0 XP   0   0   0

Ramkhamhaeng Hospital Public Company Limited










Financial Health of Ramkhamhaeng Hospital Public Company Limited




Comparing to competitors in the Medical Care Facilities industry




  Industry Rankings  


Ramkhamhaeng Hospital Public Company Limited
Buy, Hold or Sell?

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

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

Let's start. I'm going to help you getting a better view of Ramkhamhaeng 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 Ramkhamhaeng 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 Ramkhamhaeng 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 Ramkhamhaeng Hospital Public Company Limited. The closing price on 2022-12-02 was ฿54.00 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.
Ramkhamhaeng 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Ramkhamhaeng Hospital Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Ramkhamhaeng Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Net Profit Margin of 18.5% means that ฿0.18 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 18.5%. The company is making a huge profit. +2
  • The TTM is 32.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.5%TTM32.5%-14.0%
TTM32.5%YOY13.1%+19.4%
TTM32.5%5Y28.3%+4.2%
5Y28.3%10Y30.0%-1.7%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ18.5%2.9%+15.6%
TTM32.5%2.9%+29.6%
YOY13.1%2.8%+10.3%
5Y28.3%2.3%+26.0%
10Y30.0%2.7%+27.3%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Ramkhamhaeng Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • 1.2% Return on Assets means that Ramkhamhaeng 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 Ramkhamhaeng Hospital Public Company Limited:

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.2%TTM3.2%-2.0%
TTM3.2%YOY1.0%+2.2%
TTM3.2%5Y2.2%+1.0%
5Y2.2%10Y2.4%-0.3%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%0.6%+0.6%
TTM3.2%0.7%+2.5%
YOY1.0%0.7%+0.3%
5Y2.2%0.7%+1.5%
10Y2.4%0.6%+1.8%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ramkhamhaeng Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • 2.7% Return on Equity means Ramkhamhaeng Hospital Public Company Limited generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 2.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 6.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.7%TTM6.8%-4.1%
TTM6.8%YOY2.3%+4.5%
TTM6.8%5Y3.7%+3.1%
5Y3.7%10Y3.9%-0.2%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%1.8%+0.9%
TTM6.8%2.2%+4.6%
YOY2.3%2.0%+0.3%
5Y3.7%1.6%+2.1%
10Y3.9%1.7%+2.2%

1.2. Operating Efficiency of Ramkhamhaeng Hospital Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Ramkhamhaeng Hospital Public Company Limited is operating .

  • Measures how much profit Ramkhamhaeng 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 Ramkhamhaeng Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • An Operating Margin of 9.8% means the company generated ฿0.10  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 9.8%. The company is operating less efficient.
  • The TTM is 23.3%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ9.8%TTM23.3%-13.5%
TTM23.3%YOY7.7%+15.5%
TTM23.3%5Y21.6%+1.6%
5Y21.6%10Y12.1%+9.5%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ9.8%5.7%+4.1%
TTM23.3%3.7%+19.6%
YOY7.7%4.5%+3.2%
5Y21.6%4.7%+16.9%
10Y12.1%5.2%+6.9%
1.2.2. Operating Ratio

Measures how efficient Ramkhamhaeng 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 1.65 means that the operating costs are ฿1.65 for each ฿1 in net sales.

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

  • The MRQ is 1.647. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.420. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.647TTM1.420+0.226
TTM1.420YOY1.683-0.262
TTM1.4205Y1.528-0.107
5Y1.52810Y1.146+0.381
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6471.215+0.432
TTM1.4201.152+0.268
YOY1.6830.996+0.687
5Y1.5281.031+0.497
10Y1.1461.006+0.140

1.3. Liquidity of Ramkhamhaeng Hospital Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Ramkhamhaeng 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 0.55 means the company has ฿0.55 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 0.554. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.556. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.554TTM0.556-0.003
TTM0.556YOY0.398+0.158
TTM0.5565Y0.532+0.025
5Y0.53210Y0.288+0.244
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5541.349-0.795
TTM0.5561.337-0.781
YOY0.3981.294-0.896
5Y0.5321.332-0.800
10Y0.2881.324-1.036
1.3.2. Quick Ratio

Measures if Ramkhamhaeng 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 Ramkhamhaeng Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Quick Ratio of 0.30 means the company can pay off ฿0.30 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.304. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.331. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.304TTM0.331-0.027
TTM0.331YOY0.237+0.094
TTM0.3315Y0.226+0.105
5Y0.22610Y0.175+0.051
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3040.787-0.483
TTM0.3310.831-0.500
YOY0.2370.861-0.624
5Y0.2260.922-0.696
10Y0.1750.868-0.693

