0 XP   0   0   0

Property Perfect Public Company Limited










Financial Health of Property Perfect Public Company Limited




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


Richest
#221 / 442

Total Sales
#171 / 442

Making Money
#236 / 442

Working Efficiently
#232 / 442

Property Perfect Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Property Perfect Public Company Limited?

I guess you are interested in Property Perfect 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 Property Perfect Public Company Limited

Let's start. I'm going to help you getting a better view of Property Perfect 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 Property Perfect 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 Property Perfect 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 Property Perfect Public Company Limited. The closing price on 2022-11-25 was ฿0.39 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.
Property Perfect 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 very inefficient.
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 unable to pay all its debts with equity.

1.1. Profitability of Property Perfect Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • A Net Profit Margin of -2.2% means that ฿-0.02 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -2.2%. The company is making a loss. -1
  • The TTM is 1.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-2.2%TTM1.7%-3.9%
TTM1.7%YOY-10.8%+12.5%
TTM1.7%5Y-0.1%+1.8%
5Y-0.1%10Y1.4%-1.5%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.2%5.0%-7.2%
TTM1.7%2.9%-1.2%
YOY-10.8%3.9%-14.7%
5Y-0.1%5.4%-5.5%
10Y1.4%7.1%-5.7%
1.1.2. Return on Assets

Shows how efficient Property Perfect Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • -0.1% Return on Assets means that Property Perfect Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is -0.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.1%TTM0.1%-0.2%
TTM0.1%YOY-0.6%+0.7%
TTM0.1%5Y0.1%+0.1%
5Y0.1%10Y0.2%-0.1%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1%0.3%-0.4%
TTM0.1%0.4%-0.3%
YOY-0.6%0.4%-1.0%
5Y0.1%0.5%-0.4%
10Y0.2%0.6%-0.4%
1.1.3. Return on Equity

Shows how efficient Property Perfect Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • -0.4% Return on Equity means Property Perfect 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 Property Perfect Public Company Limited:

  • The MRQ is -0.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM0.7%-1.1%
TTM0.7%YOY-2.5%+3.2%
TTM0.7%5Y0.3%+0.4%
5Y0.3%10Y0.6%-0.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%0.9%-1.3%
TTM0.7%1.1%-0.4%
YOY-2.5%1.3%-3.8%
5Y0.3%1.4%-1.1%
10Y0.6%1.8%-1.2%

1.2. Operating Efficiency of Property Perfect Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Property Perfect Public Company Limited is operating .

  • Measures how much profit Property Perfect 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 Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • An Operating Margin of 2.1% means the company generated ฿0.02  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Property Perfect Public Company Limited:

  • The MRQ is 2.1%. The company is operating less efficient.
  • The TTM is -15.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ2.1%TTM-15.2%+17.3%
TTM-15.2%YOY-7.7%-7.5%
TTM-15.2%5Y1.1%-16.3%
5Y1.1%10Y1.2%-0.1%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%7.3%-5.2%
TTM-15.2%3.8%-19.0%
YOY-7.7%5.6%-13.3%
5Y1.1%8.4%-7.3%
10Y1.2%7.5%-6.3%
1.2.2. Operating Ratio

Measures how efficient Property Perfect 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 1.79 means that the operating costs are ฿1.79 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Property Perfect Public Company Limited:

  • The MRQ is 1.786. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.939. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.786TTM1.939-0.153
TTM1.939YOY1.880+0.059
TTM1.9395Y1.726+0.213
5Y1.72610Y1.122+0.604
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7861.321+0.465
TTM1.9391.248+0.691
YOY1.8801.101+0.779
5Y1.7261.024+0.702
10Y1.1220.802+0.320

1.3. Liquidity of Property Perfect Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Property Perfect 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 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 Property Perfect Public Company Limited:

  • The MRQ is 1.514. The company is able to pay all its short-term debts. +1
  • The TTM is 1.772. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.514TTM1.772-0.258
TTM1.772YOY1.651+0.121
TTM1.7725Y2.142-0.371
5Y2.14210Y1.417+0.725
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5141.663-0.149
TTM1.7721.629+0.143
YOY1.6511.591+0.060
5Y2.1421.670+0.472
10Y1.4171.413+0.004
1.3.2. Quick Ratio

Measures if Property Perfect 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 Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.06 means the company can pay off ฿0.06 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Property Perfect Public Company Limited:

  • The MRQ is 0.063. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.045. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.063TTM0.045+0.018
TTM0.045YOY0.048-0.003
TTM0.0455Y0.093-0.048
5Y0.09310Y0.060+0.033
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0630.239-0.176
TTM0.0450.238-0.193
YOY0.0480.274-0.226
5Y0.0930.260-0.167
10Y0.0600.212-0.152

