0 XP   0   0   0

Bangkok Chain Hospital Public Company Limited










Financial Health of Bangkok Chain Hospital Public Company Limited




Comparing to competitors in the Medical Care Facilities industry




  Industry Rankings  


Richest
#18 / 220

Total Sales
#22 / 220

Making Money
#15 / 220

Working Efficiently
#10 / 220

Bangkok Chain Hospital Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Bangkok Chain Hospital Public Company Limited?

I guess you are interested in Bangkok Chain Hospital 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 Bangkok Chain Hospital Public Company Limited

Let's start. I'm going to help you getting a better view of Bangkok Chain Hospital 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 Bangkok Chain Hospital 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 Bangkok Chain Hospital 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 Bangkok Chain Hospital Public Company Limited. The closing price on 2022-12-01 was ฿20.10 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.
Bangkok Chain Hospital Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just 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 Bangkok Chain Hospital Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Bangkok Chain Hospital Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Net Profit Margin of 20.7% means that ฿0.21 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 20.7%. The company is making a huge profit. +2
  • The TTM is 30.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.7%TTM30.5%-9.8%
TTM30.5%YOY17.5%+13.0%
TTM30.5%5Y17.5%+13.0%
5Y17.5%10Y14.4%+3.1%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ20.7%2.9%+17.8%
TTM30.5%2.9%+27.6%
YOY17.5%2.8%+14.7%
5Y17.5%2.3%+15.2%
10Y14.4%2.7%+11.7%
1.1.2. Return on Assets

Shows how efficient Bangkok Chain Hospital Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • 4.6% Return on Assets means that Bangkok Chain Hospital Public Company Limited generated ฿0.05 profit for each $1 in assets.

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

  • The MRQ is 4.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 8.2%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ4.6%TTM8.2%-3.6%
TTM8.2%YOY3.1%+5.1%
TTM8.2%5Y3.5%+4.6%
5Y3.5%10Y2.6%+0.9%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%0.6%+4.0%
TTM8.2%0.7%+7.5%
YOY3.1%0.7%+2.4%
5Y3.5%0.7%+2.8%
10Y2.6%0.6%+2.0%
1.1.3. Return on Equity

Shows how efficient Bangkok Chain Hospital Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • 8.4% Return on Equity means Bangkok Chain Hospital Public Company Limited generated ฿0.08 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 8.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 17.1%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ8.4%TTM17.1%-8.7%
TTM17.1%YOY7.3%+9.9%
TTM17.1%5Y7.8%+9.3%
5Y7.8%10Y5.8%+2.0%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ8.4%1.8%+6.6%
TTM17.1%2.2%+14.9%
YOY7.3%2.0%+5.3%
5Y7.8%1.6%+6.2%
10Y5.8%1.7%+4.1%

1.2. Operating Efficiency of Bangkok Chain Hospital Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bangkok Chain Hospital Public Company Limited is operating .

  • Measures how much profit Bangkok Chain Hospital 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 Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • An Operating Margin of 27.7% means the company generated ฿0.28  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bangkok Chain Hospital Public Company Limited:

  • The MRQ is 27.7%. The company is operating very efficient. +2
  • The TTM is 41.7%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ27.7%TTM41.7%-14.0%
TTM41.7%YOY25.2%+16.5%
TTM41.7%5Y27.4%+14.3%
5Y27.4%10Y15.0%+12.4%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ27.7%5.7%+22.0%
TTM41.7%3.7%+38.0%
YOY25.2%4.5%+20.7%
5Y27.4%4.7%+22.7%
10Y15.0%5.2%+9.8%
1.2.2. Operating Ratio

Measures how efficient Bangkok Chain Hospital Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • An Operation Ratio of 1.36 means that the operating costs are ฿1.36 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Bangkok Chain Hospital Public Company Limited:

  • The MRQ is 1.357. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.103. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.357TTM1.103+0.254
TTM1.103YOY1.390-0.287
TTM1.1035Y1.374-0.270
5Y1.37410Y1.048+0.325
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3571.215+0.142
TTM1.1031.152-0.049
YOY1.3900.996+0.394
5Y1.3741.031+0.343
10Y1.0481.006+0.042

1.3. Liquidity of Bangkok Chain Hospital Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bangkok Chain Hospital Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Current Ratio of 1.71 means the company has ฿1.71 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Bangkok Chain Hospital Public Company Limited:

  • The MRQ is 1.709. The company is able to pay all its short-term debts. +1
  • The TTM is 1.661. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.709TTM1.661+0.048
TTM1.661YOY0.925+0.735
TTM1.6615Y1.336+0.325
5Y1.33610Y0.717+0.619
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7091.349+0.360
TTM1.6611.337+0.324
YOY0.9251.294-0.369
5Y1.3361.332+0.004
10Y0.7171.324-0.607
1.3.2. Quick Ratio

