0 XP   0   0   0

SiS Distribution (Thailand) Public Company Limited










Financial Health of SiS Distribution (Thailand) Public Company Limited




Comparing to competitors in the Electronics & Computer Distribution industry




  Industry Rankings  


SiS Distribution (Thailand) Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell SiS Distribution (Thailand) Public Company Limited?

I guess you are interested in SiS Distribution (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 SiS Distribution (Thailand) Public Company Limited

Let's start. I'm going to help you getting a better view of SiS Distribution (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 SiS Distribution (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 SiS Distribution (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 SiS Distribution (Thailand) Public Company Limited. The closing price on 2022-12-02 was ฿26.25 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.
SiS Distribution (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 less efficient 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 not able to pay all its debts with equity.

1.1. Profitability of SiS Distribution (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare SiS Distribution (Thailand) Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A Net Profit Margin of 2.6% 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 SiS Distribution (Thailand) Public Company Limited:

  • The MRQ is 2.6%. The company is making a profit. +1
  • The TTM is 2.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.4%+0.2%
TTM2.4%YOY2.6%-0.1%
TTM2.4%5Y2.2%+0.2%
5Y2.2%10Y1.6%+0.6%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%2.7%-0.1%
TTM2.4%2.5%-0.1%
YOY2.6%2.1%+0.5%
5Y2.2%1.8%+0.4%
10Y1.6%1.7%-0.1%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare SiS Distribution (Thailand) Public Company Limited to the Electronics & Computer Distribution industry mean.
  • 1.8% Return on Assets means that SiS Distribution (Thailand) Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 1.8%. 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+/- 
MRQ1.8%TTM1.8%+0.0%
TTM1.8%YOY2.1%-0.3%
TTM1.8%5Y1.8%+0.0%
5Y1.8%10Y1.3%+0.4%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.4%+0.4%
TTM1.8%1.5%+0.3%
YOY2.1%1.4%+0.7%
5Y1.8%1.2%+0.6%
10Y1.3%1.1%+0.2%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare SiS Distribution (Thailand) Public Company Limited to the Electronics & Computer Distribution industry mean.
  • 6.0% Return on Equity means SiS Distribution (Thailand) Public Company Limited generated ฿0.06 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 6.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.0%TTM6.1%-0.1%
TTM6.1%YOY6.3%-0.1%
TTM6.1%5Y5.5%+0.6%
5Y5.5%10Y4.3%+1.2%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ6.0%3.4%+2.6%
TTM6.1%3.4%+2.7%
YOY6.3%3.6%+2.7%
5Y5.5%3.0%+2.5%
10Y4.3%2.8%+1.5%

1.2. Operating Efficiency of SiS Distribution (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient SiS Distribution (Thailand) Public Company Limited is operating .

  • Measures how much profit SiS Distribution (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 SiS Distribution (Thailand) Public Company Limited to the Electronics & Computer Distribution 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 SiS Distribution (Thailand) Public Company Limited:

  • The MRQ is 3.2%. The company is operating less efficient.
  • The TTM is 2.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.2%TTM2.9%+0.3%
TTM2.9%YOY3.1%-0.2%
TTM2.9%5Y2.9%0.0%
5Y2.9%10Y1.6%+1.3%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2%3.1%+0.1%
TTM2.9%3.0%-0.1%
YOY3.1%2.5%+0.6%
5Y2.9%2.5%+0.4%
10Y1.6%2.1%-0.5%
1.2.2. Operating Ratio

Measures how efficient SiS Distribution (Thailand) 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 1.90 means that the operating costs are ฿1.90 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of SiS Distribution (Thailand) Public Company Limited:

  • The MRQ is 1.902. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.911. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.902TTM1.911-0.008
TTM1.911YOY1.904+0.007
TTM1.9115Y1.909+0.002
5Y1.90910Y1.499+0.410
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9021.719+0.183
TTM1.9111.708+0.203
YOY1.9041.486+0.418
5Y1.9091.514+0.395
10Y1.4991.266+0.233

1.3. Liquidity of SiS Distribution (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if SiS Distribution (Thailand) 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 1.36 means the company has ฿1.36 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.357. The company is just able to pay all its short-term debts.
  • The TTM is 1.355. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.357TTM1.355+0.002
TTM1.355YOY1.422-0.067
TTM1.3555Y1.402-0.046
5Y1.40210Y0.806+0.595
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3571.554-0.197
TTM1.3551.546-0.191
YOY1.4221.557-0.135
5Y1.4021.540-0.138
10Y0.8061.428-0.622
1.3.2. Quick Ratio

