0 XP   0   0   0

Master Ad Public Company Limited










Financial Health of Master Ad Public Company Limited




Comparing to competitors in the Advertising Agencies industry




  Industry Rankings  


Master Ad Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Master Ad Public Company Limited?

I guess you are interested in Master Ad 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 Master Ad Public Company Limited

Let's start. I'm going to help you getting a better view of Master Ad 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 Master Ad 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 Master Ad 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 Master Ad Public Company Limited. The closing price on 2022-12-08 was ฿0.5 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.
Master Ad Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just 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 Master Ad Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Master Ad Public Company Limited to the Advertising Agencies industry mean.
  • A Net Profit Margin of 5.6% means that ฿0.06 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 5.6%. The company is making a profit. +1
  • The TTM is -1.8%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ5.6%TTM-1.8%+7.4%
TTM-1.8%YOY-40.9%+39.1%
TTM-1.8%5Y-7.6%+5.8%
5Y-7.6%10Y6.8%-14.4%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ5.6%0.9%+4.7%
TTM-1.8%0.3%-2.1%
YOY-40.9%1.1%-42.0%
5Y-7.6%--7.6%
10Y6.8%0.3%+6.5%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Master Ad Public Company Limited to the Advertising Agencies industry mean.
  • 0.5% Return on Assets means that Master Ad Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.5%TTM-0.1%+0.7%
TTM-0.1%YOY-1.7%+1.6%
TTM-0.1%5Y0.1%-0.3%
5Y0.1%10Y2.1%-1.9%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%0.5%+0.0%
TTM-0.1%0.5%-0.6%
YOY-1.7%0.6%-2.3%
5Y0.1%0.2%-0.1%
10Y2.1%0.2%+1.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Master Ad Public Company Limited to the Advertising Agencies industry mean.
  • 0.9% Return on Equity means Master Ad Public Company Limited generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.9%TTM-0.2%+1.2%
TTM-0.2%YOY-4.1%+3.8%
TTM-0.2%5Y-0.3%+0.1%
5Y-0.3%10Y2.4%-2.8%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%1.3%-0.4%
TTM-0.2%1.4%-1.6%
YOY-4.1%1.3%-5.4%
5Y-0.3%0.7%-1.0%
10Y2.4%0.6%+1.8%

1.2. Operating Efficiency of Master Ad Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Master Ad Public Company Limited is operating .

  • Measures how much profit Master Ad 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 Master Ad Public Company Limited to the Advertising Agencies industry mean.
  • An Operating Margin of 11.4% means the company generated ฿0.11  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 11.4%. The company is operating less efficient.
  • The TTM is 9.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.4%TTM9.8%+1.6%
TTM9.8%YOY-8.5%+18.3%
TTM9.8%5Y6.2%+3.6%
5Y6.2%10Y4.8%+1.4%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ11.4%1.1%+10.3%
TTM9.8%1.1%+8.7%
YOY-8.5%1.7%-10.2%
5Y6.2%1.3%+4.9%
10Y4.8%1.1%+3.7%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • An Operation Ratio of 1.59 means that the operating costs are ฿1.59 for each ฿1 in net sales.

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

  • The MRQ is 1.595. The company is inefficient in keeping operating costs low. -1
  • The TTM is -1.461.
Trends
Current periodCompared to+/- 
MRQ1.595TTM-1.461+3.056
TTM-1.461YOY-2.955+1.494
TTM-1.4615Y0.034-1.495
5Y0.03410Y0.298-0.264
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5951.145+0.450
TTM-1.4611.084-2.545
YOY-2.9551.024-3.979
5Y0.0340.984-0.950
10Y0.2980.969-0.671

1.3. Liquidity of Master Ad Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Advertising Agencies industry mean).
  • A Current Ratio of 1.30 means the company has ฿1.30 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.305. The company is just able to pay all its short-term debts.
  • The TTM is 1.243. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.305TTM1.243+0.062
TTM1.243YOY0.688+0.555
TTM1.2435Y1.162+0.081
5Y1.16210Y0.721+0.441
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3051.543-0.238
TTM1.2431.518-0.275
YOY0.6881.533-0.845
5Y1.1621.584-0.422
10Y0.7211.382-0.661
1.3.2. Quick Ratio

Measures if Master Ad 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 Master Ad Public Company Limited to the Advertising Agencies industry mean.
  • A Quick Ratio of 0.30 means the company can pay off ฿0.30 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.302. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.252. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.302TTM0.252+0.050
TTM0.252YOY0.161+0.091
TTM0.2525Y0.365-0.113
5Y0.36510Y0.869-0.504
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3021.018-0.716
TTM0.2521.038-0.786
YOY0.1610.972-0.811
5Y0.3651.050-0.685
10Y0.8691.049-0.180

