0 XP   0   0   0

Bangkok Expressway and Metro Public Company Limited










Financial Health of Bangkok Expressway and Metro Public Company Limited




Comparing to competitors in the Railroads industry




  Industry Rankings  


Bangkok Expressway and Metro Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Bangkok Expressway and Metro Public Company Limited?

I guess you are interested in Bangkok Expressway and Metro 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 Expressway and Metro Public Company Limited

Let's start. I'm going to help you getting a better view of Bangkok Expressway and Metro 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 Expressway and Metro 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 Expressway and Metro 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 Expressway and Metro Public Company Limited. The closing price on 2022-12-08 was ฿9.6 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 Expressway and Metro 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 inefficient 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 unable 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 just not able to pay all its debts with equity.

1.1. Profitability of Bangkok Expressway and Metro Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Bangkok Expressway and Metro Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Bangkok Expressway and Metro Public Company Limited to the Railroads industry mean.
  • A Net Profit Margin of 19.4% means that ฿0.19 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bangkok Expressway and Metro Public Company Limited:

  • The MRQ is 19.4%. The company is making a huge profit. +2
  • The TTM is 12.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ19.4%TTM12.1%+7.4%
TTM12.1%YOY14.2%-2.1%
TTM12.1%5Y22.1%-10.0%
5Y22.1%10Y29.1%-7.0%
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
MRQ19.4%9.5%+9.9%
TTM12.1%4.1%+8.0%
YOY14.2%4.2%+10.0%
5Y22.1%4.7%+17.4%
10Y29.1%5.9%+23.2%
1.1.2. Return on Assets

Shows how efficient Bangkok Expressway and Metro Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bangkok Expressway and Metro Public Company Limited to the Railroads industry mean.
  • 0.5% Return on Assets means that Bangkok Expressway and Metro Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bangkok Expressway and Metro Public Company Limited:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.3%+0.2%
TTM0.3%YOY0.4%-0.1%
TTM0.3%5Y0.8%-0.4%
5Y0.8%10Y1.2%-0.4%
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.1%-0.6%
TTM0.3%0.7%-0.4%
YOY0.4%0.7%-0.3%
5Y0.8%0.7%+0.1%
10Y1.2%1.0%+0.2%
1.1.3. Return on Equity

Shows how efficient Bangkok Expressway and Metro Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bangkok Expressway and Metro Public Company Limited to the Railroads industry mean.
  • 1.7% Return on Equity means Bangkok Expressway and Metro Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bangkok Expressway and Metro Public Company Limited:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.0%+0.7%
TTM1.0%YOY1.2%-0.3%
TTM1.0%5Y2.3%-1.3%
5Y2.3%10Y3.1%-0.8%
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%2.0%-0.3%
TTM1.0%1.6%-0.6%
YOY1.2%1.8%-0.6%
5Y2.3%1.8%+0.5%
10Y3.1%2.2%+0.9%

1.2. Operating Efficiency of Bangkok Expressway and Metro Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bangkok Expressway and Metro Public Company Limited is operating .

  • Measures how much profit Bangkok Expressway and Metro 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 Expressway and Metro Public Company Limited to the Railroads industry mean.
  • An Operating Margin of 27.8% 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 Expressway and Metro Public Company Limited:

  • The MRQ is 27.8%. The company is operating very efficient. +2
  • The TTM is 26.6%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ27.8%TTM26.6%+1.2%
TTM26.6%YOY27.5%-0.9%
TTM26.6%5Y39.3%-12.7%
5Y39.3%10Y21.9%+17.4%
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
MRQ27.8%11.8%+16.0%
TTM26.6%5.9%+20.7%
YOY27.5%5.4%+22.1%
5Y39.3%6.5%+32.8%
10Y21.9%5.2%+16.7%
1.2.2. Operating Ratio

Measures how efficient Bangkok Expressway and Metro Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Railroads industry mean).
  • An Operation Ratio of 1.35 means that the operating costs are ฿1.35 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Bangkok Expressway and Metro Public Company Limited:

  • The MRQ is 1.351. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.369. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.351TTM1.369-0.018
TTM1.369YOY1.347+0.022
TTM1.3695Y1.285+0.083
5Y1.28510Y0.756+0.529
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3511.278+0.073
TTM1.3691.289+0.080
YOY1.3471.208+0.139
5Y1.2851.085+0.200
10Y0.7560.964-0.208

1.3. Liquidity of Bangkok Expressway and Metro Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bangkok Expressway and Metro Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Railroads industry mean).
  • A Current Ratio of 0.29 means the company has ฿0.29 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Bangkok Expressway and Metro Public Company Limited:

  • The MRQ is 0.291. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.418. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.291TTM0.418-0.127
TTM0.418YOY0.449-0.031
TTM0.4185Y0.440-0.022
5Y0.44010Y0.283+0.157
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2911.278-0.987
TTM0.4181.360-0.942
YOY0.4491.251-0.802
5Y0.4401.306-0.866
10Y0.2831.095-0.812
1.3.2. Quick Ratio

Measures if Bangkok Expressway and Metro 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 Expressway and Metro Public Company Limited to the Railroads 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 Bangkok Expressway and Metro Public Company Limited:

  • The MRQ is 0.185. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.268. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.185TTM0.268-0.083
TTM0.268YOY0.257+0.011
TTM0.2685Y0.216+0.052
5Y0.21610Y0.160+0.057
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1850.667-0.482
TTM0.2680.646-0.378
YOY0.2570.655-0.398
5Y0.2160.693-0.477
10Y0.1600.646-0.486

1.4. Solvency of Bangkok Expressway and Metro Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bangkok Expressway and Metro Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bangkok Expressway and Metro Public Company Limited to Railroads industry mean.
  • A Debt to Asset Ratio of 0.67 means that Bangkok Expressway and Metro Public Company Limited assets are financed with 67.2% credit (debt) and the remaining percentage (100% - 67.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bangkok Expressway and Metro Public Company Limited:

  • The MRQ is 0.672. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.671. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.672TTM0.671+0.001
TTM0.671YOY0.666+0.005
TTM0.6715Y0.668+0.004
5Y0.66810Y0.628+0.040
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6720.520+0.152
TTM0.6710.541+0.130
YOY0.6660.543+0.123
5Y0.6680.537+0.131
10Y0.6280.525+0.103
1.4.2. Debt to Equity Ratio

Measures if Bangkok Expressway and Metro Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bangkok Expressway and Metro Public Company Limited to the Railroads industry mean.
  • A Debt to Equity ratio of 205.2% means that company has ฿2.05 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bangkok Expressway and Metro Public Company Limited:

  • The MRQ is 2.052. The company is just not able to pay all its debts with equity.
  • The TTM is 2.043. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.052TTM2.043+0.008
TTM2.043YOY1.997+0.047
TTM2.0435Y2.019+0.025
5Y2.01910Y1.746+0.273
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0521.037+1.015
TTM2.0431.105+0.938
YOY1.9971.172+0.825
5Y2.0191.128+0.891
10Y1.7461.172+0.574

2. Market Valuation of Bangkok Expressway and Metro 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 Expressway and Metro Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Bangkok Expressway and Metro Public Company Limited to the Railroads industry mean.
  • A PE ratio of 210.94 means the investor is paying ฿210.94 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bangkok Expressway and Metro Public Company Limited:

  • The EOD is 231.426. Seems overpriced? -1
  • The MRQ is 210.935. Seems overpriced? -1
  • The TTM is 541.687. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD231.426MRQ210.935+20.491
MRQ210.935TTM541.687-330.752
TTM541.687YOY360.312+181.375
TTM541.6875Y325.808+215.879
5Y325.80810Y211.952+113.857
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
EOD231.42655.695+175.731
MRQ210.93554.390+156.545
TTM541.68774.754+466.933
YOY360.31262.792+297.520
5Y325.80850.414+275.394
10Y211.95248.782+163.170
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Bangkok Expressway and Metro 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 Expressway and Metro Public Company Limited:

  • The MRQ is 448.972. Seems overpriced? -1
  • The TTM is -694.978. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ448.972TTM-694.978+1,143.949
TTM-694.978YOY-500.496-194.481
TTM-694.9785Y-879.054+184.077
5Y-879.05410Y-339.126-539.928
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
MRQ448.9720.524+448.448
TTM-694.978-0.088-694.890
YOY-500.4960.079-500.575
5Y-879.054-0.028-879.026
10Y-339.126-0.011-339.115

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

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

  • At or below 1 is considered healthy (always compare to Railroads industry mean).
  • A PB ratio of 3.53 means the investor is paying ฿3.53 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Bangkok Expressway and Metro Public Company Limited:

  • The EOD is 3.878. Neutral. Compare to industry.
  • The MRQ is 3.534. Neutral. Compare to industry.
  • The TTM is 3.493. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD3.878MRQ3.534+0.343
MRQ3.534TTM3.493+0.042
TTM3.493YOY3.363+0.130
TTM3.4935Y4.087-0.594
5Y4.08710Y3.387+0.700
Compared to industry (Railroads)
PeriodCompanyIndustry (mean)+/- 
EOD3.8781.416+2.462
MRQ3.5341.457+2.077
TTM3.4931.747+1.746
YOY3.3631.622+1.741
5Y4.0871.472+2.615
10Y3.3871.204+2.183
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bangkok Expressway and Metro 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---0.0260.002-1800%0.015-269%0.025-205%0.029-189%
Book Value Growth--0.9710.9710%0.9710%0.9720%0.9720%
Book Value Per Share--2.4762.4800%2.509-1%2.306+7%1.947+27%
Book Value Per Share Growth---0.0100.001-1923%0.006-284%-0.038+264%-0.011+3%
Current Ratio--0.2910.418-30%0.449-35%0.440-34%0.283+3%
Debt To Asset Ratio--0.6720.671+0%0.666+1%0.668+1%0.628+7%
Debt To Equity Ratio--2.0522.043+0%1.997+3%2.019+2%1.746+17%
Dividend Per Share--0.0800.0800%0.100-20%0.077+4%0.071+12%
Dividend Per Share Growth----0.0630%0.025-100%-0.0190%0.140-100%
Eps--0.0410.024+72%0.031+34%0.047-12%0.055-24%
Eps Growth--0.4700.042+1014%-0.254+154%-0.304+165%-0.468+200%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1940.121+61%0.142+37%0.221-12%0.291-33%
Operating Margin--0.2780.266+5%0.275+1%0.393-29%0.219+27%
Operating Ratio--1.3511.369-1%1.347+0%1.285+5%0.756+79%
Pb Ratio3.878+9%3.5343.493+1%3.363+5%4.087-14%3.387+4%
Pe Ratio231.426+9%210.935541.687-61%360.312-41%325.808-35%211.9520%
Peg Ratio--448.972-694.978+255%-500.496+211%-879.054+296%-339.126+176%
Price Per Share9.600+9%8.7508.663+1%8.438+4%8.880-1%6.646+32%
Price To Total Gains Ratio177.122+9%161.439114.809+41%133.956+21%38.934+315%52.976+205%
Profit Growth--98.47897.251+1%96.401+2%95.734+3%95.525+3%
Quick Ratio--0.1850.268-31%0.257-28%0.216-15%0.160+16%
Return On Assets--0.0050.003+72%0.004+33%0.008-28%0.012-54%
Return On Equity--0.0170.010+72%0.012+36%0.023-26%0.031-46%
Revenue Growth--0.9730.9730%0.970+0%0.971+0%0.970+0%
Total Gains Per Share--0.0540.082-34%0.115-53%0.101-47%0.100-46%
Total Gains Per Share Growth---1.125-0.140-88%-1.866+66%-2.963+163%-1.888+68%
Usd Book Value--1086065773.1001088050380.9630%1100626012.310-1%1047900104.699+4%872420514.371+24%
Usd Book Value Change Per Share---0.0010.000-1800%0.000-269%0.001-205%0.001-189%
Usd Book Value Per Share--0.0710.0710%0.072-1%0.066+7%0.056+27%
Usd Dividend Per Share--0.0020.0020%0.003-20%0.002+4%0.002+12%
Usd Eps--0.0010.001+72%0.001+34%0.001-12%0.002-24%
Usd Price Per Share0.276+9%0.2510.249+1%0.242+4%0.255-1%0.191+32%
Usd Profit--18197263.70010579598.437+72%13610889.223+34%23650909.771-23%25427242.993-28%
Usd Revenue--93604562.10083006609.173+13%91248331.247+3%100464613.027-7%91225876.319+3%
Usd Total Gains Per Share--0.0020.002-34%0.003-53%0.003-47%0.003-46%
 EOD+2 -3MRQTTM+14 -18YOY+15 -205Y+14 -2010Y+17 -18

3.2. Fundamental Score

Let's check the fundamental score of Bangkok Expressway and Metro Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15231.426
Price to Book Ratio (EOD)Between0-13.878
Net Profit Margin (MRQ)Greater than00.194
Operating Margin (MRQ)Greater than00.278
Quick Ratio (MRQ)Greater than10.185
Current Ratio (MRQ)Greater than10.291
Debt to Asset Ratio (MRQ)Less than10.672
Debt to Equity Ratio (MRQ)Less than12.052
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.005
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Bangkok Expressway and Metro Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose9.400
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets115,474,079
Total Liabilities77,632,066
Total Stockholder Equity37,840,429
 As reported
Total Liabilities 77,632,066
Total Stockholder Equity+ 37,840,429
Total Assets = 115,474,079

Assets

Total Assets115,474,079
Total Current Assets4,447,770
Long-term Assets4,447,770
Total Current Assets
Cash And Cash Equivalents 1,255,131
Short-term Investments 589,299
Net Receivables 2,233,510
Inventory 42,623
Other Current Assets 245,652
Total Current Assets  (as reported)4,447,770
Total Current Assets  (calculated)4,366,215
+/- 81,555
Long-term Assets
Property Plant Equipment 532,941
Long Term Investments 15,760,768
Intangible Assets 77,079,906
Other Assets 17,439,073
Long-term Assets  (as reported)111,026,309
Long-term Assets  (calculated)110,812,688
+/- 213,621

Liabilities & Shareholders' Equity

Total Current Liabilities15,287,447
Long-term Liabilities62,344,619
Total Stockholder Equity37,840,429
Total Current Liabilities
Short Long Term Debt 13,158,724
Accounts payable 774,121
Other Current Liabilities 525,158
Total Current Liabilities  (as reported)15,287,447
Total Current Liabilities  (calculated)14,458,003
+/- 829,444
Long-term Liabilities
Long term Debt 58,041,676
Capital Lease Obligations Min Short Term Debt182,032
Other Liabilities 4,180,526
Long-term Liabilities Other 11,691
Deferred Long Term Liability 11,698,228
Long-term Liabilities  (as reported)62,344,619
Long-term Liabilities  (calculated)74,114,153
+/- 11,769,534
Total Stockholder Equity
Common Stock15,285,000
Retained Earnings 16,513,765
Other Stockholders Equity 224,726
Total Stockholder Equity (as reported)37,840,429
Total Stockholder Equity (calculated)32,023,491
+/- 5,816,938
Other
Capital Stock15,285,000
Common Stock Shares Outstanding 15,285,000
Net Debt 69,945,269
Net Invested Capital 109,040,829
Net Tangible Assets -39,239,477
Net Working Capital -10,839,677



