0 XP   0   0   0

Shangri-La Hotel Public Company Limited










Financial Health of Shangri-la




Comparing to competitors in the Lodging industry




  Industry Rankings  


Shangri-La Hotel Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Shangri-la?

I guess you are interested in Shangri-La Hotel 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 Shangri-la

Let's start. I'm going to help you getting a better view of Shangri-La Hotel 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 Shangri-La Hotel 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 Shangri-La Hotel 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 Shangri-La Hotel Public Company Limited. The closing price on 2022-12-07 was ฿54.50 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.
Shangri-La Hotel 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 very able to pay all its short-term debts.
The company is very 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 Shangri-La Hotel Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Shangri-la earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Shangri-la to the Lodging industry mean.
  • A Net Profit Margin of -24.7% means that ฿-0.25 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Shangri-La Hotel Public Company Limited:

  • The MRQ is -24.7%. The company is making a huge loss. -2
  • The TTM is -97.0%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-24.7%TTM-97.0%+72.3%
TTM-97.0%YOY-300.0%+203.0%
TTM-97.0%5Y-97.4%+0.4%
5Y-97.4%10Y-32.3%-65.1%
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ-24.7%0.1%-24.8%
TTM-97.0%-4.0%-93.0%
YOY-300.0%-21.7%-278.3%
5Y-97.4%-11.0%-86.4%
10Y-32.3%-3.1%-29.2%
1.1.2. Return on Assets

Shows how efficient Shangri-la is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Shangri-la to the Lodging industry mean.
  • -0.6% Return on Assets means that Shangri-la generated ฿-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Shangri-La Hotel Public Company Limited:

  • The MRQ is -0.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM-1.4%+0.8%
TTM-1.4%YOY-3.7%+2.3%
TTM-1.4%5Y-0.1%-1.3%
5Y-0.1%10Y1.4%-1.5%
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.6%0.2%-0.8%
TTM-1.4%0.1%-1.5%
YOY-3.7%-0.7%-3.0%
5Y-0.1%0.1%-0.2%
10Y1.4%0.3%+1.1%
1.1.3. Return on Equity

Shows how efficient Shangri-la is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Shangri-la to the Lodging industry mean.
  • -0.6% Return on Equity means Shangri-la generated ฿-0.01 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Shangri-La Hotel Public Company Limited:

  • The MRQ is -0.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM-1.5%+0.8%
TTM-1.5%YOY-3.9%+2.4%
TTM-1.5%5Y-0.1%-1.4%
5Y-0.1%10Y1.6%-1.7%
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.6%0.2%-0.8%
TTM-1.5%0.1%-1.6%
YOY-3.9%-1.0%-2.9%
5Y-0.1%0.2%-0.3%
10Y1.6%0.4%+1.2%

1.2. Operating Efficiency of Shangri-La Hotel Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Shangri-la is operating .

  • Measures how much profit Shangri-la 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 Shangri-la to the Lodging industry mean.
  • An Operating Margin of -29.4% means the company generated ฿-0.29  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Shangri-La Hotel Public Company Limited:

  • The MRQ is -29.4%. The company is operating very inefficient. -2
  • The TTM is -102.9%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-29.4%TTM-102.9%+73.5%
TTM-102.9%YOY-167.0%+64.2%
TTM-102.9%5Y-71.2%-31.7%
5Y-71.2%10Y-33.3%-37.9%
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ-29.4%0.4%-29.8%
TTM-102.9%-4.1%-98.8%
YOY-167.0%-20.5%-146.5%
5Y-71.2%-5.2%-66.0%
10Y-33.3%-3.2%-30.1%
1.2.2. Operating Ratio

Measures how efficient Shangri-la is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Lodging industry mean).
  • An Operation Ratio of 1.75 means that the operating costs are ฿1.75 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Shangri-La Hotel Public Company Limited:

  • The MRQ is 1.749. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.346. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.749TTM2.346-0.597
TTM2.346YOY3.527-1.181
TTM2.3465Y2.335+0.011
5Y2.33510Y1.377+0.958
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7491.397+0.352
TTM2.3461.363+0.983
YOY3.5271.491+2.036
5Y2.3351.223+1.112
10Y1.3771.061+0.316

1.3. Liquidity of Shangri-La Hotel Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Shangri-la is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Lodging industry mean).
  • A Current Ratio of 10.63 means the company has ฿10.63 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Shangri-La Hotel Public Company Limited:

  • The MRQ is 10.626. The company is very able to pay all its short-term debts. +2
  • The TTM is 12.483. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ10.626TTM12.483-1.857
TTM12.483YOY13.090-0.607
TTM12.4835Y10.168+2.315
5Y10.16810Y5.680+4.488
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ10.6261.134+9.492
TTM12.4831.075+11.408
YOY13.0901.092+11.998
5Y10.1681.098+9.070
10Y5.6800.973+4.707
1.3.2. Quick Ratio

