0 XP   0   0   0

Kasikornbank Public Company Limited










Financial Health of Kasikornbank




Comparing to competitors in the Banks-Regional industry




  Industry Rankings  


Kasikornbank Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Kasikornbank?

I guess you are interested in Kasikornbank 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 Kasikornbank

Let's start. I'm going to help you getting a better view of Kasikornbank 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 Kasikornbank 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 Kasikornbank 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 Kasikornbank Public Company Limited. The closing price on 2022-12-02 was ฿142.50 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.
Kasikornbank 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
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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Kasikornbank Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Kasikornbank to the Banks-Regional industry mean.
  • A Net Profit Margin of 25.3% means that ฿0.25 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 25.3%. The company is making a huge profit. +2
  • The TTM is 25.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ25.3%TTM25.6%-0.3%
TTM25.6%YOY26.2%-0.5%
TTM25.6%5Y23.8%+1.8%
5Y23.8%10Y24.9%-1.0%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ25.3%29.1%-3.8%
TTM25.6%28.4%-2.8%
YOY26.2%26.4%-0.2%
5Y23.8%23.2%+0.6%
10Y24.9%21.0%+3.9%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Kasikornbank to the Banks-Regional industry mean.
  • 0.2% Return on Assets means that Kasikornbank generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.2%. 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+/- 
MRQ0.2%TTM0.3%0.0%
TTM0.3%YOY0.3%0.0%
TTM0.3%5Y0.3%0.0%
5Y0.3%10Y0.3%-0.1%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.3%-0.1%
TTM0.3%0.3%0.0%
YOY0.3%0.3%0.0%
5Y0.3%0.2%+0.1%
10Y0.3%0.2%+0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Kasikornbank to the Banks-Regional industry mean.
  • 2.1% Return on Equity means Kasikornbank generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM2.2%-0.1%
TTM2.2%YOY2.3%-0.1%
TTM2.2%5Y2.2%0.0%
5Y2.2%10Y3.1%-0.9%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%2.8%-0.7%
TTM2.2%2.7%-0.5%
YOY2.3%2.5%-0.2%
5Y2.2%2.4%-0.2%
10Y3.1%2.3%+0.8%

1.2. Operating Efficiency of Kasikornbank Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Kasikornbank is operating .

  • Measures how much profit Kasikornbank 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 Kasikornbank to the Banks-Regional industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-45.5%-45.5%
TTM-45.5%-45.5%
YOY-45.9%-45.9%
5Y-43.4%-43.4%
10Y-38.5%-38.5%
1.2.2. Operating Ratio

Measures how efficient Kasikornbank is keeping operating costs low.

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

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

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.221-0.221
5Y0.22110Y0.137+0.084
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.080-0.080
TTM-0.201-0.201
YOY-0.330-0.330
5Y0.2210.403-0.182
10Y0.1370.408-0.271

1.3. Liquidity of Kasikornbank Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Kasikornbank is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks-Regional industry mean).
  • A Current Ratio of 0.23 means the company has ฿0.23 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 0.230. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.222. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.230TTM0.222+0.008
TTM0.222YOY0.222-0.001
TTM0.2225Y0.252-0.031
5Y0.25210Y0.147+0.105
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2300.244-0.014
TTM0.2220.329-0.107
YOY0.2220.352-0.130
5Y0.2520.337-0.085
10Y0.1470.283-0.136
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Kasikornbank to the Banks-Regional industry mean.
  • A Quick Ratio of 0.00 means the company can pay off ฿0.00 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.106-0.106
TTM0.106YOY0.146-0.040
TTM0.1065Y0.159-0.053
5Y0.15910Y0.095+0.064
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.233-0.233
TTM0.1060.170-0.064
YOY0.1460.168-0.022
5Y0.1590.138+0.021
10Y0.0950.105-0.010

1.4. Solvency of Kasikornbank Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Kasikornbank to Banks-Regional industry mean.
  • A Debt to Asset Ratio of 0.87 means that Kasikornbank assets are financed with 86.8% credit (debt) and the remaining percentage (100% - 86.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.868. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.869. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.868TTM0.869-0.001
TTM0.869YOY0.867+0.001
TTM0.8695Y0.867+0.002
5Y0.86710Y0.876-0.009
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8680.907-0.039
TTM0.8690.904-0.035
YOY0.8670.899-0.032
5Y0.8670.898-0.031
10Y0.8760.897-0.021
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Kasikornbank to the Banks-Regional industry mean.
  • A Debt to Equity ratio of 734.1% means that company has ฿7.34 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 7.341. The company is unable to pay all its debts with equity. -1
  • The TTM is 7.404. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.341TTM7.404-0.064
TTM7.404YOY7.339+0.066
TTM7.4045Y7.291+0.113
5Y7.29110Y7.868-0.576
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ7.3419.842-2.501
TTM7.4049.445-2.041
YOY7.3398.971-1.632
5Y7.2918.961-1.670
10Y7.8688.910-1.042

2. Market Valuation of Kasikornbank 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 Kasikornbank generates.

  • Above 15 is considered overpriced but always compare Kasikornbank to the Banks-Regional industry mean.
  • A PE ratio of 32.27 means the investor is paying ฿32.27 for every ฿1 in earnings.

