0 XP   0   0   0

Raimon Land Public Company Limited










Financial Health of Raimon Land Public Company Limited




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


Raimon Land Public Company Limited
Buy, Hold or Sell?

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

I guess you are interested in Raimon Land 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 Raimon Land Public Company Limited

Let's start. I'm going to help you getting a better view of Raimon Land 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 Raimon Land 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 Raimon Land 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 Raimon Land Public Company Limited. The closing price on 2022-12-07 was ฿0.73 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.
Raimon Land Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very 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 just not 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 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 Raimon Land Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Raimon Land Public Company Limited to the Real Estate-Development industry mean.
  • A Net Profit Margin of -207.2% means that ฿-2.07 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -207.2%. The company is making a huge loss. -2
  • The TTM is -472.1%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-207.2%TTM-472.1%+265.0%
TTM-472.1%YOY-25.9%-446.3%
TTM-472.1%5Y-105.1%-367.0%
5Y-105.1%10Y-45.3%-59.8%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-207.2%5.0%-212.2%
TTM-472.1%2.9%-475.0%
YOY-25.9%3.9%-29.8%
5Y-105.1%5.4%-110.5%
10Y-45.3%7.1%-52.4%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Raimon Land Public Company Limited to the Real Estate-Development industry mean.
  • -0.6% Return on Assets means that Raimon Land Public Company Limited generated ฿-0.01 profit for each $1 in assets.

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

  • The MRQ is -0.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM-2.3%+1.7%
TTM-2.3%YOY-0.2%-2.1%
TTM-2.3%5Y-0.8%-1.5%
5Y-0.8%10Y0.5%-1.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.6%0.3%-0.9%
TTM-2.3%0.4%-2.7%
YOY-0.2%0.4%-0.6%
5Y-0.8%0.5%-1.3%
10Y0.5%0.6%-0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Raimon Land Public Company Limited to the Real Estate-Development industry mean.
  • -1.1% Return on Equity means Raimon Land Public Company Limited generated ฿-0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -1.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -4.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM-4.6%+3.4%
TTM-4.6%YOY-0.4%-4.2%
TTM-4.6%5Y-1.6%-3.0%
5Y-1.6%10Y2.6%-4.1%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.1%0.9%-2.0%
TTM-4.6%1.1%-5.7%
YOY-0.4%1.3%-1.7%
5Y-1.6%1.4%-3.0%
10Y2.6%1.8%+0.8%

1.2. Operating Efficiency of Raimon Land Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Raimon Land Public Company Limited is operating .

  • Measures how much profit Raimon Land 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 Raimon Land Public Company Limited to the Real Estate-Development industry mean.
  • An Operating Margin of -119.0% means the company generated ฿-1.19  for each ฿1 in revenue (before taxes).

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

  • The MRQ is -119.0%. The company is operating very inefficient. -2
  • The TTM is -198.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-119.0%TTM-198.6%+79.6%
TTM-198.6%YOY-5.8%-192.8%
TTM-198.6%5Y-40.7%-157.9%
5Y-40.7%10Y-18.9%-21.8%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-119.0%7.3%-126.3%
TTM-198.6%3.8%-202.4%
YOY-5.8%5.6%-11.4%
5Y-40.7%8.4%-49.1%
10Y-18.9%7.5%-26.4%
1.2.2. Operating Ratio

Measures how efficient Raimon Land 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 5.14 means that the operating costs are ฿5.14 for each ฿1 in net sales.

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

  • The MRQ is 5.140. The company is inefficient in keeping operating costs low. -1
  • The TTM is 5.559. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ5.140TTM5.559-0.419
TTM5.559YOY2.164+3.395
TTM5.5595Y2.620+2.939
5Y2.62010Y1.461+1.159
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ5.1401.321+3.819
TTM5.5591.248+4.311
YOY2.1641.101+1.063
5Y2.6201.024+1.596
10Y1.4610.802+0.659

1.3. Liquidity of Raimon Land Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Raimon Land 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 0.67 means the company has ฿0.67 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 0.666. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.928. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.666TTM0.928-0.262
TTM0.928YOY3.303-2.375
TTM0.9285Y1.697-0.768
5Y1.69710Y1.235+0.462
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6661.663-0.997
TTM0.9281.629-0.701
YOY3.3031.591+1.712
5Y1.6971.670+0.027
10Y1.2351.413-0.178
1.3.2. Quick Ratio

Measures if Raimon Land 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 Raimon Land Public Company Limited to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.16 means the company can pay off ฿0.16 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.155. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.126. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.155TTM0.126+0.029
TTM0.126YOY0.017+0.109
TTM0.1265Y0.050+0.076
5Y0.05010Y0.026+0.025
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1550.239-0.084
TTM0.1260.238-0.112
YOY0.0170.274-0.257
5Y0.0500.260-0.210
10Y0.0260.212-0.186

