0 XP   0   0   0

Metro Systems Corporation Public Company Limited










Financial Health of Metro Systems Corporation Public Company Limited




Comparing to competitors in the Electronics & Computer Distribution industry




  Industry Rankings  


Richest
#62 / 121

Total Sales
#57 / 121

Making Money
#62 / 121

Working Efficiently
#40 / 121

Metro Systems Corporation Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Metro Systems Corporation Public Company Limited?

I guess you are interested in Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited

Let's start. I'm going to help you getting a better view of Metro Systems Corporation 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 Metro Systems Corporation 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 Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited. The closing price on 2022-11-25 was ฿10.10 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.
Metro Systems Corporation 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 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 Metro Systems Corporation Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A Net Profit Margin of 3.6% means that ฿0.04 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 3.6%. The company is making a profit. +1
  • The TTM is 3.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM3.1%+0.4%
TTM3.1%YOY2.1%+1.0%
TTM3.1%5Y2.9%+0.3%
5Y2.9%10Y2.9%0.0%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%2.7%+0.9%
TTM3.1%2.5%+0.6%
YOY2.1%2.1%+0.0%
5Y2.9%1.8%+1.1%
10Y2.9%1.7%+1.2%
1.1.2. Return on Assets

Shows how efficient Metro Systems Corporation Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • 2.1% Return on Assets means that Metro Systems Corporation Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.1%TTM1.8%+0.3%
TTM1.8%YOY1.3%+0.5%
TTM1.8%5Y1.6%+0.1%
5Y1.6%10Y1.7%-0.1%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%1.4%+0.7%
TTM1.8%1.5%+0.3%
YOY1.3%1.4%-0.1%
5Y1.6%1.2%+0.4%
10Y1.7%1.1%+0.6%
1.1.3. Return on Equity

Shows how efficient Metro Systems Corporation Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • 3.7% Return on Equity means Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited:

  • The MRQ is 3.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.7%TTM3.1%+0.5%
TTM3.1%YOY2.2%+1.0%
TTM3.1%5Y3.0%+0.2%
5Y3.0%10Y3.3%-0.3%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%3.4%+0.3%
TTM3.1%3.4%-0.3%
YOY2.2%3.6%-1.4%
5Y3.0%3.0%0.0%
10Y3.3%2.8%+0.5%

1.2. Operating Efficiency of Metro Systems Corporation Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Metro Systems Corporation Public Company Limited is operating .

  • Measures how much profit Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • An Operating Margin of 4.4% means the company generated ฿0.04  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Metro Systems Corporation Public Company Limited:

  • The MRQ is 4.4%. The company is operating less efficient.
  • The TTM is 3.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.4%TTM3.3%+1.2%
TTM3.3%YOY3.2%+0.1%
TTM3.3%5Y3.9%-0.6%
5Y3.9%10Y2.1%+1.7%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ4.4%3.1%+1.3%
TTM3.3%3.0%+0.3%
YOY3.2%2.5%+0.7%
5Y3.9%2.5%+1.4%
10Y2.1%2.1%+0.0%
1.2.2. Operating Ratio

Measures how efficient Metro Systems Corporation Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronics & Computer Distribution industry mean).
  • An Operation Ratio of 1.82 means that the operating costs are ฿1.82 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Metro Systems Corporation Public Company Limited:

  • The MRQ is 1.816. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.828. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.816TTM1.828-0.012
TTM1.828YOY1.820+0.008
TTM1.8285Y1.810+0.018
5Y1.81010Y1.399+0.410
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8161.719+0.097
TTM1.8281.708+0.120
YOY1.8201.486+0.334
5Y1.8101.514+0.296
10Y1.3991.266+0.133

1.3. Liquidity of Metro Systems Corporation Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Metro Systems Corporation Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Electronics & Computer Distribution industry mean).
  • A Current Ratio of 1.96 means the company has ฿1.96 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Metro Systems Corporation Public Company Limited:

  • The MRQ is 1.960. The company is able to pay all its short-term debts. +1
  • The TTM is 2.085. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.960TTM2.085-0.125
TTM2.085YOY2.093-0.008
TTM2.0855Y1.931+0.154
5Y1.93110Y1.096+0.835
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9601.554+0.406
TTM2.0851.546+0.539
YOY2.0931.557+0.536
5Y1.9311.540+0.391
10Y1.0961.428-0.332
1.3.2. Quick Ratio

Measures if Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A Quick Ratio of 1.37 means the company can pay off ฿1.37 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Metro Systems Corporation Public Company Limited:

  • The MRQ is 1.369. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.484. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.369TTM1.484-0.115
TTM1.484YOY1.427+0.056
TTM1.4845Y1.299+0.185
5Y1.29910Y1.172+0.127
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3690.833+0.536
TTM1.4840.837+0.647
YOY1.4270.858+0.569
5Y1.2990.861+0.438
10Y1.1720.831+0.341

1.4. Solvency of Metro Systems Corporation Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Metro Systems Corporation Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Metro Systems Corporation Public Company Limited to Electronics & Computer Distribution industry mean.
  • A Debt to Asset Ratio of 0.44 means that Metro Systems Corporation Public Company Limited assets are financed with 44.0% credit (debt) and the remaining percentage (100% - 44.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.440. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.426. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.440TTM0.426+0.014
TTM0.426YOY0.415+0.011
TTM0.4265Y0.444-0.018
5Y0.44410Y0.476-0.032
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4400.579-0.139
TTM0.4260.573-0.147
YOY0.4150.581-0.166
5Y0.4440.555-0.111
10Y0.4760.550-0.074
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A Debt to Equity ratio of 78.6% means that company has ฿0.79 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.786. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.754. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.786TTM0.754+0.033
TTM0.754YOY0.714+0.040
TTM0.7545Y0.806-0.053
5Y0.80610Y0.928-0.122
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7861.412-0.626
TTM0.7541.431-0.677
YOY0.7141.485-0.771
5Y0.8061.521-0.715
10Y0.9281.475-0.547

2. Market Valuation of Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A PE ratio of 46.70 means the investor is paying ฿46.70 for every ฿1 in earnings.

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

  • The EOD is 50.449. Good. +1
  • The MRQ is 46.703. Good. +1
  • The TTM is 46.587. Good. +1
Trends
Current periodCompared to+/- 
EOD50.449MRQ46.703+3.746
MRQ46.703TTM46.587+0.116
TTM46.587YOY67.096-20.509
TTM46.5875Y53.247-6.660
5Y53.24710Y46.283+6.965
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD50.44931.681+18.768
MRQ46.70335.498+11.205
TTM46.58735.893+10.694
YOY67.09636.138+30.958
5Y53.24736.747+16.500
10Y46.28330.992+15.291
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited:

  • The MRQ is 435.503. Seems overpriced? -1
  • The TTM is 721.776. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ435.503TTM721.776-286.273
TTM721.776YOY-3.928+725.704
TTM721.7765Y168.330+553.446
5Y168.33010Y934.387-766.057
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ435.5030.167+435.336
TTM721.7760.079+721.697
YOY-3.9280.139-4.067
5Y168.3300.074+168.256
10Y934.3870.103+934.284

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

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

  • At or below 1 is considered healthy (always compare to Electronics & Computer Distribution industry mean).
  • A PB ratio of 1.71 means the investor is paying ฿1.71 for each ฿1 in book value.

