0 XP   0   0   0

Thai Rung Union Car Public Company Limited










Financial Health of Thai Rung Union Car Public Company Limited




Comparing to competitors in the Auto Parts industry




  Industry Rankings  


Thai Rung Union Car Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Thai Rung Union Car Public Company Limited?

I guess you are interested in Thai Rung Union Car 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 Rung Union Car Public Company Limited

Let's start. I'm going to help you getting a better view of Thai Rung Union Car 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 Rung Union Car 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 Rung Union Car 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 Rung Union Car Public Company Limited. The closing price on 2022-12-08 was ฿6.3 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 Rung Union Car Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 less efficient.
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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Thai Rung Union Car Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Thai Rung Union Car Public Company Limited to the Auto Parts industry mean.
  • A Net Profit Margin of 14.2% 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 Thai Rung Union Car Public Company Limited:

  • The MRQ is 14.2%. The company is making a huge profit. +2
  • The TTM is 8.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ14.2%TTM8.0%+6.2%
TTM8.0%YOY3.1%+4.9%
TTM8.0%5Y4.3%+3.8%
5Y4.3%10Y5.9%-1.6%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ14.2%3.6%+10.6%
TTM8.0%3.1%+4.9%
YOY3.1%4.4%-1.3%
5Y4.3%2.8%+1.5%
10Y5.9%3.7%+2.2%
1.1.2. Return on Assets

Shows how efficient Thai Rung Union Car Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Thai Rung Union Car Public Company Limited to the Auto Parts industry mean.
  • 2.5% Return on Assets means that Thai Rung Union Car 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 Rung Union Car Public Company Limited:

  • The MRQ is 2.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.5%TTM1.3%+1.2%
TTM1.3%YOY0.4%+1.0%
TTM1.3%5Y0.9%+0.4%
5Y0.9%10Y1.2%-0.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%0.8%+1.7%
TTM1.3%0.7%+0.6%
YOY0.4%1.0%-0.6%
5Y0.9%0.8%+0.1%
10Y1.2%1.0%+0.2%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Thai Rung Union Car Public Company Limited to the Auto Parts industry mean.
  • 3.0% Return on Equity means Thai Rung Union Car 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 Rung Union Car Public Company Limited:

  • The MRQ is 3.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM1.6%+1.4%
TTM1.6%YOY0.4%+1.2%
TTM1.6%5Y1.0%+0.5%
5Y1.0%10Y1.4%-0.4%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%1.7%+1.3%
TTM1.6%1.5%+0.1%
YOY0.4%2.2%-1.8%
5Y1.0%1.6%-0.6%
10Y1.4%1.9%-0.5%

1.2. Operating Efficiency of Thai Rung Union Car Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thai Rung Union Car Public Company Limited is operating .

  • Measures how much profit Thai Rung Union Car 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 Rung Union Car Public Company Limited to the Auto Parts industry mean.
  • An Operating Margin of 14.9% means the company generated ฿0.15  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 14.9%. The company is operating less efficient.
  • The TTM is 8.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ14.9%TTM8.6%+6.3%
TTM8.6%YOY2.6%+6.0%
TTM8.6%5Y5.6%+3.0%
5Y5.6%10Y2.9%+2.7%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ14.9%4.1%+10.8%
TTM8.6%3.9%+4.7%
YOY2.6%6.1%-3.5%
5Y5.6%4.5%+1.1%
10Y2.9%4.0%-1.1%
1.2.2. Operating Ratio

Measures how efficient Thai Rung Union Car Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 1.65 means that the operating costs are ฿1.65 for each ฿1 in net sales.

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

  • The MRQ is 1.648. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.748. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.648TTM1.748-0.099
TTM1.748YOY1.870-0.122
TTM1.7485Y1.838-0.091
5Y1.83810Y1.386+0.452
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6481.700-0.052
TTM1.7481.668+0.080
YOY1.8701.577+0.293
5Y1.8381.499+0.339
10Y1.3861.210+0.176

1.3. Liquidity of Thai Rung Union Car Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 2.81 means the company has ฿2.81 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.805. The company is able to pay all its short-term debts. +1
  • The TTM is 2.878. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.805TTM2.878-0.073
TTM2.878YOY2.999-0.121
TTM2.8785Y3.015-0.137
5Y3.01510Y1.771+1.244
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8051.583+1.222
TTM2.8781.515+1.363
YOY2.9991.524+1.475
5Y3.0151.388+1.627
10Y1.7711.152+0.619
1.3.2. Quick Ratio

Measures if Thai Rung Union Car 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 Rung Union Car Public Company Limited to the Auto Parts industry mean.
  • A Quick Ratio of 1.63 means the company can pay off ฿1.63 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 1.626. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.638. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.626TTM1.638-0.013
TTM1.638YOY1.588+0.051
TTM1.6385Y1.601+0.038
5Y1.60110Y1.559+0.042
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6260.688+0.938
TTM1.6380.661+0.977
YOY1.5880.709+0.879
5Y1.6010.685+0.916
10Y1.5590.678+0.881

