0 XP   0   0   0

Supalai Public Company Limited










Financial Health of Supalai




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


Supalai Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Supalai?

I guess you are interested in Supalai 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 Supalai

Let's start. I'm going to help you getting a better view of Supalai 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 Supalai 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 Supalai 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 Supalai Public Company Limited. The closing price on 2022-11-28 was ฿22.80 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.
Supalai 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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 Supalai Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Supalai earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Supalai to the Real Estate-Development industry mean.
  • A Net Profit Margin of 25.3% 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 Supalai Public Company Limited:

  • The MRQ is 25.3%. The company is making a huge profit. +2
  • The TTM is 24.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ25.3%TTM24.1%+1.2%
TTM24.1%YOY22.1%+2.0%
TTM24.1%5Y22.2%+1.9%
5Y22.2%10Y21.8%+0.4%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ25.3%5.0%+20.3%
TTM24.1%2.9%+21.2%
YOY22.1%3.9%+18.2%
5Y22.2%5.4%+16.8%
10Y21.8%7.1%+14.7%
1.1.2. Return on Assets

Shows how efficient Supalai is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Supalai to the Real Estate-Development industry mean.
  • 2.6% Return on Assets means that Supalai generated ฿0.03 profit for each $1 in assets.

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

  • The MRQ is 2.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.7%-0.1%
TTM2.7%YOY2.0%+0.7%
TTM2.7%5Y2.3%+0.3%
5Y2.3%10Y2.6%-0.2%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%0.3%+2.3%
TTM2.7%0.4%+2.3%
YOY2.0%0.4%+1.6%
5Y2.3%0.5%+1.8%
10Y2.6%0.6%+2.0%
1.1.3. Return on Equity

Shows how efficient Supalai is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Supalai to the Real Estate-Development industry mean.
  • 4.8% Return on Equity means Supalai generated ฿0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 4.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.8%TTM4.7%+0.1%
TTM4.7%YOY3.8%+0.9%
TTM4.7%5Y4.2%+0.5%
5Y4.2%10Y5.1%-0.9%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%0.9%+3.9%
TTM4.7%1.1%+3.6%
YOY3.8%1.3%+2.5%
5Y4.2%1.4%+2.8%
10Y5.1%1.8%+3.3%

1.2. Operating Efficiency of Supalai Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Supalai is operating .

  • Measures how much profit Supalai 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 Supalai to the Real Estate-Development industry mean.
  • An Operating Margin of 32.3% means the company generated ฿0.32  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 32.3%. The company is operating very efficient. +2
  • The TTM is 30.7%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ32.3%TTM30.7%+1.6%
TTM30.7%YOY27.4%+3.3%
TTM30.7%5Y28.4%+2.2%
5Y28.4%10Y16.1%+12.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ32.3%7.3%+25.0%
TTM30.7%3.8%+26.9%
YOY27.4%5.6%+21.8%
5Y28.4%8.4%+20.0%
10Y16.1%7.5%+8.6%
1.2.2. Operating Ratio

Measures how efficient Supalai is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • An Operation Ratio of 1.28 means that the operating costs are ฿1.28 for each ฿1 in net sales.

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

  • The MRQ is 1.283. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.308. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.283TTM1.308-0.025
TTM1.308YOY1.349-0.041
TTM1.3085Y1.342-0.034
5Y1.34210Y0.772+0.570
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2831.321-0.038
TTM1.3081.248+0.060
YOY1.3491.101+0.248
5Y1.3421.024+0.318
10Y0.7720.802-0.030

1.3. Liquidity of Supalai Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Supalai 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 2.21 means the company has ฿2.21 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.215. The company is able to pay all its short-term debts. +1
  • The TTM is 2.519. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.215TTM2.519-0.305
TTM2.519YOY2.462+0.057
TTM2.5195Y2.947-0.428
5Y2.94710Y1.710+1.237
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2151.663+0.552
TTM2.5191.629+0.890
YOY2.4621.591+0.871
5Y2.9471.670+1.277
10Y1.7101.413+0.297
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Supalai to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.03 means the company can pay off ฿0.03 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.026. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.017. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.026TTM0.017+0.010
TTM0.017YOY0.011+0.005
TTM0.0175Y0.035-0.019
5Y0.03510Y0.018+0.017
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0260.239-0.213
TTM0.0170.238-0.221
YOY0.0110.274-0.263
5Y0.0350.260-0.225
10Y0.0180.212-0.194

1.4. Solvency of Supalai Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Supalai assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Supalai to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.46 means that Supalai assets are financed with 45.5% credit (debt) and the remaining percentage (100% - 45.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.455. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.422. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.455TTM0.422+0.033
TTM0.422YOY0.465-0.042
TTM0.4225Y0.436-0.014
5Y0.43610Y0.482-0.046
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4550.627-0.172
TTM0.4220.630-0.208
YOY0.4650.633-0.168
5Y0.4360.606-0.170
10Y0.4820.595-0.113
1.4.2. Debt to Equity Ratio