1.4. Solvency of Property Perfect Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Property Perfect Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Property Perfect Public Company Limited to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.70 means that Property Perfect Public Company Limited assets are financed with 70.0% credit (debt) and the remaining percentage (100% - 70.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.700. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.724. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.700TTM0.724-0.024
TTM0.724YOY0.740-0.016
TTM0.7245Y0.722+0.002
5Y0.72210Y0.711+0.011
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7000.627+0.073
TTM0.7240.630+0.094
YOY0.7400.633+0.107
5Y0.7220.606+0.116
10Y0.7110.595+0.116
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 281.1% means that company has ฿2.81 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 2.811. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.047. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.811TTM3.047-0.236
TTM3.047YOY3.297-0.250
TTM3.0475Y3.092-0.045
5Y3.09210Y2.862+0.231
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8111.787+1.024
TTM3.0471.836+1.211
YOY3.2971.778+1.519
5Y3.0921.663+1.429
10Y2.8621.678+1.184

2. Market Valuation of Property Perfect 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 Property Perfect Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Property Perfect Public Company Limited to the Real Estate-Development industry mean.
  • A PE ratio of -60.68 means the investor is paying ฿-60.68 for every ฿1 in earnings.

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

  • The EOD is -60.681. Company is losing money. -2
  • The MRQ is -60.681. Company is losing money. -2
  • The TTM is -11.810. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-60.681MRQ-60.6810.000
MRQ-60.681TTM-11.810-48.871
TTM-11.810YOY-16.674+4.864
TTM-11.8105Y23.084-34.895
5Y23.08410Y185.064-161.979
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD-60.68116.427-77.108
MRQ-60.68119.908-80.589
TTM-11.81023.146-34.956
YOY-16.67426.337-43.011
5Y23.08424.755-1.671
10Y185.06420.652+164.412
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Property Perfect 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 Property Perfect Public Company Limited:

  • The MRQ is -8.257. Very Bad. -2
  • The TTM is 44.895. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-8.257TTM44.895-53.152
TTM44.895YOY47.353-2.457
TTM44.8955Y54.888-9.993
5Y54.88810Y69.434-14.546
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.2570.172-8.429
TTM44.8950.016+44.879
YOY47.3530.018+47.335
5Y54.8880.018+54.870
10Y69.4340.022+69.412

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

Measures if the stock price of Property Perfect 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 0.25 means the investor is paying ฿0.25 for each ฿1 in book value.

