0 XP   0   0   0

Tata Steel (Thailand) Public Company Limited










Financial Health of Tata Steel (Thailand) Public Company Limited




Comparing to competitors in the Steel industry




  Industry Rankings  


Richest
#15 / 366

Total Sales
#12 / 366

Making Money
#16 / 366

Working Efficiently
#83 / 366

Tata Steel (Thailand) Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Tata Steel (Thailand) Public Company Limited?

I guess you are interested in Tata Steel (Thailand) 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 Tata Steel (Thailand) Public Company Limited

Let's start. I'm going to help you getting a better view of Tata Steel (Thailand) 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 Tata Steel (Thailand) 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 Tata Steel (Thailand) 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 Tata Steel (Thailand) Public Company Limited. The closing price on 2022-11-29 was ฿1.01 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.
Tata Steel (Thailand) 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 very able to pay all its short-term debts.
The company is 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 Tata Steel (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Tata Steel (Thailand) Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Tata Steel (Thailand) Public Company Limited to the Steel industry mean.
  • A Net Profit Margin of 1.0% means that ฿0.01 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Tata Steel (Thailand) Public Company Limited:

  • The MRQ is 1.0%. The company is making a profit. +1
  • The TTM is 4.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM4.4%-3.4%
TTM4.4%YOY7.2%-2.7%
TTM4.4%5Y2.7%+1.8%
5Y2.7%10Y1.7%+0.9%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%5.3%-4.3%
TTM4.4%6.0%-1.6%
YOY7.2%4.9%+2.3%
5Y2.7%3.5%-0.8%
10Y1.7%3.0%-1.3%
1.1.2. Return on Assets

Shows how efficient Tata Steel (Thailand) Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Tata Steel (Thailand) Public Company Limited to the Steel industry mean.
  • 0.5% Return on Assets means that Tata Steel (Thailand) Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Tata Steel (Thailand) Public Company Limited:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 2.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.5%TTM2.5%-2.0%
TTM2.5%YOY4.1%-1.6%
TTM2.5%5Y1.5%+1.0%
5Y1.5%10Y0.9%+0.6%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.5%-1.0%
TTM2.5%1.8%+0.7%
YOY4.1%1.4%+2.7%
5Y1.5%1.1%+0.4%
10Y0.9%0.9%0.0%
1.1.3. Return on Equity

Shows how efficient Tata Steel (Thailand) Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Tata Steel (Thailand) Public Company Limited to the Steel industry mean.
  • 0.6% Return on Equity means Tata Steel (Thailand) Public Company Limited generated ฿0.01 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Tata Steel (Thailand) Public Company Limited:

  • The MRQ is 0.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM2.9%-2.3%
TTM2.9%YOY5.1%-2.1%
TTM2.9%5Y1.8%+1.1%
5Y1.8%10Y1.1%+0.7%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%3.1%-2.5%
TTM2.9%3.6%-0.7%
YOY5.1%3.1%+2.0%
5Y1.8%2.3%-0.5%
10Y1.1%1.9%-0.8%

1.2. Operating Efficiency of Tata Steel (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Tata Steel (Thailand) Public Company Limited is operating .

  • Measures how much profit Tata Steel (Thailand) 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 Tata Steel (Thailand) Public Company Limited to the Steel industry mean.
  • An Operating Margin of 0.8% means the company generated ฿0.01  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Tata Steel (Thailand) Public Company Limited:

  • The MRQ is 0.8%. The company is operating inefficient. -1
  • The TTM is 4.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ0.8%TTM4.6%-3.8%
TTM4.6%YOY7.6%-3.1%
TTM4.6%5Y3.7%+0.8%
5Y3.7%10Y2.0%+1.7%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%6.7%-5.9%
TTM4.6%6.8%-2.2%
YOY7.6%6.8%+0.8%
5Y3.7%5.1%-1.4%
10Y2.0%3.5%-1.5%
1.2.2. Operating Ratio

Measures how efficient Tata Steel (Thailand) Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 1.96 means that the operating costs are ฿1.96 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Tata Steel (Thailand) Public Company Limited:

  • The MRQ is 1.962. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.885. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.962TTM1.885+0.076
TTM1.885YOY1.819+0.066
TTM1.8855Y1.909-0.024
5Y1.90910Y1.489+0.421
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9621.701+0.261
TTM1.8851.659+0.226
YOY1.8191.632+0.187
5Y1.9091.547+0.362
10Y1.4891.296+0.193

1.3. Liquidity of Tata Steel (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Tata Steel (Thailand) Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 5.00 means the company has ฿5.00 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Tata Steel (Thailand) Public Company Limited:

  • The MRQ is 5.004. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.340. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.004TTM5.340-0.337
TTM5.340YOY3.723+1.618
TTM5.3405Y3.104+2.236
5Y3.10410Y1.665+1.439
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ5.0041.669+3.335
TTM5.3401.499+3.841
YOY3.7231.414+2.309
5Y3.1041.370+1.734
10Y1.6651.133+0.532
1.3.2. Quick Ratio

