0 XP   0   0   0

Thanachart Capital Public Company Limited










Financial Health of Thanachart




Comparing to competitors in the Financial Conglomerates industry




  Industry Rankings  


Richest
#12 / 44

Total Sales
#16 / 44

Making Money
#10 / 44

Working Efficiently
#7 / 44

Thanachart Capital Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Thanachart?

I guess you are interested in Thanachart Capital 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 Thanachart

Let's start. I'm going to help you getting a better view of Thanachart Capital 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 Thanachart Capital 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 Thanachart Capital 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 Thanachart Capital Public Company Limited. The closing price on 2022-11-29 was ฿42.00 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.
Thanachart Capital 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
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 able to pay all its debts with equity.

1.1. Profitability of Thanachart Capital Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Thanachart to the Financial Conglomerates industry mean.
  • A Net Profit Margin of 47.9% means that ฿0.48 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 47.9%. The company is making a huge profit. +2
  • The TTM is 39.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ47.9%TTM39.0%+8.9%
TTM39.0%YOY31.4%+7.6%
TTM39.0%5Y25.3%+13.7%
5Y25.3%10Y17.8%+7.6%
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ47.9%3.8%+44.1%
TTM39.0%2.5%+36.5%
YOY31.4%8.2%+23.2%
5Y25.3%4.0%+21.3%
10Y17.8%6.7%+11.1%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Thanachart to the Financial Conglomerates industry mean.
  • 1.1% Return on Assets means that Thanachart generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.0%+0.1%
TTM1.0%YOY1.4%-0.4%
TTM1.0%5Y0.9%+0.1%
5Y0.9%10Y0.5%+0.4%
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.1%+1.0%
TTM1.0%0.1%+0.9%
YOY1.4%0.3%+1.1%
5Y0.9%0.3%+0.6%
10Y0.5%0.4%+0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Thanachart to the Financial Conglomerates industry mean.
  • 2.7% Return on Equity means Thanachart generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 2.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM2.3%+0.4%
TTM2.3%YOY3.0%-0.8%
TTM2.3%5Y3.2%-0.9%
5Y3.2%10Y3.2%+0.0%
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%1.1%+1.6%
TTM2.3%1.1%+1.2%
YOY3.0%1.9%+1.1%
5Y3.2%1.2%+2.0%
10Y3.2%1.2%+2.0%

1.2. Operating Efficiency of Thanachart Capital Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thanachart is operating .

  • Measures how much profit Thanachart 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 Thanachart to the Financial Conglomerates industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.6%-0.6%
TTM-6.9%-6.9%
YOY-7.3%-7.3%
5Y-7.0%-7.0%
10Y-7.6%-7.6%
1.2.2. Operating Ratio

Measures how efficient Thanachart is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Financial Conglomerates industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are ฿0.00 for each ฿1 in net sales.

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

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.192-0.192
5Y0.19210Y0.115+0.076
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.065-1.065
TTM-1.000-1.000
YOY-0.961-0.961
5Y0.1920.993-0.801
10Y0.1150.840-0.725

1.3. Liquidity of Thanachart Capital Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Financial Conglomerates industry mean).
  • A Current Ratio of 1.44 means the company has ฿1.44 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.439. The company is just able to pay all its short-term debts.
  • The TTM is 3.177. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ1.439TTM3.177-1.738
TTM3.177YOY3.855-0.678
TTM3.1775Y1.669+1.509
5Y1.66910Y0.841+0.828
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4391.416+0.023
TTM3.1771.666+1.511
YOY3.8551.525+2.330
5Y1.6691.6690.000
10Y0.8411.306-0.465
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Thanachart to the Financial Conglomerates industry mean.
  • A Quick Ratio of 1.36 means the company can pay off ฿1.36 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 1.355. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 2.648. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.355TTM2.648-1.293
TTM2.648YOY3.644-0.996
TTM2.6485Y1.525+1.123
5Y1.52510Y0.766+0.759
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3551.263+0.092
TTM2.6481.166+1.482
YOY3.6441.182+2.462
5Y1.5251.154+0.371
10Y0.7661.019-0.253

1.4. Solvency of Thanachart Capital Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Thanachart to Financial Conglomerates industry mean.
  • A Debt to Asset Ratio of 0.52 means that Thanachart assets are financed with 51.8% credit (debt) and the remaining percentage (100% - 51.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.518. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.496. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.518TTM0.496+0.021
TTM0.496YOY0.487+0.009
TTM0.4965Y0.667-0.171
5Y0.66710Y0.781-0.114
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5180.749-0.231
TTM0.4960.747-0.251
YOY0.4870.719-0.232
5Y0.6670.705-0.038
10Y0.7810.690+0.091
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Thanachart to the Financial Conglomerates industry mean.
  • A Debt to Equity ratio of 122.0% means that company has ฿1.22 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.220. The company is able to pay all its debts with equity. +1
  • The TTM is 1.123. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.220TTM1.123+0.097
TTM1.123YOY1.086+0.037
TTM1.1235Y6.889-5.765
5Y6.88910Y12.395-5.507
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2202.892-1.672
TTM1.1232.389-1.266
YOY1.0862.708-1.622
5Y6.8893.129+3.760
10Y12.3952.961+9.434

2. Market Valuation of Thanachart Capital 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 Thanachart generates.

  • Above 15 is considered overpriced but always compare Thanachart to the Financial Conglomerates industry mean.
  • A PE ratio of 22.34 means the investor is paying ฿22.34 for every ฿1 in earnings.

