0 XP   0   0   0

Lanna Resources Public Company Limited










Financial Health of Lanna Resources Public Company Limited




Comparing to competitors in the Thermal Coal industry




  Industry Rankings  


Lanna Resources Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Lanna Resources Public Company Limited?

I guess you are interested in Lanna Resources 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 Lanna Resources Public Company Limited

Let's start. I'm going to help you getting a better view of Lanna Resources 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 Lanna Resources 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 Lanna Resources 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 Lanna Resources Public Company Limited. The closing price on 2022-12-02 was ฿17.40 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.
Lanna Resources Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Lanna Resources Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Lanna Resources Public Company Limited to the Thermal Coal industry mean.
  • A Net Profit Margin of 15.8% means that ฿0.16 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 15.8%. The company is making a huge profit. +2
  • The TTM is 12.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.8%TTM12.5%+3.3%
TTM12.5%YOY5.1%+7.4%
TTM12.5%5Y6.4%+6.1%
5Y6.4%10Y5.1%+1.3%
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ15.8%19.4%-3.6%
TTM12.5%12.8%-0.3%
YOY5.1%2.9%+2.2%
5Y6.4%5.2%+1.2%
10Y5.1%4.9%+0.2%
1.1.2. Return on Assets

Shows how efficient Lanna Resources Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Lanna Resources Public Company Limited to the Thermal Coal industry mean.
  • 8.1% Return on Assets means that Lanna Resources Public Company Limited generated ฿0.08 profit for each $1 in assets.

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

  • The MRQ is 8.1%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 5.2%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ8.1%TTM5.2%+2.9%
TTM5.2%YOY1.6%+3.7%
TTM5.2%5Y2.3%+3.0%
5Y2.3%10Y1.8%+0.5%
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ8.1%3.3%+4.8%
TTM5.2%2.5%+2.7%
YOY1.6%0.7%+0.9%
5Y2.3%1.2%+1.1%
10Y1.8%0.8%+1.0%
1.1.3. Return on Equity

Shows how efficient Lanna Resources Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Lanna Resources Public Company Limited to the Thermal Coal industry mean.
  • 16.8% Return on Equity means Lanna Resources Public Company Limited generated ฿0.17 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 16.8%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 11.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ16.8%TTM11.1%+5.7%
TTM11.1%YOY3.3%+7.7%
TTM11.1%5Y4.8%+6.3%
5Y4.8%10Y3.7%+1.0%
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ16.8%8.3%+8.5%
TTM11.1%7.2%+3.9%
YOY3.3%1.8%+1.5%
5Y4.8%2.9%+1.9%
10Y3.7%2.1%+1.6%

1.2. Operating Efficiency of Lanna Resources Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Lanna Resources Public Company Limited is operating .

  • Measures how much profit Lanna Resources 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 Lanna Resources Public Company Limited to the Thermal Coal industry mean.
  • An Operating Margin of 39.6% means the company generated ฿0.40  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 39.6%. The company is operating very efficient. +2
  • The TTM is 32.3%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ39.6%TTM32.3%+7.3%
TTM32.3%YOY12.8%+19.5%
TTM32.3%5Y18.1%+14.1%
5Y18.1%10Y9.8%+8.3%
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ39.6%23.7%+15.9%
TTM32.3%17.0%+15.3%
YOY12.8%6.4%+6.4%
5Y18.1%8.9%+9.2%
10Y9.8%5.3%+4.5%
1.2.2. Operating Ratio

Measures how efficient Lanna Resources Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Thermal Coal industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are ฿0.94 for each ฿1 in net sales.

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

  • The MRQ is 0.939. The company is less efficient in keeping operating costs low.
  • The TTM is 1.114. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.939TTM1.114-0.175
TTM1.114YOY1.519-0.405
TTM1.1145Y1.448-0.334
5Y1.44810Y1.130+0.319
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9391.241-0.302
TTM1.1141.267-0.153
YOY1.5191.526-0.007
5Y1.4481.361+0.087
10Y1.1301.128+0.002

1.3. Liquidity of Lanna Resources Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Lanna Resources Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Thermal Coal industry mean).
  • A Current Ratio of 2.27 means the company has ฿2.27 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.271. The company is able to pay all its short-term debts. +1
  • The TTM is 1.974. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.271TTM1.974+0.296
TTM1.974YOY1.720+0.254
TTM1.9745Y1.788+0.186
5Y1.78810Y1.042+0.746
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2711.368+0.903
TTM1.9741.267+0.707
YOY1.7201.062+0.658
5Y1.7881.171+0.617
10Y1.0420.913+0.129
1.3.2. Quick Ratio

Measures if Lanna Resources 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 Lanna Resources Public Company Limited to the Thermal Coal industry mean.
  • A Quick Ratio of 1.06 means the company can pay off ฿1.06 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 1.059. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.988. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.059TTM0.988+0.070
TTM0.988YOY0.867+0.121
TTM0.9885Y0.837+0.151
5Y0.83710Y0.794+0.043
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0590.589+0.470
TTM0.9880.540+0.448
YOY0.8670.495+0.372
5Y0.8370.559+0.278
10Y0.7940.550+0.244

