0 XP   0   0   0

Amata Corporation Public Company Limited










Financial Health of Amata




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


Amata Corporation Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Amata?

I guess you are interested in Amata Corporation 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 Amata

Let's start. I'm going to help you getting a better view of Amata Corporation 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 Amata Corporation 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 Amata Corporation 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 Amata Corporation Public Company Limited. The closing price on 2022-11-29 was ฿19.00 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.
Amata Corporation 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 inefficient 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 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 able to pay all its debts with equity.

1.1. Profitability of Amata Corporation Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Amata to the Real Estate-Development industry mean.
  • A Net Profit Margin of 22.3% means that ฿0.22 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 22.3%. The company is making a huge profit. +2
  • The TTM is 36.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ22.3%TTM36.5%-14.2%
TTM36.5%YOY27.9%+8.5%
TTM36.5%5Y27.8%+8.7%
5Y27.8%10Y25.3%+2.4%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ22.3%5.0%+17.3%
TTM36.5%2.9%+33.6%
YOY27.9%3.9%+24.0%
5Y27.8%5.4%+22.4%
10Y25.3%7.1%+18.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Amata to the Real Estate-Development industry mean.
  • 0.7% Return on Assets means that Amata generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.7%TTM1.2%-0.5%
TTM1.2%YOY0.6%+0.6%
TTM1.2%5Y0.9%+0.3%
5Y0.9%10Y1.3%-0.4%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%0.3%+0.4%
TTM1.2%0.4%+0.8%
YOY0.6%0.4%+0.2%
5Y0.9%0.5%+0.4%
10Y1.3%0.6%+0.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Amata to the Real Estate-Development industry mean.
  • 1.8% Return on Equity means Amata generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM3.1%-1.3%
TTM3.1%YOY1.6%+1.5%
TTM3.1%5Y2.4%+0.8%
5Y2.4%10Y3.2%-0.9%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%0.9%+0.9%
TTM3.1%1.1%+2.0%
YOY1.6%1.3%+0.3%
5Y2.4%1.4%+1.0%
10Y3.2%1.8%+1.4%

1.2. Operating Efficiency of Amata Corporation Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Amata is operating .

  • Measures how much profit Amata 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 Amata to the Real Estate-Development industry mean.
  • An Operating Margin of 31.1% means the company generated ฿0.31  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 31.1%. The company is operating very efficient. +2
  • The TTM is 31.6%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ31.1%TTM31.6%-0.5%
TTM31.6%YOY32.9%-1.3%
TTM31.6%5Y36.4%-4.8%
5Y36.4%10Y22.2%+14.2%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ31.1%7.3%+23.8%
TTM31.6%3.8%+27.8%
YOY32.9%5.6%+27.3%
5Y36.4%8.4%+28.0%
10Y22.2%7.5%+14.7%
1.2.2. Operating Ratio

Measures how efficient Amata is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • An Operation Ratio of 1.26 means that the operating costs are ฿1.26 for each ฿1 in net sales.

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

  • The MRQ is 1.261. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.232. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.261TTM1.232+0.029
TTM1.232YOY1.177+0.055
TTM1.2325Y1.174+0.059
5Y1.17410Y0.698+0.475
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2611.321-0.060
TTM1.2321.248-0.016
YOY1.1771.101+0.076
5Y1.1741.024+0.150
10Y0.6980.802-0.104

1.3. Liquidity of Amata Corporation Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Real Estate-Development industry mean).
  • A Current Ratio of 1.27 means the company has ฿1.27 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.269. The company is just able to pay all its short-term debts.
  • The TTM is 1.411. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.269TTM1.411-0.142
TTM1.411YOY2.407-0.996
TTM1.4115Y2.345-0.934
5Y2.34510Y1.433+0.911
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2691.663-0.394
TTM1.4111.629-0.218
YOY2.4071.591+0.816
5Y2.3451.670+0.675
10Y1.4331.413+0.020
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Amata to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.18 means the company can pay off ฿0.18 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.175. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.242. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.175TTM0.242-0.066
TTM0.242YOY0.465-0.224
TTM0.2425Y0.354-0.113
5Y0.35410Y0.195+0.160
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1750.239-0.064
TTM0.2420.238+0.004
YOY0.4650.274+0.191
5Y0.3540.260+0.094
10Y0.1950.212-0.017

