0 XP   0   0   0

Thai Wacoal Public Company Limited










Financial Health of Wacoal




Comparing to competitors in the Apparel Manufacturing industry




  Industry Rankings  


Thai Wacoal Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Wacoal?

I guess you are interested in Thai Wacoal 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 Wacoal

Let's start. I'm going to help you getting a better view of Thai Wacoal 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 Wacoal 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 Wacoal 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 Wacoal Public Company Limited. The closing price on 2022-12-08 was ฿35.00 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 Wacoal Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Thai Wacoal Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Wacoal to the Apparel Manufacturing industry mean.
  • A Net Profit Margin of 2.7% means that ฿0.03 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 2.7%. The company is making a profit. +1
  • The TTM is -0.6%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ2.7%TTM-0.6%+3.3%
TTM-0.6%YOY-16.1%+15.5%
TTM-0.6%5Y0.3%-0.9%
5Y0.3%10Y4.1%-3.8%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%4.0%-1.3%
TTM-0.6%3.3%-3.9%
YOY-16.1%2.8%-18.9%
5Y0.3%1.5%-1.2%
10Y4.1%1.9%+2.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Wacoal to the Apparel Manufacturing industry mean.
  • 0.4% Return on Assets means that Wacoal generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.4%TTM-0.1%+0.4%
TTM-0.1%YOY-1.7%+1.6%
TTM-0.1%5Y0.3%-0.3%
5Y0.3%10Y0.7%-0.5%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%1.0%-0.6%
TTM-0.1%1.0%-1.1%
YOY-1.7%0.8%-2.5%
5Y0.3%0.7%-0.4%
10Y0.7%0.9%-0.2%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Wacoal to the Apparel Manufacturing industry mean.
  • 0.4% Return on Equity means Wacoal generated ฿0.00 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 0.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.4%TTM-0.1%+0.5%
TTM-0.1%YOY-2.1%+2.0%
TTM-0.1%5Y0.3%-0.4%
5Y0.3%10Y0.9%-0.6%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%1.9%-1.5%
TTM-0.1%2.0%-2.1%
YOY-2.1%1.6%-3.7%
5Y0.3%1.3%-1.0%
10Y0.9%1.6%-0.7%

1.2. Operating Efficiency of Thai Wacoal Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Wacoal is operating .

  • Measures how much profit Wacoal 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 Wacoal to the Apparel Manufacturing industry mean.
  • An Operating Margin of -2.3% means the company generated ฿-0.02  for each ฿1 in revenue (before taxes).

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

  • The MRQ is -2.3%. The company is operating very inefficient. -2
  • The TTM is -2.9%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-2.3%TTM-2.9%+0.6%
TTM-2.9%YOY-22.4%+19.4%
TTM-2.9%5Y-1.9%-1.0%
5Y-1.9%10Y-0.6%-1.4%
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.3%3.7%-6.0%
TTM-2.9%3.5%-6.4%
YOY-22.4%3.0%-25.4%
5Y-1.9%3.2%-5.1%
10Y-0.6%2.5%-3.1%
1.2.2. Operating Ratio

Measures how efficient Wacoal is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Apparel Manufacturing industry mean).
  • An Operation Ratio of 1.67 means that the operating costs are ฿1.67 for each ฿1 in net sales.

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

  • The MRQ is 1.674. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.711. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.674TTM1.711-0.036
TTM1.711YOY2.014-0.304
TTM1.7115Y1.760-0.050
5Y1.76010Y1.323+0.438
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6741.383+0.291
TTM1.7111.272+0.439
YOY2.0141.181+0.833
5Y1.7601.128+0.632
10Y1.3230.970+0.353

1.3. Liquidity of Thai Wacoal Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Apparel Manufacturing industry mean).
  • A Current Ratio of 3.81 means the company has ฿3.81 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 3.808. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.153. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.808TTM4.153-0.345
TTM4.153YOY3.578+0.575
TTM4.1535Y3.590+0.563
5Y3.59010Y2.075+1.516
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8081.702+2.106
TTM4.1531.666+2.487
YOY3.5781.751+1.827
5Y3.5901.757+1.833
10Y2.0751.344+0.731
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Wacoal to the Apparel Manufacturing industry mean.
  • A Quick Ratio of 1.18 means the company can pay off ฿1.18 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 1.179. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.280. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.179TTM1.280-0.100
TTM1.280YOY1.187+0.092
TTM1.2805Y1.375-0.096
5Y1.37510Y1.278+0.097
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1790.638+0.541
TTM1.2800.642+0.638
YOY1.1870.708+0.479
5Y1.3750.666+0.709
10Y1.2780.637+0.641