1.4. Solvency of Master Ad Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Master Ad Public Company Limited to Advertising Agencies industry mean.
  • A Debt to Asset Ratio of 0.34 means that Master Ad Public Company Limited assets are financed with 34.2% credit (debt) and the remaining percentage (100% - 34.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.342. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.385. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.342TTM0.385-0.044
TTM0.385YOY0.582-0.197
TTM0.3855Y0.416-0.031
5Y0.41610Y0.319+0.097
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3420.504-0.162
TTM0.3850.501-0.116
YOY0.5820.541+0.041
5Y0.4160.552-0.136
10Y0.3190.539-0.220
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Master Ad Public Company Limited to the Advertising Agencies industry mean.
  • A Debt to Equity ratio of 57.7% means that company has ฿0.58 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.577. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.691. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.577TTM0.691-0.115
TTM0.691YOY1.365-0.673
TTM0.6915Y0.826-0.135
5Y0.82610Y0.566+0.260
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5770.806-0.229
TTM0.6910.951-0.260
YOY1.3651.111+0.254
5Y0.8261.073-0.247
10Y0.5661.031-0.465

2. Market Valuation of Master Ad 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 Master Ad Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Master Ad Public Company Limited to the Advertising Agencies industry mean.
  • A PE ratio of 119.07 means the investor is paying ฿119.07 for every ฿1 in earnings.

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

  • The EOD is 114.486. Seems overpriced? -1
  • The MRQ is 119.065. Seems overpriced? -1
  • The TTM is -49.272. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD114.486MRQ119.065-4.579
MRQ119.065TTM-49.272+168.338
TTM-49.272YOY-77.684+28.412
TTM-49.2725Y100.349-149.622
5Y100.34910Y580.779-480.430
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD114.48613.634+100.852
MRQ119.06511.399+107.666
TTM-49.27224.565-73.837
YOY-77.68420.991-98.675
5Y100.34924.744+75.605
10Y580.77925.622+555.157
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Master Ad 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 Master Ad Public Company Limited:

  • The MRQ is 2,881.465. Seems overpriced? -1
  • The TTM is -362,372,023.481. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ2,881.465TTM-362,372,023.481+362,374,904.946
TTM-362,372,023.481YOY-2.401-362,372,021.080
TTM-362,372,023.4815Y-72,473,072.056-289,898,951.425
5Y-72,473,072.05610Y-36,242,904.014-36,230,168.042
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ2,881.4650.119+2,881.346
TTM-362,372,023.4810.023-362,372,023.504
YOY-2.4010.116-2.517
5Y-72,473,072.0560.007-72,473,072.063
10Y-36,242,904.0140.034-36,242,904.048

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

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

  • At or below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • A PB ratio of 0.99 means the investor is paying ฿0.99 for each ฿1 in book value.