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

  • The EOD is 1.849. Good. +1
  • The MRQ is 1.711. Good. +1
  • The TTM is 1.471. Good. +1
Trends
Current periodCompared to+/- 
EOD1.849MRQ1.711+0.137
MRQ1.711TTM1.471+0.241
TTM1.471YOY1.160+0.311
TTM1.4715Y1.237+0.233
5Y1.23710Y1.236+0.001
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD1.8491.265+0.584
MRQ1.7111.344+0.367
TTM1.4711.535-0.064
YOY1.1601.339-0.179
5Y1.2371.363-0.126
10Y1.2361.067+0.169
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Metro Systems Corporation 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---0.2080.069-400%0.041-613%0.049-526%0.056-471%
Book Value Growth--0.9710.9720%0.9720%0.9720%0.9720%
Book Value Per Share--5.4635.492-1%5.261+4%5.187+5%4.609+19%
Book Value Per Share Growth---0.0380.013-405%0.007-613%0.009-525%0.012-410%
Current Ratio--1.9602.085-6%2.093-6%1.931+2%1.096+79%
Debt To Asset Ratio--0.4400.426+3%0.415+6%0.444-1%0.476-8%
Debt To Equity Ratio--0.7860.754+4%0.714+10%0.806-2%0.928-15%
Dividend Per Share--0.3800.190+100%0.075+407%0.155+145%0.202+88%
Dividend Per Share Growth----157.8490%-6637.8990%-2094.4730%-2564.2810%
Eps--0.2000.173+16%0.116+73%0.155+29%0.150+34%
Eps Growth--0.1070.207-48%-0.484+552%-0.358+434%-0.270+351%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0360.031+14%0.021+66%0.029+24%0.029+22%
Operating Margin--0.0440.033+35%0.032+38%0.039+15%0.021+109%
Operating Ratio--1.8161.828-1%1.8200%1.810+0%1.399+30%
Pb Ratio1.849+7%1.7111.471+16%1.160+48%1.237+38%1.236+38%
Pe Ratio50.449+7%46.70346.587+0%67.096-30%53.247-12%46.283+1%
Peg Ratio--435.503721.776-40%-3.928+101%168.330+159%934.387-53%
Price Per Share10.100+7%9.3508.100+15%6.100+53%6.431+45%5.692+64%
Price To Total Gains Ratio58.966+7%54.58739.293+39%67.178-19%51.860+5%28.248+93%
Profit Growth--97.50097.7790%95.844+2%96.197+1%96.445+1%
Quick Ratio--1.3691.484-8%1.427-4%1.299+5%1.172+17%
Return On Assets--0.0210.018+14%0.013+61%0.016+24%0.017+19%
Return On Equity--0.0370.031+17%0.022+67%0.030+23%0.033+10%
Revenue Growth--0.9670.974-1%0.9700%0.9720%0.9720%
Total Gains Per Share--0.1710.259-34%0.115+48%0.204-16%0.258-34%
Total Gains Per Share Growth---2.260-0.239-89%-0.476-79%-0.585-74%-0.610-73%
Usd Book Value--55070484.00055359618.377-1%53033911.686+4%52285579.248+5%46459973.294+19%
Usd Book Value Change Per Share---0.0060.002-400%0.001-613%0.001-526%0.002-471%
Usd Book Value Per Share--0.1530.154-1%0.147+4%0.145+5%0.129+19%
Usd Dividend Per Share--0.0110.005+100%0.002+407%0.004+145%0.006+88%
Usd Eps--0.0060.005+16%0.003+73%0.004+29%0.004+34%
Usd Price Per Share0.283+7%0.2620.227+15%0.171+53%0.180+45%0.159+64%
Usd Profit--2018044.0001740559.688+16%1165015.390+73%1561140.693+29%1511245.674+34%
Usd Revenue--56679532.00055770426.320+2%51864408.498+9%53251885.975+6%51425510.508+10%
Usd Total Gains Per Share--0.0050.007-34%0.003+48%0.006-16%0.007-34%
 EOD+2 -3MRQTTM+14 -20YOY+20 -145Y+22 -1210Y+22 -12

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1550.449
Price to Book Ratio (EOD)Between0-11.849
Net Profit Margin (MRQ)Greater than00.036
Operating Margin (MRQ)Greater than00.044
Quick Ratio (MRQ)Greater than11.369
Current Ratio (MRQ)Greater than11.960
Debt to Asset Ratio (MRQ)Less than10.440
Debt to Equity Ratio (MRQ)Less than10.786
Return on Equity (MRQ)Greater than0.150.037
Return on Assets (MRQ)Greater than0.050.021
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.399
Ma 20Greater thanMa 509.918
Ma 50Greater thanMa 1009.819
Ma 100Greater thanMa 20010.284
OpenGreater thanClose10.100
Total3/5 (60.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Minority Interest  4,667-4,66161,6751,681-1,6756-95-89



Latest Balance Sheet

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

Summary
Total Assets3,511,089
Total Liabilities1,544,286
Total Stockholder Equity1,963,740
 As reported
Total Liabilities 1,544,286
Total Stockholder Equity+ 1,963,740
Total Assets = 3,511,089

Assets

Total Assets3,511,089
Total Current Assets2,578,456
Long-term Assets2,578,456
Total Current Assets
Cash And Cash Equivalents 137,629
Short-term Investments 264,612
Net Receivables 1,536,189
Inventory 445,392
Other Current Assets 52,324
Total Current Assets  (as reported)2,578,456
Total Current Assets  (calculated)2,436,146
+/- 142,310
Long-term Assets
Property Plant Equipment 415,659
Long Term Investments 5,464
Intangible Assets 45,864
Other Assets 465,646
Long-term Assets  (as reported)932,633
Long-term Assets  (calculated)932,633
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,315,470
Long-term Liabilities228,816
Total Stockholder Equity1,963,740
Total Current Liabilities
Short Long Term Debt 159,725
Accounts payable 756,648
Other Current Liabilities 276,161
Total Current Liabilities  (as reported)1,315,470
Total Current Liabilities  (calculated)1,192,534
+/- 122,936
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt34,437
Other Liabilities 209,933
Long-term Liabilities  (as reported)228,816
Long-term Liabilities  (calculated)244,370
+/- 15,554
Total Stockholder Equity
Common Stock360,000
Retained Earnings 1,369,518
Total Stockholder Equity (as reported)1,963,740
Total Stockholder Equity (calculated)1,729,518
+/- 234,222
Other
Capital Stock360,000
Common Stock Shares Outstanding 360,000
Net Debt 22,096
Net Invested Capital 2,123,465
Net Tangible Assets 1,917,876
Net Working Capital 1,262,986



