0 XP   0   0   0

Thai President Foods Public Company Limited










Financial Health of Thai President Foods Public Company Limited




Comparing to competitors in the Packaged Foods industry




  Industry Rankings  


Thai President Foods Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Thai President Foods Public Company Limited?

I guess you are interested in Thai President Foods Public Company Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Thai President Foods Public Company Limited

Let's start. I'm going to help you getting a better view of Thai President Foods Public Company Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Thai President Foods Public Company Limited even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Thai President Foods Public Company Limited is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Thai President Foods Public Company Limited. The closing price on 2022-12-02 was ฿198.00 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Thai President Foods Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Thai President Foods Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Thai President Foods Public Company Limited to the Packaged Foods industry mean.
  • A Net Profit Margin of 8.5% means that ฿0.09 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 8.5%. The company is making a profit. +1
  • The TTM is 11.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ8.5%TTM11.8%-3.3%
TTM11.8%YOY15.9%-4.1%
TTM11.8%5Y15.0%-3.2%
5Y15.0%10Y15.3%-0.3%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%2.8%+5.7%
TTM11.8%2.3%+9.5%
YOY15.9%3.5%+12.4%
5Y15.0%2.8%+12.2%
10Y15.3%2.8%+12.5%
1.1.2. Return on Assets

Shows how efficient Thai President Foods Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Thai President Foods Public Company Limited to the Packaged Foods industry mean.
  • 1.3% Return on Assets means that Thai President Foods Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.9%-0.5%
TTM1.9%YOY2.4%-0.6%
TTM1.9%5Y2.6%-0.8%
5Y2.6%10Y2.7%-0.1%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%0.8%+0.5%
TTM1.9%0.9%+1.0%
YOY2.4%1.1%+1.3%
5Y2.6%0.9%+1.7%
10Y2.7%1.0%+1.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Thai President Foods Public Company Limited to the Packaged Foods industry mean.
  • 1.9% Return on Equity means Thai President Foods Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM2.7%-0.7%
TTM2.7%YOY3.5%-0.8%
TTM2.7%5Y3.8%-1.2%
5Y3.8%10Y3.9%0.0%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%2.0%-0.1%
TTM2.7%1.8%+0.9%
YOY3.5%2.3%+1.2%
5Y3.8%2.1%+1.7%
10Y3.9%2.0%+1.9%

1.2. Operating Efficiency of Thai President Foods Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thai President Foods Public Company Limited is operating .

  • Measures how much profit Thai President Foods Public Company Limited makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Thai President Foods Public Company Limited to the Packaged Foods industry mean.
  • An Operating Margin of 11.5% means the company generated ฿0.12  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 11.5%. The company is operating less efficient.
  • The TTM is 15.6%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ11.5%TTM15.6%-4.0%
TTM15.6%YOY20.2%-4.6%
TTM15.6%5Y21.4%-5.8%
5Y21.4%10Y11.8%+9.5%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ11.5%4.2%+7.3%
TTM15.6%3.0%+12.6%
YOY20.2%4.5%+15.7%
5Y21.4%4.3%+17.1%
10Y11.8%3.4%+8.4%
1.2.2. Operating Ratio

Measures how efficient Thai President Foods Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 1.62 means that the operating costs are ฿1.62 for each ฿1 in net sales.

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

  • The MRQ is 1.618. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.539. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.618TTM1.539+0.080
TTM1.539YOY1.450+0.089
TTM1.5395Y1.457+0.082
5Y1.45710Y1.137+0.320
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6181.625-0.007
TTM1.5391.568-0.029
YOY1.4501.471-0.021
5Y1.4571.351+0.106
10Y1.1371.140-0.003

1.3. Liquidity of Thai President Foods Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 5.48 means the company has ฿5.48 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 5.482. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.218. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.482TTM5.218+0.265
TTM5.218YOY5.469-0.251
TTM5.2185Y5.033+0.185
5Y5.03310Y2.928+2.105
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4821.616+3.866
TTM5.2181.575+3.643
YOY5.4691.581+3.888
5Y5.0331.565+3.468
10Y2.9281.414+1.514
1.3.2. Quick Ratio

Measures if Thai President Foods Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Thai President Foods Public Company Limited to the Packaged Foods industry mean.
  • A Quick Ratio of 3.45 means the company can pay off ฿3.45 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 3.455. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.262. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.455TTM3.262+0.192
TTM3.262YOY3.530-0.268
TTM3.2625Y3.165+0.098
5Y3.16510Y2.308+0.857
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4550.559+2.896
TTM3.2620.580+2.682
YOY3.5300.620+2.910
5Y3.1650.611+2.554
10Y2.3080.585+1.723

1.4. Solvency of Thai President Foods Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Thai President Foods Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Thai President Foods Public Company Limited to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.11 means that Thai President Foods Public Company Limited assets are financed with 10.8% credit (debt) and the remaining percentage (100% - 10.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.108. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.112. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.108TTM0.112-0.004
TTM0.112YOY0.111+0.001
TTM0.1125Y0.122-0.011
5Y0.12210Y0.141-0.019
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1080.491-0.383
TTM0.1120.487-0.375
YOY0.1110.493-0.382
5Y0.1220.490-0.368
10Y0.1410.487-0.346
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Thai President Foods Public Company Limited to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 15.6% means that company has ฿0.16 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.156. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.162. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.156TTM0.162-0.006
TTM0.162YOY0.160+0.002
TTM0.1625Y0.178-0.016
5Y0.17810Y0.198-0.019
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1560.956-0.800
TTM0.1620.947-0.785
YOY0.1600.942-0.782
5Y0.1781.004-0.826
10Y0.1980.982-0.784

2. Market Valuation of Thai President Foods Public Company Limited

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Thai President Foods Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Thai President Foods Public Company Limited to the Packaged Foods industry mean.
  • A PE ratio of 119.14 means the investor is paying ฿119.14 for every ฿1 in earnings.

