0 XP   0   0   0

STP&I Public Company Limited










Financial Health of STP&I Public Company Limited




Comparing to competitors in the Metal Fabrication industry




  Industry Rankings  


STP&I Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell STP&I Public Company Limited?

I guess you are interested in STP&I 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 STP&I Public Company Limited

Let's start. I'm going to help you getting a better view of STP&I 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 STP&I 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 STP&I 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 STP&I Public Company Limited. The closing price on 2022-12-02 was ฿3.98 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.
STP&I 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 very inefficient.
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 STP&I Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare STP&I Public Company Limited to the Metal Fabrication industry mean.
  • A Net Profit Margin of -24.3% means that ฿-0.24 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -24.3%. The company is making a huge loss. -2
  • The TTM is 4.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-24.3%TTM4.5%-28.8%
TTM4.5%YOY-36.4%+40.8%
TTM4.5%5Y-20.6%+25.0%
5Y-20.6%10Y-20.1%-0.4%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ-24.3%4.0%-28.3%
TTM4.5%3.4%+1.1%
YOY-36.4%4.6%-41.0%
5Y-20.6%3.3%-23.9%
10Y-20.1%3.3%-23.4%
1.1.2. Return on Assets

Shows how efficient STP&I Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare STP&I Public Company Limited to the Metal Fabrication industry mean.
  • -1.4% Return on Assets means that STP&I Public Company Limited generated ฿-0.01 profit for each $1 in assets.

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

  • The MRQ is -1.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-1.4%TTM0.2%-1.7%
TTM0.2%YOY-1.3%+1.5%
TTM0.2%5Y0.1%+0.2%
5Y0.1%10Y1.6%-1.6%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.4%1.0%-2.4%
TTM0.2%1.0%-0.8%
YOY-1.3%1.1%-2.4%
5Y0.1%1.0%-0.9%
10Y1.6%0.9%+0.7%
1.1.3. Return on Equity

Shows how efficient STP&I Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare STP&I Public Company Limited to the Metal Fabrication industry mean.
  • -2.2% Return on Equity means STP&I 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 STP&I Public Company Limited:

  • The MRQ is -2.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-2.2%TTM0.4%-2.6%
TTM0.4%YOY-2.2%+2.6%
TTM0.4%5Y0.1%+0.4%
5Y0.1%10Y2.7%-2.6%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.2%2.2%-4.4%
TTM0.4%1.9%-1.5%
YOY-2.2%2.5%-4.7%
5Y0.1%1.8%-1.7%
10Y2.7%1.8%+0.9%

1.2. Operating Efficiency of STP&I Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient STP&I Public Company Limited is operating .

  • Measures how much profit STP&I 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 STP&I Public Company Limited to the Metal Fabrication industry mean.
  • An Operating Margin of -23.9% means the company generated ฿-0.24  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of STP&I Public Company Limited:

  • The MRQ is -23.9%. The company is operating very inefficient. -2
  • The TTM is -2.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-23.9%TTM-2.6%-21.3%
TTM-2.6%YOY-24.1%+21.5%
TTM-2.6%5Y-13.8%+11.2%
5Y-13.8%10Y-21.9%+8.1%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ-23.9%5.3%-29.2%
TTM-2.6%4.6%-7.2%
YOY-24.1%6.0%-30.1%
5Y-13.8%4.4%-18.2%
10Y-21.9%3.4%-25.3%
1.2.2. Operating Ratio

Measures how efficient STP&I Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Metal Fabrication industry mean).
  • An Operation Ratio of 2.37 means that the operating costs are ฿2.37 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of STP&I Public Company Limited:

  • The MRQ is 2.374. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.908. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.374TTM1.908+0.465
TTM1.908YOY2.236-0.328
TTM1.9085Y2.327-0.419
5Y2.32710Y1.791+0.536
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3741.697+0.677
TTM1.9081.677+0.231
YOY2.2361.586+0.650
5Y2.3271.529+0.798
10Y1.7911.270+0.521

1.3. Liquidity of STP&I Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if STP&I Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Metal Fabrication industry mean).
  • A Current Ratio of 3.66 means the company has ฿3.66 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of STP&I Public Company Limited:

  • The MRQ is 3.659. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.478. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.659TTM3.478+0.181
TTM3.478YOY2.198+1.279
TTM3.4785Y2.823+0.655
5Y2.82310Y2.032+0.791
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6591.777+1.882
TTM3.4781.754+1.724
YOY2.1981.760+0.438
5Y2.8231.705+1.118
10Y2.0321.479+0.553
1.3.2. Quick Ratio

Measures if STP&I 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 STP&I Public Company Limited to the Metal Fabrication industry mean.
  • A Quick Ratio of 2.77 means the company can pay off ฿2.77 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of STP&I Public Company Limited:

  • The MRQ is 2.774. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.428. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.774TTM2.428+0.346
TTM2.428YOY1.643+0.785
TTM2.4285Y1.606+0.822
5Y1.60610Y1.313+0.293
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7740.748+2.026
TTM2.4280.757+1.671
YOY1.6430.791+0.852
5Y1.6060.748+0.858
10Y1.3130.730+0.583

