0 XP   0   0   0

Airports of Thailand Public Company Limited










Financial Health of Airports of Thailand Public Company Limited




Comparing to competitors in the Airports & Air Services industry




  Industry Rankings  


Airports of Thailand Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Airports of Thailand Public Company Limited?

I guess you are interested in Airports of Thailand 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 Airports of Thailand Public Company Limited

Let's start. I'm going to help you getting a better view of Airports of Thailand 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 Airports of Thailand 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 Airports of Thailand 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 Airports of Thailand Public Company Limited. The closing price on 2022-12-02 was ฿73.75 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Airports of Thailand Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Airports of Thailand Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Airports of Thailand Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Airports of Thailand Public Company Limited to the Airports & Air Services industry mean.
  • A Net Profit Margin of 0.0% means that ฿0.00 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-84.9%+84.9%
TTM-84.9%YOY-240.0%+155.1%
TTM-84.9%5Y-66.1%-18.8%
5Y-66.1%10Y-13.8%-52.3%
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.5%-3.5%
TTM-84.9%1.5%-86.4%
YOY-240.0%-10.0%-230.0%
5Y-66.1%-0.2%-65.9%
10Y-13.8%5.0%-18.8%
1.1.2. Return on Assets

Shows how efficient Airports of Thailand Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Airports of Thailand Public Company Limited to the Airports & Air Services industry mean.
  • -0.7% Return on Assets means that Airports of Thailand Public Company Limited generated ฿-0.01 profit for each $1 in assets.

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

  • The MRQ is -0.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.7%TTM-1.5%+0.8%
TTM-1.5%YOY-2.0%+0.5%
TTM-1.5%5Y0.7%-2.3%
5Y0.7%10Y1.7%-1.0%
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.7%0.4%-1.1%
TTM-1.5%0.3%-1.8%
YOY-2.0%-0.8%-1.2%
5Y0.7%0.8%-0.1%
10Y1.7%1.2%+0.5%
1.1.3. Return on Equity

Shows how efficient Airports of Thailand Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Airports of Thailand Public Company Limited to the Airports & Air Services industry mean.
  • -1.3% Return on Equity means Airports of Thailand Public Company Limited generated ฿-0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -1.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -2.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.3%TTM-2.6%+1.3%
TTM-2.6%YOY-3.4%+0.8%
TTM-2.6%5Y0.7%-3.3%
5Y0.7%10Y2.4%-1.8%
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.3%1.6%-2.9%
TTM-2.6%1.1%-3.7%
YOY-3.4%-1.8%-1.6%
5Y0.7%1.4%-0.7%
10Y2.4%1.8%+0.6%

1.2. Operating Efficiency of Airports of Thailand Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Airports of Thailand Public Company Limited is operating .

  • Measures how much profit Airports of Thailand Public Company Limited makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Airports of Thailand Public Company Limited to the Airports & Air Services industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-91.6%+91.6%
TTM-91.6%YOY-247.8%+156.2%
TTM-91.6%5Y-65.1%-26.5%
5Y-65.1%10Y-27.9%-37.2%
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.4%-8.4%
TTM-91.6%3.3%-94.9%
YOY-247.8%-6.8%-241.0%
5Y-65.1%3.8%-68.9%
10Y-27.9%6.6%-34.5%
1.2.2. Operating Ratio

Measures how efficient Airports of Thailand Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Airports & Air Services industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are ฿0.00 for each ฿1 in net sales.

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

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.802-2.802
TTM2.802YOY5.969-3.168
TTM2.8025Y2.650+0.152
5Y2.65010Y1.527+1.123
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.431-1.431
TTM2.8021.372+1.430
YOY5.9691.397+4.572
5Y2.6501.186+1.464
10Y1.5270.962+0.565

1.3. Liquidity of Airports of Thailand Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Airports of Thailand Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Airports & Air Services industry mean).
  • A Current Ratio of 0.58 means the company has ฿0.58 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 0.585. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.991. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.585TTM0.991-0.407
TTM0.991YOY2.608-1.616
TTM0.9915Y2.943-1.951
5Y2.94310Y1.850+1.093
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5851.252-0.667
TTM0.9911.168-0.177
YOY2.6081.423+1.185
5Y2.9431.327+1.616
10Y1.8501.144+0.706
1.3.2. Quick Ratio

Measures if Airports of Thailand Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Airports of Thailand Public Company Limited to the Airports & Air Services industry mean.
  • A Quick Ratio of 0.26 means the company can pay off ฿0.26 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.264. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.418. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.264TTM0.418-0.154
TTM0.418YOY1.980-1.562
TTM0.4185Y2.410-1.992
5Y2.41010Y1.629+0.781
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2640.530-0.266
TTM0.4180.568-0.150
YOY1.9800.524+1.456
5Y2.4100.578+1.832
10Y1.6290.584+1.045

