0 XP   0   0   0

Vanachai Group Public Company Limited










Financial Health of Vanachai




Comparing to competitors in the Lumber & Wood Production industry




  Industry Rankings  


Richest
#23 / 68

Total Sales
#17 / 68

Making Money
#18 / 68

Working Efficiently
#14 / 68

Vanachai Group Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Vanachai?

I guess you are interested in Vanachai Group 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 Vanachai

Let's start. I'm going to help you getting a better view of Vanachai Group 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 Vanachai Group 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 Vanachai Group 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 Vanachai Group Public Company Limited. The closing price on 2022-11-28 was ฿5.75 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.
Vanachai Group Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is 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 just 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 able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of Vanachai Group Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
  • A Net Profit Margin of 9.1% means that ฿0.09 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 9.1%. The company is making a profit. +1
  • The TTM is 10.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ9.1%TTM10.4%-1.3%
TTM10.4%YOY-0.1%+10.5%
TTM10.4%5Y-1.2%+11.6%
5Y-1.2%10Y3.5%-4.7%
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ9.1%8.6%+0.5%
TTM10.4%5.9%+4.5%
YOY-0.1%5.2%-5.3%
5Y-1.2%2.0%-3.2%
10Y3.5%2.8%+0.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
  • 1.8% Return on Assets means that Vanachai generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.8%-0.1%
TTM1.8%YOY0.1%+1.7%
TTM1.8%5Y0.0%+1.8%
5Y0.0%10Y0.8%-0.8%
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.7%+0.1%
TTM1.8%1.2%+0.6%
YOY0.1%0.8%-0.7%
5Y0.0%0.5%-0.5%
10Y0.8%0.7%+0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
  • 4.8% Return on Equity means Vanachai generated ฿0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 4.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 5.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.8%TTM5.1%-0.3%
TTM5.1%YOY0.3%+4.8%
TTM5.1%5Y0.0%+5.1%
5Y0.0%10Y1.5%-1.5%
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%3.3%+1.5%
TTM5.1%2.2%+2.9%
YOY0.3%1.8%-1.5%
5Y0.0%1.7%-1.7%
10Y1.5%1.5%+0.0%

1.2. Operating Efficiency of Vanachai Group Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Vanachai is operating .

  • Measures how much profit Vanachai 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 Vanachai to the Lumber & Wood Production industry mean.
  • An Operating Margin of 11.9% means the company generated ฿0.12  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Vanachai Group Public Company Limited:

  • The MRQ is 11.9%. The company is operating less efficient.
  • The TTM is 13.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.9%TTM13.0%-1.1%
TTM13.0%YOY2.4%+10.6%
TTM13.0%5Y4.0%+9.0%
5Y4.0%10Y3.0%+1.0%
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ11.9%9.9%+2.0%
TTM13.0%8.0%+5.0%
YOY2.4%6.3%-3.9%
5Y4.0%3.7%+0.3%
10Y3.0%3.5%-0.5%
1.2.2. Operating Ratio

Measures how efficient Vanachai is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Lumber & Wood Production industry mean).
  • An Operation Ratio of 1.66 means that the operating costs are ฿1.66 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Vanachai Group Public Company Limited:

  • The MRQ is 1.660. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.628. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.660TTM1.628+0.032
TTM1.628YOY1.806-0.178
TTM1.6285Y1.816-0.188
5Y1.81610Y1.336+0.481
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6601.525+0.135
TTM1.6281.464+0.164
YOY1.8061.314+0.492
5Y1.8161.189+0.627
10Y1.3361.080+0.256

1.3. Liquidity of Vanachai Group Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Lumber & Wood Production industry mean).
  • A Current Ratio of 1.12 means the company has ฿1.12 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Vanachai Group Public Company Limited:

  • The MRQ is 1.116. The company is just able to pay all its short-term debts.
  • The TTM is 1.141. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.116TTM1.141-0.024
TTM1.141YOY1.021+0.120
TTM1.1415Y0.959+0.181
5Y0.95910Y0.564+0.395
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1162.061-0.945
TTM1.1411.893-0.752
YOY1.0211.764-0.743
5Y0.9591.792-0.833
10Y0.5641.457-0.893
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
  • A Quick Ratio of 0.30 means the company can pay off ฿0.30 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Vanachai Group Public Company Limited:

  • The MRQ is 0.299. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.264. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.299TTM0.264+0.035
TTM0.264YOY0.229+0.035
TTM0.2645Y0.246+0.017
5Y0.24610Y0.278-0.032
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2990.557-0.258
TTM0.2640.562-0.298
YOY0.2290.636-0.407
5Y0.2460.612-0.366
10Y0.2780.556-0.278