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
53,021,267
52,282,098
51,683,016
51,214,381
50,401,459
49,679,126
50,704,677
49,043,587
48,388,145
48,356,582
48,351,536
47,646,470
46,901,130
46,783,817
46,586,520
46,680,649
46,475,956
45,738,984
45,256,738
44,610,571
44,040,970
44,304,691
43,807,189
43,871,450
42,458,955
43,314,466
42,841,405
41,769,524
42,832,793
42,750,838
44,056,304
43,636,112
39,783,233
40,429,234
40,159,903
41,395,568
40,974,491
38,606,948
40,172,150
40,926,076
39,976,541
41,316,913
49,405,155
46,400,267
45,231,323
44,825,332
51,104,214
50,913,508
51,879,291
55,275,647
55,347,511
56,166,460
57,786,962
78,120,033
77,677,269
81,252,525
80,682,708
82,785,563
83,302,798
81,492,748
100,530,805
98,919,366
98,352,527
98,973,169
103,843,415
103,830,909
105,068,873
113,587,332
112,377,522
111,696,770
115,218,832
113,834,743
115,697,678
113,615,758
114,451,142
115,631,683
115,257,860
115,088,499
115,682,362
115,474,079
115,474,079115,682,362115,088,499115,257,860115,631,683114,451,142113,615,758115,697,678113,834,743115,218,832111,696,770112,377,522113,587,332105,068,873103,830,909103,843,41598,973,16998,352,52798,919,366100,530,80581,492,74883,302,79882,785,56380,682,70881,252,52577,677,26978,120,03357,786,96256,166,46055,347,51155,275,64751,879,29150,913,50851,104,21444,825,33245,231,32346,400,26749,405,15541,316,91339,976,54140,926,07640,172,15038,606,94840,974,49141,395,56840,159,90340,429,23439,783,23343,636,11244,056,30442,750,83842,832,79341,769,52442,841,40543,314,46642,458,95543,871,45043,807,18944,304,69144,040,97044,610,57145,256,73845,738,98446,475,95646,680,64946,586,52046,783,81746,901,13047,646,47048,351,53648,356,58248,388,14549,043,58750,704,67749,679,12650,401,45951,214,38151,683,01652,282,09853,021,267
   > 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
9,219,290
10,080,494
5,344,936
9,624,304
6,280,070
4,771,278
5,225,866
4,417,607
4,216,589
4,448,685
4,489,645
4,574,336
4,447,578
9,685,684
5,761,446
5,624,648
5,043,754
5,239,040
4,953,684
4,301,716
4,540,641
4,986,834
4,447,770
4,447,7704,986,8344,540,6414,301,7164,953,6845,239,0405,043,7545,624,6485,761,4469,685,6844,447,5784,574,3364,489,6454,448,6854,216,5894,417,6075,225,8664,771,2786,280,0709,624,3045,344,93610,080,4949,219,290000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
777,001
2,410,238
628,658
4,289,443
2,627,063
1,155,225
1,720,588
836,794
526,200
836,059
939,378
690,801
702,724
6,484,125
2,464,541
46,991
1,613,583
1,845,687
1,618,914
912,597
1,131,367
1,666,790
1,255,131
1,255,1311,666,7901,131,367912,5971,618,9141,845,6871,613,58346,9912,464,5416,484,125702,724690,801939,378836,059526,200836,7941,720,5881,155,2252,627,0634,289,443628,6582,410,238777,001000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,941,350
5,488,075
0
0
510,000
10,000
100,069
100,069
1,282,475
1,080,707
1,157,594
1,369,074
1,157,746
758,396
751,705
754,190
761,275
760,658
764,894
764,996
765,671
765,141
589,299
589,299765,141765,671764,996764,894760,658761,275754,190751,705758,3961,157,7461,369,0741,157,5941,080,7071,282,475100,069100,06910,000510,000005,488,0755,941,350000000000000000000000000000000000000000000000000000000000
       Net Receivables 
10,047
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,312
0
0
30,701
94,000
0
0
0
30,912
0
0
0
0
0
0
0
0
0
0
561,250
648,370
650,871
672,228
2,226,762
2,371,452
2,032,183
1,873,904
2,058,934
2,074,792
2,234,537
2,065,513
2,074,298
2,163,739
481,283
425,950
444,530
2,131,470
2,107,172
2,154,696
2,190,866
2,323,964
2,163,629
2,145,863
2,160,118
2,243,907
2,170,801
2,233,510
2,233,5102,170,8012,243,9072,160,1182,145,8632,163,6292,323,9642,190,8662,154,6962,107,1722,131,470444,530425,950481,2832,163,7392,074,2982,065,5132,234,5372,074,7922,058,9341,873,9042,032,1832,371,4522,226,762672,228650,871648,370561,250000000000030,91200094,00030,701007,3120000000000000000000000010000000010,047
       Inventory 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,633
33,717
42,623
42,62333,71726,63300000000000000000000000000000000000000000000000000000000000000000000000000000
   > 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
100,620,188
109,097,687
107,803,186
107,249,192
105,533,148
108,073,297
110,073,030
108,572,004
109,212,102
110,677,999
110,956,144
110,547,859
110,695,528