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

  • The EOD is 0.251. Very good. +2
  • The MRQ is 0.251. Very good. +2
  • The TTM is 0.316. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.251MRQ0.2510.000
MRQ0.251TTM0.316-0.065
TTM0.316YOY0.291+0.025
TTM0.3165Y0.383-0.067
5Y0.38310Y0.594-0.211
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.2510.555-0.304
MRQ0.2510.642-0.391
TTM0.3160.710-0.394
YOY0.2910.696-0.405
5Y0.3830.681-0.298
10Y0.5940.541+0.053
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Property Perfect 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---0.0200.062-133%-0.054+166%0.004-551%0.021-196%
Book Value Growth--0.9720.9730%0.971+0%0.9720%0.9720%
Book Value Per Share--1.5551.453+7%1.386+12%1.492+4%1.335+17%
Book Value Per Share Growth---0.0130.041-132%-0.039+200%0.002-817%0.015-184%
Current Ratio--1.5141.772-15%1.651-8%2.142-29%1.417+7%
Debt To Asset Ratio--0.7000.724-3%0.740-5%0.722-3%0.711-1%
Debt To Equity Ratio--2.8113.047-8%3.297-15%3.092-9%2.862-2%
Dividend Per Share--0.0160.005+209%0.006+180%0.008+91%0.007+137%
Dividend Per Share Growth--0.924-32.970+3668%-1.806+295%-815.676+88361%-709.197+76840%
Eps---0.0060.006-202%-0.032+398%0.003-306%0.006-202%
Eps Growth--7.3491.776+314%0.467+1472%0.446+1546%-4.015+155%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.0220.017-228%-0.108+395%-0.001-96%0.014-258%
Operating Margin--0.021-0.152+823%-0.077+465%0.011+89%0.012+77%
Operating Ratio--1.7861.939-8%1.880-5%1.726+3%1.122+59%
Pb Ratio0.2510%0.2510.316-21%0.291-14%0.383-35%0.594-58%
Pe Ratio-60.6810%-60.681-11.810-81%-16.674-73%23.084-363%185.064-133%
Peg Ratio---8.25744.895-118%47.353-117%54.888-115%69.434-112%
Price Per Share0.3900%0.3900.455-14%0.400-3%0.573-32%0.716-45%
Price To Total Gains Ratio-93.2240%-93.224-13.155-86%-10.224-89%-6.219-93%-25.440-73%
Profit Growth---71.7006.150-1266%-95.727+34%20.861-444%30.492-335%
Quick Ratio--0.0630.045+41%0.048+31%0.093-33%0.060+5%
Return On Assets---0.0010.001-174%-0.006+471%0.001-230%0.002-158%
Return On Equity---0.0040.007-158%-0.025+531%0.003-227%0.006-163%
Revenue Growth--0.9780.971+1%0.971+1%0.971+1%0.971+1%
Total Gains Per Share---0.0040.067-106%-0.048+1048%0.013-133%0.028-115%
Total Gains Per Share Growth---53.776-12.367-77%0.343-15773%-2.847-95%-4.803-91%
Usd Book Value--436003036.000407431157.000+7%388537499.000+12%420940439.415+4%375852632.911+16%
Usd Book Value Change Per Share---0.0010.002-133%-0.002+166%0.000-551%0.001-196%
Usd Book Value Per Share--0.0440.041+7%0.039+12%0.042+4%0.037+17%
Usd Dividend Per Share--0.0000.000+209%0.000+180%0.000+91%0.000+137%
Usd Eps--0.0000.000-202%-0.001+398%0.000-306%0.000-202%
Usd Price Per Share0.0110%0.0110.013-14%0.011-2%0.016-32%0.020-45%
Usd Profit---1455300.0002020928.000-172%-8551858.000+488%1202930.891-221%1952240.549-175%
Usd Revenue--66889676.00062042778.000+8%76725152.000-13%106196425.460-37%99163977.131-33%
Usd Total Gains Per Share--0.0000.002-106%-0.001+1048%0.000-133%0.001-115%
 EOD+0 -0MRQTTM+18 -17YOY+30 -55Y+15 -2010Y+17 -18

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-60.681
Price to Book Ratio (EOD)Between0-10.251
Net Profit Margin (MRQ)Greater than0-0.022
Operating Margin (MRQ)Greater than00.021
Quick Ratio (MRQ)Greater than10.063
Current Ratio (MRQ)Greater than11.514
Debt to Asset Ratio (MRQ)Less than10.700
Debt to Equity Ratio (MRQ)Less than12.811
Return on Equity (MRQ)Greater than0.15-0.004
Return on Assets (MRQ)Greater than0.05-0.001
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.991
Ma 20Greater thanMa 500.394
Ma 50Greater thanMa 1000.395
Ma 100Greater thanMa 2000.396
OpenGreater thanClose0.400
Total1/5 (20.0%)



Reversals in quarterly reports

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

 2021-06-302021-09-302021-12-312022-03-312022-06-30
EBIT  -192,952-40,176-233,12838,837-194,291-620,366-814,657864,91550,258



Latest Balance Sheet

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

Summary
Total Assets51,966,746
Total Liabilities36,395,209
Total Stockholder Equity12,949,262
 As reported
Total Liabilities 36,395,209
Total Stockholder Equity+ 12,949,262
Total Assets = 51,966,746

Assets

Total Assets51,966,746
Total Current Assets24,897,293
Long-term Assets24,897,293
Total Current Assets
Cash And Cash Equivalents 1,618,343
Short-term Investments 105,380
Net Receivables 924,937
Inventory 21,936,036
Other Current Assets 202,309
Total Current Assets  (as reported)24,897,293
Total Current Assets  (calculated)24,787,005
+/- 110,288
Long-term Assets
Property Plant Equipment 12,468,097
Long Term Investments 1,075,902
Other Assets 13,455,364
Long-term Assets  (as reported)27,069,453
Long-term Assets  (calculated)26,999,363
+/- 70,090

