0 XP   0   0   0

Land and Houses Public Company Limited










Financial Health of Land and Houses Public Company Limited




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


Land and Houses Public Company Limited
Buy, Hold or Sell?

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

I guess you are interested in Land and Houses 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 Land and Houses Public Company Limited

Let's start. I'm going to help you getting a better view of Land and Houses 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 Land and Houses 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 Land and Houses 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 Land and Houses Public Company Limited. The closing price on 2022-12-08 was ฿9.6 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.
Land and Houses 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 less efficient 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 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of Land and Houses Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Land and Houses Public Company Limited to the Real Estate-Development industry mean.
  • A Net Profit Margin of 22.8% means that ฿0.23 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 22.8%. The company is making a huge profit. +2
  • The TTM is 22.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ22.8%TTM22.1%+0.6%
TTM22.1%YOY24.2%-2.1%
TTM22.1%5Y26.2%-4.0%
5Y26.2%10Y25.7%+0.5%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ22.8%5.0%+17.8%
TTM22.1%2.9%+19.2%
YOY24.2%3.9%+20.3%
5Y26.2%5.4%+20.8%
10Y25.7%7.1%+18.6%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Land and Houses Public Company Limited to the Real Estate-Development industry mean.
  • 1.8% Return on Assets means that Land and Houses Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.5%+0.3%
TTM1.5%YOY1.6%-0.1%
TTM1.5%5Y1.9%-0.4%
5Y1.9%10Y2.1%-0.2%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%0.3%+1.5%
TTM1.5%0.4%+1.1%
YOY1.6%0.4%+1.2%
5Y1.9%0.5%+1.4%
10Y2.1%0.6%+1.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Land and Houses Public Company Limited to the Real Estate-Development industry mean.
  • 4.2% Return on Equity means Land and Houses Public Company Limited generated ฿0.04 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 4.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.2%TTM3.7%+0.6%
TTM3.7%YOY4.0%-0.4%
TTM3.7%5Y4.4%-0.7%
5Y4.4%10Y4.6%-0.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%0.9%+3.3%
TTM3.7%1.1%+2.6%
YOY4.0%1.3%+2.7%
5Y4.4%1.4%+3.0%
10Y4.6%1.8%+2.8%

1.2. Operating Efficiency of Land and Houses Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Land and Houses Public Company Limited is operating .

  • Measures how much profit Land and Houses 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 Land and Houses Public Company Limited to the Real Estate-Development industry mean.
  • An Operating Margin of 20.4% means the company generated ฿0.20  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 20.4%. The company is operating efficient. +1
  • The TTM is 21.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ20.4%TTM21.0%-0.5%
TTM21.0%YOY20.6%+0.4%
TTM21.0%5Y25.7%-4.7%
5Y25.7%10Y14.4%+11.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ20.4%7.3%+13.1%
TTM21.0%3.8%+17.2%
YOY20.6%5.6%+15.0%
5Y25.7%8.4%+17.3%
10Y14.4%7.5%+6.9%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • An Operation Ratio of 1.46 means that the operating costs are ฿1.46 for each ฿1 in net sales.

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

  • The MRQ is 1.463. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.457. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.463TTM1.457+0.007
TTM1.457YOY1.472-0.016
TTM1.4575Y1.436+0.021
5Y1.43610Y0.815+0.621
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4631.321+0.142
TTM1.4571.248+0.209
YOY1.4721.101+0.371
5Y1.4361.024+0.412
10Y0.8150.802+0.013

1.3. Liquidity of Land and Houses Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Real Estate-Development industry mean).
  • A Current Ratio of 2.37 means the company has ฿2.37 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.369. The company is able to pay all its short-term debts. +1
  • The TTM is 2.297. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.369TTM2.297+0.072
TTM2.297YOY2.422-0.125
TTM2.2975Y2.487-0.190
5Y2.48710Y1.441+1.046
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3691.663+0.706
TTM2.2971.629+0.668
YOY2.4221.591+0.831
5Y2.4871.670+0.817
10Y1.4411.413+0.028
1.3.2. Quick Ratio

Measures if Land and Houses 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 Land and Houses Public Company Limited to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.02 means the company can pay off ฿0.02 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.017. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.057. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.017TTM0.057-0.039
TTM0.057YOY0.051+0.005
TTM0.0575Y0.052+0.005
5Y0.05210Y0.029+0.024
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0170.239-0.222
TTM0.0570.238-0.181
YOY0.0510.274-0.223
5Y0.0520.260-0.208
10Y0.0290.212-0.183