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 
2,372,066
2,258,673
2,352,954
2,473,254
2,406,852
2,366,321
2,521,176
2,416,517
2,352,216
2,104,549
2,385,562
2,075,296
2,158,449
1,985,619
2,016,305
2,048,419
2,027,070
2,050,352
1,937,356
2,119,383
2,162,333
2,069,042
2,037,412
2,004,914
2,180,332
1,938,445
2,219,535
2,264,879
2,401,062
2,406,653
2,294,803
2,460,612
2,508,082
2,482,844
2,528,101
2,495,208
2,921,058
2,609,758
2,525,238
2,819,109
2,842,624
2,992,742
3,092,519
3,123,968
3,135,335
2,929,108
3,186,860
3,365,945
3,319,589
3,012,459
2,817,843
3,136,170
3,063,079
3,264,251
3,050,407
3,155,507
3,312,900
3,369,641
3,203,655
3,510,264
3,943,914
3,097,757
3,343,248
3,281,867
3,985,655
3,297,652
3,144,350
3,139,485
3,437,302
3,250,782
3,072,961
3,304,904
3,990,821
3,511,089
3,511,0893,990,8213,304,9043,072,9613,250,7823,437,3023,139,4853,144,3503,297,6523,985,6553,281,8673,343,2483,097,7573,943,9143,510,2643,203,6553,369,6413,312,9003,155,5073,050,4073,264,2513,063,0793,136,1702,817,8433,012,4593,319,5893,365,9453,186,8602,929,1083,135,3353,123,9683,092,5192,992,7422,842,6242,819,1092,525,2382,609,7582,921,0582,495,2082,528,1012,482,8442,508,0822,460,6122,294,8032,406,6532,401,0622,264,8792,219,5351,938,4452,180,3322,004,9142,037,4122,069,0422,162,3332,119,3831,937,3562,050,3522,027,0702,048,4192,016,3051,985,6192,158,4492,075,2962,385,5622,104,5492,352,2162,416,5172,521,1762,366,3212,406,8522,473,2542,352,9542,258,6732,372,066
   > 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
2,057,468
2,047,752
2,276,861
2,052,984
2,177,890
2,322,992
2,362,932
2,159,225
2,446,644
2,878,833
2,047,218
2,265,439
2,254,874
2,964,320
2,294,744
2,213,350
2,205,027
2,547,508
2,263,078
2,169,330
2,375,287
3,092,147
2,578,456
2,578,4563,092,1472,375,2872,169,3302,263,0782,547,5082,205,0272,213,3502,294,7442,964,3202,254,8742,265,4392,047,2182,878,8332,446,6442,159,2252,362,9322,322,9922,177,8902,052,9842,276,8612,047,7522,057,468000000000000000000000000000000000000000000000000000
       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
179,352
84,123
61,309
77,114
68,074
96,172
138,426
62,798
53,632
123,001
64,675
115,445
41,802
541,551
226,392
218,078
285,563
225,521
141,590
128,282
127,161
177,682
137,629
137,629177,682127,161128,282141,590225,521285,563218,078226,392541,55141,802115,44564,675123,00153,63262,798138,42696,17268,07477,11461,30984,123179,352000000000000000000000000000000000000000000000000000
       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
256,328
43,375
3,272
22,315
530,777
40,885
11,207
1,366
10,497
216,624
60,526
172,287
248,828
272,987
230,031
230,147
143,472
319,496
227,451
273,310
211,280
419,206
264,612
264,612419,206211,280273,310227,451319,496143,472230,147230,031272,987248,828172,28760,526216,62410,4971,36611,20740,885530,77722,3153,27243,375256,328000000000000000000000000000000000000000000000000000
       Net Receivables 
770,559
738,036
787,550
897,577
837,102
779,725
969,007
707,160
892,528
789,913
1,022,894
721,045
849,042
782,695
873,459
855,397
802,853
889,080
757,993
803,549
740,674
744,969
791,616
776,545
959,673
782,382
839,270
1,128,013
1,090,874
1,124,540
1,067,263
1,121,819
1,139,587
1,173,313
1,359,268
1,138,963
1,426,297
1,174,601
1,112,490
1,377,176
1,287,126
1,203,792
1,549,055
1,250,608
1,414,580
1,227,950
1,180,452
1,277,825
1,620,842
1,237,974
1,219,672
1,129,634
1,427,410
1,566,084
1,457,447
1,141,530
1,629,119
1,469,512
1,475,703
1,846,230
1,508,051
943,095
924,326
1,447,325
1,546,736
1,191,630
1,343,885
1,340,992
1,431,026
1,255,912
1,273,242
1,516,223
1,764,055
1,536,189