1.4. Solvency of Lanna Resources Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Lanna Resources Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Lanna Resources Public Company Limited to Thermal Coal industry mean.
  • A Debt to Asset Ratio of 0.35 means that Lanna Resources Public Company Limited assets are financed with 34.6% credit (debt) and the remaining percentage (100% - 34.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.346. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.365. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.346TTM0.365-0.019
TTM0.365YOY0.356+0.009
TTM0.3655Y0.357+0.009
5Y0.35710Y0.351+0.005
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3460.518-0.172
TTM0.3650.514-0.149
YOY0.3560.546-0.190
5Y0.3570.518-0.161
10Y0.3510.524-0.173
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Lanna Resources Public Company Limited to the Thermal Coal industry mean.
  • A Debt to Equity ratio of 71.9% means that company has ฿0.72 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.719. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.777. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.719TTM0.777-0.058
TTM0.777YOY0.760+0.017
TTM0.7775Y0.759+0.019
5Y0.75910Y0.737+0.021
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7190.868-0.149
TTM0.7771.040-0.263
YOY0.7601.164-0.404
5Y0.7591.283-0.524
10Y0.7371.271-0.534

2. Market Valuation of Lanna Resources 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 Lanna Resources Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Lanna Resources Public Company Limited to the Thermal Coal industry mean.
  • A PE ratio of 8.47 means the investor is paying ฿8.47 for every ฿1 in earnings.

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

  • The EOD is 7.637. Very good. +2
  • The MRQ is 8.471. Very good. +2
  • The TTM is 17.025. Very good. +2
Trends
Current periodCompared to+/- 
EOD7.637MRQ8.471-0.834
MRQ8.471TTM17.025-8.555
TTM17.025YOY145.165-128.139
TTM17.0255Y47.686-30.660
5Y47.68610Y73.042-25.356
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
EOD7.63715.384-7.747
MRQ8.47112.949-4.478
TTM17.02516.340+0.685
YOY145.16510.505+134.660
5Y47.68615.640+32.046
10Y73.0429.733+63.309
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Lanna Resources 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 Lanna Resources Public Company Limited:

  • The MRQ is 17.438. Seems overpriced? -1
  • The TTM is 16.542. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ17.438TTM16.542+0.896
TTM16.542YOY20.987-4.444
TTM16.5425Y-222.820+239.362
5Y-222.82010Y-111.884-110.936
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ17.4380.345+17.093
TTM16.5420.138+16.404
YOY20.9870.060+20.927
5Y-222.8200.042-222.862
10Y-111.8840.101-111.985

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

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

  • At or below 1 is considered healthy (always compare to Thermal Coal industry mean).
  • A PB ratio of 1.05 means the investor is paying ฿1.05 for each ฿1 in book value.

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

  • The EOD is 0.945. Very good. +2
  • The MRQ is 1.048. Good. +1
  • The TTM is 1.242. Good. +1
Trends
Current periodCompared to+/- 
EOD0.945MRQ1.048-0.103
MRQ1.048TTM1.242-0.194
TTM1.242YOY0.780+0.461
TTM1.2425Y1.015+0.227
5Y1.01510Y1.178-0.163
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
EOD0.9451.602-0.657
MRQ1.0481.368-0.320
TTM1.2421.346-0.104
YOY0.7800.782-0.002
5Y1.0150.978+0.037
10Y1.1780.850+0.328
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Lanna Resources 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--2.4211.385+75%0.298+712%0.362+568%0.249+873%
Book Value Growth--0.9750.974+0%0.972+0%0.972+0%0.972+0%
Book Value Per Share--18.41315.931+16%12.125+52%12.543+47%11.547+59%
Book Value Per Share Growth--0.1310.083+58%0.023+463%0.023+466%0.018+618%
Current Ratio--2.2711.974+15%1.720+32%1.788+27%1.042+118%
Debt To Asset Ratio--0.3460.365-5%0.356-3%0.357-3%0.351-1%
Debt To Equity Ratio--0.7190.777-7%0.760-5%0.759-5%0.737-2%
Dividend Per Share--2.1321.711+25%0.545+292%0.800+166%0.641+233%
Dividend Per Share Growth---0.050-100%-1.6600%-0.4300%-0.0950%
Eps--2.2781.344+70%0.305+648%0.488+367%0.348+554%
Eps Growth--0.4860.104+368%-0.582+220%-0.701+244%-0.569+217%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1580.125+26%0.051+211%0.064+147%0.051+210%
Operating Margin--0.3960.323+23%0.128+210%0.181+119%0.098+304%
Operating Ratio--0.9391.114-16%1.519-38%1.448-35%1.130-17%
Pb Ratio0.945-11%1.0481.242-16%0.780+34%1.015+3%1.178-11%
Pe Ratio7.637-11%8.47117.025-50%145.165-94%47.686-82%73.042-88%
Peg Ratio--17.43816.542+5%20.987-17%-222.820+1378%-111.884+742%
Price Per Share17.400-11%19.30019.613-2%9.588+101%12.855+50%13.240+46%
Price To Total Gains Ratio3.821-11%4.2397.148-41%26.791-84%39.007-89%37.876-89%
Profit Growth--98.51997.419+1%95.444+3%85.391+15%90.625+9%
Quick Ratio--1.0590.988+7%0.867+22%0.837+26%0.794+33%
Return On Assets--0.0810.052+55%0.016+421%0.023+259%0.018+355%
Return On Equity--0.1680.111+52%0.033+402%0.048+253%0.037+351%
Revenue Growth--0.9810.976+1%0.975+1%0.972+1%0.971+1%
Total Gains Per Share--4.5533.096+47%0.843+440%1.163+292%0.890+412%
Total Gains Per Share Growth--0.1910.203-6%1.019-81%-1.806+1046%-1.167+711%
Usd Book Value--278399865.600240880981.284+16%183324387.262+52%189659568.812+47%174598657.846+59%
Usd Book Value Change Per Share--0.0700.040+75%0.009+712%0.010+568%0.007+873%
Usd Book Value Per Share--0.5300.459+16%0.349+52%0.361+47%0.333+59%
Usd Dividend Per Share--0.0610.049+25%0.016+292%0.023+166%0.018+233%
Usd Eps--0.0660.039+70%0.009+648%0.014+367%0.010+554%
Usd Price Per Share0.501-11%0.5560.565-2%0.276+101%0.370+50%0.381+46%
Usd Profit--34450588.80020313738.425+70%4604398.178+648%7384748.600+367%5265403.610+554%
Usd Revenue--218683497.600156854906.784+39%79601327.064+175%95049515.845+130%87684765.355+149%
Usd Total Gains Per Share--0.1310.089+47%0.024+440%0.033+292%0.026+412%
 EOD+3 -2MRQTTM+30 -5YOY+30 -45Y+30 -410Y+31 -3