1.4. Solvency of STP&I Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of STP&I Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare STP&I Public Company Limited to Metal Fabrication industry mean.
  • A Debt to Asset Ratio of 0.32 means that STP&I Public Company Limited assets are financed with 31.8% credit (debt) and the remaining percentage (100% - 31.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.318. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.335. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.318TTM0.335-0.017
TTM0.335YOY0.390-0.055
TTM0.3355Y0.310+0.025
5Y0.31010Y0.307+0.003
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3180.502-0.184
TTM0.3350.495-0.160
YOY0.3900.504-0.114
5Y0.3100.490-0.180
10Y0.3070.488-0.181
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare STP&I Public Company Limited to the Metal Fabrication industry mean.
  • A Debt to Equity ratio of 48.0% means that company has ฿0.48 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.480. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.523. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.480TTM0.523-0.043
TTM0.523YOY0.671-0.147
TTM0.5235Y0.492+0.031
5Y0.49210Y0.488+0.004
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4801.029-0.549
TTM0.5231.033-0.510
YOY0.6711.016-0.345
5Y0.4920.974-0.482
10Y0.4880.995-0.507

2. Market Valuation of STP&I 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 STP&I Public Company Limited generates.

  • Above 15 is considered overpriced but always compare STP&I Public Company Limited to the Metal Fabrication industry mean.
  • A PE ratio of -38.86 means the investor is paying ฿-38.86 for every ฿1 in earnings.

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

  • The EOD is -39.055. Company is losing money. -2
  • The MRQ is -38.859. Company is losing money. -2
  • The TTM is 139.994. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD-39.055MRQ-38.859-0.196
MRQ-38.859TTM139.994-178.853
TTM139.994YOY-394.331+534.325
TTM139.9945Y-71.770+211.764
5Y-71.77010Y9.254-81.024
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
EOD-39.05537.407-76.462
MRQ-38.85939.296-78.155
TTM139.99452.073+87.921
YOY-394.33140.681-435.012
5Y-71.77046.648-118.418
10Y9.25441.564-32.310
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of STP&I 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 STP&I Public Company Limited:

  • The MRQ is 34.905. Seems overpriced? -1
  • The TTM is -40.120. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ34.905TTM-40.120+75.025
TTM-40.120YOY31.822-71.942
TTM-40.1205Y55.371-95.491
5Y55.37110Y28.321+27.051
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ34.9050.210+34.695
TTM-40.1200.033-40.153
YOY31.8220.195+31.627
5Y55.3710.108+55.263
10Y28.3210.143+28.178

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

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

  • At or below 1 is considered healthy (always compare to Metal Fabrication industry mean).
  • A PB ratio of 0.81 means the investor is paying ฿0.81 for each ฿1 in book value.

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

  • The EOD is 0.818. Very good. +2
  • The MRQ is 0.814. Very good. +2
  • The TTM is 1.012. Good. +1
Trends
Current periodCompared to+/- 
EOD0.818MRQ0.814+0.004
MRQ0.814TTM1.012-0.198
TTM1.012YOY0.826+0.186
TTM1.0125Y1.000+0.011
5Y1.00010Y4.131-3.131
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
EOD0.8181.405-0.587
MRQ0.8141.513-0.699
TTM1.0121.743-0.731
YOY0.8261.496-0.670
5Y1.0001.311-0.311
10Y4.1311.053+3.078
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of STP&I 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---0.1140.013-989%-0.154+35%-0.016-86%0.068-268%
Book Value Growth--0.9710.9710%0.970+0%0.9710%0.9720%
Book Value Per Share--4.8654.935-1%4.942-2%5.099-5%4.981-2%
Book Value Per Share Growth---0.0230.003-1035%-0.032+35%-0.005-78%0.017-236%
Current Ratio--3.6593.478+5%2.198+66%2.823+30%2.032+80%
Debt To Asset Ratio--0.3180.335-5%0.390-18%0.310+3%0.307+4%
Debt To Equity Ratio--0.4800.523-8%0.671-28%0.492-2%0.488-2%
Dividend Per Share---0.000-100%0.000-100%0.059-100%0.146-100%
Eps---0.1020.021-578%-0.1020%0.014-830%0.118-186%
Eps Growth---1.113-1.336+20%0.819-236%0.057-2044%-0.118-89%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.2430.045-646%-0.364+50%-0.206-15%-0.201-17%
Operating Margin---0.239-0.026-89%-0.241+1%-0.138-42%-0.219-8%
Operating Ratio--2.3741.908+24%2.236+6%2.327+2%1.791+33%
Pb Ratio0.818+1%0.8141.012-20%0.826-1%1.000-19%4.131-80%
Pe Ratio-39.055-1%-38.859139.994-128%-394.331+915%-71.770+85%9.254-520%
Peg Ratio--34.905-40.120+215%31.822+10%55.371-37%28.321+23%
Price Per Share3.980+1%3.9605.000-21%4.055-2%5.110-23%15.296-74%
Price To Total Gains Ratio-34.948-1%-34.772983.063-104%-185.680+434%113.209-131%87.187-140%
Profit Growth---100.32644.712-324%-46.201-54%-28.972-71%23.942-519%
Quick Ratio--2.7742.428+14%1.643+69%1.606+73%1.313+111%
Return On Assets---0.0140.002-679%-0.013-11%0.001-2617%0.016-189%
Return On Equity---0.0220.004-591%-0.022+1%0.001-2625%0.027-180%
Revenue Growth--0.9650.974-1%0.970-1%0.9690%0.9660%
Total Gains Per Share---0.1140.013-989%-0.154+35%0.043-366%0.214-153%
Total Gains Per Share Growth---1.012-10.381+926%5.368-119%-0.211-79%-0.282-72%
Usd Book Value--223967836.800227201057.410-1%227588234.191-2%236951112.640-5%230756549.672-3%
Usd Book Value Change Per Share---0.0030.000-989%-0.004+35%0.000-86%0.002-268%
Usd Book Value Per Share--0.1400.142-1%0.142-2%0.147-5%0.143-2%
Usd Dividend Per Share---0.000-100%0.000-100%0.002-100%0.004-100%
Usd Eps---0.0030.001-578%-0.0030%0.000-830%0.003-186%
Usd Price Per Share0.115+1%0.1140.144-21%0.117-2%0.147-23%0.441-74%
Usd Profit---4691923.200981260.230-578%-4680156.5710%669893.589-800%5436524.670-186%
Usd Revenue--19285286.40021780968.746-11%11428132.010+69%13529898.049+43%37788148.608-49%
Usd Total Gains Per Share---0.0030.000-989%-0.004+35%0.001-366%0.006-153%
 EOD+2 -3MRQTTM+9 -25YOY+17 -175Y+7 -2710Y+6 -28

