0 XP   0   0   0

Thai Stanley Electric Public Company Limited










Financial Health of Thai Stanley Electric Public Company Limited




Comparing to competitors in the Auto Parts industry




  Industry Rankings  


Thai Stanley Electric Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Thai Stanley Electric Public Company Limited?

I guess you are interested in Thai Stanley Electric 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 Thai Stanley Electric Public Company Limited

Let's start. I'm going to help you getting a better view of Thai Stanley Electric 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 Thai Stanley Electric 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 Thai Stanley Electric 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 Thai Stanley Electric Public Company Limited. The closing price on 2022-12-02 was ฿186.50 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.
Thai Stanley Electric Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very 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 Thai Stanley Electric Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Thai Stanley Electric Public Company Limited to the Auto Parts industry mean.
  • A Net Profit Margin of 0.0% 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 Thai Stanley Electric Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM8.3%-8.3%
TTM8.3%YOY11.8%-3.5%
TTM8.3%5Y10.7%-2.3%
5Y10.7%10Y11.6%-0.9%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.6%-3.6%
TTM8.3%3.1%+5.2%
YOY11.8%4.4%+7.4%
5Y10.7%2.8%+7.9%
10Y11.6%3.7%+7.9%
1.1.2. Return on Assets

Shows how efficient Thai Stanley Electric Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Thai Stanley Electric Public Company Limited to the Auto Parts industry mean.
  • 2.1% Return on Assets means that Thai Stanley Electric Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.1%TTM1.8%+0.3%
TTM1.8%YOY1.9%-0.1%
TTM1.8%5Y2.1%-0.3%
5Y2.1%10Y2.4%-0.2%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%0.8%+1.3%
TTM1.8%0.7%+1.1%
YOY1.9%1.0%+0.9%
5Y2.1%0.8%+1.3%
10Y2.4%1.0%+1.4%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Thai Stanley Electric Public Company Limited to the Auto Parts industry mean.
  • 2.4% Return on Equity means Thai Stanley Electric Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM2.1%+0.3%
TTM2.1%YOY2.2%-0.1%
TTM2.1%5Y2.5%-0.4%
5Y2.5%10Y2.7%-0.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%1.7%+0.7%
TTM2.1%1.5%+0.6%
YOY2.2%2.2%0.0%
5Y2.5%1.6%+0.9%
10Y2.7%1.9%+0.8%

1.2. Operating Efficiency of Thai Stanley Electric Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thai Stanley Electric Public Company Limited is operating .

  • Measures how much profit Thai Stanley Electric 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 Thai Stanley Electric Public Company Limited to the Auto Parts industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM8.4%-8.4%
TTM8.4%YOY12.1%-3.7%
TTM8.4%5Y13.7%-5.4%
5Y13.7%10Y7.9%+5.8%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.1%-4.1%
TTM8.4%3.9%+4.5%
YOY12.1%6.1%+6.0%
5Y13.7%4.5%+9.2%
10Y7.9%4.0%+3.9%
1.2.2. Operating Ratio

Measures how efficient Thai Stanley Electric Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are ฿0.00 for each ฿1 in net sales.

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

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.281-1.281
TTM1.281YOY1.691-0.410
TTM1.2815Y1.627-0.345
5Y1.62710Y1.257+0.369
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.700-1.700
TTM1.2811.668-0.387
YOY1.6911.577+0.114
5Y1.6271.499+0.128
10Y1.2571.210+0.047

1.3. Liquidity of Thai Stanley Electric Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Thai Stanley Electric Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 5.38 means the company has ฿5.38 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 5.381. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.064. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.381TTM5.064+0.317
TTM5.064YOY4.375+0.689
TTM5.0645Y4.243+0.821
5Y4.24310Y2.599+1.644
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3811.583+3.798
TTM5.0641.515+3.549
YOY4.3751.524+2.851
5Y4.2431.388+2.855
10Y2.5991.152+1.447
1.3.2. Quick Ratio

Measures if Thai Stanley Electric 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 Thai Stanley Electric Public Company Limited to the Auto Parts industry mean.
  • A Quick Ratio of 1.20 means the company can pay off ฿1.20 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 1.202. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 2.724. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.202TTM2.724-1.523
TTM2.724YOY2.753-0.029
TTM2.7245Y2.602+0.122
5Y2.60210Y2.116+0.487
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2020.688+0.514
TTM2.7240.661+2.063
YOY2.7530.709+2.044
5Y2.6020.685+1.917
10Y2.1160.678+1.438