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.637
Price to Book Ratio (EOD)Between0-10.945
Net Profit Margin (MRQ)Greater than00.158
Operating Margin (MRQ)Greater than00.396
Quick Ratio (MRQ)Greater than11.059
Current Ratio (MRQ)Greater than12.271
Debt to Asset Ratio (MRQ)Less than10.346
Debt to Equity Ratio (MRQ)Less than10.719
Return on Equity (MRQ)Greater than0.150.168
Return on Assets (MRQ)Greater than0.050.081
Total10/10 (100.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5037.130
Ma 20Greater thanMa 5017.670
Ma 50Greater thanMa 10018.904
Ma 100Greater thanMa 20020.502
OpenGreater thanClose17.500
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets14,790,249
Total Liabilities5,123,587
Total Stockholder Equity7,122,658
 As reported
Total Liabilities 5,123,587
Total Stockholder Equity+ 7,122,658
Total Assets = 14,790,249

Assets

Total Assets14,790,249
Total Current Assets8,701,672
Long-term Assets8,701,672
Total Current Assets
Cash And Cash Equivalents 3,211,464
Short-term Investments 599,971
Net Receivables 3,456,634
Inventory 1,092,633
Other Current Assets 340,970
Total Current Assets  (as reported)8,701,672
Total Current Assets  (calculated)8,701,672
+/-0
Long-term Assets
Property Plant Equipment 4,114,252
Goodwill 186,000
Long Term Investments 256,385
Intangible Assets 90,479
Other Assets 1,529,024
Long-term Assets  (as reported)6,088,577
Long-term Assets  (calculated)6,176,140
+/- 87,563

Liabilities & Shareholders' Equity

Total Current Liabilities3,831,983
Long-term Liabilities1,291,604
Total Stockholder Equity7,122,658
Total Current Liabilities
Short Long Term Debt 1,254,723
Accounts payable 748,062
Other Current Liabilities 1,268,437
Total Current Liabilities  (as reported)3,831,983
Total Current Liabilities  (calculated)3,271,222
+/- 560,761
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt87,143
Deferred Long Term Liability 923,172
Long-term Liabilities  (as reported)1,291,604
Long-term Liabilities  (calculated)1,010,315
+/- 281,289
Total Stockholder Equity
Common Stock525,000
Retained Earnings 5,652,770
Other Stockholders Equity 264,488
Total Stockholder Equity (as reported)7,122,658
Total Stockholder Equity (calculated)6,442,258
+/- 680,400
Other
Capital Stock525,000
Common Stock Shares Outstanding 525,000
Net Invested Capital 8,851,896
Net Tangible Assets 6,933,742
Net Working Capital 4,869,689