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

  • The EOD is 117.363. Seems overpriced? -1
  • The MRQ is 119.141. Seems overpriced? -1
  • The TTM is 94.204. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD117.363MRQ119.141-1.778
MRQ119.141TTM94.204+24.936
TTM94.204YOY69.763+24.442
TTM94.2045Y72.977+21.227
5Y72.97710Y100.679-27.702
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD117.36340.390+76.973
MRQ119.14144.031+75.110
TTM94.20445.644+48.560
YOY69.76353.356+16.407
5Y72.97752.695+20.282
10Y100.67941.011+59.668
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Thai President Foods Public Company Limited.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Thai President Foods Public Company Limited:

  • The MRQ is -1,262.079. Very Bad. -2
  • The TTM is -380.628. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-1,262.079TTM-380.628-881.451
TTM-380.628YOY-257.216-123.413
TTM-380.6285Y335.343-715.971
5Y335.34310Y245.382+89.961
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,262.0790.089-1,262.168
TTM-380.6280.032-380.660
YOY-257.2160.103-257.319
5Y335.3430.068+335.275
10Y245.3820.067+245.315

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

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

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 1.80 means the investor is paying ฿1.80 for each ฿1 in book value.

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

  • The EOD is 1.774. Good. +1
  • The MRQ is 1.801. Good. +1
  • The TTM is 1.848. Good. +1
Trends
Current periodCompared to+/- 
EOD1.774MRQ1.801-0.027
MRQ1.801TTM1.848-0.047
TTM1.848YOY1.895-0.048
TTM1.8485Y2.094-0.246
5Y2.09410Y3.235-1.140
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD1.7741.560+0.214
MRQ1.8011.717+0.084
TTM1.8481.874-0.026
YOY1.8951.941-0.046
5Y2.0941.682+0.412
10Y3.2351.372+1.863
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thai President Foods 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---0.6801.607-142%2.063-133%2.789-124%2.083-133%
Book Value Growth--0.9710.9720%0.9720%0.9720%0.9720%
Book Value Per Share--111.621110.053+1%102.092+9%92.487+21%67.243+66%
Book Value Per Share Growth---0.0060.015-142%0.020-130%0.032-119%0.033-119%
Current Ratio--5.4825.218+5%5.469+0%5.033+9%2.928+87%
Debt To Asset Ratio--0.1080.112-4%0.111-3%0.122-12%0.141-23%
Debt To Equity Ratio--0.1560.162-4%0.160-3%0.178-13%0.198-21%
Dividend Per Share--1.8991.495+27%1.709+11%1.655+15%1.357+40%
Dividend Per Share Growth----0.2790%-5033.3950%-1957.6890%-1062.5850%
Eps--1.6872.287-26%2.779-39%2.719-38%2.063-18%
Eps Growth---0.094-0.136+45%-0.071-25%-0.028-71%-0.006-94%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0850.118-28%0.159-47%0.150-43%0.153-44%
Operating Margin--0.1150.156-26%0.202-43%0.214-46%0.118-2%
Operating Ratio--1.6181.539+5%1.450+12%1.457+11%1.137+42%
Pb Ratio1.774-2%1.8011.848-3%1.895-5%2.094-14%3.235-44%
Pe Ratio117.363-2%119.14194.204+26%69.763+71%72.977+63%100.679+18%
Peg Ratio---1262.079-380.628-70%-257.216-80%335.343-476%245.382-614%
Price Per Share198.000-2%201.000203.375-1%193.250+4%188.275+7%182.338+10%
Price To Total Gains Ratio162.309-2%164.76883.527+97%160.473+3%90.111+83%93.402+76%
Profit Growth--96.84896.727+0%96.9160%97.0400%97.1030%
Quick Ratio--3.4553.262+6%3.530-2%3.165+9%2.308+50%
Return On Assets--0.0130.019-27%0.024-44%0.026-49%0.027-51%
Return On Equity--0.0190.027-27%0.035-44%0.038-49%0.039-50%
Revenue Growth--0.9730.972+0%0.971+0%0.971+0%0.971+0%
Total Gains Per Share--1.2203.102-61%3.772-68%4.444-73%3.439-65%
Total Gains Per Share Growth---2.555-0.536-79%-2.351-8%-0.877-66%-0.649-75%
Usd Book Value--1059894576.0001045006394.760+1%969414378.041+9%878210506.303+21%638503350.088+66%
Usd Book Value Change Per Share---0.0200.046-142%0.059-133%0.080-124%0.060-133%
Usd Book Value Per Share--3.2153.170+1%2.940+9%2.664+21%1.937+66%
Usd Dividend Per Share--0.0550.043+27%0.049+11%0.048+15%0.039+40%
Usd Eps--0.0490.066-26%0.080-39%0.078-38%0.059-18%
Usd Price Per Share5.702-2%5.7895.857-1%5.566+4%5.422+7%5.251+10%
Usd Profit--16019625.60021719904.178-26%26391815.431-39%25816262.678-38%19591717.820-18%
Usd Revenue--188309577.600184280902.646+2%165893911.279+14%176392834.049+7%130955350.424+44%
Usd Total Gains Per Share--0.0350.089-61%0.109-68%0.128-73%0.099-65%
 EOD+3 -2MRQTTM+17 -17YOY+14 -205Y+15 -1910Y+15 -19