111,026,309
111,026,309110,695,528110,547,859110,956,144110,677,999109,212,102108,572,004110,073,030108,073,297105,533,148107,249,192107,803,186109,097,687100,620,188000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
52,165,536
2,744,617
50,745,390
269,253
283,050
266,921
280,476
286,236
278,555
296,722
323,786
343,675
260,986
257,134
255,156
260,200
254,167
249,248
245,215
242,047
234,896
229,423
223,619
222,481
233,060
227,893
226,767
261,244
309,247
368,203
464,667
597,272
483,548
540,480
369,882
359,045
384,766
263,700
276,669
269,404
261,230
276,909
685,512
1,334,893
2,181,664
3,029,648
4,667,221
6,540,680
8,680,496
10,879,253
13,143,712
15,422,583
17,721,966
19,780,196
21,664,357
23,424,512
344,129
340,733
341,306
342,836
357,569
361,168
347,404
337,371
332,239
323,937
315,654
314,263
308,300
311,377
399,784
410,894
428,226
465,793
499,216
474,465
472,232
523,681
514,714
532,941
532,941514,714523,681472,232474,465499,216465,793428,226410,894399,784311,377308,300314,263315,654323,937332,239337,371347,404361,168357,569342,836341,306340,733344,12923,424,51221,664,35719,780,19617,721,96615,422,58313,143,71210,879,2538,680,4966,540,6804,667,2213,029,6482,181,6641,334,893685,512276,909261,230269,404276,669263,700384,766359,045369,882540,480483,548597,272464,667368,203309,247261,244226,767227,893233,060222,481223,619229,423234,896242,047245,215249,248254,167260,200255,156257,134260,986343,675323,786296,722278,555286,236280,476266,921283,050269,25350,745,3902,744,61752,165,536
       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
10,905,530
11,201,180
11,054,779
11,048,904
11,247,093
11,392,172
9,450,422
13,524,290
13,057,392
13,002,096
19,961,865
17,913,383
17,096,827
13,735,045
15,669,471
17,529,568
15,840,737
15,999,110
16,885,580
16,671,111
15,909,924
15,724,302
15,760,768
15,760,76815,724,30215,909,92416,671,11116,885,58015,999,11015,840,73717,529,56815,669,47113,735,04517,096,82717,913,38319,961,86513,002,09613,057,39213,524,2909,450,42211,392,17211,247,09311,048,90411,054,77911,201,18010,905,530000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
48,752,506
0
49,660,764
48,798,573
47,830,982
47,360,637
46,917,495
46,421,403
45,909,461
45,401,924
44,913,727
44,511,994
43,986,942
43,467,782
42,961,011
42,434,417
41,881,792
41,324,532
40,781,897
40,213,826
39,701,451
39,169,418
38,676,736
38,176,296
37,650,154
37,082,453
36,530,630
35,952,522
35,347,292
34,768,676
34,228,227
33,917,899
33,363,391
32,885,426
32,252,093
31,583,582
30,968,317
30,311,223
29,731,265
29,044,906
28,344,616
27,645,744
26,966,620
26,265,504
25,598,621
26,777,105
26,337,212
25,573,625
24,789,539
24,012,282
23,257,570
22,473,183
38,671,534
38,125,716
37,259,981
60,515,787
59,688,768
58,966,193
61,874,887
63,477,200
65,197,301
66,185,919
68,482,339
70,243,566
71,048,552
72,919,332
74,167,355
74,152,440
75,372,711
76,053,257
76,471,640
76,457,672
77,108,841
76,609,312
76,991,539
77,269,116
78,014,258
77,298,976
77,079,906
77,079,90677,298,97678,014,25877,269,11676,991,53976,609,31277,108,84176,457,67276,471,64076,053,25775,372,71174,152,44074,167,35572,919,33271,048,55270,243,56668,482,33966,185,91965,197,30163,477,20061,874,88758,966,19359,688,76860,515,78737,259,98138,125,71638,671,53422,473,18323,257,57024,012,28224,789,53925,573,62526,337,21226,777,10525,598,62126,265,50426,966,62027,645,74428,344,61629,044,90629,731,26530,311,22330,968,31731,583,58232,252,09332,885,42633,363,39133,917,89934,228,22734,768,67635,347,29235,952,52236,530,63037,082,45337,650,15438,176,29638,676,73639,169,41839,701,45140,213,82640,781,89741,324,53241,881,79242,434,41742,961,01143,467,78243,986,94244,511,99444,913,72745,401,92445,909,46146,421,40346,917,49547,360,63747,830,98248,798,57349,660,764048,752,5060
       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
43,078
450,871
1,105,091
43,868
815,441
847,402
820,186
153,672
933,630
959,614
937,876
276,445
1,077,258
1,073,809
1,073,8091,077,258276,445937,876959,614933,630153,672820,186847,402815,44143,8681,105,091450,87143,078000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
39,710,433
38,455,012
38,057,761
37,086,750
36,649,028
35,070,615
2,238,236
34,647,080
34,253,756
33,774,926
33,374,929
33,087,572
32,358,542
31,868,863
31,258,413
31,362,550
31,060,124
30,211,512
29,507,676
