0 XP   0   0   0

Samitivej Public Company Limited










Financial Health of Samitivej Public Company Limited




Comparing to competitors in the Medical Care Facilities industry




  Industry Rankings  


Richest
#85 / 220

Total Sales
#95 / 220

Making Money
#56 / 220

Working Efficiently
#32 / 220

Samitivej Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Samitivej Public Company Limited?

I guess you are interested in Samitivej 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 Samitivej Public Company Limited

Let's start. I'm going to help you getting a better view of Samitivej 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 Samitivej 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 Samitivej 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 Samitivej Public Company Limited. The closing price on 2022-11-25 was ฿438.00 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Samitivej Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 Samitivej Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Samitivej Public Company Limited to the Medical Care Facilities industry mean.
  • A Net Profit Margin of 15.8% means that ฿0.16 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 15.8%. The company is making a huge profit. +2
  • The TTM is 15.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.8%TTM15.8%+0.0%
TTM15.8%YOY15.0%+0.7%
TTM15.8%5Y15.3%+0.5%
5Y15.3%10Y14.1%+1.2%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ15.8%2.9%+12.9%
TTM15.8%2.9%+12.9%
YOY15.0%2.8%+12.2%
5Y15.3%2.3%+13.0%
10Y14.1%2.7%+11.4%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Samitivej Public Company Limited to the Medical Care Facilities industry mean.
  • 3.6% Return on Assets means that Samitivej Public Company Limited generated ฿0.04 profit for each $1 in assets.

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

  • The MRQ is 3.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.6%TTM3.5%+0.1%
TTM3.5%YOY2.7%+0.8%
TTM3.5%5Y3.5%0.0%
5Y3.5%10Y3.5%+0.0%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%0.6%+3.0%
TTM3.5%0.7%+2.8%
YOY2.7%0.7%+2.0%
5Y3.5%0.7%+2.8%
10Y3.5%0.6%+2.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Samitivej Public Company Limited to the Medical Care Facilities industry mean.
  • 5.2% Return on Equity means Samitivej Public Company Limited generated ฿0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 5.2%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.2%TTM5.1%+0.1%
TTM5.1%YOY3.8%+1.2%
TTM5.1%5Y5.0%+0.0%
5Y5.0%10Y5.0%+0.0%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2%1.8%+3.4%
TTM5.1%2.2%+2.9%
YOY3.8%2.0%+1.8%
5Y5.0%1.6%+3.4%
10Y5.0%1.7%+3.3%

1.2. Operating Efficiency of Samitivej Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Samitivej Public Company Limited is operating .

  • Measures how much profit Samitivej 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 Samitivej Public Company Limited to the Medical Care Facilities industry mean.
  • An Operating Margin of 20.2% means the company generated ฿0.20  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 20.2%. The company is operating efficient. +1
  • The TTM is 20.4%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ20.2%TTM20.4%-0.2%
TTM20.4%YOY19.3%+1.1%
TTM20.4%5Y21.0%-0.6%
5Y21.0%10Y11.8%+9.2%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ20.2%5.7%+14.5%
TTM20.4%3.7%+16.7%
YOY19.3%4.5%+14.8%
5Y21.0%4.7%+16.3%
10Y11.8%5.2%+6.6%
1.2.2. Operating Ratio

Measures how efficient Samitivej Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • An Operation Ratio of 1.43 means that the operating costs are ฿1.43 for each ฿1 in net sales.

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

  • The MRQ is 1.432. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.430. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.432TTM1.430+0.002
TTM1.430YOY1.468-0.038
TTM1.4305Y1.438-0.007
5Y1.43810Y1.072+0.365
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4321.215+0.217
TTM1.4301.152+0.278
YOY1.4680.996+0.472
5Y1.4381.031+0.407
10Y1.0721.006+0.066

1.3. Liquidity of Samitivej Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Samitivej Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Current Ratio of 2.99 means the company has ฿2.99 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.992. The company is able to pay all its short-term debts. +1
  • The TTM is 2.926. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.992TTM2.926+0.066
TTM2.926YOY3.133-0.208
TTM2.9265Y2.638+0.288
5Y2.63810Y1.484+1.154
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9921.349+1.643
TTM2.9261.337+1.589
YOY3.1331.294+1.839
5Y2.6381.332+1.306
10Y1.4841.324+0.160
1.3.2. Quick Ratio

Measures if Samitivej 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 Samitivej Public Company Limited to the Medical Care Facilities industry mean.
  • A Quick Ratio of 2.47 means the company can pay off ฿2.47 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 2.471. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.262. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.471TTM2.262+0.209
TTM2.262YOY2.165+0.097
TTM2.2625Y1.797+0.465
5Y1.79710Y1.530+0.267
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4710.787+1.684
TTM2.2620.831+1.431
YOY2.1650.861+1.304
5Y1.7970.922+0.875
10Y1.5300.868+0.662