1.4. Solvency of Airports of Thailand Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Airports of Thailand Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Airports of Thailand Public Company Limited to Airports & Air Services industry mean.
  • A Debt to Asset Ratio of 0.43 means that Airports of Thailand Public Company Limited assets are financed with 42.7% credit (debt) and the remaining percentage (100% - 42.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.427. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.422. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.427TTM0.422+0.006
TTM0.422YOY0.396+0.025
TTM0.4225Y0.288+0.133
5Y0.28810Y0.313-0.025
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4270.568-0.141
TTM0.4220.564-0.142
YOY0.3960.539-0.143
5Y0.2880.488-0.200
10Y0.3130.480-0.167
1.4.2. Debt to Equity Ratio

Measures if Airports of Thailand Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Airports of Thailand Public Company Limited to the Airports & Air Services industry mean.
  • A Debt to Equity ratio of 75.4% means that company has ฿0.75 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.754. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.737. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.754TTM0.737+0.017
TTM0.737YOY0.664+0.073
TTM0.7375Y0.439+0.298
5Y0.43910Y0.481-0.043
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7541.250-0.496
TTM0.7371.293-0.556
YOY0.6641.249-0.585
5Y0.4391.293-0.854
10Y0.4811.097-0.616

2. Market Valuation of Airports of Thailand 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 Airports of Thailand Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Airports of Thailand Public Company Limited to the Airports & Air Services industry mean.
  • A PE ratio of -777.24 means the investor is paying ฿-777.24 for every ฿1 in earnings.

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

  • The EOD is -790.642. Company is losing money. -2
  • The MRQ is -777.241. Company is losing money. -2
  • The TTM is -432.409. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-790.642MRQ-777.241-13.401
MRQ-777.241TTM-432.409-344.832
TTM-432.409YOY-228.748-203.661
TTM-432.4095Y-77.360-355.049
5Y-77.36010Y354.932-432.292
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
EOD-790.64227.936-818.578
MRQ-777.24126.037-803.278
TTM-432.40924.531-456.940
YOY-228.748-6.781-221.967
5Y-77.36024.223-101.583
10Y354.93225.234+329.698
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Airports of Thailand Public Company Limited.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

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

  • The MRQ is -1,184.154. Very Bad. -2
  • The TTM is -1,016.871. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-1,184.154TTM-1,016.871-167.283
TTM-1,016.871YOY1,153.072-2,169.943
TTM-1,016.8715Y50.587-1,067.458
5Y50.58710Y-1,468.757+1,519.344
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,184.1540.330-1,184.484
TTM-1,016.8710.234-1,017.105
YOY1,153.0720.020+1,153.052
5Y50.5870.163+50.424
10Y-1,468.7570.221-1,468.978

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

Measures if the stock price of Airports of Thailand Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Airports & Air Services industry mean).
  • A PB ratio of 9.98 means the investor is paying ฿9.98 for each ฿1 in book value.

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

  • The EOD is 10.154. Seems overpriced? -1
  • The MRQ is 9.982. Seems overpriced? -1
  • The TTM is 9.171. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD10.154MRQ9.982+0.172
MRQ9.982TTM9.171+0.810
TTM9.171YOY7.526+1.646
TTM9.1715Y7.188+1.984
5Y7.18810Y19.150-11.963
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
EOD10.1541.915+8.239
MRQ9.9821.954+8.028
TTM9.1712.047+7.124
YOY7.5262.186+5.340
5Y7.1881.992+5.196
10Y19.1501.723+17.427
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Airports of Thailand 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----0.1690%-0.5180%-0.0980%0.045-100%
Book Value Growth--0.9710.971+0%0.969+0%0.971+0%0.9710%
Book Value Per Share--7.2637.393-2%8.458-14%9.311-22%8.348-13%
Book Value Per Share Growth----0.0230%-0.0600%-0.0130%0.006-100%
Current Ratio--0.5850.991-41%2.608-78%2.943-80%1.850-68%
Debt To Asset Ratio--0.4270.422+1%0.396+8%0.288+48%0.313+36%
Debt To Equity Ratio--0.7540.737+2%0.664+14%0.439+72%0.481+57%
Dividend Per Share--0.0010.0010%0.095-99%0.387-100%0.380-100%
Dividend Per Share Growth----0%0.333-100%-0.1340%0.076-100%
Eps---0.093-0.194+108%-0.286+206%0.095-198%0.201-146%
Eps Growth--0.6560.413+59%-0.072+111%-0.086+113%-0.047+107%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin----0.8490%-2.4000%-0.6610%-0.1380%
Operating Margin----0.9160%-2.4780%-0.6510%-0.2790%
Operating Ratio---2.802-100%5.969-100%2.650-100%1.527-100%
Pb Ratio10.154+2%9.9829.171+9%7.526+33%7.188+39%19.150-48%
Pe Ratio-790.642-2%-777.241-432.409-44%-228.748-71%-77.360-90%354.932-319%
Peg Ratio---1184.154-1016.871-14%1153.072-203%50.587-2441%-1468.757+24%
Price Per Share73.750+2%72.50067.688+7%63.563+14%65.575+11%147.594-51%
Price To Total Gains Ratio131280.140+2%129055.05332019.346+303%-185.144+100%90315.390+43%45404.457+184%
Profit Growth---95.230-95.931+1%-97.327+2%-0.249-100%48.425-297%
Quick Ratio--0.2640.418-37%1.980-87%2.410-89%1.629-84%
Return On Assets---0.007-0.015+106%-0.020+178%0.007-199%0.017-142%
Return On Equity---0.013-0.026+103%-0.034+165%0.007-296%0.024-154%
Total Gains Per Share--0.001-0.168+30089%-0.423+75405%0.289-100%0.426-100%
Total Gains Per Share Growth--266.58766.901+298%0.255+104378%-313.828+218%-156.966+159%
Usd Book Value--2988352815.9843041729635.450-2%3479952954.341-14%3830844762.639-22%3434817436.160-13%
Usd Book Value Change Per Share----0.0050%-0.0150%-0.0030%0.001-100%
Usd Book Value Per Share--0.2090.213-2%0.244-14%0.268-22%0.240-13%
Usd Dividend Per Share--0.0000.0000%0.003-99%0.011-100%0.011-100%
Usd Eps---0.003-0.006+108%-0.008+206%0.003-198%0.006-146%
Usd Price Per Share2.124+2%2.0881.949+7%1.831+14%1.889+11%4.251-51%
Usd Profit---38377456.819-79832643.754+108%-117518501.333+206%39035410.482-198%82554731.358-146%
Usd Revenue---72074563.337-100%51016310.734-100%247098064.699-100%286839683.181-100%
Usd Total Gains Per Share--0.000-0.005+30089%-0.012+75405%0.008-100%0.012-100%
 EOD+3 -2MRQTTM+16 -10YOY+16 -135Y+8 -2010Y+7 -25