1,536,1891,764,0551,516,2231,273,2421,255,9121,431,0261,340,9921,343,8851,191,6301,546,7361,447,325924,326943,0951,508,0511,846,2301,475,7031,469,5121,629,1191,141,5301,457,4471,566,0841,427,4101,129,6341,219,6721,237,9741,620,8421,277,8251,180,4521,227,9501,414,5801,250,6081,549,0551,203,7921,287,1261,377,1761,112,4901,174,6011,426,2971,138,9631,359,2681,173,3131,139,5871,121,8191,067,2631,124,5401,090,8741,128,013839,270782,382959,673776,545791,616744,969740,674803,549757,993889,080802,853855,397873,459782,695849,042721,0451,022,894789,913892,528707,160969,007779,725837,102897,577787,550738,036770,559
       Other Current Assets 
80,277
72,753
95,509
79,435
69,032
83,693
63,459
78,849
41,732
50,203
34,677
35,999
96,779
66,076
49,302
39,416
93,533
78,757
64,310
47,909
131,340
139,067
94,595
50,045
126,250
97,502
77,297
50,238
164,214
138,928
116,173
65,341
99,582
165,552
120,036
70,222
208,817
182,536
147,826
80,369
95,870
100,745
88,167
72,249
75,345
91,148
112,082
82,194
23,717
48,774
54,234
71,994
78,424
87,092
79,170
61,652
97,216
27,434
25,252
24,548
22,768
21,600
6,774
10,612
18,125
15,790
11,685
7,543
35,228
28,777
32,207
42,513
83,714
52,324
52,32483,71442,51332,20728,77735,2287,54311,68515,79018,12510,6126,77421,60022,76824,54825,25227,43497,21661,65279,17087,09278,42471,99454,23448,77423,71782,194112,08291,14875,34572,24988,167100,74595,87080,369147,826182,536208,81770,222120,036165,55299,58265,341116,173138,928164,21450,23877,29797,502126,25050,04594,595139,067131,34047,90964,31078,75793,53339,41649,30266,07696,77935,99934,67750,20341,73278,84963,45983,69369,03279,43595,50972,75380,277
   > 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
1,065,081
1,050,539
1,077,809
1,026,993
1,021,335
1,002,908
931,000
934,458
889,794
987,704
903,631
929,617
898,674
932,633
932,633898,674929,617903,631987,704889,794934,458931,0001,002,9081,021,3351,026,9931,077,8091,050,5391,065,081000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
913,762
897,007
890,123
869,192
839,947
809,145
808,165
836,531
809,452
775,690
763,482
749,762
717,278
684,519
659,175
665,348
635,570
615,087
589,451
569,263
560,976
545,998
528,502
515,754
497,211
478,209
490,573
492,172
525,678
525,823
511,836
498,186
500,383
489,974
496,809
472,109
484,108
494,444
502,528
494,482
490,775
481,275
484,313
468,538
459,718
458,077
500,554
525,899
533,791
559,576
615,231
664,239
639,859
618,740
606,150
594,471
581,797
604,485
585,653
566,589
560,201
544,931
530,754
507,012
497,870
487,083
476,983
465,136
450,946
440,694
430,194
429,005
427,374
415,659
415,659427,374429,005430,194440,694450,946465,136476,983487,083497,870507,012530,754544,931560,201566,589585,653604,485581,797594,471606,150618,740639,859664,239615,231559,576533,791525,899500,554458,077459,718468,538484,313481,275490,775494,482502,528494,444484,108472,109496,809489,974500,383498,186511,836525,823525,678492,172490,573478,209497,211515,754528,502545,998560,976569,263589,451615,087635,570665,348659,175684,519717,278749,762763,482775,690809,452836,531808,165809,145839,947869,192890,123897,007913,762
       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
12,558
10,657
10,622
9,969
10,638
10,784
11,134
12,216
11,267
10,893
10,703
12,058
12,388
10,911
9,122
7,878
6,819
5,788
4,778
3,649
5,481
5,433
5,464
5,4645,4335,4813,6494,7785,7886,8197,8789,12210,91112,38812,05810,70310,89311,26712,21611,13410,78410,6389,96910,62210,65712,558000000000000000000000000000000000000000000000000000
       Intangible Assets 
8,258
7,439
12,955
12,292
11,569
18,611
17,914
17,312
10,477
10,205
9,378
9,088
8,803
8,516
8,225
7,935
7,735
14,431
13,794
13,202
13,488
13,034
12,010
11,249
10,728
9,654
