0 XP   0   0   0

Thai Rayon Public Company Limited










Financial Health of Thai Rayon Public Company Limited




Comparing to competitors in the Textile Manufacturing industry




  Industry Rankings  


Thai Rayon Public Company Limited
Buy, Hold or Sell?

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

I guess you are interested in Thai Rayon 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 Rayon Public Company Limited

Let's start. I'm going to help you getting a better view of Thai Rayon 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 Rayon 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 Rayon 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 Rayon Public Company Limited. The closing price on 2022-12-07 was ฿48.50 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 Rayon 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 inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just 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 Rayon Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Thai Rayon Public Company Limited to the Textile Manufacturing industry mean.
  • A Net Profit Margin of 32.7% means that ฿0.33 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 32.7%. The company is making a huge profit. +2
  • The TTM is 30.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ32.7%TTM30.2%+2.5%
TTM30.2%YOY21.6%+8.6%
TTM30.2%5Y14.6%+15.6%
5Y14.6%10Y12.4%+2.2%
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ32.7%4.2%+28.5%
TTM30.2%3.6%+26.6%
YOY21.6%3.2%+18.4%
5Y14.6%1.9%+12.7%
10Y12.4%2.4%+10.0%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Thai Rayon Public Company Limited to the Textile Manufacturing industry mean.
  • 3.1% Return on Assets means that Thai Rayon Public Company Limited generated ฿0.03 profit for each $1 in assets.

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

  • The MRQ is 3.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.1%TTM2.5%+0.5%
TTM2.5%YOY1.7%+0.8%
TTM2.5%5Y1.3%+1.2%
5Y1.3%10Y1.2%+0.1%
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%0.9%+2.2%
TTM2.5%0.9%+1.6%
YOY1.7%0.7%+1.0%
5Y1.3%0.6%+0.7%
10Y1.2%0.6%+0.6%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Thai Rayon Public Company Limited to the Textile Manufacturing industry mean.
  • 3.4% Return on Equity means Thai Rayon Public Company Limited generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 3.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.4%TTM2.8%+0.6%
TTM2.8%YOY1.8%+0.9%
TTM2.8%5Y1.4%+1.3%
5Y1.4%10Y1.3%+0.1%
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4%2.0%+1.4%
TTM2.8%1.8%+1.0%
YOY1.8%1.5%+0.3%
5Y1.4%1.3%+0.1%
10Y1.3%1.4%-0.1%

1.2. Operating Efficiency of Thai Rayon Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thai Rayon Public Company Limited is operating .

  • Measures how much profit Thai Rayon 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 Rayon Public Company Limited to the Textile Manufacturing industry mean.
  • An Operating Margin of 2.8% means the company generated ฿0.03  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 2.8%. The company is operating less efficient.
  • The TTM is 0.1%. The company is operating inefficient. -1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM0.1%+2.7%
TTM0.1%YOY2.3%-2.2%
TTM0.1%5Y4.2%-4.1%
5Y4.2%10Y3.0%+1.2%
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%3.6%-0.8%
TTM0.1%3.9%-3.8%
YOY2.3%4.3%-2.0%
5Y4.2%3.5%+0.7%
10Y3.0%3.0%+0.0%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Textile Manufacturing industry mean).
  • An Operation Ratio of 1.79 means that the operating costs are ฿1.79 for each ฿1 in net sales.

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

  • The MRQ is 1.793. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.830. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.793TTM1.830-0.037
TTM1.830YOY1.825+0.005
TTM1.8305Y1.895-0.065
5Y1.89510Y1.450+0.445
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7931.724+0.069
TTM1.8301.648+0.182
YOY1.8251.592+0.233
5Y1.8951.560+0.335
10Y1.4501.263+0.187

1.3. Liquidity of Thai Rayon Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Textile Manufacturing industry mean).
  • A Current Ratio of 2.00 means the company has ฿2.00 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.996. The company is able to pay all its short-term debts. +1
  • The TTM is 2.350. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.996TTM2.350-0.354
TTM2.350YOY2.958-0.607
TTM2.3505Y3.812-1.462
5Y3.81210Y2.160+1.652
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9961.526+0.470
TTM2.3501.331+1.019
YOY2.9581.304+1.654
5Y3.8121.239+2.573
10Y2.1600.879+1.281
1.3.2. Quick Ratio

Measures if Thai Rayon 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 Rayon Public Company Limited to the Textile Manufacturing industry mean.
  • A Quick Ratio of 0.86 means the company can pay off ฿0.86 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.857. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.091. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.857TTM1.091-0.234
TTM1.091YOY1.365-0.274
TTM1.0915Y2.176-1.085
5Y2.17610Y1.465+0.711
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8570.568+0.289
TTM1.0910.487+0.604
YOY1.3650.496+0.869
5Y2.1760.465+1.711
10Y1.4650.455+1.010

