0 XP   0   0   0

MFEC PCL










Financial Health of Mfec




Comparing to competitors in the Information Technology Services industry




  Industry Rankings  


MFEC PCL
Buy, Hold or Sell?

Should you buy, hold or sell Mfec?

I guess you are interested in MFEC PCL. 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 Mfec

Let's start. I'm going to help you getting a better view of MFEC PCL. 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 MFEC PCL 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 MFEC PCL is doing in the market. If the company is worth buying. The latest step is to find out how other investors value MFEC PCL. The closing price on 2022-12-02 was ฿8.35 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.
MFEC PCL 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 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 able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of MFEC PCL.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Mfec to the Information Technology Services industry mean.
  • A Net Profit Margin of 3.1% means that ฿0.03 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of MFEC PCL:

  • The MRQ is 3.1%. The company is making a profit. +1
  • The TTM is 4.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM4.5%-1.4%
TTM4.5%YOY4.6%0.0%
TTM4.5%5Y3.3%+1.3%
5Y3.3%10Y4.5%-1.2%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%3.2%-0.1%
TTM4.5%2.7%+1.8%
YOY4.6%3.4%+1.2%
5Y3.3%2.8%+0.5%
10Y4.5%2.9%+1.6%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Mfec to the Information Technology Services industry mean.
  • 0.8% Return on Assets means that Mfec generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of MFEC PCL:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.8%TTM1.2%-0.4%
TTM1.2%YOY1.4%-0.2%
TTM1.2%5Y0.8%+0.3%
5Y0.8%10Y1.3%-0.4%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%0.9%-0.1%
TTM1.2%1.0%+0.2%
YOY1.4%1.1%+0.3%
5Y0.8%1.0%-0.2%
10Y1.3%1.0%+0.3%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Mfec to the Information Technology Services industry mean.
  • 2.2% Return on Equity means Mfec generated ฿0.02 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of MFEC PCL:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM3.3%-1.1%
TTM3.3%YOY3.3%-0.1%
TTM3.3%5Y1.9%+1.4%
5Y1.9%10Y2.5%-0.6%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%2.1%+0.1%
TTM3.3%2.4%+0.9%
YOY3.3%2.5%+0.8%
5Y1.9%2.2%-0.3%
10Y2.5%2.2%+0.3%

1.2. Operating Efficiency of MFEC PCL.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Mfec is operating .

  • Measures how much profit Mfec 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 Mfec to the Information Technology Services industry mean.
  • An Operating Margin of 3.2% means the company generated ฿0.03  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of MFEC PCL:

  • The MRQ is 3.2%. The company is operating less efficient.
  • The TTM is 5.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.2%TTM5.6%-2.4%
TTM5.6%YOY5.8%-0.1%
TTM5.6%5Y6.4%-0.8%
5Y6.4%10Y3.7%+2.7%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2%4.2%-1.0%
TTM5.6%4.3%+1.3%
YOY5.8%4.3%+1.5%
5Y6.4%3.7%+2.7%
10Y3.7%3.1%+0.6%
1.2.2. Operating Ratio

Measures how efficient Mfec is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • An Operation Ratio of 1.78 means that the operating costs are ฿1.78 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of MFEC PCL:

  • The MRQ is 1.779. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.763. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.779TTM1.763+0.016
TTM1.763YOY1.768-0.005
TTM1.7635Y1.748+0.015
5Y1.74810Y1.324+0.424
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7791.519+0.260
TTM1.7631.320+0.443
YOY1.7681.056+0.712
5Y1.7481.023+0.725
10Y1.3241.008+0.316

1.3. Liquidity of MFEC PCL.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Information Technology Services industry mean).
  • A Current Ratio of 1.37 means the company has ฿1.37 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of MFEC PCL:

  • The MRQ is 1.370. The company is just able to pay all its short-term debts.
  • The TTM is 1.418. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.370TTM1.418-0.048
TTM1.418YOY1.573-0.154
TTM1.4185Y1.838-0.420
5Y1.83810Y1.091+0.748
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3701.517-0.147
TTM1.4181.495-0.077
YOY1.5731.554+0.019
5Y1.8381.501+0.337
10Y1.0911.363-0.272
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Mfec to the Information Technology Services industry mean.
  • A Quick Ratio of 0.79 means the company can pay off ฿0.79 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of MFEC PCL:

  • The MRQ is 0.794. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.852. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.794TTM0.852-0.058
TTM0.852YOY0.957-0.105
TTM0.8525Y1.074-0.222
5Y1.07410Y1.122-0.048
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7941.012-0.218
TTM0.8521.027-0.175
YOY0.9571.068-0.111
5Y1.0741.029+0.045
10Y1.1220.957+0.165