1.4. Solvency of Thai Stanley Electric Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Thai Stanley Electric Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Thai Stanley Electric Public Company Limited to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.12 means that Thai Stanley Electric Public Company Limited assets are financed with 12.0% credit (debt) and the remaining percentage (100% - 12.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.120. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.124. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.120TTM0.124-0.004
TTM0.124YOY0.126-0.002
TTM0.1245Y0.136-0.012
5Y0.13610Y0.134+0.002
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1200.512-0.392
TTM0.1240.499-0.375
YOY0.1260.502-0.376
5Y0.1360.493-0.357
10Y0.1340.491-0.357
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Thai Stanley Electric Public Company Limited to the Auto Parts industry mean.
  • A Debt to Equity ratio of 13.7% means that company has ฿0.14 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.137. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.142. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.137TTM0.142-0.005
TTM0.142YOY0.144-0.002
TTM0.1425Y0.158-0.016
5Y0.15810Y0.155+0.003
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1371.052-0.915
TTM0.1421.032-0.890
YOY0.1440.999-0.855
5Y0.1581.031-0.873
10Y0.1551.040-0.885

2. Market Valuation of Thai Stanley Electric 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 Thai Stanley Electric Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Thai Stanley Electric Public Company Limited to the Auto Parts industry mean.
  • A PE ratio of 26.84 means the investor is paying ฿26.84 for every ฿1 in earnings.

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

  • The EOD is 29.362. Very good. +2
  • The MRQ is 26.843. Very good. +2
  • The TTM is 33.115. Good. +1
Trends
Current periodCompared to+/- 
EOD29.362MRQ26.843+2.519
MRQ26.843TTM33.115-6.272
TTM33.115YOY35.819-2.704
TTM33.1155Y29.729+3.386
5Y29.72910Y39.562-9.833
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD29.36248.075-18.713
MRQ26.84346.975-20.132
TTM33.11558.430-25.315
YOY35.81952.776-16.957
5Y29.72954.344-24.615
10Y39.56243.512-3.950
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Thai Stanley Electric 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 Thai Stanley Electric Public Company Limited:

  • The MRQ is 77.168. Seems overpriced? -1
  • The TTM is 67.090. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ77.168TTM67.090+10.077
TTM67.090YOY-4.348+71.439
TTM67.0905Y-51.215+118.305
5Y-51.21510Y101.346-152.560
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ77.1680.231+76.937
TTM67.0900.056+67.034
YOY-4.3480.078-4.426
5Y-51.2150.082-51.297
10Y101.3460.110+101.236

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

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

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 0.64 means the investor is paying ฿0.64 for each ฿1 in book value.

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

  • The EOD is 0.698. Very good. +2
  • The MRQ is 0.638. Very good. +2
  • The TTM is 0.667. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.698MRQ0.638+0.060
MRQ0.638TTM0.667-0.029
TTM0.667YOY0.730-0.062
TTM0.6675Y0.873-0.206
5Y0.87310Y1.125-0.252
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD0.6981.456-0.758
MRQ0.6381.482-0.844
TTM0.6671.651-0.984
YOY0.7301.638-0.908
5Y0.8731.416-0.543
10Y1.1251.109+0.016
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thai Stanley Electric 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---4.282-100%4.700-100%4.455-100%3.755-100%
Book Value Growth--0.9710.9720%0.9720%0.9720%0.9720%
Book Value Per Share--267.169262.677+2%245.116+9%226.844+18%189.340+41%
Book Value Per Share Growth---0.016-100%0.019-100%0.020-100%0.020-100%
Current Ratio--5.3815.064+6%4.375+23%4.243+27%2.599+107%
Debt To Asset Ratio--0.1200.124-3%0.126-4%0.136-11%0.134-10%
Debt To Equity Ratio--0.1370.142-4%0.144-5%0.158-13%0.155-12%
Dividend Per Share--8.5008.5000%5.500+55%6.474+31%5.327+60%
Dividend Per Share Growth---0.088-100%-0.1250%0.127-100%0.185-100%
Eps--6.3525.463+16%5.357+19%5.444+17%4.949+28%
Eps Growth--0.3480.086+303%-0.064+118%-0.126+136%-0.104+130%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.083-100%0.118-100%0.107-100%0.116-100%
Operating Margin---0.084-100%0.121-100%0.137-100%0.079-100%
Operating Ratio---1.281-100%1.691-100%1.627-100%1.257-100%
Pb Ratio0.698+9%0.6380.667-4%0.730-13%0.873-27%1.125-43%
Pe Ratio29.362+9%26.84333.115-19%35.819-25%29.729-10%39.562-32%
Peg Ratio--77.16867.090+15%-4.348+106%-51.215+166%101.346-24%
Price Per Share186.500+9%170.500175.250-3%178.875-5%192.625-11%198.925-14%
Price To Total Gains Ratio21.941+9%20.05914.362+40%19.768+1%20.872-4%29.103-31%
Profit Growth--98.12297.368+1%96.936+1%87.047+13%91.966+7%
Quick Ratio--1.2022.724-56%2.753-56%2.602-54%2.116-43%
Return On Assets--0.0210.018+15%0.019+9%0.021-1%0.024-11%
Return On Equity--0.0240.021+14%0.022+8%0.025-3%0.027-13%
Total Gains Per Share--8.50012.782-34%10.200-17%10.929-22%9.082-6%
Total Gains Per Share Growth---0.683-0.007-99%-0.110-84%-0.241-65%-0.318-53%
Usd Book Value--589589149.133579674896.560+2%540922496.530+9%500600340.870+18%417835528.275+41%
Usd Book Value Change Per Share---0.123-100%0.135-100%0.128-100%0.108-100%
Usd Book Value Per Share--7.6947.565+2%7.059+9%6.533+18%5.453+41%
Usd Dividend Per Share--0.2450.2450%0.158+55%0.186+31%0.153+60%
Usd Eps--0.1830.157+16%0.154+19%0.157+17%0.143+28%
Usd Price Per Share5.371+9%4.9105.047-3%5.152-5%5.548-11%5.729-14%
Usd Profit--14017071.45612054802.162+16%11821402.008+19%12013214.522+17%10920547.158+28%
Usd Revenue---76528884.974-100%98736417.367-100%94265650.914-100%86158683.201-100%
Usd Total Gains Per Share--0.2450.368-34%0.294-17%0.315-22%0.262-6%
 EOD+2 -3MRQTTM+18 -14YOY+20 -135Y+17 -1710Y+18 -16

