0 XP   0   0   0

Major Cineplex Group Public Company Limited










Financial Health of Major Cineplex Group Public Company Limited




Comparing to competitors in the Entertainment industry




  Industry Rankings  


Major Cineplex Group Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Major Cineplex Group Public Company Limited?

I guess you are interested in Major Cineplex Group 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 Major Cineplex Group Public Company Limited

Let's start. I'm going to help you getting a better view of Major Cineplex Group 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 Major Cineplex Group 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 Major Cineplex Group 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 Major Cineplex Group Public Company Limited. The closing price on 2022-12-08 was ฿19.10 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.
Major Cineplex Group Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just 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 Major Cineplex Group Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Major Cineplex Group Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Major Cineplex Group Public Company Limited to the Entertainment industry mean.
  • A Net Profit Margin of 1.2% means that ฿0.01 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Major Cineplex Group Public Company Limited:

  • The MRQ is 1.2%. The company is making a profit. +1
  • The TTM is 4.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM4.4%-3.2%
TTM4.4%YOY268.2%-263.7%
TTM4.4%5Y46.3%-41.9%
5Y46.3%10Y29.6%+16.7%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%-1.8%+3.0%
TTM4.4%-3.9%+8.3%
YOY268.2%-9.6%+277.8%
5Y46.3%-7.6%+53.9%
10Y29.6%-5.5%+35.1%
1.1.2. Return on Assets

Shows how efficient Major Cineplex Group Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Major Cineplex Group Public Company Limited to the Entertainment industry mean.
  • 0.1% Return on Assets means that Major Cineplex Group Public Company Limited generated ฿0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Major Cineplex Group Public Company Limited:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.5%-0.3%
TTM0.5%YOY2.5%-2.1%
TTM0.5%5Y1.3%-0.8%
5Y1.3%10Y1.7%-0.4%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.2%-0.1%
TTM0.5%0.1%+0.4%
YOY2.5%-0.3%+2.8%
5Y1.3%-0.4%+1.7%
10Y1.7%-0.1%+1.8%
1.1.3. Return on Equity

Shows how efficient Major Cineplex Group Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Major Cineplex Group Public Company Limited to the Entertainment industry mean.
  • 0.3% Return on Equity means Major Cineplex Group Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Major Cineplex Group Public Company Limited:

  • The MRQ is 0.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM1.0%-0.7%
TTM1.0%YOY5.6%-4.6%
TTM1.0%5Y2.6%-1.6%
5Y2.6%10Y3.5%-0.9%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.7%-0.4%
TTM1.0%0.3%+0.7%
YOY5.6%-0.4%+6.0%
5Y2.6%-0.9%+3.5%
10Y3.5%-0.2%+3.7%

1.2. Operating Efficiency of Major Cineplex Group Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Major Cineplex Group Public Company Limited is operating .

  • Measures how much profit Major Cineplex Group 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 Major Cineplex Group Public Company Limited to the Entertainment industry mean.
  • An Operating Margin of 4.5% means the company generated ฿0.05  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Major Cineplex Group Public Company Limited:

  • The MRQ is 4.5%. The company is operating less efficient.
  • The TTM is 3.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.5%TTM3.1%+1.4%
TTM3.1%YOY-188.8%+191.9%
TTM3.1%5Y-46.3%+49.4%
5Y-46.3%10Y-22.3%-24.0%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ4.5%1.0%+3.5%
TTM3.1%-1.1%+4.2%
YOY-188.8%-6.4%-182.4%
5Y-46.3%-5.9%-40.4%
10Y-22.3%-4.3%-18.0%
1.2.2. Operating Ratio

Measures how efficient Major Cineplex Group Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Entertainment industry mean).
  • An Operation Ratio of 1.64 means that the operating costs are ฿1.64 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Major Cineplex Group Public Company Limited:

  • The MRQ is 1.638. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.726. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.638TTM1.726-0.087
TTM1.726YOY4.238-2.512
TTM1.7265Y2.399-0.673
5Y2.39910Y1.563+0.836
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6381.265+0.373
TTM1.7261.236+0.490
YOY4.2381.380+2.858
5Y2.3991.225+1.174
10Y1.5631.087+0.476

1.3. Liquidity of Major Cineplex Group Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Major Cineplex Group Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 1.51 means the company has ฿1.51 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Major Cineplex Group Public Company Limited:

  • The MRQ is 1.507. The company is able to pay all its short-term debts. +1
  • The TTM is 1.255. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.507TTM1.255+0.252
TTM1.255YOY0.676+0.578
TTM1.2555Y0.690+0.564
5Y0.69010Y0.392+0.299
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5071.128+0.379
TTM1.2551.171+0.084
YOY0.6761.237-0.561
5Y0.6901.201-0.511
10Y0.3921.028-0.636
1.3.2. Quick Ratio

Measures if Major Cineplex Group 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 Major Cineplex Group Public Company Limited to the Entertainment industry mean.
  • A Quick Ratio of 1.01 means the company can pay off ฿1.01 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Major Cineplex Group Public Company Limited:

  • The MRQ is 1.006. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.830. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.006TTM0.830+0.177
TTM0.830YOY0.291+0.539
TTM0.8305Y0.348+0.481
5Y0.34810Y0.311+0.037
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0060.654+0.352
TTM0.8300.648+0.182
YOY0.2910.619-0.328
5Y0.3480.644-0.296
10Y0.3110.639-0.328