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-790.642
Price to Book Ratio (EOD)Between0-110.154
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.264
Current Ratio (MRQ)Greater than10.585
Debt to Asset Ratio (MRQ)Less than10.427
Debt to Equity Ratio (MRQ)Less than10.754
Return on Equity (MRQ)Greater than0.15-0.013
Return on Assets (MRQ)Greater than0.05-0.007
Total2/10 (20.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.124
Ma 20Greater thanMa 5074.575
Ma 50Greater thanMa 10073.615
Ma 100Greater thanMa 20072.563
OpenGreater thanClose74.500
Total4/5 (80.0%)



Latest Balance Sheet

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

Summary
 As reported
Total Liabilities -
Total Stockholder Equity+ -
Total Assets = -

Assets

Total Assets-
Total Current Assets8,476,214
Long-term Assets8,476,214
Total Current Assets
Net Receivables 3,828,365
Inventory 337,504
Other Current Assets 281,833
Total Current Assets  (as reported)8,476,214
Total Current Assets  (calculated)4,447,702
+/- 4,028,512
Long-term Assets
Property Plant Equipment 146,974,031
Long-term Assets  (as reported)0
Long-term Assets  (calculated)146,974,031
+/- 146,974,031

Liabilities & Shareholders' Equity

Total Current Liabilities14,495,045
Long-term Liabilities-
Total Stockholder Equity-
Total Current Liabilities
Accounts payable 1,056,339
Other Current Liabilities 4,577,275
Total Current Liabilities  (as reported)14,495,045
Total Current Liabilities  (calculated)5,633,613
+/- 8,861,432
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock14,285,700
Other Stockholders Equity 905,366
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)15,191,066
+/- 15,191,066
Other
Net Tangible Assets 100,048,310



