0 XP   0   0   0

Muramoto Electron (Thailand) Public Company Limited










Financial Health of Muramoto Electron (Thailand) Public Company Limited




Comparing to competitors in the Electronic Components industry




  Industry Rankings  


Muramoto Electron (Thailand) Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Muramoto Electron (Thailand) Public Company Limited?

I guess you are interested in Muramoto Electron (Thailand) 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 Muramoto Electron (Thailand) Public Company Limited

Let's start. I'm going to help you getting a better view of Muramoto Electron (Thailand) 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 Muramoto Electron (Thailand) 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 Muramoto Electron (Thailand) 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 Muramoto Electron (Thailand) Public Company Limited. The closing price on 2022-12-08 was ฿290.00 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.
Muramoto Electron (Thailand) Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just 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 Muramoto Electron (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Muramoto Electron (Thailand) Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • A Net Profit Margin of 0.0% means that ฿0.00 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.5%-2.5%
TTM2.5%YOY3.6%-1.2%
TTM2.5%5Y1.5%+1.0%
5Y1.5%10Y2.0%-0.5%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.5%-5.5%
TTM2.5%5.4%-2.9%
YOY3.6%5.0%-1.4%
5Y1.5%4.5%-3.0%
10Y2.0%4.7%-2.7%
1.1.2. Return on Assets

Shows how efficient Muramoto Electron (Thailand) Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • 2.9% Return on Assets means that Muramoto Electron (Thailand) Public Company Limited generated ฿0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 2.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.9%TTM1.9%+0.9%
TTM1.9%YOY1.9%+0.1%
TTM1.9%5Y0.9%+1.0%
5Y0.9%10Y1.1%-0.2%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%1.2%+1.7%
TTM1.9%1.2%+0.7%
YOY1.9%1.2%+0.7%
5Y0.9%1.0%-0.1%
10Y1.1%1.0%+0.1%
1.1.3. Return on Equity

Shows how efficient Muramoto Electron (Thailand) Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • 4.3% Return on Equity means Muramoto Electron (Thailand) Public Company Limited generated ฿0.04 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 4.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.3%TTM2.9%+1.4%
TTM2.9%YOY2.8%+0.1%
TTM2.9%5Y1.3%+1.6%
5Y1.3%10Y1.6%-0.2%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3%2.4%+1.9%
TTM2.9%2.2%+0.7%
YOY2.8%2.2%+0.6%
5Y1.3%2.0%-0.7%
10Y1.6%1.9%-0.3%

1.2. Operating Efficiency of Muramoto Electron (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Muramoto Electron (Thailand) Public Company Limited is operating .

  • Measures how much profit Muramoto Electron (Thailand) 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 Muramoto Electron (Thailand) Public Company Limited to the Electronic Components 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 Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.3%-3.3%
TTM3.3%YOY4.4%-1.1%
TTM3.3%5Y2.7%+0.6%
5Y2.7%10Y1.6%+1.2%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.9%-4.9%
TTM3.3%5.2%-1.9%
YOY4.4%5.7%-1.3%
5Y2.7%5.5%-2.8%
10Y1.6%4.2%-2.6%
1.2.2. Operating Ratio

Measures how efficient Muramoto Electron (Thailand) Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronic Components 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 Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.414-1.414
TTM1.414YOY1.883-0.469
TTM1.4145Y1.828-0.414
5Y1.82810Y1.465+0.362
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.697-1.697
TTM1.4141.694-0.280
YOY1.8831.657+0.226
5Y1.8281.621+0.207
10Y1.4651.336+0.129

1.3. Liquidity of Muramoto Electron (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Muramoto Electron (Thailand) Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Electronic Components industry mean).
  • A Current Ratio of 2.55 means the company has ฿2.55 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 2.547. The company is able to pay all its short-term debts. +1
  • The TTM is 2.647. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.547TTM2.647-0.100
TTM2.647YOY2.692-0.045
TTM2.6475Y3.192-0.545
5Y3.19210Y1.905+1.287
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5471.771+0.776
TTM2.6471.766+0.881
YOY2.6921.850+0.842
5Y3.1921.829+1.363
10Y1.9051.545+0.360
1.3.2. Quick Ratio

Measures if Muramoto Electron (Thailand) 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 Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • A Quick Ratio of 0.99 means the company can pay off ฿0.99 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 0.986. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.052. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.986TTM1.052-0.066
TTM1.052YOY1.080-0.028
TTM1.0525Y1.091-0.039
5Y1.09110Y1.092-0.002
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9860.745+0.241
TTM1.0520.782+0.270
YOY1.0800.854+0.226
5Y1.0910.848+0.243
10Y1.0920.837+0.255