1.4. Solvency of Major Cineplex Group Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Major Cineplex Group Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Major Cineplex Group Public Company Limited to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.53 means that Major Cineplex Group Public Company Limited assets are financed with 52.9% credit (debt) and the remaining percentage (100% - 52.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Major Cineplex Group Public Company Limited:

  • The MRQ is 0.529. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.537. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.529TTM0.537-0.008
TTM0.537YOY0.611-0.073
TTM0.5375Y0.558-0.020
5Y0.55810Y0.541+0.017
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5290.571-0.042
TTM0.5370.574-0.037
YOY0.6110.577+0.034
5Y0.5580.547+0.011
10Y0.5410.528+0.013
1.4.2. Debt to Equity Ratio

Measures if Major Cineplex Group Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Major Cineplex Group Public Company Limited to the Entertainment industry mean.
  • A Debt to Equity ratio of 114.7% means that company has ฿1.15 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Major Cineplex Group Public Company Limited:

  • The MRQ is 1.147. The company is able to pay all its debts with equity. +1
  • The TTM is 1.184. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.147TTM1.184-0.037
TTM1.184YOY1.622-0.438
TTM1.1845Y1.313-0.130
5Y1.31310Y1.216+0.097
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1471.190-0.043
TTM1.1841.192-0.008
YOY1.6221.287+0.335
5Y1.3131.219+0.094
10Y1.2161.194+0.022

2. Market Valuation of Major Cineplex Group 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 Major Cineplex Group Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Major Cineplex Group Public Company Limited to the Entertainment industry mean.
  • A PE ratio of 766.90 means the investor is paying ฿766.90 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Major Cineplex Group Public Company Limited:

  • The EOD is 827.554. Seems overpriced? -1
  • The MRQ is 766.895. Seems overpriced? -1
  • The TTM is 459.537. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD827.554MRQ766.895+60.658
MRQ766.895TTM459.537+307.359
TTM459.537YOY-51.007+510.544
TTM459.5375Y123.635+335.902
5Y123.63510Y115.997+7.638
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD827.5540.526+827.028
MRQ766.8950.670+766.225
TTM459.53715.411+444.126
YOY-51.007-4.506-46.501
5Y123.6355.305+118.330
10Y115.99713.841+102.156
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Major Cineplex Group 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 Major Cineplex Group Public Company Limited:

  • The MRQ is -143.098. Very Bad. -2
  • The TTM is -51.154. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-143.098TTM-51.154-91.943
TTM-51.154YOY76.829-127.983
TTM-51.1545Y20.075-71.230
5Y20.07510Y-85.972+106.048
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ-143.0980.142-143.240
TTM-51.1540.054-51.208
YOY76.8290.026+76.803
5Y20.0750.044+20.031
10Y-85.9720.123-86.095

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

Measures if the stock price of Major Cineplex Group Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Entertainment industry mean).
  • A PB ratio of 2.38 means the investor is paying ฿2.38 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Major Cineplex Group Public Company Limited:

  • The EOD is 2.564. Good. +1
  • The MRQ is 2.376. Good. +1
  • The TTM is 2.533. Good. +1
Trends
Current periodCompared to+/- 
EOD2.564MRQ2.376+0.188
MRQ2.376TTM2.533-0.157
TTM2.533YOY2.830-0.297
TTM2.5335Y2.951-0.418
5Y2.95110Y3.343-0.392
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD2.5641.102+1.462
MRQ2.3761.274+1.102
TTM2.5331.600+0.933
YOY2.8301.554+1.276
5Y2.9511.444+1.507
10Y3.3431.224+2.119
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Major Cineplex Group 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---0.164-0.403+146%0.497-133%0.010-1816%0.014-1240%
Book Value Growth--0.9710.970+0%0.9730%0.9710%0.9710%
Book Value Per Share--7.4487.875-5%7.692-3%7.557-1%7.403+1%
Book Value Per Share Growth---0.022-0.051+134%0.054-141%-0.002-92%0.000-7707%
Current Ratio--1.5071.255+20%0.676+123%0.690+118%0.392+285%
Debt To Asset Ratio--0.5290.537-2%0.611-13%0.558-5%0.541-2%
Debt To Equity Ratio--1.1471.184-3%1.622-29%1.313-13%1.216-6%
Dividend Per Share---0.550-100%0.750-100%0.588-100%0.641-100%
Eps--0.0230.077-70%0.505-95%0.210-89%0.267-91%
Eps Growth---5.359-6.210+16%-0.420-92%-1.522-72%-0.887-83%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0120.044-73%2.682-100%0.463-97%0.296-96%
Operating Margin--0.0450.031+44%-1.888+4286%-0.463+1127%-0.223+595%
Operating Ratio--1.6381.726-5%4.238-61%2.399-32%1.563+5%
Pb Ratio2.564+7%2.3762.533-6%2.830-16%2.951-19%3.343-29%
Pe Ratio827.554+7%766.895459.537+67%-51.007+107%123.635+520%115.997+561%
Peg Ratio---143.098-51.154-64%76.829-286%20.075-813%-85.972-40%
Price Per Share19.100+7%17.70019.925-11%21.525-18%22.175-20%24.723-28%
Price To Total Gains Ratio-116.537-8%-107.995-27.819-74%29.878-461%18.360-688%12.551-960%
Profit Growth--81.74979.306+3%-1.204+101%44.196+85%70.302+16%
Quick Ratio--1.0060.830+21%0.291+246%0.348+189%0.311+224%
Return On Assets--0.0010.005-68%0.025-94%0.013-88%0.017-91%
Return On Equity--0.0030.010-68%0.056-94%0.026-88%0.035-91%
Revenue Growth--0.9730.978-1%0.951+2%0.960+1%0.966+1%
Total Gains Per Share---0.1640.147-211%1.247-113%0.598-127%0.655-125%
Total Gains Per Share Growth---0.492-11.060+2147%0.637-177%-2.186+344%-2.455+399%
Usd Book Value--191241244.600202203858.643-5%197517869.824-3%194053886.427-1%190101998.780+1%
Usd Book Value Change Per Share---0.005-0.012+146%0.014-133%0.000-1816%0.000-1240%
Usd Book Value Per Share--0.2140.226-5%0.221-3%0.217-1%0.212+1%
Usd Dividend Per Share---0.016-100%0.022-100%0.017-100%0.018-100%
Usd Eps--0.0010.002-70%0.015-95%0.006-89%0.008-91%
Usd Price Per Share0.548+7%0.5080.572-11%0.618-18%0.636-20%0.710-28%
Usd Profit--592626.3001982993.179-70%12977059.388-95%5393182.724-89%6844251.947-91%
Usd Revenue--49325341.10043352417.518+14%20039769.769+146%48743453.585+1%55231102.452-11%
Usd Total Gains Per Share---0.0050.004-211%0.036-113%0.017-127%0.019-125%
 EOD+1 -4MRQTTM+17 -17YOY+12 -225Y+13 -2110Y+14 -20

