0 XP   0   0   0

King Wai Group (Thailand) Public Company Limited










Financial Health of King Wai Group (Thailand) Public Company Limited




Comparing to competitors in the Real Estate industry




  Industry Rankings  


Richest
#1 / 2

Total Sales
#1 / 2

Making Money
#2 / 2

Working Efficiently
#2 / 2

King Wai Group (Thailand) Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell King Wai Group (Thailand) Public Company Limited?

I guess you are interested in King Wai Group (Thailand) 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 King Wai Group (Thailand) Public Company Limited

Let's start. I'm going to help you getting a better view of King Wai Group (Thailand) 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 King Wai Group (Thailand) 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 King Wai Group (Thailand) 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 King Wai Group (Thailand) Public Company Limited. The closing price on 2022-02-23 was ฿2.14 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.
King Wai Group (Thailand) Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 King Wai Group (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit King Wai Group (Thailand) Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare King Wai Group (Thailand) Public Company Limited to the Real Estate industry mean.
  • A Net Profit Margin of -70.9% means that ฿-0.71 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of King Wai Group (Thailand) Public Company Limited:

  • The MRQ is -70.9%. The company is making a huge loss. -2
  • The TTM is -130.3%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-70.9%TTM-130.3%+59.3%
TTM-130.3%YOY-156.6%+26.4%
TTM-130.3%5Y-229.2%+98.9%
5Y-229.2%10Y-229.2%0.0%
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
MRQ-70.9%-70.9%0.0%
TTM-130.3%-69.9%-60.4%
YOY-156.6%-120.8%-35.8%
5Y-229.2%-161.9%-67.3%
10Y-229.2%-180.5%-48.7%
1.1.2. Return on Assets

Shows how efficient King Wai Group (Thailand) Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare King Wai Group (Thailand) Public Company Limited to the Real Estate industry mean.
  • -1.0% Return on Assets means that King Wai Group (Thailand) Public Company Limited generated ฿-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of King Wai Group (Thailand) Public Company Limited:

  • The MRQ is -1.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.0%TTM-1.2%+0.2%
TTM-1.2%YOY-1.1%-0.1%
TTM-1.2%5Y-0.3%-0.9%
5Y-0.3%10Y-0.3%0.0%
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.0%-1.0%+0.0%
TTM-1.2%-2.0%+0.8%
YOY-1.1%-9.7%+8.6%
5Y-0.3%-4.2%+3.9%
10Y-0.3%-4.0%+3.7%
1.1.3. Return on Equity

Shows how efficient King Wai Group (Thailand) Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare King Wai Group (Thailand) Public Company Limited to the Real Estate industry mean.
  • -6.6% Return on Equity means King Wai Group (Thailand) Public Company Limited generated ฿-0.07 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of King Wai Group (Thailand) Public Company Limited:

  • The MRQ is -6.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -6.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-6.6%TTM-6.9%+0.4%
TTM-6.9%YOY-3.3%-3.7%
TTM-6.9%5Y0.1%-7.1%
5Y0.1%10Y0.1%0.0%
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.6%-6.6%+0.0%
TTM-6.9%-28.7%+21.8%
YOY-3.3%-44.5%+41.2%
5Y0.1%-15.1%+15.2%
10Y0.1%-14.5%+14.6%

1.2. Operating Efficiency of King Wai Group (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient King Wai Group (Thailand) Public Company Limited is operating .

  • Measures how much profit King Wai Group (Thailand) 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 King Wai Group (Thailand) Public Company Limited to the Real Estate industry mean.
  • An Operating Margin of 9.7% means the company generated ฿0.10  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of King Wai Group (Thailand) Public Company Limited:

  • The MRQ is 9.7%. The company is operating less efficient.
  • The TTM is -81.3%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ9.7%TTM-81.3%+91.0%
TTM-81.3%YOY-122.4%+41.1%
TTM-81.3%5Y-219.2%+137.9%
5Y-219.2%10Y-219.2%0.0%
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
MRQ9.7%9.7%0.0%
TTM-81.3%-42.7%-38.6%
YOY-122.4%-67.4%-55.0%
5Y-219.2%-118.4%-100.8%
10Y-219.2%-121.3%-97.9%
1.2.2. Operating Ratio

Measures how efficient King Wai Group (Thailand) Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate industry mean).
  • An Operation Ratio of 1.84 means that the operating costs are ฿1.84 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of King Wai Group (Thailand) Public Company Limited:

  • The MRQ is 1.836. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.993. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.836TTM2.993-1.157
TTM2.993YOY3.325-0.332
TTM2.9935Y4.299-1.305
5Y4.29910Y4.2990.000
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8361.836+0.000
TTM2.9932.993+0.000
YOY3.3253.3250.000
5Y4.2992.754+1.545
10Y4.2992.846+1.453

