0 XP   0   0   0

Thai Vegetable Oil Public Company Limited










Financial Health of Thai Vegetable Oil Public Company Limited




Comparing to competitors in the Packaged Foods industry




  Industry Rankings  


Richest
#219 / 549

Total Sales
#144 / 549

Making Money
#141 / 549

Working Efficiently
#131 / 549

Thai Vegetable Oil Public Company Limited
Buy, Hold or Sell?

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

I guess you are interested in Thai Vegetable Oil 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 Vegetable Oil Public Company Limited

Let's start. I'm going to help you getting a better view of Thai Vegetable Oil 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 Vegetable Oil 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 Vegetable Oil 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 Vegetable Oil Public Company Limited. The closing price on 2022-11-29 was ฿28.25 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 Vegetable Oil 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 less efficient 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 just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Thai Vegetable Oil Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Thai Vegetable Oil Public Company Limited to the Packaged Foods industry mean.
  • A Net Profit Margin of 10.0% means that ฿0.10 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 10.0%. The company is making a profit. +1
  • The TTM is 5.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ10.0%TTM5.7%+4.3%
TTM5.7%YOY8.5%-2.7%
TTM5.7%5Y6.9%-1.1%
5Y6.9%10Y6.7%+0.2%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ10.0%2.8%+7.2%
TTM5.7%2.3%+3.4%
YOY8.5%3.5%+5.0%
5Y6.9%2.8%+4.1%
10Y6.7%2.8%+3.9%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Thai Vegetable Oil Public Company Limited to the Packaged Foods industry mean.
  • 5.4% Return on Assets means that Thai Vegetable Oil Public Company Limited generated ฿0.05 profit for each $1 in assets.

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

  • The MRQ is 5.4%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 3.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.4%TTM3.4%+2.0%
TTM3.4%YOY4.6%-1.2%
TTM3.4%5Y3.7%-0.3%
5Y3.7%10Y3.8%-0.2%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4%0.8%+4.6%
TTM3.4%0.9%+2.5%
YOY4.6%1.1%+3.5%
5Y3.7%0.9%+2.8%
10Y3.8%1.0%+2.8%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Thai Vegetable Oil Public Company Limited to the Packaged Foods industry mean.
  • 9.2% Return on Equity means Thai Vegetable Oil Public Company Limited generated ฿0.09 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 9.2%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ9.2%TTM5.1%+4.0%
TTM5.1%YOY6.3%-1.2%
TTM5.1%5Y5.2%-0.1%
5Y5.2%10Y5.5%-0.3%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ9.2%2.0%+7.2%
TTM5.1%1.8%+3.3%
YOY6.3%2.3%+4.0%
5Y5.2%2.1%+3.1%
10Y5.5%2.0%+3.5%

1.2. Operating Efficiency of Thai Vegetable Oil Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thai Vegetable Oil Public Company Limited is operating .

  • Measures how much profit Thai Vegetable Oil 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 Vegetable Oil Public Company Limited to the Packaged Foods industry mean.
  • An Operating Margin of 10.1% means the company generated ฿0.10  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 10.1%. The company is operating less efficient.
  • The TTM is 5.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.1%TTM5.1%+5.0%
TTM5.1%YOY10.5%-5.4%
TTM5.1%5Y8.5%-3.4%
5Y8.5%10Y4.6%+3.8%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ10.1%4.2%+5.9%
TTM5.1%3.0%+2.1%
YOY10.5%4.5%+6.0%
5Y8.5%4.3%+4.2%
10Y4.6%3.4%+1.2%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 1.77 means that the operating costs are ฿1.77 for each ฿1 in net sales.

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

  • The MRQ is 1.772. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.865. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.772TTM1.865-0.093
TTM1.865YOY1.762+0.103
TTM1.8655Y1.805+0.060
5Y1.80510Y1.409+0.395
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7721.625+0.147
TTM1.8651.568+0.297
YOY1.7621.471+0.291
5Y1.8051.351+0.454
10Y1.4091.140+0.269

1.3. Liquidity of Thai Vegetable Oil Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 2.13 means the company has ฿2.13 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.132. The company is able to pay all its short-term debts. +1
  • The TTM is 2.860. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.132TTM2.860-0.728
TTM2.860YOY3.371-0.510
TTM2.8605Y3.254-0.394
5Y3.25410Y1.863+1.392
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1321.616+0.516
TTM2.8601.575+1.285
YOY3.3711.581+1.790
5Y3.2541.565+1.689
10Y1.8631.414+0.449
1.3.2. Quick Ratio

Measures if Thai Vegetable Oil 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 Vegetable Oil Public Company Limited to the Packaged Foods industry mean.
  • A Quick Ratio of 0.41 means the company can pay off ฿0.41 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.406. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.786. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.406TTM0.786-0.380
TTM0.786YOY1.069-0.283
TTM0.7865Y1.004-0.218
5Y1.00410Y0.800+0.204
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4060.559-0.153
TTM0.7860.580+0.206
YOY1.0690.620+0.449
5Y1.0040.611+0.393
10Y0.8000.585+0.215