Measures if Bangkok Chain Hospital 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 Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Quick Ratio of 1.42 means the company can pay off ฿1.42 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bangkok Chain Hospital Public Company Limited:

  • The MRQ is 1.417. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.071. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.417TTM1.071+0.346
TTM1.071YOY0.565+0.507
TTM1.0715Y0.743+0.328
5Y0.74310Y0.610+0.134
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4170.787+0.630
TTM1.0710.831+0.240
YOY0.5650.861-0.296
5Y0.7430.922-0.179
10Y0.6100.868-0.258

1.4. Solvency of Bangkok Chain Hospital Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bangkok Chain Hospital Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to Medical Care Facilities industry mean.
  • A Debt to Asset Ratio of 0.41 means that Bangkok Chain Hospital Public Company Limited assets are financed with 40.7% credit (debt) and the remaining percentage (100% - 40.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.407. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.456. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.407TTM0.456-0.050
TTM0.456YOY0.533-0.077
TTM0.4565Y0.501-0.045
5Y0.50110Y0.507-0.006
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4070.548-0.141
TTM0.4560.540-0.084
YOY0.5330.559-0.026
5Y0.5010.532-0.031
10Y0.5070.522-0.015
1.4.2. Debt to Equity Ratio

Measures if Bangkok Chain Hospital Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Debt to Equity ratio of 74.3% means that company has ฿0.74 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.743. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.936. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.743TTM0.936-0.193
TTM0.936YOY1.265-0.329
TTM0.9365Y1.131-0.195
5Y1.13110Y1.164-0.033
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7431.050-0.307
TTM0.9361.039-0.103
YOY1.2651.252+0.013
5Y1.1311.159-0.028
10Y1.1641.132+0.032

2. Market Valuation of Bangkok Chain Hospital 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 Bangkok Chain Hospital Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A PE ratio of 40.77 means the investor is paying ฿40.77 for every ฿1 in earnings.

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

  • The EOD is 43.821. Good. +1
  • The MRQ is 40.769. Good. +1
  • The TTM is 26.184. Very good. +2
Trends
Current periodCompared to+/- 
EOD43.821MRQ40.769+3.052
MRQ40.769TTM26.184+14.584
TTM26.184YOY92.368-66.184
TTM26.1845Y113.103-86.919
5Y113.10310Y134.508-21.405
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD43.82140.641+3.180
MRQ40.76943.859-3.090
TTM26.18447.904-21.720
YOY92.36847.028+45.340
5Y113.10350.019+63.084
10Y134.50851.628+82.880
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Bangkok Chain Hospital 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 Bangkok Chain Hospital Public Company Limited:

  • The MRQ is -52.736. Very Bad. -2
  • The TTM is -64.110. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-52.736TTM-64.110+11.374
TTM-64.110YOY220.717-284.827
TTM-64.1105Y-427.931+363.821
5Y-427.93110Y1,406.151-1,834.082
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ-52.7360.010-52.746
TTM-64.110-0.032-64.078
YOY220.7170.132+220.585
5Y-427.9310.058-427.989
10Y1,406.1510.053+1,406.098

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

Measures if the stock price of Bangkok Chain Hospital Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A PB ratio of 3.16 means the investor is paying ฿3.16 for each ฿1 in book value.

