0 XP   0   0   0

Bumrungrad Hospital Public Company Limited










Financial Health of Bumrungrad




Comparing to competitors in the Medical Care Facilities industry




  Industry Rankings  


Bumrungrad Hospital Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Bumrungrad?

I guess you are interested in Bumrungrad 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 Bumrungrad

Let's start. I'm going to help you getting a better view of Bumrungrad 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 Bumrungrad 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 Bumrungrad 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 Bumrungrad Hospital Public Company Limited. The closing price on 2022-12-02 was ฿218.00 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Bumrungrad 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 less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very 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 Bumrungrad Hospital Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Bumrungrad to the Medical Care Facilities industry mean.
  • A Net Profit Margin of 23.7% means that ฿0.24 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 23.7%. The company is making a huge profit. +2
  • The TTM is 16.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ23.7%TTM16.8%+6.9%
TTM16.8%YOY6.1%+10.7%
TTM16.8%5Y16.2%+0.6%
5Y16.2%10Y17.6%-1.4%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ23.7%2.9%+20.8%
TTM16.8%2.9%+13.9%
YOY6.1%2.8%+3.3%
5Y16.2%2.3%+13.9%
10Y17.6%2.7%+14.9%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Bumrungrad to the Medical Care Facilities industry mean.
  • 5.4% Return on Assets means that Bumrungrad generated ฿0.05 profit for each $1 in assets.

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

  • The MRQ is 5.4%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 3.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.4%TTM3.2%+2.1%
TTM3.2%YOY0.7%+2.5%
TTM3.2%5Y2.9%+0.3%
5Y2.9%10Y3.5%-0.6%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4%0.6%+4.8%
TTM3.2%0.7%+2.5%
YOY0.7%0.7%+0.0%
5Y2.9%0.7%+2.2%
10Y3.5%0.6%+2.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Bumrungrad to the Medical Care Facilities industry mean.
  • 6.7% Return on Equity means Bumrungrad generated ฿0.07 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 6.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ6.7%TTM4.0%+2.7%
TTM4.0%YOY1.0%+3.0%
TTM4.0%5Y4.0%+0.0%
5Y4.0%10Y5.5%-1.5%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ6.7%1.8%+4.9%
TTM4.0%2.2%+1.8%
YOY1.0%2.0%-1.0%
5Y4.0%1.6%+2.4%
10Y5.5%1.7%+3.8%

1.2. Operating Efficiency of Bumrungrad Hospital Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bumrungrad is operating .

  • Measures how much profit Bumrungrad 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 Bumrungrad to the Medical Care Facilities industry mean.
  • An Operating Margin of 28.9% means the company generated ฿0.29  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 28.9%. The company is operating very efficient. +2
  • The TTM is 21.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ28.9%TTM21.0%+7.9%
TTM21.0%YOY6.5%+14.5%
TTM21.0%5Y21.7%-0.7%
5Y21.7%10Y12.8%+8.9%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ28.9%5.7%+23.2%
TTM21.0%3.7%+17.3%
YOY6.5%4.5%+2.0%
5Y21.7%4.7%+17.0%
10Y12.8%5.2%+7.6%
1.2.2. Operating Ratio

Measures how efficient Bumrungrad is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • An Operation Ratio of 1.25 means that the operating costs are ฿1.25 for each ฿1 in net sales.

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

  • The MRQ is 1.247. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.370. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.247TTM1.370-0.123
TTM1.370YOY1.573-0.203
TTM1.3705Y1.377-0.007
5Y1.37710Y1.006+0.371
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2471.215+0.032
TTM1.3701.152+0.218
YOY1.5730.996+0.577
5Y1.3771.031+0.346
10Y1.0061.0060.000

1.3. Liquidity of Bumrungrad Hospital Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bumrungrad 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 3.09 means the company has ฿3.09 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 3.095. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.076. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.095TTM3.076+0.019
TTM3.076YOY3.113-0.037
TTM3.0765Y3.595-0.520
5Y3.59510Y2.095+1.500
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0951.349+1.746
TTM3.0761.337+1.739
YOY3.1131.294+1.819
5Y3.5951.332+2.263
10Y2.0951.324+0.771
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bumrungrad to the Medical Care Facilities industry mean.
  • A Quick Ratio of 2.24 means the company can pay off ฿2.24 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 2.243. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.210. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.243TTM2.210+0.033
TTM2.210YOY2.510-0.300
TTM2.2105Y2.720-0.510
5Y2.72010Y1.771+0.949
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2430.787+1.456
TTM2.2100.831+1.379
YOY2.5100.861+1.649
5Y2.7200.922+1.798
10Y1.7710.868+0.903

