0 XP   0   0   0

Bangkok Land Public Company Limited










Financial Health of Bangkok Land Public Company Limited




Comparing to competitors in the Real Estate-Diversified industry




  Industry Rankings  


Richest
#48 / 123

Total Sales
#73 / 123

Making Money
#70 / 123

Working Efficiently
#32 / 123

Bangkok Land Public Company Limited
Buy, Hold or Sell?

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

I guess you are interested in Bangkok Land 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 Land Public Company Limited

Let's start. I'm going to help you getting a better view of Bangkok Land 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 Land 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 Land 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 Land Public Company Limited. The closing price on 2022-11-25 was ฿1 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 Land 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 less 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 not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Bangkok Land Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • A Net Profit Margin of -4.7% means that ฿-0.05 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -4.7%. The company is making a loss. -1
  • The TTM is 47.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ-4.7%TTM47.1%-51.7%
TTM47.1%YOY-42.1%+89.2%
TTM47.1%5Y-0.7%+47.8%
5Y-0.7%10Y24.7%-25.3%
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.7%7.8%-12.5%
TTM47.1%9.2%+37.9%
YOY-42.1%6.7%-48.8%
5Y-0.7%11.1%-11.8%
10Y24.7%13.1%+11.6%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • -0.1% Return on Assets means that Bangkok Land Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM0.4%-0.5%
TTM0.4%YOY-0.3%+0.7%
TTM0.4%5Y0.3%+0.1%
5Y0.3%10Y0.7%-0.4%
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%0.7%-0.8%
TTM0.4%0.7%-0.3%
YOY-0.3%0.5%-0.8%
5Y0.3%0.7%-0.4%
10Y0.7%0.7%0.0%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • -0.1% Return on Equity means Bangkok Land Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -0.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM0.6%-0.7%
TTM0.6%YOY-0.5%+1.0%
TTM0.6%5Y0.4%+0.2%
5Y0.4%10Y0.9%-0.5%
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%1.7%-1.8%
TTM0.6%1.9%-1.3%
YOY-0.5%1.4%-1.9%
5Y0.4%1.7%-1.3%
10Y0.9%1.7%-0.8%

1.2. Operating Efficiency of Bangkok Land Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bangkok Land Public Company Limited is operating .

  • Measures how much profit Bangkok Land 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 Land Public Company Limited to the Real Estate-Diversified industry mean.
  • An Operating Margin of 20.9% means the company generated ฿0.21  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 20.9%. The company is operating efficient. +1
  • The TTM is 8.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ20.9%TTM8.8%+12.1%
TTM8.8%YOY-25.0%+33.8%
TTM8.8%5Y5.7%+3.1%
5Y5.7%10Y3.8%+1.9%
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ20.9%17.5%+3.4%
TTM8.8%11.9%-3.1%
YOY-25.0%9.7%-34.7%
5Y5.7%13.6%-7.9%
10Y3.8%11.3%-7.5%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Real Estate-Diversified industry mean).
  • An Operation Ratio of 1.41 means that the operating costs are ฿1.41 for each ฿1 in net sales.

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

  • The MRQ is 1.407. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.601. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.407TTM1.601-0.193
TTM1.601YOY2.140-0.540
TTM1.6015Y1.718-0.117
5Y1.71810Y1.039+0.679
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4070.903+0.504
TTM1.6010.855+0.746
YOY2.1400.784+1.356
5Y1.7180.855+0.863
10Y1.0390.774+0.265

1.3. Liquidity of Bangkok Land Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Real Estate-Diversified industry mean).
  • A Current Ratio of 2.26 means the company has ฿2.26 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.261. The company is able to pay all its short-term debts. +1
  • The TTM is 1.980. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.261TTM1.980+0.281
TTM1.980YOY2.333-0.353
TTM1.9805Y3.632-1.652
5Y3.63210Y2.514+1.118
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2611.611+0.650
TTM1.9801.565+0.415
YOY2.3331.588+0.745
5Y3.6321.534+2.098
10Y2.5141.507+1.007
1.3.2. Quick Ratio

Measures if Bangkok Land 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 Land Public Company Limited to the Real Estate-Diversified industry mean.
  • A Quick Ratio of 0.55 means the company can pay off ฿0.55 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.554. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.392. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.554TTM0.392+0.162
TTM0.392YOY0.617-0.224
TTM0.3925Y1.222-0.830
5Y1.22210Y0.956+0.267
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5540.359+0.195
TTM0.3920.337+0.055
YOY0.6170.408+0.209
5Y1.2220.393+0.829
10Y0.9560.350+0.606

