y3.4%+2.6%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%4.2%-4.1%
TTM4.2%3.0%+1.2%
YOY8.2%4.5%+3.7%
5Y6.0%4.3%+1.7%
10Y3.4%3.4%+0.0%
1.2.2. Operating Ratio

Measures how efficient Surapon is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 1.94 means that the operating costs are ฿1.94 for each ฿1 in net sales.

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

  • The MRQ is 1.942. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.848. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.942TTM1.848+0.094
TTM1.848YOY1.774+0.074
TTM1.8485Y1.824+0.024
5Y1.82410Y1.399+0.425
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9421.625+0.317
TTM1.8481.568+0.280
YOY1.7741.471+0.303
5Y1.8241.351+0.473
10Y1.3991.140+0.259

1.3. Liquidity of Surapon Foods Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 0.90 means the company has ฿0.90 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 0.896. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.054. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.896TTM1.054-0.158
TTM1.054YOY1.124-0.070
TTM1.0545Y1.225-0.171
5Y1.22510Y0.745+0.480
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8961.616-0.720
TTM1.0541.575-0.521
YOY1.1241.581-0.457
5Y1.2251.565-0.340
10Y0.7451.414-0.669
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Surapon to the Packaged Foods industry mean.
  • A Quick Ratio of 0.25 means the company can pay off ฿0.25 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.252. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.274. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.252TTM0.274-0.022
TTM0.274YOY0.311-0.037
TTM0.2745Y0.312-0.038
5Y0.31210Y0.414-0.101
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2520.559-0.307
TTM0.2740.580-0.306
YOY0.3110.620-0.309
5Y0.3120.611-0.299
10Y0.4140.585-0.171

1.4. Solvency of Surapon Foods Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Surapon to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.46 means that Surapon assets are financed with 46.2% credit (debt) and the remaining percentage (100% - 46.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.462. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.413. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.462TTM0.413+0.049
TTM0.413YOY0.441-0.028
TTM0.4135Y0.455-0.042
5Y0.45510Y0.389+0.066
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4620.491-0.029
TTM0.4130.487-0.074
YOY0.4410.493-0.052
5Y0.4550.490-0.035
10Y0.3890.487-0.098
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Surapon to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 107.3% means that company has ฿1.07 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.073. The company is able to pay all its debts with equity. +1
  • The TTM is 0.907. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.073TTM0.907+0.166
TTM0.907YOY1.048-0.141
TTM0.9075Y1.115-0.208
5Y1.11510Y0.860+0.255
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0730.956+0.117
TTM0.9070.947-0.040
YOY1.0480.942+0.106
5Y1.1151.004+0.111
10Y0.8600.982-0.122

2. Market Valuation of Surapon Foods 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 Surapon generates.

  • Above 15 is considered overpriced but always compare Surapon to the Packaged Foods industry mean.
  • A PE ratio of 3,464.75 means the investor is paying ฿3,464.75 for every ฿1 in earnings.

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

  • The EOD is 3,285.227. Seems overpriced? -1
  • The MRQ is 3,464.748. Seems overpriced? -1
  • The TTM is 910.972. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD3,285.227MRQ3,464.748-179.521
MRQ3,464.748TTM910.972+2,553.776
TTM910.972YOY42.422+868.550
TTM910.9725Y270.239+640.733
5Y270.23910Y176.706+93.533
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD3,285.22740.390+3,244.837
MRQ3,464.74844.031+3,420.717
TTM910.97245.644+865.328
YOY42.42253.356-10.934
5Y270.23952.695+217.544
10Y176.70641.011+135.695
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Surapon.

  • 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 Surapon Foods Public Company Limited:

  • The MRQ is -97.343. Very Bad. -2
  • The TTM is -176.599. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-97.343TTM-176.599+79.256
TTM-176.599YOY49.015-225.614
TTM-176.5995Y-5.471-171.128
5Y-5.47110Y142.036-147.506
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-97.3430.089-97.432
TTM-176.5990.032-176.631
YOY49.0150.103+48.912
5Y-5.4710.068-5.539
10Y142.0360.067+141.969

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

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

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 1.14 means the investor is paying ฿1.14 for each ฿1 in book value.