Measures if SiS Distribution (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 SiS Distribution (Thailand) Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A Quick Ratio of 0.64 means the company can pay off ฿0.64 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.644. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.626. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.644TTM0.626+0.019
TTM0.626YOY0.756-0.130
TTM0.6265Y0.740-0.114
5Y0.74010Y0.766-0.026
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6440.833-0.189
TTM0.6260.837-0.211
YOY0.7560.858-0.102
5Y0.7400.861-0.121
10Y0.7660.831-0.065

1.4. Solvency of SiS Distribution (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare SiS Distribution (Thailand) Public Company Limited to Electronics & Computer Distribution industry mean.
  • A Debt to Asset Ratio of 0.70 means that SiS Distribution (Thailand) Public Company Limited assets are financed with 69.8% credit (debt) and the remaining percentage (100% - 69.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.698. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.703. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.698TTM0.703-0.005
TTM0.703YOY0.665+0.038
TTM0.7035Y0.676+0.027
5Y0.67610Y0.697-0.021
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6980.579+0.119
TTM0.7030.573+0.130
YOY0.6650.581+0.084
5Y0.6760.555+0.121
10Y0.6970.550+0.147
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare SiS Distribution (Thailand) Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A Debt to Equity ratio of 231.2% means that company has ฿2.31 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 2.312. The company is just not able to pay all its debts with equity.
  • The TTM is 2.377. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.312TTM2.377-0.065
TTM2.377YOY2.008+0.370
TTM2.3775Y2.106+0.271
5Y2.10610Y2.485-0.378
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3121.412+0.900
TTM2.3771.431+0.946
YOY2.0081.485+0.523
5Y2.1061.521+0.585
10Y2.4851.475+1.010

2. Market Valuation of SiS Distribution (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 SiS Distribution (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare SiS Distribution (Thailand) Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A PE ratio of 47.73 means the investor is paying ฿47.73 for every ฿1 in earnings.

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

  • The EOD is 47.276. Good. +1
  • The MRQ is 47.726. Good. +1
  • The TTM is 63.594. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD47.276MRQ47.726-0.450
MRQ47.726TTM63.594-15.867
TTM63.594YOY47.492+16.101
TTM63.5945Y39.575+24.019
5Y39.57510Y36.340+3.234
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD47.27631.681+15.595
MRQ47.72635.498+12.228
TTM63.59435.893+27.701
YOY47.49236.138+11.354
5Y39.57536.747+2.828
10Y36.34030.992+5.348
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of SiS Distribution (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 SiS Distribution (Thailand) Public Company Limited:

  • The MRQ is 13,913.454. Seems overpriced? -1
  • The TTM is 4,266.056. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ13,913.454TTM4,266.056+9,647.398
TTM4,266.056YOY938.293+3,327.763
TTM4,266.0565Y1,232.377+3,033.679
5Y1,232.37710Y700.781+531.596
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ13,913.4540.167+13,913.287
TTM4,266.0560.079+4,265.977
YOY938.2930.139+938.154
5Y1,232.3770.074+1,232.303
10Y700.7810.103+700.678

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

Measures if the stock price of SiS Distribution (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 Electronics & Computer Distribution industry mean).
  • A PB ratio of 2.88 means the investor is paying ฿2.88 for each ฿1 in book value.

