0 XP   0   0   0

Susco Public Company Limited










Financial Health of Susco




Comparing to competitors in the Oil & Gas Refining & Marketing industry




  Industry Rankings  


Richest
#82 / 115

Total Sales
#67 / 115

Making Money
#81 / 115

Working Efficiently
#65 / 115

Susco Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Susco?

I guess you are interested in Susco 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 Susco

Let's start. I'm going to help you getting a better view of Susco 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 Susco 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 Susco 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 Susco Public Company Limited. The closing price on 2022-11-25 was ฿4.4 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.
Susco 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 just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of Susco Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Susco to the Oil & Gas Refining & Marketing industry mean.
  • A Net Profit Margin of 1.8% means that ฿0.02 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 1.8%. The company is making a profit. +1
  • The TTM is 1.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.3%+0.5%
TTM1.3%YOY2.0%-0.7%
TTM1.3%5Y1.4%-0.1%
5Y1.4%10Y1.7%-0.2%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%4.0%-2.2%
TTM1.3%3.2%-1.9%
YOY2.0%2.1%-0.1%
5Y1.4%2.0%-0.6%
10Y1.7%2.3%-0.6%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Susco to the Oil & Gas Refining & Marketing industry mean.
  • 1.8% Return on Assets means that Susco generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.2%+0.7%
TTM1.2%YOY1.3%-0.2%
TTM1.2%5Y1.3%-0.1%
5Y1.3%10Y1.5%-0.2%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.6%+0.2%
TTM1.2%1.4%-0.2%
YOY1.3%1.1%+0.2%
5Y1.3%1.0%+0.3%
10Y1.5%1.1%+0.4%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Susco to the Oil & Gas Refining & Marketing industry mean.
  • 4.2% Return on Equity means Susco generated ฿0.04 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 4.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.2%TTM2.5%+1.8%
TTM2.5%YOY2.3%+0.2%
TTM2.5%5Y2.3%+0.2%
5Y2.3%10Y2.9%-0.7%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%4.5%-0.3%
TTM2.5%3.9%-1.4%
YOY2.3%2.7%-0.4%
5Y2.3%2.5%-0.2%
10Y2.9%2.5%+0.4%

1.2. Operating Efficiency of Susco Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Susco is operating .

  • Measures how much profit Susco 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 Susco to the Oil & Gas Refining & Marketing industry mean.
  • An Operating Margin of 2.6% means the company generated ฿0.03  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 2.6%. The company is operating less efficient.
  • The TTM is 1.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.6%TTM1.7%+0.9%
TTM1.7%YOY2.7%-1.0%
TTM1.7%5Y2.0%-0.4%
5Y2.0%10Y1.1%+0.9%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%4.8%-2.2%
TTM1.7%4.0%-2.3%
YOY2.7%2.8%-0.1%
5Y2.0%2.8%-0.8%
10Y1.1%2.4%-1.3%
1.2.2. Operating Ratio

Measures how efficient Susco is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • An Operation Ratio of 1.92 means that the operating costs are ฿1.92 for each ฿1 in net sales.

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

  • The MRQ is 1.921. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.931. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.921TTM1.931-0.011
TTM1.931YOY1.893+0.038
TTM1.9315Y1.922+0.009
5Y1.92210Y1.498+0.424
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9211.686+0.235
TTM1.9311.579+0.352
YOY1.8931.481+0.412
5Y1.9221.334+0.588
10Y1.4981.138+0.360

1.3. Liquidity of Susco Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • A Current Ratio of 1.08 means the company has ฿1.08 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.085. The company is just able to pay all its short-term debts.
  • The TTM is 1.076. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.085TTM1.076+0.009
TTM1.076YOY1.176-0.100
TTM1.0765Y1.132-0.056
5Y1.13210Y0.644+0.488
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0851.324-0.239
TTM1.0761.383-0.307
YOY1.1761.340-0.164
5Y1.1321.402-0.270
10Y0.6441.278-0.634
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Susco to the Oil & Gas Refining & Marketing industry mean.
  • A Quick Ratio of 0.44 means the company can pay off ฿0.44 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.439. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.434. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.439TTM0.434+0.005
TTM0.434YOY0.458-0.023
TTM0.4345Y0.479-0.045
5Y0.47910Y0.471+0.008
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4390.598-0.159
TTM0.4340.597-0.163
YOY0.4580.619-0.161
5Y0.4790.628-0.149
10Y0.4710.585-0.114

