0 XP   0   0   0

T.C.J. Asia Public Company Limited










Financial Health of T.C.J. Asia Public Company Limited




Comparing to competitors in the Farm & Heavy Construction Machinery industry




  Industry Rankings  


Richest
#132 / 164

Total Sales
#121 / 164

Making Money
#130 / 164

Working Efficiently
#132 / 164

T.C.J. Asia Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell T.C.J. Asia Public Company Limited?

I guess you are interested in T.C.J. Asia 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 T.C.J. Asia Public Company Limited

Let's start. I'm going to help you getting a better view of T.C.J. Asia 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 T.C.J. Asia 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 T.C.J. Asia 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 T.C.J. Asia Public Company Limited. The closing price on 2022-11-28 was ฿4.16 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.
T.C.J. Asia Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of T.C.J. Asia Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit T.C.J. Asia Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare T.C.J. Asia Public Company Limited to the Farm & Heavy Construction Machinery industry mean.
  • A Net Profit Margin of -0.1% means that ฿0.00 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of T.C.J. Asia Public Company Limited:

  • The MRQ is -0.1%. The company is not making a profit/loss.
  • The TTM is -3.3%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM-3.3%+3.2%
TTM-3.3%YOY-0.7%-2.6%
TTM-3.3%5Y-1.7%-1.6%
5Y-1.7%10Y0.9%-2.5%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%4.0%-4.1%
TTM-3.3%2.8%-6.1%
YOY-0.7%2.2%-2.9%
5Y-1.7%2.3%-4.0%
10Y0.9%2.6%-1.7%
1.1.2. Return on Assets

Shows how efficient T.C.J. Asia Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare T.C.J. Asia Public Company Limited to the Farm & Heavy Construction Machinery industry mean.
  • 0.0% Return on Assets means that T.C.J. Asia Public Company Limited generated ฿0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of T.C.J. Asia Public Company Limited:

  • The MRQ is 0.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.0%TTM-0.4%+0.4%
TTM-0.4%YOY-0.1%-0.3%
TTM-0.4%5Y-0.2%-0.3%
5Y-0.2%10Y0.2%-0.3%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%0.7%-0.7%
TTM-0.4%0.7%-1.1%
YOY-0.1%0.7%-0.8%
5Y-0.2%0.6%-0.8%
10Y0.2%0.7%-0.5%
1.1.3. Return on Equity

Shows how efficient T.C.J. Asia Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare T.C.J. Asia Public Company Limited to the Farm & Heavy Construction Machinery industry mean.
  • 0.0% Return on Equity means T.C.J. Asia Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of T.C.J. Asia Public Company Limited:

  • The MRQ is 0.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.0%TTM-0.9%+0.9%
TTM-0.9%YOY-0.1%-0.7%
TTM-0.9%5Y-0.3%-0.5%
5Y-0.3%10Y0.4%-0.7%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%1.9%-1.9%
TTM-0.9%2.1%-3.0%
YOY-0.1%1.8%-1.9%
5Y-0.3%1.7%-2.0%
10Y0.4%1.6%-1.2%

1.2. Operating Efficiency of T.C.J. Asia Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient T.C.J. Asia Public Company Limited is operating .

  • Measures how much profit T.C.J. Asia 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 T.C.J. Asia Public Company Limited to the Farm & Heavy Construction Machinery industry mean.
  • An Operating Margin of 6.6% means the company generated ฿0.07  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of T.C.J. Asia Public Company Limited:

  • The MRQ is 6.6%. The company is operating less efficient.
  • The TTM is 6.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.6%TTM6.9%-0.3%
TTM6.9%YOY3.1%+3.8%
TTM6.9%5Y7.9%-1.0%
5Y7.9%10Y4.5%+3.4%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.6%4.5%+2.1%
TTM6.9%3.7%+3.2%
YOY3.1%4.8%-1.7%
5Y7.9%4.6%+3.3%
10Y4.5%3.9%+0.6%
1.2.2. Operating Ratio

Measures how efficient T.C.J. Asia Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • An Operation Ratio of 1.75 means that the operating costs are ฿1.75 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of T.C.J. Asia Public Company Limited:

  • The MRQ is 1.746. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.716. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.746TTM1.716+0.030
TTM1.716YOY1.821-0.105
TTM1.7165Y1.758-0.042
5Y1.75810Y1.305+0.452
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7461.624+0.122
TTM1.7161.581+0.135
YOY1.8211.561+0.260
5Y1.7581.443+0.315
10Y1.3051.187+0.118

1.3. Liquidity of T.C.J. Asia Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if T.C.J. Asia Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A Current Ratio of 1.39 means the company has ฿1.39 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of T.C.J. Asia Public Company Limited:

  • The MRQ is 1.391. The company is just able to pay all its short-term debts.
  • The TTM is 1.275. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.391TTM1.275+0.116
TTM1.275YOY1.266+0.009
TTM1.2755Y1.149+0.126
5Y1.14910Y0.631+0.518
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3911.521-0.130
TTM1.2751.530-0.255
YOY1.2661.555-0.289
5Y1.1491.491-0.342
10Y0.6311.270-0.639
1.3.2. Quick Ratio

Measures if T.C.J. Asia 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 T.C.J. Asia Public Company Limited to the Farm & Heavy Construction Machinery industry mean.
  • A Quick Ratio of 0.77 means the company can pay off ฿0.77 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of T.C.J. Asia Public Company Limited:

  • The MRQ is 0.767. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.709. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.767TTM0.709+0.058
TTM0.709YOY0.749-0.040
TTM0.7095Y0.639+0.070
5Y0.63910Y0.530+0.109
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7670.640+0.127
TTM0.7090.665+0.044
YOY0.7490.725+0.024
5Y0.6390.658-0.019
10Y0.5300.653-0.123

1.4. Solvency of T.C.J. Asia Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of T.C.J. Asia Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare T.C.J. Asia Public Company Limited to Farm & Heavy Construction Machinery industry mean.
  • A Debt to Asset Ratio of 0.39 means that T.C.J. Asia Public Company Limited assets are financed with 38.8% credit (debt) and the remaining percentage (100% - 38.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of T.C.J. Asia Public Company Limited:

  • The MRQ is 0.388. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.386. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.388TTM0.386+0.002
TTM0.386YOY0.355+0.031
TTM0.3865Y0.383+0.003
5Y0.38310Y0.421-0.038
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3880.571-0.183
TTM0.3860.551-0.165
YOY0.3550.585-0.230
5Y0.3830.579-0.196
10Y0.4210.576-0.155
1.4.2. Debt to Equity Ratio

Measures if T.C.J. Asia Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare T.C.J. Asia Public Company Limited to the Farm & Heavy Construction Machinery industry mean.
  • A Debt to Equity ratio of 81.0% means that company has ฿0.81 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of T.C.J. Asia Public Company Limited:

  • The MRQ is 0.810. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.795. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.810TTM0.795+0.015
TTM0.795YOY0.680+0.115
TTM0.7955Y0.768+0.027
5Y0.76810Y0.908-0.140
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8101.340-0.530
TTM0.7951.266-0.471
YOY0.6801.432-0.752
5Y0.7681.422-0.654
10Y0.9081.400-0.492

2. Market Valuation of T.C.J. Asia 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 T.C.J. Asia Public Company Limited generates.

  • Above 15 is considered overpriced but always compare T.C.J. Asia Public Company Limited to the Farm & Heavy Construction Machinery industry mean.
  • A PE ratio of -1,941.16 means the investor is paying ฿-1,941.16 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of T.C.J. Asia Public Company Limited:

  • The EOD is -1,552.931. Company is losing money. -2
  • The MRQ is -1,941.164. Company is losing money. -2
  • The TTM is -198.978. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-1,552.931MRQ-1,941.164+388.233
MRQ-1,941.164TTM-198.978-1,742.186
TTM-198.978YOY105.164-304.142
TTM-198.9785Y-25.010-173.968
5Y-25.01010Y85.762-110.772
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-1,552.93132.262-1,585.193
MRQ-1,941.16435.243-1,976.407
TTM-198.97847.716-246.694
YOY105.16440.698+64.466
5Y-25.01040.588-65.598
10Y85.76232.572+53.190
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of T.C.J. Asia 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 T.C.J. Asia Public Company Limited:

  • The MRQ is 143.309. Seems overpriced? -1
  • The TTM is 59.889. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ143.309TTM59.889+83.420
TTM59.889YOY-113.699+173.588
TTM59.8895Y16.651+43.238
5Y16.65110Y29.321-12.671
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ143.3090.248+143.061
TTM59.8890.045+59.844
YOY-113.6990.313-114.012
5Y16.6510.198+16.453
10Y29.3210.233+29.088

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

Measures if the stock price of T.C.J. Asia Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A PB ratio of 0.30 means the investor is paying ฿0.30 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of T.C.J. Asia Public Company Limited:

  • The EOD is 0.244. Very good. +2
  • The MRQ is 0.305. Very good. +2
  • The TTM is 0.268. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.244MRQ0.305-0.061
MRQ0.305TTM0.268+0.037
TTM0.268YOY0.232+0.036
TTM0.2685Y0.299-0.030
5Y0.29910Y0.535-0.237
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.2441.386-1.142
MRQ0.3051.561-1.256
TTM0.2681.779-1.511
YOY0.2321.746-1.514
5Y0.2991.444-1.145
10Y0.5351.153-0.618
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of T.C.J. Asia 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--0.1250.017+626%0.012+947%-0.001+100%0.179-30%
Book Value Growth--0.9720.972+0%0.972+0%0.972+0%0.9720%
Book Value Per Share--17.05516.968+1%17.025+0%17.1050%15.676+9%
Book Value Per Share Growth--0.0070.001+690%0.001+951%0.000+101%0.013-42%
Current Ratio--1.3911.275+9%1.266+10%1.149+21%0.631+120%
Debt To Asset Ratio--0.3880.386+1%0.355+9%0.383+1%0.421-8%
Debt To Equity Ratio--0.8100.795+2%0.680+19%0.768+5%0.908-11%
Dividend Per Share----0%-0%0.023-100%0.027-100%
Eps---0.003-0.116+4241%-0.019+605%-0.045+1563%0.040-107%
Eps Growth---13.5453.572-479%-1.638-88%1.052-1388%-0.600-96%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.001-0.033+4362%-0.007+840%-0.017+2188%0.009-109%
Operating Margin--0.0660.069-4%0.031+113%0.079-16%0.045+49%
Operating Ratio--1.7461.716+2%1.821-4%1.758-1%1.305+34%
Pb Ratio0.244-25%0.3050.268+14%0.232+31%0.299+2%0.535-43%
Pe Ratio-1552.931+20%-1941.164-198.978-90%105.164-1946%-25.010-99%85.762-2363%
Peg Ratio--143.30959.889+139%-113.699+179%16.651+761%29.321+389%
Price Per Share4.160-25%5.2004.550+14%3.955+31%5.120+2%7.921-34%
Price To Total Gains Ratio33.203-25%41.50421.400+94%-34.311+183%22.049+88%65.334-36%
Profit Growth---135.12710.001-1451%-4.586-97%-6.787-95%37.194-463%
Quick Ratio--0.7670.709+8%0.749+2%0.639+20%0.530+45%
Return On Assets--0.000-0.004+4286%-0.001+657%-0.002+1656%0.002-106%
Return On Equity--0.000-0.009+4258%-0.001+586%-0.003+1547%0.004-105%
Revenue Growth--0.9650.973-1%0.972-1%0.972-1%0.971-1%
Total Gains Per Share--0.1250.017+626%0.012+947%0.023+448%0.207-39%
Total Gains Per Share Growth---0.3160.668-147%-0.509+61%1.666-119%0.227-239%
Usd Book Value--50425891.68450169856.499+1%50337185.962+0%50603121.8220%46362702.061+9%
Usd Book Value Change Per Share--0.0040.000+626%0.000+947%0.000+100%0.005-30%
Usd Book Value Per Share--0.4780.475+1%0.477+0%0.4790%0.439+9%
Usd Dividend Per Share----0%-0%0.001-100%0.001-100%
Usd Eps--0.000-0.003+4241%-0.001+605%-0.001+1563%0.001-107%
Usd Price Per Share0.116-25%0.1460.127+14%0.111+31%0.143+2%0.222-34%
Usd Profit---7920.416-343829.717+4241%-55819.855+605%-131685.476+1563%117216.635-107%
Usd Revenue--10851894.90011471847.079-5%8476841.345+28%8890293.307+22%9626828.194+13%
Usd Total Gains Per Share--0.0040.000+626%0.000+947%0.001+448%0.006-39%
 EOD+2 -3MRQTTM+20 -12YOY+24 -85Y+19 -1510Y+12 -22

3.2. Fundamental Score

Let's check the fundamental score of T.C.J. Asia Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1,552.931
Price to Book Ratio (EOD)Between0-10.244
Net Profit Margin (MRQ)Greater than0-0.001
Operating Margin (MRQ)Greater than00.066
Quick Ratio (MRQ)Greater than10.767
Current Ratio (MRQ)Greater than11.391
Debt to Asset Ratio (MRQ)Less than10.388
Debt to Equity Ratio (MRQ)Less than10.810
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.000
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of T.C.J. Asia Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.580
Ma 20Greater thanMa 504.312
Ma 50Greater thanMa 1004.380
Ma 100Greater thanMa 2004.545
OpenGreater thanClose4.140
Total0/5 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets2,940,915
Total Liabilities1,139,990
Total Stockholder Equity1,407,512
 As reported
Total Liabilities 1,139,990
Total Stockholder Equity+ 1,407,512
Total Assets = 2,940,915