1.4. Solvency of Bumrungrad Hospital Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Bumrungrad to Medical Care Facilities industry mean.
  • A Debt to Asset Ratio of 0.18 means that Bumrungrad assets are financed with 18.0% credit (debt) and the remaining percentage (100% - 18.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.180. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.187. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.180TTM0.187-0.007
TTM0.187YOY0.228-0.041
TTM0.1875Y0.236-0.049
5Y0.23610Y0.319-0.083
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1800.548-0.368
TTM0.1870.540-0.353
YOY0.2280.559-0.331
5Y0.2360.532-0.296
10Y0.3190.522-0.203
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Bumrungrad to the Medical Care Facilities industry mean.
  • A Debt to Equity ratio of 22.4% means that company has ฿0.22 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.224. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.238. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.224TTM0.238-0.014
TTM0.238YOY0.301-0.063
TTM0.2385Y0.317-0.080
5Y0.31710Y0.507-0.190
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2241.050-0.826
TTM0.2381.039-0.801
YOY0.3011.252-0.951
5Y0.3171.159-0.842
10Y0.5071.132-0.625

2. Market Valuation of Bumrungrad 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 Bumrungrad generates.

  • Above 15 is considered overpriced but always compare Bumrungrad to the Medical Care Facilities industry mean.
  • A PE ratio of 122.03 means the investor is paying ฿122.03 for every ฿1 in earnings.

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

  • The EOD is 148.621. Seems overpriced? -1
  • The MRQ is 122.033. Seems overpriced? -1
  • The TTM is 214.181. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD148.621MRQ122.033+26.588
MRQ122.033TTM214.181-92.148
TTM214.181YOY637.825-423.644
TTM214.1815Y357.562-143.381
5Y357.56210Y251.185+106.377
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD148.62140.641+107.980
MRQ122.03343.859+78.174
TTM214.18147.904+166.277
YOY637.82547.028+590.797
5Y357.56250.019+307.543
10Y251.18551.628+199.557
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Bumrungrad.

  • 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 Bumrungrad Hospital Public Company Limited:

  • The MRQ is 322.705. Seems overpriced? -1
  • The TTM is 798.291. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ322.705TTM798.291-475.586
TTM798.291YOY-510.833+1,309.124
TTM798.2915Y44.193+754.098
5Y44.19310Y-1,531.544+1,575.737
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ322.7050.010+322.695
TTM798.291-0.032+798.323
YOY-510.8330.132-510.965
5Y44.1930.058+44.135
10Y-1,531.5440.053-1,531.597

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

Measures if the stock price of Bumrungrad 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 7.98 means the investor is paying ฿7.98 for each ฿1 in book value.

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

  • The EOD is 9.714. Seems overpriced? -1
  • The MRQ is 7.976. Seems overpriced? -1
  • The TTM is 6.944. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD9.714MRQ7.976+1.738
MRQ7.976TTM6.944+1.032
TTM6.944YOY5.160+1.784
TTM6.9445Y7.039-0.094
5Y7.03910Y8.310-1.271
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD9.7142.005+7.709
MRQ7.9762.184+5.792
TTM6.9442.343+4.601
YOY5.1602.392+2.768
5Y7.0392.129+4.910
10Y8.3102.069+6.241
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bumrungrad 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---0.5820.098-692%-0.596+2%0.223-361%0.331-276%
Book Value Growth--0.9700.9710%0.970+0%0.9710%0.9720%
Book Value Per Share--22.44222.233+1%23.285-4%22.4970%18.471+21%
Book Value Per Share Growth---0.0260.004-780%-0.027+3%0.009-391%0.020-226%
Current Ratio--3.0953.076+1%3.113-1%3.595-14%2.095+48%
Debt To Asset Ratio--0.1800.187-4%0.228-21%0.236-24%0.319-44%
Debt To Equity Ratio--0.2240.238-6%0.301-25%0.317-29%0.507-56%
Dividend Per Share--2.0500.527+289%0.814+152%0.838+145%1.012+102%
Dividend Per Share Growth--0.991-26.179+2743%-14.922+1606%-328.263+33237%-1690.690+170768%
Eps--1.4670.880+67%0.221+564%0.857+71%0.920+59%
Eps Growth--0.3780.330+15%0.050+658%-0.757+300%-0.400+206%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.2370.168+41%0.061+291%0.162+46%0.176+35%
Operating Margin--0.2890.210+37%0.065+344%0.217+33%0.128+125%
Operating Ratio--1.2471.370-9%1.573-21%1.377-9%1.006+24%
Pb Ratio9.714+18%7.9766.944+15%5.160+55%7.039+13%8.310-4%
Pe Ratio148.621+18%122.033214.181-43%637.825-81%357.562-66%251.185-51%
Peg Ratio--322.705798.291-60%-510.833+258%44.193+630%-1531.544+575%
Price Per Share218.000+18%179.000154.500+16%119.938+49%155.438+15%148.844+20%
Price To Total Gains Ratio148.463+18%121.90366.356+84%630.610-81%-66944.577+55016%-33422.255+27517%
Profit Growth--98.20998.070+0%97.264+1%94.935+3%95.974+2%
Quick Ratio--2.2432.210+1%2.510-11%2.720-18%1.771+27%
Return On Assets--0.0540.032+66%0.007+629%0.029+82%0.035+52%
Return On Equity--0.0670.040+66%0.010+586%0.040+68%0.055+21%
Revenue Growth--0.9760.974+0%0.973+0%0.971+1%0.971+0%
Total Gains Per Share--1.4680.625+135%0.218+572%1.061+38%1.343+9%
Total Gains Per Share Growth--0.4020.212+90%0.095+322%-581.323+144758%-290.734+72447%
Usd Book Value--513748972.800508974568.870+1%533056073.436-4%530228386.306-3%433224594.185+19%
Usd Book Value Change Per Share---0.0170.003-692%-0.017+2%0.006-361%0.010-276%
Usd Book Value Per Share--0.6460.640+1%0.671-4%0.6480%0.532+21%
Usd Dividend Per Share--0.0590.015+289%0.023+152%0.024+145%0.029+102%
Usd Eps--0.0420.025+67%0.006+564%0.025+71%0.026+59%
Usd Price Per Share6.278+18%5.1554.450+16%3.454+49%4.477+15%4.287+20%
Usd Profit--33579446.40020153327.227+67%5055181.718+564%20432177.257+64%21636946.236+55%
Usd Revenue--141741187.200114124449.182+24%82617446.664+72%115698877.636+23%117459188.210+21%
Usd Total Gains Per Share--0.0420.018+135%0.006+572%0.031+38%0.039+9%
 EOD+2 -3MRQTTM+29 -6YOY+26 -95Y+23 -1210Y+28 -7