28,832,796
28,449,504
28,268,989
27,573,796
27,055,178
26,377,245
27,187,502
25,915,436
24,873,762
25,651,273
25,168,888
26,185,573
25,948,579
21,334,266
21,407,903
20,858,239
22,619,273
22,533,789
19,915,560
20,691,096
20,748,547
19,408,166
19,716,037
26,630,411
24,011,578
22,571,699
21,984,141
32,603,878
31,516,314
31,456,221
33,637,100
33,132,385
34,785,055
36,470,495
48,989,998
47,859,377
52,083,954
51,430,417
53,002,859
52,796,389
51,183,176
70,201,106
67,740,067
66,402,825
67,091,628
68,233,149
68,218,883
68,910,941
72,581,123
73,024,414
72,873,589
78,734,466
77,020,103
76,604,458
75,582,034
75,929,973
77,882,443
77,390,420
77,389,667
77,445,995
77,632,066
77,632,06677,445,99577,389,66777,390,42077,882,44375,929,97375,582,03476,604,45877,020,10378,734,46672,873,58973,024,41472,581,12368,910,94168,218,88368,233,14967,091,62866,402,82567,740,06770,201,10651,183,17652,796,38953,002,85951,430,41752,083,95447,859,37748,989,99836,470,49534,785,05533,132,38533,637,10031,456,22131,516,31432,603,87821,984,14122,571,69924,011,57826,630,41119,716,03719,408,16620,748,54720,691,09619,915,56022,533,78922,619,27320,858,23921,407,90321,334,26625,948,57926,185,57325,168,88825,651,27324,873,76225,915,43627,187,50226,377,24527,055,17827,573,79628,268,98928,449,50428,832,79629,507,67630,211,51231,060,12431,362,55031,258,41331,868,86332,358,54233,087,57233,374,92933,774,92634,253,75634,647,0802,238,23635,070,61536,649,02837,086,75038,057,76138,455,01239,710,433
   > Total Current Liabilities 
188,275
201,093
606,781
1,036,585
1,815,737
2,144,467
2,238,236
2,224,962
2,321,153
2,410,838
2,715,891
2,983,584
2,959,604
3,024,975
3,204,222
3,084,736
3,377,027
3,093,125
3,286,863
3,167,818
3,682,101
4,169,822
4,482,074
4,637,461
4,991,932
4,495,344
3,705,423
2,763,854
5,971,610
5,578,780
5,759,493
5,586,546
1,659,275
4,674,861
4,887,244
4,720,803
7,068,231
3,757,293
5,104,649
7,658,180
7,813,919
7,723,080
7,253,063
6,280,009
6,607,741
5,274,401
7,699,341
8,832,917
6,939,474
9,030,694
10,984,989
11,094,995
11,738,552
27,314,719
26,740,321
19,045,801
18,968,646
9,557,757
10,130,494
9,499,971
13,009,352
11,582,825
20,882,812
16,044,919
16,050,384
14,606,839
14,366,814
8,425,513
8,240,641
11,428,907
13,050,075
14,236,597
13,833,622
13,733,562
14,589,943
7,473,929
9,459,107
10,645,478
9,969,190
15,287,447
15,287,4479,969,19010,645,4789,459,1077,473,92914,589,94313,733,56213,833,62214,236,59713,050,07511,428,9078,240,6418,425,51314,366,81414,606,83916,050,38416,044,91920,882,81211,582,82513,009,3529,499,97110,130,4949,557,75718,968,64619,045,80126,740,32127,314,71911,738,55211,094,99510,984,9899,030,6946,939,4748,832,9177,699,3415,274,4016,607,7416,280,0097,253,0637,723,0807,813,9197,658,1805,104,6493,757,2937,068,2314,720,8034,887,2444,674,8611,659,2755,586,5465,759,4935,578,7805,971,6102,763,8543,705,4234,495,3444,991,9324,637,4614,482,0744,169,8223,682,1013,167,8183,286,8633,093,1253,377,0273,084,7363,204,2223,024,9752,959,6042,983,5842,715,8912,410,8382,321,1532,224,9622,238,2362,144,4671,815,7371,036,585606,781201,093188,275
       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
46,921,449
46,940,369
45,276,202
4,893,019
3,808,760
3,541,760
8,291,760
8,291,760
8,041,760
10,856,707
5,199,059
5,199,411
8,916,120
0
0
0
0
0
0
0
0
0
0
00000000008,916,1205,199,4115,199,05910,856,7078,041,7608,291,7608,291,7603,541,7603,808,7604,893,01945,276,20246,940,36946,921,449000000000000000000000000000000000000000000000000000000000
       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
46,921,449
46,940,369
45,276,202
4,893,019
3,808,760
3,541,760
8,291,760
8,291,760
8,041,760
10,856,707
5,199,059
5,199,411
8,916,120
9,980,640
12,023,693
11,295,640
11,360,161
11,924,682
5,134,203
7,013,594
8,544,204
7,351,464
13,158,724
13,158,7247,351,4648,544,2047,013,5945,134,20311,924,68211,360,16111,295,64012,023,6939,980,6408,916,1205,199,4115,199,05910,856,7078,041,7608,291,7608,291,7603,541,7603,808,7604,893,01945,276,20246,940,36946,921,449000000000000000000000000000000000000000000000000000000000
       Accounts payable 
15,654
14,612
15,384
15,309
24,899
20,830
50,162
20,024
13,560
26,943
24,670
34,113
42,628
27,468
12,682
17,488
16,896
30,872
20,700
30,865
17,045
33,248
31,758
36,840
32,949
30,399
25,307
42,454
37,760
63,670
87,103
70,676
75,727
57,780
