0 XP   0   0   0

Sub Sri Thai Public Company Limited










Financial Health of Sub Sri Thai Public Company Limited




Comparing to competitors in the Packaged Foods industry




  Industry Rankings  


Richest
#344 / 549

Total Sales
#323 / 549

Making Money
#398 / 549

Working Efficiently
#406 / 549

Sub Sri Thai Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Sub Sri Thai Public Company Limited?

I guess you are interested in Sub Sri Thai 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 Sub Sri Thai Public Company Limited

Let's start. I'm going to help you getting a better view of Sub Sri Thai 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 Sub Sri Thai 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 Sub Sri Thai 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 Sub Sri Thai Public Company Limited. The closing price on 2022-11-29 was ฿6.45 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.
Sub Sri Thai 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 very inefficient in making profit.
Using its investors money, the company is very 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 unable 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 able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

1.1. Profitability of Sub Sri Thai Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Sub Sri Thai Public Company Limited to the Packaged Foods industry mean.
  • A Net Profit Margin of 0.3% 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 Sub Sri Thai Public Company Limited:

  • The MRQ is 0.3%. The company is not making a profit/loss.
  • The TTM is -0.9%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ0.3%TTM-0.9%+1.2%
TTM-0.9%YOY-9.6%+8.7%
TTM-0.9%5Y-2.2%+1.3%
5Y-2.2%10Y0.3%-2.6%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%2.8%-2.5%
TTM-0.9%2.3%-3.2%
YOY-9.6%3.5%-13.1%
5Y-2.2%2.8%-5.0%
10Y0.3%2.8%-2.5%
1.1.2. Return on Assets

Shows how efficient Sub Sri Thai Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Sub Sri Thai Public Company Limited to the Packaged Foods industry mean.
  • 0.1% Return on Assets means that Sub Sri Thai Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.1%TTM-0.1%+0.1%
TTM-0.1%YOY-0.9%+0.9%
TTM-0.1%5Y-0.2%+0.1%
5Y-0.2%10Y0.1%-0.3%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.8%-0.7%
TTM-0.1%0.9%-1.0%
YOY-0.9%1.1%-2.0%
5Y-0.2%0.9%-1.1%
10Y0.1%1.0%-0.9%
1.1.3. Return on Equity

Shows how efficient Sub Sri Thai Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Sub Sri Thai Public Company Limited to the Packaged Foods industry mean.
  • 0.2% Return on Equity means Sub Sri Thai 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 Sub Sri Thai Public Company Limited:

  • The MRQ is 0.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.2%TTM-0.2%+0.4%
TTM-0.2%YOY-3.1%+2.9%
TTM-0.2%5Y-0.7%+0.5%
5Y-0.7%10Y0.1%-0.8%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%2.0%-1.8%
TTM-0.2%1.8%-2.0%
YOY-3.1%2.3%-5.4%
5Y-0.7%2.1%-2.8%
10Y0.1%2.0%-1.9%

1.2. Operating Efficiency of Sub Sri Thai Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Sub Sri Thai Public Company Limited is operating .

  • Measures how much profit Sub Sri Thai 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 Sub Sri Thai Public Company Limited to the Packaged Foods industry mean.
  • An Operating Margin of 3.6% means the company generated ฿0.04  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Sub Sri Thai Public Company Limited:

  • The MRQ is 3.6%. The company is operating less efficient.
  • The TTM is 3.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.6%TTM3.1%+0.5%
TTM3.1%YOY0.3%+2.7%
TTM3.1%5Y3.9%-0.9%
5Y3.9%10Y2.0%+1.9%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%4.2%-0.6%
TTM3.1%3.0%+0.1%
YOY0.3%4.5%-4.2%
5Y3.9%4.3%-0.4%
10Y2.0%3.4%-1.4%
1.2.2. Operating Ratio

Measures how efficient Sub Sri Thai Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 1.58 means that the operating costs are ฿1.58 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Sub Sri Thai Public Company Limited:

  • The MRQ is 1.576. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.442. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.576TTM1.442+0.134
TTM1.442YOY1.465-0.023
TTM1.4425Y1.438+0.004
5Y1.43810Y0.962+0.476
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5761.625-0.049
TTM1.4421.568-0.126
YOY1.4651.471-0.006
5Y1.4381.351+0.087
10Y0.9621.140-0.178

1.3. Liquidity of Sub Sri Thai Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Sub Sri Thai Public Company Limited 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 0.62 means the company has ฿0.62 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Sub Sri Thai Public Company Limited:

  • The MRQ is 0.622. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.523. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.622TTM0.523+0.099
TTM0.523YOY0.461+0.062
TTM0.5235Y0.598-0.074
5Y0.59810Y0.326+0.271
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6221.616-0.994
TTM0.5231.575-1.052
YOY0.4611.581-1.120
5Y0.5981.565-0.967
10Y0.3261.414-1.088
1.3.2. Quick Ratio