1.4. Solvency of Amata Corporation Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Amata to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.50 means that Amata assets are financed with 49.8% credit (debt) and the remaining percentage (100% - 49.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.498. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.503. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.498TTM0.503-0.005
TTM0.503YOY0.523-0.020
TTM0.5035Y0.518-0.015
5Y0.51810Y0.507+0.011
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4980.627-0.129
TTM0.5030.630-0.127
YOY0.5230.633-0.110
5Y0.5180.606-0.088
10Y0.5070.595-0.088
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Amata to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 125.3% means that company has ฿1.25 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.253. The company is able to pay all its debts with equity. +1
  • The TTM is 1.267. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.253TTM1.267-0.014
TTM1.267YOY1.338-0.072
TTM1.2675Y1.311-0.044
5Y1.31110Y1.260+0.051
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2531.787-0.534
TTM1.2671.836-0.569
YOY1.3381.778-0.440
5Y1.3111.663-0.352
10Y1.2601.678-0.418

2. Market Valuation of Amata Corporation 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 Amata generates.

  • Above 15 is considered overpriced but always compare Amata to the Real Estate-Development industry mean.
  • A PE ratio of 60.52 means the investor is paying ฿60.52 for every ฿1 in earnings.

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

  • The EOD is 61.820. Neutral. Compare to industry.
  • The MRQ is 60.519. Neutral. Compare to industry.
  • The TTM is 42.869. Good. +1
Trends
Current periodCompared to+/- 
EOD61.820MRQ60.519+1.301
MRQ60.519TTM42.869+17.650
TTM42.869YOY85.275-42.406
TTM42.8695Y77.336-34.467
5Y77.33610Y79.072-1.736
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD61.82016.427+45.393
MRQ60.51919.908+40.611
TTM42.86923.146+19.723
YOY85.27526.337+58.938
5Y77.33624.755+52.581
10Y79.07220.652+58.420
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Amata.

  • 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 Amata Corporation Public Company Limited:

  • The MRQ is -72.417. Very Bad. -2
  • The TTM is 14.944. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-72.417TTM14.944-87.361
TTM14.944YOY-186.623+201.567
TTM14.9445Y-140.192+155.136
5Y-140.19210Y4.708-144.900
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-72.4170.172-72.589
TTM14.9440.016+14.928
YOY-186.6230.018-186.641
5Y-140.1920.018-140.210
10Y4.7080.022+4.686

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

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

  • At or below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • A PB ratio of 0.88 means the investor is paying ฿0.88 for each ฿1 in book value.

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

  • The EOD is 0.901. Very good. +2
  • The MRQ is 0.882. Very good. +2
  • The TTM is 0.996. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.901MRQ0.882+0.019
MRQ0.882TTM0.996-0.114
TTM0.996YOY1.035-0.039
TTM0.9965Y1.265-0.269
5Y1.26510Y1.393-0.127
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.9010.555+0.346
MRQ0.8820.642+0.240
TTM0.9960.710+0.286
YOY1.0350.696+0.339
5Y1.2650.681+0.584
10Y1.3930.541+0.852
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Amata Corporation 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--0.5580.709-21%0.759-26%0.415+34%0.352+59%
Book Value Growth--0.9730.9730%0.9730%0.973+0%0.973+0%
Book Value Per Share--21.09320.152+5%17.327+22%15.933+32%13.345+58%
Book Value Per Share Growth--0.0260.035-25%0.044-40%0.025+8%0.025+7%
Current Ratio--1.2691.411-10%2.407-47%2.345-46%1.433-11%
Debt To Asset Ratio--0.4980.503-1%0.523-5%0.518-4%0.507-2%
Debt To Equity Ratio--1.2531.267-1%1.338-6%1.311-4%1.260-1%
Dividend Per Share--0.2000.275-27%0.125+60%0.189+6%0.123+62%
Dividend Per Share Growth---0.5000.042-1300%-13336999.750+2667411447%-2837037.838+567409935%-2343639.932+468729924%
Eps--0.3070.499-38%0.230+34%0.310-1%0.335-8%
Eps Growth---0.836-0.084-90%-0.161-81%-0.239-71%-0.739-12%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.2230.365-39%0.279-20%0.278-20%0.253-12%
Operating Margin--0.3110.316-2%0.329-6%0.364-15%0.222+40%
Operating Ratio--1.2611.232+2%1.177+7%1.174+7%0.698+81%
Pb Ratio0.901+2%0.8820.996-11%1.035-15%1.265-30%1.393-37%
Pe Ratio61.820+2%60.51942.869+41%85.275-29%77.336-22%79.072-23%
Peg Ratio---72.41714.944-585%-186.623+158%-140.192+94%4.708-1638%
Price Per Share19.000+2%18.60020.000-7%17.925+4%19.525-5%17.641+5%
Price To Total Gains Ratio25.071+2%24.54320.691+19%22.049+11%51.055-52%110.072-78%
Profit Growth--94.86096.965-2%96.748-2%96.532-2%95.1300%
Quick Ratio--0.1750.242-28%0.465-62%0.354-51%0.195-10%
Return On Assets--0.0070.012-41%0.006+15%0.009-22%0.013-45%
Return On Equity--0.0180.031-41%0.016+13%0.024-22%0.032-43%
Revenue Growth--0.9720.969+0%0.971+0%0.969+0%0.968+0%
Total Gains Per Share--0.7580.984-23%0.884-14%0.605+25%0.475+60%
Total Gains Per Share Growth---0.3070.010-3037%-0.102-67%-0.339+10%-2.190+612%
Usd Book Value--679180152.000648901610.217+5%557917598.308+22%513044864.745+32%429721393.285+58%
Usd Book Value Change Per Share--0.0160.020-21%0.021-26%0.012+34%0.010+59%
Usd Book Value Per Share--0.5910.564+5%0.485+22%0.446+32%0.374+58%
Usd Dividend Per Share--0.0060.008-27%0.003+60%0.005+6%0.003+62%
Usd Eps--0.0090.014-38%0.006+34%0.009-1%0.009-8%
Usd Price Per Share0.532+2%0.5210.560-7%0.502+4%0.547-5%0.494+5%
Usd Profit--9896460.00016075593.373-38%7406672.168+34%9992954.112-1%10778045.983-8%
Usd Revenue--44346652.00046967491.879-6%26012257.782+70%35711166.757+24%40654130.070+9%
Usd Total Gains Per Share--0.0210.028-23%0.025-14%0.017+25%0.013+60%
 EOD+2 -3MRQTTM+10 -25YOY+19 -165Y+20 -1510Y+22 -13