1.4. Solvency of Thai Vegetable Oil Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Thai Vegetable Oil Public Company Limited to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.39 means that Thai Vegetable Oil Public Company Limited assets are financed with 39.0% credit (debt) and the remaining percentage (100% - 39.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.390. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.290. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.390TTM0.290+0.101
TTM0.290YOY0.243+0.046
TTM0.2905Y0.253+0.036
5Y0.25310Y0.272-0.019
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3900.491-0.101
TTM0.2900.487-0.197
YOY0.2430.493-0.250
5Y0.2530.490-0.237
10Y0.2720.487-0.215
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Thai Vegetable Oil Public Company Limited to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 66.5% means that company has ฿0.66 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.665. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.435. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.665TTM0.435+0.230
TTM0.435YOY0.343+0.092
TTM0.4355Y0.363+0.073
5Y0.36310Y0.401-0.038
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6650.956-0.291
TTM0.4350.947-0.512
YOY0.3430.942-0.599
5Y0.3631.004-0.641
10Y0.4010.982-0.581

2. Market Valuation of Thai Vegetable Oil 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 Vegetable Oil Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Thai Vegetable Oil Public Company Limited to the Packaged Foods industry mean.
  • A PE ratio of 29.38 means the investor is paying ฿29.38 for every ฿1 in earnings.

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

  • The EOD is 26.351. Very good. +2
  • The MRQ is 29.382. Very good. +2
  • The TTM is 106.632. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD26.351MRQ29.382-3.031
MRQ29.382TTM106.632-77.250
TTM106.632YOY54.621+52.011
TTM106.6325Y69.877+36.756
5Y69.87710Y71.918-2.041
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD26.35140.390-14.039
MRQ29.38244.031-14.649
TTM106.63245.644+60.988
YOY54.62153.356+1.265
5Y69.87752.695+17.182
10Y71.91841.011+30.907
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Thai Vegetable Oil 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 Vegetable Oil Public Company Limited:

  • The MRQ is 95.779. Seems overpriced? -1
  • The TTM is -9.108. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ95.779TTM-9.108+104.888
TTM-9.108YOY530.683-539.791
TTM-9.1085Y263.601-272.709
5Y263.60110Y88.608+174.993
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ95.7790.089+95.690
TTM-9.1080.032-9.140
YOY530.6830.103+530.580
5Y263.6010.068+263.533
10Y88.6080.067+88.541

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

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

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 2.60 means the investor is paying ฿2.60 for each ฿1 in book value.

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

  • The EOD is 2.327. Good. +1
  • The MRQ is 2.595. Good. +1
  • The TTM is 2.712. Good. +1
Trends
Current periodCompared to+/- 
EOD2.327MRQ2.595-0.268
MRQ2.595TTM2.712-0.117
TTM2.712YOY2.962-0.250
TTM2.7125Y2.795-0.083
5Y2.79510Y2.849-0.054
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD2.3271.560+0.767
MRQ2.5951.717+0.878
TTM2.7121.874+0.838
YOY2.9621.941+1.021
5Y2.7951.682+1.113
10Y2.8491.372+1.477
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thai Vegetable Oil 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--0.2500.087+189%0.296-15%0.148+70%0.117+114%
Book Value Growth--0.9730.972+0%0.9730%0.972+0%0.972+0%
Book Value Per Share--12.13811.542+5%11.107+9%10.548+15%9.563+27%
Book Value Per Share Growth--0.0210.006+242%0.025-17%0.013+61%0.011+88%
Current Ratio--2.1322.860-25%3.371-37%3.254-34%1.863+14%
Debt To Asset Ratio--0.3900.290+35%0.243+60%0.253+54%0.272+44%
Debt To Equity Ratio--0.6650.435+53%0.343+94%0.363+83%0.401+66%
Dividend Per Share--0.8170.500+64%0.386+111%0.557+47%0.754+8%
Dividend Per Share Growth--1.000-78.770+7978%-76.521+7753%-1067.014+106809%-4128.546+412985%
Eps--1.0720.583+84%0.683+57%0.532+101%0.510+110%
Eps Growth--0.307-0.622+303%0.134+129%-0.102+133%-0.217+171%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1000.057+74%0.085+18%0.069+45%0.067+50%
Operating Margin--0.1010.051+97%0.105-4%0.085+19%0.046+118%
Operating Ratio--1.7721.865-5%1.762+1%1.805-2%1.409+26%
Pb Ratio2.327-12%2.5952.712-4%2.962-12%2.795-7%2.849-9%
Pe Ratio26.351-12%29.382106.632-72%54.621-46%69.877-58%71.918-59%
Peg Ratio--95.779-9.108+110%530.683-82%263.601-64%88.608+8%
Price Per Share28.250-12%31.50031.250+1%32.750-4%29.388+7%27.233+16%
Price To Total Gains Ratio26.468-12%29.51391.700-68%55.023-46%61.602-52%53.025-44%
Profit Growth--98.05995.459+3%97.575+0%96.914+1%96.593+2%
Quick Ratio--0.4060.786-48%1.069-62%1.004-60%0.800-49%
Return On Assets--0.0540.034+60%0.046+17%0.037+46%0.038+40%
Return On Equity--0.0920.051+79%0.063+45%0.052+76%0.055+66%
Revenue Growth--0.9730.9730%0.9740%0.973+0%0.972+0%
Total Gains Per Share--1.0670.586+82%0.683+56%0.705+51%0.871+23%
Total Gains Per Share Growth--0.295-0.390+232%0.112+163%-0.199+168%-0.518+276%
Usd Book Value--302308832.000287447972.322+5%276626711.270+9%262702571.984+15%238167755.472+27%
Usd Book Value Change Per Share--0.0070.002+189%0.008-15%0.004+70%0.003+114%
Usd Book Value Per Share--0.3400.323+5%0.311+9%0.295+15%0.268+27%
Usd Dividend Per Share--0.0230.014+64%0.011+111%0.016+47%0.021+8%
Usd Eps--0.0300.016+84%0.019+57%0.015+101%0.014+110%
Usd Price Per Share0.791-12%0.8820.875+1%0.917-4%0.823+7%0.763+16%
Usd Profit--26700380.00014515332.594+84%17011122.051+57%13260319.867+101%12713166.237+110%
Usd Revenue--267104292.000243300558.060+10%196391778.989+36%190795986.854+40%188514001.307+42%
Usd Total Gains Per Share--0.0300.016+82%0.019+56%0.020+51%0.024+23%
 EOD+3 -2MRQTTM+27 -8YOY+22 -135Y+29 -610Y+28 -7

