0 XP   0   0   0

Thaicom Public Company Limited
Buy, Hold or Sell?

I guess you are interested in Thaicom 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 Thaicom

Let's start. I'm going to help you getting a better view of Thaicom 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 Thaicom 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 Thaicom 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 Thaicom Public Company Limited. The closing price on 2022-10-03 was ฿11.40 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.
Thaicom 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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating 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 Thaicom Public Company Limited.

1.1. Profitability

An important factor of a company's health is the profitability.

1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Thaicom to the Communication Equipment industry mean.
  • A Net Profit Margin of 14.0% means that ฿0.14 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 42.0%. The company is making a huge profit. +2
  • The TTM is 14.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ42.0%TTM14.0%+28.0%
TTM14.0%YOY-3.7%+17.7%
TTM14.0%5Y-4.5%+18.5%
5Y-4.5%10Y4.4%-9.0%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ42.0%2.0%+40.0%
TTM14.0%1.2%+12.8%
YOY-3.7%1.4%-5.1%
5Y-4.5%0.4%-4.9%
10Y4.4%1.2%+3.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Thaicom to the Communication Equipment industry mean.
  • 0.7% Return on Assets means that Thaicom generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 2.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM0.7%+1.4%
TTM0.7%YOY-0.2%+0.9%
TTM0.7%5Y-0.3%+1.0%
5Y-0.3%10Y0.4%-0.8%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%0.5%+1.6%
TTM0.7%0.4%+0.3%
YOY-0.2%0.5%-0.7%
5Y-0.3%0.3%-0.6%
10Y0.4%0.4%+0.0%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Thaicom to the Communication Equipment industry mean.
  • 2.8% Return on Equity means the company generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 2.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM1.0%+1.9%
TTM1.0%YOY-0.3%+1.2%
TTM1.0%5Y-0.5%+1.5%
5Y-0.5%10Y0.8%-1.3%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%1.1%+1.7%
TTM1.0%1.0%0.0%
YOY-0.3%0.9%-1.2%
5Y-0.5%0.5%-1.0%
10Y0.8%0.9%-0.1%

1.2. Operating Efficiency of Thaicom Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thaicom is operating .

  • Measures how much profit Thaicom 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 Thaicom to the Communication Equipment industry mean.
  • An Operating Margin of 25.5% means the company generated ฿0.25  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 25.5%. The company is operating very efficient. +2
  • The TTM is 21.2%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ25.5%TTM21.2%+4.2%
TTM21.2%YOY-5.6%+26.8%
TTM21.2%5Y6.8%+14.4%
5Y6.8%10Y3.8%+3.0%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ25.5%2.7%+22.8%
TTM21.2%1.3%+19.9%
YOY-5.6%1.8%-7.4%
5Y6.8%1.6%+5.2%
10Y3.8%1.1%+2.7%
1.2.2. Operating Ratio

Measures how efficient Thaicom is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • An Operation Ratio of 1.28 means that the operating costs are ฿1.28 for each ฿1 in net sales.

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

  • The MRQ is 1.280. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.354. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.280TTM1.354-0.074
TTM1.354YOY1.676-0.322
TTM1.3545Y1.439-0.085
5Y1.43910Y0.987+0.452
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2801.603-0.323
TTM1.3541.537-0.183
YOY1.6761.477+0.199
5Y1.4391.365+0.074
10Y0.9871.163-0.176

1.3. Liquidity of Thaicom Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
  • A Current Ratio of 5.53 means the company has ฿5.53 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 5.529. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.652. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.529TTM4.652+0.877
TTM4.652YOY3.764+0.888
TTM4.6525Y3.972+0.680
5Y3.97210Y2.232+1.741
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ5.5291.839+3.690
TTM4.6521.785+2.867
YOY3.7641.867+1.897
5Y3.9721.844+2.128
10Y2.2321.640+0.592
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy (always compare to Communication Equipment industry mean)
  • A Quick Ratio of 3.03 means the company can pay off ฿3.03 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 3.034. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.850. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.034TTM2.850+0.184
TTM2.850YOY2.865-0.015
TTM2.8505Y2.583+0.266
5Y2.58310Y1.607+0.976
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0340.842+2.192
TTM2.8500.863+1.987
YOY2.8650.914+1.951
5Y2.5830.909+1.674
10Y1.6070.884+0.723

1.4. Solvency of Thaicom Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy (always compare to Communication Equipment industry mean).
  • A Debt to Asset Ratio of 0.27 means that Thaicom assets are financed with 27.1% credit (debt) and the remaining percentage (100% - 27.1%) is financed by its owners/shareholders.