1.4. Solvency of Thai Wacoal Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Wacoal to Apparel Manufacturing industry mean.
  • A Debt to Asset Ratio of 0.18 means that Wacoal assets are financed with 17.9% credit (debt) and the remaining percentage (100% - 17.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.179. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.172. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.179TTM0.172+0.007
TTM0.172YOY0.197-0.026
TTM0.1725Y0.196-0.024
5Y0.19610Y0.195+0.001
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1790.449-0.270
TTM0.1720.459-0.287
YOY0.1970.454-0.257
5Y0.1960.444-0.248
10Y0.1950.434-0.239
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Wacoal to the Apparel Manufacturing industry mean.
  • A Debt to Equity ratio of 21.7% means that company has ฿0.22 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.217. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.207. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.217TTM0.207+0.010
TTM0.207YOY0.246-0.038
TTM0.2075Y0.244-0.037
5Y0.24410Y0.242+0.002
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2170.801-0.584
TTM0.2070.845-0.638
YOY0.2460.831-0.585
5Y0.2440.838-0.594
10Y0.2420.823-0.581

2. Market Valuation of Thai Wacoal 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 Wacoal generates.

  • Above 15 is considered overpriced but always compare Wacoal to the Apparel Manufacturing industry mean.
  • A PE ratio of 182.09 means the investor is paying ฿182.09 for every ฿1 in earnings.

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

  • The EOD is 177.036. Seems overpriced? -1
  • The MRQ is 182.094. Seems overpriced? -1
  • The TTM is -1.923. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD177.036MRQ182.094-5.058
MRQ182.094TTM-1.923+184.017
TTM-1.923YOY-86.416+84.493
TTM-1.9235Y15.006-16.929
5Y15.00610Y49.585-34.579
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD177.03628.273+148.763
MRQ182.09432.529+149.565
TTM-1.92337.998-39.921
YOY-86.41631.891-118.307
5Y15.00636.962-21.956
10Y49.58527.972+21.613
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Wacoal.

  • 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 Wacoal Public Company Limited:

  • The MRQ is -459.232. Very Bad. -2
  • The TTM is 204.206. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-459.232TTM204.206-663.438
TTM204.206YOY60.449+143.757
TTM204.2065Y0.358+203.847
5Y0.35810Y-304.274+304.633
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
MRQ-459.2320.129-459.361
TTM204.2060.073+204.133
YOY60.4490.050+60.399
5Y0.3580.100+0.258
10Y-304.2740.100-304.374

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

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

  • At or below 1 is considered healthy (always compare to Apparel Manufacturing industry mean).
  • A PB ratio of 0.80 means the investor is paying ฿0.80 for each ฿1 in book value.