3.2. Fundamental Score

Let's check the fundamental score of Major Cineplex Group Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15827.554
Price to Book Ratio (EOD)Between0-12.564
Net Profit Margin (MRQ)Greater than00.012
Operating Margin (MRQ)Greater than00.045
Quick Ratio (MRQ)Greater than11.006
Current Ratio (MRQ)Greater than11.507
Debt to Asset Ratio (MRQ)Less than10.529
Debt to Equity Ratio (MRQ)Less than11.147
Return on Equity (MRQ)Greater than0.150.003
Return on Assets (MRQ)Greater than0.050.001
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Major Cineplex Group Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose19.400
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets14,145,594
Total Liabilities7,482,136
Total Stockholder Equity6,523,958
 As reported
Total Liabilities 7,482,136
Total Stockholder Equity+ 6,523,958
Total Assets = 14,145,594

Assets

Total Assets14,145,594
Total Current Assets3,853,038
Long-term Assets3,853,038
Total Current Assets
Cash And Cash Equivalents 885,120
Short-term Investments 1,991,149
Net Receivables 581,974
Inventory 231,885
Other Current Assets 161,034
Total Current Assets  (as reported)3,853,038
Total Current Assets  (calculated)3,851,162
+/- 1,876
Long-term Assets
Property Plant Equipment 7,219,050
Long Term Investments 1,850,394
Other Assets 1,057,653
Long-term Assets  (as reported)10,292,556
Long-term Assets  (calculated)10,127,097
+/- 165,459

Liabilities & Shareholders' Equity

Total Current Liabilities2,557,192
Long-term Liabilities4,924,944
Total Stockholder Equity6,523,958
Total Current Liabilities
Short Long Term Debt 490,347
Accounts payable 1,216,288
Other Current Liabilities 587,524
Total Current Liabilities  (as reported)2,557,192
Total Current Liabilities  (calculated)2,294,159
+/- 263,033
Long-term Liabilities
Long term Debt 1,475,000
Capital Lease Obligations Min Short Term Debt3,034,727
Other Liabilities 678,250
Long-term Liabilities Other 443,628
Long-term Liabilities  (as reported)4,924,944
Long-term Liabilities  (calculated)5,631,605
+/- 706,661
Total Stockholder Equity
Common Stock894,668
Retained Earnings 1,945,818
Total Stockholder Equity (as reported)6,523,958
Total Stockholder Equity (calculated)2,840,486
+/- 3,683,472
Other
Capital Stock894,668
Common Stock Shares Outstanding 894,668
Net Debt 1,080,227
Net Invested Capital 8,489,305
Net Tangible Assets 6,358,499
Net Working Capital 1,295,846