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1561.820
Price to Book Ratio (EOD)Between0-10.901
Net Profit Margin (MRQ)Greater than00.223
Operating Margin (MRQ)Greater than00.311
Quick Ratio (MRQ)Greater than10.175
Current Ratio (MRQ)Greater than11.269
Debt to Asset Ratio (MRQ)Less than10.498
Debt to Equity Ratio (MRQ)Less than11.253
Return on Equity (MRQ)Greater than0.150.018
Return on Assets (MRQ)Greater than0.050.007
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose18.700
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets48,278,843
Total Liabilities24,022,409
Total Stockholder Equity19,177,370
 As reported
Total Liabilities 24,022,409
Total Stockholder Equity+ 19,177,370
Total Assets = 48,278,843

Assets

Total Assets48,278,843
Total Current Assets12,383,932
Long-term Assets12,383,932
Total Current Assets
Cash And Cash Equivalents 2,542,370
Short-term Investments 948,588
Net Receivables 761,502
Inventory 7,621,608
Other Current Assets 509,864
Total Current Assets  (as reported)12,383,932
Total Current Assets  (calculated)12,383,932
+/-0
Long-term Assets
Property Plant Equipment 2,514,391
Long Term Investments 4,732,141
Intangible Assets 8,339,904
Other Assets 20,308,475
Long-term Assets  (as reported)35,894,911
Long-term Assets  (calculated)35,894,911
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities9,759,741
Long-term Liabilities14,262,668
Total Stockholder Equity19,177,370
Total Current Liabilities
Short Long Term Debt 6,018,899
Accounts payable 1,015,806
Other Current Liabilities 2,666,704
Total Current Liabilities  (as reported)9,759,741
Total Current Liabilities  (calculated)9,701,409
+/- 58,332
Long-term Liabilities
Long term Debt 9,288,422
Capital Lease Obligations Min Short Term Debt1,067,912
Other Liabilities 3,949,666
Long-term Liabilities Other 174,969
Long-term Liabilities  (as reported)14,262,668
Long-term Liabilities  (calculated)14,480,969
+/- 218,301
Total Stockholder Equity
Common Stock1,150,000
Retained Earnings 15,480,589
Other Stockholders Equity 1,476,781
Total Stockholder Equity (as reported)19,177,370
Total Stockholder Equity (calculated)18,107,370
+/- 1,070,000
Other
Capital Stock1,150,000
Common Stock Shares Outstanding 1,150,000
Net Debt 12,764,951
Net Invested Capital 34,484,691
Net Tangible Assets 10,837,466
Net Working Capital 2,624,191