1.4. Solvency of Thai Rayon Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Thai Rayon Public Company Limited to Textile Manufacturing industry mean.
  • A Debt to Asset Ratio of 0.10 means that Thai Rayon Public Company Limited assets are financed with 9.9% credit (debt) and the remaining percentage (100% - 9.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.099. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.086. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.099TTM0.086+0.012
TTM0.086YOY0.063+0.023
TTM0.0865Y0.074+0.013
5Y0.07410Y0.117-0.044
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0990.509-0.410
TTM0.0860.506-0.420
YOY0.0630.521-0.458
5Y0.0740.518-0.444
10Y0.1170.519-0.402
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Thai Rayon Public Company Limited to the Textile Manufacturing industry mean.
  • A Debt to Equity ratio of 10.9% means that company has ฿0.11 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.109. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.095. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.109TTM0.095+0.015
TTM0.095YOY0.068+0.027
TTM0.0955Y0.080+0.015
5Y0.08010Y0.139-0.059
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1090.986-0.877
TTM0.0950.969-0.874
YOY0.0681.053-0.985
5Y0.0801.099-1.019
10Y0.1391.159-1.020

2. Market Valuation of Thai Rayon 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 Rayon Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Thai Rayon Public Company Limited to the Textile Manufacturing industry mean.
  • A PE ratio of 9.43 means the investor is paying ฿9.43 for every ฿1 in earnings.

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

  • The EOD is 9.433. Very good. +2
  • The MRQ is 9.433. Very good. +2
  • The TTM is 15.971. Very good. +2
Trends
Current periodCompared to+/- 
EOD9.433MRQ9.4330.000
MRQ9.433TTM15.971-6.538
TTM15.971YOY4.832+11.140
TTM15.9715Y6.949+9.022
5Y6.94910Y9.942-2.993
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD9.43325.964-16.531
MRQ9.43324.185-14.752
TTM15.97128.750-12.779
YOY4.83224.797-19.965
5Y6.94931.042-24.093
10Y9.94228.326-18.384
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Thai Rayon 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 Rayon Public Company Limited:

  • The MRQ is 28.393. Seems overpriced? -1
  • The TTM is -858.545. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ28.393TTM-858.545+886.938
TTM-858.545YOY10.328-868.873
TTM-858.5455Y-164.257-694.287
5Y-164.25710Y-92.548-71.709
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ28.3930.121+28.272
TTM-858.5450.059-858.604
YOY10.3280.074+10.254
5Y-164.2570.107-164.364
10Y-92.5480.129-92.677

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

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

  • At or below 1 is considered healthy (always compare to Textile Manufacturing industry mean).
  • A PB ratio of 0.32 means the investor is paying ฿0.32 for each ฿1 in book value.

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

  • The EOD is 0.322. Very good. +2
  • The MRQ is 0.322. Very good. +2
  • The TTM is 0.341. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.322MRQ0.3220.000
MRQ0.322TTM0.341-0.019
TTM0.341YOY0.227+0.114
TTM0.3415Y0.321+0.020
5Y0.32110Y0.346-0.025
Compared to industry (Textile Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD0.3221.003-0.681
MRQ0.3221.023-0.701
TTM0.3411.144-0.803
YOY0.2270.951-0.724
5Y0.3210.885-0.564
10Y0.3460.657-0.311
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thai Rayon 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--1.2193.603-66%4.954-75%1.984-39%1.240-2%
Book Value Growth--0.9720.9720%0.9720%0.9720%0.9720%
Book Value Per Share--150.411147.515+2%125.309+20%124.452+21%110.704+36%
Book Value Per Share Growth--0.0080.025-67%0.038-79%0.015-45%0.010-16%
Current Ratio--1.9962.350-15%2.958-33%3.812-48%2.160-8%
Debt To Asset Ratio--0.0990.086+14%0.063+56%0.074+34%0.117-16%
Debt To Equity Ratio--0.1090.095+15%0.068+62%0.080+37%0.139-21%
Dividend Per Share---0.013-100%0.050-100%0.336-100%0.351-100%
Eps--5.1424.094+26%2.418+113%1.917+168%1.565+228%
Eps Growth--0.332-0.456+237%1.285-74%-0.045+113%0.075+342%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.775+29%
Net Profit Margin--0.3270.302+8%0.216+51%0.146+124%0.124+163%
Operating Margin--0.0280.001+2087%0.023+21%0.042-34%0.030-7%
Operating Ratio--1.7931.830-2%1.825-2%1.895-5%1.450+24%
Pb Ratio0.3220%0.3220.341-6%0.227+42%0.321+0%0.346-7%
Pe Ratio9.4330%9.43315.971-41%4.832+95%6.949+36%9.942-5%
Peg Ratio--28.393-858.545+3124%10.328+175%-164.257+679%-92.548+426%
Price Per Share48.5000%48.50050.313-4%28.650+69%39.940+21%38.113+27%
Price To Total Gains Ratio39.7920%39.79239.723+0%-131.883+431%-10.522+126%-28.911+173%
Profit Growth--98.09095.835+2%51.688+90%48.331+103%65.947+49%
Quick Ratio--0.8571.091-21%1.365-37%2.176-61%1.465-42%
Return On Assets--0.0310.025+22%0.017+80%0.013+131%0.012+155%
Return On Equity--0.0340.028+23%0.018+86%0.014+136%0.013+156%
Revenue Growth--0.9730.973+0%0.9760%0.971+0%0.971+0%
Total Gains Per Share--1.2193.615-66%5.004-76%2.320-47%1.591-23%
Total Gains Per Share Growth---2.034-4.209+107%-9.360+360%-3.250+60%-2.958+45%
Usd Book Value--867234339.400850534177.350+2%722501894.400+20%717565702.386+21%638293980.805+36%
Usd Book Value Change Per Share--0.0350.103-66%0.142-75%0.057-39%0.035-2%
Usd Book Value Per Share--4.3024.219+2%3.584+20%3.559+21%3.166+36%
Usd Dividend Per Share---0.000-100%0.001-100%0.010-100%0.010-100%
Usd Eps--0.1470.117+26%0.069+113%0.055+168%0.045+228%
Usd Price Per Share1.3870%1.3871.439-4%0.819+69%1.142+21%1.090+27%
Usd Profit--29644786.60023605367.500+26%14152795.800+109%11096669.158+167%9046162.231+228%
Usd Revenue--90777200.80080677947.350+13%51450785.100+76%62720453.762+45%72058690.043+26%
Usd Total Gains Per Share--0.0350.103-66%0.143-76%0.066-47%0.046-23%
 EOD+0 -0MRQTTM+20 -14YOY+16 -185Y+17 -1710Y+21 -14