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

  • The EOD is 0.952. Very good. +2
  • The MRQ is 0.990. Very good. +2
  • The TTM is 1.374. Good. +1
Trends
Current periodCompared to+/- 
EOD0.952MRQ0.990-0.038
MRQ0.990TTM1.374-0.383
TTM1.374YOY1.768-0.395
TTM1.3745Y3.736-2.362
5Y3.73610Y35.295-31.559
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD0.9521.500-0.548
MRQ0.9901.681-0.691
TTM1.3742.146-0.772
YOY1.7681.626+0.142
5Y3.7361.659+2.077
10Y35.2951.603+33.692
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Master Ad 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--0.0080.034-76%-0.019+335%0.019-56%0.011-27%
Book Value Growth--0.9720.9730%0.970+0%0.9730%0.9720%
Book Value Per Share--0.5250.511+3%0.395+33%0.391+34%0.244+115%
Book Value Per Share Growth--0.0160.069-77%-0.059+472%0.044-64%0.038-59%
Current Ratio--1.3051.243+5%0.688+90%1.162+12%0.721+81%
Debt To Asset Ratio--0.3420.385-11%0.582-41%0.416-18%0.319+7%
Debt To Equity Ratio--0.5770.691-17%1.365-58%0.826-30%0.566+2%
Dividend Per Share--0.0010.0010%0.000+240%0.004-72%0.007-85%
Dividend Per Share Growth---0.174-100%0.031-100%-8.3200%-5023.2760%
Eps--0.004-0.001+129%-0.018+506%-0.004+188%0.000+900%
Eps Growth--0.0410.743-94%0.083-50%0.041+1%-0.173+518%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.056-0.018+132%-0.409+829%-0.076+236%0.068-18%
Operating Margin--0.1140.098+16%-0.085+175%0.062+84%0.048+136%
Operating Ratio--1.595-1.461+192%-2.955+285%0.034+4591%0.298+434%
Pb Ratio0.952-4%0.9901.374-28%1.768-44%3.736-73%35.295-97%
Pe Ratio114.486-4%119.065-49.272+141%-77.684+165%100.349+19%580.779-79%
Peg Ratio--2881.465-362372023.481+12576067%-2.401+100%-72473072.056+2515247%-36242904.014+1257895%
Price Per Share0.500-4%0.5200.698-25%0.688-24%1.133-54%3.354-84%
Price To Total Gains Ratio53.925-4%56.0820.035+159344%626.530-91%165.802-66%442.201-87%
Profit Growth--97.249-0.694+101%4.261+2182%29.509+230%57.909+68%
Quick Ratio--0.3020.252+20%0.161+88%0.365-17%0.869-65%
Return On Assets--0.005-0.001+126%-0.017+414%0.001+289%0.021-74%
Return On Equity--0.009-0.002+127%-0.041+542%-0.003+135%0.024-62%
Revenue Growth--0.9740.972+0%0.971+0%0.972+0%0.972+0%
Total Gains Per Share--0.0090.035-74%-0.019+307%0.022-58%0.018-48%
Total Gains Per Share Growth--1.820-1.418+178%20.557-91%0.180+908%-0.173+110%
Usd Book Value--122345316.100119021493.992+3%92111679.825+33%90995121.558+34%56940289.954+115%
Usd Book Value Change Per Share--0.0000.001-76%-0.001+335%0.001-56%0.000-27%
Usd Book Value Per Share--0.0150.015+3%0.011+33%0.011+34%0.007+115%
Usd Dividend Per Share--0.0000.0000%0.000+240%0.000-72%0.000-85%
Usd Eps--0.0000.000+129%-0.001+506%0.000+188%0.000+900%
Usd Price Per Share0.014-4%0.0150.020-25%0.020-24%0.033-54%0.096-84%
Usd Profit--1017529.800-295204.182+129%-3643916.968+458%-821226.104+181%139495.746+629%
Usd Revenue--18149306.00016980330.512+7%14250845.331+27%15751071.889+15%10484687.097+73%
Usd Total Gains Per Share--0.0000.001-74%-0.001+307%0.001-58%0.001-48%
 EOD+3 -2MRQTTM+21 -12YOY+27 -85Y+20 -1410Y+16 -18

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15114.486
Price to Book Ratio (EOD)Between0-10.952
Net Profit Margin (MRQ)Greater than00.056
Operating Margin (MRQ)Greater than00.114
Quick Ratio (MRQ)Greater than10.302
Current Ratio (MRQ)Greater than11.305
Debt to Asset Ratio (MRQ)Less than10.342
Debt to Equity Ratio (MRQ)Less than10.577
Return on Equity (MRQ)Greater than0.150.009
Return on Assets (MRQ)Greater than0.050.005
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.490
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets6,474,212
Total Liabilities2,211,309
Total Stockholder Equity3,834,586
 As reported
Total Liabilities 2,211,309
Total Stockholder Equity+ 3,834,586
Total Assets = 6,474,212

Assets

Total Assets6,474,212
Total Current Assets2,170,552
Long-term Assets2,170,552
Total Current Assets
Cash And Cash Equivalents 1,067,505
Short-term Investments 6,787
Net Receivables 495,965
Inventory 405,311
Other Current Assets 188,411
Total Current Assets  (as reported)2,170,552
Total Current Assets  (calculated)2,163,979
+/- 6,573
Long-term Assets
Property Plant Equipment 866,250
Goodwill 227,923
Long Term Investments 2,526,143
Intangible Assets 426,087
Other Assets 257,257
Long-term Assets  (as reported)4,303,660
Long-term Assets  (calculated)4,303,660
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,663,301
Long-term Liabilities548,008
Total Stockholder Equity3,834,586
Total Current Liabilities
Short Long Term Debt 227,945
Accounts payable 161,369
Other Current Liabilities 1,001,507
Total Current Liabilities  (as reported)1,663,301
Total Current Liabilities  (calculated)1,390,821
+/- 272,480
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt427,279
Other Liabilities 152,579
Long-term Liabilities  (as reported)548,008
Long-term Liabilities  (calculated)579,858
+/- 31,850
Total Stockholder Equity
Common Stock811,797
Other Stockholders Equity -146,605
Total Stockholder Equity (as reported)3,834,586
Total Stockholder Equity (calculated)665,192
+/- 3,169,394
Other
Capital Stock811,797
Common Stock Shares Outstanding 8,117,972
Net Invested Capital 4,095,476
Net Tangible Assets 3,180,576
Net Working Capital 507,251