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1526.351
Price to Book Ratio (EOD)Between0-12.327
Net Profit Margin (MRQ)Greater than00.100
Operating Margin (MRQ)Greater than00.101
Quick Ratio (MRQ)Greater than10.406
Current Ratio (MRQ)Greater than12.132
Debt to Asset Ratio (MRQ)Less than10.390
Debt to Equity Ratio (MRQ)Less than10.665
Return on Equity (MRQ)Greater than0.150.092
Return on Assets (MRQ)Greater than0.050.054
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose28.250
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets17,712,520
Total Liabilities6,915,776
Total Stockholder Equity10,399,741
 As reported
Total Liabilities 6,915,776
Total Stockholder Equity+ 10,399,741
Total Assets = 17,712,520

Assets

Total Assets17,712,520
Total Current Assets14,324,839
Long-term Assets14,324,839
Total Current Assets
Cash And Cash Equivalents 328,500
Short-term Investments 717,421
Net Receivables 2,011,817
Inventory 11,131,658
Other Current Assets 135,443
Total Current Assets  (as reported)14,324,839
Total Current Assets  (calculated)14,324,839
+/-0
Long-term Assets
Property Plant Equipment 3,052,158
Long Term Investments 295,926
Other Assets 11,666
Long-term Assets  (as reported)3,387,681
Long-term Assets  (calculated)3,359,750
+/- 27,931

Liabilities & Shareholders' Equity

Total Current Liabilities6,718,777
Long-term Liabilities196,999
Total Stockholder Equity10,399,741
Total Current Liabilities
Short Long Term Debt 112,000
Accounts payable 5,481,618
Other Current Liabilities 832,147
Total Current Liabilities  (as reported)6,718,777
Total Current Liabilities  (calculated)6,425,765
+/- 293,012
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt18,668
Other Liabilities 183,493
Long-term Liabilities  (as reported)196,999
Long-term Liabilities  (calculated)202,161
+/- 5,162
Total Stockholder Equity
Common Stock808,611
Retained Earnings 6,899,218
Other Stockholders Equity 216,821
Total Stockholder Equity (as reported)10,399,741
Total Stockholder Equity (calculated)7,924,650
+/- 2,475,091
Other
Capital Stock808,611
Common Stock Shares Outstanding 808,611
Net Invested Capital 10,511,741
Net Tangible Assets 10,371,810
Net Working Capital 7,606,062



