25 XP   0   0   10

Krung Thai Bank Public Company Limited
Buy, Hold or Sell?

Let's analyse Krung Thai Bank Public Company Limited together

PenkeI guess you are interested in Krung Thai Bank 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.

I'm going to help you getting a better view of Krung Thai Bank 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Krung Thai Bank Public Company Limited

I send you an email if I find something interesting about Krung Thai Bank Public Company Limited.

Quick analysis of Krung Thai Bank Public Company Limited (30 sec.)










What can you expect buying and holding a share of Krung Thai Bank Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.04
When do you have the money?
1 year
How often do you get paid?
62.5%

What is your share worth?

Current worth
฿30.11
Expected worth in 1 year
฿32.35
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
฿3.60
Return On Investment
21.1%

For what price can you sell your share?

Current Price per Share
฿17.10
Expected price per share
฿17.00 - ฿18.00
How sure are you?
50%

1. Valuation of Krung Thai Bank Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿17.10

Intrinsic Value Per Share

฿-61.74 - ฿17.14

Total Value Per Share

฿-31.63 - ฿47.26

2. Growth of Krung Thai Bank Public Company Limited (5 min.)




Is Krung Thai Bank Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$11.4b$10.3b$40.6b79.7%

How much money is Krung Thai Bank Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$249.9m$229.9m$19.9m8.0%
Net Profit Margin23.9%27.2%--

How much money comes from the company's main activities?

3. Financial Health of Krung Thai Bank Public Company Limited (5 min.)




4. Comparing to competitors in the Banks - Regional industry (5 min.)




  Industry Rankings (Banks - Regional)  

What can you expect buying and holding a share of Krung Thai Bank Public Company Limited? (5 min.)

Welcome investor! Krung Thai Bank Public Company Limited's management wants to use your money to grow the business. In return you get a share of Krung Thai Bank Public Company Limited.

What can you expect buying and holding a share of Krung Thai Bank Public Company Limited?

First you should know what it really means to hold a share of Krung Thai Bank Public Company Limited. And how you can make/lose money.

Speculation

The Price per Share of Krung Thai Bank Public Company Limited is ฿17.10. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Krung Thai Bank Public Company Limited.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Krung Thai Bank Public Company Limited, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ฿30.11. Based on the TTM, the Book Value Change Per Share is ฿0.56 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.28 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.34 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Krung Thai Bank Public Company Limited.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.010.1%0.020.1%0.020.1%0.010.1%0.010.1%
Usd Book Value Change Per Share-5.50-32.2%0.020.1%0.010.0%0.010.1%0.010.1%
Usd Dividend Per Share0.000.0%0.010.1%0.010.1%0.010.1%0.010.1%
Usd Total Gains Per Share-5.50-32.2%0.020.1%0.020.1%0.020.1%0.020.1%
Usd Price Per Share0.50-0.50-0.43-0.41-0.46-
Price to Earnings Ratio10.52-7.35-6.65-7.94-8.85-
Price-to-Total Gains Ratio-0.09-0.00--69.47--4.13-5.48-
Price to Book Ratio0.61-0.36-0.59-0.52-0.77-
Price-to-Total Gains Ratio-0.09-0.00--69.47--4.13-5.48-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.46683
Number of shares2142
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.020.01
Usd Total Gains Per Share0.020.02
Gains per Quarter (2142 shares)52.6446.49
Gains per Year (2142 shares)210.56185.98
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1801312019590176
2160262412191181362
3239392623286271548
4319523834382362734
53996541045477452920
647978512565735431106
755891514676686331292
8638104616787647241478
9718117718898598141664
10798130821009559051850

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%78.00.00.0100.0%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%15.05.00.075.0%30.010.00.075.0%59.019.00.075.6%
Dividend per Share2.00.02.050.0%10.00.02.083.3%16.00.04.080.0%25.00.015.062.5%26.00.052.033.3%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%16.04.00.080.0%33.07.00.082.5%62.016.00.079.5%

Fundamentals of Krung Thai Bank Public Company Limited

About Krung Thai Bank Public Company Limited

Krung Thai Bank Public Company Limited provides various commercial banking products and services. The company operates through three segments: Retail Banking, Corporate Banking, and Treasury and Investment. It offers various personal banking products and services, including current, savings, and fixed deposit accounts; time and foreign currency deposits; personal and housing loans; debit, travel, cash and top up, and credit cards; investment services; life, health, motor, accident, and non-life insurance products; money transfer, payment and top up, foreign exchange, and overseas education services; and e-banking services. The company also provides SME loans for small and medium businesses; and international business loans. In addition, it offers corporate banking products and services comprising cash management services, such as collection, liquidity management, and transfer and payment services; fixed deposit and current accounts; foreign currency and term deposits; cards; Fx, interest rate, commodity, equity, and credit derivatives; financial advisory, underwriting, and selling agent services for products offered through the equity capital markets; financial advisory services related to merger and acquisition transactions; project finance advisory and feasibility study services, as well as e-banking services; and investment solutions, such as government and corporate bonds, structured notes, and investment units. The company provides its products and services through a network of branches in Thailand and various centers internationally. Krung Thai Bank Public Company Limited was founded in 1966 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2024-04-04 17:31:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
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 unable to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.

1.1. Profitability of Krung Thai Bank Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Krung Thai Bank Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Krung Thai Bank Public Company Limited to the Banks - Regional industry mean.
  • A Net Profit Margin of 11.6% means that ฿0.12 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 11.6%. The company is making a huge profit. +2
  • The TTM is 23.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ11.6%TTM23.9%-12.3%
TTM23.9%YOY27.2%-3.3%
TTM23.9%5Y21.5%+2.5%
5Y21.5%10Y23.8%-2.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ11.6%18.4%-6.8%
TTM23.9%28.0%-4.1%
YOY27.2%25.2%+2.0%
5Y21.5%22.8%-1.3%
10Y23.8%19.8%+4.0%
1.1.2. Return on Assets

Shows how efficient Krung Thai Bank Public Company Limited is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of Krung Thai Bank 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%-0.1%
TTM0.3%YOY0.2%+0.0%
TTM0.3%5Y0.2%+0.0%
5Y0.2%10Y0.2%0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.1%+0.1%
TTM0.3%0.2%+0.1%
YOY0.2%0.2%+0.0%
5Y0.2%0.2%+0.0%
10Y0.2%0.2%+0.0%
1.1.3. Return on Equity

Shows how efficient Krung Thai Bank Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Krung Thai Bank Public Company Limited to the Banks - Regional industry mean.
  • 1.5% Return on Equity means Krung Thai Bank Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM2.3%-0.8%
TTM2.3%YOY2.3%+0.0%
TTM2.3%5Y1.9%+0.4%
5Y1.9%10Y2.4%-0.4%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.4%+0.1%
TTM2.3%2.5%-0.2%
YOY2.3%2.7%-0.4%
5Y1.9%2.5%-0.6%
10Y2.4%2.8%-0.4%

1.2. Operating Efficiency of Krung Thai Bank Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Krung Thai Bank Public Company Limited is operating .