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
602,529
597,060
590,249
606,849
635,707
638,471
648,041
681,798
686,233
680,347
708,680
677,306
655,490
652,848
648,692
668,487
657,947
599,654
583,151
599,638
577,248
569,861
590,750
605,692
624,812
608,238
568,258
620,676
624,722
638,529
674,687
707,644
749,193
729,976
731,273
745,870
800,186
818,120
808,959
855,192
885,517
865,364
798,594
840,359
889,900
894,339
864,500
894,940
931,940
880,206
1,058,097
1,631,295
1,686,563
2,001,781
1,974,233
2,010,730
2,022,123
1,909,878
3,674,912
4,106,565
4,379,629
4,761,755
4,801,363
4,879,512
9,186,849
8,776,326
9,060,456
0
7,125,021
7,132,592
7,383,762
8,182,819
6,424,661
6,316,774
6,474,212
6,474,2126,316,7746,424,6618,182,8197,383,7627,132,5927,125,02109,060,4568,776,3269,186,8494,879,5124,801,3634,761,7554,379,6294,106,5653,674,9121,909,8782,022,1232,010,7301,974,2332,001,7811,686,5631,631,2951,058,097880,206931,940894,940864,500894,339889,900840,359798,594865,364885,517855,192808,959818,120800,186745,870731,273729,976749,193707,644674,687638,529624,722620,676568,258608,238624,812605,692590,750569,861577,248599,638583,151599,654657,947668,487648,692652,848655,490677,306708,680680,347686,233681,798648,041638,471635,707606,849590,249597,060602,529
   > 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
863,602
826,325
645,517
634,922
687,261
656,586
511,310
1,921,205
1,990,432
2,103,045
2,340,385
2,009,215
1,958,929
2,220,874
2,132,140
2,190,550
2,029,597
2,039,082
1,850,717
1,909,332
3,679,384
1,982,806
2,061,263
2,170,552
2,170,5522,061,2631,982,8063,679,3841,909,3321,850,7172,039,0822,029,5972,190,5502,132,1402,220,8741,958,9292,009,2152,340,3852,103,0451,990,4321,921,205511,310656,586687,261634,922645,517826,325863,602000000000000000000000000000000000000000000000000000
       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
312,496
356,882
232,961
195,011
203,235
263,226
135,077
1,072,655
652,728
787,331
821,909
797,733
718,871
1,216,491
1,098,839
1,199,348
0
1,247,899
837,350
956,542
2,186,737
1,210,061
1,079,188
1,067,505
1,067,5051,079,1881,210,0612,186,737956,542837,3501,247,89901,199,3481,098,8391,216,491718,871797,733821,909787,331652,7281,072,655135,077263,226203,235195,011232,961356,882312,496000000000000000000000000000000000000000000000000000
       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
171,710
169,933
27,646
7,646
7,646
5,146
0
0
0
10,000
0
21,040
21,040
0
0
0
0
1,053
206,844
35,338
34,741
8,342
8,642
6,787
6,7878,6428,34234,74135,338206,8441,053000021,04021,040010,0000005,1467,6467,64627,646169,933171,710000000000000000000000000000000000000000000000000000
       Net Receivables 
126,365
155,629
114,656
130,193
142,694
138,523
151,716
139,151
154,916
171,923
194,838
158,382
131,621
130,667
127,102
115,515
133,343
131,627
123,239
121,527
120,934
118,302
135,195
128,871
117,449
103,376
94,997
137,121
150,016
142,873
138,833
146,701
172,202
166,901
181,800
166,814
160,322
160,837
170,477
159,747
160,624
160,539
151,956
172,537
212,908
251,647
289,784
352,059
190,919
239,501
257,021
306,532
204,614
263,384
309,790
356,503
275,639
257,516
648,148
1,107,229
448,743
470,539
577,132
858,882
436,067
630,698
574,230
535,138
361,427
360,495
315,724
876,233
257,067
412,367
495,965
495,965412,367257,067876,233315,724360,495361,427535,138574,230630,698436,067858,882577,132470,539448,7431,107,229648,148257,516275,639356,503309,790263,384204,614306,532257,021239,501190,919352,059289,784251,647212,908172,537151,956160,539160,624159,747170,477160,837160,322166,814181,800166,901172,202146,701138,833142,873150,016137,12194,997103,376117,449128,871135,195118,302120,934121,527123,239131,627133,343115,515127,102130,667131,621158,382194,838171,923154,916139,151151,716138,523142,694130,193114,656155,629126,365