1.4. Solvency of MFEC PCL.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Mfec to Information Technology Services industry mean.
  • A Debt to Asset Ratio of 0.64 means that Mfec assets are financed with 63.8% credit (debt) and the remaining percentage (100% - 63.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of MFEC PCL:

  • The MRQ is 0.638. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.626. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.638TTM0.626+0.012
TTM0.626YOY0.575+0.051
TTM0.6265Y0.497+0.129
5Y0.49710Y0.462+0.035
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6380.521+0.117
TTM0.6260.516+0.110
YOY0.5750.514+0.061
5Y0.4970.499-0.002
10Y0.4620.489-0.027
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Mfec to the Information Technology Services industry mean.
  • A Debt to Equity ratio of 178.4% means that company has ฿1.78 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of MFEC PCL:

  • The MRQ is 1.784. The company is just able to pay all its debts with equity.
  • The TTM is 1.701. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.784TTM1.701+0.083
TTM1.701YOY1.387+0.313
TTM1.7015Y1.081+0.620
5Y1.08110Y0.930+0.151
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7841.012+0.772
TTM1.7011.020+0.681
YOY1.3870.997+0.390
5Y1.0811.003+0.078
10Y0.9300.970-0.040

2. Market Valuation of MFEC PCL

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Mfec generates.

  • Above 15 is considered overpriced but always compare Mfec to the Information Technology Services industry mean.
  • A PE ratio of 100.51 means the investor is paying ฿100.51 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of MFEC PCL:

  • The EOD is 89.279. Neutral. Compare to industry.
  • The MRQ is 100.505. Seems overpriced? -1
  • The TTM is 76.218. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD89.279MRQ100.505-11.227
MRQ100.505TTM76.218+24.287
TTM76.218YOY47.190+29.028
TTM76.2185Y37.248+38.970
5Y37.24810Y50.053-12.805
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD89.27959.363+29.916
MRQ100.50562.348+38.157
TTM76.21865.808+10.410
YOY47.19060.186-12.996
5Y37.24858.251-21.003
10Y50.05350.041+0.012
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Mfec.

  • 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 MFEC PCL:

  • The MRQ is -388.618. Very Bad. -2
  • The TTM is -21.882. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-388.618TTM-21.882-366.736
TTM-21.882YOY-158.601+136.719
TTM-21.8825Y-47.572+25.690
5Y-47.57210Y-41.959-5.613
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-388.6180.141-388.759
TTM-21.8820.078-21.960
YOY-158.6010.168-158.769
5Y-47.5720.194-47.766
10Y-41.9590.186-42.145

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

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

  • At or below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • A PB ratio of 2.15 means the investor is paying ฿2.15 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of MFEC PCL:

  • The EOD is 1.910. Good. +1
  • The MRQ is 2.150. Good. +1
  • The TTM is 2.231. Good. +1
Trends
Current periodCompared to+/- 
EOD1.910MRQ2.150-0.240
MRQ2.150TTM2.231-0.081
TTM2.231YOY1.291+0.940
TTM2.2315Y1.269+0.963
5Y1.26910Y1.405-0.137
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.9102.181-0.271
MRQ2.1502.312-0.162
TTM2.2312.780-0.549
YOY1.2912.608-1.317
5Y1.2692.219-0.950
10Y1.4051.895-0.490
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of MFEC PCL 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---0.3070.045-777%0.034-1000%0.003-8904%0.019-1706%
Book Value Growth--0.9690.9710%0.9710%0.9710%0.9710%
Book Value Per Share--4.3724.489-3%4.300+2%4.281+2%4.249+3%
Book Value Per Share Growth---0.0700.009-841%0.007-1080%0.000-99%0.004-1970%
Current Ratio--1.3701.418-3%1.573-13%1.838-25%1.091+26%
Debt To Asset Ratio--0.6380.626+2%0.575+11%0.497+28%0.462+38%
Debt To Equity Ratio--1.7841.701+5%1.387+29%1.081+65%0.930+92%
Dividend Per Share--0.4000.200+100%0.200+100%0.186+115%0.248+61%
Dividend Per Share Growth----129079.1780%-51917.5110%-56540.9070%-29933.3020%
Eps--0.0940.145-35%0.143-34%0.084+12%0.106-12%
Eps Growth---0.259-0.141-45%-0.143-45%0.093-377%-0.100-61%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0310.045-31%0.046-32%0.033-5%0.045-30%
Operating Margin--0.0320.056-43%0.058-45%0.064-50%0.037-14%
Operating Ratio--1.7791.763+1%1.768+1%1.748+2%1.324+34%
Pb Ratio1.910-13%2.1502.231-4%1.291+67%1.269+70%1.405+53%
Pe Ratio89.279-13%100.50576.218+32%47.190+113%37.248+170%50.053+101%
Peg Ratio---388.618-21.882-94%-158.601-59%-47.572-88%-41.959-89%
Price Per Share8.350-13%9.40010.025-6%5.553+69%5.495+71%5.989+57%
Price To Total Gains Ratio89.426-13%100.67157.874+74%36.775+174%20.686+387%28.634+252%
Profit Growth--96.37596.7140%96.7080%77.969+24%87.122+11%
Quick Ratio--0.7940.852-7%0.957-17%1.074-26%1.122-29%
Return On Assets--0.0080.012-35%0.014-43%0.008-9%0.013-39%
Return On Equity--0.0220.033-33%0.033-35%0.019+14%0.025-13%
Revenue Growth--0.9730.972+0%0.970+0%0.971+0%0.970+0%
Total Gains Per Share--0.0930.245-62%0.234-60%0.190-51%0.267-65%
Total Gains Per Share Growth---4.532-0.832-82%-0.621-86%-1.276-72%-1.276-72%
Usd Book Value--55579075.20057071929.046-3%54672291.151+2%54434082.456+2%54025482.564+3%
Usd Book Value Change Per Share---0.0090.001-777%0.001-1000%0.000-8904%0.001-1706%
Usd Book Value Per Share--0.1260.129-3%0.124+2%0.123+2%0.122+3%
Usd Dividend Per Share--0.0120.006+100%0.006+100%0.005+115%0.007+61%
Usd Eps--0.0030.004-35%0.004-34%0.002+12%0.003-12%
Usd Price Per Share0.240-13%0.2710.289-6%0.160+69%0.158+71%0.172+57%
Usd Profit--1189094.4001838477.635-35%1811818.318-34%1062812.556+12%1343547.626-11%
Usd Revenue--38228198.40039725697.622-4%37746657.554+1%30491902.878+25%29687911.455+29%
Usd Total Gains Per Share--0.0030.007-62%0.007-60%0.005-51%0.008-65%
 EOD+3 -2MRQTTM+7 -27YOY+10 -245Y+15 -1910Y+12 -22