1.4. Solvency of Land and Houses Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Land and Houses Public Company Limited to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.58 means that Land and Houses Public Company Limited assets are financed with 57.8% credit (debt) and the remaining percentage (100% - 57.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.578. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.588. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.578TTM0.588-0.009
TTM0.588YOY0.595-0.008
TTM0.5885Y0.564+0.023
5Y0.56410Y0.538+0.026
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5780.627-0.049
TTM0.5880.630-0.042
YOY0.5950.633-0.038
5Y0.5640.606-0.042
10Y0.5380.595-0.057
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Land and Houses Public Company Limited to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 139.0% means that company has ฿1.39 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.390. The company is able to pay all its debts with equity. +1
  • The TTM is 1.445. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.390TTM1.445-0.055
TTM1.445YOY1.492-0.047
TTM1.4455Y1.323+0.122
5Y1.32310Y1.204+0.119
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3901.787-0.397
TTM1.4451.836-0.391
YOY1.4921.778-0.286
5Y1.3231.663-0.340
10Y1.2041.678-0.474

2. Market Valuation of Land and Houses 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 Land and Houses Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Land and Houses Public Company Limited to the Real Estate-Development industry mean.
  • A PE ratio of 46.64 means the investor is paying ฿46.64 for every ฿1 in earnings.

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

  • The EOD is 53.625. Good. +1
  • The MRQ is 46.643. Good. +1
  • The TTM is 57.567. Good. +1
Trends
Current periodCompared to+/- 
EOD53.625MRQ46.643+6.982
MRQ46.643TTM57.567-10.924
TTM57.567YOY47.337+10.230
TTM57.5675Y53.636+3.931
5Y53.63610Y57.112-3.477
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD53.62516.427+37.198
MRQ46.64319.908+26.735
TTM57.56723.146+34.421
YOY47.33726.337+21.000
5Y53.63624.755+28.881
10Y57.11220.652+36.460
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Land and Houses 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 Land and Houses Public Company Limited:

  • The MRQ is 480.296. Seems overpriced? -1
  • The TTM is -226.566. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ480.296TTM-226.566+706.862
TTM-226.566YOY256.329-482.895
TTM-226.5665Y7,697.561-7,924.127
5Y7,697.56110Y3,852.978+3,844.584
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ480.2960.172+480.124
TTM-226.5660.016-226.582
YOY256.3290.018+256.311
5Y7,697.5610.018+7,697.543
10Y3,852.9780.022+3,852.956

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

Measures if the stock price of Land and Houses 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-Development industry mean).
  • A PB ratio of 1.95 means the investor is paying ฿1.95 for each ฿1 in book value.

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

  • The EOD is 2.243. Good. +1
  • The MRQ is 1.951. Good. +1
  • The TTM is 2.036. Good. +1
Trends
Current periodCompared to+/- 
EOD2.243MRQ1.951+0.292
MRQ1.951TTM2.036-0.085
TTM2.036YOY1.851+0.186
TTM2.0365Y2.173-0.137
5Y2.17310Y2.449-0.276
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD2.2430.555+1.688
MRQ1.9510.642+1.309
TTM2.0360.710+1.326
YOY1.8510.696+1.155
5Y2.1730.681+1.492
10Y2.4490.541+1.908
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Land and Houses 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---0.1060.013-949%0.033-420%0.005-2205%0.040-368%
Book Value Growth--0.9710.9710%0.9720%0.9710%0.9720%
Book Value Per Share--4.2804.244+1%4.215+2%4.256+1%3.875+10%
Book Value Per Share Growth---0.0250.002-1160%0.007-432%0.000-100%0.010-344%
Current Ratio--2.3692.297+3%2.422-2%2.487-5%1.441+64%
Debt To Asset Ratio--0.5780.588-2%0.595-3%0.564+2%0.538+8%
Debt To Equity Ratio--1.3901.445-4%1.492-7%1.323+5%1.204+15%
Dividend Per Share--0.2500.187+33%0.275-9%0.257-3%0.150+66%
Dividend Per Share Growth----3753028.4440%-0.1670%-3932119.4170%-3395921.2670%
Eps--0.1790.155+16%0.168+7%0.183-2%0.175+3%
Eps Growth--0.097-0.006+106%0.041+135%-0.115+219%-0.069+171%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.2280.221+3%0.242-6%0.262-13%0.257-11%
Operating Margin--0.2040.210-3%0.206-1%0.257-20%0.144+42%
Operating Ratio--1.4631.457+0%1.472-1%1.436+2%0.815+79%
Pb Ratio2.243+13%1.9512.036-4%1.851+5%2.173-10%2.449-20%
Pe Ratio53.625+13%46.64357.567-19%47.337-1%53.636-13%57.112-18%
Peg Ratio--480.296-226.566+147%256.329+87%7697.561-94%3852.978-88%
Price Per Share9.600+13%8.3508.650-3%7.813+7%9.248-10%9.270-10%
Price To Total Gains Ratio66.837+13%58.13455.167+5%32.431+79%136.915-58%-51.262+188%
Profit Growth--97.40997.112+0%97.249+0%96.804+1%96.935+0%
Quick Ratio--0.0170.057-69%0.051-66%0.052-67%0.029-39%
Return On Assets--0.0180.015+18%0.016+9%0.019-7%0.021-16%
Return On Equity--0.0420.037+15%0.040+5%0.044-3%0.046-8%
Revenue Growth--0.9760.971+1%0.972+0%0.971+1%0.971+1%
Total Gains Per Share--0.1440.200-28%0.308-53%0.262-45%0.190-24%
Total Gains Per Share Growth---1.770-0.401-77%-0.172-90%-7.069+299%-5.823+229%
Usd Book Value--1467783034.2001455584780.861+1%1445707988.045+2%1462496051.487+0%1331859262.560+10%
Usd Book Value Change Per Share---0.0030.000-949%0.001-420%0.000-2205%0.001-368%
Usd Book Value Per Share--0.1230.122+1%0.121+2%0.122+1%0.111+10%
Usd Dividend Per Share--0.0070.005+33%0.008-9%0.007-3%0.004+66%
Usd Eps--0.0050.004+16%0.005+7%0.005-2%0.005+3%
Usd Price Per Share0.276+13%0.2400.248-3%0.224+7%0.265-10%0.266-10%
Usd Profit--61396159.30053044245.248+16%57543036.631+7%62756486.989-2%59982514.141+2%
Usd Revenue--269577751.100238381036.588+13%237925408.181+13%239492175.605+13%230844428.961+17%
Usd Total Gains Per Share--0.0040.006-28%0.009-53%0.008-45%0.005-24%
 EOD+2 -3MRQTTM+22 -12YOY+18 -165Y+12 -2210Y+20 -14