Liabilities & Shareholders' Equity

Total Current Liabilities16,447,420
Long-term Liabilities19,947,789
Total Stockholder Equity12,949,262
Total Current Liabilities
Short Long Term Debt 11,951,495
Accounts payable 1,534,118
Other Current Liabilities 1,779,129
Total Current Liabilities  (as reported)16,447,420
Total Current Liabilities  (calculated)15,264,742
+/- 1,182,678
Long-term Liabilities
Long term Debt 12,354,525
Capital Lease Obligations Min Short Term Debt5,923,335
Other Liabilities 2,122,739
Long-term Liabilities Other 9,974
Long-term Liabilities  (as reported)19,947,789
Long-term Liabilities  (calculated)20,410,573
+/- 462,784
Total Stockholder Equity
Common Stock10,011,081
Retained Earnings 1,346,953
Other Stockholders Equity 1,591,228
Total Stockholder Equity (as reported)12,949,262
Total Stockholder Equity (calculated)12,949,262
+/-0
Other
Capital Stock10,011,081
Common Stock Shares Outstanding 10,011,081
Net Debt 22,687,677
Net Invested Capital 37,255,282
Net Tangible Assets 12,879,172
Net Working Capital 8,449,873



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-30
> Total Assets 
6,051,565
6,051,565
5,999,207
5,918,337
5,927,288
5,876,006
5,844,971
5,765,702
5,776,029
7,365,413
7,529,534
8,201,907
8,529,207
8,593,154
10,480,542
11,367,306
12,365,622
12,328,719
13,350,401
13,387,384
13,503,010
13,861,164
13,535,173
13,349,767
13,399,363
13,176,133
13,127,293
13,168,962
12,850,049
12,911,034
12,360,638
12,488,328
13,164,878
12,932,873
12,765,409
12,884,506
13,891,771
14,476,744
15,699,836
15,894,305
16,949,798
19,728,928
19,750,704
20,138,332
21,050,039
21,378,671
21,487,990
22,941,091
23,984,189
25,872,025
27,580,420
29,854,593
30,284,023
30,668,102
29,976,580
29,255,610
29,256,486
31,305,124
31,361,844
40,861,908
43,030,784
43,277,021
44,252,828
46,445,297
49,872,900
48,790,217
48,910,021
48,670,463
49,321,527
47,428,471
48,552,560
54,674,509
54,599,222
57,565,552
57,557,404
58,138,143
58,984,621
59,064,543
57,968,145
55,899,021
54,965,756
53,389,604
53,284,706
52,050,626
54,080,853
52,023,399
52,890,068
51,966,746
51,966,74652,890,06852,023,39954,080,85352,050,62653,284,70653,389,60454,965,75655,899,02157,968,14559,064,54358,984,62158,138,14357,557,40457,565,55254,599,22254,674,50948,552,56047,428,47149,321,52748,670,46348,910,02148,790,21749,872,90046,445,29744,252,82843,277,02143,030,78440,861,90831,361,84431,305,12429,256,48629,255,61029,976,58030,668,10230,284,02329,854,59327,580,42025,872,02523,984,18922,941,09121,487,99021,378,67121,050,03920,138,33219,750,70419,728,92816,949,79815,894,30515,699,83614,476,74413,891,77112,884,50612,765,40912,932,87313,164,87812,488,32812,360,63812,911,03412,850,04913,168,96213,127,29313,176,13313,399,36313,349,76713,535,17313,861,16413,503,01013,387,38413,350,40112,328,71912,365,62211,367,30610,480,5428,593,1548,529,2078,201,9077,529,5347,365,4135,776,0295,765,7025,844,9715,876,0065,927,2885,918,3375,999,2076,051,5656,051,565
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,229,165
29,068,502
28,829,211
29,733,319
30,004,728
29,350,266
31,818,716
31,364,650
33,915,752
32,749,889
34,083,672
34,703,817
33,087,496
30,690,809
29,319,075
27,864,709
27,402,528
27,801,415
26,604,333
29,592,843
26,903,575
24,660,883
24,897,293
24,897,29324,660,88326,903,57529,592,84326,604,33327,801,41527,402,52827,864,70929,319,07530,690,80933,087,49634,703,81734,083,67232,749,88933,915,75231,364,65031,818,71629,350,26630,004,72829,733,31928,829,21129,068,50229,229,16500000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
123,474
123,474
132,197
128,135
140,055
110,859
132,641
98,715
172,552
289,200
279,211
273,546
218,342
244,177
253,452
286,492
588,661
351,705
802,643
533,267
459,869
502,801
320,565
206,672
157,310