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1529.362
Price to Book Ratio (EOD)Between0-10.698
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.202
Current Ratio (MRQ)Greater than15.381
Debt to Asset Ratio (MRQ)Less than10.120
Debt to Equity Ratio (MRQ)Less than10.137
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.021
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.906
Ma 20Greater thanMa 50184.450
Ma 50Greater thanMa 100178.150
Ma 100Greater thanMa 200174.430
OpenGreater thanClose186.500
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in THB. All numbers in thousands.

Summary
 As reported
Total Liabilities -
Total Stockholder Equity+ -
Total Assets = -

Assets

Total Assets-
Total Current Assets9,937,707
Long-term Assets9,937,707
Total Current Assets
Net Receivables 2,219,303
Inventory 748,601
Other Current Assets 8,495
Total Current Assets  (as reported)9,937,707
Total Current Assets  (calculated)2,976,399
+/- 6,961,309
Long-term Assets
Property Plant Equipment 8,678,787
Long-term Assets  (as reported)0
Long-term Assets  (calculated)8,678,787
+/- 8,678,787

Liabilities & Shareholders' Equity

Total Current Liabilities1,846,870
Long-term Liabilities-
Total Stockholder Equity-
Total Current Liabilities
Accounts payable 907,668
Other Current Liabilities 322,427
Total Current Liabilities  (as reported)1,846,870
Total Current Liabilities  (calculated)1,230,095
+/- 616,775
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock383,125
Other Stockholders Equity 1,216,395
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)1,599,520
+/- 1,599,520
Other
Net Tangible Assets 19,472,555