1.4. Solvency of Muramoto Electron (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Muramoto Electron (Thailand) Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to Electronic Components industry mean.
  • A Debt to Asset Ratio of 0.34 means that Muramoto Electron (Thailand) Public Company Limited assets are financed with 33.6% credit (debt) and the remaining percentage (100% - 33.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 0.336. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.331. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.336TTM0.331+0.005
TTM0.331YOY0.326+0.005
TTM0.3315Y0.285+0.047
5Y0.28510Y0.287-0.003
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3360.454-0.118
TTM0.3310.454-0.123
YOY0.3260.444-0.118
5Y0.2850.436-0.151
10Y0.2870.423-0.136
1.4.2. Debt to Equity Ratio

Measures if Muramoto Electron (Thailand) Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • A Debt to Equity ratio of 50.6% means that company has ฿0.51 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 0.506. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.495. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.506TTM0.495+0.011
TTM0.495YOY0.485+0.011
TTM0.4955Y0.402+0.093
5Y0.40210Y0.407-0.005
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5060.855-0.349
TTM0.4950.864-0.369
YOY0.4850.806-0.321
5Y0.4020.813-0.411
10Y0.4070.807-0.400

2. Market Valuation of Muramoto Electron (Thailand) 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 Muramoto Electron (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • A PE ratio of 18.30 means the investor is paying ฿18.30 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Muramoto Electron (Thailand) Public Company Limited:

  • The EOD is 22.977. Very good. +2
  • The MRQ is 18.303. Very good. +2
  • The TTM is 34.504. Good. +1
Trends
Current periodCompared to+/- 
EOD22.977MRQ18.303+4.675
MRQ18.303TTM34.504-16.202
TTM34.504YOY43.609-9.105
TTM34.5045Y18.767+15.737
5Y18.76710Y37.542-18.775
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD22.97742.226-19.249
MRQ18.30344.654-26.351
TTM34.50459.431-24.927
YOY43.60972.914-29.305
5Y18.76766.107-47.340
10Y37.54251.422-13.880
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Muramoto Electron (Thailand) 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 Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 26.695. Seems overpriced? -1
  • The TTM is -21.738. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ26.695TTM-21.738+48.433
TTM-21.738YOY6.143-27.881
TTM-21.7385Y-10.555-11.183
5Y-10.55510Y35.715-46.269
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ26.6950.604+26.091
TTM-21.7380.100-21.838
YOY6.1430.291+5.852
5Y-10.5550.119-10.674
10Y35.7150.161+35.554

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

Measures if the stock price of Muramoto Electron (Thailand) Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electronic Components industry mean).
  • A PB ratio of 0.79 means the investor is paying ฿0.79 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Muramoto Electron (Thailand) Public Company Limited:

  • The EOD is 0.990. Very good. +2
  • The MRQ is 0.789. Very good. +2
  • The TTM is 0.829. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.990MRQ0.789+0.201
MRQ0.789TTM0.829-0.040
TTM0.829YOY0.889-0.060
TTM0.8295Y0.734+0.095
5Y0.73410Y0.757-0.023
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD0.9901.606-0.616
MRQ0.7891.787-0.998
TTM0.8292.086-1.257
YOY0.8892.146-1.257
5Y0.7341.861-1.127
10Y0.7571.382-0.625
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Muramoto Electron (Thailand) 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---1.774-100%5.270-100%0.335-100%0.337-100%
Book Value Growth--0.9710.9710%0.9720%0.9710%0.9710%
Book Value Per Share--292.884292.735+0%279.388+5%277.287+6%272.760+7%
Book Value Per Share Growth---0.006-100%0.019-100%0.001-100%0.001-100%
Current Ratio--2.5472.647-4%2.692-5%3.192-20%1.905+34%
Debt To Asset Ratio--0.3360.331+1%0.326+3%0.285+18%0.287+17%
Debt To Equity Ratio--0.5060.495+2%0.485+4%0.402+26%0.407+24%
Dividend Per Share--0.0007.000-100%5.000-100%5.000-100%6.375-100%
Dividend Per Share Growth----99785.6530%-156892.1430%-132131.0000%-71728.1510%
Eps--12.6218.429+50%7.678+64%3.711+240%4.283+195%
Eps Growth--0.6860.037+1729%-0.487+171%-0.141+121%-0.137+120%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.925+8%
Net Profit Margin---0.025-100%0.036-100%0.015-100%0.020-100%
Operating Margin---0.033-100%0.044-100%0.027-100%0.016-100%
Operating Ratio---1.414-100%1.883-100%1.828-100%1.465-100%
Pb Ratio0.990+20%0.7890.829-5%0.889-11%0.734+7%0.757+4%
Pe Ratio22.977+20%18.30334.504-47%43.609-58%18.767-2%37.542-51%
Peg Ratio--26.695-21.738+181%6.143+335%-10.555+140%35.715-25%
Price Per Share290.000+20%231.000242.750-5%248.250-7%204.650+13%207.450+11%
Price To Total Gains Ratio8267967.258+20%6585863.5741646492.189+300%39.106+16840878%329290.870+1900%164659.362+3900%
Profit Growth--99.09897.238+2%95.733+4%48.161+106%70.485+41%
Quick Ratio--0.9861.052-6%1.080-9%1.091-10%1.092-10%
Return On Assets--0.0290.019+49%0.019+55%0.009+225%0.011+168%
Return On Equity--0.0430.029+50%0.028+56%0.013+230%0.016+178%
Total Gains Per Share--0.0008.774-100%10.270-100%5.335-100%6.712-100%
Total Gains Per Share Growth---113128.240-28282.683-75%-0.727-100%-5657.659-95%-2828.636-97%
Usd Book Value--175663516.000175574653.625+0%167569025.242+5%166310224.642+6%163594539.571+7%
Usd Book Value Change Per Share---0.051-100%0.151-100%0.010-100%0.010-100%
Usd Book Value Per Share--8.4068.402+0%8.018+5%7.958+6%7.828+7%
Usd Dividend Per Share--0.0000.201-100%0.144-100%0.143-100%0.183-100%
Usd Eps--0.3620.242+50%0.220+64%0.107+240%0.123+195%
Usd Price Per Share8.323+20%6.6306.967-5%7.125-7%5.873+13%5.954+11%
Usd Profit--7569847.8845055761.621+50%4604775.331+64%2225965.725+240%2568750.592+195%
Usd Revenue---94562338.500-100%122068443.082-100%95166778.766-100%101647050.043-100%
Usd Total Gains Per Share--0.0000.252-100%0.295-100%0.153-100%0.193-100%
 EOD+2 -3MRQTTM+15 -18YOY+15 -185Y+14 -1910Y+17 -17