312,743
180,321
286,287
187,000
424,056
265,681
468,603
424,328
455,046
306,835
374,359
763,009
740,586
1,166,063
799,477
694,837
2,017,854
1,219,821
854,299
1,304,170
1,134,799
1,022,455
1,066,585
1,083,265
960,262
1,440,779
2,787,070
1,448,449
1,235,220
769,788
570,769
697,226
2,490,534
1,626,192
1,757,930
2,387,265
3,040,543
2,872,665
3,160,802
4,307,694
2,448,825
2,294,005
2,580,677
3,319,661
3,947,297
2,969,557
4,762,485
3,573,985
4,777,168
2,898,159
2,362,685
3,249,420
3,869,211
1,617,709
2,380,234
2,348,553
2,006,875
2,494,911
1,792,357
3,098,914
3,842,369
1,907,668
1,618,343
1,618,3431,907,6683,842,3693,098,9141,792,3572,494,9112,006,8752,348,5532,380,2341,617,7093,869,2113,249,4202,362,6852,898,1594,777,1683,573,9854,762,4852,969,5573,947,2973,319,6612,580,6772,294,0052,448,8254,307,6943,160,8022,872,6653,040,5432,387,2651,757,9301,626,1922,490,534697,226570,769769,7881,235,2201,448,4492,787,0701,440,779960,2621,083,2651,066,5851,022,4551,134,7991,304,170854,2991,219,8212,017,854694,837799,4771,166,063740,586763,009374,359306,835455,046424,328468,603265,681424,056187,000286,287180,321312,743157,310206,672320,565502,801459,869533,267802,643351,705588,661286,492253,452244,177218,342273,546279,211289,200172,55298,715132,641110,859140,055128,135132,197123,474123,474
       Short-term Investments 
0
0
0
0
0
0
308
308
6,067
6,067
0
0
0
0
0
0
0
0
0
0
50,000
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
655
455,220
460,220
530,064
511,958
543,838
615,806
630,883
646,530
383,382
190,640
120,527
117,439
106,377
105,752
106,728
108,008
105,380
105,380108,008106,728105,752106,377117,439120,527190,640383,382646,530630,883615,806543,838511,958530,064460,220455,220655000000000000000000000000000000000000000000000000050,00000000000006,0676,067308308000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,032,428
904,752
1,052,251
451,595
1,441,289
1,018,608
1,026,450
1,649,719
1,499,579
466,785
2,310,853
1,628,915
1,277,419
975,674
994,244
964,541
470,807
532,454
580,003
411,251
480,672
460,201
924,937
924,937460,201480,672411,251580,003532,454470,807964,541994,244975,6741,277,4191,628,9152,310,853466,7851,499,5791,649,7191,026,4501,018,6081,441,289451,5951,052,251904,7521,032,42800000000000000000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
389,394
366,306
284,521
284,682
285,860
200,089
220,987
180,997
223,750
651,703
180,612
771,421
264,003
1,322,247
117,339
108,267
209,901
259,451
253,108
2,546,246
231,499
212,942
202,309
202,309212,942231,4992,546,246253,108259,451209,901108,267117,3391,322,247264,003771,421180,612651,703223,750180,997220,987200,089285,860284,682284,521366,306389,39400000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,807,515
24,054,471
24,280,804
25,977,048
27,277,336
26,579,946
27,101,047
25,987,076
25,483,291
25,446,293
24,488,010
25,119,824
28,229,185
27,069,453
27,069,45328,229,18525,119,82424,488,01025,446,29325,483,29125,987,07627,101,04726,579,94627,277,33625,977,04824,280,80424,054,47124,807,51500000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
53,622
53,622
45,017
44,699
44,426
42,641
35,681
39,619
42,945
43,906
212,363
223,435
253,582
314,328
336,589
350,569
360,329
379,788
402,202
412,776
434,870
305,679
429,680
442,085
464,924
364,229
365,355
372,214
387,105
401,000
394,047
398,833
0
400,586
412,157
405,597
397,517
341,694
318,660
311,007
309,734
312,014
311,387
307,227
318,531
328,629
327,490
348,824
374,707
0
1,002,860
987,894
994,759
0
1,032,535
1,027,826
957,204
0
0
0
0
0
0
0
0
6,417,338
6,514,727
6,659,658
6,866,015
5,318,428
5,436,374
9,903,954
10,019,357
10,382,251
10,310,798
10,339,841
10,376,363
10,517,676
13,488,365
13,190,388
12,096,829
11,897,130
11,733,559
11,760,216
9,641,688
9,563,288
12,573,340