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15117.363
Price to Book Ratio (EOD)Between0-11.774
Net Profit Margin (MRQ)Greater than00.085
Operating Margin (MRQ)Greater than00.115
Quick Ratio (MRQ)Greater than13.455
Current Ratio (MRQ)Greater than15.482
Debt to Asset Ratio (MRQ)Less than10.108
Debt to Equity Ratio (MRQ)Less than10.156
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.013
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.759
Ma 20Greater thanMa 50198.525
Ma 50Greater thanMa 100199.270
Ma 100Greater thanMa 200198.835
OpenGreater thanClose198.000
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets41,250,214
Total Liabilities4,448,319
Total Stockholder Equity28,525,541
 As reported
Total Liabilities 4,448,319
Total Stockholder Equity+ 28,525,541
Total Assets = 41,250,214

Assets

Total Assets41,250,214
Total Current Assets18,633,609
Long-term Assets18,633,609
Total Current Assets
Cash And Cash Equivalents 4,446,877
Short-term Investments 8,083,041
Net Receivables 3,658,794
Inventory 2,202,984
Other Current Assets 241,913
Total Current Assets  (as reported)18,633,609
Total Current Assets  (calculated)18,633,609
+/-0
Long-term Assets
Property Plant Equipment 8,436,560
Long Term Investments 13,064,682
Intangible Assets 19,936
Other Assets 1,095,427
Long-term Assets  (as reported)22,616,605
Long-term Assets  (calculated)22,616,605
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities3,398,806
Long-term Liabilities1,049,513
Total Stockholder Equity28,525,541
Total Current Liabilities
Accounts payable 2,061,338
Other Current Liabilities 693,930
Total Current Liabilities  (as reported)3,398,806
Total Current Liabilities  (calculated)2,755,268
+/- 643,538
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt92,912
Other Liabilities 995,734
Long-term Liabilities  (as reported)1,049,513
Long-term Liabilities  (calculated)1,088,646
+/- 39,133
Total Stockholder Equity
Retained Earnings 28,690,837
Total Stockholder Equity (as reported)28,525,541
Total Stockholder Equity (calculated)28,690,837
+/- 165,296
Other
Capital Stock329,704
Common Stock Shares Outstanding 329,704
Net Invested Capital 28,525,541
Net Tangible Assets 28,505,605
Net Working Capital 15,234,803