1.4. Solvency of Vanachai Group Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Vanachai to Lumber & Wood Production industry mean.
  • A Debt to Asset Ratio of 0.63 means that Vanachai assets are financed with 63.0% credit (debt) and the remaining percentage (100% - 63.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.630. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.636. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.630TTM0.636-0.006
TTM0.636YOY0.666-0.030
TTM0.6365Y0.595+0.041
5Y0.59510Y0.543+0.052
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6300.442+0.188
TTM0.6360.435+0.201
YOY0.6660.437+0.229
5Y0.5950.446+0.149
10Y0.5430.449+0.094
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
  • A Debt to Equity ratio of 171.7% means that company has ฿1.72 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.717. The company is just able to pay all its debts with equity.
  • The TTM is 1.760. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.717TTM1.760-0.043
TTM1.760YOY2.007-0.247
TTM1.7605Y1.562+0.198
5Y1.56210Y1.278+0.284
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7170.792+0.925
TTM1.7600.785+0.975
YOY2.0070.811+1.196
5Y1.5620.856+0.706
10Y1.2780.826+0.452

2. Market Valuation of Vanachai Group 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 Vanachai generates.

  • Above 15 is considered overpriced but always compare Vanachai to the Lumber & Wood Production industry mean.
  • A PE ratio of 36.18 means the investor is paying ฿36.18 for every ฿1 in earnings.

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

  • The EOD is 27.738. Very good. +2
  • The MRQ is 36.180. Good. +1
  • The TTM is 38.126. Good. +1
Trends
Current periodCompared to+/- 
EOD27.738MRQ36.180-8.442
MRQ36.180TTM38.126-1.945
TTM38.126YOY14.208+23.918
TTM38.1265Y41.537-3.411
5Y41.53710Y58.352-16.815
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
EOD27.73811.854+15.884
MRQ36.18014.375+21.805
TTM38.12619.514+18.612
YOY14.20815.106-0.898
5Y41.5379.512+32.025
10Y58.35210.084+48.268
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Vanachai.

  • 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 Vanachai Group Public Company Limited:

  • The MRQ is 308.893. Seems overpriced? -1
  • The TTM is -167.170. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ308.893TTM-167.170+476.064
TTM-167.170YOY-347.564+180.394
TTM-167.1705Y65.393-232.563
5Y65.39310Y115.910-50.517
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ308.8930.519+308.374
TTM-167.1700.182-167.352
YOY-347.5640.408-347.972
5Y65.3930.242+65.151
10Y115.9100.360+115.550

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

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

  • At or below 1 is considered healthy (always compare to Lumber & Wood Production industry mean).
  • A PB ratio of 1.71 means the investor is paying ฿1.71 for each ฿1 in book value.