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

  • The EOD is 0.778. Very good. +2
  • The MRQ is 0.801. Very good. +2
  • The TTM is 0.839. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.778MRQ0.801-0.022
MRQ0.801TTM0.839-0.039
TTM0.839YOY0.974-0.135
TTM0.8395Y0.945-0.106
5Y0.94510Y1.047-0.102
Compared to industry (Apparel Manufacturing)
PeriodCompanyIndustry (mean)+/- 
EOD0.7781.302-0.524
MRQ0.8011.378-0.577
TTM0.8391.564-0.725
YOY0.9741.330-0.356
5Y0.9451.349-0.404
10Y1.0471.016+0.031
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thai Wacoal 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---0.5550.283-296%-1.121+102%-0.062-89%0.102-646%
Book Value Growth--0.9710.9710%0.971+0%0.9710%0.9710%
Book Value Per Share--44.96044.716+1%44.773+0%46.815-4%45.0680%
Book Value Per Share Growth---0.0120.006-297%-0.025+101%-0.002-86%0.002-712%
Current Ratio--3.8084.153-8%3.578+6%3.590+6%2.075+84%
Debt To Asset Ratio--0.1790.172+4%0.197-9%0.196-9%0.195-8%
Debt To Equity Ratio--0.2170.207+5%0.246-12%0.244-11%0.242-10%
Dividend Per Share--0.5000.5000%0.5000%1.030-51%1.296-61%
Dividend Per Share Growth----0%-0.7000%-0.0830%0.078-100%
Eps--0.198-0.027+114%-0.943+577%0.174+14%0.407-51%
Eps Growth---0.3970.609-165%0.849-147%0.117-438%0.018-2295%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.027-0.006+124%-0.161+708%0.003+746%0.041-35%
Operating Margin---0.023-0.029+25%-0.224+855%-0.019-18%-0.006-76%
Operating Ratio--1.6741.711-2%2.014-17%1.760-5%1.323+27%
Pb Ratio0.778-3%0.8010.839-5%0.974-18%0.945-15%1.047-23%
Pe Ratio177.036-3%182.094-1.923+101%-86.416+147%15.006+1113%49.585+267%
Peg Ratio---459.232204.206-325%60.449-860%0.358-128233%-304.274-34%
Price Per Share35.000-3%36.00037.500-4%43.625-17%44.275-19%46.969-23%
Price To Total Gains Ratio-639.464+3%-657.734-124.900-81%-30.800-95%507.177-230%253.309-360%
Profit Growth--95.9921.749+5389%-94.695+199%29.476+226%63.186+52%
Quick Ratio--1.1791.280-8%1.187-1%1.375-14%1.278-8%
Return On Assets--0.004-0.001+116%-0.017+561%0.003+38%0.007-50%
Return On Equity--0.004-0.001+116%-0.021+574%0.003+32%0.009-51%
Revenue Growth--0.9700.9720%0.9710%0.9700%0.9710%
Total Gains Per Share---0.0550.783-107%-0.621+1035%0.968-106%1.398-104%
Total Gains Per Share Growth---25.265-5.696-77%0.057-44068%-24.086-5%-12.751-50%
Usd Book Value--154842957.500154001815.417+1%154197611.876+0%161233079.225-4%155214437.0970%
Usd Book Value Change Per Share---0.0160.008-296%-0.032+102%-0.002-89%0.003-646%
Usd Book Value Per Share--1.2901.283+1%1.285+0%1.344-4%1.2930%
Usd Dividend Per Share--0.0140.0140%0.0140%0.030-51%0.037-61%
Usd Eps--0.006-0.001+114%-0.027+577%0.005+14%0.012-51%
Usd Price Per Share1.005-3%1.0331.076-4%1.252-17%1.271-19%1.348-23%
Usd Profit--680878.800-93455.910+114%-3246219.633+577%599147.372+14%1401280.767-51%
Usd Revenue--25685782.50024962417.928+3%21498065.983+19%28252152.146-9%28094161.370-9%
Usd Total Gains Per Share---0.0020.022-107%-0.018+1035%0.028-106%0.040-104%
 EOD+4 -1MRQTTM+16 -16YOY+25 -75Y+14 -2010Y+7 -28

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15177.036
Price to Book Ratio (EOD)Between0-10.778
Net Profit Margin (MRQ)Greater than00.027
Operating Margin (MRQ)Greater than0-0.023
Quick Ratio (MRQ)Greater than11.179
Current Ratio (MRQ)Greater than13.808
Debt to Asset Ratio (MRQ)Less than10.179
Debt to Equity Ratio (MRQ)Less than10.217
Return on Equity (MRQ)Greater than0.150.004
Return on Assets (MRQ)Greater than0.050.004
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose35.000
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets6,567,553
Total Liabilities1,172,328
Total Stockholder Equity5,395,034
 As reported
Total Liabilities 1,172,328
Total Stockholder Equity+ 5,395,034
Total Assets = 6,567,553

Assets

Total Assets6,567,553
Total Current Assets2,410,541
Long-term Assets2,410,541
Total Current Assets
Cash And Cash Equivalents 430,629
Short-term Investments 136,530
Net Receivables 609,924
Inventory 1,090,638
Other Current Assets 127,756
Total Current Assets  (as reported)2,410,541
Total Current Assets  (calculated)2,395,477
+/- 15,064
Long-term Assets
Property Plant Equipment 1,211,710
Long Term Investments 2,839,101
Other Assets 75,682
Long-term Assets  (as reported)4,157,012
Long-term Assets  (calculated)4,126,493
+/- 30,519

Liabilities & Shareholders' Equity

Total Current Liabilities633,080
Long-term Liabilities539,248
Total Stockholder Equity5,395,034
Total Current Liabilities
Accounts payable 287,386
Other Current Liabilities 183,343
Total Current Liabilities  (as reported)633,080
Total Current Liabilities  (calculated)470,729
+/- 162,351
Long-term Liabilities
Other Liabilities 521,668
Long-term Liabilities  (as reported)539,248
Long-term Liabilities  (calculated)521,668
+/- 17,580
Total Stockholder Equity
Common Stock120,000
Retained Earnings 4,042,933
Other Stockholders Equity 934,911
Total Stockholder Equity (as reported)5,395,034
Total Stockholder Equity (calculated)5,097,844
+/- 297,190
Other
Capital Stock120,000
Common Stock Shares Outstanding 120,000
Net Invested Capital 5,395,034
Net Tangible Assets 5,364,515
Net Working Capital 1,777,461