1.4. Solvency of Ramkhamhaeng Hospital Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ramkhamhaeng Hospital Public Company Limited to Medical Care Facilities industry mean.
  • A Debt to Asset Ratio of 0.33 means that Ramkhamhaeng Hospital Public Company Limited assets are financed with 33.4% credit (debt) and the remaining percentage (100% - 33.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.334. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.350. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.334TTM0.350-0.016
TTM0.350YOY0.398-0.048
TTM0.3505Y0.304+0.046
5Y0.30410Y0.314-0.010
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3340.548-0.214
TTM0.3500.540-0.190
YOY0.3980.559-0.161
5Y0.3040.532-0.228
10Y0.3140.522-0.208
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ramkhamhaeng Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Debt to Equity ratio of 72.7% means that company has ฿0.73 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.727. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.744. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.727TTM0.744-0.018
TTM0.744YOY0.909-0.164
TTM0.7445Y0.579+0.165
5Y0.57910Y0.539+0.040
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7271.050-0.323
TTM0.7441.039-0.295
YOY0.9091.252-0.343
5Y0.5791.159-0.580
10Y0.5391.132-0.593

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

  • Above 15 is considered overpriced but always compare Ramkhamhaeng Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A PE ratio of 126.43 means the investor is paying ฿126.43 for every ฿1 in earnings.

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

  • The EOD is 135.193. Seems overpriced? -1
  • The MRQ is 126.430. Seems overpriced? -1
  • The TTM is 192.244. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD135.193MRQ126.430+8.762
MRQ126.430TTM192.244-65.813
TTM192.244YOY3,838.039-3,645.795
TTM192.2445Y15,358.306-15,166.062
5Y15,358.30610Y41,418.773-26,060.467
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD135.19340.641+94.552
MRQ126.43043.859+82.571
TTM192.24447.904+144.340
YOY3,838.03947.028+3,791.011
5Y15,358.30650.019+15,308.287
10Y41,418.77351.628+41,367.145
2.2. Price Earnings to Growth Ratio

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

  • The MRQ is -266.782. Very Bad. -2
  • The TTM is 324.371. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-266.782TTM324.371-591.153
TTM324.371YOY6,635.041-6,310.670
TTM324.3715Y-34,746.643+35,071.014
5Y-34,746.64310Y109,311.718-144,058.360
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ-266.7820.010-266.792
TTM324.371-0.032+324.403
YOY6,635.0410.132+6,634.909
5Y-34,746.6430.058-34,746.701
10Y109,311.7180.053+109,311.665

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

Measures if the stock price of Ramkhamhaeng 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 2.32 means the investor is paying ฿2.32 for each ฿1 in book value.

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

  • The EOD is 2.484. Good. +1
  • The MRQ is 2.323. Good. +1
  • The TTM is 12.201. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD2.484MRQ2.323+0.161
MRQ2.323TTM12.201-9.878
TTM12.201YOY49.608-37.407
TTM12.2015Y530.325-518.125
5Y530.32510Y1,232.206-701.881
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD2.4842.005+0.479
MRQ2.3232.184+0.139
TTM12.2012.343+9.858
YOY49.6082.392+47.216
5Y530.3252.129+528.196
10Y1,232.2062.069+1,230.137
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Ramkhamhaeng 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--1.6101.499+7%0.767+110%0.633+154%0.463+248%
Book Value Growth--0.9730.9730%0.973+0%0.972+0%0.973+0%
Book Value Per Share--21.74219.723+10%14.198+53%13.246+64%9.616+126%
Book Value Per Share Growth--0.0740.077-4%0.051+45%0.042+78%0.045+64%
Current Ratio--0.5540.5560%0.398+39%0.532+4%0.288+92%
Debt To Asset Ratio--0.3340.350-4%0.398-16%0.304+10%0.314+6%
Debt To Equity Ratio--0.7270.744-2%0.909-20%0.579+25%0.539+35%
Dividend Per Share--0.3070.244+26%0.201+52%0.197+56%0.131+133%
Dividend Per Share Growth--0.0080.104-92%0.081-90%-0.095+1302%0.109-93%
Eps--0.3990.945-58%0.248+61%0.420-5%0.322+24%
Eps Growth---0.474-0.289-39%0.585-181%-1.138+140%-1.063+124%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1850.325-43%0.131+41%0.283-35%0.300-38%
Operating Margin--0.0980.233-58%0.077+27%0.216-55%0.121-19%
Operating Ratio--1.6471.420+16%1.683-2%1.528+8%1.146+44%
Pb Ratio2.484+6%2.32312.201-81%49.608-95%530.325-100%1232.206-100%
Pe Ratio135.193+6%126.430192.244-34%3838.039-97%15358.306-99%41418.773-100%
Peg Ratio---266.782324.371-182%6635.041-104%-34746.643+12924%109311.718-100%
Price Per Share54.000+6%50.500219.313-77%698.125-93%5463.988-99%8429.494-99%
Price To Total Gains Ratio28.181+6%26.354113.787-77%-483.509+1935%792.105-97%29340.524-100%
Profit Growth--95.75596.286-1%98.806-3%84.132+14%89.204+7%
Quick Ratio--0.3040.331-8%0.237+28%0.226+35%0.175+74%
Return On Assets--0.0120.032-62%0.010+20%0.022-43%0.024-50%
Return On Equity--0.0270.068-61%0.023+15%0.037-27%0.039-32%
Revenue Growth--0.9670.9690%0.974-1%0.972-1%0.972-1%
Total Gains Per Share--1.9161.743+10%0.968+98%0.830+131%0.594+222%
Total Gains Per Share Growth--0.4710.029+1541%-0.896+290%-1.018+316%-0.719+253%
Usd Book Value--751415752.598681612563.426+10%490697357.962+53%457770790.394+64%332326234.021+126%
Usd Book Value Change Per Share--0.0460.043+7%0.022+110%0.018+154%0.013+248%
Usd Book Value Per Share--0.6260.568+10%0.409+53%0.381+64%0.277+126%
Usd Dividend Per Share--0.0090.007+26%0.006+52%0.006+56%0.004+133%
Usd Eps--0.0120.027-58%0.007+61%0.012-5%0.009+24%
Usd Price Per Share1.555+6%1.4546.316-77%20.106-93%157.363-99%242.769-99%
Usd Profit--13804279.63232650475.069-58%8570827.973+61%14501692.794-5%11134943.065+24%
Usd Revenue--74635712.32397308189.763-23%62452062.562+20%53259563.277+40%38840328.814+92%
Usd Total Gains Per Share--0.0550.050+10%0.028+98%0.024+131%0.017+222%
 EOD+2 -3MRQTTM+16 -19YOY+30 -55Y+21 -1410Y+24 -11