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302003-12-312003-09-302003-06-302003-03-312002-12-312002-06-30
> Total Assets 
3,203,391
3,438,872
3,600,882
3,904,650
4,157,091
4,029,496
4,222,359
4,265,593
4,481,854
4,709,667
5,188,023
5,173,200
5,298,011
6,064,548
5,918,970
5,863,892
6,514,992
6,720,368
6,676,964
6,881,113
7,530,330
7,981,805
7,760,748
7,655,983
7,528,744
7,679,059
7,686,114
7,933,063
8,441,498
9,114,598
8,965,881
9,203,297
9,865,314
10,063,493
10,210,809
9,760,885
10,024,527
10,409,859
10,887,138
11,002,237
11,744,183
12,170,296
11,778,843
11,893,765
12,506,076
12,625,226
12,328,794
12,773,338
13,293,905
13,320,986
13,562,753
13,848,313
14,407,271
14,585,324
14,485,540
14,831,947
15,185,832
15,785,522
15,817,439
16,056,485
16,938,772
17,603,893
17,446,371
18,149,682
19,254,504
19,341,412
19,372,514
19,229,798
20,369,930
20,296,229
19,937,812
20,723,246
21,542,610
21,849,133
21,815,904
22,334,237
23,056,655
23,268,360
0
023,268,36023,056,65522,334,23721,815,90421,849,13321,542,61020,723,24619,937,81220,296,22920,369,93019,229,79819,372,51419,341,41219,254,50418,149,68217,446,37117,603,89316,938,77216,056,48515,817,43915,785,52215,185,83214,831,94714,485,54014,585,32414,407,27113,848,31313,562,75313,320,98613,293,90512,773,33812,328,79412,625,22612,506,07611,893,76511,778,84312,170,29611,744,18311,002,23710,887,13810,409,85910,024,5279,760,88510,210,80910,063,4939,865,3149,203,2978,965,8819,114,5988,441,4987,933,0637,686,1147,679,0597,528,7447,655,9837,760,7487,981,8057,530,3306,881,1136,676,9646,720,3686,514,9925,863,8925,918,9706,064,5485,298,0115,173,2005,188,0234,709,6674,481,8544,265,5934,222,3594,029,4964,157,0913,904,6503,600,8823,438,8723,203,391
   > 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
7,254,623
7,738,068
8,441,720
8,503,367
8,722,937
9,290,056
9,507,317
9,117,333
9,066,779
9,033,803
8,458,308
7,779,987
7,500,807
7,990,144
6,724,699
6,228,783
7,140,187
8,000,163
8,465,954
8,345,470
8,810,446
9,539,142
9,911,540
9,937,707
9,937,7079,911,5409,539,1428,810,4468,345,4708,465,9548,000,1637,140,1876,228,7836,724,6997,990,1447,500,8077,779,9878,458,3089,033,8039,066,7799,117,3339,507,3179,290,0568,722,9378,503,3678,441,7207,738,0687,254,6230000000000000000000000000000000000000000000000000000000
       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
1,135,617
1,085,635
1,873,594
1,653,843
1,417,483
2,012,032
1,230,707
990,674
714,437
1,671,997
2,146,502
1,248,845
1,267,970
3,177,436
3,386,356
2,625,804
2,298,661
2,663,330
2,332,227
2,003,435
2,286,783
2,655,943
2,434,712
0
02,434,7122,655,9432,286,7832,003,4352,332,2272,663,3302,298,6612,625,8043,386,3563,177,4361,267,9701,248,8452,146,5021,671,997714,437990,6741,230,7072,012,0321,417,4831,653,8431,873,5941,085,6351,135,6170000000000000000000000000000000000000000000000000000000
       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
3,513,596
3,836,984
3,490,382
3,734,000
4,249,000
4,212,450
5,073,767
4,746,000
4,594,000
3,625,000
2,600,000
2,287,000
2,307,000
1,166,000
976,000
1,066,000
2,116,000
2,258,000
3,322,000
3,332,000
3,331,000
3,483,000
4,511,000
0
04,511,0003,483,0003,331,0003,332,0003,322,0002,258,0002,116,0001,066,000976,0001,166,0002,307,0002,287,0002,600,0003,625,0004,594,0004,746,0005,073,7674,212,4504,249,0003,734,0003,490,3823,836,9843,513,5960000000000000000000000000000000000000000000000000000000
       Net Receivables 
756,619
753,533
977,813
1,103,188
1,025,725
895,564
952,672
996,155
1,137,893
1,182,460
1,247,201
1,357,064
1,326,536
1,311,999
1,196,957
1,021,741
1,157,061
1,212,591
1,182,074
1,134,871
1,305,792
1,320,194
1,294,852
1,113,142
767,808
732,146
903,708
1,014,554
1,281,561
1,308,838
1,150,197
1,168,675
1,398,591
1,160,492
1,485,064
1,029,304
1,538,781
1,821,437
1,991,125
1,955,502
2,046,262
1,774,996
1,570,821
1,566,882
1,657,915
1,378,196
1,683,331
1,594,960
1,876,603
1,739,407
1,704,086
1,825,945
2,275,760
1,894,414
1,910,658
1,821,460
2,038,374
2,198,081
2,210,883
2,291,572
2,324,425
2,354,582
2,414,084
2,707,741
2,379,026
2,141,276
2,766,301
2,716,470
2,607,454
