0 XP   0   0   0

Mahachai Hospital Public Company Limited










Financial Health of Mahachai Hospital Public Company Limited




Comparing to competitors in the Medical Care Facilities industry




  Industry Rankings  


Mahachai Hospital Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Mahachai Hospital Public Company Limited?

I guess you are interested in Mahachai Hospital 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 Mahachai Hospital Public Company Limited

Let's start. I'm going to help you getting a better view of Mahachai Hospital 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 Mahachai Hospital 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 Mahachai Hospital 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 Mahachai Hospital Public Company Limited. The closing price on 2022-12-02 was ฿316.00 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.
Mahachai Hospital 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 less efficient 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 unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Mahachai Hospital Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Mahachai Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Net Profit Margin of 9.5% means that ฿0.10 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 9.5%. The company is making a profit. +1
  • The TTM is 11.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ9.5%TTM11.9%-2.4%
TTM11.9%YOY0.1%+11.8%
TTM11.9%5Y5.3%+6.7%
5Y5.3%10Y6.3%-1.0%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ9.5%2.9%+6.6%
TTM11.9%2.9%+9.0%
YOY0.1%2.8%-2.7%
5Y5.3%2.3%+3.0%
10Y6.3%2.7%+3.6%
1.1.2. Return on Assets

Shows how efficient Mahachai Hospital Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Mahachai Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • 1.1% Return on Assets means that Mahachai Hospital Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.1%. 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+/- 
MRQ1.1%TTM1.5%-0.4%
TTM1.5%YOY0.1%+1.4%
TTM1.5%5Y0.7%+0.8%
5Y0.7%10Y1.2%-0.6%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.6%+0.5%
TTM1.5%0.7%+0.8%
YOY0.1%0.7%-0.6%
5Y0.7%0.7%0.0%
10Y1.2%0.6%+0.6%
1.1.3. Return on Equity

Shows how efficient Mahachai Hospital Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Mahachai Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • 6.5% Return on Equity means Mahachai Hospital Public Company Limited generated ฿0.06 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 6.5%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 9.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.5%TTM9.5%-3.1%
TTM9.5%YOY0.4%+9.1%
TTM9.5%5Y3.3%+6.2%
5Y3.3%10Y3.5%-0.2%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ6.5%1.8%+4.7%
TTM9.5%2.2%+7.3%
YOY0.4%2.0%-1.6%
5Y3.3%1.6%+1.7%
10Y3.5%1.7%+1.8%

1.2. Operating Efficiency of Mahachai Hospital Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Mahachai Hospital Public Company Limited is operating .

  • Measures how much profit Mahachai Hospital 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 Mahachai Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • An Operating Margin of 13.6% means the company generated ฿0.14  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 13.6%. The company is operating less efficient.
  • The TTM is 16.5%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ13.6%TTM16.5%-2.9%
TTM16.5%YOY-6.3%+22.8%
TTM16.5%5Y7.7%+8.9%
5Y7.7%10Y4.3%+3.3%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ13.6%5.7%+7.9%
TTM16.5%3.7%+12.8%
YOY-6.3%4.5%-10.8%
5Y7.7%4.7%+3.0%
10Y4.3%5.2%-0.9%
1.2.2. Operating Ratio

Measures how efficient Mahachai Hospital Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • An Operation Ratio of 1.63 means that the operating costs are ฿1.63 for each ฿1 in net sales.

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

  • The MRQ is 1.630. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.556. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.630TTM1.556+0.075
TTM1.556YOY1.935-0.379
TTM1.5565Y1.720-0.165
5Y1.72010Y1.279+0.442
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6301.215+0.415
TTM1.5561.152+0.404
YOY1.9350.996+0.939
5Y1.7201.031+0.689
10Y1.2791.006+0.273

1.3. Liquidity of Mahachai Hospital Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Mahachai Hospital Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Current Ratio of 0.51 means the company has ฿0.51 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 0.510. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.505. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.510TTM0.505+0.005
TTM0.505YOY0.312+0.193
TTM0.5055Y0.731-0.225
5Y0.73110Y0.411+0.320
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5101.349-0.839
TTM0.5051.337-0.832
YOY0.3121.294-0.982
5Y0.7311.332-0.601
10Y0.4111.324-0.913
1.3.2. Quick Ratio

Measures if Mahachai Hospital 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 Mahachai Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Quick Ratio of 0.28 means the company can pay off ฿0.28 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.282. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.253. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.282TTM0.253+0.029
TTM0.253YOY0.107+0.146
TTM0.2535Y0.310-0.057
5Y0.31010Y0.386-0.076
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2820.787-0.505
TTM0.2530.831-0.578
YOY0.1070.861-0.754
5Y0.3100.922-0.612
10Y0.3860.868-0.482