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
3,812,610
3,898,766
3,981,396
5,176,893
5,778,331
6,715,199
4,942,560
6,573,989
6,368,780
5,592,093
5,040,354
5,967,674
6,265,791
6,512,315
5,971,221
5,745,653
5,460,354
6,822,897
5,438,231
6,087,753
7,350,994
7,424,740
7,676,336
8,617,852
9,491,911
7,624,232
6,689,068
7,352,275
9,710,817
9,179,710
7,593,643
8,697,821
7,498,129
10,405,711
10,212,043
10,207,913
8,940,602
10,296,702
8,725,599
10,369,143
11,593,713
12,029,860
10,257,286
9,630,120
9,667,504
10,911,465
10,799,473
10,857,455
9,982,745
10,303,148
9,449,248
9,663,919
10,529,041
10,411,531
10,974,687
10,369,188
12,446,050
11,083,058
13,760,753
11,416,067
11,724,948
11,615,052
12,231,173
12,484,522
13,456,798
11,038,001
12,086,802
11,090,579
11,322,054
11,765,555
11,862,068
11,372,807
11,057,837
13,908,112
13,012,337
14,573,349
12,710,115
13,342,677
14,687,458
17,712,520
17,712,52014,687,45813,342,67712,710,11514,573,34913,012,33713,908,11211,057,83711,372,80711,862,06811,765,55511,322,05411,090,57912,086,80211,038,00113,456,79812,484,52212,231,17311,615,05211,724,94811,416,06713,760,75311,083,05812,446,05010,369,18810,974,68710,411,53110,529,0419,663,9199,449,24810,303,1489,982,74510,857,45510,799,47310,911,4659,667,5049,630,12010,257,28612,029,86011,593,71310,369,1438,725,59910,296,7028,940,60210,207,91310,212,04310,405,7117,498,1298,697,8217,593,6439,179,7109,710,8177,352,2756,689,0687,624,2329,491,9118,617,8527,676,3367,424,7407,350,9946,087,7535,438,2316,822,8975,460,3545,745,6535,971,2216,512,3156,265,7915,967,6745,040,3545,592,0936,368,7806,573,9894,942,5606,715,1995,778,3315,176,8933,981,3963,898,7663,812,610
   > 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
8,450,353
11,162,576
8,822,349
9,069,322
8,784,803
9,309,545
9,557,266
10,525,690
8,103,352
9,132,280
8,102,804
8,197,125
8,579,524
8,471,027
7,940,234
7,604,739
10,437,548
9,542,446
11,146,626
9,325,004
9,852,020
11,192,342
14,324,839
14,324,83911,192,3429,852,0209,325,00411,146,6269,542,44610,437,5487,604,7397,940,2348,471,0278,579,5248,197,1258,102,8049,132,2808,103,35210,525,6909,557,2669,309,5458,784,8039,069,3228,822,34911,162,5768,450,353000000000000000000000000000000000000000000000000000000000
       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
296,339
323,744
288,369
267,071
202,239
231,807
210,181
191,598
214,403
244,888
240,843
266,300
225,474
1,189,614
322,795
249,312
389,792
331,900
316,617
344,789
402,876
328,822
328,500
328,500328,822402,876344,789316,617331,900389,792249,312322,7951,189,614225,474266,300240,843244,888214,403191,598210,181231,807202,239267,071288,369323,744296,339000000000000000000000000000000000000000000000000000000000
       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
851,590
2,339,908
635,141
1,266,348
518,482
2,034,481
1,813,077
2,065,455
1,316,024
2,288,843
1,593,283
2,377,640
498,935
650,919
759,002
917,395
1,904,483
2,100,591
850,219
1,515,068
645,042
1,085,305
717,421
717,4211,085,305645,0421,515,068850,2192,100,5911,904,483917,395759,002650,919498,9352,377,6401,593,2832,288,8431,316,0242,065,4551,813,0772,034,481518,4821,266,348635,1412,339,908851,590000000000000000000000000000000000000000000000000000000000
       Net Receivables 
522,379
458,260
471,526
691,926
830,867
800,834
619,554
814,849
756,867
865,095
748,202
706,399
801,994
779,692
893,686
929,206
892,771
931,152
841,283
1,080,203
1,170,475
1,441,801
1,141,283
1,263,185
1,433,890
926,419
1,040,399
1,111,043
1,049,653
1,200,450
1,050,226
1,020,756
1,262,033
1,384,503
1,310,931
1,463,430
1,321,908
1,510,311
1,467,355
1,656,230
1,896,115
1,622,222
1,782,347
1,415,890
1,662,923
1,773,871
1,826,136
1,499,683
1,338,643
1,258,595
1,390,335
1,339,725
1,319,018
1,489,208
1,640,299
1,410,147
1,424,822
1,464,198
1,398,855
1,287,574
1,213,390
1,399,149
1,587,682
1,535,559
1,427,122
1,177,248
1,393,387
1,511,955
1,318,587
1,182,370
1,515,673
1,244,403
1,272,708
1,238,382
1,810,097
1,872,307
1,579,885
1,682,858
2,388,380
2,011,817