  • Measures how much profit Krung Thai Bank 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 Krung Thai Bank Public Company Limited 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 Krung Thai Bank Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM32.7%-32.7%
TTM32.7%YOY52.8%-20.1%
TTM32.7%5Y44.5%-11.9%
5Y44.5%10Y54.3%-9.8%
1.2.2. Operating Ratio

Measures how efficient Krung Thai Bank Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.17 means that the operating costs are ฿0.17 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Krung Thai Bank Public Company Limited:

  • The MRQ is 0.174. The company is very efficient in keeping operating costs low. +2
  • The TTM is -0.380.
Trends
Current periodCompared to+/- 
MRQ0.174TTM-0.380+0.554
TTM-0.380YOY-0.472+0.093
TTM-0.3805Y-0.496+0.116
5Y-0.49610Y-0.395-0.101

1.3. Liquidity of Krung Thai Bank Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Krung Thai Bank Public Company Limited 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 0.00 means the company has ฿0.00 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Krung Thai Bank Public Company Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM101,685.483-101,685.483
TTM101,685.483YOY26,007.236+75,678.247
TTM101,685.4835Y89,506.201+12,179.282
5Y89,506.20110Y96,346.160-6,839.959
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM101,685.4830.124+101,685.359
YOY26,007.2360.225+26,007.011
5Y89,506.2010.219+89,505.982
10Y96,346.1600.131+96,346.029
1.3.2. Quick Ratio

Measures if Krung Thai Bank 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 Krung Thai Bank Public Company Limited 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 Krung Thai Bank Public Company Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM125,404.862-125,404.862
TTM125,404.862YOY32,605.193+92,799.670
TTM125,404.8625Y113,623.304+11,781.558
5Y113,623.30410Y120,469.920-6,846.616

1.4. Solvency of Krung Thai Bank Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Krung Thai Bank Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Krung Thai Bank Public Company Limited to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.89 means that Krung Thai Bank Public Company Limited assets are financed with 88.6% credit (debt) and the remaining percentage (100% - 88.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.886. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.481. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.886TTM0.481+0.405
TTM0.481YOY0.895-0.414
TTM0.4815Y0.809-0.328
5Y0.80910Y0.856-0.047
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8860.915-0.029
TTM0.4810.917-0.436
YOY0.8950.919-0.024
5Y0.8090.919-0.110
10Y0.8560.927-0.071
1.4.2. Debt to Equity Ratio

Measures if Krung Thai Bank Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Krung Thai Bank Public Company Limited to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 809.4% means that company has ฿8.09 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 8.094. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.440. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ8.094TTM4.440+3.654
TTM4.440YOY8.879-4.439
TTM4.4405Y7.683-3.244
5Y7.68310Y8.607-0.923
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ8.09410.829-2.735
TTM4.44011.013-6.573
YOY8.87911.363-2.484
5Y7.68311.437-3.754
10Y8.60713.038-4.431

2. Market Valuation of Krung Thai Bank Public Company Limited

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Krung Thai Bank Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Krung Thai Bank Public Company Limited to the Banks - Regional industry mean.
  • A PE ratio of 10.52 means the investor is paying ฿10.52 for every ฿1 in earnings.

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

  • The EOD is 9.777. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.520. Based on the earnings, the company is underpriced. +1
  • The TTM is 7.346. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.777MRQ10.520-0.743
MRQ10.520TTM7.346+3.175
TTM7.346YOY6.654+0.691
TTM7.3465Y7.938-0.593
5Y7.93810Y8.852-0.914
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD9.7777.313+2.464
MRQ10.5206.680+3.840
TTM7.3465.295+2.051
YOY6.6546.943-0.289
5Y7.9389.770-1.832
10Y8.8529.943-1.091
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Krung Thai Bank Public Company Limited:

  • The EOD is 9.971. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 10.729. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.306. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.971MRQ10.729-0.758
MRQ10.729TTM4.306+6.423
TTM4.306YOY-18.730+23.037
TTM4.3065Y-2.299+6.606
5Y-2.29910Y-3.187+0.888
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD9.971-2.045+12.016
MRQ10.729-1.868+12.597
TTM4.306-0.342+4.648
YOY-18.7306.448-25.178
5Y-2.2990.429-2.728
10Y-3.1870.091-3.278
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Krung Thai Bank Public Company Limited 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 Krung Thai Bank Public Company Limited:

  • The EOD is 0.568. Based on the equity, the company is cheap. +2
  • The MRQ is 0.611. Based on the equity, the company is cheap. +2
  • The TTM is 0.358. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.568MRQ0.611-0.043
MRQ0.611TTM0.358+0.253
TTM0.358YOY0.589-0.231
TTM0.3585Y0.516-0.158
5Y0.51610Y0.770-0.255
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.5680.422+0.146
MRQ0.6110.386+0.225
TTM0.3580.470-0.112
YOY0.5890.642-0.053
5Y0.5160.795-0.279
10Y0.7701.025-0.255
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Krung Thai Bank 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---201.6340.559-36165%0.277-72918%0.387-52215%0.386-52278%
Book Value Per Share--30.112133.757-77%27.019+11%47.098-36%33.040-9%
Current Ratio---101685.483-100%26007.236-100%89506.201-100%96346.160-100%
Debt To Asset Ratio--0.8860.481+84%0.895-1%0.809+9%0.856+3%
Debt To Equity Ratio--8.0944.440+82%8.879-9%7.683+5%8.607-6%
Dividend Per Share---0.341-100%0.482-100%0.408-100%0.344-100%
Eps--0.4370.655-33%0.600-27%0.492-11%0.505-13%
Free Cash Flow Per Share--0.429-0.265+162%-1.221+385%0.162+164%0.257+67%
Free Cash Flow To Equity Per Share--0.427-0.336+179%-1.063+349%0.197+116%0.060+615%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--17.144--------
Intrinsic Value_10Y_min---61.739--------
Intrinsic Value_1Y_max--1.129--------
Intrinsic Value_1Y_min---3.113--------
Intrinsic Value_3Y_max--3.841--------
Intrinsic Value_3Y_min---12.071--------
Intrinsic Value_5Y_max--7.094--------
Intrinsic Value_5Y_min---23.939--------
Market Cap238991307264.000-8%257160237056.000256133823976.625+0%223488974991.800+15%208736338311.655+23%238166889401.140+8%
Net Profit Margin--0.1160.239-51%0.272-57%0.215-46%0.238-51%
Operating Margin---0.327-100%0.528-100%0.445-100%0.543-100%
Operating Ratio--0.174-0.380+318%-0.472+371%-0.496+385%-0.395+327%
Pb Ratio0.568-8%0.6110.358+71%0.589+4%0.516+19%0.770-21%
Pe Ratio9.777-8%10.5207.346+43%6.654+58%7.938+33%8.852+19%
Price Per Share17.100-8%18.40018.325+0%15.925+16%14.903+23%17.006+8%
Price To Free Cash Flow Ratio9.971-8%10.7294.306+149%-18.730+275%-2.299+121%-3.187+130%
Price To Total Gains Ratio-0.085+7%-0.091-0.003-97%-69.466+76024%-4.127+4422%5.481-102%
Quick Ratio---125404.862-100%32605.193-100%113623.304-100%120469.920-100%
Return On Assets--0.0020.003-34%0.002-29%0.002-19%0.002-30%
Return On Equity--0.0150.023-35%0.023-34%0.019-21%0.024-36%
Total Gains Per Share---201.6340.900-22499%0.759-26664%0.795-25460%0.730-27711%
Usd Book Value--11489103880.80051043541660.475-77%10348889692.050+11%17991701768.040-36%12624178522.410-9%
Usd Book Value Change Per Share---5.5050.015-36165%0.008-72918%0.011-52215%0.011-52278%
Usd Book Value Per Share--0.8223.652-77%0.738+11%1.286-36%0.902-9%
Usd Dividend Per Share---0.009-100%0.013-100%0.011-100%0.009-100%
Usd Eps--0.0120.018-33%0.016-27%0.013-11%0.014-13%
Usd Free Cash Flow--163579716.300-101193510.600+162%-464019935.925+384%62313504.435+163%98640589.320+66%
Usd Free Cash Flow Per Share--0.012-0.007+162%-0.033+385%0.004+164%0.007+67%
Usd Free Cash Flow To Equity Per Share--0.012-0.009+179%-0.029+349%0.005+116%0.002+615%
Usd Market Cap6524462688.307-8%7020474471.6296992453394.562+0%6101249017.276+15%5698502035.908+23%6501956080.651+8%
Usd Price Per Share0.467-8%0.5020.500+0%0.435+16%0.407+23%0.464+8%
Usd Profit--166828907.700249903592.575-33%229987048.200-27%187732127.310-11%192757962.443-13%
Usd Revenue--1437122723.4001103057291.700+30%850309864.950+69%879516544.725+63%825149242.418+74%
Usd Total Gains Per Share---5.5050.025-22499%0.021-26664%0.022-25460%0.020-27711%
 EOD+5 -3MRQTTM+9 -26YOY+15 -205Y+10 -2510Y+11 -24