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

  • The EOD is 1.313. Good. +1
  • The MRQ is 1.713. Good. +1
  • The TTM is 1.909. Good. +1
Trends
Current periodCompared to+/- 
EOD1.313MRQ1.713-0.400
MRQ1.713TTM1.909-0.196
TTM1.909YOY1.277+0.633
TTM1.9095Y1.517+0.392
5Y1.51710Y1.798-0.280
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
EOD1.3131.134+0.179
MRQ1.7131.226+0.487
TTM1.9091.354+0.555
YOY1.2771.256+0.021
5Y1.5171.321+0.196
10Y1.7981.014+0.784
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Vanachai Group 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---0.0880.122-172%0.105-184%-0.024-73%0.019-554%
Book Value Growth--0.9710.9730%0.9730%0.9720%0.9720%
Book Value Per Share--4.3784.298+2%3.730+17%4.153+5%4.103+7%
Book Value Per Share Growth---0.0200.029-170%0.027-173%-0.006-70%0.004-574%
Current Ratio--1.1161.141-2%1.021+9%0.959+16%0.564+98%
Debt To Asset Ratio--0.6300.636-1%0.666-5%0.595+6%0.543+16%
Debt To Equity Ratio--1.7171.760-2%2.007-14%1.562+10%1.278+34%
Dividend Per Share--0.3000.175+71%0.075+300%0.131+129%0.143+109%
Dividend Per Share Growth----57995.1550%0.333-100%-15465.3190%-8284.8400%
Eps--0.2070.216-4%0.015+1300%0.007+3088%0.069+201%
Eps Growth--0.117-0.027+123%0.567-79%0.815-86%0.503-77%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.923+8%
Net Profit Margin--0.0910.104-13%-0.001+101%-0.012+113%0.035+161%
Operating Margin--0.1190.130-8%0.024+395%0.040+197%0.030+302%
Operating Ratio--1.6601.628+2%1.806-8%1.816-9%1.336+24%
Pb Ratio1.313-30%1.7131.909-10%1.277+34%1.517+13%1.798-5%
Pe Ratio27.738-30%36.18038.126-5%14.208+155%41.537-13%58.352-38%
Peg Ratio--308.893-167.170+154%-347.564+213%65.393+372%115.910+166%
Price Per Share5.750-30%7.5008.163-8%4.785+57%6.485+16%7.646-2%
Price To Total Gains Ratio27.132-30%35.38931.281+13%-141.339+499%73.248-52%51.885-32%
Profit Growth--97.52897.125+0%1.565+6133%-7.343+108%39.262+148%
Quick Ratio--0.2990.264+13%0.229+31%0.246+21%0.278+8%
Return On Assets--0.0180.018-5%0.001+1560%0.000+16839%0.008+110%
Return On Equity--0.0480.051-6%0.003+1360%0.000+29353%0.015+210%
Revenue Growth--0.9750.974+0%0.974+0%0.972+0%0.972+0%
Total Gains Per Share--0.2120.297-29%0.180+18%0.107+97%0.163+30%
Total Gains Per Share Growth---1.339-0.313-77%-11.738+777%-2.812+110%-1.646+23%
Usd Book Value--212725604.000208830196.010+2%181210006.560+17%201768186.007+5%199367531.757+7%
Usd Book Value Change Per Share---0.0020.003-172%0.003-184%-0.001-73%0.001-554%
Usd Book Value Per Share--0.1230.120+2%0.104+17%0.116+5%0.115+7%
Usd Dividend Per Share--0.0080.005+71%0.002+300%0.004+129%0.004+109%
Usd Eps--0.0060.006-4%0.000+1300%0.000+3088%0.002+201%
Usd Price Per Share0.161-30%0.2100.229-8%0.134+57%0.182+16%0.214-2%
Usd Profit--10071768.00010514803.076-4%719649.124+1300%328243.358+2968%3352829.177+200%
Usd Revenue--111192396.000102505542.463+8%71434600.438+56%76896226.336+45%74705237.136+49%
Usd Total Gains Per Share--0.0060.008-29%0.005+18%0.003+97%0.005+30%
 EOD+3 -2MRQTTM+16 -18YOY+25 -105Y+23 -1110Y+24 -11

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1527.738
Price to Book Ratio (EOD)Between0-11.313
Net Profit Margin (MRQ)Greater than00.091
Operating Margin (MRQ)Greater than00.119
Quick Ratio (MRQ)Greater than10.299
Current Ratio (MRQ)Greater than11.116
Debt to Asset Ratio (MRQ)Less than10.630
Debt to Equity Ratio (MRQ)Less than11.717
Return on Equity (MRQ)Greater than0.150.048
Return on Assets (MRQ)Greater than0.050.018
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.312
Ma 20Greater thanMa 505.883
Ma 50Greater thanMa 1005.963
Ma 100Greater thanMa 2006.494
OpenGreater thanClose5.700
Total0/5 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets20,524,160
Total Liabilities12,926,817
Total Stockholder Equity7,529,584
 As reported
Total Liabilities 12,926,817
Total Stockholder Equity+ 7,529,584
Total Assets = 20,524,160

Assets

Total Assets20,524,160
Total Current Assets6,995,415
Long-term Assets6,995,415
Total Current Assets
Cash And Cash Equivalents 1,275,152
Net Receivables 1,873,271
Inventory 3,799,702
Total Current Assets  (as reported)6,995,415
Total Current Assets  (calculated)6,948,125
+/- 47,290
Long-term Assets
Property Plant Equipment 13,439,943
Other Assets 74,686
Long-term Assets  (as reported)13,528,745
Long-term Assets  (calculated)13,514,629
+/- 14,116

Liabilities & Shareholders' Equity

Total Current Liabilities6,266,046
Long-term Liabilities6,660,771
Total Stockholder Equity7,529,584
Total Current Liabilities
Short Long Term Debt 4,230,474
Accounts payable 562,273
Other Current Liabilities 1,232,834
Total Current Liabilities  (as reported)6,266,046
Total Current Liabilities  (calculated)6,025,581
+/- 240,465
Long-term Liabilities
Long term Debt 5,737,800
Capital Lease Obligations Min Short Term Debt517,972
Other Liabilities 446,351
Long-term Liabilities Other 3,930
Long-term Liabilities  (as reported)6,660,771
Long-term Liabilities  (calculated)6,706,053
+/- 45,282
Total Stockholder Equity
Common Stock1,735,238
Retained Earnings 4,311,712
Total Stockholder Equity (as reported)7,529,584
Total Stockholder Equity (calculated)6,046,950
+/- 1,482,634
Other
Capital Stock1,735,238
Common Stock Shares Outstanding 1,735,237
Net Debt 8,693,122
Net Invested Capital 17,497,858
Net Tangible Assets 7,515,468
Net Working Capital 729,369