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1553.625
Price to Book Ratio (EOD)Between0-12.243
Net Profit Margin (MRQ)Greater than00.228
Operating Margin (MRQ)Greater than00.204
Quick Ratio (MRQ)Greater than10.017
Current Ratio (MRQ)Greater than12.369
Debt to Asset Ratio (MRQ)Less than10.578
Debt to Equity Ratio (MRQ)Less than11.390
Return on Equity (MRQ)Greater than0.150.042
Return on Assets (MRQ)Greater than0.050.018
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose9.600
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets121,260,548
Total Liabilities70,118,282
Total Stockholder Equity50,444,211
 As reported
Total Liabilities 70,118,282
Total Stockholder Equity+ 50,444,211
Total Assets = 121,260,548

Assets

Total Assets121,260,548
Total Current Assets55,245,274
Long-term Assets55,245,274
Total Current Assets
Cash And Cash Equivalents 4,815,687
Short-term Investments 225,000
Net Receivables 180,988
Inventory 49,126,046
Other Current Assets 897,553
Total Current Assets  (as reported)55,245,274
Total Current Assets  (calculated)55,245,274
+/-0
Long-term Assets
Property Plant Equipment 19,253,271
Long Term Investments 27,753,511
Intangible Assets 32,628
Other Assets 18,975,864
Long-term Assets  (as reported)66,015,274
Long-term Assets  (calculated)66,015,274
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities23,321,565
Long-term Liabilities46,796,717
Total Stockholder Equity50,444,211
Total Current Liabilities
Short Long Term Debt 16,167,510
Accounts payable 3,214,876
Other Current Liabilities 3,140,184
Total Current Liabilities  (as reported)23,321,565
Total Current Liabilities  (calculated)22,522,570
+/- 798,995
Long-term Liabilities
Long term Debt 38,595,383
Capital Lease Obligations Min Short Term Debt6,244,291
Other Liabilities 2,481,880
Long-term Liabilities Other 580,252
Long-term Liabilities  (as reported)46,796,717
Long-term Liabilities  (calculated)47,901,806
+/- 1,105,089
Total Stockholder Equity
Common Stock11,949,713
Retained Earnings 24,096,361
Total Stockholder Equity (as reported)50,444,211
Total Stockholder Equity (calculated)36,046,074
+/- 14,398,137
Other
Capital Stock11,949,713
Common Stock Shares Outstanding 11,949,713
Net Debt 49,947,206
Net Invested Capital 105,207,104
Net Tangible Assets 50,411,583
Net Working Capital 31,923,709