1.4. Solvency of Raimon Land Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Raimon Land Public Company Limited to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.46 means that Raimon Land Public Company Limited assets are financed with 46.2% credit (debt) and the remaining percentage (100% - 46.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.462. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.469. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.462TTM0.469-0.007
TTM0.469YOY0.440+0.029
TTM0.4695Y0.520-0.051
5Y0.52010Y0.583-0.063
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4620.627-0.165
TTM0.4690.630-0.161
YOY0.4400.633-0.193
5Y0.5200.606-0.086
10Y0.5830.595-0.012
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Raimon Land Public Company Limited to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 86.6% means that company has ฿0.87 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.866. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.894. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.866TTM0.894-0.028
TTM0.894YOY0.790+0.104
TTM0.8945Y1.121-0.227
5Y1.12110Y1.961-0.839
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8661.787-0.921
TTM0.8941.836-0.942
YOY0.7901.778-0.988
5Y1.1211.663-0.542
10Y1.9611.678+0.283

2. Market Valuation of Raimon Land 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 Raimon Land Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Raimon Land Public Company Limited to the Real Estate-Development industry mean.
  • A PE ratio of -63.47 means the investor is paying ฿-63.47 for every ฿1 in earnings.

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

  • The EOD is -64.351. Company is losing money. -2
  • The MRQ is -63.469. Company is losing money. -2
  • The TTM is -31.093. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-64.351MRQ-63.469-0.882
MRQ-63.469TTM-31.093-32.377
TTM-31.093YOY-42.153+11.061
TTM-31.0935Y-14.411-16.682
5Y-14.41110Y15.039-29.450
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD-64.35116.427-80.778
MRQ-63.46919.908-83.377
TTM-31.09323.146-54.239
YOY-42.15326.337-68.490
5Y-14.41124.755-39.166
10Y15.03920.652-5.613
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Raimon Land 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 Raimon Land Public Company Limited:

  • The MRQ is -20.678. Very Bad. -2
  • The TTM is 5.365. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-20.678TTM5.365-26.043
TTM5.365YOY22.347-16.982
TTM5.3655Y-41.790+47.155
5Y-41.79010Y-44.469+2.679
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-20.6780.172-20.850
TTM5.3650.016+5.349
YOY22.3470.018+22.329
5Y-41.7900.018-41.808
10Y-44.4690.022-44.491

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

Measures if the stock price of Raimon Land 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 0.71 means the investor is paying ฿0.71 for each ฿1 in book value.

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

  • The EOD is 0.716. Very good. +2
  • The MRQ is 0.706. Very good. +2
  • The TTM is 0.812. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.716MRQ0.706+0.010
MRQ0.706TTM0.812-0.106
TTM0.812YOY0.677+0.135
TTM0.8125Y0.752+0.060
5Y0.75210Y1.418-0.665
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.7160.555+0.161
MRQ0.7060.642+0.064
TTM0.8120.710+0.102
YOY0.6770.696-0.019
5Y0.7520.681+0.071
10Y1.4180.541+0.877
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Raimon Land 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---0.011-0.046+314%-0.004-68%-0.010-11%0.017-164%
Book Value Growth--0.9710.970+0%0.9710%0.9710%0.9720%
Book Value Per Share--1.0191.056-3%1.218-16%1.234-17%1.060-4%
Book Value Per Share Growth---0.011-0.043+293%-0.003-72%-0.010-8%0.026-141%
Current Ratio--0.6660.928-28%3.303-80%1.697-61%1.235-46%
Debt To Asset Ratio--0.4620.469-1%0.440+5%0.520-11%0.583-21%
Debt To Equity Ratio--0.8660.894-3%0.790+10%1.121-23%1.961-56%
Dividend Per Share----0%-0%0.001-100%0.005-100%
Eps---0.011-0.049+329%-0.004-64%-0.018+55%0.016-171%
Eps Growth--3.0691.210+154%0.022+13891%0.100+2960%-0.149+105%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---2.072-4.721+128%-0.259-88%-1.051-49%-0.453-78%
Operating Margin---1.190-1.986+67%-0.058-95%-0.407-66%-0.189-84%
Operating Ratio--5.1405.559-8%2.164+138%2.620+96%1.461+252%
Pb Ratio0.716+1%0.7060.812-13%0.677+4%0.752-6%1.418-50%
Pe Ratio-64.351-1%-63.469-31.093-51%-42.153-34%-14.411-77%15.039-522%
Peg Ratio---20.6785.365-485%22.347-193%-41.790+102%-44.469+115%
Price Per Share0.730+1%0.7200.860-16%0.825-13%0.924-22%1.221-41%
Price To Total Gains Ratio-65.397-1%-64.501-34.678-46%-39.880-38%1014.716-106%527.660-112%
Profit Growth---88.361-93.678+6%-48.507-45%-38.569-56%28.717-408%
Quick Ratio--0.1550.126+23%0.017+801%0.050+208%0.026+504%
Return On Assets---0.006-0.023+289%-0.002-64%-0.008+30%0.005-211%
Return On Equity---0.011-0.046+306%-0.004-68%-0.016+39%0.026-144%
Revenue Growth--0.9770.924+6%0.928+5%0.951+3%0.960+2%
Total Gains Per Share---0.011-0.046+314%-0.004-68%-0.008-25%0.023-149%
Total Gains Per Share Growth--3.1311.527+105%0.429+630%-16.401+624%-8.422+369%
Usd Book Value--121649528.000126001057.704-3%145379804.928-16%147216628.520-17%126482589.571-4%
Usd Book Value Change Per Share--0.000-0.001+314%0.000-68%0.000-11%0.000-164%
Usd Book Value Per Share--0.0290.030-3%0.035-16%0.035-17%0.030-4%
Usd Dividend Per Share----0%-0%0.000-100%0.000-100%
Usd Eps--0.000-0.001+329%0.000-64%-0.001+55%0.000-171%
Usd Price Per Share0.021+1%0.0210.025-16%0.024-13%0.026-22%0.035-41%
Usd Profit---1353723.800-5809159.535+329%-487704.489-64%-2091720.292+55%1915814.880-171%
Usd Revenue--653424.2002033994.284-68%19113072.550-97%17234268.845-96%28289325.890-98%
Usd Total Gains Per Share--0.000-0.001+314%0.000-68%0.000-25%0.001-149%
 EOD+2 -3MRQTTM+25 -7YOY+7 -255Y+14 -2010Y+9 -25