Measures if Tata Steel (Thailand) 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 Tata Steel (Thailand) Public Company Limited to the Steel industry mean.
  • A Quick Ratio of 1.54 means the company can pay off ฿1.54 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Tata Steel (Thailand) Public Company Limited:

  • The MRQ is 1.540. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.421. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.540TTM1.421+0.119
TTM1.421YOY0.772+0.649
TTM1.4215Y0.625+0.796
5Y0.62510Y0.394+0.231
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5400.611+0.929
TTM1.4210.544+0.877
YOY0.7720.566+0.206
5Y0.6250.520+0.105
10Y0.3940.483-0.089

1.4. Solvency of Tata Steel (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Tata Steel (Thailand) Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Tata Steel (Thailand) Public Company Limited to Steel industry mean.
  • A Debt to Asset Ratio of 0.17 means that Tata Steel (Thailand) Public Company Limited assets are financed with 16.9% credit (debt) and the remaining percentage (100% - 16.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Tata Steel (Thailand) Public Company Limited:

  • The MRQ is 0.169. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.165. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.169TTM0.165+0.004
TTM0.165YOY0.198-0.033
TTM0.1655Y0.215-0.050
5Y0.21510Y0.297-0.081
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1690.501-0.332
TTM0.1650.487-0.322
YOY0.1980.501-0.303
5Y0.2150.508-0.293
10Y0.2970.509-0.212
1.4.2. Debt to Equity Ratio

Measures if Tata Steel (Thailand) Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Tata Steel (Thailand) Public Company Limited to the Steel industry mean.
  • A Debt to Equity ratio of 20.3% means that company has ฿0.20 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Tata Steel (Thailand) Public Company Limited:

  • The MRQ is 0.203. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.198. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.203TTM0.198+0.005
TTM0.198YOY0.248-0.050
TTM0.1985Y0.278-0.080
5Y0.27810Y0.454-0.176
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2030.999-0.796
TTM0.1980.965-0.767
YOY0.2481.057-0.809
5Y0.2781.087-0.809
10Y0.4541.204-0.750

2. Market Valuation of Tata Steel (Thailand) 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 Tata Steel (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Tata Steel (Thailand) Public Company Limited to the Steel industry mean.
  • A PE ratio of 109.56 means the investor is paying ฿109.56 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Tata Steel (Thailand) Public Company Limited:

  • The EOD is 107.431. Seems overpriced? -1
  • The MRQ is 109.559. Seems overpriced? -1
  • The TTM is 49.692. Good. +1
Trends
Current periodCompared to+/- 
EOD107.431MRQ109.559-2.127
MRQ109.559TTM49.692+59.867
TTM49.692YOY51.075-1.383
TTM49.6925Y34.588+15.104
5Y34.58810Y94.420-59.832
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD107.43120.013+87.418
MRQ109.55920.429+89.130
TTM49.69223.306+26.386
YOY51.07522.581+28.494
5Y34.58826.674+7.914
10Y94.42021.870+72.550
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Tata Steel (Thailand) 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 Tata Steel (Thailand) Public Company Limited:

  • The MRQ is -17.202. Very Bad. -2
  • The TTM is -15.379. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-17.202TTM-15.379-1.823
TTM-15.379YOY45.420-60.798
TTM-15.3795Y-71.960+56.581
5Y-71.96010Y-36.109-35.850
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-17.2020.120-17.322
TTM-15.3790.032-15.411
YOY45.4200.138+45.282
5Y-71.9600.075-72.035
10Y-36.1090.084-36.193

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

Measures if the stock price of Tata Steel (Thailand) Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 0.68 means the investor is paying ฿0.68 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Tata Steel (Thailand) Public Company Limited:

  • The EOD is 0.662. Very good. +2
  • The MRQ is 0.675. Very good. +2
  • The TTM is 0.859. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.662MRQ0.675-0.013
MRQ0.675TTM0.859-0.184
TTM0.859YOY0.991-0.131
TTM0.8595Y0.710+0.149
5Y0.71010Y0.738-0.028
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD0.6620.862-0.200
MRQ0.6750.913-0.238
TTM0.8591.090-0.231
YOY0.9911.019-0.028
5Y0.7100.890-0.180
10Y0.7380.677+0.061
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Tata Steel (Thailand) 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---0.0400.035-213%0.068-159%0.023-271%-0.001-99%
Book Value Growth--0.9710.9730%0.9730%0.9720%0.9720%
Book Value Per Share--1.5261.510+1%1.237+23%1.201+27%1.134+35%
Book Value Per Share Growth---0.0260.024-211%0.053-150%0.018-248%-0.002-91%
Current Ratio--5.0045.340-6%3.723+34%3.104+61%1.665+200%
Debt To Asset Ratio--0.1690.165+2%0.198-15%0.215-21%0.297-43%
Debt To Equity Ratio--0.2030.198+3%0.248-18%0.278-27%0.454-55%
Dividend Per Share--0.0500.0500%-+100%0.010+400%0.005+900%
Dividend Per Share Growth---0.250-100%--0.250-100%0.250-100%
Eps--0.0090.044-79%0.066-86%0.024-61%0.014-34%
Eps Growth---6.369-1.935-70%-0.268-96%-0.460-93%-0.815-87%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.825+21%
Net Profit Margin--0.0100.044-77%0.072-86%0.027-61%0.017-40%
Operating Margin--0.0080.046-83%0.076-90%0.037-79%0.020-60%
Operating Ratio--1.9621.885+4%1.819+8%1.909+3%1.489+32%
Pb Ratio0.662-2%0.6750.859-21%0.991-32%0.710-5%0.738-8%
Pe Ratio107.431-2%109.55949.692+120%51.075+115%34.588+217%94.420+16%
Peg Ratio---17.202-15.379-11%45.420-138%-71.960+318%-36.109+110%
Price Per Share1.010-2%1.0301.293-20%1.250-18%0.878+17%0.848+21%
Price To Total Gains Ratio104.846-2%106.92236.393+194%50.436+112%32.528+229%79.715+34%
Profit Growth--79.36791.781-14%96.450-18%57.032+39%59.572+33%
Quick Ratio--1.5401.421+8%0.772+99%0.625+146%0.394+290%
Return On Assets--0.0050.025-79%0.041-88%0.015-65%0.009-41%
Return On Equity--0.0060.029-79%0.051-88%0.018-66%0.011-44%
Revenue Growth--0.9680.9720%0.975-1%0.9720%0.9720%
Total Gains Per Share--0.0100.085-89%0.068-86%0.033-71%0.004+117%
Total Gains Per Share Growth---11.590-2.894-75%-0.288-98%-0.644-94%0.617-1978%
Usd Book Value--359723616.000355951571.885+1%291691353.506+23%283331439.349+27%267414724.455+35%
Usd Book Value Change Per Share---0.0010.001-213%0.002-159%0.001-271%0.000-99%
Usd Book Value Per Share--0.0430.042+1%0.035+23%0.034+27%0.032+35%
Usd Dividend Per Share--0.0010.0010%-+100%0.000+400%0.000+900%
Usd Eps--0.0000.001-79%0.002-86%0.001-61%0.000-34%
Usd Price Per Share0.028-2%0.0290.036-20%0.035-18%0.025+17%0.024+21%
Usd Profit--2216872.00010468779.685-79%15485232.385-86%5698227.395-61%3341471.872-34%
Usd Revenue--213510556.000232084551.286-8%198278311.035+8%175220828.653+22%161973971.006+32%
Usd Total Gains Per Share--0.0000.002-89%0.002-86%0.001-71%0.000+117%
 EOD+3 -2MRQTTM+8 -25YOY+14 -205Y+14 -2110Y+17 -19

3.2. Fundamental Score

Let's check the fundamental score of Tata Steel (Thailand) Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15107.431
Price to Book Ratio (EOD)Between0-10.662
Net Profit Margin (MRQ)Greater than00.010
Operating Margin (MRQ)Greater than00.008
Quick Ratio (MRQ)Greater than11.540
Current Ratio (MRQ)Greater than15.004
Debt to Asset Ratio (MRQ)Less than10.169
Debt to Equity Ratio (MRQ)Less than10.203
Return on Equity (MRQ)Greater than0.150.006
Return on Assets (MRQ)Greater than0.050.005
Total7/10 (70.0%)

3.3. Technical Score

Let's check the technical score of Tata Steel (Thailand) Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose1.020
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets15,460,765
Total Liabilities2,613,493
Total Stockholder Equity12,856,512
 As reported
Total Liabilities 2,613,493
Total Stockholder Equity+ 12,856,512
Total Assets = 15,460,765

Assets

Total Assets15,460,765
Total Current Assets8,355,980
Long-term Assets8,355,980
Total Current Assets
Cash And Cash Equivalents 1,245,199
Net Receivables 2,571,861
Inventory 4,356,726
Other Current Assets 136,714
Total Current Assets  (as reported)8,355,980
Total Current Assets  (calculated)8,310,500
+/- 45,480
Long-term Assets
Property Plant Equipment 2,955,708
Goodwill 3,456,014
Long Term Investments 304,320
Intangible Assets 25,319
Other Assets 363,424
Long-term Assets  (as reported)7,104,785
Long-term Assets  (calculated)7,104,785
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,670,015
Long-term Liabilities943,478
Total Stockholder Equity12,856,512
Total Current Liabilities
Accounts payable 978,004
Other Current Liabilities 96,999
Total Current Liabilities  (as reported)1,670,015
Total Current Liabilities  (calculated)1,075,003
+/- 595,012
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt650,667
Other Liabilities 327,360
Long-term Liabilities  (as reported)943,478
Long-term Liabilities  (calculated)978,027
+/- 34,549
Total Stockholder Equity
Common Stock8,421,541
Retained Earnings 802,689
Other Stockholders Equity 243,455
Total Stockholder Equity (as reported)12,856,512
Total Stockholder Equity (calculated)9,467,685
+/- 3,388,827
Other
Capital Stock8,421,541
Common Stock Shares Outstanding 8,421,541
Net Invested Capital 12,856,512
Net Tangible Assets 9,375,179
Net Working Capital 6,685,965