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

  • The EOD is 31.930. Good. +1
  • The MRQ is 32.266. Good. +1
  • The TTM is 33.354. Good. +1
Trends
Current periodCompared to+/- 
EOD31.930MRQ32.266-0.336
MRQ32.266TTM33.354-1.087
TTM33.354YOY30.152+3.202
TTM33.3545Y44.207-10.853
5Y44.20710Y44.787-0.580
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
EOD31.93038.897-6.967
MRQ32.26638.055-5.789
TTM33.35441.414-8.060
YOY30.15237.960-7.808
5Y44.20745.533-1.326
10Y44.78744.091+0.696
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Kasikornbank.

  • 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 Kasikornbank Public Company Limited:

  • The MRQ is -1,552.500. Very Bad. -2
  • The TTM is -462.562. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-1,552.500TTM-462.562-1,089.937
TTM-462.562YOY-362.936-99.626
TTM-462.5625Y585.373-1,047.935
5Y585.37310Y96.655+488.718
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-1,552.5000.600-1,553.100
TTM-462.5620.174-462.736
YOY-362.9360.241-363.177
5Y585.3730.129+585.244
10Y96.6550.135+96.520

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

Measures if the stock price of Kasikornbank is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks-Regional industry mean).
  • A PB ratio of 0.61 means the investor is paying ฿0.61 for each ฿1 in book value.

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

  • The EOD is 0.605. Very good. +2
  • The MRQ is 0.612. Very good. +2
  • The TTM is 0.648. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.605MRQ0.612-0.006
MRQ0.612TTM0.648-0.036
TTM0.648YOY0.593+0.055
TTM0.6485Y0.809-0.161
5Y0.80910Y1.210-0.401
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.6051.013-0.408
MRQ0.6120.999-0.387
TTM0.6481.041-0.393
YOY0.5930.894-0.301
5Y0.8090.974-0.165
10Y1.2100.884+0.326
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Kasikornbank 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--5.3363.753+42%6.906-23%3.831+39%3.843+39%
Book Value Growth--0.9720.972+0%0.9720%0.972+0%0.9720%
Book Value Per Share--235.344230.723+2%214.600+10%197.120+19%159.937+47%
Book Value Per Share Growth--0.0230.016+39%0.033-31%0.019+17%0.026-13%
Current Ratio--0.2300.222+4%0.222+3%0.252-9%0.147+56%
Debt To Asset Ratio--0.8680.8690%0.867+0%0.867+0%0.876-1%
Debt To Equity Ratio--7.3417.404-1%7.339+0%7.291+1%7.868-7%
Dividend Per Share--0.5000.906-45%2.130-77%1.841-73%1.108-55%
Dividend Per Share Growth---4.500-1.309-71%-1.087-76%-1.110-75%-1.193-73%
Eps--4.4634.4820%4.369+2%3.844+16%4.066+10%
Eps Growth---0.0210.046-145%0.006-457%-0.111+433%-0.068+229%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.2530.256-1%0.262-3%0.238+6%0.249+2%
Operating Margin----0%-0%-0%-0%
Operating Ratio----0%-0%0.221-100%0.137-100%
Pb Ratio0.605-1%0.6120.648-6%0.593+3%0.809-24%1.210-49%
Pe Ratio31.930-1%32.26633.354-3%30.152+7%44.207-27%44.787-28%
Peg Ratio---1552.500-462.562-70%-362.936-77%585.373-365%96.655-1706%
Price Per Share142.500-1%144.000149.500-4%127.375+13%154.563-7%172.569-17%
Price To Total Gains Ratio24.417-1%24.67442.082-41%19.116+29%62.328-60%57.137-57%
Profit Growth--97.06097.2540%97.1370%96.832+0%96.939+0%
Quick Ratio---0.106-100%0.146-100%0.159-100%0.095-100%
Return On Assets--0.0020.003-2%0.003-8%0.003-4%0.003-26%
Return On Equity--0.0210.022-3%0.023-8%0.022-3%0.031-31%
Revenue Growth--0.9710.9710%0.9720%0.971+0%0.971+0%
Total Gains Per Share--5.8364.659+25%9.037-35%5.672+3%4.950+18%
Total Gains Per Share Growth--0.704-0.253+136%-0.300+143%-0.594+184%-0.387+155%
Usd Book Value--16059124512.00015743754194.400+2%14643567936.000+10%13506774346.080+19%10949822665.200+47%
Usd Book Value Change Per Share--0.1540.108+42%0.199-23%0.110+39%0.111+39%
Usd Book Value Per Share--6.7786.645+2%6.180+10%5.677+19%4.606+47%
Usd Dividend Per Share--0.0140.026-45%0.061-77%0.053-73%0.032-55%
Usd Eps--0.1290.1290%0.126+2%0.111+16%0.117+10%
Usd Price Per Share4.104-1%4.1474.306-4%3.668+13%4.451-7%4.970-17%
Usd Profit--304530768.000305854999.2000%298151496.000+2%262394599.680+16%277680738.240+10%
Usd Revenue--1203124233.6001194133276.800+1%1144687104.000+5%1108377161.280+9%1125917652.960+7%
Usd Total Gains Per Share--0.1680.134+25%0.260-35%0.163+3%0.143+18%
 EOD+3 -2MRQTTM+18 -15YOY+12 -215Y+23 -1110Y+24 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1531.930
Price to Book Ratio (EOD)Between0-10.605
Net Profit Margin (MRQ)Greater than00.253
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.230
Debt to Asset Ratio (MRQ)Less than10.868
Debt to Equity Ratio (MRQ)Less than17.341
Return on Equity (MRQ)Greater than0.150.021
Return on Assets (MRQ)Greater than0.050.002
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.226
Ma 20Greater thanMa 50144.825
Ma 50Greater thanMa 100145.120
Ma 100Greater thanMa 200146.890
OpenGreater thanClose143.500
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets4,229,795,373
Total Liabilities3,672,186,883
Total Stockholder Equity500,247,559
 As reported
Total Liabilities 3,672,186,883
Total Stockholder Equity+ 500,247,559
Total Assets = 4,229,795,373