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.433
Price to Book Ratio (EOD)Between0-10.322
Net Profit Margin (MRQ)Greater than00.327
Operating Margin (MRQ)Greater than00.028
Quick Ratio (MRQ)Greater than10.857
Current Ratio (MRQ)Greater than11.996
Debt to Asset Ratio (MRQ)Less than10.099
Debt to Equity Ratio (MRQ)Less than10.109
Return on Equity (MRQ)Greater than0.150.034
Return on Assets (MRQ)Greater than0.050.031
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose48.000
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets33,641,329
Total Liabilities3,318,450
Total Stockholder Equity30,322,879
 As reported
Total Liabilities 3,318,450
Total Stockholder Equity+ 30,322,879
Total Assets = 33,641,329

Assets

Total Assets33,641,329
Total Current Assets5,469,159
Long-term Assets5,469,159
Total Current Assets
Cash And Cash Equivalents 409,695
Short-term Investments 72,760
Net Receivables 2,274,654
Inventory 2,375,148
Other Current Assets 336,902
Total Current Assets  (as reported)5,469,159
Total Current Assets  (calculated)5,469,159
+/-0
Long-term Assets
Property Plant Equipment 2,546,241
Long Term Investments 25,622,594
Other Assets 3,335
Long-term Assets  (as reported)28,172,170
Long-term Assets  (calculated)28,172,170
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,739,625
Long-term Liabilities578,825
Total Stockholder Equity30,322,879
Total Current Liabilities
Accounts payable 2,658,882
Other Current Liabilities 80,743
Total Current Liabilities  (as reported)2,739,625
Total Current Liabilities  (calculated)2,739,625
+/-0
Long-term Liabilities
Other Liabilities 578,825
Long-term Liabilities  (as reported)578,825
Long-term Liabilities  (calculated)578,825
+/-0
Total Stockholder Equity
Common Stock201,600
Retained Earnings 29,573,946
Other Stockholders Equity 547,333
Total Stockholder Equity (as reported)30,322,879
Total Stockholder Equity (calculated)30,322,879
+/-0
Other
Capital Stock201,600
Common Stock Shares Outstanding 201,600
Net Invested Capital 30,322,879
Net Tangible Assets 30,322,879
Net Working Capital 2,729,534