1.4. Solvency of Thai Rung Union Car Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Thai Rung Union Car Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Thai Rung Union Car Public Company Limited to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.15 means that Thai Rung Union Car Public Company Limited assets are financed with 15.0% credit (debt) and the remaining percentage (100% - 15.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.150. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.139. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.150TTM0.139+0.011
TTM0.139YOY0.116+0.023
TTM0.1395Y0.130+0.009
5Y0.13010Y0.131-0.001
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1500.512-0.362
TTM0.1390.499-0.360
YOY0.1160.502-0.386
5Y0.1300.493-0.363
10Y0.1310.491-0.360
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Thai Rung Union Car Public Company Limited to the Auto Parts industry mean.
  • A Debt to Equity ratio of 18.0% means that company has ฿0.18 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.180. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.164. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.180TTM0.164+0.016
TTM0.164YOY0.134+0.030
TTM0.1645Y0.153+0.011
5Y0.15310Y0.156-0.003
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1801.052-0.872
TTM0.1641.032-0.868
YOY0.1340.999-0.865
5Y0.1531.031-0.878
10Y0.1561.040-0.884

2. Market Valuation of Thai Rung Union Car 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 Rung Union Car Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Thai Rung Union Car Public Company Limited to the Auto Parts industry mean.
  • A PE ratio of 32.99 means the investor is paying ฿32.99 for every ฿1 in earnings.

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

  • The EOD is 37.111. Good. +1
  • The MRQ is 32.987. Good. +1
  • The TTM is 107.628. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD37.111MRQ32.987+4.123
MRQ32.987TTM107.628-74.641
TTM107.628YOY-15.765+123.393
TTM107.6285Y90.754+16.874
5Y90.75410Y79.960+10.793
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD37.11148.075-10.964
MRQ32.98746.975-13.988
TTM107.62858.430+49.198
YOY-15.76552.776-68.541
5Y90.75454.344+36.410
10Y79.96043.512+36.448
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Thai Rung Union Car 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 Rung Union Car Public Company Limited:

  • The MRQ is 111.702. Seems overpriced? -1
  • The TTM is 464.926. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ111.702TTM464.926-353.224
TTM464.926YOY14.917+450.009
TTM464.9265Y135.508+329.418
5Y135.50810Y59.882+75.626
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ111.7020.231+111.471
TTM464.9260.056+464.870
YOY14.9170.078+14.839
5Y135.5080.082+135.426
10Y59.8820.110+59.772

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

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

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 0.97 means the investor is paying ฿0.97 for each ฿1 in book value.

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

  • The EOD is 1.093. Good. +1
  • The MRQ is 0.971. Very good. +2
  • The TTM is 0.896. Very good. +2
Trends
Current periodCompared to+/- 
EOD1.093MRQ0.971+0.121
MRQ0.971TTM0.896+0.075
TTM0.896YOY0.722+0.174
TTM0.8965Y0.818+0.078
5Y0.81810Y0.955-0.137
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD1.0931.456-0.363
MRQ0.9711.482-0.511
TTM0.8961.651-0.755
YOY0.7221.638-0.916
5Y0.8181.416-0.598
10Y0.9551.109-0.154
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thai Rung Union Car 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--0.0820.077+6%0.009+759%0.024+245%0.030+175%
Book Value Growth--0.9720.972+0%0.971+0%0.971+0%0.971+0%
Book Value Per Share--5.7655.628+2%5.464+6%5.532+4%5.402+7%
Book Value Per Share Growth--0.0140.014+4%0.002+721%0.004+250%0.005+162%
Current Ratio--2.8052.878-3%2.999-6%3.015-7%1.771+58%
Debt To Asset Ratio--0.1500.139+8%0.116+29%0.130+16%0.131+15%
Debt To Equity Ratio--0.1800.164+9%0.134+34%0.153+18%0.156+15%
Dividend Per Share--0.1000.1000%0.029+240%0.085+18%0.128-22%
Dividend Per Share Growth---0.103-100%-46039.1100%-11868.0390%-6442.5540%
Eps--0.1700.088+93%0.023+654%0.057+195%0.073+132%
Eps Growth--0.2950.405-27%0.131+125%-4.113+1493%-2.294+877%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1420.080+78%0.031+354%0.043+235%0.059+142%
Operating Margin--0.1490.086+73%0.026+467%0.056+165%0.029+404%
Operating Ratio--1.6481.748-6%1.870-12%1.838-10%1.386+19%
Pb Ratio1.093+11%0.9710.896+8%0.722+35%0.818+19%0.955+2%
Pe Ratio37.111+11%32.987107.628-69%-15.765+148%90.754-64%79.960-59%
Peg Ratio--111.702464.926-76%14.917+649%135.508-18%59.882+87%
Price Per Share6.300+11%5.6005.045+11%3.945+42%4.527+24%5.123+9%
Price To Total Gains Ratio34.690+11%30.83629.398+5%-63.801+307%83.912-63%64.170-52%
Profit Growth--97.97898.2930%48.941+100%56.186+74%71.119+38%
Quick Ratio--1.6261.638-1%1.588+2%1.601+2%1.559+4%
Return On Assets--0.0250.013+90%0.004+590%0.009+187%0.012+117%
Return On Equity--0.0300.016+91%0.004+617%0.010+187%0.014+114%
Revenue Growth--0.9730.9740%0.9750%0.971+0%0.971+0%
Total Gains Per Share--0.1820.177+3%0.039+367%0.108+68%0.158+15%
Total Gains Per Share Growth---0.2510.239-205%-0.804+220%-5.361+2033%-3.554+1314%
Usd Book Value--99664423.60097296971.592+2%94452974.007+6%95631691.239+4%93383447.001+7%
Usd Book Value Change Per Share--0.0020.002+6%0.000+759%0.001+245%0.001+175%
Usd Book Value Per Share--0.1650.162+2%0.157+6%0.159+4%0.155+7%
Usd Dividend Per Share--0.0030.0030%0.001+240%0.002+18%0.004-22%
Usd Eps--0.0050.003+93%0.001+654%0.002+195%0.002+132%
Usd Price Per Share0.181+11%0.1610.145+11%0.113+42%0.130+24%0.147+9%
Usd Profit--2934775.9001518979.673+93%389024.331+654%993443.402+195%1263251.074+132%
Usd Revenue--20617305.10017414433.072+18%12532058.835+65%15657631.479+32%16561511.684+24%
Usd Total Gains Per Share--0.0050.005+3%0.001+367%0.003+68%0.005+15%
 EOD+2 -3MRQTTM+22 -11YOY+26 -85Y+28 -610Y+25 -9