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

  • The MRQ is 0.271. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.298. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.271TTM0.298-0.027
TTM0.298YOY0.328-0.031
TTM0.2985Y0.356-0.059
5Y0.35610Y0.398-0.041
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2710.482-0.211
TTM0.2980.479-0.181
YOY0.3280.466-0.138
5Y0.3560.451-0.095
10Y0.3980.463-0.065
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy (always compare to Communication Equipment industry mean).
  • A Debt to Equity ratio of 37.1% means that company has ฿0.37 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.371. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.428. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.371TTM0.428-0.057
TTM0.428YOY0.489-0.061
TTM0.4285Y0.563-0.134
5Y0.56310Y0.679-0.117
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3710.895-0.524
TTM0.4280.894-0.466
YOY0.4890.846-0.357
5Y0.5630.863-0.300
10Y0.6790.902-0.223

2. Market Valuation of Thaicom Public Company Limited

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Thaicom.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 22.76 means the investor is paying ฿22.76 for every ฿1 in earnings.

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

  • The EOD is 28.832. Seems overpriced? -1
  • The MRQ is 22.762. Neutral. Compare to industry.
  • The TTM is -6.978. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD28.832MRQ22.762+6.070
MRQ22.762TTM-6.978+29.740
TTM-6.978YOY-19.955+12.977
TTM-6.9785Y-1.974-5.004
5Y-1.97410Y11.044-13.018
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD28.8328.351+20.481
MRQ22.7629.795+12.967
TTM-6.97812.106-19.084
YOY-19.9556.337-26.292
5Y-1.97411.640-13.614
10Y11.04413.059-2.015
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Thaicom.

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

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

  • The MRQ is -0.047. Very Bad. -2
  • The TTM is -0.018. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-0.047TTM-0.018-0.029
TTM-0.018YOY0.259-0.277
TTM-0.0185Y0.020-0.037
5Y0.02010Y0.170-0.150
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.0470.039-0.086
TTM-0.0180.008-0.026
YOY0.2590.017+0.242
5Y0.0200.024-0.004
10Y0.1700.010+0.160

2. Books
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • A PB ratio of 0.91 means the investor is paying ฿0.91 for each ฿1 in book value.

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

  • The EOD is 1.149. Good. +1
  • The MRQ is 0.907. Very good. +2
  • The TTM is 0.981. Very good. +2
Trends
Current periodCompared to+/- 
EOD1.149MRQ0.907+0.242
MRQ0.907TTM0.981-0.073
TTM0.981YOY0.879+0.102
TTM0.9815Y0.727+0.254
5Y0.72710Y0.457+0.269
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD1.1491.712-0.563
MRQ0.9071.876-0.969
TTM0.9811.995-1.014
YOY0.8792.048-1.169
5Y0.7271.940-1.213
10Y0.4571.590-1.133

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thaicom 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 Per Share--9.91810.047-1%10.272-3%11.514-14%7.192+38%
Book Value Per Share Growth--0.058-0.050+187%-0.084+246%-0.348+702%0.431-87%
Current Ratio--5.5294.652+19%3.764+47%3.972+39%2.232+148%
Debt To Asset Ratio--0.2710.298-9%0.328-18%0.356-24%0.398-32%
Debt To Equity Ratio--0.3710.428-13%0.489-24%0.563-34%0.679-45%
Dividend Per Share--0.3000.150+100%0.200+50%0.303-1%0.357-16%
Eps--0.2820.099+185%-0.025+109%0.042+572%0.182+55%
Eps Growth---488.409-184.383-62%-95.817-80%-65.987-86%-59.853-88%
Gains Per Share--0.3580.100+259%0.116+209%-0.045+113%0.788-55%
Gross Profit Margin--1.0001.0000%1.0000%0.950+5%0.949+5%
Net Profit Margin--0.4200.140+200%-0.037+109%-0.045+111%0.044+846%
Operating Margin--0.2550.212+20%-0.056+122%0.068+273%0.038+568%
Operating Ratio--1.2801.354-5%1.676-24%1.439-11%0.987+30%
Pb Ratio1.149+21%0.9070.981-7%0.879+3%0.727+25%0.457+98%
Pe Ratio28.832+21%22.762-6.978+131%-19.955+188%-1.974+109%11.044+106%
Peg Ratio---0.047-0.018-62%0.259-118%0.020-338%0.170-127%
Price Per Share11.400+21%9.0009.863-9%8.988+0%8.395+7%19.074-53%
Quick Ratio--3.0342.850+6%2.865+6%2.583+17%1.607+89%
Return On Assets--0.0210.007+200%-0.002+108%-0.003+117%0.004+400%
Return On Equity--0.0280.010+187%-0.003+109%-0.005+119%0.008+255%
 EOD+0 -3MRQTTM+16 -3YOY+14 -55Y+14 -610Y+13 -7

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.832
Price to Book Ratio (EOD)Between0-11.149
Net Profit Margin (MRQ)Greater than00.420
Operating Margin (MRQ)Greater than00.255
Quick Ratio (MRQ)Greater than13.034
Current Ratio (MRQ)Greater than15.529
Debt to Asset Ratio (MRQ)Less than10.271
Debt to Equity Ratio (MRQ)Less than10.371
Return on Equity (MRQ)Greater than0.150.028
Return on Assets (MRQ)Greater than0.050.021
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.265
Ma 20Greater thanMa 5011.480
Ma 50Greater thanMa 10010.332
Ma 100Greater thanMa 2009.645
OpenGreater thanClose11.600
Total4/5 (80.0%)