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

  • The EOD is 3.400. Neutral. Compare to industry.
  • The MRQ is 3.163. Neutral. Compare to industry.
  • The TTM is 3.596. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD3.400MRQ3.163+0.237
MRQ3.163TTM3.596-0.433
TTM3.596YOY5.065-1.469
TTM3.5965Y5.526-1.929
5Y5.52610Y5.297+0.229
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD3.4002.005+1.395
MRQ3.1632.184+0.979
TTM3.5962.343+1.253
YOY5.0652.392+2.673
5Y5.5262.129+3.397
10Y5.2972.069+3.228
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bangkok Chain Hospital 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---0.6770.587-215%0.172-495%0.186-464%0.109-721%
Book Value Growth--0.9680.974-1%0.9730%0.9730%0.9720%
Book Value Per Share--5.9125.724+3%3.193+85%3.336+77%2.614+126%
Book Value Per Share Growth---0.1150.109-205%0.052-322%0.046-352%0.031-469%
Current Ratio--1.7091.661+3%0.925+85%1.336+28%0.717+138%
Debt To Asset Ratio--0.4070.456-11%0.533-24%0.501-19%0.507-20%
Debt To Equity Ratio--0.7430.936-21%1.265-41%1.131-34%1.164-36%
Dividend Per Share--1.0000.550+82%0.122+718%0.205+389%0.148+575%
Dividend Per Share Growth----5187166.0790%-0.0180%-1256782.5860%-682253.2250%
Eps--0.4590.857-46%0.217+112%0.281+63%0.173+166%
Eps Growth---0.773-0.140-82%0.175-543%0.004-19563%-0.022-97%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.2070.305-32%0.175+18%0.175+18%0.144+43%
Operating Margin--0.2770.417-34%0.252+10%0.274+1%0.150+84%
Operating Ratio--1.3571.103+23%1.390-2%1.374-1%1.048+29%
Pb Ratio3.400+7%3.1633.596-12%5.065-38%5.526-43%5.297-40%
Pe Ratio43.821+7%40.76926.184+56%92.368-56%113.103-64%134.508-70%
Peg Ratio---52.736-64.110+22%220.717-124%-427.931+711%1406.151-104%
Price Per Share20.100+7%18.70020.200-7%16.350+14%17.020+10%13.323+40%
Price To Total Gains Ratio62.311+7%57.97126.071+122%59.891-3%91.513-37%153.510-62%
Profit Growth--94.89496.717-2%97.623-3%97.129-2%97.056-2%
Quick Ratio--1.4171.071+32%0.565+151%0.743+91%0.610+132%
Return On Assets--0.0460.082-44%0.031+49%0.035+30%0.026+76%
Return On Equity--0.0840.171-51%0.073+16%0.078+8%0.058+44%
Revenue Growth--0.9630.972-1%0.975-1%0.972-1%0.972-1%
Total Gains Per Share--0.3231.137-72%0.294+10%0.391-17%0.257+25%
Total Gains Per Share Growth---4.744-0.976-79%0.345-1473%-0.291-94%-0.792-83%
Usd Book Value--424609632.000411152037.833+3%229367204.136+85%239895767.161+77%187877990.197+126%
Usd Book Value Change Per Share---0.0200.017-215%0.005-495%0.005-464%0.003-721%
Usd Book Value Per Share--0.1700.165+3%0.092+85%0.096+77%0.075+126%
Usd Dividend Per Share--0.0290.016+82%0.004+718%0.006+389%0.004+575%
Usd Eps--0.0130.025-46%0.006+112%0.008+63%0.005+166%
Usd Price Per Share0.579+7%0.5390.582-7%0.471+14%0.490+10%0.384+40%
Usd Profit--32946134.40061551379.318-46%15560420.947+112%20235382.052+63%12414430.798+165%
Usd Revenue--159066086.400197175732.998-19%81338378.940+96%92170353.375+73%66496471.736+139%
Usd Total Gains Per Share--0.0090.033-72%0.008+10%0.011-17%0.007+25%
 EOD+2 -3MRQTTM+12 -22YOY+24 -105Y+21 -1310Y+23 -11

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1543.821
Price to Book Ratio (EOD)Between0-13.400
Net Profit Margin (MRQ)Greater than00.207
Operating Margin (MRQ)Greater than00.277
Quick Ratio (MRQ)Greater than11.417
Current Ratio (MRQ)Greater than11.709
Debt to Asset Ratio (MRQ)Less than10.407
Debt to Equity Ratio (MRQ)Less than10.743
Return on Equity (MRQ)Greater than0.150.084
Return on Assets (MRQ)Greater than0.050.046
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose20.400
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets24,842,493
Total Liabilities10,099,103
Total Stockholder Equity13,593,400
 As reported
Total Liabilities 10,099,103
Total Stockholder Equity+ 13,593,400
Total Assets = 24,842,493

Assets

Total Assets24,842,493
Total Current Assets12,191,484
Long-term Assets12,191,484
Total Current Assets
Cash And Cash Equivalents 1,618,269
Short-term Investments 60,688
Net Receivables 10,047,079
Inventory 430,883
Other Current Assets 34,565
Total Current Assets  (as reported)12,191,484
Total Current Assets  (calculated)12,191,484
+/-0
Long-term Assets
Property Plant Equipment 11,596,802
Goodwill 329,376
Long Term Investments 31,072
Intangible Assets 105,247
Other Assets 588,512
Long-term Assets  (as reported)12,651,009
Long-term Assets  (calculated)12,651,009
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities7,133,417
Long-term Liabilities2,965,686
Total Stockholder Equity13,593,400
Total Current Liabilities
Short Long Term Debt 2,704,686
Accounts payable 1,370,480
Other Current Liabilities 1,958,474
Total Current Liabilities  (as reported)7,133,417
Total Current Liabilities  (calculated)6,033,640
+/- 1,099,777
Long-term Liabilities
Long term Debt 2,803,767
Capital Lease Obligations Min Short Term Debt4,527
Other Liabilities 159,342
Long-term Liabilities Other 31,139
Long-term Liabilities  (as reported)2,965,686
Long-term Liabilities  (calculated)2,998,775
+/- 33,089
Total Stockholder Equity
Common Stock2,493,748
Retained Earnings 10,624,298
Total Stockholder Equity (as reported)13,593,400
Total Stockholder Equity (calculated)13,118,046
+/- 475,354
Other
Capital Stock2,493,748
Common Stock Shares Outstanding 2,494,000
Net Debt 3,890,184
Net Invested Capital 19,101,853
Net Tangible Assets 13,158,777
Net Working Capital 5,058,067