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 
3,524,876
3,613,183
3,667,805
3,534,676
3,806,129
4,147,781
4,379,986
4,340,567
4,430,738
4,390,208
4,542,879
4,686,900
4,770,435
4,740,211
4,858,237
4,768,487
4,863,916
4,905,007
4,956,277
4,837,938
4,880,376
4,926,650
5,000,310
5,006,408
5,075,353
5,173,387
5,230,489
5,224,879
5,250,304
5,279,872
5,432,320
5,361,486
5,602,538
5,619,457
5,868,525
5,823,189
5,937,855
5,991,856
6,190,020
6,083,860
6,336,088
6,414,521
6,472,084
6,060,390
5,973,134
6,026,744
6,243,817
6,053,851
6,298,526
6,485,425
6,546,864
6,548,586
6,455,423
6,596,659
6,813,358
6,671,416
6,661,309
6,687,213
6,848,294
6,731,963
6,946,911
7,068,165
7,138,596
6,988,506
7,224,326
7,218,177
7,372,948
7,240,792
7,150,110
7,468,055
7,987,628
7,386,140
6,949,499
6,667,345
6,661,976
6,493,205
6,298,605
6,459,229
6,585,705
6,567,553
6,567,5536,585,7056,459,2296,298,6056,493,2056,661,9766,667,3456,949,4997,386,1407,987,6287,468,0557,150,1107,240,7927,372,9487,218,1777,224,3266,988,5067,138,5967,068,1656,946,9116,731,9636,848,2946,687,2136,661,3096,671,4166,813,3586,596,6596,455,4236,548,5866,546,8646,485,4256,298,5266,053,8516,243,8176,026,7445,973,1346,060,3906,472,0846,414,5216,336,0886,083,8606,190,0205,991,8565,937,8555,823,1895,868,5255,619,4575,602,5385,361,4865,432,3205,279,8725,250,3045,224,8795,230,4895,173,3875,075,3535,006,4085,000,3104,926,6504,880,3764,837,9384,956,2774,905,0074,863,9164,768,4874,858,2374,740,2114,770,4354,686,9004,542,8794,390,2084,430,7384,340,5674,379,9864,147,7813,806,1293,534,6763,667,8053,613,1833,524,876
   > 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
2,233,159
2,313,161
2,206,639
2,403,345
2,353,641
2,429,450
2,427,723
2,568,371
2,713,374
2,778,769
2,682,673
2,673,286
3,595,775
3,410,560
3,212,902
2,878,533
2,682,940
2,717,421
2,536,446
2,196,965
2,330,335
2,415,409
2,410,541
2,410,5412,415,4092,330,3352,196,9652,536,4462,717,4212,682,9402,878,5333,212,9023,410,5603,595,7752,673,2862,682,6732,778,7692,713,3742,568,3712,427,7232,429,4502,353,6412,403,3452,206,6392,313,1612,233,159000000000000000000000000000000000000000000000000000000000
       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
61,775
56,554
33,767
36,624
32,993
31,694
76,482
110,297
167,711
119,995
58,236
81,634
235,423
185,673
184,040
134,635
99,332
192,817
237,568
118,499
286,552
542,632
430,629
430,629542,632286,552118,499237,568192,81799,332134,635184,040185,673235,42381,63458,236119,995167,711110,29776,48231,69432,99336,62433,76756,55461,775000000000000000000000000000000000000000000000000000000000
       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
234,954
208,716
154,633
450,337
405,373
418,635
292,789
285,305
385,381
291,754
243,288
302,657
504,743
840,095
506,999
337,016
348,438
274,976
279,418
267,752
148,080
109,434
136,530
136,530109,434148,080267,752279,418274,976348,438337,016506,999840,095504,743302,657243,288291,754385,381285,305292,789418,635405,373450,337154,633208,716234,954000000000000000000000000000000000000000000000000000000000
       Net Receivables 
698,600
704,978
674,383
665,046
785,286
599,185
716,796
692,226
647,962
729,822
741,921
777,404
792,761
696,213
802,577
793,199
706,405
667,869
656,733
649,439
652,446
634,622
706,145
935,263
925,602
869,600
886,834
691,007
563,525
602,435
754,932
718,180
735,623
629,978
724,420
753,996
711,825
671,026
834,477
813,201
763,616
729,139
794,001
831,552
759,792
719,068
798,170
814,166
748,584
777,840
780,272
843,304
733,185
810,538
827,985
755,005
716,602
671,794
743,749
786,515
754,160
765,057
779,301
815,302
860,359
809,432
809,341
821,690
740,004
854,248
651,328
608,105
660,758
524,641
667,397
506,361
420,332
618,070
567,384
609,924