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-64.351
Price to Book Ratio (EOD)Between0-10.716
Net Profit Margin (MRQ)Greater than0-2.072
Operating Margin (MRQ)Greater than0-1.190
Quick Ratio (MRQ)Greater than10.155
Current Ratio (MRQ)Greater than10.666
Debt to Asset Ratio (MRQ)Less than10.462
Debt to Equity Ratio (MRQ)Less than10.866
Return on Equity (MRQ)Greater than0.15-0.011
Return on Assets (MRQ)Greater than0.05-0.006
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.730
Total0/1 (0.0%)



Reversals in quarterly reports

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

 2021-09-302021-12-312022-03-312022-06-302022-09-30
EBITDA  -32,886-367,032-399,918360,587-39,331-78,788-118,119154,79036,671



Latest Balance Sheet

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

Summary
Total Assets7,907,617
Total Liabilities3,654,137
Total Stockholder Equity4,220,188
 As reported
Total Liabilities 3,654,137
Total Stockholder Equity+ 4,220,188
Total Assets = 7,907,617

Assets

Total Assets7,907,617
Total Current Assets1,437,374
Long-term Assets1,437,374
Total Current Assets
Cash And Cash Equivalents 86,950
Net Receivables 335,064
Inventory 915,331
Other Current Assets 89,807
Total Current Assets  (as reported)1,437,374
Total Current Assets  (calculated)1,427,152
+/- 10,222
Long-term Assets
Property Plant Equipment 809,983
Long Term Investments 3,350,078
Intangible Assets 4,414
Other Assets 2,577,610
Long-term Assets  (as reported)6,470,243
Long-term Assets  (calculated)6,742,085
+/- 271,842

Liabilities & Shareholders' Equity

Total Current Liabilities2,156,771
Long-term Liabilities1,497,366
Total Stockholder Equity4,220,188
Total Current Liabilities
Short Long Term Debt 1,771,625
Accounts payable 39,637
Other Current Liabilities 303,296
Total Current Liabilities  (as reported)2,156,771
Total Current Liabilities  (calculated)2,114,558
+/- 42,213
Long-term Liabilities
Long term Debt 1,466,873
Capital Lease Obligations Min Short Term Debt5,516
Other Liabilities 28,932
Long-term Liabilities Other 1,285
Long-term Liabilities  (as reported)1,497,366
Long-term Liabilities  (calculated)1,502,606
+/- 5,240
Total Stockholder Equity
Common Stock4,172,484
Retained Earnings 462,982
Other Stockholders Equity -582,543
Total Stockholder Equity (as reported)4,220,188
Total Stockholder Equity (calculated)4,052,923
+/- 167,265
Other
Capital Stock4,172,484
Common Stock Shares Outstanding 4,172,484
Net Debt 3,151,548
Net Invested Capital 7,458,686
Net Tangible Assets 4,215,774
Net Working Capital -719,397