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-30
> Total Assets 
20,537,166
20,485,862
21,679,739
22,318,665
21,817,641
21,995,708
22,483,005
23,277,203
22,740,445
22,065,789
24,058,923
21,129,962
21,488,297
20,663,642
20,816,969
21,691,032
21,458,838
21,534,607
23,423,356
27,546,515
27,548,940
23,274,865
25,027,899
24,948,376
24,454,387
24,837,065
26,514,842
26,582,062
25,694,641
25,148,460
24,913,233
24,023,296
22,544,452
21,983,830
22,959,900
22,905,439
22,379,524
21,708,516
18,101,045
17,321,102
16,798,576
16,311,264
16,195,044
15,980,343
15,325,242
14,077,015
13,639,519
13,712,285
13,330,708
12,273,045
12,896,933
13,005,181
12,259,301
12,812,241
12,936,914
12,418,527
12,322,850
12,498,124
12,672,921
12,293,951
12,848,211
12,480,573
12,150,327
12,396,134
11,541,760
10,781,343
10,863,601
12,142,542
11,822,205
11,712,174
13,000,485
13,266,332
13,941,148
14,468,479
15,492,681
15,498,258
15,460,765
15,460,76515,498,25815,492,68114,468,47913,941,14813,266,33213,000,48511,712,17411,822,20512,142,54210,863,60110,781,34311,541,76012,396,13412,150,32712,480,57312,848,21112,293,95112,672,92112,498,12412,322,85012,418,52712,936,91412,812,24112,259,30113,005,18112,896,93312,273,04513,330,70813,712,28513,639,51914,077,01515,325,24215,980,34316,195,04416,311,26416,798,57617,321,10218,101,04521,708,51622,379,52422,905,43922,959,90021,983,83022,544,45224,023,29624,913,23325,148,46025,694,64126,582,06226,514,84224,837,06524,454,38724,948,37625,027,89923,274,86527,548,94027,546,51523,423,35621,534,60721,458,83821,691,03220,816,96920,663,64221,488,29721,129,96224,058,92322,065,78922,740,44523,277,20322,483,00521,995,70821,817,64122,318,66521,679,73920,485,86220,537,166
   > 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
5,591,640
5,226,239
5,231,459
5,522,829
5,780,879
5,414,194
5,984,741
5,673,858
5,391,805
5,692,617
4,897,131
4,180,483
3,870,188
4,575,901
4,345,324
4,131,945
5,613,945
5,958,364
6,712,922
7,331,023
8,348,325
8,389,942
8,355,980
8,355,9808,389,9428,348,3257,331,0236,712,9225,958,3645,613,9454,131,9454,345,3244,575,9013,870,1884,180,4834,897,1315,692,6175,391,8055,673,8585,984,7415,414,1945,780,8795,522,8295,231,4595,226,2395,591,640000000000000000000000000000000000000000000000000000000
       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
930,335
833,702
481,439
533,362
519,589
659,743
375,508
499,793
926,767
963,604
693,617
542,796
576,995
1,486,763
1,197,445
547,709
950,537
612,404
1,290,105
1,140,660
1,394,730
777,976
1,245,199
1,245,199777,9761,394,7301,140,6601,290,105612,404950,537547,7091,197,4451,486,763576,995542,796693,617963,604926,767499,793375,508659,743519,589533,362481,439833,702930,335000000000000000000000000000000000000000000000000000000
       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
21,000
21,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000021,00021,0000000000000000000000000000000000000000000000000000000000
       Net Receivables 
592,334
1,308,467
1,613,533
1,291,919
1,791,588
1,456,585
2,086,813
1,643,822
1,620,249
1,309,953
1,521,212
1,630,008
1,826,117
1,548,043
2,140,003
2,154,718
2,367,556
2,124,503
2,390,509
3,077,209
2,278,423
1,265,289
828,210
1,062,072
1,149,110
1,114,498
1,313,732
1,527,136
1,549,317
1,445,131
1,425,181
1,118,217
863,830
813,256
1,004,790
827,658
943,038
700,658
968,158
1,013,388
755,290
746,629
737,284
761,140
646,308
713,490
670,426
657,609
574,197
480,942
659,865
789,072
562,861
689,293
963,348
804,712
703,468
901,844
1,261,065
998,855
1,077,589
659,345
646,025
903,046
498,649
411,476
747,241
498,125
530,412
735,499
1,154,694
1,138,483
1,609,108
1,689,181
2,469,048
2,056,419
2,571,861
