0 XP   0   0   0

Vinythai Public Company Limited










Financial Health of Vinythai




Comparing to competitors in the Chemicals industry




  Industry Rankings  


Vinythai Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Vinythai?

I guess you are interested in Vinythai 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 Vinythai

Let's start. I'm going to help you getting a better view of Vinythai 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 Vinythai 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 Vinythai 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 Vinythai Public Company Limited. The closing price on 2022-03-11 was ฿34.25 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.
Vinythai 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 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 very 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Vinythai Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Vinythai to the Chemicals industry mean.
  • A Net Profit Margin of 27.7% means that ฿0.28 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 27.7%. The company is making a huge profit. +2
  • The TTM is 26.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ27.7%TTM26.6%+1.1%
TTM26.6%YOY12.5%+14.1%
TTM26.6%5Y17.1%+9.6%
5Y17.1%10Y10.8%+6.3%
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ27.7%9.3%+18.4%
TTM26.6%8.9%+17.7%
YOY12.5%9.8%+2.7%
5Y17.1%8.7%+8.4%
10Y10.8%8.7%+2.1%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Vinythai to the Chemicals industry mean.
  • 5.5% Return on Assets means that Vinythai generated ฿0.06 profit for each $1 in assets.

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

  • The MRQ is 5.5%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 5.9%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ5.5%TTM5.9%-0.3%
TTM5.9%YOY2.1%+3.8%
TTM5.9%5Y3.7%+2.2%
5Y3.7%10Y2.3%+1.4%
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ5.5%2.0%+3.5%
TTM5.9%2.0%+3.9%
YOY2.1%1.9%+0.2%
5Y3.7%2.0%+1.7%
10Y2.3%2.0%+0.3%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Vinythai to the Chemicals industry mean.
  • 6.6% Return on Equity means Vinythai generated ฿0.07 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 6.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.9%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.6%TTM6.9%-0.3%
TTM6.9%YOY2.5%+4.4%
TTM6.9%5Y4.2%+2.7%
5Y4.2%10Y2.7%+1.5%
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ6.6%3.1%+3.5%
TTM6.9%3.9%+3.0%
YOY2.5%3.7%-1.2%
5Y4.2%3.4%+0.8%
10Y2.7%3.1%-0.4%

1.2. Operating Efficiency of Vinythai Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Vinythai is operating .

  • Measures how much profit Vinythai 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 Vinythai to the Chemicals industry mean.
  • An Operating Margin of 32.7% means the company generated ฿0.33  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 32.7%. The company is operating very efficient. +2
  • The TTM is 31.8%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ32.7%TTM31.8%+0.9%
TTM31.8%YOY16.2%+15.6%
TTM31.8%5Y20.0%+11.8%
5Y20.0%10Y10.4%+9.6%
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ32.7%9.9%+22.8%
TTM31.8%6.7%+25.1%
YOY16.2%9.6%+6.6%
5Y20.0%8.2%+11.8%
10Y10.4%8.8%+1.6%
1.2.2. Operating Ratio

Measures how efficient Vinythai is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Chemicals industry mean).
  • An Operation Ratio of 1.28 means that the operating costs are ฿1.28 for each ฿1 in net sales.

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

  • The MRQ is 1.281. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.311. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.281TTM1.311-0.030
TTM1.311YOY1.658-0.347
TTM1.3115Y1.559-0.248
5Y1.55910Y1.200+0.359
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2811.436-0.155
TTM1.3111.415-0.104
YOY1.6581.385+0.273
5Y1.5591.390+0.169
10Y1.2001.356-0.156

1.3. Liquidity of Vinythai Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Chemicals industry mean).
  • A Current Ratio of 6.71 means the company has ฿6.71 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 6.708. The company is very able to pay all its short-term debts. +2
  • The TTM is 7.450. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.708TTM7.450-0.742
TTM7.450YOY8.756-1.306
TTM7.4505Y6.883+0.567
5Y6.88310Y3.514+3.369
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ6.7081.952+4.756
TTM7.4501.843+5.607
YOY8.7562.044+6.712
5Y6.8831.892+4.991
10Y3.5141.799+1.715
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Vinythai to the Chemicals industry mean.
  • A Quick Ratio of 2.15 means the company can pay off ฿2.15 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 2.148. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.546. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.148TTM3.546-1.398
TTM3.546YOY3.991-0.445
TTM3.5465Y2.426+1.120
5Y2.42610Y1.803+0.623
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1481.084+1.064
TTM3.5461.153+2.393
YOY3.9911.296+2.695
5Y2.4261.062+1.364
10Y1.8031.040+0.763