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
4,324,067
4,684,922
4,418,062
4,753,745
4,786,863
5,317,660
5,822,046
6,399,477
6,566,305
6,630,767
6,958,885
7,140,488
7,299,862
7,817,860
8,326,610
8,738,186
9,031,829
9,230,519
9,412,762
9,428,923
9,819,061
9,754,826
10,099,282
10,942,718
11,464,408
12,359,392
12,261,693
12,167,778
12,544,381
12,982,376
12,769,235
12,616,196
12,963,688
14,049,199
14,770,735
15,549,124
16,862,826
18,117,871
19,540,904
19,627,448
22,011,983
23,848,416
21,529,788
22,423,585
21,906,660
22,203,241
22,432,149
22,752,064
23,074,953
22,136,787
22,354,791
24,363,526
23,774,247
25,451,402
25,418,976
24,533,021
25,663,904
26,595,702
26,007,771
26,675,671
27,919,473
29,279,670
29,756,010
30,248,505
31,620,595
33,021,433
33,222,789
33,290,315
34,485,339
36,397,405
39,164,665
38,513,566
38,495,703
40,221,655
41,499,138
42,275,271
42,981,862
45,470,855
45,582,610
47,096,892
48,278,843
48,278,84347,096,89245,582,61045,470,85542,981,86242,275,27141,499,13840,221,65538,495,70338,513,56639,164,66536,397,40534,485,33933,290,31533,222,78933,021,43331,620,59530,248,50529,756,01029,279,67027,919,47326,675,67126,007,77126,595,70225,663,90424,533,02125,418,97625,451,40223,774,24724,363,52622,354,79122,136,78723,074,95322,752,06422,432,14922,203,24121,906,66022,423,58521,529,78823,848,41622,011,98319,627,44819,540,90418,117,87116,862,82615,549,12414,770,73514,049,19912,963,68812,616,19612,769,23512,982,37612,544,38112,167,77812,261,69312,359,39211,464,40810,942,71810,099,2829,754,8269,819,0619,428,9239,412,7629,230,5199,031,8298,738,1868,326,6107,817,8607,299,8627,140,4886,958,8856,630,7676,566,3056,399,4775,822,0465,317,6604,786,8634,753,7454,418,0624,684,9224,324,067
   > 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
10,218,169
10,022,714
10,828,008
10,090,939
10,056,991
9,811,018
9,293,113
9,641,345
10,290,908
10,209,352
10,062,893
9,911,862
10,245,507
10,400,208
9,104,470
8,375,099
10,320,525
10,898,244
11,092,895
11,290,294
12,443,541
12,308,399
12,414,605
12,383,932
12,383,93212,414,60512,308,39912,443,54111,290,29411,092,89510,898,24410,320,5258,375,0999,104,47010,400,20810,245,5079,911,86210,062,89310,209,35210,290,9089,641,3459,293,1139,811,01810,056,99110,090,93910,828,00810,022,71410,218,169000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
341,111
296,151
346,465
396,827
433,357
221,635
131,084
401,384
268,439
235,509
439,688
573,758
541,806
701,857
720,145
357,730
382,578
582,212
638,901
487,232
713,501
476,741
566,374
583,625
541,527
552,017
616,440
400,371
388,429
970,645
761,102
763,284
708,199
1,099,072
1,190,507
1,206,525
1,296,555
1,542,907
1,848,416
1,681,700
1,765,779
1,784,179
1,626,106
1,870,121
1,401,445
1,129,336
1,544,549
1,177,269
1,091,495
1,021,319
1,222,793
2,905,908
1,761,132
3,152,220
2,639,677
1,002,426
1,184,816
1,757,651
852,242
868,412
1,530,379
1,274,502
968,009
1,152,467
787,355
1,151,759
1,155,568
638,101
1,713,829
1,074,421
1,585,497
314,711
597,035
558,768
1,168,886
1,280,577
1,029,571
1,113,843
2,148,205
2,434,053
2,542,370
2,542,3702,434,0532,148,2051,113,8431,029,5711,280,5771,168,886558,768597,035314,7111,585,4971,074,4211,713,829638,1011,155,5681,151,759787,3551,152,467968,0091,274,5021,530,379868,412852,2421,757,6511,184,8161,002,4262,639,6773,152,2201,761,1322,905,9081,222,7931,021,3191,091,4951,177,2691,544,5491,129,3361,401,4451,870,1211,626,1061,784,1791,765,7791,681,7001,848,4161,542,9071,296,5551,206,5251,190,5071,099,072708,199763,284761,102970,645388,429400,371616,440552,017541,527583,625566,374476,741713,501487,232638,901582,212382,578357,730720,145701,857541,806573,758439,688235,509268,439401,384131,084221,635433,357396,827346,465296,151341,111