1.4. Solvency of Bangkok Land Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Bangkok Land Public Company Limited to Real Estate-Diversified industry mean.
  • A Debt to Asset Ratio of 0.17 means that Bangkok Land Public Company Limited assets are financed with 17.0% credit (debt) and the remaining percentage (100% - 17.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.170. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.167. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.170TTM0.167+0.002
TTM0.167YOY0.162+0.006
TTM0.1675Y0.152+0.016
5Y0.15210Y0.148+0.003
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1700.569-0.399
TTM0.1670.562-0.395
YOY0.1620.577-0.415
5Y0.1520.564-0.412
10Y0.1480.557-0.409
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • A Debt to Equity ratio of 24.2% means that company has ฿0.24 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.242. 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+/- 
MRQ0.242TTM0.238+0.004
TTM0.238YOY0.228+0.010
TTM0.2385Y0.211+0.027
5Y0.21110Y0.200+0.011
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2421.388-1.146
TTM0.2381.365-1.127
YOY0.2281.417-1.189
5Y0.2111.460-1.249
10Y0.2001.457-1.257

2. Market Valuation of Bangkok Land 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 Land Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Bangkok Land Public Company Limited to the Real Estate-Diversified industry mean.
  • A PE ratio of -398.15 means the investor is paying ฿-398.15 for every ฿1 in earnings.

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

  • The EOD is -406.280. Company is losing money. -2
  • The MRQ is -398.154. Company is losing money. -2
  • The TTM is -637.088. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-406.280MRQ-398.154-8.126
MRQ-398.154TTM-637.088+238.933
TTM-637.088YOY-30.395-606.693
TTM-637.0885Y-64.421-572.667
5Y-64.42110Y1.701-66.122
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
EOD-406.28023.135-429.415
MRQ-398.15423.111-421.265
TTM-637.08828.899-665.987
YOY-30.39526.680-57.075
5Y-64.42133.067-97.488
10Y1.70130.142-28.441
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Bangkok Land 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 Land Public Company Limited:

  • The MRQ is -595.392. Very Bad. -2
  • The TTM is -157.876. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-595.392TTM-157.876-437.515
TTM-157.876YOY254.419-412.296
TTM-157.8765Y246.636-404.512
5Y246.63610Y149.826+96.810
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ-595.3920.046-595.438
TTM-157.8760.128-158.004
YOY254.4190.059+254.360
5Y246.6360.115+246.521
10Y149.8260.043+149.783

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

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

  • At or below 1 is considered healthy (always compare to Real Estate-Diversified industry mean).
  • A PB ratio of 0.33 means the investor is paying ฿0.33 for each ฿1 in book value.