1.4. Solvency of Samitivej Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Samitivej Public Company Limited to Medical Care Facilities industry mean.
  • A Debt to Asset Ratio of 0.25 means that Samitivej Public Company Limited assets are financed with 24.7% credit (debt) and the remaining percentage (100% - 24.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.247. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.250. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.247TTM0.250-0.003
TTM0.250YOY0.234+0.016
TTM0.2505Y0.248+0.002
5Y0.24810Y0.254-0.006
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2470.548-0.301
TTM0.2500.540-0.290
YOY0.2340.559-0.325
5Y0.2480.532-0.284
10Y0.2540.522-0.268
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Samitivej Public Company Limited to the Medical Care Facilities industry mean.
  • A Debt to Equity ratio of 35.7% means that company has ฿0.36 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.357. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.363. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.357TTM0.363-0.006
TTM0.363YOY0.331+0.032
TTM0.3635Y0.358+0.005
5Y0.35810Y0.367-0.009
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3571.050-0.693
TTM0.3631.039-0.676
YOY0.3311.252-0.921
5Y0.3581.159-0.801
10Y0.3671.132-0.765

2. Market Valuation of Samitivej 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 Samitivej Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Samitivej Public Company Limited to the Medical Care Facilities industry mean.
  • A PE ratio of 93.01 means the investor is paying ฿93.01 for every ฿1 in earnings.

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

  • The EOD is 85.943. Neutral. Compare to industry.
  • The MRQ is 93.007. Neutral. Compare to industry.
  • The TTM is 89.435. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD85.943MRQ93.007-7.064
MRQ93.007TTM89.435+3.572
TTM89.435YOY111.977-22.542
TTM89.4355Y100.728-11.293
5Y100.72810Y96.863+3.865
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD85.94340.641+45.302
MRQ93.00743.859+49.148
TTM89.43547.904+41.531
YOY111.97747.028+64.949
5Y100.72850.019+50.709
10Y96.86351.628+45.235
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Samitivej 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 Samitivej Public Company Limited:

  • The MRQ is -274.781. Very Bad. -2
  • The TTM is -219.598. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-274.781TTM-219.598-55.183
TTM-219.598YOY-371.046+151.448
TTM-219.5985Y206.372-425.970
5Y206.37210Y1.475+204.896
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ-274.7810.010-274.791
TTM-219.598-0.032-219.566
YOY-371.0460.132-371.178
5Y206.3720.058+206.314
10Y1.4750.053+1.422

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

Measures if the stock price of Samitivej Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A PB ratio of 4.43 means the investor is paying ฿4.43 for each ฿1 in book value.

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

  • The EOD is 4.089. Neutral. Compare to industry.
  • The MRQ is 4.426. Neutral. Compare to industry.
  • The TTM is 3.972. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD4.089MRQ4.426-0.336
MRQ4.426TTM3.972+0.454
TTM3.972YOY3.925+0.047
TTM3.9725Y4.455-0.484
5Y4.45510Y4.364+0.092
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD4.0892.005+2.084
MRQ4.4262.184+2.242
TTM3.9722.343+1.629
YOY3.9252.392+1.533
5Y4.4552.129+2.326
10Y4.3642.069+2.295
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Samitivej 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---2.1472.000-207%0.551-490%1.416-252%1.420-251%
Book Value Growth--0.9710.9730%0.9720%0.9720%0.9720%
Book Value Per Share--107.105105.445+2%103.290+4%96.191+11%81.749+31%
Book Value Per Share Growth---0.0200.019-207%0.004-581%0.014-241%0.018-213%
Current Ratio--2.9922.926+2%3.133-5%2.638+13%1.484+102%
Debt To Asset Ratio--0.2470.250-1%0.234+5%0.248-1%0.254-3%
Debt To Equity Ratio--0.3570.363-2%0.331+8%0.3580%0.367-3%
Dividend Per Share--7.5014.876+54%13.000-42%8.025-7%6.294+19%
Dividend Per Share Growth--0.200-1024.687+512381%0.058+247%-215.639+107907%-116.928+58557%
Eps--5.0964.931+3%3.653+40%4.443+15%3.784+35%
Eps Growth---0.3380.025-1455%0.098-444%-0.031-91%-0.015-95%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1580.158+0%0.150+5%0.153+3%0.141+12%
Operating Margin--0.2020.204-1%0.193+5%0.210-4%0.118+71%
Operating Ratio--1.4321.430+0%1.468-2%1.4380%1.072+34%
Pb Ratio4.089-8%4.4263.972+11%3.925+13%4.455-1%4.364+1%
Pe Ratio85.943-8%93.00789.435+4%111.977-17%100.728-8%96.863-4%
Peg Ratio---274.781-219.598-20%-371.046+35%206.372-233%1.475-18723%
Price Per Share438.000-8%474.000418.750+13%405.000+17%425.000+12%356.750+33%
Price To Total Gains Ratio81.810-8%88.53474.143+19%43.062+106%60.182+47%475.742-81%
Profit Growth--96.25297.277-1%97.470-1%97.114-1%97.157-1%
Quick Ratio--2.4712.262+9%2.165+14%1.797+38%1.530+62%
Return On Assets--0.0360.035+3%0.027+32%0.035+3%0.035+3%
Return On Equity--0.0520.051+2%0.038+35%0.050+3%0.050+4%
Revenue Growth--0.9710.9750%0.9720%0.9720%0.9720%
Total Gains Per Share--5.3546.876-22%13.551-60%9.442-43%7.714-31%
Total Gains Per Share Growth---1.400-0.147-89%-0.680-51%-0.377-73%-8.342+496%
Usd Book Value--299894728.000295244708.297+2%289210995.080+4%269334134.357+11%228898157.419+31%
Usd Book Value Change Per Share---0.0600.056-207%0.015-490%0.040-252%0.040-251%
Usd Book Value Per Share--2.9992.952+2%2.892+4%2.693+11%2.289+31%
Usd Dividend Per Share--0.2100.137+54%0.364-42%0.225-7%0.176+19%
Usd Eps--0.1430.138+3%0.102+40%0.124+15%0.106+35%
Usd Price Per Share12.264-8%13.27211.725+13%11.340+17%11.900+12%9.989+33%
Usd Profit--14269920.00013807030.860+3%10201167.732+40%12434172.584+15%10591256.088+35%
Usd Revenue--90314728.00086660292.250+4%68960291.218+31%80756749.214+12%74182029.107+22%
Usd Total Gains Per Share--0.1500.193-22%0.379-60%0.264-43%0.216-31%
 EOD+3 -2MRQTTM+20 -15YOY+17 -185Y+21 -1410Y+22 -13