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15135.193
Price to Book Ratio (EOD)Between0-12.484
Net Profit Margin (MRQ)Greater than00.185
Operating Margin (MRQ)Greater than00.098
Quick Ratio (MRQ)Greater than10.304
Current Ratio (MRQ)Greater than10.554
Debt to Asset Ratio (MRQ)Less than10.334
Debt to Equity Ratio (MRQ)Less than10.727
Return on Equity (MRQ)Greater than0.150.027
Return on Assets (MRQ)Greater than0.050.012
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.267
Ma 20Greater thanMa 5055.500
Ma 50Greater thanMa 10055.290
Ma 100Greater thanMa 20055.105
OpenGreater thanClose54.000
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets39,189,660
Total Liabilities13,098,836
Total Stockholder Equity18,025,087
 As reported
Total Liabilities 13,098,836
Total Stockholder Equity+ 18,025,087
Total Assets = 39,189,660

Assets

Total Assets39,189,660
Total Current Assets5,379,568
Long-term Assets5,379,568
Total Current Assets
Cash And Cash Equivalents 1,453,198
Net Receivables 2,953,301
Inventory 790,408
Other Current Assets 182,660
Total Current Assets  (as reported)5,379,568
Total Current Assets  (calculated)5,379,568
+/-0
Long-term Assets
Property Plant Equipment 12,555,454
Goodwill 422,448
Long Term Investments 20,198,482
Intangible Assets 51,883
Long-term Assets Other 116,676
Long-term Assets  (as reported)33,810,093
Long-term Assets  (calculated)33,344,942
+/- 465,151

Liabilities & Shareholders' Equity

Total Current Liabilities9,717,919
Long-term Liabilities3,380,917
Total Stockholder Equity18,025,087
Total Current Liabilities
Short Long Term Debt 8,090,277
Accounts payable 530,138
Other Current Liabilities 720,690
Total Current Liabilities  (as reported)9,717,919
Total Current Liabilities  (calculated)9,341,105
+/- 376,814
Long-term Liabilities
Long term Debt 2,182,705
Capital Lease Obligations Min Short Term Debt79,144
Other Liabilities 1,126,849
Long-term Liabilities Other 48,776
Long-term Liabilities  (as reported)3,380,917
Long-term Liabilities  (calculated)3,437,474
+/- 56,557
Total Stockholder Equity
Common Stock120,000
Retained Earnings 15,840,009
Other Stockholders Equity 2,065,078
Total Stockholder Equity (as reported)18,025,087
Total Stockholder Equity (calculated)18,025,087
+/-0
Other
Capital Stock120,000
Common Stock Shares Outstanding 1,200,000
Net Debt 8,819,784
Net Invested Capital 28,298,070
Net Tangible Assets 17,550,756
Net Working Capital -4,338,351