2,011,8172,388,3801,682,8581,579,8851,872,3071,810,0971,238,3821,272,7081,244,4031,515,6731,182,3701,318,5871,511,9551,393,3871,177,2481,427,1221,535,5591,587,6821,399,1491,213,3901,287,5741,398,8551,464,1981,424,8221,410,1471,640,2991,489,2081,319,0181,339,7251,390,3351,258,5951,338,6431,499,6831,826,1361,773,8711,662,9231,415,8901,782,3471,622,2221,896,1151,656,2301,467,3551,510,3111,321,9081,463,4301,310,9311,384,5031,262,0331,020,7561,050,2261,200,4501,049,6531,111,0431,040,399926,4191,433,8901,263,1851,141,2831,441,8011,170,4751,080,203841,283931,152892,771929,206893,686779,692801,994706,399748,202865,095756,867814,849619,554800,834830,867691,926471,526458,260522,379
       Other Current Assets 
34,446
20,797
34,301
5,811
22,511
143,750
45,434
107,072
202,794
98,947
34,337
96,782
102,820
97,088
45,472
36,365
49,037
24,568
13,607
78,003
33,004
36,158
54,460
125,347
30,519
151,490
71,165
110,445
35,836
13,192
30,075
11,432
15,148
19,727
19,955
9,860
30,271
10,353
17,031
12,758
7,886
20,502
37,089
41,128
37,766
120,949
49,263
48,830
53,944
51,005
48,390
48,987
133,408
52,252
53,842
53,056
59,482
53,005
59,005
48,756
43,681
29,118
26,912
43,104
21,260
13,648
20,182
19,938
23,067
17,398
72,537
27,915
41,805
31,537
36,781
31,209
180,600
24,810
66,247
135,443
135,44366,24724,810180,60031,20936,78131,53741,80527,91572,53717,39823,06719,93820,18213,64821,26043,10426,91229,11843,68148,75659,00553,00559,48253,05653,84252,252133,40848,98748,39051,00553,94448,83049,263120,94937,76641,12837,08920,5027,88612,75817,03110,35330,2719,86019,95519,72715,14811,43230,07513,19235,836110,44571,165151,49030,519125,34754,46036,15833,00478,00313,60724,56849,03736,36545,47297,088102,82096,78234,33798,947202,794107,07245,434143,75022,5115,81134,30120,79734,446
   > 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
2,954,522
2,987,775
3,124,929
3,186,031
3,391,041
3,432,573
3,453,098
3,470,564
3,469,891
3,426,723
3,385,111
3,490,657
3,495,116
3,387,681
3,387,6813,495,1163,490,6573,385,1113,426,7233,469,8913,470,5643,453,0983,432,5733,391,0413,186,0313,124,9292,987,7752,954,522000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,408,551
1,431,328
1,466,744
1,867,162
1,938,104
1,951,208
2,025,209
2,044,535
2,030,857
2,006,213
2,020,074
2,068,136
2,130,449
2,141,353
2,103,150
2,062,395
2,014,822
1,939,966
1,907,314
1,868,055
1,870,169
1,874,616
1,881,488
1,924,431
2,144,600
2,231,276
2,297,155
2,430,156
2,682,454
2,930,099
3,070,316
3,144,348
3,109,511
2,982,098
2,783,068
2,735,283
2,758,099
2,736,225
2,766,420
2,766,373
2,750,632
2,760,044
2,725,060
2,681,076
2,636,900
2,562,769
2,506,097
2,445,271
2,388,932
2,341,431
2,300,202
2,244,711
2,187,787
2,188,764
2,160,581
2,131,535
2,132,184
2,491,942
2,452,983
2,456,947
2,517,265
2,680,088
2,783,039
2,781,223
2,778,708
2,791,282
2,812,398
2,836,982
2,963,265
3,025,837
3,074,686
3,117,502
3,147,017
3,141,366
3,126,689
3,087,258
3,052,190
3,145,149
3,150,444
3,052,158
3,052,1583,150,4443,145,1493,052,1903,087,2583,126,6893,141,3663,147,0173,117,5023,074,6863,025,8372,963,2652,836,9822,812,3982,791,2822,778,7082,781,2232,783,0392,680,0882,517,2652,456,9472,452,9832,491,9422,132,1842,131,5352,160,5812,188,7642,187,7872,244,7112,300,2022,341,4312,388,9322,445,2712,506,0972,562,7692,636,9002,681,0762,725,0602,760,0442,750,6322,766,3732,766,4202,736,2252,758,0992,735,2832,783,0682,982,0983,109,5113,144,3483,070,3162,930,0992,682,4542,430,1562,297,1552,231,2762,144,6001,924,4311,881,4881,874,6161,870,1691,868,0551,907,3141,939,9662,014,8222,062,3952,103,1502,141,3532,130,4492,068,1362,020,0742,006,2132,030,8572,044,5352,025,2091,951,2081,938,1041,867,1621,466,7441,431,3281,408,551
       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
72,090
73,635
73,137
73,145
73,351
72,183
69,318
72,946
70,706
70,703
71,398
82,158
82,260
272,580
271,982
265,856
268,891
284,408
277,499
280,305
295,451
297,169
295,926
295,926297,169295,451280,305277,499284,408268,891265,856271,982272,58082,26082,15871,39870,70370,70672,94669,31872,18373,35173,14573,13773,63572,090000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,202
30,245
29,304
28,402
27,661
26,716
25,855
26,167
28,226
27,405
26,360
25,346