12,468,097
12,468,09712,573,3409,563,2889,641,68811,760,21611,733,55911,897,13012,096,82913,190,38813,488,36510,517,67610,376,36310,339,84110,310,79810,382,25110,019,3579,903,9545,436,3745,318,4286,866,0156,659,6586,514,7276,417,33800000000957,2041,027,8261,032,5350994,759987,8941,002,8600374,707348,824327,490328,629318,531307,227311,387312,014309,734311,007318,660341,694397,517405,597412,157400,5860398,833394,047401,000387,105372,214365,355364,229464,924442,085429,680305,679434,870412,776402,202379,788360,329350,569336,589314,328253,582223,435212,36343,90642,94539,61935,68142,64144,42644,69945,01753,62253,622
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
243,260
239,101
248,626
148,503
833,217
824,986
860,557
857,262
997,088
992,359
986,074
1,029,221
1,020,139
1,005,714
1,005,409
1,012,445
1,040,965
1,041,471
1,036,843
1,058,394
1,098,715
1,077,736
1,075,902
1,075,9021,077,7361,098,7151,058,3941,036,8431,041,4711,040,9651,012,4451,005,4091,005,7141,020,1391,029,221986,074992,359997,088857,262860,557824,986833,217148,503248,626239,101243,26000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
113,063
113,063
112,485
120,552
119,742
119,477
118,976
118,475
117,965
163,977
0
0
0
0
0
0
0
0
0
0
0
125,135
0
0
0
62,524
62,062
61,591
61,110
60,631
60,181
59,743
59,296
58,849
58,420
57,981
57,534
117,805
117,466
180,246
179,437
173,312
173,121
171,118
169,094
167,070
165,067
163,065
390,158
445,634
443,653
743,145
1,293,686
1,289,401
1,278,224
1,274,236
1,327,062
1,313,108
1,301,631
2,264,524
2,228,165
2,206,829
2,162,856
2,154,145
2,108,005
2,076,450
2,030,863
1,993,187
1,946,841
1,901,969
1,857,744
1,823,585
1,777,488
1,757,004
1,803,794
1,769,236
1,718,546
1,688,238
132,433
125,191
118,959
100,483
0
0
0
0
0
0
000000100,483118,959125,191132,4331,688,2381,718,5461,769,2361,803,7941,757,0041,777,4881,823,5851,857,7441,901,9691,946,8411,993,1872,030,8632,076,4502,108,0052,154,1452,162,8562,206,8292,228,1652,264,5241,301,6311,313,1081,327,0621,274,2361,278,2241,289,4011,293,686743,145443,653445,634390,158163,065165,067167,070169,094171,118173,121173,312179,437180,246117,466117,80557,53457,98158,42058,84959,29659,74360,18160,63161,11061,59162,06262,524000125,13500000000000163,977117,965118,475118,976119,477119,742120,552112,485113,063113,063
       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
0
0
0
0
0
0
0
1,176,932
1,309,316
1,498,122
1,300,087
353,324
508,507
445,319
474,906
266,956
257,463
642,972
631,746
1,239,341
657,146
657,1461,239,341631,746642,972257,463266,956474,906445,319508,507353,3241,300,0871,498,1221,309,3161,176,93200000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
16,821,534
16,821,534
17,233,967
17,610,248
5,450,989
5,399,618
5,319,764
5,068,359
4,982,143
4,833,280
4,855,233
5,304,327
5,407,657
4,472,566
5,924,064
6,650,979
7,484,652
7,194,762
8,140,708
8,249,389
8,184,686
7,923,730
7,587,397
7,714,489
7,808,099
7,500,545
7,445,772
7,467,627
6,949,378
6,823,836
6,115,450
6,137,506
6,542,082
6,229,643
5,942,681
6,283,172
7,210,530
7,656,652
8,648,482
8,924,725
9,919,332
12,554,497
12,441,388
12,931,926
13,667,017
13,988,982
14,020,352
14,765,996
15,627,442
17,566,839
18,785,978
21,150,060
21,529,931
22,021,717
21,228,396
20,523,607
20,213,211
22,294,796
22,299,178
27,152,212
29,349,076
29,613,518
30,157,057
32,554,290
35,948,405
34,853,436
34,245,738
33,995,212
34,563,169
32,436,636
33,333,514
39,405,890
38,991,829
41,837,810
41,303,507
42,183,026
42,801,273
43,122,878
42,153,625
40,658,628
40,187,093
39,435,675
39,601,295
38,961,272
40,797,303
38,447,963
37,116,140
36,395,209