1.4. Solvency of Vinythai Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Vinythai to Chemicals industry mean.
  • A Debt to Asset Ratio of 0.16 means that Vinythai assets are financed with 15.5% credit (debt) and the remaining percentage (100% - 15.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.155. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.149. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.155TTM0.149+0.006
TTM0.149YOY0.1490.000
TTM0.1495Y0.119+0.030
5Y0.11910Y0.166-0.046
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1550.419-0.264
TTM0.1490.411-0.262
YOY0.1490.411-0.262
5Y0.1190.424-0.305
10Y0.1660.428-0.262
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Vinythai to the Chemicals industry mean.
  • A Debt to Equity ratio of 18.4% means that company has ฿0.18 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.184. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.175. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.184TTM0.175+0.009
TTM0.175YOY0.1750.000
TTM0.1755Y0.137+0.039
5Y0.13710Y0.205-0.069
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1840.724-0.540
TTM0.1750.711-0.536
YOY0.1750.736-0.561
5Y0.1370.807-0.670
10Y0.2050.790-0.585

2. Market Valuation of Vinythai 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 Vinythai generates.

  • Above 15 is considered overpriced but always compare Vinythai to the Chemicals industry mean.
  • A PE ratio of 24.47 means the investor is paying ฿24.47 for every ฿1 in earnings.

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

  • The EOD is 21.767. Very good. +2
  • The MRQ is 24.468. Very good. +2
  • The TTM is 25.767. Very good. +2
Trends
Current periodCompared to+/- 
EOD21.767MRQ24.468-2.701
MRQ24.468TTM25.767-1.299
TTM25.767YOY60.045-34.279
TTM25.7675Y42.284-16.517
5Y42.28410Y158.818-116.534
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD21.76741.239-19.472
MRQ24.46843.506-19.038
TTM25.76744.322-18.555
YOY60.04560.045+0.000
5Y42.28461.018-18.734
10Y158.81858.271+100.547
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Vinythai.

  • 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 Vinythai Public Company Limited:

  • The MRQ is -209.678. Very Bad. -2
  • The TTM is 30.355. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-209.678TTM30.355-240.033
TTM30.355YOY146.995-116.640
TTM30.3555Y-2.651+33.006
5Y-2.65110Y75.708-78.359
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-209.6780.105-209.783
TTM30.3550.095+30.260
YOY146.9950.109+146.886
5Y-2.6510.115-2.766
10Y75.7080.116+75.592

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

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

  • At or below 1 is considered healthy (always compare to Chemicals industry mean).
  • A PB ratio of 1.61 means the investor is paying ฿1.61 for each ฿1 in book value.

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

  • The EOD is 1.428. Good. +1
  • The MRQ is 1.605. Good. +1
  • The TTM is 1.750. Good. +1
Trends
Current periodCompared to+/- 
EOD1.428MRQ1.605-0.177
MRQ1.605TTM1.750-0.145
TTM1.750YOY1.276+0.474
TTM1.7505Y1.482+0.269
5Y1.48210Y1.207+0.275
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD1.4281.704-0.276
MRQ1.6051.911-0.306
TTM1.7502.026-0.276
YOY1.2761.803-0.527
5Y1.4821.686-0.204
10Y1.2071.437-0.230
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Vinythai Public Company Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.6321.280+27%0.109+1399%0.517+216%0.256+537%
Book Value Growth--0.9730.973+0%0.971+0%0.972+0%0.972+0%
Book Value Per Share--23.98421.741+10%18.532+29%17.613+36%15.541+54%
Book Value Per Share Growth--0.0680.058+17%0.005+1239%0.027+150%0.013+417%
Current Ratio--6.7087.450-10%8.756-23%6.883-3%3.514+91%
Debt To Asset Ratio--0.1550.149+4%0.149+4%0.119+30%0.166-6%
Debt To Equity Ratio--0.1840.175+5%0.175+5%0.137+34%0.205-11%
Dividend Per Share--0.0000.450-100%1.150-100%0.565-100%0.464-100%
Dividend Per Share Growth----2666684.7500%0.111-100%-1185176.0110%-646459.4910%
Eps--1.5731.503+5%0.458+243%0.770+104%0.467+237%
Eps Growth---0.1170.180-165%-0.404+246%-0.081-31%-1.709+1365%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.900+11%
Net Profit Margin--0.2770.266+4%0.125+121%0.171+62%0.108+157%
Operating Margin--0.3270.318+3%0.162+102%0.200+63%0.104+213%
Operating Ratio--1.2811.311-2%1.658-23%1.559-18%1.200+7%
Pb Ratio1.428-12%1.6051.750-8%1.276+26%1.482+8%1.207+33%
Pe Ratio21.767-12%24.46825.767-5%60.045-59%42.284-42%158.818-85%
Peg Ratio---209.67830.355-791%146.995-243%-2.651-99%75.708-377%
Price Per Share34.250-12%38.50037.875+2%23.650+63%26.268+47%19.451+98%
Price To Total Gains Ratio20.983-12%23.58722.176+6%30.660-23%31.672-26%42.451-44%
Profit Growth--96.79597.648-1%95.971+1%96.8990%92.225+5%
Quick Ratio--2.1483.546-39%3.991-46%2.426-11%1.803+19%
Return On Assets--0.0550.059-6%0.021+166%0.037+50%0.023+137%
Return On Equity--0.0660.069-5%0.025+168%0.042+56%0.027+143%
Revenue Growth--0.9680.973-1%0.9710%0.9720%0.9720%
Total Gains Per Share--1.6321.730-6%1.259+30%1.082+51%0.720+127%
Total Gains Per Share Growth---0.066-0.009-86%-1.090+1556%-0.407+518%-0.830+1161%
Usd Book Value--815824710.470739512369.768+10%630378690.711+29%599110318.039+36%528646948.747+54%
Usd Book Value Change Per Share--0.0470.037+27%0.003+1399%0.015+216%0.007+537%
Usd Book Value Per Share--0.6880.624+10%0.532+29%0.505+36%0.446+54%
Usd Dividend Per Share--0.0000.013-100%0.033-100%0.016-100%0.013-100%
Usd Eps--0.0450.043+5%0.013+243%0.022+104%0.013+237%
Usd Price Per Share0.983-12%1.1051.087+2%0.679+63%0.754+47%0.558+98%
Usd Profit--53522574.52351129366.181+5%15589414.393+243%26177196.865+104%15874145.355+237%
Usd Revenue--193019816.548191046968.187+1%121304798.698+59%145676085.337+32%133494737.859+45%
Usd Total Gains Per Share--0.0470.050-6%0.036+30%0.031+51%0.021+127%
 EOD+3 -2MRQTTM+19 -15YOY+24 -115Y+22 -1210Y+28 -7