Assets

Total Assets4,229,795,373
Total Current Assets639,736,584
Long-term Assets639,736,584
Total Current Assets
Cash And Cash Equivalents 51,112,951
Inventory 45,581,236
Other Current Assets 15,969,000
Total Current Assets  (as reported)639,736,584
Total Current Assets  (calculated)112,663,187
+/- 527,073,397
Long-term Assets
Property Plant Equipment 56,076,841
Long Term Investments 1,048,728,678
Long-term Assets  (as reported)0
Long-term Assets  (calculated)1,104,805,519
+/- 1,104,805,519

Liabilities & Shareholders' Equity

Total Current Liabilities2,783,195,913
Long-term Liabilities-
Total Stockholder Equity500,247,559
Total Current Liabilities
Accounts payable 2,659,896,046
Other Current Liabilities 23,008,116
Total Current Liabilities  (as reported)2,783,195,913
Total Current Liabilities  (calculated)2,682,904,162
+/- 100,291,751
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock23,693,276
Retained Earnings 422,619,769
Other Stockholders Equity 35,831,404
Total Stockholder Equity (as reported)500,247,559
Total Stockholder Equity (calculated)482,144,449
+/- 18,103,110
Other
Capital Stock23,693,276
Common Stock Shares Outstanding 2,369,328
Net Debt 221,303,502
Net Invested Capital 772,664,012
Net Tangible Assets 473,902,653