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

  • The EOD is 0.332. Very good. +2
  • The MRQ is 0.326. Very good. +2
  • The TTM is 0.340. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.332MRQ0.326+0.007
MRQ0.326TTM0.340-0.014
TTM0.340YOY0.376-0.036
TTM0.3405Y0.431-0.091
5Y0.43110Y0.496-0.065
Compared to industry (Real Estate-Diversified)
PeriodCompanyIndustry (mean)+/- 
EOD0.3320.691-0.359
MRQ0.3260.739-0.413
TTM0.3400.879-0.539
YOY0.3760.885-0.509
5Y0.4310.832-0.401
10Y0.4960.632-0.136
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bangkok Land 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---0.0300.010-412%-0.020-32%0.001-2379%0.030-200%
Book Value Growth--0.9720.9720%0.9720%0.9720%0.9720%
Book Value Per Share--3.0103.0170%3.010+0%3.056-1%2.981+1%
Book Value Per Share Growth---0.0100.003-417%-0.007-31%0.000-2968%0.011-187%
Current Ratio--2.2611.980+14%2.333-3%3.632-38%2.514-10%
Debt To Asset Ratio--0.1700.167+1%0.162+5%0.152+12%0.148+14%
Debt To Equity Ratio--0.2420.238+2%0.228+6%0.211+15%0.200+21%
Dividend Per Share--0.0300.015+100%0.015+100%0.025+20%0.019+54%
Dividend Per Share Growth----395554.2110%-239093.8530%-826075.2850%-675879.6880%
Eps---0.0020.015-117%-0.011+367%0.010-126%0.022-111%
Eps Growth--0.6693.395-80%-0.289+143%0.023+2871%-0.289+143%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.0470.471-110%-0.421+801%-0.007-85%0.247-119%
Operating Margin--0.2090.088+138%-0.250+220%0.057+266%0.038+452%
Operating Ratio--1.4071.601-12%2.140-34%1.718-18%1.039+35%
Pb Ratio0.332+2%0.3260.340-4%0.376-13%0.431-24%0.496-34%
Pe Ratio-406.280-2%-398.154-637.088+60%-30.395-92%-64.421-84%1.701-23504%
Peg Ratio---595.392-157.876-73%254.419-334%246.636-341%149.826-497%
Price Per Share1.000+2%0.9801.025-4%1.133-13%1.318-26%1.462-33%
Price To Total Gains Ratio15010.921+2%14710.7033764.120+291%11.297+130119%792.948+1755%441.161+3235%
Profit Growth---95.328-39.095-59%-49.410-48%19.484-589%55.446-272%
Quick Ratio--0.5540.392+41%0.617-10%1.222-55%0.956-42%
Return On Assets---0.0010.004-117%-0.003+376%0.003-126%0.007-110%
Return On Equity---0.0010.006-117%-0.005+370%0.004-127%0.009-111%
Revenue Growth--0.9770.976+0%0.960+2%0.958+2%0.963+1%
Total Gains Per Share--0.0000.025-100%-0.005+8167%0.026-100%0.049-100%
Total Gains Per Share Growth---431.277-106.508-75%-0.075-100%-22.377-95%-14.633-97%
Usd Book Value--1462690096.0001465883038.8160%1462607823.026+0%1497562182.183-2%1466690357.6230%
Usd Book Value Change Per Share---0.0010.000-412%-0.001-32%0.000-2379%0.001-200%
Usd Book Value Per Share--0.0840.0840%0.084+0%0.086-1%0.083+1%
Usd Dividend Per Share--0.0010.000+100%0.000+100%0.001+20%0.001+54%
Usd Eps--0.0000.000-117%0.000+367%0.000-126%0.001-111%
Usd Price Per Share0.028+2%0.0270.029-4%0.032-13%0.037-26%0.041-33%
Usd Profit---1195908.0007117821.347-117%-5579156.786+367%4708779.926-125%11016577.145-111%
Usd Revenue--25594520.00020474400.114+25%20709912.286+24%35375692.790-28%41399084.774-38%
Usd Total Gains Per Share--0.0000.001-100%0.000+8167%0.001-100%0.001-100%
 EOD+3 -2MRQTTM+12 -22YOY+23 -115Y+11 -2310Y+12 -22

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-406.280
Price to Book Ratio (EOD)Between0-10.332
Net Profit Margin (MRQ)Greater than0-0.047
Operating Margin (MRQ)Greater than00.209
Quick Ratio (MRQ)Greater than10.554
Current Ratio (MRQ)Greater than12.261
Debt to Asset Ratio (MRQ)Less than10.170
Debt to Equity Ratio (MRQ)Less than10.242
Return on Equity (MRQ)Greater than0.15-0.001
Return on Assets (MRQ)Greater than0.05-0.001
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.560
Ma 20Greater thanMa 501.006
Ma 50Greater thanMa 1000.996
Ma 100Greater thanMa 2001.005
OpenGreater thanClose1.000
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets62,906,715
Total Liabilities10,667,783
Total Stockholder Equity44,029,196
 As reported
Total Liabilities 10,667,783
Total Stockholder Equity+ 44,029,196
Total Assets = 62,906,715

Assets

Total Assets62,906,715
Total Current Assets5,646,079
Long-term Assets5,646,079
Total Current Assets
Cash And Cash Equivalents 3,120,797
Short-term Investments 1,215,645
Net Receivables 168,535
Inventory 1,028,526
Other Current Assets 65,576
Total Current Assets  (as reported)5,646,079
Total Current Assets  (calculated)5,599,079
+/- 47,000
Long-term Assets
Property Plant Equipment 14,387,676
Other Assets 42,872,960
Long-term Assets  (as reported)57,260,636
Long-term Assets  (calculated)57,260,636
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,497,201
Long-term Liabilities8,170,582
Total Stockholder Equity44,029,196
Total Current Liabilities
Accounts payable 879,587
Other Current Liabilities 1,562,777
Total Current Liabilities  (as reported)2,497,201
Total Current Liabilities  (calculated)2,442,364
+/- 54,837
Long-term Liabilities
Long term Debt 3,857,653
Capital Lease Obligations Min Short Term Debt62,042
Other Liabilities 4,263,804
Long-term Liabilities Other 15,296
Long-term Liabilities  (as reported)8,170,582
Long-term Liabilities  (calculated)8,198,795
+/- 28,213
Total Stockholder Equity
Common Stock17,374,401
Retained Earnings 10,479,143
Other Stockholders Equity 14,199,064
Total Stockholder Equity (as reported)44,029,196
Total Stockholder Equity (calculated)42,052,608
+/- 1,976,588
Other
Capital Stock17,374,401
Common Stock Shares Outstanding 17,352,625
Net Debt 736,856
Net Invested Capital 47,886,849
Net Tangible Assets 44,029,196
Net Working Capital 3,148,878