609,924567,384618,070420,332506,361667,397524,641660,758608,105651,328854,248740,004821,690809,341809,432860,359815,302779,301765,057754,160786,515743,749671,794716,602755,005827,985810,538733,185843,304780,272777,840748,584814,166798,170719,068759,792831,552794,001729,139763,616813,201834,477671,026711,825753,996724,420629,978735,623718,180754,932602,435563,525691,007886,834869,600925,602935,263706,145634,622652,446649,439656,733667,869706,405793,199802,577696,213792,761777,404741,921729,822647,962692,226716,796599,185785,286665,046674,383704,978698,600
       Other Current Assets 
9,231
32,103
10,026
6,497
10,875
28,604
48,850
42,639
34,478
21,448
47,279
44,602
41,326
0
22,314
17,412
12,743
9,767
21,749
15,921
10,316
5,463
20,588
10,413
12,152
47,831
11,771
10,975
8,529
3,884
13,660
14,573
23,810
10,375
20,851
34,131
36,733
22,280
35,558
34,451
36,002
26,863
88,775
47,332
47,302
26,366
34,390
33,691
41,669
22,605
55,093
34,248
33,324
24,038
38,760
39,577
36,219
24,515
41,847
38,777
36,862
25,195
43,220
28,975
27,078
25,612
28,756
34,812
31,982
582,270
164,347
208,578
204,760
231,512
210,165
168,659
82,399
152,946
124,257
127,756
127,756124,257152,94682,399168,659210,165231,512204,760208,578164,347582,27031,98234,81228,75625,61227,07828,97543,22025,19536,86238,77741,84724,51536,21939,57738,76024,03833,32434,24855,09322,60541,66933,69134,39026,36647,30247,33288,77526,86336,00234,45135,55822,28036,73334,13120,85110,37523,81014,57313,6603,8848,52910,97511,77147,83112,15210,41320,5885,46310,31615,92121,7499,76712,74317,41222,314041,32644,60247,27921,44834,47842,63948,85028,60410,8756,49710,02632,1039,231
   > 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
4,594,179
4,558,119
4,476,824
3,872,280
4,577,068
4,173,238
4,070,966
3,984,404
3,944,555
3,956,759
4,101,640
4,128,894
4,170,296
4,157,012
4,157,0124,170,2964,128,8944,101,6403,956,7593,944,5553,984,4044,070,9664,173,2384,577,0683,872,2804,476,8244,558,1194,594,179000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
770,296
849,491
819,552
806,711
831,772
848,027
848,650
873,595
871,254
865,603
853,158
818,607
813,930
802,518
799,081
806,824
798,937
790,103
776,837
782,687
767,465
750,350
732,821
731,630
717,638
715,469
708,504
703,829
702,296
785,893
772,988
763,703
746,867
758,044
763,819
769,830
772,149
826,381
815,467
828,160
823,787
818,781
873,335
943,734
960,160
963,458
957,370
1,810,534
1,808,068
1,955,205
1,963,118
1,952,990
1,941,517
1,956,047
2,026,871
2,022,927
2,027,834
2,027,320
2,011,329
2,005,643
1,987,217
1,970,874
1,954,690
1,943,222
1,940,008
1,937,744
1,925,240
1,918,075
1,913,608
1,291,363
1,338,749
1,323,103
1,301,800
1,287,299
1,262,398
1,255,330
1,249,276
1,229,354
1,214,055
1,211,710
1,211,7101,214,0551,229,3541,249,2761,255,3301,262,3981,287,2991,301,8001,323,1031,338,7491,291,3631,913,6081,918,0751,925,2401,937,7441,940,0081,943,2221,954,6901,970,8741,987,2172,005,6432,011,3292,027,3202,027,8342,022,9272,026,8711,956,0471,941,5171,952,9901,963,1181,955,2051,808,0681,810,534957,370963,458960,160943,734873,335818,781823,787828,160815,467826,381772,149769,830763,819758,044746,867763,703772,988785,893702,296703,829708,504715,469717,638731,630732,821750,350767,465782,687776,837790,103798,937806,824799,081802,518813,930818,607853,158865,603871,254873,595848,650848,027831,772806,711819,552849,491770,296
       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
2,369,262
2,467,443
2,465,343
2,507,658
2,696,403
2,683,845
2,545,569
2,626,200
2,477,101
2,512,088
2,492,837
2,423,126
2,447,961
3,108,844
2,733,147
2,660,311
2,556,368
2,549,055
2,552,665
2,702,443
2,782,835
2,863,501
2,839,101
2,839,1012,863,5012,782,8352,702,4432,552,6652,549,0552,556,3682,660,3112,733,1473,108,8442,447,9612,423,1262,492,8372,512,0882,477,1012,626,2002,545,5692,683,8452,696,4032,507,6582,465,3432,467,4432,369,262000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
18,783
18,385
17,987