1.3. Liquidity of King Wai Group (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if King Wai Group (Thailand) Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate industry mean).
  • A Current Ratio of 0.97 means the company has ฿0.97 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of King Wai Group (Thailand) Public Company Limited:

  • The MRQ is 0.971. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.877. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.971TTM0.877+0.094
TTM0.877YOY1.052-0.175
TTM0.8775Y1.387-0.509
5Y1.38710Y1.3870.000
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9710.675+0.296
TTM0.8770.699+0.178
YOY1.0521.496-0.444
5Y1.3873.951-2.564
10Y1.3873.759-2.372
1.3.2. Quick Ratio

Measures if King Wai Group (Thailand) 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 King Wai Group (Thailand) Public Company Limited to the Real Estate industry mean.
  • A Quick Ratio of 0.29 means the company can pay off ฿0.29 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of King Wai Group (Thailand) Public Company Limited:

  • The MRQ is 0.293. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.217. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.293TTM0.217+0.075
TTM0.217YOY0.191+0.027
TTM0.2175Y0.149+0.069
5Y0.14910Y0.1490.000
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2930.312-0.019
TTM0.2170.277-0.060
YOY0.1911.064-0.873
5Y0.1490.804-0.655
10Y0.1490.761-0.612

1.4. Solvency of King Wai Group (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of King Wai Group (Thailand) Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare King Wai Group (Thailand) Public Company Limited to Real Estate industry mean.
  • A Debt to Asset Ratio of 0.85 means that King Wai Group (Thailand) Public Company Limited assets are financed with 84.6% credit (debt) and the remaining percentage (100% - 84.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of King Wai Group (Thailand) Public Company Limited:

  • The MRQ is 0.846. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.808. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.846TTM0.808+0.039
TTM0.808YOY0.669+0.138
TTM0.8085Y0.673+0.135
5Y0.67310Y0.6730.000
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8460.955-0.109
TTM0.8080.877-0.069
YOY0.6690.714-0.045
5Y0.6730.578+0.095
10Y0.6730.564+0.109
1.4.2. Debt to Equity Ratio

Measures if King Wai Group (Thailand) Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare King Wai Group (Thailand) Public Company Limited to the Real Estate industry mean.
  • A Debt to Equity ratio of 581.0% means that company has ฿5.81 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of King Wai Group (Thailand) Public Company Limited:

  • The MRQ is 5.810. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.681. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.810TTM4.681+1.128
TTM4.681YOY2.014+2.668
TTM4.6815Y2.712+1.970
5Y2.71210Y2.7120.000
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
MRQ5.8105.8100.000
TTM4.6817.175-2.494
YOY2.0142.741-0.727
5Y2.7122.959-0.247
10Y2.7122.864-0.152

2. Market Valuation of King Wai Group (Thailand) 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 King Wai Group (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare King Wai Group (Thailand) Public Company Limited to the Real Estate industry mean.
  • A PE ratio of -18.56 means the investor is paying ฿-18.56 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of King Wai Group (Thailand) Public Company Limited:

  • The EOD is -24.520. Company is losing money. -2
  • The MRQ is -18.562. Company is losing money. -2
  • The TTM is -16.707. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-24.520MRQ-18.562-5.958
MRQ-18.562TTM-16.707-1.856
TTM-16.707YOY-17.391+0.684
TTM-16.7075Y-33.856+17.150
5Y-33.85610Y-33.8560.000
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
EOD-24.520-24.053-0.467
MRQ-18.562-19.846+1.284
TTM-16.707-18.023+1.316
YOY-17.391-18.024+0.633
5Y-33.856-27.306-6.550
10Y-33.856-26.376-7.480
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of King Wai Group (Thailand) Public Company Limited.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of King Wai Group (Thailand) Public Company Limited:

  • The MRQ is -18.864. Very Bad. -2
  • The TTM is 19.361. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-18.864TTM19.361-38.225
TTM19.361YOY91.117-71.755
TTM19.3615Y31.372-12.011
5Y31.37210Y31.3720.000
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
MRQ-18.864-7.322-11.542
TTM19.3615.345+14.016
YOY91.1170.076+91.041
5Y31.3721.531+29.841
10Y31.3721.531+29.841

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

Measures if the stock price of King Wai Group (Thailand) Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate industry mean).
  • A PB ratio of 1.16 means the investor is paying ฿1.16 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of King Wai Group (Thailand) Public Company Limited:

  • The EOD is 1.526. Good. +1
  • The MRQ is 1.155. Good. +1
  • The TTM is 1.063. Good. +1
Trends
Current periodCompared to+/- 
EOD1.526MRQ1.155+0.371
MRQ1.155TTM1.063+0.092
TTM1.063YOY0.511+0.552
TTM1.0635Y1.920-0.857
5Y1.92010Y1.9200.000
Compared to industry (Real Estate)
PeriodCompanyIndustry (mean)+/- 
EOD1.526-10.988+12.514
MRQ1.155-9.949+11.104
TTM1.0633.589-2.526
YOY0.5113.645-3.134
5Y1.9202.980-1.060
10Y1.9202.833-0.913
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of King Wai Group (Thailand) Public Company Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.113-0.106-7%-0.064-43%0.051-322%0.051-322%
Book Value Growth--0.9690.9690%0.9700%0.9710%0.9710%
Book Value Per Share--1.4021.586-12%1.936-28%1.803-22%1.803-22%
Book Value Per Share Growth---0.081-0.068-15%-0.034-58%-0.020-76%-0.020-76%
Current Ratio--0.9710.877+11%1.052-8%1.387-30%1.387-30%
Debt To Asset Ratio--0.8460.808+5%0.669+26%0.673+26%0.673+26%
Debt To Equity Ratio--5.8104.681+24%2.014+188%2.712+114%2.712+114%
Dividend Per Share----0%-0%-0%-0%
Eps---0.087-0.103+18%-0.063-28%-0.037-58%-0.037-58%
Eps Growth--0.9840.156+529%-0.161+116%-0.592+160%-0.592+160%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.709-1.303+84%-1.566+121%-2.292+223%-2.292+223%
Operating Margin--0.097-0.813+940%-1.224+1364%-2.192+2364%-2.192+2364%
Operating Ratio--1.8362.993-39%3.325-45%4.299-57%4.299-57%
Pb Ratio1.526+24%1.1551.063+9%0.511+126%1.920-40%1.920-40%
Pe Ratio-24.520-32%-18.562-16.707-10%-17.391-6%-33.856+82%-33.856+82%
Peg Ratio---18.86419.361-197%91.117-121%31.372-160%31.372-160%
Price Per Share2.140+24%1.6201.653-2%1.000+62%1.972-18%1.972-18%
Price To Total Gains Ratio-18.871-32%-14.285-16.217+14%-17.010+19%10.008-243%10.008-243%
Profit Growth---94.286-96.670+3%-97.584+3%-59.979-36%-59.979-36%
Quick Ratio--0.2930.217+35%0.191+53%0.149+96%0.149+96%
Return On Assets---0.010-0.012+25%-0.011+13%-0.003-68%-0.003-68%
Return On Equity---0.066-0.069+6%-0.033-50%0.001-4982%0.001-4982%
Revenue Growth--0.9780.9780%0.971+1%0.874+12%0.874+12%
Total Gains Per Share---0.113-0.106-7%-0.064-43%0.051-322%0.051-322%
Total Gains Per Share Growth--0.4440.070+538%-0.158+136%-5.882+1424%-5.882+1424%
Usd Book Value--53189308.80060149901.730-12%73433631.118-28%68397582.754-22%68397582.754-22%
Usd Book Value Change Per Share---0.003-0.003-7%-0.002-43%0.001-322%0.001-322%
Usd Book Value Per Share--0.0400.046-12%0.056-28%0.052-22%0.052-22%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.003-0.003+18%-0.002-28%-0.001-58%-0.001-58%
Usd Price Per Share0.062+24%0.0470.048-2%0.029+62%0.057-18%0.057-18%
Usd Profit---3310416.000-3901366.807+18%-2383852.442-28%-1387457.771-58%-1387457.771-58%
Usd Revenue--4667587.2003134484.036+49%1540175.940+203%3311645.280+41%3311645.280+41%
Usd Total Gains Per Share---0.003-0.003-7%-0.002-43%0.001-322%0.001-322%
 EOD+2 -3MRQTTM+18 -14YOY+14 -185Y+11 -2110Y+11 -21

3.2. Fundamental Score

Let's check the fundamental score of King Wai Group (Thailand) Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-24.520
Price to Book Ratio (EOD)Between0-11.526
Net Profit Margin (MRQ)Greater than0-0.709
Operating Margin (MRQ)Greater than00.097
Quick Ratio (MRQ)Greater than10.293
Current Ratio (MRQ)Greater than10.971
Debt to Asset Ratio (MRQ)Less than10.846
Debt to Equity Ratio (MRQ)Less than15.810
Return on Equity (MRQ)Greater than0.15-0.066
Return on Assets (MRQ)Greater than0.05-0.010
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of King Wai Group (Thailand) Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.794
Ma 20Greater thanMa 502.108
Ma 50Greater thanMa 1001.866
Ma 100Greater thanMa 2001.736
OpenGreater thanClose2.120
Total3/5 (60.0%)