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

  • The EOD is 2.855. Good. +1
  • The MRQ is 2.883. Good. +1
  • The TTM is 3.850. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD2.855MRQ2.883-0.027
MRQ2.883TTM3.850-0.968
TTM3.850YOY3.028+0.822
TTM3.8505Y2.227+1.624
5Y2.22710Y1.854+0.372
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD2.8551.265+1.590
MRQ2.8831.344+1.539
TTM3.8501.535+2.315
YOY3.0281.339+1.689
5Y2.2271.363+0.864
10Y1.8541.067+0.787
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of SiS Distribution (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---0.6450.266-343%0.258-349%0.215-399%0.145-546%
Book Value Growth--0.9690.9720%0.9720%0.9720%0.9720%
Book Value Per Share--9.1939.265-1%8.063+14%7.154+29%5.599+64%
Book Value Per Share Growth---0.0700.029-345%0.032-318%0.030-333%0.012-683%
Current Ratio--1.3571.355+0%1.422-5%1.402-3%0.806+68%
Debt To Asset Ratio--0.6980.703-1%0.665+5%0.676+3%0.697+0%
Debt To Equity Ratio--2.3122.377-3%2.008+15%2.106+10%2.485-7%
Dividend Per Share--1.2001.2000%1.000+20%0.662+81%0.408+194%
Dividend Per Share Growth---0.042-100%0.113-100%0.171-100%0.205-100%
Eps--0.5550.566-2%0.506+10%0.403+38%0.267+108%
Eps Growth--0.003-0.007+301%0.070-95%0.035-90%0.035-90%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Net Profit Margin--0.0260.024+7%0.026+1%0.022+16%0.016+61%
Operating Margin--0.0320.029+12%0.031+4%0.029+11%0.016+102%
Operating Ratio--1.9021.9110%1.9040%1.9090%1.499+27%
Pb Ratio2.855-1%2.8833.850-25%3.028-5%2.227+29%1.854+55%
Pe Ratio47.276-1%47.72663.594-25%47.492+0%39.575+21%36.340+31%
Peg Ratio--13913.4544266.056+226%938.293+1383%1232.377+1029%700.781+1885%
Price Per Share26.250-1%26.50035.750-26%24.563+8%17.223+54%11.283+135%
Price To Total Gains Ratio47.276-1%47.72628.435+68%26.982+77%23.214+106%22.072+116%
Profit Growth--97.13097.100+0%97.3230%97.2220%97.2210%
Quick Ratio--0.6440.626+3%0.756-15%0.740-13%0.766-16%
Return On Assets--0.0180.018+0%0.021-13%0.018+2%0.013+35%
Return On Equity--0.0600.061-1%0.063-4%0.055+9%0.043+40%
Revenue Growth--0.9690.9710%0.9730%0.9720%0.9710%
Total Gains Per Share--0.5551.466-62%1.258-56%0.878-37%0.553+0%
Total Gains Per Share Growth---2.158-0.376-83%-0.241-89%-0.261-88%-0.402-81%
Usd Book Value--92721110.40093445142.400-1%81320954.400+14%72156461.760+29%56470224.240+64%
Usd Book Value Change Per Share---0.0190.008-343%0.007-349%0.006-399%0.004-546%
Usd Book Value Per Share--0.2650.267-1%0.232+14%0.206+29%0.161+64%
Usd Dividend Per Share--0.0350.0350%0.029+20%0.019+81%0.012+194%
Usd Eps--0.0160.016-2%0.015+10%0.012+38%0.008+108%
Usd Price Per Share0.756-1%0.7631.030-26%0.707+8%0.496+54%0.325+135%
Usd Profit--5600102.4005707080.000-2%5100984.000+10%4067045.280+38%2690609.760+108%
Usd Revenue--216026236.800235018900.800-8%198881964.000+9%179623450.080+20%157172758.560+37%
Usd Total Gains Per Share--0.0160.042-62%0.036-56%0.025-37%0.016+0%
 EOD+3 -2MRQTTM+14 -19YOY+15 -205Y+16 -1910Y+20 -16

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1547.276
Price to Book Ratio (EOD)Between0-12.855
Net Profit Margin (MRQ)Greater than00.026
Operating Margin (MRQ)Greater than00.032
Quick Ratio (MRQ)Greater than10.644
Current Ratio (MRQ)Greater than11.357
Debt to Asset Ratio (MRQ)Less than10.698
Debt to Equity Ratio (MRQ)Less than12.312
Return on Equity (MRQ)Greater than0.150.060
Return on Assets (MRQ)Greater than0.050.018
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.561
Ma 20Greater thanMa 5026.450
Ma 50Greater thanMa 10026.295
Ma 100Greater thanMa 20027.513
OpenGreater thanClose27.250
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets10,662,991
Total Liabilities7,443,508
Total Stockholder Equity3,219,483
 As reported
Total Liabilities 7,443,508
Total Stockholder Equity+ 3,219,483
Total Assets = 10,662,991

Assets

Total Assets10,662,991
Total Current Assets9,862,506
Long-term Assets9,862,506
Total Current Assets
Cash And Cash Equivalents 361,755
Net Receivables 4,685,028
Inventory 4,286,976
Other Current Assets 528,747
Total Current Assets  (as reported)9,862,506
Total Current Assets  (calculated)9,862,506
+/-0
Long-term Assets
Property Plant Equipment 281,300
Other Assets 442,503
Long-term Assets  (as reported)800,485
Long-term Assets  (calculated)723,803
+/- 76,682

Liabilities & Shareholders' Equity

Total Current Liabilities7,269,973
Long-term Liabilities173,535
Total Stockholder Equity3,219,483
Total Current Liabilities
Short Long Term Debt 3,710,626
Accounts payable 3,438,910
Other Current Liabilities 73,468
Total Current Liabilities  (as reported)7,269,973
Total Current Liabilities  (calculated)7,223,004
+/- 46,969
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt120,082
Other Liabilities 100,422
Long-term Liabilities  (as reported)173,535
Long-term Liabilities  (calculated)220,504
+/- 46,969
Total Stockholder Equity
Common Stock350,199
Retained Earnings 2,433,869
Total Stockholder Equity (as reported)3,219,483
Total Stockholder Equity (calculated)2,784,068
+/- 435,415
Other
Capital Stock350,199
Common Stock Shares Outstanding 350,199
Net Debt 3,348,871
Net Invested Capital 6,930,109
Net Tangible Assets 3,142,801
Net Working Capital 2,592,533