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-39.055
Price to Book Ratio (EOD)Between0-10.818
Net Profit Margin (MRQ)Greater than0-0.243
Operating Margin (MRQ)Greater than0-0.239
Quick Ratio (MRQ)Greater than12.774
Current Ratio (MRQ)Greater than13.659
Debt to Asset Ratio (MRQ)Less than10.318
Debt to Equity Ratio (MRQ)Less than10.480
Return on Equity (MRQ)Greater than0.15-0.022
Return on Assets (MRQ)Greater than0.05-0.014
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5024.411
Ma 20Greater thanMa 504.386
Ma 50Greater thanMa 1004.519
Ma 100Greater thanMa 2004.117
OpenGreater thanClose4.080
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
EBITDA  79,791176,760256,55125,177281,728-224,52157,207-172,313-115,106
Tax Provision  6,395-2,0684,327123,725128,052-125,2452,807-6,770-3,963
Income Tax Expense  6,395-2,0684,327123,725128,052-125,2452,807-6,770-3,963



Latest Balance Sheet

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

Summary
Total Assets11,407,339
Total Liabilities3,630,678
Total Stockholder Equity7,562,009
 As reported
Total Liabilities 3,630,678
Total Stockholder Equity+ 7,562,009
Total Assets = 11,407,339

Assets

Total Assets11,407,339
Total Current Assets4,171,402
Long-term Assets4,171,402
Total Current Assets
Cash And Cash Equivalents 491,719
Short-term Investments 1,790,673
Net Receivables 1,372,006
Inventory 456,745
Other Current Assets 37,646
Total Current Assets  (as reported)4,171,402
Total Current Assets  (calculated)4,148,789
+/- 22,613
Long-term Assets
Property Plant Equipment 2,378,708
Long Term Investments 1,349,218
Intangible Assets 444,131
Other Assets 3,063,880
Long-term Assets  (as reported)7,235,937
Long-term Assets  (calculated)7,235,937
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,140,179
Long-term Liabilities2,490,499
Total Stockholder Equity7,562,009
Total Current Liabilities
Short Long Term Debt 173,274
Accounts payable 347,946
Other Current Liabilities 525,494
Total Current Liabilities  (as reported)1,140,179
Total Current Liabilities  (calculated)1,046,714
+/- 93,465
Long-term Liabilities
Long term Debt 686,308
Capital Lease Obligations Min Short Term Debt291,174
Other Liabilities 1,538,501
Long-term Liabilities Other 23,036
Long-term Liabilities  (as reported)2,490,499
Long-term Liabilities  (calculated)2,539,019
+/- 48,520
Total Stockholder Equity
Common Stock406,208
Retained Earnings 5,806,383
Other Stockholders Equity 16,954
Total Stockholder Equity (as reported)7,562,009
Total Stockholder Equity (calculated)6,229,545
+/- 1,332,464
Other
Capital Stock406,208
Common Stock Shares Outstanding 1,598,651
Net Debt 367,863
Net Invested Capital 8,421,591
Net Tangible Assets 7,117,878
Net Working Capital 3,031,223