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-09-302003-03-312002-09-302002-03-312001-09-302001-03-31
> Total Assets 
48,963,487
48,672,159
47,992,460
47,798,906
47,454,395
45,141,001
47,377,000
46,396,000
46,197,000
46,280,000
41,494,000
40,529,000
39,372,000
40,016,000
38,712,000
38,940,000
39,501,000
39,079,000
42,134,257
41,622,168
41,217,268
40,561,538
39,823,995
39,846,053
39,642,662
39,025,891
38,967,646
39,024,985
38,675,810
38,570,527
38,395,495
38,278,784
38,328,007
38,622,914
38,853,984
38,979,718
38,874,535
39,143,014
39,288,171
39,271,753
40,283,143
50,802,234
55,148,136
54,737,220
54,565,976
55,219,862
55,342,387
65,025,667
63,254,726
64,233,988
63,698,660
62,697,127
62,806,918
62,982,813
66,043,948
65,052,802
64,930,397
65,773,236
65,687,452
64,263,092
64,405,198
65,674,968
64,072,636
61,789,663
61,890,023
64,237,110
64,278,517
62,649,103
62,917,661
63,224,346
62,687,316
62,170,692
62,094,547
62,849,820
62,583,479
61,678,057
61,663,794
63,462,708
63,480,963
62,906,715
62,906,71563,480,96363,462,70861,663,79461,678,05762,583,47962,849,82062,094,54762,170,69262,687,31663,224,34662,917,66162,649,10364,278,51764,237,11061,890,02361,789,66364,072,63665,674,96864,405,19864,263,09265,687,45265,773,23664,930,39765,052,80266,043,94862,982,81362,806,91862,697,12763,698,66064,233,98863,254,72665,025,66755,342,38755,219,86254,565,97654,737,22055,148,13650,802,23440,283,14339,271,75339,288,17139,143,01438,874,53538,979,71838,853,98438,622,91438,328,00738,278,78438,395,49538,570,52738,675,81039,024,98538,967,64639,025,89139,642,66239,846,05339,823,99540,561,53841,217,26841,622,16842,134,25739,079,00039,501,00038,940,00038,712,00040,016,00039,372,00040,529,00041,494,00046,280,00046,197,00046,396,00047,377,00045,141,00147,454,39547,798,90647,992,46048,672,15948,963,487
   > 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
13,709,977
14,402,367
13,976,015
12,384,597
12,221,954
13,002,231
11,164,052
11,007,195
10,745,633
10,659,737
10,643,672
8,944,419
9,190,476
7,904,283
7,396,261
7,004,380
7,066,610
6,853,311
6,691,980
5,928,914
6,421,754
6,434,275
6,518,261
5,646,079
5,646,0796,518,2616,434,2756,421,7545,928,9146,691,9806,853,3117,066,6107,004,3807,396,2617,904,2839,190,4768,944,41910,643,67210,659,73710,745,63311,007,19511,164,05213,002,23112,221,95412,384,59713,976,01514,402,36713,709,97700000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
283,333
151,321
118,920
153,232
140,042
125,831
3,322,000
2,225,000
1,957,000
1,880,000
1,943,000
392,000
846,000
307,000
212,000
383,000
1,008,000
593,000
3,904,900
3,538,320
3,152,406
2,688,395
1,667,826
949,429
964,425
951,424
993,147
1,138,999
867,270
1,108,514
1,435,712
1,126,958
988,106
902,094
742,737
899,186
995,279
1,566,305
889,277
969,052
803,300
1,342,324
980,978
1,199,637
829,783
1,161,829
1,796,142
12,326,031
1,052,771
1,187,529
1,356,256
2,208,618
1,420,089
1,976,933
2,326,619
1,499,640
1,600,500
3,197,406
2,946,204
2,337,633
2,018,271
3,739,385
2,449,121
2,755,914
4,549,969
4,389,566
4,359,825
2,076,029
3,155,831
3,571,966
3,937,412
3,427,524
3,793,095
4,326,376
4,210,010
3,454,577
4,148,372
4,224,441
4,433,967
3,120,797
3,120,7974,433,9674,224,4414,148,3723,454,5774,210,0104,326,3763,793,0953,427,5243,937,4123,571,9663,155,8312,076,0294,359,8254,389,5664,549,9692,755,9142,449,1213,739,3852,018,2712,337,6332,946,2043,197,4061,600,5001,499,6402,326,6191,976,9331,420,0892,208,6181,356,2561,187,5291,052,77112,326,0311,796,1421,161,829829,7831,199,637980,9781,342,324803,300969,052889,2771,566,305995,279899,186742,737902,094988,1061,126,9581,435,7121,108,514867,2701,138,999993,147951,424964,425949,4291,667,8262,688,3953,152,4063,538,3203,904,900593,0001,008,000383,000212,000307,000846,000392,0001,943,0001,880,0001,957,0002,225,0003,322,000125,831140,042153,232118,920151,321283,333