Latest Balance Sheet

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

Summary
Total Assets14,908,421
Total Liabilities4,037,274
Total Stockholder Equity10,871,147
 As reported
Total Liabilities 4,037,274
Total Stockholder Equity+ 10,871,147
Total Assets = 14,908,421

Assets

Total Assets14,908,421
Total Current Assets8,227,433
Long-term Assets8,227,433
Total Current Assets
Cash And Cash Equivalents 3,253,339
Short-term Investments 2,254,107
Net Receivables 2,260,298
Inventory 8,859
Other Current Assets 353,339
Total Current Assets  (as reported)8,227,433
Total Current Assets  (calculated)8,129,942
+/- 97,491
Long-term Assets
Property Plant Equipment 4,004,367
Long Term Investments 947,747
Intangible Assets 57,569
Other Assets 1,671,305
Long-term Assets  (as reported)6,680,988
Long-term Assets  (calculated)6,680,988
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,488,118
Long-term Liabilities2,549,156
Total Stockholder Equity10,871,147
Total Current Liabilities
Short Long Term Debt 448,128
Accounts payable 478,768
Other Current Liabilities 323,836
Total Current Liabilities  (as reported)1,488,118
Total Current Liabilities  (calculated)1,250,732
+/- 237,386
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt1,378,231
Other Liabilities 742,586
Long-term Liabilities  (as reported)2,549,156
Long-term Liabilities  (calculated)2,120,817
+/- 428,339
Total Stockholder Equity
Common Stock5,480,510
Retained Earnings 1,649,497
Total Stockholder Equity (as reported)10,871,147
Total Stockholder Equity (calculated)7,130,007
+/- 3,741,140
Other
Capital Stock5,480,510
Common Stock Shares Outstanding 1,096,102
Net Invested Capital 11,984,906
Net Tangible Assets 10,813,578
Net Working Capital 6,739,315