Measures if Shangri-la is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Shangri-la to the Lodging industry mean.
  • A Quick Ratio of 3.97 means the company can pay off ฿3.97 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Shangri-La Hotel Public Company Limited:

  • The MRQ is 3.971. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.038. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.971TTM5.038-1.067
TTM5.038YOY5.987-0.948
TTM5.0385Y5.427-0.388
5Y5.42710Y3.231+2.196
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9710.373+3.598
TTM5.0380.373+4.665
YOY5.9870.411+5.576
5Y5.4270.467+4.960
10Y3.2310.411+2.820

1.4. Solvency of Shangri-La Hotel Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Shangri-la assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Shangri-la to Lodging industry mean.
  • A Debt to Asset Ratio of 0.05 means that Shangri-la assets are financed with 4.7% credit (debt) and the remaining percentage (100% - 4.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Shangri-La Hotel Public Company Limited:

  • The MRQ is 0.047. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.042. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.047TTM0.042+0.005
TTM0.042YOY0.038+0.004
TTM0.0425Y0.052-0.010
5Y0.05210Y0.068-0.015
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0470.504-0.457
TTM0.0420.499-0.457
YOY0.0380.496-0.458
5Y0.0520.457-0.405
10Y0.0680.441-0.373
1.4.2. Debt to Equity Ratio

Measures if Shangri-la is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Shangri-la to the Lodging industry mean.
  • A Debt to Equity ratio of 5.0% means that company has ฿0.05 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Shangri-La Hotel Public Company Limited:

  • The MRQ is 0.050. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.045. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.050TTM0.045+0.005
TTM0.045YOY0.039+0.005
TTM0.0455Y0.056-0.011
5Y0.05610Y0.075-0.019
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0500.965-0.915
TTM0.0450.987-0.942
YOY0.0390.919-0.880
5Y0.0560.888-0.832
10Y0.0750.858-0.783

2. Market Valuation of Shangri-La Hotel 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 Shangri-la generates.

  • Above 15 is considered overpriced but always compare Shangri-la to the Lodging industry mean.
  • A PE ratio of -169.54 means the investor is paying ฿-169.54 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Shangri-La Hotel Public Company Limited:

  • The EOD is -157.950. Company is losing money. -2
  • The MRQ is -169.543. Company is losing money. -2
  • The TTM is -88.276. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-157.950MRQ-169.543+11.593
MRQ-169.543TTM-88.276-81.267
TTM-88.276YOY-50.868-37.408
TTM-88.2765Y4.312-92.588
5Y4.31210Y49.772-45.461
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
EOD-157.950-1.793-156.157
MRQ-169.543-2.461-167.082
TTM-88.276-7.135-81.141
YOY-50.868-24.352-26.516
5Y4.3127.546-3.234
10Y49.7727.649+42.123
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Shangri-la.

  • 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 Shangri-La Hotel Public Company Limited:

  • The MRQ is -191.201. Very Bad. -2
  • The TTM is 2,769.213. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-191.201TTM2,769.213-2,960.414
TTM2,769.213YOY-50.876+2,820.090
TTM2,769.2135Y-761.275+3,530.488
5Y-761.27510Y-493.408-267.867
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
MRQ-191.2010.212-191.413
TTM2,769.2130.055+2,769.158
YOY-50.876-0.001-50.875
5Y-761.2750.021-761.296
10Y-493.4080.050-493.458

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

Measures if the stock price of Shangri-la is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Lodging industry mean).
  • A PB ratio of 1.06 means the investor is paying ฿1.06 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Shangri-La Hotel Public Company Limited:

  • The EOD is 0.983. Very good. +2
  • The MRQ is 1.055. Good. +1
  • The TTM is 0.998. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.983MRQ1.055-0.072
MRQ1.055TTM0.998+0.057
TTM0.998YOY0.924+0.073
TTM0.9985Y1.042-0.044
5Y1.04210Y1.031+0.012
Compared to industry (Lodging)
PeriodCompanyIndustry (mean)+/- 
EOD0.9831.005-0.022
MRQ1.0551.094-0.039
TTM0.9981.019-0.021
YOY0.9240.897+0.027
5Y1.0421.059-0.017
10Y1.0310.723+0.308
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Shangri-La Hotel 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--0.579-0.588+202%-1.476+355%-0.374+165%0.471+23%
Book Value Growth--0.9720.971+0%0.971+0%0.971+0%0.972+0%
Book Value Per Share--55.43855.907-1%58.811-6%62.504-11%58.334-5%
Book Value Per Share Growth--0.010-0.011+201%-0.026+349%-0.007+166%0.009+16%
Current Ratio--10.62612.483-15%13.090-19%10.168+5%5.680+87%
Debt To Asset Ratio--0.0470.042+12%0.038+25%0.052-11%0.068-31%
Debt To Equity Ratio--0.0500.045+12%0.039+27%0.056-11%0.075-33%
Dividend Per Share----0%-0%1.100-100%1.137-100%
Eps---0.345-0.817+137%-2.217+543%0.021-1710%0.879-139%
Eps Growth--0.8870.413+115%1.930-54%0.349+154%-4.748+635%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Net Profit Margin---0.247-0.970+293%-3.000+1114%-0.974+294%-0.323+31%
Operating Margin---0.294-1.029+250%-1.670+468%-0.712+142%-0.333+13%
Operating Ratio--1.7492.346-25%3.527-50%2.335-25%1.377+27%
Pb Ratio0.983-7%1.0550.998+6%0.924+14%1.042+1%1.031+2%
Pe Ratio-157.950+7%-169.543-88.276-48%-50.868-70%4.312-4032%49.772-441%
Peg Ratio---191.2012769.213-107%-50.876-73%-761.275+298%-493.408+158%
Price Per Share54.500-7%58.50055.750+5%54.250+8%65.388-11%60.463-3%
Price To Total Gains Ratio94.190-7%101.103-53.151+153%-44.662+144%91.633+10%62.297+62%
Profit Growth---94.604-95.958+1%-91.620-3%10.711-983%37.548-352%
Quick Ratio--3.9715.038-21%5.987-34%5.427-27%3.231+23%
Return On Assets---0.006-0.014+136%-0.037+523%-0.001-77%0.014-142%
Return On Equity---0.006-0.015+134%-0.039+514%-0.001-81%0.016-140%
Revenue Growth--0.9810.978+0%0.971+1%0.948+3%0.959+2%
Total Gains Per Share--0.579-0.588+202%-1.476+355%0.726-20%1.609-64%
Total Gains Per Share Growth--2.588-0.297+111%8.485-69%2.090+24%-0.251+110%
Usd Book Value--206117540.200207861683.522-1%218659175.049-6%232392867.219-11%216888463.405-5%
Usd Book Value Change Per Share--0.017-0.017+202%-0.042+355%-0.011+165%0.013+23%
Usd Book Value Per Share--1.5861.599-1%1.682-6%1.788-11%1.668-5%
Usd Dividend Per Share----0%-0%0.031-100%0.033-100%
Usd Eps---0.010-0.023+137%-0.063+543%0.001-1710%0.025-139%
Usd Price Per Share1.559-7%1.6731.594+5%1.552+8%1.870-11%1.729-3%
Usd Profit---1282881.600-3037682.019+137%-8243791.799+543%79699.566-1710%3268808.389-139%
Usd Revenue--5192473.0003665045.870+42%2351147.499+121%11275036.315-54%14285805.591-64%
Usd Total Gains Per Share--0.017-0.017+202%-0.042+355%0.021-20%0.046-64%
 EOD+2 -3MRQTTM+23 -9YOY+20 -125Y+16 -1810Y+17 -18

3.2. Fundamental Score

Let's check the fundamental score of Shangri-La Hotel Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-157.950
Price to Book Ratio (EOD)Between0-10.983
Net Profit Margin (MRQ)Greater than0-0.247
Operating Margin (MRQ)Greater than0-0.294
Quick Ratio (MRQ)Greater than13.971
Current Ratio (MRQ)Greater than110.626
Debt to Asset Ratio (MRQ)Less than10.047
Debt to Equity Ratio (MRQ)Less than10.050
Return on Equity (MRQ)Greater than0.15-0.006
Return on Assets (MRQ)Greater than0.05-0.006
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Shangri-La Hotel Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose54.250
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.

 2021-06-302021-09-302021-12-312022-03-312022-06-30
EBITDA  -52,347-11,143-63,49047,531-15,959-23,668-39,62741,4031,776
Total Other Income Expense Net -15,133-6,749-21,882-151,059-172,941163,893-9,04810,9721,924



Latest Balance Sheet

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

Summary
Total Assets7,561,836
Total Liabilities354,929
Total Stockholder Equity7,095,921
 As reported
Total Liabilities 354,929
Total Stockholder Equity+ 7,095,921
Total Assets = 7,561,836

Assets

Total Assets7,561,836
Total Current Assets2,397,407
Long-term Assets2,397,407
Total Current Assets
Cash And Cash Equivalents 1,457,994
Short-term Investments 852,600
Net Receivables 43,417
Inventory 19,074
Other Current Assets 24,322
Total Current Assets  (as reported)2,397,407
Total Current Assets  (calculated)2,397,407
+/-0
Long-term Assets
Property Plant Equipment 3,329,345
Long Term Investments 463,106
Other Assets 1,371,382
Long-term Assets  (as reported)5,164,429
Long-term Assets  (calculated)5,163,833
+/- 596