2,571,8612,056,4192,469,0481,689,1811,609,1081,138,4831,154,694735,499530,412498,125747,241411,476498,649903,046646,025659,3451,077,589998,8551,261,065901,844703,468804,712963,348689,293562,861789,072659,865480,942574,197657,609670,426713,490646,308761,140737,284746,629755,2901,013,388968,158700,658943,038827,6581,004,790813,256863,8301,118,2171,425,1811,445,1311,549,3171,527,1361,313,7321,114,4981,149,1101,062,072828,2101,265,2892,278,4233,077,2092,390,5092,124,5032,367,5562,154,7182,140,0031,548,0431,826,1171,630,0081,521,2121,309,9531,620,2491,643,8222,086,8131,456,5851,791,5881,291,9191,613,5331,308,467592,334
       Other Current Assets 
84,888
33,672
99,893
148,897
241,784
120,802
62,412
154,751
154,785
137,869
141,534
106,088
70,097
100,265
103,277
142,277
154,105
92,593
45,047
69,915
57,357
50,502
86,061
133,054
190,273
299,447
307,045
266,929
139,334
118,147
151,933
143,926
197,822
175,185
66,872
154,620
67,636
75,624
44,487
70,842
45,939
60,944
40,492
37,680
34,272
35,604
49,555
62,459
179,297
99,850
35,005
117,727
42,765
57,262
565,041
598,508
595,404
549,045
522,269
566,405
604,456
627,947
12,390
142,470
130,994
589,107
14,206
103,849
111,297
72,198
29,275
71,030
51,260
89,136
19,938
148,277
136,714
136,714148,27719,93889,13651,26071,03029,27572,198111,297103,84914,206589,107130,994142,47012,390627,947604,456566,405522,269549,045595,404598,508565,04157,26242,765117,72735,00599,850179,29762,45949,55535,60434,27237,68040,49260,94445,93970,84244,48775,62467,636154,62066,872175,185197,822143,926151,933118,147139,334266,929307,045299,447190,273133,05486,06150,50257,35769,91545,04792,593154,105142,277103,277100,26570,097106,088141,534137,869154,785154,75162,412120,802241,784148,89799,89333,67284,888
   > 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
6,758,522
6,703,517
6,644,629
6,600,860
6,993,413
7,566,641
7,476,881
7,580,229
7,386,540
7,307,968
7,228,226
7,137,456
7,144,356
7,108,316
7,104,785
7,104,7857,108,3167,144,3567,137,4567,228,2267,307,9687,386,5407,580,2297,476,8817,566,6416,993,4136,600,8606,644,6296,703,5176,758,52200000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
10,681,493
10,450,824
10,296,053
10,293,465
10,244,294
8,877,628
10,154,004
10,045,385
9,969,018
9,926,157
9,824,333
9,696,697
9,795,085
9,712,317
9,625,738
9,451,612
9,218,536
9,337,362
9,236,469
9,363,465
9,637,910
10,536,286
11,129,262
11,244,111
11,317,431
11,335,671
11,407,829
11,100,115
10,850,017
10,595,124
10,353,379
10,100,518
9,855,566
9,629,039
9,487,155
9,320,922
9,157,424
8,975,105
5,879,713
5,748,802
5,626,412
5,510,106
5,419,662
5,353,404
5,281,267
5,195,031
5,114,276
5,054,469
4,983,025
4,914,824
4,841,597
4,740,188
4,715,415
4,645,035
3,632,844
3,551,155
3,461,633
3,368,051
3,291,485
3,281,261
3,263,055
3,193,130
3,148,987
3,083,778
3,007,312
2,960,185
2,891,958
3,323,799
3,232,851
3,333,266
3,236,409
3,162,157
3,078,718
3,004,981
2,999,185
2,960,941
2,955,708
2,955,7082,960,9412,999,1853,004,9813,078,7183,162,1573,236,4093,333,2663,232,8513,323,7992,891,9582,960,1853,007,3123,083,7783,148,9873,193,1303,263,0553,281,2613,291,4853,368,0513,461,6333,551,1553,632,8444,645,0354,715,4154,740,1884,841,5974,914,8244,983,0255,054,4695,114,2765,195,0315,281,2675,353,4045,419,6625,510,1065,626,4125,748,8025,879,7138,975,1059,157,4249,320,9229,487,1559,629,0399,855,56610,100,51810,353,37910,595,12410,850,01711,100,11511,407,82911,335,67111,317,43111,244,11111,129,26210,536,2869,637,9109,363,4659,236,4699,337,3629,218,5369,451,6129,625,7389,712,3179,795,0859,696,6979,824,3339,926,1579,969,01810,045,38510,154,0048,877,62810,244,29410,293,46510,296,05310,450,82410,681,493
       Goodwill 
20,537,166
5,308,988
0
0
0
5,028,366
0
0
0
4,747,742
4,677,586
4,607,430
4,537,275
4,467,118
4,396,961
4,326,805
4,256,649
4,186,493
4,116,338
4,116,337
4,116,337
4,116,337
4,116,338
4,116,337
4,116,337
4,116,337
4,116,338
4,116,337
4,116,337
4,116,337
4,116,338
4,116,338
4,116,338
4,116,338
4,116,338
4,116,338
4,116,338
4,116,338
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,014
3,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0143,456,0144,116,3384,116,3384,116,3384,116,3384,116,3384,116,3384,116,3384,116,3384,116,3374,116,3374,116,3374,116,3384,116,3374,116,3374,116,3374,116,3384,116,3374,116,3374,116,3374,116,3384,186,4934,256,6494,326,8054,396,9614,467,1184,537,2754,607,4304,677,5864,747,7420005,028,3660005,308,98820,537,166