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 
1,201,694
1,208,896
1,256,992
1,075,032
1,056,374
960,423
867,199
893,050
943,584
982,524
1,151,655
1,422,692
1,461,157
1,545,487
1,509,414
1,845,560
1,545,233
1,523,882
1,451,150
1,392,586
1,395,143
2,344,663
3,029,477
3,638,711
4,260,350
5,910,096
6,422,298
7,543,714
7,012,179
6,370,052
6,628,167
5,182,307
5,154,307
4,259,624
4,098,405
3,469,106
3,530,274
3,522,893
4,606,128
5,283,680
6,307,237
7,232,791
8,063,259
8,298,651
8,781,687
10,867,009
11,634,426
11,734,382
11,647,588
14,023,179
13,900,030
10,887,148
13,157,224
12,740,221
13,221,624
12,427,875
12,141,744
12,565,228
12,480,011
9,555,098
9,311,813
10,101,960
9,873,330
10,106,072
10,633,176
10,839,459
13,220,015
13,371,560
13,191,880
12,830,090
14,251,375
13,876,342
13,639,682
12,667,564
12,824,056
12,705,155
12,931,246
11,678,125
11,553,447
11,407,339
11,407,33911,553,44711,678,12512,931,24612,705,15512,824,05612,667,56413,639,68213,876,34214,251,37512,830,09013,191,88013,371,56013,220,01510,839,45910,633,17610,106,0729,873,33010,101,9609,311,8139,555,09812,480,01112,565,22812,141,74412,427,87513,221,62412,740,22113,157,22410,887,14813,900,03014,023,17911,647,58811,734,38211,634,42610,867,0098,781,6878,298,6518,063,2597,232,7916,307,2375,283,6804,606,1283,522,8933,530,2743,469,1064,098,4054,259,6245,154,3075,182,3076,628,1676,370,0527,012,1797,543,7146,422,2985,910,0964,260,3503,638,7113,029,4772,344,6631,395,1431,392,5861,451,1501,523,8821,545,2331,845,5601,509,4141,545,4871,461,1571,422,6921,151,655982,524943,584893,050867,199960,4231,056,3741,075,0321,256,9921,208,8961,201,694
   > 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
9,028,103
8,650,626
5,796,832
5,572,390
4,082,976
3,754,798
3,656,763
3,856,370
3,646,364
6,462,744
5,410,972
5,021,066
4,602,521
4,873,240
4,659,996
4,275,089
3,985,113
4,161,317
4,084,520
6,193,667
4,969,401
4,442,459
4,171,402
4,171,4024,442,4594,969,4016,193,6674,084,5204,161,3173,985,1134,275,0894,659,9964,873,2404,602,5215,021,0665,410,9726,462,7443,646,3643,856,3703,656,7633,754,7984,082,9765,572,3905,796,8328,650,6269,028,103000000000000000000000000000000000000000000000000000000000
       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
1,970,332
1,584,784
1,575,271
1,684,577
786,030
461,402
461,642
687,245
370,733
3,353,975
1,277,128
1,558,981
1,065,969
882,986
653,498
421,799
486,679
614,399
437,297
301,989
980,443
534,827
491,719
491,719534,827980,443301,989437,297614,399486,679421,799653,498882,9861,065,9691,558,9811,277,1283,353,975370,733687,245461,642461,402786,0301,684,5771,575,2711,584,7841,970,332000000000000000000000000000000000000000000000000000000000
       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
1,375,932
1,250,154
979,271
581,413
584,472
666,333
540,258
330,052
319,793
2,379,215
2,870,961
2,546,276
2,559,618
2,889,457
2,816,241
2,404,153
2,073,375
2,082,818
2,106,611
2,122,492
2,269,808
2,084,344
1,790,673
1,790,6732,084,3442,269,8082,122,4922,106,6112,082,8182,073,3752,404,1532,816,2412,889,4572,559,6182,546,2762,870,9612,379,215319,793330,052540,258666,333584,472581,413979,2711,250,1541,375,932000000000000000000000000000000000000000000000000000000000
       Net Receivables 
392,613
462,407
388,979
379,895
374,436
234,504
170,697
184,976
244,448
282,225
417,274
640,297
620,758
746,908
628,490
941,140
216,291
310,103
299,928
390,077
420,911
552,372
701,790
896,660
1,402,291
1,428,516
1,469,758
2,042,061
2,001,753
1,183,660
1,224,627
510,728
361,114
200,121
126,319
182,784
233,871
200,895
1,105,840
721,679
1,043,986
1,020,218
969,378
1,393,184
1,033,647
1,590,715
2,073,734
1,732,348
1,642,148
2,098,015
1,937,585
1,965,121
1,573,964
1,942,018
1,677,817
2,691,545
2,206,685
2,333,817
2,483,438
1,127,743
906,495
879,332
990,733
923,437
953,797
1,224,941
120,971
176,135
146,515
518,203
679,601
725,667
944,284
984,414
908,815
804,831
1,018,625
1,013,094
1,358,085
1,372,006
