0 XP   0   0   0

Tipco Foods Public Company Limited










Financial Health of Tipco




Comparing to competitors in the Beverages-Non-Alcoholic industry




  Industry Rankings  


Richest
#47 / 75

Total Sales
#46 / 75

Making Money
#46 / 75

Working Efficiently
#18 / 75

Tipco Foods Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Tipco?

I guess you are interested in Tipco 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 Tipco

Let's start. I'm going to help you getting a better view of Tipco 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 Tipco 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 Tipco 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 Tipco Foods Public Company Limited. The closing price on 2022-11-29 was ฿9.1 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.
Tipco 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 very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 Tipco Foods Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Tipco to the Beverages-Non-Alcoholic industry mean.
  • A Net Profit Margin of 10.5% means that ฿0.11 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 10.5%. The company is making a huge profit. +2
  • The TTM is 11.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ10.5%TTM11.3%-0.8%
TTM11.3%YOY29.7%-18.4%
TTM11.3%5Y10.3%+1.0%
5Y10.3%10Y10.8%-0.4%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ10.5%5.9%+4.6%
TTM11.3%6.1%+5.2%
YOY29.7%4.2%+25.5%
5Y10.3%4.4%+5.9%
10Y10.8%4.4%+6.4%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Tipco to the Beverages-Non-Alcoholic industry mean.
  • 1.4% Return on Assets means that Tipco generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.2%+0.1%
TTM1.2%YOY2.6%-1.4%
TTM1.2%5Y1.0%+0.2%
5Y1.0%10Y1.7%-0.7%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%1.2%+0.2%
TTM1.2%1.4%-0.2%
YOY2.6%1.1%+1.5%
5Y1.0%1.2%-0.2%
10Y1.7%1.4%+0.3%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Tipco to the Beverages-Non-Alcoholic industry mean.
  • 2.0% Return on Equity means Tipco generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 2.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.8%+0.2%
TTM1.8%YOY3.9%-2.1%
TTM1.8%5Y1.5%+0.3%
5Y1.5%10Y3.1%-1.5%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%3.0%-1.0%
TTM1.8%3.2%-1.4%
YOY3.9%2.5%+1.4%
5Y1.5%3.2%-1.7%
10Y3.1%3.0%+0.1%

1.2. Operating Efficiency of Tipco Foods Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Tipco is operating .

  • Measures how much profit Tipco 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 Tipco to the Beverages-Non-Alcoholic industry mean.
  • An Operating Margin of -5.7% means the company generated ฿-0.06  for each ฿1 in revenue (before taxes).

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

  • The MRQ is -5.7%. The company is operating very inefficient. -2
  • The TTM is -2.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-5.7%TTM-2.1%-3.6%
TTM-2.1%YOY-9.7%+7.6%
TTM-2.1%5Y-1.6%-0.5%
5Y-1.6%10Y-0.1%-1.5%
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.7%8.4%-14.1%
TTM-2.1%6.5%-8.6%
YOY-9.7%5.6%-15.3%
5Y-1.6%5.6%-7.2%
10Y-0.1%5.0%-5.1%
1.2.2. Operating Ratio

Measures how efficient Tipco is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Beverages-Non-Alcoholic industry mean).
  • An Operation Ratio of 1.89 means that the operating costs are ฿1.89 for each ฿1 in net sales.

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

  • The MRQ is 1.892. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.812. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.892TTM1.812+0.080
TTM1.812YOY1.892-0.080
TTM1.8125Y1.877-0.065
5Y1.87710Y1.332+0.545
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8921.347+0.545
TTM1.8121.348+0.464
YOY1.8921.221+0.671
5Y1.8771.180+0.697
10Y1.3321.083+0.249

1.3. Liquidity of Tipco Foods Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Beverages-Non-Alcoholic industry mean).
  • A Current Ratio of 0.71 means the company has ฿0.71 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 0.708. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.697. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.708TTM0.697+0.011
TTM0.697YOY0.614+0.083
TTM0.6975Y0.777-0.080
5Y0.77710Y0.458+0.319
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7081.329-0.621
TTM0.6971.509-0.812
YOY0.6141.350-0.736
5Y0.7771.355-0.578
10Y0.4581.171-0.713
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Tipco to the Beverages-Non-Alcoholic industry mean.
  • A Quick Ratio of 0.24 means the company can pay off ฿0.24 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.241. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.224. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.241TTM0.224+0.017
TTM0.224YOY0.199+0.025
TTM0.2245Y0.233-0.009
5Y0.23310Y0.255-0.021
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2410.605-0.364
TTM0.2240.658-0.434
YOY0.1990.643-0.444
5Y0.2330.672-0.439
10Y0.2550.633-0.378