Reversals in quarterly reports

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

 2020-09-302020-12-312021-03-312021-06-302021-09-30
Minority Interest  90,933-30190,6322,08492,716-34992,367-93,408-1,041
EBIT  -92,58714,583-78,00415,793-62,211-118,889-181,100196,79115,691



Latest Balance Sheet

Balance Sheet of 2021-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets12,031,489
Total Liabilities10,184,638
Total Stockholder Equity1,753,092
 As reported
Total Liabilities 10,184,638
Total Stockholder Equity+ 1,753,092
Total Assets = 12,031,489

Assets

Total Assets12,031,489
Total Current Assets3,687,523
Long-term Assets3,687,523
Total Current Assets
Cash And Cash Equivalents 452,020
Short-term Investments 666,019
Net Receivables 444,462
Inventory 1,913,074
Other Current Assets 93,897
Total Current Assets  (as reported)3,687,523
Total Current Assets  (calculated)3,569,472
+/- 118,051
Long-term Assets
Property Plant Equipment 175,604
Goodwill 631,304
Long Term Investments 3,068,560
Intangible Assets 140,823
Other Assets 5,410,675
Long-term Assets  (as reported)8,343,966
Long-term Assets  (calculated)9,426,966
+/- 1,083,000

Liabilities & Shareholders' Equity

Total Current Liabilities3,796,234
Long-term Liabilities6,388,404
Total Stockholder Equity1,753,092
Total Current Liabilities
Short Long Term Debt 2,768,472
Accounts payable 6,858
Other Current Liabilities 517,509
Total Current Liabilities  (as reported)3,796,234
Total Current Liabilities  (calculated)3,292,839
+/- 503,395
Long-term Liabilities
Long term Debt 2,293,238
Capital Lease Obligations Min Short Term Debt37,675
Other Liabilities 4,080,192
Long-term Liabilities Other 7,710
Long-term Liabilities  (as reported)6,388,404
Long-term Liabilities  (calculated)6,418,815
+/- 30,411
Total Stockholder Equity
Common Stock13,170,593
Retained Earnings -2,239,100
Other Stockholders Equity -9,178,401
Total Stockholder Equity (as reported)1,753,092
Total Stockholder Equity (calculated)1,753,092
+/-0
Other
Common Stock Shares Outstanding 1,317,059
Net Debt 4,609,690
Net Invested Capital 6,814,802
Net Tangible Assets 980,965
Net Working Capital -108,711