       Inventory 
0
7,888
9,324
19,289
20,375
20,932
12,566
10,812
9,283
10,772
12,036
10,542
7,232
7,908
4,953
4,790
5,089
4,711
4,895
4,390
3,561
4,042
3,499
3,508
3,627
3,470
3,407
3,592
7,884
14,996
12,914
7,190
9,785
13,646
4,941
8,372
8,940
4,674
9,051
12,931
5,833
6,695
3,707
2,830
2,851
2,475
3,161
2,889
3,323
2,813
2,905
1,465
3,834
3,909
0
0
0
0
47,417
0
0
0
0
104,448
166,838
204,225
211,987
192,944
213,992
257,340
355,726
319,756
315,544
397,805
405,311
405,311397,805315,544319,756355,726257,340213,992192,944211,987204,225166,838104,448000047,41700003,9093,8341,4652,9052,8133,3232,8893,1612,4752,8512,8303,7076,6955,83312,9319,0514,6748,9408,3724,94113,6469,7857,19012,91414,9967,8843,5923,4073,4703,6273,5083,4994,0423,5614,3904,8954,7115,0894,7904,9537,9087,23210,54212,03610,7729,28310,81212,56620,93220,37519,2899,3247,8880
   > 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
2,276,584
2,421,370
2,792,148
2,921,206
6,965,975
6,644,186
6,869,906
0
5,098,788
5,281,875
5,474,430
4,503,435
4,441,855
4,255,511
4,303,660
4,303,6604,255,5114,441,8554,503,4355,474,4305,281,8755,098,78806,869,9066,644,1866,965,9752,921,2062,792,1482,421,3702,276,584000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
154,051
194,251
205,469
214,952
215,731
210,906
207,205
221,912
247,611
238,192
230,438
219,797
205,398
201,892
184,434
143,958
132,476
122,776
106,364
102,845
93,588
83,109
74,264
95,011
89,491
83,827
77,573
72,954
42,584
40,678
66,153
133,263
127,941
115,928
118,118
105,821
89,879
87,469
89,209
99,798
93,867
123,882
119,691
153,303
147,600
149,058
156,837
171,920
149,617
149,476
143,341
175,870
260,493
468,813
459,691
471,065
507,840
560,259
555,138
612,739
799,247
840,872
945,077
931,156
0
2,894,889
2,871,160
2,756,110
1,515,589
1,497,110
1,529,029
1,022,854
929,579
907,749
866,250
866,250907,749929,5791,022,8541,529,0291,497,1101,515,5892,756,1102,871,1602,894,8890931,156945,077840,872799,247612,739555,138560,259507,840471,065459,691468,813260,493175,870143,341149,476149,617171,920156,837149,058147,600153,303119,691123,88293,86799,79889,20987,46989,879105,821118,118115,928127,941133,26366,15340,67842,58472,95477,57383,82789,49195,01174,26483,10993,588102,845106,364122,776132,476143,958184,434201,892205,398219,797230,438238,192247,611221,912207,205210,906215,731214,952205,469194,251154,051
       Goodwill 
20,865
20,344
19,822
19,300
18,779
18,257
17,735
17,214
16,692
16,171
15,649
15,127
14,606
14,084
13,562
13,041
13,041
13,041
13,041
13,041
13,041
13,041
13,041
13,041
13,041
13,041
0
0
0
0
0
0
13,041
13,041
13,041
13,041
13,041
13,041
13,997
13,998
13,998
13,998
13,998
13,998
13,998
13,998
13,998
13,998
13,998
13,998
13,998
384,379
384,379
662,460
665,991
384,379
384,379
645,978
645,978
645,978
645,978
784,706
794,776
835,793
909,735
900,602
906,668
0
687,953
690,524
696,446
214,673
213,791
219,243
227,923
227,923219,243213,791214,673696,446690,524687,9530906,668900,602909,735835,793794,776784,706645,978645,978645,978645,978384,379384,379665,991662,460384,379384,37913,99813,99813,99813,99813,99813,99813,99813,99813,99813,99813,99813,99813,99713,04113,04113,04113,04113,04113,04100000013,04113,04113,04113,04113,04113,04113,04113,04113,04113,04113,04113,56214,08414,60615,12715,64916,17116,69217,21417,73518,25718,77919,30019,82220,34420,865
       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
35,638
37,530
39,149
40,821
42,270
325,399
5,472
6,106
603,384
96,359
61,828
78,731
184,568
2,129,244
2,030,390
2,263,805
0
2,203,744
2,394,828
2,561,121
2,549,976
2,598,528
2,434,674
2,526,143
2,526,1432,434,6742,598,5282,549,9762,561,1212,394,8282,203,74402,263,8052,030,3902,129,244184,56878,73161,82896,359603,3846,1065,472325,39942,27040,82139,14937,53035,638000000000000000000000000000000000000000000000000000