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.777
Price to Book Ratio (EOD)Between0-10.568
Net Profit Margin (MRQ)Greater than00.116
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.886
Debt to Equity Ratio (MRQ)Less than18.094
Return on Equity (MRQ)Greater than0.150.015
Return on Assets (MRQ)Greater than0.050.002
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5064.265
Ma 20Greater thanMa 5016.550
Ma 50Greater thanMa 10016.232
Ma 100Greater thanMa 20017.141
OpenGreater thanClose16.900
Total2/5 (40.0%)



Reversals in quarterly reports

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

 2022-12-312023-03-312023-06-302023-09-302023-12-31
Cash And Cash Equivalents  61,721,792-3,334,67958,387,113-3,730,28854,656,825-4,461,76850,195,057-105,820,947-55,625,890
Long-term Assets Other  -11,001,2926,906,533-4,094,759-6,614,993-10,709,7524,308,359-6,401,3932,746,397,4372,739,996,044
Cash and Short Term Investments  337,826,792-67,929,679269,897,11332,382,712302,279,82510,580,232312,860,057-368,485,947-55,625,890
EBITDA  18,821,3863,822,28622,643,672-8,036,08214,607,590128,31614,735,906-15,405,800-669,894
Operating Income  17,176,9333,841,79021,018,723-7,998,66313,020,06036,50513,056,565-13,726,459-669,894
Total Operating Expenses  -17,412,6503,488,949-13,923,701-8,697,409-22,621,110-2,716,989-25,338,09934,501,0279,162,928



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in THB. All numbers in thousands.

Summary
Total Assets3,677,699,746
Total Liabilities3,256,853,450
Total Stockholder Equity402,376,077
 As reported
Total Liabilities 3,256,853,450
Total Stockholder Equity+ 402,376,077
Total Assets = 3,677,699,746

Assets

Total Assets3,677,699,746
Total Current Assets794,054,318
Long-term Assets2,883,645,428
Total Current Assets
Cash And Cash Equivalents -55,625,890
Short-term Investments 262,490,000
Net Receivables 23,332,000
Other Current Assets 794,054,318
Total Current Assets  (as reported)794,054,318
Total Current Assets  (calculated)1,024,250,428
+/- 230,196,110
Long-term Assets
Property Plant Equipment 34,861,091
Long Term Investments 303,186,337
Intangible Assets 19,429,322
Long-term Assets Other 2,739,996,044
Long-term Assets  (as reported)2,883,645,428
Long-term Assets  (calculated)3,097,472,794
+/- 213,827,366

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities3,256,853,450
Total Stockholder Equity402,376,077
Total Current Liabilities
Accounts payable 5,229,000
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)5,229,000
+/- 5,229,000
Long-term Liabilities
Long term Debt 414,081,000
Capital Lease Obligations Min Short Term Debt3,841,492
Long-term Liabilities  (as reported)3,256,853,450
Long-term Liabilities  (calculated)417,922,492
+/- 2,838,930,958
Total Stockholder Equity
Common Stock72,005,040
Retained Earnings 303,002,873
Accumulated Other Comprehensive Income 6,534,430
Other Stockholders Equity 20,833,734
Total Stockholder Equity (as reported)402,376,077
Total Stockholder Equity (calculated)402,376,077
+/-0
Other
Capital Stock72,005,040
Cash and Short Term Investments -55,625,890
Common Stock Shares Outstanding 13,976,061
Liabilities and Stockholders Equity 3,677,699,746
Net Debt 503,002,449
Net Invested Capital 816,428,752
Property Plant and Equipment Gross 68,324,000
Short Long Term Debt Total 447,376,559