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
5,995,370
5,768,261
6,174,909
6,681,959
8,712,291
8,726,030
8,834,068
8,820,263
8,979,513
9,028,507
9,087,811
9,771,083
9,838,158
9,834,799
10,881,424
10,968,160
11,171,318
11,443,445
11,526,381
11,289,377
12,241,086
12,088,417
12,018,920
12,112,877
13,357,660
14,647,315
13,876,054
13,943,826
14,066,795
14,494,925
14,372,213
13,925,405
13,729,920
13,533,725
13,770,385
13,639,855
13,752,423
14,175,286
14,443,308
14,524,542
14,021,243
14,517,569
13,572,041
13,223,741
13,090,989
13,213,337
13,524,928
13,592,489
13,344,947
13,430,951
13,378,246
13,269,227
13,683,278
13,823,333
13,841,078
13,710,482
14,106,760
14,660,435
14,921,674
15,034,102
15,339,768
15,669,569
16,172,086
16,502,980
17,074,631
17,454,925
17,627,714
17,806,820
17,066,042
17,960,828
18,297,509
19,116,376
18,859,737
19,372,013
20,181,087
20,301,700
20,041,499
21,014,470
20,524,160
20,524,16021,014,47020,041,49920,301,70020,181,08719,372,01318,859,73719,116,37618,297,50917,960,82817,066,04217,806,82017,627,71417,454,92517,074,63116,502,98016,172,08615,669,56915,339,76815,034,10214,921,67414,660,43514,106,76013,710,48213,841,07813,823,33313,683,27813,269,22713,378,24613,430,95113,344,94713,592,48913,524,92813,213,33713,090,98913,223,74113,572,04114,517,56914,021,24314,524,54214,443,30814,175,28613,752,42313,639,85513,770,38513,533,72513,729,92013,925,40514,372,21314,494,92514,066,79513,943,82613,876,05414,647,31513,357,66012,112,87712,018,92012,088,41712,241,08611,289,37711,526,38111,443,44511,171,31810,968,16010,881,4249,834,7999,838,1589,771,0839,087,8119,028,5078,979,5138,820,2638,834,0688,726,0308,712,2916,681,9596,174,9095,768,2615,995,370
   > 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
3,849,537
4,332,674
4,311,938
4,201,026
4,220,865
4,288,597
4,696,287
4,709,574
4,399,119
4,485,073
4,521,970
4,552,347
3,794,481
4,222,912
4,398,036
5,144,957
4,931,365
5,481,089
6,455,619
6,640,497
6,456,822
7,409,886
6,995,415
6,995,4157,409,8866,456,8226,640,4976,455,6195,481,0894,931,3655,144,9574,398,0364,222,9123,794,4814,552,3474,521,9704,485,0734,399,1194,709,5744,696,2874,288,5974,220,8654,201,0264,311,9384,332,6743,849,53700000000000000000000000000000000000000000000000000000000
       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
457,061
384,092
425,247
641,133
332,181
488,136
467,300
404,921
445,212
343,285
428,173
532,179
370,585
311,528
643,154
1,161,936
1,095,639
1,537,843
1,849,739
1,936,756
1,481,774
1,861,439
1,275,152
1,275,1521,861,4391,481,7741,936,7561,849,7391,537,8431,095,6391,161,936643,154311,528370,585532,179428,173343,285445,212404,921467,300488,136332,181641,133425,247384,092457,06100000000000000000000000000000000000000000000000000000000
       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
3,195
542
449
863
4,086
1,498
7,057
2,341
229
43
98
244
498
0
0
0
0
0
0
0
0
0
0
000000000049824498432292,3417,0571,4984,0868634495423,19500000000000000000000000000000000000000000000000000000000
       Net Receivables 
654,444
670,246
693,243
605,286
631,840
602,103
724,524
773,522
811,872
781,590
729,674
743,271
772,065
778,744
760,154
817,679
874,181
929,914
835,393
816,247
958,289
1,267,966
965,877
1,006,322
1,005,354
713,821
832,444
1,111,063
1,080,356
1,537,223
1,185,622
1,187,727
1,094,215
1,269,923
1,316,146
1,360,294
1,298,511
1,177,001
1,264,338
1,591,427
1,223,299
1,467,537
1,079,377
1,063,013
1,069,902
1,337,345
1,644,823
1,464,975
1,236,290
1,227,389
1,341,914
1,194,701
1,240,668
1,280,548
1,252,551
1,232,889
1,275,181
1,478,742
1,516,029
1,190,648
1,627,754
1,255,007
1,445,174
1,286,668
1,178,162
1,176,266
1,038,554