Measures if Sub Sri Thai 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 Sub Sri Thai Public Company Limited to the Packaged Foods industry mean.
  • A Quick Ratio of 0.20 means the company can pay off ฿0.20 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sub Sri Thai Public Company Limited:

  • The MRQ is 0.200. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.128. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.200TTM0.128+0.072
TTM0.128YOY0.086+0.041
TTM0.1285Y0.163-0.035
5Y0.16310Y0.125+0.037
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2000.559-0.359
TTM0.1280.580-0.452
YOY0.0860.620-0.534
5Y0.1630.611-0.448
10Y0.1250.585-0.460

1.4. Solvency of Sub Sri Thai Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Sub Sri Thai Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Sub Sri Thai Public Company Limited to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.64 means that Sub Sri Thai Public Company Limited assets are financed with 64.3% credit (debt) and the remaining percentage (100% - 64.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.643. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.623. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.643TTM0.623+0.019
TTM0.623YOY0.601+0.022
TTM0.6235Y0.517+0.106
5Y0.51710Y0.551-0.034
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6430.491+0.152
TTM0.6230.487+0.136
YOY0.6010.493+0.108
5Y0.5170.490+0.027
10Y0.5510.487+0.064
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Sub Sri Thai Public Company Limited to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 239.6% means that company has ฿2.40 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 2.396. The company is just not able to pay all its debts with equity.
  • The TTM is 2.223. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.396TTM2.223+0.173
TTM2.223YOY2.070+0.154
TTM2.2235Y1.597+0.627
5Y1.59710Y1.617-0.020
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3960.956+1.440
TTM2.2230.947+1.276
YOY2.0700.942+1.128
5Y1.5971.004+0.593
10Y1.6170.982+0.635

2. Market Valuation of Sub Sri Thai 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 Sub Sri Thai Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Sub Sri Thai Public Company Limited to the Packaged Foods industry mean.
  • A PE ratio of 720.50 means the investor is paying ฿720.50 for every ฿1 in earnings.

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

  • The EOD is 787.671. Seems overpriced? -1
  • The MRQ is 720.505. Seems overpriced? -1
  • The TTM is 123.539. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD787.671MRQ720.505+67.166
MRQ720.505TTM123.539+596.966
TTM123.539YOY-134.948+258.487
TTM123.5395Y-115.042+238.581
5Y-115.04210Y-100.013-15.029
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD787.67140.390+747.281
MRQ720.50544.031+676.474
TTM123.53945.644+77.895
YOY-134.94853.356-188.304
5Y-115.04252.695-167.737
10Y-100.01341.011-141.024
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Sub Sri Thai 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 Sub Sri Thai Public Company Limited:

  • The MRQ is 256.363. Seems overpriced? -1
  • The TTM is 155.915. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ256.363TTM155.915+100.448
TTM155.915YOY-208.137+364.052
TTM155.9155Y252.262-96.347
5Y252.26210Y254.750-2.488
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ256.3630.089+256.274
TTM155.9150.032+155.883
YOY-208.1370.103-208.240
5Y252.2620.068+252.194
10Y254.7500.067+254.683

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

Measures if the stock price of Sub Sri Thai Public Company Limited 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 1.17 means the investor is paying ฿1.17 for each ฿1 in book value.