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-30
> Total Assets 
2,556,520
2,773,772
2,992,730
3,658,947
4,045,884
3,848,195
6,506,920
6,647,464
6,743,384
6,878,365
6,887,643
8,087,117
8,194,702
8,445,152
8,782,032
8,960,713
9,742,727
9,157,818
9,293,940
9,339,386
9,060,913
9,029,994
9,668,780
9,741,846
9,813,967
10,380,276
11,269,154
10,800,423
10,538,485
10,310,432
11,032,932
10,655,147
11,150,820
11,041,040
10,987,836
11,382,852
11,053,337
11,193,898
11,501,993
11,658,505
12,362,178
12,597,724
13,629,758
13,077,108
13,638,976
13,616,404
13,932,423
13,631,511
13,990,216
14,224,276
14,246,024
14,519,281
14,529,031
14,626,339
14,724,913
14,575,678
14,348,825
14,156,463
13,807,711
13,743,350
13,936,778
13,849,896
14,074,214
13,891,962
13,968,686
13,547,450
14,005,749
17,365,631
17,614,975
17,267,652
17,678,215
17,973,893
17,157,775
17,835,140
16,519,466
15,834,513
14,477,138
14,145,594
14,145,59414,477,13815,834,51316,519,46617,835,14017,157,77517,973,89317,678,21517,267,65217,614,97517,365,63114,005,74913,547,45013,968,68613,891,96214,074,21413,849,89613,936,77813,743,35013,807,71114,156,46314,348,82514,575,67814,724,91314,626,33914,529,03114,519,28114,246,02414,224,27613,990,21613,631,51113,932,42313,616,40413,638,97613,077,10813,629,75812,597,72412,362,17811,658,50511,501,99311,193,89811,053,33711,382,85210,987,83611,041,04011,150,82010,655,14711,032,93210,310,43210,538,48510,800,42311,269,15410,380,2769,813,9679,741,8469,668,7809,029,9949,060,9139,339,3869,293,9409,157,8189,742,7278,960,7138,782,0328,445,1528,194,7028,087,1176,887,6436,878,3656,743,3846,647,4646,506,9203,848,1954,045,8843,658,9472,992,7302,773,7722,556,520
   > 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
2,350,377
2,436,276
2,390,724
2,634,087
2,262,813
2,445,860
2,369,725
2,232,701
2,249,480
2,202,368
2,390,521
1,963,281
2,420,241
2,144,899
2,621,906
2,371,606
2,562,977
2,785,026
1,919,557
7,362,604
6,159,572
5,249,991
4,043,696
3,853,038
3,853,0384,043,6965,249,9916,159,5727,362,6041,919,5572,785,0262,562,9772,371,6062,621,9062,144,8992,420,2411,963,2812,390,5212,202,3682,249,4802,232,7012,369,7252,445,8602,262,8132,634,0872,390,7242,436,2762,350,377000000000000000000000000000000000000000000000000000000
       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
530,873
631,759
670,675
804,509
573,030
606,559
648,470
602,544
596,315
809,007
872,647
514,913
961,742
809,455
1,682,583
1,453,321
1,557,306
1,789,596
1,125,391
2,278,023
2,013,814
1,060,664
1,103,494
885,120
885,1201,103,4941,060,6642,013,8142,278,0231,125,3911,789,5961,557,3061,453,3211,682,583809,455961,742514,913872,647809,007596,315602,544648,470606,559573,030804,509670,675631,759530,873000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,395,767
3,387,595
3,446,893
2,067,708
1,991,149
1,991,1492,067,7083,446,8933,387,5954,395,7670000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
84,424
127,868
123,087
148,749
168,010
145,869
404,370
501,353
523,094
440,664
507,063
726,455
807,964
970,822
1,190,618
1,250,795
1,264,442
1,355,498
1,353,614
1,191,244
1,230,050
1,314,194
1,500,663
1,053,349
1,425,524
822,980
1,127,544
834,946
770,289
767,589
974,057
701,406
771,283
757,116
1,149,760
1,050,254
1,091,596
1,216,147
1,497,663
1,281,852
1,203,679
1,081,938
1,258,126
1,029,569
1,223,208
1,314,502
1,342,716
1,086,337
1,179,442
1,214,960
1,228,374
1,216,012
1,126,890
1,100,682
1,314,069
1,249,601
1,098,217
1,232,001
1,170,965
1,156,435
1,017,825
895,489
1,152,959
795,287
919,407
919,162
1,058,074
936,425
596,213
581,620
625,296
649,827
389,389
302,041
415,630
385,613
459,986
581,974
581,974459,986385,613415,630302,041389,389649,827625,296581,620596,213936,4251,058,074919,162919,407795,2871,152,959895,4891,017,8251,156,4351,170,9651,232,0011,098,2171,249,6011,314,0691,100,6821,126,8901,216,0121,228,3741,214,9601,179,4421,086,3371,342,7161,314,5021,223,2081,029,5691,258,1261,081,9381,203,6791,281,8521,497,6631,216,1471,091,5961,050,2541,149,760757,116771,283701,406974,057767,589770,289834,9461,127,544822,9801,425,5241,053,3491,500,6631,314,1941,230,0501,191,2441,353,6141,355,4981,264,4421,250,7951,190,618970,822807,964726,455507,063440,664523,094501,353404,370145,869168,010148,749123,087127,86884,424
       Inventory 
5,730
8,434
11,607
9,954
10,210
16,821
62,652
70,829
85,071
108,216
92,254
92,820
144,046
145,872
147,146
143,497
139,626
140,921
133,652
128,540
132,274
143,573
132,106
157,737
167,486
207,408
235,379
160,965
146,152
186,083
145,388
136,722
140,861
159,404
171,651
160,773