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1521.767
Price to Book Ratio (EOD)Between0-11.428
Net Profit Margin (MRQ)Greater than00.277
Operating Margin (MRQ)Greater than00.327
Quick Ratio (MRQ)Greater than12.148
Current Ratio (MRQ)Greater than16.708
Debt to Asset Ratio (MRQ)Less than10.155
Debt to Equity Ratio (MRQ)Less than10.184
Return on Equity (MRQ)Greater than0.150.066
Return on Assets (MRQ)Greater than0.050.055
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.507
Ma 20Greater thanMa 5035.875
Ma 50Greater thanMa 10037.530
Ma 100Greater thanMa 20037.873
OpenGreater thanClose32.250
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in THB. All numbers in thousands.

Summary
Total Assets33,650,259
Total Liabilities5,224,310
Total Stockholder Equity28,425,948
 As reported
Total Liabilities 5,224,310
Total Stockholder Equity+ 28,425,948
Total Assets = 33,650,259

Assets

Total Assets33,650,259
Total Current Assets23,400,827
Long-term Assets23,400,827
Total Current Assets
Cash And Cash Equivalents 13,601,096
Short-term Investments 3,850,000
Net Receivables 3,643,080
Inventory 2,224,978
Other Current Assets 81,672
Total Current Assets  (as reported)23,400,827
Total Current Assets  (calculated)23,400,827
+/-0
Long-term Assets
Property Plant Equipment 9,260,692
Long Term Investments 360,057
Intangible Assets 541,790
Other Assets 86,892
Long-term Assets  (as reported)10,249,432
Long-term Assets  (calculated)10,249,431
+/- 0

Liabilities & Shareholders' Equity

Total Current Liabilities3,488,457
Long-term Liabilities1,735,854
Total Stockholder Equity28,425,948
Total Current Liabilities
Accounts payable 2,431,176
Other Current Liabilities 885,393
Total Current Liabilities  (as reported)3,488,457
Total Current Liabilities  (calculated)3,316,568
+/- 171,888
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt1,544,594
Other Liabilities 342,640
Long-term Liabilities  (as reported)1,735,854
Long-term Liabilities  (calculated)1,887,234
+/- 151,380
Total Stockholder Equity
Common Stock7,111,161
Retained Earnings 20,044,126
Total Stockholder Equity (as reported)28,425,948
Total Stockholder Equity (calculated)27,155,287
+/- 1,270,661
Other
Common Stock Shares Outstanding 1,185,193
Net Invested Capital 28,425,948
Net Tangible Assets 27,884,158
Net Working Capital 19,912,370