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

  • The EOD is 1.284. Good. +1
  • The MRQ is 1.175. Good. +1
  • The TTM is 1.053. Good. +1
Trends
Current periodCompared to+/- 
EOD1.284MRQ1.175+0.110
MRQ1.175TTM1.053+0.122
TTM1.053YOY0.576+0.477
TTM1.0535Y0.781+0.272
5Y0.78110Y1.456-0.676
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD1.2841.560-0.276
MRQ1.1751.717-0.542
TTM1.0531.874-0.821
YOY0.5761.941-1.365
5Y0.7811.682-0.901
10Y1.4561.372+0.084
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Sub Sri Thai 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---0.019-0.030+56%-0.197+929%-0.059+210%0.047-141%
Book Value Growth--0.9720.972+0%0.971+0%0.972+0%0.9720%
Book Value Per Share--5.0225.048-1%5.395-7%5.792-13%4.893+3%
Book Value Per Share Growth---0.004-0.006+56%-0.037+870%-0.011+187%0.005-183%
Current Ratio--0.6220.523+19%0.461+35%0.598+4%0.326+91%
Debt To Asset Ratio--0.6430.623+3%0.601+7%0.517+24%0.551+17%
Debt To Equity Ratio--2.3962.223+8%2.070+16%1.597+50%1.617+48%
Dividend Per Share--0.0300.0300%0.003+1024%0.017+76%0.013+132%
Dividend Per Share Growth---0.206-100%-54.8300%-12.6760%-6.4060%
Eps--0.008-0.008+193%-0.121+1583%-0.026+418%0.005+70%
Eps Growth--2.8100.671+319%4.043-30%-0.800+128%-0.361+113%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.625+60%
Net Profit Margin--0.003-0.009+357%-0.096+2892%-0.022+744%0.0030%
Operating Margin--0.0360.031+16%0.003+1018%0.039-10%0.020+76%
Operating Ratio--1.5761.442+9%1.465+8%1.438+10%0.962+64%
Pb Ratio1.284+9%1.1751.053+12%0.576+104%0.781+50%1.456-19%
Pe Ratio787.671+9%720.505123.539+483%-134.948+119%-115.042+116%-100.013+114%
Peg Ratio--256.363155.915+64%-208.137+181%252.262+2%254.750+1%
Price Per Share6.450+9%5.9005.315+11%3.064+93%4.492+31%6.425-8%
Price To Total Gains Ratio593.541+9%542.92961.444+784%-39.732+107%-102.254+119%-346.191+164%
Profit Growth--105.0691.880+5489%-85.880+182%-31.399+130%-28.257+127%
Quick Ratio--0.2000.128+56%0.086+131%0.163+23%0.125+60%
Return On Assets--0.001-0.001+202%-0.009+1670%-0.002+421%0.001-29%
Return On Equity--0.002-0.002+193%-0.031+1540%-0.007+410%0.001+143%
Revenue Growth--0.9830.976+1%0.973+1%0.972+1%0.972+1%
Total Gains Per Share--0.0110.000+10694%-0.194+1887%-0.042+490%0.060-82%
Total Gains Per Share Growth--2.666-0.230+109%1.263+111%-4.533+270%-6.440+342%
Usd Book Value--74030572.00074416750.653-1%79533754.909-7%85372539.825-13%72182373.192+3%
Usd Book Value Change Per Share---0.001-0.001+56%-0.006+929%-0.002+210%0.001-141%
Usd Book Value Per Share--0.1410.141-1%0.151-7%0.162-13%0.137+3%
Usd Dividend Per Share--0.0010.0010%0.000+1024%0.000+76%0.000+132%
Usd Eps--0.0000.000+193%-0.003+1583%-0.001+418%0.000+70%
Usd Price Per Share0.181+9%0.1650.149+11%0.086+93%0.126+31%0.180-8%
Usd Profit--120708.000-112560.756+193%-1789817.687+1583%-383742.755+418%71048.022+70%
Usd Revenue--35029960.00023917662.132+46%17580290.483+99%22112543.102+58%20893949.961+68%
Usd Total Gains Per Share--0.0000.000+10694%-0.005+1887%-0.001+490%0.002-82%
 EOD+2 -3MRQTTM+22 -11YOY+23 -115Y+23 -1110Y+21 -14

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15787.671
Price to Book Ratio (EOD)Between0-11.284
Net Profit Margin (MRQ)Greater than00.003
Operating Margin (MRQ)Greater than00.036
Quick Ratio (MRQ)Greater than10.200
Current Ratio (MRQ)Greater than10.622
Debt to Asset Ratio (MRQ)Less than10.643
Debt to Equity Ratio (MRQ)Less than12.396
Return on Equity (MRQ)Greater than0.150.002
Return on Assets (MRQ)Greater than0.050.001
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose6.450
Total0/1 (0.0%)



Reversals in quarterly reports

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

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Tax Provision  2,092-1,5195735381,1112,3463,457-8,568-5,111
Income Tax Expense  2,092-1,5195735381,1112,3463,457-8,568-5,111



Latest Balance Sheet

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

Summary
Total Assets7,397,001
Total Liabilities4,753,052
Total Stockholder Equity1,983,537
 As reported
Total Liabilities 4,753,052
Total Stockholder Equity+ 1,983,537
Total Assets = 7,397,001

Assets

Total Assets7,397,001
Total Current Assets924,039
Long-term Assets924,039
Total Current Assets
Cash And Cash Equivalents 253,887
Short-term Investments 26,244
Net Receivables 270,134
Inventory 281,964
Other Current Assets 44,913
Total Current Assets  (as reported)924,039
Total Current Assets  (calculated)877,142
+/- 46,897
Long-term Assets
Property Plant Equipment 2,882,705
Goodwill 1,939,883
Long Term Investments 403,032
Intangible Assets 707,971
Other Assets 539,371
Long-term Assets  (as reported)6,472,962
Long-term Assets  (calculated)6,472,962
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,484,623
Long-term Liabilities3,268,429
Total Stockholder Equity1,983,537
Total Current Liabilities
Short Long Term Debt 588,722
Accounts payable 242,819
Other Current Liabilities 164,826
Total Current Liabilities  (as reported)1,484,623
Total Current Liabilities  (calculated)996,367
+/- 488,256
Long-term Liabilities
Long term Debt 1,823,388
Capital Lease Obligations Min Short Term Debt1,441,001
Other Liabilities 365,318
Long-term Liabilities Other 21,645
Long-term Liabilities  (as reported)3,268,429
Long-term Liabilities  (calculated)3,651,352
+/- 382,923
Total Stockholder Equity
Common Stock526,457
Retained Earnings 157,271
Other Stockholders Equity 925,028
Total Stockholder Equity (as reported)1,983,537
Total Stockholder Equity (calculated)1,608,756
+/- 374,781
Other
Capital Stock526,457
Common Stock Shares Outstanding 526,457
Net Debt 2,158,223
Net Invested Capital 4,395,647
Net Tangible Assets -664,317
Net Working Capital -560,584