1.4. Solvency of Susco Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Susco to Oil & Gas Refining & Marketing industry mean.
  • A Debt to Asset Ratio of 0.56 means that Susco assets are financed with 56.5% credit (debt) and the remaining percentage (100% - 56.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.565. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.514. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.565TTM0.514+0.051
TTM0.514YOY0.439+0.075
TTM0.5145Y0.424+0.090
5Y0.42410Y0.445-0.021
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5650.601-0.036
TTM0.5140.615-0.101
YOY0.4390.595-0.156
5Y0.4240.570-0.146
10Y0.4450.550-0.105
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Susco to the Oil & Gas Refining & Marketing industry mean.
  • A Debt to Equity ratio of 129.8% means that company has ฿1.30 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.298. The company is able to pay all its debts with equity. +1
  • The TTM is 1.066. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.298TTM1.066+0.232
TTM1.066YOY0.768+0.298
TTM1.0665Y0.748+0.318
5Y0.74810Y0.834-0.086
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2981.539-0.241
TTM1.0661.541-0.475
YOY0.7681.450-0.682
5Y0.7481.417-0.669
10Y0.8341.411-0.577

2. Market Valuation of Susco 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 Susco generates.

  • Above 15 is considered overpriced but always compare Susco to the Oil & Gas Refining & Marketing industry mean.
  • A PE ratio of 22.99 means the investor is paying ฿22.99 for every ฿1 in earnings.

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

  • The EOD is 27.786. Very good. +2
  • The MRQ is 22.987. Very good. +2
  • The TTM is 70.349. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD27.786MRQ22.987+4.799
MRQ22.987TTM70.349-47.362
TTM70.349YOY39.097+31.252
TTM70.3495Y41.488+28.860
5Y41.48810Y79.629-38.140
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD27.78618.017+9.769
MRQ22.98717.661+5.326
TTM70.34935.145+35.204
YOY39.09726.700+12.397
5Y41.48829.307+12.181
10Y79.62925.981+53.648
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Susco.

  • 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 Susco Public Company Limited:

  • The MRQ is 131.090. Seems overpriced? -1
  • The TTM is -60.296. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ131.090TTM-60.296+191.387
TTM-60.296YOY4,248.211-4,308.507
TTM-60.2965Y794.821-855.117
5Y794.82110Y444.787+350.034
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ131.0900.126+130.964
TTM-60.2960.041-60.337
YOY4,248.2110.090+4,248.121
5Y794.8210.049+794.772
10Y444.7870.031+444.756

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

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

  • At or below 1 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • A PB ratio of 0.97 means the investor is paying ฿0.97 for each ฿1 in book value.

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

  • The EOD is 1.174. Good. +1
  • The MRQ is 0.971. Very good. +2
  • The TTM is 0.934. Very good. +2
Trends
Current periodCompared to+/- 
EOD1.174MRQ0.971+0.203
MRQ0.971TTM0.934+0.038
TTM0.934YOY0.884+0.050
TTM0.9345Y0.905+0.029
5Y0.90510Y1.075-0.169
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD1.1741.314-0.140
MRQ0.9711.206-0.235
TTM0.9341.366-0.432
YOY0.8841.261-0.377
5Y0.9051.371-0.466
10Y1.0751.234-0.159
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Susco 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--0.0890.049+83%0.071+24%0.033+171%0.059+52%
Book Value Growth--0.9730.972+0%0.972+0%0.972+0%0.973+0%
Book Value Per Share--3.7483.577+5%3.466+8%3.386+11%3.117+20%
Book Value Per Share Growth--0.0240.013+90%0.021+16%0.009+158%0.022+10%
Current Ratio--1.0851.076+1%1.176-8%1.132-4%0.644+68%
Debt To Asset Ratio--0.5650.514+10%0.439+29%0.424+33%0.445+27%
Debt To Equity Ratio--1.2981.066+22%0.768+69%0.748+73%0.834+56%
Dividend Per Share--0.1000.044+126%0.028+262%0.043+133%0.056+79%
Dividend Per Share Growth--1.000-121.209+12223%-10.238+1124%-265.812+26686%-1759.933+176125%
Eps--0.1580.090+76%0.082+94%0.077+105%0.085+85%
Eps Growth--0.175-0.220+226%-0.077+144%-0.154+188%-1.438+920%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0180.013+41%0.020-9%0.014+26%0.017+8%
Operating Margin--0.0260.017+57%0.027-4%0.020+28%0.011+133%
Operating Ratio--1.9211.931-1%1.893+1%1.9220%1.498+28%
Pb Ratio1.174+17%0.9710.934+4%0.884+10%0.905+7%1.075-10%
Pe Ratio27.786+17%22.98770.349-67%39.097-41%41.488-45%79.629-71%
Peg Ratio--131.090-60.296+146%4248.211-97%794.821-84%444.787-71%
Price Per Share4.400+17%3.6403.340+9%3.070+19%3.064+19%3.265+11%
Price To Total Gains Ratio23.322+17%19.2948.956+115%39.280-51%21.350-10%30.710-37%
Profit Growth--97.69196.529+1%96.958+1%87.023+12%83.447+17%
Quick Ratio--0.4390.434+1%0.458-4%0.479-8%0.471-7%
Return On Assets--0.0180.012+60%0.013+39%0.013+41%0.015+24%
Return On Equity--0.0420.025+72%0.023+84%0.023+88%0.029+43%
Revenue Growth--0.9770.976+0%0.975+0%0.972+1%0.972+0%
Total Gains Per Share--0.1890.093+104%0.099+91%0.076+150%0.114+65%
Total Gains Per Share Growth--0.2940.047+523%-0.520+277%-0.673+329%-0.747+354%
Usd Book Value--104945820.000101330215.000+4%98103411.000+7%99758911.000+5%90391463.190+16%
Usd Book Value Change Per Share--0.0020.001+83%0.002+24%0.001+171%0.002+52%
Usd Book Value Per Share--0.1050.100+5%0.097+8%0.095+11%0.087+20%
Usd Dividend Per Share--0.0030.001+126%0.001+262%0.001+133%0.002+79%
Usd Eps--0.0040.003+76%0.002+94%0.002+105%0.002+85%
Usd Price Per Share0.123+17%0.1020.094+9%0.086+19%0.086+19%0.091+11%
Usd Profit--4433856.0002531739.000+75%2310616.000+92%2277002.000+95%2454763.780+81%
Usd Revenue--247270044.000186594534.000+33%118290795.000+109%168426524.000+47%159237440.460+55%
Usd Total Gains Per Share--0.0050.003+104%0.003+91%0.002+150%0.003+65%
 EOD+2 -3MRQTTM+30 -5YOY+25 -105Y+28 -710Y+29 -6