1.4. Solvency of Tipco Foods Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Tipco to Beverages-Non-Alcoholic industry mean.
  • A Debt to Asset Ratio of 0.34 means that Tipco assets are financed with 34.3% credit (debt) and the remaining percentage (100% - 34.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.343. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.324. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.343TTM0.324+0.019
TTM0.324YOY0.341-0.017
TTM0.3245Y0.377-0.053
5Y0.37710Y0.420-0.043
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3430.495-0.152
TTM0.3240.508-0.184
YOY0.3410.521-0.180
5Y0.3770.531-0.154
10Y0.4200.532-0.112
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Tipco to the Beverages-Non-Alcoholic industry mean.
  • A Debt to Equity ratio of 51.3% means that company has ฿0.51 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.513. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.471. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.513TTM0.471+0.042
TTM0.471YOY0.508-0.036
TTM0.4715Y0.605-0.134
5Y0.60510Y0.830-0.225
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5130.982-0.469
TTM0.4711.031-0.560
YOY0.5081.095-0.587
5Y0.6051.220-0.615
10Y0.8301.155-0.325

2. Market Valuation of Tipco 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 Tipco generates.

  • Above 15 is considered overpriced but always compare Tipco to the Beverages-Non-Alcoholic industry mean.
  • A PE ratio of 50.84 means the investor is paying ฿50.84 for every ฿1 in earnings.

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

  • The EOD is 51.409. Good. +1
  • The MRQ is 50.844. Good. +1
  • The TTM is 302.847. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD51.409MRQ50.844+0.565
MRQ50.844TTM302.847-252.003
TTM302.847YOY47.377+255.469
TTM302.8475Y94.276+208.571
5Y94.27610Y66.694+27.582
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
EOD51.40960.000-8.591
MRQ50.84460.128-9.284
TTM302.84769.622+233.225
YOY47.37775.335-27.958
5Y94.27678.674+15.602
10Y66.69460.288+6.406
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Tipco.

  • 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 Tipco Foods Public Company Limited:

  • The MRQ is 53.602. Seems overpriced? -1
  • The TTM is 42.692. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ53.602TTM42.692+10.910
TTM42.692YOY27.215+15.477
TTM42.6925Y4.616+38.077
5Y4.61610Y-1.611+6.227
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
MRQ53.602-0.209+53.811
TTM42.692-0.050+42.742
YOY27.215-0.216+27.431
5Y4.616-0.081+4.697
10Y-1.611-0.104-1.507

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

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

  • At or below 1 is considered healthy (always compare to Beverages-Non-Alcoholic industry mean).
  • A PB ratio of 1.05 means the investor is paying ฿1.05 for each ฿1 in book value.