1.4. Solvency of Mahachai Hospital Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Mahachai Hospital Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Mahachai Hospital Public Company Limited to Medical Care Facilities industry mean.
  • A Debt to Asset Ratio of 0.74 means that Mahachai Hospital Public Company Limited assets are financed with 74.1% credit (debt) and the remaining percentage (100% - 74.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.741. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.751. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.741TTM0.751-0.009
TTM0.751YOY0.760-0.009
TTM0.7515Y0.627+0.124
5Y0.62710Y0.562+0.065
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7410.548+0.193
TTM0.7510.540+0.211
YOY0.7600.559+0.201
5Y0.6270.532+0.095
10Y0.5620.522+0.040
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Mahachai Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Debt to Equity ratio of 434.0% means that company has ฿4.34 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 4.340. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.774. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.340TTM4.774-0.434
TTM4.774YOY6.153-1.378
TTM4.7745Y3.635+1.140
5Y3.63510Y2.337+1.298
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3401.050+3.290
TTM4.7741.039+3.735
YOY6.1531.252+4.901
5Y3.6351.159+2.476
10Y2.3371.132+1.205

2. Market Valuation of Mahachai Hospital 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 Mahachai Hospital Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Mahachai Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A PE ratio of 35.92 means the investor is paying ฿35.92 for every ฿1 in earnings.

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

  • The EOD is 37.459. Good. +1
  • The MRQ is 35.918. Good. +1
  • The TTM is 27.231. Very good. +2
Trends
Current periodCompared to+/- 
EOD37.459MRQ35.918+1.541
MRQ35.918TTM27.231+8.688
TTM27.231YOY448.632-421.402
TTM27.2315Y178.855-151.625
5Y178.85510Y154.049+24.806
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD37.45940.641-3.182
MRQ35.91843.859-7.941
TTM27.23147.904-20.673
YOY448.63247.028+401.604
5Y178.85550.019+128.836
10Y154.04951.628+102.421
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Mahachai Hospital 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 Mahachai Hospital Public Company Limited:

  • The MRQ is -138.563. Very Bad. -2
  • The TTM is 9.101. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-138.563TTM9.101-147.664
TTM9.101YOY-1,163.666+1,172.766
TTM9.1015Y-664.384+673.485
5Y-664.38410Y-198.581-465.803
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ-138.5630.010-138.573
TTM9.101-0.032+9.133
YOY-1,163.6660.132-1,163.798
5Y-664.3840.058-664.442
10Y-198.5810.053-198.634

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

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

  • At or below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A PB ratio of 1.54 means the investor is paying ฿1.54 for each ฿1 in book value.