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-30
> Total Assets 
2,451,595
2,131,482
2,111,434
2,095,606
2,060,289
2,045,300
1,634,706
1,424,526
2,081,582
1,519,983
739,773
851,565
628,213
904,844
937,078
1,501,830
1,677,086
1,819,820
1,868,769
2,176,203
3,017,218
3,456,708
3,694,271
4,401,400
3,868,929
4,113,015
5,598,967
6,151,737
7,311,309
7,926,170
7,997,185
8,804,861
9,281,053
9,744,183
9,761,936
9,246,371
9,570,610
9,547,020
8,733,777
8,521,094
8,339,588
9,756,262
13,280,697
13,347,852
14,799,651
15,299,450
15,801,576
16,370,213
15,752,932
14,996,721
14,432,991
13,662,985
13,423,126
13,584,433
12,624,473
11,940,229
11,064,323
11,190,696
11,533,356
10,478,655
10,038,350
9,946,976
9,520,642
9,000,092
9,760,329
9,700,132
9,055,634
9,032,394
10,283,894
10,457,975
12,187,159
12,753,011
13,109,634
14,329,741
13,179,715
13,034,551
12,192,211
12,904,692
12,301,316
12,339,149
10,692,657
9,371,510
9,565,485
8,793,713
8,655,099
9,451,069
8,039,427
7,916,470
7,907,617
7,907,6177,916,4708,039,4279,451,0698,655,0998,793,7139,565,4859,371,51010,692,65712,339,14912,301,31612,904,69212,192,21113,034,55113,179,71514,329,74113,109,63412,753,01112,187,15910,457,97510,283,8949,032,3949,055,6349,700,1329,760,3299,000,0929,520,6429,946,97610,038,35010,478,65511,533,35611,190,69611,064,32311,940,22912,624,47313,584,43313,423,12613,662,98514,432,99114,996,72115,752,93216,370,21315,801,57615,299,45014,799,65113,347,85213,280,6979,756,2628,339,5888,521,0948,733,7779,547,0209,570,6109,246,3719,761,9369,744,1839,281,0538,804,8617,997,1857,926,1707,311,3096,151,7375,598,9674,113,0153,868,9294,401,4003,694,2713,456,7083,017,2182,176,2031,868,7691,819,8201,677,0861,501,830937,078904,844628,213851,565739,7731,519,9832,081,5821,424,5261,634,7062,045,3002,060,2892,095,6062,111,4342,131,4822,451,595
   > 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
7,572,914
6,951,388
6,896,804
7,928,771
7,912,752
9,519,110
8,818,797
8,600,868
7,956,512
6,751,151
6,097,408
6,006,994
6,384,933
5,629,080
5,646,153
4,897,579
3,602,694
3,851,591
2,942,610
2,642,833
3,405,707
1,705,668
1,526,320
1,437,374
1,437,3741,526,3201,705,6683,405,7072,642,8332,942,6103,851,5913,602,6944,897,5795,646,1535,629,0806,384,9336,006,9946,097,4086,751,1517,956,5128,600,8688,818,7979,519,1107,912,7527,928,7716,896,8046,951,3887,572,91400000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
13,034
14,137
18,389
11,020
7,726
5,899
99,899
6,342
192,116
118,802
114,345
20,850
90,306
69,617
75,691
185,784
88,865
133,105
99,247
322,163
152,619
125,209
337,113
570,558
202,490
294,698
178,807
297,019
430,765
503,203
332,009
795,048
549,048
336,183
343,050
165,280
177,826
334,004
441,910
600,972
327,491
580,815
1,274,312
505,292
644,064
661,619
536,377
1,119,175
1,328,492
1,431,262
713,542
440,437
446,435
555,929
325,724
355,878
501,192
497,739
1,555,699
354,068
354,994
505,201
554,654
266,716
1,442,998
1,133,734
1,158,371
1,650,261
1,034,064
647,681
1,618,758
394,452
340,482
896,043
634,505
143,564
341,700
695,121
165,484
669,817
387,515
210,159
1,543,234
868,008
640,962
1,250,355
570,535
196,016
86,950
86,950196,016570,5351,250,355640,962868,0081,543,234210,159387,515669,817165,484695,121341,700143,564634,505896,043340,482394,4521,618,758647,6811,034,0641,650,2611,158,3711,133,7341,442,998266,716554,654505,201354,994354,0681,555,699497,739501,192355,878325,724555,929446,435440,437713,5421,431,2621,328,4921,119,175536,377661,619644,064505,2921,274,312580,815327,491600,972441,910334,004177,826165,280343,050336,183549,048795,048332,009503,203430,765297,019178,807294,698202,490570,558337,113125,209152,619322,16399,247133,10588,865185,78475,69169,61790,30620,850114,345118,802192,1166,34299,8995,8997,72611,02018,38914,13713,034