1,372,0061,358,0851,013,0941,018,625804,831908,815984,414944,284725,667679,601518,203146,515176,135120,9711,224,941953,797923,437990,733879,332906,4951,127,7432,483,4382,333,8172,206,6852,691,5451,677,8171,942,0181,573,9641,965,1211,937,5852,098,0151,642,1481,732,3482,073,7341,590,7151,033,6471,393,184969,3781,020,2181,043,986721,6791,105,840200,895233,871182,784126,319200,121361,114510,7281,224,6271,183,6602,001,7532,042,0611,469,7581,428,5161,402,291896,660701,790552,372420,911390,077299,928310,103216,291941,140628,490746,908620,758640,297417,274282,225244,448184,976170,697234,504374,436379,895388,979462,407392,613
       Inventory 
32,256
53,539
157,048
68,491
66,612
33,021
44,922
41,254
44,846
44,298
57,856
96,974
71,443
39,787
39,101
41,383
57,044
93,988
107,427
52,948
69,619
552,713
65,637
396,661
304,092
372,875
336,992
825,738
700,676
334,396
88,174
114,408
162,124
199,411
218,644
156,985
157,664
121,153
102,840
123,074
100,548
155,733
117,301
157,542
264,165
825,856
618,035
665,432
654,306
1,124,055
1,716,204
233,965
1,336,283
1,846,553
1,048,694
157,885
292,737
424,614
420,738
148,937
139,692
136,605
120,512
173,882
350,689
348,230
374,794
479,277
378,170
384,127
381,935
411,710
467,035
400,514
521,536
679,840
698,227
528,333
417,554
456,745
456,745417,554528,333698,227679,840521,536400,514467,035411,710381,935384,127378,170479,277374,794348,230350,689173,882120,512136,605139,692148,937420,738424,614292,737157,8851,048,6941,846,5531,336,283233,9651,716,2041,124,055654,306665,432618,035825,856264,165157,542117,301155,733100,548123,074102,840121,153157,664156,985218,644199,411162,124114,40888,174334,396700,676825,738336,992372,875304,092396,66165,637552,71369,61952,948107,42793,98857,04441,38339,10139,78771,44396,97457,85644,29844,84641,25444,92233,02166,61268,491157,04853,53932,256
   > 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
6,757,271
7,960,588
8,170,814
8,227,569
9,378,135
9,216,346
9,364,593
8,682,451
8,662,739
8,620,635
6,737,579
6,708,724
7,110,988
7,235,937
7,235,9377,110,9886,708,7246,737,5798,620,6358,662,7398,682,4519,364,5939,216,3469,378,1358,227,5698,170,8147,960,5886,757,271000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
508,548
492,273
492,899
501,135
505,848
495,025
492,756
487,483
483,277
291,382
492,211
499,691
508,173
304,014
482,852
478,731
494,477
493,157
481,108
475,028
491,938
571,062
735,643
1,087,934
1,398,392
1,328,927
1,299,046
1,213,195
1,132,049
1,303,391
1,288,528
1,252,994
1,221,432
1,184,959
1,154,345
1,116,329
1,091,915
1,068,084
1,054,509
1,024,343
1,088,933
1,565,931
1,627,432
1,815,736
2,122,425
2,240,136
2,336,489
2,386,555
2,368,814
2,360,910
2,389,348
2,338,236
2,280,675
2,216,157
2,155,030
2,090,294
2,007,521
2,084,580
2,271,224
2,244,738
2,224,337
2,291,242
2,493,383
2,625,967
2,689,019
2,719,122
2,713,577
2,755,343
2,754,488
2,752,764
2,856,136
2,814,285
2,828,542
2,850,555
2,814,911
2,457,872
2,455,486
2,422,458
2,405,344
2,378,708
2,378,7082,405,3442,422,4582,455,4862,457,8722,814,9112,850,5552,828,5422,814,2852,856,1362,752,7642,754,4882,755,3432,713,5772,719,1222,689,0192,625,9672,493,3832,291,2422,224,3372,244,7382,271,2242,084,5802,007,5212,090,2942,155,0302,216,1572,280,6752,338,2362,389,3482,360,9102,368,8142,386,5552,336,4892,240,1362,122,4251,815,7361,627,4321,565,9311,088,9331,024,3431,054,5091,068,0841,091,9151,116,3291,154,3451,184,9591,221,4321,252,9941,288,5281,303,3911,132,0491,213,1951,299,0461,328,9271,398,3921,087,934735,643571,062491,938475,028481,108493,157494,477478,731482,852304,014508,173499,691492,211291,382483,277487,483492,756495,025505,848501,135492,899492,273508,548
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
22,034
0
0
0
0
0
0
0
000000022,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03422,03400000000000000000000000000000000000000000000
       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
325,230
425,526
423,360
426,842
357,315
302,414
287,306
294,192
285,372
293,716
205,890
223,897
275,393
248,668
231,657
195,152
191,218
187,309