11,629
6,143
9,738
9,708
9,369
5,284
5,660
5,455
8,768
8,312
8,121
7,907
7,649
11,782
11,375
11,941
12,802
11,753
10,736
10,352
12,421
12,753
18,622
18,190
17,148
16,730
15,922
15,332
14,264
13,237
13,840
14,027
16,344
16,711
16,243
18,243
22,282
20,699
27,496
26,319
34,694
38,301
39,294
36,947
34,922
42,070
44,532
45,864
45,86444,53242,07034,92236,94739,29438,30134,69426,31927,49620,69922,28218,24316,24316,71116,34414,02713,84013,23714,26415,33215,92216,73017,14818,19018,62212,75312,42110,35210,73611,75312,80211,94111,37511,7827,6497,9078,1218,3128,7685,4555,6605,2849,3699,7089,7386,14311,6299,65410,72811,24912,01013,03413,48813,20213,79414,4317,7357,9358,2258,5168,8039,0889,37810,20510,47717,31217,91418,61111,56912,29212,9557,4398,258
       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
42,300
42,291
42,387
42,267
42,265
42,250
42,332
42,331
42,332
42,332
42,292
42,293
42,264
42,282
42,28242,26442,29342,29242,33242,33242,33142,33242,25042,26542,26742,38742,29142,300000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,630,654
1,542,720
1,607,456
1,676,002
1,575,000
1,544,461
1,631,142
1,457,158
1,334,636
1,160,565
1,369,334
1,029,245
1,061,423
963,109
947,522
962,313
915,093
980,057
825,676
982,675
1,024,569
991,203
922,295
870,634
1,016,881
798,318
1,039,057
1,042,035
1,202,506
1,221,238
1,043,250
1,275,769
1,378,627
1,324,683
1,254,052
1,179,445
1,670,527
1,326,682
1,176,531
1,413,916
1,529,498
1,635,684
1,686,296
1,656,685
1,714,355
1,458,026
1,656,244
1,797,412
1,807,233
1,460,915
1,216,074
1,507,828
1,359,708
1,649,303
1,364,814
1,416,796
1,511,382
1,645,300
1,391,102
1,648,103
1,998,598
1,302,796
1,505,142
1,388,539
2,028,585
1,489,258
1,276,506
1,249,580
1,485,714
1,383,846
1,150,551
1,327,421
1,949,000
1,544,286
1,544,2861,949,0001,327,4211,150,5511,383,8461,485,7141,249,5801,276,5061,489,2582,028,5851,388,5391,505,1421,302,7961,998,5981,648,1031,391,1021,645,3001,511,3821,416,7961,364,8141,649,3031,359,7081,507,8281,216,0741,460,9151,807,2331,797,4121,656,2441,458,0261,714,3551,656,6851,686,2961,635,6841,529,4981,413,9161,176,5311,326,6821,670,5271,179,4451,254,0521,324,6831,378,6271,275,7691,043,2501,221,2381,202,5061,042,0351,039,057798,3181,016,881870,634922,295991,2031,024,569982,675825,676980,057915,093962,313947,522963,1091,061,4231,029,2451,369,3341,160,5651,334,6361,457,1581,631,1421,544,4611,575,0001,676,0021,607,4561,542,7201,630,654
   > Total Current Liabilities 
1,309,825
1,240,754
1,307,854
1,394,447
1,320,349
1,308,581
1,405,962
1,224,946
1,120,163
965,681
1,193,346
864,989
916,194
838,048
840,138
867,253
812,557
891,604
751,335
921,822
978,021
959,328
904,321
858,535
1,006,081
784,751
1,016,798
1,008,042
1,079,672
1,098,224
912,459
1,066,379
1,171,725
1,114,087
1,106,610
1,028,029
1,547,058
1,173,341
1,022,752
1,258,774
1,370,014
1,398,162
1,417,960
1,385,751
1,457,530
1,209,780
1,370,606
1,534,947
1,527,340
1,187,543
963,372
1,213,344
1,090,353
1,395,061
1,116,823
1,149,542
1,194,800
1,352,655
1,108,950
1,413,993
1,780,249
1,051,392
1,250,606
1,169,213
1,785,359
1,246,642
1,036,457
1,000,615
1,242,226
1,142,845
908,838
1,091,868
1,702,360
1,315,470
1,315,4701,702,3601,091,868908,8381,142,8451,242,2261,000,6151,036,4571,246,6421,785,3591,169,2131,250,6061,051,3921,780,2491,413,9931,108,9501,352,6551,194,8001,149,5421,116,8231,395,0611,090,3531,213,344963,3721,187,5431,527,3401,534,9471,370,6061,209,7801,457,5301,385,7511,417,9601,398,1621,370,0141,258,7741,022,7521,173,3411,547,0581,028,0291,106,6101,114,0871,171,7251,066,379912,4591,098,2241,079,6721,008,0421,016,798784,7511,006,081858,535904,321959,328978,021921,822751,335891,604812,557867,253840,138838,048916,194864,9891,193,346965,6811,120,1631,224,9461,405,9621,308,5811,320,3491,394,4471,307,8541,240,7541,309,825