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-03-312003-12-31
> Total Assets 
1,444,685
0
1,848,696
2,165,849
2,500,036
2,373,361
2,346,451
2,507,715
2,367,873
2,217,556
2,080,405
2,351,132
2,386,176
2,321,388
1,778,509
2,390,307
2,448,857
2,273,778
2,143,192
2,444,386
2,744,021
2,960,650
2,983,264
3,706,763
3,685,184
3,667,512
3,473,187
4,543,180
5,966,897
7,554,149
6,018,772
6,798,614
7,128,174
6,246,734
4,573,390
5,138,088
5,368,739
5,187,612
5,042,696
4,697,075
4,855,309
4,914,800
5,045,448
4,448,599
4,555,331
5,048,132
4,427,691
5,201,091
5,409,475
5,301,473
4,958,340
5,322,458
5,265,101
5,533,500
5,759,549
5,713,383
6,463,969
6,558,164
6,200,737
6,518,597
6,701,599
7,345,547
7,148,563
6,934,520
7,652,592
7,440,477
7,665,768
9,940,912
9,018,275
10,325,511
11,979,032
10,822,129
10,662,991
10,662,99110,822,12911,979,03210,325,5119,018,2759,940,9127,665,7687,440,4777,652,5926,934,5207,148,5637,345,5476,701,5996,518,5976,200,7376,558,1646,463,9695,713,3835,759,5495,533,5005,265,1015,322,4584,958,3405,301,4735,409,4755,201,0914,427,6915,048,1324,555,3314,448,5995,045,4484,914,8004,855,3094,697,0755,042,6965,187,6125,368,7395,138,0884,573,3906,246,7347,128,1746,798,6146,018,7727,554,1495,966,8974,543,1803,473,1873,667,5123,685,1843,706,7632,983,2642,960,6502,744,0212,444,3862,143,1922,273,7782,448,8572,390,3071,778,5092,321,3882,386,1762,351,1322,080,4052,217,5562,367,8732,507,7152,346,4512,373,3612,500,0362,165,8491,848,69601,444,685
   > 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
4,555,417
4,920,902
4,897,948
5,171,837
5,377,260
5,311,894
6,035,419
6,092,164
5,759,501
6,066,669
6,254,319
6,890,731
6,624,369
6,179,662
6,882,566
6,671,809
6,909,767
9,167,218
8,236,203
9,533,811
11,245,490
10,086,901
9,862,506
9,862,50610,086,90111,245,4909,533,8118,236,2039,167,2186,909,7676,671,8096,882,5666,179,6626,624,3696,890,7316,254,3196,066,6695,759,5016,092,1646,035,4195,311,8945,377,2605,171,8374,897,9484,920,9024,555,41700000000000000000000000000000000000000000000000000
       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
147,870
269,714
148,524
209,112
206,976
225,686
187,202
226,328
247,896
171,501
197,485
241,562
308,718
370,088
497,055
420,893
262,886
359,070
496,105
384,649
420,016
316,395
361,755
361,755316,395420,016384,649496,105359,070262,886420,893497,055370,088308,718241,562197,485171,501247,896226,328187,202225,686206,976209,112148,524269,714147,87000000000000000000000000000000000000000000000000000
       Net Receivables 
715,714
0
975,696
1,144,040
1,148,832
1,216,772
1,291,837
1,325,715
1,395,581
1,292,162
1,138,964
1,274,704
1,490,351
1,424,266
1,096,056
1,222,976
1,446,476
1,220,967
1,200,855
1,341,732
1,562,726
1,638,568
1,885,788
2,496,715
2,506,474
2,123,414
2,139,602
2,093,327
2,720,569
2,822,081
2,375,158
2,539,953
3,487,244
3,147,787
3,063,165
3,038,904
3,282,483
2,735,791
2,778,967
2,723,525
2,838,013
2,763,144
2,456,448
2,430,346
2,871,003
2,959,782
2,566,193
2,610,351
2,861,327
2,863,149
2,674,250
2,662,886
2,931,481
2,898,118
3,080,210
2,980,802
3,427,194
3,392,522
3,146,942
3,203,672
3,383,938
3,489,149
3,322,744
3,530,217
3,872,945
3,862,819
3,881,184
4,495,416
4,032,389
4,660,768
4,901,352
4,512,969
4,685,028
4,685,0284,512,9694,901,3524,660,7684,032,3894,495,4163,881,1843,862,8193,872,9453,530,2173,322,7443,489,1493,383,9383,203,6723,146,9423,392,5223,427,1942,980,8023,080,2102,898,1182,931,4812,662,8862,674,2502,863,1492,861,3272,610,3512,566,1932,959,7822,871,0032,430,3462,456,4482,763,1442,838,0132,723,5252,778,9672,735,7913,282,4833,038,9043,063,1653,147,7873,487,2442,539,9532,375,1582,822,0812,720,5692,093,3272,139,6022,123,4142,506,4742,496,7151,885,7881,638,5681,562,7261,341,7321,200,8551,220,9671,446,4761,222,9761,096,0561,424,2661,490,3511,274,7041,138,9641,292,1621,395,5811,325,7151,291,8371,216,7721,148,8321,144,040975,6960715,714