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

  • The EOD is 24.859. Very good. +2
  • The MRQ is 22.343. Very good. +2
  • The TTM is 28.742. Very good. +2
Trends
Current periodCompared to+/- 
EOD24.859MRQ22.343+2.515
MRQ22.343TTM28.742-6.399
TTM28.742YOY42.509-13.767
TTM28.7425Y31.085-2.342
5Y31.08510Y29.056+2.029
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD24.85921.981+2.878
MRQ22.34325.026-2.683
TTM28.74235.179-6.437
YOY42.50942.280+0.229
5Y31.08543.380-12.295
10Y29.05628.830+0.226
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Thanachart.

  • 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 Thanachart Capital Public Company Limited:

  • The MRQ is 53.840. Seems overpriced? -1
  • The TTM is 60.189. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ53.840TTM60.189-6.349
TTM60.189YOY512.473-452.284
TTM60.1895Y226.090-165.901
5Y226.09010Y141.101+84.989
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ53.8400.120+53.720
TTM60.1890.137+60.052
YOY512.473-0.054+512.527
5Y226.090-0.165+226.255
10Y141.101-0.237+141.338

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

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

  • At or below 1 is considered healthy (always compare to Financial Conglomerates industry mean).
  • A PB ratio of 0.53 means the investor is paying ฿0.53 for each ฿1 in book value.

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

  • The EOD is 0.587. Very good. +2
  • The MRQ is 0.528. Very good. +2
  • The TTM is 0.539. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.587MRQ0.528+0.059
MRQ0.528TTM0.539-0.011
TTM0.539YOY0.490+0.049
TTM0.5395Y0.500+0.039
5Y0.50010Y0.443+0.056
Compared to industry (Financial Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD0.5870.872-0.285
MRQ0.5280.931-0.403
TTM0.5391.059-0.520
YOY0.4900.754-0.264
5Y0.5000.935-0.435
10Y0.4430.738-0.295
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thanachart Capital 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---0.2290.549-142%0.252-191%-1.768+671%-0.092-60%
Book Value Growth--0.9720.9720%0.9720%0.971+0%0.972+0%
Book Value Per Share--71.52270.690+1%69.328+3%91.156-22%94.667-24%
Book Value Per Share Growth---0.0030.008-142%0.004-191%-0.035+999%-0.009+184%
Current Ratio--1.4393.177-55%3.855-63%1.669-14%0.841+71%
Debt To Asset Ratio--0.5180.496+4%0.487+6%0.667-22%0.781-34%
Debt To Equity Ratio--1.2201.123+9%1.086+12%6.889-82%12.395-90%
Dividend Per Share--1.8001.650+9%1.650+9%1.476+22%0.798+126%
Dividend Per Share Growth----0.0420%0.083-100%0.020-100%0.068-100%
Eps--1.6901.409+20%0.837+102%1.667+1%1.573+7%
Eps Growth--0.4150.031+1236%-0.038+109%-0.118+128%-0.087+121%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.4790.390+23%0.314+53%0.253+89%0.178+169%
Operating Margin----0%-0%-0%-0%
Operating Ratio----0%-0%0.192-100%0.115-100%
Pb Ratio0.587+10%0.5280.539-2%0.490+8%0.500+6%0.443+19%
Pe Ratio24.859+10%22.34328.742-22%42.509-47%31.085-28%29.056-23%
Peg Ratio--53.84060.189-11%512.473-89%226.090-76%141.101-62%
Price Per Share42.000+10%37.75038.125-1%34.000+11%44.338-15%40.975-8%
Price To Total Gains Ratio26.742+10%24.03625.260-5%34.216-30%22.175+8%12.304+95%
Profit Growth--98.36295.062+3%97.633+1%96.518+2%96.789+2%
Quick Ratio--1.3552.648-49%3.644-63%1.525-11%0.766+77%
Return On Assets--0.0110.010+14%0.014-17%0.009+30%0.005+120%
Return On Equity--0.0270.023+18%0.030-12%0.032-16%0.032-15%
Revenue Growth--0.9750.960+2%0.9770%0.876+11%0.924+6%
Total Gains Per Share--1.5712.199-29%1.902-17%-0.292+119%0.706+122%
Total Gains Per Share Growth---0.8130.006-13163%-1.841+127%-0.198-76%-1.037+28%
Usd Book Value--2099951728.0002075535224.000+1%2035528754.000+3%2848269450.600-26%2882796158.900-27%
Usd Book Value Change Per Share---0.0060.015-142%0.007-191%-0.049+671%-0.003-60%
Usd Book Value Per Share--2.0031.979+1%1.941+3%2.552-22%2.651-24%
Usd Dividend Per Share--0.0500.046+9%0.046+9%0.041+22%0.022+126%
Usd Eps--0.0470.039+20%0.023+102%0.047+1%0.044+7%
Usd Price Per Share1.176+10%1.0571.068-1%0.952+11%1.241-15%1.147-8%
Usd Profit--49606928.00041371652.000+20%54230057.000-9%57921841.600-14%50887017.300-3%
Usd Revenue--103601512.000105255773.000-2%140540071.000-26%186829689.200-45%304499780.200-66%
Usd Total Gains Per Share--0.0440.062-29%0.053-17%-0.008+119%0.020+122%
 EOD+2 -3MRQTTM+18 -14YOY+14 -195Y+22 -1210Y+23 -11