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
766,630,000
787,629,000
774,599,000
787,756,000
760,782,000
797,472,000
821,331,000
804,286,000
806,225,000
822,196,000
824,552,000
843,428,000
840,783,000
839,461,000
837,309,000
891,602,000
844,568,000
908,459,000
935,509,000
941,927,287
962,631,898
1,007,294,777
994,517,778
1,099,522,610
1,073,444,067
1,124,935,263
1,303,554,490
1,217,861,703
1,187,142,678
1,242,008,276
1,358,532,087
1,422,290,122
1,455,703,458
1,458,941,874
1,551,527,567
1,677,862,366
1,672,341,277
1,777,794,282
1,722,939,879
1,857,149,168
1,887,035,540
2,005,459,644
2,077,442,485
2,109,966,797
2,225,151,588
2,240,033,615
2,290,045,287
2,308,996,357
2,339,798,385
2,415,588,259
2,389,136,592
2,474,871,206
2,511,722,564
2,538,678,185
2,555,305,372
2,643,708,617
2,705,154,442
2,742,206,947
2,845,867,577
2,847,204,384
2,853,339,111
2,863,314,298
2,900,840,774
2,994,484,778
3,025,196,632
3,053,804,317
3,155,090,809
3,150,640,953
3,256,294,111
3,240,134,170
3,293,888,989
3,483,527,004
3,585,799,598
3,545,647,971
3,658,797,759
3,767,115,368
3,886,862,973
4,029,830,621
4,103,398,520
4,133,248,133
4,187,779,073
4,229,795,373
4,229,795,3734,187,779,0734,133,248,1334,103,398,5204,029,830,6213,886,862,9733,767,115,3683,658,797,7593,545,647,9713,585,799,5983,483,527,0043,293,888,9893,240,134,1703,256,294,1113,150,640,9533,155,090,8093,053,804,3173,025,196,6322,994,484,7782,900,840,7742,863,314,2982,853,339,1112,847,204,3842,845,867,5772,742,206,9472,705,154,4422,643,708,6172,555,305,3722,538,678,1852,511,722,5642,474,871,2062,389,136,5922,415,588,2592,339,798,3852,308,996,3572,290,045,2872,240,033,6152,225,151,5882,109,966,7972,077,442,4852,005,459,6441,887,035,5401,857,149,1681,722,939,8791,777,794,2821,672,341,2771,677,862,3661,551,527,5671,458,941,8741,455,703,4581,422,290,1221,358,532,0871,242,008,2761,187,142,6781,217,861,7031,303,554,4901,124,935,2631,073,444,0671,099,522,610994,517,7781,007,294,777962,631,898941,927,287935,509,000908,459,000844,568,000891,602,000837,309,000839,461,000840,783,000843,428,000824,552,000822,196,000806,225,000804,286,000821,331,000797,472,000760,782,000787,756,000774,599,000787,629,000766,630,000
   > 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
0
0
487,192,742
504,915,525
593,684,981
568,869,412
627,047,138
589,574,263
561,502,968
599,798,931
554,175,863
571,636,279
541,897,869
533,432,594
676,984,476
632,525,742
525,945,460
594,372,466
531,281,563
578,300,435
568,764,928
598,294,499
633,101,656
607,876,402
639,736,584
639,736,584607,876,402633,101,656598,294,499568,764,928578,300,435531,281,563594,372,466525,945,460632,525,742676,984,476533,432,594541,897,869571,636,279554,175,863599,798,931561,502,968589,574,263627,047,138568,869,412593,684,981504,915,525487,192,74200000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
15,607,000
9,792,000
17,234,000
10,414,000
14,614,000
12,868,000
21,710,000
13,646,000
13,921,000
12,994,000
16,598,000
14,233,000
15,732,000
15,266,000
17,121,000
21,545,000
18,731,000
18,983,000
20,225,000
17,529,752
19,667,895
17,205,011
18,050,910
18,455,813
20,502,059
18,221,834
27,751,133
15,295,221
17,355,659
18,477,580
26,674,351
23,118,752
22,773,895
23,716,144
32,457,482
26,721,153
28,861,222
31,275,861
53,210,590
42,458,705
41,527,835
35,165,790
35,127,058
30,715,059
35,293,312
34,394,713
40,609,916
40,235,802
38,386,884
35,639,246
58,005,650
41,466,766
44,206,941
38,869,391
56,226,230
45,579,375
47,940,133
50,548,044
60,588,798
57,379,762
53,420,087
56,675,262
67,824,628
64,909,136
63,734,366
59,420,898
66,739,598
57,290,955
47,775,390
49,627,224
61,384,882
77,392,544
48,572,426
43,665,334
344,692,028
48,620,290
380,112,708
53,051,391
353,374,933
49,663,606
365,278,336
51,112,951