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
12,807,975
12,768,016
12,152,988
11,936,153
11,573,502
11,398,178
12,353,557
11,640,561
11,884,193
11,681,851
12,427,270
12,188,403
12,613,721
13,464,168
15,435,350
14,557,513
15,733,605
15,314,904
15,571,115
15,619,494
15,876,592
16,057,811
16,548,487
15,678,484
16,427,159
17,055,665
15,830,472
16,395,352
16,081,904
15,944,250
15,290,937
15,734,677
15,379,739
16,100,939
16,969,092
16,704,767
18,163,041
18,923,132
19,624,499
19,846,718
20,591,223
22,065,537
21,484,792
22,066,856
23,137,566
22,376,707
21,783,414
21,839,942
21,409,681
21,539,937
19,772,720
19,721,158
19,084,465
18,979,327
19,047,964
18,593,550
17,652,512
17,536,132
18,579,001
19,291,191
19,118,366
19,196,266
19,878,965
20,846,406
20,338,744
21,588,598
21,596,234
22,325,303
21,319,247
22,345,521
23,558,240
26,365,443
25,061,290
25,428,950
26,401,371
27,806,450
28,852,652
30,829,348
33,650,259
33,650,25930,829,34828,852,65227,806,45026,401,37125,428,95025,061,29026,365,44323,558,24022,345,52121,319,24722,325,30321,596,23421,588,59820,338,74420,846,40619,878,96519,196,26619,118,36619,291,19118,579,00117,536,13217,652,51218,593,55019,047,96418,979,32719,084,46519,721,15819,772,72021,539,93721,409,68121,839,94221,783,41422,376,70723,137,56622,066,85621,484,79222,065,53720,591,22319,846,71819,624,49918,923,13218,163,04116,704,76716,969,09216,100,93915,379,73915,734,67715,290,93715,944,25016,081,90416,395,35215,830,47217,055,66516,427,15915,678,48416,548,48716,057,81115,876,59215,619,49415,571,11515,314,90415,733,60514,557,51315,435,35013,464,16812,613,72112,188,40312,427,27011,681,85111,884,19311,640,56112,353,55711,398,17811,573,50211,936,15312,152,98812,768,01612,807,975
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,537,230
7,529,233
7,752,963
8,268,227
9,208,712
10,418,537
9,985,628
11,526,520
11,795,190
12,702,405
11,894,375
13,176,741
14,160,983
15,131,540
14,123,170
14,790,333
16,009,605
17,741,395
18,694,415
20,738,184
23,400,827
23,400,82720,738,18418,694,41517,741,39516,009,60514,790,33314,123,17015,131,54014,160,98313,176,74111,894,37512,702,40511,795,19011,526,5209,985,62810,418,5379,208,7128,268,2277,752,9637,529,2336,537,2300000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,207,226
3,721,312
4,049,934
4,540,424
5,212,892
6,153,967
5,542,688
6,508,027
7,540,182
8,753,689
6,770,577
9,288,697
10,509,720
7,617,044
5,684,303
6,783,181
7,758,711
8,418,088
6,287,594
8,498,413
13,601,096
13,601,0968,498,4136,287,5948,418,0887,758,7116,783,1815,684,3037,617,04410,509,7209,288,6976,770,5778,753,6897,540,1826,508,0275,542,6886,153,9675,212,8924,540,4244,049,9343,721,3123,207,2260000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
500,000
0
0
1,500,000
0
0
3,950,000
5,000,000
4,550,000
4,350,000
4,850,000
6,950,000
6,450,000
3,850,000
3,850,0006,450,0006,950,0004,850,0004,350,0004,550,0005,000,0003,950,000001,500,00000500,00000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,349,818
1,287,169
1,137,736
1,166,808
1,071,390
1,020,157
1,089,545
1,161,078
978,008
1,174,798
1,346,383
1,558,817
1,296,405
1,498,236
1,616,184
1,581,774
1,719,429
1,897,908
1,955,115
2,312,140
2,620,135
2,796,600
3,172,095
2,080,748
2,865,203
2,932,713
1,634,531
1,641,741
1,842,524
2,053,341
2,067,189
2,106,553
2,145,144
2,050,855
2,110,890
2,140,191
2,742,734
2,966,580
2,032,227
2,688,749
2,742,575
3,202,991
2,223,025
2,568,082
2,766,300
2,225,808
2,659,646
2,713,103
2,327,522
2,946,313
2,059,463
2,142,780
1,947,303
1,868,506
1,783,779
1,879,312
1,785,150
1,773,884
2,103,166
2,573,888
2,399,450
2,314,929
2,617,329
2,922,133
3,009,825
2,814,462
2,625,805
2,614,849
2,342,934
2,583,930
2,375,522
2,435,917
2,111,752
2,233,854
2,731,199
3,421,528
4,037,558
4,275,206
3,643,080