Liabilities & Shareholders' Equity

Total Current Liabilities225,616
Long-term Liabilities129,313
Total Stockholder Equity7,095,921
Total Current Liabilities
Accounts payable 90,167
Other Current Liabilities 135,449
Total Current Liabilities  (as reported)225,616
Total Current Liabilities  (calculated)225,616
+/-0
Long-term Liabilities
Other Liabilities 129,313
Long-term Liabilities  (as reported)129,313
Long-term Liabilities  (calculated)129,313
+/-0
Total Stockholder Equity
Common Stock1,300,000
Retained Earnings 3,363,264
Other Stockholders Equity 842,257
Total Stockholder Equity (as reported)7,095,921
Total Stockholder Equity (calculated)5,505,521
+/- 1,590,400
Other
Capital Stock1,300,000
Common Stock Shares Outstanding 130,000
Net Invested Capital 7,095,921
Net Tangible Assets 7,095,325
Net Working Capital 2,171,791



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
4,445,909
4,264,654
4,352,046
4,752,347
4,517,273
4,882,805
5,088,021
5,042,701
5,017,393
5,339,585
5,562,141
5,467,487
5,589,102
5,879,817
6,025,611
5,846,615
5,982,306
6,467,779
6,498,082
6,269,739
6,609,410
7,056,785
6,878,266
6,524,298
6,011,562
6,026,498
5,909,930
5,695,788
5,809,909
6,583,897
6,544,150
6,281,505
6,315,195
6,594,502
6,544,787
6,367,608
6,179,803
5,953,138
6,112,077
5,938,618
5,915,410
6,010,928
7,332,530
7,194,964
6,874,959
7,342,327
7,182,661
6,902,393
6,878,051
7,687,810
7,790,560
7,955,224
8,105,106
8,408,763
8,632,419
8,270,389
8,352,343
8,649,742
8,883,842
8,711,581
8,846,846
9,256,322
9,224,970
9,151,133
9,042,635
9,320,053
9,443,165
9,008,250
9,050,315
9,276,764
9,290,466
8,631,095
8,599,801
7,678,673
7,704,899
7,795,243
7,761,689
7,577,451
7,445,292
7,561,836
7,561,8367,445,2927,577,4517,761,6897,795,2437,704,8997,678,6738,599,8018,631,0959,290,4669,276,7649,050,3159,008,2509,443,1659,320,0539,042,6359,151,1339,224,9709,256,3228,846,8468,711,5818,883,8428,649,7428,352,3438,270,3898,632,4198,408,7638,105,1067,955,2247,790,5607,687,8106,878,0516,902,3937,182,6617,342,3276,874,9597,194,9647,332,5306,010,9285,915,4105,938,6186,112,0775,953,1386,179,8036,367,6086,544,7876,594,5026,315,1956,281,5056,544,1506,583,8975,809,9095,695,7885,909,9306,026,4986,011,5626,524,2986,878,2667,056,7856,609,4106,269,7396,498,0826,467,7795,982,3065,846,6156,025,6115,879,8175,589,1025,467,4875,562,1415,339,5855,017,3935,042,7015,088,0214,882,8054,517,2734,752,3474,352,0464,264,6544,445,909
   > 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
3,675,762
3,918,287
3,750,114
3,983,976
4,328,634
4,554,300
4,376,330
4,481,307
4,847,456
3,178,852
2,887,233
3,030,166
3,350,002
3,173,396
2,581,693
2,522,819
2,380,025
2,330,423
2,380,957
2,382,168
2,377,329
2,323,069
2,397,407
2,397,4072,323,0692,377,3292,382,1682,380,9572,330,4232,380,0252,522,8192,581,6933,173,3963,350,0023,030,1662,887,2333,178,8524,847,4564,481,3074,376,3304,554,3004,328,6343,983,9763,750,1143,918,2873,675,762000000000000000000000000000000000000000000000000000000000
       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
0
1,211,755
1,234,889
1,210,533
1,161,644
846,940
1,044,427
1,213,146
1,186,241
2,782,274
1,461,358
335,827
307,410
1,402,753
1,527,576
1,606,135
1,385,478
1,162,613
1,185,040
1,308,156
1,346,944
1,352,193
1,344,486
1,457,994
1,457,9941,344,4861,352,1931,346,9441,308,1561,185,0401,162,6131,385,4781,606,1351,527,5761,402,753307,410335,8271,461,3582,782,2741,186,2411,213,1461,044,427846,9401,161,6441,210,5331,234,8891,211,755000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,258,900
2,482,400
2,387,400
2,646,900
3,259,879
3,305,459
3,028,128
3,138,128
1,872,031
1,542,030
2,419,969
2,556,529
1,752,848
1,537,848
892,600
1,072,600
1,152,600
1,093,600
1,023,600
978,600
957,600
907,600
852,600