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
564,291
536,877
567,799
561,467
571,279
556,499
562,065
597,177
621,374
569,938
621,285
661,632
651,981
658,903
651,586
640,642
646,767
652,810
658,760
643,825
633,592
624,006
689,505
716,041
806,783
1,413,974
1,743,777
1,793,499
1,945,079
1,806,987
3,100,051
3,152,726
4,646,965
4,760,156
4,579,521
4,516,644
4,447,242
4,333,674
4,306,496
4,360,696
4,344,278
4,300,393
5,362,473
5,595,070
5,524,593
5,511,335
5,442,496
5,496,117
5,414,511
5,403,579
5,214,090
5,223,510
5,285,759
5,284,303
5,591,489
6,190,447
5,636,096
5,661,598
5,798,900
5,706,785
5,651,138
5,588,749
5,570,813
5,581,305
7,424,872
8,038,771
7,505,965
6,963,530
6,797,399
7,226,651
6,904,844
6,984,561
6,963,602
7,397,001
7,397,0016,963,6026,984,5616,904,8447,226,6516,797,3996,963,5307,505,9658,038,7717,424,8725,581,3055,570,8135,588,7495,651,1385,706,7855,798,9005,661,5985,636,0966,190,4475,591,4895,284,3035,285,7595,223,5105,214,0905,403,5795,414,5115,496,1175,442,4965,511,3355,524,5935,595,0705,362,4734,300,3934,344,2784,360,6964,306,4964,333,6744,447,2424,516,6444,579,5214,760,1564,646,9653,152,7263,100,0511,806,9871,945,0791,793,4991,743,7771,413,974806,783716,041689,505624,006633,592643,825658,760652,810646,767640,642651,586658,903651,981661,632621,285569,938621,374597,177562,065556,499571,279561,467567,799536,877564,291
   > 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
507,095
458,371
574,388
907,505
1,103,678
570,929
545,539
678,117
624,518
603,962
551,072
553,585
581,072
624,829
1,352,628
857,438
666,779
563,116
993,919
646,575
737,110
695,987
924,039
924,039695,987737,110646,575993,919563,116666,779857,4381,352,628624,829581,072553,585551,072603,962624,518678,117545,539570,9291,103,678907,505574,388458,371507,095000000000000000000000000000000000000000000000000000
       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
100,445
80,130
190,922
202,622
211,549
181,355
141,464
275,320
228,764
212,815
167,888
194,862
176,113
260,811
837,850
440,358
263,370
173,353
631,524
282,060
321,080
234,010
253,887
253,887234,010321,080282,060631,524173,353263,370440,358837,850260,811176,113194,862167,888212,815228,764275,320141,464181,355211,549202,622190,92280,130100,445000000000000000000000000000000000000000000000000000
       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
12,211
0
1,001
320,070
494,139
3,522
0
3,539
11,763
11,200
11,244
10,995
8,233
8,259
78,311
31,358
29,807
29,829
19,845
19,859
39,182
38,160
26,244
26,24438,16039,18219,85919,84529,82929,80731,35878,3118,2598,23310,99511,24411,20011,7633,53903,522494,139320,0701,001012,211000000000000000000000000000000000000000000000000000
       Net Receivables 
64,743
36,541
13,844
16,977
14,370
17,178
18,753
16,970
21,948
21,341
39,849
38,114
36,112
29,927
26,478
25,037
26,759
25,461
26,125
23,103
23,001
23,831
21,343
22,868
23,337
69,852
236,571
325,422
444,475
840,024
54,889
272,440
269,771
230,756
194,094
142,973
93,601
67,570
68,929
69,966
69,794
61,320
93,951
112,824
109,072
96,689
84,464
103,041
83,168
106,005
92,579
113,040
103,526
114,427
124,735
152,287
155,564
147,057
152,294
144,992
131,168
123,552
101,800
175,894
138,252
219,063
115,553
132,201
122,567
104,517
100,404
123,481
119,942
270,134
270,134119,942123,481100,404104,517122,567132,201115,553219,063138,252175,894101,800123,552131,168144,992152,294147,057155,564152,287124,735114,427103,526113,04092,579106,00583,168103,04184,46496,689109,072112,82493,95161,32069,79469,96668,92967,57093,601142,973194,094230,756269,771272,44054,889840,024444,475325,422236,57169,85223,33722,86821,34323,83123,00123,10326,12525,46126,75925,03726,47829,92736,11238,11439,84921,34121,94816,97018,75317,17814,37016,97713,84436,54164,743
       Inventory 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,765