24,414
27,191
34,561
35,095
36,530
37,009
35,380
34,719
33,488
33,072
31,461
29,829
30,988
0
0
0
39,530
0
0
0
31,948
0
0
0031,94800039,53000030,98829,82931,46133,07233,48834,71935,38037,00936,53035,09534,56127,19124,41425,34626,36027,40528,22626,16725,85526,71627,66128,40229,30430,24531,202000000000000000000000000000000000000000000000
       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
8,423
10,156
9,296
7,196
7,246
7,917
6,649
6,214
4,856
5,321
9,968
2,853
2,760
2,849
2,8492,7602,8539,9685,3214,8566,2146,6497,9177,2467,1969,29610,1568,423000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,149,679
2,211,219
2,240,797
3,184,882
3,559,721
4,321,951
2,597,984
3,993,914
4,033,749
3,240,045
2,575,790
3,256,222
3,701,333
3,940,797
3,383,546
3,112,945
2,768,548
4,031,787
2,475,407
3,103,410
4,058,769
3,785,075
3,448,025
4,214,448
5,467,756
4,538,945
3,254,535
3,392,359
5,876,395
4,015,273
2,111,426
3,106,059
1,936,394
4,182,127
3,754,952
4,157,379
3,288,700
4,508,608
2,561,327
3,737,960
4,918,722
5,105,494
3,199,242
3,186,924
3,245,314
4,037,720
3,398,428
3,531,997
2,944,831
2,835,939
1,466,907
1,827,194
2,848,805
2,521,179
2,598,060
1,932,458
3,962,175
2,167,308
4,566,157
3,246,501
3,686,701
3,048,733
3,093,985
3,473,468
4,882,196
2,192,571
2,871,736
2,244,791
2,674,783
2,716,251
2,163,960
1,938,587
2,006,150
4,373,393
2,568,931
4,085,059
2,921,800
3,437,700
4,113,498
6,915,776
6,915,7764,113,4983,437,7002,921,8004,085,0592,568,9314,373,3932,006,1501,938,5872,163,9602,716,2512,674,7832,244,7912,871,7362,192,5714,882,1963,473,4683,093,9853,048,7333,686,7013,246,5014,566,1572,167,3083,962,1751,932,4582,598,0602,521,1792,848,8051,827,1941,466,9072,835,9392,944,8313,531,9973,398,4284,037,7203,245,3143,186,9243,199,2425,105,4944,918,7223,737,9602,561,3274,508,6083,288,7004,157,3793,754,9524,182,1271,936,3943,106,0592,111,4264,015,2735,876,3953,392,3593,254,5354,538,9455,467,7564,214,4483,448,0253,785,0754,058,7693,103,4102,475,4074,031,7872,768,5483,112,9453,383,5463,940,7973,701,3333,256,2222,575,7903,240,0454,033,7493,993,9142,597,9844,321,9513,559,7213,184,8822,240,7972,211,2192,149,679
   > Total Current Liabilities 
2,149,679
2,211,219
2,182,347
2,979,852
3,318,111
4,115,958
2,353,178
3,783,199
3,974,089
3,185,470
2,518,300
3,205,317
3,657,013
3,903,062
3,352,396
3,088,380
2,749,548
4,015,787
2,442,407
3,076,610
4,015,009
3,720,636
3,371,906
4,140,079
5,387,837
4,499,386
3,225,636
3,333,890
5,823,276
3,963,379
2,042,282
3,023,641
1,825,971
4,072,010
3,623,744
4,015,734
3,157,073
4,362,415
2,427,092
3,581,221
4,771,920
4,990,634
3,089,930
3,082,614
3,088,699
3,893,993
3,272,174
3,410,250
2,826,874
2,722,676
1,358,429
1,721,812
2,768,510
2,444,288
2,520,283
1,851,903
3,878,991
2,061,950
4,459,462
3,136,092
3,574,396
2,937,321
2,984,040
3,359,681
4,769,328
2,072,970
2,746,318
2,087,258
2,511,928
2,559,300
1,994,700
1,771,276
1,833,805
4,195,648
2,390,124
3,902,475
2,721,812
3,251,432
3,922,354
6,718,777
6,718,7773,922,3543,251,4322,721,8123,902,4752,390,1244,195,6481,833,8051,771,2761,994,7002,559,3002,511,9282,087,2582,746,3182,072,9704,769,3283,359,6812,984,0402,937,3213,574,3963,136,0924,459,4622,061,9503,878,9911,851,9032,520,2832,444,2882,768,5101,721,8121,358,4292,722,6762,826,8743,410,2503,272,1743,893,9933,088,6993,082,6143,089,9304,990,6344,771,9203,581,2212,427,0924,362,4153,157,0734,015,7343,623,7444,072,0101,825,9713,023,6412,042,2823,963,3795,823,2763,333,8903,225,6364,499,3865,387,8374,140,0793,371,9063,720,6364,015,0093,076,6102,442,4074,015,7872,749,5483,088,3803,352,3963,903,0623,657,0133,205,3172,518,3003,185,4703,974,0893,783,1992,353,1784,115,9583,318,1112,979,8522,182,3472,211,2192,149,679
       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
443,639
1,411,539
952,170
1,202,421
217,646
1,348,685
0
0
0
386,749
0
0
0
0
0
0
0
0
0
0
0
0
000000000000386,7490001,348,685217,6461,202,421952,1701,411,539443,6390000000000000000000000000000000000000000000000000000000000
       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
443,639
1,411,539
952,170
1,202,421
217,646
1,348,685
0
0
0