Assets

Total Assets2,940,915
Total Current Assets1,003,954
Long-term Assets1,003,954
Total Current Assets
Cash And Cash Equivalents 63,071
Short-term Investments 108,111
Net Receivables 445,606
Inventory 373,311
Other Current Assets 9,345
Total Current Assets  (as reported)1,003,954
Total Current Assets  (calculated)999,444
+/- 4,510
Long-term Assets
Property Plant Equipment 1,860,157
Goodwill 14,247
Long Term Investments 18,704
Intangible Assets 455
Other Assets 43,397
Long-term Assets  (as reported)1,936,960
Long-term Assets  (calculated)1,936,960
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities721,866
Long-term Liabilities418,124
Total Stockholder Equity1,407,512
Total Current Liabilities
Short Long Term Debt 328,878
Accounts payable 205,851
Other Current Liabilities 71,254
Total Current Liabilities  (as reported)721,866
Total Current Liabilities  (calculated)605,982
+/- 115,884
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt376,629
Long-term Liabilities  (as reported)418,124
Long-term Liabilities  (calculated)376,629
+/- 41,495
Total Stockholder Equity
Common Stock1,055,963
Retained Earnings 257,603
Other Stockholders Equity 9,805
Total Stockholder Equity (as reported)1,407,512
Total Stockholder Equity (calculated)1,323,371
+/- 84,140
Other
Capital Stock1,055,963
Common Stock Shares Outstanding 105,596
Net Debt 281,170
Net Invested Capital 1,751,753
Net Tangible Assets 1,392,810
Net Working Capital 282,088