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
3,457,000
3,637,746
3,709,000
3,775,918
4,070,000
4,140,767
4,283,859
4,340,538
4,374,487
4,581,227
4,686,132
4,672,372
4,817,003
5,343,825
5,423,979
5,543,659
5,441,153
5,984,682
6,196,470
6,389,008
6,370,575
6,598,043
7,052,785
7,090,225
7,160,504
7,395,791
7,425,957
7,583,823
7,898,763
8,339,748
8,506,654
8,940,347
9,125,605
9,538,755
9,829,175
10,088,924
10,071,425
10,370,803
10,787,558
11,060,223
11,271,450
11,762,254
12,012,089
12,535,360
12,538,973
13,250,652
13,511,186
14,271,593
14,647,590
14,902,281
16,507,367
16,909,906
17,356,939
17,957,085
18,133,098
18,940,188
19,858,456
20,424,422
20,564,564
21,308,705
21,202,623
22,079,149
29,423,168
30,208,712
30,547,768
31,870,526
30,841,574
31,873,641
32,682,169
33,713,903
34,253,427
35,584,373
35,911,330
36,783,752
37,416,567
38,508,997
38,690,103
40,075,509
40,493,679
41,593,626
41,250,214
41,250,21441,593,62640,493,67940,075,50938,690,10338,508,99737,416,56736,783,75235,911,33035,584,37334,253,42733,713,90332,682,16931,873,64130,841,57431,870,52630,547,76830,208,71229,423,16822,079,14921,202,62321,308,70520,564,56420,424,42219,858,45618,940,18818,133,09817,957,08517,356,93916,909,90616,507,36714,902,28114,647,59014,271,59313,511,18613,250,65212,538,97312,535,36012,012,08911,762,25411,271,45011,060,22310,787,55810,370,80310,071,42510,088,9249,829,1759,538,7559,125,6058,940,3478,506,6548,339,7487,898,7637,583,8237,425,9577,395,7917,160,5047,090,2257,052,7856,598,0436,370,5756,389,0086,196,4705,984,6825,441,1535,543,6595,423,9795,343,8254,817,0034,672,3724,686,1324,581,2274,374,4874,340,5384,283,8594,140,7674,070,0003,775,9183,709,0003,637,7463,457,000
   > 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
8,272,814
9,206,500
9,128,329
9,763,480
13,333,573
14,558,753
15,307,061
15,340,992
13,393,278
14,118,576
14,345,639
14,743,097
14,367,345
15,496,594
15,674,933
16,600,015
16,225,191
17,614,658
17,018,305
17,547,068
17,728,092
19,117,184
18,633,609
18,633,60919,117,18417,728,09217,547,06817,018,30517,614,65816,225,19116,600,01515,674,93315,496,59414,367,34514,743,09714,345,63914,118,57613,393,27815,340,99215,307,06114,558,75313,333,5739,763,4809,128,3299,206,5008,272,8140000000000000000000000000000000000000000000000000000000000
       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
1,787,871
2,624,538
3,680,103
3,523,265
2,777,379
2,780,322
3,653,193
4,772,224
3,876,093
3,294,081
3,184,803
3,942,008
3,320,231
4,218,464
3,785,856
4,851,605
3,695,417
3,820,255
4,608,647
5,554,704
3,588,586
4,967,336
4,446,877
4,446,8774,967,3363,588,5865,554,7044,608,6473,820,2553,695,4174,851,6053,785,8564,218,4643,320,2313,942,0083,184,8033,294,0813,876,0934,772,2243,653,1932,780,3222,777,3793,523,2653,680,1032,624,5381,787,8710000000000000000000000000000000000000000000000000000000000
       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
3,299,315
3,329,535
2,110,433
2,375,818
5,515,714
6,813,752
6,504,549
5,130,621
4,111,481
5,228,350
5,432,552
5,417,884
5,932,175
5,654,096
6,241,759
6,649,226
7,766,744
8,736,737
7,281,311
6,585,646
8,484,455
8,049,522
8,083,041
8,083,0418,049,5228,484,4556,585,6467,281,3118,736,7377,766,7446,649,2266,241,7595,654,0965,932,1755,417,8845,432,5525,228,3504,111,4815,130,6216,504,5496,813,7525,515,7142,375,8182,110,4333,329,5353,299,3150000000000000000000000000000000000000000000000000000000000
       Net Receivables 
937,000
762,202
808,000
716,572
851,000
799,928
797,587
726,704
699,128
703,103
884,435
739,235
811,586
833,945
942,856
870,621
967,566
1,051,230
1,157,886
1,073,908
1,127,694
1,080,129
1,422,723
1,192,948
1,404,010
1,450,000
1,622,175
1,336,337
1,382,838
1,369,872
1,592,881
1,305,895
1,457,565
1,486,838
1,688,085
1,532,561
1,545,521
1,607,950
1,809,627
1,594,954
1,657,092
1,807,190
1,897,860
1,816,585
1,783,622
1,844,374
2,030,598
1,792,644
1,822,579
1,932,353
2,072,986
1,805,841
1,991,781
1,978,530
2,012,885
1,928,524
2,036,308
2,064,425
2,197,456
2,152,344
2,007,171
2,292,118
3,521,634
3,225,780
3,679,642
3,689,473
3,949,568
3,448,839
3,693,955
3,514,815
3,555,338
3,919,036
3,645,036
3,331,127
3,237,727
3,297,838
3,117,312
3,469,118
3,649,020
3,491,758
3,658,794