1,101,276
1,049,757
1,285,834
912,580
1,238,870
999,248
1,354,200
1,325,338
1,192,169
1,544,382
1,752,279
1,873,271
1,873,2711,752,2791,544,3821,192,1691,325,3381,354,200999,2481,238,870912,5801,285,8341,049,7571,101,2761,038,5541,176,2661,178,1621,286,6681,445,1741,255,0071,627,7541,190,6481,516,0291,478,7421,275,1811,232,8891,252,5511,280,5481,240,6681,194,7011,341,9141,227,3891,236,2901,464,9751,644,8231,337,3451,069,9021,063,0131,079,3771,467,5371,223,2991,591,4271,264,3381,177,0011,298,5111,360,2941,316,1461,269,9231,094,2151,187,7271,185,6221,537,2231,080,3561,111,063832,444713,8211,005,3541,006,322965,8771,267,966958,289816,247835,393929,914874,181817,679760,154778,744772,065743,271729,674781,590811,872773,522724,524602,103631,840605,286693,243670,246654,444
       Other Current Assets 
222,757
73,491
247,504
274,900
279,390
285,516
299,827
312,379
319,098
348,364
359,303
380,134
337,847
381,553
68,504
54,810
61,990
77,709
53,725
47,836
33,659
62,688
70,844
53,226
62,866
104,844
79,372
84,981
79,501
87,470
75,489
54,408
51,170
51,851
68,986
75,750
89,191
31,840
29,476
45,769
18,410
68,547
39,203
15,844
13,368
69,169
47,769
33,687
13,741
60,117
37,195
12,775
8,352
45,768
31,634
16,035
23,966
49,916
30,692
18,926
29,534
47,871
41,725
34,286
807,390
0
0
0
0
0
0
0
734,950
0
0
645,130
0
0
0
000645,13000734,9500000000807,39034,28641,72547,87129,53418,92630,69249,91623,96616,03531,63445,7688,35212,77537,19560,11713,74133,68747,76969,16913,36815,84439,20368,54718,41045,76929,47631,84089,19175,75068,98651,85151,17054,40875,48987,47079,50184,98179,372104,84462,86653,22670,84462,68833,65947,83653,72577,70961,99054,81068,504381,553337,847380,134359,303348,364319,098312,379299,827285,516279,390274,900247,50473,491222,757
   > 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
12,969,852
13,105,744
13,254,473
13,271,561
13,737,916
13,899,473
13,971,419
13,928,372
13,890,924
13,725,468
13,661,203
13,584,678
13,604,584
13,528,745
13,528,74513,604,58413,584,67813,661,20313,725,46813,890,92413,928,37213,971,41913,899,47313,737,91613,271,56113,254,47313,105,74412,969,85200000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
4,586,999
4,389,800
4,207,504
4,550,523
6,269,062
6,891,374
7,027,380
7,056,239
6,992,387
7,017,529
7,027,521
7,655,649
7,775,255
7,813,041
8,890,752
8,932,790
8,963,836
8,999,844
8,878,680
8,738,109
8,595,327
8,466,772
9,034,794
9,038,539
9,852,161
9,940,723
10,763,701
10,753,812
10,850,163
10,627,782
10,485,837
10,319,317
10,166,930
10,038,379
10,153,078
10,084,079
10,002,016
10,311,679
10,363,313
10,373,706
10,267,964
10,192,593
10,042,385
9,922,797
9,765,048
9,599,073
9,438,164
9,331,356
9,243,910
9,189,565
9,135,714
9,086,861
9,520,135
9,661,485
9,811,503
9,899,517
10,199,432
10,269,669
10,551,506
10,785,118
11,089,123
11,318,118
11,424,757
11,728,768
12,613,898
12,910,439
13,030,278
13,168,221
13,197,952
13,656,285
13,823,217
13,894,525
13,854,373
13,815,049
13,649,998
13,586,273
13,509,359
13,529,153
13,439,943
13,439,94313,529,15313,509,35913,586,27313,649,99813,815,04913,854,37313,894,52513,823,21713,656,28513,197,95213,168,22113,030,27812,910,43912,613,89811,728,76811,424,75711,318,11811,089,12310,785,11810,551,50610,269,66910,199,4329,899,5179,811,5039,661,4859,520,1359,086,8619,135,7149,189,5659,243,9109,331,3569,438,1649,599,0739,765,0489,922,79710,042,38510,192,59310,267,96410,373,70610,363,31310,311,67910,002,01610,084,07910,153,07810,038,37910,166,93010,319,31710,485,83710,627,78210,850,16310,753,81210,763,7019,940,7239,852,1619,038,5399,034,7948,466,7728,595,3278,738,1098,878,6808,999,8448,963,8368,932,7908,890,7527,813,0417,775,2557,655,6497,027,5217,017,5296,992,3877,056,2397,027,3806,891,3746,269,0624,550,5234,207,5044,389,8004,586,999