852,600907,600957,600978,6001,023,6001,093,6001,152,6001,072,600892,6001,537,8481,752,8482,556,5292,419,9691,542,0301,872,0313,138,1283,028,1283,305,4593,259,8792,646,9002,387,4002,482,4002,258,900000000000000000000000000000000000000000000000000000000000
       Net Receivables 
97,235
78,457
81,220
120,856
50,242
145,844
145,676
104,258
131,214
156,298
140,883
115,390
113,859
173,611
150,931
111,409
120,168
158,211
139,438
91,966
140,062
178,765
165,808
144,270
54,935
76,740
60,497
27,745
65,568
112,086
104,148
59,571
57,242
107,801
96,995
60,655
90,608
106,088
138,681
128,465
121,530
362,299
193,531
126,270
133,045
173,348
123,291
67,526
114,489
169,354
132,295
96,349
113,087
156,995
178,573
91,890
107,588
156,231
155,520
100,905
124,167
175,340
161,308
93,969
109,825
145,266
118,363
73,397
103,196
147,764
56,401
31,483
18,500
17,979
9,620
5,633
12,294
28,897
29,831
43,417
43,41729,83128,89712,2945,6339,62017,97918,50031,48356,401147,764103,19673,397118,363145,266109,82593,969161,308175,340124,167100,905155,520156,231107,58891,890178,573156,995113,08796,349132,295169,354114,48967,526123,291173,348133,045126,270193,531362,299121,530128,465138,681106,08890,60860,65596,995107,80157,24259,571104,148112,08665,56827,74560,49776,74054,935144,270165,808178,765140,06291,966139,438158,211120,168111,409150,931173,611113,859115,390140,883156,298131,214104,258145,676145,84450,242120,85681,22078,45797,235
       Other Current Assets 
24,939
6,502
9,068
6,464
10,652
10,102
110,468
54,974
55,841
41,573
34,371
28,627
25,708
17,789
16,346
22,725
46,527
16,530
12,542
15,081
11,376
9,760
10,576
13,754
19,629
14,548
16,498
22,459
36,972
35,104
36,228
39,047
33,545
19,930
19,458
22,509
21,467
11,427
14,837
23,790
21,476
16,831
11,880
15,988
24,157
20,437
21,258
17,740
17,972
17,370
18,872
17,384
22,006
18,862
21,388
18,691
15,507
16,677
19,226
20,295
21,528
17,497
17,940
496
140
420
646
1,786
2,361
1,287
23,318
23,885
20,825
22,000
18,912
20,905
24,297
18,342
21,725
24,322
24,32221,72518,34224,29720,90518,91222,00020,82523,88523,3181,2872,3611,78664642014049617,94017,49721,52820,29519,22616,67715,50718,69121,38818,86222,00617,38418,87217,37017,97217,74021,25820,43724,15715,98811,88016,83121,47623,79014,83711,42721,46722,50919,45819,93033,54539,04736,22835,10436,97222,45916,49814,54819,62913,75410,5769,76011,37615,08112,54216,53046,52722,72516,34617,78925,70828,62734,37141,57355,84154,974110,46810,10210,6526,4649,0686,50224,939
   > 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
6,264,313
6,121,017
6,020,149
5,926,762
6,117,070
6,049,402
6,076,982
5,298,648
5,374,476
5,414,286
5,379,521
5,200,122
5,122,223
5,164,429
5,164,4295,122,2235,200,1225,379,5215,414,2865,374,4765,298,6486,076,9826,049,4026,117,0705,926,7626,020,1496,121,0176,264,313000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,888,860
1,893,629
1,990,416
2,121,859
2,176,385
2,203,163
2,201,976
2,214,223
2,180,567
2,150,820
2,114,505
2,088,675
2,077,800
2,172,848
2,172,551
2,244,421
2,280,516
2,527,230
2,660,150
2,982,001
3,163,464
3,675,841
3,634,464
3,564,320
3,488,911
3,582,272
3,575,954
3,594,864
3,682,445
3,868,509
3,976,725
3,972,875
3,992,689
4,087,448
3,963,622
3,840,480
3,757,163
3,620,565
3,485,980
3,360,045
3,224,164
3,113,277
3,019,404
2,922,502
2,857,070
2,800,000
2,703,667
2,596,602
2,490,017
2,386,140
2,313,068
2,245,464
2,199,797
2,160,301
2,118,678
2,082,429
2,061,201
2,074,428
2,022,501
1,971,304
1,950,074
1,917,863
1,863,800
1,846,784
1,817,928
1,812,037
3,674,420
3,637,016
3,621,492
3,608,706
3,741,841
3,706,915
3,658,644
3,600,867
3,551,055
3,506,673
3,460,234
3,416,582
3,372,560
3,329,345