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-06-30
> Total Assets 
1,862,269
1,883,811
1,875,721
1,881,261
2,829,167
2,791,873
2,787,050
2,788,780
2,840,076
2,990,610
3,072,879
3,159,445
2,694,169
2,921,881
3,145,782
3,421,221
3,573,258
3,665,816
3,741,191
3,988,669
4,275,168
4,497,929
4,503,744
3,851,466
3,954,063
4,015,325
4,100,340
4,184,058
4,209,802
4,355,381
4,602,753
4,839,782
5,093,262
5,450,600
5,038,902
5,155,903
5,414,966
5,945,118
5,836,577
6,581,814
6,766,539
8,593,159
8,366,224
7,678,503
7,783,070
8,625,141
8,837,939
10,141,370
10,857,892
11,024,609
10,885,619
10,785,538
11,306,482
11,736,350
13,325,036
14,050,285
14,531,490
15,032,547
15,090,169
15,398,736
16,477,582
16,084,047
15,547,762
16,710,117
15,231,322
15,359,567
15,873,216
17,890,770
18,465,390
23,865,074
25,253,466
25,017,610
27,257,352
29,843,293
30,977,638
34,583,953
35,425,392
36,243,986
39,189,660
39,189,66036,243,98635,425,39234,583,95330,977,63829,843,29327,257,35225,017,61025,253,46623,865,07418,465,39017,890,77015,873,21615,359,56715,231,32216,710,11715,547,76216,084,04716,477,58215,398,73615,090,16915,032,54714,531,49014,050,28513,325,03611,736,35011,306,48210,785,53810,885,61911,024,60910,857,89210,141,3708,837,9398,625,1417,783,0707,678,5038,366,2248,593,1596,766,5396,581,8145,836,5775,945,1185,414,9665,155,9035,038,9025,450,6005,093,2624,839,7824,602,7534,355,3814,209,8024,184,0584,100,3404,015,3253,954,0633,851,4664,503,7444,497,9294,275,1683,988,6693,741,1913,665,8163,573,2583,421,2213,145,7822,921,8812,694,1693,159,4453,072,8792,990,6102,840,0762,788,7802,787,0502,791,8732,829,1671,881,2611,875,7211,883,8111,862,269
   > 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
1,083,631
1,088,758
1,239,962
1,299,324
1,725,743
1,398,722
1,427,883
1,531,583
2,181,425
1,837,183
1,823,284
1,897,171
2,609,036
3,602,883
3,429,445
3,237,267
3,351,864
3,161,809
3,526,607
5,885,335
4,779,311
5,063,230
5,379,568
5,379,5685,063,2304,779,3115,885,3353,526,6073,161,8093,351,8643,237,2673,429,4453,602,8832,609,0361,897,1711,823,2841,837,1832,181,4251,531,5831,427,8831,398,7221,725,7431,299,3241,239,9621,088,7581,083,63100000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
157,892
188,841
332,777
336,231
351,471
467,027
403,738
537,072
889,923
282,155
257,194
406,934
1,012,470
457,614
473,172
460,057
616,022
587,117
489,998
644,441
1,126,323
1,122,080
1,453,198
1,453,1981,122,0801,126,323644,441489,998587,117616,022460,057473,172457,6141,012,470406,934257,194282,155889,923537,072403,738467,027351,471336,231332,777188,841157,89200000000000000000000000000000000000000000000000000000000
       Net Receivables 
24,575
28,217
38,090
36,694
56,270
63,451
87,469
92,675
91,843
97,404
93,311
103,032
107,811
130,028
145,135
186,995
191,968
200,933
181,999
181,842
192,063
200,958
173,699
134,042
118,602
107,478
101,125
112,539
173,779
211,913
156,694
194,872
115,420
118,787
151,002
168,488
204,028
197,783
235,367
449,053
243,935
186,641
296,520
497,152
363,444
369,778
330,336
253,251
350,567
316,919
258,976
272,281
308,355
403,919
466,078
405,170
361,202
321,414
327,332
359,250
785,204
347,811
412,066
383,917
696,207
386,629
335,859
440,678
918,176
2,330,758
2,230,471
2,011,690
1,877,480
1,770,393
2,253,471
3,903,500
2,730,643
3,000,564
2,953,301
2,953,3013,000,5642,730,6433,903,5002,253,4711,770,3931,877,4802,011,6902,230,4712,330,758918,176440,678335,859386,629696,207383,917412,066347,811785,204359,250327,332321,414361,202405,170466,078403,919308,355272,281258,976316,919350,567253,251330,336369,778363,444497,152296,520186,641243,935449,053235,367197,783204,028168,488151,002118,787115,420194,872156,694211,913173,779112,539101,125107,478118,602134,042173,699200,958192,063181,842181,999200,933191,968186,995145,135130,028107,811103,03293,31197,40491,84392,67587,46963,45156,27036,69438,09028,21724,575