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

  • The EOD is 1.058. Good. +1
  • The MRQ is 1.046. Good. +1
  • The TTM is 1.034. Good. +1
Trends
Current periodCompared to+/- 
EOD1.058MRQ1.046+0.012
MRQ1.046TTM1.034+0.012
TTM1.034YOY0.942+0.092
TTM1.0345Y1.078-0.044
5Y1.07810Y1.305-0.227
Compared to industry (Beverages-Non-Alcoholic)
PeriodCompanyIndustry (mean)+/- 
EOD1.0582.097-1.039
MRQ1.0462.070-1.024
TTM1.0342.462-1.428
YOY0.9422.791-1.849
5Y1.0782.065-0.987
10Y1.3051.673-0.368
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Tipco 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---0.402-0.033-92%0.151-367%-0.030-93%0.087-563%
Book Value Growth--0.9710.9720%0.9720%0.9720%0.9720%
Book Value Per Share--8.6038.925-4%8.745-2%8.6350%7.832+10%
Book Value Per Share Growth---0.047-0.004-91%0.017-371%-0.004-92%0.012-487%
Current Ratio--0.7080.697+2%0.614+15%0.777-9%0.458+55%
Debt To Asset Ratio--0.3430.324+6%0.341+1%0.377-9%0.420-18%
Debt To Equity Ratio--0.5130.471+9%0.508+1%0.605-15%0.830-38%
Dividend Per Share--0.5800.482+20%0.282+105%0.291+99%0.190+206%
Dividend Per Share Growth----0.2400%0.226-100%-81513.3440%-60380.2740%
Eps--0.1770.161+10%0.345-49%0.136+30%0.224-21%
Eps Growth--0.949-6.485+784%-0.725+176%-1.682+277%-0.942+199%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.900+11%
Net Profit Margin--0.1050.113-7%0.297-65%0.103+2%0.108-2%
Operating Margin---0.057-0.021-63%-0.097+71%-0.016-73%-0.001-98%
Operating Ratio--1.8921.812+4%1.892+0%1.877+1%1.332+42%
Pb Ratio1.058+1%1.0461.034+1%0.942+11%1.078-3%1.305-20%
Pe Ratio51.409+1%50.844302.847-83%47.377+7%94.276-46%66.694-24%
Peg Ratio--53.60242.692+26%27.215+97%4.616+1061%-1.611+103%
Price Per Share9.100+1%9.0009.225-2%8.238+9%9.376-4%10.169-11%
Price To Total Gains Ratio51.129+1%50.56726.298+92%28.104+80%39.752+27%12.976+290%
Profit Growth--99.85679.042+26%95.170+5%53.611+86%72.962+37%
Quick Ratio--0.2410.224+8%0.199+21%0.233+3%0.255-5%
Return On Assets--0.0140.012+10%0.026-48%0.010+33%0.017-20%
Return On Equity--0.0200.018+14%0.039-48%0.015+34%0.031-34%
Revenue Growth--0.9790.974+0%0.971+1%0.971+1%0.971+1%
Total Gains Per Share--0.1780.449-60%0.433-59%0.261-32%0.276-36%
Total Gains Per Share Growth---1.616-0.464-71%-0.539-67%-1.073-34%-1.377-15%
Usd Book Value--116246452.000120598713.592-4%118163643.346-2%116679913.9300%105836512.015+10%
Usd Book Value Change Per Share---0.011-0.001-92%0.004-367%-0.001-93%0.002-563%
Usd Book Value Per Share--0.2410.250-4%0.245-2%0.2420%0.219+10%
Usd Dividend Per Share--0.0160.014+20%0.008+105%0.008+99%0.005+206%
Usd Eps--0.0050.005+10%0.010-49%0.004+30%0.006-21%
Usd Price Per Share0.255+1%0.2520.258-2%0.231+9%0.263-4%0.285-11%
Usd Profit--2391844.0002178688.645+10%4659966.227-49%1836569.669+30%3025118.454-21%
Usd Revenue--22697388.00019107178.391+19%15607896.913+45%23276150.583-2%30730231.382-26%
Usd Total Gains Per Share--0.0050.013-60%0.012-59%0.007-32%0.008-36%
 EOD+2 -3MRQTTM+16 -18YOY+11 -245Y+18 -1610Y+16 -19

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1551.409
Price to Book Ratio (EOD)Between0-11.058
Net Profit Margin (MRQ)Greater than00.105
Operating Margin (MRQ)Greater than0-0.057
Quick Ratio (MRQ)Greater than10.241
Current Ratio (MRQ)Greater than10.708
Debt to Asset Ratio (MRQ)Less than10.343
Debt to Equity Ratio (MRQ)Less than10.513
Return on Equity (MRQ)Greater than0.150.020
Return on Assets (MRQ)Greater than0.050.014
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose9.150
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets6,321,801
Total Liabilities2,170,142
Total Stockholder Equity4,230,932
 As reported
Total Liabilities 2,170,142
Total Stockholder Equity+ 4,230,932
Total Assets = 6,321,801

Assets

Total Assets6,321,801
Total Current Assets1,295,757
Long-term Assets1,295,757
Total Current Assets
Cash And Cash Equivalents 83,173
Net Receivables 440,913
Inventory 733,009
Other Current Assets 38,662
Total Current Assets  (as reported)1,295,757
Total Current Assets  (calculated)1,295,757
+/-0
Long-term Assets
Property Plant Equipment 1,460,048
Long Term Investments 3,418,251
Other Assets 120,221
Long-term Assets  (as reported)5,026,044
Long-term Assets  (calculated)4,998,520
+/- 27,524

Liabilities & Shareholders' Equity

Total Current Liabilities1,829,471
Long-term Liabilities340,671
Total Stockholder Equity4,230,932
Total Current Liabilities
Short Long Term Debt 1,165,534
Accounts payable 243,419
Other Current Liabilities 119,298
Total Current Liabilities  (as reported)1,829,471
Total Current Liabilities  (calculated)1,528,251
+/- 301,220
Long-term Liabilities
Long term Debt 232,500
Capital Lease Obligations Min Short Term Debt36,402
Other Liabilities 90,365
Long-term Liabilities  (as reported)340,671
Long-term Liabilities  (calculated)359,267
+/- 18,596
Total Stockholder Equity
Common Stock482,580
Retained Earnings 4,019,834
Other Stockholders Equity -350,755
Total Stockholder Equity (as reported)4,230,932
Total Stockholder Equity (calculated)4,151,659
+/- 79,273
Other
Capital Stock482,580
Common Stock Shares Outstanding 482,580
Net Debt 1,314,861
Net Invested Capital 5,628,966
Net Tangible Assets 4,124,135
Net Working Capital -533,714