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15148.621
Price to Book Ratio (EOD)Between0-19.714
Net Profit Margin (MRQ)Greater than00.237
Operating Margin (MRQ)Greater than00.289
Quick Ratio (MRQ)Greater than12.243
Current Ratio (MRQ)Greater than13.095
Debt to Asset Ratio (MRQ)Less than10.180
Debt to Equity Ratio (MRQ)Less than10.224
Return on Equity (MRQ)Greater than0.150.067
Return on Assets (MRQ)Greater than0.050.054
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.162
Ma 20Greater thanMa 50222.250
Ma 50Greater thanMa 100225.780
Ma 100Greater thanMa 200212.735
OpenGreater thanClose219.000
Total3/5 (60.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Total Other Income Expense Net -5,3081,317-3,991-50,686-54,67754,255-4225,8385,416



Latest Balance Sheet

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

Summary
Total Assets21,759,500
Total Liabilities3,920,994
Total Stockholder Equity17,504,600
 As reported
Total Liabilities 3,920,994
Total Stockholder Equity+ 17,504,600
Total Assets = 21,759,500

Assets

Total Assets21,759,500
Total Current Assets8,999,641
Long-term Assets8,999,641
Total Current Assets
Cash And Cash Equivalents 1,895,268
Short-term Investments 4,430,938
Net Receivables 2,091,417
Inventory 285,475
Other Current Assets 140,340
Total Current Assets  (as reported)8,999,641
Total Current Assets  (calculated)8,843,438
+/- 156,203
Long-term Assets
Property Plant Equipment 11,583,637
Goodwill 68,192
Long Term Investments 2,214
Intangible Assets 689,291
Other Assets 416,525
Long-term Assets  (as reported)12,759,859
Long-term Assets  (calculated)12,759,859
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,908,234
Long-term Liabilities1,012,760
Total Stockholder Equity17,504,600
Total Current Liabilities
Accounts payable 962,567
Other Current Liabilities 665,118
Total Current Liabilities  (as reported)2,908,234
Total Current Liabilities  (calculated)1,627,685
+/- 1,280,549
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt55,770
Other Liabilities 966,098
Long-term Liabilities  (as reported)1,012,760
Long-term Liabilities  (calculated)1,021,868
+/- 9,108
Total Stockholder Equity
Common Stock794,885
Retained Earnings 16,191,694
Other Stockholders Equity 67,286
Total Stockholder Equity (as reported)17,504,600
Total Stockholder Equity (calculated)17,053,865
+/- 450,735
Other
Capital Stock795,766
Common Stock Shares Outstanding 794,886
Net Invested Capital 17,528,363
Net Tangible Assets 16,746,236
Net Working Capital 6,091,407