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
708,897
714,630
711,246
709,942
700,268
708,367
705,638
851,610
854,571
1,015,081
1,005,792
1,009,158
1,014,361
1,093,087
1,001,871
1,073,722
1,221,783
1,404,114
1,527,367
1,665,548
1,750,841
1,734,937
1,781,496
1,826,072
1,843,395
1,894,777
1,900,609
1,896,543
1,879,454
1,869,671
1,845,072
1,825,336
1,810,050
1,777,223
1,758,017
1,729,619
1,702,194
1,686,391
1,672,769
1,600,721
1,530,799
1,495,277
1,456,128
1,434,420
1,361,948
1,335,067
1,320,360
1,300,246
1,311,427
1,312,501
1,321,412
1,321,860
1,388,058
1,741,342
1,780,952
1,735,178
1,680,970
1,654,578
1,641,632
1,644,504
1,688,440
1,722,918
1,714,758
1,719,811
1,691,404
2,429,389
3,368,448
4,647,543
4,622,238
4,738,445
7,330,198
8,704,621
8,016,297
8,170,204
8,020,748
7,976,145
7,864,906
7,847,168
7,881,952
7,593,356
7,523,227
8,447,776
12,373,618
12,157,437
12,031,489
12,031,48912,157,43712,373,6188,447,7767,523,2277,593,3567,881,9527,847,1687,864,9067,976,1458,020,7488,170,2048,016,2978,704,6217,330,1984,738,4454,622,2384,647,5433,368,4482,429,3891,691,4041,719,8111,714,7581,722,9181,688,4401,644,5041,641,6321,654,5781,680,9701,735,1781,780,9521,741,3421,388,0581,321,8601,321,4121,312,5011,311,4271,300,2461,320,3601,335,0671,361,9481,434,4201,456,1281,495,2771,530,7991,600,7211,672,7691,686,3911,702,1941,729,6191,758,0171,777,2231,810,0501,825,3361,845,0721,869,6711,879,4541,896,5431,900,6091,894,7771,843,3951,826,0721,781,4961,734,9371,750,8411,665,5481,527,3671,404,1141,221,7831,073,7221,001,8711,093,0871,014,3611,009,1581,005,7921,015,081854,571851,610705,638708,367700,268709,942711,246714,630708,8970
   > 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
0
0
0
0
0
0
0
1,221,018
2,104,542
2,414,856
2,337,882
2,299,266
3,217,709
3,592,242
3,377,905
3,127,714
2,964,507
2,776,230
2,800,244
2,759,306
2,727,994
2,661,056
2,538,118
2,701,643
3,160,432
3,913,473
3,687,523
3,687,5233,913,4733,160,4322,701,6432,538,1182,661,0562,727,9942,759,3062,800,2442,776,2302,964,5073,127,7143,377,9053,592,2423,217,7092,299,2662,337,8822,414,8562,104,5421,221,018000000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
23,420
33,947
41,968
51,620
52,996
50,344
306,580
113,710
113,226
47,429
67,389
76,994
95,614
157,353
17,235
11,608
20,190
38,617
21,178
20,257
21,935
34,722
36,507
28,806
18,066
16,270
23,651
10,830
21,357
39,573
31,182
40,480
54,442
141,827
133,667
113,375
108,390
100,296
124,382
115,538
91,873
79,403
76,922
57,958
23,950
15,520
6,589
9,839
48,188
29,550
36,602
16,746
19,842
28,769
28,326
17,517
9,824
27,630
20,674
20,298
23,318
38,212
15,037
57,840
97,775
54,494
951,221
434,983
457,604
475,391
1,423,539
986,795
796,040
602,829
427,676
233,226
310,565
223,484
177,222
156,120
116,780
218,558
242,895
324,324
452,020
452,020324,324242,895218,558116,780156,120177,222223,484310,565233,226427,676602,829796,040986,7951,423,539475,391457,604434,983951,22154,49497,77557,84015,03738,21223,31820,29820,67427,6309,82417,51728,32628,76919,84216,74636,60229,55048,1889,8396,58915,52023,95057,95876,92279,40391,873115,538124,382100,296108,390113,375133,667141,82754,44240,48031,18239,57321,35710,83023,65116,27018,06628,80636,50734,72221,93520,25721,17838,61720,19011,60817,235157,35395,61476,99467,38947,429113,226113,710306,58050,34452,99651,62041,96833,94723,4200
       Short-term Investments 
0
121,132
121,617
121,961
122,314
121,580
260,931
0
0
0
12,487
8,675
8,712
8,744
8,755
8,766
8,777
8,789
8,810
8,821
8,831
8,843
0
8,904
0
0
0
0
0
0
0
0
0
0
2,406
2,406
2,406
2,472
0
0
0
0
0
0
11,463
11,723
11,850
12,128
12,481
12,917
22,868
23,253
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101,290
101,290
101,696
454,297
825,222
666,019
666,019825,222454,297101,696101,290101,290000000000000000000000000000023,25322,86812,91712,48112,12811,85011,72311,4630000002,4722,4062,4062,40600000000008,90408,8438,8318,8218,8108,7898,7778,7668,7558,7448,7128,67512,487000260,931121,580122,314121,961121,617121,1320
       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
1,249
847
1,445
1,416
2,960
1,823
810,858
718,328