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
990,020,000
981,946,000
976,741,000
1,046,776,000
1,058,443,000
1,093,389,000
1,134,501,000
1,137,387,000
1,158,970,000
1,167,170,000
1,148,903,000
1,165,000,000
1,150,861,000
1,147,975,000
1,199,828,000
1,188,248,000
1,177,788,000
1,204,828,000
1,235,168,363
1,259,711,237
1,257,886,258
1,212,722,043
1,285,977,847
1,309,713,751
1,319,271,812
1,330,375,756
1,397,985,256
1,449,884,367
1,449,767,341
1,543,830,136
1,698,466,997
1,645,300,349
1,734,764,090
1,762,476,367
1,957,827,114
1,849,247,877
1,918,531,551
1,964,998,993
2,123,845,970
2,145,122,990
2,247,479,386
2,253,761,791
2,345,721,250
2,371,642,843
2,414,722,872
2,514,770,550
2,536,019,359
2,488,288,174
2,557,328,555
2,739,366,157
2,892,546,371
2,727,573,497
2,730,158,191
2,815,329,646
2,851,180,904
2,830,848,009
2,689,177,452
2,689,445,653
2,696,364,786
2,672,038,335
2,668,061,226
2,854,210,007
2,887,500,841
2,804,772,303
2,735,947,876
2,739,203,191
2,884,114,009
2,727,006,835
2,913,358,939
3,012,216,120
3,159,932,090
3,171,322,531
3,104,475,291
3,327,780,269
3,371,666,347
3,404,847,096
3,497,160,500
3,556,744,441
3,581,446,698
3,565,046,303
3,691,704,432
3,592,418,863
3,569,069,616
3,610,274,229
3,627,348,717
3,677,699,746
3,677,699,7463,627,348,7173,610,274,2293,569,069,6163,592,418,8633,691,704,4323,565,046,3033,581,446,6983,556,744,4413,497,160,5003,404,847,0963,371,666,3473,327,780,2693,104,475,2913,171,322,5313,159,932,0903,012,216,1202,913,358,9392,727,006,8352,884,114,0092,739,203,1912,735,947,8762,804,772,3032,887,500,8412,854,210,0072,668,061,2262,672,038,3352,696,364,7862,689,445,6532,689,177,4522,830,848,0092,851,180,9042,815,329,6462,730,158,1912,727,573,4972,892,546,3712,739,366,1572,557,328,5552,488,288,1742,536,019,3592,514,770,5502,414,722,8722,371,642,8432,345,721,2502,253,761,7912,247,479,3862,145,122,9902,123,845,9701,964,998,9931,918,531,5511,849,247,8771,957,827,1141,762,476,3671,734,764,0901,645,300,3491,698,466,9971,543,830,1361,449,767,3411,449,884,3671,397,985,2561,330,375,7561,319,271,8121,309,713,7511,285,977,8471,212,722,0431,257,886,2581,259,711,2371,235,168,3631,204,828,0001,177,788,0001,188,248,0001,199,828,0001,147,975,0001,150,861,0001,165,000,0001,148,903,0001,167,170,0001,158,970,0001,137,387,0001,134,501,0001,093,389,0001,058,443,0001,046,776,000976,741,000981,946,000990,020,000
   > 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
286,110,857
381,102,651
326,841,041
390,393,348
352,648,375
367,576,937
219,428,412
276,514,361
243,791,318
293,384,110
315,927,363
361,402,875
604,095,188
607,804,007
613,710,354
611,681,753
619,813,805
657,147,000
675,381,582
653,667,773
756,495,098
696,740,245
684,539,568
685,410,309
677,452,937
615,911,893
623,141,582
597,183,857
631,383,085
638,596,258
631,381,666
630,156,428
718,147,594
715,335,754
74,943,856
728,458,436
781,511,667
797,430,665
63,429,796
64,085,605
932,705,243
74,411,711
984,388,467
956,048,995
990,300,214
952,231,073
1,038,599,883
1,070,577,690
1,156,637,774
1,081,890,349
1,057,134,365
1,032,338,497
1,041,196,960
964,596,123
992,276,669
1,068,261,650
794,054,318
794,054,3181,068,261,650992,276,669964,596,1231,041,196,9601,032,338,4971,057,134,3651,081,890,3491,156,637,7741,070,577,6901,038,599,883952,231,073990,300,214956,048,995984,388,46774,411,711932,705,24364,085,60563,429,796797,430,665781,511,667728,458,43674,943,856715,335,754718,147,594630,156,428631,381,666638,596,258631,383,085597,183,857623,141,582615,911,893677,452,937685,410,309684,539,568696,740,245756,495,098653,667,773675,381,582657,147,000619,813,805611,681,753613,710,354607,804,007604,095,188361,402,875315,927,363293,384,110243,791,318276,514,361219,428,412367,576,937352,648,375390,393,348326,841,041381,102,651286,110,85700000000000000000000000000000
       Cash And Cash Equivalents 
18,611,000
11,722,000
18,283,000
14,782,000
22,705,000
60,570,000
25,162,000
8,990,000
9,811,000
28,787,000
32,835,000
30,914,000
35,843,000
27,147,000
28,631,000
26,753,000
23,680,000
28,574,000
16,159,372
16,373,951
16,979,770
21,456,427
19,854,268
23,261,874
19,346,848
34,519,836
21,548,252
24,164,998
20,554,739
286,078,284
317,070,682
237,852,529
310,356,957
246,292,586
363,939,836
219,428,412
274,118,975
235,534,468
284,535,607
307,764,182
352,193,148
43,705,259
33,537,637
33,376,905
31,710,716
53,831,248
43,262,519
50,669,189
34,998,865
75,145,489
48,067,361
57,598,722
55,408,870
76,809,153
59,965,637
71,202,698
63,838,856
75,258,916
69,569,736
68,554,961
64,167,186
75,149,688
70,400,595
66,501,296
59,983,111
70,168,005
62,119,344
54,850,482
57,423,355
69,401,961
59,282,038
54,401,777
54,408,548
68,788,357
56,556,145
59,048,476
56,737,486
63,647,939
54,669,306
55,690,137
55,416,205
61,721,792
58,387,113
54,656,825
50,195,057
-55,625,890
-55,625,89050,195,05754,656,82558,387,11361,721,79255,416,20555,690,13754,669,30663,647,93956,737,48659,048,47656,556,14568,788,35754,408,54854,401,77759,282,03869,401,96157,423,35554,850,48262,119,34470,168,00559,983,11166,501,29670,400,59575,149,68864,167,18668,554,96169,569,73675,258,91663,838,85671,202,69859,965,63776,809,15355,408,87057,598,72248,067,36175,145,48934,998,86550,669,18943,262,51953,831,24831,710,71633,376,90533,537,63743,705,259352,193,148307,764,182284,535,607235,534,468274,118,975219,428,412363,939,836246,292,586310,356,957237,852,529317,070,682286,078,28420,554,73924,164,99821,548,25234,519,83619,346,84823,261,87419,854,26821,456,42716,979,77016,373,95116,159,37228,574,00023,680,00026,753,00028,631,00027,147,00035,843,00030,914,00032,835,00028,787,0009,811,0008,990,00025,162,00060,570,00022,705,00014,782,00018,283,00011,722,00018,611,000
       Short-term Investments 
41,000,000
32,100,000
33,000,000
46,000,000
1,812,000
45,000,000
13,000,000
4,000,000
22,531,000
34,483,000
56,200,000
52,500,000
38,500,000
45,930,000
74,332,000
59,350,000
31,565,000
22,400,000
135,890,223
135,439,203
132,426,424
71,327,298
94,733,759
99,834,935
113,662,371
86,201,634
164,978,789
153,330,736
189,973,688
0
60,906,089
85,948,845
77,070,131
102,401,842
0
0
0
0
113,845,000
106,088,600
110,164,500
117,192,770
100,753,370
120,122,720