       Intangible Assets 
20,865
20,344
19,822
19,300
18,779
18,257
17,735
17,214
16,692
16,171
15,649
15,127
14,606
14,084
16,931
16,265
16,265
16,665
16,118
16,020
15,651
15,394
15,214
14,990
14,767
14,555
2,136
2,768
2,925
2,652
3,010
3,841
16,481
16,075
15,669
15,269
14,906
14,546
15,138
14,773
14,345
14,299
14,136
14,149
14,952
14,867
14,842
14,692
14,849
14,743
14,985
436,921
433,682
709,108
711,674
428,349
428,083
68,130
64,550
61,479
58,545
228,652
364,725
682,010
556,799
533,485
527,101
0
898,868
444,993
444,985
436,007
853,530
425,625
426,087
426,087425,625853,530436,007444,985444,993898,8680527,101533,485556,799682,010364,725228,65258,54561,47964,55068,130428,083428,349711,674709,108433,682436,92114,98514,74314,84914,69214,84214,86714,95214,14914,13614,29914,34514,77315,13814,54614,90615,26915,66916,07516,4813,8413,0102,6522,9252,7682,13614,55514,76714,99015,21415,39415,65116,02016,11816,66516,26516,26516,93114,08414,60615,12715,64916,17116,69217,21417,73518,25718,77919,30019,82220,34420,865
       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
603,845
381,642
521,571
201,306
74,777
77,791
74,475
0
-365,647
112,668
105,919
149,717
-277,194
151,292
139,632
139,632151,292-277,194149,717105,919112,668-365,647074,47577,79174,777201,306521,571381,642603,845000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
178,217
147,447
121,122
166,059
168,098
186,224
176,725
188,884
170,698
173,662
191,224
170,715
145,300
158,669
138,810
147,160
121,522
106,778
85,248
111,382
76,659
86,445
92,635
96,717
96,507
88,664
79,253
137,307
125,918
142,690
155,370
196,877
195,065
176,543
175,295
151,006
160,685
160,312
150,818
146,434
133,407
173,265
157,250
165,403
174,061
177,370
161,245
149,577
144,348
142,376
352,422
472,723
491,320
772,307
741,572
517,157
475,942
532,227
902,281
1,388,435
1,300,597
1,709,881
1,926,306
1,854,981
4,882,865
4,817,738
5,276,680
0
4,305,027
4,050,071
4,232,188
4,318,585
2,159,149
2,121,061
2,211,309
2,211,3092,121,0612,159,1494,318,5854,232,1884,050,0714,305,02705,276,6804,817,7384,882,8651,854,9811,926,3061,709,8811,300,5971,388,435902,281532,227475,942517,157741,572772,307491,320472,723352,422142,376144,348149,577161,245177,370174,061165,403157,250173,265133,407146,434150,818160,312160,685151,006175,295176,543195,065196,877155,370142,690125,918137,30779,25388,66496,50796,71792,63586,44576,659111,38285,248106,778121,522147,160138,810158,669145,300170,715191,224173,662170,698188,884176,725186,224168,098166,059121,122147,447178,217
   > Total Current Liabilities 
175,076
142,739
117,230
164,115
165,173
183,496
174,177
186,583
168,355
170,468
187,316
167,181
142,549
155,976
136,484
145,288
120,153
105,674
84,371
110,712
76,241
85,994
92,213
96,299
96,037
88,202
78,772
136,756
116,632
132,743
144,016
185,093
182,450
163,205
161,747
136,581
146,171
145,894
134,783
131,222
117,585
157,092
134,995
136,868
132,649
132,750
117,807
110,094
106,004
106,844
319,243
434,055
453,806
721,868
699,740
479,175
438,006
487,791
851,308
1,327,755
1,240,191
1,580,717
1,760,446
1,557,291
2,825,360
2,852,386
3,279,423
2,898,534
2,862,372
2,668,169
2,952,037
3,419,122
1,566,143
1,556,290
1,663,301
1,663,3011,556,2901,566,1433,419,1222,952,0372,668,1692,862,3722,898,5343,279,4232,852,3862,825,3601,557,2911,760,4461,580,7171,240,1911,327,755851,308487,791438,006479,175699,740721,868453,806434,055319,243106,844106,004110,094117,807132,750132,649136,868134,995157,092117,585131,222134,783145,894146,171136,581161,747163,205182,450185,093144,016132,743116,632136,75678,77288,20296,03796,29992,21385,99476,241110,71284,371105,674120,153145,288136,484155,976142,549167,181187,316170,468168,355186,583174,177183,496165,173164,115117,230142,739175,076