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1527.786
Price to Book Ratio (EOD)Between0-11.174
Net Profit Margin (MRQ)Greater than00.018
Operating Margin (MRQ)Greater than00.026
Quick Ratio (MRQ)Greater than10.439
Current Ratio (MRQ)Greater than11.085
Debt to Asset Ratio (MRQ)Less than10.565
Debt to Equity Ratio (MRQ)Less than11.298
Return on Equity (MRQ)Greater than0.150.042
Return on Assets (MRQ)Greater than0.050.018
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.649
Ma 20Greater thanMa 504.504
Ma 50Greater thanMa 1004.612
Ma 100Greater thanMa 2004.107
OpenGreater thanClose4.480
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets8,613,216
Total Liabilities4,865,151
Total Stockholder Equity3,748,065
 As reported
Total Liabilities 4,865,151
Total Stockholder Equity+ 3,748,065
Total Assets = 8,613,216

Assets

Total Assets8,613,216
Total Current Assets3,355,829
Long-term Assets3,355,829
Total Current Assets
Cash And Cash Equivalents 1,096,558
Short-term Investments 71,400
Net Receivables 1,287,459
Inventory 811,499
Other Current Assets 20,319
Total Current Assets  (as reported)3,355,829
Total Current Assets  (calculated)3,287,235
+/- 68,594
Long-term Assets
Property Plant Equipment 3,822,495
Long Term Investments 396,733
Intangible Assets 50,890
Other Assets 987,269
Long-term Assets  (as reported)5,257,387
Long-term Assets  (calculated)5,257,387
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities3,094,293
Long-term Liabilities1,770,858
Total Stockholder Equity3,748,065
Total Current Liabilities
Short Long Term Debt 1,080,585
Accounts payable 1,340,000
Other Current Liabilities 457,029
Total Current Liabilities  (as reported)3,094,293
Total Current Liabilities  (calculated)2,877,614
+/- 216,679
Long-term Liabilities
Long term Debt 394,974
Capital Lease Obligations Min Short Term Debt1,279,972
Other Liabilities 238,795
Long-term Liabilities Other 66,602
Long-term Liabilities  (as reported)1,770,858
Long-term Liabilities  (calculated)1,980,343
+/- 209,485
Total Stockholder Equity
Common Stock1,100,006
Retained Earnings 2,508,655
Other Stockholders Equity 140,243
Total Stockholder Equity (as reported)3,748,065
Total Stockholder Equity (calculated)3,748,904
+/- 839
Other
Capital Stock1,100,006
Common Stock Shares Outstanding 999,996
Net Debt 379,001
Net Invested Capital 5,223,624
Net Tangible Assets 3,697,175
Net Working Capital 261,536