Measures if Supalai is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Supalai to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 85.3% means that company has ฿0.85 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.853. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.751. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.853TTM0.751+0.103
TTM0.751YOY0.888-0.138
TTM0.7515Y0.801-0.050
5Y0.80110Y0.983-0.183
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8531.787-0.934
TTM0.7511.836-1.085
YOY0.8881.778-0.890
5Y0.8011.663-0.862
10Y0.9831.678-0.695

2. Market Valuation of Supalai 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 Supalai generates.

  • Above 15 is considered overpriced but always compare Supalai to the Real Estate-Development industry mean.
  • A PE ratio of 17.51 means the investor is paying ฿17.51 for every ฿1 in earnings.

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

  • The EOD is 21.462. Very good. +2
  • The MRQ is 17.509. Very good. +2
  • The TTM is 22.904. Very good. +2
Trends
Current periodCompared to+/- 
EOD21.462MRQ17.509+3.954
MRQ17.509TTM22.904-5.395
TTM22.904YOY31.505-8.601
TTM22.9045Y34.015-11.111
5Y34.01510Y41.755-7.740
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD21.46216.427+5.035
MRQ17.50919.908-2.399
TTM22.90423.146-0.242
YOY31.50526.337+5.168
5Y34.01524.755+9.260
10Y41.75520.652+21.103
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Supalai.

  • 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 Supalai Public Company Limited:

  • The MRQ is 40.492. Seems overpriced? -1
  • The TTM is -884.964. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ40.492TTM-884.964+925.456
TTM-884.964YOY25.817-910.781
TTM-884.9645Y-181,776,557.093+181,775,672.129
5Y-181,776,557.09310Y-90,888,196.570-90,888,360.523
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ40.4920.172+40.320
TTM-884.9640.016-884.980
YOY25.8170.018+25.799
5Y-181,776,557.0930.018-181,776,557.111
10Y-90,888,196.5700.022-90,888,196.592

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

Measures if the stock price of Supalai 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 0.82 means the investor is paying ฿0.82 for each ฿1 in book value.

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

  • The EOD is 1.009. Good. +1
  • The MRQ is 0.823. Very good. +2
  • The TTM is 0.948. Very good. +2
Trends
Current periodCompared to+/- 
EOD1.009MRQ0.823+0.186
MRQ0.823TTM0.948-0.125
TTM0.948YOY1.012-0.064
TTM0.9485Y1.180-0.232
5Y1.18010Y1.756-0.576
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD1.0090.555+0.454
MRQ0.8230.642+0.181
TTM0.9480.710+0.238
YOY1.0120.696+0.316
5Y1.1800.681+0.499
10Y1.7560.541+1.215
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Supalai 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---0.0180.633-103%0.553-103%0.499-104%0.422-104%
Book Value Growth--0.9720.9730%0.9730%0.9730%0.9730%
Book Value Per Share--22.60321.918+3%19.222+18%17.771+27%13.488+68%
Book Value Per Share Growth---0.0010.029-103%0.029-103%0.028-103%0.033-102%
Current Ratio--2.2152.519-12%2.462-10%2.947-25%1.710+29%
Debt To Asset Ratio--0.4550.422+8%0.465-2%0.436+4%0.482-6%
Debt To Equity Ratio--0.8530.751+14%0.888-4%0.801+7%0.983-13%
Dividend Per Share--0.7490.686+9%0.374+100%0.463+62%0.268+180%
Dividend Per Share Growth---0.083-100%-597.2770%-150521.3630%-129995.6770%
Eps--1.0621.005+6%0.711+49%0.726+46%0.629+69%
Eps Growth--0.432-0.154+136%0.014+2887%-0.180+142%-0.167+139%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.2530.241+5%0.221+15%0.222+14%0.218+16%
Operating Margin--0.3230.307+5%0.274+18%0.284+14%0.161+101%
Operating Ratio--1.2831.308-2%1.349-5%1.342-4%0.772+66%
Pb Ratio1.009+18%0.8230.948-13%1.012-19%1.180-30%1.756-53%
Pe Ratio21.462+18%17.50922.904-24%31.505-44%34.015-49%41.755-58%
Peg Ratio--40.492-884.964+2286%25.817+57%-181776557.093+448920914%-90888196.570+224460305%
Price Per Share22.800+18%18.60020.750-10%19.500-5%20.270-8%20.520-9%
Price To Total Gains Ratio31.209+18%25.46018.351+39%21.244+20%27.092-6%-35.553+240%
Profit Growth--98.41196.769+2%97.241+1%96.681+2%96.725+2%
Quick Ratio--0.0260.017+57%0.011+129%0.035-26%0.018+43%
Return On Assets--0.0260.027-3%0.020+29%0.023+10%0.026+0%
Return On Equity--0.0480.047+2%0.038+27%0.042+13%0.051-7%
Revenue Growth--0.9810.970+1%0.972+1%0.970+1%0.970+1%
Total Gains Per Share--0.7311.319-45%0.927-21%0.962-24%0.690+6%
Total Gains Per Share Growth---0.909-0.245-73%0.177-614%-1.141+26%-1.757+93%
Usd Book Value--1236257792.0001198758045.282+3%1051293210.786+18%1009309259.221+22%756393556.211+63%
Usd Book Value Change Per Share---0.0010.018-103%0.015-103%0.014-104%0.012-104%
Usd Book Value Per Share--0.6330.614+3%0.538+18%0.498+27%0.378+68%
Usd Dividend Per Share--0.0210.019+9%0.010+100%0.013+62%0.007+180%
Usd Eps--0.0300.028+6%0.020+49%0.020+46%0.018+69%
Usd Price Per Share0.638+18%0.5210.581-10%0.546-5%0.568-8%0.575-9%
Usd Profit--58102352.00054961733.491+6%38869085.451+49%41362740.167+40%35231454.861+65%
Usd Revenue--229539408.000223988506.133+2%173091353.029+33%179725830.081+28%156324926.041+47%
Usd Total Gains Per Share--0.0200.037-45%0.026-21%0.027-24%0.019+6%
 EOD+2 -3MRQTTM+21 -14YOY+24 -105Y+21 -1310Y+26 -8