3.2. Fundamental Score

Let's check the fundamental score of Muramoto Electron (Thailand) Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1522.977
Price to Book Ratio (EOD)Between0-10.990
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.986
Current Ratio (MRQ)Greater than12.547
Debt to Asset Ratio (MRQ)Less than10.336
Debt to Equity Ratio (MRQ)Less than10.506
Return on Equity (MRQ)Greater than0.150.043
Return on Assets (MRQ)Greater than0.050.029
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Muramoto Electron (Thailand) Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose293.000
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
 As reported
Total Liabilities -
Total Stockholder Equity+ -
Total Assets = -

Assets

Total Assets-
Total Current Assets7,255,712
Long-term Assets7,255,712
Total Current Assets
Net Receivables 2,809,017
Inventory 1,703,063
Total Current Assets  (as reported)7,255,712
Total Current Assets  (calculated)4,512,080
+/- 2,743,632
Long-term Assets
Property Plant Equipment 2,524,167
Long-term Assets  (as reported)0
Long-term Assets  (calculated)2,524,167
+/- 2,524,167

Liabilities & Shareholders' Equity

Total Current Liabilities2,849,231
Long-term Liabilities-
Total Stockholder Equity-
Total Current Liabilities
Accounts payable 2,216,969
Other Current Liabilities 528,468
Total Current Liabilities  (as reported)2,849,231
Total Current Liabilities  (calculated)2,745,437
+/- 103,794
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock208,981
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)208,981
+/- 208,981
Other
Net Tangible Assets 6,381,628