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
1,760,338
1,731,652
2,275,786
1,858,470
1,954,473
1,909,840
1,952,560
2,012,633
2,121,607
2,412,885
2,734,819
2,755,121
3,345,647
3,405,646
3,340,708
3,388,700
3,508,273
3,593,675
3,459,348
3,567,874
3,572,504
3,471,034
3,343,214
3,720,959
4,223,848
4,043,577
3,795,154
3,317,450
3,803,753
4,003,130
4,350,552
4,989,640
5,511,659
5,644,723
5,882,616
6,388,409
7,160,724
7,761,476
7,217,567
7,164,095
7,338,722
7,445,844
7,560,315
7,647,888
8,039,646
8,428,459
8,539,660
9,129,043
9,097,668
8,937,289
8,961,531
8,852,395
8,613,551
8,594,911
8,779,165
8,757,053
8,188,821
8,026,728
8,530,502
8,694,560
8,409,257
8,626,811
8,774,598
9,434,816
9,609,889
9,614,065
9,645,715
9,432,757
8,869,177
9,208,758
9,735,475
10,245,736
9,698,664
9,481,679
9,257,162
10,134,772
10,693,211
12,118,187
12,031,827
13,768,007
14,790,249
14,790,24913,768,00712,031,82712,118,18710,693,21110,134,7729,257,1629,481,6799,698,66410,245,7369,735,4759,208,7588,869,1779,432,7579,645,7159,614,0659,609,8899,434,8168,774,5988,626,8118,409,2578,694,5608,530,5028,026,7288,188,8218,757,0538,779,1658,594,9118,613,5518,852,3958,961,5318,937,2899,097,6689,129,0438,539,6608,428,4598,039,6467,647,8887,560,3157,445,8447,338,7227,164,0957,217,5677,761,4767,160,7246,388,4095,882,6165,644,7235,511,6594,989,6404,350,5524,003,1303,803,7533,317,4503,795,1544,043,5774,223,8483,720,9593,343,2143,471,0343,572,5043,567,8743,459,3483,593,6753,508,2733,388,7003,340,7083,405,6463,345,6472,755,1212,734,8192,412,8852,121,6072,012,6331,952,5601,909,8401,954,4731,858,4702,275,7861,731,6521,760,338
   > 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
3,965,830
4,206,172
3,902,556
4,266,301
4,404,038
4,778,970
4,578,209
4,403,137
4,319,253
4,079,393
3,542,996
3,812,876
4,273,114
4,383,225
3,934,894
3,670,693
3,722,489
4,566,421
5,093,592
6,423,674
6,169,868
7,887,117
8,701,672
8,701,6727,887,1176,169,8686,423,6745,093,5924,566,4213,722,4893,670,6933,934,8944,383,2254,273,1143,812,8763,542,9964,079,3934,319,2534,403,1374,578,2094,778,9704,404,0384,266,3013,902,5564,206,1723,965,8300000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
698,170
884,852
953,495
1,245,334
1,128,070
945,001
956,373
537,225
605,364
186,435
345,905
575,652
371,883
768,913
858,845
1,076,093
984,119
980,384
1,277,082
1,852,932
2,506,943
2,240,447
3,211,464
3,211,4642,240,4472,506,9431,852,9321,277,082980,384984,1191,076,093858,845768,913371,883575,652345,905186,435605,364537,225956,373945,0011,128,0701,245,334953,495884,852698,1700000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
400,000
400,000
330,000
330,000
421,468
342,945
192,488
71,447
180,265
865,590
633,020
913,573
764,057
431,007
136,748
302,382
551,087
628,427
551,069
551,075
551,099
600,982
599,971
599,971600,982551,099551,075551,069628,427551,087302,382136,748431,007764,057913,573633,020865,590180,26571,447192,488342,945421,468330,000330,000400,000400,0000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
91,814
122,790
166,740
0
276,186
0
228,806
321,388
112,006
103,590
460,337
121,168
450,736
387,854
234,010
506,366
625,145
558,379
511,171
623,687
628,489
681,328
730,231
811,935
1,008,048
842,706
524,465
419,027
617,604
905,671
596,792
1,041,389
947,774
902,304
1,242,022
1,323,372
1,510,956
1,750,749
1,896,915
1,709,144
1,794,288
1,841,093
1,423,933
1,443,996
1,490,191
1,409,688
1,752,377
1,976,393
1,908,376
1,633,791
1,707,312
1,497,772
1,488,616
1,467,764
1,617,142
1,644,097
1,418,285
1,264,537
1,421,705
1,451,102
1,428,033
1,469,695
1,874,930
1,752,615
1,806,874
1,786,481
1,874,276
1,136,030
685,963
852,280
1,353,028
1,356,989
1,396,808
1,261,524
1,469,677
1,661,705
2,227,178
2,959,538
2,358,744
3,556,354
3,456,634
3,456,6343,556,3542,358,7442,959,5382,227,1781,661,7051,469,6771,261,5241,396,8081,356,9891,353,028852,280685,9631,136,0301,874,2761,786,4811,806,8741,752,6151,874,9301,469,6951,428,0331,451,1021,421,7051,264,5371,418,2851,644,0971,617,1421,467,7641,488,6161,497,7721,707,3121,633,7911,908,3761,976,3931,752,3771,409,6881,490,1911,443,9961,423,9331,841,0931,794,2881,709,1441,896,9151,750,7491,510,9561,323,3721,242,022902,304947,7741,041,389596,792905,671617,604419,027524,465842,7061,008,048811,935730,231681,328628,489623,687511,171558,379625,145506,366234,010387,854450,736121,168460,337103,590112,006321,388228,8060276,1860166,740122,79091,814