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-03-312003-12-31
> Total Assets 
3,446,092
0
3,877,365
4,026,375
4,149,123
4,043,999
3,909,389
4,053,233
4,107,115
4,065,462
4,053,354
4,259,090
4,474,385
4,496,114
4,471,060
4,177,545
4,179,390
4,237,178
4,173,466
4,426,684
4,725,432
4,556,580
4,703,361
4,781,147
5,056,722
5,010,555
5,108,097
5,492,929
5,435,998
5,407,484
5,396,881
5,556,408
6,325,740
6,334,451
6,643,637
7,099,510
8,163,078
8,201,378
9,487,082
10,023,963
9,742,328
9,682,989
9,721,804
9,991,611
10,038,556
10,485,935
10,394,552
10,597,875
10,974,917
10,617,109
10,519,520
10,569,357
10,848,975
11,099,108
11,286,141
12,674,100
11,951,541
11,874,834
12,167,334
12,627,497
13,005,860
13,186,447
13,686,909
14,115,629
14,874,426
15,869,222
16,364,041
16,527,297
16,736,377
18,502,668
24,867,103
26,383,759
28,688,089
24,842,493
24,842,49328,688,08926,383,75924,867,10318,502,66816,736,37716,527,29716,364,04115,869,22214,874,42614,115,62913,686,90913,186,44713,005,86012,627,49712,167,33411,874,83411,951,54112,674,10011,286,14111,099,10810,848,97510,569,35710,519,52010,617,10910,974,91710,597,87510,394,55210,485,93510,038,5569,991,6119,721,8049,682,9899,742,32810,023,9639,487,0828,201,3788,163,0787,099,5106,643,6376,334,4516,325,7405,556,4085,396,8815,407,4845,435,9985,492,9295,108,0975,010,5555,056,7224,781,1474,703,3614,556,5804,725,4324,426,6844,173,4664,237,1784,179,3904,177,5454,471,0604,496,1144,474,3854,259,0904,053,3544,065,4624,107,1154,053,2333,909,3894,043,9994,149,1234,026,3753,877,36503,446,092
   > 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
1,936,624
2,133,571
1,958,213
2,089,245
3,363,813
2,540,156
2,225,368
2,322,233
2,548,710
2,826,534
2,810,076
2,986,634
2,966,940
3,094,091
3,198,970
3,494,440
3,538,413
3,745,563
5,487,286
11,783,681
13,541,268
15,697,005
12,191,484
12,191,48415,697,00513,541,26811,783,6815,487,2863,745,5633,538,4133,494,4403,198,9703,094,0912,966,9402,986,6342,810,0762,826,5342,548,7102,322,2332,225,3682,540,1563,363,8132,089,2451,958,2132,133,5711,936,624000000000000000000000000000000000000000000000000000
       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
512,565
562,884
457,457
564,536
485,531
463,310
497,809
416,890
645,704
623,933
622,436
721,232
792,421
760,534
803,069
729,032
943,805
1,712,831
1,627,322
2,287,655
4,520,061
4,172,543
1,618,269
1,618,2694,172,5434,520,0612,287,6551,627,3221,712,831943,805729,032803,069760,534792,421721,232622,436623,933645,704416,890497,809463,310485,531564,536457,457562,884512,565000000000000000000000000000000000000000000000000000
       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
51,230
61,231
61,509
11,325
11,401
11,402
11,401
11,990
1,237
129,939
37,109
1,953
86,229
109,786
77,534
28,037
1,978
1,980
367,526
1,984
736,134
2,146,300
60,688
60,6882,146,300736,1341,984367,5261,9801,97828,03777,534109,78686,2291,95337,109129,9391,23711,99011,40111,40211,40111,32561,50961,23151,230000000000000000000000000000000000000000000000000000
       Net Receivables 
156,174
0
190,680
220,078
247,862
219,866
236,091
333,396
330,484
376,248
378,924
446,632
526,734
551,331
644,152
624,031
593,489
540,926
552,864
570,747
757,550
735,362
797,971
795,831
790,605
820,980
719,223
595,066
634,601
511,948
617,740
441,398
623,930
568,312
728,700
839,390
752,970
884,896
821,106
761,453
976,840
1,099,776
1,054,032
1,130,084
1,191,140
1,326,496
1,359,852
1,124,705
1,165,145
1,309,485
1,224,024
1,044,532
1,117,872
1,177,405
1,179,656
1,090,829
1,226,683
1,289,955
1,613,441
1,563,711
864,303
948,717
1,005,648
1,853,070
1,972,531
2,064,715
2,488,970
2,335,478
1,791,438
3,231,388
6,605,275
5,705,875
8,924,133
10,047,079