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

  • The EOD is 1.607. Good. +1
  • The MRQ is 1.541. Good. +1
  • The TTM is 1.428. Good. +1
Trends
Current periodCompared to+/- 
EOD1.607MRQ1.541+0.066
MRQ1.541TTM1.428+0.113
TTM1.428YOY1.074+0.354
TTM1.4285Y1.222+0.206
5Y1.22210Y2.138-0.916
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD1.6072.005-0.398
MRQ1.5412.184-0.643
TTM1.4282.343-0.915
YOY1.0742.392-1.318
5Y1.2222.129-0.907
10Y2.1382.069+0.069
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Mahachai Hospital 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---0.7647.400-110%-2.723+256%5.437-114%3.802-120%
Book Value Growth--0.9710.9720%0.971+0%0.9720%0.9720%
Book Value Per Share--196.657191.425+3%171.209+15%172.536+14%118.628+66%
Book Value Per Share Growth---0.0040.040-110%-0.016+311%0.035-111%0.034-112%
Current Ratio--0.5100.505+1%0.312+63%0.731-30%0.411+24%
Debt To Asset Ratio--0.7410.751-1%0.760-2%0.627+18%0.562+32%
Debt To Equity Ratio--4.3404.774-9%6.153-29%3.635+19%2.337+86%
Dividend Per Share--7.0031.751+300%0.502+1294%1.412+396%2.158+224%
Dividend Per Share Growth--1.000-2542.820+254389%-185.640+18665%-1308.768+130981%-726.981+72800%
Eps--8.43611.303-25%0.376+2145%3.499+141%2.880+193%
Eps Growth---0.259-0.026-90%0.450-158%-0.653+152%-0.679+162%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0950.119-20%0.001+7283%0.053+80%0.063+51%
Operating Margin--0.1360.165-18%-0.063+146%0.077+77%0.043+215%
Operating Ratio--1.6301.556+5%1.935-16%1.720-5%1.279+27%
Pb Ratio1.607+4%1.5411.428+8%1.074+43%1.222+26%2.138-28%
Pe Ratio37.459+4%35.91827.231+32%448.632-92%178.855-80%154.049-77%
Peg Ratio---138.5639.101-1623%-1163.666+740%-664.384+379%-198.581+43%
Price Per Share316.000+4%303.000274.625+10%183.875+65%205.625+47%201.900+50%
Price To Total Gains Ratio50.648+4%48.56534.593+40%-410.938+946%-73.040+250%-2.835+106%
Profit Growth--96.37397.046-1%49.855+93%66.091+46%80.589+20%
Quick Ratio--0.2820.253+12%0.107+163%0.310-9%0.386-27%
Return On Assets--0.0110.015-25%0.001+1996%0.007+67%0.012-11%
Return On Equity--0.0650.095-32%0.004+1519%0.033+96%0.035+85%
Revenue Growth--0.9700.9730%0.975-1%0.9720%0.9720%
Total Gains Per Share--6.2399.151-32%-2.220+136%6.849-9%5.961+5%
Total Gains Per Share Growth---0.1140.012-1031%7.788-101%-0.998+778%-0.870+666%
Usd Book Value--90619582.37888208593.459+3%78893251.042+15%79504707.169+14%54663832.441+66%
Usd Book Value Change Per Share---0.0220.213-110%-0.078+256%0.157-114%0.110-120%
Usd Book Value Per Share--5.6645.513+3%4.931+15%4.969+14%3.416+66%
Usd Dividend Per Share--0.2020.050+300%0.014+1294%0.041+396%0.062+224%
Usd Eps--0.2430.326-25%0.011+2145%0.101+141%0.083+193%
Usd Price Per Share9.101+4%8.7267.909+10%5.296+65%5.922+47%5.815+50%
Usd Profit--3887235.4465208430.248-25%173124.619+2145%1616885.608+140%1329088.899+192%
Usd Revenue--40818755.57843045287.437-5%21866734.008+87%23484162.443+74%18618433.230+119%
Usd Total Gains Per Share--0.1800.264-32%-0.064+136%0.197-9%0.172+5%
 EOD+2 -3MRQTTM+13 -22YOY+29 -65Y+21 -1410Y+23 -12

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1537.459
Price to Book Ratio (EOD)Between0-11.607
Net Profit Margin (MRQ)Greater than00.095
Operating Margin (MRQ)Greater than00.136
Quick Ratio (MRQ)Greater than10.282
Current Ratio (MRQ)Greater than10.510
Debt to Asset Ratio (MRQ)Less than10.741
Debt to Equity Ratio (MRQ)Less than14.340
Return on Equity (MRQ)Greater than0.150.065
Return on Assets (MRQ)Greater than0.050.011
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.343
Ma 20Greater thanMa 50319.800
Ma 50Greater thanMa 100322.220
Ma 100Greater thanMa 200324.430
OpenGreater thanClose316.000
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets12,168,524
Total Liabilities9,022,011
Total Stockholder Equity2,078,710
 As reported
Total Liabilities 9,022,011
Total Stockholder Equity+ 2,078,710
Total Assets = 12,168,524

Assets

Total Assets12,168,524
Total Current Assets1,313,124
Long-term Assets1,313,124
Total Current Assets
Cash And Cash Equivalents 233,755
Short-term Investments 167
Net Receivables 725,870
Inventory 259,094
Other Current Assets 25,109
Total Current Assets  (as reported)1,313,124
Total Current Assets  (calculated)1,243,995
+/- 69,129
Long-term Assets
Property Plant Equipment 9,821,956
Long Term Investments 546,443
Intangible Assets 78,087
Other Assets 408,914
Long-term Assets  (as reported)10,855,401
Long-term Assets  (calculated)10,855,401
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,573,913
Long-term Liabilities6,448,098
Total Stockholder Equity2,078,710
Total Current Liabilities
Short Long Term Debt 1,463,153
Accounts payable 244,116
Other Current Liabilities 373,228
Total Current Liabilities  (as reported)2,573,913
Total Current Liabilities  (calculated)2,080,497
+/- 493,416
Long-term Liabilities
Long term Debt 4,520,598
Capital Lease Obligations Min Short Term Debt1,705,315
Other Liabilities 415,227
Long-term Liabilities Other 4,919
Long-term Liabilities  (as reported)6,448,098
Long-term Liabilities  (calculated)6,646,060
+/- 197,962
Total Stockholder Equity
Common Stock160,000
Retained Earnings 1,685,361
Other Stockholders Equity 129,447
Total Stockholder Equity (as reported)2,078,710
Total Stockholder Equity (calculated)1,974,808
+/- 103,903
Other
Capital Stock160,000
Common Stock Shares Outstanding 16,000
Net Debt 5,749,996
Net Invested Capital 8,062,461
Net Tangible Assets 2,000,623
Net Working Capital -1,260,789