       Other Current Assets 
0
6,035
34,500
0
96,994
0
12,922
37,993
41,188
75,278
204,608
174,544
183,525
226,418
294,481
118,689
149,690
148,411
184,821
157,930
155,765
169,821
281,358
196,155
346,466
366,438
247,002
260,037
328,538
291,187
642,605
464,577
514,324
504,318
366,330
387,350
437,132
596,554
349,728
404,794
191,930
420,303
435,828
530,687
663,961
643,166
1,033,152
910,184
689,818
572,666
1,082,807
758,191
499,903
261,928
862,224
622,953
348,876
316,610
717,738
379,608
205,659
131,884
82,523
299,927
371,126
244,781
133,264
205,993
203,820
248,289
281,221
452,789
349,457
366,407
309,325
305,662
201,208
262,747
254,324
431,034
340,970
340,970431,034254,324262,747201,208305,662309,325366,407349,457452,789281,221248,289203,820205,993133,264244,781371,126299,92782,523131,884205,659379,608717,738316,610348,876622,953862,224261,928499,903758,1911,082,807572,666689,818910,1841,033,152643,166663,961530,687435,828420,303191,930404,794349,728596,554437,132387,350366,330504,318514,324464,577642,605291,187328,538260,037247,002366,438346,466196,155281,358169,821155,765157,930184,821148,411149,690118,689294,481226,418183,525174,544204,60875,27841,18837,99312,922096,994034,5006,0350
   > 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
5,353,364
5,326,181
5,395,882
5,462,361
5,862,511
5,763,770
5,810,986
5,534,673
5,568,351
5,599,619
5,694,513
5,861,959
5,880,890
6,088,577
6,088,5775,880,8905,861,9595,694,5135,599,6195,568,3515,534,6735,810,9865,763,7705,862,5115,462,3615,395,8825,326,1815,353,3640000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
299,378
333,777
324,607
0
275,099
0
405,605
494,125
595,879
772,156
863,857
974,691
999,576
1,015,586
1,010,413
1,006,829
986,795
990,187
972,634
959,094
951,865
931,841
931,772
1,121,888
1,110,379
1,101,366
1,217,843
1,237,153
1,240,303
1,356,347
1,413,329
1,631,760
1,782,535
2,153,174
2,434,237
2,509,176
2,575,017
2,622,006
2,716,091
2,765,524
2,811,909
2,792,643
2,847,833
2,859,638
2,864,712
2,865,408
3,240,457
3,282,406
3,334,994
3,388,117
3,388,361
3,339,346
3,331,338
3,338,033
3,289,371
3,304,567
3,271,064
3,222,850
3,635,876
3,565,343
3,581,760
3,542,229
3,547,727
3,572,018
3,757,346
3,860,382
3,971,991
4,009,735
4,088,934
4,177,007
4,206,022
4,447,616
4,315,051
4,354,149
4,237,988
4,229,598
4,207,212
4,224,509
4,123,511
4,078,642
4,114,252
4,114,2524,078,6424,123,5114,224,5094,207,2124,229,5984,237,9884,354,1494,315,0514,447,6164,206,0224,177,0074,088,9344,009,7353,971,9913,860,3823,757,3463,572,0183,547,7273,542,2293,581,7603,565,3433,635,8763,222,8503,271,0643,304,5673,289,3713,338,0333,331,3383,339,3463,388,3613,388,1173,334,9943,282,4063,240,4572,865,4082,864,7122,859,6382,847,8332,792,6432,811,9092,765,5242,716,0912,622,0062,575,0172,509,1762,434,2372,153,1741,782,5351,631,7601,413,3291,356,3471,240,3031,237,1531,217,8431,101,3661,110,3791,121,888931,772931,841951,865959,094972,634990,187986,7951,006,8291,010,4131,015,586999,576974,691863,857772,156595,879494,125405,6050275,0990324,607333,777299,378
       Goodwill 
0
0
106,730
0
99,619
0
82,686
0
0
0
0
0
0
0
49,689
42,320
36,425
29,901
0
0
0
0
0
0
0
186,605
189,856
183,257
184,086
185,880
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
185,999
185,999
185,999
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
186,000
234,649
234,649
234,649
234,769
234,769
234,769
234,769
186,000
186,000
186,000
186,000186,000186,000234,769234,769234,769234,769234,649234,649234,649186,000186,000186,000186,000186,000186,000186,000186,000186,000185,999185,999185,999186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000186,000185,880184,086183,257189,856186,605000000029,90136,42542,32049,689000000082,686099,6190106,73000
       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
25,221
28,736
33,881
21,603
28,073
32,141
34,827
21,410
23,879
25,908
16,494
17,831
19,608
29,738
31,214
26,771
28,326
30,129
23,954
108,634
180,992
207,673
256,385
256,385207,673180,992108,63423,95430,12928,32626,77131,21429,73819,60817,83116,49425,90823,87921,41034,82732,14128,07321,60333,88128,73625,2210000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
96,883
0
106,730
0
99,619
0
82,686
0
0
0
0
0
0
0
49,689
42,320
36,425
29,901
0
0
0
0
2,287
2,392
2,405
188,974
193,388
187,816
188,540
190,106
190,175
190,113
190,096
189,885
189,914
189,780
189,558
189,343
189,504
189,460
190,412