173,710
182,017
170,667
179,685
207,213
261,998
236,049
268,597
299,154
294,888
282,119
293,333
281,987
257,878
321,010
323,644
382,106
365,829
318,895
294,598
322,284
277,400
319,234
343,708
328,709
334,512
320,930
130,845
317,988
114,564
238,811
250,628
186,478
189,250
249,834
216,611
250,998
230,495
236,660
209,747
249,640
231,885
231,885249,640209,747236,660230,495250,998216,611249,834189,250186,478250,628238,811114,564317,988130,845320,930334,512328,709343,708319,234277,400322,284294,598318,895365,829382,106323,644321,010257,878281,987293,333282,119294,888299,154268,597236,049261,998207,213179,685170,667182,017173,710160,773171,651159,404140,861136,722145,388186,083146,152160,965235,379207,408167,486157,737132,106143,573132,274128,540133,652140,921139,626143,497147,146145,872144,04692,82092,254108,21685,07170,82962,65216,82110,2109,95411,6078,4345,730
   > 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
11,689,594
11,578,165
11,584,169
11,585,508
15,220,732
14,993,069
14,896,046
15,115,238
15,188,867
15,238,218
10,472,536
10,359,894
10,584,522
10,433,442
10,292,556
10,292,55610,433,44210,584,52210,359,89410,472,53615,238,21815,188,86715,115,23814,896,04614,993,06915,220,73211,585,50811,584,16911,578,16511,689,594000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,819,897
2,207,354
2,310,027
2,447,147
2,566,002
2,584,114
4,227,838
4,245,333
4,294,511
4,315,435
4,396,099
4,761,474
4,786,364
4,826,731
4,956,303
5,150,392
4,627,452
4,690,733
4,759,164
4,713,473
4,701,141
4,759,847
4,932,677
4,996,626
5,049,227
5,303,559
5,709,251
5,583,141
5,523,190
5,485,626
5,406,005
5,346,512
5,258,774
5,147,813
5,180,795
5,222,222
5,274,878
5,294,457
5,332,126
5,468,629
6,144,465
6,260,139
6,696,318
6,665,104
6,564,708
6,614,540
6,730,491
6,743,833
6,872,258
7,168,627
7,357,914
7,385,597
7,371,504
7,410,274
7,591,205
7,437,233
7,341,567
7,210,070
7,186,429
7,108,909
7,161,279
7,105,581
7,241,647
7,080,826
6,910,990
6,764,848
6,620,302
8,656,351
8,312,508
8,134,091
7,911,839
7,887,287
7,691,679
7,445,942
7,425,441
7,296,043
7,156,715
7,219,050
7,219,0507,156,7157,296,0437,425,4417,445,9427,691,6797,887,2877,911,8398,134,0918,312,5088,656,3516,620,3026,764,8486,910,9907,080,8267,241,6477,105,5817,161,2797,108,9097,186,4297,210,0707,341,5677,437,2337,591,2057,410,2747,371,5047,385,5977,357,9147,168,6276,872,2586,743,8336,730,4916,614,5406,564,7086,665,1046,696,3186,260,1396,144,4655,468,6295,332,1265,294,4575,274,8785,222,2225,180,7955,147,8135,258,7745,346,5125,406,0055,485,6265,523,1905,583,1415,709,2515,303,5595,049,2274,996,6264,932,6774,759,8474,701,1414,713,4734,759,1644,690,7334,627,4525,150,3924,956,3034,826,7314,786,3644,761,4744,396,0994,315,4354,294,5114,245,3334,227,8382,584,1142,566,0022,447,1472,310,0272,207,3541,819,897
       Goodwill 
0
0
0
68,848
177,218
171,968
224,175
193,281
186,732
176,392
169,927
156,998
150,534
144,069
140,705
134,163
127,621
121,853
81,775
77,510
73,247
81,775
84,032
0
0
306,330
338,408
338,408
338,408
338,408
338,408
338,408
338,408
338,408
342,113
342,113
342,113
342,113
287,065
287,065
287,065
287,065
287,065
287,065
287,065
287,065
283,361
283,361
283,361
283,361
238,329
238,329
238,329
238,329
205,381
205,381
205,381
205,381
205,381
205,381
205,381
205,381
152,931
152,931
152,931
152,931
97,931
0
0
0
0
0
0
0
0
0
0
0
0000000000097,931152,931152,931152,931152,931205,381205,381205,381205,381205,381205,381205,381205,381238,329238,329238,329238,329283,361283,361283,361283,361287,065287,065287,065287,065287,065287,065287,065287,065342,113342,113342,113342,113338,408338,408338,408338,408338,408338,408338,408338,408306,3300084,03281,77573,24777,51081,775121,853127,621134,163140,705144,069150,534156,998169,927176,392186,732193,281224,175171,968177,21868,848000
       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
3,552,557
3,494,534
3,380,650
3,058,519
3,073,960
2,984,234
3,209,890
3,335,601
3,450,565
3,490,189
3,574,406
3,744,632
3,885,081
5,626,612
5,764,068
5,885,924
6,325,980
6,362,527
6,645,818
1,999,288
2,014,728
2,132,142
2,078,422
1,850,394
1,850,3942,078,4222,132,1422,014,7281,999,2886,645,8186,362,5276,325,9805,885,9245,764,0685,626,6123,885,0813,744,6323,574,4063,490,1893,450,5653,335,6013,209,8902,984,2343,073,9603,058,5193,380,6503,494,5343,552,557000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
73,667
68,848
173,001
167,837
220,129
189,320
182,856
176,392
169,927
1,081,317
1,075,347
1,040,070
1,128,673
1,153,643
1,144,732
1,136,484
1,057,735
899,964
887,248
852,478
913,261
974,243