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-30
> Total Assets 
636,531
634,944
633,950
627,045
659,647
662,225
687,335
678,160
733,532
822,861
839,717
892,163
891,359
875,387
892,540
879,656
936,991
938,195
974,912
1,000,294
1,046,505
1,103,479
1,112,014
1,092,627
1,117,398
1,145,671
1,138,878
1,204,498
1,149,979
1,159,146
1,153,466
1,159,674
1,157,258
1,235,923
1,245,779
1,288,921
1,302,464
1,403,716
1,435,768
1,478,127
1,625,399
1,669,258
1,709,504
1,750,482
1,726,195
1,785,146
1,802,494
1,868,842
2,029,868
2,209,785
2,728,469
2,949,350
2,992,423
3,158,897
3,153,215
3,333,712
3,523,912
4,476,601
4,841,966
5,634,489
5,778,046
5,666,621
5,660,849
5,576,208
5,883,978
6,375,418
9,366,354
9,328,873
10,946,239
11,313,557
11,537,564
11,850,657
12,410,626
12,300,029
12,265,518
12,168,524
12,168,52412,265,51812,300,02912,410,62611,850,65711,537,56411,313,55710,946,2399,328,8739,366,3546,375,4185,883,9785,576,2085,660,8495,666,6215,778,0465,634,4894,841,9664,476,6013,523,9123,333,7123,153,2153,158,8972,992,4232,949,3502,728,4692,209,7852,029,8681,868,8421,802,4941,785,1461,726,1951,750,4821,709,5041,669,2581,625,3991,478,1271,435,7681,403,7161,302,4641,288,9211,245,7791,235,9231,157,2581,159,6741,153,4661,159,1461,149,9791,204,4981,138,8781,145,6711,117,3981,092,6271,112,0141,103,4791,046,5051,000,294974,912938,195936,991879,656892,540875,387891,359892,163839,717822,861733,532678,160687,335662,225659,647627,045633,950634,944636,531
   > 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
462,224
392,949
562,525
654,305
1,216,714
1,495,178
2,228,168
1,998,673
1,686,662
1,366,784
1,134,670
897,781
534,680
1,111,241
497,610
916,353
612,223
628,262
835,083
1,441,448
1,349,461
1,362,544
1,313,124
1,313,1241,362,5441,349,4611,441,448835,083628,262612,223916,353497,6101,111,241534,680897,7811,134,6701,366,7841,686,6621,998,6732,228,1681,495,1781,216,714654,305562,525392,949462,22400000000000000000000000000000000000000000000000000000
       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
80,005
57,095
223,287
355,048
946,329
1,189,400
742,229
464,116
575,936
1,034,521
823,509
485,768
176,908
689,403
132,064
582,743
99,919
98,720
153,944
135,239
341,007
352,579
233,755
233,755352,579341,007135,239153,94498,72099,919582,743132,064689,403176,908485,768823,5091,034,521575,936464,116742,2291,189,400946,329355,048223,28757,09580,00500000000000000000000000000000000000000000000000000000
       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
153
20,294
154
154
156
157
1,200,157
1,200,158
800,160
160
160
161
163
88,364
88,364
164
167
167
167
167
168
167
167
16716716816716716716716488,36488,364163161160160800,1601,200,1581,200,15715715615415420,29415300000000000000000000000000000000000000000000000000000
       Net Receivables 
56,987
64,288
70,251
55,057
79,381
67,726
80,850
62,922
62,093
76,833
74,113
105,474
98,110
80,923
80,374
65,597
99,354
77,466
81,390
63,267
70,125
76,803
102,437
73,538
84,330
103,582
113,079
183,921
132,359
143,100
137,035
133,667
146,254
134,898
158,369
165,305
163,521
178,634
186,947
231,303
235,759
204,146
253,926
277,149
217,978
236,311
235,176
229,571
266,775
230,888
236,915
259,077
268,187
209,300
203,409
251,097
212,850
201,655
232,142
210,952
256,874
232,445
242,588
222,914
406,593
249,988
233,125
185,426
191,156
250,511
222,964
362,251
819,927
563,598
630,202
725,870
725,870630,202563,598819,927362,251222,964250,511191,156185,426233,125249,988406,593222,914242,588232,445256,874210,952232,142201,655212,850251,097203,409209,300268,187259,077236,915230,888266,775229,571235,176236,311217,978277,149253,926204,146235,759231,303186,947178,634163,521165,305158,369134,898146,254133,667137,035143,100132,359183,921113,079103,58284,33073,538102,43776,80370,12563,26781,39077,46699,35465,59780,37480,92398,110105,47474,11376,83362,09362,92280,85067,72679,38155,05770,25164,28856,987