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

  • The EOD is 1.085. Good. +1
  • The MRQ is 1.145. Good. +1
  • The TTM is 1.022. Good. +1
Trends
Current periodCompared to+/- 
EOD1.085MRQ1.145-0.059
MRQ1.145TTM1.022+0.123
TTM1.022YOY0.881+0.141
TTM1.0225Y0.955+0.067
5Y0.95510Y1.105-0.150
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD1.0851.560-0.475
MRQ1.1451.717-0.572
TTM1.0221.874-0.852
YOY0.8811.941-1.060
5Y0.9551.682-0.727
10Y1.1051.372-0.267
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Surapon Foods 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---0.505-0.081-84%0.219-331%-0.005-99%0.028-1926%
Book Value Growth--0.9700.9720%0.9730%0.9720%0.9720%
Book Value Per Share--8.4309.043-7%8.486-1%8.290+2%8.109+4%
Book Value Per Share Growth---0.060-0.011-82%0.024-347%-0.002-96%0.002-3542%
Current Ratio--0.8961.054-15%1.124-20%1.225-27%0.745+20%
Debt To Asset Ratio--0.4620.413+12%0.441+5%0.455+2%0.389+19%
Debt To Equity Ratio--1.0730.907+18%1.048+2%1.115-4%0.860+25%
Dividend Per Share--0.5180.5180%0.327+58%0.276+88%0.299+73%
Dividend Per Share Growth---0.092-100%0.092-100%-26639.0740%-14102.9340%
Eps--0.0030.134-98%0.180-98%0.062-96%0.098-97%
Eps Growth---35.593-9.128-74%-0.098-100%-1.149-97%-0.701-98%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Net Profit Margin--0.0010.025-98%0.034-98%0.011-95%0.018-97%
Operating Margin--0.0010.042-98%0.082-99%0.060-99%0.034-98%
Operating Ratio--1.9421.848+5%1.774+10%1.824+6%1.399+39%
Pb Ratio1.085-5%1.1451.022+12%0.881+30%0.955+20%1.105+4%
Pe Ratio3285.227-5%3464.748910.972+280%42.422+8067%270.239+1182%176.706+1861%
Peg Ratio---97.343-176.599+81%49.015-299%-5.471-94%142.036-169%
Price Per Share9.150-5%9.6509.200+5%7.475+29%7.930+22%8.916+8%
Price To Total Gains Ratio666.979-5%703.426162.544+333%-0.175+100%30.305+2221%18.584+3685%
Profit Growth---2.46171.642-103%96.926-103%35.652-107%64.537-104%
Quick Ratio--0.2520.274-8%0.311-19%0.312-19%0.414-39%
Return On Assets--0.0000.009-98%0.012-99%0.004-95%0.008-98%
Return On Equity--0.0000.019-98%0.028-99%0.009-96%0.015-97%
Revenue Growth--0.9720.9720%0.9720%0.9720%0.9720%
Total Gains Per Share--0.0140.437-97%0.546-97%0.271-95%0.327-96%
Total Gains Per Share Growth--11.4221.018+1022%-0.629+106%-0.223+102%-0.085+101%
Usd Book Value--63730268.00068365784.718-7%64151358.957-1%62691238.744+2%61314791.262+4%
Usd Book Value Change Per Share---0.014-0.002-84%0.006-331%0.000-99%0.001-1926%
Usd Book Value Per Share--0.2360.253-7%0.238-1%0.232+2%0.227+4%
Usd Dividend Per Share--0.0150.0150%0.009+58%0.008+88%0.008+73%
Usd Eps--0.0000.004-98%0.005-98%0.002-96%0.003-97%
Usd Price Per Share0.256-5%0.2700.258+5%0.209+29%0.222+22%0.250+8%
Usd Profit--21056.0001009568.791-98%1363730.214-98%471592.068-96%738487.908-97%
Usd Revenue--40152784.00040241222.2380%39719352.890+1%39266650.177+2%39158403.108+3%
Usd Total Gains Per Share--0.0000.012-97%0.015-97%0.008-95%0.009-96%
 EOD+3 -2MRQTTM+3 -30YOY+7 -285Y+11 -2310Y+12 -23