1,400,389
1,826,959
2,162,563
2,538,240
2,148,347
2,202,772
2,359,731
2,609,801
2,110,640
2,219,303
2,219,3032,110,6402,609,8012,359,7312,202,7722,148,3472,538,2402,162,5631,826,9591,400,3892,607,4542,716,4702,766,3012,141,2762,379,0262,707,7412,414,0842,354,5822,324,4252,291,5722,210,8832,198,0812,038,3741,821,4601,910,6581,894,4142,275,7601,825,9451,704,0861,739,4071,876,6031,594,9601,683,3311,378,1961,657,9151,566,8821,570,8211,774,9962,046,2621,955,5021,991,1251,821,4371,538,7811,029,3041,485,0641,160,4921,398,5911,168,6751,150,1971,308,8381,281,5611,014,554903,708732,146767,8081,113,1421,294,8521,320,1941,305,7921,134,8711,182,0741,212,5911,157,0611,021,7411,196,9571,311,9991,326,5361,357,0641,247,2011,182,4601,137,893996,155952,672895,5641,025,7251,103,188977,813753,533756,619
       Other Current Assets 
40,577
35,591
39,606
42,986
43,158
36,040
33,956
41,134
67,255
51,097
38,050
75,182
62,502
36,149
29,375
65,317
87,444
44,159
42,837
79,618
62,038
64,632
53,370
90,154
61,077
55,826
48,718
72,895
62,371
68,371
64,662
107,405
68,667
81,684
92,740
72,619
54,905
43,741
38,504
33,440
31,212
43,200
30,480
33,020
47,571
54,321
142,802
38,158
53,552
44,199
33,038
37,515
51,415
44,351
35,707
37,852
55,339
45,862
33,231
41,204
66,420
14,752
8,839
11,180
45,971
28,418
27,782
9,909
39,654
16,326
7,647
7,935
7,525
10,038
9,238
8,406
9,914
9,124
8,495
8,4959,1249,9148,4069,23810,0387,5257,9357,64716,32639,6549,90927,78228,41845,97111,1808,83914,75266,42041,20433,23145,86255,33937,85235,70744,35151,41537,51533,03844,19953,55238,158142,80254,32147,57133,02030,48043,20031,21233,44038,50443,74154,90572,61992,74081,68468,667107,40564,66268,37162,37172,89548,71855,82661,07790,15453,37064,63262,03879,61842,83744,15987,44465,31729,37536,14962,50275,18238,05051,09767,25541,13433,95636,04043,15842,98639,60635,59140,577
   > 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
10,220,701
10,883,104
11,592,527
11,728,992
12,379,787
13,571,530
13,709,030
13,583,058
13,542,447
13,383,179
13,470,433
13,523,791
13,517,514
13,356,820
0
013,356,82013,517,51413,523,79113,470,43313,383,17913,542,44713,583,05813,709,03013,571,53012,379,78711,728,99211,592,52710,883,10410,220,7010000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,744,057
1,900,266
1,862,126
2,004,581
2,312,010
2,405,796
2,396,535
2,361,560
2,324,451
2,401,069
2,516,617
2,700,361
2,695,819
2,571,195
2,624,282
2,889,369
3,236,240
3,254,776
3,259,961
3,320,626
3,402,292
3,479,252
3,549,501
3,464,160
3,367,523
3,361,895
3,243,369
3,102,789
3,031,174
2,972,583
2,942,304
2,951,237
3,268,205
3,518,580
4,079,519
4,244,595
4,574,303
5,234,716
5,605,725
5,748,758
5,905,057
5,941,790
5,937,173
5,943,709
5,975,284
6,008,833
5,940,690
5,842,817
5,823,148
5,765,824
5,677,337
5,590,488
5,536,093
5,483,894
5,469,151
5,563,616
5,460,123
5,348,755
5,271,654
5,306,806
5,564,807
5,865,877
5,994,899
6,627,939
7,703,012
8,395,698
9,020,220
9,048,931
9,517,131
9,675,212
9,691,758
9,598,945
9,402,862
9,243,946
9,150,231
9,174,157
9,076,820
8,897,934
8,678,787
8,678,7878,897,9349,076,8209,174,1579,150,2319,243,9469,402,8629,598,9459,691,7589,675,2129,517,1319,048,9319,020,2208,395,6987,703,0126,627,9395,994,8995,865,8775,564,8075,306,8065,271,6545,348,7555,460,1235,563,6165,469,1515,483,8945,536,0935,590,4885,677,3375,765,8245,823,1485,842,8175,940,6906,008,8335,975,2845,943,7095,937,1735,941,7905,905,0575,748,7585,605,7255,234,7164,574,3034,244,5954,079,5193,518,5803,268,2052,951,2372,942,3042,972,5833,031,1743,102,7893,243,3693,361,8953,367,5233,464,1603,549,5013,479,2523,402,2923,320,6263,259,9613,254,7763,236,2402,889,3692,624,2822,571,1952,695,8192,700,3612,516,6172,401,0692,324,4512,361,5602,396,5352,405,7962,312,0102,004,5811,862,1261,900,2661,744,057
       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
1,181,705
1,162,393
1,169,388
1,234,795
1,231,800
1,267,594
1,328,122
1,360,230
1,455,699
1,492,497
1,429,670
1,496,073
1,576,470
1,746,301
2,814,568
2,931,571
2,935,257
3,070,135
3,018,889
3,243,174
3,297,344
3,394,305
3,435,296
0