3,658,7943,491,7583,649,0203,469,1183,117,3123,297,8383,237,7273,331,1273,645,0363,919,0363,555,3383,514,8153,693,9553,448,8393,949,5683,689,4733,679,6423,225,7803,521,6342,292,1182,007,1712,152,3442,197,4562,064,4252,036,3081,928,5242,012,8851,978,5301,991,7811,805,8412,072,9861,932,3531,822,5791,792,6442,030,5981,844,3741,783,6221,816,5851,897,8601,807,1901,657,0921,594,9541,809,6271,607,9501,545,5211,532,5611,688,0851,486,8381,457,5651,305,8951,592,8811,369,8721,382,8381,336,3371,622,1751,450,0001,404,0101,192,9481,422,7231,080,1291,127,6941,073,9081,157,8861,051,230967,566870,621942,856833,945811,586739,235884,435703,103699,128726,704797,587799,928851,000716,572808,000762,202937,000
       Other Current Assets 
52,000
39,774
58,000
13,912
16,000
14,594
10,166
11,036
9,833
5,489
6,620
10,192
12,261
15,267
13,589
20,661
177,779
119,066
21,398
83,288
156,736
105,750
39,684
54,241
49,223
44,714
33,750
37,512
34,352
40,097
25,635
31,073
38,219
38,398
44,359
35,301
59,422
111,021
28,668
39,646
45,305
47,902
39,758
54,038
56,340
65,995
55,119
111,126
104,210
62,389
48,759
64,336
54,558
54,082
49,841
76,304
79,563
70,480
59,615
75,816
189,406
206,694
166,305
121,623
77,827
54,992
50,027
49,209
41,809
38,988
34,247
58,508
59,160
60,890
104,361
102,688
108,913
105,267
98,636
183,013
241,913
241,913183,01398,636105,267108,913102,688104,36160,89059,16058,50834,24738,98841,80949,20950,02754,99277,827121,623166,305206,694189,40675,81659,61570,48079,56376,30449,84154,08254,55864,33648,75962,389104,210111,12655,11965,99556,34054,03839,75847,90245,30539,64628,668111,02159,42235,30144,35938,39838,21931,07325,63540,09734,35237,51233,75044,71449,22354,24139,684105,750156,73683,28821,398119,066177,77920,66113,58915,26712,26110,1926,6205,4899,83311,03610,16614,59416,00013,91258,00039,77452,000
   > 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
17,755,065
18,336,530
18,970,806
19,886,081
20,087,779
20,236,397
20,183,737
21,191,376
20,894,339
21,671,798
22,528,441
22,765,587
22,476,442
22,616,605
22,616,60522,476,44222,765,58722,528,44121,671,79820,894,33921,191,37620,183,73720,236,39720,087,77919,886,08118,970,80618,336,53017,755,0650000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
954,000
1,098,888
1,265,000
1,247,547
1,210,000
1,214,965
1,221,721
1,208,349
1,238,739
1,241,054
1,232,645
1,204,121
1,192,714
1,386,027
1,369,349
1,331,686
1,305,201
1,605,007
1,766,707
1,833,956
1,852,110
1,871,833
2,096,204
2,164,344
2,194,766
2,213,068
2,234,216
2,181,248
2,114,623
2,086,032
2,067,692
2,056,859
2,073,428
2,170,770
2,273,621
2,268,426
2,309,345
2,316,230
2,446,066
2,410,297
2,483,711
2,665,106
2,879,064
3,090,176
3,206,421
3,642,628
3,781,334
3,991,342
4,104,585
4,134,487
4,081,429
3,973,797
3,949,180
3,887,194
3,994,890
3,934,696
3,949,798
3,975,356
3,994,925
3,883,171
3,786,035
3,682,722
8,790,564
8,601,504
8,537,878
8,514,500
8,564,574
8,572,865
8,473,016
8,455,783
8,520,516
8,607,407
8,701,767
8,827,608
9,145,245
8,993,580
8,906,790
8,815,788
8,678,956
8,538,767
8,436,560
8,436,5608,538,7678,678,9568,815,7888,906,7908,993,5809,145,2458,827,6088,701,7678,607,4078,520,5168,455,7838,473,0168,572,8658,564,5748,514,5008,537,8788,601,5048,790,5643,682,7223,786,0353,883,1713,994,9253,975,3563,949,7983,934,6963,994,8903,887,1943,949,1803,973,7974,081,4294,134,4874,104,5853,991,3423,781,3343,642,6283,206,4213,090,1762,879,0642,665,1062,483,7112,410,2972,446,0662,316,2302,309,3452,268,4262,273,6212,170,7702,073,4282,056,8592,067,6922,086,0322,114,6232,181,2482,234,2162,213,0682,194,7662,164,3442,096,2041,871,8331,852,1101,833,9561,766,7071,605,0071,305,2011,331,6861,369,3491,386,0271,192,7141,204,1211,232,6451,241,0541,238,7391,208,3491,221,7211,214,9651,210,0001,247,5471,265,0001,098,888954,000
       Goodwill 
11,000
10,729
10,000
0
0
0
7,071
6,630
6,344
5,976
5,608
5,247
4,883
0
0
0
2,071
1,768
1,464
1,169
871
567
264
264
264
264
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
1,219
5,535
5,535
5,535
5,535
5,535
5,535
5,535
5,535
5,535
5,535
5,535
5,535
5,535
5,535
5,535
46,807
45,651
45,824
44,771
43,071
42,840
42,053
45,546
43,071
44,170
42,007
1,219
1,219
1,219
1,219
0
0
001,2191,2191,2191,21942,00744,17043,07145,54642,05342,84043,07144,77145,82445,65146,8075,5355,5355,5355,5355,5355,5355,5355,5355,5355,5355,5355,5355,5355,5355,5351,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2191,2192642642642645678711,1691,4641,7682,0710004,8835,2475,6085,9766,3446,6307,07100010,00010,72911,000
       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
8,020,946
7,965,123
8,023,131