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 
2,192,879
2,177,324
2,255,751
1,930,956
1,957,936
1,974,851
2,123,961
2,288,810
2,325,419
2,398,354
2,595,683
2,794,138
2,713,602
3,167,295
3,570,966
3,611,209
4,119,257
4,189,001
4,429,589
4,429,770
4,317,515
4,558,760
4,577,617
4,606,958
4,754,373
4,879,275
4,849,853
5,022,152
4,501,850
4,670,420
4,660,485
4,707,247
4,569,820
4,797,587
5,061,502
5,250,294
5,342,182
5,739,402
5,786,197
5,812,661
5,867,457
5,977,779
6,106,755
5,920,017
5,958,141
6,158,732
6,141,626
6,116,396
5,890,598
5,521,464
5,827,255
6,010,864
6,054,217
6,714,944
6,908,345
6,576,068
6,532,635
6,808,821
7,079,193
7,059,729
7,667,300
6,938,429
7,057,695
7,219,455
6,936,992
7,076,574
6,939,716
6,985,975
6,695,787
6,669,003
6,606,279
6,323,880
6,412,454
6,487,259
6,394,523
6,314,460
6,289,600
6,438,105
6,438,669
6,321,801
6,321,8016,438,6696,438,1056,289,6006,314,4606,394,5236,487,2596,412,4546,323,8806,606,2796,669,0036,695,7876,985,9756,939,7167,076,5746,936,9927,219,4557,057,6956,938,4297,667,3007,059,7297,079,1936,808,8216,532,6356,576,0686,908,3456,714,9446,054,2176,010,8645,827,2555,521,4645,890,5986,116,3966,141,6266,158,7325,958,1415,920,0176,106,7555,977,7795,867,4575,812,6615,786,1975,739,4025,342,1825,250,2945,061,5024,797,5874,569,8204,707,2474,660,4854,670,4204,501,8505,022,1524,849,8534,879,2754,754,3734,606,9584,577,6174,558,7604,317,5154,429,7704,429,5894,189,0014,119,2573,611,2093,570,9663,167,2952,713,6022,794,1382,595,6832,398,3542,325,4192,288,8102,123,9611,974,8511,957,9361,930,9562,255,7512,177,3242,192,879
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,698,512
1,761,194
1,905,536
2,571,272
1,781,227
1,810,334
1,953,901
1,724,883
1,747,914
1,645,276
1,610,684
1,323,779
1,256,514
1,252,208
1,113,250
890,818
980,510
908,884
1,026,183
966,032
1,119,600
1,199,478
1,295,757
1,295,7571,199,4781,119,600966,0321,026,183908,884980,510890,8181,113,2501,252,2081,256,5141,323,7791,610,6841,645,2761,747,9141,724,8831,953,9011,810,3341,781,2272,571,2721,905,5361,761,1941,698,512000000000000000000000000000000000000000000000000000000000
       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
58,983
70,885
129,540
1,072,258
199,464
99,965
118,374
98,780
105,836
95,847
75,662
59,215
41,336
48,014
48,248
51,850
55,544
59,933
61,077
85,867
78,109
56,170
83,173
83,17356,17078,10985,86761,07759,93355,54451,85048,24848,01441,33659,21575,66295,847105,83698,780118,37499,965199,4641,072,258129,54070,88558,983000000000000000000000000000000000000000000000000000000000
       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
3,846
3,869
3,869
3,889
4,907
4,928
4,928
4,950
4,951
4,972
4,973
4,994
4,995
5,353
5,281
5,168
0
0
0
0
0
0
0
00000005,1685,2815,3534,9954,9944,9734,9724,9514,9504,9284,9284,9073,8893,8693,8693,846000000000000000000000000000000000000000000000000000000000
       Net Receivables 
313,033
284,745
312,089
282,702
198,610
349,432
319,617
356,120
264,728
349,437
350,603
365,185
299,130
372,649
417,653
341,805
401,280
575,998
485,411
438,205
413,272
627,049
497,983
468,305
435,382
610,666
474,915
491,160
389,681
618,649
553,868
527,694
461,838
608,807
569,972
571,500
562,795
561,136
592,391
716,831
848,405
767,614
740,508
570,775
624,153
739,914
635,904
559,648
561,487
462,491
499,952
505,299
397,146
859,655
776,822
479,460
447,218
689,155
500,899
495,422
522,584
573,097
459,763
548,813
513,843
561,658
408,461
413,274
339,424
466,873
448,397
346,463
280,720
368,255
288,089
290,206
308,352
353,094
371,215
440,913