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
85,247,710
93,342,607
108,744,563
116,094,806
123,446,361
130,630,945
134,520,786
140,115,325
142,400,230
145,639,261
150,505,059
145,656,417
143,449,269
142,772,435
143,476,914
142,902,326
142,226,069
144,521,417
146,455,973
153,010,493
145,725,494
146,235,954
149,019,879
146,143,210
143,590,994
145,342,367
145,832,000
145,100,697
145,083,015
146,910,493
147,119,789
150,637,050
146,702,343
149,402,396
150,011,587
145,774,685
143,126,923
145,728,579
153,060,954
155,015,562
150,664,437
153,030,210
153,788,842
154,197,947
153,581,681
154,604,010
159,623,657
161,925,565
160,994,031
166,516,511
172,216,391
172,537,320
168,646,050
172,208,932
178,409,935
180,253,414
175,491,093
178,935,527
187,708,552
188,409,043
181,143,998
185,835,144
198,381,559
200,511,879
185,978,838
178,076,697
173,558,571
207,613,192
200,475,163
197,234,591
195,085,766
185,461,593
182,510,259
181,131,468
0
0181,131,468182,510,259185,461,593195,085,766197,234,591200,475,163207,613,192173,558,571178,076,697185,978,838200,511,879198,381,559185,835,144181,143,998188,409,043187,708,552178,935,527175,491,093180,253,414178,409,935172,208,932168,646,050172,537,320172,216,391166,516,511160,994,031161,925,565159,623,657154,604,010153,581,681154,197,947153,788,842153,030,210150,664,437155,015,562153,060,954145,728,579143,126,923145,774,685150,011,587149,402,396146,702,343150,637,050147,119,789146,910,493145,083,015145,100,697145,832,000145,342,367143,590,994146,143,210149,019,879146,235,954145,725,494153,010,493146,455,973144,521,417142,226,069142,902,326143,476,914142,772,435143,449,269145,656,417150,505,059145,639,261142,400,230140,115,325134,520,786130,630,945123,446,361116,094,806108,744,56393,342,60785,247,710
   > 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
67,676,724
63,459,218
66,608,802
71,655,011
73,060,880
67,424,739
69,728,617
77,068,092
78,979,303
71,512,634
75,267,469
80,787,146
82,529,869
66,279,152
57,617,778
50,491,439
40,156,438
30,947,872
26,293,071
21,498,928
13,531,686
11,258,051
9,233,184
8,476,214
8,476,2149,233,18411,258,05113,531,68621,498,92826,293,07130,947,87240,156,43850,491,43957,617,77866,279,15282,529,86980,787,14675,267,46971,512,63478,979,30377,068,09269,728,61767,424,73973,060,88071,655,01166,608,80263,459,21867,676,724000000000000000000000000000000000000000000000000000
       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
6,577,040
5,793,296
4,084,121
9,317,750
6,485,447
6,044,569
4,622,851
8,602,097
7,493,204
5,587,470
7,373,224
9,932,465
10,408,047
13,873,135
15,158,869
5,828,090
6,382,000
7,182,526
4,663,041
8,478,749
6,694,111
6,600,725
4,549,152
0
04,549,1526,600,7256,694,1118,478,7494,663,0417,182,5266,382,0005,828,09015,158,86913,873,13510,408,0479,932,4657,373,2245,587,4707,493,2048,602,0974,622,8516,044,5696,485,4479,317,7504,084,1215,793,2966,577,040000000000000000000000000000000000000000000000000000
       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
57,204,023
53,404,086
58,904,086
58,354,086
62,054,086
56,554,147
61,054,147
64,204,147
66,704,147
61,024,210
63,824,210
65,976,860
66,924,000
47,724,480
37,924,480
37,729,480
27,034,480
18,934,665
17,374,472
8,624,665
2,024,665
24,757
24,757
0
024,75724,7572,024,6658,624,66517,374,47218,934,66527,034,48037,729,48037,924,48047,724,48066,924,00065,976,86063,824,21061,024,21066,704,14764,204,14761,054,14756,554,14762,054,08658,354,08658,904,08653,404,08657,204,023000000000000000000000000000000000000000000000000000
       Net Receivables 
1,670,179
1,321,892
1,435,115
1,590,704
1,620,110
1,681,274
1,889,360
5,437,473
5,614,031
6,119,049
2,301,193
2,782,021
3,345,374
3,280,675
4,228,162
4,206,753
4,004,685
3,398,429
4,435,289
5,111,067
4,994,027
5,625,742
9,038,653
3,688,399
3,249,295
2,967,634
5,001,726
6,562,949
5,316,593
4,232,792
4,376,577
4,338,008
4,635,329
4,173,866
4,501,878
4,792,071
5,053,417
4,641,259
3,443,870
3,611,037
3,450,460
2,783,073
2,566,267
2,702,270
2,984,043
2,696,877
2,815,774
3,302,309
4,211,277
3,015,322
3,396,720
3,290,803
3,652,863
3,015,402
3,693,720
3,815,214
4,106,829
3,418,507
3,914,569
4,105,062
4,020,690
3,262,520
3,582,050
4,344,226
3,811,677
3,829,558
6,014,317
6,038,011
4,251,672
3,671,961
3,697,088
4,195,952
3,974,447
3,928,050
3,828,365