       Short-term Investments 
5,273
5,291
5,326
4,813
4,825
4,711
4,000
4,000
4,000
4,000
4,000
999,000
0
599,000
0
0
0
0
0
0
0
45,500
46,421
846,421
846,412
346,412
1,247,747
1,248,096
1,248,508
1,201,436
610,821
611,404
614,752
816,396
620,881
518,883
419,601
215,267
1,096,751
648,484
296,608
113,675
3,412,376
2,602,586
2,887,510
3,200,652
2,517,809
1,196,850
9,838,815
9,681,154
8,682,986
6,317,595
6,879,261
6,752,112
6,411,889
6,134,799
4,531,538
2,506,531
3,554,568
2,782,469
2,848,391
2,400,870
2,453,713
954,275
1,295,606
1,236,910
1,058,567
1,915,837
2,516,695
2,434,606
1,628,002
1,692,433
1,716,640
1,521,000
1,521,000
1,515,000
1,095,000
1,084,000
882,946
1,215,645
1,215,645882,9461,084,0001,095,0001,515,0001,521,0001,521,0001,716,6401,692,4331,628,0022,434,6062,516,6951,915,8371,058,5671,236,9101,295,606954,2752,453,7132,400,8702,848,3912,782,4693,554,5682,506,5314,531,5386,134,7996,411,8896,752,1126,879,2616,317,5958,682,9869,681,1549,838,8151,196,8502,517,8093,200,6522,887,5102,602,5863,412,376113,675296,608648,4841,096,751215,267419,601518,883620,881816,396614,752611,404610,8211,201,4361,248,5081,248,0961,247,747346,412846,412846,42146,42145,5000000000599,0000999,0004,0004,0004,0004,0004,0004,7114,8254,8135,3265,2915,273
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,178,302
3,161,390
4,079,887
4,127,287
4,459,075
3,694,840
4,056,928
3,060,245
867,413
554,000
678,000
594,000
1,035,897
206,010
145,900
229,084
215,653
190,471
167,267
184,307
154,259
132,384
189,109
168,535
168,535189,109132,384154,259184,307167,267190,471215,653229,084145,900206,0101,035,897594,000678,000554,000867,4133,060,2454,056,9283,694,8404,459,0754,127,2874,079,8873,161,3903,178,30200000000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
321,707
207,725
76,206
77,159
78,405
84,128
80,862
80,310
85,288
95,545
103,893
95,924
93,255
105,973
103,731
97,498
98,049
73,178
84,728
80,455
84,380
55,935
64,906
65,576
65,57664,90655,93584,38080,45584,72873,17898,04997,498103,731105,97393,25595,924103,89395,54585,28880,31080,86284,12878,40577,15976,206207,725321,70700000000000000000000000000000000000000000000000000000000
   > 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
53,577,373
53,634,845
53,704,684
53,727,185
55,320,062
55,291,055
55,166,312
55,027,937
55,996,509
55,891,499
55,749,143
55,242,040
57,028,433
56,962,702
57,260,636
57,260,63656,962,70257,028,43355,242,04055,749,14355,891,49955,996,50955,027,93755,166,31255,291,05555,320,06253,727,18553,704,68453,634,84553,577,37300000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
5,166,105
5,122,731
5,089,134
5,086,860
4,909,615
4,982,880
5,563,000
5,602,000
5,754,000
5,993,000
7,342,000
10,448,000
10,748,000
11,482,000
11,720,000
11,697,000
11,648,000
11,684,000
11,734,669
11,655,810
11,598,972
11,581,804
11,506,586
11,473,838
11,418,842
0
11,294,542
11,278,036
11,323,767
0
11,549,827
11,742,013
12,032,466
12,258,941
12,620,149
12,706,343
12,740,485
12,855,339
12,856,636
12,457,981
12,510,475
22,146,433
22,986,805
22,931,100
22,896,165
22,917,418
22,878,202
22,872,803
22,406,044
0
0
0
0
0
0
0
16,893,479
14,735,312
14,662,494
14,626,768
14,587,143
14,869,214
14,792,457
14,732,101
14,642,773
15,405,098
15,342,858
15,261,772
15,150,052
15,133,793
15,046,732
14,933,876
14,801,325
14,698,842
14,575,974
14,451,583
14,479,897
14,461,946
14,399,193
14,387,676