116,688,730
94,790,580
116,096,710
101,138,690
109,117,710
99,640,790
116,715,860
116,748,970
146,107,580
93,740,480
92,039,090
96,424,530
97,052,550
106,240,860
114,572,740
95,781,960
146,405,120
158,496,730
160,605,690
0
177,064,550
196,800,420
227,142,290
0
0
344,198,130
0
303,878,000
311,624,000
315,248,000
275,861,000
246,873,000
269,776,000
340,443,000
249,182,000
251,667,000
261,948,000
276,105,000
211,510,000
247,623,000
262,665,000
262,490,000
262,490,000262,665,000247,623,000211,510,000276,105,000261,948,000251,667,000249,182,000340,443,000269,776,000246,873,000275,861,000315,248,000311,624,000303,878,0000344,198,13000227,142,290196,800,420177,064,5500160,605,690158,496,730146,405,12095,781,960114,572,740106,240,86097,052,55096,424,53092,039,09093,740,480146,107,580116,748,970116,715,86099,640,790109,117,710101,138,690116,096,71094,790,580116,688,730120,122,720100,753,370117,192,770110,164,500106,088,600113,845,0000000102,401,84277,070,13185,948,84560,906,0890189,973,688153,330,736164,978,78986,201,634113,662,37199,834,93594,733,75971,327,298132,426,424135,439,203135,890,22322,400,00031,565,00059,350,00074,332,00045,930,00038,500,00052,500,00056,200,00034,483,00022,531,0004,000,00013,000,00045,000,0001,812,00046,000,00033,000,00032,100,00041,000,000
       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
32,573
3,125,880
3,039,668
2,966,261
3,953,947
3,637,101
0
2,395,386
8,256,850
8,848,503
8,163,181
9,209,727
443,197,159
473,513,000
460,210,729
463,282,307
471,191,977
497,787,771
523,573,703
509,551,198
581,708,819
531,957,024
510,191,876
483,893,859
506,903,304
463,907,166
455,514,354
436,292,451
449,883,309
454,453,782
467,044,745
419,584,122
484,501,176
484,329,469
8,442,560
491,410,775
514,543,242
508,169,031
8,579,314
6,662,250
519,105,152
15,129,673
626,108,690
590,016,447
606,263,857
619,813,928
732,678,407
744,064,204
752,546,835
778,039,043
749,777,228
714,974,292
703,370,168
694,699,010
689,996,844
755,401,593
23,332,000
23,332,000755,401,593689,996,844694,699,010703,370,168714,974,292749,777,228778,039,043752,546,835744,064,204732,678,407619,813,928606,263,857590,016,447626,108,69015,129,673519,105,1526,662,2508,579,314508,169,031514,543,242491,410,7758,442,560484,329,469484,501,176419,584,122467,044,745454,453,782449,883,309436,292,451455,514,354463,907,166506,903,304483,893,859510,191,876531,957,024581,708,819509,551,198523,573,703497,787,771471,191,977463,282,307460,210,729473,513,000443,197,1599,209,7278,163,1818,848,5038,256,8502,395,38603,637,1013,953,9472,966,2613,039,6683,125,88032,57300000000000000000000000000000
       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
23,738,531
31,717,778
34,595,165
70,717,068
92,343,304
68,862,273
51,619,906
43,139,272
81,341,152
21,959,019
56,937,863
82,035,983
8,480,673
16,299,690
15,537,447
21,716,857
18,383,928
24,880,407
21,432,204
26,232,835
2,277,043
25,806,228
750,928,785
807,583,966
781,342,080
852,862,782
691,087,867
794,054,318
794,054,318691,087,867852,862,782781,342,080807,583,966750,928,78525,806,2282,277,04326,232,83521,432,20424,880,40718,383,92821,716,85715,537,44716,299,6908,480,67382,035,98356,937,86321,959,01981,341,15243,139,27251,619,90668,862,27392,343,30470,717,06834,595,16531,717,77823,738,5310000000000000000000000000000000000000000000000000000000000
   > 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
160,665,486
166,070,075
207,339,751
201,874,002
227,432,353
306,511,872
270,216,519
293,508,082
272,022,198
362,344,469
347,520,853
382,123,805
331,307,417
287,872,374
314,993,988
307,641,641
276,728,484
315,198,661
289,117,431
304,780,305
311,849,823
373,398,064
368,363,242
341,704,849
306,524,744
313,320,789
310,543,496
295,786,722
295,307,526
308,289,406
275,035,724
281,092,312
316,767,235
316,773,068
278,280,146
281,942,022
304,281,828
389,747,966
350,851,827
440,586,100
521,675,892
466,215,822
404,017,636
396,219,961
395,352,974
352,744,581
330,434,291
375,995,979
428,691,360
332,998,333
322,127,270
366,814,305
372,807,666
292,307,206
326,687,822
342,186,225
2,883,645,428
2,883,645,428342,186,225326,687,822292,307,206372,807,666366,814,305322,127,270332,998,333428,691,360375,995,979330,434,291352,744,581395,352,974396,219,961404,017,636466,215,822521,675,892440,586,100350,851,827389,747,966304,281,828281,942,022278,280,146316,773,068316,767,235281,092,312275,035,724308,289,406295,307,526295,786,722310,543,496313,320,789306,524,744341,704,849368,363,242373,398,064311,849,823304,780,305289,117,431315,198,661276,728,484307,641,641314,993,988287,872,374331,307,417382,123,805347,520,853362,344,469272,022,198293,508,082270,216,519306,511,872227,432,353201,874,002207,339,751166,070,075160,665,48600000000000000000000000000000
       Property Plant Equipment 
17,386,000
17,001,000
17,182,000
15,678,000
15,378,000
14,558,000
16,742,000
17,691,000
18,807,000
19,093,000
19,558,000
19,715,000
16,453,000
20,336,000
20,793,000
17,391,000
19,440,000
23,664,000
23,990,744
23,822,239
23,821,447
23,948,672
24,335,443
22,358,007
22,601,069
22,554,873
22,044,569
21,389,471
21,289,870
21,166,007
21,068,889
21,343,271
21,435,829
22,338,898
66,774,198
21,889,406
21,745,504
24,223,454
67,091,324
64,441,299
66,036,444
26,543,990
26,147,598
27,012,480
26,630,174
27,249,050
26,676,203
27,568,590
27,208,003
28,141,600
27,708,084
27,633,000
26,778,722
26,726,710
26,855,111
24,944,620
27,366,091
27,409,710
26,913,541
26,602,760
26,271,540
26,099,190
25,877,596
25,953,333
25,789,060
26,575,940
26,515,558
26,580,530
26,438,149
24,252,020
28,091,226
29,041,412
29,177,290
29,236,000
28,832,450
28,504,000
35,328,238
35,790,000
35,476,056
35,197,000
34,474,658
34,860,000
34,401,144
34,246,000
34,320,409
34,861,091