35,093
33,471
32,697
32,391
34,118
33,341
33,646
32,848
33,698
32,860
32,214
31,212
30,056
30,905
30,736
29,999
29,257
28,257
27,848
26,653
27,119
26,655
26,490
25,667
25,263
24,443
25,158
24,354
24,023
23,946
27,409
33,152
32,173
31,243
30,509
29,861
28,793
28,979
28,037
46,162
45,802
44,782
43,444
45,339
44,020
42,621
41,195
39,733
39,427
40,297
53,111
53,350
53,590
52,201
50,772
38,826
48,139
37,741
36,524
36,115
0
0
0
29,920
0
0
0029,92000036,11536,52437,74148,13938,82650,77252,20153,59053,35053,11140,29739,42739,73341,19542,62144,02045,33943,44444,78245,80246,16228,03728,97928,79329,86130,50931,24332,17333,15227,40923,94624,02324,35425,15824,44325,26325,66726,49026,65527,11926,65327,84828,25729,25729,99930,73630,90530,05631,21232,21432,86033,69832,84833,64633,34134,11832,39132,69733,47135,09317,98718,38518,78300000000000
       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
103,261
95,006
89,318
83,981
81,336
79,247
72,331
62,121
62,232
62,053
61,940
55,058
55,248
55,219
55,21955,24855,05861,94062,05362,23262,12172,33179,24781,33683,98189,31895,006103,261000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,179,534
1,069,903
1,046,304
692,994
717,514
700,495
786,947
765,363
707,336
600,785
680,680
823,520
790,613
707,321
743,899
671,973
703,520
632,588
657,541
601,529
593,960
559,667
598,413
648,461
606,189
579,159
561,855
614,871
536,498
502,536
549,856
576,072
665,528
582,958
1,120,738
1,164,945
1,169,961
1,088,994
1,133,497
1,176,345
1,183,247
1,120,680
1,196,181
1,095,649
1,015,959
1,024,734
1,113,445
1,058,680
1,202,812
1,370,974
1,345,502
1,496,674
1,356,823
1,416,506
1,536,931
1,428,835
1,317,284
1,247,522
1,240,171
1,187,861
1,293,281
1,303,030
1,309,478
1,338,641
1,420,369
1,407,083
1,519,020
1,571,906
1,473,235
1,709,644
1,853,049
1,588,696
1,423,947
1,318,690
1,304,381
1,234,050
1,054,377
1,096,808
1,123,912
1,172,328
1,172,3281,123,9121,096,8081,054,3771,234,0501,304,3811,318,6901,423,9471,588,6961,853,0491,709,6441,473,2351,571,9061,519,0201,407,0831,420,3691,338,6411,309,4781,303,0301,293,2811,187,8611,240,1711,247,5221,317,2841,428,8351,536,9311,416,5061,356,8231,496,6741,345,5021,370,9741,202,8121,058,6801,113,4451,024,7341,015,9591,095,6491,196,1811,120,6801,183,2471,176,3451,133,4971,088,9941,169,9611,164,9451,120,738582,958665,528576,072549,856502,536536,498614,871561,855579,159606,189648,461598,413559,667593,960601,529657,541632,588703,520671,973743,899707,321790,613823,520680,680600,785707,336765,363786,947700,495717,514692,9941,046,3041,069,9031,179,534
   > Total Current Liabilities 
678,785
1,069,881
1,046,304
692,994
717,514
700,495
786,947
765,363
707,336
600,785
680,680
823,520
790,613
707,321
743,899
671,973
703,520
632,588
657,541
601,529
593,960
559,667
598,413
648,461
606,189
579,159
561,855
614,871
536,498
502,536
549,856
576,072
665,528
582,959
727,170
773,094
773,064
685,446
725,362
759,094
761,795
675,062
663,202
593,433
528,630
522,809
589,204
521,414
642,726
822,904
795,293
936,233
801,137
861,356
970,772
852,675
730,419
651,610
608,611
558,224
653,353
682,476
679,345
726,047
793,313
825,039
865,938
894,610
806,760
1,007,478
1,055,584
805,399
833,718
777,214
754,699
666,163
466,322
577,678
595,078
633,080
633,080595,078577,678466,322666,163754,699777,214833,718805,3991,055,5841,007,478806,760894,610865,938825,039793,313726,047679,345682,476653,353558,224608,611651,610730,419852,675970,772861,356801,137936,233795,293822,904642,726521,414589,204522,809528,630593,433663,202675,062761,795759,094725,362685,446773,064773,094727,170582,959665,528576,072549,856502,536536,498614,871561,855579,159606,189648,461598,413559,667593,960601,529657,541632,588703,520671,973743,899707,321790,613823,520680,680600,785707,336765,363786,947700,495717,514692,9941,046,3041,069,881678,785