14,387,67614,399,19314,461,94614,479,89714,451,58314,575,97414,698,84214,801,32514,933,87615,046,73215,133,79315,150,05215,261,77215,342,85815,405,09814,642,77314,732,10114,792,45714,869,21414,587,14314,626,76814,662,49414,735,31216,893,479000000022,406,04422,872,80322,878,20222,917,41822,896,16522,931,10022,986,80522,146,43312,510,47512,457,98112,856,63612,855,33912,740,48512,706,34312,620,14912,258,94112,032,46611,742,01311,549,827011,323,76711,278,03611,294,542011,418,84211,473,83811,506,58611,581,80411,598,97211,655,81011,734,66911,684,00011,648,00011,697,00011,720,00011,482,00010,748,00010,448,0007,342,0005,993,0005,754,0005,602,0005,563,0004,982,8804,909,6155,086,8605,089,1345,122,7315,166,105
       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
469,326
476,634
475,676
483,558
469,481
462,341
454,759
454,204
457,190
451,704
448,007
444,081
444,277
441,286
914,305
914,305441,286444,277444,081448,007451,704457,190454,204454,759462,341469,481483,558475,676476,634469,32600000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
42,529,698
43,701,327
43,486,846
44,244,676
43,843,299
40,557,040
37,918,000
36,334,000
35,902,000
35,103,000
31,504,000
29,998,000
27,296,000
26,363,000
25,165,000
25,243,000
24,921,000
24,358,000
16,313,706
13,551,712
13,030,328
12,533,514
10,582,637
10,335,871
10,450,902
9,174,915
9,010,205
9,038,725
8,558,314
8,075,899
7,747,167
6,982,974
6,960,590
7,180,360
7,435,116
6,765,240
6,921,917
7,030,406
6,830,503
6,676,229
6,887,929
10,370,001
8,780,122
8,306,308
7,752,483
7,390,263
7,131,531
11,491,254
10,737,278
11,196,964
7,753,043
7,271,175
7,080,440
7,528,483
8,323,499
8,816,129
8,777,584
9,367,496
9,062,030
8,715,959
8,513,175
9,178,142
9,083,593
8,792,148
8,634,098
9,321,516
9,282,405
9,175,269
8,911,773
9,334,602
9,254,882
9,184,194
9,775,776
10,179,334
10,201,163
10,105,655
10,028,353
10,683,544
10,722,637
10,667,783
10,667,78310,722,63710,683,54410,028,35310,105,65510,201,16310,179,3349,775,7769,184,1949,254,8829,334,6028,911,7739,175,2699,282,4059,321,5168,634,0988,792,1489,083,5939,178,1428,513,1758,715,9599,062,0309,367,4968,777,5848,816,1298,323,4997,528,4837,080,4407,271,1757,753,04311,196,96410,737,27811,491,2547,131,5317,390,2637,752,4838,306,3088,780,12210,370,0016,887,9296,676,2296,830,5037,030,4066,921,9176,765,2407,435,1167,180,3606,960,5906,982,9747,747,1678,075,8998,558,3149,038,7259,010,2059,174,91510,450,90210,335,87110,582,63712,533,51413,030,32813,551,71216,313,70624,358,00024,921,00025,243,00025,165,00026,363,00027,296,00029,998,00031,504,00035,103,00035,902,00036,334,00037,918,00040,557,04043,843,29944,244,67643,486,84643,701,32742,529,698
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,323,345
2,745,647
2,421,282
2,073,133
1,811,667
2,258,333
2,138,968
3,828,239
3,651,042
4,038,083
3,921,733
1,800,712
1,513,664
1,551,949
1,428,433
1,349,262
2,103,272
2,329,033
4,214,349
4,114,335
4,009,780
4,347,781
2,528,599
2,497,201
2,497,2012,528,5994,347,7814,009,7804,114,3354,214,3492,329,0332,103,2721,349,2621,428,4331,551,9491,513,6641,800,7123,921,7334,038,0833,651,0423,828,2392,138,9682,258,3331,811,6672,073,1332,421,2822,745,6472,323,34500000000000000000000000000000000000000000000000000000000
       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
3,896,646
3,895,458
3,894,271
4,750
4,750
4,750
4,750
2,004,750
2,004,750
2,004,750
2,004,750
4,750
4,750
0
0
0
0
0
0
0
0
0
0
0
000000000004,7504,7502,004,7502,004,7502,004,7502,004,7504,7504,7504,7504,7503,894,2713,895,4583,896,64600000000000000000000000000000000000000000000000000000000
       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