190,086
189,945
189,703
189,757
189,625
189,375
189,164
188,999
189,322
190,904
190,479
191,556
191,252
190,746
190,394
192,327
191,702
191,109
190,608
191,662
191,316
190,985
190,716
5,622
5,215
4,963
168,087
164,265
159,997
156,990
149,974
145,353
139,711
131,092
124,257
116,716
110,587
106,573
99,791
90,479
90,47999,791106,573110,587116,716124,257131,092139,711145,353149,974156,990159,997164,265168,0874,9635,2155,622190,716190,985191,316191,662190,608191,109191,702192,327190,394190,746191,252191,556190,479190,904189,322188,999189,164189,375189,625189,757189,703189,945190,086190,412189,460189,504189,343189,558189,780189,914189,885190,096190,113190,175190,106188,540187,816193,388188,9742,4052,3922,287000029,90136,42542,32049,689000000082,686099,6190106,730096,883
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
156,690
146,027
129,843
114,720
138,073
160,194
158,108
159,139
232,009
239,559
308,305
354,802
335,194
373,222
373,222335,194354,802308,305239,559232,009159,139158,108160,194138,073114,720129,843146,027156,6900000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
125,354
128,363
495,482
169,120
253,356
200,700
254,163
252,994
364,803
682,888
1,184,767
1,112,171
1,486,998
1,633,413
1,481,964
1,398,541
1,405,996
1,417,841
1,370,995
1,317,266
1,294,354
1,056,661
1,089,521
1,277,347
1,727,622
1,504,324
1,376,863
881,775
1,256,246
1,063,017
1,491,386
1,885,097
2,295,935
2,441,793
2,698,732
2,772,103
3,357,573
3,575,201
3,138,873
2,827,127
2,896,537
2,878,181
3,074,296
2,943,091
3,174,963
3,456,942
3,496,961
3,820,737
3,297,498
3,142,366
3,119,192
2,872,036
2,714,815
2,543,173
2,797,969
2,652,220
2,271,443
2,100,219
2,724,142
2,815,509
2,548,431
2,562,592
2,879,591
3,483,611
3,517,635
3,660,757
3,729,870
3,262,883
2,802,855
3,087,387
3,754,831
3,797,621
3,566,206
3,333,207
3,226,858
3,610,090
3,934,949
4,306,185
4,450,555
5,372,251
5,123,587
5,123,5875,372,2514,450,5554,306,1853,934,9493,610,0903,226,8583,333,2073,566,2063,797,6213,754,8313,087,3872,802,8553,262,8833,729,8703,660,7573,517,6353,483,6112,879,5912,562,5922,548,4312,815,5092,724,1422,100,2192,271,4432,652,2202,797,9692,543,1732,714,8152,872,0363,119,1923,142,3663,297,4983,820,7373,496,9613,456,9423,174,9632,943,0913,074,2962,878,1812,896,5372,827,1273,138,8733,575,2013,357,5732,772,1032,698,7322,441,7932,295,9351,885,0971,491,3861,063,0171,256,246881,7751,376,8631,504,3241,727,6221,277,3471,089,5211,056,6611,294,3541,317,2661,370,9951,417,8411,405,9961,398,5411,481,9641,633,4131,486,9981,112,1711,184,767682,888364,803252,994254,163200,700253,356169,120495,482128,363125,354
   > Total Current Liabilities 
120,859
123,868
491,433
0
243,071
0
243,349
210,047
226,024
329,159
721,121
585,695
938,477
1,160,161
1,008,942
965,812
973,598
1,003,974
954,440
940,820
957,867
719,915
789,498
1,017,615
1,447,749
1,380,723
1,259,450
769,628
1,189,473
995,071
1,359,492
1,660,478
1,862,213
1,801,363
1,869,293
1,878,700
2,456,380
2,755,795
3,016,317
2,703,445
2,130,016
2,179,850
2,272,605
2,192,257
2,411,618
2,794,440
2,557,467
2,858,698
2,419,144
2,262,708
2,350,835
2,108,083
2,016,232
1,798,700
2,165,786
2,000,493
1,709,886
1,530,492
1,995,314
2,148,063
1,984,669
2,024,313
2,376,127
2,997,347
2,837,094
2,890,423
2,675,482
2,230,377
1,837,864
1,958,493
2,656,788
2,551,014
2,388,153
2,160,267
2,136,991
2,598,570
3,028,914
3,562,415
3,213,918
4,142,119
3,831,983
3,831,9834,142,1193,213,9183,562,4153,028,9142,598,5702,136,9912,160,2672,388,1532,551,0142,656,7881,958,4931,837,8642,230,3772,675,4822,890,4232,837,0942,997,3472,376,1272,024,3131,984,6692,148,0631,995,3141,530,4921,709,8862,000,4932,165,7861,798,7002,016,2322,108,0832,350,8352,262,7082,419,1442,858,6982,557,4672,794,4402,411,6182,192,2572,272,6052,179,8502,130,0162,703,4453,016,3172,755,7952,456,3801,878,7001,869,2931,801,3631,862,2131,660,4781,359,492995,0711,189,473769,6281,259,4501,380,7231,447,7491,017,615789,498719,915957,867940,820954,4401,003,974973,598965,8121,008,9421,160,161938,477585,695721,121329,159226,024210,047243,3490243,0710491,433123,868120,859
       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
1,644,988
1,446,386
1,289,711
180,000
117,757
117,757
27,757
27,757
102,000
1,187,850
1,000,463
1,057,921
1,772,968
0
0
0
0
0
0
0
0
0
0
00000000001,772,9681,057,9211,000,4631,187,850102,00027,75727,757117,757117,757180,0001,289,7111,446,3861,644,9880000000000000000000000000000000000000000000000000000000000