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-30
> Total Assets 
1,290,489
1,230,278
1,203,853
1,127,186
1,087,727
1,012,908
1,049,060
987,785
955,685
740,635
725,747
709,466
719,436
734,939
833,293
706,056
758,366
1,737,383
1,724,503
1,722,491
1,719,444
1,723,590
1,629,021
1,591,786
1,661,317
1,697,115
1,602,350
1,665,848
1,689,939
1,769,978
1,884,625
1,911,977
1,936,274
1,638,984
1,560,101
1,638,140
1,611,294
1,506,262
1,581,726
1,619,881
1,644,647
1,615,922
1,751,671
1,752,040
1,854,936
2,006,458
2,040,241
1,972,263
2,021,603
1,999,719
2,002,223
2,514,985
2,483,129
2,546,629
2,638,334
2,759,963
2,790,590
2,840,437
2,867,525
2,944,196
3,036,530
2,988,591
3,110,534
3,155,620
3,201,130
3,322,373
3,294,752
3,303,944
3,300,254
3,118,013
3,107,814
3,167,866
3,122,221
3,028,403
2,962,893
2,910,030
2,863,640
2,780,991
2,748,830
2,777,964
2,820,703
2,794,907
2,759,571
2,769,094
2,861,268
2,912,895
2,954,142
2,940,915
2,940,9152,954,1422,912,8952,861,2682,769,0942,759,5712,794,9072,820,7032,777,9642,748,8302,780,9912,863,6402,910,0302,962,8933,028,4033,122,2213,167,8663,107,8143,118,0133,300,2543,303,9443,294,7523,322,3733,201,1303,155,6203,110,5342,988,5913,036,5302,944,1962,867,5252,840,4372,790,5902,759,9632,638,3342,546,6292,483,1292,514,9852,002,2231,999,7192,021,6031,972,2632,040,2412,006,4581,854,9361,752,0401,751,6711,615,9221,644,6471,619,8811,581,7261,506,2621,611,2941,638,1401,560,1011,638,9841,936,2741,911,9771,884,6251,769,9781,689,9391,665,8481,602,3501,697,1151,661,3171,591,7861,629,0211,723,5901,719,4441,722,4911,724,5031,737,383758,366706,056833,293734,939719,436709,466725,747740,635955,685987,7851,049,0601,012,9081,087,7271,127,1861,203,8531,230,2781,290,489
   > 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
0
0
0
0
0
0
0
0
801,255
749,335
789,725
837,036
677,691
677,132
759,861
726,868
659,021
629,474
613,874
592,918
587,193
560,512
597,709
663,123
674,962
693,775
728,585
839,669
893,915
965,398
1,003,954
1,003,954965,398893,915839,669728,585693,775674,962663,123597,709560,512587,193592,918613,874629,474659,021726,868759,861677,132677,691837,036789,725749,335801,25500000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
69,080
64,657
93,049
95,928
64,701
77,869
69,134
73,763
61,698
49,230
45,321
45,001
62,678
40,557
39,895
37,805
33,642
38,251
52,408
58,392
89,536
116,520
63,071
63,071116,52089,53658,39252,40838,25133,64237,80539,89540,55762,67845,00145,32149,23061,69873,76369,13477,86964,70195,92893,04964,65769,08000000000000000000000000000000000000000000000000000000000000000000
       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
56,916
60,953
61,039
76,292
96,535
55,787
55,569
55,748
55,934
55,613
55,841
56,090
67,276
67,493
73,640
72,151
94,833
92,408
61,832
92,412
102,627
88,263
108,111
108,11188,263102,62792,41261,83292,40894,83372,15173,64067,49367,27656,09055,84155,61355,93455,74855,56955,78796,53576,29261,03960,95356,91600000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
11,002
33,698
67,522
63,953
28,879
65,442
124,941
73,980
50,209
49,005
53,772
36,411
35,337
33,566
87,007
50,812
58,977
94,414
175,224
174,076
137,839
157,756
139,921
112,492
97,454
108,934
118,573
178,901
187,046
163,974
179,296
150,562
246,116
131,937
102,313
131,116
186,441
162,356
176,658
279,909
330,019
215,134
302,447
313,589
323,180
421,755
420,508
381,996
384,653
327,278
250,169
306,395
315,681
354,786
344,137
409,114
382,671
317,834
321,826
373,611
299,567
249,564
278,772
330,921
333,497
311,449
351,085
350,947
399,708
283,232
291,505
334,144
333,249
310,480
301,425
280,538
260,479
243,921
210,807
265,717
319,396
334,833
321,578
331,686
401,977
384,180
433,106
445,606
445,606433,106384,180401,977331,686321,578334,833319,396265,717210,807243,921260,479280,538301,425310,480333,249334,144291,505283,232399,708350,947351,085311,449333,497330,921278,772249,564299,567373,611321,826317,834382,671409,114344,137354,786315,681306,395250,169327,278384,653381,996420,508421,755323,180313,589302,447215,134330,019279,909176,658162,356186,441131,116102,313131,937246,116150,562179,296163,974187,046178,901118,573108,93497,454112,492139,921157,756137,839174,076175,22494,41458,97750,81287,00733,56635,33736,41153,77249,00550,20973,980124,94165,44228,87963,95367,52233,69811,002
       Other Current Assets 
10,190
24,547
32,836
39,233
30,260
3,287
7,364
4,445
7,272
4,238
3,233
5,074
8,004
5,927
5,481
8,358
11,111
11,355
6,941
5,918
7,041
3,870
11,926
16,558
10,080
9,666
15,705
15,514
13,207
7,372
6,740
9,541
6,918
5,503
7,198
7,271
8,173
5,985
7,885
9,161
7,825
19,531
81,725
78,953
81,820
39,798
39,313
27,485
27,883
25,827
21,575
22,685
28,799
31,506
19,081
20,982
22,389
22,573
25,992
28,638
26,571
23,632
23,858
27,740
29,323
22,389
17,091
18,872
18,418
15,182
15,002
9,471