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 
11,743,704
14,377,000
15,994,172
20,307,000
24,101,203
25,115,986
26,596,942
26,280,407
27,215,380
27,586,692
28,076,620
33,408,383
33,374,077
33,687,133
34,402,638
34,578,706
33,474,438
32,833,812
32,594,618
32,340,801
30,735,976
30,101,478
30,243,311
29,267,131
28,530,820
28,421,260
28,631,415
28,104,599
27,975,188
27,403,281
27,607,140
27,140,201
25,988,471
25,848,198
25,971,454
26,595,725
27,073,953
27,215,563
27,518,118
28,553,302
28,024,704
25,810,708
24,404,812
24,838,923
25,154,750
27,374,053
27,216,059
29,200,612
28,730,951
30,975,224
31,255,686
31,805,172
32,246,789
33,591,759
33,955,569
34,036,493
31,981,097
32,839,765
32,079,762
31,476,121
28,910,078
25,939,194
25,687,378
24,788,534
23,872,931
22,202,079
21,900,172
21,696,063
20,843,912
17,010,779
17,390,944
17,502,729
17,114,911
16,676,277
16,694,870
16,566,031
17,694,692
15,339,632
15,021,046
14,908,421
14,908,42115,021,04615,339,63217,694,69216,566,03116,694,87016,676,27717,114,91117,502,72917,390,94417,010,77920,843,91221,696,06321,900,17222,202,07923,872,93124,788,53425,687,37825,939,19428,910,07831,476,12132,079,76232,839,76531,981,09734,036,49333,955,56933,591,75932,246,78931,805,17231,255,68630,975,22428,730,95129,200,61227,216,05927,374,05325,154,75024,838,92324,404,81225,810,70828,024,70428,553,30227,518,11827,215,56327,073,95326,595,72525,971,45425,848,19825,988,47127,140,20127,607,14027,403,28127,975,18828,104,59928,631,41528,421,26028,530,82029,267,13130,243,31130,101,47830,735,97632,340,80132,594,61832,833,81233,474,43834,578,70634,402,63833,687,13333,374,07733,408,38328,076,62027,586,69227,215,38026,280,40726,596,94225,115,98624,101,20320,307,00015,994,17214,377,00011,743,704
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,127,350
9,177,940
9,281,053
7,790,818
9,425,322
9,725,977
9,106,578
8,733,039
9,678,690
10,098,613
10,552,047
10,364,251
8,460,042
8,944,449
9,533,879
9,468,567
9,472,774
9,838,827
10,015,448
10,057,767
8,049,563
8,090,448
8,227,433
8,227,4338,090,4488,049,56310,057,76710,015,4489,838,8279,472,7749,468,5679,533,8798,944,4498,460,04210,364,25110,552,04710,098,6139,678,6908,733,0399,106,5789,725,9779,425,3227,790,8189,281,0539,177,9409,127,350000000000000000000000000000000000000000000000000000000000
       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
2,683,685
3,372,437
3,680,675
2,229,451
1,960,771
2,469,404
3,145,654
3,552,208
2,830,235
3,839,275
3,028,808
4,514,463
2,621,710
2,488,448
2,781,997
2,141,382
2,298,895
2,182,113
1,943,828
3,864,799
1,780,489
3,287,384
3,253,339
3,253,3393,287,3841,780,4893,864,7991,943,8282,182,1132,298,8952,141,3822,781,9972,488,4482,621,7104,514,4633,028,8083,839,2752,830,2353,552,2083,145,6542,469,4041,960,7712,229,4513,680,6753,372,4372,683,685000000000000000000000000000000000000000000000000000000000
       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
3,537,888
3,047,935
3,120,044
2,798,335
3,407,069
4,885,683
3,728,419
2,969,525
4,227,210
3,452,335
4,624,164
2,979,503
3,080,846
3,407,263
3,807,112
4,133,792
4,320,271
4,688,320
5,320,742
3,184,736
3,121,781
2,265,783
2,254,107
2,254,1072,265,7833,121,7813,184,7365,320,7424,688,3204,320,2714,133,7923,807,1123,407,2633,080,8462,979,5034,624,1643,452,3354,227,2102,969,5253,728,4194,885,6833,407,0692,798,3353,120,0443,047,9353,537,888000000000000000000000000000000000000000000000000000000000
       Net Receivables 
447,203
424,000
627,675
571,000
947,719
923,290
1,067,777
914,479
883,102
821,299
1,080,143
2,666,464
2,369,406
1,496,351
1,362,301
1,139,010
1,268,058
1,382,024
1,102,078
1,252,521
1,054,046
966,619
1,206,071
1,260,157
948,886
996,658
830,221
775,276
901,297
1,051,777
1,003,840
1,020,707
939,611
1,024,223
1,057,609
1,125,729
1,221,077
1,310,092
1,269,587
1,369,563
1,086,274
1,129,492
1,222,901
1,232,459
1,148,560
1,316,737
1,358,140
1,445,818
1,493,742
1,615,952
2,087,626
2,104,830
2,181,238
2,401,287
2,406,533
2,104,130
2,103,695
2,319,165
2,307,267
2,108,431
2,353,417
1,859,200
1,912,218
1,848,620
1,840,279
2,267,444
2,300,657
2,350,189
2,255,623
2,453,906
2,838,814
2,780,264
3,042,317
2,692,484
2,792,348
2,591,969
2,907,021
2,785,678
2,139,523
2,260,298