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1524.859
Price to Book Ratio (EOD)Between0-10.587
Net Profit Margin (MRQ)Greater than00.479
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.355
Current Ratio (MRQ)Greater than11.439
Debt to Asset Ratio (MRQ)Less than10.518
Debt to Equity Ratio (MRQ)Less than11.220
Return on Equity (MRQ)Greater than0.150.027
Return on Assets (MRQ)Greater than0.050.011
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose41.750
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets155,459,572
Total Liabilities80,461,296
Total Stockholder Equity65,934,711
 As reported
Total Liabilities 80,461,296
Total Stockholder Equity+ 65,934,711
Total Assets = 155,459,572

Assets

Total Assets155,459,572
Total Current Assets17,870,174
Long-term Assets17,870,174
Total Current Assets
Cash And Cash Equivalents 10,533,779
Short-term Investments 14,585,000
Net Receivables 2,241,113
Other Current Assets 433,000
Total Current Assets  (as reported)17,870,174
Total Current Assets  (calculated)27,792,892
+/- 9,922,718
Long-term Assets
Property Plant Equipment 681,732
Long Term Investments 72,696,403
Long-term Assets  (as reported)0
Long-term Assets  (calculated)73,378,135
+/- 73,378,135

Liabilities & Shareholders' Equity

Total Current Liabilities12,415,692
Long-term Liabilities-
Total Stockholder Equity65,934,711
Total Current Liabilities
Accounts payable 714,000
Other Current Liabilities 2,681,036
Total Current Liabilities  (as reported)12,415,692
Total Current Liabilities  (calculated)3,395,036
+/- 9,020,656
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt321,000
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)321,000
+/- 321,000
Total Stockholder Equity
Common Stock11,456,497
Retained Earnings 60,696,401
Other Stockholders Equity -3,420,873
Total Stockholder Equity (as reported)65,934,711
Total Stockholder Equity (calculated)68,732,025
+/- 2,797,314
Other
Capital Stock11,456,627
Common Stock Shares Outstanding 1,048,604
Net Debt 51,069,221
Net Invested Capital 127,537,581
Net Tangible Assets 65,698,317