       Short-term Investments 
1,616
1,625
1,628
2,030
2,035
0
0
0
0
0
0
0
0
90,000
0
0
0
0
45,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,100
26,859
26,104
25,255
25,100
25,100
25,100
25,100
25,100
25,100
25,100
25,100
25,100
25,100
25,100
25,100
25,100
28,900
28,900
28,900
28,900
25,100
0
0
0
0
44,060
9,111
34,150
1,073
1,076
1,080
1,083
3,584
102,326
380,493
226,209
224,808
26,747
25,974
25,692
1,112
1,115
0
0
0
0
0
0
0
0
0
0
00000000001,1151,11225,69225,97426,747224,808226,209380,493102,3263,5841,0831,0801,0761,07334,1509,11144,060000025,10028,90028,90028,90028,90025,10025,10025,10025,10025,10025,10025,10025,10025,10025,10025,10025,10025,10025,25526,10426,85925,1000000000000000000045,000000090,000000000002,0352,0301,6281,6251,616
       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
10,492
8,191
9,633
7,039
53,374
52,358
305,181
688,648
209,367
10,048
49,556
20,099
18,095
15,163
16,849
19,689
13,018
14,743
21,279
16,505
172,322
172,792
319,903
335,064
335,064319,903172,792172,32216,50521,27914,74313,01819,68916,84915,16318,09520,09949,55610,048209,367688,648305,18152,35853,3747,0399,6338,19110,49200000000000000000000000000000000000000000000000000000000000000000
       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
162,585
178,772
185,452
360,069
335,628
297,698
509,143
1,858,158
1,538,384
51,311
80,097
68,560
537,218
473,554
431,747
970,484
259,237
251,670
221,228
205,439
68,190
81,247
86,066
89,807
89,80786,06681,24768,190205,439221,228251,670259,237970,484431,747473,554537,21868,56080,09751,3111,538,3841,858,158509,143297,698335,628360,069185,452178,772162,58500000000000000000000000000000000000000000000000000000000000000000
   > 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
6,428,564
6,937,143
6,185,217
6,519,760
6,672,236
6,692,996
5,795,078
5,768,816
5,713,894
5,851,103
6,012,266
6,045,362
6,333,759
6,390,150
6,470,243
6,470,2436,390,1506,333,7596,045,3626,012,2665,851,1035,713,8945,768,8165,795,0786,692,9966,672,2366,519,7606,185,2176,937,1436,428,56400000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
239,182
267,608
0
0
0
134,001
133,755
133,476
185,055
58,937
58,565
68,255
66,600
58,125
60,410
62,212
58,956
63,222
64,648
67,346
66,976
64,995
63,229
66,334
68,903
130,605
208,647
215,854
223,875
237,647
243,785
256,373
0
250,126
178,283
164,231
154,633
119,734
114,890
108,556
107,675
147,276
102,612
98,873
95,338
65,017
60,956
58,075
54,051
49,940
46,880
35,608
36,709
41,939
43,122
53,592
61,121
912,908
0
0
0
0
0
0
0
835,899
838,796
841,499
829,454
822,747
827,572
815,620
803,046
776,270
761,569
751,234
574,353
1,451,226
1,743,198
1,748,858
808,859
794,237
750,970
741,280
735,743
797,810
788,106
797,839
809,983
809,983797,839788,106797,810735,743741,280750,970794,237808,8591,748,8581,743,1981,451,226574,353751,234761,569776,270803,046815,620827,572822,747829,454841,499838,796835,8990000000912,90861,12153,59243,12241,93936,70935,60846,88049,94054,05158,07560,95665,01795,33898,873102,612147,276107,675108,556114,890119,734154,633164,231178,283250,1260256,373243,785237,647223,875215,854208,647130,60568,90366,33463,22964,99566,97667,34664,64863,22258,95662,21260,41058,12566,60068,25558,56558,937185,055133,476133,755134,001000267,608239,182
       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
0
0
0
0
0
64,000
2,108
538,228
1,156,457
1,149,178
1,763,729
3,048,917
2,646,965
2,688,953
2,681,548
2,668,647
2,686,683
2,680,161
2,822,807
2,978,999
2,983,645
3,270,359
3,287,203
3,350,078
3,350,0783,287,2033,270,3592,983,6452,978,9992,822,8072,680,1612,686,6832,668,6472,681,5482,688,9532,646,9653,048,9171,763,7291,149,1781,156,457538,2282,10864,0000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