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 
1,921,636
1,843,014
1,873,784
1,793,846
1,839,581
1,928,448
1,999,744
1,925,620
1,894,935
2,000,210
1,966,584
2,004,671
1,984,396
2,002,609
2,074,743
2,173,409
2,077,677
2,020,326
1,988,659
2,158,656
2,216,376
2,248,238
2,239,641
2,347,746
2,021,793
1,867,046
1,815,844
1,898,100
1,898,431
1,871,868
1,812,230
1,824,434
1,836,564
1,841,621
2,076,573
2,365,696
2,347,760
2,296,231
2,686,230
2,532,372
2,602,580
6,160,805
6,315,882
6,067,645
5,861,856
5,834,393
5,871,752
6,202,535
6,048,552
5,421,459
5,496,053
5,297,378
5,107,606
5,160,908
5,364,615
5,122,558
5,232,240
5,471,126
5,479,718
5,356,222
5,547,586
5,785,938
5,702,419
5,898,291
6,229,109
5,868,065
5,881,809
5,880,934
5,783,463
5,673,871
5,940,294
5,800,321
6,000,089
6,001,345
6,465,933
6,517,940
6,907,171
6,793,994
7,648,118
8,613,216
8,613,2167,648,1186,793,9946,907,1716,517,9406,465,9336,001,3456,000,0895,800,3215,940,2945,673,8715,783,4635,880,9345,881,8095,868,0656,229,1095,898,2915,702,4195,785,9385,547,5865,356,2225,479,7185,471,1265,232,2405,122,5585,364,6155,160,9085,107,6065,297,3785,496,0535,421,4596,048,5526,202,5355,871,7525,834,3935,861,8566,067,6456,315,8826,160,8052,602,5802,532,3722,686,2302,296,2312,347,7602,365,6962,076,5731,841,6211,836,5641,824,4341,812,2301,871,8681,898,4311,898,1001,815,8441,867,0462,021,7932,347,7462,239,6412,248,2382,216,3762,158,6561,988,6592,020,3262,077,6772,173,4092,074,7432,002,6091,984,3962,004,6711,966,5842,000,2101,894,9351,925,6201,999,7441,928,4481,839,5811,793,8461,873,7841,843,0141,921,636
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,855,567
1,860,423
1,686,903
1,821,274
2,014,266
2,073,214
2,316,410
2,545,310
2,166,675
2,185,765
2,190,357
2,150,134
2,071,634
1,651,856
1,347,051
1,478,696
1,364,669
1,693,399
1,712,608
1,918,059
1,796,399
2,616,606
3,355,829
3,355,8292,616,6061,796,3991,918,0591,712,6081,693,3991,364,6691,478,6961,347,0511,651,8562,071,6342,150,1342,190,3572,185,7652,166,6752,545,3102,316,4102,073,2142,014,2661,821,2741,686,9031,860,4231,855,567000000000000000000000000000000000000000000000000000000000
       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
412,662
396,897
344,558
427,809
389,737
466,462
479,363
442,135
453,020
464,008
549,744
396,617
283,933
360,707
354,972
505,089
302,236
476,186
420,802
507,256
360,077
684,191
1,096,558
1,096,558684,191360,077507,256420,802476,186302,236505,089354,972360,707283,933396,617549,744464,008453,020442,135479,363466,462389,737427,809344,558396,897412,662000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
527
303
406
126
2,155
82,450
79,200
76,600
106,176
71,400
71,400106,17676,60079,20082,4502,1551264063035270000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
119,772
112,982
127,642
140,765
192,395
186,477
215,720
174,828
174,135
185,473
199,996
192,973
201,514
187,302
324,508
329,728
317,662
292,671
258,109
266,474
270,198
288,061
315,791
348,010
334,669
166,292
166,111
190,649
188,040
204,563
213,778
229,895
231,527
255,805
393,751
376,834
399,761
306,672
541,113
398,421
459,158
1,090,645
776,131
664,044
593,659
746,811
679,706
835,359
765,768
780,559
717,950
556,498
639,644
519,329
538,150
574,284
605,381
794,404
784,987
783,140
749,176
885,612
889,790
1,029,486
1,207,122
1,061,327
923,167
824,382
826,641
1,017,070
864,780
565,386
551,438
593,526
675,233
512,384
522,696
751,078
1,029,747
1,287,459
1,287,4591,029,747751,078522,696512,384675,233593,526551,438565,386864,7801,017,070826,641824,382923,1671,061,3271,207,1221,029,486889,790885,612749,176783,140784,987794,404605,381574,284538,150519,329639,644556,498717,950780,559765,768835,359679,706746,811593,659664,044776,1311,090,645459,158398,421541,113306,672399,761376,834393,751255,805231,527229,895213,778204,563188,040190,649166,111166,292334,669348,010315,791288,061270,198266,474258,109292,671317,662329,728324,508187,302201,514192,973199,996185,473174,135174,828215,720186,477192,395140,765127,642112,982119,772