       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
10,728
6,293
238,091
289
230,000
230,000
250,000
0
0
108,979
419,098
678,994
491,907
0
0
0
0
0
0
0
0
0
0
0
00000000000491,907678,994419,098108,97900250,000230,000230,000289238,0916,29310,728000000000000000000000000000000000000000000000000000
       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
10,728
6,293
238,091
289
230,000
230,000
250,000
0
0
108,979
419,098
678,994
491,907
1,188,027
1,133,169
1,455,697
0
311,695
471,695
789,521
987,945
227,945
227,945
227,945
227,945227,945227,945987,945789,521471,695311,69501,455,6971,133,1691,188,027491,907678,994419,098108,97900250,000230,000230,000289238,0916,29310,728000000000000000000000000000000000000000000000000000
       Accounts payable 
62,519
46,576
31,702
43,880
48,519
39,933
58,326
46,729
22,046
19,386
41,595
23,585
35,565
44,364
34,860
33,627
33,764
47,480
47,943
56,803
42,769
51,733
61,725
57,506
58,260
44,145
42,862
59,495
56,543
69,483
70,325
76,776
92,175
75,582
74,971
59,159
62,874
68,698
56,338
61,736
57,600
49,035
42,931
33,679
33,687
23,077
20,478
27,947
23,906
28,766
21,534
32,420
70,107
31,249
41,553
28,183
39,114
25,338
115,563
166,017
198,178
158,881
149,145
224,685
216,350
286,261
357,565
399,306
528,409
228,908
251,045
277,543
152,663
200,678
161,369
161,369200,678152,663277,543251,045228,908528,409399,306357,565286,261216,350224,685149,145158,881198,178166,017115,56325,33839,11428,18341,55331,24970,10732,42021,53428,76623,90627,94720,47823,07733,68733,67942,93149,03557,60061,73656,33868,69862,87459,15974,97175,58292,17576,77670,32569,48356,54359,49542,86244,14558,26057,50661,72551,73342,76956,80347,94347,48033,76433,62734,86044,36435,56523,58541,59519,38622,04646,72958,32639,93348,51943,88031,70246,57662,519
       Other Current Liabilities 
62,157
45,716
35,079
54,784
50,949
42,859
32,921
50,910
60,006
60,217
58,183
63,725
37,523
41,917
41,948
47,006
41,753
41,523
34,936
52,620
32,166
33,604
30,101
38,793
37,604
43,937
35,910
77,261
60,089
63,260
73,691
108,317
83,875
81,223
80,376
75,287
73,161
67,060
78,309
69,351
59,849
72,921
53,928
73,516
71,486
69,329
67,985
70,829
70,812
66,825
66,490
392,603
377,806
452,528
202,898
220,992
168,892
121,517
466,511
564,641
56,761
43,877
47,004
266,565
71,760
404,371
412,332
372,147
1,163,055
1,085,547
899,419
1,754,428
895,065
896,616
1,001,507
1,001,507896,616895,0651,754,428899,4191,085,5471,163,055372,147412,332404,37171,760266,56547,00443,87756,761564,641466,511121,517168,892220,992202,898452,528377,806392,60366,49066,82570,81270,82967,98569,32971,48673,51653,92872,92159,84969,35178,30967,06073,16175,28780,37681,22383,875108,31773,69163,26060,08977,26135,91043,93737,60438,79330,10133,60432,16652,62034,93641,52341,75347,00641,94841,91737,52363,72558,18360,21760,00650,91032,92142,85950,94954,78435,07945,71662,157
   > 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
60,406
129,164
165,860
297,690
2,057,505
1,965,352
1,997,257
0
1,442,655
1,381,902
1,280,151
899,463
593,007
564,771
548,008
548,008564,771593,007899,4631,280,1511,381,9021,442,65501,997,2571,965,3522,057,505297,690165,860129,16460,406000000000000000000000000000000000000000000000000000000000000
       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
-10,728
-6,293
-238,091
-289
-230,000
-230,000
-250,000
0
0
-108,979
-419,098
-678,994
-491,907
2,197,506
2,015,022
2,001,374
0
1,059,382
1,007,453
990,642
827,118
469,419
449,667
427,279
427,279449,667469,419827,118990,6421,007,4531,059,38202,001,3742,015,0222,197,506-491,907-678,994-419,098-108,97900-250,000-230,000-230,000-289-238,091-6,293-10,728000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,034
21,415
22,151
22,252
40,045
37,556
55,137
0
57,877
58,858
66,520
45,958
31,385
32,154
31,476