       Other Current Assets 
2,444
2,222
1,475
1,785
2,528
3,055
1,705
1,537
5,518
8,881
5,734
3,920
3,487
3,424
7,644
8,875
9,221
9,456
10,871
3,950
5,595
10,374
11,367
7,777
7,126
8,802
10,229
20,251
8,570
5,563
7,021
6,030
5,409
5,319
5,221
5,889
5,633
5,407
5,165
7,599
5,002
6,388
9,490
6,011
4,919
4,122
8,325
5,661
4,591
6,388
7,580
7,446
13,761
74,956
55,060
29,922
29,841
8,817
9,337
8,945
9,755
6,502
8,458
15,248
6,439
27,739
8,512
8,374
11,656
12,366
11,362
10,103
173,454
152,756
106,584
25,109
25,109106,584152,756173,45410,10311,36212,36611,6568,3748,51227,7396,43915,2488,4586,5029,7558,9459,3378,81729,84129,92255,06074,95613,7617,4467,5806,3884,5915,6618,3254,1224,9196,0119,4906,3885,0027,5995,1655,4075,6335,8895,2215,3195,4096,0307,0215,5638,57020,25110,2298,8027,1267,77711,36710,3745,5953,95010,8719,4569,2218,8757,6443,4243,4873,9205,7348,8815,5181,5371,7053,0552,5281,7851,4752,2222,444
   > 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
4,294,065
4,441,538
4,986,198
5,840,739
8,255,113
8,831,263
10,029,885
10,701,333
10,909,301
11,015,574
10,969,179
10,950,568
10,902,974
10,855,401
10,855,40110,902,97410,950,56810,969,17911,015,57410,909,30110,701,33310,029,8858,831,2638,255,1135,840,7394,986,1984,441,5384,294,06500000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
496,091
485,774
482,398
480,529
497,858
510,147
523,315
531,432
542,918
555,029
582,102
604,349
607,319
604,080
605,823
618,777
637,057
659,803
694,760
734,438
758,594
787,735
794,639
805,538
807,708
820,853
813,046
797,693
797,295
793,185
791,005
782,154
774,158
767,356
756,715
753,340
762,240
813,235
878,124
879,092
885,614
890,180
896,304
936,308
954,799
955,504
978,030
1,049,737
1,103,399
1,231,707
1,596,114
1,742,666
1,798,795
1,953,025
2,010,062
2,071,937
2,138,951
2,221,296
2,319,849
2,421,447
2,727,145
2,982,617
3,295,017
3,481,936
3,976,291
4,830,121
7,631,919
8,210,450
9,238,612
9,884,784
10,002,920
9,997,260
9,970,528
9,915,512
9,878,525
9,821,956
9,821,9569,878,5259,915,5129,970,5289,997,26010,002,9209,884,7849,238,6128,210,4507,631,9194,830,1213,976,2913,481,9363,295,0172,982,6172,727,1452,421,4472,319,8492,221,2962,138,9512,071,9372,010,0621,953,0251,798,7951,742,6661,596,1141,231,7071,103,3991,049,737978,030955,504954,799936,308896,304890,180885,614879,092878,124813,235762,240753,340756,715767,356774,158782,154791,005793,185797,295797,693813,046820,853807,708805,538794,639787,735758,594734,438694,760659,803637,057618,777605,823604,080607,319604,349582,102555,029542,918531,432523,315510,147497,858480,529482,398485,774496,091
       Goodwill 
358
0
0
0
0
0
0
0
0
0
0
0
0
0
150
136
123
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
109
0
109
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000010901091091091091091091091091091091091091091091091091091091091091091091091091091091091091091091091091231361500000000000000358
       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
577,378
589,750
539,733
569,999
539,310
528,324
483,805
551,017
475,978
476,415
423,008
466,506
458,569
404,648
411,535
411,229
413,345
476,482
537,394
510,891
595,468
556,042
546,443
546,443556,042595,468510,891537,394476,482413,345411,229411,535404,648458,569466,506423,008476,415475,978551,017483,805528,324539,310569,999539,733589,750577,37800000000000000000000000000000000000000000000000000000
       Intangible Assets 
13,509
12,736
12,529
12,321
12,114
8,129
7,977
7,825
7,673
7,521
7,260
7,119
7,065
6,913
6,911
14,066
16,224
17,925
15,875
17,546
17,142
16,737
16,338
15,936
15,786
15,374
14,969