       Other Current Assets 
47,014
41,361
41,302
18,301
17,954
20,807
64,888
24,377
12,740
19,446
12,700
14,393
10,474
10,573
36,382
10,221
12,201
6,830
8,469
30,218
24,590
11,697
17,228
30,336
16,808
26,535
32,856
20,146
13,977
18,077
17,378
18,489
14,883
14,104
17,074
17,505
13,098
9,555
11,931
12,259
10,689
46,723
240,733
94,067
144,914
111,997
140,037
221,341
216,562
131,283
156,136
106,768
59,010
97,325
67,476
72,954
79,535
90,973
110,986
62,161
114,416
101,928
107,423
136,075
230,475
106,632
104,287
114,921
106,419
131,938
78,037
36,579
60,005
52,627
76,810
124,883
140,640
8,558
47,343
20,319
20,31947,3438,558140,640124,88376,81052,62760,00536,57978,037131,938106,419114,921104,287106,632230,475136,075107,423101,928114,41662,161110,98690,97379,53572,95467,47697,32559,010106,768156,136131,283216,562221,341140,037111,997144,91494,067240,73346,72310,68912,25911,9319,55513,09817,50517,07414,10414,88318,48917,37818,07713,97720,14632,85626,53516,80830,33617,22811,69724,59030,2188,4696,83012,20110,22136,38210,57310,47414,39312,70019,44612,74024,37764,88820,80717,95418,30141,30241,36147,014
   > 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
3,696,044
3,690,577
3,633,329
3,602,237
4,288,438
4,453,270
4,521,393
4,636,676
4,772,534
4,805,332
4,989,112
4,997,595
5,031,512
5,257,387
5,257,3875,031,5124,997,5954,989,1124,805,3324,772,5344,636,6764,521,3934,453,2704,288,4383,602,2373,633,3293,690,5773,696,044000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,267,354
1,236,838
1,213,801
1,114,338
1,096,981
1,073,807
1,067,082
1,064,695
1,064,780
1,066,451
1,067,449
1,073,371
1,063,787
1,039,272
1,076,221
1,077,036
1,070,618
1,043,829
1,087,400
1,120,472
1,146,991
1,080,464
1,063,130
1,041,164
1,038,157
1,089,874
1,010,503
996,884
983,975
974,769
951,142
934,572
922,330
931,145
640,298
625,657
605,210
615,501
662,800
654,132
644,163
1,057,120
1,264,690
1,239,334
1,231,290
1,204,480
1,216,151
1,255,738
1,266,196
1,252,325
1,248,834
1,258,224
1,319,332
1,324,820
1,463,841
1,451,502
1,449,770
1,472,284
1,433,218
1,428,983
1,438,120
1,462,126
1,451,044
1,457,694
1,527,653
1,570,743
1,564,315
1,576,602
1,570,002
1,604,871
3,032,760
3,148,091
3,265,795
3,312,391
3,443,830
3,478,157
3,647,189
3,679,265
3,664,497
3,822,495
3,822,4953,664,4973,679,2653,647,1893,478,1573,443,8303,312,3913,265,7953,148,0913,032,7601,604,8711,570,0021,576,6021,564,3151,570,7431,527,6531,457,6941,451,0441,462,1261,438,1201,428,9831,433,2181,472,2841,449,7701,451,5021,463,8411,324,8201,319,3321,258,2241,248,8341,252,3251,266,1961,255,7381,216,1511,204,4801,231,2901,239,3341,264,6901,057,120644,163654,132662,800615,501605,210625,657640,298931,145922,330934,572951,142974,769983,975996,8841,010,5031,089,8741,038,1571,041,1641,063,1301,080,4641,146,9911,120,4721,087,4001,043,8291,070,6181,077,0361,076,2211,039,2721,063,7871,073,3711,067,4491,066,4511,064,7801,064,6951,067,0821,073,8071,096,9811,114,3381,213,8011,236,8381,267,354
       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
491,288
530,452
619,949
642,818
623,709
487,420
428,927
463,365
439,132
465,582
470,505
438,930
398,799
257,209
313,784
276,784
315,463
353,554
357,264
378,349
330,423
329,263
396,733
396,733329,263330,423378,349357,264353,554315,463276,784313,784257,209398,799438,930470,505465,582439,132463,365428,927487,420623,709642,818619,949530,452491,288000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,500
0
1,100
56,405
1,500
6,772
6,492
62,279
59,863
53,962
52,517
57,262
49,649
50,178
48,751
48,458
46,738
45,035
43,324
49,240
47,663
165,453
162,255
159,213
156,178
153,335
150,436
881,325
117,777
115,510