9,738
9,615
9,493
0
0
0
0
0
0
0
0
100,000
99,167
98,333
97,500
96,666
95,833
95,000
94,167
93,333
92,500
91,667
90,833
90,000
89,167
88,333
87,500
86,667
85,833
85,000
84,167
83,333
82,500
81,667
80,833
80,000
79,167
78,333
77,500
76,667
75,833
75,107
74,373
73,639
72,889
72,163
71,429
70,687
69,945
69,211
68,477
67,735
68,080
67,343
66,597
65,843
65,088
64,351
1,613,663
1,601,428
1,589,192
1,607,017
1,731,709
220,291
221,762
30,019
28,883
18,405
17,467
16,620
15,701
15,143
6,660
5,880
5,093
4,414
4,4145,0935,8806,66015,14315,70116,62017,46718,40528,88330,019221,762220,2911,731,7091,607,0171,589,1921,601,4281,613,66364,35165,08865,84366,59767,34368,08067,73568,47769,21169,94570,68771,42972,16372,88973,63974,37375,10775,83376,66777,50078,33379,16780,00080,83381,66782,50083,33384,16785,00085,83386,66787,50088,33389,16790,00090,83391,66792,50093,33394,16795,00095,83396,66697,50098,33399,167100,000000000009,4939,6159,7380000000000000
       Other Assets 
0
0
0
0
0
892,805
801,816
758,845
688,228
554,034
12,158
45,332
10,123
10,168
80,914
31,063
38,564
75,906
202,577
197,227
226,195
167,604
168,846
186,560
213,077
281,043
241,533
272,077
202,658
170,591
199,701
314,513
456,500
645,099
1,598,750
1,224,046
1,172,295
551,651
509,932
433,589
397,711
822,004
1,555,295
1,930,134
2,275,437
1,845,108
1,880,024
2,007,115
1,991,342
2,081,138
1,960,844
1,709,685
1,456,080
2,382,609
2,228,739
2,100,216
2,113,932
1,205,247
1,145,540
978,998
824,774
792,289
766,812
1,141,550
1,167,019
1,382,023
1,373,079
1,412,946
1,619,895
1,633,016
1,649,824
1,502,823
1,566,064
2,851,310
2,910,800
2,690,471
2,341,656
2,199,806
2,210,066
2,233,707
2,299,167
2,270,428
2,266,143
2,271,315
2,282,381
2,257,246
2,502,724
2,548,191
2,577,610
2,577,6102,548,1912,502,7242,257,2462,282,3812,271,3152,266,1432,270,4282,299,1672,233,7072,210,0662,199,8062,341,6562,690,4712,910,8002,851,3101,566,0641,502,8231,649,8241,633,0161,619,8951,412,9461,373,0791,382,0231,167,0191,141,550766,812792,289824,774978,9981,145,5401,205,2472,113,9322,100,2162,228,7392,382,6091,456,0801,709,6851,960,8442,081,1381,991,3422,007,1151,880,0241,845,1082,275,4371,930,1341,555,295822,004397,711433,589509,932551,6511,172,2951,224,0461,598,750645,099456,500314,513199,701170,591202,658272,077241,533281,043213,077186,560168,846167,604226,195197,227202,57775,90638,56431,06380,91410,16810,12345,33212,158554,034688,228758,845801,816892,80500000
> Total Liabilities 
6,849,222
6,958,310
7,071,630
7,206,628
7,326,719
6,356,722
5,606,956
1,345,781
1,961,971
1,796,637
605,299
610,912
247,674
285,487
302,149
560,714
620,543
736,661
761,287
881,194
1,228,106
1,616,351
1,560,877
2,014,856
1,585,721
1,890,348
3,425,864
4,016,621
5,185,420
5,206,417
5,216,657
5,824,668
6,229,478
6,635,688
6,623,894
6,751,928
6,905,199
7,108,185
6,329,721
6,314,319
6,096,283
7,103,772
12,238,811
12,355,132
13,830,087
14,696,377
15,268,979
15,279,475
14,399,943
13,440,861
12,735,015
11,736,867
11,328,133
11,277,981
9,952,608
8,833,299
7,592,195
7,646,522
7,674,910
6,386,976
5,790,092
5,495,991
4,831,600
4,188,466
4,783,259
4,592,239
3,846,678
3,983,105
5,203,598
5,391,255
7,194,135
7,837,134
8,258,704
8,607,869
7,314,388
7,174,437
6,331,885
7,174,926
6,714,908
6,879,628
5,609,216
4,347,681
4,402,718
3,671,402
3,631,166
4,874,524
3,546,982
3,616,414
3,654,137