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1537.111
Price to Book Ratio (EOD)Between0-11.093
Net Profit Margin (MRQ)Greater than00.142
Operating Margin (MRQ)Greater than00.149
Quick Ratio (MRQ)Greater than11.626
Current Ratio (MRQ)Greater than12.805
Debt to Asset Ratio (MRQ)Less than10.150
Debt to Equity Ratio (MRQ)Less than10.180
Return on Equity (MRQ)Greater than0.150.030
Return on Assets (MRQ)Greater than0.050.025
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose6.100
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets4,085,831
Total Liabilities613,203
Total Stockholder Equity3,414,502
 As reported
Total Liabilities 613,203
Total Stockholder Equity+ 3,414,502
Total Assets = 4,085,831

Assets

Total Assets4,085,831
Total Current Assets1,499,296
Long-term Assets1,499,296
Total Current Assets
Cash And Cash Equivalents 348,739
Short-term Investments 260,188
Net Receivables 608,668
Inventory 281,701
Total Current Assets  (as reported)1,499,296
Total Current Assets  (calculated)1,499,296
+/-0
Long-term Assets
Property Plant Equipment 1,640,409
Long Term Investments 504,034
Other Assets 435,150
Long-term Assets  (as reported)2,586,535
Long-term Assets  (calculated)2,579,593
+/- 6,942

Liabilities & Shareholders' Equity

Total Current Liabilities534,454
Long-term Liabilities78,749
Total Stockholder Equity3,414,502
Total Current Liabilities
Accounts payable 365,031
Other Current Liabilities 167,794
Total Current Liabilities  (as reported)534,454
Total Current Liabilities  (calculated)532,825
+/- 1,629
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt5,767
Other Liabilities 74,611
Long-term Liabilities  (as reported)78,749
Long-term Liabilities  (calculated)80,378
+/- 1,629
Total Stockholder Equity
Common Stock597,204
Retained Earnings 2,060,394
Other Stockholders Equity 24,062
Total Stockholder Equity (as reported)3,414,502
Total Stockholder Equity (calculated)2,681,660
+/- 732,842
Other
Capital Stock597,204
Common Stock Shares Outstanding 595,447
Net Invested Capital 3,414,502
Net Tangible Assets 3,407,560
Net Working Capital 964,842