       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
1,644,988
1,446,386
1,289,711
180,000
117,757
117,757
27,757
27,757
102,000
1,187,850
1,000,463
1,057,921
1,772,968
1,535,070
1,494,331
1,306,819
1,184,869
1,486,455
1,515,956
1,541,632
1,055,218
1,455,256
1,254,723
1,254,7231,455,2561,055,2181,541,6321,515,9561,486,4551,184,8691,306,8191,494,3311,535,0701,772,9681,057,9211,000,4631,187,850102,00027,75727,757117,757117,757180,0001,289,7111,446,3861,644,9880000000000000000000000000000000000000000000000000000000000
       Accounts payable 
103,073
47,118
118,526
0
131,336
0
102,932
166,575
208,367
288,423
330,624
363,915
414,886
502,131
345,169
228,730
325,172
390,843
396,250
329,847
314,976
299,327
373,382
344,432
346,691
314,552
234,806
129,278
238,108
169,854
214,460
359,772
338,830
233,012
342,267
380,153
461,272
417,858
342,198
521,822
579,889
614,711
712,745
676,209
599,693
746,072
571,815
880,369
709,275
599,508
415,104
475,427
394,125
399,265
351,562
434,528
321,148
264,428
400,265
407,163
368,092
393,039
464,275
409,064
513,903
547,265
496,830
461,855
414,543
380,584
433,858
416,812
402,928
347,022
481,082
400,796
458,118
468,038
424,254
623,127
748,062
748,062623,127424,254468,038458,118400,796481,082347,022402,928416,812433,858380,584414,543461,855496,830547,265513,903409,064464,275393,039368,092407,163400,265264,428321,148434,528351,562399,265394,125475,427415,104599,508709,275880,369571,815746,072599,693676,209712,745614,711579,889521,822342,198417,858461,272380,153342,267233,012338,830359,772214,460169,854238,108129,278234,806314,552346,691344,432373,382299,327314,976329,847396,250390,843325,172228,730345,169502,131414,886363,915330,624288,423208,367166,575102,9320131,3360118,52647,118103,073
       Other Current Liabilities 
17,786
11,750
20,065
0
107,886
0
140,417
43,472
17,657
40,736
359,553
169,218
490,014
581,296
609,308
630,431
606,568
571,493
514,694
567,684
640,030
418,244
414,365
491,875
644,511
693,171
753,644
382,350
648,365
680,217
723,032
786,006
970,683
894,351
1,018,026
885,547
1,309,753
1,540,869
1,211,119
758,103
847,127
842,139
866,860
804,048
889,968
1,086,577
809,345
1,024,855
960,065
874,478
557,084
528,995
492,881
433,204
595,811
610,718
476,590
449,813
330,395
651,803
576,608
755,633
851,472
1,101,844
547,494
664,511
260,076
118,754
82,306
91,029
163,801
223,853
162,695
177,415
137,100
337,924
639,379
1,100,135
1,304,694
1,564,557
1,268,437
1,268,4371,564,5571,304,6941,100,135639,379337,924137,100177,415162,695223,853163,80191,02982,306118,754260,076664,511547,4941,101,844851,472755,633576,608651,803330,395449,813476,590610,718595,811433,204492,881528,995557,084874,478960,0651,024,855809,3451,086,577889,968804,048866,860842,139847,127758,1031,211,1191,540,8691,309,753885,5471,018,026894,351970,683786,006723,032680,217648,365382,350753,644693,171644,511491,875414,365418,244640,030567,684514,694571,493606,568630,431609,308581,296490,014169,218359,55340,73617,65743,472140,4170107,886020,06511,75017,786
   > 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
1,032,506
964,991
1,128,894
1,098,044
1,246,607
1,178,053
1,172,940
1,089,867
1,011,520
906,035
743,770
1,236,637
1,230,132
1,291,604
1,291,6041,230,1321,236,637743,770906,0351,011,5201,089,8671,172,9401,178,0531,246,6071,098,0441,128,894964,9911,032,5060000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
4,049
0
10,285
0
10,814
10,947
11,079
11,212
11,346
11,476
31,086
31,220
31,354
31,484
31,616
53,421
54,048
54,675
55,303
55,930
19,478
19,478
29,873
33,601
72,413
67,147
66,773
67,946
55,895
56,119
62,357
62,035
84,701
83,403
91,193
99,406
122,557
123,682
136,521
158,331
261,692
300,834
312,602
295,725
270,234
292,571
292,879
290,135
252,378
240,837
260,725
263,190
255,729
271,704
273,983
286,251
297,098
262,868
270,628
262,121
274,415
265,778
404,857
443,918
457,888
467,214
463,013
463,814
501,239
528,764
545,204
553,909
552,523
498,299
546,759
618,143
555,013
649,495
762,069
762,069649,495555,013618,143546,759498,299552,523553,909545,204528,764501,239463,814463,013467,214457,888443,918404,857265,778274,415262,121270,628262,868297,098286,251273,983271,704255,729263,190260,725240,837252,378290,135292,879292,571270,234295,725312,602300,834261,692158,331136,521123,682122,55799,40691,19383,40384,70162,03562,35756,11955,89567,94666,77367,14772,41333,60129,87319,47819,47855,93055,30354,67554,04853,42131,61631,48431,35431,22031,08611,47611,34611,21211,07910,94710,814010,28504,04900