       Other Current Assets 
22,932
6,519
4,486
4,203
5,555
7,634
5,389
6,596
5,696
6,064
7,158
7,228
7,043
10,845
7,079
8,350
9,317
16,695
8,688
33,087
9,284
10,685
21,898
9,529
9,409
10,509
30,962
17,782
18,676
25,116
20,314
46,969
11,137
10,845
39,236
25,985
12,411
14,206
12,880
11,352
13,880
17,219
15,743
16,260
17,209
15,923
36,581
15,537
11,557
11,966
11,223
12,768
13,275
10,627
12,960
10,437
19,973
19,006
16,393
18,284
20,294
19,955
37,149
41,351
28,373
26,172
25,963
60,447
55,804
146,698
70,695
83,441
104,365
85,819
75,577
574,697
166,503
140,892
182,660
182,660140,892166,503574,69775,57785,819104,36583,44170,695146,69855,80460,44725,96326,17228,37341,35137,14919,95520,29418,28416,39319,00619,97310,43712,96010,62713,27512,76811,22311,96611,55715,53736,58115,92317,20916,26015,74317,21913,88011,35212,88014,20612,41125,98539,23610,84511,13746,96920,31425,11618,67617,78230,96210,5099,4099,52921,89810,6859,28433,0878,68816,6959,3178,3507,07910,8457,0437,2287,1586,0645,6966,5965,3897,6345,5554,2034,4866,51922,932
   > 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
13,522,384
14,049,932
15,993,599
15,856,354
20,262,191
21,824,021
21,780,343
23,905,488
26,681,484
27,451,030
28,698,618
30,646,081
31,180,756
33,810,093
33,810,09331,180,75630,646,08128,698,61827,451,03026,681,48423,905,48821,780,34321,824,02120,262,19115,856,35415,993,59914,049,93213,522,38400000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,221,413
1,192,218
1,212,146
1,221,803
1,898,178
1,889,611
1,888,987
1,921,299
1,932,179
2,077,127
2,134,957
2,161,488
1,740,373
1,920,643
2,045,989
2,254,591
2,333,866
2,395,907
2,469,987
2,652,513
2,876,899
3,040,185
3,068,359
2,347,084
2,356,151
2,353,569
2,360,437
2,317,694
2,260,318
2,268,273
2,240,830
1,935,263
2,155,225
2,135,443
1,687,394
1,721,472
1,689,485
1,662,396
1,655,751
1,638,289
1,603,341
1,623,540
1,674,916
1,678,866
1,710,928
1,714,247
1,714,026
2,092,221
2,101,052
2,094,591
2,109,369
2,107,132
2,115,077
2,102,058
3,226,899
3,206,597
3,333,427
3,332,204
3,297,953
3,290,656
3,259,704
3,236,877
3,210,872
3,406,555
2,091,047
2,084,288
2,107,202
2,193,857
1,783,680
7,466,039
7,875,122
7,884,059
7,873,325
9,633,949
9,564,307
9,652,463
9,581,714
9,452,596
12,555,454
12,555,4549,452,5969,581,7149,652,4639,564,3079,633,9497,873,3257,884,0597,875,1227,466,0391,783,6802,193,8572,107,2022,084,2882,091,0473,406,5553,210,8723,236,8773,259,7043,290,6563,297,9533,332,2043,333,4273,206,5973,226,8992,102,0582,115,0772,107,1322,109,3692,094,5912,101,0522,092,2211,714,0261,714,2471,710,9281,678,8661,674,9161,623,5401,603,3411,638,2891,655,7511,662,3961,689,4851,721,4721,687,3942,135,4432,155,2251,935,2632,240,8302,268,2732,260,3182,317,6942,360,4372,353,5692,356,1512,347,0843,068,3593,040,1852,876,8992,652,5132,469,9872,395,9072,333,8662,254,5912,045,9891,920,6431,740,3732,161,4882,134,9572,077,1271,932,1791,921,2991,888,9871,889,6111,898,1781,221,8031,212,1461,192,2181,221,413
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,002
2,002
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72,206
71,725
71,725
71,725
16,239
25,706
250,573
311,079
311,079
302,280
408,662
408,662
408,662
408,662
408,662
422,448
422,448408,662408,662408,662408,662408,662302,280311,079311,079250,57325,70616,23971,72571,72571,72572,206000000000000000000000000000000000000000002,0022,00200000000000000000000
       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
9,168,642
9,638,645
9,579,367
9,839,225
10,551,430
10,536,551
9,991,375
10,733,165
9,901,827
11,313,509
11,805,815
13,626,931
13,851,113
11,671,055
12,967,606
12,879,366
15,125,976
16,023,335
16,857,911
18,056,040
20,053,143
20,742,431
20,198,482