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 
25,896,453
25,015,373
24,478,798
26,024,801
27,096,557
27,679,271
31,585,126
36,878,535
35,192,987
35,942,982
36,845,258
37,268,653
40,324,638
39,123,191
39,286,329
39,741,786
39,562,213
40,147,384
41,765,893
41,526,483
41,178,801
41,913,353
41,746,012
44,633,663
43,019,771
44,933,688
46,156,447
46,516,764
47,150,029
45,896,935
46,920,406
51,491,107
49,947,750
52,825,060
54,603,717
60,691,066
59,249,036
61,133,223
60,832,594
63,095,148
63,272,031
63,102,463
64,401,448
68,464,840
68,383,128
72,906,113
75,369,110
79,521,156
85,311,999
82,314,311
86,887,565
87,161,349
90,197,186
92,057,585
98,069,759
97,260,087
96,650,041
94,862,600
101,505,543
102,959,026
107,082,321
104,045,526
109,491,500
116,129,794
110,015,155
107,705,699
111,480,888
114,060,094
111,191,651
117,599,987
113,139,048
121,788,183
119,360,861
121,632,161
122,571,063
125,406,564
128,238,342
119,577,032
125,198,058
125,873,542
121,260,548
121,260,548125,873,542125,198,058119,577,032128,238,342125,406,564122,571,063121,632,161119,360,861121,788,183113,139,048117,599,987111,191,651114,060,094111,480,888107,705,699110,015,155116,129,794109,491,500104,045,526107,082,321102,959,026101,505,54394,862,60096,650,04197,260,08798,069,75992,057,58590,197,18687,161,34986,887,56582,314,31185,311,99979,521,15675,369,11072,906,11368,383,12868,464,84064,401,44863,102,46363,272,03163,095,14860,832,59461,133,22359,249,03660,691,06654,603,71752,825,06049,947,75051,491,10746,920,40645,896,93547,150,02946,516,76446,156,44744,933,68843,019,77144,633,66341,746,01241,913,35341,178,80141,526,48341,765,89340,147,38439,562,21339,741,78639,286,32939,123,19140,324,63837,268,65336,845,25835,942,98235,192,98736,878,53531,585,12627,679,27127,096,55726,024,80124,478,79825,015,37325,896,453
   > 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
53,340,648
54,558,923
60,073,425
55,563,593
55,375,693
57,691,035
57,021,153
54,076,189
57,724,037
58,957,933
56,923,615
63,714,825
60,509,829
62,712,248
61,629,664
61,953,759
63,354,993
65,844,764
68,773,965
59,887,259
60,464,177
59,526,873
55,245,274
55,245,27459,526,87360,464,17759,887,25968,773,96565,844,76463,354,99361,953,75961,629,66462,712,24860,509,82963,714,82556,923,61558,957,93357,724,03754,076,18957,021,15357,691,03555,375,69355,563,59360,073,42554,558,92353,340,6480000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
19,973
24,003
57,224
203,054
401,773
75,528
367,054
3,971,042
644,912
1,013,622
378,854
848,978
967,515
1,122,294
1,132,438
1,979,260
665,915
902,883
1,784,964
1,308,464
1,505,070
2,785,595
1,027,218
1,324,237
781,241
726,405
1,233,168
944,125
2,306,909
1,741,324
2,168,060
5,205,934
1,735,415
1,051,947
2,131,096
4,669,079
1,938,693
1,684,124
1,199,382
2,866,578
1,106,560
1,142,408
1,462,085
2,330,293
1,933,362
1,474,397
1,165,539
1,554,254
5,376,780
1,050,863
6,436,444
2,323,193
4,900,357
3,098,538
8,956,753
3,545,760
4,453,081
2,879,466
2,600,578
3,735,231
10,576,706
6,114,081
4,783,008
7,519,011
4,429,005
5,424,446
7,131,804
6,025,269
3,790,873
8,870,778
4,554,038
4,434,974
4,036,419
4,056,511
7,112,930
8,840,210
12,274,945
4,902,355
10,330,967
6,134,957
4,815,687
4,815,6876,134,95710,330,9674,902,35512,274,9458,840,2107,112,9304,056,5114,036,4194,434,9744,554,0388,870,7783,790,8736,025,2697,131,8045,424,4464,429,0057,519,0114,783,0086,114,08110,576,7063,735,2312,600,5782,879,4664,453,0813,545,7608,956,7533,098,5384,900,3572,323,1936,436,4441,050,8635,376,7801,554,2541,165,5391,474,3971,933,3622,330,2931,462,0851,142,4081,106,5602,866,5781,199,3821,684,1241,938,6934,669,0792,131,0961,051,9471,735,4155,205,9342,168,0601,741,3242,306,909944,1251,233,168726,405781,2411,324,2371,027,2182,785,5951,505,0701,308,4641,784,964902,883665,9151,979,2601,132,4381,122,294967,515848,978378,8541,013,622644,9123,971,042367,05475,528401,773203,05457,22424,00319,973