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-30
> Total Assets 
3,927,156
4,456,285
4,679,826
5,024,351
5,106,487
5,021,086
5,370,233
5,319,763
5,537,224
5,727,518
6,021,556
5,845,244
6,414,144
6,622,894
7,007,762
6,934,912
7,025,177
7,465,524
8,046,299
7,975,657
7,811,000
8,104,244
8,246,918
8,324,622
8,355,882
8,566,992
8,975,096
8,945,129
9,000,309
9,151,678
13,300,027
13,337,230
13,338,083
13,472,547
14,328,426
14,500,343
15,306,088
15,861,754
16,746,900
16,477,797
16,544,244
17,251,529
18,362,280
17,980,337
18,272,408
19,144,696
20,349,411
20,219,083
20,314,152
21,297,518
22,561,173
22,032,503
22,001,717
21,329,863
22,457,193
22,160,286
22,497,301
23,483,955
25,203,012
24,165,325
24,527,855
24,748,809
26,029,621
25,156,944
25,318,508
26,181,032
27,241,697
24,901,928
24,167,804
24,221,665
24,378,271
23,120,603
22,628,858
20,856,805
21,828,536
21,759,500
21,759,50021,828,53620,856,80522,628,85823,120,60324,378,27124,221,66524,167,80424,901,92827,241,69726,181,03225,318,50825,156,94426,029,62124,748,80924,527,85524,165,32525,203,01223,483,95522,497,30122,160,28622,457,19321,329,86322,001,71722,032,50322,561,17321,297,51820,314,15220,219,08320,349,41119,144,69618,272,40817,980,33718,362,28017,251,52916,544,24416,477,79716,746,90015,861,75415,306,08814,500,34314,328,42613,472,54713,338,08313,337,23013,300,0279,151,6789,000,3098,945,1298,975,0968,566,9928,355,8828,324,6228,246,9188,104,2447,811,0007,975,6578,046,2997,465,5247,025,1776,934,9127,007,7626,622,8946,414,1445,845,2446,021,5565,727,5185,537,2245,319,7635,370,2335,021,0865,106,4875,024,3514,679,8264,456,2853,927,156
   > 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
8,802,639
10,003,284
9,714,747
9,940,701
10,550,331
12,213,621
11,303,584
11,814,045
12,100,782
11,482,398
11,413,180
10,243,323
11,736,442
13,401,473
11,355,407
10,699,212
10,800,907
11,193,770
10,102,222
9,774,508
8,061,977
9,108,870
8,999,641
8,999,6419,108,8708,061,9779,774,50810,102,22211,193,77010,800,90710,699,21211,355,40713,401,47311,736,44210,243,32311,413,18011,482,39812,100,78211,814,04511,303,58412,213,62110,550,3319,940,7019,714,74710,003,2848,802,63900000000000000000000000000000000000000000000000000000
       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
5,154,161
4,343,636
4,439,196
2,098,249
2,470,437
4,209,063
3,134,539
2,008,282
2,528,751
1,880,480
2,348,959
2,147,204
2,080,581
1,501,431
1,800,274
1,865,023
1,229,424
1,560,411
1,469,628
2,023,379
1,802,026
1,804,579
1,895,268
1,895,2681,804,5791,802,0262,023,3791,469,6281,560,4111,229,4241,865,0231,800,2741,501,4312,080,5812,147,2042,348,9591,880,4802,528,7512,008,2823,134,5394,209,0632,470,4372,098,2494,439,1964,343,6365,154,16100000000000000000000000000000000000000000000000000000
       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
1,523,300
3,815,300
3,377,300
5,816,933
5,797,889
5,432,901
5,544,414
7,017,483
6,477,819
6,578,982
5,978,867
5,242,775
6,409,686
8,286,291
6,177,513
6,136,946
6,908,693
7,563,277
6,465,175
5,905,564
4,133,570
4,913,020
4,430,938
4,430,9384,913,0204,133,5705,905,5646,465,1757,563,2776,908,6936,136,9466,177,5138,286,2916,409,6865,242,7755,978,8676,578,9826,477,8197,017,4835,544,4145,432,9015,797,8895,816,9333,377,3003,815,3001,523,30000000000000000000000000000000000000000000000000000000
       Net Receivables 
402,157
344,564
402,287
423,275
454,495
240,921
303,531
290,505
329,952
350,873
426,577
507,850
544,921
543,017
644,953
578,308
627,306
603,809
578,125
549,683
503,230
502,919
583,199
604,184
631,092
672,491
845,526
899,834
957,658
951,076
907,967
1,024,909
1,180,554
1,115,732
1,148,866
1,201,249
1,307,601
1,318,584
1,367,134
1,431,417
1,219,934
1,286,973
1,215,185
1,302,585
1,445,994
1,517,566
1,815,075
2,016,300
2,255,537
2,312,159
2,263,362
2,303,688
1,856,483
1,688,330
1,422,383
1,449,426
1,606,734
1,818,550
1,886,716
2,073,586
2,267,850
2,560,673
2,449,953
2,428,013
2,255,055
2,747,662
3,013,671
2,849,813
2,222,980
2,205,539
1,605,535
1,720,666
1,198,926
1,461,049
1,760,652
2,091,417