9,303
8,619
282
226
214
3,011
5,361
12,465
8,576
2,572
3,815
9,834
18,553
17,474
7,623
9,345
9,3457,62317,47418,5539,8343,8152,5728,57612,4655,3613,0112142262828,6199,3039,47115,00215,18218,41818,87217,09122,38929,32327,74023,85823,63226,57128,63825,99222,57322,38920,98219,08131,50628,79922,68521,57525,82727,88327,48539,31339,79881,82078,95381,72519,5317,8259,1617,8855,9858,1737,2717,1985,5036,9189,5416,7407,37213,20715,51415,7059,66610,08016,55811,9263,8707,0415,9186,94111,35511,1118,3585,4815,9278,0045,0743,2334,2387,2724,4457,3643,28730,26039,23332,83624,54710,190
   > 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
0
0
0
0
0
0
0
0
2,333,419
2,296,156
2,270,722
2,193,797
2,188,319
2,180,254
2,157,580
2,119,945
2,065,796
2,040,509
2,021,599
2,018,980
1,988,744
1,936,960
1,936,9601,988,7442,018,9802,021,5992,040,5092,065,7962,119,9452,157,5802,180,2542,188,3192,193,7972,270,7222,296,1562,333,41900000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
735,995
672,218
646,388
628,239
619,759
593,155
593,878
592,250
560,784
418,754
404,280
409,318
430,412
411,201
408,006
398,610
413,167
1,099,012
1,086,923
1,071,241
1,054,084
1,046,193
1,054,596
1,055,068
1,025,634
1,016,172
1,003,517
965,688
990,199
1,013,865
1,061,770
1,110,938
1,106,910
1,105,435
1,074,104
1,056,085
1,033,430
1,006,082
982,636
962,857
941,091
925,267
957,752
1,011,843
1,045,567
1,135,002
1,155,278
1,166,793
1,185,848
1,231,471
1,269,816
1,350,309
1,446,784
1,529,051
1,669,455
1,797,976
1,834,101
1,924,958
1,972,606
2,011,427
2,175,322
2,263,982
2,234,114
2,289,825
2,340,684
2,390,282
2,409,168
2,365,182
2,351,276
2,325,519
2,308,304
2,280,498
2,261,852
2,241,041
2,196,543
2,169,110
2,141,496
2,112,673
2,121,757
2,102,300
2,079,719
2,043,672
2,006,713
1,976,495
1,950,662
1,930,955
1,895,002
1,860,157
1,860,1571,895,0021,930,9551,950,6621,976,4952,006,7132,043,6722,079,7192,102,3002,121,7572,112,6732,141,4962,169,1102,196,5432,241,0412,261,8522,280,4982,308,3042,325,5192,351,2762,365,1822,409,1682,390,2822,340,6842,289,8252,234,1142,263,9822,175,3222,011,4271,972,6061,924,9581,834,1011,797,9761,669,4551,529,0511,446,7841,350,3091,269,8161,231,4711,185,8481,166,7931,155,2781,135,0021,045,5671,011,843957,752925,267941,091962,857982,6361,006,0821,033,4301,056,0851,074,1041,105,4351,106,9101,110,9381,061,7701,013,865990,199965,6881,003,5171,016,1721,025,6341,055,0681,054,5961,046,1931,054,0841,071,2411,086,9231,099,012413,167398,610408,006411,201430,412409,318404,280418,754560,784592,250593,878593,155619,759628,239646,388672,218735,995
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
160,397
152,096
150,163
148,229
146,297
144,364
142,431
140,498
138,564
136,632
134,699
132,766
130,832
130,833
130,833
130,833
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,247
14,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,24714,247130,833130,833130,833130,832132,766134,699136,632138,564140,498142,431144,364146,297148,229150,163152,096160,39700000000000000000
       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
0
0
0
0
0
0
0
0
6,000
6,000
6,000
6,000
6,000
6,394
6,395
6,396
18,948
19,013
19,115
19,211
19,267
12,413
18,881
12,895
7,940
7,937
7,946
7,949
18,465
18,708
18,704
18,70418,70818,4657,9497,9467,9377,94012,89518,88112,41319,26719,21119,11519,01318,9486,3966,3956,3946,0006,0006,0006,0006,00000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
6,737
6,613
6,490
6,367
6,243
6,120
5,997
5,873
166,147
157,723
155,666
153,609
151,554
149,497
147,441
145,385
143,328
141,272
139,216
137,159
135,102
134,980
134,856
134,733
18,201
18,068
17,936
17,912
17,770
17,629
17,487
17,348
17,205
17,063
16,921
16,779
16,636
16,502
16,359
16,264
21,007
21,114
21,107
20,982
20,813
36,504
36,199
35,854
35,532
35,129
34,884
34,473
34,074
33,690
33,364
32,980
32,602
32,233
31,863
31,506
31,141
30,921
16,293
15,944
15,570
2,537
2,382
14,775
14,372
1,616
1,470
1,323
1,177
1,036
904
772
20,710
20,590
455
45520,59020,7107729041,0361,1771,3231,4701,61614,37214,7752,3822,53715,57015,94416,29330,92131,14131,50631,86332,23332,60232,98033,36433,69034,07434,47334,88435,12935,53235,85436,19936,50420,81320,98221,10721,11421,00716,26416,35916,50216,63616,77916,92117,06317,20517,34817,48717,62917,77017,91217,93618,06818,201134,733134,856134,980135,102137,159139,216141,272143,328145,385147,441149,497151,554153,609155,666157,723166,1475,8735,9976,1206,2436,3676,4906,6136,737000000000
       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
0
0
0
0
0
0
0
0
12,075
12,075
12,075
10,411
10,476
10,525
10,562
10,410
10,410
10,410
10,410
10,410
10,410
10,410
10,41010,41010,41010,41010,41010,41010,41010,56210,52510,47610,41112,07512,07512,07500000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
879,431
902,907
936,059
919,922