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-03-31
> Total Assets 
6,744,544
7,383,705
7,717,602
7,773,925
8,135,899
8,743,929
9,260,364
9,254,454
9,577,275
10,060,666
10,319,727
10,532,220
10,597,257
11,392,806
12,041,615
12,151,589
13,070,095
14,412,650
15,639,296
15,343,801
15,841,395
15,763,898
14,391,569
14,202,655
14,667,788
16,001,381
16,992,568
17,924,742
18,421,263
19,354,378
20,339,806
21,225,014
22,196,216
22,179,404
22,763,921
21,633,725
22,018,986
23,622,291
24,686,222
24,091,176
24,902,061
24,906,117
23,708,906
23,960,497
24,854,350
24,657,904
24,063,261
23,549,652
21,474,886
21,559,416
21,249,234
21,272,433
21,494,536
22,139,778
22,262,053
23,550,327
24,775,195
24,950,999
25,032,750
25,093,108
25,812,735
25,749,728
25,903,552
26,118,682
25,587,832
25,171,615
24,395,498
25,398,344
24,759,333
25,177,311
25,406,533
27,910,734
29,404,766
31,472,217
31,705,836
33,446,115
33,641,329
33,641,32933,446,11531,705,83631,472,21729,404,76627,910,73425,406,53325,177,31124,759,33325,398,34424,395,49825,171,61525,587,83226,118,68225,903,55225,749,72825,812,73525,093,10825,032,75024,950,99924,775,19523,550,32722,262,05322,139,77821,494,53621,272,43321,249,23421,559,41621,474,88623,549,65224,063,26124,657,90424,854,35023,960,49723,708,90624,906,11724,902,06124,091,17624,686,22223,622,29122,018,98621,633,72522,763,92122,179,40422,196,21621,225,01420,339,80619,354,37818,421,26317,924,74216,992,56816,001,38114,667,78814,202,65514,391,56915,763,89815,841,39515,343,80115,639,29614,412,65013,070,09512,151,58912,041,61511,392,80610,597,25710,532,22010,319,72710,060,6669,577,2759,254,4549,260,3648,743,9298,135,8997,773,9257,717,6027,383,7056,744,544
   > 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
4,732,667
5,425,833
6,051,799
6,059,036
5,816,039
6,063,954
6,348,150
6,384,210
6,539,622
6,660,500
6,285,490
6,372,241
5,620,502
6,201,410
5,610,520
3,779,756
2,885,059
3,135,930
3,729,626
4,120,115
4,191,177
5,179,309
5,469,159
5,469,1595,179,3094,191,1774,120,1153,729,6263,135,9302,885,0593,779,7565,610,5206,201,4105,620,5026,372,2416,285,4906,660,5006,539,6226,384,2106,348,1506,063,9545,816,0396,059,0366,051,7995,425,8334,732,667000000000000000000000000000000000000000000000000000000
       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
552,755
220,271
617,238
426,814
213,618
834,833
427,668
265,069
521,002
175,355
623,117
671,649
349,807
1,403,995
2,591,932
1,176,708
668,315
220,070
110,687
570,239
333,107
295,043
409,695
409,695295,043333,107570,239110,687220,070668,3151,176,7082,591,9321,403,995349,807671,649623,117175,355521,002265,069427,668834,833213,618426,814617,238220,271552,755000000000000000000000000000000000000000000000000000000
       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
1,575,000
1,882,050
2,017,340
2,271,237
2,464,342
2,123,282
2,770,355
2,970,355
2,979,784
3,276,827
2,822,107
2,801,838
3,073,600
2,146,254
979,048
520,863
170,862
120,966
20,966
120,966
370,966
321,070
72,760
72,760321,070370,966120,96620,966120,966170,862520,863979,0482,146,2543,073,6002,801,8382,822,1073,276,8272,979,7842,970,3552,770,3552,123,2822,464,3422,271,2372,017,3401,882,0501,575,000000000000000000000000000000000000000000000000000000000
       Net Receivables 
963,012
1,199,219
1,111,851
777,539
1,042,340
1,259,897
1,032,279
850,079
739,698
830,177
881,504
920,086
862,185
734,668
773,640
1,009,659
1,091,121
1,216,381
1,333,873
1,358,619
1,282,218
1,144,588
631,346
751,388
894,126
1,220,336
1,286,121
1,575,904
1,405,491
1,268,486
1,220,511
1,578,430
1,347,345
1,442,671
1,139,434
1,319,214
1,096,074
1,137,168
1,676,141
2,170,182
2,227,427
1,643,270
794,478
1,689,604
2,007,508
1,919,586
1,764,537
1,697,760
1,014,823
1,030,670
1,013,548
1,879,583
1,615,548
1,938,591
982,115
1,303,154
1,617,099
1,707,663
1,477,981
1,407,587
1,358,556
1,370,731
1,267,264
1,370,673
1,150,517
1,217,770
920,930
1,113,978
845,947
1,119,561
959,004
1,519,190
1,870,235
1,653,342
1,920,286
1,949,367
2,274,654