2,091,4171,760,6521,461,0491,198,9261,720,6661,605,5352,205,5392,222,9802,849,8133,013,6712,747,6622,255,0552,428,0132,449,9532,560,6732,267,8502,073,5861,886,7161,818,5501,606,7341,449,4261,422,3831,688,3301,856,4832,303,6882,263,3622,312,1592,255,5372,016,3001,815,0751,517,5661,445,9941,302,5851,215,1851,286,9731,219,9341,431,4171,367,1341,318,5841,307,6011,201,2491,148,8661,115,7321,180,5541,024,909907,967951,076957,658899,834845,526672,491631,092604,184583,199502,919503,230549,683578,125603,809627,306578,308644,953543,017544,921507,850426,577350,873329,952290,505303,531240,921454,495423,275402,287344,564402,157
       Other Current Assets 
19,003
12,207
38,129
33,230
28,736
35,486
54,052
45,093
135,751
59,567
101,850
123,751
111,163
55,763
90,253
91,263
93,770
59,757
70,442
63,906
74,401
66,040
90,306
119,205
109,258
73,824
76,399
91,651
78,499
58,676
88,391
84,243
68,206
62,084
94,219
93,633
94,605
83,225
108,613
101,935
96,186
103,115
125,132
89,095
88,946
92,233
167,383
120,762
85,967
107,085
137,083
123,051
106,594
126,834
149,562
142,780
131,877
155,618
173,825
25,036
29,255
32,497
51,042
43,409
53,433
51,326
60,981
51,894
30,549
40,725
43,634
31,212
250,599
225,527
180,790
140,340
140,340180,790225,527250,59931,21243,63440,72530,54951,89460,98151,32653,43343,40951,04232,49729,25525,036173,825155,618131,877142,780149,562126,834106,594123,051137,083107,08585,967120,762167,38392,23388,94689,095125,132103,11596,186101,935108,61383,22594,60593,63394,21962,08468,20684,24388,39158,67678,49991,65176,39973,824109,258119,20590,30666,04074,40163,90670,44259,75793,77091,26390,25355,763111,163123,751101,85059,567135,75145,09354,05235,48628,73633,23038,12912,20719,003
   > 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
14,547,223
13,743,764
15,075,185
14,444,591
13,840,224
13,546,521
13,468,592
13,420,759
13,184,501
13,018,381
12,854,350
12,794,828
12,719,666
12,759,859
12,759,85912,719,66612,794,82812,854,35013,018,38113,184,50113,420,75913,468,59213,546,52113,840,22414,444,59115,075,18513,743,76414,547,22300000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,368,081
2,484,016
2,527,630
2,597,151
2,723,323
2,792,618
2,909,560
2,976,485
3,047,550
3,249,225
3,370,708
3,498,390
3,600,694
3,738,309
3,820,809
3,880,538
3,953,229
4,123,482
4,846,880
5,101,224
5,242,459
5,353,729
5,415,295
5,512,377
5,549,015
5,648,043
5,762,709
5,851,959
5,848,980
5,784,673
5,700,472
5,632,786
5,625,102
6,241,553
6,277,514
6,446,770
7,483,278
7,683,004
7,697,060
7,961,225
8,027,412
9,095,693
9,764,209
9,885,720
9,895,064
9,948,450
9,846,788
9,849,129
9,807,690
10,472,112
10,500,998
10,852,462
10,759,748
11,579,033
11,478,446
11,454,843
11,512,600
11,784,244
11,624,643
11,491,554
11,360,636
11,256,013
11,167,773
11,136,333
11,978,450
11,860,083
11,914,833
11,908,098
11,833,242
11,809,595
11,790,686
11,710,333
11,569,485
11,598,792
11,535,573
11,583,637
11,583,63711,535,57311,598,79211,569,48511,710,33311,790,68611,809,59511,833,24211,908,09811,914,83311,860,08311,978,45011,136,33311,167,77311,256,01311,360,63611,491,55411,624,64311,784,24411,512,60011,454,84311,478,44611,579,03310,759,74810,852,46210,500,99810,472,1129,807,6909,849,1299,846,7889,948,4509,895,0649,885,7209,764,2099,095,6938,027,4127,961,2257,697,0607,683,0047,483,2786,446,7706,277,5146,241,5535,625,1025,632,7865,700,4725,784,6735,848,9805,851,9595,762,7095,648,0435,549,0155,512,3775,415,2955,353,7295,242,4595,101,2244,846,8804,123,4823,953,2293,880,5383,820,8093,738,3093,600,6943,498,3903,370,7083,249,2253,047,5502,976,4852,909,5602,792,6182,723,3232,597,1512,527,6302,484,0162,368,081
       Goodwill 
0
0
0
191,595
186,929
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
112,739
110,086
108,778
111,968
110,582
114,732
123,539
122,585
119,699
119,779
117,868
121,709
117,019
115,427
113,345
111,010
106,087
112,661
76,887
74,320
73,196
70,041
69,447
66,773
71,216
66,234
67,147
63,817
66,585
68,728
72,089
71,018
68,378
68,192
68,19268,37871,01872,08968,72866,58563,81767,14766,23471,21666,77369,44770,04173,19674,32076,887112,661106,087111,010113,345115,427117,019121,709117,868119,779119,699122,585123,539114,732110,582111,968108,778110,086112,7390000000000000000000000000000000000000186,929191,595000