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
2,311,173
2,896,834
2,988,564
2,899,029
2,882,924
2,880,240
3,284,791
3,540,698
3,108,523
3,381,757
3,459,341
3,437,708
3,328,220
3,372,531
3,488,920
3,139,535
2,933,802
2,903,774
2,803,889
2,755,226
2,789,844
2,784,373
2,851,847
2,905,728
2,982,301
2,947,640
2,779,064
2,601,558
2,558,508
2,545,893
2,581,420
2,655,457
2,722,687
2,848,225
2,895,542
3,109,598
3,092,946
3,251,103
3,004,260
3,377,972
3,509,063
3,569,523
3,862,165
3,975,401
3,741,914
3,877,552
3,632,409
3,726,519
3,571,909
3,606,050
3,636,269
3,666,000
3,573,776
3,593,989
3,641,823
3,663,712
3,525,488
3,574,145
3,580,518
3,651,174
3,590,910
3,649,861
3,651,851
3,809,103
3,762,691
3,886,179
3,926,731
3,965,913
3,790,005
4,043,657
3,979,629
3,914,657
3,601,045
3,712,546
3,697,244
3,744,827
3,738,973
3,784,395
3,850,324
4,030,504
4,085,831
4,085,8314,030,5043,850,3243,784,3953,738,9733,744,8273,697,2443,712,5463,601,0453,914,6573,979,6294,043,6573,790,0053,965,9133,926,7313,886,1793,762,6913,809,1033,651,8513,649,8613,590,9103,651,1743,580,5183,574,1453,525,4883,663,7123,641,8233,593,9893,573,7763,666,0003,636,2693,606,0503,571,9093,726,5193,632,4093,877,5523,741,9143,975,4013,862,1653,569,5233,509,0633,377,9723,004,2603,251,1033,092,9463,109,5982,895,5422,848,2252,722,6872,655,4572,581,4202,545,8932,558,5082,601,5582,779,0642,947,6402,982,3012,905,7282,851,8472,784,3732,789,8442,755,2262,803,8892,903,7742,933,8023,139,5353,488,9203,372,5313,328,2203,437,7083,459,3413,381,7573,108,5233,540,6983,284,7912,880,2402,882,9242,899,0292,988,5642,896,8342,311,173
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,054,938
1,190,432
1,159,867
1,249,392
1,261,706
1,415,203
1,401,300
1,525,937
1,552,518
1,593,572
1,428,929
1,196,987
1,133,816
1,091,878
828,522
993,475
988,259
1,062,987
1,078,896
1,153,604
1,248,129
1,441,830
1,499,296
1,499,2961,441,8301,248,1291,153,6041,078,8961,062,987988,259993,475828,5221,091,8781,133,8161,196,9871,428,9291,593,5721,552,5181,525,9371,401,3001,415,2031,261,7061,249,3921,159,8671,190,4321,054,9380000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
253,139
209,584
342,210
466,181
221,805
372,564
301,968
421,774
391,131
266,135
237,901
287,129
220,190
157,261
171,771
319,048
221,395
183,998
197,339
265,907
303,026
271,074
348,739
348,739271,074303,026265,907197,339183,998221,395319,048171,771157,261220,190287,129237,901266,135391,131421,774301,968372,564221,805466,181342,210209,584253,1390000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
139,955
259,964
95,000
0
270,001
215,000
170,000
290,000
290,447
412,206
358,279
0
10,000
0
0
0
110,180
170,369
190,265
180,405
230,913
282,473
260,188
260,188282,473230,913180,405190,265170,369110,18000010,0000358,279412,206290,447290,000170,000215,000270,001095,000259,964139,9550000000000000000000000000000000000000000000000000000000000
       Net Receivables 
273,000
496,890
442,188
363,725
372,564
343,331
456,003
448,420
456,550
486,252
609,576
475,706
462,117
466,849
601,771
479,094
426,758
476,803
412,798
433,014
402,482
388,350
528,471
562,717
576,169
630,480
376,868
321,893
294,526
311,674
358,551
404,799
415,959
510,671
664,155
730,283
747,402
860,544
678,879
1,073,581
1,086,804
964,140
962,404
959,122
751,221
698,479
568,251
562,118
488,289
533,523
528,190
546,820
536,951
496,795
546,580
533,248
450,845
463,468
438,851
481,888
451,532
512,161
528,685
524,542
659,490
567,284
592,261
439,451
398,986
448,043
571,894
623,432
331,128
383,311
411,484
467,738
458,326
442,336
466,718
586,252
608,668
608,668586,252466,718442,336458,326467,738411,484383,311331,128623,432571,894448,043398,986439,451592,261567,284659,490524,542528,685512,161451,532481,888438,851463,468450,845533,248546,580496,795536,951546,820528,190533,523488,289562,118568,251698,479751,221959,122962,404964,1401,086,8041,073,581678,879860,544747,402730,283664,155510,671415,959404,799358,551311,674294,526321,893376,868630,480576,169562,717528,471388,350402,482433,014412,798476,803426,758479,094601,771466,849462,117475,706609,576486,252456,550448,420456,003343,331372,564363,725442,188496,890273,000