3,643,0804,275,2064,037,5583,421,5282,731,1992,233,8542,111,7522,435,9172,375,5222,583,9302,342,9342,614,8492,625,8052,814,4623,009,8252,922,1332,617,3292,314,9292,399,4502,573,8882,103,1661,773,8841,785,1501,879,3121,783,7791,868,5061,947,3032,142,7802,059,4632,946,3132,327,5222,713,1032,659,6462,225,8082,766,3002,568,0822,223,0253,202,9912,742,5752,688,7492,032,2272,966,5802,742,7342,140,1912,110,8902,050,8552,145,1442,106,5532,067,1892,053,3411,842,5241,641,7411,634,5312,932,7132,865,2032,080,7483,172,0952,796,6002,620,1352,312,1401,955,1151,897,9081,719,4291,581,7741,616,1841,498,2361,296,4051,558,8171,346,3831,174,798978,0081,161,0781,089,5451,020,1571,071,3901,166,8081,137,7361,287,1691,349,818
       Other Current Assets 
20,286
133,775
86,591
30,476
16,272
26,228
52,327
79,713
61,549
63,652
83,346
78,608
60,939
100,896
124,195
765,639
771,441
66,797
31,334
28,637
31,427
36,376
33,759
29,382
33,800
57,593
48,529
44,961
37,069
67,004
30,367
60,581
61,233
72,129
218,272
50,283
52,076
47,415
268,777
194,660
152,407
175,775
182,140
229,556
210,940
217,061
270,506
241,766
280,987
286,950
254,744
318,347
354,640
356,399
341,956
339,839
317,877
319,497
264,412
284,732
216,382
316,912
265,000
223,947
218,279
300,383
255,048
176,835
222,680
157,755
147,615
81,959
63,624
24,393
33,507
19,124
13,656
65,211
81,672
81,67265,21113,65619,12433,50724,39363,62481,959147,615157,755222,680176,835255,048300,383218,279223,947265,000316,912216,382284,732264,412319,497317,877339,839341,956356,399354,640318,347254,744286,950280,987241,766270,506217,061210,940229,556182,140175,775152,407194,660268,77747,41552,07650,283218,27272,12961,23360,58130,36767,00437,06944,96148,52957,59333,80029,38233,75936,37631,42728,63731,33466,797771,441765,639124,195100,89660,93978,60883,34663,65261,54979,71352,32726,22816,27230,47686,591133,77520,286
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,622,898
9,424,872
9,168,780
9,397,257
11,233,903
10,938,120
10,638,617
10,391,766
10,065,055
10,158,237
10,091,164
10,249,432
10,249,43210,091,16410,158,23710,065,05510,391,76610,638,61710,938,12011,233,9039,397,2579,168,7809,424,8729,622,8980000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
9,171,864
9,037,230
8,877,400
8,675,626
8,492,402
8,317,107
8,192,587
8,120,934
8,049,943
7,969,574
7,910,128
7,889,301
7,877,384
8,118,290
8,586,863
9,111,234
9,820,825
10,884,946
11,984,686
12,032,980
11,939,726
11,856,320
11,956,169
11,945,775
11,963,429
11,880,011
11,709,844
11,495,620
11,282,662
11,079,870
10,920,151
11,282,191
11,384,748
11,724,186
12,756,823
12,869,739
13,488,538
14,072,191
15,083,593
15,230,445
15,288,213
15,296,105
15,424,428
15,242,237
15,138,355
14,943,078
14,841,070
14,592,671
14,311,902
14,113,183
13,305,733
13,006,329
12,739,974
12,498,765
12,224,102
11,901,103
11,580,421
11,264,491
10,666,694
10,378,957
10,108,527
9,886,139
9,728,014
9,536,542
9,513,237
9,374,642
9,104,832
8,878,447
8,668,443
8,420,966
8,203,311
10,077,396
9,868,286
9,612,210
9,431,147
9,098,220
9,128,886
9,066,167
9,260,692
9,260,6929,066,1679,128,8869,098,2209,431,1479,612,2109,868,28610,077,3968,203,3118,420,9668,668,4438,878,4479,104,8329,374,6429,513,2379,536,5429,728,0149,886,13910,108,52710,378,95710,666,69411,264,49111,580,42111,901,10312,224,10212,498,76512,739,97413,006,32913,305,73314,113,18314,311,90214,592,67114,841,07014,943,07815,138,35515,242,23715,424,42815,296,10515,288,21315,230,44515,083,59314,072,19113,488,53812,869,73912,756,82311,724,18611,384,74811,282,19110,920,15111,079,87011,282,66211,495,62011,709,84411,880,01111,963,42911,945,77511,956,16911,856,32011,939,72612,032,98011,984,68610,884,9469,820,8259,111,2348,586,8638,118,2907,877,3847,889,3017,910,1287,969,5748,049,9438,120,9348,192,5878,317,1078,492,4028,675,6268,877,4009,037,2309,171,864
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
386,065
395,927
398,005
393,190
386,440
393,242
390,926
295,678
355,140
357,523
354,716
355,074
357,031
361,887
357,721
356,618
358,254
362,170
363,744
361,110
360,057