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1585.943
Price to Book Ratio (EOD)Between0-14.089
Net Profit Margin (MRQ)Greater than00.158
Operating Margin (MRQ)Greater than00.202
Quick Ratio (MRQ)Greater than12.471
Current Ratio (MRQ)Greater than12.992
Debt to Asset Ratio (MRQ)Less than10.247
Debt to Equity Ratio (MRQ)Less than10.357
Return on Equity (MRQ)Greater than0.150.052
Return on Assets (MRQ)Greater than0.050.036
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5027.732
Ma 20Greater thanMa 50466.400
Ma 50Greater thanMa 100472.120
Ma 100Greater thanMa 200471.460
OpenGreater thanClose438.000
Total2/5 (40.0%)



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
Net Interest Income  -5,5084,656-852806-46-303-3491,113764



Latest Balance Sheet

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

Summary
Total Assets14,217,453
Total Liabilities3,506,927
Total Stockholder Equity9,833,176
 As reported
Total Liabilities 3,506,927
Total Stockholder Equity+ 9,833,176
Total Assets = 14,217,453

Assets

Total Assets14,217,453
Total Current Assets5,754,142
Long-term Assets5,754,142
Total Current Assets
Cash And Cash Equivalents 818,944
Short-term Investments 2,238,913
Net Receivables 2,513,293
Inventory 141,174
Other Current Assets 18,264
Total Current Assets  (as reported)5,754,142
Total Current Assets  (calculated)5,730,588
+/- 23,554
Long-term Assets
Property Plant Equipment 8,115,185
Long Term Investments 253,336
Other Assets 23,553
Long-term Assets  (as reported)8,463,311
Long-term Assets  (calculated)8,392,074
+/- 71,237

Liabilities & Shareholders' Equity

Total Current Liabilities1,923,068
Long-term Liabilities1,583,859
Total Stockholder Equity9,833,176
Total Current Liabilities
Accounts payable 565,892
Other Current Liabilities 374,163
Total Current Liabilities  (as reported)1,923,068
Total Current Liabilities  (calculated)940,055
+/- 983,013
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt219,230
Other Liabilities 1,406,058
Long-term Liabilities  (as reported)1,583,859
Long-term Liabilities  (calculated)1,625,288
+/- 41,429
Total Stockholder Equity
Common Stock1,000,000
Retained Earnings 6,084,987
Other Stockholders Equity 2,628,046
Total Stockholder Equity (as reported)9,833,176
Total Stockholder Equity (calculated)9,713,033
+/- 120,143
Other
Capital Stock1,000,000
Common Stock Shares Outstanding 100,000
Net Invested Capital 9,833,176
Net Tangible Assets 9,761,939
Net Working Capital 3,831,074