       Other Current Assets 
11,081
32,532
32,883
18,899
37,660
40,687
19,312
68,727
50,507
54,737
528,319
34,271
39,925
52,641
50,755
19,298
19,579
18,552
17,871
15,095
22,060
13,575
16,550
42,348
21,186
18,929
24,486
15,898
13,463
11,205
7,209
10,310
10,400
9,681
9,231
8,837
12,142
12,316
7,152
10,548
9,229
9,335
38,535
35,962
14,122
9,563
16,755
20,881
14,034
76,289
8,615
9,740
16,531
15,857
7,435
12,299
18,515
16,728
8,160
12,233
12,130
13,912
6,781
12,534
7,775
9,988
1,815
2,658
3,896
8,399
4,074
2,150
3,668
4,669
2,023
1,552
2,025
3,171
1,376
747
0
07471,3763,1712,0251,5522,0234,6693,6682,1504,0748,3993,8962,6581,8159,9887,77512,5346,78113,91212,13012,2338,16016,72818,51512,2997,43515,85716,5319,7408,61576,28914,03420,88116,7559,56314,12235,96238,5359,3359,22910,5487,15212,31612,1428,8379,2319,68110,40010,3107,20911,20513,46315,89824,48618,92921,18642,34816,55013,57522,06015,09517,87118,55219,57919,29850,75552,64139,92534,271528,31954,73750,50768,72719,31240,68737,66018,89932,88332,53211,081
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,372,341
2,361,076
2,846,670
2,845,813
2,822,779
2,772,523
2,719,071
2,708,986
2,681,840
2,660,077
2,630,791
2,602,195
2,588,674
2,586,535
2,586,5352,588,6742,602,1952,630,7912,660,0772,681,8402,708,9862,719,0712,772,5232,822,7792,845,8132,846,6702,361,0762,372,3410000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
575,610
989,250
1,159,229
1,192,366
1,262,297
1,230,793
1,218,481
1,204,995
1,193,090
1,198,056
1,163,592
1,157,934
1,151,096
1,147,332
1,161,292
1,161,651
1,148,200
1,137,209
1,109,469
1,087,566
1,080,279
1,092,319
1,080,643
1,060,670
1,047,311
1,027,376
997,744
986,147
962,158
1,349,370
1,324,014
1,301,545
1,290,032
1,298,251
1,293,629
1,068,896
1,204,244
1,252,393
1,311,216
1,339,552
1,362,316
1,386,943
1,427,723
1,497,118
1,564,345
1,604,390
1,820,579
1,889,247
1,888,013
1,867,521
1,836,570
1,799,617
1,765,178
1,728,466
1,820,399
1,793,452
1,760,737
1,726,021
1,710,804
1,679,826
1,660,477
1,644,309
1,630,514
1,631,536
1,619,336
1,608,089
1,596,537
1,598,115
1,595,387
2,085,315
2,071,651
2,044,372
2,014,057
1,980,120
1,944,588
1,920,239
1,890,936
1,865,462
1,850,051
1,655,496
1,640,409
1,640,4091,655,4961,850,0511,865,4621,890,9361,920,2391,944,5881,980,1202,014,0572,044,3722,071,6512,085,3151,595,3871,598,1151,596,5371,608,0891,619,3361,631,5361,630,5141,644,3091,660,4771,679,8261,710,8041,726,0211,760,7371,793,4521,820,3991,728,4661,765,1781,799,6171,836,5701,867,5211,888,0131,889,2471,820,5791,604,3901,564,3451,497,1181,427,7231,386,9431,362,3161,339,5521,311,2161,252,3931,204,2441,068,8961,293,6291,298,2511,290,0321,301,5451,324,0141,349,370962,158986,147997,7441,027,3761,047,3111,060,6701,080,6431,092,3191,080,2791,087,5661,109,4691,137,2091,148,2001,161,6511,161,2921,147,3321,151,0961,157,9341,163,5921,198,0561,193,0901,204,9951,218,4811,230,7931,262,2971,192,3661,159,229989,250575,610
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
586,293
552,243
539,377
537,040
538,280
537,197
520,284
523,108
524,834
524,865
506,429
476,843
482,569
479,396
462,822
450,569
462,659
469,506
474,731
474,616
481,804
493,827
504,034
504,034493,827481,804474,616474,731469,506462,659450,569462,822479,396482,569476,843506,429524,865524,834523,108520,284537,197538,280537,040539,377552,243586,2930000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
14,628
13,410
12,400
11,805
11,214
10,623
10,240
9,859
9,617
9,200
8,780
8,360
7,956
7,576
7,194
6,812
6,433
6,053
5,671
5,289
4,909
4,530
4,148
3,401
3,270
3,140
3,009
2,878
2,747
2,616
2,486
2,355
2,224
2,093
1,962
4,528
4,312
4,541
3,973
3,755
5,046
4,576
5,221
4,743
4,286
4,210
4,291
3,821
3,376
3,869
3,980
3,655
3,333
3,168
3,132
2,781
2,455
2,270
2,749
3,327
5,165
7,776
8,181
8,276
66,648
0
0
0
0
0
0
0
0
0