583,326
98,880
107,196
113,323
540,924
526,930
370,265
294,450
264,392
333,191
286,058
444,462
444,462286,058333,191264,392294,450370,265526,930540,924113,323107,19698,880583,326718,328810,8581,8232,9601,4161,4458471,249000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
6,274
4,291
7,708
4,682
1,566
4,155
76,585
78,370
40,363
269,586
231,547
105,654
57,244
69,589
71,482
54,516
31,754
49,180
450,560
93,897
93,897450,56049,18031,75454,51671,48269,58957,244105,654231,547269,58640,36378,37076,5854,1551,5664,6827,7084,2916,274000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,056,241
5,199,915
5,064,662
5,087,863
5,153,958
4,932,300
4,985,109
5,746,133
9,213,186
8,243,964
8,343,966
8,343,9668,243,9649,213,1865,746,1334,985,1094,932,3005,153,9585,087,8635,064,6625,199,9155,056,241000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
354,266
348,743
343,891
339,464
335,250
208,029
205,291
202,068
198,174
195,256
191,500
191,331
187,497
185,591
181,828
178,035
174,253
170,418
168,190
164,921
160,988
144,200
140,631
137,116
133,467
131,084
128,005
124,442
120,810
117,806
114,178
110,857
108,610
104,841
101,385
97,874
94,503
91,370
87,937
84,645
81,221
77,814
7,858
7,424
7,254
7,408
6,965
6,591
6,281
7,973
8,384
8,685
8,483
8,251
9,855
9,591
9,165
8,567
0
0
0
0
0
0
0
6,705
17,073
37,511
54,238
51,639
50,261
53,787
61,697
87,269
80,450
79,559
66,385
57,715
96,594
84,831
72,693
60,909
178,189
179,754
175,604
175,604179,754178,18960,90972,69384,83196,59457,71566,38579,55980,45087,26961,69753,78750,26151,63954,23837,51117,0736,70500000008,5679,1659,5919,8558,2518,4838,6858,3847,9736,2816,5916,9657,4087,2547,4247,85877,81481,22184,64587,93791,37094,50397,874101,385104,841108,610110,857114,178117,806120,810124,442128,005131,084133,467137,116140,631144,200160,988164,921168,190170,418174,253178,035181,828185,591187,497191,331191,500195,256198,174202,068205,291208,029335,250339,464343,891348,743354,2660
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
272,899
272,899
272,899
272,899
272,899
272,899
272,899
272,899
272,899
272,899
272,899
631,304
631,304
631,304
631,304631,304631,304272,899272,899272,899272,899272,899272,899272,899272,899272,899272,899272,899000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
434
436
448
479
511
522
854,656
232,248
381,656
381,944
516,809
369,048
369,023
393,838
170,796
169,423
157,220
3,515,185
2,898,339
3,068,560
3,068,5602,898,3393,515,185157,220169,423170,796393,838369,023369,048516,809381,944381,656232,248854,656522511479448436434000000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
926
907
864
828
785
848
802
757
712
666
620
595
549
502
455
496
510
478
652
623
614
577
540
503
466
429
392
355
318
432
304
270
237
546
496
461
533
556
1,461
2,012
18,744
18,811
71,330
90,882
95,097
115,865
144,726
144,850
157,325
168,446
168,895
192,428
194,985
140,823
140,823194,985192,428168,895168,446157,325144,850144,726115,86595,09790,88271,33018,81118,7442,0121,46155653346149654623727030443231835539242946650354057761462365247851049645550254959562066671275780284878582886490792600000000000000000000000000000000
       Other Assets 
0
67,762
66,087
66,949
68,601
67,922
68,270
73,736
226,809
236,638
71,403
72,401
73,394
73,074
70,594
73,695
101,796
114,689
111,150
100,835
85,250
80,385
86,968
81,622
79,379
85,769
78,608
76,772
77,507
75,923
75,217
76,016
78,470
72,075
6,423
8,140
8,207
6,811
6,521
5,343
10,576
8,881
4,667
71,876
71,804
68,119
64,286
61,990
60,742
57,313
56,178
55,885
66,889
68,327
346,138
352,741
352,862
356,648
353,097
375,377
366,739
371,269
355,582
377,050
379,809
382,102
1,170,152
1,219,133
2,171,596
2,202,675
2,363,163
4,045,087
3,912,293
4,052,737
4,229,336
4,354,305
4,360,001
4,365,440
4,243,500
4,245,777
4,287,288
4,342,117
5,126,459
5,869,080
4,339,582
5,410,675