       Intangible Assets 
9,945
9,625
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,834
4,578
4,548
4,006
3,741
4,925
5,119
4,828
8,096
8,023
4,554
4,542
4,511
4,442
6,314
7,001
7,668
8,170
8,463
8,206
8,345
8,868
7,798
7,481
7,168
6,900
8,602
11,207
10,782
11,288
11,404
12,159
0
0
0
12,754
0
0
0
13,659
0
0
0013,65900012,75400012,15911,40411,28810,78211,2078,6026,9007,1687,4817,7988,8688,3458,2068,4638,1707,6687,0016,3144,4424,5114,5424,5548,0238,0964,8285,1194,9253,7414,0064,5484,5784,834000000000000000000000000000000000009,6259,945
       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
14,969
13,152
23,528
11,840
17,271
10,945
10,296
7,743
7,558
6,874
6,373
-25,998
6,103
17,843
17,8436,103-25,9986,3736,8747,5587,74310,29610,94517,27111,84023,52813,15214,96900000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
4,452,632
3,724,537
3,578,937
3,681,004
5,295,719
4,915,519
4,721,020
4,739,990
4,818,809
4,631,587
4,489,712
5,354,196
5,167,266
5,067,092
5,982,633
6,183,897
6,190,608
6,288,153
6,178,334
6,098,900
6,937,155
6,749,182
6,550,155
6,635,301
7,695,745
9,169,143
8,706,445
8,993,083
8,982,612
9,063,426
8,703,264
8,035,084
7,815,342
7,576,032
7,861,119
7,788,175
7,724,024
8,002,189
8,185,797
8,240,906
7,754,008
8,282,467
7,618,969
7,260,422
7,087,698
7,142,035
7,327,234
7,029,938
6,618,074
6,434,990
6,356,166
6,054,404
6,194,494
6,014,615
6,044,191
5,786,217
5,783,096
6,069,393
6,497,979
6,531,409
6,697,440
7,201,615
8,159,280
8,694,630
9,417,189
10,027,514
10,696,901
11,176,035
10,823,791
11,904,746
12,276,319
12,658,122
12,584,022
12,966,801
13,433,124
13,226,956
12,630,869
13,264,302
12,926,817
12,926,81713,264,30212,630,86913,226,95613,433,12412,966,80112,584,02212,658,12212,276,31911,904,74610,823,79111,176,03510,696,90110,027,5149,417,1898,694,6308,159,2807,201,6156,697,4406,531,4096,497,9796,069,3935,783,0965,786,2176,044,1916,014,6156,194,4946,054,4046,356,1666,434,9906,618,0747,029,9387,327,2347,142,0357,087,6987,260,4227,618,9698,282,4677,754,0088,240,9068,185,7978,002,1897,724,0247,788,1757,861,1197,576,0327,815,3428,035,0848,703,2649,063,4268,982,6128,993,0838,706,4459,169,1437,695,7456,635,3016,550,1556,749,1826,937,1556,098,9006,178,3346,288,1536,190,6086,183,8975,982,6335,067,0925,167,2665,354,1964,489,7124,631,5874,818,8094,739,9904,721,0204,915,5195,295,7193,681,0043,578,9373,724,5374,452,632
   > Total Current Liabilities 
457,842
548,556
585,655
915,754
1,345,719
1,388,019
1,404,770
1,634,990
2,007,559
1,964,087
2,045,962
2,072,029
1,819,649
1,358,870
1,403,467
1,616,106
1,634,240
1,739,864
1,735,834
1,936,500
2,270,555
1,997,382
1,824,155
1,929,701
2,904,620
1,890,893
1,852,420
2,563,283
2,977,737
3,483,476
3,548,239
3,304,984
3,510,892
3,697,232
4,298,047
4,513,774
4,593,387
4,826,593
5,152,277
4,610,111
4,496,072
4,392,346
4,166,507
4,254,007
4,340,981
3,777,040
4,222,675
4,112,379
3,773,904
3,871,552
4,047,530
4,027,615
4,080,201
4,024,120
4,158,244
4,150,172
4,287,679
4,388,715
4,618,247
4,334,771
4,141,455
4,058,863
5,048,808
5,536,209
5,128,244
5,618,767
5,942,881
5,157,730
5,057,759
5,284,771
5,083,810
4,910,258
4,925,241
5,518,622
6,190,812
6,010,473
5,493,385
6,350,151
6,266,046