34,861,09134,320,40934,246,00034,401,14434,860,00034,474,65835,197,00035,476,05635,790,00035,328,23828,504,00028,832,45029,236,00029,177,29029,041,41228,091,22624,252,02026,438,14926,580,53026,515,55826,575,94025,789,06025,953,33325,877,59626,099,19026,271,54026,602,76026,913,54127,409,71027,366,09124,944,62026,855,11126,726,71026,778,72227,633,00027,708,08428,141,60027,208,00327,568,59026,676,20327,249,05026,630,17427,012,48026,147,59826,543,99066,036,44464,441,29967,091,32424,223,45421,745,50421,889,40666,774,19822,338,89821,435,82921,343,27121,068,88921,166,00721,289,87021,389,47122,044,56922,554,87322,601,06922,358,00724,335,44323,948,67223,821,44723,822,23923,990,74423,664,00019,440,00017,391,00020,793,00020,336,00016,453,00019,715,00019,558,00019,093,00018,807,00017,691,00016,742,00014,558,00015,378,00015,678,00017,182,00017,001,00017,386,000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
425,000
335,000
0
0
335,000
0
303,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000000303,5000335,00000335,000425,00000000000000000000000
       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
660,092,392
637,402,823
680,167,792
769,425,376
774,486,276
703,717,017
640,134,989
589,317,291
359,412,530
320,496,153
410,357,788
493,523,642
433,965,697
370,002,224
361,572,534
360,111,974
317,479,598
294,961,291
332,601,299
382,055,360
286,376,025
275,294,270
319,300,282
322,942,666
240,921,899
274,786,822
289,151,590
303,186,337
303,186,337289,151,590274,786,822240,921,899322,942,666319,300,282275,294,270286,376,025382,055,360332,601,299294,961,291317,479,598360,111,974361,572,534370,002,224433,965,697493,523,642410,357,788320,496,153359,412,530589,317,291640,134,989703,717,017774,486,276769,425,376680,167,792637,402,823660,092,3920000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
1,670,000
0
865,000
0
0
0
587,000
0
0
0
0
0
0
706,000
0
560,170
425,000
1,112,820
0
3,132,431
3,616,821
3,297,658
3,865,285
3,706,715
3,069,126
1,814,450
3,244,397
1,638,139
3,232,241
2,253,330
3,570,938
2,321,538
3,620,051
2,115,975
3,727,045
3,717,956
3,652,915
3,723,700
3,666,769
7,228,060
3,544,213
7,696,362
3,987,912
8,130,284
4,120,116
8,375,457
4,647,986
4,707,050
4,724,045
4,571,600
4,422,853
4,254,440
4,157,595
4,210,900
4,129,725
3,997,850
3,914,018
3,906,490
3,784,596
3,922,062
3,860,015
3,943,800
3,819,878
3,775,144
3,790,163
3,900,230
4,158,899
4,974,000
5,470,137
6,005,000
6,432,533
6,969,000
8,066,442
10,846,000
11,146,252
11,636,000
13,039,365
15,164,000
16,984,163
17,655,000
18,714,226
19,429,322
19,429,32218,714,22617,655,00016,984,16315,164,00013,039,36511,636,00011,146,25210,846,0008,066,4426,969,0006,432,5336,005,0005,470,1374,974,0004,158,8993,900,2303,790,1633,775,1443,819,8783,943,8003,860,0153,922,0623,784,5963,906,4903,914,0183,997,8504,129,7254,210,9004,157,5954,254,4404,422,8534,571,6004,724,0454,707,0504,647,9868,375,4574,120,1168,130,2843,987,9127,696,3623,544,2137,228,0603,666,7693,723,7003,652,9153,717,9563,727,0452,115,9753,620,0512,321,5383,570,9382,253,3303,232,2411,638,1393,244,3971,814,4503,069,1263,706,7153,865,2853,297,6583,616,8213,132,43101,112,820425,000560,1700706,000000000587,000000865,00001,670,0000000
       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
-160,665,486
-166,070,075
-207,339,751
-201,874,002
-227,432,353
-306,511,872
-270,216,519
-293,508,082
-272,022,198
-362,344,469
-347,520,853
-382,123,805
-331,307,417
-287,872,374
-314,993,988
-307,641,641
-276,728,484
-315,198,661
-289,117,431
-304,780,305
-311,849,823
-373,398,064
-368,363,242
-341,704,849
-306,524,744
-313,320,789
-310,543,496
-295,786,722
-295,307,526
-308,289,406
-275,035,724
-281,092,312
-316,767,235
-316,773,068
-278,280,146
-281,942,022
-304,281,828
-389,747,966
-350,851,827
-440,586,100
-521,675,892
-466,215,822
-404,017,636
-396,219,961
-395,352,974
-352,744,581
-330,434,291
-375,995,979
-428,691,360
-332,998,333
-322,127,270
-5,758,702
-11,001,292
-4,094,759
-10,709,752
-6,401,393
2,739,996,044
2,739,996,044-6,401,393-10,709,752-4,094,759-11,001,292-5,758,702-322,127,270-332,998,333-428,691,360-375,995,979-330,434,291-352,744,581-395,352,974-396,219,961-404,017,636-466,215,822-521,675,892-440,586,100-350,851,827-389,747,966-304,281,828-281,942,022-278,280,146-316,773,068-316,767,235-281,092,312-275,035,724-308,289,406-295,307,526-295,786,722-310,543,496-313,320,789-306,524,744-341,704,849-368,363,242-373,398,064-311,849,823-304,780,305-289,117,431-315,198,661-276,728,484-307,641,641-314,993,988-287,872,374-331,307,417-382,123,805-347,520,853-362,344,469-272,022,198-293,508,082-270,216,519-306,511,872-227,432,353-201,874,002-207,339,751-166,070,075-160,665,48600000000000000000000000000000
> Total Liabilities 
924,458,000
922,532,000
913,254,000
978,157,000
993,307,000
1,029,032,000
1,059,565,000
1,060,409,000
1,085,879,000
1,091,087,000
1,073,046,000
1,085,514,000
1,073,233,000
1,065,978,000
1,112,606,000
1,103,100,000
1,086,396,000
1,112,099,000
1,138,035,097
1,165,962,458
1,162,393,807
1,117,061,612
1,184,959,893
1,211,652,375
1,217,900,403
1,226,747,626
1,292,599,059
1,345,692,480
1,340,605,708
1,431,302,965
1,582,495,560
1,529,139,431
1,612,314,846
1,636,688,921
1,835,237,224
1,727,381,350
1,792,976,860
1,835,174,387
1,987,792,392
2,007,479,107
2,104,205,516
2,073,498,190
2,153,669,647
2,180,607,501
2,216,436,339
2,308,680,261
2,320,225,010
2,275,939,519
2,333,738,200
2,507,223,894
2,648,535,140
2,488,204,849
2,487,080,747
2,565,032,320
2,583,607,025
2,564,957,438
2,413,009,239
2,410,298,710
2,408,136,487
2,392,324,266
2,378,396,796
2,559,991,064
2,587,650,458
2,509,090,157
2,430,626,154
2,425,062,088
2,560,142,768
2,399,672,809
2,568,226,167
2,663,889,734
2,823,303,617
2,823,028,943
2,754,725,649
2,972,716,675
3,017,970,442
3,048,985,800
3,129,823,004
3,182,633,001
3,205,017,544
3,195,110,783
3,314,320,304
3,199,846,831
153,851,867
3,206,333,682
388,446,106
3,256,853,450
3,256,853,450388,446,1063,206,333,682153,851,8673,199,846,8313,314,320,3043,195,110,7833,205,017,5443,182,633,0013,129,823,0043,048,985,8003,017,970,4422,972,716,6752,754,725,6492,823,028,9432,823,303,6172,663,889,7342,568,226,1672,399,672,8092,560,142,7682,425,062,0882,430,626,1542,509,090,1572,587,650,4582,559,991,0642,378,396,7962,392,324,2662,408,136,4872,410,298,7102,413,009,2392,564,957,4382,583,607,0252,565,032,3202,487,080,7472,488,204,8492,648,535,1402,507,223,8942,333,738,2002,275,939,5192,320,225,0102,308,680,2612,216,436,3392,180,607,5012,153,669,6472,073,498,1902,104,205,5162,007,479,1071,987,792,3921,835,174,3871,792,976,8601,727,381,3501,835,237,2241,636,688,9211,612,314,8461,529,139,4311,582,495,5601,431,302,9651,340,605,7081,345,692,4801,292,599,0591,226,747,6261,217,900,4031,211,652,3751,184,959,8931,117,061,6121,162,393,8071,165,962,4581,138,035,0971,112,099,0001,086,396,0001,103,100,0001,112,606,0001,065,978,0001,073,233,0001,085,514,0001,073,046,0001,091,087,0001,085,879,0001,060,409,0001,059,565,0001,029,032,000993,307,000978,157,000913,254,000922,532,000924,458,000