440,913371,215353,094308,352290,206288,089368,255280,720346,463448,397466,873339,424413,274408,461561,658513,843548,813459,763573,097522,584495,422500,899689,155447,218479,460776,822859,655397,146505,299499,952462,491561,487559,648635,904739,914624,153570,775740,508767,614848,405716,831592,391561,136562,795571,500569,972608,807461,838527,694553,868618,649389,681491,160474,915610,666435,382468,305497,983627,049413,272438,205485,411575,998401,280341,805417,653372,649299,130365,185350,603349,437264,728356,120319,617349,432198,610282,702312,089284,745313,033
       Other Current Assets 
71,766
68,208
49,199
61,278
42,163
22,754
34,988
33,221
38,995
29,270
34,869
43,163
56,709
39,777
51,415
37,576
56,979
19,079
39,154
46,995
46,820
32,986
102,506
43,830
104,228
27,552
28,226
32,514
64,558
32,563
40,724
40,596
43,930
22,126
32,353
55,518
63,846
37,320
42,517
56,471
95,948
43,465
71,568
52,753
76,707
38,846
54,160
49,179
107,403
35,046
49,203
50,599
88,344
35,500
64,146
69,871
111,713
64,281
82,543
95,517
92,967
87,882
117,756
146,752
128,192
88,994
76,085
76,055
65,740
63,844
51,893
60,671
67,368
56,169
41,437
50,319
44,310
36,321
32,952
38,662
38,66232,95236,32144,31050,31941,43756,16967,36860,67151,89363,84465,74076,05576,08588,994128,192146,752117,75687,88292,96795,51782,54364,281111,71369,87164,14635,50088,34450,59949,20335,046107,40349,17954,16038,84676,70752,75371,56843,46595,94856,47142,51737,32063,84655,51832,35322,12643,93040,59640,72432,56364,55832,51428,22627,552104,22843,830102,50632,98646,82046,99539,15419,07956,97937,57651,41539,77756,70943,16334,86929,27038,99533,22134,98822,75442,16361,27849,19968,20871,766
   > 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
5,294,440
5,375,291
5,372,008
5,412,489
5,354,071
5,210,630
5,521,636
5,506,749
5,485,639
5,288,277
5,323,568
5,318,505
5,239,191
5,026,044
5,026,0445,239,1915,318,5055,323,5685,288,2775,485,6395,506,7495,521,6365,210,6305,354,0715,412,4895,372,0085,375,2915,294,440000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
853,165
825,382
753,227
738,684
763,887
740,283
757,797
748,313
822,565
815,519
849,109
964,215
1,117,836
1,495,455
1,659,971
1,722,128
2,094,083
2,098,926
2,229,091
2,232,508
2,283,480
2,368,486
2,376,199
2,399,994
2,410,628
2,402,388
2,399,681
2,357,943
2,361,827
2,306,587
2,277,607
2,249,466
2,256,165
2,504,996
2,549,081
2,574,748
2,585,935
2,607,004
2,622,187
2,632,885
2,637,717
2,637,140
2,626,087
2,608,739
2,617,044
2,634,512
2,675,276
2,714,042
2,697,020
2,418,613
2,376,333
2,302,076
2,290,098
2,284,168
2,276,784
2,258,238
2,235,303
2,023,191
1,994,963
1,974,006
1,961,060
1,970,632
2,050,781
2,300,988
2,305,766
2,287,283
2,237,655
2,219,968
2,208,666
2,136,459
2,129,041
2,061,609
1,998,917
1,910,738
1,826,757
1,733,184
1,664,046
1,583,254
1,524,694
1,460,048
1,460,0481,524,6941,583,2541,664,0461,733,1841,826,7571,910,7381,998,9172,061,6092,129,0412,136,4592,208,6662,219,9682,237,6552,287,2832,305,7662,300,9882,050,7811,970,6321,961,0601,974,0061,994,9632,023,1912,235,3032,258,2382,276,7842,284,1682,290,0982,302,0762,376,3332,418,6132,697,0202,714,0422,675,2762,634,5122,617,0442,608,7392,626,0872,637,1402,637,7172,632,8852,622,1872,607,0042,585,9352,574,7482,549,0812,504,9962,256,1652,249,4662,277,6072,306,5872,361,8272,357,9432,399,6812,402,3882,410,6282,399,9942,376,1992,368,4862,283,4802,232,5082,229,0912,098,9262,094,0831,722,1281,659,9711,495,4551,117,836964,215849,109815,519822,565748,313757,797740,283763,887738,684753,227825,382853,165
       Goodwill 
21,197
18,644
16,091
13,537
0
8,432
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000000000008,432013,53716,09118,64421,197
       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
2,894,860
3,138,065
3,011,358
2,973,035
3,030,377
3,030,079
2,816,321
2,741,884
2,910,063
2,927,984
3,034,090
3,046,225
3,145,108
3,095,321
3,008,474
3,408,439
3,477,058
3,527,379
3,420,361