3,329,3453,372,5603,416,5823,460,2343,506,6733,551,0553,600,8673,658,6443,706,9153,741,8413,608,7063,621,4923,637,0163,674,4201,812,0371,817,9281,846,7841,863,8001,917,8631,950,0741,971,3042,022,5012,074,4282,061,2012,082,4292,118,6782,160,3012,199,7972,245,4642,313,0682,386,1402,490,0172,596,6022,703,6672,800,0002,857,0702,922,5023,019,4043,113,2773,224,1643,360,0453,485,9803,620,5653,757,1633,840,4803,963,6224,087,4483,992,6893,972,8753,976,7253,868,5093,682,4453,594,8643,575,9543,582,2723,488,9113,564,3203,634,4643,675,8413,163,4642,982,0012,660,1502,527,2302,280,5162,244,4212,172,5512,172,8482,077,8002,088,6752,114,5052,150,8202,180,5672,214,2232,201,9762,203,1632,176,3852,121,8591,990,4161,893,6291,888,860
       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
526,692
655,400
734,731
779,728
907,259
790,514
786,116
637,914
633,909
604,392
536,474
458,685
462,226
363,604
408,776
401,962
412,351
460,159
532,383
475,721
466,103
438,426
463,106
463,106438,426466,103475,721532,383460,159412,351401,962408,776363,604462,226458,685536,474604,392633,909637,914786,116790,514907,259779,728734,731655,400526,692000000000000000000000000000000000000000000000000000000000
       Intangible 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
12,432
11,020
9,610
8,230
6,999
5,825
4,531
3,172
1,844
1,633
2,478
3,264
2,895
2,711
2,843
3,265
3,626
3,946
3,785
3,550
3,458
3,732
4,394
3,742
3,146
3,344
3,286
3,476
3,079
2,686
2,355
2,273
3,556
2,999
3,254
2,861
3,149
4,335
4,647
4,182
5,523
4,941
6,002
6,529
6,865
0
0
0
0
0
0
0
0
0
0
00000000006,8656,5296,0024,9415,5234,1824,6474,3353,1492,8613,2542,9993,5562,2732,3552,6863,0793,4763,2863,3443,1463,7424,3943,7323,4583,5503,7853,9463,6263,2652,8432,7112,8953,2642,4781,6331,8443,1724,5315,8256,9998,2309,61011,02012,4320000000000000000000000000
       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
4,843
9,509
10,038
18,811
6,961
5,395
3,892
4,295
4,233
3,892
4,706
3,396
3,362
3,751
3,7513,3623,3964,7063,8924,2334,2953,8925,3956,96118,81110,0389,5094,843000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
369,726
355,120
417,721
593,593
455,850
561,940
742,204
605,257
393,935
472,561
724,662
435,714
430,352
524,738
587,104
524,496
467,958
708,629
657,996
651,201
574,393
942,378
889,098
696,815
517,279
556,167
474,003
373,697
409,136
1,166,695
1,108,590
1,049,457
1,074,238
1,249,220
1,223,346
1,195,387
1,243,549
1,224,810
1,188,265
1,181,264
1,166,973
1,181,956
1,024,019
895,058
480,803
562,024
439,720
374,325
407,989
494,019
465,919
458,738
479,503
596,954
581,827
466,763
494,551
570,464
580,314
532,070
534,069
659,113
607,291
540,881
500,482
650,811
614,929
543,318
580,948
635,369
464,572
351,004
337,042
297,667
279,400
282,804
279,885
326,285
313,605
354,929
354,929313,605326,285279,885282,804279,400297,667337,042351,004464,572635,369580,948543,318614,929650,811500,482540,881607,291659,113534,069532,070580,314570,464494,551466,763581,827596,954479,503458,738465,919494,019407,989374,325439,720562,024480,803895,0581,024,0191,181,9561,166,9731,181,2641,188,2651,224,8101,243,5491,195,3871,223,3461,249,2201,074,2381,049,4571,108,5901,166,695409,136373,697474,003556,167517,279696,815889,098942,378574,393651,201657,996708,629467,958524,496587,104524,738430,352435,714724,662472,561393,935605,257742,204561,940455,850593,593417,721355,120369,726
   > Total Current Liabilities 
359,870
344,367
407,220
516,723
377,073
482,972
661,778
524,557
313,184
391,766
643,880
354,837
349,453
443,839
506,775
444,053
386,649
626,734
576,362
569,427
492,424
859,309
804,959
612,274
433,441
474,947
393,632
294,668
329,483
887,632
829,232
771,822
796,666
1,039,408
1,116,755
1,147,573
1,193,582
1,045,714
1,020,925
1,073,465
593,737
1,129,642
970,575
840,691
425,062
493,288
369,355
305,754
337,286
421,980
392,624
388,384
405,144
519,770
502,460
386,382
414,490
488,598
494,931
446,198
447,928
570,798
515,392
447,727
408,089
555,959
518,199
435,121
471,227
523,512
343,798
225,600
212,686
188,920
171,283
166,559
162,320
197,217
184,724
225,616