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1521.462
Price to Book Ratio (EOD)Between0-11.009
Net Profit Margin (MRQ)Greater than00.253
Operating Margin (MRQ)Greater than00.323
Quick Ratio (MRQ)Greater than10.026
Current Ratio (MRQ)Greater than12.215
Debt to Asset Ratio (MRQ)Less than10.455
Debt to Equity Ratio (MRQ)Less than10.853
Return on Equity (MRQ)Greater than0.150.048
Return on Assets (MRQ)Greater than0.050.026
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5066.824
Ma 20Greater thanMa 5022.420
Ma 50Greater thanMa 10020.590
Ma 100Greater thanMa 20019.983
OpenGreater thanClose22.600
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets81,085,208
Total Liabilities36,933,144
Total Stockholder Equity43,275,726
 As reported
Total Liabilities 36,933,144
Total Stockholder Equity+ 43,275,726
Total Assets = 81,085,208

Assets

Total Assets81,085,208
Total Current Assets71,303,592
Long-term Assets71,303,592
Total Current Assets
Cash And Cash Equivalents 2,702,076
Short-term Investments 787,677
Net Receivables 54,082
Inventory 66,912,096
Other Current Assets 847,661
Total Current Assets  (as reported)71,303,592
Total Current Assets  (calculated)71,303,592
+/-0
Long-term Assets
Property Plant Equipment 346,085
Goodwill 91,188
Long Term Investments 6,725,407
Intangible Assets 71,901
Other Assets 2,547,035
Long-term Assets  (as reported)9,781,616
Long-term Assets  (calculated)9,781,616
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities32,195,645
Long-term Liabilities4,737,499
Total Stockholder Equity43,275,726
Total Current Liabilities
Short Long Term Debt 20,639,905
Accounts payable 2,522,013
Other Current Liabilities 5,045,928
Total Current Liabilities  (as reported)32,195,645
Total Current Liabilities  (calculated)28,207,846
+/- 3,987,799
Long-term Liabilities
Long term Debt 4,022,446
Other Liabilities 715,053
Long-term Liabilities Other 134,287
Deferred Long Term Liability 66,194
Long-term Liabilities  (as reported)4,737,499
Long-term Liabilities  (calculated)4,937,980
+/- 200,481
Total Stockholder Equity
Retained Earnings 42,858,414
Total Stockholder Equity (as reported)43,275,726
Total Stockholder Equity (calculated)42,858,414
+/- 417,312
Other
Capital Stock2,143,079
Common Stock Shares Outstanding 1,951,079
Net Debt 21,960,275
Net Invested Capital 67,938,077
Net Tangible Assets 43,112,637
Net Working Capital 39,107,947