8,358,254
6,878,666
6,650,130
6,296,446
7,601,115
8,451,720
8,821,351
9,507,986
10,142,036
10,899,856
11,056,428
11,130,013
10,926,042
11,509,152
11,406,076
11,764,445
12,699,257
13,085,981
12,869,526
13,064,682
13,064,68212,869,52613,085,98112,699,25711,764,44511,406,07611,509,15210,926,04211,130,01311,056,42810,899,85610,142,0369,507,9868,821,3518,451,7207,601,1156,296,4466,650,1306,878,6668,358,2548,023,1317,965,1238,020,9460000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
11,000
10,729
10,000
9,265
9,000
13,740
7,071
6,630
6,344
5,976
5,608
5,247
4,883
0
0
0
2,071
1,768
1,464
1,169
871
567
264
264
264
264
6,966
6,806
6,364
6,014
6,262
6,040
5,818
5,441
6,424
6,395
6,018
7,305
6,720
6,607
6,938
7,204
11,864
13,770
13,520
15,191
16,913
16,769
19,316
23,700
24,048
23,480
23,367
25,455
28,231
28,817
27,838
28,274
28,343
27,812
26,796
26,202
46,771
45,725
39,145
37,166
37,365
36,737
34,710
32,642
30,359
28,633
27,378
25,416
24,079
23,500
22,854
22,144
21,584
20,561
19,936
19,93620,56121,58422,14422,85423,50024,07925,41627,37828,63330,35932,64234,71036,73737,36537,16639,14545,72546,77126,20226,79627,81228,34328,27427,83828,81728,23125,45523,36723,48024,04823,70019,31616,76916,91315,19113,52013,77011,8647,2046,9386,6076,7207,3056,0186,3956,4245,4415,8186,0406,2626,0146,3646,8066,9662642642642645678711,1691,4641,7682,0710004,8835,2475,6085,9766,3446,6307,07113,7409,0009,26510,00010,72911,000
       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
92,186
70,484
68,045
73,766
55,108
51,649
53,363
15,132
16,946
22,747
18,969
16,341
64,709
52,437
52,43764,70916,34118,96922,74716,94615,13253,36351,64955,10873,76668,04570,48492,1860000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
778,000
736,116
694,000
565,414
698,000
624,097
604,381
554,004
567,108
731,153
685,449
519,240
575,027
807,547
694,320
686,236
677,702
876,954
845,084
850,981
815,151
960,658
1,140,322
978,094
976,214
1,195,732
1,022,835
895,551
958,440
1,273,163
1,046,755
1,125,211
1,204,598
1,480,187
1,385,066
1,851,171
1,769,578
1,966,324
1,947,242
1,851,445
1,935,684
2,275,637
1,984,815
2,043,528
1,924,883
2,487,914
2,070,916
2,395,741
2,606,053
2,786,977
2,576,914
2,584,293
2,714,446
3,096,010
2,538,012
2,641,964
2,930,391
3,332,563
2,878,360
2,992,919
2,791,194
3,371,167
3,705,961
3,660,875
3,826,415
4,772,400
4,018,616
3,914,820
4,342,248
4,931,391
4,208,689
4,198,933
3,950,481
4,694,317
4,025,115
4,030,935
4,008,166
4,986,114
4,271,140
4,567,678
4,448,319
4,448,3194,567,6784,271,1404,986,1144,008,1664,030,9354,025,1154,694,3173,950,4814,198,9334,208,6894,931,3914,342,2483,914,8204,018,6164,772,4003,826,4153,660,8753,705,9613,371,1672,791,1942,992,9192,878,3603,332,5632,930,3912,641,9642,538,0123,096,0102,714,4462,584,2932,576,9142,786,9772,606,0532,395,7412,070,9162,487,9141,924,8832,043,5281,984,8152,275,6371,935,6841,851,4451,947,2421,966,3241,769,5781,851,1711,385,0661,480,1871,204,5981,125,2111,046,7551,273,163958,440895,5511,022,8351,195,732976,214978,0941,140,322960,658815,151850,981845,084876,954677,702686,236694,320807,547575,027519,240685,449731,153567,108554,004604,381624,097698,000565,414694,000736,116778,000
   > Total Current Liabilities 
778,000
736,116
694,000
565,414
698,000
624,097
604,381
554,004
567,108
731,153
685,386
519,133
574,930
780,244
665,956
661,319
655,991
858,728
830,243
839,476
806,982
955,825
1,138,825
978,094
976,214
1,195,732
986,855
859,571
929,161
1,246,868
1,023,524
1,097,275
1,177,475
1,452,124
1,358,185
1,376,042
1,279,887
1,462,242
1,435,883
1,321,692
1,390,769
1,720,455
1,393,125
1,440,809
1,295,955
1,842,349
1,423,194
1,745,647
1,930,310
2,077,285
1,580,197
1,573,698
1,663,926
2,046,509
1,518,384
1,554,203
1,716,536
2,115,940
1,624,160
1,710,186
1,524,672
2,056,488
2,627,543
2,607,044
2,771,414
3,715,059
3,003,472
2,897,356
3,194,846
3,791,915
3,103,244
3,068,157
2,871,050
3,598,588
2,938,243
2,973,475
2,925,359
3,897,195
3,235,686
3,535,393
3,398,806
3,398,8063,535,3933,235,6863,897,1952,925,3592,973,4752,938,2433,598,5882,871,0503,068,1573,103,2443,791,9153,194,8462,897,3563,003,4723,715,0592,771,4142,607,0442,627,5432,056,4881,524,6721,710,1861,624,1602,115,9401,716,5361,554,2031,518,3842,046,5091,663,9261,573,6981,580,1972,077,2851,930,3101,745,6471,423,1941,842,3491,295,9551,440,8091,393,1251,720,4551,390,7691,321,6921,435,8831,462,2421,279,8871,376,0421,358,1851,452,1241,177,4751,097,2751,023,5241,246,868929,161859,571986,8551,195,732976,214978,0941,138,825955,825806,982839,476830,243858,728655,991661,319665,956780,244574,930519,133685,386731,153567,108554,004604,381624,097698,000565,414694,000736,116778,000