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153,285.227
Price to Book Ratio (EOD)Between0-11.085
Net Profit Margin (MRQ)Greater than00.001
Operating Margin (MRQ)Greater than00.001
Quick Ratio (MRQ)Greater than10.252
Current Ratio (MRQ)Greater than10.896
Debt to Asset Ratio (MRQ)Less than10.462
Debt to Equity Ratio (MRQ)Less than11.073
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.000
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.377
Ma 20Greater thanMa 508.785
Ma 50Greater thanMa 1008.487
Ma 100Greater thanMa 2008.822
OpenGreater thanClose8.400
Total2/5 (40.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Operating Income  102,94420,698123,642-41,98981,653-63,08518,568-48,489-29,921
Tax Provision  7,2491,5938,8421,39910,241-7,7052,536-4,905-2,369
Income Tax Expense  7,2491,5938,8421,39910,241-7,7052,536-4,905-2,369



Latest Balance Sheet

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

Summary
Total Assets4,234,060
Total Liabilities1,957,979
Total Stockholder Equity1,824,479
 As reported
Total Liabilities 1,957,979
Total Stockholder Equity+ 1,824,479
Total Assets = 4,234,060

Assets

Total Assets4,234,060
Total Current Assets1,337,353
Long-term Assets1,337,353
Total Current Assets
Cash And Cash Equivalents 343,424
Net Receivables 376,318
Inventory 617,611
Total Current Assets  (as reported)1,337,353
Total Current Assets  (calculated)1,337,353
+/-0
Long-term Assets
Property Plant Equipment 2,666,542
Long Term Investments 23,658
Other Assets 187,787
Long-term Assets  (as reported)2,896,707
Long-term Assets  (calculated)2,877,987
+/- 18,720

Liabilities & Shareholders' Equity

Total Current Liabilities1,492,219
Long-term Liabilities465,760
Total Stockholder Equity1,824,479
Total Current Liabilities
Short Long Term Debt 853,991
Accounts payable 361,658
Other Current Liabilities 238,420
Total Current Liabilities  (as reported)1,492,219
Total Current Liabilities  (calculated)1,454,069
+/- 38,150
Long-term Liabilities
Long term Debt 158,258
Capital Lease Obligations Min Short Term Debt46,600
Other Liabilities 288,745
Long-term Liabilities  (as reported)465,760
Long-term Liabilities  (calculated)493,603
+/- 27,843
Total Stockholder Equity
Common Stock269,999
Retained Earnings 806,506
Other Stockholders Equity 477,974
Total Stockholder Equity (as reported)1,824,479
Total Stockholder Equity (calculated)1,554,479
+/- 270,000
Other
Capital Stock269,999
Common Stock Shares Outstanding 269,999
Net Debt 668,825
Net Invested Capital 2,836,728
Net Tangible Assets 1,805,759
Net Working Capital -154,866