3,521,903
3,601,403
3,576,069
3,418,251
3,418,2513,576,0693,601,4033,521,9033,420,3613,527,3793,477,0583,408,4393,008,4743,095,3213,145,1083,046,2253,034,0902,927,9842,910,0632,741,8842,816,3213,030,0793,030,3772,973,0353,011,3583,138,0652,894,860000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
21,197
18,644
16,091
13,537
10,985
8,432
0
0
5,661
5,393
4,997
4,598
4,194
34,819
34,194
34,263
34,579
36,737
36,388
35,567
34,590
33,558
32,975
32,030
31,528
31,274
31,400
31,193
31,157
31,334
31,201
31,782
31,601
31,254
31,091
30,702
30,591
30,280
30,053
30,084
30,033
27,655
28,241
32,694
38,858
37,788
38,561
40,818
39,655
39,320
43,060
44,208
43,975
46,412
45,144
44,087
44,765
68,100
81,018
80,286
77,258
72,458
68,411
65,819
61,229
56,193
50,457
45,072
39,774
35,576
0
0
0
30,389
0
0
0
28,240
0
0
0028,24000030,38900035,57639,77445,07250,45756,19361,22965,81968,41172,45877,25880,28681,01868,10044,76544,08745,14446,41243,97544,20843,06039,32039,65540,81838,56137,78838,85832,69428,24127,65530,03330,08430,05330,28030,59130,70231,09131,25431,60131,78231,20131,33431,15731,19331,40031,27431,52832,03032,97533,55834,59035,56736,38836,73734,57934,26334,19434,8194,1944,5984,9975,3935,661008,43210,98513,53716,09118,64421,197
       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
21,559
15,644
15,240
15,175
13,895
14,006
12,306
11,874
11,538
11,535
11,545
11,639
12,018
12,008
12,00812,01811,63911,54511,53511,53811,87412,30614,00613,89515,17515,24015,64421,559000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,944,077
1,862,823
1,769,635
1,425,123
1,288,429
1,184,439
1,236,334
1,366,833
1,330,712
1,499,356
1,671,101
1,761,330
1,602,820
1,975,099
2,274,706
2,211,770
2,741,684
2,813,494
3,050,951
3,024,163
2,910,834
2,719,522
2,598,928
2,518,261
2,628,490
2,967,232
2,968,583
3,132,835
2,545,848
2,679,678
2,653,939
2,628,279
2,516,329
2,745,831
2,992,101
3,093,793
3,129,723
3,333,112
3,371,744
3,338,227
3,341,249
3,394,072
3,331,951
3,154,296
3,165,368
3,350,755
3,364,725
3,377,912
3,065,933
2,766,487
2,752,963
2,565,325
2,231,672
2,734,165
2,633,335
2,188,519
2,225,279
2,366,386
2,749,431
2,618,991
3,253,951
2,567,813
2,706,206
3,097,396
2,859,510
2,903,170
2,819,454
2,943,210
2,715,632
2,762,208
2,855,245
2,399,403
2,198,526
2,267,759
2,163,045
2,098,846
1,959,426
2,037,210
2,093,009
2,170,142
2,170,1422,093,0092,037,2101,959,4262,098,8462,163,0452,267,7592,198,5262,399,4032,855,2452,762,2082,715,6322,943,2102,819,4542,903,1702,859,5103,097,3962,706,2062,567,8133,253,9512,618,9912,749,4312,366,3862,225,2792,188,5192,633,3352,734,1652,231,6722,565,3252,752,9632,766,4873,065,9333,377,9123,364,7253,350,7553,165,3683,154,2963,331,9513,394,0723,341,2493,338,2273,371,7443,333,1123,129,7233,093,7932,992,1012,745,8312,516,3292,628,2792,653,9392,679,6782,545,8483,132,8352,968,5832,967,2322,628,4902,518,2612,598,9282,719,5222,910,8343,024,1633,050,9512,813,4942,741,6842,211,7702,274,7061,975,0991,602,8201,761,3301,671,1011,499,3561,330,7121,366,8331,236,3341,184,4391,288,4291,425,1231,769,6351,862,8231,944,077
   > Total Current Liabilities 
1,800,873
561,695
360,712
324,788
298,429
484,439
536,334
666,833
517,979
686,623
858,368
820,128
723,988
1,054,138
1,305,365
1,290,969
1,768,768
1,697,463
1,996,804
2,031,772
1,980,128
1,864,101
1,441,591
1,427,720
1,603,361
2,009,144
2,070,508
2,300,684
1,798,025
1,477,456
1,524,209
1,569,232
1,521,262
1,642,550
1,917,843
2,100,311
1,922,729
2,198,866
2,308,114
2,325,028
2,509,517
2,636,214
2,642,055
2,536,502
2,815,917
3,071,065
3,144,447
3,208,720
2,430,948
2,169,950
2,193,300
2,048,468
1,644,822
2,157,894
2,146,904
1,261,329
1,338,707
1,507,690
2,246,952
2,152,357
2,823,463
1,771,259
1,798,802
2,199,980
1,916,411