       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
3,301
5,201
4,601
3,801
3,501
3,101
2,601
1,201
1,201
1
1
1
1
146,160
146,160
146,160
206,640
206,640
206,640
206,640
304,320
304,320
304,320
304,320304,320304,320206,640206,640206,640206,640146,160146,160146,16011111,2011,2012,6013,1013,5013,8014,6015,2013,301000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
5,308,988
0
0
0
5,028,366
0
0
0
4,747,742
4,677,586
4,607,430
4,537,275
4,467,118
4,396,961
4,326,805
4,273,078
4,274,102
4,258,686
4,306,222
4,334,688
4,341,829
4,336,237
4,332,711
4,330,627
4,326,670
4,325,437
4,319,394
4,313,232
4,307,132
4,301,110
4,295,293
4,289,648
4,283,524
4,275,230
4,269,234
4,263,685
4,257,597
3,591,370
3,585,529
3,579,448
3,574,710
3,568,728
3,563,664
3,557,524
3,551,390
3,545,398
3,539,330
3,533,212
3,527,095
3,521,141
3,515,787
3,511,144
3,506,025
3,504,037
3,497,893
3,493,125
3,487,332
3,481,606
19,459
15,266
14,090
30,790
29,819
34,121
32,762
29,583
28,452
27,316
26,488
27,350
26,738
26,182
25,093
25,659
26,506
25,319
25,31926,50625,65925,09326,18226,73827,35026,48827,31628,45229,58332,76234,12129,81930,79014,09015,26619,4593,481,6063,487,3323,493,1253,497,8933,504,0373,506,0253,511,1443,515,7873,521,1413,527,0953,533,2123,539,3303,545,3983,551,3903,557,5243,563,6643,568,7283,574,7103,579,4483,585,5293,591,3704,257,5974,263,6854,269,2344,275,2304,283,5244,289,6484,295,2934,301,1104,307,1324,313,2324,319,3944,325,4374,326,6704,330,6274,332,7114,336,2374,341,8294,334,6884,306,2224,258,6864,274,1024,273,0784,326,8054,396,9614,467,1184,537,2754,607,4304,677,5864,747,7420005,028,3660005,308,9880
       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
102,375
106,685
109,016
470,243
572,764
574,249
577,080
350,320
435,538
437,376
419,605
271,731
344,542
349,010
349,010344,542271,731419,605437,376435,538350,320577,080574,249572,764470,243109,016106,685102,375000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
12,853,801
11,613,390
11,938,423
12,506,824
11,639,185
11,525,390
11,616,308
12,307,784
11,848,529
11,272,738
11,081,337
7,920,127
8,003,549
6,794,911
6,556,343
7,256,163
6,857,385
6,316,877
6,712,149
8,709,024
9,147,248
7,143,714
8,878,980
8,967,304
8,234,244
8,620,600
10,421,311
10,461,149
9,782,648
9,915,537
9,799,384
8,908,205
7,829,950
8,215,455
9,432,539
9,579,766
9,355,045
9,173,594
9,129,296
8,461,302
7,827,022
7,336,197
7,178,573
6,945,100
6,377,949
5,312,939
5,240,829
5,300,584
4,872,653
3,850,761
4,342,694
4,238,275
3,299,873
3,623,159
4,172,204
3,690,905
3,410,306
3,345,880
3,445,970
3,012,511
3,515,823
3,328,174
3,114,791
3,329,379
2,537,893
1,841,052
1,804,709
2,905,015
2,451,313
2,304,231
3,119,964
2,537,459
2,288,292
2,228,838
2,912,971
2,314,656
2,613,493
2,613,4932,314,6562,912,9712,228,8382,288,2922,537,4593,119,9642,304,2312,451,3132,905,0151,804,7091,841,0522,537,8933,329,3793,114,7913,328,1743,515,8233,012,5113,445,9703,345,8803,410,3063,690,9054,172,2043,623,1593,299,8734,238,2754,342,6943,850,7614,872,6535,300,5845,240,8295,312,9396,377,9496,945,1007,178,5737,336,1977,827,0228,461,3029,129,2969,173,5949,355,0459,579,7669,432,5398,215,4557,829,9508,908,2059,799,3849,915,5379,782,64810,461,14910,421,3118,620,6008,234,2448,967,3048,878,9807,143,7149,147,2488,709,0246,712,1496,316,8776,857,3857,256,1636,556,3436,794,9118,003,5497,920,12711,081,33711,272,73811,848,52912,307,78411,616,30811,525,39011,639,18512,506,82411,938,42311,613,39012,853,801
   > Total Current Liabilities 
1,840,796
1,225,617
1,852,622
2,295,142
1,320,673
1,605,686
1,744,061
2,272,201
1,876,389
1,403,236
1,450,294
1,493,065
1,783,447
1,854,713
1,768,446
2,614,968
2,362,891
1,717,776
2,255,062
4,364,598
4,952,478
2,078,115
3,066,694
3,268,024
2,780,164
2,827,491
4,609,756
4,690,564
4,114,451
4,600,354
4,879,417
4,388,937