       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
383,981
385,921
539,862
24,838
25,448
25,632
25,695
25,511
20,455
497,185
191,742
214,527
157,637
0
0
0
0
0
0
0
0
0
0
0000000000157,637214,527191,742497,18520,45525,51125,69525,63225,44824,838539,862385,921383,981000000000000000000000000000000000000000000000000000
       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
383,981
385,921
539,862
24,838
25,448
25,632
25,695
25,511
20,455
497,185
191,742
214,527
157,637
413,604
334,264
271,518
152,816
25,951
253,546
130,092
113,927
9,614
159,725
159,7259,614113,927130,092253,54625,951152,816271,518334,264413,604157,637214,527191,742497,18520,45525,51125,69525,63225,44824,838539,862385,921383,981000000000000000000000000000000000000000000000000000
       Accounts payable 
736,079
664,221
690,578
1,117,376
806,064
741,438
791,470
967,631
725,976
511,423
702,571
527,286
517,121
515,689
478,893
509,864
480,887
529,803
487,580
502,112
592,091
474,265
479,506
576,995
508,454
434,145
742,204
572,011
643,063
589,296
433,807
745,417
668,825
719,406
698,955
661,720
610,198
670,151
546,961
696,633
768,316
832,303
606,152
1,034,288
752,071
709,709
767,476
988,773
1,225,953
934,647
659,263
735,777
669,284
729,965
495,338
636,363
705,134
600,328
577,875
765,863
938,337
559,284
733,435
572,167
1,024,635
613,653
487,771
566,501
985,156
507,117
527,364
600,136
1,293,593
756,648
756,6481,293,593600,136527,364507,117985,156566,501487,771613,6531,024,635572,167733,435559,284938,337765,863577,875600,328705,134636,363495,338729,965669,284735,777659,263934,6471,225,953988,773767,476709,709752,0711,034,288606,152832,303768,316696,633546,961670,151610,198661,720698,955719,406668,825745,417433,807589,296643,063572,011742,204434,145508,454576,995479,506474,265592,091502,112487,580529,803480,887509,864478,893515,689517,121527,286702,571511,423725,976967,631791,470741,438806,0641,117,376690,578664,221736,079
       Other Current Liabilities 
51,553
34,311
49,528
82,316
48,787
50,459
45,741
53,653
159,193
159,993
125,020
180,173
168,365
132,426
129,695
190,633
150,993
169,075
150,526
212,673
185,873
221,090
153,766
154,650
158,843
135,067
120,476
143,362
197,629
194,045
172,153
173,349
257,711
199,541
177,753
179,790
379,951
190,551
206,827
233,922
252,231
163,384
144,416
173,832
226,980
137,253
232,782
217,894
151,249
39,506
22,410
249,085
168,397
240,791
248,277
251,171
206,684
95,081
105,993
135,802
351
573
211
186,248
216,009
171,827
139,898
132,686
138,740
281,676
138,544
223,182
317,282
276,161
276,161317,282223,182138,544281,676138,740132,686139,898171,827216,009186,248211573351135,802105,99395,081206,684251,171248,277240,791168,397249,08522,41039,506151,249217,894232,782137,253226,980173,832144,416163,384252,231233,922206,827190,551379,951179,790177,753199,541257,711173,349172,153194,045197,629143,362120,476135,067158,843154,650153,766221,090185,873212,673150,526169,075150,993190,633129,695132,426168,365180,173125,020159,993159,19353,65345,74150,45948,78782,31649,52834,31151,553
   > 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
218,349
251,404
254,536
219,326
243,226
242,616
240,049
248,966
243,488
241,001
241,713
235,553
246,640
228,816
228,816246,640235,553241,713241,001243,488248,966240,049242,616243,226219,326254,536251,404218,349000000000000000000000000000000000000000000000000000000000000
       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
70,168
72,780
75,392
160,626
164,725
168,072
111,425
112,586
83,948
87,026
89,879