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-03-312002-09-302002-03-312001-09-30
> Total Assets 
5,834,512
5,509,847
6,468,766
5,509,847
7,185,587
7,935,310
7,606,339
7,704,177
8,147,141
8,718,983
8,508,313
9,005,891
8,501,140
8,306,860
8,324,334
8,576,725
9,354,530
9,388,952
8,984,681
8,853,154
8,879,762
8,559,544
8,557,313
8,680,360
9,714,839
9,062,380
7,587,948
7,827,767
8,696,932
8,692,877
8,906,483
9,119,542
9,959,231
9,459,607
9,675,839
8,735,706
8,652,008
7,648,469
8,075,820
8,316,087
8,156,346
7,231,640
6,947,131
7,243,304
7,048,386
7,659,977
7,759,899
7,920,935
7,990,503
8,038,563
7,918,376
8,224,501
8,296,391
8,303,828
8,156,582
8,537,949
8,455,066
8,366,810
8,070,171
7,854,749
8,020,506
7,960,787
7,768,561
8,086,448
8,047,632
7,795,479
7,348,330
7,292,953
7,168,148
7,279,954
7,333,774
7,487,239
7,858,951
8,576,093
8,724,389
8,764,877
8,594,892
9,263,719
8,895,052
9,218,604
0
09,218,6048,895,0529,263,7198,594,8928,764,8778,724,3898,576,0937,858,9517,487,2397,333,7747,279,9547,168,1487,292,9537,348,3307,795,4798,047,6328,086,4487,768,5617,960,7878,020,5067,854,7498,070,1718,366,8108,455,0668,537,9498,156,5828,303,8288,296,3918,224,5017,918,3768,038,5637,990,5037,920,9357,759,8997,659,9777,048,3867,243,3046,947,1317,231,6408,156,3468,316,0878,075,8207,648,4698,652,0088,735,7069,675,8399,459,6079,959,2319,119,5428,906,4838,692,8778,696,9327,827,7677,587,9489,062,3809,714,8398,680,3608,557,3138,559,5448,879,7628,853,1548,984,6819,388,9529,354,5308,576,7258,324,3348,306,8608,501,1409,005,8918,508,3138,718,9838,147,1417,704,1777,606,3397,935,3107,185,5875,509,8476,468,7665,509,8475,834,512
   > 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
5,782,007
5,507,395
5,357,200
5,574,442
5,538,949
5,333,537
5,648,401
5,680,579
5,450,329
5,033,528
5,014,885
4,950,427
5,081,365
5,177,733
5,317,366
5,666,657
6,068,562
6,190,279
6,186,400
6,046,876
6,649,393
6,224,460
6,571,955
7,255,712
7,255,7126,571,9556,224,4606,649,3936,046,8766,186,4006,190,2796,068,5625,666,6575,317,3665,177,7335,081,3654,950,4275,014,8855,033,5285,450,3295,680,5795,648,4015,333,5375,538,9495,574,4425,357,2005,507,3955,782,007000000000000000000000000000000000000000000000000000000000
       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
2,167,409
1,955,178
2,291,820
2,471,479
2,634,409
2,360,828
2,508,314
2,651,189
2,602,424
2,370,081
2,381,998
2,418,700
2,439,518
2,334,559
2,403,415
2,518,241
2,349,493
2,318,527
2,300,426
2,427,163
2,230,510
2,230,801
2,172,216
0
02,172,2162,230,8012,230,5102,427,1632,300,4262,318,5272,349,4932,518,2412,403,4152,334,5592,439,5182,418,7002,381,9982,370,0812,602,4242,651,1892,508,3142,360,8282,634,4092,471,4792,291,8201,955,1782,167,409000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,525,022
1,439,024
1,930,821
1,436,209
2,405,206
2,286,262
3,014,838
2,979,168
2,934,078
2,502,661
2,564,185
2,923,634
2,743,329
2,809,588
2,672,264
2,782,431
3,069,241
2,912,010
2,692,632
2,339,577
2,229,226
2,048,566
2,063,992
2,294,328
2,829,391
1,731,669
1,005,018
1,310,709
2,174,738
1,902,230
2,146,189
2,158,201
2,845,737
2,194,636
2,444,956
2,009,326
1,951,040
1,049,369
1,710,489
2,056,697
2,195,114
1,382,477
1,410,670
1,695,798
1,861,094
2,440,133
2,317,225
2,635,506
2,828,966
2,544,994
2,671,427
2,639,130
2,432,537
2,360,528
2,270,227
2,466,691
2,282,690
2,365,210
2,168,852
1,771,799
1,932,457
1,807,607
1,875,363
1,976,255
1,860,415
1,603,862
1,399,785
1,404,974
1,398,230
1,562,359
1,713,703
1,595,206
1,957,138
2,623,639
2,595,601
2,585,375
2,065,464
2,799,880
2,369,119
2,636,141
2,809,017