2,260,2982,139,5232,785,6782,907,0212,591,9692,792,3482,692,4843,042,3172,780,2642,838,8142,453,9062,255,6232,350,1892,300,6572,267,4441,840,2791,848,6201,912,2181,859,2002,353,4172,108,4312,307,2672,319,1652,103,6952,104,1302,406,5332,401,2872,181,2382,104,8302,087,6261,615,9521,493,7421,445,8181,358,1401,316,7371,148,5601,232,4591,222,9011,129,4921,086,2741,369,5631,269,5871,310,0921,221,0771,125,7291,057,6091,024,223939,6111,020,7071,003,8401,051,777901,297775,276830,221996,658948,8861,260,1571,206,071966,6191,054,0461,252,5211,102,0781,382,0241,268,0581,139,0101,362,3011,496,3512,369,4062,666,4641,080,143821,299883,102914,4791,067,777923,290947,719571,000627,675424,000447,203
       Inventory 
38,405
40,000
81,423
408,000
654,164
547,963
564,849
439,144
482,681
325,552
385,333
429,093
402,465
605,545
442,439
470,404
471,002
334,829
401,277
560,894
595,973
531,458
420,780
485,782
440,630
543,671
506,866
449,280
397,995
431,125
364,630
434,548
432,574
413,012
413,775
340,071
294,870
241,325
202,763
276,351
334,197
327,799
285,889
284,628
289,846
251,541
232,024
239,394
246,881
225,274
230,410
224,898
214,519
229,800
226,274
205,093
201,305
323,879
198,521
166,656
155,111
124,814
160,613
148,478
120,653
122,484
116,895
130,683
127,068
124,028
112,882
103,470
44,893
55,434
84,286
87,836
36,078
7,342
7,542
8,859
8,8597,5427,34236,07887,83684,28655,43444,893103,470112,882124,028127,068130,683116,895122,484120,653148,478160,613124,814155,111166,656198,521323,879201,305205,093226,274229,800214,519224,898230,410225,274246,881239,394232,024251,541289,846284,628285,889327,799334,197276,351202,763241,325294,870340,071413,775413,012432,574434,548364,630431,125397,995449,280506,866543,671440,630485,782420,780531,458595,973560,894401,277334,829471,002470,404442,439605,545402,465429,093385,333325,552482,681439,144564,849547,963654,164408,00081,42340,00038,405
   > 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
11,801,559
11,144,016
10,479,661
8,550,737
8,446,495
7,968,850
7,646,344
7,203,504
6,856,043
6,550,583
7,636,925
7,290,069
6,930,598
6,680,988
6,680,9886,930,5987,290,0697,636,9256,550,5836,856,0437,203,5047,646,3447,968,8508,446,4958,550,73710,479,66111,144,01611,801,559000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
3,192,837
5,664,000
7,595,186
11,649,000
20,589,178
21,875,736
17,911,699
18,349,812
19,109,350
19,638,109
20,171,064
23,031,567
24,328,192
8,209,935
28,561,462
28,905,681
27,452,130
27,310,821
26,814,631
26,448,799
23,742,313
23,281,857
22,657,938
22,938,839
22,483,567
22,584,309
22,298,560
22,437,680
21,956,212
21,573,637
20,971,864
20,617,731
19,916,942
19,439,772
19,063,233
19,430,382
19,583,083
19,439,492
19,132,084
19,463,021
17,442,400
17,128,399
16,811,879
16,660,027
16,776,627
18,205,064
3,086,773
5,081,532
5,471,244
9,093,305
8,241,731
8,579,404
8,730,096
9,031,834
9,108,268
9,665,485
9,502,867
9,347,160
9,185,835
9,029,051
8,879,951
7,859,316
7,694,138
7,571,213
7,397,113
4,814,703
4,696,986
4,582,190
4,446,207
3,312,616
3,373,696
3,279,565
3,234,445
3,242,017
3,131,900
3,022,956
4,308,433
4,212,603
4,095,416
4,004,367
4,004,3674,095,4164,212,6034,308,4333,022,9563,131,9003,242,0173,234,4453,279,5653,373,6963,312,6164,446,2074,582,1904,696,9864,814,7037,397,1137,571,2137,694,1387,859,3168,879,9519,029,0519,185,8359,347,1609,502,8679,665,4859,108,2689,031,8348,730,0968,579,4048,241,7319,093,3055,471,2445,081,5323,086,77318,205,06416,776,62716,660,02716,811,87917,128,39917,442,40019,463,02119,132,08419,439,49219,583,08319,430,38219,063,23319,439,77219,916,94220,617,73120,971,86421,573,63721,956,21222,437,68022,298,56022,584,30922,483,56722,938,83922,657,93823,281,85723,742,31326,448,79926,814,63127,310,82127,452,13028,905,68128,561,4628,209,93524,328,19223,031,56720,171,06419,638,10919,109,35018,349,81217,911,69921,875,73620,589,17811,649,0007,595,1865,664,0003,192,837
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
57,743
0
0
0
57,743
0
0
0
57,743
0
0
0
57,822
0
0
0
57,822
0
0
0
57,822
0
0
0
157,356
0
0
0
144,236
0
0
0
143,054
0
0
0
53,964
0
0
0
54,745
0
0
0
54,745
0
0
0
0
0
0
0
0
0
0
000000000054,74500054,74500053,964000143,054000144,236000157,35600057,82200057,82200057,82200057,74300057,74300057,7430000000000000000000000000
       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
1,417,201
1,373,609
1,409,014
1,430,657
1,356,701
1,351,148
1,465,452
1,448,021
1,444,283
1,399,356
1,329,554
1,324,165
1,408,769
1,502,113
1,440,094
1,484,046
1,392,677
1,428,439
1,452,299
1,474,775
1,249,465
1,161,070
947,747
947,7471,161,0701,249,4651,474,7751,452,2991,428,4391,392,6771,484,0461,440,0941,502,1131,408,7691,324,1651,329,5541,399,3561,444,2831,448,0211,465,4521,351,1481,356,7011,430,6571,409,0141,373,6091,417,201000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