91,813
98,541
100,963
102,960
104,091
106,421
113,750
115,943
110,910
132,905
135,588
137,834
138,985
136,106
138,685
141,263
141,950
144,540
159,578
162,161
154,704
152,205
199,897
201,225
174,895
198,191
201,863
202,180
212,017
212,888
217,217
222,993
220,756
224,304
209,933
209,933224,304220,756222,993217,217212,888212,017202,180201,863198,191174,895201,225199,897152,205154,704162,161159,578144,540141,950141,263138,685136,106138,985137,834135,588132,905110,910115,943113,750106,421104,091102,960100,96398,54191,81389,87987,02683,948112,586111,425168,072164,725160,62675,39272,78070,1680000000000000000000000000000
> Total Stockholder Equity
726,664
699,857
730,843
783,121
819,371
804,837
868,784
917,831
1,014,700
941,094
1,013,317
1,043,196
1,094,191
1,018,800
1,062,988
1,080,707
1,108,219
1,066,865
1,107,069
1,132,294
1,132,878
1,072,626
1,108,776
1,127,829
1,158,566
1,134,505
1,174,575
1,216,538
1,192,617
1,179,227
1,244,281
1,177,894
1,123,680
1,152,179
1,267,659
1,308,440
1,243,101
1,276,303
1,340,874
1,396,708
1,306,430
1,350,701
1,400,053
1,461,110
1,414,219
1,462,764
1,521,298
1,559,249
1,504,621
1,545,436
1,592,885
1,623,164
1,698,423
1,610,289
1,679,596
1,732,384
1,796,650
1,721,436
1,810,134
1,859,800
1,942,901
1,792,630
1,835,744
1,888,871
1,952,617
1,803,838
1,863,274
1,885,217
1,946,975
1,862,269
1,917,749
1,974,503
2,038,847
1,963,740
1,963,7402,038,8471,974,5031,917,7491,862,2691,946,9751,885,2171,863,2741,803,8381,952,6171,888,8711,835,7441,792,6301,942,9011,859,8001,810,1341,721,4361,796,6501,732,3841,679,5961,610,2891,698,4231,623,1641,592,8851,545,4361,504,6211,559,2491,521,2981,462,7641,414,2191,461,1101,400,0531,350,7011,306,4301,396,7081,340,8741,276,3031,243,1011,308,4401,267,6591,152,1791,123,6801,177,8941,244,2811,179,2271,192,6171,216,5381,174,5751,134,5051,158,5661,127,8291,108,7761,072,6261,132,8781,132,2941,107,0691,066,8651,108,2191,080,7071,062,9881,018,8001,094,1911,043,1961,013,317941,0941,014,700917,831868,784804,837819,371783,121730,843699,857726,664
   Common Stock
337,153
339,045
339,216
339,744
350,588
350,588
352,324
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000352,324350,588350,588339,744339,216339,045337,153
   Retained Earnings 
134,756
105,095
135,911
184,100
209,506
190,450
252,660
287,609
420,478
346,872
419,095
448,975
499,969
424,579
468,766
486,485
513,997
472,643
512,848
538,073
538,656
478,405
514,555
533,607
564,344
540,283
580,354
622,316
598,395
585,005
650,059
583,672
529,458
557,957
673,438
714,218
648,879
682,081
746,652
802,486
712,209
756,479
805,832
866,888
819,998
868,542
927,076
965,027
910,399
951,214
998,663
1,028,942
1,104,192
1,016,068
1,085,375
1,138,096
1,202,427
1,126,972
1,215,665
1,265,596
1,300,694
1,150,348
1,193,211
1,293,952
1,358,395
1,209,616
1,269,052
1,290,995
1,352,753
1,268,047
1,323,527
1,380,281
1,444,625
1,369,518
1,369,5181,444,6251,380,2811,323,5271,268,0471,352,7531,290,9951,269,0521,209,6161,358,3951,293,9521,193,2111,150,3481,300,6941,265,5961,215,6651,126,9721,202,4271,138,0961,085,3751,016,0681,104,1921,028,942998,663951,214910,399965,027927,076868,542819,998866,888805,832756,479712,209802,486746,652682,081648,879714,218673,438557,957529,458583,672650,059585,005598,395622,316580,354540,283564,344533,607514,555478,405538,656538,073512,848472,643513,997486,485468,766424,579499,969448,975419,095346,872420,478287,609252,660190,450209,506184,100135,911105,095134,756
   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
0
9
-1
-1
67
1
242
247
-18
85
160
411
697
0
0
0
0
10
0
0
0
0
0
0000010000069741116085-18247242167-1-190000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.