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
7,835,607
7,459,537
6,990,326
6,878,662
6,743,897
6,533,137
5,976,534
5,703,213
5,534,175
5,370,952
5,300,414
5,302,304
5,388,675
5,774,861
5,447,697
5,001,550
5,106,658
5,748,361
6,115,707
6,331,081
6,679,549
7,456,773
8,418,372
7,929,346
8,162,140
8,310,713
8,652,990
8,926,539
10,231,212
10,732,237
11,279,952
11,473,012
13,056,439
13,473,318
13,897,001
13,747,761
13,927,611
15,189,910
15,421,066
16,514,458
18,010,080
18,248,529
19,326,782
19,078,064
19,488,349
20,494,509
20,530,015
21,350,687
21,858,343
23,653,264
23,729,734
26,494,808
28,383,079
30,675,413
32,274,032
35,667,620
37,443,272
38,030,817
39,222,275
41,434,608
42,639,974
47,287,194
47,566,793
47,386,378
49,697,410
51,679,592
53,425,287
53,776,988
53,281,682
55,701,802
56,144,681
56,980,442
56,928,589
57,703,774
57,582,576
58,275,089
58,866,306
60,511,440
63,894,957
66,543,890
68,626,542
68,206,519
70,770,263
72,931,223
72,061,320
71,432,239
72,477,417
81,085,208
81,085,20872,477,41771,432,23972,061,32072,931,22370,770,26368,206,51968,626,54266,543,89063,894,95760,511,44058,866,30658,275,08957,582,57657,703,77456,928,58956,980,44256,144,68155,701,80253,281,68253,776,98853,425,28751,679,59249,697,41047,386,37847,566,79347,287,19442,639,97441,434,60839,222,27538,030,81737,443,27235,667,62032,274,03230,675,41328,383,07926,494,80823,729,73423,653,26421,858,34321,350,68720,530,01520,494,50919,488,34919,078,06419,326,78218,248,52918,010,08016,514,45815,421,06615,189,91013,927,61113,747,76113,897,00113,473,31813,056,43911,473,01211,279,95210,732,23710,231,2128,926,5398,652,9908,310,7138,162,1407,929,3468,418,3727,456,7736,679,5496,331,0816,115,7075,748,3615,106,6585,001,5505,447,6975,774,8615,388,6755,302,3045,300,4145,370,9525,534,1755,703,2135,976,5346,533,1376,743,8976,878,6626,990,3267,459,5377,835,6070
   > 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
0
47,789,435
49,527,017
49,819,703
49,703,491
52,156,072
52,633,808
53,269,923
52,880,058
53,311,458
53,201,879
53,924,981
54,613,820
55,983,795
58,588,391
61,257,123
61,811,928
62,400,732
64,741,315
65,930,200
65,536,629
65,187,761
66,078,897
71,303,592
71,303,59266,078,89765,187,76165,536,62965,930,20064,741,31562,400,73261,811,92861,257,12358,588,39155,983,79554,613,82053,924,98153,201,87953,311,45852,880,05853,269,92352,633,80852,156,07249,703,49149,819,70349,527,01747,789,435000000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
29,584
65,563
51,511
19,943
14,666
8,346
39,163
46,538
54,757
29,889
127,281
105,367
77,634
1,014,429
799,567
275,045
95,380
310,501
129,266
100,045
51,831
77,594
465,432
61,532
119,418
115,944
132,088
130,870
145,057
152,357
107,998
88,481
100,079
100,671
50,401
337,670
177,373
461,477
276,411
296,826
113,201
490,312
1,046,247
1,205,470
214,321
672,495
177,352
232,164
345,912
2,169,783
463,791
471,986
257,964
791,713
286,564
268,655
463,217
661,886
573,965
424,859
382,966
797,897
809,615
261,208
480,758
569,067
615,546
1,255,800
663,922
513,522
554,966
1,186,372
469,002
1,055,749
1,189,998
832,725
903,571
655,931
1,145,980
944,789
765,143
1,334,442
1,375,587
2,243,707
1,291,712
1,625,570
1,723,416
2,702,076
2,702,0761,723,4161,625,5701,291,7122,243,7071,375,5871,334,442765,143944,7891,145,980655,931903,571832,7251,189,9981,055,749469,0021,186,372554,966513,522663,9221,255,800615,546569,067480,758261,208809,615797,897382,966424,859573,965661,886463,217268,655286,564791,713257,964471,986463,7912,169,783345,912232,164177,352672,495214,3211,205,4701,046,247490,312113,201296,826276,411461,477177,373337,67050,401100,671100,07988,481107,998152,357145,057130,870132,088115,944119,41861,532465,43277,59451,831100,045129,266310,50195,380275,045799,5671,014,42977,634105,367127,28129,88954,75746,53839,1638,34614,66619,94351,51165,56329,5840
       Short-term Investments 
0
0
0
0
0
12,131
12,373
11,941
17,322
17,338
12,611
12,028
1,873
3,486
2,149
163,244
153,244
1,553
1,658
1,518
40
40
40
40
0
0
41
0
0
0
0
20,121
0
0
0
0
0
0
0
0
50,000
0
0
0