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 
2,757,531
2,921,147
2,895,745
2,896,458
2,869,989
2,892,295
2,947,151
3,012,748
3,162,850
4,640,474
4,710,523
4,748,194
4,808,207
4,881,290
4,825,679
5,439,962
5,520,902
5,501,992
5,686,440
5,663,383
5,641,235
5,615,113
5,672,535
5,700,698
5,629,071
5,704,750
5,666,775
5,474,334
5,564,518
6,567,448
6,615,935
6,349,187
6,393,866
6,391,725
6,098,033
5,838,518
6,127,464
6,230,222
6,544,502
6,509,371
6,912,402
7,038,374
7,376,014
7,395,593
7,749,241
8,068,410
8,506,035
8,272,516
8,748,503
9,746,924
10,207,114
9,700,594
10,023,913
9,974,892
10,272,911
9,923,621
10,279,674
10,393,195
10,725,811
10,399,072
11,042,642
11,105,125
11,591,910
11,212,789
11,766,301
11,879,914
12,481,213
11,967,626
12,531,125
13,529,759
13,988,884
12,753,588
13,158,618
13,729,370
14,036,740
13,029,939
13,448,547
14,108,906
14,461,902
14,217,453
14,217,45314,461,90214,108,90613,448,54713,029,93914,036,74013,729,37013,158,61812,753,58813,988,88413,529,75912,531,12511,967,62612,481,21311,879,91411,766,30111,212,78911,591,91011,105,12511,042,64210,399,07210,725,81110,393,19510,279,6749,923,62110,272,9119,974,89210,023,9139,700,59410,207,1149,746,9248,748,5038,272,5168,506,0358,068,4107,749,2417,395,5937,376,0147,038,3746,912,4026,509,3716,544,5026,230,2226,127,4645,838,5186,098,0336,391,7256,393,8666,349,1876,615,9356,567,4485,564,5185,474,3345,666,7755,704,7505,629,0715,700,6985,672,5355,615,1135,641,2355,663,3835,686,4405,501,9925,520,9025,439,9624,825,6794,881,2904,808,2074,748,1944,710,5234,640,4743,162,8503,012,7482,947,1512,892,2952,869,9892,896,4582,895,7452,921,1472,757,531
   > 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
3,083,870
3,403,534
3,022,273
3,667,898
3,733,488
4,201,106
3,691,574
4,172,621
4,163,779
4,544,548
3,996,661
4,568,181
4,480,251
4,704,151
3,526,058
3,987,333
4,626,772
5,054,459
4,202,231
4,733,982
5,439,890
5,878,157
5,754,142
5,754,1425,878,1575,439,8904,733,9824,202,2315,054,4594,626,7723,987,3333,526,0584,704,1514,480,2514,568,1813,996,6614,544,5484,163,7794,172,6213,691,5744,201,1063,733,4883,667,8983,022,2733,403,5343,083,870000000000000000000000000000000000000000000000000000000000
       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
527,968
887,520
570,616
932,417
1,014,136
1,456,424
1,222,623
1,450,021
959,283
1,580,293
821,721
1,079,506
946,868
1,232,951
729,440
987,610
1,112,276
1,663,122
1,201,230
882,335
1,774,149
720,593
818,944
818,944720,5931,774,149882,3351,201,2301,663,1221,112,276987,610729,4401,232,951946,8681,079,506821,7211,580,293959,2831,450,0211,222,6231,456,4241,014,136932,417570,616887,520527,968000000000000000000000000000000000000000000000000000000000
       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
539,490
541,333
543,531
545,432
547,426
549,108
550,630
542,000
791,318
593,875
794,640
898,653
874,010
876,159
809,596
790,528
1,241,359
1,428,980
1,029,379
1,547,629
1,561,682
2,442,018
2,238,913
2,238,9132,442,0181,561,6821,547,6291,029,3791,428,9801,241,359790,528809,596876,159874,010898,653794,640593,875791,318542,000550,630549,108547,426545,432543,531541,333539,490000000000000000000000000000000000000000000000000000000000
       Net Receivables 
37,443
51,227
55,867
87,645
80,725
82,630
93,335
77,939
94,207
108,507
116,737
96,857
107,493
125,682
130,623
162,046
198,006
203,732
262,939
260,209
262,330
308,312
394,374
362,762
491,308
477,831
429,947
421,560
557,845
646,059
486,461
459,596
560,162
511,037
1,156,613
546,775
621,377
676,239
715,203
749,249
846,558
881,372
957,090
1,070,568
1,593,997
1,810,949
2,261,984
1,587,452
1,956,415
2,109,626
2,569,853
1,976,286
1,855,529
1,712,002
1,606,122
1,543,353
1,580,678
1,877,065
1,834,417
1,756,842
2,032,887
2,015,502
2,052,021
1,773,192
2,028,737
2,252,345
1,353,101
1,440,139
1,470,150
2,500,483
2,436,542