       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
19,084
981
874
763
648
529
423
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000042352964876387498119,084000000000000000000000000000000000000000000000000000000000
       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
19,084
981
874
763
648
529
423
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000042352964876387498119,084000000000000000000000000000000000000000000000000000000000
       Accounts payable 
530,654
380,176
359,390
474,334
502,119
467,154
205,363
168,119
195,718
127,548
189,740
242,959
227,374
162,846
507,715
457,997
473,618
355,857
412,651
395,163
364,220
326,346
363,513
438,362
371,948
293,430
314,922
405,320
313,234
259,596
319,808
370,960
319,508
276,251
403,499
450,944
443,710
319,580
400,280
453,470
408,806
321,904
397,164
358,281
294,187
272,097
367,489
321,933
415,124
387,971
395,050
411,146
402,568
309,246
387,207
446,072
391,638
353,062
381,349
322,380
365,559
347,678
401,082
442,594
421,873
390,737
457,948
356,828
330,687
302,253
359,797
194,209
167,660
177,429
187,787
207,670
196,199
194,981
242,687
287,386
287,386242,687194,981196,199207,670187,787177,429167,660194,209359,797302,253330,687356,828457,948390,737421,873442,594401,082347,678365,559322,380381,349353,062391,638446,072387,207309,246402,568411,146395,050387,971415,124321,933367,489272,097294,187358,281397,164321,904408,806453,470400,280319,580443,710450,944403,499276,251319,508370,960319,808259,596313,234405,320314,922293,430371,948438,362363,513326,346364,220395,163412,651355,857473,618457,997507,715162,846227,374242,959189,740127,548195,718168,119205,363467,154502,119474,334359,390380,176530,654
       Other Current Liabilities 
143,634
148,623
186,914
164,284
215,395
233,259
581,584
550,744
511,618
473,237
490,935
579,641
563,182
544,475
236,184
213,976
229,902
276,731
244,582
206,366
229,740
233,321
234,900
210,099
234,241
285,728
246,933
209,551
223,264
242,941
230,048
205,112
346,020
306,708
323,671
322,150
329,354
365,867
325,082
305,624
352,989
353,157
266,038
235,152
234,443
250,560
221,556
199,175
227,285
244,604
209,903
226,735
260,204
288,731
241,173
228,197
287,361
280,111
226,810
235,392
287,376
334,414
277,914
106,142
101,525
137,488
10,220
13,186
7,570
401,376
407,870
318,962
338,563
404,703
313,993
258,229
97,572
232,114
173,570
183,343
183,343173,570232,11497,572258,229313,993404,703338,563318,962407,870401,3767,57013,18610,220137,488101,525106,142277,914334,414287,376235,392226,810280,111287,361228,197241,173288,731260,204226,735209,903244,604227,285199,175221,556250,560234,443235,152266,038353,157352,989305,624325,082365,867329,354322,150323,671306,708346,020205,112230,048242,941223,264209,551246,933285,728234,241210,099234,900233,321229,740206,366244,582276,731229,902213,976236,184544,475563,182579,641490,935473,237511,618550,744581,584233,259215,395164,284186,914148,623143,634
   > 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
653,082
677,296
666,475
702,166
797,465
783,297
590,229
541,476
549,682
567,887
588,055
519,130
528,834
539,248
539,248528,834519,130588,055567,887549,682541,476590,229783,297797,465702,166666,475677,296653,082000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
22
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
393,568
391,851
396,897
403,548
408,135
417,251
421,452
445,619
453,703
451,885
453,647
460,841
463,432
467,067
477,577
474,244
482,217
486,660
489,670
485,153
491,511
501,376
506,119
509,203
524,616
528,711
530,163
497,762
511,699
612,502
627,056
582,044
653,082
677,296
666,475
702,166
767,609
759,132
571,623
527,016
539,221
551,455
563,688
498,021
509,654
521,668