50,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
194,131
195,727
1,283,197
1,260,490
1,110,467
533,611
518,056
598,487
653,421
672,771
659,255
665,147
665,399
529,559
141,103
308,099
311,393
272,189
292,277
291,967
295,025
787,677
787,677295,025291,967292,277272,189311,393308,099141,103529,559665,399665,147659,255672,771653,421598,487518,056533,6111,110,4671,260,4901,283,197195,727194,131000000000000000000000050,00000050,0000000000020,12100004100404040401,5181,6581,553153,244163,2442,1493,4861,87312,02812,61117,33817,32211,94112,37312,13100000
       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
0
19,442
17,003
19,731
17,069
22,589
18,698
13,887
13,271
192,190
15,218
19,270
20,938
43,604
120,297
152,997
74,726
16,885
39,318
12,503
34,463
51,118
44,523
54,082
54,08244,52351,11834,46312,50339,31816,88574,726152,997120,29743,60420,93819,27015,218192,19013,27113,88718,69822,58917,06919,73117,00319,442000000000000000000000000000000000000000000000000000000000000000000
       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
0
791,247
658,061
768,275
1,632,120
849,604
630,838
788,156
1,175,239
538,642
257,967
259,914
291,631
283,592
330,182
338,862
380,598
355,123
368,935
394,131
520,703
595,396
552,984
847,661
847,661552,984595,396520,703394,131368,935355,123380,598338,862330,182283,592291,631259,914257,967538,6421,175,239788,156630,838849,6041,632,120768,275658,061791,247000000000000000000000000000000000000000000000000000000000000000000
   > 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
0
4,380,697
4,350,108
4,252,486
4,527,645
5,306,566
5,286,767
6,814,614
5,805,787
6,028,948
7,001,023
6,524,691
6,244,478
6,398,520
9,781,616
9,781,6166,398,5206,244,4786,524,6917,001,0236,028,9485,805,7876,814,6145,286,7675,306,5664,527,6454,252,4864,350,1084,380,697000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
374,489
522,026
527,169
562,085
587,886
604,672
602,408
595,598
564,952
535,060
518,150
514,653
503,715
467,675
455,359
431,174
422,574
431,084
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
439,497
437,463
433,436
423,833
413,933
406,516
400,127
395,018
390,259
390,572
390,614
388,054
382,190
374,146
367,156
360,218
353,776
350,845
344,805
346,994
343,697
345,740
346,085
346,085345,740343,697346,994344,805350,845353,776360,218367,156374,146382,190388,054390,614390,572390,259395,018400,127406,516413,933423,833433,436437,463439,49700000000000000000000000000000000000000000000000431,084422,574431,174455,359467,675503,715514,653518,150535,060564,952595,598602,408604,672587,886562,085527,169522,026374,4890
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
91,135
93,717
91,188
91,18893,71791,13500000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
858,044
940,204
1,045,330
1,136,198
1,115,715
1,119,572
1,184,398
1,552,492
1,613,544
1,573,834
1,477,109
1,394,923
1,448,461
2,239,896
2,241,044
3,325,231
2,255,731
2,376,963
3,086,609
3,419,563
3,328,886
3,416,319
6,725,407
6,725,4073,416,3193,328,8863,419,5633,086,6092,376,9632,255,7313,325,2312,241,0442,239,8961,448,4611,394,9231,477,1091,573,8341,613,5441,552,4921,184,3981,119,5721,115,7151,136,1981,045,330940,204858,044000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
61,346
59,874
58,169
56,743
57,844
56,263
54,575
55,310
56,220
54,512
53,129
51,746
63,601
0
0
0
70,802
69,294
67,526
63,582
69,861
71,776
71,901
71,90171,77669,86163,58267,52669,29470,80200063,60151,74653,12954,51256,22055,31054,57556,26357,84456,74358,16959,87461,346000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
904,807
937,524
941,045
951,055
929,017
910,119
927,854
919,165
918,836
907,643
900,464
902,431
931,906
923,285
854,062
828,316
840,754
900,784
946,797
1,066,696
1,172,406
1,293,237
1,358,316
535,547
642,328
714,112
642,873
711,291
658,723
461,301
619,146
1,004,752
842,761
771,171
710,070
770,799
482,564
490,581
528,888
612,558
650,791
575,532
1,566,088
1,813,936
1,809,225
1,541,478
1,605,673
1,512,431
1,800,233
2,071,944
2,198,885
3,101,569
3,153,602
3,023,372
2,970,168
2,902,565