3,705,937
4,251,126
4,980,009
5,522,924
5,423,296
5,668,625
6,045,037
5,814,450
5,600,768
5,530,541
5,719,028
5,809,038
5,568,738
4,600,888
4,612,351
4,766,684
4,703,792
3,679,098
3,900,829
3,786,356
2,841,969
3,431,619
3,980,785
3,494,838
3,207,829
3,138,851
3,240,397
2,758,783
3,256,078
3,063,172
2,855,781
3,005,965
2,159,032
1,455,214
1,423,317
2,038,870
1,579,559
1,229,214
2,132,230
1,573,703
1,313,388
1,247,545
1,923,415
1,366,101
1,670,015
1,670,0151,366,1011,923,4151,247,5451,313,3881,573,7032,132,2301,229,2141,579,5592,038,8701,423,3171,455,2142,159,0323,005,9652,855,7813,063,1723,256,0782,758,7833,240,3973,138,8513,207,8293,494,8383,980,7853,431,6192,841,9693,786,3563,900,8293,679,0984,703,7924,766,6844,612,3514,600,8885,568,7385,809,0385,719,0285,530,5415,600,7685,814,4506,045,0375,668,6255,423,2965,522,9244,980,0094,251,1263,705,9374,388,9374,879,4174,600,3544,114,4514,690,5644,609,7562,827,4912,780,1643,268,0243,066,6942,078,1154,952,4784,364,5982,255,0621,717,7762,362,8912,614,9681,768,4461,854,7131,783,4471,493,0651,450,2941,403,2361,876,3892,272,2011,744,0611,605,6861,320,6732,295,1421,852,6221,225,6171,840,796
       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
2,465,524
2,373,517
199,376
199,376
1,774,341
1,386,164
0
0
1,721,523
1,652,759
836,257
607,302
0
0
0
0
0
0
0
0
0
0
0
00000000000607,302836,2571,652,7591,721,523001,386,1641,774,341199,376199,3762,373,5172,465,524000000000000000000000000000000000000000000000000000000
       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
2,465,524
2,373,517
199,376
199,376
1,774,341
1,386,164
0
0
1,721,523
1,652,759
836,257
607,302
461,727
251,325
386,945
240,743
441,393
338,264
98,301
0
145,577
113,870
0
0113,870145,577098,301338,264441,393240,743386,945251,325461,727607,302836,2571,652,7591,721,523001,386,1641,774,341199,376199,3762,373,5172,465,524000000000000000000000000000000000000000000000000000000
       Accounts payable 
631,692
581,372
767,944
550,245
783,810
581,414
712,468
687,862
664,008
669,697
489,052
517,622
641,084
960,404
622,172
938,044
724,052
660,577
611,369
1,167,677
2,178,550
620,268
1,632,338
1,431,858
683,674
1,259,195
2,516,558
2,909,225
2,123,653
2,683,298
2,824,937
2,276,902
1,497,625
1,167,129
2,436,738
2,233,168
1,208,017
1,180,467
1,361,262
1,473,743
1,511,217
1,283,907
1,414,597
1,266,949
1,178,561
607,858
801,009
1,023,039
516,039
371,895
846,589
961,194
720,389
513,764
690,350
598,179
959,932
761,604
781,575
900,048
1,075,560
580,460
630,710
941,401
893,671
397,144
438,140
1,273,632
657,608
424,176
900,672
688,683
606,667
626,508
855,301
716,019
978,004
978,004716,019855,301626,508606,667688,683900,672424,176657,6081,273,632438,140397,144893,671941,401630,710580,4601,075,560900,048781,575761,604959,932598,179690,350513,764720,389961,194846,589371,895516,0391,023,039801,009607,8581,178,5611,266,9491,414,5971,283,9071,511,2171,473,7431,361,2621,180,4671,208,0172,233,1682,436,7381,167,1291,497,6252,276,9022,824,9372,683,2982,123,6532,909,2252,516,5581,259,195683,6741,431,8581,632,338620,2682,178,5501,167,677611,369660,577724,052938,044622,172960,404641,084517,622489,052669,697664,008687,862712,468581,414783,810550,245767,944581,372631,692
       Other Current Liabilities 
110,535
144,324
714,198
665,645
276,988
239,826
282,052
669,644
167,611
83,242
242,066
262,533
363,278
187,202
451,709
418,146
525,720
436,546
902,903
1,699,053
1,257,405
568,985
660,519
959,649
1,122,046
774,514
1,204,694
789,751
887,232
741,799
754,422
687,035
658,312
850,671
692,007
925,140
797,758
720,071
701,594
522,330
544,440
465,676
609,396
478,959
548,077
563,045
647,393
477,304
542,938
565,817
608,270
433,470
398,891
519,958
824,911
523,142
551,281
570,344
684,480
182,698
92,156
90,767
23,258
28,389
20,727
74,267
109,340
178,392
116,909
96,118
169,193
70,914
72,807
48,708
148,617
64,541
96,999