2,274,6541,949,3671,920,2861,653,3421,870,2351,519,190959,0041,119,561845,9471,113,978920,9301,217,7701,150,5171,370,6731,267,2641,370,7311,358,5561,407,5871,477,9811,707,6631,617,0991,303,154982,1151,938,5911,615,5481,879,5831,013,5481,030,6701,014,8231,697,7601,764,5371,919,5862,007,5081,689,604794,4781,643,2702,227,4272,170,1821,676,1411,137,1681,096,0741,319,2141,139,4341,442,6711,347,3451,578,4301,220,5111,268,4861,405,4911,575,9041,286,1211,220,336894,126751,388631,3461,144,5881,282,2181,358,6191,333,8731,216,3811,091,1211,009,659773,640734,668862,185920,086881,504830,177739,698850,0791,032,2791,259,8971,042,340777,5391,111,8511,199,219963,012
       Other Current Assets 
53,922
20,705
19,274
32,173
22,556
48,500
33,807
38,203
58,564
53,615
17,665
50,524
131,436
158,669
156,514
17,062
89,873
112,922
14,436
15,144
13,269
21,116
36,312
17,059
10,372
15,990
21,096
61,674
54,533
96,087
45,237
44,928
24,978
25,267
78,221
106,964
67,395
158,222
290,152
244,179
123,433
122,249
47,787
54,215
243,731
258,309
256,684
172,204
228,072
169,702
225,628
161,805
86,267
82,559
109,652
96,965
124,503
107,684
142,344
257,654
216,491
119,997
139,802
144,061
229,047
163,077
102,063
106,300
143,892
117,343
148,596
178,678
256,473
312,301
233,780
280,248
336,902
336,902280,248233,780312,301256,473178,678148,596117,343143,892106,300102,063163,077229,047144,061139,802119,997216,491257,654142,344107,684124,50396,965109,65282,55986,267161,805225,628169,702228,072172,204256,684258,309243,73154,21547,787122,249123,433244,179290,152158,22267,395106,96478,22125,26724,97844,92845,23796,08754,53361,67421,09615,99010,37217,05936,31221,11613,26915,14414,436112,92289,87317,062156,514158,669131,43650,52417,66553,61558,56438,20333,80748,50022,55632,17319,27420,70553,922
   > 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
19,458,182
19,302,342
18,799,374
18,774,996
19,196,935
19,148,813
21,397,555
22,521,474
24,774,804
25,675,140
27,352,102
27,514,659
28,266,806
28,172,170
28,172,17028,266,80627,514,65927,352,10225,675,14024,774,80422,521,47421,397,55519,148,81319,196,93518,774,99618,799,37419,302,34219,458,182000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
253,361
312,782
306,838
301,388
294,475
289,373
277,953
278,097
305,693
354,616
370,215
396,927
477,810
967,213
1,516,327
1,577,238
1,787,981
1,930,368
2,355,668
3,208,656
3,599,322
3,890,812
3,963,032
3,936,158
3,881,433
3,798,061
3,726,364
3,643,494
3,564,065
3,481,167
3,400,741
3,292,683
3,185,919
3,127,681
3,060,162
2,993,093
3,023,932
3,837,763
3,858,454
3,812,563
3,772,674
3,843,095
3,803,695
3,849,267
3,819,301
3,933,396
4,070,985
4,088,305
3,319,783
3,369,534
3,367,770
3,422,542
3,312,476
3,274,440
3,257,242
3,285,157
3,231,940
3,174,467
3,121,460
3,112,454
3,065,859
3,010,382
2,997,894
2,984,428
3,028,375
3,025,417
3,022,902
2,938,752
2,870,590
2,801,177
2,742,245
2,694,284
2,671,146
2,637,404
2,637,081
2,595,929
2,546,241
2,546,2412,595,9292,637,0812,637,4042,671,1462,694,2842,742,2452,801,1772,870,5902,938,7523,022,9023,025,4173,028,3752,984,4282,997,8943,010,3823,065,8593,112,4543,121,4603,174,4673,231,9403,285,1573,257,2423,274,4403,312,4763,422,5423,367,7703,369,5343,319,7834,088,3054,070,9853,933,3963,819,3013,849,2673,803,6953,843,0953,772,6743,812,5633,858,4543,837,7633,023,9322,993,0933,060,1623,127,6813,185,9193,292,6833,400,7413,481,1673,564,0653,643,4943,726,3643,798,0613,881,4333,936,1583,963,0323,890,8123,599,3223,208,6562,355,6681,930,3681,787,9811,577,2381,516,327967,213477,810396,927370,215354,616305,693278,097277,953289,373294,475301,388306,838312,782253,361
       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
14,097,373
14,794,960
15,447,784
15,673,234
16,049,897
15,805,935
16,289,309
16,289,658
16,310,208
16,427,849
16,223,850
15,718,647
15,673,672
16,176,666
16,222,956
18,540,744
19,374,572
22,075,902
23,000,197
24,710,755
24,821,577
25,615,295
25,622,594