03,435,2963,394,3053,297,3443,243,1743,018,8893,070,1352,935,2572,931,5712,814,5681,746,3011,576,4701,496,0731,429,6701,492,4971,455,6991,360,2301,328,1221,267,5941,231,8001,234,7951,169,3881,162,3931,181,7050000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
940
2,219
21,359
31,519
32,025
48,661
201,527
39,443
281,666
294,355
309,391
63,485
327,707
332,544
341,609
63,730
348,719
355,870
372,558
82,864
399,038
412,621
438,686
84,473
428,279
431,003
451,303
81,910
500,878
516,215
532,872
88,552
527,905
579,131
610,887
74,122
694,597
715,712
719,282
50,372
710,170
711,092
711,040
42,302
730,013
737,472
750,036
39,123
808,184
891,119
938,716
974,757
1,016,976
1,041,674
1,069,360
1,087,800
0
0
0
1,027,622
0
0
0
988,702
0
0
00988,7020001,027,6220001,087,8001,069,3601,041,6741,016,976974,757938,716891,119808,18439,123750,036737,472730,01342,302711,040711,092710,17050,372719,282715,712694,59774,122610,887579,131527,90588,552532,872516,215500,87881,910451,303431,003428,27984,473438,686412,621399,03882,864372,558355,870348,71963,730341,609332,544327,70763,485309,391294,355281,66639,443201,52748,66132,02531,51921,3592,2199400000000000000
       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
15,514
15,367
15,349
15,142
15,749
15,415
14,856
15,492
23,089
27,976
19,242
16,638
16,198
16,471
0
016,47116,19816,63819,24227,97623,08915,49214,85615,41515,74915,14215,34915,36715,5140000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,228,067
1,192,677
1,148,142
1,362,877
1,424,292
1,176,023
1,334,673
1,136,927
1,141,556
1,155,258
1,368,439
1,396,377
1,242,647
1,761,805
1,291,325
1,028,343
1,382,608
1,636,726
1,227,875
1,133,710
1,471,732
1,530,717
1,307,347
960,387
770,091
827,119
1,007,257
968,005
1,179,659
1,488,494
1,383,499
1,280,525
1,624,932
1,564,424
1,765,260
1,682,547
1,527,964
1,813,322
1,923,750
1,595,458
1,882,221
1,913,909
1,681,781
1,465,903
1,674,240
1,588,513
1,515,036
1,615,980
1,754,574
1,611,374
1,736,650
1,758,737
1,899,326
1,836,879
1,804,722
1,766,629
1,844,354
2,139,901
2,173,405
2,047,569
2,407,392
2,638,935
2,553,940
2,703,082
3,287,944
3,082,675
3,175,530
2,588,144
3,048,115
2,244,304
2,219,174
2,639,207
2,824,830
2,682,163
2,656,568
2,794,304
3,029,878
2,796,515
0
02,796,5153,029,8782,794,3042,656,5682,682,1632,824,8302,639,2072,219,1742,244,3043,048,1152,588,1443,175,5303,082,6753,287,9442,703,0822,553,9402,638,9352,407,3922,047,5692,173,4052,139,9011,844,3541,766,6291,804,7221,836,8791,899,3261,758,7371,736,6501,611,3741,754,5741,615,9801,515,0361,588,5131,674,2401,465,9031,681,7811,913,9091,882,2211,595,4581,923,7501,813,3221,527,9641,682,5471,765,2601,564,4241,624,9321,280,5251,383,4991,488,4941,179,659968,0051,007,257827,119770,091960,3871,307,3471,530,7171,471,7321,133,7101,227,8751,636,7261,382,6081,028,3431,291,3251,761,8051,242,6471,396,3771,368,4391,155,2581,141,5561,136,9271,334,6731,176,0231,424,2921,362,8771,148,1421,192,6771,228,067
   > Total Current Liabilities 
1,228,067
1,192,677
1,148,142
1,362,877
1,424,292
1,176,023
1,334,673
1,136,927
1,141,556
1,155,258
1,368,439
1,396,377
1,242,647
1,761,805
1,291,325
1,028,343
1,375,276
1,626,536
1,214,828
1,117,669
1,452,707
1,510,573
1,286,370
938,629
751,747
805,220
981,716
938,903
1,132,906
1,439,016
1,331,253
1,208,224
1,532,641
1,467,102
1,662,874
1,575,609
1,416,293
1,697,216
1,802,352
1,468,885
1,750,458
1,745,415
1,504,029
1,277,147
1,484,284
1,415,274
1,331,974
1,425,533
1,551,388
1,406,711
1,512,164
1,521,541
1,643,233
1,580,248
1,544,824
1,469,799
1,548,236
1,836,635
1,853,230
1,718,501
2,066,180
2,281,569
2,187,383
2,311,671
2,883,108
2,618,642
2,661,248
2,054,694
2,469,898
1,450,862
1,393,513
1,801,133
1,967,438
1,819,270
1,733,059
1,843,829
2,065,235
1,809,606
1,846,870
1,846,8701,809,6062,065,2351,843,8291,733,0591,819,2701,967,4381,801,1331,393,5131,450,8622,469,8982,054,6942,661,2482,618,6422,883,1082,311,6712,187,3832,281,5692,066,1801,718,5011,853,2301,836,6351,548,2361,469,7991,544,8241,580,2481,643,2331,521,5411,512,1641,406,7111,551,3881,425,5331,331,9741,415,2741,484,2841,277,1471,504,0291,745,4151,750,4581,468,8851,802,3521,697,2161,416,2931,575,6091,662,8741,467,1021,532,6411,208,2241,331,2531,439,0161,132,906938,903981,716805,220751,747938,6291,286,3701,510,5731,452,7071,117,6691,214,8281,626,5361,375,2761,028,3431,291,3251,761,8051,242,6471,396,3771,368,4391,155,2581,141,5561,136,9271,334,6731,176,0231,424,2921,362,8771,148,1421,192,6771,228,067