1,851,902
2,069,977
2,111,181
1,824,474
1,830,782
2,065,057
1,873,683
2,528,480
2,513,293
2,513,2932,528,4801,873,6832,065,0571,830,7821,824,4742,111,1812,069,9771,851,9022,436,5422,500,4831,470,1501,440,1391,353,1012,252,3452,028,7371,773,1922,052,0212,015,5022,032,8871,756,8421,834,4171,877,0651,580,6781,543,3531,606,1221,712,0021,855,5291,976,2862,569,8532,109,6261,956,4151,587,4522,261,9841,810,9491,593,9971,070,568957,090881,372846,558749,249715,203676,239621,377546,7751,156,613511,037560,162459,596486,461646,059557,845421,560429,947477,831491,308362,762394,374308,312262,330260,209262,939203,732198,006162,046130,623125,682107,49396,857116,737108,50794,20777,93993,33582,63080,72587,64555,86751,22737,443
       Other Current Assets 
9,178
3,842
7,257
8,609
14,344
28,382
39,600
67,343
72,011
19,866
19,625
28,376
30,786
38,292
27,216
46,957
23,881
31,589
58,200
54,189
49,015
41,835
44,583
63,463
52,875
39,659
35,729
39,104
44,544
33,713
33,178
47,611
47,213
49,053
19,369
24,551
32,917
16,913
13,180
30,864
24,392
36,992
36,635
36,919
29,589
39,565
36,600
33,766
34,808
33,810
44,227
38,667
40,613
24,062
22,476
26,417
33,394
24,071
35,222
37,798
38,402
22,339
26,817
37
35
36
36
347
500
338
338
340
341
340
344
656
76,143
63,858
30,655
18,264
18,26430,65563,85876,1436563443403413403383385003473636353726,81722,33938,40237,79835,22224,07133,39426,41722,47624,06240,61338,66744,22733,81034,80833,76636,60039,56529,58936,91936,63536,99224,39230,86413,18016,91332,91724,55119,36949,05347,21347,61133,17833,71344,54439,10435,72939,65952,87563,46344,58341,83549,01554,18958,20031,58923,88146,95727,21638,29230,78628,37619,62519,86672,01167,34339,60028,38214,3448,6097,2573,8429,178
   > 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
7,936,665
7,970,965
7,962,944
9,049,508
9,284,733
9,227,530
9,171,285
9,102,599
8,982,281
8,827,708
8,714,565
8,669,016
8,583,745
8,463,311
8,463,3118,583,7458,669,0168,714,5658,827,7088,982,2819,102,5999,171,2859,227,5309,284,7339,049,5087,962,9447,970,9657,936,665000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,507,000
2,474,428
2,506,450
2,621,703
2,656,118
2,682,697
2,707,695
2,756,980
2,855,237
4,308,767
4,358,227
4,395,937
4,431,001
4,472,260
4,416,170
5,073,924
5,114,841
5,097,198
5,143,008
5,132,241
5,102,518
5,013,619
4,939,398
4,846,358
4,794,960
4,864,571
4,810,775
4,710,790
4,589,323
5,538,559
5,447,468
5,352,995
5,247,741
5,216,740
4,615,611
4,597,349
4,577,599
4,586,191
4,626,216
4,653,179
4,735,684
4,872,263
4,979,276
5,061,517
5,193,211
5,474,160
5,660,239
6,100,369
6,202,655
7,001,077
7,044,622
7,025,820
7,028,902
7,034,027
7,018,233
7,084,430
7,064,923
7,090,474
7,098,633
7,169,585
7,151,250
7,124,184
7,139,435
7,270,333
7,317,552
7,414,942
7,495,312
7,535,828
7,504,426
8,589,755
8,966,833
8,927,973
8,853,158
8,781,168
8,653,210
8,521,515
8,387,019
8,327,398
8,215,691
8,115,185
8,115,1858,215,6918,327,3988,387,0198,521,5158,653,2108,781,1688,853,1588,927,9738,966,8338,589,7557,504,4267,535,8287,495,3127,414,9427,317,5527,270,3337,139,4357,124,1847,151,2507,169,5857,098,6337,090,4747,064,9237,084,4307,018,2337,034,0277,028,9027,025,8207,044,6227,001,0776,202,6556,100,3695,660,2395,474,1605,193,2115,061,5174,979,2764,872,2634,735,6844,653,1794,626,2164,586,1914,577,5994,597,3494,615,6115,216,7405,247,7415,352,9955,447,4685,538,5594,589,3234,710,7904,810,7754,864,5714,794,9604,846,3584,939,3985,013,6195,102,5185,132,2415,143,0085,097,1985,114,8415,073,9244,416,1704,472,2604,431,0014,395,9374,358,2274,308,7672,855,2372,756,9802,707,6952,682,6972,656,1182,621,7032,506,4502,474,4282,507,000
       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
122,685
131,131
123,901
142,154
155,777
170,162
161,808
181,552
194,761
211,112
201,953
224,417
231,845
237,905
220,166
238,064
246,774
253,589
234,349
240,857
253,323