335,717
741,339
839,101
793,322
754,811
729,957
756,755
736,685
722,687
735,183
766,873
726,117
717,062
690,860
654,388
662,900
660,456
629,435
655,662
614,305
520,298
511,040
492,461
467,827
489,511
434,554
370,279
382,060
361,671
353,519
326,172
314,235
322,399
318,266
305,778
307,448
107,882
108,811
122,236
126,014
109,822
106,290
137,367
167,471
167,781
153,334
149,649
0
0
0
174,713
168,120
0
0
00168,120174,713000149,649153,334167,781167,471137,367106,290109,822126,014122,236108,811107,882307,448305,778318,266322,399314,235326,172353,519361,671382,060370,279434,554489,511467,827492,461511,040520,298614,305655,662629,435660,456662,900654,388690,860717,062726,117766,873735,183722,687736,685756,755729,957754,811793,322839,101741,339335,717974,243913,261852,478887,248899,9641,057,7351,136,4841,144,7321,153,6431,128,6731,040,0701,075,3471,081,317169,927176,392182,856189,320220,129167,837173,00168,84873,66700
       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
187,080
188,731
191,966
13,348
202,388
196,901
194,776
13,142
202,993
204,071
161,296
15,379
169,129
184,625
178,888
178,888184,625169,12915,379161,296204,071202,99313,142194,776196,901202,38813,348191,966188,731187,080000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
987,201
1,008,876
1,278,518
1,512,483
2,210,198
2,123,081
3,933,767
4,035,213
4,035,917
4,061,184
4,090,064
4,513,226
4,377,238
4,497,477
4,585,402
3,582,090
4,023,863
3,652,573
3,671,742
3,416,605
3,457,450
3,650,063
4,247,073
4,414,440
4,843,260
5,150,003
5,880,232
5,224,837
5,173,217
4,872,911
5,359,420
4,896,386
5,029,533
5,069,013
4,931,420
5,057,863
4,835,856
5,045,143
5,117,179
5,388,385
6,092,405
6,707,052
7,530,430
7,005,838
7,350,755
7,413,410
7,545,648
7,069,091
7,408,495
7,691,501
7,597,701
7,722,364
7,591,473
7,910,752
8,007,174
7,599,934
7,452,822
7,663,885
7,308,951
7,001,554
7,188,346
7,478,334
7,441,731
7,052,953
7,251,032
7,201,582
7,399,004
10,110,970
11,178,955
10,941,797
11,052,180
11,456,913
10,877,304
9,730,003
9,232,652
8,413,153
7,667,047
7,482,136
7,482,1367,667,0478,413,1539,232,6529,730,00310,877,30411,456,91311,052,18010,941,79711,178,95510,110,9707,399,0047,201,5827,251,0327,052,9537,441,7317,478,3347,188,3467,001,5547,308,9517,663,8857,452,8227,599,9348,007,1747,910,7527,591,4737,722,3647,597,7017,691,5017,408,4957,069,0917,545,6487,413,4107,350,7557,005,8387,530,4306,707,0526,092,4055,388,3855,117,1795,045,1434,835,8565,057,8634,931,4205,069,0135,029,5334,896,3865,359,4204,872,9115,173,2175,224,8375,880,2325,150,0034,843,2604,414,4404,247,0733,650,0633,457,4503,416,6053,671,7423,652,5734,023,8633,582,0904,585,4024,497,4774,377,2384,513,2264,090,0644,061,1844,035,9174,035,2133,933,7672,123,0812,210,1981,512,4831,278,5181,008,876987,201
   > Total Current Liabilities 
468,452
572,297
858,079
890,397
1,304,803
1,268,913
2,293,207
2,482,919
2,577,127
2,497,246
2,394,222
2,744,221
2,804,491
2,980,442
3,101,202
2,329,510
2,631,465
2,393,616
2,486,655
2,311,147
2,415,435
2,455,554
2,760,341
3,063,608
2,337,921
2,754,282
3,725,499
3,215,439
2,264,142
1,892,588
2,015,863
1,918,995
2,060,985
2,112,558
3,505,361
3,649,598
4,218,680
3,420,499
3,473,766
3,503,906
2,936,578
3,378,028
4,351,553
3,907,857
4,268,040
4,375,630
4,542,360
4,103,059
5,272,045
5,555,484
5,479,836
4,901,224
4,817,527
6,214,866
6,419,947
5,201,422
5,250,547
4,635,770
3,945,867
3,879,685
4,231,266
4,657,876
4,670,751
4,409,244
4,684,574
4,715,290
5,000,110
5,045,344
5,424,611
4,374,359
5,009,067
5,638,249
5,142,771
5,549,282
5,106,780
4,357,275
3,675,251
2,557,192
2,557,1923,675,2514,357,2755,106,7805,549,2825,142,7715,638,2495,009,0674,374,3595,424,6115,045,3445,000,1104,715,2904,684,5744,409,2444,670,7514,657,8764,231,2663,879,6853,945,8674,635,7705,250,5475,201,4226,419,9476,214,8664,817,5274,901,2245,479,8365,555,4845,272,0454,103,0594,542,3604,375,6304,268,0403,907,8574,351,5533,378,0282,936,5783,503,9063,473,7663,420,4994,218,6803,649,5983,505,3612,112,5582,060,9851,918,9952,015,8631,892,5882,264,1423,215,4393,725,4992,754,2822,337,9213,063,6082,760,3412,455,5542,415,4352,311,1472,486,6552,393,6162,631,4652,329,5103,101,2022,980,4422,804,4912,744,2212,394,2222,497,2462,577,1272,482,9192,293,2071,268,9131,304,803890,397858,079572,297468,452
       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
5,257,458
5,058,957
4,541,610
504,000
588,000
588,000
588,000
588,000
588,000
2,050,251
2,214,646
2,515,135
2,514,378
0
0
0
0
0
0
0
0
0
0
0