6,266,0466,350,1515,493,3856,010,4736,190,8125,518,6224,925,2414,910,2585,083,8105,284,7715,057,7595,157,7305,942,8815,618,7675,128,2445,536,2095,048,8084,058,8634,141,4554,334,7714,618,2474,388,7154,287,6794,150,1724,158,2444,024,1204,080,2014,027,6154,047,5303,871,5523,773,9044,112,3794,222,6753,777,0404,340,9814,254,0074,166,5074,392,3464,496,0724,610,1115,152,2774,826,5934,593,3874,513,7744,298,0473,697,2323,510,8923,304,9843,548,2393,483,4762,977,7372,563,2831,852,4201,890,8932,904,6201,929,7011,824,1551,997,3822,270,5551,936,5001,735,8341,739,8641,634,2401,616,1061,403,4671,358,8701,819,6492,072,0292,045,9621,964,0872,007,5591,634,9901,404,7701,388,0191,345,719915,754585,655548,556457,842
       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
4,270,062
4,586,200
4,812,077
842,200
669,000
712,500
640,000
700,000
960,000
4,251,044
4,577,514
3,746,697
3,960,924
0
0
0
0
0
0
0
0
0
0
00000000003,960,9243,746,6974,577,5144,251,044960,000700,000640,000712,500669,000842,2004,812,0774,586,2004,270,06200000000000000000000000000000000000000000000000000000000
       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
4,270,062
4,586,200
4,812,077
842,200
669,000
712,500
640,000
700,000
960,000
4,251,044
4,577,514
3,746,697
3,960,924
3,880,496
3,665,072
3,539,985
3,622,972
3,858,288
3,934,817
3,967,957
3,562,230
3,821,454
4,230,474
4,230,4743,821,4543,562,2303,967,9573,934,8173,858,2883,622,9723,539,9853,665,0723,880,4963,960,9243,746,6974,577,5144,251,044960,000700,000640,000712,500669,000842,2004,812,0774,586,2004,270,06200000000000000000000000000000000000000000000000000000000
       Accounts payable 
121,262
109,039
131,868
110,955
130,111
193,711
255,850
211,440
230,111
306,061
319,222
241,801
258,416
274,562
436,819
467,455
431,491
385,282
545,604
600,893
545,842
612,151
579,538
793,350
583,983
229,621
374,827
600,439
519,125
678,957
582,866
601,272
658,235
645,130
585,218
695,689
599,662
828,742
532,860
537,030
389,128
551,715
422,294
438,791
433,544
576,420
567,132
648,470
480,613
469,499
519,529
533,938
466,565
456,790
362,794
359,247
451,582
522,742
590,027
526,595
520,995
578,228
681,813
591,318
464,612
663,430
684,067
604,258
478,473
562,037
635,886
426,282
384,289
430,236
569,966
431,973
525,730
632,179
562,273
562,273632,179525,730431,973569,966430,236384,289426,282635,886562,037478,473604,258684,067663,430464,612591,318681,813578,228520,995526,595590,027522,742451,582359,247362,794456,790466,565533,938519,529469,499480,613648,470567,132576,420433,544438,791422,294551,715389,128537,030532,860828,742599,662695,689585,218645,130658,235601,272582,866678,957519,125600,439374,827229,621583,983793,350579,538612,151545,842600,893545,604385,282431,491467,455436,819274,562258,416241,801319,222306,061230,111211,440255,850193,711130,111110,955131,868109,039121,262
       Other Current Liabilities 
95,235
139,904
121,718
234,793
316,356
431,213
344,785
260,296
305,938
313,072
393,989
324,206
238,725
327,795
222,611
179,822
168,159
371,279
304,274
237,887
198,651
264,733
303,051
295,793
266,507
208,284
175,625
163,912
242,762
243,697
264,624
278,916
377,229
327,413
576,478
322,681
518,075
418,816
583,617
672,467
476,161
555,182
562,196
596,226
591,859
456,766
744,187
646,846
643,428
621,859
772,870
687,945
739,297
640,246
768,149
798,250
815,035
708,773
838,143
849,436
810,023
658,496
555,574
554,180
590,533
521,364
500,581
651,834
509,902
615,143
568,317
741,488
726,311
1,087,051
1,562,700
1,465,582
1,065,390
1,663,148
1,232,834
1,232,8341,663,1481,065,3901,465,5821,562,7001,087,051726,311741,488568,317615,143509,902651,834500,581521,364590,533554,180555,574658,496810,023849,436838,143708,773815,035798,250768,149640,246739,297687,945772,870621,859643,428646,846744,187456,766591,859596,226562,196555,182476,161672,467583,617418,816518,075322,681576,478327,413377,229278,916264,624243,697242,762163,912175,625208,284266,507295,793303,051264,733198,651237,887304,274371,279168,159179,822222,611327,795238,725324,206393,989313,072305,938260,296344,785431,213316,356234,793121,718139,90495,235