3,828,3653,928,0503,974,4474,195,9523,697,0883,671,9614,251,6726,038,0116,014,3173,829,5583,811,6774,344,2263,582,0503,262,5204,020,6904,105,0623,914,5693,418,5074,106,8293,815,2143,693,7203,015,4023,652,8633,290,8033,396,7203,015,3224,211,2773,302,3092,815,7742,696,8772,984,0432,702,2702,566,2672,783,0733,450,4603,611,0373,443,8704,641,2595,053,4174,792,0714,501,8784,173,8664,635,3294,338,0084,376,5774,232,7925,316,5936,562,9495,001,7262,967,6343,249,2953,688,3999,038,6535,625,7424,994,0275,111,0674,435,2893,398,4294,004,6854,206,7534,228,1623,280,6753,345,3742,782,0212,301,1936,119,0495,614,0315,437,4731,889,3601,681,2741,620,1101,590,7041,435,1151,321,8921,670,179
       Inventory 
0
0
112,047
0
0
0
90,741
108,469
104,435
95,217
79,560
87,095
103,855
126,456
130,979
152,948
142,921
197,697
209,707
214,317
220,456
221,711
206,546
221,778
240,799
238,787
254,271
259,710
254,894
274,512
313,236
284,136
251,929
247,664
251,762
257,435
237,817
251,682
206,488
186,341
265,027
234,522
195,444
181,645
202,509
261,483
237,853
223,439
278,093
247,940
261,071
232,330
246,926
287,906
277,435
300,647
319,946
294,973
331,389
316,187
304,084
351,876
334,707
355,762
341,961
321,765
340,225
363,734
348,889
339,330
307,006
356,206
386,613
359,198
337,504
337,504359,198386,613356,206307,006339,330348,889363,734340,225321,765341,961355,762334,707351,876304,084316,187331,389294,973319,946300,647277,435287,906246,926232,330261,071247,940278,093223,439237,853261,483202,509181,645195,444234,522265,027186,341206,488251,682237,817257,435251,762247,664251,929284,136313,236274,512254,894259,710254,271238,787240,799221,778206,546221,711220,456214,317209,707197,697142,921152,948130,979126,456103,85587,09579,56095,217104,435108,46990,741000112,04700
   > 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
109,631,364
110,567,675
117,594,413
117,982,009
119,699,687
120,458,919
123,067,132
167,456,754
169,527,291
170,941,520
173,586,837
171,929,908
171,252,209
171,898,284
0
0171,898,284171,252,209171,929,908173,586,837170,941,520169,527,291167,456,754123,067,132120,458,919119,699,687117,982,009117,594,413110,567,675109,631,364000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
12,699,289
12,399,984
12,203,642
11,872,820
11,586,224
11,397,747
11,221,287
10,981,272
10,726,058
10,411,578
114,077,978
117,768,012
116,310,284
118,522,097
117,670,920
116,572,567
115,435,357
114,361,172
114,336,284
112,887,123
111,145,125
109,761,377
108,389,129
106,544,918
105,055,360
103,596,430
103,671,299
101,815,020
100,546,907
99,360,960
96,403,670
89,759,470
89,234,538
89,782,280
88,662,494
87,743,067
86,921,959
87,086,441
91,406,080
92,596,670
92,730,205
92,724,349
94,281,623
94,718,495
94,661,559
94,786,757
95,252,593
94,040,278
93,400,907
92,424,241
91,692,242
90,847,534
91,328,661
91,860,950
93,625,439
93,063,485
94,122,536
94,432,105
96,334,411
95,178,415
95,428,804
96,568,292
104,069,406
104,858,188
106,642,449
107,830,552
110,129,810
148,892,572
147,983,699
147,216,138
147,966,305
145,567,134
144,616,628
144,760,775
146,974,031
146,974,031144,760,775144,616,628145,567,134147,966,305147,216,138147,983,699148,892,572110,129,810107,830,552106,642,449104,858,188104,069,40696,568,29295,428,80495,178,41596,334,41194,432,10594,122,53693,063,48593,625,43991,860,95091,328,66190,847,53491,692,24292,424,24193,400,90794,040,27895,252,59394,786,75794,661,55994,718,49594,281,62392,724,34992,730,20592,596,67091,406,08087,086,44186,921,95987,743,06788,662,49489,782,28089,234,53889,759,47096,403,67099,360,960100,546,907101,815,020103,671,299103,596,430105,055,360106,544,918108,389,129109,761,377111,145,125112,887,123114,336,284114,361,172115,435,357116,572,567117,670,920118,522,097116,310,284117,768,012114,077,97810,411,57810,726,05810,981,27211,221,28711,397,74711,586,22411,872,82012,203,64212,399,98412,699,289
       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
1,217,633
1,296,453
1,524,795
1,595,745
1,658,504
1,320,008
1,178,080
1,147,064
1,107,516
1,233,427
1,233,489
1,161,919
1,067,607
720,298
862,391
722,217
1,030,483
1,080,967
1,104,479
1,148,881
1,046,473
1,054,332
1,130,885
0
01,130,8851,054,3321,046,4731,148,8811,104,4791,080,9671,030,483722,217862,391720,2981,067,6071,161,9191,233,4891,233,4271,107,5161,147,0641,178,0801,320,0081,658,5041,595,7451,524,7951,296,4531,217,633000000000000000000000000000000000000000000000000000
       Intangible Assets 
121,800
120,860
116,359
114,325
112,343
109,110
112,659
108,869
104,116
198,928
2,803,743
2,732,780
3,208,143
893,444
1,045,451
1,038,102
1,052,323
1,027,340
1,029,200
1,006,865
1,015,151
1,040,855
1,083,255