3,654,1373,616,4143,546,9824,874,5243,631,1663,671,4024,402,7184,347,6815,609,2166,879,6286,714,9087,174,9266,331,8857,174,4377,314,3888,607,8698,258,7047,837,1347,194,1355,391,2555,203,5983,983,1053,846,6784,592,2394,783,2594,188,4664,831,6005,495,9915,790,0926,386,9767,674,9107,646,5227,592,1958,833,2999,952,60811,277,98111,328,13311,736,86712,735,01513,440,86114,399,94315,279,47515,268,97914,696,37713,830,08712,355,13212,238,8117,103,7726,096,2836,314,3196,329,7217,108,1856,905,1996,751,9286,623,8946,635,6886,229,4785,824,6685,216,6575,206,4175,185,4204,016,6213,425,8641,890,3481,585,7212,014,8561,560,8771,616,3511,228,106881,194761,287736,661620,543560,714302,149285,487247,674610,912605,2991,796,6371,961,9711,345,7815,606,9566,356,7227,326,7197,206,6287,071,6306,958,3106,849,222
   > 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
2,513,473
1,768,521
1,192,478
2,910,169
3,608,442
4,715,928
5,469,103
6,297,959
6,369,517
5,025,018
5,330,663
4,900,943
5,862,695
4,710,421
4,879,783
3,461,730
1,458,923
816,807
666,243
1,639,803
3,033,632
1,664,308
1,697,484
2,156,771
2,156,7711,697,4841,664,3083,033,6321,639,803666,243816,8071,458,9233,461,7304,879,7834,710,4215,862,6954,900,9435,330,6635,025,0186,369,5176,297,9595,469,1034,715,9283,608,4422,910,1691,192,4781,768,5212,513,47300000000000000000000000000000000000000000000000000000000000000000
       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
2,937,566
2,471,876
2,813,001
799,267
1,525,354
1,647,073
1,918,044
3,265,889
3,314,447
3,412,631
3,876,222
3,712,365
4,710,868
0
0
0
0
0
0
0
0
0
0
0
000000000004,710,8683,712,3653,876,2223,412,6313,314,4473,265,8891,918,0441,647,0731,525,354799,2672,813,0012,471,8762,937,56600000000000000000000000000000000000000000000000000000000000000000
       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
2,937,566
2,471,876
2,813,001
799,267
1,525,354
1,647,073
1,918,044
3,265,889
3,314,447
3,412,631
3,876,222
3,712,365
4,710,868
3,726,459
3,736,413
2,158,167
323,714
202,710
206,006
1,224,894
1,867,650
1,252,681
1,271,901
1,771,625
1,771,6251,271,9011,252,6811,867,6501,224,894206,006202,710323,7142,158,1673,736,4133,726,4594,710,8683,712,3653,876,2223,412,6313,314,4473,265,8891,918,0441,647,0731,525,354799,2672,813,0012,471,8762,937,56600000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
45,917
45,917
45,917
45,917
45,917
166,057
29,666
29,666
29,666
29,666
0
3,606
642
16,522
17,096
37,901
33,894
65,228
70,048
97,894
94,275
117,618
79,520
90,628
110,587
256,890
254,238
208,800
273,503
270,481
249,360
197,044
263,838
313,269
614,699
513,018
625,768
514,967
440,829
494,751
421,240
661,846
526,992
529,930
635,889
798,808
818,840
644,767
591,180
655,313
662,237
591,978
469,145
440,137
181,786
122,132
143,439
275,379
173,078
119,631
94,802
92,602
60,799
57,563
82,079
62,612
60,544
62,886
78,441
78,885
192,650
113,789
29,626
93,263
231,143
390,470
192,746
84,640
56,942
24,339
25,474
50,538
18,645
34,230
53,444
33,548
49,269
40,550
39,637
39,63740,55049,26933,54853,44434,23018,64550,53825,47424,33956,94284,640192,746390,470231,14393,26329,626113,789192,65078,88578,44162,88660,54462,61282,07957,56360,79992,60294,802119,631173,078275,379143,439122,132181,786440,137469,145591,978662,237655,313591,180644,767818,840798,808635,889529,930526,992661,846421,240494,751440,829514,967625,768513,018614,699313,269263,838197,044249,360270,481273,503208,800254,238256,890110,58790,62879,520117,61894,27597,89470,04865,22833,89437,90117,09616,5226423,606029,66629,66629,66629,666166,05745,91745,91745,91745,91745,917
       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
1,407,563
1,161,557
971,120
968,604
1,066,646
1,269,427
1,325,539
1,712,567
1,691,725
21,051
22,853
16,395
935,259
850,184
1,038,732
1,189,469
1,025,519
530,979
395,619
328,681
1,029,700
320,133
340,158
303,296