       Short-term Investments 
451,798
199,957
248,826
472,151
550,000
1,150,151
1,500,000
1,670,000
1,053,000
0
600,000
0
3,279,000
2,050,000
1,442,000
0
492,800
212,548
708,985
51,883
57,472
130,299
245,316
98,419
340,381
91,325
88,348
230,085
121,997
292,149
232,862
98,913
262,810
266,179
584,596
190,264
244,804
129,937
0
0
0
0
0
0
0
0
50,025
0
0
0
0
0
0
0
600,000
90,254
293
0
410,280
103,358
1,200,236
44,633
0
438,304
4,291,098
378,007
200,242
1,007,784
1,078,020
781,452
70,000
500,926
300,199
500,052
1,030,460
1,031,104
1,130,635
330,190
30,000
3,555,003
225,000
225,0003,555,00330,000330,1901,130,6351,031,1041,030,460500,052300,199500,92670,000781,4521,078,0201,007,784200,242378,0074,291,098438,304044,6331,200,236103,358410,280029390,254600,000000000050,02500000000129,937244,804190,264584,596266,179262,81098,913232,862292,149121,997230,08588,34891,325340,38198,419245,316130,29957,47251,883708,985212,548492,80001,442,0002,050,0003,279,0000600,00001,053,0001,670,0001,500,0001,150,151550,000472,151248,826199,957451,798
       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
157,691
184,959
135,381
137,632
163,499
802,044
774,819
769,532
286,092
128,085
134,082
117,160
239,796
162,529
126,088
186,113
187,010
731,138
731,174
728,418
764,546
159,201
180,988
180,988159,201764,546728,418731,174731,138187,010186,113126,088162,529239,796117,160134,082128,085286,092769,532774,819802,044163,499137,632135,381184,959157,6910000000000000000000000000000000000000000000000000000000000
       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
1,246,375
1,646,564
1,582,238
1,866,255
1,731,233
2,225,484
1,397,311
1,672,748
1,362,236
752,861
1,060,115
974,048
1,303,082
573,681
558,685
579,998
603,486
653,753
724,214
826,165
785,740
882,166
897,553
897,553882,166785,740826,165724,214653,753603,486579,998558,685573,6811,303,082974,0481,060,115752,8611,362,2361,672,7481,397,3112,225,4841,731,2331,866,2551,582,2381,646,5641,246,3750000000000000000000000000000000000000000000000000000000000
   > 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
55,102,161
54,268,036
53,885,162
52,629,219
59,075,935
57,731,197
59,678,402
59,216,070
59,561,800
59,464,377
59,689,773
64,733,882
66,346,669
66,015,274
66,015,27466,346,66964,733,88259,689,77359,464,37759,561,80059,216,07059,678,40257,731,19759,075,93552,629,21953,885,16254,268,03655,102,1610000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
316,797
276,557
312,662
298,218
306,986
261,346
237,032
249,455
271,867
305,466
324,599
342,184
756,840
943,413
965,963
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
574,093
646,954
605,026
581,579
568,944
548,074
535,499
532,040
863,090
849,240
822,834
798,340
687,747
13,241,256
13,299,918
15,374,161
15,512,019
15,731,989
16,102,662
16,607,418
18,298,130
18,802,539
19,253,271
19,253,27118,802,53918,298,13016,607,41816,102,66215,731,98915,512,01915,374,16113,299,91813,241,256687,747798,340822,834849,240863,090532,040535,499548,074568,944581,579605,026646,954574,0930000000000000000000000000000000000000000000965,963943,413756,840342,184324,599305,466271,867249,455237,032261,346306,986298,218312,662276,557316,797
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
48,852
48,201
47,551
46,901
72,001
72,000
72,000
72,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000072,00072,00072,00072,00146,90147,55148,20148,852000000000000000000
       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
25,771,056
26,275,865
26,332,290
27,642,951
29,734,301
33,451,954
29,100,359
29,176,099
29,280,489
31,050,046
30,720,021
30,211,968
30,442,203
28,493,403
27,639,978
27,432,814
28,195,612
28,497,250
28,108,941
27,582,587
28,081,583
28,606,146
27,753,511