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 
2,702,061
2,708,869
2,981,118
3,247,807
2,760,265
2,529,556
2,422,286
2,417,731
2,639,316
2,479,791
2,429,865
2,507,517
2,654,527
2,462,540
2,389,777
2,343,003
2,429,957
2,316,763
2,288,178
2,264,575
2,370,101
2,332,170
2,405,769
2,220,754
2,346,904
2,438,890
2,375,805
2,403,703
2,453,314
2,427,371
2,690,400
2,843,724
2,921,637
2,908,066
2,984,212
2,947,068
2,913,013
3,047,371
3,175,159
3,126,880
3,053,653
3,103,645
3,122,976
3,008,224
3,052,153
2,929,053
2,971,596
2,870,361
2,925,811
3,046,406
2,918,335
2,884,327
3,142,896
3,187,734
3,266,175
3,434,224
3,480,898
3,593,897
3,534,817
3,750,719
3,675,691
3,625,450
3,813,229
4,042,083
4,251,500
4,390,787
4,285,048
4,300,237
4,229,985
4,205,374
4,280,101
4,292,459
4,232,368
4,180,862
3,917,310
4,083,120
4,099,867
4,169,307
4,143,788
4,234,060
4,234,0604,143,7884,169,3074,099,8674,083,1203,917,3104,180,8624,232,3684,292,4594,280,1014,205,3744,229,9854,300,2374,285,0484,390,7874,251,5004,042,0833,813,2293,625,4503,675,6913,750,7193,534,8173,593,8973,480,8983,434,2243,266,1753,187,7343,142,8962,884,3272,918,3353,046,4062,925,8112,870,3612,971,5962,929,0533,052,1533,008,2243,122,9763,103,6453,053,6533,126,8803,175,1593,047,3712,913,0132,947,0682,984,2122,908,0662,921,6372,843,7242,690,4002,427,3712,453,3142,403,7032,375,8052,438,8902,346,9042,220,7542,405,7692,332,1702,370,1012,264,5752,288,1782,316,7632,429,9572,343,0032,389,7772,462,5402,654,5272,507,5172,429,8652,479,7912,639,3162,417,7312,422,2862,529,5562,760,2653,247,8072,981,1182,708,8692,702,061
   > 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
1,489,325
1,418,218
1,466,418
1,334,322
1,227,477
1,366,219
1,404,540
1,503,379
1,448,456
1,383,887
1,443,243
1,411,606
1,385,300
1,406,567
1,437,231
1,407,102
1,364,034
1,144,559
1,195,686
1,215,830
1,275,494
1,250,277
1,337,353
1,337,3531,250,2771,275,4941,215,8301,195,6861,144,5591,364,0341,407,1021,437,2311,406,5671,385,3001,411,6061,443,2431,383,8871,448,4561,503,3791,404,5401,366,2191,227,4771,334,3221,466,4181,418,2181,489,325000000000000000000000000000000000000000000000000000000000
       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
674,623
395,844
605,275
484,399
502,171
536,114
588,402
612,660
674,828
413,913
517,356
488,297
474,436
407,238
567,526
459,363
593,004
309,205
342,276
453,137
404,270
306,999
343,424
343,424306,999404,270453,137342,276309,205593,004459,363567,526407,238474,436488,297517,356413,913674,828612,660588,402536,114502,171484,399605,275395,844674,623000000000000000000000000000000000000000000000000000000000
       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
31,151
118,494
48,742
0
0
0
0
0
0
100,000
0
0
0
0
9,810
0
0
45,003
0
0
0
4,694
0
04,69400045,003009,8100000100,00000000048,742118,49431,151000000000000000000000000000000000000000000000000000000000
       Net Receivables 
297,364
282,652
267,779
352,728
308,424
273,264
257,487
273,594
325,660
291,452
279,643
306,143
363,611
387,000
295,535
262,320
314,796
265,708
274,478
239,042
296,664
297,334
286,952
309,315
367,906
316,830
362,848
365,986
307,542
399,301
359,797
338,078
366,313
406,882
346,991
411,339
449,244
424,017
447,641
513,479
479,238
421,511
453,065
358,779
407,593
303,811
359,069
359,600
327,367
277,202
294,531
383,066
376,442
290,137
392,184
440,387
387,970
275,680
398,130
364,751
376,341
284,111
361,465
284,813
343,348
244,880
352,770
314,229
370,348
317,955
452,667
338,078
397,234
271,753
349,955
346,943
278,537
309,856
367,119
376,318
376,318367,119309,856278,537346,943349,955271,753397,234338,078452,667317,955370,348314,229352,770244,880343,348284,813361,465284,111376,341364,751398,130275,680387,970440,387392,184290,137376,442383,066294,531277,202327,367359,600359,069303,811407,593358,779453,065421,511479,238513,479447,641424,017449,244411,339346,991406,882366,313338,078359,797399,301307,542365,986362,848316,830367,906309,315286,952297,334296,664239,042274,478265,708314,796262,320295,535387,000363,611306,143279,643291,452325,660273,594257,487273,264308,424352,728267,779282,652297,364