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
85,443,736
91,395,796
98,374,655
108,274,572
125,486,232
150,413,621
167,748,456
171,697,147
178,476,163
182,968,860
185,043,521
199,014,208
207,274,660
208,966,378
228,073,001
261,085,938
289,425,204
300,662,857
286,768,010
302,564,233
309,067,035
308,335,644
321,256,152
337,971,356
346,671,649
368,694,301
394,135,711
386,076,500
391,424,038
402,098,101
459,965,260
444,003,430
838,775,131
845,117,822
881,914,521
862,729,113
860,547,956
888,109,997
895,156,637
903,646,658
928,942,327
957,209,272
1,023,912,267
1,033,719,322
1,024,069,084
1,027,291,858
1,050,913,892
1,031,317,344
1,021,546,511
1,012,132,198
1,025,630,371
990,377,043
967,253,790
982,280,255
997,580,843
1,000,124,476
988,193,489
993,724,227
966,866,988
972,981,477
980,426,202
996,713,118
1,025,524,923
1,026,119,939
1,047,562,160
1,018,329,222
1,060,929,172
1,061,700,591
1,078,525,377
1,081,854,392
160,926,562
148,618,964
148,731,888
142,405,252
140,755,634
141,958,610
141,332,779
141,131,785
142,734,588
149,676,485
155,459,572
155,459,572149,676,485142,734,588141,131,785141,332,779141,958,610140,755,634142,405,252148,731,888148,618,964160,926,5621,081,854,3921,078,525,3771,061,700,5911,060,929,1721,018,329,2221,047,562,1601,026,119,9391,025,524,923996,713,118980,426,202972,981,477966,866,988993,724,227988,193,4891,000,124,476997,580,843982,280,255967,253,790990,377,0431,025,630,3711,012,132,1981,021,546,5111,031,317,3441,050,913,8921,027,291,8581,024,069,0841,033,719,3221,023,912,267957,209,272928,942,327903,646,658895,156,637888,109,997860,547,956862,729,113881,914,521845,117,822838,775,131444,003,430459,965,260402,098,101391,424,038386,076,500394,135,711368,694,301346,671,649337,971,356321,256,152308,335,644309,067,035302,564,233286,768,010300,662,857289,425,204261,085,938228,073,001208,966,378207,274,660199,014,208185,043,521182,968,860178,476,163171,697,147167,748,456150,413,621125,486,232108,274,57298,374,65591,395,79685,443,736
   > 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
84,583,551
98,080,142
134,243,380
143,489,345
162,496,781
169,229,046
120,975,454
144,412,376
157,792,262
152,760,329
180,128,215
24,104,335
14,765,003
30,821,024
26,003,563
14,833,801
22,157,488
18,057,073
19,310,762
15,831,436
21,130,657
17,870,174
17,870,17421,130,65715,831,43619,310,76218,057,07322,157,48814,833,80126,003,56330,821,02414,765,00324,104,335180,128,215152,760,329157,792,262144,412,376120,975,454169,229,046162,496,781143,489,345134,243,38098,080,14284,583,55100000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
2,557,886
581,077
471,470
2,109,410
1,065,467
2,210,612
1,486,571
1,380,178
1,912,544
1,997,006
2,016,744
2,273,364
2,569,165
3,097,829
5,534,393
4,118,700
1,799,858
2,153,854
2,466,126
2,097,709
2,201,544
2,537,074
3,274,647
2,475,274
2,976,486
2,546,747
4,017,994
2,850,499
2,597,919
2,737,084
3,665,410
3,159,136
12,487,498
11,439,364
15,298,105
11,400,947
12,474,746
15,194,945
16,005,678
10,518,453
11,818,570
10,786,144
15,181,402
12,006,235
12,493,321
12,605,851
17,940,109
13,246,079
12,950,259
12,155,473
16,605,432
12,454,867
11,035,278
10,721,284
13,337,367
10,061,044
10,242,044
10,212,814
12,077,047
9,553,103
9,292,603
9,309,447
11,453,283
9,272,436
8,642,434
8,950,701
11,021,897
116,839,391
98,514,607
148,707,387
7,415,970
8,675,281
24,330,786
20,620,582
7,828,471
12,653,195
8,858,569
10,288,577
8,964,477
11,355,344
10,533,779
10,533,77911,355,3448,964,47710,288,5778,858,56912,653,1957,828,47120,620,58224,330,7868,675,2817,415,970148,707,38798,514,607116,839,39111,021,8978,950,7018,642,4349,272,43611,453,2839,309,4479,292,6039,553,10312,077,04710,212,81410,242,04410,061,04413,337,36710,721,28411,035,27812,454,86716,605,43212,155,47312,950,25913,246,07917,940,10912,605,85112,493,32112,006,23515,181,40210,786,14411,818,57010,518,45316,005,67815,194,94512,474,74611,400,94715,298,10511,439,36412,487,4983,159,1363,665,4102,737,0842,597,9192,850,4994,017,9942,546,7472,976,4862,475,2743,274,6472,537,0742,201,5442,097,7092,466,1262,153,8541,799,8584,118,7005,534,3933,097,8292,569,1652,273,3642,016,7441,997,0061,912,5441,380,1781,486,5712,210,6121,065,4672,109,410471,470581,0772,557,886