27,753,51128,606,14628,081,58327,582,58728,108,94128,497,25028,195,61227,432,81427,639,97828,493,40330,442,20330,211,96830,720,02131,050,04629,280,48929,176,09929,100,35933,451,95429,734,30127,642,95126,332,29026,275,86525,771,0560000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
595,267
506,457
506,549
532,099
527,662
1,027,153
1,021,378
2,469,478
2,946,294
2,921,952
2,896,422
2,863,874
2,836,956
2,809,571
2,781,845
2,754,085
2,731,616
2,704,238
2,684,935
2,657,039
5,622,105
6,147,438
6,655,131
6,976,593
6,772,105
6,710,921
6,646,615
6,537,518
6,478,287
6,413,125
6,345,740
6,384,878
6,324,950
6,412,591
6,349,609
3,701,447
3,720,163
3,757,743
3,914,930
2,443,536
3,042,015
3,237,146
3,621,832
3,824,522
3,997,547
2,724,620
2,965,891
3,700,243
5,031,773
5,701,062
6,546,574
6,697,886
6,727,538
40,901
38,563
41,273
39,758
37,407
34,999
33,250
32,053
30,421
29,695
28,409
32,105
32,628
32,62832,10528,40929,69530,42132,05333,25034,99937,40739,75841,27338,56340,9016,727,5386,697,8866,546,5745,701,0625,031,7733,700,2432,965,8912,724,6203,997,5473,824,5223,621,8323,237,1463,042,0152,443,5363,914,9303,757,7433,720,1633,701,4476,349,6096,412,5916,324,9506,384,8786,345,7406,413,1256,478,2876,537,5186,646,6156,710,9216,772,1056,976,5936,655,1316,147,4385,622,1052,657,0392,684,9352,704,2382,731,6162,754,0852,781,8452,809,5712,836,9562,863,8742,896,4222,921,9522,946,2942,469,4781,021,3781,027,153527,662532,099506,549506,457595,267000000000000000
       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
28,462
28,473
31,123
31,691
31,827
31,628
31,665
116,813
133,428
141,887
146,243
147,374
149,683
158,568
158,568149,683147,374146,243141,887133,428116,81331,66531,62831,82731,69131,12328,47328,4620000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
14,901,334
13,084,364
11,471,633
9,552,419
8,995,644
6,843,369
8,819,278
17,549,816
13,641,371
14,838,964
14,353,169
13,721,190
17,726,483
16,702,119
15,470,159
14,905,069
16,610,427
17,938,307
18,314,279
17,115,541
17,139,065
17,586,588
16,509,010
16,172,801
16,091,513
18,591,309
19,016,832
18,831,876
19,628,953
18,767,181
19,577,003
23,026,262
21,721,160
25,439,227
26,052,287
30,476,900
29,808,280
32,394,724
30,360,348
31,190,790
31,065,288
31,757,081
32,437,934
34,426,308
34,374,279
39,594,070
40,526,081
43,274,612
44,624,167
41,791,721
42,612,617
39,025,313
45,088,273
47,397,829
51,174,632
47,421,683
48,624,231
49,228,507
53,553,987
53,297,658
57,147,816
56,081,329
58,682,634
60,488,033
58,482,629
58,629,078
60,729,167
60,586,133
59,866,725
67,908,532
59,956,181
69,390,756
70,407,538
73,351,509
71,970,385
73,339,268
77,694,566
70,909,855
74,551,762
73,460,322
70,118,282
70,118,28273,460,32274,551,76270,909,85577,694,56673,339,26871,970,38573,351,50970,407,53869,390,75659,956,18167,908,53259,866,72560,586,13360,729,16758,629,07858,482,62960,488,03358,682,63456,081,32957,147,81653,297,65853,553,98749,228,50748,624,23147,421,68351,174,63247,397,82945,088,27339,025,31342,612,61741,791,72144,624,16743,274,61240,526,08139,594,07034,374,27934,426,30832,437,93431,757,08131,065,28831,190,79030,360,34832,394,72429,808,28030,476,90026,052,28725,439,22721,721,16023,026,26219,577,00318,767,18119,628,95318,831,87619,016,83218,591,30916,091,51316,172,80116,509,01017,586,58817,139,06517,115,54118,314,27917,938,30716,610,42714,905,06915,470,15916,702,11917,726,48313,721,19014,353,16914,838,96413,641,37117,549,8168,819,2786,843,3698,995,6449,552,41911,471,63313,084,36414,901,334
   > 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
19,605,119
20,425,787
23,823,552
23,721,195
23,906,097
23,651,156
19,155,545
18,403,033
22,630,547
22,552,488
22,962,374
23,213,308
22,838,472
25,620,779
26,073,249
27,321,399
25,091,053
24,848,547
30,639,536
24,394,951
28,122,346
26,880,932
23,321,565