2,809,0172,636,1412,369,1192,799,8802,065,4642,585,3752,595,6012,623,6391,957,1381,595,2061,713,7031,562,3591,398,2301,404,9741,399,7851,603,8621,860,4151,976,2551,875,3631,807,6071,932,4571,771,7992,168,8522,365,2102,282,6902,466,6912,270,2272,360,5282,432,5372,639,1302,671,4272,544,9942,828,9662,635,5062,317,2252,440,1331,861,0941,695,7981,410,6701,382,4772,195,1142,056,6971,710,4891,049,3691,951,0402,009,3262,444,9562,194,6362,845,7372,158,2012,146,1891,902,2302,174,7381,310,7091,005,0181,731,6692,829,3912,294,3282,063,9922,048,5662,229,2262,339,5772,692,6322,912,0103,069,2412,782,4312,672,2642,809,5882,743,3292,923,6342,564,1852,502,6612,934,0782,979,1683,014,8382,286,2622,405,2061,436,2091,930,8211,439,0241,525,022
       Other Current Assets 
23,959
30,608
66,816
33,423
41,387
111,181
124,164
111,613
84,929
102,370
118,092
161,894
110,260
30,306
15,402
12,515
8,138
12,419
9,087
6,741
8,001
5,848
6,407
15,036
11,108
18,583
27,967
52,181
8,275
66,240
69,716
52,685
15,489
57,022
43,505
109,980
26,047
154,296
221,298
168,209
329,065
375,072
139,717
160,745
40,772
101,913
118,545
114,938
62,558
90,114
105,477
73,043
49,487
112,545
90,244
95,845
62,712
66,079
61,881
54,463
23,221
65,030
0
0
18,666
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000018,6660065,03023,22154,46361,88166,07962,71295,84590,244112,54549,48773,043105,47790,11462,558114,938118,545101,91340,772160,745139,717375,072329,065168,209221,298154,29626,047109,98043,50557,02215,48952,68569,71666,2408,27552,18127,96718,58311,10815,0366,4075,8488,0016,7419,08712,4198,13812,51515,40230,306110,260161,894118,092102,37084,929111,613124,164111,18141,38733,42366,81630,60823,959
   > 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
2,314,802
2,278,068
2,217,721
2,198,589
2,156,041
2,169,873
2,192,294
2,507,531
2,534,110
2,578,477
2,548,016
2,614,326
2,670,592
2,646,649
0
02,646,6492,670,5922,614,3262,548,0162,578,4772,534,1102,507,5312,192,2942,169,8732,156,0412,198,5892,217,7212,278,0682,314,802000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,192,984
2,219,307
2,268,795
2,219,307
2,459,396
2,451,217
2,517,426
2,531,606
2,655,156
2,720,357
2,934,795
3,085,085
3,226,203
3,412,010
3,567,455
3,751,102
3,703,833
3,682,444
3,639,709
3,557,006
3,484,418
3,409,919
3,384,050
3,541,139
3,500,947
3,773,627
3,977,454
3,998,068
3,982,467
4,014,330
4,089,808
4,147,169
4,145,785
4,122,188
4,114,002
4,281,076
4,270,349
4,225,341
4,118,166
4,097,974
3,731,935
3,698,626
3,568,905
3,478,024
3,014,850
3,018,573
2,920,649
2,853,236
2,770,174
2,737,929
2,719,330
2,670,215
2,672,266
2,592,669
2,559,257
2,569,431
2,569,235
2,507,424
2,528,256
2,464,181
2,389,089
2,364,313
2,359,665
2,370,243
2,287,846
2,272,048
2,244,911
2,217,303
2,165,335
2,149,456
2,111,935
2,126,920
2,152,184
2,442,303
2,458,244
2,505,655
2,483,707
2,553,321
2,617,297
2,584,094
2,524,167
2,524,1672,584,0942,617,2972,553,3212,483,7072,505,6552,458,2442,442,3032,152,1842,126,9202,111,9352,149,4562,165,3352,217,3032,244,9112,272,0482,287,8462,370,2432,359,6652,364,3132,389,0892,464,1812,528,2562,507,4242,569,2352,569,4312,559,2572,592,6692,672,2662,670,2152,719,3302,737,9292,770,1742,853,2362,920,6493,018,5733,014,8503,478,0243,568,9053,698,6263,731,9354,097,9744,118,1664,225,3414,270,3494,281,0764,114,0024,122,1884,145,7854,147,1694,089,8084,014,3303,982,4673,998,0683,977,4543,773,6273,500,9473,541,1393,384,0503,409,9193,484,4183,557,0063,639,7093,682,4443,703,8333,751,1023,567,4553,412,0103,226,2033,085,0852,934,7952,720,3572,655,1562,531,6062,517,4262,451,2172,459,3962,219,3072,268,7952,219,3072,192,984
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,687
2,517
2,674
2,567
3,383
3,173
3,063
2,929
2,708
3,063
2,813
2,560
2,307
2,060
1,877
1,687
1,505
1,251
2,051
1,814
1,813
1,713
1,992
1,802
2,088
3,646
3,397
3,152
2,910
2,700
2,492
8,199
7,782
6,923
7,577
9,706
8,429
9,783
8,281
9,445
9,301
10,083
8,789
6,186
7,020
23,858
21,814
23,978
22,743
22,978
20,822
20,088
19,642
0
0
0
0
0
0
0
0
0
0
0