360,057361,110363,744362,170358,254356,618357,721361,887357,031355,074354,716357,523355,140295,678390,926393,242386,440393,190398,005395,927386,0650000000000000000000000000000000000000000000000000000000000
       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
293,978
288,803
360,685
354,051
478,325
546,483
579,240
565,459
559,502
555,229
337,952
331,652
327,681
323,972
316,799
310,033
302,889
296,933
247,665
249,612
248,322
240,784
234,163
232,785
226,062
219,324
222,790
320,186
313,333
305,383
302,102
0
0
0
326,464
0
0
0
541,790
541,790000326,464000302,102305,383313,333320,186222,790219,324226,062232,785234,163240,784248,322249,612247,665296,933302,889310,033316,799323,972327,681331,652337,952555,229559,502565,459579,240546,483478,325354,051360,685288,803293,9780000000000000000000000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,573
29,487
26,925
24,191
500
500
500
500
500
500
500
501
50150050050050050050050024,19126,92529,48714,5730000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
8,293,335
8,160,777
7,549,934
6,973,756
6,168,708
5,563,617
4,899,528
4,290,879
4,165,473
3,542,201
3,738,057
3,067,649
3,698,703
2,748,458
3,020,061
2,042,179
3,692,731
3,217,097
3,378,397
3,449,045
3,720,472
3,702,570
3,827,851
2,835,680
3,191,581
3,134,278
2,291,654
2,524,341
2,421,230
1,913,460
1,177,261
1,481,142
1,135,598
1,308,499
1,798,122
1,377,565
2,874,031
2,823,853
3,339,264
3,051,697
4,453,301
5,322,197
4,687,632
5,120,216
7,108,104
6,296,124
5,638,431
5,641,409
5,107,787
5,218,964
4,701,111
4,457,256
4,002,486
3,511,625
3,551,999
2,986,544
2,376,786
2,169,109
2,414,731
2,347,883
2,330,354
2,041,816
2,010,739
2,016,299
2,088,914
2,701,609
1,827,860
2,020,838
1,883,007
1,842,628
1,718,238
3,775,029
3,774,268
3,805,115
4,044,985
4,085,411
4,423,120
4,337,941
5,224,310
5,224,3104,337,9414,423,1204,085,4114,044,9853,805,1153,774,2683,775,0291,718,2381,842,6281,883,0072,020,8381,827,8602,701,6092,088,9142,016,2992,010,7392,041,8162,330,3542,347,8832,414,7312,169,1092,376,7862,986,5443,551,9993,511,6254,002,4864,457,2564,701,1115,218,9645,107,7875,641,4095,638,4316,296,1247,108,1045,120,2164,687,6325,322,1974,453,3013,051,6973,339,2642,823,8532,874,0311,377,5651,798,1221,308,4991,135,5981,481,1421,177,2611,913,4602,421,2302,524,3412,291,6543,134,2783,191,5812,835,6803,827,8513,702,5703,720,4723,449,0453,378,3973,217,0973,692,7312,042,1793,020,0612,748,4583,698,7033,067,6493,738,0573,542,2014,165,4734,290,8794,899,5285,563,6176,168,7086,973,7567,549,9348,160,7778,293,335
   > Total Current Liabilities 
1,874,538
1,988,621
2,053,646
2,155,883
2,027,023
2,105,185
2,122,869
2,195,917
2,073,244
2,131,324
2,326,926
2,338,732
2,470,605
2,201,543
2,472,843
1,496,886
1,648,067
1,173,256
1,460,262
1,531,355
1,928,454
1,911,501
2,161,834
1,210,680
1,691,581
1,634,278
916,654
1,149,341
1,171,230
1,163,460
1,177,261
1,481,142
1,135,598
1,208,499
1,698,122
1,129,197
1,423,673
1,371,735
1,873,286
1,583,852
1,597,889
2,462,910
2,046,136
2,476,692
3,490,991
2,676,764
2,458,046
2,089,515
1,551,925
2,135,370
1,604,570
2,076,462
1,577,490
1,660,625
1,719,855
1,774,220
1,698,365
1,601,151
2,259,544
2,189,149
2,166,658
1,874,856
1,840,973
1,849,913
1,918,363
2,526,893
1,649,122
1,740,058
1,569,757
1,527,546
1,368,732
1,579,375
1,640,700
1,700,025
1,968,297
2,225,824
2,636,229
2,582,855
3,488,457
3,488,4572,582,8552,636,2292,225,8241,968,2971,700,0251,640,7001,579,3751,368,7321,527,5461,569,7571,740,0581,649,1222,526,8931,918,3631,849,9131,840,9731,874,8562,166,6582,189,1492,259,5441,601,1511,698,3651,774,2201,719,8551,660,6251,577,4902,076,4621,604,5702,135,3701,551,9252,089,5152,458,0462,676,7643,490,9912,476,6922,046,1362,462,9101,597,8891,583,8521,873,2861,371,7351,423,6731,129,1971,698,1221,208,4991,135,5981,481,1421,177,2611,163,4601,171,2301,149,341916,6541,634,2781,691,5811,210,6802,161,8341,911,5011,928,4541,531,3551,460,2621,173,2561,648,0671,496,8862,472,8432,201,5432,470,6052,338,7322,326,9262,131,3242,073,2442,195,9172,122,8692,105,1852,027,0232,155,8832,053,6461,988,6211,874,538