51,112,951365,278,33649,663,606353,374,93353,051,391380,112,70848,620,290344,692,02843,665,33448,572,42677,392,54461,384,88249,627,22447,775,39057,290,95566,739,59859,420,89863,734,36664,909,13667,824,62856,675,26253,420,08757,379,76260,588,79850,548,04447,940,13345,579,37556,226,23038,869,39144,206,94141,466,76658,005,65035,639,24638,386,88440,235,80240,609,91634,394,71335,293,31230,715,05935,127,05835,165,79041,527,83542,458,70553,210,59031,275,86128,861,22226,721,15332,457,48223,716,14422,773,89523,118,75226,674,35118,477,58017,355,65915,295,22127,751,13318,221,83420,502,05918,455,81318,050,91017,205,01119,667,89517,529,75220,225,00018,983,00018,731,00021,545,00017,121,00015,266,00015,732,00014,233,00016,598,00012,994,00013,921,00013,646,00021,710,00012,868,00014,614,00010,414,00017,234,0009,792,00015,607,000
       Short-term Investments 
200,000
4,800,000
3,700,000
17,200,000
18,400,000
50,000,000
31,710,000
41,000,000
3,888,000
19,200,000
19,040,000
25,041,000
12,400,000
9,360,000
9,500,000
10,800,000
1,000,000
30,560,000
22,200,000
90,122,433
107,589,976
120,515,061
66,413,774
92,865,923
36,906,929
59,774,877
194,715,757
71,256,735
62,995,000
99,502,619
60,360,536
89,985,230
144,183,713
79,368,042
89,479,933
225,009,985
135,020,155
165,266,962
111,815,713
147,503,004
124,815,201
223,197,021
249,777,713
284,484,331
262,310,524
241,810,408
202,993,320
209,366,769
205,768,614
252,645,893
135,288,408
227,338,335
227,049,174
311,704,954
308,254,496
402,744,003
378,383,451
351,110,127
349,205,519
360,520,668
373,693,358
454,086,397
426,076,013
487,751,700
443,227,557
427,031,218
461,979,288
283,054,000
350,916,000
337,045,000
336,707,000
300,465,000
367,736,000
361,846,000
310,628,000
397,959,000
381,419,000
383,152,000
416,937,000
381,177,000
361,240,000
0
0361,240,000381,177,000416,937,000383,152,000381,419,000397,959,000310,628,000361,846,000367,736,000300,465,000336,707,000337,045,000350,916,000283,054,000461,979,288427,031,218443,227,557487,751,700426,076,013454,086,397373,693,358360,520,668349,205,519351,110,127378,383,451402,744,003308,254,496311,704,954227,049,174227,338,335135,288,408252,645,893205,768,614209,366,769202,993,320241,810,408262,310,524284,484,331249,777,713223,197,021124,815,201147,503,004111,815,713165,266,962135,020,155225,009,98589,479,93379,368,042144,183,71389,985,23060,360,53699,502,61962,995,00071,256,735194,715,75759,774,87736,906,92992,865,92366,413,774120,515,061107,589,97690,122,43322,200,00030,560,0001,000,00010,800,0009,500,0009,360,00012,400,00025,041,00019,040,00019,200,0003,888,00041,000,00031,710,00050,000,00018,400,00017,200,0003,700,0004,800,000200,000
       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
0
0
0
0
0
0
0
0
0
0
0
3,462,142
3,977,449
3,724,041
3,135,347
0
8,707,000
0
11,500,000
0
14,395,000
0
16,736,000
0
16,299,000
0
016,299,000016,736,000014,395,000011,500,00008,707,00003,135,3473,724,0413,977,4493,462,1420000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
10,674,324
11,622,547
7,903,457
6,535,357
3,192,766
10,557,314
5,522,848
3,394,966
3,462,142
3,662,449
3,724,041
2,830,347
0
0
0
11,272,000
0
14,242,000
0
16,599,000
0
909,000
15,969,000
15,969,000909,000016,599,000014,242,000011,272,0000002,830,3473,724,0413,662,4493,462,1423,394,9665,522,84810,557,3143,192,7666,535,3577,903,45711,622,54710,674,32400000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
23,539,000
22,875,000
22,773,000
22,674,000
22,395,000
22,364,000
22,258,000
22,298,000
22,356,000
2,225,000
19,747,000
21,213,000
21,323,000
21,388,000
21,441,000
21,508,000
21,600,000
22,087,000
22,301,000
22,741,285
23,226,760
23,990,236
24,533,967
25,103,206
27,551,811
28,380,204
29,657,263
30,754,082
31,642,238
32,508,399
37,819,694
38,209,073
38,176,327
38,053,289
39,008,556
38,877,302
39,103,805
38,789,836
38,660,218
40,333,888
40,359,224
40,480,668
40,565,446
40,634,336
39,750,194
40,325,681
40,838,577
41,179,458
43,108,301
43,927,116
44,608,689
45,070,381
45,074,054
45,132,453
45,284,434
50,022,717
49,649,809
49,491,039
49,727,867
49,554,682
50,441,373
49,933,884
50,136,653
49,661,207
49,108,945
48,882,922
48,525,133
52,454,301
52,748,134
52,742,172
52,697,530
55,015,946
56,114,331
55,767,829
57,629,924