       Short-term Investments 
5,260
55,870
54,658
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
104,831
106,581
136,117
168,468
67,405
64,746
22,067
0
0
0
0
0
0
0
0
0
248,356
357,818
520,390
562,542
822,999
752,098
1,038,489
1,135,950
975,901
582,000
286,750
156,800
241,850
218,777
0
13,950
346,484
324,608
14,117
129
1,234,805
1,284,077
371,828
674,795
907,224
701,811
948,788
295,001
1,211,000
719,469
1,267,227
254,001
1,827,072
1,463,478
1,426,836
1,215,884
1,882,711
920,281
847,488
948,588
948,588847,488920,2811,882,7111,215,8841,426,8361,463,4781,827,072254,0011,267,227719,4691,211,000295,001948,788701,811907,224674,795371,8281,284,0771,234,80512914,117324,608346,48413,9500218,777241,850156,800286,750582,000975,9011,135,9501,038,489752,098822,999562,542520,390357,818248,35600000000022,06764,74667,405168,468136,117106,581104,831000000000000000000000054,65855,8705,260
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
365,120
378,982
451,507
470,182
556,431
434,350
600,564
488,607
472,964
252,000
273,000
274,000
597,487
765,758
393,058
425,675
413,897
705,741
758,917
515,239
1,189,393
945,766
903,936
761,502
761,502903,936945,7661,189,393515,239758,917705,741413,897425,675393,058765,758597,487274,000273,000252,000472,964488,607600,564434,350556,431470,182451,507378,982365,120000000000000000000000000000000000000000000000000000000000
       Other 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
106,841
93,420
92,267
103,288
99,457
95,815
105,528
104,237
91,697
108,009
113,600
97,746
159,012
145,566
108,613
97,824
104,574
110,772
182,279
231,557
343,458
370,558
502,295
509,864
509,864502,295370,558343,458231,557182,279110,772104,57497,824108,613145,566159,01297,746113,600108,00991,697104,237105,52895,81599,457103,28892,26793,420106,841000000000000000000000000000000000000000000000000000000000
   > 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
23,013,437
23,227,422
24,573,477
26,151,898
28,764,457
29,409,096
30,120,604
29,901,130
30,600,894
31,182,376
31,691,568
33,027,314
33,274,211
34,682,287
35,894,911
35,894,91134,682,28733,274,21133,027,31431,691,56831,182,37630,600,89429,901,13030,120,60429,409,09628,764,45726,151,89824,573,47723,227,42223,013,437000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
211,059
297,443
330,576
448,687
509,756
516,295
582,088
694,904
789,051
769,601
895,662
937,990
1,053,822
1,487,492
1,575,997
1,630,279
1,785,059
1,834,850
1,801,293
1,824,729
1,840,774
0
2,075,236
2,254,728
2,372,532
0
2,755,683
2,721,933
2,793,254
0
2,764,675
2,762,582
2,771,593
2,862,195
954,845
1,006,151
1,047,000
1,125,599
1,150,513
1,337,627
1,394,353
1,049,163
1,093,766
1,146,158
1,202,497
0
1,181,630
1,230,038
1,285,038
1,085,002
0
0
0
0
0
0
0
1,022,401
963,859
958,891
982,406
1,968,876
2,004,164
2,050,284
2,071,646
2,092,719
2,090,762
2,088,663
2,090,516
2,104,012
2,206,796
2,187,915
2,220,784
1,756,716
1,693,314
1,690,041
1,669,403
2,026,641
2,286,048
2,438,297
2,514,391
2,514,3912,438,2972,286,0482,026,6411,669,4031,690,0411,693,3141,756,7162,220,7842,187,9152,206,7962,104,0122,090,5162,088,6632,090,7622,092,7192,071,6462,050,2842,004,1641,968,876982,406958,891963,8591,022,40100000001,085,0021,285,0381,230,0381,181,63001,202,4971,146,1581,093,7661,049,1631,394,3531,337,6271,150,5131,125,5991,047,0001,006,151954,8452,862,1952,771,5932,762,5822,764,67502,793,2542,721,9332,755,68302,372,5322,254,7282,075,23601,840,7741,824,7291,801,2931,834,8501,785,0591,630,2791,575,9971,487,4921,053,822937,990895,662769,601789,051694,904582,088516,295509,756448,687330,576297,443211,059