14,560
14,092
13,624
13,163
23,094
22,469
47,196
51,726
51,219
50,581
49,883
49,201
48,511
47,850
47,151
49,072
45,776
51,087
47,709
48,738
47,659
46,520
45,273
44,264
43,029
41,891
40,753
42,990
41,969
41,140
380,793
379,981
379,259
378,773
377,966
377,175
376,376
375,571
385,485
16,651
26,668
92,167
87,724
85,707
83,436
82,598
83,253
80,620
78,087
78,08780,62083,25382,59883,43685,70787,72492,16726,66816,651385,485375,571376,376377,175377,966378,773379,259379,981380,79341,14041,96942,99040,75341,89143,02944,26445,27346,52047,65948,73847,70951,08745,77649,07247,15147,85048,51149,20149,88350,58151,21951,72647,19622,46923,09413,16313,62414,09214,56014,96915,37415,78615,93616,33816,73717,14217,54615,87517,92516,22414,0666,9116,9137,0657,1197,2607,5217,6737,8257,9778,12912,11412,32112,52912,73613,509
       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
22,735
19,524
14,129
15,295
16,679
17,581
105,459
109,999
110,130
109,782
107,729
18,855
28,067
30,183
30,18328,06718,855107,729109,782110,130109,999105,45917,58116,67915,29514,12919,52422,73500000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
295,216
273,874
270,503
268,020
282,002
282,864
289,538
282,369
332,098
402,591
408,495
470,985
446,650
428,528
438,288
438,301
477,987
474,403
505,700
512,820
545,524
597,456
590,885
592,855
605,854
601,033
589,075
647,960
581,838
560,097
553,317
552,972
533,809
564,737
555,574
575,973
574,796
629,704
643,720
705,367
767,848
785,933
813,606
865,528
826,737
845,329
844,209
940,930
1,029,927
1,087,035
1,441,272
1,634,188
1,608,169
1,731,194
1,700,260
1,926,974
2,054,571
2,285,542
2,624,505
2,788,560
2,806,364
2,733,815
2,718,801
2,762,128
2,937,873
3,434,773
6,481,689
6,481,681
8,156,097
8,527,730
8,829,070
9,177,722
9,512,249
9,252,463
9,106,783
9,022,011
9,022,0119,106,7839,252,4639,512,2499,177,7228,829,0708,527,7308,156,0976,481,6816,481,6893,434,7732,937,8732,762,1282,718,8012,733,8152,806,3642,788,5602,624,5052,285,5422,054,5711,926,9741,700,2601,731,1941,608,1691,634,1881,441,2721,087,0351,029,927940,930844,209845,329826,737865,528813,606785,933767,848705,367643,720629,704574,796575,973555,574564,737533,809552,972553,317560,097581,838647,960589,075601,033605,854592,855590,885597,456545,524512,820505,700474,403477,987438,301438,288428,528446,650470,985408,495402,591332,098282,369289,538282,864282,002268,020270,503273,874295,216
   > Total Current Liabilities 
141,534
156,565
157,253
159,191
184,016
208,020
208,462
206,062
242,470
255,603
264,195
313,183
275,274
229,135
247,297
244,836
309,167
341,959
391,657
357,955
359,288
354,272
348,101
355,041
363,176
320,184
319,127
363,831
312,489
299,626
313,249
294,285
327,139
402,074
394,142
400,018
372,341
435,194
440,990
496,336
526,661
443,821
435,035
393,109
357,395
420,331
420,746
500,614
481,471
546,464
527,561
651,856
650,010
775,539
689,545
867,879
964,100
1,186,083
1,608,870
1,299,182
1,322,637
1,295,059
1,322,223
957,573
1,147,015
1,693,303
1,929,233
1,739,141
2,400,943
2,398,669
2,305,367
2,459,889
2,910,319
2,695,016
2,647,903
2,573,913
2,573,9132,647,9032,695,0162,910,3192,459,8892,305,3672,398,6692,400,9431,739,1411,929,2331,693,3031,147,015957,5731,322,2231,295,0591,322,6371,299,1821,608,8701,186,083964,100867,879689,545775,539650,010651,856527,561546,464481,471500,614420,746420,331357,395393,109435,035443,821526,661496,336440,990435,194372,341400,018394,142402,074327,139294,285313,249299,626312,489363,831319,127320,184363,176355,041348,101354,272359,288357,955391,657341,959309,167244,836247,297229,135275,274313,183264,195255,603242,470206,062208,462208,020184,016159,191157,253156,565141,534
       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
1,244,159
1,266,362