25,622,59425,615,29524,821,57724,710,75523,000,19722,075,90219,374,57218,540,74416,222,95616,176,66615,673,67215,718,64716,223,85016,427,84916,310,20816,289,65816,289,30915,805,93516,049,89715,673,23415,447,78414,794,96014,097,373000000000000000000000000000000000000000000000000000000
       Intangible 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
13,320
12,656
11,561
10,373
9,360
8,455
7,517
6,309
5,036
4,490
3,372
2,908
2,089
1,822
6,179
5,612
5,057
6,841
9,084
8,073
5,141
5,852
3,664
177
113
63
0
22
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000008220631131773,6645,8525,1418,0739,0846,8415,0575,6126,1791,8222,0892,9083,3724,4905,0366,3097,5178,4559,36010,37311,56112,65613,3200000000000000000000000000
       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
3,759
3,410
3,097
3,015
3,291
55,267
55,634
404,657
4,618
3,797
3,943
56,001
55,582
3,335
3,33555,58256,0013,9433,7974,618404,65755,63455,2673,2913,0153,0973,4103,759000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
299,250
394,281
608,269
375,104
358,816
529,508
799,166
448,160
398,936
486,239
501,795
477,529
420,635
582,465
689,630
580,716
594,824
768,742
1,080,721
938,846
955,761
886,950
474,711
573,221
466,233
679,900
720,099
808,267
834,504
1,283,961
1,611,925
1,562,300
1,344,938
1,662,799
2,857,690
1,341,379
1,695,303
2,708,484
3,858,671
3,882,865
4,794,817
4,880,380
3,999,351
4,721,195
5,962,212
6,216,253
6,358,482
6,313,664
3,798,452
3,373,689
2,561,392
2,217,534
1,864,459
2,006,059
1,715,380
2,170,955
2,451,344
2,309,030
1,871,924
1,903,436
2,007,968
1,892,629
1,924,223
2,046,355
1,768,236
1,907,064
1,349,349
1,867,857
1,336,953
1,371,596
1,621,235
1,870,073
1,987,224
2,248,085
2,374,182
3,368,951
3,318,450
3,318,4503,368,9512,374,1822,248,0851,987,2241,870,0731,621,2351,371,5961,336,9531,867,8571,349,3491,907,0641,768,2362,046,3551,924,2231,892,6292,007,9681,903,4361,871,9242,309,0302,451,3442,170,9551,715,3802,006,0591,864,4592,217,5342,561,3923,373,6893,798,4526,313,6646,358,4826,216,2535,962,2124,721,1953,999,3514,880,3804,794,8173,882,8653,858,6712,708,4841,695,3031,341,3792,857,6901,662,7991,344,9381,562,3001,611,9251,283,961834,504808,267720,099679,900466,233573,221474,711886,950955,761938,8461,080,721768,742594,824580,716689,630582,465420,635477,529501,795486,239398,936448,160799,166529,508358,816375,104608,269394,281299,250
   > Total Current Liabilities 
293,397
295,078
508,886
275,685
261,485
421,001
692,394
346,833
296,647
371,986
390,461
364,870
309,681
464,738
576,612
466,845
480,470
646,195
959,863
818,999
835,208
760,803
350,918
452,708
344,495
549,924
590,978
682,981
710,772
1,170,870
1,497,348
1,452,952
1,236,658
1,553,136
2,714,617
1,210,387
1,564,633
2,531,939
3,371,265
3,495,193
4,005,583
4,075,838
3,171,434
3,898,086
4,635,498
4,924,093
5,089,821
5,114,691
3,417,496
2,983,256
2,160,585
1,807,242
1,424,920
1,545,206
1,276,540
1,651,004
1,905,766
1,787,442
1,279,592
1,378,860
1,497,010
1,423,852
1,484,740
1,619,140
1,280,958
1,466,050
913,541
1,535,253
936,632
939,118
1,161,373
1,259,737
1,316,502
1,454,622
1,606,503
2,637,192
2,739,625
2,739,6252,637,1921,606,5031,454,6221,316,5021,259,7371,161,373939,118936,6321,535,253913,5411,466,0501,280,9581,619,1401,484,7401,423,8521,497,0101,378,8601,279,5921,787,4421,905,7661,651,0041,276,5401,545,2061,424,9201,807,2422,160,5852,983,2563,417,4965,114,6915,089,8214,924,0934,635,4983,898,0863,171,4344,075,8384,005,5833,495,1933,371,2652,531,9391,564,6331,210,3872,714,6171,553,1361,236,6581,452,9521,497,3481,170,870710,772682,981590,978549,924344,495452,708350,918760,803835,208818,999959,863646,195480,470466,845576,612464,738309,681364,870390,461371,986296,647346,833692,394421,001261,485275,685508,886295,078293,397
       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
322,824
443,394
517,648
493,654
81,838
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000081,838493,654517,648443,394322,824000000000000000000000000000000000000000000000000000000
       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
322,824