915,903
872,981
924,430
916,904
930,062
982,785
1,003,401
1,026,676
1,067,428
375,278
457,798
450,669
486,180
923,210
902,479
894,788
866,852
849,426
706,726
647,511
685,712
705,149
586,738
646,520
661,892
738,292
844,063
877,165
889,484
747,627
689,004
803,408
770,456
671,515
750,822
769,169
789,889
757,432
834,823
795,405
855,973
1,005,812
1,016,370
928,555
938,604
898,296
871,774
1,063,598
1,007,043
1,061,738
1,136,452
1,237,139
1,240,866
1,285,751
1,295,326
1,363,764
1,439,024
1,387,887
1,509,056
1,542,447
1,576,391
1,719,712
1,658,808
1,501,788
1,469,700
1,295,868
1,289,802
1,347,806
1,284,069
1,185,319
1,123,227
1,088,400
1,051,706
1,004,797
971,907
989,379
1,022,329
992,343
963,120
975,455
1,053,044
1,142,617
1,166,447
1,139,990
1,139,9901,166,4471,142,6171,053,044975,455963,120992,3431,022,329989,379971,9071,004,7971,051,7061,088,4001,123,2271,185,3191,284,0691,347,8061,289,8021,295,8681,469,7001,501,7881,658,8081,719,7121,576,3911,542,4471,509,0561,387,8871,439,0241,363,7641,295,3261,285,7511,240,8661,237,1391,136,4521,061,7381,007,0431,063,598871,774898,296938,604928,5551,016,3701,005,812855,973795,405834,823757,432789,889769,169750,822671,515770,456803,408689,004747,627889,484877,165844,063738,292661,892646,520586,738705,149685,712647,511706,726849,426866,852894,788902,479923,210486,180450,669457,798375,2781,067,4281,026,6761,003,401982,785930,062916,904924,430872,981915,903919,922936,059902,907879,431
   > Total Current Liabilities 
54,049
77,991
117,696
106,959
108,504
71,189
112,635
92,651
118,949
594,523
610,573
619,649
646,143
329,825
412,726
409,396
433,911
525,632
511,500
508,405
492,176
485,858
356,430
294,372
333,453
369,203
264,269
363,455
381,843
428,291
507,154
517,102
543,075
375,455
345,756
480,600
440,809
378,576
483,411
527,482
575,073
570,766
655,229
608,384
667,102
756,537
788,904
705,698
727,377
672,326
628,702
784,472
660,406
705,359
678,749
721,712
719,309
738,016
795,339
889,067
828,938
792,544
954,334
980,232
1,073,332
1,208,763
1,108,270
857,344
771,308
623,161
662,083
744,482
698,513
609,639
579,148
585,052
586,637
561,000
535,154
482,869
538,108
524,657
538,890
578,903
676,831
727,717
778,357
721,866
721,866778,357727,717676,831578,903538,890524,657538,108482,869535,154561,000586,637585,052579,148609,639698,513744,482662,083623,161771,308857,3441,108,2701,208,7631,073,332980,232954,334792,544828,938889,067795,339738,016719,309721,712678,749705,359660,406784,472628,702672,326727,377705,698788,904756,537667,102608,384655,229570,766575,073527,482483,411378,576440,809480,600345,756375,455543,075517,102507,154428,291381,843363,455264,269369,203333,453294,372356,430485,858492,176508,405511,500525,632433,911409,396412,726329,825646,143619,649610,573594,523118,94992,651112,63571,189108,504106,959117,69677,99154,049
       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
0
0
0
0
0
0
0
0
1,370,517
1,327,787
1,234,441
14,785
14,531
11,296
13,573
12,020
10,926
162,098
148,999
134,456
118,176
0
0
0
0
0
0
0
0
0
0
0000000000118,176134,456148,999162,09810,92612,02013,57311,29614,53114,7851,234,4411,327,7871,370,51700000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
1,370,517
1,327,787
1,234,441
14,785
14,531
11,296
13,573
12,020
10,926
162,098
148,999
239,709
209,699
174,825
175,795
197,591
194,157
179,808
152,610
277,187
295,059
331,340
328,878
328,878331,340295,059277,187152,610179,808194,157197,591175,795174,825209,699239,709148,999162,09810,92612,02013,57311,29614,53114,7851,234,4411,327,7871,370,51700000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
32,086
59,084
86,700
71,784
72,969
31,687
57,880
33,355
33,777
26,079
21,049
9,005
11,410
20,289
34,777
11,548
21,482
69,044
139,070
112,006
97,294
117,259
152,887
92,010
91,212
101,746
99,325
187,044
120,357
159,511
207,552
181,055
146,628
63,286
35,170
114,072
34,617
16,742
53,470
55,707
91,252
120,146
199,526
178,623
173,270
144,170
74,309
94,641
173,783
188,464
170,397
223,707
152,514
177,729
163,821
239,046
145,542
189,047
216,801
237,974
202,951
142,405
134,464
163,062
156,328
243,126
201,656
157,207
155,472
103,860
113,200
125,769
118,213
130,191
125,912
130,412
111,114
127,094
132,790
123,204
151,553
152,108
169,619
235,916
184,104
206,015
212,656
205,851
205,851212,656206,015184,104235,916169,619152,108151,553123,204132,790127,094111,114130,412125,912130,191118,213125,769113,200103,860155,472157,207201,656243,126156,328163,062134,464142,405202,951237,974216,801189,047145,542239,046163,821177,729152,514223,707170,397188,464173,78394,64174,309144,170173,270178,623199,526120,14691,25255,70753,47016,74234,617114,07235,17063,286146,628181,055207,552159,511120,357187,04499,325101,74691,21292,010152,887117,25997,294112,006139,07069,04421,48211,54834,77720,28911,4109,00521,04926,07933,77733,35557,88031,68772,96971,78486,70059,08432,086