42,758
32,174
29,244
46,550
177,628
257,720
115,678
54,547
332,558
273,855
191,010
741,511
1,296,759
266,991
142,710
1,399,040
149,676
206,450
180,499
2,441,080
1,853,979
1,298,180
1,129,796
582,591
733,030
631,102
783,622
1,676,332
965,649
1,749,667
1,392,623
1,126,613
1,200,215
1,032,718
1,113,158
1,315,614
991,000
898,439
761,367
1,118,567
1,108,393
998,425
937,438
900,168
922,488
774,121
774,121922,488900,168937,438998,4251,108,3931,118,567761,367898,439991,0001,315,6141,113,1581,032,7181,200,2151,126,6131,392,6231,749,667965,6491,676,332783,622631,102733,030582,5911,129,7961,298,1801,853,9792,441,080180,499206,450149,6761,399,040142,710266,9911,296,759741,511191,010273,855332,55854,547115,678257,720177,62846,55029,24432,17442,75857,78075,72770,67687,10363,67037,76042,45425,30730,39932,94936,84031,75833,24817,04530,86520,70030,87216,89617,48812,68227,46842,62834,11324,67026,94313,56020,02450,16220,83024,89915,30915,38414,61215,654
       Other Current Liabilities 
52,030
55,041
178,945
59,333
303,324
118,062
121,664
140,890
242,684
186,952
368,835
497,553
336,140
410,758
611,337
470,568
738,431
415,533
594,423
464,863
348,209
463,422
538,947
526,156
739,068
544,048
681,402
630,340
509,350
629,970
767,450
661,220
654,813
790,625
975,076
761,469
1,158,947
672,953
675,901
936,010
1,915,571
572,534
974,505
1,210,154
1,307,417
1,022,566
2,241,248
3,753,583
3,796,764
2,631,654
3,835,313
2,903,945
3,573,453
2,345,139
2,314,842
2,290,973
2,444,349
2,192,641
2,547,836
2,632,139
3,295,879
2,468,548
2,745,866
2,027,159
1,966,973
2,005,140
78,220
67,326
172,803
541,744
522,196
506,153
522,580
570,018
588,860
538,821
522,408
536,007
567,086
525,158
525,158567,086536,007522,408538,821588,860570,018522,580506,153522,196541,744172,80367,32678,2202,005,1401,966,9732,027,1592,745,8662,468,5483,295,8792,632,1392,547,8362,192,6412,444,3492,290,9732,314,8422,345,1393,573,4532,903,9453,835,3132,631,6543,796,7643,753,5832,241,2481,022,5661,307,4171,210,154974,505572,5341,915,571936,010675,901672,9531,158,947761,469975,076790,625654,813661,220767,450629,970509,350630,340681,402544,048739,068526,156538,947463,422348,209464,863594,423415,533738,431470,568611,337410,758336,140497,553368,835186,952242,684140,890121,664118,062303,32459,333178,94555,04152,030
   > 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
54,544,127
64,155,610
64,783,773
61,444,682
65,684,391
62,783,506
62,770,836
61,848,472
61,340,030
70,408,514
67,931,313
66,744,189
67,476,805
62,344,619
62,344,61967,476,80566,744,18967,931,31370,408,51461,340,03061,848,47262,770,83662,783,50665,684,39161,444,68264,783,77364,155,61054,544,127000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
714,110
0
935,320
0
1,195,130
0
1,298,100
1,324,585
1,401,070
1,341,020
1,430,970
1,370,920
1,460,870
1,316,173
1,421,476
1,276,779
1,382,090
1,154,535
1,276,980
1,049,425
1,171,870
963,445
1,105,020
896,595
1,038,170
801,095
964,020
726,945
889,870
475,832
661,795
247,758
433,720
112,542
325,676
73,575
151,943
79,113
82,023
84,933
86,009
802,924
606,144
609,365
427,447
6,186,982
5,963,299
5,303,311
5,391,980
4,722,775
4,803,570
4,134,364
4,320,783
3,641,817
3,814,155
3,118,228
3,324,786
2,607,451
2,686,702
1,986,570
1,968,355
1,227,880
1,659,179
1,978,043
2,046,633
2,158,520
4,132,536
3,882,861
3,915,609
3,319,510
3,714,226
4,238,016
3,905,644
4,034,411
4,208,366
3,969,561
3,888,865
4,027,876
4,180,526
4,180,5264,027,8763,888,8653,969,5614,208,3664,034,4113,905,6444,238,0163,714,2263,319,5103,915,6093,882,8614,132,5362,158,5202,046,6331,978,0431,659,1791,227,8801,968,3551,986,5702,686,7022,607,4513,324,7863,118,2283,814,1553,641,8174,320,7834,134,3644,803,5704,722,7755,391,9805,303,3115,963,2996,186,982427,447609,365606,144802,92486,00984,93382,02379,113151,94373,575325,676112,542433,720247,758661,795475,832889,870726,945964,020801,0951,038,170896,5951,105,020963,4451,171,8701,049,4251,276,9801,154,5351,382,0901,276,7791,421,4761,316,1731,460,8701,370,9201,430,9701,341,0201,401,0701,324,5851,298,10001,195,1300935,3200714,1100
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,241,864
686,280
679,768
2,922,819
3,154,176
3,383,116
3,614,597
3,873,566
4,149,887
4,411,479
4,664,687
5,219,585
5,731,319
6,256,951
6,820,538
7,400,841
7,968,341
8,541,065
9,178,595
9,807,943
10,452,271