163,473
150,000
136,734
123,000
84,112
248,956
688,294
206,491
210,361
201,313
200,715
209,442
207,484
1,477,523
1,450,166
1,424,696
1,420,056
1,388,827
1,369,793
1,362,824
1,328,236
1,302,194
1,292,658
1,273,914
1,250,919
1,281,314
1,274,812
1,250,164
1,232,062
1,208,069
1,180,009
1,156,951
1,126,786
1,103,078
1,080,425
1,059,391
1,037,483
1,012,335
987,299
963,393
937,098
919,602
899,668
884,121
860,184
840,934
15,733,751
15,208,788
14,672,700
14,139,012
13,661,119
13,132,847
12,594,811
12,056,322
11,525,563
10,989,919
10,454,254
9,915,519
9,394,383
8,872,450
8,333,507
4,413,617
4,108,609
3,803,227
3,492,061
3,277,623
3,007,457
2,679,721
2,348,821
1,539,020
1,373,916
1,152,465
925,335
647,770
445,757
222,760
57,079
61,681
61,217
57,569
57,56961,21761,68157,079222,760445,757647,770925,3351,152,4651,373,9161,539,0202,348,8212,679,7213,007,4573,277,6233,492,0613,803,2274,108,6094,413,6178,333,5078,872,4509,394,3839,915,51910,454,25410,989,91911,525,56312,056,32212,594,81113,132,84713,661,11914,139,01214,672,70015,208,78815,733,751840,934860,184884,121899,668919,602937,098963,393987,2991,012,3351,037,4831,059,3911,080,4251,103,0781,126,7861,156,9511,180,0091,208,0691,232,0621,250,1641,274,8121,281,3141,250,9191,273,9141,292,6581,302,1941,328,2361,362,8241,369,7931,388,8271,420,0561,424,6961,450,1661,477,523207,484209,442200,715201,313210,361206,491688,294248,95684,112123,000136,734150,000163,473
       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
327,544
314,392
307,301
-46,772
316,671
300,804
310,910
-16,396
308,942
312,719
338,855
-16,457
316,224
342,014
342,014316,224-16,457338,855312,719308,942-16,396310,910300,804316,671-46,772307,301314,392327,544000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
6,848,543
8,581,000
9,441,727
13,103,000
16,061,964
16,672,756
17,934,486
17,487,444
18,307,240
18,422,574
18,726,545
20,235,818
20,077,134
20,103,004
20,719,600
20,944,348
20,623,121
19,256,143
18,938,251
18,804,107
13,856,126
13,417,305
13,323,162
12,450,475
11,858,917
12,318,015
12,725,286
12,050,487
11,852,396
11,777,471
12,211,671
11,911,185
11,140,550
11,169,546
11,555,011
12,115,624
12,631,393
13,039,115
13,323,377
14,196,861
13,727,047
11,572,193
10,314,966
10,477,398
10,484,783
11,792,589
11,781,083
13,196,346
12,317,364
14,049,296
14,451,902
14,487,873
14,685,862
15,480,978
15,929,493
15,392,586
12,997,113
13,918,593
13,798,858
12,984,014
10,431,369
10,659,485
10,905,819
9,686,116
8,737,207
9,065,022
8,833,644
8,805,781
8,054,355
6,015,820
6,389,408
6,041,344
5,548,551
5,429,199
5,564,025
5,474,424
6,454,104
4,210,349
4,213,203
4,037,274
4,037,2744,213,2034,210,3496,454,1045,474,4245,564,0255,429,1995,548,5516,041,3446,389,4086,015,8208,054,3558,805,7818,833,6449,065,0228,737,2079,686,11610,905,81910,659,48510,431,36912,984,01413,798,85813,918,59312,997,11315,392,58615,929,49315,480,97814,685,86214,487,87314,451,90214,049,29612,317,36413,196,34611,781,08311,792,58910,484,78310,477,39810,314,96611,572,19313,727,04714,196,86113,323,37713,039,11512,631,39312,115,62411,555,01111,169,54611,140,55011,911,18512,211,67111,777,47111,852,39612,050,48712,725,28612,318,01511,858,91712,450,47513,323,16213,417,30513,856,12618,804,10718,938,25119,256,14320,623,12120,944,34820,719,60020,103,00420,077,13420,235,81818,726,54518,422,57418,307,24017,487,44417,934,48616,672,75616,061,96413,103,0009,441,7278,581,0006,848,543
   > Total Current Liabilities 
4,327,919
6,620,000
7,205,837
5,329,000
4,337,586
4,652,685
6,044,999
5,363,781
5,781,590
6,135,144
6,245,627
5,112,568
4,937,798
5,590,824
6,342,367
6,664,084
6,861,083
6,396,713
7,129,796
7,960,306
4,204,078
4,619,970
4,980,260
3,751,743
2,897,119
3,542,928
3,830,282
4,078,246
4,252,996
2,694,325
3,929,460
3,831,423
3,242,458
3,394,890
3,714,776
4,336,003
4,868,708
6,781,088
7,180,554
7,584,051
7,063,839
3,852,761
2,687,839
2,733,624
2,228,950
7,059,901
6,969,629
8,390,475
7,831,039
3,570,937
4,170,421
4,012,669
4,193,261
4,379,931
5,298,887
4,791,926
2,812,010
3,612,175
4,042,305
3,328,663
2,514,179
2,929,345
3,466,559
2,106,730
1,438,895
4,046,069
4,066,253
4,066,773
3,540,399
1,525,909
1,880,566
1,712,448
1,348,182
3,502,150
3,781,229
3,672,159
3,597,575
1,422,182
1,749,638
1,488,118