       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
2,572,807
2,805,617
2,881,617
3,153,887
3,207,493
3,566,569
3,547,269
3,863,742
3,802,978
3,970,244
4,060,846
4,216,800
4,424,472
4,253,029
4,301,108
4,410,550
4,573,648
4,609,568
4,552,053
4,547,943
4,632,123
4,725,800
4,836,225
4,732,141
4,732,1414,836,2254,725,8004,632,1234,547,9434,552,0534,609,5684,573,6484,410,5504,301,1084,253,0294,424,4724,216,8004,060,8463,970,2443,802,9783,863,7423,547,2693,566,5693,207,4933,153,8872,881,6172,805,6172,572,807000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
143,367
117,669
105,135
89,444
70,557
50,419
49,241
40,076
35,158
29,275
25,796
24,330
20,065
0
13,084
12,078
8,240
0
32,950
26,594
21,334
17,269
16,020
16,915
17,002
16,633
16,772
15,933
15,564
15,348
14,750
13,767
0
374,370
358,333
374,396
427,071
415,131
421,282
448,010
489,885
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,219,309
2,471,132
2,470,711
2,203,817
3,717,024
3,756,993
3,999,024
4,151,305
4,252,428
4,233,122
4,230,045
3,956,382
4,117,154
4,876,080
4,867,918
5,259,932
5,195,611
5,587,232
5,970,091
7,013,922
7,242,155
7,157,088
7,773,441
8,339,904
8,339,9047,773,4417,157,0887,242,1557,013,9225,970,0915,587,2325,195,6115,259,9324,867,9184,876,0804,117,1543,956,3824,230,0454,233,1224,252,4284,151,3053,999,0243,756,9933,717,0242,203,8172,470,7112,471,1323,219,3090000000000000000489,885448,010421,282415,131427,071374,396358,333374,370013,76714,75015,34815,56415,93316,77216,63317,00216,91516,02017,26921,33426,59432,95008,24012,07813,084020,06524,33025,79629,27535,15840,07649,24150,41970,55789,444105,135117,669143,367
       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
222,618
221,530
231,433
248,644
89,736
376,268
314,553
320,773
247,429
247,886
252,816
260,287
272,293
267,953
273,961
273,961267,953272,293260,287252,816247,886247,429320,773314,553376,26889,736248,644231,433221,530222,618000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,092,456
2,173,026
1,620,486
1,769,932
1,620,903
2,065,086
2,362,106
3,055,239
2,896,935
3,000,506
3,108,707
3,107,442
2,921,002
3,569,637
3,823,864
4,533,391
4,598,068
4,923,638
4,933,032
5,129,844
5,103,814
4,807,575
4,936,129
5,773,262
5,971,539
6,774,597
6,563,392
6,640,445
6,832,997
7,180,609
6,962,790
6,693,365
6,851,994
7,154,417
8,578,565
9,310,412
10,447,077
11,378,228
12,553,312
12,464,197
13,531,146
12,655,029
12,459,917
12,937,493
11,705,016
12,011,745
11,734,913
12,339,513
12,459,210
9,921,722
9,979,266
12,024,993
11,433,182
11,950,882
11,840,821
11,126,348
12,278,025
12,355,546
11,716,780
12,434,047
13,209,233
14,308,358
14,375,580
14,846,369
16,278,829
17,452,342
17,398,239
17,364,052
17,834,526
19,420,947
21,832,344
21,335,167
20,991,368
21,469,127
22,028,309
21,791,637
21,986,339
23,462,422
22,762,158
23,481,981
24,022,409
24,022,40923,481,98122,762,15823,462,42221,986,33921,791,63722,028,30921,469,12720,991,36821,335,16721,832,34419,420,94717,834,52617,364,05217,398,23917,452,34216,278,82914,846,36914,375,58014,308,35813,209,23312,434,04711,716,78012,355,54612,278,02511,126,34811,840,82111,950,88211,433,18212,024,9939,979,2669,921,72212,459,21012,339,51311,734,91312,011,74511,705,01612,937,49312,459,91712,655,02913,531,14612,464,19712,553,31211,378,22810,447,0779,310,4128,578,5657,154,4176,851,9946,693,3656,962,7907,180,6096,832,9976,640,4456,563,3926,774,5975,971,5395,773,2624,936,1294,807,5755,103,8145,129,8444,933,0324,923,6384,598,0684,533,3913,823,8643,569,6372,921,0023,107,4423,108,7073,000,5062,896,9353,055,2392,362,1062,065,0861,620,9031,769,9321,620,4862,173,0262,092,456