   > 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
46,398,156
52,049,685
72,093,484
87,818,819
75,939,962
0
0
0
0
0
0
0
66,375,300
60,065,270
65,504,580
46,725,220
40,785,810
24,647,320
26,685,500
28,002,330
20,033,130
20,739,060
18,077,960
9,720,050
12,157,940
6,945,530
12,333,680
7,440,700
12,131,030
8,205,700
12,387,180
9,055,700
3,735,680
700
2,162,955,551
700
4,194,410
700
2,111,002,167
2,146,183,339
4,611,470
2,461,516,524
3,821,000
2,375,761,263
3,554,000
30,000
3,408,000
10,000
3,571,000
2,763,104,085
2,077,000
10,000
3,644,000
5,000
5,824,000
5,000
0
05,0005,824,0005,0003,644,00010,0002,077,0002,763,104,0853,571,00010,0003,408,00030,0003,554,0002,375,761,2633,821,0002,461,516,5244,611,4702,146,183,3392,111,002,1677004,194,4107002,162,955,5517003,735,6809,055,70012,387,1808,205,70012,131,0307,440,70012,333,6806,945,53012,157,9409,720,05018,077,96020,739,06020,033,13028,002,33026,685,50024,647,32040,785,81046,725,22065,504,58060,065,27066,375,300000000075,939,96287,818,81972,093,48452,049,68546,398,15600000000000000000000000000000
       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
42,974,023
48,372,174
69,116,843
84,239,226
73,116,247
0
0
0
0
0
0
0
61,085,920
60,065,270
61,000,150
46,725,220
35,612,740
24,647,320
21,682,760
28,002,330
14,726,640
20,739,060
10,371,220
9,720,050
6,735,190
6,945,530
7,690,700
7,440,700
8,005,700
8,205,700
8,700,700
9,055,700
700
700
21,382,200
700
700
700
0
0
700
0
0
0
0
30,000
64,000
10,000
0
0
0
10,000
245,550,000
5,000
1,664,000
5,000
0
05,0001,664,0005,000245,550,00010,00000010,00064,00030,00000007000070070070021,382,2007007009,055,7008,700,7008,205,7008,005,7007,440,7007,690,7006,945,5306,735,1909,720,05010,371,22020,739,06014,726,64028,002,33021,682,76024,647,32035,612,74046,725,22061,000,15060,065,27061,085,920000000073,116,24784,239,22669,116,84348,372,17442,974,02300000000000000000000000000000
       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
142,925,502
148,867,186
151,695,080
21,435,700
20,412,970
21,382,200
0
0
700
0
0
700
0
0
0
0
30,000
64,000
10,000
0
0
0
0
0
0
0
0
0
00000000010,00064,00030,0000000700007000021,382,20020,412,97021,435,700151,695,080148,867,186142,925,5020000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
2,706,000
0
0
0
0
0
0
0
0
3,019,000
3,575,000
2,257,000
0
0
0
0
0
0
0
0
0
0
0
0
3,424,133
3,677,512
2,976,640
3,579,593
2,823,715
0
0
0
0
0
0
0
5,289,380
0
4,504,430
0
5,173,070
0
5,002,740
0
5,306,490
0
7,706,740
0
5,422,750
0
4,642,980
0
4,125,330
1,991,443,533
3,686,480
1,950,085,535
3,734,980
2,033,068,072
2,040,349,202
2,007,391,657
4,193,710
2,077,071,058
1,984,775,759
2,082,508,628
4,610,770
2,352,523,435
3,821,000
2,312,537,804
3,554,000
2,438,991,620
3,344,000
2,582,228,042
3,571,000
2,712,690,701
2,077,000
2,601,630,757
3,644,000
2,620,708,882
4,160,000
2,611,351,491
5,229,000
5,229,0002,611,351,4914,160,0002,620,708,8823,644,0002,601,630,7572,077,0002,712,690,7013,571,0002,582,228,0423,344,0002,438,991,6203,554,0002,312,537,8043,821,0002,352,523,4354,610,7702,082,508,6281,984,775,7592,077,071,0584,193,7102,007,391,6572,040,349,2022,033,068,0723,734,9801,950,085,5353,686,4801,991,443,5334,125,33004,642,98005,422,75007,706,74005,306,49005,002,74005,173,07004,504,43005,289,38000000002,823,7153,579,5932,976,6403,677,5123,424,1330000000000002,257,0003,575,0003,019,000000000002,706,00000000
       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
-46,398,156
-52,049,685
-72,093,484
-87,818,819
-75,939,962
0
0
0
0
0
0
0
-66,375,300
-60,065,270
-65,504,580
-46,725,220
-40,785,810
-24,647,320
-26,685,500
-28,002,330
-20,033,130
-20,739,060
-18,077,960
-9,720,050
-12,157,940
-6,945,530
-12,333,680
-7,440,700
-12,131,030
-8,205,700
-12,387,180
-9,055,700
-3,735,680
-700
39,784,646
-700
-4,194,410
-700
58,267,142
6,096,140
-4,611,470
15,405,772
-3,821,000
5,748,437
-3,554,000
-30,000
-3,408,000
-10,000
-3,571,000
5,661,462
-2,077,000
5,089,207
-248,137,000
5,647,969
-2,645,000
4,144,280
0
04,144,280-2,645,0005,647,969-248,137,0005,089,207-2,077,0005,661,462-3,571,000-10,000-3,408,000-30,000-3,554,0005,748,437-3,821,00015,405,772-4,611,4706,096,14058,267,142-700-4,194,410-70039,784,646-700-3,735,680-9,055,700-12,387,180-8,205,700-12,131,030-7,440,700-12,333,680-6,945,530-12,157,940-9,720,050-18,077,960-20,739,060-20,033,130-28,002,330-26,685,500-24,647,320-40,785,810-46,725,220-65,504,580-60,065,270-66,375,3000000000-75,939,962-87,818,819-72,093,484-52,049,685-46,398,15600000000000000000000000000000
   > 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
46,398,156
52,049,685
72,093,484
87,818,819
75,939,962
1,835,237,224
1,727,381,350
1,792,976,860
1,835,174,387
1,987,792,392
2,007,479,107
2,104,205,516
66,375,300
60,065,270
65,504,580
46,725,220
40,785,810
24,647,320
26,685,500
28,002,330
20,033,130
20,739,060
18,077,960
9,720,050
12,157,940
6,945,530
12,333,680
7,440,700
12,131,030
8,205,700
12,387,180
9,055,700
3,735,680
700
2,509,090,157
700
4,194,410
700
2,399,672,809
2,568,226,167
4,611,470
2,823,303,617
3,821,000
2,754,725,649
3,554,000
30,000
3,408,000
10,000
3,571,000
3,205,017,544
2,077,000
3,314,320,304
3,644,000
153,851,867
428,714,000
388,446,106
3,256,853,450
3,256,853,450388,446,106428,714,000153,851,8673,644,0003,314,320,3042,077,0003,205,017,5443,571,00010,0003,408,00030,0003,554,0002,754,725,6493,821,0002,823,303,6174,611,4702,568,226,1672,399,672,8097004,194,4107002,509,090,1577003,735,6809,055,70012,387,1808,205,70012,131,0307,440,70012,333,6806,945,53012,157,9409,720,05018,077,96020,739,06020,033,13028,002,33026,685,50024,647,32040,785,81046,725,22065,504,58060,065,27066,375,3002,104,205,5162,007,479,1071,987,792,3921,835,174,3871,792,976,8601,727,381,3501,835,237,22475,939,96287,818,81972,093,48452,049,68546,398,15600000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