       Accounts payable 
333,698
445,056
351,598
464,758
313,818
291,658
311,373
313,012
414,309
415,807
447,949
460,886
476,488
378,136
405,459
389,793
428,504
771,575
752,018
787,952
1,013,417
922,409
783,153
642,233
442,684
430,014
542,815
608,998
576,964
754,689
688,727
781,783
760,239
616,926
786,137
687,808
653,949
701,698
877,247
788,748
865,014
797,672
671,115
632,698
692,879
652,046
679,197
814,809
870,735
678,631
771,784
885,213
944,153
873,891
813,902
830,326
881,040
1,061,521
960,887
961,003
1,013,028
1,195,890
1,068,937
1,142,271
1,151,277
1,094,779
1,150,245
1,135,280
1,073,054
569,929
785,273
1,012,980
1,036,408
930,520
889,840
943,387
1,054,457
878,414
907,668
907,668878,4141,054,457943,387889,840930,5201,036,4081,012,980785,273569,9291,073,0541,135,2801,150,2451,094,7791,151,2771,142,2711,068,9371,195,8901,013,028961,003960,8871,061,521881,040830,326813,902873,891944,153885,213771,784678,631870,735814,809679,197652,046692,879632,698671,115797,672865,014788,748877,247701,698653,949687,808786,137616,926760,239781,783688,727754,689576,964608,998542,815430,014442,684642,233783,153922,4091,013,417787,952752,018771,575428,504389,793405,459378,136476,488460,886447,949415,807414,309313,012311,373291,658313,818464,758351,598445,056333,698
       Other Current Liabilities 
398,166
322,196
486,544
457,424
650,474
589,366
628,300
683,915
567,247
739,451
920,490
780,491
766,159
1,383,669
885,866
638,550
946,772
854,961
462,810
329,717
439,289
588,164
503,217
296,396
309,063
375,206
438,901
329,905
555,942
684,327
642,527
426,441
772,402
850,175
876,737
887,801
762,344
995,518
925,105
680,137
885,444
947,743
832,914
644,448
791,405
763,228
652,777
610,724
680,652
728,079
740,379
636,328
699,079
706,358
730,922
639,473
667,196
775,114
892,344
757,498
1,053,153
559,590
417,271
478,086
1,222,629
1,021,379
850,234
334,779
870,280
526,488
172,006
246,279
331,083
435,294
328,212
336,454
469,911
492,390
322,427
322,427492,390469,911336,454328,212435,294331,083246,279172,006526,488870,280334,779850,2341,021,3791,222,629478,086417,271559,5901,053,153757,498892,344775,114667,196639,473730,922706,358699,079636,328740,379728,079680,652610,724652,777763,228791,405644,448832,914947,743885,444680,137925,105995,518762,344887,801876,737850,175772,402426,441642,527684,327555,942329,905438,901375,206309,063296,396503,217588,164439,289329,717462,810854,961946,772638,550885,8661,383,669766,159780,491920,490739,451567,247683,915628,300589,366650,474457,424486,544322,196398,166
   > 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
404,836
464,033
514,281
533,450
578,217
793,442
825,662
838,074
857,392
862,894
923,509
950,474
964,643
986,908
0
0986,908964,643950,474923,509862,894857,392838,074825,662793,442578,217533,450514,281464,033404,8360000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,332
10,190
13,047
16,041
19,025
20,144
20,977
21,758
18,343
21,899
25,541
29,102
46,753
49,478
52,246
72,300
92,290
97,322
102,386
106,937
111,671
116,106
121,398
126,573
131,762
138,298
144,377
150,913
144,192
129,843
134,511
138,523
143,208
148,988
152,369
157,779
163,314
168,420
173,652
178,964
184,331
190,524
195,854
202,451
208,805
357,366
366,557
391,411
404,836
464,033
514,281
533,450
578,217
793,442
825,662
838,074
857,392
862,894
923,509
950,474
964,643
986,908
1,053,068
1,053,068986,908964,643950,474923,509862,894857,392838,074825,662793,442578,217533,450514,281464,033404,836391,411366,557357,366208,805202,451195,854190,524184,331178,964173,652168,420163,314157,779152,369148,988143,208138,523134,511129,843144,192150,913144,377138,298131,762126,573121,398116,106111,671106,937102,38697,32292,29072,30052,24649,47846,75329,10225,54121,89918,34321,75820,97720,14419,02516,04113,04710,1907,3320000000000000000