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
572,390
209,839
216,342
326,754
178,141
139,676
106,259
89,913
66,862
67,285
65,591
49,950
215,534
221,250
227,736
225,339
215,632
223,876
192,131
196,564
196,290
204,348
195,576
181,603
167,695
192,954
176,404
174,925
186,199
181,293
178,592
174,725
173,375
171,954
164,701
148,526
165,565
150,212
142,021
146,171
157,626
177,737
194,412
281,964
281,964194,412177,737157,626146,171142,021150,212165,565148,526164,701171,954173,375174,725178,592181,293186,199174,925176,404192,954167,695181,603195,576204,348196,290196,564192,131223,876215,632225,339227,736221,250215,53449,95065,59167,28566,86289,913106,259139,676178,141326,754216,342209,839572,3900000000000000001,76500000000000000
   > 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
5,047,176
5,037,677
5,017,228
5,000,233
6,800,043
6,686,143
6,648,527
6,296,752
6,234,283
6,232,732
6,258,269
6,247,452
6,267,615
6,472,962
6,472,9626,267,6156,247,4526,258,2696,232,7326,234,2836,296,7526,648,5276,686,1436,800,0435,000,2335,017,2285,037,6775,047,176000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
364,058
363,147
335,623
343,202
350,327
375,427
405,460
443,353
501,496
524,565
572,583
616,107
609,841
616,714
579,782
573,448
576,018
583,512
593,230
583,609
573,602
563,100
555,458
570,233
560,960
1,124,605
1,117,831
1,129,229
688,309
541,601
1,186,148
1,446,202
1,605,977
1,637,934
1,659,319
1,702,817
1,693,897
1,676,225
1,702,644
1,835,180
1,844,754
764,515
881,518
943,985
969,650
992,219
987,227
1,015,634
1,000,826
991,197
979,125
999,759
1,004,905
1,008,182
1,003,892
1,081,999
1,076,995
1,138,249
1,137,402
1,119,360
1,098,329
1,086,903
1,081,752
1,080,665
3,026,546
2,921,871
2,917,241
2,810,202
2,768,840
2,765,010
2,785,175
2,752,403
2,769,348
2,882,705
2,882,7052,769,3482,752,4032,785,1752,765,0102,768,8402,810,2022,917,2412,921,8713,026,5461,080,6651,081,7521,086,9031,098,3291,119,3601,137,4021,138,2491,076,9951,081,9991,003,8921,008,1821,004,905999,759979,125991,1971,000,8261,015,634987,227992,219969,650943,985881,518764,5151,844,7541,835,1801,702,6441,676,2251,693,8971,702,8171,659,3191,637,9341,605,9771,446,2021,186,148541,601688,3091,129,2291,117,8311,124,605560,960570,233555,458563,100573,602583,609593,230583,512576,018573,448579,782616,714609,841616,107572,583524,565501,496443,353405,460375,427350,327343,202335,623363,147364,058
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
331,500
235,649
1,287,970
1,287,970
1,288,903
951,858
951,858
951,858
951,858
949,204
949,204
782,562
2,545,404
1,896,039
1,896,039
1,896,039
1,896,039
1,896,039
1,896,039
1,896,039
1,896,039
1,896,039
1,896,039
1,896,039
1,896,039
2,205,541
2,205,541
2,205,541
2,139,883
2,139,884
2,139,884
2,139,883
2,139,883
2,139,884
2,139,884
2,139,884
2,139,884
1,939,884
1,939,884
1,939,884
1,939,884
1,939,884
1,939,883
1,939,883
1,939,8831,939,8831,939,8841,939,8841,939,8841,939,8841,939,8842,139,8842,139,8842,139,8842,139,8842,139,8832,139,8832,139,8842,139,8842,139,8832,205,5412,205,5412,205,5411,896,0391,896,0391,896,0391,896,0391,896,0391,896,0391,896,0391,896,0391,896,0391,896,0391,896,0391,896,0392,545,404782,562949,204949,204951,858951,858951,858951,8581,288,9031,287,9701,287,970235,649331,500000000000000000000000000000000
       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
230,781
229,217
232,642
221,371
224,784
223,703
227,177
228,723
225,538
298,973
303,537
314,951
278,436
447,851
446,209
442,822
289,272
282,847
288,095
284,351
289,707
287,512
403,032
403,032287,512289,707284,351288,095282,847289,272442,822446,209447,851278,436314,951303,537298,973225,538228,723227,177223,703224,784221,371232,642229,217230,781000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
202
192
181
170
817
0
0
0
830
776
720
35,932
35,366
34,817
34,430
33,854
33,277
32,701
32,243
32,028
43,412