5,410,6754,339,5825,869,0805,126,4594,342,1174,287,2884,245,7774,243,5004,365,4404,360,0014,354,3054,229,3364,052,7373,912,2934,045,0872,363,1632,202,6752,171,5961,219,1331,170,152382,102379,809377,050355,582371,269366,739375,377353,097356,648352,862352,741346,13868,32766,88955,88556,17857,31360,74261,99064,28668,11971,80471,8764,6678,88110,5765,3436,5216,8118,2078,1406,42372,07578,47076,01675,21775,92377,50776,77278,60885,76979,37981,62286,96880,38585,250100,835111,150114,689101,79673,69570,59473,07473,39472,40171,403236,638226,80973,73668,27067,92268,60166,94966,08767,7620
> Total Liabilities 
0
24,311
25,867
22,060
22,195
17,836
18,033
14,791
161,055
163,891
324,124
314,734
317,510
321,987
399,687
323,224
410,634
573,312
762,247
883,723
1,041,173
1,120,181
1,059,074
1,104,087
1,155,412
1,168,522
1,233,474
1,236,385
1,229,417
1,232,713
1,244,427
1,218,837
1,274,008
1,238,843
1,212,490
1,183,485
1,174,684
1,170,043
1,188,162
1,170,429
1,165,977
1,115,942
1,117,300
1,129,137
1,149,486
1,092,302
1,090,463
1,105,338
1,116,405
1,163,212
1,191,248
1,212,927
1,255,339
1,354,394
1,524,784
1,597,249
1,571,713
1,528,705
1,506,843
1,497,466
1,537,166
1,603,001
1,662,539
1,690,867
1,715,556
1,692,551
2,221,917
2,275,012
2,462,603
2,427,877
2,584,969
3,902,627
5,496,249
5,038,000
5,111,027
5,125,751
5,179,485
5,118,613
5,180,977
5,285,511
5,060,732
5,119,368
6,148,605
10,161,696
10,161,228
10,184,638
10,184,63810,161,22810,161,6966,148,6055,119,3685,060,7325,285,5115,180,9775,118,6135,179,4855,125,7515,111,0275,038,0005,496,2493,902,6272,584,9692,427,8772,462,6032,275,0122,221,9171,692,5511,715,5561,690,8671,662,5391,603,0011,537,1661,497,4661,506,8431,528,7051,571,7131,597,2491,524,7841,354,3941,255,3391,212,9271,191,2481,163,2121,116,4051,105,3381,090,4631,092,3021,149,4861,129,1371,117,3001,115,9421,165,9771,170,4291,188,1621,170,0431,174,6841,183,4851,212,4901,238,8431,274,0081,218,8371,244,4271,232,7131,229,4171,236,3851,233,4741,168,5221,155,4121,104,0871,059,0741,120,1811,041,173883,723762,247573,312410,634323,224399,687321,987317,510314,734324,124163,891161,05514,79118,03317,83622,19522,06025,86724,3110
   > 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
0
0
0
0
0
0
0
1,238,991
1,327,651
1,282,569
1,306,953
1,345,449
1,320,999
1,875,134
1,606,438
1,880,602
2,045,481
2,107,317
2,376,736
2,642,342
2,336,442
2,563,019
2,649,427
3,453,799
3,990,483
4,057,931
3,796,234
3,796,2344,057,9313,990,4833,453,7992,649,4272,563,0192,336,4422,642,3422,376,7362,107,3172,045,4811,880,6021,606,4381,875,1341,320,9991,345,4491,306,9531,282,5691,327,6511,238,991000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
2,017,741
2,053,880
2,200,075
481,775
519,775
513,251
376,897
519,593
558,002
1,534,886
1,620,963
1,821,961
2,030,951
0
0
0
0
0
0
0
00000002,030,9511,821,9611,620,9631,534,886558,002519,593376,897513,251519,775481,7752,200,0752,053,8802,017,741000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
2,017,741
2,053,880
2,200,075
481,775
519,775
513,251
376,897
519,593
558,002
1,534,886
1,620,963
1,821,961
2,030,951
1,727,138
2,109,622
2,215,252
3,030,254
3,155,253
3,178,988
2,768,472
2,768,4723,178,9883,155,2533,030,2542,215,2522,109,6221,727,1382,030,9511,821,9611,620,9631,534,886558,002519,593376,897513,251519,775481,7752,200,0752,053,8802,017,741000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
1,551
1,177
1,017
3,463
2,127
155
18
2,474
29
343
30
120
137
761
418
395
14,980
3,867
9,845
12,497
42,465
18,186
31,502
43,026
14,016
40,615
37,003
12,001
7,002
6,606
5,655
4,276
3,319
4,802
4,307
1,634
2,645
6,171
5,260
6,866
4,473
2,913
2,602
2,800
3,544
714
578
2,543
4,643
5,030
9,182
20,280
32,575
27,123
14,367
11,130
6,639
9,932
44,808
47,797
38,743
26,903
16,329
11,380
10,960
4,394
9,257
6,381
2,483
4,401
4,604
8,154
39,419
47,567
228,757
242,579
288,150
33,738
24,985
27,032
25,998
11,863
14,576
10,759
6,858
6,85810,75914,57611,86325,99827,03224,98533,738288,150242,579228,75747,56739,4198,1544,6044,4012,4836,3819,2574,39410,96011,38016,32926,90338,74347,79744,8089,9326,63911,13014,36727,12332,57520,2809,1825,0304,6432,5435787143,5442,8002,6022,9134,4736,8665,2606,1712,6451,6344,3074,8023,3194,2765,6556,6067,00212,00137,00340,61514,01643,02631,50218,18642,46512,4979,8453,86714,98039541876113712030343292,474181552,1273,4631,0171,1771,5510
       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