113,135
764,302
110,718
108,710
106,229
715,599
105,774
103,299
100,692
620,479
95,504
92,934
91,396
574,487
595,308
598,796
602,545
632,802
656,242
665,271
666,041
667,434
76,192
76,030
73,060
69,996
69,741
66,845
64,165
587,858
60,937
58,532
56,936
612,988
53,092
50,890
50,89053,092612,98856,93658,53260,937587,85864,16566,84569,74169,99673,06076,03076,192667,434666,041665,271656,242632,802602,545598,796595,308574,48791,39692,93495,504620,479100,692103,299105,774715,599106,229108,710110,718764,302113,135115,510117,777881,325150,436153,335156,178159,213162,255165,45347,66349,24043,32445,03546,73848,45848,75150,17849,64957,26252,51753,96259,86362,2796,4926,7721,50056,4051,10001,50000000000000000
       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
125,736
124,758
127,383
117,373
41,150
40,727
37,307
65,225
37,697
39,059
38,770
43,863
35,761
35,046
35,04635,76143,86338,77039,05937,69765,22537,30740,72741,150117,373127,383124,758125,736000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,101,275
1,048,989
1,050,127
881,266
902,883
582,389
632,841
591,679
536,616
639,279
584,048
623,187
600,551
624,949
707,395
823,602
750,378
704,684
674,671
837,786
877,649
981,269
964,427
1,050,856
737,089
624,433
540,995
620,543
602,291
536,789
456,293
485,482
517,308
499,799
717,921
1,015,336
988,161
897,982
1,217,637
1,131,841
1,157,071
3,838,458
3,629,495
3,412,408
3,239,001
3,151,272
3,141,377
3,451,529
3,254,585
2,464,646
2,493,381
2,213,051
2,059,935
2,057,264
2,152,304
1,840,500
1,932,407
2,120,484
2,033,509
1,958,909
2,050,400
2,193,611
2,128,504
2,384,150
2,679,577
2,291,894
2,126,861
2,233,991
2,195,891
2,060,615
2,511,362
2,369,397
2,569,652
2,547,203
2,889,279
2,964,400
3,364,482
3,268,066
3,989,055
4,865,151
4,865,1513,989,0553,268,0663,364,4822,964,4002,889,2792,547,2032,569,6522,369,3972,511,3622,060,6152,195,8912,233,9912,126,8612,291,8942,679,5772,384,1502,128,5042,193,6112,050,4001,958,9092,033,5092,120,4841,932,4071,840,5002,152,3042,057,2642,059,9352,213,0512,493,3812,464,6463,254,5853,451,5293,141,3773,151,2723,239,0013,412,4083,629,4953,838,4581,157,0711,131,8411,217,637897,982988,1611,015,336717,921499,799517,308485,482456,293536,789602,291620,543540,995624,433737,0891,050,856964,427981,269877,649837,786674,671704,684750,378823,602707,395624,949600,551623,187584,048639,279536,616591,679632,841582,389902,883881,2661,050,1271,048,9891,101,275
   > Total Current Liabilities 
698,280
660,334
674,877
497,272
552,376
265,120
328,693
300,377
257,841
372,813
329,891
380,217
370,218
386,084
483,169
613,183
551,540
519,651
506,866
683,629
737,139
813,259
812,872
917,575
619,438
525,397
461,739
560,474
561,605
509,447
445,128
481,993
514,181
496,635
626,510
576,431
566,850
504,858
726,529
670,800
728,358
2,013,840
1,746,706
1,692,373
1,473,521
1,722,602
1,713,538
1,966,375
1,787,829
1,232,002
1,282,124
1,198,311
1,076,581
1,438,481
1,546,542
1,355,951
1,499,794
1,844,992
1,830,314
1,530,902
1,641,757
1,807,506
1,793,825
2,086,668
2,472,273
2,069,872
1,895,279
1,788,770
1,781,248
1,675,244
1,451,247
1,221,383
1,179,758
1,176,079
1,442,011
1,532,722
1,807,788
1,725,495
2,342,043
3,094,293
3,094,2932,342,0431,725,4951,807,7881,532,7221,442,0111,176,0791,179,7581,221,3831,451,2471,675,2441,781,2481,788,7701,895,2792,069,8722,472,2732,086,6681,793,8251,807,5061,641,7571,530,9021,830,3141,844,9921,499,7941,355,9511,546,5421,438,4811,076,5811,198,3111,282,1241,232,0021,787,8291,966,3751,713,5381,722,6021,473,5211,692,3731,746,7062,013,840728,358670,800726,529504,858566,850576,431626,510496,635514,181481,993445,128509,447561,605560,474461,739525,397619,438917,575812,872813,259737,139683,629506,866519,651551,540613,183483,169386,084370,218380,217329,891372,813257,841300,377328,693265,120552,376497,272674,877660,334698,280