193,545
236,143
1,073,739
1,366,795
1,349,218
1,349,2181,366,7951,073,739236,143193,545187,309191,218195,152231,657248,668275,393223,897205,890293,716285,372294,192287,306302,414357,315426,842423,360425,526325,230000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
10,118
9,123
8,262
7,319
6,376
5,454
4,521
3,578
2,635
1,712
779
0
0
0
0
0
4,776
7,797
7,545
7,072
6,721
6,243
5,761
5,273
5,841
5,310
4,772
4,229
5,967
6,485
6,405
6,309
6,415
13,896
16,295
43,380
42,301
41,040
39,796
38,544
37,297
36,081
35,026
33,759
33,806
32,500
31,190
29,866
962,371
961,093
960,091
959,217
960,651
963,313
940,314
939,729
1,124,852
1,124,346
1,665,448
1,655,856
1,646,668
1,640,979
1,101,379
1,100,239
449,652
449,015
448,380
447,741
446,502
445,293
444,131
444,131445,293446,502447,741448,380449,015449,6521,100,2391,101,3791,640,9791,646,6681,655,8561,665,4481,124,3461,124,852939,729940,314963,313960,651959,217960,091961,093962,37129,86631,19032,50033,80633,75935,02636,08137,29738,54439,79641,04042,30143,38016,29513,8966,4156,3096,4056,4855,9674,2294,7725,3105,8415,2735,7616,2436,7217,0727,5457,7974,776000007791,7122,6353,5784,5215,4546,3767,3198,2629,12310,118000000000
       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
666,224
881,303
1,144,252
1,131,334
955,068
908,585
956,288
904,398
948,162
969,122
1,015,692
152,015
285,004
287,093
287,093285,004152,0151,015,692969,122948,162904,398956,288908,585955,0681,131,3341,144,252881,303666,224000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
700,131
659,462
668,464
648,192
559,578
460,005
378,657
410,906
458,410
530,984
685,454
894,940
892,186
946,480
887,712
1,054,383
619,859
680,895
605,497
532,086
550,934
1,520,784
1,900,339
2,401,604
2,867,215
4,144,141
4,041,666
5,311,177
4,778,055
3,837,280
2,325,896
1,181,863
1,214,814
1,021,904
550,067
349,921
404,341
423,973
1,226,570
1,836,458
2,416,914
2,922,199
3,195,792
3,348,795
3,469,933
4,956,210
5,201,315
5,207,734
4,349,769
5,978,390
5,317,039
2,325,339
4,020,562
2,847,287
2,741,410
1,956,415
1,536,113
1,328,368
1,475,969
1,125,035
1,044,477
2,007,066
1,992,303
2,298,140
3,043,022
3,256,619
3,812,525
4,729,038
3,895,720
3,739,632
5,224,975
5,179,352
5,099,675
4,996,577
5,120,362
5,010,366
5,067,430
3,721,622
3,594,724
3,630,678
3,630,6783,594,7243,721,6225,067,4305,010,3665,120,3624,996,5775,099,6755,179,3525,224,9753,739,6323,895,7204,729,0383,812,5253,256,6193,043,0222,298,1401,992,3032,007,0661,044,4771,125,0351,475,9691,328,3681,536,1131,956,4152,741,4102,847,2874,020,5622,325,3395,317,0395,978,3904,349,7695,207,7345,201,3154,956,2103,469,9333,348,7953,195,7922,922,1992,416,9141,836,4581,226,570423,973404,341349,921550,0671,021,9041,214,8141,181,8632,325,8963,837,2804,778,0555,311,1774,041,6664,144,1412,867,2152,401,6041,900,3391,520,784550,934532,086605,497680,895619,8591,054,383887,712946,480892,186894,940685,454530,984458,410410,906378,657460,005559,578648,192668,464659,462700,131
   > Total Current Liabilities 
697,366
659,462
668,464
648,192
533,496
287,837
210,273
264,613
315,834
409,604
568,028
800,021
787,424
860,108
802,781
982,904
535,874
616,675
549,085
497,120
512,991
1,504,116
1,886,569
2,390,879
2,858,431
4,136,448
4,034,290
5,306,770
4,773,402
3,833,221
2,322,307
1,179,813
1,213,048
1,020,387
506,053
306,851
347,657
185,477
983,641
1,587,098
2,158,906
2,666,908
2,943,396
3,099,797
3,220,680
4,652,565
4,914,122
4,898,703
4,022,144
5,627,094
4,940,527
1,937,534
3,625,454
2,621,302
2,518,260
1,738,117
1,319,182
905,502
1,046,348
880,144
799,799
1,737,142
1,721,114
2,029,230
2,012,018
2,246,212
1,869,263
2,470,261
1,665,422
1,571,845
1,814,180
1,766,276
1,754,890
1,820,407
2,007,017
1,950,683
3,190,134
1,169,355
1,094,017
1,140,179