3.2. Fundamental Score

Let's check the fundamental score of MFEC PCL based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1589.279
Price to Book Ratio (EOD)Between0-11.910
Net Profit Margin (MRQ)Greater than00.031
Operating Margin (MRQ)Greater than00.032
Quick Ratio (MRQ)Greater than10.794
Current Ratio (MRQ)Greater than11.370
Debt to Asset Ratio (MRQ)Less than10.638
Debt to Equity Ratio (MRQ)Less than11.784
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.008
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of MFEC PCL based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.267
Ma 20Greater thanMa 508.083
Ma 50Greater thanMa 1008.380
Ma 100Greater thanMa 2008.836
OpenGreater thanClose8.500
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets5,332,417
Total Liabilities3,402,588
Total Stockholder Equity1,907,753
 As reported
Total Liabilities 3,402,588
Total Stockholder Equity+ 1,907,753
Total Assets = 5,332,417

Assets

Total Assets5,332,417
Total Current Assets4,273,565
Long-term Assets4,273,565
Total Current Assets
Cash And Cash Equivalents 87,353
Short-term Investments 39,914
Net Receivables 2,436,930
Inventory 296,641
Other Current Assets 138,081
Total Current Assets  (as reported)4,273,565
Total Current Assets  (calculated)2,998,919
+/- 1,274,646
Long-term Assets
Property Plant Equipment 158,220
Goodwill 257,973
Long Term Investments 202,815
Intangible Assets 20,973
Other Assets 418,871
Long-term Assets  (as reported)1,058,852
Long-term Assets  (calculated)1,058,852
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities3,118,595
Long-term Liabilities283,993
Total Stockholder Equity1,907,753
Total Current Liabilities
Short Long Term Debt 551,820
Accounts payable 832,707
Other Current Liabilities 1,556,760
Total Current Liabilities  (as reported)3,118,595
Total Current Liabilities  (calculated)2,941,287
+/- 177,308
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt91,536
Other Liabilities 220,176
Long-term Liabilities  (as reported)283,993
Long-term Liabilities  (calculated)311,712
+/- 27,719
Total Stockholder Equity
Common Stock441,454
Retained Earnings 467,733
Other Stockholders Equity 11,824
Total Stockholder Equity (as reported)1,907,753
Total Stockholder Equity (calculated)921,011
+/- 986,742
Other
Capital Stock441,454
Common Stock Shares Outstanding 441,454
Net Debt 464,467
Net Invested Capital 2,459,573
Net Tangible Assets 1,628,807
Net Working Capital 1,154,970