       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
638,944
510,960
590,859
232,603
179,665
126,728
100,000
75,000
0
100,323
99,100
219,340
270,886
0
0
0
0
0
0
0
0
0
0
0000000000270,886219,34099,100100,323075,000100,000126,728179,665232,603590,859510,960638,944000000000000000000000000000000000000000000000000000000000
       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
638,944
510,960
590,859
232,603
179,665
126,728
100,000
75,000
0
100,323
99,100
219,340
270,886
300,378
399,100
306,685
214,377
215,147
436,816
619,893
312,201
704,508
1,080,585
1,080,585704,508312,201619,893436,816215,147214,377306,685399,100300,378270,886219,34099,100100,323075,000100,000126,728179,665232,603590,859510,960638,944000000000000000000000000000000000000000000000000000000000
       Accounts payable 
452,810
131,509
200,629
195,402
279,527
161,609
215,091
178,057
167,482
292,348
239,397
294,471
247,414
293,017
380,743
473,823
417,845
412,463
278,378
366,658
396,556
472,396
388,488
493,875
281,979
203,168
174,329
225,815
149,904
120,999
180,116
175,536
234,411
208,737
399,580
334,451
377,881
301,949
493,249
400,367
286,827
998,093
988,724
979,871
725,336
962,658
1,003,253
1,042,598
933,374
710,716
808,648
535,386
597,004
753,800
767,979
713,320
784,516
980,209
1,057,594
868,341
1,011,952
1,092,964
1,130,655
1,461,687
1,670,474
1,239,562
1,522,448
1,403,385
1,306,394
1,151,930
809,575
467,793
525,145
545,357
780,287
654,788
781,720
940,944
1,134,574
1,340,000
1,340,0001,134,574940,944781,720654,788780,287545,357525,145467,793809,5751,151,9301,306,3941,403,3851,522,4481,239,5621,670,4741,461,6871,130,6551,092,9641,011,952868,3411,057,594980,209784,516713,320767,979753,800597,004535,386808,648710,716933,3741,042,5981,003,253962,658725,336979,871988,724998,093286,827400,367493,249301,949377,881334,451399,580208,737234,411175,536180,116120,999149,904225,815174,329203,168281,979493,875388,488472,396396,556366,658278,378412,463417,845473,823380,743293,017247,414294,471239,397292,348167,482178,057215,091161,609279,527195,402200,629131,509452,810
       Other Current Liabilities 
48,382
253,752
230,299
90,360
51,209
59,421
66,952
43,321
40,390
31,494
40,201
33,890
42,291
39,868
46,994
62,651
33,092
29,926
39,399
42,435
38,734
45,812
68,521
43,907
44,920
49,886
32,004
50,863
49,336
43,842
34,736
33,825
39,057
96,560
77,698
73,350
64,178
86,839
103,631
140,734
69,461
365,202
157,919
140,986
123,915
338,868
318,225
325,939
261,133
158,759
127,069
204,940
132,749
184,814
277,716
245,026
283,998
309,566
265,188
274,443
244,550
302,343
293,846
255,483
227,797
151,057
270,053
283,377
252,581
122,724
213,044
230,824
221,693
284,478
316,201
246,014
197,302
266,684
307,588
457,029
457,029307,588266,684197,302246,014316,201284,478221,693230,824213,044122,724252,581283,377270,053151,057227,797255,483293,846302,343244,550274,443265,188309,566283,998245,026277,716184,814132,749204,940127,069158,759261,133325,939318,225338,868123,915140,986157,919365,20269,461140,734103,63186,83964,17873,35077,69896,56039,05733,82534,73643,84249,33650,86332,00449,88644,92043,90768,52145,81238,73442,43539,39929,92633,09262,65146,99439,86842,29133,89040,20131,49440,39043,32166,95259,42151,20990,360230,299253,75248,382
   > 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
231,582
445,221
414,643
385,371
1,060,115
1,148,014
1,389,894
1,371,124
1,447,268
1,431,678
1,556,694
1,542,571
1,647,012
1,770,858
1,770,8581,647,0121,542,5711,556,6941,431,6781,447,2681,371,1241,389,8941,148,0141,060,115385,371414,643445,221231,582000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
5,350
4,679
4,283
3,945
3,636
3,327
4,140
3,503
2,865
2,227
419
2,839
2,033
1,294
647
0
0
1,945
2,071
0
0
0
0
0
0
0
0
0
0
17,098
17,892
18,527
19,129
19,899
20,905
21,554
360,571
349,890
350,810
324,798
87,874
86,182
82,346
84,717