       Short-term Investments 
0
1,580,000
2,300,000
3,300,000
2,000,000
3,890,000
800,000
5,690,000
3,650,000
7,750,000
10,600,000
19,250,000
21,900,000
16,300,000
19,700,000
34,500,000
56,546,067
59,641,284
30,128,417
29,874,515
39,038,235
28,939,811
39,294,712
44,006,320
34,964,246
43,589,523
61,172,550
56,577,406
53,296,005
60,165,019
60,770,620
28,297,686
51,651,846
70,735,358
78,609,215
64,908,608
50,927,283
59,960,172
63,153,094
57,551,794
64,673,881
73,910,117
71,718,183
45,659,918
59,012,061
54,770,091
70,136,825
49,949,378
64,147,075
56,251,054
66,010,890
69,458,681
79,107,540
57,968,346
58,121,243
84,894,746
58,168,126
86,867,706
48,633,079
39,340,927
53,092,086
84,454,507
95,861,183
112,746,257
121,423,495
71,915,575
99,076,357
126,365,000
138,393,000
113,438,000
33,197,000
24,638,000
10,774,000
11,634,000
21,607,000
15,736,000
16,753,000
13,647,000
13,124,000
12,753,000
14,585,000
14,585,00012,753,00013,124,00013,647,00016,753,00015,736,00021,607,00011,634,00010,774,00024,638,00033,197,000113,438,000138,393,000126,365,00099,076,35771,915,575121,423,495112,746,25795,861,18384,454,50753,092,08639,340,92748,633,07986,867,70658,168,12684,894,74658,121,24357,968,34679,107,54069,458,68166,010,89056,251,05464,147,07549,949,37870,136,82554,770,09159,012,06145,659,91871,718,18373,910,11764,673,88157,551,79463,153,09459,960,17250,927,28364,908,60878,609,21570,735,35851,651,84628,297,68660,770,62060,165,01953,296,00556,577,40661,172,55043,589,52334,964,24644,006,32039,294,71228,939,81139,038,23529,874,51530,128,41759,641,28456,546,06734,500,00019,700,00016,300,00021,900,00019,250,00010,600,0007,750,0003,650,0005,690,000800,0003,890,0002,000,0003,300,0002,300,0001,580,0000
       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
5,544,437
4,729,737
10,426,709
6,415,558
10,365,722
11,617,516
8,726,184
6,458,165
1,605,663
512,204,358
1,257,026
3,612,224
2,264,726
2,761,597
1,617,845
3,063,259
2,380,125
2,018,701
2,343,072
2,155,285
2,407,213
2,241,113
2,241,1132,407,2132,155,2852,343,0722,018,7012,380,1253,063,2591,617,8452,761,5972,264,7263,612,2241,257,026512,204,3581,605,6636,458,1658,726,18411,617,51610,365,7226,415,55810,426,7094,729,7375,544,43700000000000000000000000000000000000000000000000000000000000
       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
3,417,025
3,503,321
3,327,713
3,100,024
3,166,155
2,976,379
2,899,412
2,734,134
3,214,307
2,684,302
1,927,670
3,787,333
364,650
302,000
310,000
346,000
383,000
372,000
380,109
310,000
406,000
433,000
433,000406,000310,000380,109372,000383,000346,000310,000302,000364,6503,787,3331,927,6702,684,3023,214,3072,734,1342,899,4122,976,3793,166,1553,100,0243,327,7133,503,3213,417,02500000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
715,019
604,285
688,224
714,887
739,688
799,575
422,000
460,151
475,044
579,285
690,176
816,897
963,717
1,070,419
1,304,242
1,404,438
1,446,306
1,515,016
1,758,010
1,910,810
2,025,732
2,095,093
2,308,197
2,304,635
2,314,904
2,419,043
2,522,254
2,589,738
2,553,517
2,495,778
2,423,023
2,310,371
9,343,000
9,216,923
9,111,001
8,906,752
8,753,880
8,850,867
8,814,746
8,756,276
8,555,969
8,431,417
8,344,276
8,079,680
7,955,284
7,843,466
8,083,957
7,963,244
7,960,082
7,931,905
7,981,567
7,792,980
7,727,948
7,801,497
8,046,760
9,456,403
9,428,318
9,573,604
9,604,927
9,392,277
9,150,692
8,809,875
8,677,958
8,432,859
8,254,315
8,062,372
8,042,888
7,800,555
10,899,623
10,773,896
301,038
742,864
704,347
700,293
677,699
718,342
831,597
798,656
755,575
718,727
681,732
681,732718,727755,575798,656831,597718,342677,699700,293704,347742,864301,03810,773,89610,899,6237,800,5558,042,8888,062,3728,254,3158,432,8598,677,9588,809,8759,150,6929,392,2779,604,9279,573,6049,428,3189,456,4038,046,7607,801,4977,727,9487,792,9807,981,5677,931,9057,960,0827,963,2448,083,9577,843,4667,955,2848,079,6808,344,2768,431,4178,555,9698,756,2768,814,7468,850,8678,753,8808,906,7529,111,0019,216,9239,343,0002,310,3712,423,0232,495,7782,553,5172,589,7382,522,2542,419,0432,314,9042,304,6352,308,1972,095,0932,025,7321,910,8101,758,0101,515,0161,446,3061,404,4381,304,2421,070,419963,717816,897690,176579,285475,044460,151422,000799,575739,688714,887688,224604,285715,019