443,394
517,648
493,654
81,838
0
0
0
0
0
0
0
0
16,964
0
44,637
40,000
115,000
170,000
0
0
0
0
0000170,000115,00040,00044,637016,9640000000081,838493,654517,648443,394322,824000000000000000000000000000000000000000000000000000000
       Accounts payable 
81,257
95,841
79,830
89,209
90,531
126,050
82,294
126,046
139,974
150,382
98,229
109,634
117,974
151,383
221,110
169,148
193,708
195,151
218,682
398,442
309,480
491,353
207,401
345,710
218,350
375,911
347,396
336,532
393,176
544,703
822,238
559,834
385,160
532,832
1,110,425
408,059
552,841
704,321
1,282,972
796,418
1,023,011
749,627
564,008
1,028,344
740,101
755,060
751,811
686,109
485,271
537,134
559,484
695,938
812,496
846,000
760,685
973,960
1,091,173
946,675
942,144
1,040,212
1,111,771
1,172,503
1,234,751
1,371,023
1,030,576
1,187,930
702,630
1,247,371
902,634
870,496
1,099,992
814,876
1,016,198
1,288,411
1,526,853
2,411,532
2,658,882
2,658,8822,411,5321,526,8531,288,4111,016,198814,8761,099,992870,496902,6341,247,371702,6301,187,9301,030,5761,371,0231,234,7511,172,5031,111,7711,040,212942,144946,6751,091,173973,960760,685846,000812,496695,938559,484537,134485,271686,109751,811755,060740,1011,028,344564,008749,6271,023,011796,4181,282,972704,321552,841408,0591,110,425532,832385,160559,834822,238544,703393,176336,532347,396375,911218,350345,710207,401491,353309,480398,442218,682195,151193,708169,148221,110151,383117,974109,63498,229150,382139,974126,04682,294126,05090,53189,20979,83095,84181,257
       Other Current Liabilities 
200,283
53,860
428,472
183,689
169,130
288,715
608,954
215,444
154,746
219,089
291,804
250,930
190,649
307,864
341,592
295,981
264,630
447,322
570,216
418,931
225,773
262,045
142,741
105,786
124,189
168,035
243,582
337,705
317,596
352,695
399,431
524,002
436,463
451,784
938,419
227,531
334,157
987,349
467,508
409,041
355,300
244,503
229,485
273,770
319,856
306,418
275,303
281,911
301,250
351,398
257,629
193,892
223,279
241,018
193,031
233,649
296,945
347,113
255,610
130,844
184,215
29,419
51,487
26,259
34,936
47,593
45,606
63,881
33,998
23,129
21,381
55,947
130,304
166,211
79,650
133,969
80,743
80,743133,96979,650166,211130,30455,94721,38123,12933,99863,88145,60647,59334,93626,25951,48729,419184,215130,844255,610347,113296,945233,649193,031241,018223,279193,892257,629351,398301,250281,911275,303306,418319,856273,770229,485244,503355,300409,041467,508987,349334,157227,531938,419451,784436,463524,002399,431352,695317,596337,705243,582168,035124,189105,786142,741262,045225,773418,931570,216447,322264,630295,981341,592307,864190,649250,930291,804219,089154,746215,444608,954288,715169,130183,689428,47253,860200,283
   > 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
427,215
487,278
441,014
435,808
332,604
400,321
432,478
459,862
610,336
670,722
793,463
767,679
731,759
578,825
578,825731,759767,679793,463670,722610,336459,862432,478400,321332,604435,808441,014487,278427,215000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
99,203
99,383
99,419
97,331
108,507
106,772
101,327
102,289
114,253
111,334
112,659
110,954
117,727
113,018
113,871
114,354
122,548
120,858
119,847
120,553
126,147
123,793
120,513
121,738
129,976
129,121
125,286
123,732
113,091
114,577
109,348
108,280
109,664
143,073
130,992
130,670
176,545
180,054
171,505
177,442
183,590
189,750
183,970
181,538
182,546
185,557
176,133
123,825
124,527
122,702
121,135
120,774
123,905
125,433
145,881
145,805
148,356
152,404
524,576
510,958
468,777
439,483
427,215
487,278
441,014
435,808
332,604
400,321
432,478
459,862
610,336
670,722
793,463
767,679
731,759
578,825
578,825731,759767,679793,463670,722610,336459,862432,478400,321332,604435,808441,014487,278427,215439,483468,777510,958524,576152,404148,356145,805145,881125,433123,905120,774121,135122,702124,527123,825176,133185,557182,546181,538183,970189,750183,590177,442171,505180,054176,545130,670130,992143,073109,664108,280109,348114,577113,091123,732125,286129,121129,976121,738120,513123,793126,147120,553119,847120,858122,548114,354113,871113,018117,727110,954112,659111,334114,253102,289101,327106,772108,50797,33199,41999,38399,2030