00000000066,6488,2768,1817,7765,1653,3272,7492,2702,4552,7813,1323,1683,3333,6553,9803,8693,3763,8214,2914,2104,2864,7435,2214,5765,0463,7553,9734,5414,3124,5281,9622,0932,2242,3552,4862,6162,7472,8783,0093,1403,2703,4014,1484,5304,9095,2895,6716,0536,4336,8127,1947,5767,9568,3608,7809,2009,6179,85910,24010,62311,21411,80512,40013,41014,6280000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,628
8,807
19,437
52,024
49,450
51,231
46,948
57,016
30,433
33,815
37,028
16,969
14,830
89,687
89,68714,83016,96937,02833,81530,43357,01646,94851,23149,45052,02419,4378,8078,6280000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
395,745
892,324
708,072
641,201
548,456
876,930
900,710
935,914
605,630
687,595
711,641
654,360
824,505
833,972
914,090
544,098
385,272
343,824
315,343
324,115
359,649
344,339
384,678
420,713
475,751
460,305
323,655
196,121
186,579
198,608
243,319
291,565
303,172
361,994
384,496
455,807
488,339
551,055
362,180
607,118
751,338
653,630
772,671
708,900
696,787
757,412
479,379
517,673
444,997
433,517
424,815
421,956
402,394
371,264
377,233
405,583
351,613
385,698
348,804
394,997
403,071
437,829
403,849
523,462
513,990
574,720
584,170
566,346
524,731
595,699
529,687
473,354
335,923
428,312
416,610
433,495
450,996
466,905
503,408
606,985
613,203
613,203606,985503,408466,905450,996433,495416,610428,312335,923473,354529,687595,699524,731566,346584,170574,720513,990523,462403,849437,829403,071394,997348,804385,698351,613405,583377,233371,264402,394421,956424,815433,517444,997517,673479,379757,412696,787708,900772,671653,630751,338607,118362,180551,055488,339455,807384,496361,994303,172291,565243,319198,608186,579196,121323,655460,305475,751420,713384,678344,339359,649324,115315,343343,824385,272544,098914,090833,972824,505654,360711,641687,595605,630935,914900,710876,930548,456641,201708,072892,324395,745
   > Total Current Liabilities 
395,745
892,324
708,072
641,201
548,456
876,930
900,710
935,914
605,630
687,595
711,641
654,360
824,505
833,972
914,090
544,098
385,272
343,824
315,343
324,115
359,649
344,339
384,678
420,713
475,751
460,305
323,655
196,121
186,579
198,608
243,319
291,565
303,172
361,994
384,496
416,239
446,848
504,786
307,793
551,497
703,103
605,313
725,324
657,557
632,892
696,059
406,008
448,149
377,980
369,136
357,226
356,469
339,258
307,374
310,179
338,648
284,842
319,094
290,668
335,744
342,703
378,278
343,738
464,157
454,599
514,891
523,332
505,994
466,226
485,711
427,349
369,114
238,893
336,631
326,124
347,198
365,461
383,460
420,815
527,732
534,454
534,454527,732420,815383,460365,461347,198326,124336,631238,893369,114427,349485,711466,226505,994523,332514,891454,599464,157343,738378,278342,703335,744290,668319,094284,842338,648310,179307,374339,258356,469357,226369,136377,980448,149406,008696,059632,892657,557725,324605,313703,103551,497307,793504,786446,848416,239384,496361,994303,172291,565243,319198,608186,579196,121323,655460,305475,751420,713384,678344,339359,649324,115315,343343,824385,272544,098914,090833,972824,505654,360711,641687,595605,630935,914900,710876,930548,456641,201708,072892,324395,745
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,178
988
823
656
486
325
205
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000002053254866568239881,1780000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,178
988
823
656
486
325
205
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000002053254866568239881,1780000000000000000000000000000000000000000000000000000000000
       Accounts payable 
253,774
287,431
350,548
430,937
343,065
427,844
421,520
467,670
334,263
419,296
370,012
365,963
392,891
350,452
350,397
251,779
250,284
252,559
240,463
240,903
270,598
266,591
281,726
294,873
375,174
292,121
235,838
129,380
131,303
156,187
202,444
248,829
261,017
317,447
308,060
334,669
342,620
393,529
205,857
429,606
418,739
433,487
529,446
434,190
466,203
404,934
295,115
333,085
244,133
250,674
263,671
263,725
234,105
202,086
232,059
253,311
181,123
217,650