31,832
31,191
30,553
120,937
121,518
116,449
448,012
349,199
1,461,746
1,459,078
1,609,057
1,541,822
1,558,456
1,549,169
1,490,649
1,477,987
1,466,333
1,272,093
3,046,508
3,154,629
3,133,246
3,112,071
3,091,059
3,078,533
3,059,133
3,041,002
2,873,788
2,855,736
2,835,368
2,832,974
2,816,423
3,121,594
3,105,636
886,065
952,492
933,211
919,662
921,229
902,904
918,017
764,022
756,426
749,828
750,675
733,926
726,765
732,541
723,905
716,563
707,971
707,971716,563723,905732,541726,765733,926750,675749,828756,426764,022918,017902,904921,229919,662933,211952,492886,0653,105,6363,121,5942,816,4232,832,9742,835,3682,855,7362,873,7883,041,0023,059,1333,078,5333,091,0593,112,0713,133,2463,154,6293,046,5081,272,0931,466,3331,477,9871,490,6491,549,1691,558,4561,541,8221,609,0571,459,0781,461,746349,199448,012116,449121,518120,93730,55331,19131,83243,41232,02832,24332,70133,27733,85434,43034,81735,36635,932720776830000817170181192202000
       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
2,601
2,562
8,277
7,729
1,464
1,477
5,884
1,331
5,000
5,000
1,300
23,800
220,661
205,723
205,723220,66123,8001,3005,0005,0001,3315,8841,4771,4647,7298,2772,5622,601000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
21,990
21,644
46,480
31,614
32,040
39,326
33,307
51,770
62,454
60,214
98,700
125,979
107,384
152,294
138,304
120,582
116,709
138,125
130,461
106,493
82,642
127,644
178,428
191,875
270,119
306,611
620,645
633,930
867,935
873,592
1,769,975
1,608,469
2,973,328
3,100,268
2,906,934
2,960,976
2,915,118
2,828,008
2,860,282
2,917,101
2,924,300
2,909,756
2,620,605
2,865,581
3,026,714
3,050,923
3,004,289
3,062,523
2,988,151
2,981,761
2,917,162
2,990,861
3,062,960
2,015,484
2,314,249
2,921,217
2,370,069
2,402,594
2,504,311
2,416,376
2,358,019
2,351,309
2,316,344
2,337,169
4,244,460
4,917,389
4,405,234
4,151,212
4,055,396
4,519,738
4,251,200
4,305,212
4,309,580
4,753,052
4,753,0524,309,5804,305,2124,251,2004,519,7384,055,3964,151,2124,405,2344,917,3894,244,4602,337,1692,316,3442,351,3092,358,0192,416,3762,504,3112,402,5942,370,0692,921,2172,314,2492,015,4843,062,9602,990,8612,917,1622,981,7612,988,1513,062,5233,004,2893,050,9233,026,7142,865,5812,620,6052,909,7562,924,3002,917,1012,860,2822,828,0082,915,1182,960,9762,906,9343,100,2682,973,3281,608,4691,769,975873,592867,935633,930620,645306,611270,119191,875178,428127,64482,642106,493130,461138,125116,709120,582138,304152,294107,384125,97998,70060,21462,45451,77033,30739,32632,04031,61446,48021,64421,990
   > Total Current Liabilities 
21,990
21,644
46,480
31,614
32,040
39,326
33,307
51,770
62,454
60,214
58,900
91,279
77,784
127,794
118,904
106,282
107,509
111,025
110,461
89,493
68,642
116,644
170,428
186,875
128,939
167,377
133,692
93,708
125,168
265,814
391,320
296,087
1,779,098
1,112,551
1,283,869
1,269,141
1,097,176
1,028,492
740,480
832,030
1,364,959
1,964,218
1,146,970
1,249,786
945,601
996,316
980,733
1,067,783
1,036,267
1,074,239
1,085,833
1,206,051
1,832,444
1,324,269
1,073,032
1,692,924
1,158,150
1,163,152
929,765
723,495
653,150
651,365
1,233,718
1,245,482
1,642,933
1,508,040
1,531,421
2,009,359
1,631,000
1,637,086
1,401,577
1,388,720
1,455,318
1,484,623
1,484,6231,455,3181,388,7201,401,5771,637,0861,631,0002,009,3591,531,4211,508,0401,642,9331,245,4821,233,718651,365653,150723,495929,7651,163,1521,158,1501,692,9241,073,0321,324,2691,832,4441,206,0511,085,8331,074,2391,036,2671,067,783980,733996,316945,6011,249,7861,146,9701,964,2181,364,959832,030740,4801,028,4921,097,1761,269,1411,283,8691,112,5511,779,098296,087391,320265,814125,16893,708133,692167,377128,939186,875170,428116,64468,64289,493110,461111,025107,509106,282118,904127,79477,78491,27958,90060,21462,45451,77033,30739,32632,04031,61446,48021,64421,990
       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
1,952,941
2,113,417
1,123,207
587,377