000000000002,514,3782,515,1352,214,6462,050,251588,000588,000588,000588,000588,000504,0004,541,6105,058,9575,257,458000000000000000000000000000000000000000000000000000000
       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
5,257,458
5,058,957
4,541,610
504,000
588,000
588,000
588,000
588,000
588,000
2,050,251
2,214,646
2,515,135
2,514,378
2,563,734
2,965,741
2,161,989
2,640,114
3,232,674
3,185,695
2,525,311
2,025,306
1,525,305
1,490,323
490,347
490,3471,490,3231,525,3052,025,3062,525,3113,185,6953,232,6742,640,1142,161,9892,965,7412,563,7342,514,3782,515,1352,214,6462,050,251588,000588,000588,000588,000588,000504,0004,541,6105,058,9575,257,458000000000000000000000000000000000000000000000000000000
       Accounts payable 
115,457
242,389
285,354
245,446
246,314
314,324
411,832
476,927
406,027
538,705
410,315
611,443
814,431
844,048
768,684
857,253
750,667
660,129
510,714
732,026
806,401
761,294
668,661
631,216
762,628
463,769
624,909
486,033
528,561
574,221
539,360
523,974
745,511
608,144
514,848
570,853
658,182
643,161
642,280
591,667
943,921
591,077
620,360
618,526
968,433
697,813
733,793
662,040
816,093
722,841
685,703
776,511
1,004,126
590,143
582,075
599,516
898,564
776,445
624,361
691,401
956,631
662,189
1,045,205
898,413
945,803
776,580
857,153
1,424,882
1,378,277
1,199,109
784,282
1,317,436
859,065
1,308,943
742,346
1,331,086
1,341,594
1,216,288
1,216,2881,341,5941,331,086742,3461,308,943859,0651,317,436784,2821,199,1091,378,2771,424,882857,153776,580945,803898,4131,045,205662,189956,631691,401624,361776,445898,564599,516582,075590,1431,004,126776,511685,703722,841816,093662,040733,793697,813968,433618,526620,360591,077943,921591,667642,280643,161658,182570,853514,848608,144745,511523,974539,360574,221528,561486,033624,909463,769762,628631,216668,661761,294806,401732,026510,714660,129750,667857,253768,684844,048814,431611,443410,315538,705406,027476,927411,832314,324246,314245,446285,354242,389115,457
       Other Current Liabilities 
193,718
228,538
212,393
243,305
537,137
345,186
373,426
404,370
490,217
517,899
498,610
455,045
479,789
484,167
400,220
510,869
533,328
525,396
734,374
538,618
487,688
436,386
830,107
666,424
537,433
636,026
1,032,651
843,379
784,170
838,264
820,294
826,663
831,967
889,504
970,998
1,043,696
1,084,014
1,073,025
1,149,228
1,184,711
1,236,271
976,149
1,263,419
1,219,607
1,278,804
1,318,197
1,433,008
1,299,626
1,420,380
1,457,083
1,405,130
1,322,625
1,351,097
1,260,880
1,344,327
1,138,224
1,236,597
1,142,791
1,187,126
1,190,840
988,887
863,906
1,065,825
87,204
87,491
121,098
1,071,613
803,411
823,804
743,552
947,967
790,972
789,382
1,412,557
1,570,217
1,212,235
589,663
587,524
587,524589,6631,212,2351,570,2171,412,557789,382790,972947,967743,552823,804803,4111,071,613121,09887,49187,2041,065,825863,906988,8871,190,8401,187,1261,142,7911,236,5971,138,2241,344,3271,260,8801,351,0971,322,6251,405,1301,457,0831,420,3801,299,6261,433,0081,318,1971,278,8041,219,6071,263,419976,1491,236,2711,184,7111,149,2281,073,0251,084,0141,043,696970,998889,504831,967826,663820,294838,264784,170843,3791,032,651636,026537,433666,424830,107436,386487,688538,618734,374525,396533,328510,869400,220484,167479,789455,045498,610517,899490,217404,370373,426345,186537,137243,305212,393228,538193,718
   > 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
2,643,709
2,566,458
2,486,292
2,398,894
5,065,626
5,754,344
6,567,438
6,043,112
5,818,664
5,734,533
4,180,721
4,125,872
4,055,878
3,991,796
4,924,944
4,924,9443,991,7964,055,8784,125,8724,180,7215,734,5335,818,6646,043,1126,567,4385,754,3445,065,6262,398,8942,486,2922,566,4582,643,709000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
423,407
0
402,169
397,581
394,979
416,309
411,707
411,002
408,292
416,755
432,246
418,265
380,208
379,408
397,048
555,367
515,632
506,668
521,488
502,661
474,234
475,062
476,678
477,879
485,340
482,685
477,074
473,750
462,849
456,815
470,774
465,960
463,838
459,055
449,786
450,913
458,671
473,717
470,568
490,676
500,061
493,242
488,847
486,665
487,920
487,139
485,509
494,028
490,193
494,353
500,503
511,751
524,702
545,812
538,122
534,239
525,224
516,360
530,439
749,402
767,629
865,461
877,159
883,892
887,739
876,551
954,161
966,826
973,209
1,056,203
987,430
965,506
668,246
675,560
691,840
686,619
678,250
678,250686,619691,840675,560668,246965,506987,4301,056,203973,209966,826954,161876,551887,739883,892877,159865,461767,629749,402530,439516,360525,224534,239538,122545,812524,702511,751500,503494,353490,193494,028485,509487,139487,920486,665488,847493,242500,061490,676470,568473,717458,671450,913449,786459,055463,838465,960470,774456,815462,849473,750477,074482,685485,340477,879476,678475,062474,234502,661521,488506,668515,632555,367397,048379,408380,208418,265432,246416,755408,292411,002411,707416,309394,979397,581402,1690423,4070