274,163
253,336
253,336274,163253,323240,857234,349253,589246,774238,064220,166237,905231,845224,417201,953211,112194,761181,552161,808170,162155,777142,154123,901131,131122,685000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
20,473
19,494
18,412
18,124
17,110
15,771
18,616
17,349
16,139
15,773
16,449
14,796
14,466
13,964
12,671
11,592
45,755
9,133
9,014
9,111
42,178
40,713
39,338
42,196
40,628
39,108
38,394
37,618
36,889
36,847
36,221
35,618
36,031
35,996
36,906
47,406
49,070
52,278
51,593
50,480
55,177
54,673
57,627
56,436
57,628
56,206
62,942
60,594
68,507
72,963
64,154
62,617
73,903
63,798
71,674
79,220
76,159
210,841
213,554
211,630
54,404
59,461
59,397
60,765
55,151
0
0
0
65,194
0
0
0065,19400055,15160,76559,39759,46154,404211,630213,554210,84176,15979,22071,67463,79873,90362,61764,15472,96368,50760,59462,94256,20657,62856,43657,62754,67355,17750,48051,59352,27849,07047,40636,90635,99636,03135,61836,22136,84736,88937,61838,39439,10840,62842,19639,33840,71342,1789,1119,0149,13345,75511,59212,67113,96414,46614,79616,44915,77316,13917,34918,61615,77117,11018,12418,41219,49420,473000000000
       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
19,400
19,630
22,471
20,659
20,534
19,994
19,298
19,504
19,054
21,329
21,626
20,987
21,752
21,290
21,29021,75220,98721,62621,32919,05419,50419,29819,99420,53420,65922,47119,63019,400000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
3,672,065
1,918,124
1,950,812
1,967,508
1,954,802
2,001,723
2,038,813
2,095,413
2,223,111
2,352,070
2,407,184
2,456,918
2,515,928
2,557,114
2,487,722
2,848,953
2,854,710
2,783,527
2,892,994
2,855,494
2,786,331
2,698,108
2,637,724
2,551,693
2,360,231
2,310,284
2,283,356
1,995,287
1,924,626
1,767,471
1,870,557
1,503,471
1,359,852
1,229,654
1,515,148
1,317,932
1,359,219
1,440,453
1,506,467
1,480,759
1,580,252
1,676,560
2,012,718
2,047,694
2,109,448
2,183,822
2,285,320
2,292,433
2,406,825
2,549,679
2,652,806
2,672,721
2,625,605
2,674,996
2,634,947
2,479,931
2,442,798
2,638,357
2,610,655
2,521,398
2,653,417
2,799,214
2,786,453
2,724,790
2,729,932
3,056,789
3,108,408
3,043,232
3,025,343
3,490,149
4,482,110
3,063,186
3,040,890
3,244,748
3,233,956
3,119,217
3,146,819
3,868,555
3,536,692
3,506,927
3,506,9273,536,6923,868,5553,146,8193,119,2173,233,9563,244,7483,040,8903,063,1864,482,1103,490,1493,025,3433,043,2323,108,4083,056,7892,729,9322,724,7902,786,4532,799,2142,653,4172,521,3982,610,6552,638,3572,442,7982,479,9312,634,9472,674,9962,625,6052,672,7212,652,8062,549,6792,406,8252,292,4332,285,3202,183,8222,109,4482,047,6942,012,7181,676,5601,580,2521,480,7591,506,4671,440,4531,359,2191,317,9321,515,1481,229,6541,359,8521,503,4711,870,5571,767,4711,924,6261,995,2872,283,3562,310,2842,360,2312,551,6932,637,7242,698,1082,786,3312,855,4942,892,9942,783,5272,854,7102,848,9532,487,7222,557,1142,515,9282,456,9182,407,1842,352,0702,223,1112,095,4132,038,8132,001,7231,954,8021,967,5081,950,8121,918,1243,672,065
   > Total Current Liabilities 
3,672,065
258,124
304,160
401,129
289,154
328,225
351,670
377,902
493,625
531,144
610,465
709,906
809,951
792,649
774,278
1,001,049
1,054,045
1,006,958
1,130,406
1,211,666
1,257,721
1,129,536
1,194,277
1,187,871
1,204,105
1,229,207
1,317,955
1,113,780
1,148,040
1,180,928
1,433,119
1,153,031
1,199,504
1,112,823
1,228,264
1,018,713
1,040,623
1,102,627
1,141,892
1,092,619
1,170,169
1,202,374
1,209,549
1,226,846
1,289,410
1,329,397
1,398,553
1,363,976
1,427,024
1,444,677
1,497,952
1,480,042
1,411,217
1,584,230
1,445,710
1,293,878
1,271,912
1,495,506
1,454,965
1,369,299
1,505,260
1,659,742
1,629,229
1,572,296
1,583,783
1,856,127
1,829,049
1,778,325
1,763,100
1,992,925
2,714,882
1,292,233
1,284,817
1,475,526
1,526,981
1,408,178
1,448,812
2,244,580
1,946,377
1,923,068