       Other Current Assets 
47,543
36,563
30,005
19,848
27,249
18,115
12,254
12,114
11,406
16,247
10,072
14,947
12,776
5,048
20,263
15,831
15,932
3,025
16,373
23,255
21,366
3,928
26,738
21,338
20,519
2,695
23,866
32,103
20,813
10,972
53,429
73,734
64,519
8,376
80,316
70,662
61,858
2,921
0
0
0
3,164
0
0
0
2,465
0
0
0
24,212
0
0
0
4,882
0
0
0
15,319
0
7,629
7,883
10,796
674
0
0
2,370
0
4,137
6,600
5,352
0
9,810
0
6,708
0
0
0
8,313
4,694
0
04,6948,3130006,70809,81005,3526,6004,13702,3700067410,7967,8837,629015,3190004,88200024,2120002,4650003,1640002,92161,85870,66280,3168,37664,51973,73453,42910,97220,81332,10323,8662,69520,51921,33826,7383,92821,36623,25516,3733,02515,93215,83120,2635,04812,77614,94710,07216,24711,40612,11412,25418,11527,24919,84830,00536,56347,543
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,901,161
2,856,994
2,818,379
2,820,075
2,873,534
2,855,228
2,825,266
2,816,828
2,772,751
2,887,434
2,884,037
2,893,812
2,893,511
2,896,707
2,896,7072,893,5112,893,8122,884,0372,887,4342,772,7512,816,8282,825,2662,855,2282,873,5342,820,0752,818,3792,856,9942,901,161000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,181,625
1,190,366
1,209,961
1,322,803
1,309,867
1,269,554
1,248,818
1,249,986
1,234,557
1,193,827
1,256,735
1,220,686
1,211,753
1,150,657
1,209,684
1,200,656
1,187,818
1,157,722
1,153,087
1,162,495
1,157,315
1,183,973
1,213,534
1,248,961
1,265,473
1,276,300
1,283,700
1,278,048
1,282,004
1,401,752
1,495,815
1,693,910
1,708,335
1,689,687
1,572,936
1,558,523
1,529,035
1,509,919
1,503,515
1,498,293
1,489,903
1,555,452
1,541,868
1,541,045
1,570,870
1,546,375
1,520,557
1,492,300
1,475,005
1,454,319
1,551,319
1,546,797
1,605,175
1,667,550
1,749,593
1,878,431
1,879,418
1,879,317
1,885,833
2,082,947
2,140,003
2,199,460
2,247,195
2,433,743
2,546,173
2,743,213
2,702,618
2,658,186
2,621,670
2,604,578
2,654,115
2,656,115
2,620,490
2,606,740
2,572,568
2,686,419
2,649,775
2,652,617
2,642,686
2,666,542
2,666,5422,642,6862,652,6172,649,7752,686,4192,572,5682,606,7402,620,4902,656,1152,654,1152,604,5782,621,6702,658,1862,702,6182,743,2132,546,1732,433,7432,247,1952,199,4602,140,0032,082,9471,885,8331,879,3171,879,4181,878,4311,749,5931,667,5501,605,1751,546,7971,551,3191,454,3191,475,0051,492,3001,520,5571,546,3751,570,8701,541,0451,541,8681,555,4521,489,9031,498,2931,503,5151,509,9191,529,0351,558,5231,572,9361,689,6871,708,3351,693,9101,495,8151,401,7521,282,0041,278,0481,283,7001,276,3001,265,4731,248,9611,213,5341,183,9731,157,3151,162,4951,153,0871,157,7221,187,8181,200,6561,209,6841,150,6571,211,7531,220,6861,256,7351,193,8271,234,5571,249,9861,248,8181,269,5541,309,8671,322,8031,209,9611,190,3661,181,625
       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
23,299
23,544
23,804
23,791
22,879
23,000
23,118
23,236
23,358
23,478
23,600
23,721
23,844
25,685
25,704
25,723
25,742
24,829
24,837
24,856
24,547
23,639
23,658
23,65823,63924,54724,85624,83724,82925,74225,72325,70425,68523,84423,72123,60023,47823,35823,23623,11823,00022,87923,79123,80423,54423,299000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
8,784
8,649
8,514
8,380
8,245
8,110
7,975
7,839
7,700
25,222
18,397
17,960
19,346
18,898
18,837
18,315
24,501
17,357
16,816
16,269
21,805
15,183
14,641
14,412
22,151
16,248
16,020
15,929
20,094
16,521
15,849
15,554
17,987
15,735
16,939
16,493
20,217
17,157
15,960
15,138
16,522
13,457
12,681
12,168
13,466
10,652
9,852
9,325
10,564
8,060
7,666
7,719
14,695
12,644
14,570
17,509
22,349
20,058
22,509
27,146
27,321
25,343
24,543
23,593