> Total Stockholder Equity
1,477,230
1,659,041
1,608,223
2,070,717
1,827,887
1,717,077
2,549,523
2,589,798
2,685,242
2,802,167
2,782,058
3,542,256
3,786,410
3,917,393
4,170,377
5,354,533
5,715,988
5,496,248
5,619,818
5,940,203
5,622,433
5,400,325
5,428,214
5,341,806
4,985,107
5,123,026
5,288,478
5,452,396
5,241,509
5,309,324
5,536,411
5,613,592
5,970,402
5,824,769
5,899,540
6,164,601
6,077,048
6,018,697
6,297,668
6,187,982
6,205,158
5,890,329
6,102,978
6,075,355
6,293,889
6,138,109
6,330,815
6,504,757
6,517,135
6,466,280
6,580,830
6,718,251
6,846,715
6,619,801
6,636,894
6,896,132
6,810,294
6,402,468
6,413,546
6,654,393
6,636,199
6,255,050
6,509,949
6,710,068
6,586,589
6,198,547
6,455,634
7,096,492
6,295,308
6,175,678
6,482,383
6,371,153
6,157,799
7,987,600
7,169,915
7,303,136
6,680,897
6,523,958
6,523,9586,680,8977,303,1367,169,9157,987,6006,157,7996,371,1536,482,3836,175,6786,295,3087,096,4926,455,6346,198,5476,586,5896,710,0686,509,9496,255,0506,636,1996,654,3936,413,5466,402,4686,810,2946,896,1326,636,8946,619,8016,846,7156,718,2516,580,8306,466,2806,517,1356,504,7576,330,8156,138,1096,293,8896,075,3556,102,9785,890,3296,205,1586,187,9826,297,6686,018,6976,077,0486,164,6015,899,5405,824,7695,970,4025,613,5925,536,4115,309,3245,241,5095,452,3965,288,4785,123,0264,985,1075,341,8065,428,2145,400,3255,622,4335,940,2035,619,8185,496,2485,715,9885,354,5334,170,3773,917,3933,786,4103,542,2562,782,0582,802,1672,685,2422,589,7982,549,5231,717,0771,827,8872,070,7171,608,2231,659,0411,477,230
   Common Stock
587,000
587,000
587,000
587,710
587,710
587,710
707,487
709,323
709,323
709,323
709,323
709,324
748,108
770,156
787,185
875,139
876,491
876,491
879,933
880,342
881,897
881,897
881,897
881,897
881,897
881,897
881,897
881,897
881,897
881,897
881,897
881,897
881,897
881,897
881,897
881,897
884,519
886,275
887,576
887,576
887,576
887,576
887,576
887,576
888,493
889,741
890,059
890,272
892,112
892,430
892,520
892,562
894,341
894,484
894,533
894,533
894,667
894,667
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668
894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,668894,667894,667894,533894,533894,484894,341892,562892,520892,430892,112890,272890,059889,741888,493887,576887,576887,576887,576887,576887,576886,275884,519881,897881,897881,897881,897881,897881,897881,897881,897881,897881,897881,897881,897881,897881,897881,897881,897880,342879,933876,491876,491875,139787,185770,156748,108709,324709,323709,323709,323709,323707,487587,710587,710587,710587,000587,000587,000
   Retained Earnings 
237,003
402,495
351,677
557,852
313,227
430,055
0
40,275
133,704
250,629
218,129
508,660
475,247
394,511
511,454
708,337
1,069,792
800,296
923,867
1,225,300
900,296
678,754
721,747
734,024
531,456
668,497
839,600
980,783
837,945
883,897
1,139,050
1,314,270
1,102,932
938,727
1,019,300
1,252,068
1,126,358
976,525
1,141,547
1,108,140
1,122,370
879,604
912,879
1,052,935
1,055,022
904,086
1,111,129
1,309,954
1,310,915
1,163,135
1,295,470
1,521,700
1,530,337
1,326,474
1,411,557
1,673,360
1,691,018
1,411,865
1,487,160
1,771,481
1,768,846
1,393,333
1,648,072
1,762,747
1,641,553
1,255,285
1,607,056
2,228,744
1,445,138
1,320,130
1,637,766
1,517,788
1,299,626
3,118,884
2,307,508
2,330,658
1,925,169
1,945,818
1,945,8181,925,1692,330,6582,307,5083,118,8841,299,6261,517,7881,637,7661,320,1301,445,1382,228,7441,607,0561,255,2851,641,5531,762,7471,648,0721,393,3331,768,8461,771,4811,487,1601,411,8651,691,0181,673,3601,411,5571,326,4741,530,3371,521,7001,295,4701,163,1351,310,9151,309,9541,111,129904,0861,055,0221,052,935912,879879,6041,122,3701,108,1401,141,547976,5251,126,3581,252,0681,019,300938,7271,102,9321,314,2701,139,050883,897837,945980,783839,600668,497531,456734,024721,747678,754900,2961,225,300923,867800,2961,069,792708,337511,454394,511475,247508,660218,129250,629133,70440,2750430,055313,227557,852351,677402,495237,003
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000-267,920-267,920-267,920-267,920-267,920-267,920-267,920-267,920-114,774-15,5490000000000000000000000
   Other Stockholders Equity -660,562-482,974-266,224-376,294-369,986-380,529-385,337-394,085-383,154-388,532-370,954-390,123-386,040-384,266-381,981-376,825-376,985-371,349-355,790-312,315-248,098-119,425-13,250-10,685000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.