386,749
0
0
0
0
0
997,496
0
0
0
992,334
81,631
112,000
112,00081,631992,334000997,49600000386,7490001,348,685217,6461,202,421952,1701,411,539443,6390000000000000000000000000000000000000000000000000000000000
       Accounts payable 
80,096
51,667
51,853
46,186
71,099
55,190
182,441
236,891
271,981
181,313
179,045
251,666
298,751
223,715
123,729
119,886
136,346
124,761
123,505
169,170
149,545
125,944
124,484
150,466
124,606
100,091
89,891
157,757
1,026,013
1,126,060
991,190
140,498
152,141
1,269,369
169,844
184,267
1,303,495
1,161,015
1,330,176
1,438,343
1,612,693
148,310
2,403,349
159,759
1,504,782
342,064
1,406,612
1,416,297
1,232,086
177,768
149,021
1,065,958
2,142,987
1,878,234
1,855,117
1,099,728
3,056,768
1,273,859
3,134,034
1,063,356
2,019,823
1,108,439
1,993,879
1,214,877
1,995,906
1,053,732
0
987,526
1,777,057
1,840,356
1,065,247
976,970
992,576
2,263,178
1,210,309
2,775,212
1,699,072
1,633,205
2,914,774
5,481,618
5,481,6182,914,7741,633,2051,699,0722,775,2121,210,3092,263,178992,576976,9701,065,2471,840,3561,777,057987,52601,053,7321,995,9061,214,8771,993,8791,108,4392,019,8231,063,3563,134,0341,273,8593,056,7681,099,7281,855,1171,878,2342,142,9871,065,958149,021177,7681,232,0861,416,2971,406,612342,0641,504,782159,7592,403,349148,3101,612,6931,438,3431,330,1761,161,0151,303,495184,267169,8441,269,369152,141140,498991,1901,126,0601,026,013157,75789,891100,091124,606150,466124,484125,944149,545169,170123,505124,761136,346119,886123,729223,715298,751251,666179,045181,313271,981236,891182,44155,19071,09946,18651,85351,66780,096
       Other Current Liabilities 
282,150
118,518
180,212
131,607
310,675
298,608
480,513
193,169
130,783
76,819
182,627
199,514
123,069
132,920
248,807
295,423
412,579
503,892
553,287
393,563
440,781
788,363
851,370
892,877
1,412,718
470,073
385,827
466,390
1,249,993
695,300
710,506
531,668
879,730
542,927
745,505
548,324
858,951
417,788
354,816
483,154
561,104
554,342
577,264
505,445
393,627
334,559
532,794
474,449
403,471
446,909
534,646
513,212
585,335
566,054
665,166
752,175
822,223
788,091
881,789
661,197
602,403
626,461
772,515
464,681
514,230
498,516
112,903
68,347
136,329
496,160
624,776
473,088
432,734
594,783
785,479
688,058
566,748
416,484
660,101
832,147
832,147660,101416,484566,748688,058785,479594,783432,734473,088624,776496,160136,32968,347112,903498,516514,230464,681772,515626,461602,403661,197881,789788,091822,223752,175665,166566,054585,335513,212534,646446,909403,471474,449532,794334,559393,627505,445577,264554,342561,104483,154354,816417,788858,951548,324745,505542,927879,730531,668710,506695,3001,249,993466,390385,827470,0731,412,718892,877851,370788,363440,781393,563553,287503,892412,579295,423248,807132,920123,069199,514182,62776,819130,783193,169480,513298,608310,675131,607180,212118,518282,150
   > 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
125,418
157,533
162,855
156,951
169,260
167,311
172,345
177,746
178,807
182,584
199,988
186,267
191,144
196,999
196,999191,144186,267199,988182,584178,807177,746172,345167,311169,260156,951162,855157,533125,418000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,899
28,899
28,899
28,899
28,899
28,899
28,899
28,899
30,404
30,404
30,404
30,404
30,404
61,214
63,011
64,903
65,350
67,041
68,640
70,628
72,059
73,952
75,660
77,672
77,807
68,354
70,537
72,757
73,913
74,978
77,732
80,295
76,890
77,777
80,555
83,184
105,358
106,695
110,409
112,305
111,412
109,945
113,787
112,868
119,601
125,418
157,533
162,855
156,951
169,260
167,311
172,345
157,679
160,700
165,671
183,765
171,248
177,452
183,493
183,493177,452171,248183,765165,671160,700157,679172,345167,311169,260156,951162,855157,533125,418119,601112,868113,787109,945111,412112,305110,409106,695105,35883,18480,55577,77776,89080,29577,73274,97873,91372,75770,53768,35477,80777,67275,66073,95272,05970,62868,64067,04165,35064,90363,01161,21430,40430,40430,40430,40430,40428,89928,89928,89928,89928,89928,89928,89928,899000000000000000000000
> Total Stockholder Equity
1,535,102
1,560,152
1,615,167
1,846,002
2,066,960
2,218,749
2,158,451
2,379,397
2,110,910
2,133,757
2,248,758