36,395,20937,116,14038,447,96340,797,30338,961,27239,601,29539,435,67540,187,09340,658,62842,153,62543,122,87842,801,27342,183,02641,303,50741,837,81038,991,82939,405,89033,333,51432,436,63634,563,16933,995,21234,245,73834,853,43635,948,40532,554,29030,157,05729,613,51829,349,07627,152,21222,299,17822,294,79620,213,21120,523,60721,228,39622,021,71721,529,93121,150,06018,785,97817,566,83915,627,44214,765,99614,020,35213,988,98213,667,01712,931,92612,441,38812,554,4979,919,3328,924,7258,648,4827,656,6527,210,5306,283,1725,942,6816,229,6436,542,0826,137,5066,115,4506,823,8366,949,3787,467,6277,445,7727,500,5457,808,0997,714,4897,587,3977,923,7308,184,6868,249,3898,140,7087,194,7627,484,6526,650,9795,924,0644,472,5665,407,6575,304,3274,855,2334,833,2804,982,1435,068,3595,319,7645,399,6185,450,98917,610,24817,233,96716,821,53416,821,534
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,356,058
12,950,309
12,439,458
13,486,690
10,677,468
11,412,837
16,275,998
14,227,004
12,841,231
15,153,614
13,745,413
13,381,260
14,389,403
10,926,564
12,095,087
13,979,580
15,957,751
18,642,622
18,992,103
15,555,851
14,507,277
13,582,152
16,447,420
16,447,42013,582,15214,507,27715,555,85118,992,10318,642,62215,957,75113,979,58012,095,08710,926,56414,389,40313,381,26013,745,41315,153,61412,841,23114,227,00416,275,99811,412,83710,677,46813,486,69012,439,45812,950,30913,356,05800000000000000000000000000000000000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,867,079
29,831,774
29,761,210
8,547,134
6,207,663
6,455,630
9,941,256
8,902,284
7,231,491
9,895,310
8,512,213
8,527,965
8,691,698
0
0
0
0
0
0
0
0
0
0
00000000008,691,6988,527,9658,512,2139,895,3107,231,4918,902,2849,941,2566,455,6306,207,6638,547,13429,761,21029,831,77429,867,07900000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,867,079
29,831,774
29,761,210
8,547,134
6,207,663
6,455,630
9,941,256
8,902,284
7,231,491
10,691,610
9,463,401
9,230,119
9,268,476
6,909,355
8,085,899
10,161,051
11,928,107
14,400,688
14,835,297
11,387,566
10,033,070
9,173,208
11,951,495
11,951,4959,173,20810,033,07011,387,56614,835,29714,400,68811,928,10710,161,0518,085,8996,909,3559,268,4769,230,1199,463,40110,691,6107,231,4918,902,2849,941,2566,455,6306,207,6638,547,13429,761,21029,831,77429,867,07900000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
88,751
88,751
95,541
82,110
67,871
72,343
69,737
91,333
99,780
102,273
181,938
209,307
236,431
257,039
321,688
207,364
207,635
231,941
255,555
295,875
308,965
243,358
292,372
192,054
230,313
290,129
428,129
403,648
501,908
420,036
507,431
432,413
432,930
472,884
286,857
287,822
389,203
485,172
551,439
463,658
579,372
841,304
711,901
725,232
781,187
575,652
618,036
864,264
707,164
942,140
853,848
1,010,549
1,351,754
1,872,062
1,841,399
1,414,102
1,342,853
1,522,534
1,343,240
1,628,150
1,406,422
1,451,097
1,366,398
1,583,025
1,307,522
1,430,943
1,192,664
924,538
904,791
1,095,426
1,071,674
1,328,427
1,658,635
1,661,672
3,224,298
2,824,856
2,955,346
2,218,968
1,588,992
1,465,354
1,441,279
1,478,707
1,706,628
1,507,311
1,416,821
1,376,491
1,511,714
1,534,118
1,534,1181,511,7141,376,4911,416,8211,507,3111,706,6281,478,7071,441,2791,465,3541,588,9922,218,9682,955,3462,824,8563,224,2981,661,6721,658,6351,328,4271,071,6741,095,426904,791924,5381,192,6641,430,9431,307,5221,583,0251,366,3981,451,0971,406,4221,628,1501,343,2401,522,5341,342,8531,414,1021,841,3991,872,0621,351,7541,010,549853,848942,140707,164864,264618,036575,652781,187725,232711,901841,304579,372463,658551,439485,172389,203287,822286,857472,884432,930432,413507,431420,036501,908403,648428,129290,129230,313192,054292,372243,358308,965295,875255,555231,941207,635207,364321,688257,039236,431209,307181,938102,27399,78091,33369,73772,34367,87182,11095,54188,75188,751
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,646,055
1,522,488
1,585,790
1,927,374
1,559,963
1,681,020
2,994,773
1,421,010