       Goodwill 
134,903
0
122,621
0
51,450
15,865
5,884
5,575
5,265
4,955
4,645
0
0
0
3,406
0
0
0
0
0
0
5,112
44,274
44,274
44,274
44,274
44,274
44,274
44,274
44,274
44,274
44,274
16,468,815
16,468,852
16,619,947
16,619,947
13,862,848
13,922,098
13,981,349
14,050,751
14,120,154
14,189,556
14,258,959
16,526,880
16,593,132
16,659,385
16,725,637
16,786,462
16,847,286
16,908,111
16,968,935
17,028,483
17,088,032
17,147,580
17,207,128
17,265,124
17,323,119
17,381,115
17,439,110
17,488,484
17,537,857
17,587,231
17,636,604
17,677,253
17,717,902
17,758,551
17,799,200
17,833,104
17,867,007
17,900,910
0
0
0
0
0
0
0
0
0
0
0
0000000000017,900,91017,867,00717,833,10417,799,20017,758,55117,717,90217,677,25317,636,60417,587,23117,537,85717,488,48417,439,11017,381,11517,323,11917,265,12417,207,12817,147,58017,088,03217,028,48316,968,93516,908,11116,847,28616,786,46216,725,63716,659,38516,593,13216,526,88014,258,95914,189,55614,120,15414,050,75113,981,34913,922,09813,862,84816,619,94716,619,94716,468,85216,468,81544,27444,27444,27444,27444,27444,27444,27444,27444,27444,2745,1120000003,4060004,6454,9555,2655,5755,88415,86551,4500122,6210134,903
       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
197,717,496
177,419,413
155,798,343
162,952,979
144,488,784
147,798,198
155,059,531
155,652,890
155,231,626
179,142,129
133,566,214
87,017,712
78,421,603
64,076,414
63,805,057
73,013,560
68,648,808
70,225,381
67,878,115
68,859,841
69,030,893
72,696,403
72,696,40369,030,89368,859,84167,878,11570,225,38168,648,80873,013,56063,805,05764,076,41478,421,60387,017,712133,566,214179,142,129155,231,626155,652,890155,059,531147,798,198144,488,784162,952,979155,798,343177,419,413197,717,49600000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
134,903
158,122
122,621
87,035
51,450
15,865
166,781
180,972
176,553
181,051
191,499
230,860
381,234
377,536
345,649
414,630
450,365
509,457
535,135
547,222
588,088
583,601
691,032
810,620
809,406
847,080
1,015,831
997,682
995,983
1,003,839
996,051
987,601
21,814,040
21,765,118
21,892,183
21,780,589
19,058,068
18,996,744
19,103,831
19,043,287
18,966,085
18,888,401
18,893,307
20,981,290
20,897,422
20,852,917
20,842,146
20,737,450
20,709,635
20,677,238
20,649,911
20,564,136
20,495,237
20,448,013
20,430,984
20,404,729
20,350,286
20,288,365
20,325,390
20,226,607
20,162,273
20,054,363
20,022,611
19,964,972
2,150,088
2,018,868
1,951,151
1,845,939
1,749,000
1,656,004
151,000
146,192
150,895
162,514
164,000
0
226,852
0
245,000
237,709
0
0237,709245,0000226,8520164,000162,514150,895146,192151,0001,656,0041,749,0001,845,9391,951,1512,018,8682,150,08819,964,97220,022,61120,054,36320,162,27320,226,60720,325,39020,288,36520,350,28620,404,72920,430,98420,448,01320,495,23720,564,13620,649,91120,677,23820,709,63520,737,45020,842,14620,852,91720,897,42220,981,29018,893,30718,888,40118,966,08519,043,28719,103,83118,996,74419,058,06821,780,58921,892,18321,765,11821,814,040987,601996,0511,003,839995,983997,6821,015,831847,080809,406810,620691,032583,601588,088547,222535,135509,457450,365414,630345,649377,536381,234230,860191,499181,051176,553180,972166,78115,86551,45087,035122,621158,122134,903
> Total Liabilities 
69,583,912
76,224,537
82,094,274
90,809,297
107,005,571
130,541,005
147,972,482
150,993,150
158,432,053
162,113,108
163,549,793
176,802,172
184,926,092
186,011,112
204,687,410
236,899,579
265,466,935
276,570,951
262,798,134
277,921,379
284,860,037
276,643,477
288,993,883
304,166,481
313,551,647
336,296,068
361,774,542
346,709,179
349,888,953
357,806,323
412,558,644
393,987,757
771,517,007
775,081,207
810,196,541
791,277,522
788,630,109
815,201,118
819,475,498
826,147,336
850,092,268
876,212,634
940,122,552
944,816,743
933,743,508
934,838,598
955,474,466
932,807,404
922,442,215
911,074,373
921,354,754
883,456,568
861,701,608
875,207,111
886,257,733
883,585,351
871,795,641
876,401,740
847,015,619
849,538,067
855,902,176
870,513,558
895,454,651
892,225,371
913,845,586
883,536,493
923,010,909
919,444,962
933,092,679
934,942,524
86,867,809
78,325,664
77,092,777
71,195,949
67,987,480
67,842,599
68,636,425
69,004,825
68,593,546
74,437,731
80,461,296