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
591,308
559,460
585,861
1,031,186
842,629
855,901
894,493
957,609
1,072,953
1,399,672
1,362,771
1,291,303
1,307,336
1,425,069
1,434,141
1,473,670
1,282,105
1,363,269
1,613,696
1,760,817
1,833,534
1,859,003
1,795,638
2,019,516
1,904,510
1,922,211
2,113,571
2,121,103
2,590,971
3,650,972
3,948,894
3,880,606
3,815,110
3,463,184
3,192,363
3,691,038
4,048,596
3,941,976
3,062,319
3,160,583
3,269,708
3,706,723
3,683,201
3,546,436
3,141,144
2,956,460
3,199,094
3,140,641
2,860,134
3,024,697
3,000,113
3,328,181
2,914,424
2,881,989
3,008,314
3,369,999
3,143,131
2,954,065
2,955,232
3,330,276
3,074,966
3,172,637
3,353,976
3,670,060
3,650,511
3,474,087
3,940,729
5,124,009
4,493,704
4,442,286
5,032,624
5,656,578
5,211,708
5,332,417
5,332,4175,211,7085,656,5785,032,6244,442,2864,493,7045,124,0093,940,7293,474,0873,650,5113,670,0603,353,9763,172,6373,074,9663,330,2762,955,2322,954,0653,143,1313,369,9993,008,3142,881,9892,914,4243,328,1813,000,1133,024,6972,860,1343,140,6413,199,0942,956,4603,141,1443,546,4363,683,2013,706,7233,269,7083,160,5833,062,3193,941,9764,048,5963,691,0383,192,3633,463,1843,815,1103,880,6063,948,8943,650,9722,590,9712,121,1032,113,5711,922,2111,904,5102,019,5161,795,6381,859,0031,833,5341,760,8171,613,6961,363,2691,282,1051,473,6701,434,1411,425,0691,307,3361,291,3031,362,7711,399,6721,072,953957,609894,493855,901842,6291,031,186585,861559,460591,308
   > 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
2,558,379
2,146,325
2,091,080
2,217,883
2,567,589
2,354,921
2,192,591
2,187,014
2,851,501
2,579,644
2,665,216
2,853,419
3,114,814
2,974,592
2,827,247
3,174,939
4,285,344
3,534,837
3,519,604
4,040,236
4,696,047
4,200,850
4,273,565
4,273,5654,200,8504,696,0474,040,2363,519,6043,534,8374,285,3443,174,9392,827,2472,974,5923,114,8142,853,4192,665,2162,579,6442,851,5012,187,0142,192,5912,354,9212,567,5892,217,8832,091,0802,146,3252,558,379000000000000000000000000000000000000000000000000000
       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
242,982
80,000
93,794
98,283
188,098
153,891
136,009
193,031
326,004
180,970
156,128
165,098
185,197
422,330
210,563
198,293
174,019
156,857
66,465
89,834
141,839
109,646
87,353
87,353109,646141,83989,83466,465156,857174,019198,293210,563422,330185,197165,098156,128180,970326,004193,031136,009153,891188,09898,28393,79480,000242,982000000000000000000000000000000000000000000000000000
       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
708,478
479,248
198,307
104,807
147,796
103,367
112,809
81,066
69,520
44,371
39,935
19,271
24,333
68,244
47,936
54,617
54,256
52,274
48,802
54,817
57,848
49,890
39,914
39,91449,89057,84854,81748,80252,27454,25654,61747,93668,24424,33319,27139,93544,37169,52081,066112,809103,367147,796104,807198,307479,248708,478000000000000000000000000000000000000000000000000000
       Net Receivables 
309,357
317,560
314,351
771,155
269,440
412,910
394,058
446,056
395,266
705,683
634,603
707,306
802,439
961,698
720,637
908,726
725,843
824,042
995,947
1,163,482
1,142,796
1,170,005
1,152,599
1,398,690
1,098,784
1,069,475
1,156,478
1,018,739
1,116,664
1,548,997
1,711,217
2,059,985
2,077,846
1,855,825
1,590,650
1,882,848
2,094,442
2,320,888
1,432,062
1,343,369
1,373,654
1,710,341
1,802,664
1,855,961
1,370,039
1,323,664
1,418,250
1,422,118
1,104,740
1,158,035
1,062,724
1,063,486
1,023,699
1,217,733
1,430,329
1,515,251
1,565,508
1,419,551
1,370,699
1,814,994
819,693
896,766
851,806
2,048,254
1,554,631
1,546,216
1,726,993
2,696,244
2,187,521
2,074,742
2,491,708
2,849,175
2,366,084
2,436,930
2,436,9302,366,0842,849,1752,491,7082,074,7422,187,5212,696,2441,726,9931,546,2161,554,6312,048,254851,806896,766819,6931,814,9941,370,6991,419,5511,565,5081,515,2511,430,3291,217,7331,023,6991,063,4861,062,7241,158,0351,104,7401,422,1181,418,2501,323,6641,370,0391,855,9611,802,6641,710,3411,373,6541,343,3691,432,0622,320,8882,094,4421,882,8481,590,6501,855,8252,077,8462,059,9851,711,2171,548,9971,116,6641,018,7391,156,4781,069,4751,098,7841,398,6901,152,5991,170,0051,142,7961,163,482995,947824,042725,843908,726720,637961,698802,439707,306634,603705,683395,266446,056394,058412,910269,440771,155314,351317,560309,357