20,198,48220,742,43120,053,14318,056,04016,857,91116,023,33515,125,97612,879,36612,967,60611,671,05513,851,11313,626,93111,805,81511,313,5099,901,82710,733,1659,991,37510,536,55110,551,4309,839,2259,579,3679,638,6459,168,64200000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
2,998
3,263
3,529
3,794
4,059
4,325
4,590
4,856
4,787
4,720
8,578
8,519
8,350
8,184
8,017
10,661
12,541
12,412
11,394
6,728
13,037
12,652
12,263
15,339
15,258
14,772
14,517
14,014
13,991
13,486
13,247
15,371
14,776
14,190
13,868
13,269
12,669
12,336
16,344
16,678
94,822
93,505
92,179
61,571
60,559
60,659
61,639
61,469
60,368
61,285
39,428
38,361
37,957
37,243
36,343
37,442
37,602
32,029
31,430
31,315
32,343
9,806
13,542
12,782
15,580
71,341
70,868
66,221
63,573
59,169
56,078
57,676
55,949
51,458
51,883
51,88351,45855,94957,67656,07859,16963,57366,22170,86871,34115,58012,78213,5429,80632,34331,31531,43032,02937,60237,44236,34337,24337,95738,36139,42861,28560,36861,46961,63960,65960,55961,57192,17993,50594,82216,67816,34412,33612,66913,26913,86814,19014,77615,37113,24713,48613,99114,01414,51714,77215,25815,33912,26312,65213,0376,72811,39412,41212,54110,6618,0178,1848,3508,5198,5784,7204,7874,8564,5904,3254,0593,7943,5293,2632,9980000
       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
41,976
50,048
76,754
95,990
273,856
189,700
155,063
167,009
60,530
55,300
46,878
51,956
58,559
116,676
116,67658,55951,95646,87855,30060,530167,009155,063189,700273,85695,99076,75450,04841,97600000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,143,778
980,106
931,657
893,368
1,360,121
1,369,049
1,278,680
1,225,623
1,192,247
1,267,026
1,380,967
1,468,545
1,409,845
1,469,345
1,646,625
1,834,583
1,935,918
1,938,906
2,066,152
2,260,027
2,293,102
2,368,883
2,357,523
1,983,492
1,991,325
1,973,981
1,996,973
1,968,940
1,863,162
1,842,213
1,984,445
1,980,574
2,072,109
2,077,505
2,004,120
2,092,996
2,110,247
2,169,963
1,966,571
1,942,495
2,143,165
3,014,224
3,027,228
2,354,120
2,573,587
3,070,766
2,859,849
3,555,179
3,914,593
3,815,111
3,554,506
3,403,130
3,619,796
3,320,420
4,601,022
4,461,414
4,427,878
4,482,725
4,190,736
3,956,460
4,798,131
4,225,875
3,869,499
3,906,994
2,157,969
2,409,258
2,889,394
4,446,136
5,318,899
9,063,261
10,039,613
10,241,302
11,004,249
11,615,281
12,082,649
13,473,208
12,117,829
12,084,706
13,098,836
13,098,83612,084,70612,117,82913,473,20812,082,64911,615,28111,004,24910,241,30210,039,6139,063,2615,318,8994,446,1362,889,3942,409,2582,157,9693,906,9943,869,4994,225,8754,798,1313,956,4604,190,7364,482,7254,427,8784,461,4144,601,0223,320,4203,619,7963,403,1303,554,5063,815,1113,914,5933,555,1792,859,8493,070,7662,573,5872,354,1203,027,2283,014,2242,143,1651,942,4951,966,5712,169,9632,110,2472,092,9962,004,1202,077,5052,072,1091,980,5741,984,4451,842,2131,863,1621,968,9401,996,9731,973,9811,991,3251,983,4922,357,5232,368,8832,293,1022,260,0272,066,1521,938,9061,935,9181,834,5831,646,6251,469,3451,409,8451,468,5451,380,9671,267,0261,192,2471,225,6231,278,6801,369,0491,360,121893,368931,657980,1061,143,778
   > Total Current Liabilities 
440,701
348,606
351,874
341,463
858,891
1,086,090
1,050,387
1,021,186
1,025,244
1,106,803
1,239,694
1,325,426
1,263,860
1,284,612
1,375,759
1,498,238
1,514,312
1,525,102
1,572,759
1,589,403
1,496,507
1,625,364
1,674,967
1,467,226
1,500,701
1,472,882
1,519,896
1,514,238
1,461,099
1,472,958
1,650,972
1,680,554
1,808,346
1,846,579
1,781,781
1,903,339
1,957,870
2,051,425
1,863,495
1,733,640
1,888,867
2,502,198
2,560,725
1,963,095
2,246,971
2,477,288
2,287,330
3,044,038
3,167,372
3,115,291
2,933,764
2,894,658
3,150,922
2,825,084
4,156,887
4,004,225
3,949,348
3,945,944
3,675,880
3,471,615
4,298,474
3,790,725
3,515,739
3,451,853
1,820,115
2,030,440
2,464,102
4,027,562
4,852,968
6,762,985
7,845,772
7,952,682
8,402,400
8,246,884
8,771,241
9,979,121
8,942,863
9,252,679
9,717,919