80,461,29674,437,73168,593,54669,004,82568,636,42567,842,59967,987,48071,195,94977,092,77778,325,66486,867,809934,942,524933,092,679919,444,962923,010,909883,536,493913,845,586892,225,371895,454,651870,513,558855,902,176849,538,067847,015,619876,401,740871,795,641883,585,351886,257,733875,207,111861,701,608883,456,568921,354,754911,074,373922,442,215932,807,404955,474,466934,838,598933,743,508944,816,743940,122,552876,212,634850,092,268826,147,336819,475,498815,201,118788,630,109791,277,522810,196,541775,081,207771,517,007393,987,757412,558,644357,806,323349,888,953346,709,179361,774,542336,296,068313,551,647304,166,481288,993,883276,643,477284,860,037277,921,379262,798,134276,570,951265,466,935236,899,579204,687,410186,011,112184,926,092176,802,172163,549,793162,113,108158,432,053150,993,150147,972,482130,541,005107,005,57190,809,29782,094,27476,224,53769,583,912
   > 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
701,324,065
710,020,881
727,962,591
760,667,002
735,231,247
775,796,036
719,406,893
798,836,986
765,482,231
809,832,309
776,233,443
29,866,039
21,092,585
15,785,169
11,647,704
8,812,243
3,719,872
3,254,344
2,120,096
27,265,747
13,362,904
12,415,692
12,415,69213,362,90427,265,7472,120,0963,254,3443,719,8728,812,24311,647,70415,785,16921,092,58529,866,039776,233,443809,832,309765,482,231798,836,986719,406,893775,796,036735,231,247760,667,002727,962,591710,020,881701,324,06500000000000000000000000000000000000000000000000000000000000
       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
70,352,889
129,391,283
60,660,819
6,460,578
6,200,000
6,300,364
3,400,000
8,923,914
3,435,000
3,948,000
0
3,987,000
0
0
0
0
0
0
0
0
0
0
00000000003,987,00003,948,0003,435,0008,923,9143,400,0006,300,3646,200,0006,460,57860,660,819129,391,28370,352,88900000000000000000000000000000000000000000000000000000000000
       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
70,352,889
129,391,283
60,660,819
6,460,578
6,200,000
6,300,364
3,400,000
8,923,914
3,435,000
3,948,000
0
3,987,000
2,000,000
51,000
0
0
0
0
0
0
0
0
0000000051,0002,000,0003,987,00003,948,0003,435,0008,923,9143,400,0006,300,3646,200,0006,460,57860,660,819129,391,28370,352,88900000000000000000000000000000000000000000000000000000000000
       Accounts payable 
46,377
135,863
321,025
499,587
92,734
626,717
1,484,893
703,884
929,732
893,763
581,604
743,156
588,679
1,229,237
2,676,011
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
675,908,575
665,968,448
703,294,381
716,091,089
701,028,382
733,964,868
697,095,725
751,916,956
2,671,273
3,255,775
2,662,732
1,324,194
382,341
399,000
706,325
243,000
544,000
556,000
547,000
220,000
811,000
714,000
714,000811,000220,000547,000556,000544,000243,000706,325399,000382,3411,324,1942,662,7323,255,7752,671,273751,916,956697,095,725733,964,868701,028,382716,091,089703,294,381665,968,448675,908,575000000000000000000000000000000000000000000002,676,0111,229,237588,679743,156581,604893,763929,732703,8841,484,893626,71792,734499,587321,025135,86346,377
       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
12,264,229
9,144,596
10,090,262
8,430,480
17,668,492
6,279,161
8,712,445
4,968,169
6,337,436
8,813,189
9,144,501
7,509,895
5,880,843
3,622,000
1,562,000
743,000
1,157,000
724,000
737,228
2,179,051
2,926,195
2,681,036
2,681,0362,926,1952,179,051737,228724,0001,157,000743,0001,562,0003,622,0005,880,8437,509,8959,144,5018,813,1896,337,4364,968,1698,712,4456,279,16117,668,4928,430,48010,090,2629,144,59612,264,22900000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-70,352,889
-129,391,283
-60,660,819
-6,460,578
-6,200,000
-6,300,364
-3,400,000
-8,923,914
-3,435,000
-3,948,000
0
-3,987,000
0
463,000
457,000
435,000
459,000
435,000
414,000
387,000
347,000
321,000
321,000347,000387,000414,000435,000459,000435,000457,000463,0000-3,987,0000-3,948,000-3,435,000-8,923,914-3,400,000-6,300,364-6,200,000-6,460,578-60,660,819-129,391,283-70,352,88900000000000000000000000000000000000000000000000000000000000
       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
28,790
0
0
0
0
0
0
00000028,79000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
15,246,332
14,792,713
15,889,415
17,078,978
18,090,456
19,477,999
19,247,286
20,157,121
19,513,773