       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
618,354
495,821
501,070
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000501,070495,821618,3540000000000000000000000000000000000000000000000000000000000
       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
618,354
495,821
501,070
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000501,070495,821618,3540000000000000000000000000000000000000000000000000000000000
       Accounts payable 
419,638
386,571
355,264
521,469
321,329
423,691
416,521
334,989
242,509
239,563
321,543
457,289
491,561
323,702
600,535
663,274
741,752
1,018,831
916,162
931,137
1,504,645
1,172,808
1,730,119
693,200
1,286,935
1,201,670
449,130
765,042
883,727
1,025,111
1,049,366
1,154,520
893,688
876,011
1,058,028
1,014,897
1,120,306
1,030,245
1,136,522
1,115,071
980,913
1,794,537
1,258,362
1,454,000
1,803,000
1,088,000
1,560,532
1,463,492
908,762
1,635,029
1,227,158
1,823,920
1,311,349
1,282,147
1,343,479
1,315,048
1,289,321
1,106,998
1,347,829
1,382,350
1,401,178
1,582,017
1,540,888
1,616,574
1,607,876
2,193,084
1,343,507
1,405,609
1,218,084
1,185,980
998,660
445,712
1,367,233
440,775
1,680,228
708,306
1,778,091
1,820,090
2,431,176
2,431,1761,820,0901,778,091708,3061,680,228440,7751,367,233445,712998,6601,185,9801,218,0841,405,6091,343,5072,193,0841,607,8761,616,5741,540,8881,582,0171,401,1781,382,3501,347,8291,106,9981,289,3211,315,0481,343,4791,282,1471,311,3491,823,9201,227,1581,635,029908,7621,463,4921,560,5321,088,0001,803,0001,454,0001,258,3621,794,537980,9131,115,0711,136,5221,030,2451,120,3061,014,8971,058,028876,011893,6881,154,5201,049,3661,025,111883,727765,042449,1301,201,6701,286,935693,2001,730,1191,172,8081,504,645931,137916,1621,018,831741,752663,274600,535323,702491,561457,289321,543239,563242,509334,989416,521423,691321,329521,469355,264386,571419,638
       Other Current Liabilities 
412,903
329,250
336,782
272,814
344,094
319,894
344,748
364,328
469,135
507,785
643,783
519,843
617,444
516,241
510,709
152,812
225,515
154,425
419,099
275,218
173,809
188,693
181,716
87,480
154,646
182,608
217,525
134,299
162,503
138,349
127,895
326,622
241,910
332,488
640,094
114,300
303,367
341,490
736,764
468,781
402,676
454,073
359,174
594,092
1,045,091
945,864
564,181
292,690
343,163
373,674
377,412
252,542
266,141
264,128
263,916
241,428
197,495
286,358
293,361
310,978
264,410
292,839
300,085
233,339
296,077
318,349
154,903
42,501
77,553
115,443
331,865
947,355
76,254
1,059,672
118,886
1,366,967
699,860
598,145
885,393
885,393598,145699,8601,366,967118,8861,059,67276,254947,355331,865115,44377,55342,501154,903318,349296,077233,339300,085292,839264,410310,978293,361286,358197,495241,428263,916264,128266,141252,542377,412373,674343,163292,690564,181945,8641,045,091594,092359,174454,073402,676468,781736,764341,490303,367114,300640,094332,488241,910326,622127,895138,349162,503134,299217,525182,608154,64687,480181,716188,693173,809275,218419,099154,425225,515152,812510,709516,241617,444519,843643,783507,785469,135364,328344,748319,894344,094272,814336,782329,250412,903
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
280,780
313,250
315,082
349,505
2,195,654
2,133,568
2,105,090
2,076,688
1,859,587
1,786,891
1,755,086
1,735,854
1,735,8541,755,0861,786,8911,859,5872,076,6882,105,0902,133,5682,195,654349,505315,082313,250280,7800000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
49,888
0
56,885
0
53,459
52,562
49,829
49,277
49,531
48,117
47,298
46,915
47,218
45,293
44,664
43,841
43,135
42,690
42,018
41,069
41,016
0
0
0
0
0
0
0
0
0
0
0
0
48,368
50,358
52,118
65,978
67,845
69,712
73,587
70,096
72,124
81,463
83,710
85,465
87,717
90,411
85,962
96,151
98,793
115,067
117,800
118,014
120,865
149,548
152,368
155,188
158,734
163,696
166,960
169,766
166,386
170,551
174,716
178,738
280,780