1,488,1181,749,6381,422,1823,597,5753,672,1593,781,2293,502,1501,348,1821,712,4481,880,5661,525,9093,540,3994,066,7734,066,2534,046,0691,438,8952,106,7303,466,5592,929,3452,514,1793,328,6634,042,3053,612,1752,812,0104,791,9265,298,8874,379,9314,193,2614,012,6694,170,4213,570,9377,831,0398,390,4756,969,6297,059,9012,228,9502,733,6242,687,8393,852,7617,063,8397,584,0517,180,5546,781,0884,868,7084,336,0033,714,7763,394,8903,242,4583,831,4233,929,4602,694,3254,252,9964,078,2463,830,2823,542,9282,897,1193,751,7434,980,2604,619,9704,204,0787,960,3067,129,7966,396,7136,861,0836,664,0846,342,3675,590,8244,937,7985,112,5686,245,6276,135,1445,781,5905,363,7816,044,9994,652,6854,337,5865,329,0007,205,8376,620,0004,327,919
       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
10,224,860
9,667,056
9,571,346
683,037
421,788
403,403
428,715
420,857
2,673,841
2,665,224
2,650,564
2,651,256
392,002
0
0
0
0
0
0
0
0
0
0
0000000000392,0022,651,2562,650,5642,665,2242,673,841420,857428,715403,403421,788683,0379,571,3469,667,05610,224,860000000000000000000000000000000000000000000000000000000000
       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
10,224,860
9,667,056
9,571,346
683,037
421,788
403,403
428,715
420,857
2,673,841
2,665,224
2,650,564
2,651,256
392,002
414,844
392,554
402,157
2,624,367
2,640,882
2,650,050
2,673,778
424,487
422,748
448,128
448,128422,748424,4872,673,7782,650,0502,640,8822,624,367402,157392,554414,844392,0022,651,2562,650,5642,665,2242,673,841420,857428,715403,403421,788683,0379,571,3469,667,05610,224,860000000000000000000000000000000000000000000000000000000000
       Accounts payable 
793,971
926,000
163,940
1,094,000
1,450,223
414,614
944,640
537,283
706,283
768,114
563,018
755,677
865,069
743,032
522,920
541,434
667,767
552,211
468,928
594,784
394,434
513,889
609,349
525,243
344,171
517,060
454,358
441,191
422,347
462,049
467,875
593,660
503,264
530,829
445,764
507,031
480,850
337,164
658,678
730,721
6,000
250,153
587,558
567,702
622,997
217,043
1,043,083
657,858
720,173
293,537
1,618,770
910,935
1,063,372
583,001
1,825,931
1,016,004
1,048,533
553,578
1,932,969
967,351
1,012,670
443,391
2,082,857
574,119
632,088
262,606
606,593
550,102
591,595
251,138
759,047
536,609
543,943
81,962
539,740
341,090
440,963
68,404
733,503
478,768
478,768733,50368,404440,963341,090539,74081,962543,943536,609759,047251,138591,595550,102606,593262,606632,088574,1192,082,857443,3911,012,670967,3511,932,969553,5781,048,5331,016,0041,825,931583,0011,063,372910,9351,618,770293,537720,173657,8581,043,083217,043622,997567,702587,558250,1536,000730,721658,678337,164480,850507,031445,764530,829503,264593,660467,875462,049422,347441,191454,358517,060344,171525,243609,349513,889394,434594,784468,928552,211667,767541,434522,920743,032865,069755,677563,018768,114706,283537,283944,640414,6141,450,2231,094,000163,940926,000793,971
       Other Current Liabilities 
1,176,303
891,000
1,108,664
941,000
1,242,491
1,756,703
2,101,642
1,104,139
1,313,542
1,822,420
1,984,911
2,087,080
1,481,319
2,033,826
2,896,742
3,107,208
2,977,208
2,229,530
2,261,432
2,464,331
2,988,009
2,622,027
3,048,132
1,476,389
1,335,478
1,437,244
1,729,812
1,565,652
1,614,567
1,515,089
2,652,951
2,407,742
1,897,596
2,009,588
2,128,774
2,167,535
2,026,333
1,738,509
1,796,256
1,841,092
3,529,628
3,354,039
1,791,787
1,638,489
845,918
2,356,435
1,410,272
1,799,819
800,573
1,913,313
1,304,334
1,919,232
960,303
2,077,346
1,462,575
1,919,388
720,705
2,099,726
1,176,376
1,436,915
568,472
2,064,166
980,299
418,758
334,796
464,030
92,342
55,475
56,431
443,311
326,367
296,753
276,655
343,581
303,548
292,886
263,629
356,831
363,161
323,836
323,836363,161356,831263,629292,886303,548343,581276,655296,753326,367443,31156,43155,47592,342464,030334,796418,758980,2992,064,166568,4721,436,9151,176,3762,099,726720,7051,919,3881,462,5752,077,346960,3031,919,2321,304,3341,913,313800,5731,799,8191,410,2722,356,435845,9181,638,4891,791,7873,354,0393,529,6281,841,0921,796,2561,738,5092,026,3332,167,5352,128,7742,009,5881,897,5962,407,7422,652,9511,515,0891,614,5671,565,6521,729,8121,437,2441,335,4781,476,3893,048,1322,622,0272,988,0092,464,3312,261,4322,229,5302,977,2083,107,2082,896,7422,033,8261,481,3192,087,0801,984,9111,822,4201,313,5421,104,1392,101,6421,756,7031,242,491941,0001,108,664891,0001,176,303
   > 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
4,767,391
4,739,008
4,513,956
4,489,910
4,508,842
4,328,896
4,200,369
1,927,049
1,782,796
1,802,265
2,856,529
2,788,168
2,463,565
2,549,156
2,549,1562,463,5652,788,1682,856,5291,802,2651,782,7961,927,0494,200,3694,328,8964,508,8424,489,9104,513,9564,739,0084,767,391000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
274,000
0
179,000
0
131,447
85,649
74,935