1,188,065
1,224,547
1,214,227
1,310,437
1,324,556
1,397,118
1,573,036
691,559
660,241
658,169
629,335
615,964
585,698
569,959
543,561
594,783
592,623
557,105
610,002
585,679
596,989
556,351
579,854
553,135
490,797
450,755
399,023
350,042
324,048
300,089
285,472
415,737
404,287
416,343
399,956
391,190
371,789
378,937
382,185
433,903
434,086
0
0
0
0
0
0
0
0
0
0
0
00000000000434,086433,903382,185378,937371,789391,190399,956416,343404,287415,737285,472300,089324,048350,042399,023450,755490,797553,135579,854556,351596,989585,679610,002557,105592,623594,783543,561569,959585,698615,964629,335658,169660,241691,5591,573,0361,397,1181,324,5561,310,4371,214,2271,224,5471,188,0651,083,2551,040,8551,015,1511,006,8651,029,2001,027,3401,052,3231,038,1021,045,451893,4443,208,1432,732,7802,803,743198,928104,116108,869112,659109,110112,343114,325116,359120,860121,800
       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
6,607
6,778
7,099
-3,647,894
7,099
7,562
190,148
-12,234,596
-336,255
253,771
254,267
253,041
269,148
268,931
0
0268,931269,148253,041254,267253,771-336,255-12,234,596190,1487,5627,099-3,647,8947,0996,7786,607000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
31,572,575
36,117,433
50,266,045
56,120,511
62,144,594
68,326,752
70,039,286
72,341,246
73,328,209
74,452,311
79,436,209
73,245,659
73,759,796
72,730,522
73,789,753
72,865,016
69,624,207
68,341,423
70,147,579
78,455,276
73,042,900
72,230,420
75,760,096
72,087,782
68,343,689
70,636,666
71,743,189
70,317,355
69,378,734
71,237,161
75,565,207
77,055,281
71,197,772
73,229,478
72,216,770
64,466,732
59,780,453
59,264,181
61,321,028
59,439,516
57,999,510
57,633,492
56,541,436
53,157,742
52,490,667
51,629,887
50,811,517
48,367,947
48,922,147
49,310,686
50,637,838
45,879,166
46,515,618
44,490,506
46,721,244
42,364,727
42,871,015
39,987,091
43,439,432
37,731,429
37,643,003
36,386,199
43,842,924
38,655,544
35,752,491
30,563,945
30,526,900
78,734,459
77,915,709
78,767,352
81,664,393
76,425,355
76,608,550
77,369,218
0
077,369,21876,608,55076,425,35581,664,39378,767,35277,915,70978,734,45930,526,90030,563,94535,752,49138,655,54443,842,92436,386,19937,643,00337,731,42943,439,43239,987,09142,871,01542,364,72746,721,24444,490,50646,515,61845,879,16650,637,83849,310,68648,922,14748,367,94750,811,51751,629,88752,490,66753,157,74256,541,43657,633,49257,999,51059,439,51661,321,02859,264,18159,780,45364,466,73272,216,77073,229,47871,197,77277,055,28175,565,20771,237,16169,378,73470,317,35571,743,18970,636,66668,343,68972,087,78275,760,09672,230,42073,042,90078,455,27670,147,57968,341,42369,624,20772,865,01673,789,75372,730,52273,759,79673,245,65979,436,20974,452,31173,328,20972,341,24670,039,28668,326,75262,144,59456,120,51150,266,04536,117,43331,572,575
   > Total Current Liabilities 
7,002,903
6,005,521
10,801,884
8,930,214
6,855,616
10,384,701
9,494,912
8,466,727
8,671,941
7,692,877
13,993,235
8,768,077
9,134,466
9,126,132
10,998,389
9,216,525
8,384,657
8,841,664
10,388,592
9,510,037
9,991,949
11,217,104
13,313,846
12,046,354
12,261,690
12,033,492
14,176,722
12,594,006
13,979,118
14,039,155
16,758,960
16,438,066
16,885,707
16,254,377
17,418,357
15,853,383
16,499,149
16,295,170
19,452,024
18,079,327
17,916,808
17,931,289
17,964,892
15,107,446
15,834,801
15,566,744
15,853,910
14,429,480
15,747,306
15,573,992
18,428,594
16,048,088
18,118,487
16,763,041
20,728,195
16,874,594
18,795,004
18,181,440
23,202,726
18,003,876
19,273,585
18,548,688
26,182,041
21,967,155
19,743,031
15,429,311
15,333,146
11,531,629
10,510,327
10,848,363
13,610,278
9,806,940
9,984,428
10,570,826
14,495,045
14,495,04510,570,8269,984,4289,806,94013,610,27810,848,36310,510,32711,531,62915,333,14615,429,31119,743,03121,967,15526,182,04118,548,68819,273,58518,003,87623,202,72618,181,44018,795,00416,874,59420,728,19516,763,04118,118,48716,048,08818,428,59415,573,99215,747,30614,429,48015,853,91015,566,74415,834,80115,107,44617,964,89217,931,28917,916,80818,079,32719,452,02416,295,17016,499,14915,853,38317,418,35716,254,37716,885,70716,438,06616,758,96014,039,15513,979,11812,594,00614,176,72212,033,49212,261,69012,046,35413,313,84611,217,1049,991,9499,510,03710,388,5928,841,6648,384,6579,216,52510,998,3899,126,1329,134,4668,768,07713,993,2357,692,8778,671,9418,466,7279,494,91210,384,7016,855,6168,930,21410,801,8846,005,5217,002,903
       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
30,084,001
28,544,006
27,696,069
3,852,651
3,678,170
3,729,316