0000000000019,64220,08820,82222,97822,74323,97821,81423,8587,0206,1868,78910,0839,3019,4458,2819,7838,4299,7067,5776,9237,7828,1992,4922,7002,9103,1523,3973,6462,0881,8021,9921,7131,8131,8142,0511,2511,5051,6871,8772,0602,3072,5602,8133,0632,7082,9293,0633,1733,3832,5672,6742,5172,68700000000000000000
       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
12,575
12,413
12,146
11,991
11,519
12,345
13,262
13,372
13,290
12,418
12,444
12,714
10,245
10,091
0
010,09110,24512,71412,44412,41813,29013,37213,26212,34511,51911,99112,14612,41312,575000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
3,203,351
2,788,166
3,343,281
2,788,166
3,373,683
3,895,574
3,635,699
3,404,446
3,526,208
3,983,751
3,915,441
4,050,353
3,278,750
2,968,914
3,244,140
3,330,930
3,916,376
3,735,464
3,394,679
3,116,798
3,004,899
2,557,393
2,759,640
2,713,672
3,461,375
2,622,198
1,507,070
1,928,021
2,699,134
2,562,859
2,761,305
2,828,268
3,338,016
2,672,632
3,129,029
2,178,247
2,087,465
1,402,510
2,032,526
2,306,506
2,317,720
1,546,885
1,760,619
2,096,135
2,145,259
2,553,013
2,640,335
2,681,300
2,618,171
2,453,009
2,399,479
2,568,385
2,383,267
2,235,745
2,383,896
2,641,930
2,436,580
2,239,994
2,195,066
1,915,854
2,039,645
1,945,823
1,937,169
2,180,286
2,078,615
1,846,793
1,742,321
1,800,212
1,707,016
1,784,293
1,919,268
2,088,671
2,327,065
2,804,330
3,016,299
2,862,537
2,622,517
3,072,501
2,857,295
3,097,924
0
03,097,9242,857,2953,072,5012,622,5172,862,5373,016,2992,804,3302,327,0652,088,6711,919,2681,784,2931,707,0161,800,2121,742,3211,846,7932,078,6152,180,2861,937,1691,945,8232,039,6451,915,8542,195,0662,239,9942,436,5802,641,9302,383,8962,235,7452,383,2672,568,3852,399,4792,453,0092,618,1712,681,3002,640,3352,553,0132,145,2592,096,1351,760,6191,546,8852,317,7202,306,5062,032,5261,402,5102,087,4652,178,2473,129,0292,672,6323,338,0162,828,2682,761,3052,562,8592,699,1341,928,0211,507,0702,622,1983,461,3752,713,6722,759,6402,557,3933,004,8993,116,7983,394,6793,735,4643,916,3763,330,9303,244,1402,968,9143,278,7504,050,3533,915,4413,983,7513,526,2083,404,4463,635,6993,895,5743,373,6832,788,1663,343,2812,788,1663,203,351
   > Total Current Liabilities 
2,818,161
2,434,769
3,164,414
2,434,769
3,265,880
3,786,437
3,567,249
3,338,328
3,500,683
3,961,892
3,897,248
4,035,825
3,267,888
2,961,718
2,740,680
2,658,843
3,346,226
3,192,081
2,929,354
2,677,928
2,605,715
2,158,471
2,406,937
2,361,038
3,169,443
2,277,218
1,265,089
1,690,910
2,533,715
2,402,357
2,607,397
2,748,370
3,338,016
2,672,632
3,129,029
2,178,247
2,087,465
1,319,494
1,938,697
2,196,392
2,192,697
1,426,633
1,584,640
1,780,828
1,845,647
2,261,742
2,354,590
2,409,083
2,349,403
2,174,261
2,121,329
2,287,055
2,080,840
1,943,108
2,101,091
2,367,667
2,143,132
1,961,398
1,909,686
1,631,459
1,725,705
1,613,539
1,596,156
1,834,114
1,723,084
1,490,360
1,383,645
1,337,261
1,208,975
1,284,668
1,399,475
1,558,277
1,816,167
2,282,833
2,474,955
2,305,880
2,066,279
2,522,176
2,247,639
2,493,387
2,849,231
2,849,2312,493,3872,247,6392,522,1762,066,2792,305,8802,474,9552,282,8331,816,1671,558,2771,399,4751,284,6681,208,9751,337,2611,383,6451,490,3601,723,0841,834,1141,596,1561,613,5391,725,7051,631,4591,909,6861,961,3982,143,1322,367,6672,101,0911,943,1082,080,8402,287,0552,121,3292,174,2612,349,4032,409,0832,354,5902,261,7421,845,6471,780,8281,584,6401,426,6332,192,6972,196,3921,938,6971,319,4942,087,4652,178,2473,129,0292,672,6323,338,0162,748,3702,607,3972,402,3572,533,7151,690,9101,265,0892,277,2183,169,4432,361,0382,406,9372,158,4712,605,7152,677,9282,929,3543,192,0813,346,2262,658,8432,740,6802,961,7183,267,8884,035,8253,897,2483,961,8923,500,6833,338,3283,567,2493,786,4373,265,8802,434,7693,164,4142,434,7692,818,161
       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
131,631
130,084
115,028
101,379
105,869
102,208
105,507
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000105,507102,208105,869101,379115,028130,084131,631000000000000000000000000000000000000000000000000000000000