24,117
0
0
0
22,436
0
0
0
20,214
0
0
0020,21400022,43600024,11723,59324,54325,34327,32127,14622,50920,05822,34917,50914,57012,64414,6957,7197,6668,06010,5649,3259,85210,65213,46612,16812,68113,45716,52215,13815,96017,15720,21716,49316,93915,73517,98715,55415,84916,52120,09415,92916,02016,24822,15114,41214,64115,18321,80516,26916,81617,35724,50118,31518,83718,89819,34617,96018,39725,2227,7007,8397,9758,1108,2458,3808,5148,6498,78400000
       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
18,710
19,770
18,670
32,322
38,271
19,269
25,306
14,542
21,343
23,098
56,670
47,447
59,177
38,917
38,91759,17747,44756,67023,09821,34314,54225,30619,26938,27132,32218,67019,77018,710000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,264,800
1,207,477
1,637,096
1,738,497
1,399,330
1,133,774
1,070,828
1,048,152
1,197,840
976,141
968,860
1,053,341
1,140,848
931,269
816,273
797,501
868,793
694,676
666,262
732,421
754,748
655,465
803,889
618,995
685,275
618,888
566,983
575,052
505,848
425,291
733,570
1,009,421
1,030,477
1,018,328
1,247,677
1,255,259
1,039,331
1,029,306
1,157,155
1,149,427
935,158
806,736
1,136,074
1,123,235
1,139,780
945,039
1,020,877
949,656
926,498
912,586
913,638
884,649
867,888
825,365
988,368
1,158,559
1,089,027
1,147,538
1,246,399
1,447,727
1,320,842
1,306,096
1,711,071
1,922,704
2,094,973
2,232,969
2,161,562
2,247,432
2,096,968
1,970,275
2,313,833
2,164,782
1,999,592
1,813,426
1,716,742
1,719,420
1,612,748
1,578,337
1,731,417
1,957,979
1,957,9791,731,4171,578,3371,612,7481,719,4201,716,7421,813,4261,999,5922,164,7822,313,8331,970,2752,096,9682,247,4322,161,5622,232,9692,094,9731,922,7041,711,0711,306,0961,320,8421,447,7271,246,3991,147,5381,089,0271,158,559988,368825,365867,888884,649913,638912,586926,498949,6561,020,877945,0391,139,7801,123,2351,136,074806,736935,1581,149,4271,157,1551,029,3061,039,3311,255,2591,247,6771,018,3281,030,4771,009,421733,570425,291505,848575,052566,983618,888685,275618,995803,889655,465754,748732,421666,262694,676868,793797,501816,273931,2691,140,8481,053,341968,860976,1411,197,8401,048,1521,070,8281,133,7741,399,3301,738,4971,637,0961,207,4771,264,800
   > Total Current Liabilities 
1,132,152
1,067,488
1,514,710
1,597,003
1,294,969
1,042,051
991,869
981,776
1,141,584
928,406
925,550
1,015,502
1,106,951
905,148
791,255
779,051
730,740
551,402
533,004
607,707
602,309
512,162
666,816
493,042
570,335
499,889
458,866
454,021
392,709
337,496
568,249
749,560
804,944
804,239
970,317
1,003,713
796,623
819,280
971,752
971,618
761,193
674,522
904,693
801,685
818,567
673,944
727,120
671,453
650,876
658,745
667,763
668,216
649,985
602,377
720,827
822,148
686,279
734,861
845,566
915,705
722,869
660,804
965,247
1,022,089
1,217,237
1,153,664
1,153,576
1,256,784
1,181,000
1,141,238
1,421,943
1,361,362
1,258,044
1,118,863
1,078,623
1,090,471
1,063,032
1,064,684
1,278,307
1,492,219
1,492,2191,278,3071,064,6841,063,0321,090,4711,078,6231,118,8631,258,0441,361,3621,421,9431,141,2381,181,0001,256,7841,153,5761,153,6641,217,2371,022,089965,247660,804722,869915,705845,566734,861686,279822,148720,827602,377649,985668,216667,763658,745650,876671,453727,120673,944818,567801,685904,693674,522761,193971,618971,752819,280796,6231,003,713970,317804,239804,944749,560568,249337,496392,709454,021458,866499,889570,335493,042666,816512,162602,309607,707533,004551,402730,740779,051791,255905,1481,106,9511,015,502925,550928,4061,141,584981,776991,8691,042,0511,294,9691,597,0031,514,7101,067,4881,132,152
       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
529,266
549,209
674,080
73,564
51,514
88,264
105,064
135,957
127,379
637,930
715,426
617,531
597,417
0
0
0
0
0
0
0
0
0
0
0000000000597,417617,531715,426637,930127,379135,957105,06488,26451,51473,564674,080549,209529,266000000000000000000000000000000000000000000000000000000000