       Other Current Assets 
22,541
21,057
24,454
54,095
103,608
142,948
174,864
185,351
197,664
185,720
241,548
212,590
67,183
58,339
75,082
91,799
95,441
80,457
115,117
122,723
129,154
171,369
164,892
139,417
153,785
151,881
162,846
68,825
96,064
114,457
119,576
99,426
68,769
54,196
48,061
38,815
60,752
51,333
38,591
41,332
40,569
45,450
41,839
35,742
39,144
51,751
68,595
39,850
30,824
31,132
34,887
35,334
36,395
27,358
31,034
37,576
36,735
22,416
17,400
31,985
13,532
11,450
12,238
13,779
87,614
65,864
66,048
62,694
57,884
60,639
65,363
83,443
69,799
138,081
138,08169,79983,44365,36360,63957,88462,69466,04865,86487,61413,77912,23811,45013,53231,98517,40022,41636,73537,57631,03427,35836,39535,33434,88731,13230,82439,85068,59551,75139,14435,74241,83945,45040,56941,33238,59151,33360,75238,81548,06154,19668,76999,426119,576114,45796,06468,825162,846151,881153,785139,417164,892171,369129,154122,723115,11780,45795,44191,79975,08258,33967,183212,590241,548185,720197,664185,351174,864142,948103,60854,09524,45421,05722,541
   > 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
495,322
507,421
500,557
555,246
675,919
646,840
765,790
838,665
958,867
922,682
992,388
960,531
1,010,858
1,058,852
1,058,8521,010,858960,531992,388922,682958,867838,665765,790646,840675,919555,246500,557507,421495,322000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
43,183
45,177
45,575
54,591
59,372
63,441
66,461
65,559
66,168
65,535
61,748
61,513
60,003
57,344
57,286
56,408
54,596
52,528
54,697
54,793
57,238
62,302
62,586
65,802
71,152
73,611
91,568
91,474
101,195
157,407
161,228
160,149
161,649
161,378
156,146
149,355
158,710
160,630
158,648
150,515
146,822
140,102
139,646
136,324
135,217
127,718
123,111
119,275
112,803
105,172
104,170
115,016
109,923
113,742
109,520
110,191
114,771
112,683
119,700
74,683
78,437
80,512
75,815
84,915
207,867
191,310
182,859
178,147
173,116
161,155
162,772
161,189
170,479
158,220
158,220170,479161,189162,772161,155173,116178,147182,859191,310207,86784,91575,81580,51278,43774,683119,700112,683114,771110,191109,520113,742109,923115,016104,170105,172112,803119,275123,111127,718135,217136,324139,646140,102146,822150,515158,648160,630158,710149,355156,146161,378161,649160,149161,228157,407101,19591,47491,56873,61171,15265,80262,58662,30257,23854,79354,69752,52854,59656,40857,28657,34460,00361,51361,74865,53566,16865,55966,46163,44159,37254,59145,57545,17743,183
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
15,107
13,915
12,722
11,529
11,529
11,529
11,529
11,529
11,529
11,529
11,529
11,529
11,529
11,529
11,529
11,529
11,529
575,735
575,735
575,735
575,735
575,735
575,735
575,735
574,489
574,489
574,489
566,989
566,989
566,989
562,959
562,960
562,960
562,960
562,960
546,960
546,960
546,960
546,960
500,810
500,810
500,810
500,810
500,810
500,810
463,483
463,483
257,973
257,973
257,973
257,973
257,973
257,973
257,973
257,973
257,973
257,973
257,973
257,973
257,973
257,973
257,973
257,973257,973257,973257,973257,973257,973257,973257,973257,973257,973257,973257,973257,973257,973257,973463,483463,483500,810500,810500,810500,810500,810500,810546,960546,960546,960546,960562,960562,960562,960562,960562,959566,989566,989566,989574,489574,489574,489575,735575,735575,735575,735575,735575,735575,73511,52911,52911,52911,52911,52911,52911,52911,52911,52911,52911,52911,52911,52911,52912,72213,91515,107000000000000
       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
95,767
96,954
100,354
105,372
114,216
111,378
117,469
115,722
75,123
76,070
78,609
79,008
132,790
123,083
119,197
118,270
171,210
174,469
175,461
179,693
179,368
179,027
202,815