587,129
87,206
87,264
3,427
49,471
174,515
141,552
764,705
735,616
0
0
0
0
0
0
0
0
0
0
0000000000735,616764,705141,552174,51549,4713,42787,26487,206587,129587,3771,123,2072,113,4171,952,941000000000000000000000000000000000000000000000000000
       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
1,952,941
2,113,417
1,123,207
587,377
587,129
87,206
87,264
3,427
49,471
174,515
141,552
764,705
735,616
871,798
672,448
733,027
1,190,697
914,872
889,082
632,798
544,597
608,468
588,722
588,722608,468544,597632,798889,082914,8721,190,697733,027672,448871,798735,616764,705141,552174,51549,4713,42787,26487,206587,129587,3771,123,2072,113,4171,952,941000000000000000000000000000000000000000000000000000
       Accounts payable 
0
714
0
5,004
4,746
8,277
4,920
5,861
185
0
0
0
176
346
350
0
567
407
181
534
722
374
710
364
710
3,811
4,353
25,544
11,747
5,931
29,186
42,136
93,509
134,569
95,243
120,893
100,632
106,725
116,265
110,486
99,638
74,288
148,752
239,506
177,821
225,827
175,668
257,675
180,724
230,579
218,576
266,962
226,553
200,058
174,842
237,011
183,972
214,216
203,247
227,179
172,581
197,881
173,597
198,711
120,524
112,877
153,121
145,427
128,757
124,286
138,426
178,384
187,446
242,819
242,819187,446178,384138,426124,286128,757145,427153,121112,877120,524198,711173,597197,881172,581227,179203,247214,216183,972237,011174,842200,058226,553266,962218,576230,579180,724257,675175,668225,827177,821239,506148,75274,28899,638110,486116,265106,725100,632120,89395,243134,56993,50942,13629,1865,93111,74725,5444,3533,81171036471037472253418140756703503461760001855,8614,9208,2774,7465,00407140
       Other Current Liabilities 
21,990
20,930
46,480
26,610
27,294
31,049
28,386
45,909
62,269
60,214
35,700
47,478
27,708
28,348
19,154
16,882
21,542
21,218
18,380
19,158
26,220
24,170
26,718
28,011
33,323
29,436
31,494
36,165
39,421
204,883
63,836
137,294
274,042
235,659
207,713
237,770
243,025
185,971
211,178
221,655
213,575
1,090,567
271,702
272,431
277,604
244,244
232,535
241,420
254,391
256,936
279,304
356,955
313,986
282,260
295,813
411,284
366,472
260,768
234,238
183,071
29,709
35,243
27,273
174,000
174,603
210,357
163,003
193,182
150,967
159,393
177,206
162,483
200,842
164,826
164,826200,842162,483177,206159,393150,967193,182163,003210,357174,603174,00027,27335,24329,709183,071234,238260,768366,472411,284295,813282,260313,986356,955279,304256,936254,391241,420232,535244,244277,604272,431271,7021,090,567213,575221,655211,178185,971243,025237,770207,713235,659274,042137,29463,836204,88339,42136,16531,49429,43633,32328,01126,71824,17026,22019,15818,38021,21821,54216,88219,15428,34827,70847,47835,70060,21462,26945,90928,38631,04927,29426,61046,48020,93021,990
   > 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
1,704,869
1,699,944
1,082,626
1,091,686
2,601,527
3,409,349
2,873,813
2,141,853
2,424,396
2,882,652
2,849,623
2,916,492
2,854,262
3,268,429
3,268,4292,854,2622,916,4922,849,6232,882,6522,424,3962,141,8532,873,8133,409,3492,601,5271,091,6861,082,6261,699,9441,704,869000000000000000000000000000000000000000000000000000000000000
       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
6,514
6,672
8,436
10,152
27,565
32,287
33,532
36,106
33,787
34,409
35,407
33,379
33,149
29,872
48,057
54,032
55,404
62,067
64,429
69,489
73,187
75,823
78,084
83,631
82,983
88,175
67,515
80,734
90,207
436,881
460,710
445,242
453,259
446,146
437,505
440,778
442,384
407,142
404,889
393,165
392,417
391,854
387,088
375,327
366,155
365,318
365,318366,155375,327387,088391,854392,417393,165404,889407,142442,384440,778437,505446,146453,259445,242460,710436,88190,20780,73467,51588,17582,98383,63178,08475,82373,18769,48964,42962,06755,40454,03248,05729,87233,14933,37935,40734,40933,78736,10633,53232,28727,56510,1528,4366,6726,5140000000000000000000000000000
> Total Stockholder Equity