23,321,56526,880,93228,122,34624,394,95130,639,53624,848,54725,091,05327,321,39926,073,24925,620,77922,838,47223,213,30822,962,37422,552,48822,630,54718,403,03319,155,54523,651,15623,906,09723,721,19523,823,55220,425,78719,605,1190000000000000000000000000000000000000000000000000000000000
       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
43,676,747
44,124,255
48,581,607
16,123,180
16,139,180
15,201,840
11,096,512
10,100,134
14,274,166
14,918,996
15,954,369
15,970,432
15,673,187
0
0
0
0
0
0
0
0
0
0
000000000015,673,18715,970,43215,954,36914,918,99614,274,16610,100,13411,096,51215,201,84016,139,18016,123,18048,581,60744,124,25543,676,7470000000000000000000000000000000000000000000000000000000000
       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
43,676,747
44,124,255
48,581,607
16,123,180
16,139,180
15,201,840
11,096,512
10,100,134
14,274,166
14,918,996
15,954,369
15,970,432
15,673,187
18,243,435
19,297,933
20,157,160
18,071,268
17,966,239
23,478,969
17,511,071
21,040,761
19,589,567
16,167,510
16,167,51019,589,56721,040,76117,511,07123,478,96917,966,23918,071,26820,157,16019,297,93318,243,43515,673,18715,970,43215,954,36914,918,99614,274,16610,100,13411,096,51215,201,84016,139,18016,123,18048,581,60744,124,25543,676,7470000000000000000000000000000000000000000000000000000000000
       Accounts payable 
123,129
132,181
174,369
219,852
263,783
247,548
519,345
865,460
975,414
998,383
937,141
964,097
815,160
736,995
617,051
834,781
857,573
978,801
1,179,316
1,231,923
1,092,973
1,101,200
1,010,064
1,020,046
1,103,942
1,472,551
1,343,620
1,037,467
720,415
685,111
890,795
1,073,647
1,190,244
1,364,379
1,265,880
1,821,289
1,664,307
1,859,204
1,270,390
2,135,791
2,038,366
2,014,224
1,356,244
1,625,024
1,413,699
1,859,571
1,824,337
1,943,405
1,970,043
2,002,134
1,807,814
2,041,583
1,903,668
2,255,026
2,085,842
2,278,241
2,067,480
1,954,507
1,818,654
1,637,267
1,422,649
1,441,223
1,780,043
1,916,530
1,906,354
1,891,606
2,052,335
2,451,128
2,324,145
2,503,076
2,137,740
2,302,292
2,031,425
2,050,525
2,112,363
1,983,723
2,358,200
1,765,284
2,141,109
3,074,827
3,214,876
3,214,8763,074,8272,141,1091,765,2842,358,2001,983,7232,112,3632,050,5252,031,4252,302,2922,137,7402,503,0762,324,1452,451,1282,052,3351,891,6061,906,3541,916,5301,780,0431,441,2231,422,6491,637,2671,818,6541,954,5072,067,4802,278,2412,085,8422,255,0261,903,6682,041,5831,807,8142,002,1341,970,0431,943,4051,824,3371,859,5711,413,6991,625,0241,356,2442,014,2242,038,3662,135,7911,270,3901,859,2041,664,3071,821,2891,265,8801,364,3791,190,2441,073,647890,795685,111720,4151,037,4671,343,6201,472,5511,103,9421,020,0461,010,0641,101,2001,092,9731,231,9231,179,316978,801857,573834,781617,051736,995815,160964,097937,141998,383975,414865,460519,345247,548263,783219,852174,369132,181123,129
       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
5,542,043
5,102,586
4,345,516
4,701,055
4,454,346
4,631,194
4,467,737
4,257,633
4,212,002
237,631
234,329
423,505
3,578,403
3,393,823
3,410,706
3,316,444
3,114,566
3,333,312
3,198,540
2,938,585
2,914,865
3,457,479
3,140,184
3,140,1843,457,4792,914,8652,938,5853,198,5403,333,3123,114,5663,316,4443,410,7063,393,8233,578,403423,505234,329237,6314,212,0024,257,6334,467,7374,631,1944,454,3464,701,0554,345,5165,102,5865,542,0430000000000000000000000000000000000000000000000000000000000
   > 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
38,033,645
36,904,351
44,695,224
37,117,709
43,769,977
44,334,289
46,030,110
46,879,332
48,490,721
47,055,030
46,514,904
46,429,416
46,579,390
46,796,717
46,796,71746,579,39046,429,41646,514,90447,055,03048,490,72146,879,33246,030,11044,334,28943,769,97737,117,70944,695,22436,904,35138,033,6450000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-43,676,747
-44,124,255
-48,581,607
-16,123,180
-16,139,180
-15,201,840
-11,096,512
-10,100,134
-14,274,166
-14,904,120
-15,940,478
-15,957,990
-15,661,717
6,959,693
6,609,721
7,789,543
7,623,408