1,923,0681,946,3772,244,5801,448,8121,408,1781,526,9811,475,5261,284,8171,292,2332,714,8821,992,9251,763,1001,778,3251,829,0491,856,1271,583,7831,572,2961,629,2291,659,7421,505,2601,369,2991,454,9651,495,5061,271,9121,293,8781,445,7101,584,2301,411,2171,480,0421,497,9521,444,6771,427,0241,363,9761,398,5531,329,3971,289,4101,226,8461,209,5491,202,3741,170,1691,092,6191,141,8921,102,6271,040,6231,018,7131,228,2641,112,8231,199,5041,153,0311,433,1191,180,9281,148,0401,113,7801,317,9551,229,2071,204,1051,187,8711,194,2771,129,5361,257,7211,211,6661,130,4061,006,9581,054,0451,001,049774,278792,649809,951709,906610,465531,144493,625377,902351,670328,225289,154401,129304,160258,1243,672,065
       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
849
633
425
1,047
765
679
602
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000006026797651,047425633849000000000000000000000000000000000000000000000000000000000
       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
849
633
425
1,047
765
679
602
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000006026797651,047425633849000000000000000000000000000000000000000000000000000000000
       Accounts payable 
92,815
97,988
99,543
101,564
112,004
122,072
117,980
132,752
146,490
160,778
161,807
174,501
180,708
193,711
186,341
231,205
250,569
302,984
291,360
270,888
247,004
306,469
296,623
315,414
319,902
352,478
295,143
293,642
315,914
394,448
312,096
301,862
342,470
436,375
420,498
405,537
457,858
391,468
287,156
314,397
369,713
378,725
339,296
369,712
427,810
376,756
363,912
382,283
409,268
480,933
393,498
410,682
369,883
364,025
371,989
360,319
360,670
398,056
374,092
388,487
441,776
458,142
442,291
455,832
487,834
545,133
518,559
533,339
550,959
537,149
510,409
352,448
426,955
489,780
416,563
458,187
457,461
510,164
574,428
565,892
565,892574,428510,164457,461458,187416,563489,780426,955352,448510,409537,149550,959533,339518,559545,133487,834455,832442,291458,142441,776388,487374,092398,056360,670360,319371,989364,025369,883410,682393,498480,933409,268382,283363,912376,756427,810369,712339,296378,725369,713314,397287,156391,468457,858405,537420,498436,375342,470301,862312,096394,448315,914293,642295,143352,478319,902315,414296,623306,469247,004270,888291,360302,984250,569231,205186,341193,711180,708174,501161,807160,778146,490132,752117,980122,072112,004101,56499,54397,98892,815
       Other Current Liabilities 
3,479,467
87,196
80,273
119,266
97,010
92,504
108,082
122,697
179,915
157,745
187,786
213,231
252,340
190,719
174,207
265,623
303,798
217,589
319,127
347,442
387,946
315,456
416,263
404,936
448,964
459,979
616,869
417,710
434,779
396,701
731,476
459,853
520,659
426,652
636,346
584,196
556,683
687,807
834,179
760,493
787,203
812,875
863,238
852,079
858,188
950,523
1,033,415
978,319
1,014,309
960,023
1,100,706
1,065,574
1,037,508
1,219,375
1,072,877
932,713
910,400
1,096,613
1,080,240
980,387
1,062,962
1,201,281
1,186,624
422,909
363,691
486,550
26,234
32,794
38,703
578,627
1,506,216
337,397
280,306
357,341
454,848
309,614
355,647
1,075,776
480,957
374,163
374,163480,9571,075,776355,647309,614454,848357,341280,306337,3971,506,216578,62738,70332,79426,234486,550363,691422,9091,186,6241,201,2811,062,962980,3871,080,2401,096,613910,400932,7131,072,8771,219,3751,037,5081,065,5741,100,706960,0231,014,309978,3191,033,415950,523858,188852,079863,238812,875787,203760,493834,179687,807556,683584,196636,346426,652520,659459,853731,476396,701434,779417,710616,869459,979448,964404,936416,263315,456387,946347,442319,127217,589303,798265,623174,207190,719252,340213,231187,786157,745179,915122,697108,08292,50497,010119,26680,27387,1963,479,467
   > 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
1,279,359
1,264,907
1,262,243
1,497,224
1,767,228
1,770,953
1,756,073
1,769,222
1,706,975
1,711,039
1,698,007
1,623,975
1,590,315
1,583,859