3,801,312
3,549,905
3,642,833
3,805,337
3,536,112
3,078,463
3,153,863
0
0
0
0
0
0
0
0
0
0
0
000000000003,153,8633,078,4633,536,1123,805,3373,642,8333,549,9053,801,3123,729,3163,678,1703,852,65127,696,06928,544,00630,084,001000000000000000000000000000000000000000000000000000
       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
30,084,001
28,544,006
27,696,069
3,852,651
3,678,170
3,729,316
3,801,312
3,549,905
3,642,833
3,805,337
3,536,112
3,078,463
3,153,863
2,782,070
2,664,213
2,784,809
2,664,820
3,206,300
2,493,948
2,316,597
2,198,137
2,117,143
1,981,877
0
01,981,8772,117,1432,198,1372,316,5972,493,9483,206,3002,664,8202,784,8092,664,2132,782,0703,153,8633,078,4633,536,1123,805,3373,642,8333,549,9053,801,3123,729,3163,678,1703,852,65127,696,06928,544,00630,084,001000000000000000000000000000000000000000000000000000
       Accounts payable 
3,381,528
837,684
976,394
697,731
784,317
1,142,626
1,331,990
945,125
1,167,261
1,488,601
2,389,313
327,667
302,643
292,706
924,056
530,147
331,772
403,984
505,070
402,844
428,191
377,593
738,614
492,589
475,962
482,273
798,936
595,885
589,007
728,570
1,042,040
751,281
608,880
754,889
1,259,324
635,629
483,853
605,854
1,255,616
735,250
727,967
881,984
1,443,786
722,442
763,456
707,457
1,150,498
592,246
749,400
590,182
1,370,274
803,490
742,330
983,384
1,954,745
945,606
935,799
787,370
1,719,962
770,039
870,984
676,157
1,509,261
726,966
848,851
590,412
1,808,528
733,189
1,016,959
796,957
929,821
756,969
584,897
871,752
1,056,339
1,056,339871,752584,897756,969929,821796,9571,016,959733,1891,808,528590,412848,851726,9661,509,261676,157870,984770,0391,719,962787,370935,799945,6061,954,745983,384742,330803,4901,370,274590,182749,400592,2461,150,498707,457763,456722,4421,443,786881,984727,967735,2501,255,616605,854483,853635,6291,259,324754,889608,880751,2811,042,040728,570589,007595,885798,936482,273475,962492,589738,614377,593428,191402,844505,070403,984331,772530,147924,056292,706302,643327,6672,389,3131,488,6011,167,261945,1251,331,9901,142,626784,317697,731976,394837,6843,381,528
       Other Current Liabilities 
2,981,996
4,528,157
9,182,463
7,593,812
5,433,741
8,606,870
7,236,555
6,630,452
5,922,157
5,057,954
10,472,012
7,245,353
7,639,817
7,635,177
8,645,942
7,221,750
6,553,941
6,939,019
8,021,949
6,331,422
5,986,963
6,767,309
7,639,283
6,770,781
7,198,090
6,695,494
8,380,776
6,890,544
8,347,075
8,064,511
10,199,194
10,083,308
11,090,961
10,002,629
10,713,847
10,318,578
11,657,225
11,276,902
13,736,170
13,008,176
12,909,279
12,722,877
12,549,888
10,531,665
11,213,829
10,973,361
10,475,707
9,609,899
10,571,291
10,242,083
12,261,506
10,865,347
13,016,865
11,445,804
14,491,498
11,813,958
13,478,239
12,907,167
6,675,234
13,176,554
1,980,780
2,178,290
416,390
18,086,325
16,000,240
11,863,636
4,087,379
7,004,343
5,962,068
6,209,398
4,899,110
5,403,893
5,747,728
6,390,387
4,577,275
4,577,2756,390,3875,747,7285,403,8934,899,1106,209,3985,962,0687,004,3434,087,37911,863,63616,000,24018,086,325416,3902,178,2901,980,78013,176,5546,675,23412,907,16713,478,23911,813,95814,491,49811,445,80413,016,86510,865,34712,261,50610,242,08310,571,2919,609,89910,475,70710,973,36111,213,82910,531,66512,549,88812,722,87712,909,27913,008,17613,736,17011,276,90211,657,22510,318,57810,713,84710,002,62911,090,96110,083,30810,199,1948,064,5118,347,0756,890,5448,380,7766,695,4947,198,0906,770,7817,639,2836,767,3095,986,9636,331,4228,021,9496,939,0196,553,9417,221,7508,645,9427,635,1777,639,8177,245,35310,472,0125,057,9545,922,1576,630,4527,236,5558,606,8705,433,7417,593,8129,182,4634,528,1572,981,996
   > 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
18,369,418
17,837,512
17,660,883
16,688,389
16,009,460
15,134,634
15,193,754
67,202,829
67,405,382
67,918,989
68,054,115
66,618,415
66,624,122
66,798,392
0
066,798,39266,624,12266,618,41568,054,11567,918,98967,405,38267,202,82915,193,75415,134,63416,009,46016,688,38917,660,88317,837,51218,369,418000000000000000000000000000000000000000000000000000000000000
       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
-30,084,001
-28,544,006
-27,696,069
-3,852,651
-3,678,170
-3,729,316
-3,801,312
-3,549,905
-3,642,833
-3,736,751
-3,281,058
-2,920,688
-3,105,038
154,424
130,011
93,034
53,575,226
53,400,337
54,903,625
55,637,635
53,728,089
54,384,233
55,019,176
0