56,995,161
56,195,964
55,397,694
54,870,969
57,310,819
56,731,635
56,076,841
56,076,84156,731,63557,310,81954,870,96955,397,69456,195,96456,995,16157,629,92455,767,82956,114,33155,015,94652,697,53052,742,17252,748,13452,454,30148,525,13348,882,92249,108,94549,661,20750,136,65349,933,88450,441,37349,554,68249,727,86749,491,03949,649,80950,022,71745,284,43445,132,45345,074,05445,070,38144,608,68943,927,11643,108,30141,179,45840,838,57740,325,68139,750,19440,634,33640,565,44640,480,66840,359,22440,333,88838,660,21838,789,83639,103,80538,877,30239,008,55638,053,28938,176,32738,209,07337,819,69432,508,39931,642,23830,754,08229,657,26328,380,20427,551,81125,103,20624,533,96723,990,23623,226,76022,741,28522,301,00022,087,00021,600,00021,508,00021,441,00021,388,00021,323,00021,213,00019,747,0002,225,00022,356,00022,298,00022,258,00022,364,00022,395,00022,674,00022,773,00022,875,00023,539,000
       Goodwill 
0
0
3,097,000
0
0
0
0
0
0
0
510,000
0
0
0
1,454,000
0
0
0
1,436,000
0
1,239,000
0
1,167,000
0
1,235,000
0
1,221,000
0
1,208,000
0
3,228,000
0
3,215,000
0
3,789,000
0
3,789,000
0
3,789,000
0
3,789,000
0
3,789,000
0
3,789,000
0
3,789,000
0
3,789,000
0
3,789,000
0
3,789,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
3,824,000
0
03,824,00003,824,00003,824,00003,824,00003,824,00003,824,00003,824,00003,824,00003,824,00003,824,00003,824,00003,824,00003,824,00003,824,00003,789,00003,789,00003,789,00003,789,00003,789,00003,789,00003,789,00003,789,00003,789,00003,789,00003,215,00003,228,00001,208,00001,221,00001,235,00001,167,00001,239,00001,436,0000001,454,000000510,00000000003,097,00000
       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
0
0
636,994,240
580,092,739
497,721,376
512,661,086
507,739,175
589,336,822
639,080,333
643,295,898
706,405,404
777,691,772
770,616,702
776,699,168
787,627,771
866,581,487
871,658,179
824,456,492
928,249,424
945,218,345
1,018,723,226
1,097,872,303
1,079,819,587
1,049,503,364
1,048,728,678
1,048,728,6781,049,503,3641,079,819,5871,097,872,3031,018,723,226945,218,345928,249,424824,456,492871,658,179866,581,487787,627,771776,699,168770,616,702777,691,772706,405,404643,295,898639,080,333589,336,822507,739,175512,661,086497,721,376580,092,739636,994,24000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
3,097,000
0
0
0
0
0
0
0
3,524,000
3,693,000
3,732,000
3,811,000
4,900,000
4,993,000
5,061,000
5,236,000
5,311,000
5,851,881
5,932,953
6,309,205
6,818,581
7,352,904
7,817,517
8,419,607
9,223,691
9,918,530
10,789,862
11,515,756
14,154,088
15,059,278
15,713,290
15,877,334
17,241,706
17,427,939
17,925,651
18,492,385
18,804,645
19,483,334
20,163,322
21,262,304
21,962,285
22,358,166
21,381,187
22,161,272
23,211,615
24,076,322
24,318,614
25,225,252
25,882,071
26,107,354
26,236,300
26,393,704
24,234,227
23,856,143
23,718,084
23,614,999
23,969,609
23,940,470
24,003,699
24,528,971
24,588,621
24,259,720
20,100,047
23,958,021
20,265,024
23,907,428
20,134,932
23,779,811
19,653,175
0
19,799,970
0
20,010,166
0
20,463,333
0
21,112,336
0
22,572,583
0
022,572,583021,112,336020,463,333020,010,166019,799,970019,653,17523,779,81120,134,93223,907,42820,265,02423,958,02120,100,04724,259,72024,588,62124,528,97124,003,69923,940,47023,969,60923,614,99923,718,08423,856,14324,234,22726,393,70426,236,30026,107,35425,882,07125,225,25224,318,61424,076,32223,211,61522,161,27221,381,18722,358,16621,962,28521,262,30420,163,32219,483,33418,804,64518,492,38517,925,65117,427,93917,241,70615,877,33415,713,29015,059,27814,154,08811,515,75610,789,8629,918,5309,223,6918,419,6077,817,5177,352,9046,818,5816,309,2055,932,9535,851,8815,311,0005,236,0005,061,0004,993,0004,900,0003,811,0003,732,0003,693,0003,524,00000000003,097,00000
> Total Liabilities 
740,810,000
762,371,000
747,158,000
756,480,000
725,337,000
750,732,000
772,518,000
751,020,000
750,623,000
763,116,000
757,886,000
771,552,000
767,396,000
763,396,000
759,193,000
809,630,000
762,139,000
823,414,000
847,270,000
848,081,181
867,856,532