225,616184,724197,217162,320166,559171,283188,920212,686225,600343,798523,512471,227435,121518,199555,959408,089447,727515,392570,798447,928446,198494,931488,598414,490386,382502,460519,770405,144388,384392,624421,980337,286305,754369,355493,288425,062840,691970,5751,129,642593,7371,073,4651,020,9251,045,7141,193,5821,147,5731,116,7551,039,408796,666771,822829,232887,632329,483294,668393,632474,947433,441612,274804,959859,309492,424569,427576,362626,734386,649444,053506,775443,839349,453354,837643,880391,766313,184524,557661,778482,972377,073516,723407,220344,367359,870
       Accounts payable 
59,476
67,712
72,622
89,433
46,892
96,172
168,214
175,537
157,847
173,219
170,380
161,387
166,413
185,188
113,472
118,734
121,577
99,880
88,174
83,803
83,796
114,854
119,798
96,127
94,131
71,704
56,275
44,724
74,762
100,993
95,937
66,926
85,287
77,930
79,439
73,409
70,438
77,296
85,399
83,462
81,472
119,156
91,445
80,429
100,368
120,470
83,594
71,170
80,459
98,844
84,223
81,451
94,306
104,903
92,071
63,086
88,610
94,667
86,097
73,965
78,652
104,483
53,671
65,918
49,842
67,222
44,240
42,202
59,449
61,545
24,126
7,773
18,758
26,351
13,854
8,760
15,673
28,320
74,864
90,167
90,16774,86428,32015,6738,76013,85426,35118,7587,77324,12661,54559,44942,20244,24067,22249,84265,91853,671104,48378,65273,96586,09794,66788,61063,08692,071104,90394,30681,45184,22398,84480,45971,17083,594120,470100,36880,42991,445119,15681,47283,46285,39977,29670,43873,40979,43977,93085,28766,92695,937100,99374,76244,72456,27571,70494,13196,127119,798114,85483,79683,80388,17499,880121,577118,734113,472185,188166,413161,387170,380173,219157,847175,537168,21496,17246,89289,43372,62267,71259,476
       Other Current Liabilities 
298,675
194,765
253,160
155,734
147,841
217,080
325,970
174,544
153,612
216,586
472,006
191,471
181,134
256,756
393,006
325,319
265,072
526,854
488,188
485,624
408,628
744,455
685,161
516,147
327,298
388,355
322,731
246,288
246,038
287,669
245,393
216,100
253,012
437,034
440,794
408,527
453,536
420,940
330,698
310,526
312,265
418,823
377,416
291,249
324,694
372,817
285,761
234,584
256,827
323,136
308,401
306,933
310,838
414,867
410,389
323,296
325,880
393,931
408,834
372,233
369,276
466,315
461,721
249,506
209,129
290,177
32,309
23,928
21,815
303,937
228,703
113,221
108,135
105,597
92,513
103,211
95,950
109,381
109,860
135,449
135,449109,860109,38195,950103,21192,513105,597108,135113,221228,703303,93721,81523,92832,309290,177209,129249,506461,721466,315369,276372,233408,834393,931325,880323,296410,389414,867310,838306,933308,401323,136256,827234,584285,761372,817324,694291,249377,416418,823312,265310,526330,698420,940453,536408,527440,794437,034253,012216,100245,393287,669246,038246,288322,731388,355327,298516,147685,161744,455408,628485,624488,188526,854265,072325,319393,006256,756181,134191,471472,006216,586153,612174,544325,970217,080147,841155,734253,160194,765298,675
   > 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
96,730
108,197
109,721
111,857
120,774
125,404
124,356
108,747
108,117
116,245
117,565
129,068
128,881
129,313
129,313128,881129,068117,565116,245108,117108,747124,356125,404120,774111,857109,721108,19796,730000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
10,753
0
76,870
0
78,968
80,426
80,700
80,751
80,795
80,782
80,877
80,899
80,899
80,329
80,443
81,309
81,896
81,634
81,774
81,969
83,069
84,139
84,541
83,838
81,221
80,371
79,029
79,653
79,063
79,358
77,635
77,572
79,811
46,591
47,814
49,967
49,096
107,340
107,799
108,740
52,314
53,444
54,367
55,741
68,736
70,365
68,571
70,703
72,039
73,295
70,354
74,359
77,184
79,367
80,381
80,061
81,866
85,383
85,872
86,141
88,315
91,899
93,154
92,393
94,852
96,730
108,197
109,721
111,857
112,094
119,305
120,858
108,747
108,117
116,245
117,565
129,068
128,881
129,313