       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
516,739
466,851
454,781
440,679
440,089
621,665
659,830
717,705
715,977
674,406
586,536
582,813
632,904
709,326
697,623
715,563
601,883
575,867
628,309
606,955
795,179
848,831
923,172
923,172848,831795,179606,955628,309575,867601,883715,563697,623709,326632,904582,813586,536674,406715,977717,705659,830621,665440,089440,679454,781466,851516,7390000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,514,908
1,463,360
1,629,033
1,555,610
1,548,277
1,709,140
1,490,579
1,546,130
1,539,028
1,504,058
1,293,786
1,319,624
1,485,311
1,467,689
1,515,743
1,607,081
1,691,855
1,789,736
1,718,570
1,827,206
1,861,183
1,938,273
1,858,040
1,988,106
2,047,689
2,187,475
2,083,939
2,134,502
2,181,774
2,503,353
2,408,123
2,579,206
2,605,810
2,692,010
2,624,367
2,932,494
3,063,478
3,344,826
3,270,844
3,506,092
3,542,270
3,657,155
3,613,141
3,787,157
3,865,537
3,972,807
4,003,336
4,200,843
4,166,012
4,213,660
4,184,088
4,284,150
4,197,057
4,349,189
4,257,377
4,353,577
4,190,661
4,243,271
4,118,551
4,198,316
4,185,541
4,407,099
4,338,910
4,446,700
4,508,357
4,382,061
4,363,757
4,505,012
4,408,445
4,506,625
4,364,415
4,657,237
4,452,928
4,494,142
4,405,246
4,714,325
4,918,253
5,705,170
5,687,097
6,298,354
7,122,658
7,122,6586,298,3545,687,0975,705,1704,918,2534,714,3254,405,2464,494,1424,452,9284,657,2374,364,4154,506,6254,408,4454,505,0124,363,7574,382,0614,508,3574,446,7004,338,9104,407,0994,185,5414,198,3164,118,5514,243,2714,190,6614,353,5774,257,3774,349,1894,197,0574,284,1504,184,0884,213,6604,166,0124,200,8434,003,3363,972,8073,865,5373,787,1573,613,1413,657,1553,542,2703,506,0923,270,8443,344,8263,063,4782,932,4942,624,3672,692,0102,605,8102,579,2062,408,1232,503,3532,181,7742,134,5022,083,9392,187,4752,047,6891,988,1061,858,0401,938,2731,861,1831,827,2061,718,5701,789,7361,691,8551,607,0811,515,7431,467,6891,485,3111,319,6241,293,7861,504,0581,539,0281,546,1301,490,5791,709,1401,548,2771,555,6101,629,0331,463,3601,514,908
   Common Stock
350,000
350,000
350,000
0
350,000
0
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
350,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000
525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000525,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,000350,0000350,0000350,000350,000350,000
   Retained Earnings 
271,787
213,607
385,467
0
304,357
0
274,910
330,986
312,548
273,421
79,819
106,422
246,126
235,652
275,675
584,566
683,484
790,735
737,813
863,315
923,850
1,001,402
928,587
1,093,512
1,094,742
1,241,350
1,127,413
1,150,765
1,233,532
1,544,247
1,467,024
1,662,848
1,687,440
1,829,269
1,791,681
2,085,040
2,191,023
2,457,590
2,362,579
2,609,798
2,604,435
2,762,882
2,728,757
2,961,178
2,778,240
2,872,678
2,835,563
3,050,605
2,939,180
2,991,363
2,933,708
3,053,813
2,907,753
2,940,249
2,845,302
2,980,345
2,819,788
2,894,019
2,719,161
2,859,558
2,868,528
3,118,116
3,082,530
3,253,203
3,228,807
3,137,253
3,115,747
2,185,571
1,928,175
2,033,300
3,212,935
3,397,459
3,273,794
3,280,301
3,264,850
3,505,442
3,671,175
4,351,084
4,366,544
4,981,569
5,652,770
5,652,7704,981,5694,366,5444,351,0843,671,1753,505,4423,264,8503,280,3013,273,7943,397,4593,212,9352,033,3001,928,1752,185,5713,115,7473,137,2533,228,8073,253,2033,082,5303,118,1162,868,5282,859,5582,719,1612,894,0192,819,7882,980,3452,845,3022,940,2492,907,7533,053,8132,933,7082,991,3632,939,1803,050,6052,835,5632,872,6782,778,2402,961,1782,728,7572,762,8822,604,4352,609,7982,362,5792,457,5902,191,0232,085,0401,791,6811,829,2691,687,4401,662,8481,467,0241,544,2471,233,5321,150,7651,127,4131,241,3501,094,7421,093,512928,5871,001,402923,850863,315737,813790,735683,484584,566275,675235,652246,126106,42279,819273,421312,548330,986274,9100304,3570385,467213,607271,787
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
193,990
133,358
111,613
83,583
50,980
-11,903
74,150
39,408
42,610
17,041
-28,230
-35,175
-53,920
54,378
-26,266
8,441
-65,003
3,483
41,678
148,686
115,153
111,385
264,488
264,488111,385115,153148,68641,6783,483-65,0038,441-26,26654,378-53,920-35,175-28,23017,04142,61039,40874,150-11,90350,98083,583111,613133,358193,9900000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.