2,000,414
822,768
964,596
1,066,578
1,677,464
1,387,377
1,474,437
1,292,634
1,348,573
1,319,145
1,454,468
1,635,665
2,006,838
1,752,009
1,779,129
1,779,1291,752,0092,006,8381,635,6651,454,4681,319,1451,348,5731,292,6341,474,4371,387,3771,677,4641,066,578964,596822,7682,000,4141,421,0102,994,7731,681,0201,559,9631,927,3741,585,7901,522,4881,646,05500000000000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,149,893
28,437,613
29,420,013
28,733,474
31,227,061
28,563,541
26,207,513
23,477,924
20,958,673
19,969,169
25,241,452
23,940,686
23,533,988
19,947,789
19,947,78923,533,98823,940,68625,241,45219,969,16920,958,67323,477,92426,207,51328,563,54131,227,06128,733,47429,420,01328,437,61326,149,89300000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
-29,867,079
-29,831,774
-29,761,210
-8,547,134
-6,207,663
-6,455,630
-9,941,256
-8,902,284
-7,231,491
-9,895,310
-8,512,213
-8,527,965
-8,691,698
1,789,841
1,819,883
1,804,050
1,816,818
1,752,256
1,720,223
5,887,009
5,913,308
5,904,669
5,923,335
5,923,3355,904,6695,913,3085,887,0091,720,2231,752,2561,816,8181,804,0501,819,8831,789,841-8,691,698-8,527,965-8,512,213-9,895,310-7,231,491-8,902,284-9,941,256-6,455,630-6,207,663-8,547,134-29,761,210-29,831,774-29,867,07900000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
222,934
246,852
264,637
292,766
12,600
12,411
12,072
13,545
9,686
9,608
9,254
9,296
9,190
9,974
9,9749,1909,2969,2549,6089,68613,54512,07212,41112,600292,766264,637246,852222,93400000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
476,299
476,388
525,207
697,343
793,886
2,532,133
2,674,301
2,897,580
3,121,550
4,120,588
4,459,385
4,716,327
4,880,970
5,133,956
5,209,693
5,137,995
5,318,324
5,937,434
5,947,776
5,635,278
5,591,264
5,675,588
5,681,521
5,701,335
5,900,671
6,087,198
6,245,188
6,350,822
6,622,796
6,704,811
6,824,375
6,603,050
6,685,077
6,825,549
7,057,044
6,969,580
7,030,466
7,174,431
7,309,316
7,206,406
7,381,907
7,345,334
7,424,138
8,132,096
8,275,676
8,270,550
8,726,309
8,660,531
8,720,872
8,629,096
8,671,248
8,659,200
8,977,716
8,952,393
9,002,519
10,990,596
10,962,623
10,950,850
11,355,109
11,203,610
11,280,301
11,388,664
12,130,131
12,164,970
12,269,637
12,401,706
12,610,488
12,388,515
12,725,234
12,882,125
13,486,945
13,357,161
13,651,338
13,294,383
13,309,576
12,963,907
12,663,780
12,020,754
11,873,161
11,463,668
11,857,694
12,313,038
13,187,664
12,949,262
12,949,26213,187,66412,313,03811,857,69411,463,66811,873,16112,020,75412,663,78012,963,90713,309,57613,294,38313,651,33813,357,16113,486,94512,882,12512,725,23412,388,51512,610,48812,401,70612,269,63712,164,97012,130,13111,388,66411,280,30111,203,61011,355,10910,950,85010,962,62310,990,5969,002,5198,952,3938,977,7168,659,2008,671,2488,629,0968,720,8728,660,5318,726,3098,270,5508,275,6768,132,0967,424,1387,345,3347,381,9077,206,4067,309,3167,174,4317,030,4666,969,5807,057,0446,825,5496,685,0776,603,0506,824,3756,704,8116,622,7966,350,8226,245,1886,087,1985,900,6715,701,3355,681,5215,675,5885,591,2645,635,2785,947,7765,937,4345,318,3245,137,9955,209,6935,133,9564,880,9704,716,3274,459,3854,120,5883,121,5502,897,5802,674,3012,532,133793,886697,343525,207476,388476,2990000
   Retained Earnings 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,599,323
3,644,023
3,268,252
3,386,452
3,543,398
3,730,143
3,435,322
3,859,953
3,881,223
4,141,751
4,031,531
4,370,649
4,402,681
4,442,329
3,226,874
2,938,289
2,285,550
2,120,428
1,731,615
2,131,996
2,573,292
2,036,066
1,346,953
1,346,9532,036,0662,573,2922,131,9961,731,6152,120,4282,285,5502,938,2893,226,8744,442,3294,402,6814,370,6494,031,5314,141,7513,881,2233,859,9533,435,3223,730,1433,543,3983,386,4523,268,2523,644,0233,599,32300000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.