11,081,675
11,698,228
11,698,22811,081,67510,452,2719,807,9439,178,5958,541,0657,968,3417,400,8416,820,5386,256,9515,731,3195,219,5854,664,6874,411,4794,149,8873,873,5663,614,5973,383,1163,154,1762,922,819679,768686,2802,241,864000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
13,310,834
13,827,086
13,625,255
14,127,631
13,752,442
14,590,771
15,085,337
14,379,238
14,134,389
14,581,656
14,976,607
14,558,898
14,542,588
14,914,954
15,328,107
15,318,099
15,415,832
15,527,471
15,749,062
15,777,775
15,591,466
16,035,702
16,233,393
16,816,272
16,081,710
16,126,965
16,925,969
16,895,762
17,181,520
17,581,950
17,870,731
17,687,533
18,448,967
19,021,331
19,309,286
18,793,087
18,465,005
18,709,392
19,502,170
20,209,848
20,605,874
21,627,722
22,771,674
22,388,474
22,639,963
22,823,476
18,467,836
19,354,459
20,367,502
21,566,490
22,125,340
21,277,294
21,200,789
29,043,592
29,731,693
29,080,043
29,160,302
29,689,252
30,410,890
30,209,090
30,223,187
31,068,185
31,835,203
31,764,720
35,490,421
35,498,766
36,123,991
40,969,172
39,313,124
38,780,720
36,439,269
36,768,803
39,049,392
37,991,399
38,478,058
37,747,736
37,865,939
37,697,282
38,234,801
37,840,429
37,840,42938,234,80137,697,28237,865,93937,747,73638,478,05837,991,39939,049,39236,768,80336,439,26938,780,72039,313,12440,969,17236,123,99135,498,76635,490,42131,764,72031,835,20331,068,18530,223,18730,209,09030,410,89029,689,25229,160,30229,080,04329,731,69329,043,59221,200,78921,277,29422,125,34021,566,49020,367,50219,354,45918,467,83622,823,47622,639,96322,388,47422,771,67421,627,72220,605,87420,209,84819,502,17018,709,39218,465,00518,793,08719,309,28619,021,33118,448,96717,687,53317,870,73117,581,95017,181,52016,895,76216,925,96916,126,96516,081,71016,816,27216,233,39316,035,70215,591,46615,777,77515,749,06215,527,47115,415,83215,318,09915,328,10714,914,95414,542,58814,558,89814,976,60714,581,65614,134,38914,379,23815,085,33714,590,77113,752,44214,127,63113,625,25513,827,08613,310,834
   Common Stock
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
7,700,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,000
15,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,00015,285,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,0007,700,000
   Retained Earnings 
685,901
1,158,434
956,603
1,415,077
1,039,888
1,816,560
2,311,126
1,605,027
1,313,005
1,711,651
2,106,602
1,688,893
1,635,221
1,970,534
2,779,614
2,769,606
2,787,021
3,139,669
3,518,036
3,489,739
3,331,936
3,776,172
4,116,388
3,948,328
3,878,681
4,373,455
4,760,253
4,792,381
4,851,034
5,190,240
5,580,899
5,474,210
5,581,827
6,030,665
6,503,525
6,181,184
6,163,122
6,333,230
6,743,415
7,256,477
7,251,515
7,570,740
10,310,209
10,022,616
10,369,712
10,597,864
6,459,639
6,433,901
6,581,070
7,660,888
8,388,486
7,703,354
8,754,767
8,054,751
8,756,850
8,191,280
8,234,774
8,692,287
9,394,599
9,200,102
9,222,961
10,025,971
10,762,097
10,670,288
12,872,666
13,366,671
12,992,765
14,735,021
14,756,469
16,431,159
16,866,339
15,620,048
16,440,385
17,036,592
17,341,936
16,013,894
16,295,877
16,696,598
17,102,514
16,513,765
16,513,76517,102,51416,696,59816,295,87716,013,89417,341,93617,036,59216,440,38515,620,04816,866,33916,431,15914,756,46914,735,02112,992,76513,366,67112,872,66610,670,28810,762,09710,025,9719,222,9619,200,1029,394,5998,692,2878,234,7748,191,2808,756,8508,054,7518,754,7677,703,3548,388,4867,660,8886,581,0706,433,9016,459,63910,597,86410,369,71210,022,61610,310,2097,570,7407,251,5157,256,4776,743,4156,333,2306,163,1226,181,1846,503,5256,030,6655,581,8275,474,2105,580,8995,190,2404,851,0344,792,3814,760,2534,373,4553,878,6813,948,3284,116,3883,776,1723,331,9363,489,7393,518,0363,139,6692,787,0212,769,6062,779,6141,970,5341,635,2211,688,8932,106,6021,711,6511,313,0051,605,0272,311,1261,816,5601,039,8881,415,077956,6031,158,434685,901
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-104,973
-85,647
-92,950
-101,712
-59,724
-28,832
-7,506
1,515,817
1,030,158
796,398
3,899,323
2,221,827
1,247,623
-1,529,008
46,817
1,507,069
-147,131
34,184
631,904
468,124
-101,254
30,349
224,726
224,72630,349-101,254468,124631,90434,184-147,1311,507,06946,817-1,529,0081,247,6232,221,8273,899,323796,3981,030,1581,515,817-7,506-28,832-59,724-101,712-92,950-85,647-104,973000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.