055,019,17654,384,23353,728,08955,637,63554,903,62553,400,33753,575,22693,034130,011154,424-3,105,038-2,920,688-3,281,058-3,736,751-3,642,833-3,549,905-3,801,312-3,729,316-3,678,170-3,852,651-27,696,069-28,544,006-30,084,001000000000000000000000000000000000000000000000000000
       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
960,670
972,450
982,649
963,417
934,376
828,251
890,446
869,959
1,261,583
987,487
1,042,588
1,200,727
1,098,586
900,074
0
0900,0741,098,5861,200,7271,042,588987,4871,261,583869,959890,446828,251934,376963,417982,649972,450960,670000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
53,655,943
57,143,494
58,397,306
59,812,965
61,144,073
61,907,174
64,095,246
67,396,812
68,698,576
70,815,753
70,736,389
72,082,768
69,363,988
69,731,410
69,389,365
69,740,201
72,306,582
75,912,315
76,051,134
74,315,131
72,464,875
73,808,886
73,086,487
73,894,614
75,091,742
74,556,615
73,955,385
74,660,994
75,592,865
75,581,211
71,408,869
73,428,700
75,346,651
76,020,625
77,643,253
81,152,368
83,180,784
86,305,009
91,578,917
95,400,436
92,459,984
95,190,504
97,044,246
100,831,267
100,874,847
102,759,264
108,587,573
113,323,161
111,823,225
116,957,105
121,321,875
126,387,246
121,841,135
127,421,985
131,376,250
137,558,006
132,271,684
138,592,294
143,902,781
150,246,772
142,951,623
148,834,726
153,899,114
161,158,225
149,528,290
146,707,907
142,235,577
127,847,125
121,529,341
117,469,711
112,343,771
107,990,232
104,720,076
102,574,741
0
0102,574,741104,720,076107,990,232112,343,771117,469,711121,529,341127,847,125142,235,577146,707,907149,528,290161,158,225153,899,114148,834,726142,951,623150,246,772143,902,781138,592,294132,271,684137,558,006131,376,250127,421,985121,841,135126,387,246121,321,875116,957,105111,823,225113,323,161108,587,573102,759,264100,874,847100,831,26797,044,24695,190,50492,459,98495,400,43691,578,91786,305,00983,180,78481,152,36877,643,25376,020,62575,346,65173,428,70071,408,86975,581,21175,592,86574,660,99473,955,38574,556,61575,091,74273,894,61473,086,48773,808,88672,464,87574,315,13176,051,13475,912,31572,306,58269,740,20169,389,36569,731,41069,363,98872,082,76870,736,38970,815,75368,698,57667,396,81264,095,24661,907,17461,144,07359,812,96558,397,30657,143,49453,655,943
   Common Stock
13,748,000
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,700
14,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70014,285,70013,748,000
   Retained Earnings 
28,588,341
29,901,510
30,950,283
32,367,622
33,685,289
34,454,691
36,274,412
38,944,773
40,247,586
42,334,314
42,238,150
45,029,899
42,300,619
42,631,920
42,284,835
42,625,592
45,212,133
48,838,026
49,028,505
47,349,201
45,496,426
46,810,197
46,060,077
46,858,124
48,035,093
47,518,865
46,876,056
47,558,985
48,485,815
48,459,042
44,319,460
46,370,295
48,223,809
48,926,008
50,470,012
53,902,518
55,840,215
58,992,664
64,246,412
68,019,597
65,143,594
67,623,056
69,451,499
73,364,569
73,398,076
75,273,675
81,123,597
85,749,609
84,173,963
89,238,488
93,552,792
98,637,011
94,027,843
99,426,019
103,323,525
109,543,051
104,527,522
110,961,679
116,209,001
122,584,630
113,804,174
119,687,233
124,808,413
133,571,698
122,220,565
119,286,660
114,882,472
100,247,406
93,889,212
89,810,738
84,653,261
80,381,599
77,105,139
74,897,924
73,565,236
73,565,23674,897,92477,105,13980,381,59984,653,26189,810,73893,889,212100,247,406114,882,472119,286,660122,220,565133,571,698124,808,413119,687,233113,804,174122,584,630116,209,001110,961,679104,527,522109,543,051103,323,52599,426,01994,027,84398,637,01193,552,79289,238,48884,173,96385,749,60981,123,59775,273,67573,398,07673,364,56969,451,49967,623,05665,143,59468,019,59764,246,41258,992,66455,840,21553,902,51850,470,01248,926,00848,223,80946,370,29544,319,46048,459,04248,485,81547,558,98546,876,05647,518,86548,035,09346,858,12446,060,07746,810,19745,496,42647,349,20149,028,50548,838,02645,212,13342,625,59242,284,83542,631,92042,300,61945,029,89942,238,15042,334,31440,247,58638,944,77336,274,41234,454,69133,685,28932,367,62230,950,28329,901,51028,588,341
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000
   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
896,866
959,922
1,142,596
1,199,356
1,161,585
890,793
777,246
840,411
808,773
865,510
865,554
808,762
733,157
454,356
567,878
499,736
746,350
786,759
805,603
837,141
755,265
761,568
823,448
905,366
905,366823,448761,568755,265837,141805,603786,759746,350499,736567,878454,356733,157808,762865,554865,510808,773840,411777,246890,7931,161,5851,199,3561,142,596959,922896,866000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.