> Total Stockholder Equity
6,445,294
6,989,424
7,109,333
7,398,821
7,777,083
8,214,421
8,461,198
8,806,294
9,178,339
9,574,428
9,817,932
10,054,691
10,176,622
10,810,341
11,351,985
11,570,873
12,475,271
13,643,908
14,558,575
14,404,955
14,885,634
14,876,948
13,916,858
13,629,434
14,201,555
15,321,481
16,272,469
17,116,475
17,586,759
18,070,418
18,727,881
19,662,714
20,851,278
20,516,605
19,906,231
20,292,346
20,323,683
20,831,955
20,519,445
20,007,613
19,925,421
19,841,834
19,629,796
19,201,788
18,894,061
18,495,477
17,792,132
17,277,917
17,676,434
18,185,727
18,687,842
19,054,899
19,630,077
20,133,719
20,546,673
21,379,372
22,323,851
22,641,969
23,160,826
23,189,672
23,804,767
23,857,099
23,979,329
24,072,327
23,819,596
23,264,551
23,046,149
23,530,488
23,422,380
23,805,715
23,785,298
26,040,661
27,417,542
29,224,132
29,331,654
30,077,164
30,322,879
30,322,87930,077,16429,331,65429,224,13227,417,54226,040,66123,785,29823,805,71523,422,38023,530,48823,046,14923,264,55123,819,59624,072,32723,979,32923,857,09923,804,76723,189,67223,160,82622,641,96922,323,85121,379,37220,546,67320,133,71919,630,07719,054,89918,687,84218,185,72717,676,43417,277,91717,792,13218,495,47718,894,06119,201,78819,629,79619,841,83419,925,42120,007,61320,519,44520,831,95520,323,68320,292,34619,906,23120,516,60520,851,27819,662,71418,727,88118,070,41817,586,75917,116,47516,272,46915,321,48114,201,55513,629,43413,916,85814,876,94814,885,63414,404,95514,558,57513,643,90812,475,27111,570,87311,351,98510,810,34110,176,62210,054,6919,817,9329,574,4289,178,3398,806,2948,461,1988,214,4217,777,0837,398,8217,109,3336,989,4246,445,294
   Common Stock
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600
   Retained Earnings 
3,903,929
4,343,995
4,351,271
4,640,941
5,049,231
5,419,090
5,638,550
6,012,498
6,398,060
6,728,912
9,480,496
9,525,515
9,778,979
10,168,626
10,627,663
11,111,264
11,803,514
12,692,087
13,577,997
13,870,581
14,525,533
14,603,012
13,808,041
13,427,320
13,838,430
14,803,585
15,810,678
16,591,770
17,340,229
17,643,310
18,287,536
19,149,153
20,357,954
20,123,338
19,590,285
19,861,711
19,991,969
20,228,608
19,957,330
19,766,492
19,704,605
19,547,801
19,163,888
18,709,990
18,322,345
18,108,737
17,655,744
17,315,267
17,597,357
17,961,725
18,459,354
18,752,337
19,308,121
19,800,562
20,259,911
20,918,716
21,708,902
22,110,189
22,431,674
22,833,990
23,523,958
23,719,386
23,903,760
24,177,674
21,419,270
21,185,954
23,486,389
24,220,471
23,599,044
24,307,654
24,070,472
25,043,776
26,282,575
27,508,367
27,845,251
28,537,415
29,573,946
29,573,94628,537,41527,845,25127,508,36726,282,57525,043,77624,070,47224,307,65423,599,04424,220,47123,486,38921,185,95421,419,27024,177,67423,903,76023,719,38623,523,95822,833,99022,431,67422,110,18921,708,90220,918,71620,259,91119,800,56219,308,12118,752,33718,459,35417,961,72517,597,35717,315,26717,655,74418,108,73718,322,34518,709,99019,163,88819,547,80119,704,60519,766,49219,957,33020,228,60819,991,96919,861,71119,590,28520,123,33820,357,95419,149,15318,287,53617,643,31017,340,22916,591,77015,810,67814,803,58513,838,43013,427,32013,808,04114,603,01214,525,53313,870,58113,577,99712,692,08711,803,51411,111,26410,627,66310,168,6269,778,9799,525,5159,480,4966,728,9126,398,0606,012,4985,638,5505,419,0905,049,2314,640,9414,351,2714,343,9953,903,929
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000
   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
85,162
259,056
413,349
330,180
527,552
154,082
79,209
-63,887
-126,031
-306,947
-321,434
-643,163
-641,840
-891,583
-378,264
-703,539
-486,774
795,285
933,367
1,514,165
1,284,803
1,338,149
547,333
547,3331,338,1491,284,8031,514,165933,367795,285-486,774-703,539-378,264-891,583-641,840-643,163-321,434-306,947-126,031-63,88779,209154,082527,552330,180413,349259,05685,162000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.