2,491,289
2,335,239
2,346,302
2,367,256
2,423,842
2,481,634
2,568,857
2,724,680
2,748,891
3,045,815
3,346,376
3,918,855
4,062,267
3,732,584
2,815,248
3,143,060
3,675,432
3,534,646
4,857,118
5,188,795
5,292,352
5,272,621
5,967,604
6,326,554
5,925,143
5,526,203
5,654,363
6,017,635
6,482,441
6,525,548
6,762,850
6,885,515
6,303,824
6,278,445
6,723,607
7,241,756
7,167,535
6,725,105
7,139,742
7,636,811
7,496,536
7,344,867
7,539,635
8,010,604
8,082,341
8,128,522
8,542,631
8,807,093
7,801,673
7,675,350
8,188,489
8,745,349
8,637,881
8,208,221
8,468,873
8,826,461
8,460,521
8,268,761
8,664,651
9,293,285
9,027,760
8,654,483
9,123,067
10,017,845
10,095,697
9,406,480
9,512,471
10,174,901
10,399,741
10,399,74110,174,9019,512,4719,406,48010,095,69710,017,8459,123,0678,654,4839,027,7609,293,2858,664,6518,268,7618,460,5218,826,4618,468,8738,208,2218,637,8818,745,3498,188,4897,675,3507,801,6738,807,0938,542,6318,128,5228,082,3418,010,6047,539,6357,344,8677,496,5367,636,8117,139,7426,725,1057,167,5357,241,7566,723,6076,278,4456,303,8246,885,5156,762,8506,525,5486,482,4416,017,6355,654,3635,526,2035,925,1436,326,5545,967,6045,272,6215,292,3525,188,7954,857,1183,534,6463,675,4323,143,0602,815,2483,732,5844,062,2673,918,8553,346,3763,045,8152,748,8912,724,6802,568,8572,481,6342,423,8422,367,2562,346,3022,335,2392,491,2892,248,7582,133,7572,110,9102,379,3972,158,4512,218,7492,066,9601,846,0021,615,1671,560,1521,535,102
   Common Stock
200,000
204,384
208,497
215,775
226,994
490,468
490,468
490,630
490,630
496,581
496,581
497,564
497,564
497,762
497,763
499,613
499,613
499,613
499,613
499,613
499,613
624,509
624,509
624,509
624,509
624,509
624,509
624,509
624,509
692,497
697,093
704,908
739,391
751,572
765,404
768,754
774,932
776,787
785,339
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611
808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611808,611785,339776,787774,932768,754765,404751,572739,391704,908697,093692,497624,509624,509624,509624,509624,509624,509624,509624,509499,613499,613499,613499,613499,613499,613497,763497,762497,564497,564496,581496,581490,630490,630490,468490,468226,994215,775208,497204,384200,000
   Retained Earnings 
833,736
832,705
864,270
1,037,902
1,182,545
984,559
929,242
1,139,332
867,822
887,174
1,001,159
1,225,324
1,062,105
1,070,744
1,157,636
1,215,929
1,274,561
1,372,700
1,531,945
1,558,232
1,856,103
2,029,575
2,614,125
2,723,251
2,387,998
1,467,740
1,788,794
2,333,996
2,197,205
2,498,972
2,770,380
2,565,951
2,451,931
3,022,600
3,388,627
2,932,213
2,517,572
2,568,320
2,869,538
3,184,943
3,225,373
3,461,143
3,587,016
3,006,525
2,983,359
3,429,386
3,946,031
3,870,331
3,397,848
3,812,644
4,310,153
4,172,373
4,022,913
4,219,309
4,687,932
4,760,055
4,805,126
5,219,101
5,482,327
4,477,305
4,350,976
4,863,949
5,421,744
5,316,568
4,884,005
5,146,450
5,409,599
5,043,103
4,853,812
5,344,063
5,820,440
5,554,393
5,182,016
5,648,172
6,530,536
6,609,915
5,918,454
6,012,328
6,673,383
6,899,218
6,899,2186,673,3836,012,3285,918,4546,609,9156,530,5365,648,1725,182,0165,554,3935,820,4405,344,0634,853,8125,043,1035,409,5995,146,4504,884,0055,316,5685,421,7444,863,9494,350,9764,477,3055,482,3275,219,1014,805,1264,760,0554,687,9324,219,3094,022,9134,172,3734,310,1533,812,6443,397,8483,870,3313,946,0313,429,3862,983,3593,006,5253,587,0163,461,1433,225,3733,184,9432,869,5382,568,3202,517,5722,932,2133,388,6273,022,6002,451,9312,565,9512,770,3802,498,9722,197,2052,333,9961,788,7941,467,7402,387,9982,723,2512,614,1252,029,5751,856,1031,558,2321,531,9451,372,7001,274,5611,215,9291,157,6361,070,7441,062,1051,225,3241,001,159887,174867,8221,139,332929,242984,5591,182,5451,037,902864,270832,705833,736
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,828
41,064
40,666
40,672
40,837
39,903
37,611
40,514
38,721
38,719
39,275
36,806
36,887
189,143
189,665
188,765
191,193
203,607
202,080
204,324
216,440
217,816
216,821
216,821217,816216,440204,324202,080203,607191,193188,765189,665189,14336,88736,80639,27538,71938,72140,51437,61139,90340,83740,67240,66641,06439,828000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.