10,047,0798,924,1335,705,8756,605,2753,231,3881,791,4382,335,4782,488,9702,064,7151,972,5311,853,0701,005,648948,717864,3031,563,7111,613,4411,289,9551,226,6831,090,8291,179,6561,177,4051,117,8721,044,5321,224,0241,309,4851,165,1451,124,7051,359,8521,326,4961,191,1401,130,0841,054,0321,099,776976,840761,453821,106884,896752,970839,390728,700568,312623,930441,398617,740511,948634,601595,066719,223820,980790,605795,831797,971735,362757,550570,747552,864540,926593,489624,031644,152551,331526,734446,632378,924376,248330,484333,396236,091219,866247,862220,078190,6800156,174
       Other Current Assets 
20,935
0
14,034
13,469
16,933
13,622
9,804
8,890
15,557
15,129
12,547
12,937
35,673
23,939
12,352
11,865
25,308
27,852
18,174
14,194
29,964
21,047
17,420
14,126
34,122
25,753
39,134
180
52,302
37,505
26,598
10,859
3,945
30,413
7,761
1,640
2,609
17,933
8,915
4,160
7,490
3,149
21,913
12,979
18,675
20,430
12,341
16,587
21,871
20,499
26,202
16,694
18,690
11,944
14,580
2,798
7,243
3,124
958
1,741
2,687
2,525
2,711
4,048
4,534
7,057
4,198
7,596
14,200
379,940
2,604,546
2,237,417
32,151
34,565
34,56532,1512,237,4172,604,546379,94014,2007,5964,1987,0574,5344,0482,7112,5252,6871,7419583,1247,2432,79814,58011,94418,69016,69426,20220,49921,87116,58712,34120,43018,67512,97921,9133,1497,4904,1608,91517,9332,6091,6407,76130,4133,94510,85926,59837,50552,30218039,13425,75334,12214,12617,42021,04729,96414,19418,17427,85225,30811,86512,35223,93935,67312,93712,54715,12915,5578,8909,80413,62216,93313,46914,034020,935
   > 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
10,179,326
10,376,371
10,700,275
11,148,689
11,780,335
12,670,252
12,869,601
12,988,884
12,990,814
13,015,382
13,083,422
12,842,492
12,991,084
12,651,009
12,651,00912,991,08412,842,49213,083,42213,015,38212,990,81412,988,88412,869,60112,670,25211,780,33511,148,68910,700,27510,376,37110,179,326000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,824,946
0
3,138,439
3,114,200
3,146,018
3,133,401
3,102,059
3,062,489
3,047,895
3,047,118
3,054,891
3,099,588
3,139,726
3,360,136
3,377,715
2,927,818
2,909,535
3,100,105
3,107,258
3,103,555
3,172,918
3,179,303
3,181,591
3,167,675
3,334,875
3,405,938
3,483,852
3,499,065
3,615,616
3,760,745
3,807,882
3,999,751
4,181,300
4,373,244
4,715,666
4,975,827
6,012,003
6,153,939
6,703,481
7,426,727
7,490,949
7,556,191
6,943,498
6,883,703
6,883,654
7,152,765
7,173,252
7,188,178
7,195,258
7,328,610
7,308,636
7,370,532
7,453,366
7,568,904
7,630,142
7,744,471
7,845,890
8,090,231
8,282,421
8,526,318
8,635,312
8,824,836
9,143,596
9,615,032
10,253,986
11,141,176
11,346,185
11,437,900
11,436,573
11,455,256
11,533,162
11,789,595
11,928,728
11,596,802
11,596,80211,928,72811,789,59511,533,16211,455,25611,436,57311,437,90011,346,18511,141,17610,253,9869,615,0329,143,5968,824,8368,635,3128,526,3188,282,4218,090,2317,845,8907,744,4717,630,1427,568,9047,453,3667,370,5327,308,6367,328,6107,195,2587,188,1787,173,2527,152,7656,883,6546,883,7036,943,4987,556,1917,490,9497,426,7276,703,4816,153,9396,012,0034,975,8274,715,6664,373,2444,181,3003,999,7513,807,8823,760,7453,615,6163,499,0653,483,8523,405,9383,334,8753,167,6753,181,5913,179,3033,172,9183,103,5553,107,2583,100,1052,909,5352,927,8183,377,7153,360,1363,139,7263,099,5883,054,8913,047,1183,047,8953,062,4893,102,0593,133,4013,146,0183,114,2003,138,43902,824,946
       Goodwill 
227,248
0
213,910
209,464
205,018
200,572
196,125
191,680
0
0
0
173,896
0
0
0
156,112
156,111
156,111
156,111
156,111
0
0
0
156,111
156,111
156,111
156,111
156,111
36,897
156,111
156,111
156,111
156,111
156,111
156,111
156,111
156,111
156,111
156,111
207,959
207,959
207,959
207,959
201,735
201,735
373,356
373,356