9,717,9199,252,6798,942,8639,979,1218,771,2418,246,8848,402,4007,952,6827,845,7726,762,9854,852,9684,027,5622,464,1022,030,4401,820,1153,451,8533,515,7393,790,7254,298,4743,471,6153,675,8803,945,9443,949,3484,004,2254,156,8872,825,0843,150,9222,894,6582,933,7643,115,2913,167,3723,044,0382,287,3302,477,2882,246,9711,963,0952,560,7252,502,1981,888,8671,733,6401,863,4952,051,4251,957,8701,903,3391,781,7811,846,5791,808,3461,680,5541,650,9721,472,9581,461,0991,514,2381,519,8961,472,8821,500,7011,467,2261,674,9671,625,3641,496,5071,589,4031,572,7591,525,1021,514,3121,498,2381,375,7591,284,6121,263,8601,325,4261,239,6941,106,8031,025,2441,021,1861,050,3871,086,090858,891341,463351,874348,606440,701
       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
2,949,315
2,905,219
2,670,417
116,040
116,040
116,040
93,540
95,040
55,000
1,232,760
1,650,802
3,438,365
4,232,610
0
0
0
0
0
0
0
0
0
0
00000000004,232,6103,438,3651,650,8021,232,76055,00095,04093,540116,040116,040116,0402,670,4172,905,2192,949,31500000000000000000000000000000000000000000000000000000000
       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
2,949,315
2,905,219
2,670,417
116,040
116,040
116,040
93,540
95,040
55,000
1,232,760
1,650,802
3,438,365
4,232,610
5,637,770
6,884,050
7,056,720
7,298,903
7,068,854
7,442,045
8,029,726
7,121,698
7,255,532
8,090,277
8,090,2777,255,5327,121,6988,029,7267,442,0457,068,8547,298,9037,056,7206,884,0505,637,7704,232,6103,438,3651,650,8021,232,76055,00095,04093,540116,040116,040116,0402,670,4172,905,2192,949,31500000000000000000000000000000000000000000000000000000000
       Accounts payable 
77,846
80,771
67,546
70,260
89,139
101,867
98,448
107,965
113,260
115,804
113,112
115,837
140,869
132,453
127,087
152,338
147,846
158,262
143,850
152,957
143,966
159,013
148,580
146,179
132,176
124,560
125,382
144,506
141,251
138,842
122,893
157,857
142,028
127,461
138,144
148,437
136,999
139,947
149,485
171,786
153,397
148,720
138,047
160,464
175,117
158,575
153,393
162,457
170,783
155,840
151,545
156,782
183,966
181,511
195,174
189,281
205,190
193,382
193,179
207,770
211,902
207,482
218,418
256,362
257,723
273,016
268,053
313,749
297,353
474,121
410,704
432,702
518,452
472,253
504,957
577,158
459,687
549,012
530,138
530,138549,012459,687577,158504,957472,253518,452432,702410,704474,121297,353313,749268,053273,016257,723256,362218,418207,482211,902207,770193,179193,382205,190189,281195,174181,511183,966156,782151,545155,840170,783162,457153,393158,575175,117160,464138,047148,720153,397171,786149,485139,947136,999148,437138,144127,461142,028157,857122,893138,842141,251144,506125,382124,560132,176146,179148,580159,013143,966152,957143,850158,262147,846152,338127,087132,453140,869115,837113,112115,804113,260107,96598,448101,86789,13970,26067,54680,77177,846
       Other Current Liabilities 
89,859
48,945
69,581
80,892
88,860
170,238
117,711
101,840
122,303
136,793
121,529
166,570
137,214
203,062
197,560
199,985
217,632
218,808
183,071
244,985
182,761
232,201
190,130
224,082
223,849
213,229
150,242
206,992
162,066
199,114
191,691
247,611
209,297
275,524
225,085
250,570
236,395
260,935
198,644
173,137
363,237
357,088
242,076
120,034
163,003
316,032
224,564
1,000,939
289,337
316,691
237,012
206,719
239,522
298,414
1,174,509
1,059,755
954,883
978,372
914,304
761,945
1,425,099
1,962,801
1,386,128
1,367,727
299,619
56,056
13,285
34,674
172,913
315,337
225,000
113,594
247,677
386,037
457,857
902,975
977,666
981,708
720,690
720,690981,708977,666902,975457,857386,037247,677113,594225,000315,337172,91334,67413,28556,056299,6191,367,7271,386,1281,962,8011,425,099761,945914,304978,372954,8831,059,7551,174,509298,414239,522206,719237,012316,691289,3371,000,939224,564316,032163,003120,034242,076357,088363,237173,137198,644260,935236,395250,570225,085275,524209,297247,611191,691199,114162,066206,992150,242213,229223,849224,082190,130232,201182,761244,985183,071218,808217,632199,985197,560203,062137,214166,570121,529136,793122,303101,840117,711170,23888,86080,89269,58148,94589,859