       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
78,746
75,109
70,618
68,916
294,103
249,685
232,148
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000232,148249,685294,10368,91670,61875,10978,7460000000000000000000000000000000000000000000000000000000000
       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
78,746
75,109
70,618
68,916
294,103
249,685
232,148
0
0
0
0
0
0
0
0
0
0
0
0
0
0
248,005
0
0248,00500000000000000232,148249,685294,10368,91670,61875,10978,7460000000000000000000000000000000000000000000000000000000000
       Accounts payable 
502,000
501,640
474,000
412,405
529,000
501,233
409,388
321,762
314,662
326,549
503,823
378,677
419,273
449,809
447,286
448,426
454,198
464,523
536,597
566,033
568,250
588,866
853,553
717,937
730,549
825,299
705,954
609,964
647,981
665,287
607,053
692,191
766,774
789,046
830,834
972,579
956,628
905,801
945,435
836,680
917,599
934,669
868,477
968,308
870,538
1,000,173
794,681
970,249
904,879
824,347
945,852
873,420
894,725
891,695
860,004
896,599
1,009,401
999,438
982,647
1,087,250
915,213
1,421,214
1,547,808
1,556,851
1,579,035
1,936,177
1,593,903
1,581,286
1,680,364
1,536,692
1,467,373
1,525,170
1,430,919
1,349,376
1,448,821
1,618,304
1,574,526
1,768,689
1,749,145
1,804,061
2,061,338
2,061,3381,804,0611,749,1451,768,6891,574,5261,618,3041,448,8211,349,3761,430,9191,525,1701,467,3731,536,6921,680,3641,581,2861,593,9031,936,1771,579,0351,556,8511,547,8081,421,214915,2131,087,250982,647999,4381,009,401896,599860,004891,695894,725873,420945,852824,347904,879970,249794,6811,000,173870,538968,308868,477934,669917,599836,680945,435905,801956,628972,579830,834789,046766,774692,191607,053665,287647,981609,964705,954825,299730,549717,937853,553588,866568,250566,033536,597464,523454,198448,426447,286449,809419,273378,677503,823326,549314,662321,762409,388501,233529,000412,405474,000501,640502,000
       Other Current Liabilities 
107,000
182,434
134,000
144,234
136,000
111,859
175,938
227,640
247,617
402,609
179,582
139,367
144,297
321,389
205,518
198,103
186,235
379,819
278,096
257,414
224,323
351,771
270,905
248,652
237,496
361,744
253,944
228,476
259,575
561,132
393,965
381,087
386,897
640,923
510,310
385,715
304,687
530,719
472,636
468,067
454,231
767,605
504,493
452,709
403,071
819,345
605,322
629,114
547,276
885,315
494,926
468,259
509,151
885,551
594,587
544,042
598,708
1,083,259
609,585
592,481
581,491
609,072
997,070
972,182
580,524
477,101
698,187
40,690
39,620
47,419
898,106
1,007,877
747,576
579,880
748,480
838,425
699,812
611,004
767,952
927,921
693,930
693,930927,921767,952611,004699,812838,425748,480579,880747,5761,007,877898,10647,41939,62040,690698,187477,101580,524972,182997,070609,072581,491592,481609,5851,083,259598,708544,042594,587885,551509,151468,259494,926885,315547,276629,114605,322819,345403,071452,709504,493767,605454,231468,067472,636530,719304,687385,715510,310640,923386,897381,087393,965561,132259,575228,476253,944361,744237,496248,652270,905351,771224,323257,414278,096379,819186,235198,103205,518321,389144,297139,367179,582402,609247,617227,640175,938111,859136,000144,234134,000182,434107,000
   > 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
1,017,464
1,147,402
1,139,476
1,105,446
1,130,776
1,079,431
1,095,729
1,086,873
1,057,460
1,082,807
1,088,919
1,035,454
1,032,285
1,049,513
1,049,5131,032,2851,035,4541,088,9191,082,8071,057,4601,086,8731,095,7291,079,4311,130,7761,105,4461,139,4761,147,4021,017,4640000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
63
107
97
87
179
68
198
49
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
445,862
461,437
477,709
487,425
503,971
508,910
518,837
542,794
555,488
572,967
592,190
596,842
599,514
616,596
634,148
635,543
654,182
670,835
690,171
613,763
628,454
645,735
660,022
715,034
742,353
755,642
773,416
866,980
882,157
898,675
910,587
858,379
865,389
1,003,454
1,006,130
1,050,800
1,055,512
1,012,344
1,029,119
1,029,633
1,005,016
1,024,285
1,035,033
986,510
981,801
995,734