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376373,356373,356201,735201,735207,959207,959207,959207,959156,111156,111156,111156,111156,111156,111156,111156,111156,111156,11136,897156,111156,111156,111156,111156,111000156,111156,111156,111156,111156,112000173,896000191,680196,125200,572205,018209,464213,9100227,248
       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
45,376
47,281
47,100
50,032
49,471
46,448
43,262
46,164
38,287
40,337
41,226
39,077
36,666
29,827
32,751
29,170
31,755
33,946
33,128
32,183
32,872
33,751
31,072
31,07233,75132,87232,18333,12833,94631,75529,17032,75129,82736,66639,07741,22640,33738,28746,16443,26246,44849,47150,03247,10047,28145,376000000000000000000000000000000000000000000000000000
       Intangible Assets 
227,248
0
213,910
209,464
205,018
200,572
196,125
199,882
195,208
190,532
189,024
184,399
180,289
174,650
174,462
169,742
169,559
169,196
169,112
165,091
163,362
166,257
167,411
178,224
186,631
190,047
199,388
198,711
193,008
195,983
209,084
207,938
206,721
202,979
201,558
213,218
218,382
213,336
219,204
274,274
285,116
282,574
279,943
288,804
284,156
469,228
482,530
450,595
454,443
448,244
441,804
471,262
472,344
467,488
468,164
471,842
468,821
134,766
132,556
138,589
133,704
130,212
126,893
121,605
115,277
114,037
108,208
124,847
121,311
116,916
115,630
119,983
114,510
105,247
105,247114,510119,983115,630116,916121,311124,847108,208114,037115,277121,605126,893130,212133,704138,589132,556134,766468,821471,842468,164467,488472,344471,262441,804448,244454,443450,595482,530469,228284,156288,804279,943282,574285,116274,274219,204213,336218,382213,218201,558202,979206,721207,938209,084195,983193,008198,711199,388190,047186,631178,224167,411166,257163,362165,091169,112169,196169,559169,742174,462174,650180,289184,399189,024190,532195,208199,882196,125200,572205,018209,464213,9100227,248
       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
32,431
36,315
45,311
29,492
32,088
31,687
30,918
31,016
28,329
30,727
30,420
27,142
31,454
26,223
26,22331,45427,14230,42030,72728,32931,01630,91831,68732,08829,49245,31136,31532,431000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,771,400
0
2,377,854
1,574,474
1,627,861
1,477,036
1,374,544
1,412,113
1,376,353
1,327,339
1,287,093
1,363,997
1,484,866
1,581,888
1,516,613
1,499,325
1,355,154
1,452,049
1,354,380
1,436,069
1,528,806
1,435,088
1,494,542
1,390,385
1,487,100
1,541,050
1,619,078
1,809,128
2,065,010
1,975,800
1,976,140
1,955,289
2,470,958
2,472,817
2,844,003
3,054,175
3,887,620
3,910,261
5,287,715
5,484,651
5,035,515
5,166,541
5,232,624
5,324,611
5,246,508
5,724,900
5,660,125
5,676,332
5,852,748
5,558,144
5,426,010
5,232,854
5,305,903
5,644,674
5,683,675
6,762,339
5,797,325
5,804,622
6,065,312
6,229,710
6,334,686
6,625,317
6,974,749
7,137,355
7,577,533
8,694,040
9,023,867
8,900,986
8,734,054
9,614,920
13,244,294
12,078,121
12,255,477
10,099,103
10,099,10312,255,47712,078,12113,244,2949,614,9208,734,0548,900,9869,023,8678,694,0407,577,5337,137,3556,974,7496,625,3176,334,6866,229,7106,065,3125,804,6225,797,3256,762,3395,683,6755,644,6745,305,9035,232,8545,426,0105,558,1445,852,7485,676,3325,660,1255,724,9005,246,5085,324,6115,232,6245,166,5415,035,5155,484,6515,287,7153,910,2613,887,6203,054,1752,844,0032,472,8172,470,9581,955,2891,976,1401,975,8002,065,0101,809,1281,619,0781,541,0501,487,1001,390,3851,494,5421,435,0881,528,8061,436,0691,354,3801,452,0491,355,1541,499,3251,516,6131,581,8881,484,8661,363,9971,287,0931,327,3391,376,3531,412,1131,374,5441,477,0361,627,8611,574,4742,377,85402,771,400
   > Total Current Liabilities 
613,028
0
510,079
573,570
598,281
582,275
525,819
676,069
701,140
697,360
713,878
837,349
1,008,977
1,018,163
1,009,211
1,061,222
970,441
1,122,241
1,080,250
1,202,690
1,268,888
1,218,120
1,160,894
1,184,082
937,067
989,993
1,076,241
1,065,101
1,242,757
1,506,112
1,512,022
1,845,606
1,810,794