       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
237,980
240,516
241,930
242,683
221,559
221,489
221,575
221,543
221,541
2,196,111
1,402,956
1,902,389
1,395,658
727,000
464,267
464,108
431,976
214,891
99,035
63,706
1,669
1,656
2,214
2,2141,6561,66963,70699,035214,891431,976464,108464,267727,0001,395,6581,902,3891,402,9562,196,111221,541221,543221,575221,489221,559242,683241,930240,516237,98000000000000000000000000000000000000000000000000000000
       Intangible Assets 
110,765
89,005
0
191,595
247,013
476,128
527,288
612,664
597,793
624,219
610,920
599,279
593,971
732,093
720,438
611,599
595,820
370,283
348,811
303,966
295,831
330,366
304,097
295,189
292,212
304,528
288,855
281,093
271,210
282,290
286,067
276,466
264,990
256,204
266,344
254,888
248,141
235,973
222,075
209,351
214,088
189,298
290,425
275,292
260,458
258,311
271,115
270,833
274,430
285,971
282,826
270,443
275,687
436,755
449,761
444,202
493,840
611,169
819,301
716,598
734,421
789,315
798,864
793,412
785,374
771,569
757,407
740,601
724,851
715,027
707,163
725,453
726,326
719,987
708,668
689,291
689,291708,668719,987726,326725,453707,163715,027724,851740,601757,407771,569785,374793,412798,864789,315734,421716,598819,301611,169493,840444,202449,761436,755275,687270,443282,826285,971274,430270,833271,115258,311260,458275,292290,425189,298214,088209,351222,075235,973248,141254,888266,344256,204264,990276,466286,067282,290271,210281,093288,855304,528292,212295,189304,097330,366295,831303,966348,811370,283595,820611,599720,438732,093593,971599,279610,920624,219597,793612,664527,288476,128247,013191,595089,005110,765
       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
23,184
16,428
15,466
23,651
35,546
34,794
39,742
61,682
59,460
57,275
64,036
72,300
67,708
67,464
67,46467,70872,30064,03657,27559,46061,68239,74234,79435,54623,65115,46616,42823,18400000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
3,035,779
3,196,780
3,235,576
3,345,261
3,142,484
2,960,888
3,084,089
2,992,999
3,125,838
3,031,729
3,071,853
2,989,267
3,006,632
2,994,347
3,095,571
3,326,470
3,403,335
3,116,502
3,493,345
3,397,994
3,239,188
3,238,883
3,030,101
3,149,870
3,174,422
3,094,381
3,164,116
3,276,621
3,264,551
3,082,241
7,093,858
7,106,353
6,988,028
6,738,674
7,022,040
7,175,938
7,248,301
7,474,218
7,631,065
7,667,745
7,550,925
7,654,565
7,867,081
7,635,540
7,681,403
7,884,733
8,166,462
8,070,033
7,944,076
8,197,028
8,530,510
8,179,530
8,004,449
6,541,915
6,695,837
6,558,849
6,617,713
6,779,005
7,442,874
6,663,923
6,778,390
6,004,384
6,217,232
5,961,363
5,915,259
5,915,901
6,191,338
5,480,926
5,432,940
5,385,055
5,440,266
5,594,517
5,695,198
3,238,867
3,527,727
3,920,994
3,920,9943,527,7273,238,8675,695,1985,594,5175,440,2665,385,0555,432,9405,480,9266,191,3385,915,9015,915,2595,961,3636,217,2326,004,3846,778,3906,663,9237,442,8746,779,0056,617,7136,558,8496,695,8376,541,9158,004,4498,179,5308,530,5108,197,0287,944,0768,070,0338,166,4627,884,7337,681,4037,635,5407,867,0817,654,5657,550,9257,667,7457,631,0657,474,2187,248,3017,175,9387,022,0406,738,6746,988,0287,106,3537,093,8583,082,2413,264,5513,276,6213,164,1163,094,3813,174,4223,149,8703,030,1013,238,8833,239,1883,397,9943,493,3453,116,5023,403,3353,326,4703,095,5712,994,3473,006,6322,989,2673,071,8533,031,7293,125,8382,992,9993,084,0892,960,8883,142,4843,345,2613,235,5763,196,7803,035,779
   > Total Current Liabilities 
577,645
824,743
949,703
1,141,518
1,280,861
1,181,395
1,386,726
1,377,767
1,592,736
1,580,758
1,703,012
1,702,557
1,802,052
1,571,898
1,764,627
1,777,656
1,938,214
1,781,201
1,950,364
1,997,332
1,980,846
2,122,861
2,056,399
2,318,488
2,485,359
1,664,381
1,734,116
1,846,621
1,834,551
1,652,241
5,525,399
5,601,435
5,550,332
1,505,987
1,784,803
1,934,912
2,001,183
2,137,622
2,273,069
2,114,605
1,986,370
2,125,098
2,224,209
2,078,070
2,102,881
2,322,014
2,608,643
2,495,834
2,350,978
4,056,456
4,367,381
3,974,748
3,794,445
2,358,096
2,493,698
2,339,146
2,397,357
3,646,891
4,293,238
3,497,387
3,591,522
2,878,135
3,086,620
2,656,482
2,599,670
2,639,052
2,831,042
2,100,434
2,027,006
4,418,030
4,444,709
4,571,864
4,648,906
2,284,215
2,547,188
2,908,234