   > 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
4,408,747
4,754,020
6,018,305
5,766,032
6,619,975
7,192,509
7,747,864
7,658,781
7,448,179
7,242,312
7,216,483
7,137,484
6,914,151
6,660,771
6,660,7716,914,1517,137,4847,216,4837,242,3127,448,1797,658,7817,747,8647,192,5096,619,9755,766,0326,018,3054,754,0204,408,74700000000000000000000000000000000000000000000000000000000000000000
       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
97,922
100,901
103,887
117,591
120,470
123,695
133,736
134,371
145,162
147,565
181,317
181,295
182,559
194,459
197,770
185,738
194,436
193,289
195,203
200,105
205,257
211,345
246,417
251,678
257,732
263,621
263,985
269,068
288,472
291,921
298,945
297,747
414,020
420,305
415,032
419,590
428,304
435,478
426,647
437,676
447,253
448,622
448,676
433,059
446,351
446,351433,059448,676448,622447,253437,676426,647435,478428,304419,590415,032420,305414,020297,747298,945291,921288,472269,068263,985263,621257,732251,678246,417211,345205,257200,105195,203193,289194,436185,738197,770194,459182,559181,295181,317147,565145,162134,371133,736123,695120,470117,591103,887100,90197,9220000000000000000000000000000000000
> Total Stockholder Equity
1,542,738
2,043,724
2,595,972
3,000,955
3,416,572
3,810,511
4,113,048
4,080,273
4,160,704
4,396,920
4,598,099
4,416,887
4,670,892
4,767,707
4,898,791
4,784,263
4,980,710
5,155,292
5,348,047
5,190,477
5,303,931
5,339,235
5,468,765
5,477,576
5,661,915
5,478,172
5,169,609
4,950,743
5,084,183
5,431,499
5,668,949
5,890,321
5,914,578
5,957,693
5,909,266
5,851,680
6,028,399
6,173,097
6,257,511
6,283,636
6,267,236
6,235,102
5,953,072
5,963,319
6,003,291
6,071,302
6,197,694
6,562,551
6,726,436
6,995,486
7,021,821
7,205,548
7,479,031
7,797,718
7,784,763
7,910,343
8,307,931
8,572,710
8,401,672
8,473,001
8,611,595
8,435,325
7,977,571
7,766,614
7,613,611
7,385,077
6,888,240
6,587,916
6,199,280
6,013,711
5,978,016
6,418,165
6,236,986
6,366,223
6,705,928
7,026,910
7,357,239
7,690,449
7,529,584
7,529,5847,690,4497,357,2397,026,9106,705,9286,366,2236,236,9866,418,1655,978,0166,013,7116,199,2806,587,9166,888,2407,385,0777,613,6117,766,6147,977,5718,435,3258,611,5958,473,0018,401,6728,572,7108,307,9317,910,3437,784,7637,797,7187,479,0317,205,5487,021,8216,995,4866,726,4366,562,5516,197,6946,071,3026,003,2915,963,3195,953,0726,235,1026,267,2366,283,6366,257,5116,173,0976,028,3995,851,6805,909,2665,957,6935,914,5785,890,3215,668,9495,431,4995,084,1834,950,7435,169,6095,478,1725,661,9155,477,5765,468,7655,339,2355,303,9315,190,4775,348,0475,155,2924,980,7104,784,2634,898,7914,767,7074,670,8924,416,8874,598,0994,396,9204,160,7044,080,2734,113,0483,810,5113,416,5723,000,9552,595,9722,043,7241,542,738
   Common Stock
980,000
980,000
980,000
980,000
1,010,505
1,284,226
1,298,255
1,300,615
0
1,301,555
1,301,664
1,301,786
1,301,867
1,301,930
1,302,543
1,302,754
1,302,760
1,302,824
1,302,935
1,303,072
1,303,361
1,303,754
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,735,237
1,735,237
1,735,238
1,735,238
1,735,238
1,735,237
1,735,238
1,735,238
1,735,2381,735,2381,735,2371,735,2381,735,2381,735,2381,735,2371,735,2371,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,303,7541,303,3611,303,0721,302,9351,302,8241,302,7601,302,7541,302,5431,301,9301,301,8671,301,7861,301,6641,301,55501,300,6151,298,2551,284,2261,010,505980,000980,000980,000980,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
-10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0001000000000000000-10000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.