1,583,8591,590,3151,623,9751,698,0071,711,0391,706,9751,769,2221,756,0731,770,9531,767,2281,497,2241,262,2431,264,9071,279,359000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,500
2,597
2,198
24,147
2,429
2,325
2,640
23,237
19,932
22,369
26,103
82,284
258,819
277,412
302,645
325,980
356,503
383,808
407,342
472,750
509,492
527,787
528,650
563,580
598,038
638,621
690,442
681,081
728,439
770,471
796,302
671,620
770,494
771,651
757,030
755,120
745,599
753,781
763,272
764,511
755,187
1,152,211
1,145,949
1,200,547
1,279,330
1,264,907
1,262,243
1,497,224
1,521,094
1,528,224
1,526,816
1,516,843
1,472,291
1,489,646
1,490,324
1,420,025
1,401,105
1,406,058
1,406,0581,401,1051,420,0251,490,3241,489,6461,472,2911,516,8431,526,8161,528,2241,521,0941,497,2241,262,2431,264,9071,279,3301,200,5471,145,9491,152,211755,187764,511763,272753,781745,599755,120757,030771,651770,494671,620796,302770,471728,439681,081690,442638,621598,038563,580528,650527,787509,492472,750407,342383,808356,503325,980302,645277,412258,81982,28426,10322,36919,93223,2372,6402,3252,42924,1472,1982,5972,5000000000000000000000000
> Total Stockholder Equity
0
1,003,023
944,933
928,950
915,187
890,572
908,338
917,331
939,562
2,288,404
2,303,339
2,291,276
2,292,279
2,324,176
2,337,957
2,422,298
2,490,252
2,538,559
2,608,525
2,633,114
2,682,975
2,739,489
2,852,977
2,956,306
3,070,683
3,189,426
3,174,442
3,262,018
3,410,360
4,557,108
4,499,203
4,590,585
4,762,077
4,881,566
4,315,094
4,244,467
4,480,083
4,484,407
4,739,050
4,714,145
4,992,909
5,004,691
4,996,823
4,983,189
5,256,728
5,487,761
5,833,975
5,575,945
5,916,277
6,755,728
7,123,445
6,583,315
6,927,087
6,822,704
7,174,146
6,959,520
7,327,515
7,216,476
7,591,004
7,336,030
7,827,884
7,724,696
8,227,881
7,888,189
8,406,182
8,175,687
8,696,243
8,256,125
8,801,288
9,313,228
8,749,483
8,965,482
9,372,095
9,715,735
10,026,575
9,118,508
9,486,191
9,390,530
10,072,626
9,833,176
9,833,17610,072,6269,390,5309,486,1919,118,50810,026,5759,715,7359,372,0958,965,4828,749,4839,313,2288,801,2888,256,1258,696,2438,175,6878,406,1827,888,1898,227,8817,724,6967,827,8847,336,0307,591,0047,216,4767,327,5156,959,5207,174,1466,822,7046,927,0876,583,3157,123,4456,755,7285,916,2775,575,9455,833,9755,487,7615,256,7284,983,1894,996,8235,004,6914,992,9094,714,1454,739,0504,484,4074,480,0834,244,4674,315,0944,881,5664,762,0774,590,5854,499,2034,557,1083,410,3603,262,0183,174,4423,189,4263,070,6832,956,3062,852,9772,739,4892,682,9752,633,1142,608,5252,538,5592,490,2522,422,2982,337,9572,324,1762,292,2792,291,2762,303,3392,288,404939,562917,331908,338890,572915,187928,950944,9331,003,0230
   Retained Earnings 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
131,595
200,267
272,681
401,342
518,960
647,745
780,250
777,529
877,486
1,038,288
1,159,920
1,118,772
1,226,543
1,414,087
1,549,406
1,612,088
1,541,461
1,777,077
1,775,285
2,029,929
2,005,024
2,283,788
2,294,208
2,604,234
2,595,123
2,868,731
3,099,763
3,445,977
3,187,947
3,528,279
3,830,911
4,198,629
3,658,499
4,000,503
3,898,328
4,250,208
4,035,459
4,403,753
4,264,926
4,639,897
4,385,085
4,879,147
4,776,383
5,280,196
4,939,804
5,458,041
5,229,654
5,650,435
5,210,735
5,755,961
5,585,542
5,020,724
5,237,379
5,643,522
5,987,752
6,298,217
5,390,160
5,757,088
5,643,206
6,325,347
6,084,987
6,084,9876,325,3475,643,2065,757,0885,390,1606,298,2175,987,7525,643,5225,237,3795,020,7245,585,5425,755,9615,210,7355,650,4355,229,6545,458,0414,939,8045,280,1964,776,3834,879,1474,385,0854,639,8974,264,9264,403,7534,035,4594,250,2083,898,3284,000,5033,658,4994,198,6293,830,9113,528,2793,187,9473,445,9773,099,7632,868,7312,595,1232,604,2342,294,2082,283,7882,005,0242,029,9291,775,2851,777,0771,541,4611,612,0881,549,4061,414,0871,226,5431,118,7721,159,9201,038,288877,486777,529780,250647,745518,960401,342272,681200,267131,5950000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.