       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
529,266
549,209
674,080
73,564
51,514
88,264
105,064
135,957
127,379
637,930
715,426
617,531
597,417
769,731
837,816
696,743
576,570
573,831
537,033
486,245
473,370
685,152
853,991
853,991685,152473,370486,245537,033573,831576,570696,743837,816769,731597,417617,531715,426637,930127,379135,957105,06488,26451,51473,564674,080549,209529,266000000000000000000000000000000000000000000000000000000000
       Accounts payable 
182,613
201,902
353,616
224,396
194,610
206,819
283,331
206,973
271,648
139,514
140,338
197,954
179,586
158,900
163,777
155,840
191,430
102,821
98,119
149,821
161,270
100,136
156,347
189,614
238,864
187,235
161,697
187,278
201,752
144,400
192,098
222,205
197,460
173,434
225,808
227,904
207,640
208,637
247,356
234,482
225,638
202,649
240,447
210,350
234,657
167,135
217,416
195,905
210,324
197,675
157,315
208,406
202,147
184,853
226,255
263,408
227,691
178,260
235,421
246,874
241,099
194,542
219,823
246,014
231,381
200,383
250,500
291,603
299,651
278,686
283,988
281,065
295,349
267,660
270,357
317,816
281,173
291,338
318,481
361,658
361,658318,481291,338281,173317,816270,357267,660295,349281,065283,988278,686299,651291,603250,500200,383231,381246,014219,823194,542241,099246,874235,421178,260227,691263,408226,255184,853202,147208,406157,315197,675210,324195,905217,416167,135234,657210,350240,447202,649225,638234,482247,356208,637207,640227,904225,808173,434197,460222,205192,098144,400201,752187,278161,697187,235238,864189,614156,347100,136161,270149,82198,119102,821191,430155,840163,777158,900179,586197,954140,338139,514271,648206,973283,331206,819194,610224,396353,616201,902182,613
       Other Current Liabilities 
182,716
117,597
158,004
142,817
114,870
85,527
83,908
115,954
163,897
149,714
140,448
127,618
170,710
84,570
102,753
102,806
105,039
85,803
101,807
132,003
112,471
117,434
253,501
124,514
138,579
147,580
140,816
131,085
133,215
151,678
164,628
153,133
162,855
150,239
155,895
187,380
190,019
231,971
215,114
238,812
203,794
221,183
253,024
238,534
214,414
165,642
145,102
143,905
141,539
178,782
181,993
192,042
193,803
180,963
237,919
325,058
215,195
261,618
280,136
341,560
275,293
244,679
214,644
247,917
265,430
157,233
227,498
209,777
219,713
92,017
329,790
198,268
217,374
97,951
198,349
195,002
249,580
105,075
241,128
238,420
238,420241,128105,075249,580195,002198,34997,951217,374198,268329,79092,017219,713209,777227,498157,233265,430247,917214,644244,679275,293341,560280,136261,618215,195325,058237,919180,963193,803192,042181,993178,782141,539143,905145,102165,642214,414238,534253,024221,183203,794238,812215,114231,971190,019187,380155,895150,239162,855153,133164,628151,678133,215131,085140,816147,580138,579124,514253,501117,434112,471132,003101,80785,803105,039102,806102,75384,570170,710127,618140,448149,714163,897115,95483,90885,527114,870142,817158,004117,597182,716
   > 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
1,007,986
990,648
915,968
829,038
891,890
803,420
741,548
694,563
638,119
628,949
549,716
513,653
453,110
465,760
465,760453,110513,653549,716628,949638,119694,563741,548803,420891,890829,038915,968990,6481,007,986000000000000000000000000000000000000000000000000000000000000000000
       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
96,421
99,429
102,399
105,070
107,656
110,888
114,120
76,530
77,736
79,938
82,280
82,392
84,472
87,063
89,426
90,453
92,544
94,665
97,067
109,530
110,681
109,080
111,873
122,807
125,402
128,243
131,333
121,487
124,341
221,258
224,373
219,934
227,216
269,604
269,713
258,531
254,614
255,236
257,505
250,418
251,905
287,651
289,659
286,316
287,810
288,745