910,518,209
894,522,444
994,130,212
967,943,732
1,015,855,527
1,189,891,896
1,100,247,333
1,070,518,400
1,122,740,146
1,226,575,998
1,284,712,239
1,317,487,401
1,314,832,054
1,406,040,098
1,525,739,121
1,517,804,163
1,616,976,746
1,555,974,442
1,677,982,396
1,703,375,844
1,812,025,897
1,876,621,230
1,896,631,742
2,007,654,092
2,013,315,040
2,053,037,874
2,057,978,524
2,080,975,011
2,143,652,667
2,108,450,738
2,180,644,953
2,213,567,663
2,231,866,555
2,243,092,423
2,325,309,485
2,375,344,847
2,400,371,869
2,491,955,984
2,480,723,467
2,484,351,923
2,483,603,353
2,513,018,479
2,593,729,763
2,624,009,967
2,640,480,385
2,737,268,887
2,714,117,289
2,813,768,779
2,791,550,954
2,840,174,270
3,033,814,358
3,135,107,579
3,089,066,396
3,167,511,710
3,260,148,688
3,373,322,698
3,507,794,745
3,566,723,500
3,585,864,507
3,642,813,682
3,672,186,883
3,672,186,8833,642,813,6823,585,864,5073,566,723,5003,507,794,7453,373,322,6983,260,148,6883,167,511,7103,089,066,3963,135,107,5793,033,814,3582,840,174,2702,791,550,9542,813,768,7792,714,117,2892,737,268,8872,640,480,3852,624,009,9672,593,729,7632,513,018,4792,483,603,3532,484,351,9232,480,723,4672,491,955,9842,400,371,8692,375,344,8472,325,309,4852,243,092,4232,231,866,5552,213,567,6632,180,644,9532,108,450,7382,143,652,6672,080,975,0112,057,978,5242,053,037,8742,013,315,0402,007,654,0921,896,631,7421,876,621,2301,812,025,8971,703,375,8441,677,982,3961,555,974,4421,616,976,7461,517,804,1631,525,739,1211,406,040,0981,314,832,0541,317,487,4011,284,712,2391,226,575,9981,122,740,1461,070,518,4001,100,247,3331,189,891,8961,015,855,527967,943,732994,130,212894,522,444910,518,209867,856,532848,081,181847,270,000823,414,000762,139,000809,630,000759,193,000763,396,000767,396,000771,552,000757,886,000763,116,000750,623,000751,020,000772,518,000750,732,000725,337,000756,480,000747,158,000762,371,000740,810,000
   > 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
0
0
0
1,851,089,197
1,980,157,073
1,893,089,040
1,983,604,427
1,998,315,289
2,066,904,687
1,970,832,762
2,159,826,644
2,030,570,269
2,207,101,330
2,056,085,031
2,190,147,078
2,290,783,438
2,372,313,193
2,336,384,867
2,462,766,025
2,464,320,292
2,689,796,533
2,619,542,318
2,823,310,262
2,690,658,938
2,907,614,756
2,783,195,913
2,783,195,9132,907,614,7562,690,658,9382,823,310,2622,619,542,3182,689,796,5332,464,320,2922,462,766,0252,336,384,8672,372,313,1932,290,783,4382,190,147,0782,056,085,0312,207,101,3302,030,570,2692,159,826,6441,970,832,7622,066,904,6871,998,315,2891,983,604,4271,893,089,0401,980,157,0731,851,089,19700000000000000000000000000000000000000000000000000000000000
       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
0
0
257,949,485
198,612,341
179,866,621
46,475,000
167,923,533
96,935,000
213,252,939
103,444,000
0
121,101,000
0
49,304,000
0
0
0
0
0
0
0
0
0
0
0
0000000000049,304,0000121,101,0000103,444,000213,252,93996,935,000167,923,53346,475,000179,866,621198,612,341257,949,48500000000000000000000000000000000000000000000000000000000000
       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
0
0
257,949,485
198,612,341
179,866,621
46,475,000
167,923,533
96,935,000
213,252,939
103,444,000
0
121,101,000
0
49,304,000
0
0
0
0
0
0
0
0
0
0
0
0000000000049,304,0000121,101,0000103,444,000213,252,93996,935,000167,923,53346,475,000179,866,621198,612,341257,949,48500000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
3,381,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,795,072,030
1,839,067,494
1,844,427,081
1,878,672,037
1,938,171,400
1,902,534,990
1,921,445,860
1,995,000,637
1,978,837,237
2,004,953,152
1,998,886,468
2,072,048,888
2,202,111,685
2,307,997,328
2,273,849,992
2,344,998,490
2,400,615,388
2,480,781,176
2,531,289,685
2,598,629,803
2,634,409,400
2,671,536,330
2,659,896,046
2,659,896,0462,671,536,3302,634,409,4002,598,629,8032,531,289,6852,480,781,1762,400,615,3882,344,998,4902,273,849,9922,307,997,3282,202,111,6852,072,048,8881,998,886,4682,004,953,1521,978,837,2371,995,000,6371,921,445,8601,902,534,9901,938,171,4001,878,672,0371,844,427,0811,839,067,4941,795,072,030000000000000000000000000000000000000000000000000000003,381,00000000