303,296340,158320,1331,029,700328,681395,619530,9791,025,5191,189,4691,038,732850,184935,25916,39522,85321,0511,691,7251,712,5671,325,5391,269,4271,066,646968,604971,1201,161,5571,407,56300000000000000000000000000000000000000000000000000000000000000000
   > 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
2,289,370
1,843,774
1,430,942
1,312,231
2,004,487
1,999,845
2,147,486
2,888,758
3,585,911
3,005,159
1,991,363
1,840,892
1,882,674
1,918,930
1,497,366
1,497,3661,918,9301,882,6741,840,8921,991,3633,005,1593,585,9112,888,7582,147,4861,999,8452,004,4871,312,2311,430,9421,843,7742,289,37000000000000000000000000000000000000000000000000000000000000000000000000000
       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
-2,937,566
-2,471,876
-2,813,001
-799,267
-1,525,354
-1,647,073
-1,918,044
-3,265,889
-3,314,447
-3,412,631
-3,876,222
-3,712,365
-4,710,868
73,870
66,757
25,704
21,165
18,004
16,161
11,900
10,433
8,844
7,192
5,516
5,5167,1928,84410,43311,90016,16118,00421,16525,70466,75773,870-4,710,868-3,712,365-3,876,222-3,412,631-3,314,447-3,265,889-1,918,044-1,647,073-1,525,354-799,267-2,813,001-2,471,876-2,937,56600000000000000000000000000000000000000000000000000000000000000000
       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
33,641
33,193
33,866
19,232
15,858
15,745
15,724
2,761
2,631
2,039
1,856
1,716
1,574
1,430
1,285
1,2851,4301,5741,7161,8562,0392,6312,76115,72415,74515,85819,23233,86633,19333,64100000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,564
26,628
26,470
17,161
18,722
19,097
22,402
19,031
19,031
19,031
19,031
0
0
0
0
000019,03119,03119,03119,03122,40219,09718,72217,16126,47026,62826,56400000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
78,692
119,461
0
137,776
251,258
365,535
587,235
601,402
907,505
1,048,092
1,075,316
1,103,577
1,290,080
1,354,816
1,408,568
1,780,796
2,038,883
1,947,000
1,898,853
1,861,730
1,833,199
1,848,756
2,476,858
2,556,674
2,750,267
2,831,451
2,893,951
2,886,309
2,418,180
2,567,572
2,346,059
2,304,328
2,091,889
2,116,072
2,528,683
1,037,705
988,507
965,356
598,830
528,335
1,086,456
1,348,688
1,551,540
1,693,637
1,921,759
2,090,619
2,302,059
2,666,847
3,103,938
3,469,128
3,541,167
3,855,429
4,088,651
4,245,220
4,448,420
4,686,455
4,809,029
4,974,462
5,105,381
5,206,433
5,046,756
5,077,894
5,049,484
4,977,964
4,903,626
4,842,223
5,716,660
5,863,994
5,865,118
5,859,281
5,732,251
5,592,140
5,466,872
5,081,049
5,021,432
5,160,366
5,119,907
5,021,526
4,574,134
4,458,473
4,266,531
4,220,188
4,220,1884,266,5314,458,4734,574,1345,021,5265,119,9075,160,3665,021,4325,081,0495,466,8725,592,1405,732,2515,859,2815,865,1185,863,9945,716,6604,842,2234,903,6264,977,9645,049,4845,077,8945,046,7565,206,4335,105,3814,974,4624,809,0294,686,4554,448,4204,245,2204,088,6513,855,4293,541,1673,469,1283,103,9382,666,8472,302,0592,090,6191,921,7591,693,6371,551,5401,348,6881,086,456528,335598,830965,356988,5071,037,7052,528,6832,116,0722,091,8892,304,3282,346,0592,567,5722,418,1802,886,3092,893,9512,831,4512,750,2672,556,6742,476,8581,848,7561,833,1991,861,7301,898,8531,947,0002,038,8831,780,7961,408,5681,354,8161,290,0801,103,5771,075,3161,048,092907,505601,402587,235365,535251,258137,7760119,46178,6920000000
   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
2,066,360
2,167,152
2,007,129
2,033,090
2,008,997
1,937,267
1,862,441
1,798,548
1,910,660
1,923,230
1,921,880
1,965,586
1,973,608
1,835,711
1,707,189
1,326,424
1,261,378
1,399,680
1,365,414
1,265,598
818,498
702,934
510,314
462,982
462,982510,314702,934818,4981,265,5981,365,4141,399,6801,261,3781,326,4241,707,1891,835,7111,973,6081,965,5861,921,8801,923,2301,910,6601,798,5481,862,4411,937,2672,008,9972,033,0902,007,1292,167,1522,066,36000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.