3,034,100
3,013,871
3,174,908
3,107,586
3,115,394
3,231,840
3,281,947
3,177,156
3,195,856
2,906,527
2,684,171
2,744,948
2,947,907
2,161,077
1,933,114
2,071,419
2,045,711
2,332,293
2,361,779
2,429,256
2,417,763
2,633,392
2,630,639
2,602,792
3,055,706
3,039,391
3,142,313
3,411,555
2,602,840
2,410,899
2,470,968
2,547,035
2,547,0352,470,9682,410,8992,602,8403,411,5553,142,3133,039,3913,055,7062,602,7922,630,6392,633,3922,417,7632,429,2562,361,7792,332,2932,045,7112,071,4191,933,1142,161,0772,947,9072,744,9482,684,1712,906,5273,195,8563,177,1563,281,9473,231,8403,115,3943,107,5863,174,9083,013,8713,034,1002,902,5652,970,1683,023,3723,153,6023,101,5692,198,8852,071,9441,800,2331,512,4311,605,6731,541,4781,809,2251,813,9361,566,088575,532650,791612,558528,888490,581482,564770,799710,070771,171842,7611,004,752619,146461,301658,723711,291642,873714,112642,328535,5471,358,3161,293,2371,172,4061,066,696946,797900,784840,754828,316854,062923,285931,906902,431900,464907,643918,836919,165927,854910,119929,017951,055941,045937,524904,8070
> Total Liabilities 
0
7,064,444
6,665,385
5,987,164
5,647,566
5,360,955
5,169,075
5,084,089
4,362,257
3,991,522
3,498,582
3,229,977
3,111,543
2,973,205
2,515,498
2,172,861
2,137,108
2,151,112
2,687,458
2,955,683
3,217,258
3,285,065
3,753,611
3,919,801
3,614,043
3,918,707
3,846,952
3,895,649
4,136,690
5,480,473
5,739,820
6,261,406
6,171,497
7,771,939
8,182,685
8,089,955
7,478,605
7,419,091
7,368,420
6,745,961
7,972,639
9,815,084
8,925,860
8,950,439
8,351,667
8,716,047
9,362,064
9,140,853
10,151,840
10,603,394
10,765,575
10,382,667
13,440,737
15,472,424
15,966,653
16,826,668
20,342,434
21,127,762
20,053,333
20,315,039
22,597,941
23,653,996
26,837,164
25,748,590
24,953,393
27,286,036
28,067,566
29,145,248
29,113,223
26,522,848
27,321,412
26,574,708
25,881,958
24,866,373
22,982,094
21,339,990
22,637,981
22,916,228
22,662,315
27,556,089
31,653,940
33,376,456
30,810,643
32,440,027
33,722,677
32,076,073
28,505,908
28,289,910
36,933,144
36,933,14428,289,91028,505,90832,076,07333,722,67732,440,02730,810,64333,376,45631,653,94027,556,08922,662,31522,916,22822,637,98121,339,99022,982,09424,866,37325,881,95826,574,70827,321,41226,522,84829,113,22329,145,24828,067,56627,286,03624,953,39325,748,59026,837,16423,653,99622,597,94120,315,03920,053,33321,127,76220,342,43416,826,66815,966,65315,472,42413,440,73710,382,66710,765,57510,603,39410,151,8409,140,8539,362,0648,716,0478,351,6678,950,4398,925,8609,815,0847,972,6396,745,9617,368,4207,419,0917,478,6058,089,9558,182,6857,771,9396,171,4976,261,4065,739,8205,480,4734,136,6903,895,6493,846,9523,918,7073,614,0433,919,8013,753,6113,285,0653,217,2582,955,6832,687,4582,151,1122,137,1082,172,8612,515,4982,973,2053,111,5433,229,9773,498,5823,991,5224,362,2575,084,0895,169,0755,360,9555,647,5665,987,1646,665,3857,064,4440
   > 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
0
15,509,563
15,440,126
15,627,498
15,567,249
17,314,682
14,570,334
12,735,185
13,884,614
14,406,150
15,425,729
17,346,014
18,032,159
17,768,460
23,205,853
27,298,210
26,886,783
23,882,411
25,800,955
27,160,643
27,471,957
23,816,770
24,110,515
32,195,645
32,195,64524,110,51523,816,77027,471,95727,160,64325,800,95523,882,41126,886,78327,298,21023,205,85317,768,46018,032,15917,346,01415,425,72914,406,15013,884,61412,735,18514,570,33417,314,68215,567,24915,627,49815,440,12615,509,563000000000000000000000000000000000000000000000000000000000000000000
       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
0
21,212,250
21,986,963
22,106,837
5,534,767
7,159,343
4,259,283
2,199,616
3,929,279
4,498,765
6,257,975
8,448,178
9,374,396
8,207,223
0
0
0
0
0
0
0
0
0
0
00000000008,207,2239,374,3968,448,1786,257,9754,498,7653,929,2792,199,6164,259,2837,159,3435,534,76722,106,83721,986,96321,212,250000000000000000000000000000000000000000000000000000000000000000000
       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
0
21,212,250
21,986,963
22,106,837
5,534,767
7,159,343
4,259,283
2,199,616
3,929,279
4,498,765
7,250,807
9,446,313