       Other Current Liabilities 
8,497
5,441
11,460
10,557
5,797
4,793
7,771
8,137
12,899
22,670
25,260
24,728
25,997
282,498
11,728
14,437
20,746
29,566
47,670
38,146
58,204
39,081
33,885
33,831
36,647
51,285
41,602
34,558
30,370
37,085
48,516
43,127
37,677
30,124
22,702
22,889
24,538
34,929
41,865
39,760
42,532
59,897
70,903
38,971
42,457
60,924
60,948
49,994
52,966
54,896
54,415
104,047
101,888
113,519
95,656
108,034
84,227
85,059
73,417
44,678
45,273
50,431
63,284
82,199
70,188
80,574
91,603
74,166
68,907
78,653
86,793
65,354
50,230
44,180
36,552
40,687
46,800
43,691
37,169
41,149
45,263
57,956
47,799
41,648
44,885
56,065
69,017
71,254
71,25469,01756,06544,88541,64847,79957,95645,26341,14937,16943,69146,80040,68736,55244,18050,23065,35486,79378,65368,90774,16691,60380,57470,18882,19963,28450,43145,27344,67873,41785,05984,227108,03495,656113,519101,888104,04754,41554,89652,96649,99460,94860,92442,45738,97170,90359,89742,53239,76041,86534,92924,53822,88922,70230,12437,67743,12748,51637,08530,37034,55841,60251,28536,64733,83133,88539,08158,20438,14647,67029,56620,74614,43711,728282,49825,99724,72825,26022,67012,8998,1377,7714,7935,79710,55711,4605,4418,497
   > 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
0
0
0
0
0
0
0
0
544,079
503,348
465,070
443,797
436,753
506,510
484,220
467,685
424,230
396,552
376,213
414,900
388,090
418,124
418,124388,090414,900376,213396,552424,230467,685484,220506,510436,753443,797465,070503,348544,07900000000000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min 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
0
0
0
0
0
0
0
0
-1,370,517
-1,327,787
-1,234,441
-14,785
-14,531
-11,296
-13,573
-12,020
-10,926
480,629
452,790
430,193
413,519
535,004
526,827
509,248
491,291
460,187
441,988
440,517
420,310
394,061
376,629
376,629394,061420,310440,517441,988460,187491,291509,248526,827535,004413,519430,193452,790480,629-10,926-12,020-13,573-11,296-14,531-14,785-1,234,441-1,327,787-1,370,51700000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
411,058
327,371
267,794
207,264
171,824
139,927
124,630
70,881
25,623
0
0
0
0
359,660
375,495
255,387
272,186
639,615
642,008
651,817
673,360
689,105
727,500
743,161
752,158
762,314
775,253
776,655
782,518
782,839
789,601
784,337
795,137
657,836
646,646
624,832
635,717
634,420
633,091
646,725
659,598
659,862
714,062
712,292
752,016
747,027
772,388
789,621
815,439
828,902
858,020
1,173,681
1,198,102
1,212,009
1,230,803
1,251,205
1,273,569
1,281,488
1,298,377
1,305,681
1,323,628
1,326,242
1,328,508
1,335,070
1,336,493
1,314,521
1,336,592
1,492,468
1,508,861
1,501,795
1,503,021
1,499,587
1,511,184
1,513,766
1,511,006
1,495,505
1,484,867
1,446,009
1,442,597
1,452,848
1,456,362
1,457,080
1,452,120
1,446,825
1,447,268
1,402,852
1,407,795
1,407,512
1,407,5121,407,7951,402,8521,447,2681,446,8251,452,1201,457,0801,456,3621,452,8481,442,5971,446,0091,484,8671,495,5051,511,0061,513,7661,511,1841,499,5871,503,0211,501,7951,508,8611,492,4681,336,5921,314,5211,336,4931,335,0701,328,5081,326,2421,323,6281,305,6811,298,3771,281,4881,273,5691,251,2051,230,8031,212,0091,198,1021,173,681858,020828,902815,439789,621772,388747,027752,016712,292714,062659,862659,598646,725633,091634,420635,717624,832646,646657,836795,137784,337789,601782,839782,518776,655775,253762,314752,158743,161727,500689,105673,360651,817642,008639,615272,186255,387375,495359,660000025,62370,881124,630139,927171,824207,264267,794327,371411,058
   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
223,000
223,000
223,000
223,000
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
557,500
613,249
613,249
633,249
633,249
633,249
633,249
633,249
633,249
633,249
855,913
855,913
855,913
855,913
855,913
855,913
855,913
855,913
877,309
877,309
877,309
877,604
877,604
877,604
877,604
877,604
1,035,257
1,035,257
1,035,258
1,035,258
1,055,961
1,055,961
1,055,961
1,055,961
1,055,961
1,055,961
1,055,961
1,055,961
1,055,963
1,055,963
1,055,963
1,055,963
1,055,963
1,055,963
1,055,963
1,055,963
1,055,963
1,055,9631,055,9631,055,9631,055,9631,055,9631,055,9631,055,9631,055,9631,055,9631,055,9611,055,9611,055,9611,055,9611,055,9611,055,9611,055,9611,055,9611,035,2581,035,2581,035,2571,035,257877,604877,604877,604877,604877,604877,309877,309877,309855,913855,913855,913855,913855,913855,913855,913855,913633,249633,249633,249633,249633,249633,249633,249613,249613,249557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500557,500223,000223,000223,000223,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000250,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9
9
51
103
184
261
200
0
0
0
0
0
0
0
8,411
9,805
9,805
9,8059,8058,4110000000200261184103519900000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.