224,328
265,949
251,404
276,670
258,751
342,308
328,118
309,632
357,619
364,791
356,924
313,005
299,478
241,533
116,203
159,146
224,934
249,150
256,761
274,544
314,753
382,496
365,031
365,031382,496314,753274,544256,761249,150224,934159,146116,203241,533299,478313,005356,924364,791357,619309,632328,118342,308258,751276,670251,404265,949224,328217,650181,123253,311232,059202,086234,105263,725263,671250,674244,133333,085295,115404,934466,203434,190529,446433,487418,739429,606205,857393,529342,620334,669308,060317,447261,017248,829202,444156,187131,303129,380235,838292,121375,174294,873281,726266,591270,598240,903240,463252,559250,284251,779350,397350,452392,891365,963370,012419,296334,263467,670421,520427,844343,065430,937350,548287,431253,774
       Other Current Liabilities 
89,375
204,045
124,051
149,487
100,529
118,214
209,119
278,173
200,466
198,299
203,612
238,397
146,729
131,381
143,655
102,319
84,988
91,265
74,880
83,212
89,051
77,748
102,951
125,840
100,577
168,184
87,817
66,741
55,276
42,421
40,875
42,736
42,155
44,547
76,435
81,570
104,228
111,257
99,533
119,452
164,791
167,859
193,376
218,735
156,553
151,637
101,262
104,589
103,440
108,134
83,101
82,463
96,195
98,747
73,805
82,991
102,584
100,549
65,689
69,174
90,681
101,080
84,600
121,605
82,216
148,012
130,669
98,392
53,478
60,317
55,280
52,762
45,285
109,121
42,955
48,177
53,885
50,104
57,113
83,410
167,794
167,79483,41057,11350,10453,88548,17742,955109,12145,28552,76255,28060,31753,47898,392130,669148,01282,216121,60584,600101,08090,68169,17465,689100,549102,58482,99173,80598,74796,19582,46383,101108,134103,440104,589101,262151,637156,553218,735193,376167,859164,791119,45299,533111,257104,22881,57076,43544,54742,15542,73640,87542,42155,27666,74187,817168,184100,577125,840102,95177,74889,05183,21274,88091,26584,988102,319143,655131,381146,729238,397203,612198,299200,466278,173209,119118,214100,529149,487124,051204,04589,375
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60,352
58,505
109,988
102,338
104,240
97,030
91,681
90,486
86,297
85,535
83,445
82,592
79,253
78,749
78,74979,25382,59283,44585,53586,29790,48691,68197,030104,240102,338109,98858,50560,3520000000000000000000000000000000000000000000000000000000000000000000
       Other 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
38,913
40,229
44,734
49,260
50,842
45,956
45,998
43,234
43,234
43,234
43,234
56,409
56,409
56,409
56,409
62,291
62,291
61,298
62,448
65,908
65,908
65,908
65,908
57,609
58,886
60,163
59,423
60,012
59,224
59,323
59,774
60,794
60,322
58,487
92,528
90,787
97,168
93,018
90,059
90,078
80,056
79,715
78,045
77,613
74,695
74,611
74,61174,69577,61378,04579,71580,05690,07890,05993,01897,16890,78792,52858,48760,32260,79459,77459,32359,22460,01259,42360,16358,88657,60965,90865,90865,90865,90862,44861,29862,29162,29156,40956,40956,40956,40943,23443,23443,23443,23445,99845,95650,84249,26044,73440,22938,91300000000000000000000000000000000000
       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
0
6,655
5,807
4,047
2,970
3,536
2,944
20,039
26,980
33,893
38,774
46,985
51,150
53,479
55,684
54,851
54,819
53,847
50,566
49,671
49,192
50,724
48,149
0
048,14950,72449,19249,67150,56653,84754,81954,85155,68453,47951,15046,98538,77433,89326,98020,0392,9443,5362,9704,0475,8076,6550000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,876,374
1,959,740
2,219,660
2,179,185
2,282,574
1,950,536
2,317,316
2,527,635
2,444,831
2,597,607
2,648,590
2,699,290
2,416,453
2,449,110
2,477,175
2,506,330
2,455,276
2,471,492
2,399,606
2,345,102
2,343,534
2,355,383
2,388,009
2,405,831
2,425,647
2,405,285
2,375,889
2,326,710
2,295,795
2,273,473
2,264,191
2,287,271
2,345,190
2,410,903
2,435,543
2,573,878
2,524,166
2,617,297
2,561,868
2,687,160
2,670,657
2,823,900
2,994,567
3,169,549
2,949,586
3,021,026
3,052,835
3,105,200
3,024,992
3,068,652
3,106,769
3,138,922
3,077,609
3,127,070
3,169,188
3,162,763
3,091,528
3,105,032
3,147,851
3,171,075
3,111,472
3,133,382
3,167,545