202,815179,027179,368179,693175,461174,469171,210118,270119,197123,083132,79079,00878,60976,07075,123115,722117,469111,378114,216105,372100,35496,95495,767000000000000000000000000000000000000000000000000000
       Intangible Assets 
243
219
298
3,604
3,708
3,722
3,676
7,128
7,989
2,755
2,420
2,071
16,977
15,579
14,181
12,921
22,868
22,240
22,226
17,187
19,777
19,951
20,647
20,263
20,774
20,576
21,010
45,785
48,757
625,106
643,533
640,889
641,883
638,934
642,548
643,636
647,207
634,110
634,260
623,651
620,621
616,613
608,680
605,297
602,298
599,116
597,296
577,683
575,236
560,038
567,912
527,374
529,917
535,798
533,036
534,414
518,240
20,639
20,929
18,425
19,542
20,454
18,992
22,520
22,209
22,464
22,548
24,091
24,328
23,957
23,648
22,951
22,191
20,973
20,97322,19122,95123,64823,95724,32824,09122,54822,46422,20922,52018,99220,45419,54218,42520,92920,639518,240534,414533,036535,798529,917527,374567,912560,038575,236577,683597,296599,116602,298605,297608,680616,613620,621623,651634,260634,110647,207643,636642,548638,934641,883640,889643,533625,10648,75745,78521,01020,57620,77420,26320,64719,95119,77717,18722,22622,24022,86812,92114,18115,57916,9772,0712,4202,7557,9897,1283,6763,7223,7083,604298219243
       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
15,007
15,597
13,787
13,757
7,122
8,198
5,811
2,790
2,850
3,371
3,116
2,849
1,229
1,198
1,1981,2292,8493,1163,3712,8502,7905,8118,1987,12213,75713,78715,59715,007000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
159,554
174,017
176,619
531,403
328,613
330,266
348,231
387,854
507,076
878,216
813,900
701,689
705,426
864,896
833,573
838,409
564,555
754,222
965,163
1,039,475
1,062,585
1,181,655
1,090,875
1,276,992
1,109,591
1,190,628
1,290,405
1,287,268
1,747,968
2,085,551
2,318,766
2,192,647
2,109,823
1,870,465
1,544,746
1,961,834
2,224,368
2,195,444
1,282,303
1,320,977
1,374,591
1,897,895
1,816,815
1,612,479
1,161,758
1,167,153
1,374,118
1,224,979
926,436
1,156,592
1,051,612
1,344,480
895,405
981,888
1,057,906
1,382,703
1,129,054
1,061,031
1,024,624
1,598,430
1,317,324
1,463,138
1,610,637
1,812,903
1,733,672
1,684,417
2,110,678
3,191,487
2,512,707
2,592,482
3,114,727
3,642,837
3,146,518
3,402,588
3,402,5883,146,5183,642,8373,114,7272,592,4822,512,7073,191,4872,110,6781,684,4171,733,6721,812,9031,610,6371,463,1381,317,3241,598,4301,024,6241,061,0311,129,0541,382,7031,057,906981,888895,4051,344,4801,051,6121,156,592926,4361,224,9791,374,1181,167,1531,161,7581,612,4791,816,8151,897,8951,374,5911,320,9771,282,3032,195,4442,224,3681,961,8341,544,7461,870,4652,109,8232,192,6472,318,7662,085,5511,747,9681,287,2681,290,4051,190,6281,109,5911,276,9921,090,8751,181,6551,062,5851,039,475965,163754,222564,555838,409833,573864,896705,426701,689813,900878,216507,076387,854348,231330,266328,613531,403176,619174,017159,554
   > Total Current Liabilities 
159,554
174,017
176,619
531,403
328,613
330,266
348,231
387,722
506,922
878,216
813,900
701,689
705,426
864,896
833,573
838,409
563,288
753,023
960,491
1,035,129
1,058,517
1,178,084
1,087,696
1,274,212
995,307
1,091,457
1,206,480
1,218,724
1,673,872
2,011,850
2,257,856
2,143,387
2,060,922
1,819,936
1,494,992
1,881,561
2,149,024
2,124,112
1,214,224
1,262,715
1,331,748
1,853,250
1,770,298
1,562,128
1,109,408
1,115,170
1,320,179
1,168,046
867,687
1,096,938
989,428
1,284,106
831,287
914,023
987,233
1,311,657
1,055,149
983,046
942,105
1,499,107
1,214,486
1,352,337
1,496,320
1,638,189
1,457,083
1,435,764
1,856,140
2,901,484
2,227,903
2,321,646
2,839,592
3,349,517
2,843,382
3,118,595
3,118,5952,843,3823,349,5172,839,5922,321,6462,227,9032,901,4841,856,1401,435,7641,457,0831,638,1891,496,3201,352,3371,214,4861,499,107942,105983,0461,055,1491,311,657987,233914,023831,2871,284,106989,4281,096,938867,6871,168,0461,320,1791,115,1701,109,4081,562,1281,770,2981,853,2501,331,7481,262,7151,214,2242,124,1122,149,0241,881,5611,494,9921,819,9362,060,9222,143,3872,257,8562,011,8501,673,8721,218,7241,206,4801,091,457995,3071,274,2121,087,6961,178,0841,058,5171,035,129960,491753,023563,288838,409833,573864,896705,426701,689813,900878,216506,922387,722348,231330,266328,613531,403176,619174,017159,554