1,444,733
1,635,773
1,539,282
1,854,228
1,790,582
1,670,948
1,815,272
1,457,931
1,611,490
1,688,012
1,803,062
2,544,809
3,047,005
3,008,523
3,042,079
3,238,995
2,946,892
2,816,497
2,621,479
3,688,761
3,025,853
2,208,322
2,276,106
1,305,972
1,302,365
1,559,871
1,740,375
1,873,238
1,703,584
2,053,614
2,185,815
4,047,425
5,222,294
5,665,241
5,667,395
3,125,702
4,346,299
7,874,397
7,847,513
9,164,220
7,133,417
7,133,4179,164,2207,847,5137,874,3974,346,2993,125,7025,667,3955,665,2415,222,2944,047,4252,185,8152,053,6141,703,5841,873,2381,740,3751,559,8711,302,3651,305,9722,276,1062,208,3223,025,8533,688,7612,621,4792,816,4972,946,8923,238,9953,042,0793,008,5233,047,0052,544,8091,803,0621,688,0121,611,4901,457,9311,815,2721,670,9481,790,5821,854,2281,539,2821,635,7731,444,7331,810,7941,845,6061,512,0221,506,1121,242,7571,065,1011,076,241989,993937,0671,184,0821,160,8941,218,1201,268,8881,202,6901,080,2501,122,241970,4411,061,2221,009,2111,018,1631,008,977837,349713,878697,360701,140676,069525,819582,275598,281573,570510,0790613,028
       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
4,094,165
4,181,448
4,521,752
1,000,000
1,000,000
4,531,412
4,505,251
0
0
526,500
406,500
612,995
708,450
0
0
0
0
0
0
0
0
0
0
0000000000708,450612,995406,500526,500004,505,2514,531,4121,000,0001,000,0004,521,7524,181,4484,094,165000000000000000000000000000000000000000000000000000
       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
4,094,165
4,181,448
4,521,752
1,000,000
1,000,000
4,531,412
4,505,251
0
0
526,500
406,500
612,995
708,450
2,583,610
3,873,715
4,354,585
4,286,645
1,759,903
2,059,472
2,324,188
2,977,709
3,517,814
2,704,686
2,704,6863,517,8142,977,7092,324,1882,059,4721,759,9034,286,6454,354,5853,873,7152,583,610708,450612,995406,500526,500004,505,2514,531,4121,000,0001,000,0004,521,7524,181,4484,094,165000000000000000000000000000000000000000000000000000
       Accounts payable 
118,591
0
139,276
139,096
136,940
149,788
139,424
182,485
193,873
206,843
236,668
239,425
225,434
262,495
266,714
266,574
240,315
239,443
241,966
302,492
275,844
282,187
317,794
325,896
284,939
252,481
289,079
253,070
190,842
193,643
214,466
229,071
220,286
230,983
259,976
276,911
297,561
265,719
306,085
399,138
377,102
339,412
320,370
337,981
338,237
346,495
348,195
355,402
345,841
362,397
410,100
412,659
420,397
377,725
440,001
458,211
433,162
423,185
476,873
502,293
468,203
477,761
507,494
493,724
474,810
431,141
514,891
564,863
535,487
884,504
1,470,729
893,471
1,544,034
1,370,480
1,370,4801,544,034893,4711,470,729884,504535,487564,863514,891431,141474,810493,724507,494477,761468,203502,293476,873423,185433,162458,211440,001377,725420,397412,659410,100362,397345,841355,402348,195346,495338,237337,981320,370339,412377,102399,138306,085265,719297,561276,911259,976230,983220,286229,071214,466193,643190,842253,070289,079252,481284,939325,896317,794282,187275,844302,492241,966239,443240,315266,574266,714262,495225,434239,425236,668206,843193,873182,485139,424149,788136,940139,096139,2760118,591
       Other Current Liabilities 
125,997
0
84,328
148,511
201,242
171,144
135,403
233,921
264,704
220,782
202,819
377,459
537,865
472,018
391,592
455,966
491,964
447,906
408,797
506,119
662,167
500,087
436,730
516,368
581,664
490,443
459,468
457,792
547,827
493,415
460,710
493,873
593,236
539,316
609,198
580,289
667,432
580,338
546,525
691,290
639,666
642,360
664,087
676,689
613,016
704,882
576,123
658,839
630,298
598,583
585,246
613,027
585,390
621,369
608,321
667,895
686,320
375,378
400,671
495,078
24,932
28,526
54,519
561,291
611,898
538,852
414,696
418,279
448,555
807,890
3,094,385
3,122,612
3,109,208
1,958,474