3,203,227
3,176,848
3,238,415
3,268,250
3,323,279
3,202,249
3,384,864
3,387,200
3,377,897
3,211,758
3,229,216
3,224,934
3,255,695
3,232,623
3,261,500
3,289,927
3,365,597
3,414,502
3,414,5023,365,5973,289,9273,261,5003,232,6233,255,6953,224,9343,229,2163,211,7583,377,8973,387,2003,384,8643,202,2493,323,2793,268,2503,238,4153,176,8483,203,2273,167,5453,133,3823,111,4723,171,0753,147,8513,105,0323,091,5283,162,7633,169,1883,127,0703,077,6093,138,9223,106,7693,068,6523,024,9923,105,2003,052,8353,021,0262,949,5863,169,5492,994,5672,823,9002,670,6572,687,1602,561,8682,617,2972,524,1662,573,8782,435,5432,410,9032,345,1902,287,2712,264,1912,273,4732,295,7952,326,7102,375,8892,405,2852,425,6472,405,8312,388,0092,355,3832,343,5342,345,1022,399,6062,471,4922,455,2762,506,3302,477,1752,449,1102,416,4532,699,2902,648,5902,597,6072,444,8312,527,6352,317,3161,950,5362,282,5742,179,1852,219,6601,959,7401,876,374
   Common Stock
400,000
400,000
400,000
499,997
499,997
499,997
499,997
499,997
499,997
500,509
500,529
501,589
501,589
501,589
501,590
501,589
501,589
501,589
501,590
501,589
501,589
501,589
501,590
501,589
501,589
501,589
501,590
501,589
501,589
501,589
501,590
501,589
501,589
501,589
501,590
501,589
501,589
501,589
501,590
501,589
501,589
501,589
501,590
501,589
501,589
501,589
492,373
492,373
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
590,847
591,007
595,147
595,447
595,822
597,204
597,204595,822595,447595,147591,007590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847590,847492,373492,373501,589501,589501,589501,590501,589501,589501,589501,590501,589501,589501,589501,590501,589501,589501,589501,590501,589501,589501,589501,590501,589501,589501,589501,590501,589501,589501,589501,590501,589501,589501,589501,590501,589501,589501,589500,529500,509499,997499,997499,997499,997499,997499,997400,000400,000400,000
   Retained Earnings 
720,374
803,740
1,063,660
923,188
1,026,577
684,539
1,051,319
1,261,638
1,178,834
1,327,514
1,378,284
1,470,557
1,187,720
1,218,585
1,247,191
1,273,594
1,226,459
1,242,616
1,170,872
1,116,369
1,114,801
1,126,650
1,159,275
1,177,098
1,196,914
1,176,552
1,147,156
1,097,977
1,067,062
1,044,740
1,035,457
1,058,538
1,119,695
1,185,408
1,254,760
1,393,095
1,343,383
1,436,514
1,381,085
1,506,377
1,489,874
1,643,117
1,813,784
1,988,766
1,768,803
1,840,243
1,846,679
1,899,044
1,720,362
1,764,022
1,802,139
1,834,292
1,772,979
1,819,067
1,858,656
1,849,701
1,776,377
1,788,671
1,830,905
1,852,977
1,792,432
1,813,818
1,847,458
1,882,617
1,855,854
1,917,316
1,946,206
1,939,140
1,818,037
2,015,304
2,079,625
2,055,670
1,889,531
1,906,989
1,902,707
1,933,468
1,908,298
1,920,613
1,945,687
2,017,746
2,060,394
2,060,3942,017,7461,945,6871,920,6131,908,2981,933,4681,902,7071,906,9891,889,5312,055,6702,079,6252,015,3041,818,0371,939,1401,946,2061,917,3161,855,8541,882,6171,847,4581,813,8181,792,4321,852,9771,830,9051,788,6711,776,3771,849,7011,858,6561,819,0671,772,9791,834,2921,802,1391,764,0221,720,3621,899,0441,846,6791,840,2431,768,8031,988,7661,813,7841,643,1171,489,8741,506,3771,381,0851,436,5141,343,3831,393,0951,254,7601,185,4081,119,6951,058,5381,035,4571,044,7401,067,0621,097,9771,147,1561,176,5521,196,9141,177,0981,159,2751,126,6501,114,8011,116,3691,170,8721,242,6161,226,4591,273,5941,247,1911,218,5851,187,7201,470,5571,378,2841,327,5141,178,8341,261,6381,051,319684,5391,026,577923,1881,063,660803,740720,374
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000-47,950-47,950-47,950-47,951-47,950-47,950-47,950-47,951-47,950-47,950-47,950-47,951-3,238-3,23800000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,317
13,468
14,410
14,934
15,457
15,980
16,364
16,469
17,414
17,524
17,597
2,945
2,945
17,597
17,597
17,597
17,597
17,597
19,055
19,061
21,214
23,325
24,062
24,06223,32521,21419,06119,05517,59717,59717,59717,59717,5972,9452,94517,59717,52417,41416,46916,36415,98015,45714,93414,41013,46812,3170000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.