       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
131,631
130,084
115,028
101,379
105,869
102,208
105,507
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000105,507102,208105,869101,379115,028130,084131,631000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,365,024
1,274,970
1,877,185
1,274,970
2,121,828
2,731,049
2,746,225
2,608,567
2,427,049
3,060,161
3,111,081
3,310,437
2,701,669
2,260,236
2,369,501
2,212,750
2,798,683
2,550,818
2,399,675
2,242,855
1,981,530
1,667,103
2,014,550
1,910,111
2,549,462
1,611,624
865,740
1,323,847
2,033,503
1,925,273
2,093,661
2,175,634
2,527,892
2,042,323
2,502,968
1,680,564
1,666,012
1,061,171
1,533,286
1,707,810
1,685,407
982,131
1,084,743
1,397,404
1,464,487
1,690,338
1,765,098
2,031,618
1,949,354
1,803,444
1,754,039
1,778,937
1,676,124
1,548,491
1,658,183
1,963,247
1,712,687
1,568,138
1,546,525
1,361,128
1,426,328
1,333,839
1,282,128
1,512,683
1,375,967
1,138,297
1,055,108
1,076,426
920,009
1,011,609
1,110,762
1,265,177
1,449,562
1,829,137
1,939,192
1,808,152
1,551,182
1,940,062
1,713,454
2,018,758
2,216,969
2,216,9692,018,7581,713,4541,940,0621,551,1821,808,1521,939,1921,829,1371,449,5621,265,1771,110,7621,011,609920,0091,076,4261,055,1081,138,2971,375,9671,512,6831,282,1281,333,8391,426,3281,361,1281,546,5251,568,1381,712,6871,963,2471,658,1831,548,4911,676,1241,778,9371,754,0391,803,4441,949,3542,031,6181,765,0981,690,3381,464,4871,397,4041,084,743982,1311,685,4071,707,8101,533,2861,061,1711,666,0121,680,5642,502,9682,042,3232,527,8922,175,6342,093,6611,925,2732,033,5031,323,847865,7401,611,6242,549,4621,910,1112,014,5501,667,1031,981,5302,242,8552,399,6752,550,8182,798,6832,212,7502,369,5012,260,2362,701,6693,310,4373,111,0813,060,1612,427,0492,608,5672,746,2252,731,0492,121,8281,274,9701,877,1851,274,9701,365,024
       Other Current Liabilities 
574,576
528,207
584,373
897,346
619,072
560,936
486,664
431,242
815,278
666,503
464,869
461,986
460,251
636,819
354,770
431,715
463,580
564,795
391,659
307,014
490,423
357,695
250,415
308,982
472,861
491,739
236,323
207,317
332,155
314,022
435,555
407,762
648,790
466,027
546,282
414,371
421,453
253,243
394,026
466,391
479,478
372,026
410,390
270,778
267,228
330,886
286,728
293,891
320,066
289,178
290,204
279,931
324,499
313,642
359,085
320,607
349,281
320,174
293,869
210,232
250,692
238,835
280,023
241,949
168,044
264,969
247,018
173,866
0
191,102
240,652
205,825
197,300
384,184
376,554
338,246
365,808
408,387
357,181
373,968
528,468
528,468373,968357,181408,387365,808338,246376,554384,184197,300205,825240,652191,1020173,866247,018264,969168,044241,949280,023238,835250,692210,232293,869320,174349,281320,607359,085313,642324,499279,931290,204289,178320,066293,891286,728330,886267,228270,778410,390372,026479,478466,391394,026253,243421,453414,371546,282466,027648,790407,762435,555314,022332,155207,317236,323491,739472,861308,982250,415357,695490,423307,014391,659564,795463,580431,715354,770636,819460,251461,986464,869666,503815,278431,242486,664560,936619,072897,346584,373528,207574,576
   > 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
358,676
462,951
498,042
499,625
519,793
530,394
510,897
521,497
541,344
556,657
556,238
550,325
609,656
604,537
0
0604,537609,656550,325556,238556,657541,344521,497510,897530,394519,793499,625498,042462,951358,676000000000000000000000000000000000000000000000000000000000000000000
       Other 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
75,126
76,769
78,638
80,506
54,508
65,231
121,650
126,438
130,508
134,579
138,650
142,720
146,603
150,485
154,368
173,595
178,085
182,570
187,078
214,926
220,051
224,588
229,466
261,245
267,280
272,810
273,202
271,184
266,913
271,245
354,134
399,411
406,468
412,882
415,181
388,250
380,550
382,390
386,583
371,232
373,354