995,734981,801986,5101,035,0331,024,2851,005,0161,029,6331,029,1191,012,3441,055,5121,050,8001,006,1301,003,454865,389858,379910,587898,675882,157866,980773,416755,642742,353715,034660,022645,735628,454613,763690,171670,835654,182635,543634,148616,596599,514596,842592,190572,967555,488542,794518,837508,910503,971487,425477,709461,437445,8620000000000000000049198681798797107630000000000
> Total Stockholder Equity
2,677,000
2,899,000
3,012,000
3,207,408
3,369,000
3,513,585
3,676,454
3,783,515
3,804,322
3,850,074
3,995,901
4,147,451
4,235,275
4,316,357
4,509,272
4,710,073
4,748,426
4,765,676
4,960,466
5,123,952
5,121,903
5,133,718
5,387,572
5,562,803
5,626,198
5,626,564
5,815,173
6,076,995
6,311,325
6,409,595
6,785,462
7,108,974
7,201,568
7,306,150
7,659,187
7,443,832
7,439,158
7,501,258
7,911,542
8,247,546
8,355,333
8,467,441
8,845,293
9,256,438
9,302,917
9,396,560
9,847,893
10,242,509
10,380,141
10,425,418
12,201,540
12,557,404
12,849,768
13,008,740
13,696,575
14,345,180
14,966,695
15,064,887
15,602,732
16,170,184
16,268,770
16,486,078
19,877,239
20,538,719
20,741,395
21,043,162
20,899,802
21,800,861
22,117,567
22,417,219
23,391,964
24,448,977
24,897,251
24,945,367
25,975,410
26,826,184
27,050,805
27,322,445
28,176,825
28,736,460
28,525,541
28,525,54128,736,46028,176,82527,322,44527,050,80526,826,18425,975,41024,945,36724,897,25124,448,97723,391,96422,417,21922,117,56721,800,86120,899,80221,043,16220,741,39520,538,71919,877,23916,486,07816,268,77016,170,18415,602,73215,064,88714,966,69514,345,18013,696,57513,008,74012,849,76812,557,40412,201,54010,425,41810,380,14110,242,5099,847,8939,396,5609,302,9179,256,4388,845,2938,467,4418,355,3338,247,5467,911,5427,501,2587,439,1587,443,8327,659,1877,306,1507,201,5687,108,9746,785,4626,409,5956,311,3256,076,9955,815,1735,626,5645,626,1985,562,8035,387,5725,133,7185,121,9035,123,9524,960,4664,765,6764,748,4264,710,0734,509,2724,316,3574,235,2754,147,4513,995,9013,850,0743,804,3223,783,5153,676,4543,513,5853,369,0003,207,4083,012,0002,899,0002,677,000
   Common Stock
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
180,000
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704
329,704329,704329,704329,704329,704329,704329,704329,704329,704329,704329,704329,704329,704329,704329,704329,704329,704329,704329,704180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000180,000
   Retained Earnings 
2,200,000
2,414,067
2,527,000
2,739,725
2,878,000
3,021,620
3,159,128
3,289,944
3,309,179
3,353,801
3,498,357
3,675,394
3,765,221
3,836,764
4,030,903
4,228,808
4,286,492
4,296,755
4,492,479
4,661,765
4,657,245
4,671,615
4,936,868
5,111,586
5,178,980
5,206,566
5,423,806
5,682,552
5,883,934
5,953,478
6,329,626
6,647,597
6,734,089
6,815,636
7,164,423
6,950,075
6,936,460
7,006,699
7,396,325
7,713,538
7,794,984
7,893,375
8,281,580
8,714,039
8,782,168
8,865,322
9,336,546
9,710,803
9,830,431
9,874,246
10,324,711
10,685,111
10,866,328
11,034,695
11,616,315
12,082,771
12,263,777
12,385,475
12,918,928
13,419,189
13,618,742
13,714,694
18,498,463
19,188,606
19,496,860
19,756,467
21,034,298
21,860,928
22,154,689
22,473,876
23,505,064
24,500,076
24,908,833
25,000,743
25,923,952
26,800,550
27,011,937
27,285,497
28,145,866
28,764,955
28,690,837
28,690,83728,764,95528,145,86627,285,49727,011,93726,800,55025,923,95225,000,74324,908,83324,500,07623,505,06422,473,87622,154,68921,860,92821,034,29819,756,46719,496,86019,188,60618,498,46313,714,69413,618,74213,419,18912,918,92812,385,47512,263,77712,082,77111,616,31511,034,69510,866,32810,685,11110,324,7119,874,2469,830,4319,710,8039,336,5468,865,3228,782,1688,714,0398,281,5807,893,3757,794,9847,713,5387,396,3257,006,6996,936,4606,950,0757,164,4236,815,6366,734,0896,647,5976,329,6265,953,4785,883,9345,682,5525,423,8065,206,5665,178,9805,111,5864,936,8684,671,6154,657,2454,661,7654,492,4794,296,7554,286,4924,228,8084,030,9033,836,7643,765,2213,675,3943,498,3573,353,8013,309,1793,289,9443,159,1283,021,6202,878,0002,739,7252,527,0002,414,0672,200,000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
2,218,504
2,285,695
2,184,728
2,306,084
336,110
307,446
201,868
244,028
-1,177,163
-1,141,734
-1,118,789
-1,138,324
-1,155,767
-1,093,766
-1,054,249
-1,098,043
-991,209
-1,017,033
-1,003,799
-1,005,719
-1,011,707
-1,071,162
-1,207,963
-1,207,963-1,071,162-1,011,707-1,005,719-1,003,799-1,017,033-991,209-1,098,043-1,054,249-1,093,766-1,155,767-1,138,324-1,118,789-1,141,734-1,177,163244,028201,868307,446336,1102,306,0842,184,7282,285,6952,218,5040000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.