313,250
315,082
349,505
363,429
372,024
357,406
354,379
361,366
370,570
348,863
342,640
342,640348,863370,570361,366354,379357,406372,024363,429349,505315,082313,250280,780178,738174,716170,551166,386169,766166,960163,696158,734155,188152,368149,548120,865118,014117,800115,06798,79396,15185,96290,41187,71785,46583,71081,46372,12470,09673,58769,71267,84565,97852,11850,35848,36800000000000041,01641,06942,01842,69043,13543,84144,66445,29347,21846,91547,29848,11749,53149,27749,82952,56253,459056,885049,88800
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,139
3,799
3,455
3,106
2,760
2,420
2,076
1,728
1,380
1,040
695
348
0
0
0
0
0
0
0
0
0
0000000003486951,0401,3801,7282,0762,4202,7603,1063,4553,7994,1390000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
4,514,640
4,607,239
4,603,054
4,962,397
5,404,794
5,834,561
7,454,029
7,349,682
7,718,720
8,139,650
8,689,213
9,120,754
8,915,018
10,715,710
12,415,289
12,515,334
12,040,874
12,097,807
12,192,718
12,170,449
12,156,120
12,355,241
12,720,636
12,842,804
13,235,578
13,921,387
13,538,818
13,871,011
13,660,674
14,030,790
14,113,675
14,253,535
14,244,141
14,792,440
15,170,969
15,327,202
15,289,010
16,099,279
16,285,235
16,795,021
16,137,922
16,743,340
16,797,160
16,946,640
16,029,462
16,080,583
16,144,983
16,198,533
16,301,894
16,320,973
15,071,609
15,263,902
15,081,979
15,467,702
15,495,966
15,607,006
15,275,726
15,367,023
16,164,270
16,943,308
16,788,012
17,154,450
17,868,226
18,830,107
18,249,830
18,886,989
19,768,373
20,304,465
19,436,240
20,502,893
21,840,003
22,590,414
21,287,022
21,623,835
22,356,386
23,721,039
24,429,532
26,491,407
28,425,948
28,425,94826,491,40724,429,53223,721,03922,356,38621,623,83521,287,02222,590,41421,840,00320,502,89319,436,24020,304,46519,768,37318,886,98918,249,83018,830,10717,868,22617,154,45016,788,01216,943,30816,164,27015,367,02315,275,72615,607,00615,495,96615,467,70215,081,97915,263,90215,071,60916,320,97316,301,89416,198,53316,144,98316,080,58316,029,46216,946,64016,797,16016,743,34016,137,92216,795,02116,285,23516,099,27915,289,01015,327,20215,170,96914,792,44014,244,14114,253,53514,113,67514,030,79013,660,67413,871,01113,538,81813,921,38713,235,57812,842,80412,720,63612,355,24112,156,12012,170,44912,192,71812,097,80712,040,87412,515,33412,415,28910,715,7108,915,0189,120,7548,689,2138,139,6507,718,7207,349,6827,454,0295,834,5615,404,7944,962,3974,603,0544,607,2394,514,640
   Retained Earnings 
0
0
0
0
0
0
815,097
1,103,407
1,145,484
1,443,007
1,834,891
2,255,213
2,285,071
3,555,187
3,773,929
4,107,215
3,639,905
3,695,507
3,781,673
3,753,277
3,743,001
3,938,521
4,293,930
4,409,667
4,825,330
5,505,229
5,127,269
5,456,841
5,238,116
5,609,300
5,697,698
5,838,588
5,849,238
6,375,223
6,791,464
6,931,911
6,886,305
7,710,258
7,900,184
8,409,445
7,749,392
8,345,636
8,400,966
8,587,419
7,591,340
7,639,398
7,628,161
7,724,627
7,826,349
7,830,721
6,581,426
6,771,365
6,595,617
6,980,877
7,014,603
7,117,259
6,776,935
6,866,275
7,665,932
8,434,479
8,283,670
8,638,955
9,378,199
10,337,874
9,781,676
10,407,060
11,387,569
11,215,715
10,345,136
11,418,535
13,451,372
14,230,472
12,878,911
13,238,078
13,971,132
15,360,267
16,083,087
18,171,528
20,044,126
20,044,12618,171,52816,083,08715,360,26713,971,13213,238,07812,878,91114,230,47213,451,37211,418,53510,345,13611,215,71511,387,56910,407,0609,781,67610,337,8749,378,1998,638,9558,283,6708,434,4797,665,9326,866,2756,776,9357,117,2597,014,6036,980,8776,595,6176,771,3656,581,4267,830,7217,826,3497,724,6277,628,1617,639,3987,591,3408,587,4198,400,9668,345,6367,749,3928,409,4457,900,1847,710,2586,886,3056,931,9116,791,4646,375,2235,849,2385,838,5885,697,6985,609,3005,238,1165,456,8415,127,2695,505,2294,825,3304,409,6674,293,9303,938,5213,743,0013,753,2773,781,6733,695,5073,639,9054,107,2153,773,9293,555,1872,285,0712,255,2131,834,8911,443,0071,145,4841,103,407815,097000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.