1,344,811
239,110
156,240
202,070
222,681
272,292
251,960
973,369
612,936
619,873
887,864
0
0
0
0
0
0
0
0
0
0
0000000000887,864619,873612,936973,369251,960272,292222,681202,070156,240239,1101,344,8111,266,3621,244,15900000000000000000000000000000000000000000000000000000
       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
1,244,159
1,266,362
1,344,811
239,110
156,240
202,070
222,681
272,292
251,960
973,369
612,936
619,873
887,864
1,094,678
1,182,896
1,206,742
870,439
1,245,338
1,321,971
1,421,387
1,438,847
1,404,465
1,463,153
1,463,1531,404,4651,438,8471,421,3871,321,9711,245,338870,4391,206,7421,182,8961,094,678887,864619,873612,936973,369251,960272,292222,681202,070156,240239,1101,344,8111,266,3621,244,15900000000000000000000000000000000000000000000000000000
       Accounts payable 
40,260
46,122
106,036
105,326
116,844
123,952
116,085
117,802
128,061
145,393
63,033
61,334
66,532
68,931
66,365
62,308
67,825
68,701
65,394
71,588
77,687
76,404
76,415
70,341
78,511
77,189
77,294
81,167
86,828
81,249
82,883
81,070
89,899
88,830
84,098
83,292
90,441
109,495
89,737
85,829
92,154
103,002
99,872
97,626
104,307
95,286
92,210
96,394
105,042
111,862
106,556
109,584
124,303
125,768
112,923
120,702
132,486
128,440
117,421
118,966
133,357
135,198
129,217
122,969
131,771
142,209
145,989
105,214
170,052
210,464
130,497
166,270
266,361
203,547
236,729
244,116
244,116236,729203,547266,361166,270130,497210,464170,052105,214145,989142,209131,771122,969129,217135,198133,357118,966117,421128,440132,486120,702112,923125,768124,303109,584106,556111,862105,04296,39492,21095,286104,30797,62699,872103,00292,15485,82989,737109,49590,44183,29284,09888,83089,89981,07082,88381,24986,82881,16777,29477,18978,51170,34176,41576,40477,68771,58865,39468,70167,82562,30866,36568,93166,53261,33463,033145,393128,061117,802116,085123,952116,844105,326106,03646,12240,260
       Other Current Liabilities 
61,092
77,123
12,957
11,650
14,576
27,986
19,532
16,317
10,820
34,085
86,399
95,044
87,052
104,593
84,859
83,531
99,541
124,499
131,959
117,477
128,394
164,813
141,454
130,717
136,228
168,606
135,232
120,338
108,300
131,712
110,586
122,040
119,138
145,730
134,388
132,685
137,408
209,221
178,894
150,192
157,584
175,343
170,096
156,829
181,866
196,109
184,414
214,784
190,866
206,878
193,476
217,097
219,195
229,850
182,916
320,781
485,649
272,328
602,329
58,256
104,376
67,938
5,853
3,610
5,411
467,313
501,431
281,871
763,248
936,646
667,640
619,232
818,258
551,102
560,681
373,228
373,228560,681551,102818,258619,232667,640936,646763,248281,871501,431467,3135,4113,6105,85367,938104,37658,256602,329272,328485,649320,781182,916229,850219,195217,097193,476206,878190,866214,784184,414196,109181,866156,829170,096175,343157,584150,192178,894209,221137,408132,685134,388145,730119,138122,040110,586131,712108,300120,338135,232168,606136,228130,717141,454164,813128,394117,477131,959124,49999,54183,53184,859104,59387,05295,04486,39934,08510,82016,31719,53227,98614,57611,65012,95777,12361,092
   > 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
1,396,578
1,804,554
1,790,858
1,741,470
4,552,456
4,742,540
5,755,154
6,129,061
6,523,704
6,717,833
6,601,929
6,557,447
6,458,879
6,448,098
6,448,0986,458,8796,557,4476,601,9296,717,8336,523,7046,129,0615,755,1544,742,5404,552,4561,741,4701,790,8581,804,5541,396,57800000000000000000000000000000000000000000000000000000000000000
       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
-1,244,159
-1,266,362
-1,344,811
-239,110
-156,240
-202,070
-222,681
-272,292
-251,960
-962,779
-603,275
-611,081
-878,982
1,551,046
1,548,140
1,544,673
1,582,781
1,626,061
1,654,263
1,642,869
1,672,726
1,687,845
1,705,315