1,962,327
1,626,627
1,824,319
1,696,757
1,844,007
1,987,353
1,577,642
1,436,921
1,601,400
1,572,736
1,585,326
1,519,656
1,528,317
1,683,603
1,829,471
1,829,4711,683,6031,528,3171,519,6561,585,3261,572,7361,601,4001,436,9211,577,6421,987,3531,844,0071,696,7571,824,3191,626,6271,962,3271,916,4112,199,9801,798,8021,771,2592,823,4632,152,3572,246,9521,507,6901,338,7071,261,3292,146,9042,157,8941,644,8222,048,4682,193,3002,169,9502,430,9483,208,7203,144,4473,071,0652,815,9172,536,5022,642,0552,636,2142,509,5172,325,0282,308,1142,198,8661,922,7292,100,3111,917,8431,642,5501,521,2621,569,2321,524,2091,477,4561,798,0252,300,6842,070,5082,009,1441,603,3611,427,7201,441,5911,864,1011,980,1282,031,7721,996,8041,697,4631,768,7681,290,9691,305,3651,054,138723,988820,128858,368686,623517,979666,833536,334484,439298,429324,788360,712561,6951,800,873
       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
1,366,082
1,734,118
1,640,261
137,250
197,500
212,500
262,500
287,500
312,500
822,152
991,844
1,090,154
1,173,424
0
0
0
0
0
0
0
0
0
0
00000000001,173,4241,090,154991,844822,152312,500287,500262,500212,500197,500137,2501,640,2611,734,1181,366,082000000000000000000000000000000000000000000000000000000000
       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
1,366,082
1,734,118
1,640,261
137,250
197,500
212,500
262,500
287,500
312,500
822,152
991,844
1,090,154
1,173,424
1,227,996
950,218
969,002
1,108,845
1,007,713
985,391
971,565
955,661
1,089,880
1,165,534
1,165,5341,089,880955,661971,565985,3911,007,7131,108,845969,002950,2181,227,9961,173,4241,090,154991,844822,152312,500287,500262,500212,500197,500137,2501,640,2611,734,1181,366,082000000000000000000000000000000000000000000000000000000000
       Accounts payable 
109,715
121,548
70,795
99,531
99,722
123,217
274,255
322,865
285,403
240,545
325,375
298,945
290,664
493,299
266,790
193,353
271,426
283,556
297,127
248,057
223,170
315,730
337,475
325,117
330,147
319,653
312,961
259,802
271,068
256,325
270,832
282,606
191,120
220,349
354,223
322,522
358,587
231,233
264,826
335,256
377,481
393,264
305,789
380,927
413,837
370,319
315,634
384,003
289,392
274,798
252,914
296,978
243,881
295,453
320,415
276,743
294,183
307,109
320,519
319,701
156,228
304,269
750,159
335,232
238,604
274,251
288,062
251,307
137,969
200,251
207,802
148,280
103,264
148,534
155,244
174,032
149,197
199,046
223,796
243,419
243,419223,796199,046149,197174,032155,244148,534103,264148,280207,802200,251137,969251,307288,062274,251238,604335,232750,159304,269156,228319,701320,519307,109294,183276,743320,415295,453243,881296,978252,914274,798289,392384,003315,634370,319413,837380,927305,789393,264377,481335,256264,826231,233358,587322,522354,223220,349191,120282,606270,832256,325271,068259,802312,961319,653330,147325,117337,475315,730223,170248,057297,127283,556271,426193,353266,790493,299290,664298,945325,375240,545285,403322,865274,255123,21799,72299,53170,795121,548109,715
       Other Current Liabilities 
154,431
136,051
114,399
142,419
173,507
182,941
58,618
90,279
46,872
92,726
149,083
97,367
191,326
40,309
308,549
287,969
558,953
548,984
650,211
495,363
417,012
521,681
506,306
288,083
287,391
265,524
376,861
195,058
169,678
185,720
267,479
193,656
200,886
318,412
351,988
429,304
429,620
426,567
560,080
575,674
518,472
492,713
482,088
496,199
524,610
475,903
469,602
465,721
447,057
245,691
351,532
405,328
379,127
447,639
578,453
596,552
612,547
612,081
611,140
573,095
548,550
548,645
75,639
287,869
199,422
461,947
58,818
65,469
66,429
166,946
209,954
216,639
101,941
106,637
110,464
106,525
81,888
125,592
104,720
119,298