       Other Current Assets 
3,775
0
6,448
6,547
13,231
45,926
2,503
5,999
5,876
10,417
11,577
15,427
3,900
4,628
2,695
51,947
33,965
46,469
13,849
57,024
52,028
66,768
9,490
79,496
87,680
119,316
5,283
221,767
390,657
562,078
23,246
165,556
207,316
144,544
8,346
0
4,832
0
22,789
0
0
0
30,350
0
10,172
18,031
14,154
0
0
0
15,166
0
0
0
12,419
21,850
37,352
29,271
38,667
39,958
29,790
38,941
165,560
150,251
209,259
172,528
520,230
1,208,057
572,885
941,896
576,962
414,572
528,747
528,747414,572576,962941,896572,8851,208,057520,230172,528209,259150,251165,56038,94129,79039,95838,66729,27137,35221,85012,41900015,16600014,15418,03110,172030,35000022,78904,83208,346144,544207,316165,55623,246562,078390,657221,7675,283119,31687,68079,4969,49066,76852,02857,02413,84946,46933,96551,9472,6954,6283,90015,42711,57710,4175,8765,9992,50345,92613,2316,5476,44803,775
   > 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
451,928
447,280
454,816
524,194
754,858
770,026
768,668
756,001
773,694
782,072
791,700
733,542
735,228
800,485
800,485735,228733,542791,700782,072773,694756,001768,668770,026754,858524,194454,816447,280451,92800000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
29,300
0
42,736
40,016
42,441
48,094
46,540
42,511
40,811
37,558
37,506
33,342
29,806
27,250
25,164
26,830
25,599
25,019
27,988
27,409
34,130
36,303
35,700
34,048
35,686
39,208
45,116
48,043
74,177
115,007
136,787
138,961
143,863
142,686
141,287
140,810
139,204
132,484
130,826
129,335
125,899
120,013
120,474
131,259
119,597
116,033
112,275
106,747
101,850
99,018
107,156
102,794
98,675
94,294
94,655
93,827
98,969
101,910
101,451
102,914
106,632
104,000
123,181
353,070
345,995
325,902
321,414
309,239
298,577
286,464
283,827
281,889
281,300
281,300281,889283,827286,464298,577309,239321,414325,902345,995353,070123,181104,000106,632102,914101,451101,91098,96993,82794,65594,29498,675102,794107,15699,018101,850106,747112,275116,033119,597131,259120,474120,013125,899129,335130,826132,484139,204140,810141,287142,686143,863138,961136,787115,00774,17748,04345,11639,20835,68634,04835,70036,30334,13027,40927,98825,01925,59926,83025,16427,25029,80633,34237,50637,55840,81142,51146,54048,09442,44140,01642,736029,300
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,221
31,147
46,204
54,142
55,302
53,330
45,908
46,320
48,381
61,116
63,040
65,028
52,299
53,909
54,447
54,818
0
0
0
00054,81854,44753,90952,29965,02863,04061,11648,38146,32045,90853,33055,30254,14246,20431,14720,221000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
2,930
2,823
2,715
2,625
3,231
3,381
3,245
3,106
9,696
9,548
9,400
9,250
9,112
8,979
8,844
8,708
9,008
8,921
15,432
15,235
28,346
45,631
44,493
48,870
47,441
46,365
45,000
43,621
42,243
40,901
39,902
39,244
38,586
37,839
36,482
38,980
39,146
38,263
36,828
35,382
34,522
33,529
32,091
30,725
29,592
26,353
24,853
23,336
22,062
20,572
19,066
17,542
18,416
16,887
16,670
15,971
17,064
0
0
0
14,011
0
0
0
17,397
0
0
0017,39700014,01100017,06415,97116,67016,88718,41617,54219,06620,57222,06223,33624,85326,35329,59230,72532,09133,52934,52235,38236,82838,26339,14638,98036,48237,83938,58639,24439,90240,90142,24343,62145,00046,36547,44148,87044,49345,63128,34615,23515,4328,9219,0088,7088,8448,9799,1129,2509,4009,5489,6963,1063,2453,3813,2312,6252,7152,8232,930000000