20,279,196
20,744,239
21,464,740
21,616,986
22,211,519
22,638,829
23,423,533
23,167,001
23,236,620
23,104,391
23,777,326
23,322,567
25,638,704
26,208,303
27,504,738
26,916,715
26,244,725
26,592,125
28,146,216
29,416,170
31,153,644
33,322,664
35,022,925
33,544,171
34,765,144
36,092,174
36,001,355
36,625,163
36,982,246
38,258,661
39,311,268
40,426,747
41,316,965
42,771,718
45,677,653
44,884,943
45,754,587
47,368,895
48,932,184
49,162,338
49,752,441
51,352,996
52,637,714
51,289,470
51,621,861
52,673,756
55,356,595
55,253,487
55,738,078
56,890,881
58,621,018
59,154,514
60,070,959
62,020,402
63,893,427
63,779,331
64,523,236
65,735,274
67,808,458
69,591,905
70,712,981
65,832,969
62,566,348
63,396,135
62,689,736
63,310,604
64,332,500
63,482,907
63,369,741
65,113,977
65,899,022
65,934,711
65,934,71165,899,02265,113,97763,369,74163,482,90764,332,50063,310,60462,689,73663,396,13562,566,34865,832,96970,712,98169,591,90567,808,45865,735,27464,523,23663,779,33163,893,42762,020,40260,070,95959,154,51458,621,01856,890,88155,738,07855,253,48755,356,59552,673,75651,621,86151,289,47052,637,71451,352,99649,752,44149,162,33848,932,18447,368,89545,754,58744,884,94345,677,65342,771,71841,316,96540,426,74739,311,26838,258,66136,982,24636,625,16336,001,35536,092,17434,765,14433,544,17135,022,92533,322,66431,153,64429,416,17028,146,21626,592,12526,244,72526,916,71527,504,73826,208,30325,638,70423,322,56723,777,32623,104,39123,236,62023,167,00123,423,53322,638,82922,211,51921,616,98621,464,74020,744,23920,279,19619,513,77320,157,12119,247,28619,477,99918,090,45617,078,97815,889,41514,792,71315,246,332
   Common Stock
13,331,288
13,331,289
13,331,336
13,331,336
13,331,336
13,331,342
13,331,342
13,331,342
13,331,342
13,331,342
13,331,344
13,331,344
13,331,344
13,331,344
13,331,345
13,331,345
13,331,345
13,331,345
13,331,345
13,331,345
13,331,346
13,331,346
13,331,347
13,331,381
13,331,382
13,331,381
13,331,382
13,331,381
13,331,382
13,331,381
13,331,382
13,331,381
13,331,382
13,331,381
13,331,382
13,331,381
13,331,381
13,331,407
13,331,407
13,331,407
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,164
12,778,165
12,064,665
12,064,665
12,064,665
12,064,665
12,064,665
12,064,665
12,064,665
12,064,665
12,064,665
11,651,165
11,651,165
11,651,165
11,651,165
11,651,165
11,651,165
11,651,165
11,651,165
11,651,165
11,651,165
11,651,165
11,651,165
11,651,166
11,651,167
11,456,497
11,456,497
11,456,49711,456,49711,651,16711,651,16611,651,16511,651,16511,651,16511,651,16511,651,16511,651,16511,651,16511,651,16511,651,16511,651,16511,651,16511,651,16512,064,66512,064,66512,064,66512,064,66512,064,66512,064,66512,064,66512,064,66512,064,66512,778,16512,778,16412,778,16412,778,16412,778,16412,778,16412,778,16412,778,16412,778,16412,778,16412,778,16412,778,16412,778,16412,778,16412,778,16412,778,16413,331,40713,331,40713,331,40713,331,38113,331,38113,331,38213,331,38113,331,38213,331,38113,331,38213,331,38113,331,38213,331,38113,331,38213,331,38113,331,38213,331,38113,331,34713,331,34613,331,34613,331,34513,331,34513,331,34513,331,34513,331,34513,331,34513,331,34413,331,34413,331,34413,331,34413,331,34213,331,34213,331,34213,331,34213,331,34213,331,33613,331,33613,331,33613,331,28913,331,288
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000-764,9800-1,399,914-1,399,914-1,399,914-1,399,914-1,399,914-1,399,914-1,399,914-1,399,914-1,399,914-4,798,369-4,798,369-4,798,369-4,798,369-3,415,495-3,398,455-3,398,455-3,398,455-3,398,455-3,398,455-3,398,455-3,398,4550000-387,501-387,501-387,501-387,501-387,501-387,501-387,501-387,501-387,501-387,501-387,501-387,501-387,501-110,26000000000000000000000000000
   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
1,801,937
2,050,135
2,218,304
2,291,596
2,263,286
1,610,459
1,632,559
1,576,439
1,869,319
3,563,186
3,781,602
-2,540,472
-2,833,877
-2,490,948
-2,557,605
-2,701,100
-2,845,357
-2,906,446
-3,147,591
-3,228,898
-3,496,602
-3,420,873
-3,420,873-3,496,602-3,228,898-3,147,591-2,906,446-2,845,357-2,701,100-2,557,605-2,490,948-2,833,877-2,540,4723,781,6023,563,1861,869,3191,576,4391,632,5591,610,4592,263,2862,291,5962,218,3042,050,1351,801,93700000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.