1,958,4743,109,2083,122,6123,094,385807,890448,555418,279414,696538,852611,898561,29154,51928,52624,932495,078400,671375,378686,320667,895608,321621,369585,390613,027585,246598,583630,298658,839576,123704,882613,016676,689664,087642,360639,666691,290546,525580,338667,432580,289609,198539,316593,236493,873460,710493,415547,827457,792459,468490,443581,664516,368436,730500,087662,167506,119408,797447,906491,964455,966391,592472,018537,865377,459202,819220,782264,704233,921135,403171,144201,242148,51184,3280125,997
   > 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
4,461,448
4,921,733
4,921,135
4,951,540
3,530,108
3,471,746
3,358,626
3,233,591
5,608,352
5,268,621
5,369,897
4,230,608
3,091,257
2,965,686
2,965,6863,091,2574,230,6085,369,8975,268,6215,608,3523,233,5913,358,6263,471,7463,530,1084,951,5404,921,1354,921,7334,461,448000000000000000000000000000000000000000000000000000000000000
       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
-4,094,165
-4,181,448
-4,521,752
-1,000,000
-1,000,000
-4,531,412
-4,505,251
0
0
-514,305
-395,075
-602,346
-698,583
93,731
92,307
89,249
82,742
82,099
81,451
85,116
84,441
3,379
4,527
4,5273,37984,44185,11681,45182,09982,74289,24992,30793,731-698,583-602,346-395,075-514,30500-4,505,251-4,531,412-1,000,000-1,000,000-4,521,752-4,181,448-4,094,165000000000000000000000000000000000000000000000000000
       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
9,775
25,168
41,332
72,761
102,798
116,164
101,803
88,863
64,506
63,271
43,512
41,801
42,770
31,139
31,13942,77041,80143,51263,27164,50688,863101,803116,164102,79872,76141,33225,1689,775000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
392,828
674,691
1,171,802
2,111,293
2,174,850
2,215,201
2,177,021
2,266,091
2,355,988
2,355,621
2,370,578
2,480,680
2,577,249
2,532,996
2,551,224
2,292,199
2,434,217
2,388,654
2,419,596
2,564,671
2,739,814
2,671,159
2,755,605
2,905,874
3,070,724
2,958,521
2,975,911
3,129,105
2,969,974
3,068,016
3,063,382
3,224,118
3,447,900
3,468,812
3,408,307
3,623,667
3,818,261
3,864,744
3,832,647
3,965,766
4,103,733
3,998,990
3,998,946
4,137,060
4,231,854
4,144,593
4,168,256
4,358,564
4,515,417
4,494,983
4,563,105
4,760,780
4,926,330
4,844,071
4,938,283
5,194,653
5,402,501
5,365,086
5,437,805
5,701,435
5,942,054
5,871,021
6,016,979
6,247,996
6,523,592
6,458,812
6,621,499
6,884,503
7,217,657
8,042,706
10,559,054
12,979,724
14,993,528
13,593,400
13,593,40014,993,52812,979,72410,559,0548,042,7067,217,6576,884,5036,621,4996,458,8126,523,5926,247,9966,016,9795,871,0215,942,0545,701,4355,437,8055,365,0865,402,5015,194,6534,938,2834,844,0714,926,3304,760,7804,563,1054,494,9834,515,4174,358,5644,168,2564,144,5934,231,8544,137,0603,998,9463,998,9904,103,7333,965,7663,832,6473,864,7443,818,2613,623,6673,408,3073,468,8123,447,9003,224,1183,063,3823,068,0162,969,9743,129,1052,975,9112,958,5213,070,7242,905,8742,755,6052,671,1592,739,8142,564,6712,419,5962,388,6542,434,2172,292,1992,551,2242,532,9962,577,2492,480,6802,370,5782,355,6212,355,9882,266,0912,177,0212,215,2012,174,8502,111,2931,171,802674,691392,828
   Common Stock
610,000
0
710,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
1,662,499
1,662,499
1,662,499
1,662,499
1,662,499
1,662,499
1,994,998
1,994,998
1,994,999
1,994,998
1,994,998
1,994,998
1,994,999
1,994,998
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7481,994,9981,994,9991,994,9981,994,9981,994,9981,994,9991,994,9981,994,9981,662,4991,662,4991,662,4991,662,4991,662,4991,662,499950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000710,0000610,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity -169,286-118,922-104,392-54,874-79,614-82,472-91,852-76,546-75,243-56,056-74,861-67,837-61,091-45,425-37,938-33,174-23,656-37,236-30,518-24,500-20,825-13,233-13,995000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.