378,627
383,250
348,367
348,367383,250378,627373,354371,232386,583382,390380,550388,250415,181412,882406,468399,411354,134271,245266,913271,184273,202272,810267,280261,245229,466224,588220,051214,926187,078182,570178,085173,595154,368150,485146,603142,720138,650134,579130,508126,438121,65065,23154,50880,50678,63876,76975,1260000000000000000000000000000000000000
> Total Stockholder Equity
2,631,161
2,721,681
3,125,485
2,721,681
3,811,904
4,039,736
3,970,640
4,299,731
4,620,933
4,735,232
4,592,872
4,955,538
5,222,389
5,337,946
5,080,194
5,245,795
5,438,154
5,653,488
5,590,002
5,736,356
5,874,863
6,002,151
5,797,673
5,966,688
6,253,463
6,440,182
6,080,878
5,899,746
5,997,797
6,130,018
6,145,178
6,291,274
6,621,215
6,786,975
6,546,810
6,557,459
6,564,543
6,245,959
6,043,294
6,009,581
5,838,626
5,684,755
5,186,512
5,147,169
4,903,127
5,106,964
5,119,564
5,239,635
5,372,332
5,585,554
5,518,897
5,656,116
5,913,125
6,068,083
5,772,686
5,896,019
6,018,486
6,126,816
5,875,105
5,938,895
5,980,861
6,014,964
5,831,392
5,906,162
5,969,017
5,948,686
5,606,009
5,492,741
5,461,132
5,495,661
5,414,506
5,398,568
5,531,886
5,771,763
5,708,090
5,902,340
5,972,375
6,191,218
6,037,757
6,120,680
0
06,120,6806,037,7576,191,2185,972,3755,902,3405,708,0905,771,7635,531,8865,398,5685,414,5065,495,6615,461,1325,492,7415,606,0095,948,6865,969,0175,906,1625,831,3926,014,9645,980,8615,938,8955,875,1056,126,8166,018,4865,896,0195,772,6866,068,0835,913,1255,656,1165,518,8975,585,5545,372,3325,239,6355,119,5645,106,9644,903,1275,147,1695,186,5125,684,7555,838,6266,009,5816,043,2946,245,9596,564,5436,557,4596,546,8106,786,9756,621,2156,291,2746,145,1786,130,0185,997,7975,899,7466,080,8786,440,1826,253,4635,966,6885,797,6736,002,1515,874,8635,736,3565,590,0025,653,4885,438,1545,245,7955,080,1945,337,9465,222,3894,955,5384,592,8724,735,2324,620,9334,299,7313,970,6404,039,7363,811,9042,721,6813,125,4852,721,6812,631,161
   Common Stock
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000
   Retained Earnings 
1,732,461
1,847,981
2,226,785
1,847,981
2,913,204
3,141,036
3,071,940
3,401,031
3,722,233
3,836,532
3,694,172
4,056,838
4,323,689
4,464,246
4,206,494
4,372,095
4,564,454
4,779,788
4,716,302
4,862,656
5,001,163
5,128,451
4,923,973
5,092,988
5,379,763
5,566,482
5,207,178
5,086,608
5,243,828
5,411,136
5,426,296
5,572,392
5,902,334
6,068,093
5,827,928
5,838,577
5,845,661
5,527,077
5,324,412
5,290,699
5,119,745
4,822,074
4,323,831
4,284,488
4,040,446
4,244,283
4,256,883
4,376,954
4,509,651
4,722,873
4,656,216
4,793,435
5,050,444
5,205,402
4,910,005
5,033,338
5,155,805
5,264,135
5,012,424
5,076,214
5,118,180
5,152,283
4,968,711
5,043,481
5,106,336
5,086,005
4,718,328
4,605,060
4,573,451
4,632,980
4,551,825
4,535,887
4,669,205
4,909,082
4,845,409
5,039,659
5,109,694
5,328,537
5,175,076
5,257,999
5,550,023
5,550,0235,257,9995,175,0765,328,5375,109,6945,039,6594,845,4094,909,0824,669,2054,535,8874,551,8254,632,9804,573,4514,605,0604,718,3285,086,0055,106,3365,043,4814,968,7115,152,2835,118,1805,076,2145,012,4245,264,1355,155,8055,033,3384,910,0055,205,4025,050,4444,793,4354,656,2164,722,8734,509,6514,376,9544,256,8834,244,2834,040,4464,284,4884,323,8314,822,0745,119,7455,290,6995,324,4125,527,0775,845,6615,838,5775,827,9286,068,0935,902,3345,572,3925,426,2965,411,1365,243,8285,086,6085,207,1785,566,4825,379,7635,092,9884,923,9735,128,4515,001,1634,862,6564,716,3024,779,7884,564,4544,372,0954,206,4944,464,2464,323,6894,056,8383,694,1723,836,5323,722,2333,401,0313,071,9403,141,0362,913,2041,847,9812,226,7851,847,9811,732,461
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000-154,818-154,818-154,818-154,818-154,818-154,818-154,818-154,818-154,818-154,818-154,818-154,818-119,730-60,562000000000000000000000000000
   Other Stockholders Equity 000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.