96,99964,541148,61748,70872,80770,914169,19396,118116,909178,392109,34074,26720,72728,38923,25890,76792,156182,698684,480570,344551,281523,142824,911519,958398,891433,470608,270565,817542,938477,304647,393563,045548,077478,959609,396465,676544,440522,330701,594720,071797,758925,140692,007850,671658,312687,035754,422741,799887,232789,7511,204,694774,5141,122,046959,649660,519568,9851,257,4051,699,053902,903436,546525,720418,146451,709187,202363,278262,533242,06683,242167,611669,644282,052239,826276,988665,645714,198144,324110,535
   > 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
259,010
323,414
378,861
385,838
381,393
866,145
871,754
1,075,017
987,734
963,756
974,904
981,293
989,556
948,555
943,478
943,478948,555989,556981,293974,904963,756987,7341,075,017871,754866,145381,393385,838378,861323,414259,01000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min 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
-2,465,524
-2,373,517
-199,376
-199,376
-1,774,341
-1,386,164
0
0
-1,680,741
-1,611,152
-794,924
-566,248
40,782
539,538
537,793
733,052
694,881
662,912
663,554
662,981
663,451
634,934
650,667
650,667634,934663,451662,981663,554662,912694,881733,052537,793539,53840,782-566,248-794,924-1,611,152-1,680,74100-1,386,164-1,774,341-199,376-199,376-2,373,517-2,465,524000000000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
0
20
0
0
0
0
0
0
0
0
000000002000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
7,608,501
8,865,741
9,734,048
9,804,758
10,171,015
10,462,613
10,858,450
10,960,947
10,883,629
10,784,859
12,969,866
13,201,984
13,476,746
13,860,275
14,251,899
14,425,825
14,592,530
15,208,294
16,700,023
18,823,389
18,388,563
16,121,466
16,139,321
15,972,129
16,211,349
16,208,017
16,085,817
16,113,670
15,905,907
15,229,214
15,110,313
15,111,777
14,712,368
13,769,085
13,528,821
13,327,676
13,027,538
12,538,752
8,983,053
8,871,310
8,983,024
8,986,509
9,027,785
9,046,577
8,958,773
8,775,854
8,411,282
8,424,407
8,470,706
8,435,060
8,566,861
8,779,169
8,971,629
9,201,054
8,778,058
8,741,213
8,926,177
9,165,773
9,240,506
9,295,104
9,346,064
9,166,353
9,049,793
9,081,185
9,018,526
8,955,287
9,073,951
9,252,750
9,385,823
9,422,973
9,894,503
10,740,858
11,663,639
12,249,844
12,589,634
13,192,931
12,856,512
12,856,51213,192,93112,589,63412,249,84411,663,63910,740,8589,894,5039,422,9739,385,8239,252,7509,073,9518,955,2879,018,5269,081,1859,049,7939,166,3539,346,0649,295,1049,240,5069,165,7738,926,1778,741,2138,778,0589,201,0548,971,6298,779,1698,566,8618,435,0608,470,7068,424,4078,411,2828,775,8548,958,7739,046,5779,027,7858,986,5098,983,0248,871,3108,983,05312,538,75213,027,53813,327,67613,528,82113,769,08514,712,36815,111,77715,110,31315,229,21415,905,90716,113,67016,085,81716,208,01716,211,34915,972,12916,139,32116,121,46618,388,56318,823,38916,700,02315,208,29414,592,53014,425,82514,251,89913,860,27513,476,74613,201,98412,969,86610,784,85910,883,62910,960,94710,858,45010,462,61310,171,0159,804,7589,734,0488,865,7417,608,501
   Common Stock
3,800,282
3,977,651
4,168,088
4,168,088
4,168,088
4,591,077
4,603,377
4,603,377
4,603,377
5,645,607
7,828,370
7,828,370
7,828,370
7,828,370
7,828,370
7,828,370
7,828,370
7,828,370
7,828,370
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,168,768
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,541
8,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,421,5418,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7688,168,7687,828,3707,828,3707,828,3707,828,3707,828,3707,828,3707,828,3707,828,3707,828,3705,645,6074,603,3774,603,3774,603,3774,591,0774,168,0884,168,0884,168,0883,977,6513,800,282
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000
   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
2,733
4,249
3,770
3,132
2,893
2,574
2,174
1,057
1,057
0
0
0
0
116,927
116,927
116,927
165,311
165,311
165,311
165,311
243,455
243,455
243,455
243,455243,455243,455165,311165,311165,311165,311116,927116,927116,92700001,0571,0572,1742,5742,8933,1323,7704,2492,733000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.