10,362,220
9,200,381
14,541,867
18,691,675
17,753,437
11,963,451
12,849,591
14,926,211
15,686,203
11,932,305
12,392,135
20,639,905
20,639,90512,392,13511,932,30515,686,20314,926,21112,849,59111,963,45117,753,43718,691,67514,541,8679,200,38110,362,2209,446,3137,250,8074,498,7653,929,2792,199,6164,259,2837,159,3435,534,76722,106,83721,986,96321,212,250000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
60,596
60,461
51,093
81,708
78,983
9,957
5,103
12,041
10,904
10,705
59,558
65,381
71,826
121,257
221,108
162,598
97,204
91,058
135,813
238,276
299,407
276,853
267,859
188,666
406,859
321,552
430,721
436,028
549,213
544,211
720,885
676,613
687,479
653,493
779,397
651,326
830,289
1,146,346
990,115
1,173,234
667,672
1,129,024
1,291,990
1,075,171
1,011,904
995,942
483,607
380,503
588,731
791,084
1,212,399
1,373,233
1,088,575
1,753,690
1,245,358
1,205,013
1,596,751
1,322,249
1,322,184
1,411,835
1,238,769
1,400,329
1,651,857
1,453,084
1,751,711
1,750,193
1,632,921
1,603,694
1,731,852
1,462,406
1,217,740
1,663,044
1,639,575
1,175,497
1,314,503
1,330,682
1,226,138
1,938,798
1,859,767
1,998,136
2,249,484
2,064,929
2,019,447
1,732,224
1,636,674
1,957,161
1,546,072
2,522,013
2,522,0131,546,0721,957,1611,636,6741,732,2242,019,4472,064,9292,249,4841,998,1361,859,7671,938,7981,226,1381,330,6821,314,5031,175,4971,639,5751,663,0441,217,7401,462,4061,731,8521,603,6941,632,9211,750,1931,751,7111,453,0841,651,8571,400,3291,238,7691,411,8351,322,1841,322,2491,596,7511,205,0131,245,3581,753,6901,088,5751,373,2331,212,399791,084588,731380,503483,607995,9421,011,9041,075,1711,291,9901,129,024667,6721,173,234990,1151,146,346830,289651,326779,397653,493687,479676,613720,885544,211549,213436,028430,721321,552406,859188,666267,859276,853299,407238,276135,81391,05897,204162,598221,108121,25771,82665,38159,55810,70510,90412,0415,1039,95778,98381,70851,09360,46160,5960
       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
0
4,613,194
5,228,776
5,020,556
4,784,371
5,331,407
5,915,184
5,622,381
5,907,939
6,328,729
804,875
735,849
822,278
6,249,672
6,690,625
6,421,345
6,683,092
6,529,156
6,784,960
6,281,213
5,869,989
5,524,679
6,007,774
5,045,928
5,045,9286,007,7745,524,6795,869,9896,281,2136,784,9606,529,1566,683,0926,421,3456,690,6256,249,672822,278735,849804,8756,328,7295,907,9395,622,3815,915,1845,331,4074,784,3715,020,5565,228,7764,613,194000000000000000000000000000000000000000000000000000000000000000000
   > 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
0
5,914,261
5,291,967
4,884,069
4,893,855
4,350,236
4,355,730
6,489,673
6,928,232
6,639,072
6,562,034
4,604,116
4,689,138
4,179,395
4,737,499
4,737,4994,179,3954,689,1384,604,1166,562,0346,639,0726,928,2326,489,6734,355,7304,350,2364,893,8554,884,0695,291,9675,914,261000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
1,724,200
4,918,176
4,436,925
4,056,718
3,910,597
4,555,407
4,461,300
3,735,101
3,230,375
2,866,632
2,531,624
2,378,426
2,179,800
1,528,796
778,281
841,067
680,417
844,231
912,331
890,015
1,001,938
1,208,888
1,267,342
1,226,582
1,300,254
1,284,102
1,397,837
1,251,464
1,525,728
1,585,649
1,866,856
2,069,769
2,148,559
2,546,517
2,622,502
2,455,722
2,294,045
2,853,659
3,367,053
3,246,868
3,476,614
3,274,465
3,286,835
3,044,005
2,807,901
3,266,263
3,764,693
3,761,882
4,029,275
4,622,478
5,019,580
5,065,833
5,503,444
5,852,698
6,171,173
6,179,202
6,199,486
6,126,728
6,146,092
5,607,765
5,305,805
5,248,967
5,166,632
4,762,615
4,720,425
5,105,123
5,525,364
5,402,692
5,261,098
5,888,770
6,296,236
203,848
211,835
303,369
317,267
377,315
387,866
397,229
407,842
428,365
450,402
552,304
576,314
603,345
643,588
712,647
720,217
715,053