288,745287,810286,316289,659287,651251,905250,418257,505255,236254,614258,531269,713269,604227,216219,934224,373221,258124,341121,487131,333128,243125,402122,807111,873109,080110,681109,53097,06794,66592,54490,45389,42687,06384,47282,39282,28079,93877,73676,530114,120110,888107,656105,070102,39999,42996,4210000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
63
0
0
0
2,437
0
0
0
1,850
0
0
0
1,395
0
0
0
2,139
0
0
0
0
0
0
0000002,1390001,3950001,8500002,43700063000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,114,969
1,132,627
1,055,112
1,122,254
1,001,813
1,014,869
994,353
1,025,097
1,071,309
1,118,216
1,108,631
1,079,435
1,114,165
1,123,649
1,156,266
1,140,600
1,148,374
1,177,674
1,173,517
1,135,084
1,184,481
1,216,015
1,230,344
1,206,088
1,237,308
1,336,611
1,401,085
1,395,847
1,482,359
1,526,918
1,548,299
1,415,036
1,446,381
1,427,772
1,358,771
1,354,738
1,481,781
1,572,586
1,659,811
1,578,532
1,660,098
1,770,402
1,680,071
1,548,925
1,547,335
1,582,028
1,613,545
1,555,147
1,600,123
1,661,351
1,673,988
1,633,496
1,757,848
1,794,016
1,812,308
1,734,489
1,807,528
1,814,504
1,840,021
1,781,051
1,786,879
1,726,969
1,691,818
1,653,508
1,633,849
1,635,070
1,651,677
1,545,779
1,571,201
1,615,952
1,546,791
1,607,005
1,652,672
1,712,562
1,753,378
1,820,248
1,879,873
1,936,203
1,963,721
1,824,479
1,824,4791,963,7211,936,2031,879,8731,820,2481,753,3781,712,5621,652,6721,607,0051,546,7911,615,9521,571,2011,545,7791,651,6771,635,0701,633,8491,653,5081,691,8181,726,9691,786,8791,781,0511,840,0211,814,5041,807,5281,734,4891,812,3081,794,0161,757,8481,633,4961,673,9881,661,3511,600,1231,555,1471,613,5451,582,0281,547,3351,548,9251,680,0711,770,4021,660,0981,578,5321,659,8111,572,5861,481,7811,354,7381,358,7711,427,7721,446,3811,415,0361,548,2991,526,9181,482,3591,395,8471,401,0851,336,6111,237,3081,206,0881,230,3441,216,0151,184,4811,135,0841,173,5171,177,6741,148,3741,140,6001,156,2661,123,6491,114,1651,079,4351,108,6311,118,2161,071,3091,025,097994,3531,014,8691,001,8131,122,2541,055,1121,132,6271,114,969
   Common Stock
90,000
90,000
90,000
90,000
0
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999
269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999269,999090,00090,00090,00090,000
   Retained Earnings 
521,937
540,358
462,992
477,261
176,969
182,090
161,799
192,768
239,207
286,492
277,795
242,037
276,995
286,706
326,215
310,768
318,763
348,579
344,629
306,414
356,020
380,223
394,759
370,704
402,127
504,844
569,318
564,080
650,592
695,151
716,532
583,269
614,614
596,005
530,463
526,430
653,473
744,278
831,503
750,224
831,790
886,158
887,815
755,919
753,775
787,547
818,274
759,885
804,180
865,352
878,136
837,780
913,100
949,028
967,307
889,645
962,704
976,910
1,002,376
943,282
949,299
889,389
854,238
742,304
722,645
723,866
713,473
607,575
632,997
704,748
635,587
695,801
741,468
801,358
842,174
802,275
861,900
918,230
945,748
806,506
806,506945,748918,230861,900802,275842,174801,358741,468695,801635,587704,748632,997607,575713,473723,866722,645742,304854,238889,389949,299943,2821,002,376976,910962,704889,645967,307949,028913,100837,780878,136865,352804,180759,885818,274787,547753,775755,919887,815886,158831,790750,224831,503744,278653,473526,430530,463596,005614,614583,269716,532695,151650,592564,080569,318504,844402,127370,704394,759380,223356,020306,414344,629348,579318,763310,768326,215286,706276,995242,037277,795286,492239,207192,768161,799182,090176,969477,261462,992540,358521,937
   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
297,595
297,646
297,770
297,581
297,581
297,581
371,205
371,205
371,205
371,205
371,205
371,205
371,205
371,205
371,205
371,205
371,205
371,205
477,974
477,974
477,974
477,974
477,974
477,974477,974477,974477,974477,974371,205371,205371,205371,205371,205371,205371,205371,205371,205371,205371,205371,205297,581297,581297,581297,770297,646297,595000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.