       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
11,925
9,276
9,690
11,767
754,858
0
0
11,990
12,259
12,279
12,279
11,507
11,507
11,468
11,46811,50711,50712,27912,27912,25911,99000754,85811,7679,6909,27611,92500000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,285,802
0
1,432,587
1,743,698
2,055,671
1,903,577
1,855,368
2,009,318
1,850,845
1,674,651
1,514,902
1,791,640
1,797,958
1,695,339
1,111,610
1,721,871
1,723,986
1,485,613
1,314,515
1,635,459
1,875,766
2,028,763
1,983,970
2,636,443
2,617,151
2,520,443
2,231,097
3,227,895
4,643,451
6,150,435
4,739,209
5,492,629
5,934,741
5,248,081
4,057,225
4,284,346
4,076,359
3,849,645
3,673,289
3,286,380
3,456,892
3,475,326
3,557,521
2,931,825
3,066,947
3,498,721
2,840,953
3,565,269
3,815,922
3,652,386
3,249,217
3,545,065
3,554,000
3,751,836
3,893,794
3,760,207
4,564,137
4,530,707
4,024,715
4,248,578
4,528,717
5,073,720
4,747,305
4,403,865
5,167,554
4,801,907
4,856,698
6,941,046
6,171,204
7,263,267
8,727,540
7,376,856
7,443,508
7,443,5087,376,8568,727,5407,263,2676,171,2046,941,0464,856,6984,801,9075,167,5544,403,8654,747,3055,073,7204,528,7174,248,5784,024,7154,530,7074,564,1373,760,2073,893,7943,751,8363,554,0003,545,0653,249,2173,652,3863,815,9223,565,2692,840,9533,498,7213,066,9472,931,8253,557,5213,475,3263,456,8923,286,3803,673,2893,849,6454,076,3594,284,3464,057,2255,248,0815,934,7415,492,6294,739,2096,150,4354,643,4513,227,8952,231,0972,520,4432,617,1512,636,4431,983,9702,028,7631,875,7661,635,4591,314,5151,485,6131,723,9861,721,8711,111,6101,695,3391,797,9581,791,6401,514,9021,674,6511,850,8452,009,3181,855,3681,903,5772,055,6711,743,6981,432,58701,285,802
   > Total Current Liabilities 
1,284,274
0
1,431,485
1,742,703
2,054,782
1,902,795
1,850,171
2,004,973
1,847,374
1,672,079
1,513,504
1,791,640
1,797,958
1,695,339
1,111,610
1,721,871
1,723,986
1,485,613
1,312,209
1,633,294
1,873,743
2,026,883
1,982,236
2,634,855
2,615,711
2,516,867
2,228,085
3,205,299
4,620,127
6,126,297
4,711,167
5,463,877
5,905,284
5,217,864
4,025,928
4,251,724
4,042,412
3,814,373
3,636,692
3,248,277
3,417,284
3,434,213
3,520,485
2,893,274
3,026,881
3,457,141
2,798,458
3,521,028
3,771,484
3,606,202
3,201,287
3,495,125
3,502,050
3,697,877
3,847,397
3,711,185
4,512,318
4,476,091
3,969,607
4,191,271
4,452,881
4,995,427
4,658,793
4,142,724
4,908,858
4,557,884
4,652,442
6,742,130
5,979,059
7,077,903
8,549,092
7,199,145
7,269,973
7,269,9737,199,1458,549,0927,077,9035,979,0596,742,1304,652,4424,557,8844,908,8584,142,7244,658,7934,995,4274,452,8814,191,2713,969,6074,476,0914,512,3183,711,1853,847,3973,697,8773,502,0503,495,1253,201,2873,606,2023,771,4843,521,0282,798,4583,457,1413,026,8812,893,2743,520,4853,434,2133,417,2843,248,2773,636,6923,814,3734,042,4124,251,7244,025,9285,217,8645,905,2845,463,8774,711,1676,126,2974,620,1273,205,2992,228,0852,516,8672,615,7112,634,8551,982,2362,026,8831,873,7431,633,2941,312,2091,485,6131,723,9861,721,8711,111,6101,695,3391,797,9581,791,6401,513,5041,672,0791,847,3742,004,9731,850,1711,902,7952,054,7821,742,7031,431,48501,284,274
       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
1,219,222
1,394,681
1,491,060
1,777,636
1,640,261
1,598,767
1,987,334
0
0
1,608,934
1,852,392
1,998,098
2,166,423
0
0
0
0
0
0
0
0
0
0
00000000002,166,4231,998,0981,852,3921,608,934001,987,3341,598,7671,640,2611,777,6361,491,0601,394,6811,219,22200000000000000000000000000000000000000000000000000
       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
1,219,222
1,394,681
1,491,060