129,313128,881129,068117,565116,245108,117108,747120,858119,305112,094111,857109,721108,19796,73094,85292,39393,15491,89988,31586,14185,87285,38381,86680,06180,38179,36777,18474,35970,35473,29572,03970,70368,57170,36568,73655,74154,36753,44452,314108,740107,799107,34049,09649,96747,81446,59179,81177,57277,63579,35879,06379,65379,02980,37181,22183,83884,54184,13983,06981,96981,77481,63481,89681,30980,44380,32980,89980,89980,87780,78280,79580,75180,70080,42678,968076,870010,7530
> Total Stockholder Equity
4,076,183
3,909,534
3,934,325
4,158,754
4,061,423
4,320,865
4,345,817
4,437,444
4,623,458
4,867,024
4,837,479
5,031,773
5,158,750
5,355,079
5,438,507
5,322,119
5,514,348
5,759,150
5,840,086
5,618,538
6,035,017
6,114,407
5,989,168
5,827,483
5,494,283
5,470,331
5,435,927
5,322,091
5,400,773
5,417,202
5,435,560
5,232,048
5,240,957
5,345,282
5,321,441
5,172,221
4,936,254
4,728,328
4,923,812
4,757,354
4,748,437
4,828,972
6,308,511
6,299,906
6,394,156
6,771,875
6,734,518
6,516,376
6,455,918
7,179,647
7,310,503
7,478,259
7,607,378
7,793,587
8,030,556
7,777,683
7,832,623
8,052,067
8,276,322
8,146,169
8,277,392
8,561,833
8,582,309
8,568,747
8,498,607
8,611,375
8,770,375
8,405,023
8,409,465
8,580,257
8,764,760
8,218,953
8,200,397
7,318,645
7,363,144
7,389,361
7,361,953
7,137,520
7,021,659
7,095,921
7,095,9217,021,6597,137,5207,361,9537,389,3617,363,1447,318,6458,200,3978,218,9538,764,7608,580,2578,409,4658,405,0238,770,3758,611,3758,498,6078,568,7478,582,3098,561,8338,277,3928,146,1698,276,3228,052,0677,832,6237,777,6838,030,5567,793,5877,607,3787,478,2597,310,5037,179,6476,455,9186,516,3766,734,5186,771,8756,394,1566,299,9066,308,5114,828,9724,748,4374,757,3544,923,8124,728,3284,936,2545,172,2215,321,4415,345,2825,240,9575,232,0485,435,5605,417,2025,400,7735,322,0915,435,9275,470,3315,494,2835,827,4835,989,1686,114,4076,035,0175,618,5385,840,0865,759,1505,514,3485,322,1195,438,5075,355,0795,158,7505,031,7734,837,4794,867,0244,623,4584,437,4444,345,8174,320,8654,061,4234,158,7543,934,3253,909,5344,076,183
   Common Stock
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,000
   Retained Earnings 
212,640
144,403
180,462
422,676
385,470
515,010
504,965
568,711
666,342
815,504
768,194
851,116
929,192
1,105,052
1,402,200
1,178,657
1,311,283
1,461,705
1,635,985
1,467,645
1,534,208
1,692,852
1,847,316
1,673,942
1,706,043
1,739,074
1,742,259
1,514,980
1,442,909
1,461,828
1,501,773
1,332,710
1,253,537
1,216,500
1,214,400
1,076,222
1,029,325
870,866
929,288
819,688
792,115
873,225
2,456,712
2,367,745
2,456,341
2,631,544
2,724,412
2,504,002
2,537,658
3,317,933
3,589,810
3,569,637
3,725,841
3,885,887
4,044,455
3,847,257
3,959,337
4,202,863
4,365,998
4,177,731
4,298,013
4,492,457
4,750,253
4,622,990
4,784,160
4,901,412
5,007,196
4,817,547
4,970,910
5,253,876
5,382,981
4,933,794
4,792,854
3,978,262
3,888,224
3,797,778
3,683,743
3,492,751
3,408,120
3,363,264
3,363,2643,408,1203,492,7513,683,7433,797,7783,888,2243,978,2624,792,8544,933,7945,382,9815,253,8764,970,9104,817,5475,007,1964,901,4124,784,1604,622,9904,750,2534,492,4574,298,0134,177,7314,365,9984,202,8633,959,3373,847,2574,044,4553,885,8873,725,8413,569,6373,589,8103,317,9332,537,6582,504,0022,724,4122,631,5442,456,3412,367,7452,456,712873,225792,115819,688929,288870,8661,029,3251,076,2221,214,4001,216,5001,253,5371,332,7101,501,7731,461,8281,442,9091,514,9801,742,2591,739,0741,706,0431,673,9421,847,3161,692,8521,534,2081,467,6451,635,9851,461,7051,311,2831,178,6571,402,2001,105,052929,192851,116768,194815,504666,342568,711504,965515,010385,470422,676180,462144,403212,640
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
958,803
1,019,924
1,078,038
1,088,979
1,178,976
941,656
1,055,357
824,047
819,563
742,779
567,076
418,155
435,981
491,379
394,759
517,143
449,983
584,520
701,183
787,810
754,369
723,139
842,257
842,257723,139754,369787,810701,183584,520449,983517,143394,759491,379435,981418,155567,076742,779819,563824,0471,055,357941,6561,178,9761,088,9791,078,0381,019,924958,803000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.