0
0
0
0
0
0
0
27,224
38,934
37,818
27,944
29,804
19,689
695,277
245,070
274,517
1,402
1,300
1,915
368,210
344,109
222,768
179,771
162,789
455,267
453,284
517,509
517,509453,284455,267162,789179,771222,768344,109368,2101,9151,3001,402274,517245,070695,27719,68929,80427,94437,81838,93427,224000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,080,270
3,072,168
2,741,877
2,538,635
2,949,069
2,497,713
2,469,941
2,694,806
6,171,213
6,103,297
6,388,404
6,388,4046,103,2976,171,2132,694,8062,469,9412,497,7132,949,0692,538,6352,741,8773,072,1683,080,270000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
22,760
24,690
21,043
18,732
15,709
17,878
14,773
17,346
21,043
28,482
19,073
21,426
25,553
19,296
25,843
42,943
45,865
53,209
60,506
68,721
74,929
48,564
52,685
65,157
73,119
84,949
98,099
93,667
91,349
93,088
94,000
97,227
101,302
68,694
66,799
51,190
46,427
49,905
45,513
61,832
38,328
34,479
34,468
72,057
38,431
50,292
46,636
58,134
52,951
59,991
56,629
49,210
56,731
153,438
150,500
146,426
142,958
128,828
98,935
103,779
101,877
146,259
150,118
149,512
148,100
199,781
211,875
256,147
254,565
258,453
317,552
1,164,784
1,123,015
1,069,661
1,067,306
1,026,996
902,989
867,653
842,055
748,183
713,648
668,990
4,179,688
4,153,616
4,080,192
4,080,1924,153,6164,179,688668,990713,648748,183842,055867,653902,9891,026,9961,067,3061,069,6611,123,0151,164,784317,552258,453254,565256,147211,875199,781148,100149,512150,118146,259101,877103,77998,935128,828142,958146,426150,500153,43856,73149,21056,62959,99152,95158,13446,63650,29238,43172,05734,46834,47938,32861,83245,51349,90546,42751,19066,79968,694101,30297,22794,00093,08891,34993,66798,09984,94973,11965,15752,68548,56474,92968,72160,50653,20945,86542,94325,84319,29625,55321,42619,07328,48221,04317,34614,77317,87815,70918,73221,04324,69022,7600
> Total Stockholder Equity
28,970
684,586
688,763
689,186
687,747
682,432
690,335
690,847
690,555
690,680
690,931
691,031
691,626
692,374
693,030
678,326
662,890
648,471
638,617
639,454
624,374
630,659
643,410
643,921
636,655
639,779
625,812
628,256
631,358
612,646
593,198
594,128
524,002
542,887
538,396
547,688
529,713
508,682
475,495
482,515
419,357
403,473
370,816
325,844
289,929
276,371
257,358
233,618
208,843
179,997
157,305
142,056
110,267
84,311
279,971
251,387
237,059
227,669
223,672
216,871
191,184
175,184
156,254
126,846
111,275
106,356
213,869
1,105,902
2,203,151
2,197,594
2,162,140
3,400,564
3,183,724
3,013,898
3,099,431
2,939,800
2,842,421
2,794,405
2,720,040
2,659,251
2,595,816
2,312,926
2,208,539
2,119,206
1,903,842
1,753,092
1,753,0921,903,8422,119,2062,208,5392,312,9262,595,8162,659,2512,720,0402,794,4052,842,4212,939,8003,099,4313,013,8983,183,7243,400,5642,162,1402,197,5942,203,1511,105,902213,869106,356111,275126,846156,254175,184191,184216,871223,672227,669237,059251,387279,97184,311110,267142,056157,305179,997208,843233,618257,358276,371289,929325,844370,816403,473419,357482,515475,495508,682529,713547,688538,396542,887524,002594,128593,198612,646631,358628,256625,812639,779636,655643,921643,410630,659624,374639,454638,617648,471662,890678,326693,030692,374691,626691,031690,931690,680690,555690,847690,335682,432687,747689,186688,763684,58628,970
   Common Stock
0
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
2,200,000
5,699,515
9,240,000
9,240,000
9,240,000
13,170,535
13,170,535
13,170,535
13,170,535
13,170,535
13,170,535
13,170,535
13,170,535
13,170,535
13,170,535
13,170,593
13,170,593
13,170,593
13,170,593
13,170,593
13,170,59313,170,59313,170,59313,170,59313,170,59313,170,53513,170,53513,170,53513,170,53513,170,53513,170,53513,170,53513,170,53513,170,53513,170,5359,240,0009,240,0009,240,0005,699,5152,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0002,200,0000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity -9,178,401-9,142,452-9,154,216-9,153,028-9,141,300-8,979,127-8,978,143-9,001,438-9,001,413-9,001,928-9,002,339-9,002,624-9,003,069-8,864,547-8,863,757-5,919,319-5,926,686-5,950,093-3,333,703-754,563000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.