       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
0
0
0
30,377,798
30,106,375
24,239,420
21,248,002
25,138,979
23,797,878
26,093,423
25,488,433
27,534,262
28,661,056
24,116,409
21,678,948
19,421,268
22,824,041
22,414,376
26,672,084
22,841,857
26,670,628
25,999,099
25,589,399
25,711,286
24,123,776
23,008,116
23,008,11624,123,77625,711,28625,589,39925,999,09926,670,62822,841,85726,672,08422,414,37622,824,04119,421,26821,678,94824,116,40928,661,05627,534,26225,488,43326,093,42323,797,87825,138,97921,248,00224,239,42030,106,37530,377,79800000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
25,580,000
24,911,000
27,072,000
30,916,000
35,075,000
46,406,000
48,458,000
52,985,000
55,305,000
58,768,000
66,348,000
71,598,000
73,095,000
75,755,000
78,114,000
81,972,000
82,429,000
85,045,000
88,239,000
93,846,065
94,775,317
96,776,520
99,995,285
105,392,349
105,500,282
109,079,683
113,662,541
117,614,163
116,624,226
119,268,074
123,066,389
128,172,104
128,269,076
133,099,115
134,942,695
141,051,193
143,248,807
149,706,698
154,798,752
165,719,065
170,029,738
178,598,542
184,945,594
195,876,764
200,250,456
209,057,769
219,232,304
231,687,695
237,383,473
248,813,898
257,059,239
269,436,833
272,744,866
280,881,830
285,799,718
289,720,000
300,031,278
310,578,653
321,746,112
332,631,392
334,157,819
342,450,708
348,625,127
360,635,424
361,246,525
370,535,772
376,297,553
391,898,219
395,840,611
401,044,734
406,357,615
406,788,660
402,386,328
408,715,948
439,669,630
452,029,244
456,828,758
464,366,630
476,713,710
488,192,181
488,962,897
500,247,559
500,247,559488,962,897488,192,181476,713,710464,366,630456,828,758452,029,244439,669,630408,715,948402,386,328406,788,660406,357,615401,044,734395,840,611391,898,219376,297,553370,535,772361,246,525360,635,424348,625,127342,450,708334,157,819332,631,392321,746,112310,578,653300,031,278289,720,000285,799,718280,881,830272,744,866269,436,833257,059,239248,813,898237,383,473231,687,695219,232,304209,057,769200,250,456195,876,764184,945,594178,598,542170,029,738165,719,065154,798,752149,706,698143,248,807141,051,193134,942,695133,099,115128,269,076128,172,104123,066,389119,268,074116,624,226117,614,163113,662,541109,079,683105,500,282105,392,34999,995,28596,776,52094,775,31793,846,06588,239,00085,045,00082,429,00081,972,00078,114,00075,755,00073,095,00071,598,00066,348,00058,768,00055,305,00052,985,00048,458,00046,406,00035,075,00030,916,00027,072,00024,911,00025,580,000
   Common Stock
23,525,000
23,525,000
23,525,000
23,525,000
23,525,000
23,526,000
23,535,000
0
0
23,634,000
23,636,000
23,699,000
23,708,000
23,725,000
23,733,000
23,812,000
23,816,000
23,819,000
23,821,000
23,866,081
23,876,125
23,879,693
23,882,023
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,932,602
23,693,276
23,693,276
23,693,276
23,693,276
23,693,276
23,693,276
23,693,276
23,693,276
23,693,276
23,693,27623,693,27623,693,27623,693,27623,693,27623,693,27623,693,27623,693,27623,693,27623,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,932,60223,882,02323,879,69323,876,12523,866,08123,821,00023,819,00023,816,00023,812,00023,733,00023,725,00023,708,00023,699,00023,636,00023,634,0000023,535,00023,526,00023,525,00023,525,00023,525,00023,525,00023,525,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
20,448,275
15,643,903
21,295,325
22,272,886
22,417,088
15,475,872
20,808,308
19,121,516
24,661,259
22,827,816
25,755,235
22,236,724
14,592,814
19,064,484
18,247,022
35,768,499
36,494,266
38,350,954
38,486,072
39,104,016
38,428,871
33,821,899
35,831,404
35,831,40433,821,89938,428,87139,104,01638,486,07238,350,95436,494,26635,768,49918,247,02219,064,48414,592,81422,236,72425,755,23522,827,81624,661,25919,121,51620,808,30815,475,87222,417,08822,272,88621,295,32515,643,90320,448,27500000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.