2,908,2342,547,1882,284,2154,648,9064,571,8644,444,7094,418,0302,027,0062,100,4342,831,0422,639,0522,599,6702,656,4823,086,6202,878,1353,591,5223,497,3874,293,2383,646,8912,397,3572,339,1462,493,6982,358,0963,794,4453,974,7484,367,3814,056,4562,350,9782,495,8342,608,6432,322,0142,102,8812,078,0702,224,2092,125,0981,986,3702,114,6052,273,0692,137,6222,001,1831,934,9121,784,8031,505,9875,550,3325,601,4355,525,3991,652,2411,834,5511,846,6211,734,1161,664,3812,485,3592,318,4882,056,3992,122,8611,980,8461,997,3321,950,3641,781,2011,938,2141,777,6561,764,6271,571,8981,802,0521,702,5571,703,0121,580,7581,592,7361,377,7671,386,7261,181,3951,280,8611,141,518949,703824,743577,645
       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
3,689,484
3,690,275
3,691,596
3,692,847
1,186,198
1,165,548
1,166,432
1,167,329
168,182
168,296
168,296
168,296
0
0
0
0
0
0
0
0
0
0
0
00000000000168,296168,296168,296168,1821,167,3291,166,4321,165,5481,186,1983,692,8473,691,5963,690,2753,689,48400000000000000000000000000000000000000000000000000000
       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
3,689,484
3,690,275
3,691,596
3,692,847
1,186,198
1,165,548
1,166,432
1,167,329
168,182
168,296
168,296
168,296
0
0
0
0
2,497,289
2,497,968
2,498,662
2,499,374
0
0
0
0002,499,3742,498,6622,497,9682,497,2890000168,296168,296168,296168,1821,167,3291,166,4321,165,5481,186,1983,692,8473,691,5963,690,2753,689,48400000000000000000000000000000000000000000000000000000
       Accounts payable 
306,644
398,123
518,976
565,270
638,407
549,566
645,740
668,213
787,746
687,719
740,176
761,795
834,977
689,665
558,275
618,620
605,947
644,321
360,369
550,126
552,874
520,439
524,639
531,982
554,743
536,044
594,316
534,229
572,918
569,143
591,268
584,992
610,805
548,609
580,771
585,801
609,152
655,814
638,909
649,416
615,561
692,190
616,522
759,548
686,102
753,834
745,105
794,076
671,400
754,355
754,577
712,276
714,959
735,780
685,157
734,865
737,702
755,553
943,490
585,287
691,321
786,175
784,039
756,417
792,197
735,891
704,302
500,280
543,144
534,368
516,502
552,702
559,246
678,915
884,487
962,567
962,567884,487678,915559,246552,702516,502534,368543,144500,280704,302735,891792,197756,417784,039786,175691,321585,287943,490755,553737,702734,865685,157735,780714,959712,276754,577754,355671,400794,076745,105753,834686,102759,548616,522692,190615,561649,416638,909655,814609,152585,801580,771548,609610,805584,992591,268569,143572,918534,229594,316536,044554,743531,982524,639520,439552,874550,126360,369644,321605,947618,620558,275689,665834,977761,795740,176687,719787,746668,213645,740549,566638,407565,270518,976398,123306,644
       Other Current Liabilities 
263,001
336,490
258,466
321,857
313,932
303,307
412,464
381,032
476,468
564,517
634,314
612,240
438,553
553,711
868,455
791,139
742,808
699,731
1,075,469
905,304
758,693
833,142
962,481
917,227
811,337
938,337
1,139,800
1,092,392
1,011,633
983,099
1,221,631
1,232,443
1,084,027
957,378
1,204,032
1,349,111
1,392,031
1,481,808
1,634,160
1,465,189
1,370,809
1,432,908
1,607,687
1,318,522
1,416,779
1,568,180
1,863,538
1,701,758
1,679,578
1,804,955
2,114,936
1,763,874
1,580,142
1,622,316
1,808,541
1,604,281
1,659,655
1,705,140
2,184,200
656,255
465,183
665,450
104,423
74,986
84,356
613,553
806,301
477,227
299,622
281,160
353,905
460,576
479,312
529,428
527,263
665,118
665,118527,263529,428479,312460,576353,905281,160299,622477,227806,301613,55384,35674,986104,423665,450465,183656,2552,184,2001,705,1401,659,6551,604,2811,808,5411,622,3161,580,1421,763,8742,114,9361,804,9551,679,5781,701,7581,863,5381,568,1801,416,7791,318,5221,607,6871,432,9081,370,8091,465,1891,634,1601,481,8081,392,0311,349,1111,204,032957,3781,084,0271,232,4431,221,631983,0991,011,6331,092,3921,139,800938,337811,337917,227962,481833,142758,693905,3041,075,469699,731742,808791,139868,455553,711438,553612,240634,314564,517476,468381,032412,464303,307313,932321,857258,466336,490263,001
   > 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
3,130,612
3,304,881
3,315,589
3,276,849
3,360,296
3,380,492
3,405,934
967,025
995,557
1,022,653
1,046,292
954,652
980,539
1,012,760