119,298104,720125,59281,888106,525110,464106,637101,941216,639209,954166,94666,42965,46958,818461,947199,422287,86975,639548,645548,550573,095611,140612,081612,547596,552578,453447,639379,127405,328351,532245,691447,057465,721469,602475,903524,610496,199482,088492,713518,472575,674560,080426,567429,620429,304351,988318,412200,886193,656267,479185,720169,678195,058376,861265,524287,391288,083506,306521,681417,012495,363650,211548,984558,953287,969308,54940,309191,32697,367149,08392,72646,87290,27958,618182,941173,507142,419114,399136,051154,431
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,192,827
1,118,891
1,018,875
918,201
867,892
821,761
761,605
666,359
590,309
513,520
439,770
508,893
409,406
340,671
340,671409,406508,893439,770513,520590,309666,359761,605821,761867,892918,2011,018,8751,118,8911,192,827000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
878,832
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
41,180
42,330
42,741
42,880
43,554
41,997
37,265
36,723
42,129
43,252
43,742
45,406
57,028
41,661
43,017
44,605
46,558
43,909
46,273
59,088
61,844
64,174
66,589
81,746
83,654
85,934
87,913
87,104
87,595
89,890
95,338
100,640
101,502
126,984
130,260
130,315
111,750
132,483
135,758
106,356
109,185
111,738
115,053
113,357
89,062
90,365
90,36589,062113,357115,053111,738109,185106,356135,758132,483111,750130,315130,260126,984101,502100,64095,33889,89087,59587,10487,91385,93483,65481,74666,58964,17461,84459,08846,27343,90946,55844,60543,01741,66157,02845,40643,74243,25242,12936,72337,26541,99743,55442,88042,74142,33041,180000000000000000000000878,832000000000000
> Total Stockholder Equity
248,708
314,501
486,116
505,833
669,507
790,412
887,627
921,977
994,707
898,999
924,583
1,032,807
1,110,782
1,192,196
1,296,260
1,399,439
1,377,574
1,375,506
1,378,638
1,405,607
1,406,682
1,502,783
1,624,095
1,737,806
1,776,628
1,563,337
1,533,566
1,549,802
1,615,412
1,641,444
1,655,373
1,723,227
1,688,060
1,670,651
1,684,767
1,768,243
1,817,771
2,011,452
2,010,151
2,062,346
2,103,411
2,160,152
2,334,165
2,318,939
2,347,353
2,347,347
2,308,932
2,267,663
2,344,080
2,330,086
2,639,471
2,999,963
3,368,928
3,565,419
3,852,426
3,965,505
3,882,781
4,074,332
4,329,762
4,440,738
4,413,349
4,370,616
4,351,489
4,122,059
4,077,482
4,173,405
4,199,535
4,122,038
4,059,428
3,986,067
3,830,307
4,003,750
4,293,201
4,298,773
4,310,751
4,294,887
4,409,447
4,480,167
4,424,933
4,230,932
4,230,9324,424,9334,480,1674,409,4474,294,8874,310,7514,298,7734,293,2014,003,7503,830,3073,986,0674,059,4284,122,0384,199,5354,173,4054,077,4824,122,0594,351,4894,370,6164,413,3494,440,7384,329,7624,074,3323,882,7813,965,5053,852,4263,565,4193,368,9282,999,9632,639,4712,330,0862,344,0802,267,6632,308,9322,347,3472,347,3532,318,9392,334,1652,160,1522,103,4112,062,3462,010,1512,011,4521,817,7711,768,2431,684,7671,670,6511,688,0601,723,2271,655,3731,641,4441,615,4121,549,8021,533,5661,563,3371,776,6281,737,8061,624,0951,502,7831,406,6821,405,6071,378,6381,375,5061,377,5741,399,4391,296,2601,192,1961,110,7821,032,807924,583898,999994,707921,977887,627790,412669,507505,833486,116314,501248,708
   Common Stock
350,000
350,000
350,000
351,255
387,892
389,217
429,773
429,773
431,095
431,095
432,556
432,556
433,997
477,396
478,887
478,887
480,698
480,698
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580
482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580482,580480,698480,698478,887478,887477,396433,997432,556432,556431,095431,095429,773429,773389,217387,892351,255350,000350,000350,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity -350,755-351,223-275,242-233,265-338,577-398,148-460,487-343,136-417,621-335,253-473,962-422,904-416,747-386,460-236,146-379,311-304,874-386,736-317,845-245,627-233,456-240,071-109,121000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.