7,456,858
7,126,224
6,973,551
6,714,791
6,496,924
6,244,291
6,244,2916,496,9246,714,7916,973,5517,126,2247,456,8587,623,4087,789,5436,609,7216,959,693-15,661,717-15,957,990-15,940,478-14,904,120-14,274,166-10,100,134-11,096,512-15,201,840-16,139,180-16,123,180-48,581,607-44,124,255-43,676,7470000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
384,180
377,319
374,992
546,829
537,556
536,854
535,822
532,835
535,012
544,263
552,637
557,320
556,903
580,252
580,252556,903557,320552,637544,263535,012532,835535,822536,854537,556546,829374,992377,319384,1800000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
10,963,433
11,897,684
12,917,746
16,377,399
17,995,494
20,712,759
22,630,932
19,178,051
21,381,383
20,933,204
22,325,610
23,359,660
22,237,761
21,745,155
23,131,890
23,963,463
22,010,611
21,235,678
22,507,155
23,425,123
22,902,120
23,137,639
23,986,488
27,228,963
25,699,383
25,144,133
25,956,906
26,517,153
26,370,897
25,977,035
26,201,117
27,329,389
27,120,672
26,309,201
27,504,172
29,183,617
28,433,881
27,634,654
29,396,348
30,805,156
31,102,250
30,230,170
30,840,565
32,852,629
32,804,087
32,078,789
33,572,807
34,960,476
39,384,215
39,187,252
42,831,417
46,686,349
43,614,383
43,138,004
45,626,391
48,552,153
46,938,123
44,532,812
46,935,071
48,626,053
48,592,343
47,112,126
50,066,520
54,891,656
50,776,742
48,297,131
49,982,659
52,699,826
50,548,875
48,972,790
52,463,307
51,681,707
48,246,244
47,580,618
49,903,622
51,372,239
49,854,677
47,971,884
49,946,814
51,713,158
50,444,211
50,444,21151,713,15849,946,81447,971,88449,854,67751,372,23949,903,62247,580,61848,246,24451,681,70752,463,30748,972,79050,548,87552,699,82649,982,65948,297,13150,776,74254,891,65650,066,52047,112,12648,592,34348,626,05346,935,07144,532,81246,938,12348,552,15345,626,39143,138,00443,614,38346,686,34942,831,41739,187,25239,384,21534,960,47633,572,80732,078,78932,804,08732,852,62930,840,56530,230,17031,102,25030,805,15629,396,34827,634,65428,433,88129,183,61727,504,17226,309,20127,120,67227,329,38926,201,11725,977,03526,370,89726,517,15325,956,90625,144,13325,699,38327,228,96323,986,48823,137,63922,902,12023,425,12322,507,15521,235,67822,010,61123,963,46323,131,89021,745,15522,237,76123,359,66022,325,61020,933,20421,381,38319,178,05122,630,93220,712,75917,995,49416,377,39912,917,74611,897,68410,963,433
   Common Stock
6,236,179
6,236,179
6,236,179
6,303,682
6,450,141
6,751,379
7,107,566
7,763,481
8,061,052
8,090,953
8,155,734
0
0
8,295,844
8,311,328
8,316,329
8,403,268
8,439,960
8,476,271
8,481,509
8,658,751
8,666,401
8,673,061
8,683,004
9,920,134
10,025,189
10,025,703
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,025,922
10,798,197
10,985,568
10,996,212
11,694,996
11,702,406
11,730,035
11,747,583
11,772,306
11,779,071
11,786,546
11,893,544
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,713
11,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,949,71311,893,54411,786,54611,779,07111,772,30611,747,58311,730,03511,702,40611,694,99610,996,21210,985,56810,798,19710,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,92210,025,70310,025,1899,920,1348,683,0048,673,0618,666,4018,658,7518,481,5098,476,2718,439,9608,403,2688,316,3298,311,3288,295,844008,155,7348,090,9538,061,0527,763,4817,107,5666,751,3796,450,1416,303,6826,236,1796,236,1796,236,179
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
3,226,537
2,769,473
2,495,788
2,656,496
3,655,630
6,015,089
2,657,235
2,643,467
2,085,277
2,879,769
3,058,455
2,865,556
2,210,745
196,646
146,015
-200,251
-189,167
-464,958
-272,274
-401,695
-463,906
-631,577
-1,054,717
-1,054,717-631,577-463,906-401,695-272,274-464,958-189,167-200,251146,015196,6462,210,7452,865,5563,058,4552,879,7692,085,2772,643,4672,657,2356,015,0893,655,6302,656,4962,495,7882,769,4733,226,5370000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.