1,777,636
1,640,261
1,598,767
1,987,334
0
0
1,608,934
1,852,392
1,998,098
2,166,423
1,570,760
1,888,280
1,694,985
1,612,390
2,997,312
2,356,912
3,006,888
4,457,986
3,919,973
3,710,626
3,710,6263,919,9734,457,9863,006,8882,356,9122,997,3121,612,3901,694,9851,888,2801,570,7602,166,4231,998,0981,852,3921,608,934001,987,3341,598,7671,640,2611,777,6361,491,0601,394,6811,219,22200000000000000000000000000000000000000000000000000
       Accounts payable 
311,970
0
560,195
953,313
1,069,497
1,028,755
872,297
1,054,785
889,823
669,525
509,420
722,474
746,257
835,752
522,452
817,175
746,659
682,718
648,245
679,669
895,681
851,865
962,820
944,984
888,891
1,031,433
1,026,666
1,360,802
1,671,716
2,388,594
2,274,295
1,699,254
2,446,859
1,825,253
1,190,879
1,576,570
1,564,072
1,362,532
801,976
1,002,399
932,022
1,230,506
804,384
1,024,669
1,171,541
1,736,759
1,245,065
1,942,103
1,682,289
1,721,503
1,683,714
1,756,909
1,620,859
1,474,778
1,708,744
1,556,010
1,927,171
1,816,620
1,648,301
1,956,250
1,945,324
2,263,224
1,709,577
1,757,313
2,235,280
1,997,223
2,057,433
2,644,264
2,484,379
2,867,998
2,819,129
3,113,654
3,438,910
3,438,9103,113,6542,819,1292,867,9982,484,3792,644,2642,057,4331,997,2232,235,2801,757,3131,709,5772,263,2241,945,3241,956,2501,648,3011,816,6201,927,1711,556,0101,708,7441,474,7781,620,8591,756,9091,683,7141,721,5031,682,2891,942,1031,245,0651,736,7591,171,5411,024,669804,3841,230,506932,0221,002,399801,9761,362,5321,564,0721,576,5701,190,8791,825,2532,446,8591,699,2542,274,2952,388,5941,671,7161,360,8021,026,6661,031,433888,891944,984962,820851,865895,681679,669648,245682,718746,659817,175522,452835,752746,257722,474509,420669,525889,8231,054,785872,2971,028,7551,069,497953,313560,1950311,970
       Other Current Liabilities 
67,765
0
77,445
73,561
57,674
59,524
57,710
91,975
40,642
53,360
59,180
90,194
56,106
88,700
92,138
185,272
144,996
148,476
173,234
246,236
167,759
153,418
111,403
122,673
126,764
149,285
224,150
299,225
299,587
194,411
192,659
261,114
220,626
227,238
223,568
270,294
238,658
233,263
261,139
247,159
230,302
245,172
288,507
270,795
226,216
312,681
295,388
308,387
361,767
345,150
298,351
343,535
390,131
445,463
498,392
556,408
128,429
161,078
137,692
15,369
22,204
11,431
224,225
233,692
203,904
240,309
268,479
327,509
288,155
254,968
297,953
119,796
73,468
73,468119,796297,953254,968288,155327,509268,479240,309203,904233,692224,22511,43122,20415,369137,692161,078128,429556,408498,392445,463390,131343,535298,351345,150361,767308,387295,388312,681226,216270,795288,507245,172230,302247,159261,139233,263238,658270,294223,568227,238220,626261,114192,659194,411299,587299,225224,150149,285126,764122,673111,403153,418167,759246,236173,234148,476144,996185,27292,13888,70056,10690,19459,18053,36040,64291,97557,71059,52457,67473,56177,445067,765
   > 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
57,307
75,836
78,293
88,512
261,141
258,696
244,023
204,256
198,916
192,145
185,364
178,448
177,711
173,535
173,535177,711178,448185,364192,145198,916204,256244,023258,696261,14188,51278,29375,83657,30700000000000000000000000000000000000000000000000000000000000
       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
20,065
21,291
22,517
26,750
27,886
29,023
30,160
31,297
32,622
33,947
35,272
36,597
38,103
39,608
41,113
37,036
38,551
40,066
41,580
42,495
44,241
44,438
46,184
47,930
49,940
51,950
53,959
46,397
49,022
51,819
54,616
55,108
57,307
75,836
78,293
88,512
92,296
100,779
106,074
77,108
81,076
85,104
89,132
91,204
95,813
100,422