       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
10,431
11,306
9,099
8,932
1,421
85,735
1,117
0
0
0
2,142
64,483
13,669
0
0
0
0
0
0
0
0
0
0
000000000013,66964,4832,1420001,11785,7351,4218,9329,09911,30610,431000000000000000000000000000000000000000000000000000
       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
10,431
11,306
9,099
8,932
1,421
85,735
1,117
0
0
0
2,142
64,483
13,669
20,590
27,497
20,000
20,000
20,000
113,000
544,717
405,000
362,317
551,820
551,820362,317405,000544,717113,00020,00020,00020,00027,49720,59013,66964,4832,1420001,11785,7351,4218,9329,09911,30610,431000000000000000000000000000000000000000000000000000
       Accounts payable 
115,592
108,256
125,593
281,800
105,519
150,546
181,791
239,555
177,957
238,107
189,861
284,304
185,796
192,808
244,038
234,738
186,658
192,603
318,329
258,389
254,578
267,230
338,053
366,950
302,068
294,302
360,456
431,124
597,696
485,110
624,704
292,076
301,594
400,354
443,121
512,573
845,408
661,590
349,485
471,712
451,694
1,083,762
916,858
530,201
331,297
393,110
542,688
496,233
258,964
573,831
392,332
552,638
236,957
369,567
395,479
595,395
309,184
395,634
363,334
584,050
442,171
510,352
594,229
507,814
395,678
429,528
785,648
1,116,145
783,898
796,313
674,344
917,697
582,329
832,707
832,707582,329917,697674,344796,313783,8981,116,145785,648429,528395,678507,814594,229510,352442,171584,050363,334395,634309,184595,395395,479369,567236,957552,638392,332573,831258,964496,233542,688393,110331,297530,201916,8581,083,762451,694471,712349,485661,590845,408512,573443,121400,354301,594292,076624,704485,110597,696431,124360,456294,302302,068366,950338,053267,230254,578258,389318,329192,603186,658234,738244,038192,808185,796284,304189,861238,107177,957239,555181,791150,546105,519281,800125,593108,256115,592
       Other Current Liabilities 
30,223
15,043
22,533
85,143
48,319
44,996
47,041
44,253
99,386
240,335
262,783
100,459
251,729
260,150
281,554
317,785
238,421
231,901
331,463
437,610
378,795
417,713
380,323
380,268
396,371
373,883
328,816
313,492
521,208
821,636
781,796
563,324
591,397
566,135
556,221
785,788
860,351
520,017
496,185
541,748
557,034
547,038
565,230
624,982
503,343
487,274
720,167
632,230
566,909
499,326
580,881
722,458
584,229
536,356
583,598
715,486
660,831
536,360
513,506
733,275
67,822
85,382
84,697
859,531
888,187
818,864
849,785
1,421,636
1,271,224
1,202,972
1,381,204
1,669,531
1,753,963
1,556,760
1,556,7601,753,9631,669,5311,381,2041,202,9721,271,2241,421,636849,785818,864888,187859,53184,69785,38267,822733,275513,506536,360660,831715,486583,598536,356584,229722,458580,881499,326566,909632,230720,167487,274503,343624,982565,230547,038557,034541,748496,185520,017860,351785,788556,221566,135591,397563,324781,796821,636521,208313,492328,816373,883396,371380,268380,323417,713378,795437,610331,463231,901238,421317,785281,554260,150251,729100,459262,783240,33599,38644,25347,04144,99648,31985,14322,53315,04330,223
   > 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
102,838
110,801
114,317
174,714
276,589
248,653
254,538
290,003
284,804
270,836
275,135
293,320
303,136
283,993
283,993303,136293,320275,135270,836284,804290,003254,538248,653276,589174,714114,317110,801102,838000000000000000000000000000000000000000000000000000000000000
       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
21,303
35,647
37,836
40,028
42,652
45,277
45,398
47,906
50,022
53,160
56,179
51,690
37,064
39,417
41,928
41,336
44,379
44,989
47,935
50,880
53,774
55,774
58,838
57,249
61,221
65,193
68,236
68,752
71,647
77,531
82,215
99,322
102,838
106,353
109,869
129,524
133,195
136,867
140,607
164,542
169,638
218,148
222,170
185,838
191,294
220,176
220,176191,294185,838222,170218,148169,638164,542140,607136,867133,195129,524109,869106,353102,83899,32282,21577,53171,64768,75268,23665,19361,22157,24958,83855,77453,77450,88047,93544,98944,37941,33641,92839,41737,06451,69056,17953,16050,02247,90645,39845,27742,65240,02837,83635,64721,3030000000000000000000000000000