31,47632,15431,38545,95866,52058,85857,877055,13737,55640,04522,25222,15121,41518,034000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
397,983
417,477
432,666
402,513
424,911
405,975
421,632
439,503
459,234
447,235
455,591
443,498
444,820
424,944
436,686
444,176
456,815
436,702
440,621
449,634
459,666
441,084
454,791
463,802
480,017
468,488
489,065
481,307
496,941
491,891
517,793
509,276
552,772
552,253
554,766
593,818
637,990
656,093
639,973
690,203
733,669
674,665
624,216
658,367
700,302
701,737
687,800
729,345
773,053
722,970
690,181
1,114,606
1,152,018
1,162,125
1,161,703
1,426,433
1,479,251
1,305,863
2,666,468
2,528,744
2,884,334
2,812,454
2,685,962
2,719,598
4,089,817
3,857,216
3,711,459
0
3,034,905
3,137,441
3,185,864
3,996,343
3,923,344
3,798,841
3,834,586
3,834,5863,798,8413,923,3443,996,3433,185,8643,137,4413,034,90503,711,4593,857,2164,089,8172,719,5982,685,9622,812,4542,884,3342,528,7442,666,4681,305,8631,479,2511,426,4331,161,7031,162,1251,152,0181,114,606690,181722,970773,053729,345687,800701,737700,302658,367624,216674,665733,669690,203639,973656,093637,990593,818554,766552,253552,772509,276517,793491,891496,941481,307489,065468,488480,017463,802454,791441,084459,666449,634440,621436,702456,815444,176436,686424,944444,820443,498455,591447,235459,234439,503421,632405,975424,911402,513432,666417,477397,983
   Common Stock
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
125,000
175,000
175,000
175,000
175,000
300,897
300,897
300,897
300,897
300,897
300,897
300,897
300,897
300,897
300,897
300,897
300,897
300,897
300,897
334,297
334,297
334,297
334,297
343,891
343,891
343,891
412,668
412,668
433,198
433,198
433,198
433,198
0
541,198
541,198
541,198
541,198
541,198
541,198
541,198
811,797
811,797
811,797
811,797811,797811,797541,198541,198541,198541,198541,198541,198541,1980433,198433,198433,198433,198412,668412,668343,891343,891343,891334,297334,297334,297334,297300,897300,897300,897300,897300,897300,897300,897300,897300,897300,897300,897300,897300,897300,897175,000175,000175,000175,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000125,000
   Retained Earnings 
103,609
123,103
2,290
104,903
127,302
107,373
123,030
135,854
167,149
155,151
163,506
151,413
152,735
132,859
144,601
152,091
164,730
144,617
148,536
157,432
167,430
148,860
162,547
171,490
187,642
176,066
187,830
179,944
195,427
190,193
215,874
207,125
237,359
186,722
189,032
227,890
272,325
164,378
148,102
198,187
241,536
182,405
131,828
165,771
207,576
208,909
198,895
240,142
283,501
233,592
200,649
197,712
234,837
245,357
245,222
318,089
370,912
371,431
365,325
454,532
491,407
379,188
389,499
477,286
215,130
93,658
-67,239
-162,530
-719,275
-625,526
-892,401
-896,869
-1,234,832
-1,200,843
-1,165,389
-1,165,389-1,200,843-1,234,832-896,869-892,401-625,526-719,275-162,530-67,23993,658215,130477,286389,499379,188491,407454,532365,325371,431370,912318,089245,222245,357234,837197,712200,649233,592283,501240,142198,895208,909207,576165,771131,828182,405241,536198,187148,102164,378272,325227,890189,032186,722237,359207,125215,874190,193195,427179,944187,830176,066187,642171,490162,547148,860167,430157,432148,536144,617164,730152,091144,601132,859152,735151,413163,506155,151167,149135,854123,030107,373127,302104,9032,290123,103103,609
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000
   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
21,393
21,679
21,266
20,979
141,577
20,956
-152,951
-161,783
-388,715
-398,478
-410,128
-546,931
-549,089
0
-574,110
-558,970
-580,040
-583,433
-574,701
-259,403
555,544
11,596
-146,896
-146,605
-146,605-146,89611,596555,544-259,403-574,701-583,433-580,040-558,970-574,1100-549,089-546,931-410,128-398,478-388,715-161,783-152,95120,956141,57720,97921,26621,67921,393000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.