100,42295,81391,20489,13285,10481,07677,108106,074100,77992,29688,51278,29375,83657,30755,10854,61651,81949,02246,39753,95951,95049,94047,93046,18444,43844,24142,49541,58040,06638,55137,03641,11339,60838,10336,59735,27233,94732,62231,29730,16029,02327,88626,75022,51721,29120,065000000000000000000000000000
> Total Stockholder Equity
158,883
158,883
416,109
422,151
444,365
469,784
491,083
498,397
517,028
542,905
565,502
559,492
588,218
626,049
666,900
668,436
724,871
788,165
828,678
808,927
868,255
931,887
999,294
1,070,320
1,068,033
1,147,069
1,242,091
1,315,285
1,323,446
1,403,714
1,279,563
1,305,985
1,193,433
998,653
516,165
853,742
1,292,380
1,337,967
1,369,407
1,410,695
1,398,417
1,439,474
1,487,927
1,516,774
1,488,384
1,549,411
1,586,738
1,635,822
1,593,553
1,649,087
1,709,123
1,777,393
1,711,101
1,781,664
1,865,755
1,953,176
1,899,832
2,027,457
2,176,022
2,270,019
2,172,882
2,271,827
2,401,258
2,530,655
2,485,038
2,638,570
2,809,070
2,999,866
2,847,071
3,062,244
3,251,492
3,445,273
3,219,483
3,219,4833,445,2733,251,4923,062,2442,847,0712,999,8662,809,0702,638,5702,485,0382,530,6552,401,2582,271,8272,172,8822,270,0192,176,0222,027,4571,899,8321,953,1761,865,7551,781,6641,711,1011,777,3931,709,1231,649,0871,593,5531,635,8221,586,7381,549,4111,488,3841,516,7741,487,9271,439,4741,398,4171,410,6951,369,4071,337,9671,292,380853,742516,165998,6531,193,4331,305,9851,279,5631,403,7141,323,4461,315,2851,242,0911,147,0691,068,0331,070,320999,294931,887868,255808,927828,678788,165724,871668,436666,900626,049588,218559,492565,502542,905517,028498,397491,083469,784444,365422,151416,109158,883158,883
   Common Stock
145,500
0
200,000
200,000
200,000
200,544
200,856
200,856
201,481
201,481
201,481
201,481
201,481
201,481
201,481
201,655
201,956
203,160
203,174
203,174
203,174
203,174
203,174
203,174
206,796
206,796
208,543
208,543
210,172
210,172
211,184
211,184
233,268
233,268
233,466
233,466
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199
350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199350,199233,466233,466233,268233,268211,184211,184210,172210,172208,543208,543206,796206,796203,174203,174203,174203,174203,174203,174203,160201,956201,655201,481201,481201,481201,481201,481201,481201,481200,856200,856200,544200,000200,000200,0000145,500
   Retained Earnings 
13,383
0
88,775
94,817
117,031
141,302
161,908
169,222
186,322
212,199
234,796
228,786
257,512
295,343
336,193
337,189
392,628
451,937
492,399
472,648
531,976
595,608
663,015
734,041
712,667
791,703
877,028
950,222
948,104
1,028,372
897,464
923,886
784,247
589,467
106,005
443,582
506,766
552,353
583,793
625,081
612,803
653,860
702,313
731,160
702,770
763,797
801,124
850,208
807,939
863,473
923,509
991,779
925,487
996,050
1,080,141
1,167,562
1,114,218
1,241,843
1,390,408
1,449,385
1,352,248
1,451,193
1,615,644
1,745,041
1,699,424
1,852,956
2,023,456
2,214,252
2,061,457
2,276,630
2,465,878
2,659,659
2,433,869
2,433,8692,659,6592,465,8782,276,6302,061,4572,214,2522,023,4561,852,9561,699,4241,745,0411,615,6441,451,1931,352,2481,449,3851,390,4081,241,8431,114,2181,167,5621,080,141996,050925,487991,779923,509863,473807,939850,208801,124763,797702,770731,160702,313653,860612,803625,081583,793552,353506,766443,582106,005589,467784,247923,886897,4641,028,372948,104950,222877,028791,703712,667734,041663,015595,608531,976472,648492,399451,937392,628337,189336,193295,343257,512228,786234,796212,199186,322169,222161,908141,302117,03194,81788,775013,383
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 0000-1000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.