   > Total Current 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
5,862,623
4,399,252
4,188,932
4,194,191
2,160,345
2,586,391
2,936,148
3,045,820
3,866,218
3,883,788
4,411,822
4,531,902
5,179,190
5,617,434
5,410,042
5,340,227
3,909,835
4,344,935
4,735,709
5,277,937
8,304,171
8,249,233
8,963,497
9,759,741
9,759,7418,963,4978,249,2338,304,1715,277,9374,735,7094,344,9353,909,8355,340,2275,410,0425,617,4345,179,1904,531,9024,411,8223,883,7883,866,2183,045,8202,936,1482,586,3912,160,3454,194,1914,188,9324,399,2525,862,623000000000000000000000000000000000000000000000000000000000
       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
6,750,337
6,278,307
7,075,718
1,547,275
623,239
1,018,043
1,046,530
1,064,721
1,401,967
1,521,782
1,539,925
2,633,689
2,995,593
0
0
0
0
0
0
0
0
0
0
0
000000000002,995,5932,633,6891,539,9251,521,7821,401,9671,064,7211,046,5301,018,043623,2391,547,2757,075,7186,278,3076,750,337000000000000000000000000000000000000000000000000000000000
       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
6,750,337
6,278,307
7,075,718
1,547,275
623,239
1,018,043
1,046,530
1,064,721
1,401,967
1,521,782
1,539,925
2,633,689
2,995,593
3,304,694
3,341,772
3,473,143
2,199,149
2,372,537
2,559,726
2,491,736
4,772,917
4,692,104
5,217,283
6,018,899
6,018,8995,217,2834,692,1044,772,9172,491,7362,559,7262,372,5372,199,1493,473,1433,341,7723,304,6942,995,5932,633,6891,539,9251,521,7821,401,9671,064,7211,046,5301,018,043623,2391,547,2757,075,7186,278,3076,750,337000000000000000000000000000000000000000000000000000000000
       Accounts payable 
153,407
134,194
92,171
157,529
150,284
53,490
186,965
273,338
130,543
151,405
131,765
92,504
108,173
42,995
153,504
152,690
201,265
232,315
208,342
175,328
90,849
284,477
255,666
205,714
275,483
333,990
98,084
48,344
240,954
160,339
103,556
71,662
87,062
137,913
94,580
180,872
188,263
172,000
185,000
210,000
263,000
253,000
267,000
268,000
200,000
304,000
354,000
294,000
246,000
269,000
225,000
235,000
223,000
188,000
262,000
208,000
197,000
242,000
204,000
232,000
234,000
242,000
227,000
204,000
169,000
196,000
177,000
181,000
198,000
304,000
257,000
211,000
170,000
254,000
228,000
218,000
233,000
704,000
994,941
1,028,451
1,015,806
1,015,8061,028,451994,941704,000233,000218,000228,000254,000170,000211,000257,000304,000198,000181,000177,000196,000169,000204,000227,000242,000234,000232,000204,000242,000197,000208,000262,000188,000223,000235,000225,000269,000246,000294,000354,000304,000200,000268,000267,000253,000263,000210,000185,000172,000188,263180,87294,580137,91387,06271,662103,556160,339240,95448,34498,084333,990275,483205,714255,666284,47790,849175,328208,342232,315201,265152,690153,50442,995108,17392,504131,765151,405130,543273,338186,96553,490150,284157,52992,171134,194153,407
       Other Current 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
1,511,633
1,436,945
1,330,667
1,260,703
1,158,254
1,203,669
1,189,988
1,566,452
1,890,263
66,074
69,389
62,048
1,860,965
2,000,663
1,798,134
1,630,258
1,394,860
1,657,938
1,879,701
2,496,554
2,750,281
2,481,460
2,661,821
2,666,704
2,666,7042,661,8212,481,4602,750,2812,496,5541,879,7011,657,9381,394,8601,630,2581,798,1342,000,6631,860,96562,04869,38966,0741,890,2631,566,4521,189,9881,203,6691,158,2541,260,7031,330,6671,436,9451,511,633000000000000000000000000000000000000000000000000000000000
   > 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