173,398,022
154,859,631
153,852,131
0
0
0
000153,852,131154,859,631173,398,02200000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
-42,974,023
-48,372,174
-69,116,843
-84,239,226
-73,116,247
0
0
0
0
0
0
0
-61,085,920
-60,065,270
-61,000,150
-46,725,220
-35,612,740
-24,647,320
-21,682,760
-28,002,330
-14,726,640
-20,739,060
-10,371,220
-9,720,050
-6,735,190
-6,945,530
-7,690,700
-7,440,700
-8,005,700
-8,205,700
-8,700,700
-9,055,700
-700
-700
-21,382,200
-700
-700
-700
0
0
-700
3,745,809
4,477,733
4,548,074
4,503,684
4,280,917
4,120,289
3,939,961
4,276,620
4,084,889
4,106,652
3,859,689
-241,862,168
3,258,867
2,086,000
3,589,865
3,841,492
3,841,4923,589,8652,086,0003,258,867-241,862,1683,859,6894,106,6524,084,8894,276,6203,939,9614,120,2894,280,9174,503,6844,548,0744,477,7333,745,809-70000-700-700-700-21,382,200-700-700-9,055,700-8,700,700-8,205,700-8,005,700-7,440,700-7,690,700-6,945,530-6,735,190-9,720,050-10,371,220-20,739,060-14,726,640-28,002,330-21,682,760-24,647,320-35,612,740-46,725,220-61,000,150-60,065,270-61,085,9200000000-73,116,247-84,239,226-69,116,843-48,372,174-42,974,02300000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,603,150
0
1,465,240
0
1,340,660
0
2,237,070
0
1,119,900
0
997,060
0
864,000
0
760,000
0
657,000
0
561,000
0
481,000
0
360,000
0
288,000
0
0
00288,0000360,0000481,0000561,0000657,0000760,0000864,0000997,06001,119,90002,237,07001,340,66001,465,24001,603,15000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
65,561,000
59,414,000
63,486,000
68,619,000
65,135,000
64,356,000
74,935,000
76,977,000
73,090,000
76,082,000
75,856,000
79,485,000
77,628,000
81,996,000
87,221,000
85,148,000
91,392,000
92,729,000
97,133,264
93,748,776
95,492,449
95,660,428
101,017,951
98,061,375
101,371,409
103,628,129
105,386,197
104,191,887
109,161,632
112,527,171
115,971,436
116,160,917
122,449,243
125,787,446
122,589,889
121,866,526
125,554,690
129,824,605
136,053,577
137,643,882
143,273,869
180,263,090
192,051,092
191,034,831
198,286,022
206,090,288
215,794,348
212,348,647
223,590,347
232,142,255
240,354,953
235,477,444
238,933,661
245,882,752
263,262,115
261,285,606
271,239,928
273,929,334
282,640,434
274,249,888
283,772,578
287,861,255
292,881,592
288,744,003
297,677,802
305,875,449
314,902,144
318,630,909
335,737,819
338,287,296
325,802,866
338,035,798
338,872,667
343,465,752
341,269,590
343,239,075
354,047,477
360,052,892
361,497,487
355,387,128
361,946,005
376,304,770
389,667,358
387,344,185
391,207,683
402,376,077
402,376,077391,207,683387,344,185389,667,358376,304,770361,946,005355,387,128361,497,487360,052,892354,047,477343,239,075341,269,590343,465,752338,872,667338,035,798325,802,866338,287,296335,737,819318,630,909314,902,144305,875,449297,677,802288,744,003292,881,592287,861,255283,772,578274,249,888282,640,434273,929,334271,239,928261,285,606263,262,115245,882,752238,933,661235,477,444240,354,953232,142,255223,590,347212,348,647215,794,348206,090,288198,286,022191,034,831192,051,092180,263,090143,273,869137,643,882136,053,577129,824,605125,554,690121,866,526122,589,889125,787,446122,449,243116,160,917115,971,436112,527,171109,161,632104,191,887105,386,197103,628,129101,371,40998,061,375101,017,95195,660,42895,492,44993,748,77697,133,26492,729,00091,392,00085,148,00087,221,00081,996,00077,628,00079,485,00075,856,00076,082,00073,090,00076,977,00074,935,00064,356,00065,135,00068,619,00063,486,00059,414,00065,561,000
   Common Stock
111,795,000
111,795,000
111,795,000
111,795,000
57,574,000
57,574,000
57,574,000
57,574,000
57,574,000
57,576,000
57,576,000
57,576,000
57,576,000
57,576,000
57,576,000
57,576,000
57,576,000
57,576,000
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
57,575,707
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
71,976,715
72,005,040
72,005,04071,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71571,976,71557,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,575,70757,576,00057,576,00057,576,00057,576,00057,576,00057,576,00057,576,00057,576,00057,576,00057,574,00057,574,00057,574,00057,574,00057,574,000111,795,000111,795,000111,795,000111,795,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,477,787
11,393,036
12,684,043
13,980,281
4,683,464
4,683,464
4,683,464
4,683,464
5,550,464
5,550,464
5,550,464
6,215,464
6,836,464
6,836,464
6,836,464
6,836,464
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
7,200,504
6,534,430
6,534,4307,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5047,200,5046,836,4646,836,4646,836,4646,836,4646,215,4645,550,4645,550,4645,550,4644,683,4644,683,4644,683,4644,683,46413,980,28112,684,04311,393,0369,477,78700000000000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,833,734
20,833,734
20,833,734
0
0
0
00020,833,73420,833,73420,833,73400000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
1,208
1,208
1,208
1,208
1,208
9,583,456
9,324,314
7,520,114
10,984,889
10,837,298
6,429,241
12,737,377
34,458,163
32,761,058
31,452,483
29,805,332
27,572,372
28,979,137
30,731,338
32,718,119
33,276,892
33,758,177
32,965,566
31,425,993
31,477,175
41,317,744
41,289,522
42,621,460
38,582,552
38,762,143
38,910,497
42,597,183
42,752,474
40,986,275
37,666,661
38,765,917
39,908,122
41,633,735
47,224,087
57,413,524
53,839,876
47,535,859
52,705,832
50,485,565
52,847,515
43,890,294
44,774,388
50,440,205
50,700,402
43,329,367
33,846,456
31,908,469
38,080,688
41,834,129
38,557,778
31,649,682
20,833,734
20,833,73431,649,68238,557,77841,834,12938,080,68831,908,46933,846,45643,329,36750,700,40250,440,20544,774,38843,890,29452,847,51550,485,56552,705,83247,535,85953,839,87657,413,52447,224,08741,633,73539,908,12238,765,91737,666,66140,986,27542,752,47442,597,18338,910,49738,762,14338,582,55242,621,46041,289,52241,317,74431,477,17531,425,99332,965,56633,758,17733,276,89232,718,11930,731,33828,979,13727,572,37229,805,33231,452,48332,761,05834,458,16312,737,3776,429,24110,837,29810,984,8897,520,1149,324,3149,583,4561,2081,2081,2081,2081,20800000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.