1,012,760980,539954,6521,046,2921,022,653995,557967,0253,405,9343,380,4923,360,2963,276,8493,315,5893,304,8813,130,61200000000000000000000000000000000000000000000000000000000000000
       Other 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
280,959
288,918
293,196
277,761
280,838
283,297
288,028
376,130
396,167
413,518
423,507
386,976
395,686
412,092
431,651
410,329
403,282
417,472
434,269
476,694
497,785
518,862
522,755
492,516
509,958
526,072
525,356
576,197
594,042
657,191
677,253
614,467
618,628
792,863
802,931
763,807
792,154
815,738
841,877
893,224
920,857
951,716
983,665
900,766
931,349
966,098
966,098931,349900,766983,665951,716920,857893,224841,877815,738792,154763,807802,931792,863618,628614,467677,253657,191594,042576,197525,356526,072509,958492,516522,755518,862497,785476,694434,269417,472403,282410,329431,651412,092395,686386,976423,507413,518396,167376,130288,028283,297280,838277,761293,196288,918280,959000000000000000000000000000000
> Total Stockholder Equity
880,319
1,239,387
1,419,541
1,679,090
1,964,003
2,060,198
2,286,144
2,246,330
2,330,533
2,615,236
2,871,040
2,785,532
3,043,526
3,284,251
3,573,319
3,608,442
3,621,842
4,349,023
4,552,954
4,577,663
4,571,812
4,865,361
5,216,817
5,174,752
5,181,460
5,472,611
5,810,980
5,668,508
5,735,758
6,069,436
6,206,169
6,230,877
6,350,055
6,731,740
7,305,604
7,323,627
8,057,787
8,387,536
9,115,835
8,810,052
8,993,319
9,596,965
10,230,342
9,975,930
10,219,376
10,883,228
11,836,396
11,793,869
12,009,351
12,735,686
13,678,380
13,494,336
13,668,789
14,473,855
15,454,642
15,290,162
15,577,264
16,402,378
17,459,208
17,194,080
17,457,209
18,453,313
19,522,672
18,908,110
19,112,399
19,973,367
20,746,510
19,123,268
18,425,754
18,531,534
18,639,420
17,222,660
16,617,225
17,286,117
17,983,217
17,504,600
17,504,60017,983,21717,286,11716,617,22517,222,66018,639,42018,531,53418,425,75419,123,26820,746,51019,973,36719,112,39918,908,11019,522,67218,453,31317,457,20917,194,08017,459,20816,402,37815,577,26415,290,16215,454,64214,473,85513,668,78913,494,33613,678,38012,735,68612,009,35111,793,86911,836,39610,883,22810,219,3769,975,93010,230,3429,596,9658,993,3198,810,0529,115,8358,387,5368,057,7877,323,6277,305,6046,731,7406,350,0556,230,8776,206,1696,069,4365,735,7585,668,5085,810,9805,472,6115,181,4605,174,7525,216,8174,865,3614,571,8124,577,6634,552,9544,349,0233,621,8423,608,4423,573,3193,284,2513,043,5262,785,5322,871,0402,615,2362,330,5332,246,3302,286,1442,060,1981,964,0031,679,0901,419,5411,239,387880,319
   Common Stock
892,657
1,321,228
660,716
670,216
727,359
727,359
727,691
727,691
727,691
727,691
727,825
727,825
727,825
727,825
728,202
728,202
728,202
728,203
728,269
728,269
728,269
728,270
728,304
728,304
728,304
728,305
728,337
728,337
728,337
728,337
728,383
728,383
728,383
728,384
728,393
728,393
728,393
728,393
728,560
728,560
728,560
728,561
728,600
728,600
728,600
728,601
728,625
728,625
728,625
728,626
728,645
728,645
728,645
728,646
728,688
728,688
728,688
728,689
728,751
728,751
728,751
728,751
728,841
728,841
728,841
728,841
794,585
794,585
794,585
794,586
794,585
794,585
794,585
794,586
794,885
794,885
794,885794,885794,586794,585794,585794,585794,586794,585794,585794,585728,841728,841728,841728,841728,751728,751728,751728,751728,689728,688728,688728,688728,646728,645728,645728,645728,626728,625728,625728,625728,601728,600728,600728,600728,561728,560728,560728,560728,393728,393728,393728,393728,384728,383728,383728,383728,337728,337728,337728,337728,305728,304728,304728,304728,270728,269728,269728,269728,203728,202728,202728,202727,825727,825727,825727,825727,691727,691727,691727,691727,359727,359670,216660,7161,321,228892,657
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000
   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
455,800
439,313
454,436
424,173
629,358
615,174
628,899
574,045
557,415
552,090
534,627
530,978
305,421
97,777
68,802
72,497
50,107
74,307
79,866
101,180
93,520
73,026
67,286
67,28673,02693,520101,18079,86674,30750,10772,49768,80297,777305,421530,978534,627552,090557,415574,045628,899615,174629,358424,173454,436439,313455,80000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.