1,140,1791,094,0171,169,3553,190,1341,950,6832,007,0171,820,4071,754,8901,766,2761,814,1801,571,8451,665,4222,470,2611,869,2632,246,2122,012,0182,029,2301,721,1141,737,142799,799880,1441,046,348905,5021,319,1821,738,1172,518,2602,621,3023,625,4541,937,5344,940,5275,627,0944,022,1444,898,7034,914,1224,652,5653,220,6803,099,7972,943,3962,666,9082,158,9061,587,098983,641185,477347,657306,851506,0531,020,3871,213,0481,179,8132,322,3073,833,2214,773,4025,306,7704,034,2904,136,4482,858,4312,390,8791,886,5691,504,116512,991497,120549,085616,675535,874982,904802,781860,108787,424800,021568,028409,604315,834264,613210,273287,837533,496648,192668,464659,462697,366
       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
16,915
16,631
12,737
9,947
857,546
855,114
966,122
53,100
54,000
728,900
924,800
965,754
1,003,386
0
0
0
0
0
0
0
0
0
0
00000000001,003,386965,754924,800728,90054,00053,100966,122855,114857,5469,94712,73716,63116,915000000000000000000000000000000000000000000000000000000000
       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
16,915
16,631
12,737
9,947
857,546
855,114
966,122
53,100
54,000
728,900
924,800
965,754
1,003,386
1,022,800
1,019,000
1,000,200
1,120,140
1,121,640
1,123,702
1,095,765
272,044
172,659
173,274
173,274172,659272,0441,095,7651,123,7021,121,6401,120,1401,000,2001,019,0001,022,8001,003,386965,754924,800728,90054,00053,100966,122855,114857,5469,94712,73716,63116,915000000000000000000000000000000000000000000000000000000000
       Accounts payable 
332,777
330,198
350,714
366,882
317,249
135,425
100,324
109,685
157,429
185,399
300,298
483,229
445,794
391,332
342,465
399,473
155,233
152,219
157,511
175,927
199,145
621,954
368,105
408,786
571,108
823,348
520,325
469,374
512,291
285,871
420,843
133,903
124,030
71,812
41,428
58,026
71,417
65,256
126,683
146,989
207,013
232,934
362,290
329,297
435,446
717,597
863,237
796,299
801,254
1,206,557
1,151,953
1,171,936
891,395
933,564
876,486
893,405
931,301
675,481
655,497
630,117
582,186
569,785
586,744
670,328
851,234
973,845
847,462
613,388
373,298
226,138
165,082
175,600
198,747
114,533
245,035
266,324
246,631
255,357
263,042
347,946
347,946263,042255,357246,631266,324245,035114,533198,747175,600165,082226,138373,298613,388847,462973,845851,234670,328586,744569,785582,186630,117655,497675,481931,301893,405876,486933,564891,3951,171,9361,151,9531,206,557801,254796,299863,237717,597435,446329,297362,290232,934207,013146,989126,68365,25671,41758,02641,42871,812124,030133,903420,843285,871512,291469,374520,325823,348571,108408,786368,105621,954199,145175,927157,511152,219155,233399,473342,465391,332445,794483,229300,298185,399157,429109,685100,324135,425317,249366,882350,714330,198332,777
       Other Current Liabilities 
264,306
109,455
107,687
161,924
130,595
119,269
94,001
104,076
102,550
154,546
132,910
174,777
222,276
352,413
365,668
515,742
308,932
413,278
339,817
269,108
259,522
828,306
1,465,221
1,949,001
2,256,469
3,303,425
3,506,521
4,831,938
4,256,419
3,543,305
1,898,211
1,041,984
1,086,839
946,766
463,485
247,819
269,647
112,436
846,848
1,426,570
1,934,232
2,416,092
2,562,948
2,752,044
2,767,005
3,918,187
4,036,064
4,086,271
3,207,029
4,407,448
3,777,744
749,435
2,721,076
1,675,180
1,629,512
832,531
376,882
218,058
384,755
241,412
210,866
312,085
280,826
347,112
271,904
273,722
20,699
58,001
45,325
196,596
430,290
474,940
458,313
524,804
573,132
501,786
1,782,216
559,779
583,899
525,494
525,494583,899559,7791,782,216501,786573,132524,804458,313474,940430,290196,59645,32558,00120,699273,722271,904347,112280,826312,085210,866241,412384,755218,058376,882832,5311,629,5121,675,1802,721,076749,4353,777,7444,407,4483,207,0294,086,2714,036,0643,918,1872,767,0052,752,0442,562,9482,416,0921,934,2321,426,570846,848112,436269,647247,819463,485946,7661,086,8391,041,9841,898,2113,543,3054,256,4194,831,9383,506,5213,303,4252,256,4691,949,0011,465,221828,306259,522269,108339,817413,278308,932515,742365,668352,413222,276174,777132,910154,546102,550104,07694,001119,269130,595161,924107,687109,455264,306
   > 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
1,943,262
2,258,777
2,230,298
2,167,787
3,410,795
3,413,076
3,344,785
3,176,170
3,113,345
3,059,683
1,877,296
2,552,268
2,500,707
2,490,499