521,668509,654498,021563,688551,455539,221527,016571,623759,132767,609702,166666,475677,296653,082582,044627,056612,502511,699497,762530,163528,711524,616509,203506,119501,376491,511485,153489,670486,660482,217474,244477,577467,067463,432460,841453,647451,885453,703445,619421,452417,251408,135403,548396,897391,851393,56800000000000000000000000000000000220
> Total Stockholder Equity
2,345,196
2,543,111
2,621,324
2,841,486
3,088,417
3,447,057
3,592,797
3,574,977
3,723,163
3,789,178
3,861,947
3,863,148
3,979,573
4,032,633
4,114,068
4,096,274
4,160,140
4,272,148
4,298,455
4,236,174
4,286,168
4,366,722
4,401,627
4,357,721
4,468,925
4,593,977
4,668,373
4,609,789
4,713,575
4,777,093
4,882,212
4,785,207
4,936,789
5,036,271
4,747,582
4,658,091
4,767,715
4,902,675
5,056,269
4,907,296
5,152,608
5,293,608
5,275,650
4,964,623
4,956,934
5,001,763
5,130,117
4,994,953
5,095,483
5,114,210
5,201,110
5,051,682
5,098,360
5,179,903
5,276,167
5,242,353
5,343,787
5,439,445
5,607,870
5,543,883
5,653,404
5,764,916
5,828,893
5,649,651
5,803,735
5,810,872
5,853,702
5,668,671
5,676,650
5,758,193
6,134,360
5,797,235
5,525,442
5,348,468
5,357,408
5,258,969
5,244,042
5,362,235
5,461,604
5,395,034
5,395,0345,461,6045,362,2355,244,0425,258,9695,357,4085,348,4685,525,4425,797,2356,134,3605,758,1935,676,6505,668,6715,853,7025,810,8725,803,7355,649,6515,828,8935,764,9165,653,4045,543,8835,607,8705,439,4455,343,7875,242,3535,276,1675,179,9035,098,3605,051,6825,201,1105,114,2105,095,4834,994,9535,130,1175,001,7634,956,9344,964,6235,275,6505,293,6085,152,6084,907,2965,056,2694,902,6754,767,7154,658,0914,747,5825,036,2714,936,7894,785,2074,882,2124,777,0934,713,5754,609,7894,668,3734,593,9774,468,9254,357,7214,401,6274,366,7224,286,1684,236,1744,298,4554,272,1484,160,1404,096,2744,114,0684,032,6333,979,5733,863,1483,861,9473,789,1783,723,1633,574,9773,592,7973,447,0573,088,4172,841,4862,621,3242,543,1112,345,196
   Common Stock
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000
   Retained Earnings 
1,677,578
1,814,180
1,877,076
2,020,836
2,107,171
2,287,844
2,378,744
2,361,421
2,443,538
2,509,772
2,601,106
2,587,072
2,677,022
2,730,986
2,985,506
2,970,064
3,061,602
3,153,001
3,250,122
3,190,116
3,269,601
3,348,577
3,443,767
3,408,110
3,503,445
3,635,057
3,740,917
3,680,218
3,740,327
3,810,283
3,876,902
3,789,713
3,881,920
3,986,741
3,710,213
3,594,703
3,697,174
3,757,020
3,867,970
3,759,491
3,844,259
3,902,898
4,090,462
3,887,624
3,941,705
3,979,635
4,057,994
3,890,866
3,945,136
3,986,331
4,072,287
3,896,570
3,970,780
4,043,487
4,121,396
4,077,879
4,151,134
4,222,438
4,307,870
4,262,952
4,335,400
4,395,686
4,470,831
4,395,656
4,491,149
4,571,447
4,235,820
4,094,758
4,176,585
4,691,522
4,808,702
4,527,456
4,295,569
4,157,542
4,127,959
4,022,751
3,974,320
4,054,499
4,079,209
4,042,933
4,042,9334,079,2094,054,4993,974,3204,022,7514,127,9594,157,5424,295,5694,527,4564,808,7024,691,5224,176,5854,094,7584,235,8204,571,4474,491,1494,395,6564,470,8314,395,6864,335,4004,262,9524,307,8704,222,4384,151,1344,077,8794,121,3964,043,4873,970,7803,896,5704,072,2873,986,3313,945,1363,890,8664,057,9943,979,6353,941,7053,887,6244,090,4623,902,8983,844,2593,759,4913,867,9703,757,0203,697,1743,594,7033,710,2133,986,7413,881,9203,789,7133,876,9023,810,2833,740,3273,680,2183,740,9173,635,0573,503,4453,408,1103,443,7673,348,5773,269,6013,190,1163,250,1223,153,0013,061,6022,970,0642,985,5062,730,9862,677,0222,587,0722,601,1062,509,7722,443,5382,361,4212,378,7442,287,8442,107,1712,020,8361,877,0761,814,1801,677,578
   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
799,817
882,810
863,741
900,814
952,040
940,872
836,805
895,396
822,235
798,762
738,551
664,703
649,481
908,468
852,589
812,683
773,736
812,259
819,028
852,532
890,546
965,205
934,911
934,911965,205890,546852,532819,028812,259773,736812,683852,589908,468649,481664,703738,551798,762822,235895,396836,805940,872952,040900,814863,741882,810799,817000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.