       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
677,707
0
0
0
735,990
0
0
0
919,688
0
0
0
1,011,136
0
0
0
970,666
0
0
0
0
0
0
000000970,6660001,011,136000919,688000735,990000677,70700000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,975,324
2,246,195
2,452,740
2,541,773
2,732,799
2,853,472
2,887,686
3,128,666
3,340,298
3,554,409
3,819,584
3,776,823
4,055,364
4,302,743
4,627,645
4,835,549
5,132,384
5,083,642
5,449,089
5,747,403
6,058,598
6,451,088
6,453,401
6,695,596
6,758,653
6,851,940
6,678,857
6,965,058
7,261,839
7,626,104
7,582,382
7,922,772
8,240,383
8,499,069
8,445,549
8,078,338
8,496,563
8,596,537
8,963,388
9,406,779
9,861,963
10,256,386
10,097,062
10,427,862
10,831,836
11,036,713
10,813,758
11,157,358
11,539,331
11,709,612
11,826,102
12,089,576
12,507,945
12,748,445
12,680,818
13,065,318
13,341,478
13,645,621
13,644,033
14,008,917
14,531,380
14,964,958
14,892,431
15,446,600
15,966,559
16,258,737
16,196,984
16,641,654
17,321,815
18,051,925
17,718,638
18,084,039
18,717,781
19,166,970
19,159,335
19,539,934
20,026,778
20,471,845
0
020,471,84520,026,77819,539,93419,159,33519,166,97018,717,78118,084,03917,718,63818,051,92517,321,81516,641,65416,196,98416,258,73715,966,55915,446,60014,892,43114,964,95814,531,38014,008,91713,644,03313,645,62113,341,47813,065,31812,680,81812,748,44512,507,94512,089,57611,826,10211,709,61211,539,33111,157,35810,813,75811,036,71310,831,83610,427,86210,097,06210,256,3869,861,9639,406,7798,963,3888,596,5378,496,5638,078,3388,445,5498,499,0698,240,3837,922,7727,582,3827,626,1047,261,8396,965,0586,678,8576,851,9406,758,6536,695,5966,453,4016,451,0886,058,5985,747,4035,449,0895,083,6425,132,3844,835,5494,627,6454,302,7434,055,3643,776,8233,819,5843,554,4093,340,2983,128,6662,887,6862,853,4722,732,7992,541,7732,452,7402,246,1951,975,324
   Common Stock
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125
383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125383,125
   Retained Earnings 
1,048,896
1,318,287
1,524,932
1,611,265
1,799,571
1,921,445
1,958,498
2,199,218
2,411,170
2,624,941
2,890,596
2,848,035
3,126,496
3,374,295
3,699,297
3,906,401
4,203,677
4,192,647
4,557,054
4,855,368
5,166,403
5,559,173
5,561,806
5,806,001
5,868,998
5,961,445
5,787,462
6,073,783
6,443,329
6,810,370
6,792,591
7,134,458
7,487,931
7,719,996
7,665,669
7,298,754
7,716,475
7,814,837
8,181,633
8,624,089
9,109,520
9,450,272
9,292,218
9,627,256
10,029,033
10,233,511
10,009,624
10,359,498
10,727,620
10,903,734
10,982,283
11,244,547
11,663,275
11,906,578
11,890,689
12,219,324
12,551,180
12,846,725
12,845,717
13,271,597
13,826,717
14,208,699
14,177,010
14,726,527
15,229,792
15,563,842
15,531,700
16,031,707
16,633,984
16,449,933
16,071,940
16,502,323
17,063,168
17,446,653
17,292,364
17,689,111
18,162,535
18,479,938
18,315,331
18,315,33118,479,93818,162,53517,689,11117,292,36417,446,65317,063,16816,502,32316,071,94016,449,93316,633,98416,031,70715,531,70015,563,84215,229,79214,726,52714,177,01014,208,69913,826,71713,271,59712,845,71712,846,72512,551,18012,219,32411,890,68911,906,57811,663,27511,244,54710,982,28310,903,73410,727,62010,359,49810,009,62410,233,51110,029,0339,627,2569,292,2189,450,2729,109,5208,624,0898,181,6337,814,8377,716,4757,298,7547,665,6697,719,9967,487,9317,134,4586,792,5916,810,3706,443,3296,073,7835,787,4625,961,4455,868,9985,806,0015,561,8065,559,1735,166,4034,855,3684,557,0544,192,6474,203,6773,906,4013,699,2973,374,2953,126,4962,848,0352,890,5962,624,9412,411,1702,199,2181,958,4981,921,4451,799,5711,611,2651,524,9321,318,2871,048,896
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
-41,381
-97,077
-88,479
-89,059
-150,055
-182,712
-131,116
-171,954
-167,302
-188,920
-230,793
-260,403
-277,427
-199,543
714,618
759,323
694,341
767,237
832,942
979,596
963,447
976,867
1,104,532
1,216,395
1,216,3951,104,532976,867963,447979,596832,942767,237694,341759,323714,618-199,543-277,427-260,403-230,793-188,920-167,302-171,954-131,116-182,712-150,055-89,059-88,479-97,077-41,3810000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.