3,896,646
3,895,458
3,894,271
4,750
4,750
4,750
4,750
2,004,750
2,004,750
2,004,750
2,004,750
4,750
4,750
4,750
4,750
4,750
4,750
4,750
1,875,271
1,874,083
1,872,896
1,872,000
0
0
001,872,0001,872,8961,874,0831,875,2714,7504,7504,7504,7504,7504,7504,7502,004,7502,004,7502,004,7502,004,7504,7504,7504,7504,7503,894,2713,895,4583,896,64600000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,434,365
1,415,177
873,923
884,713
825,453
870,944
1,039,000
1,000,000
801,000
849,000
1,490,000
1,505,000
1,420,000
1,420,000
1,645,000
0
0
0
439,083
409,453
414,671
366,431
335,071
353,538
344,369
69,148
276,115
268,411
47,134
43,406
49,004
57,268
56,471
51,990
51,854
58,623
48,732
47,689
54,275
65,684
61,082
240,023
230,166
149,421
203,814
299,632
222,212
586,049
367,599
542,829
504,500
484,218
479,603
505,062
492,362
473,333
536,043
606,385
449,000
304,000
257,000
290,000
238,000
210,000
285,000
399,000
321,000
310,000
191,000
76,000
54,000
76,000
71,000
49,000
42,000
33,000
106,000
131,000
780,086
879,587
879,587780,086131,000106,00033,00042,00049,00071,00076,00054,00076,000191,000310,000321,000399,000285,000210,000238,000290,000257,000304,000449,000606,385536,043473,333492,362505,062479,603484,218504,500542,829367,599586,049222,212299,632203,814149,421230,166240,02361,08265,68454,27547,68948,73258,62351,85451,99056,47157,26849,00443,40647,134268,411276,11569,148344,369353,538335,071366,431414,671409,453439,0830001,645,0001,420,0001,420,0001,505,0001,490,000849,000801,0001,000,0001,039,000870,944825,453884,713873,9231,415,1771,434,365
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,702,552
2,055,512
1,611,532
1,442,383
1,339,917
1,651,583
1,651,218
1,375,489
1,129,292
206,168
208,480
208,669
1,148,914
1,246,254
1,151,956
1,023,234
1,841,679
2,077,956
2,113,232
2,045,933
1,881,654
2,116,836
1,694,801
1,562,777
1,562,7771,694,8012,116,8361,881,6542,045,9332,113,2322,077,9561,841,6791,023,2341,151,9561,246,2541,148,914208,669208,480206,1681,129,2921,375,4891,651,2181,651,5831,339,9171,442,3831,611,5322,055,5121,702,55200000000000000000000000000000000000000000000000000000000
   > 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
5,283,432
5,360,672
7,374,557
7,398,109
7,782,653
7,826,449
7,834,932
7,672,504
7,850,301
5,986,814
5,991,320
6,018,573
6,335,764
8,194,038
8,170,582
8,170,5828,194,0386,335,7646,018,5735,991,3205,986,8147,850,3017,672,5047,834,9327,826,4497,782,6537,398,1097,374,5575,360,6725,283,43200000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-3,896,646
-3,895,458
-3,894,271
-4,750
-4,750
-4,750
-4,750
-2,004,750
-2,004,750
-2,004,750
-2,004,750
-4,750
-4,750
0
27,383
26,783
22,668
21,164
19,617
18,059
39,882
67,953
65,696
62,042
62,04265,69667,95339,88218,05919,61721,16422,66826,78327,3830-4,750-4,750-2,004,750-2,004,750-2,004,750-2,004,750-4,750-4,750-4,750-4,750-3,894,271-3,895,458-3,896,64600000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
208
21
-167
744
21,724
21,320
19,514
19,593
18,702
18,697
18,728
18,840
15,415
15,037
15,296
15,29615,03715,41518,84018,72818,69718,70219,59319,51421,32021,724744-1672120800000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
6,433,789
4,970,832
4,505,614
3,554,230
3,611,096
4,583,961
9,459,000
10,062,000
10,295,000
11,177,000
9,990,000
10,531,000
12,076,000
13,653,000
13,547,000
13,697,000
14,580,000
14,721,000
21,104,030
23,310,332
23,337,838
23,187,347
24,376,632
24,625,164
24,294,233
24,934,191
25,010,159
25,022,052
25,096,740
25,462,867
25,601,745
26,232,117
26,241,047
26,256,540
26,218,060
26,987,964
26,720,343
26,792,939
27,075,483
27,158,163