542,301
515,233
521,319
529,853
539,240
517,172
528,758
545,408
558,920
509,724
522,585
535,654
544,597
506,609
513,282
520,060
530,058
514,685
528,299
537,333
550,950
496,362
510,086
523,110
535,544
1,106,169
1,121,829
1,158,067
1,075,501
931,608
1,328,168
1,542,257
1,671,506
1,657,642
1,670,230
1,553,193
1,529,473
1,502,840
1,443,232
1,440,467
1,416,660
1,387,161
2,188,929
2,179,135
2,066,521
2,032,325
2,013,022
2,007,645
2,005,849
2,003,970
1,904,960
1,875,648
1,868,892
2,252,347
2,257,118
2,252,637
2,251,938
2,261,738
2,292,658
2,294,108
2,300,649
2,277,303
2,296,592
2,283,813
2,248,480
2,233,245
2,221,025
2,035,458
2,023,052
2,007,654
1,979,218
1,969,343
1,992,499
1,983,537
1,983,5371,992,4991,969,3431,979,2182,007,6542,023,0522,035,4582,221,0252,233,2452,248,4802,283,8132,296,5922,277,3032,300,6492,294,1082,292,6582,261,7382,251,9382,252,6372,257,1182,252,3471,868,8921,875,6481,904,9602,003,9702,005,8492,007,6452,013,0222,032,3252,066,5212,179,1352,188,9291,387,1611,416,6601,440,4671,443,2321,502,8401,529,4731,553,1931,670,2301,657,6421,671,5061,542,2571,328,168931,6081,075,5011,158,0671,121,8291,106,169535,544523,110510,086496,362550,950537,333528,299514,685530,058520,060513,282506,609544,597535,654522,585509,724558,920545,408528,758517,172539,240529,853521,319515,233542,301
   Common Stock
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
121,000
130,652
150,682
180,818
180,818
180,818
180,818
226,022
226,022
226,022
226,022
282,527
282,527
282,527
282,527
376,702
376,702
376,702
376,702
414,371
414,371
414,371
414,371
455,808
455,808
455,808
455,808
455,808
455,808
455,808
455,808
455,808
455,808
455,808
455,808
501,388
501,388
501,388
501,388
526,456
526,456
526,457
526,457
526,457
526,457526,457526,457526,456526,456501,388501,388501,388501,388455,808455,808455,808455,808455,808455,808455,808455,808455,808455,808455,808455,808414,371414,371414,371414,371376,702376,702376,702376,702282,527282,527282,527282,527226,022226,022226,022226,022180,818180,818180,818180,818150,682130,652121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000121,000
   Retained Earnings 
78,647
52,553
58,605
67,113
76,464
54,332
65,906
82,530
307,920
258,724
271,585
284,654
293,597
255,609
262,282
269,060
279,058
263,685
277,299
286,333
299,950
280,449
294,173
307,197
319,631
316,529
327,251
340,814
624,217
511,909
894,755
1,007,192
950,582
906,582
919,170
791,995
768,276
696,439
636,831
634,065
610,259
524,255
947,795
938,626
921,138
792,767
774,940
770,055
765,382
722,390
621,904
588,613
583,951
529,496
535,175
530,932
532,230
546,081
576,507
578,394
540,161
514,084
535,901
558,221
524,992
458,655
445,803
237,463
224,469
189,150
164,826
176,560
168,754
157,271
157,271168,754176,560164,826189,150224,469237,463445,803458,655524,992558,221535,901514,084540,161578,394576,507546,081532,230530,932535,175529,496583,951588,613621,904722,390765,382770,055774,940792,767921,138938,626947,795524,255610,259634,065636,831696,439768,276791,995919,170906,582950,5821,007,192894,755511,909624,217340,814327,251316,529319,631307,197294,173280,449299,950286,333277,299263,685279,058269,060262,282255,609293,597284,654271,585258,724307,92082,53065,90654,33276,46467,11358,60552,55378,647
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000-7,283-7,283-14,422-15,048-17,519-32,022-35,087-35,087-35,087-35,087-35,087000000000000000000000
   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
497,883
495,790
892,263
891,355
891,117
889,120
885,069
885,563
885,126
883,024
885,755
883,227
895,004
892,900
898,422
899,054
921,828
922,415
917,268
913,156
891,545
922,507
925,028
925,028922,507891,545913,156917,268922,415921,828899,054898,422892,900895,004883,227885,755883,024885,126885,563885,069889,120891,117891,355892,263495,790497,883000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.