715,053720,217712,647643,588603,345576,314552,304450,402428,365407,842397,229387,866377,315317,267303,369211,835203,8486,296,2365,888,7705,261,0985,402,6925,525,3645,105,1234,720,4254,762,6155,166,6325,248,9675,305,8055,607,7656,146,0926,126,7286,199,4866,179,2026,171,1735,852,6985,503,4445,065,8335,019,5804,622,4784,029,2753,761,8823,764,6933,266,2632,807,9013,044,0053,286,8353,274,4653,476,6143,246,8683,367,0532,853,6592,294,0452,455,7222,622,5022,546,5172,148,5592,069,7691,866,8561,585,6491,525,7281,251,4641,397,8371,284,1021,300,2541,226,5821,267,3421,208,8881,001,938890,015912,331844,231680,417841,067778,2811,528,7962,179,8002,378,4262,531,6242,866,6323,230,3753,735,1014,461,3004,555,4073,910,5974,056,7184,436,9254,918,1761,724,2000
       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
402,418
427,221
440,328
432,146
440,500
436,031
439,710
436,585
385,406
350,375
310,377
272,651
27,390
27,356
66,194
66,19427,35627,390272,651310,377350,375385,406436,585439,710436,031440,500432,146440,328427,221402,41800000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
996,615
696,980
708,406
876,652
1,104,832
1,269,934
1,254,596
792,845
1,246,768
1,442,869
1,796,207
1,988,888
2,105,176
2,325,971
3,143,700
3,072,357
2,650,575
2,739,206
2,842,318
2,934,489
2,861,216
3,133,068
3,450,973
4,240,953
4,048,681
3,970,432
4,206,830
4,499,968
4,530,043
4,492,835
4,728,325
4,753,334
5,041,733
5,014,377
5,030,574
5,551,511
6,002,624
6,240,794
7,552,827
8,384,501
8,229,615
7,873,252
9,002,485
10,030,471
10,348,427
10,399,341
10,749,656
11,014,158
10,803,494
10,853,777
12,465,116
12,934,747
12,644,081
12,477,885
14,251,581
14,979,916
14,829,246
15,801,124
17,425,653
18,305,057
18,168,239
18,373,978
19,831,454
21,239,081
21,807,131
21,770,010
22,945,587
23,636,697
24,005,483
26,087,389
27,682,312
28,883,084
30,402,581
31,355,958
33,985,776
35,513,291
34,893,413
35,195,846
37,085,999
35,594,320
34,139,442
34,477,141
36,579,369
37,523,047
38,393,097
39,153,944
42,069,570
43,341,489
43,275,726
43,275,72643,341,48942,069,57039,153,94438,393,09737,523,04736,579,36934,477,14134,139,44235,594,32037,085,99935,195,84634,893,41335,513,29133,985,77631,355,95830,402,58128,883,08427,682,31226,087,38924,005,48323,636,69722,945,58721,770,01021,807,13121,239,08119,831,45418,373,97818,168,23918,305,05717,425,65315,801,12414,829,24614,979,91614,251,58112,477,88512,644,08112,934,74712,465,11610,853,77710,803,49411,014,15810,749,65610,399,34110,348,42710,030,4719,002,4857,873,2528,229,6158,384,5017,552,8276,240,7946,002,6245,551,5115,030,5745,014,3775,041,7334,753,3344,728,3254,492,8354,530,0434,499,9684,206,8303,970,4324,048,6814,240,9533,450,9733,133,0682,861,2162,934,4892,842,3182,739,2062,650,5753,072,3573,143,7002,325,9712,105,1761,988,8881,796,2071,442,8691,246,768792,8451,254,5961,269,9341,104,832876,652708,406696,980996,615
   Common Stock
0
515,776
568,855
557,000
557,000
557,000
595,896
646,375
649,716
649,716
649,716
649,716
649,716
682,707
729,095
1,196,415
1,196,497
1,196,507
1,216,112
1,229,075
1,229,377
1,229,391
1,246,150
1,547,416
1,565,165
1,565,248
1,570,472
1,597,502
1,597,951
1,598,722
1,601,817
1,635,247
1,651,525
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,716,553
1,857,585
1,917,482
2,094,384
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,079
2,143,0792,143,0792,143,0792,143,0792,143,0792,143,0792,143,0792,143,0792,143,0792,143,0792,143,0792,143,0792,143,0792,143,0792,143,0792,094,3841,917,4821,857,5851,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,716,5531,651,5251,635,2471,601,8171,598,7221,597,9511,597,5021,570,4721,565,2481,565,1651,547,4161,246,1501,229,3911,229,3771,229,0751,216,1121,196,5071,196,4971,196,415729,095682,707649,716649,716649,716649,716649,716646,375595,896557,000557,000557,000568,855515,7760
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000-259,052-299,060-300,056-279,931-81,7570000000-61,9340000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
-14,179
-9,576
-25,042
-37,457
-123,599
-357,034
-299,231
-455,131
-489,438
-489,285
-589,470
-699,982
-652,174
-777,138
-592,002
-487,884
-348,176
-164,874
-74,963
-63,319
-64,581
7,472
-737,747
-737,7477,472-64,581-63,319-74,963-164,874-348,176-487,884-592,002-777,138-652,174-699,982-589,470-489,285-489,438-455,131-299,231-357,034-123,599-37,457-25,042-9,576-14,179000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.