1,705,3151,687,8451,672,7261,642,8691,654,2631,626,0611,582,7811,544,6731,548,1401,551,046-878,982-611,081-603,275-962,779-251,960-272,292-222,681-202,070-156,240-239,110-1,344,811-1,266,362-1,244,15900000000000000000000000000000000000000000000000000000
       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
62,082
4,648
4,686
4,712
4,629
4,861
4,900
5,146
4,830
8,041
8,084
10,257
9,334
4,919
4,9199,33410,2578,0848,0414,8305,1464,9004,8614,6294,7124,6864,64862,08200000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
327,038
346,789
349,121
344,456
362,585
364,008
381,613
378,911
384,154
402,406
412,958
402,575
425,224
427,465
434,790
421,693
438,714
444,373
450,452
468,016
479,233
482,675
497,109
476,567
487,117
518,468
523,650
533,427
545,142
575,456
577,226
583,221
600,532
647,569
666,796
690,258
704,385
750,634
769,674
749,483
832,431
857,450
869,522
857,823
873,887
913,396
930,990
901,613
971,578
1,093,372
1,225,205
1,252,377
1,317,818
1,358,942
1,378,238
1,312,394
1,372,352
1,395,536
1,416,964
1,322,445
1,443,227
1,399,072
1,407,754
1,288,910
1,410,573
1,426,847
1,383,228
1,367,667
1,359,588
1,403,168
1,399,748
1,473,949
1,713,742
1,934,333
2,058,749
2,078,710
2,078,7102,058,7491,934,3331,713,7421,473,9491,399,7481,403,1681,359,5881,367,6671,383,2281,426,8471,410,5731,288,9101,407,7541,399,0721,443,2271,322,4451,416,9641,395,5361,372,3521,312,3941,378,2381,358,9421,317,8181,252,3771,225,2051,093,372971,578901,613930,990913,396873,887857,823869,522857,450832,431749,483769,674750,634704,385690,258666,796647,569600,532583,221577,226575,456545,142533,427523,650518,468487,117476,567497,109482,675479,233468,016450,452444,373438,714421,693434,790427,465425,224402,575412,958402,406384,154378,911381,613364,008362,585344,456349,121346,789327,038
   Common Stock
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000
   Retained Earnings 
73,045
92,916
95,249
88,428
106,557
107,979
125,585
121,133
126,376
144,627
168,231
157,837
180,497
182,737
190,063
176,966
193,987
199,023
205,102
222,667
233,884
237,325
251,760
231,217
241,768
273,119
278,300
288,078
299,792
330,107
331,877
337,871
355,182
402,219
421,446
444,908
459,036
505,285
524,325
504,133
587,081
612,100
624,173
612,474
628,538
668,047
685,641
656,264
720,790
788,044
810,824
799,827
869,130
894,495
907,851
880,620
922,757
984,044
1,024,201
962,396
1,013,742
1,052,861
1,055,962
968,518
1,058,821
1,112,227
1,130,360
1,084,672
1,085,645
1,136,768
1,076,021
1,073,968
1,347,081
1,492,426
1,662,387
1,685,361
1,685,3611,662,3871,492,4261,347,0811,073,9681,076,0211,136,7681,085,6451,084,6721,130,3601,112,2271,058,821968,5181,055,9621,052,8611,013,742962,3961,024,201984,044922,757880,620907,851894,495869,130799,827810,824788,044720,790656,264685,641668,047628,538612,474624,173612,100587,081504,133524,325505,285459,036444,908421,446402,219355,182337,871331,877330,107299,792288,078278,300273,119241,768231,217251,760237,325233,884222,667205,102199,023193,987176,966190,063182,737180,497157,837168,231144,627126,376121,133125,585107,979106,55788,42895,24992,91673,045
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000-2,090-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-2,651-3,273-3,273-3,273-3,273-3,273-3,262-3,273-3,176-3,177-3,177-3,177-3,176-3,177-3,177-3,177-3,176-3,056
   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
219,097
225,037
186,424
204,246
165,582
144,764
112,049
165,582
82,308
71,889
40,489
71,849
50,717
-11,035
19,092
10,040
2,497
59,824
136,078
102,759
178,004
132,459
129,447
129,447132,459178,004102,759136,07859,8242,49710,04019,092-11,03550,71771,84940,48971,88982,308165,582112,049144,764165,582204,246186,424225,037219,09700000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.