       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
2,853
0
0
002,85300000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
431,754
385,443
408,318
483,476
498,619
509,381
530,279
553,684
555,718
514,085
541,214
582,083
597,970
557,962
598,774
633,462
715,369
606,517
645,662
718,084
766,572
672,596
699,886
735,967
788,265
724,467
815,524
824,919
834,125
1,558,746
1,621,915
1,679,258
1,696,239
1,584,898
1,639,611
1,720,615
1,814,584
1,737,932
1,770,445
1,828,794
1,881,937
1,794,795
1,851,771
1,918,690
1,961,957
1,772,330
1,806,854
1,895,703
1,914,203
1,862,663
1,942,665
1,977,205
2,010,792
1,892,393
1,939,097
1,975,335
2,002,407
1,884,607
1,912,141
1,708,087
1,733,805
1,687,140
1,720,044
1,832,307
1,891,784
1,768,663
1,807,397
1,904,732
1,954,019
1,825,889
1,893,336
1,988,347
2,040,372
1,907,753
1,907,7532,040,3721,988,3471,893,3361,825,8891,954,0191,904,7321,807,3971,768,6631,891,7841,832,3071,720,0441,687,1401,733,8051,708,0871,912,1411,884,6072,002,4071,975,3351,939,0971,892,3932,010,7921,977,2051,942,6651,862,6631,914,2031,895,7031,806,8541,772,3301,961,9571,918,6901,851,7711,794,7951,881,9371,828,7941,770,4451,737,9321,814,5841,720,6151,639,6111,584,8981,696,2391,679,2581,621,9151,558,746834,125824,919815,524724,467788,265735,967699,886672,596766,572718,084645,662606,517715,369633,462598,774557,962597,970582,083541,214514,085555,718553,684530,279509,381498,619483,476408,318385,443431,754
   Common Stock
200,000
200,000
200,000
200,000
200,000
217,000
217,000
217,000
217,000
217,000
217,000
217,000
217,000
217,000
217,000
217,000
234,211
234,211
234,920
234,920
241,945
241,945
243,677
243,677
255,027
255,027
281,185
281,186
283,185
438,301
438,301
438,301
439,352
439,352
439,352
439,352
440,403
440,403
440,403
440,403
441,453
441,453
441,453
441,454
441,453
441,453
441,453
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454
441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,454441,453441,453441,453441,454441,453441,453441,453440,403440,403440,403440,403439,352439,352439,352439,352438,301438,301438,301283,185281,186281,185255,027255,027243,677243,677241,945241,945234,920234,920234,211234,211217,000217,000217,000217,000217,000217,000217,000217,000217,000217,000217,000200,000200,000200,000200,000200,000
   Retained Earnings 
83,970
37,659
60,534
128,835
143,978
61,294
82,193
101,760
103,794
62,161
89,290
125,158
162,251
122,243
163,055
197,743
228,879
120,027
157,719
230,140
258,912
170,704
190,260
224,091
245,463
181,665
198,413
207,808
209,014
142,547
205,716
263,060
276,041
164,693
219,393
300,399
390,359
313,735
346,248
404,556
453,625
366,428
423,444
490,250
533,528
344,053
378,589
467,146
485,129
433,185
513,051
546,894
579,341
462,685
510,149
546,380
573,703
455,971
479,660
270,581
252,237
205,444
238,390
394,705
454,433
330,784
369,518
470,186
519,316
388,503
449,089
551,060
603,026
467,733
467,733603,026551,060449,089388,503519,316470,186369,518330,784454,433394,705238,390205,444252,237270,581479,660455,971573,703546,380510,149462,685579,341546,894513,051433,185485,129467,146378,589344,053533,528490,250423,444366,428453,625404,556346,248313,735390,359300,399219,393164,693276,041263,060205,716142,547209,014207,808198,413181,665245,463224,091190,260170,704258,912230,140157,719120,027228,879197,743163,055122,243162,251125,15889,29062,161103,794101,76082,19361,294143,978128,83560,53437,65983,970
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000
   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
2,116
3,255
1,512
752
760
508
440
4,285
9,310
9,222
9,350
9,308
9,407
9,155
9,683
9,683
6,350
6,507
9,190
16,051
9,091
9,150
11,824
11,8249,1509,09116,0519,1906,5076,3509,6839,6839,1559,4079,3089,3509,2229,3104,2854405087607521,5123,2552,116000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.