2,490,4992,500,7072,552,2681,877,2963,059,6833,113,3453,176,1703,344,7853,413,0763,410,7952,167,7872,230,2982,258,7771,943,262000000000000000000000000000000000000000000000000000000000000000000
       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
42,748
42,026
43,901
225,628
226,701
228,211
229,315
231,174
232,934
234,261
235,908
291,492
276,756
292,269
311,958
332,896
359,356
366,586
373,617
206,866
206,960
205,518
205,957
223,908
224,978
45,594
46,253
73,200
72,998
267,577
273,051
266,316
267,930
314,407
307,576
302,385
304,558
373,112
372,664
330,797
335,453
349,355
219,860
1,532,224
1,531,297
1,538,501
1,538,5011,531,2971,532,224219,860349,355335,453330,797372,664373,112304,558302,385307,576314,407267,930266,316273,051267,57772,99873,20046,25345,594224,978223,908205,957205,518206,960206,866373,617366,586359,356332,896311,958292,269276,756291,492235,908234,261232,934231,174229,315228,211226,701225,62843,90142,02642,7480000000000000000000000000000000000
> Total Stockholder Equity
501,563
549,434
588,528
426,840
496,796
500,418
488,542
482,144
485,174
451,540
466,201
527,752
568,971
599,007
621,702
791,177
925,374
842,987
845,653
860,500
844,209
823,878
1,129,138
1,237,107
1,393,135
1,765,955
2,380,632
2,232,537
2,234,124
2,532,772
4,302,271
4,000,444
3,939,493
3,237,720
3,548,338
3,119,185
3,125,933
3,098,921
3,379,558
3,447,222
3,890,323
4,310,593
4,867,467
4,949,856
5,311,754
5,910,799
6,433,111
6,526,648
7,297,819
8,044,789
8,582,991
8,561,809
9,136,662
9,892,934
10,480,214
10,471,460
10,605,631
10,678,995
10,449,134
7,879,026
7,719,818
7,551,621
7,341,513
7,271,181
7,058,575
6,907,864
8,742,051
7,984,638
8,646,783
8,466,270
8,417,635
8,100,638
7,958,750
7,383,180
7,424,362
7,424,591
7,606,194
7,715,360
7,739,700
7,562,009
7,562,0097,739,7007,715,3607,606,1947,424,5917,424,3627,383,1807,958,7508,100,6388,417,6358,466,2708,646,7837,984,6388,742,0516,907,8647,058,5757,271,1817,341,5137,551,6217,719,8187,879,02610,449,13410,678,99510,605,63110,471,46010,480,2149,892,9349,136,6628,561,8098,582,9918,044,7897,297,8196,526,6486,433,1115,910,7995,311,7544,949,8564,867,4674,310,5933,890,3233,447,2223,379,5583,098,9213,125,9333,119,1853,548,3383,237,7203,939,4934,000,4444,302,2712,532,7722,234,1242,232,5372,380,6321,765,9551,393,1351,237,1071,129,138823,878844,209860,500845,653842,987925,374791,177621,702599,007568,971527,752466,201451,540485,174482,144488,542500,418496,796426,840588,528549,434501,563
   Common Stock
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
289,776
289,776
328,044
328,044
341,105
341,105
367,546
367,546
367,720
367,720
367,873
367,873
367,892
367,892
368,492
368,492
369,361
369,361
369,361
369,361
369,361
369,361
369,361
369,361
406,295
406,295
406,295
406,295
406,295
406,295
406,295
406,295
406,295
406,295
406,295
406,295
406,295
406,295
406,295
406,295
406,207
406,207
406,208
406,207
406,207
406,207
406,208
406,208
406,208
406,208
406,208
406,208
406,208
406,208406,208406,208406,208406,208406,208406,208406,207406,207406,207406,208406,207406,207406,295406,295406,295406,295406,295406,295406,295406,295406,295406,295406,295406,295406,295406,295406,295406,295369,361369,361369,361369,361369,361369,361369,361369,361368,492368,492367,892367,892367,873367,873367,720367,720367,546367,546341,105341,105328,044328,044289,776289,776250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000-3,105-3,105-3,105-3,105-3,105-3,105-3,105-3,105-3,105-3,105-3,105-3,105000000000000000-35,654-35,654-35,654-35,654-35,654-35,654-35,654-35,654-35,654-35,654-35,654-29,82600000000000000000000000000
   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
40,653
41,569
36,216
39,216
42,758
37,166
23,683
29,402
22,423
35,438
48,694
55,715
43,903
11,137
21,529
17,045
13,962
10,834
15,822
17,901
25,847
31,731
16,954
16,95431,73125,84717,90115,82210,83413,96217,04521,52911,13743,90355,71548,69435,43822,42329,40223,68337,16642,75839,21636,21641,56940,653000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.