78,440
76,116
75,717
98,632
79,196
70,680
54,263
54,670
70,299
428,682
245,616
365,261
351,360
378,946
442,123
1,022,729
913,598
914,151
936,311
1,177,763
743,244
865,518
245,944
154,521
94,808
99,971
261,842
271,598
325,800
487,243
471,004
555,178
567,567
673,708
686,480
729,389
686,433
704,344
1,156,457
1,149,218
1,116,411
1,042,828
1,032,183
1,055,310
1,017,388
1,070,688
1,053,287
1,063,823
1,033,833
1,040,428
1,022,457
1,008,402
998,367
705,512
689,387
712,764
696,930
669,942
662,323
695,910
680,249
679,186
709,396
657,064
669,031
723,140
721,987
730,037
747,879
723,251
720,791
742,586
742,586720,791723,251747,879730,037721,987723,140669,031657,064709,396679,186680,249695,910662,323669,942696,930712,764689,387705,512998,3671,008,4021,022,4571,040,4281,033,8331,063,8231,053,2871,070,6881,017,3881,055,3101,032,1831,042,8281,116,4111,149,2181,156,457704,344686,433729,389686,480673,708567,567555,178471,004487,243325,800271,598261,84299,97194,808154,521245,944865,518743,2441,177,763936,311914,151913,5981,022,729442,123378,946351,360365,261245,616428,68270,29954,67054,26370,68079,19698,63275,71776,11678,44074,93585,649131,4470179,0000274,0000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,650
17,153
16,650
16,141
15,633
15,135
14,633
14,124
13,615
13,117
12,614
12,106
11,597
11,096
10,594
10,087
0
0
0
0
0
0
0
000000010,08710,59411,09611,59712,10612,61413,11713,61514,12414,63315,13515,63316,14116,65017,15317,650000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
4,871,857
5,777,000
6,534,433
7,187,000
7,753,364
8,078,425
8,267,409
8,719,341
8,833,720
9,091,591
9,297,105
13,115,212
13,239,328
13,526,242
13,626,975
13,578,928
12,795,957
13,521,746
13,601,786
13,482,137
16,824,893
16,642,404
16,882,386
16,774,514
16,630,060
16,058,523
15,863,633
16,012,189
16,079,567
15,582,698
15,352,767
15,183,910
14,804,988
14,633,694
14,370,674
14,430,220
14,389,286
14,139,369
14,158,655
14,319,205
14,261,588
14,202,676
14,055,555
14,325,107
14,633,240
15,543,072
15,397,018
15,966,294
16,375,711
16,887,362
16,414,455
16,880,194
17,153,651
17,683,825
17,620,169
18,192,251
18,565,052
18,509,606
17,896,026
18,066,927
18,082,077
14,822,093
14,781,559
15,102,418
15,135,724
13,137,058
13,066,528
12,890,282
12,789,557
10,994,960
11,001,536
11,461,385
11,566,360
11,247,079
11,130,845
11,091,607
11,240,588
11,129,283
10,807,843
10,871,147
10,871,14710,807,84311,129,28311,240,58811,091,60711,130,84511,247,07911,566,36011,461,38511,001,53610,994,96012,789,55712,890,28213,066,52813,137,05815,135,72415,102,41814,781,55914,822,09318,082,07718,066,92717,896,02618,509,60618,565,05218,192,25117,620,16917,683,82517,153,65116,880,19416,414,45516,887,36216,375,71115,966,29415,397,01815,543,07214,633,24014,325,10714,055,55514,202,67614,261,58814,319,20514,158,65514,139,36914,389,28614,430,22014,370,67414,633,69414,804,98815,183,91015,352,76715,582,69816,079,56716,012,18915,863,63316,058,52316,630,06016,774,51416,882,38616,642,40416,824,89313,482,13713,601,78613,521,74612,795,95713,578,92813,626,97513,526,24213,239,32813,115,2129,297,1059,091,5918,833,7208,719,3418,267,4098,078,4257,753,3647,187,0006,534,4335,777,0004,871,857
   Common Stock
4,375,000
4,375,000
4,375,000
4,375,000
4,375,000
4,375,000
4,379,114
4,379,784
4,384,409
4,384,409
4,387,310
5,435,522
5,453,789
5,453,789
5,453,789
5,454,535
5,455,346
5,455,346
5,455,346
5,455,346
5,460,084
5,461,095
5,462,264
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,688
5,479,970
5,479,970
5,479,970
5,479,970
5,480,333
5,480,333
5,480,333
5,480,333
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,510
5,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,5105,480,3335,480,3335,480,3335,480,3335,479,9705,479,9705,479,9705,479,9705,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,479,6885,462,2645,461,0955,460,0845,455,3465,455,3465,455,3465,455,3465,454,5355,453,7895,453,7895,453,7895,435,5224,387,3104,384,4094,384,4094,379,7844,379,1144,375,0004,375,0004,375,0004,375,0004,375,0004,375,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
559,927
454,818
400,496
339,726
265,469
-148,339
-79,773
-150,535
-155,410
-192,945
-234,094
-221,648
-234,365
-206,180
-244,198
-215,778
-235,913
-244,350
-242,282
-238,954
-294,951
-338,166
-584,131
-584,131-338,166-294,951-238,954-242,282-244,350-235,913-215,778-244,198-206,180-234,365-221,648-234,094-192,945-155,410-150,535-79,773-148,339265,469339,726400,496454,818559,927000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.