13,514,451
12,952,230
13,302,624
14,241,757
16,214,910
15,925,125
15,651,141
17,559,291
17,683,374
17,055,928
16,708,402
15,158,251
14,512,925
14,518,484
14,262,668
14,262,66814,518,48414,512,92515,158,25116,708,40217,055,92817,683,37417,559,29115,651,14115,925,12516,214,91014,241,75713,302,62412,952,23013,514,451000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-6,750,337
-6,278,307
-7,075,718
-1,547,275
-623,239
-1,018,043
-1,046,530
-1,064,721
-1,401,967
-1,521,782
-1,539,925
-2,633,689
-2,995,593
333,097
332,215
392,160
495,889
564,122
556,870
571,573
1,012,579
1,023,249
1,056,278
1,067,912
1,067,9121,056,2781,023,2491,012,579571,573556,870564,122495,889392,160332,215333,097-2,995,593-2,633,689-1,539,925-1,521,782-1,401,967-1,064,721-1,046,530-1,018,043-623,239-1,547,275-7,075,718-6,278,307-6,750,337000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
186,233
179,229
186,456
181,232
177,178
176,831
161,714
158,138
163,244
171,615
169,503
165,599
167,581
174,631
174,969
174,969174,631167,581165,599169,503171,615163,244158,138161,714176,831177,178181,232186,456179,229186,233000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,901,728
2,161,072
2,471,498
2,619,988
2,805,050
2,887,932
3,088,617
2,945,062
3,249,366
3,196,433
3,419,575
3,535,639
3,792,736
3,668,954
3,917,718
3,694,156
3,854,623
3,723,709
3,859,811
3,748,080
4,134,987
4,321,450
4,558,536
4,540,202
4,865,993
4,890,754
4,966,123
4,822,384
4,957,927
5,090,507
5,080,016
5,185,817
5,386,794
6,150,305
5,513,695
5,535,710
5,706,999
6,023,960
6,224,993
6,146,970
7,005,653
8,853,676
7,436,887
7,808,775
8,436,261
8,317,961
8,729,044
8,455,314
8,591,663
10,114,356
10,206,967
10,184,626
10,670,683
11,170,069
11,246,290
11,181,779
11,144,134
11,947,634
12,061,438
11,997,575
12,370,793
12,555,561
12,927,027
12,881,625
12,834,687
12,967,272
13,218,264
13,359,405
13,941,205
14,054,507
14,263,199
14,138,987
14,370,755
15,648,208
15,979,898
16,652,772
16,994,853
17,723,264
18,317,135
18,826,944
19,177,370
19,177,37018,826,94418,317,13517,723,26416,994,85316,652,77215,979,89815,648,20814,370,75514,138,98714,263,19914,054,50713,941,20513,359,40513,218,26412,967,27212,834,68712,881,62512,927,02712,555,56112,370,79311,997,57512,061,43811,947,63411,144,13411,181,77911,246,29011,170,06910,670,68310,184,62610,206,96710,114,3568,591,6638,455,3148,729,0448,317,9618,436,2617,808,7757,436,8878,853,6767,005,6536,146,9706,224,9936,023,9605,706,9995,535,7105,513,6956,150,3055,386,7945,185,8175,080,0165,090,5074,957,9274,822,3844,966,1234,890,7544,865,9934,540,2024,558,5364,321,4504,134,9873,748,0803,859,8113,723,7093,854,6233,694,1563,917,7183,668,9543,792,7363,535,6393,419,5753,196,4333,249,3662,945,0623,088,6172,887,9322,805,0502,619,9882,471,4982,161,0721,901,728
   Common Stock
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,067,000
1,150,000
1,150,000
1,150,000
1,150,000
1,150,000
1,150,000
1,150,000
1,150,000
1,150,0001,150,0001,150,0001,150,0001,150,0001,150,0001,150,0001,150,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,0001,067,000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
660,055
523,230
523,415
523,298
390,735
348,777
467,808
365,364
381,726
335,444
241,449
238,217
101,162
87,388
14,488
84,003
-14,350
131,611
787,400
1,015,780
1,003,405
1,043,811
1,249,800
1,476,781
1,476,7811,249,8001,043,8111,003,4051,015,780787,400131,611-14,35084,00314,48887,388101,162238,217241,449335,444381,726365,364467,808348,777390,735523,298523,415523,230660,055000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.