   > 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
378,818
425,292
418,574
465,931
2,300,276
2,193,841
2,288,620
2,601,849
3,368,398
3,311,409
3,494,087
3,174,966
2,832,027
3,380,917
3,380,9172,832,0273,174,9663,494,0873,311,4093,368,3982,601,8492,288,6202,193,8412,300,276465,931418,574425,292378,81800000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
13,410
0
15,082
14,154
55,108
68,462
37,334
36,441
17,349
17,654
21,665
20,621
20,900
22,001
22,634
23,441
26,835
30,987
32,398
37,463
37,381
36,232
14,835
14,877
12,923
12,782
3,344
3,341
3,342
3,340
3,506
3,543
32,705
34,209
35,631
36,814
38,271
39,565
41,022
43,250
45,084
46,717
48,665
43,589
44,767
45,985
47,125
48,696
51,533
53,042
54,644
57,189
58,898
60,687
67,751
70,339
72,672
74,935
77,259
77,984
345,280
440,051
337,854
378,818
425,292
418,574
465,931
314,780
324,020
333,178
612,067
1,081,563
1,068,572
1,111,259
1,134,570
1,182,505
1,126,849
1,126,8491,182,5051,134,5701,111,2591,068,5721,081,563612,067333,178324,020314,780465,931418,574425,292378,818337,854440,051345,28077,98477,25974,93572,67270,33967,75160,68758,89857,18954,64453,04251,53348,69647,12545,98544,76743,58948,66546,71745,08443,25041,02239,56538,27136,81435,63134,20932,7053,5433,5063,3403,3423,3413,34412,78212,92314,87714,83536,23237,38137,46332,39830,98726,83523,44122,63422,00120,90020,62121,66517,65417,34936,44137,33468,46255,10814,15415,082013,41000
> Total Stockholder Equity
718,491
903,705
944,064
987,893
1,147,967
1,109,191
1,192,491
1,242,330
1,319,695
1,391,245
1,361,644
1,357,737
952,276
1,029,052
1,068,764
1,151,462
1,199,996
1,289,833
1,246,575
1,272,828
1,520,588
1,651,868
1,671,614
1,798,967
1,896,154
1,977,164
2,034,587
2,141,995
2,273,733
2,442,667
2,544,960
2,784,667
2,949,259
3,298,771
2,957,300
2,985,066
3,210,665
3,682,274
3,778,762
4,549,291
4,540,696
5,498,365
5,169,720
5,193,204
5,081,864
5,413,422
5,839,562
6,338,520
6,693,802
6,952,644
7,062,633
7,115,901
7,422,605
8,153,975
8,422,057
9,100,400
9,616,733
10,064,862
10,340,854
10,884,480
11,122,991
11,301,148
11,137,061
12,289,345
12,087,648
12,295,397
12,327,891
12,742,594
12,619,265
10,857,182
10,890,635
10,561,370
12,085,050
13,217,112
13,792,547
15,410,415
17,178,791
18,013,875
18,025,087
18,025,08718,013,87517,178,79115,410,41513,792,54713,217,11212,085,05010,561,37010,890,63510,857,18212,619,26512,742,59412,327,89112,295,39712,087,64812,289,34511,137,06111,301,14811,122,99110,884,48010,340,85410,064,8629,616,7339,100,4008,422,0578,153,9757,422,6057,115,9017,062,6336,952,6446,693,8026,338,5205,839,5625,413,4225,081,8645,193,2045,169,7205,498,3654,540,6964,549,2913,778,7623,682,2743,210,6652,985,0662,957,3003,298,7712,949,2592,784,6672,544,9602,442,6672,273,7332,141,9952,034,5871,977,1641,896,1541,798,9671,671,6141,651,8681,520,5881,272,8281,246,5751,289,8331,199,9961,151,4621,068,7641,029,052952,2761,357,7371,361,6441,391,2451,319,6951,242,3301,192,4911,109,1911,147,967987,893944,064903,705718,491
   Common Stock
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000120,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000-18,0870-18,087-18,087-18,0870000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,956,819
2,212,983
2,171,496
2,231,816
2,321,707
2,147,675
1,744,496
2,251,693
1,572,945
1,762,605
1,844,997
1,761,138
1,865,617
-17,516
196,687
-42,391
1,323,012
1,880,926
1,536,702
1,711,154
1,951,528
2,306,290
2,065,078
2,065,0782,306,2901,951,5281,711,1541,536,7021,880,9261,323,012-42,391196,687-17,5161,865,6171,761,1381,844,9971,762,6051,572,9452,251,6931,744,4962,147,6752,321,7072,231,8162,171,4962,212,9831,956,81900000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.