82,504
93,216
85,817
90,302
75,152
77,657
76,610
75,787
75,290
76,333
83,698
85,291
87,427
87,978
195,111
204,935
220,037
227,124
241,171
235,773
231,947
198,463
207,797
193,577
194,348
198,675
202,960
208,441
202,055
221,760
238,795
238,795221,760202,055208,441202,960198,675194,348193,577207,797198,463231,947235,773241,171227,124220,037204,935195,11187,97887,42785,29183,69876,33375,29075,78776,61077,65775,15290,30285,81793,21682,50484,71782,34686,18287,874324,798350,810349,890360,57121,55420,90519,89919,12918,52717,89217,09800000000002,0711,945006471,2942,0332,8394192,2272,8653,5034,1403,3273,6363,9454,2834,6795,35000000
> Total Stockholder Equity
820,361
794,025
823,657
912,580
936,698
1,346,059
1,366,904
1,333,941
1,358,319
1,360,931
1,382,535
1,381,484
1,383,846
1,377,661
1,367,348
1,349,807
1,327,298
1,315,641
1,313,988
1,320,870
1,338,726
1,266,969
1,275,214
1,296,890
1,284,704
1,242,613
1,274,850
1,277,558
1,296,140
1,335,078
1,355,937
1,338,951
1,319,257
1,341,821
1,358,652
1,350,360
1,359,599
1,398,250
1,468,593
1,400,532
1,445,509
2,322,347
2,686,387
2,655,237
2,622,855
2,683,121
2,730,375
2,751,006
2,793,967
2,956,813
3,002,672
3,084,327
3,047,671
3,103,644
3,212,311
3,282,058
3,299,833
3,350,642
3,446,209
3,397,313
3,497,186
3,592,327
3,573,915
3,514,141
3,549,532
3,576,171
3,754,948
3,646,943
3,587,572
3,764,259
3,428,932
3,430,924
3,430,437
3,735,328
3,576,654
3,553,540
3,542,689
3,525,928
3,659,063
3,748,065
3,748,0653,659,0633,525,9283,542,6893,553,5403,576,6543,735,3283,430,4373,430,9243,428,9323,764,2593,587,5723,646,9433,754,9483,576,1713,549,5323,514,1413,573,9153,592,3273,497,1863,397,3133,446,2093,350,6423,299,8333,282,0583,212,3113,103,6443,047,6713,084,3273,002,6722,956,8132,793,9672,751,0062,730,3752,683,1212,622,8552,655,2372,686,3872,322,3471,445,5091,400,5321,468,5931,398,2501,359,5991,350,3601,358,6521,341,8211,319,2571,338,9511,355,9371,335,0781,296,1401,277,5581,274,8501,242,6131,284,7041,296,8901,275,2141,266,9691,338,7261,320,8701,313,9881,315,6411,327,2981,349,8071,367,3481,377,6611,383,8461,381,4841,382,5351,360,9311,358,3191,333,9411,366,9041,346,059936,698912,580823,657794,025820,361
   Retained Earnings 
0
0
0
26,201
50,319
113,961
134,806
91,843
116,221
112,431
134,036
132,984
155,695
150,278
155,919
138,379
115,870
104,213
102,560
109,441
127,298
55,540
63,786
85,462
90,342
53,845
86,082
88,790
107,373
146,311
167,170
150,184
144,263
170,963
195,322
187,030
196,269
234,920
305,263
237,202
282,180
1,149,948
1,255,246
1,234,704
1,194,162
1,249,645
1,272,418
1,246,254
1,279,029
1,492,883
1,501,080
1,579,035
1,550,988
1,564,434
1,640,534
1,681,271
1,682,314
1,739,219
1,802,571
1,681,295
1,762,884
1,873,098
1,964,809
1,951,849
1,956,602
2,002,781
2,054,997
1,941,892
1,888,756
2,221,783
2,150,679
2,107,791
2,156,971
2,256,092
2,355,094
2,326,880
2,300,729
2,319,668
2,450,253
2,508,655
2,508,6552,450,2532,319,6682,300,7292,326,8802,355,0942,256,0922,156,9712,107,7912,150,6792,221,7831,888,7561,941,8922,054,9972,002,7811,956,6021,951,8491,964,8091,873,0981,762,8841,681,2951,802,5711,739,2191,682,3141,681,2711,640,5341,564,4341,550,9881,579,0351,501,0801,492,8831,279,0291,246,2541,272,4181,249,6451,194,1621,234,7041,255,2461,149,948282,180237,202305,263234,920196,269187,030195,322170,963144,263150,184167,170146,311107,37388,79086,08253,84590,34285,46263,78655,540127,298109,441102,560104,213115,870138,379155,919150,278155,695132,984134,036112,431116,22191,843134,806113,96150,31926,201000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000-22,892-22,892-22,892-22,892-22,892-54,363-54,363-54,363-46,835-42,699-28,925-28,925-28,925-28,925-28,925-28,925-47,333-41,738-24,672-24,672-24,672-24,672-24,672-24,672-24,672-24,672-24,672-24,672-24,672-20,349000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.