27,880,651
40,432,233
46,368,014
46,430,912
46,813,493
47,829,599
48,210,856
45,676,779
44,486,152
45,034,367
47,950,750
47,427,157
47,696,969
47,400,253
49,701,756
48,194,503
48,109,341
48,394,376
48,566,933
47,465,303
47,787,189
48,159,554
46,623,961
44,594,144
44,809,433
46,822,050
46,898,940
45,374,918
45,782,938
45,766,854
45,383,267
44,844,564
44,115,160
44,598,460
44,328,479
43,518,627
43,508,932
44,663,731
44,592,458
44,029,196
44,029,19644,592,45844,663,73143,508,93243,518,62744,328,47944,598,46044,115,16044,844,56445,383,26745,766,85445,782,93845,374,91846,898,94046,822,05044,809,43344,594,14446,623,96148,159,55447,787,18947,465,30348,566,93348,394,37648,109,34148,194,50349,701,75647,400,25347,696,96947,427,15747,950,75045,034,36744,486,15245,676,77948,210,85647,829,59946,813,49346,430,91246,368,01440,432,23327,880,65127,158,16327,075,48326,792,93926,720,34326,987,96426,218,06026,256,54026,241,04726,232,11725,601,74525,462,86725,096,74025,022,05225,010,15924,934,19124,294,23324,625,16424,376,63223,187,34723,337,83823,310,33221,104,03014,721,00014,580,00013,697,00013,547,00013,653,00012,076,00010,531,0009,990,00011,177,00010,295,00010,062,0009,459,0004,583,9613,611,0963,554,2304,505,6144,970,8326,433,789
   Common Stock
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
8,574,000
9,073,000
0
10,586,000
12,010,000
12,234,000
12,341,000
13,948,000
13,948,000
0
0
0
15,698,029
17,791,158
17,791,158
17,791,158
17,791,158
17,791,158
17,791,434
17,791,434
17,791,434
17,791,434
17,791,434
17,791,446
17,791,446
17,791,446
17,791,446
17,794,400
17,794,400
17,794,400
17,794,400
17,794,400
17,794,400
17,794,400
17,795,295
17,795,295
20,642,347
20,642,460
20,643,892
20,643,892
20,643,973
20,643,979
20,662,334
20,662,335
20,662,415
20,662,415
20,662,461
20,662,465
20,662,465
20,662,465
20,662,465
20,662,465
20,662,465
20,662,465
20,662,465
18,596,218
18,596,384
18,596,570
18,596,570
18,596,570
18,596,570
18,596,570
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,401
17,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40117,374,40118,596,57018,596,57018,596,57018,596,57018,596,57018,596,38418,596,21820,662,46520,662,46520,662,46520,662,46520,662,46520,662,46520,662,46520,662,46520,662,46120,662,41520,662,41520,662,33520,662,33420,643,97920,643,97320,643,89220,643,89220,642,46020,642,34717,795,29517,795,29517,794,40017,794,40017,794,40017,794,40017,794,40017,794,40017,794,40017,791,44617,791,44617,791,44617,791,44617,791,43417,791,43417,791,43417,791,43417,791,43417,791,15817,791,15817,791,15817,791,15817,791,15815,698,02900013,948,00013,948,00012,341,00012,234,00012,010,00010,586,00009,073,0008,574,0006,000,0006,000,0006,000,0006,000,0006,000,0006,000,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000-2,328,245-1,697,7600-3,837,567-3,837,567-3,837,567-3,837,567-3,730,864-2,783,720-2,336,024-2,336,024-2,336,024-2,336,024-2,336,024-2,336,024-2,336,024-1,162,52500000000000000000000000000000000000000000000000
   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
13,551,915
13,808,754
13,794,768
13,774,982
13,755,015
14,020,113
13,999,854
13,979,146
13,958,560
14,477,947
14,457,623
14,438,485
14,419,040
14,397,834
14,378,570
14,359,095
14,339,632
14,320,579
14,297,644
14,274,496
14,251,348
14,239,640
14,219,458
14,199,064
14,199,06414,219,45814,239,64014,251,34814,274,49614,297,64414,320,57914,339,63214,359,09514,378,57014,397,83414,419,04014,438,48514,457,62314,477,94713,958,56013,979,14613,999,85414,020,11313,755,01513,774,98213,794,76813,808,75413,551,91500000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.