0 XP   0   0   0

SVI Public Company Limited










Financial Health of SVI Public Company Limited




Comparing to competitors in the Electronic Components industry




  Industry Rankings  


SVI Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell SVI Public Company Limited?

I guess you are interested in SVI 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 SVI Public Company Limited

Let's start. I'm going to help you getting a better view of SVI 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 SVI 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 SVI 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 SVI Public Company Limited. The closing price on 2022-12-08 was ฿11.10 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.
SVI 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 SVI Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare SVI Public Company Limited to the Electronic Components industry mean.
  • A Net Profit Margin of 8.5% means that ฿0.09 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 8.5%. The company is making a profit. +1
  • The TTM is 7.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.5%TTM7.6%+1.0%
TTM7.6%YOY5.8%+1.8%
TTM7.6%5Y5.1%+2.5%
5Y5.1%10Y9.8%-4.7%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%5.5%+3.0%
TTM7.6%5.4%+2.2%
YOY5.8%5.0%+0.8%
5Y5.1%4.5%+0.6%
10Y9.8%4.7%+5.1%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare SVI Public Company Limited to the Electronic Components industry mean.
  • 3.2% Return on Assets means that SVI Public Company Limited generated ฿0.03 profit for each $1 in assets.

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

  • The MRQ is 3.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.2%TTM2.7%+0.4%
TTM2.7%YOY1.9%+0.8%
TTM2.7%5Y1.7%+1.0%
5Y1.7%10Y3.1%-1.4%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2%1.2%+2.0%
TTM2.7%1.2%+1.5%
YOY1.9%1.2%+0.7%
5Y1.7%1.0%+0.7%
10Y3.1%1.0%+2.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare SVI Public Company Limited to the Electronic Components industry mean.
  • 10.0% Return on Equity means SVI Public Company Limited generated ฿0.10 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 10.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 8.4%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ10.0%TTM8.4%+1.6%
TTM8.4%YOY5.3%+3.1%
TTM8.4%5Y4.4%+4.0%
5Y4.4%10Y5.8%-1.4%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ10.0%2.4%+7.6%
TTM8.4%2.2%+6.2%
YOY5.3%2.2%+3.1%
5Y4.4%2.0%+2.4%
10Y5.8%1.9%+3.9%

1.2. Operating Efficiency of SVI Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient SVI Public Company Limited is operating .

  • Measures how much profit SVI 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 SVI Public Company Limited to the Electronic Components industry mean.
  • An Operating Margin of 7.4% means the company generated ฿0.07  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 7.4%. The company is operating less efficient.
  • The TTM is 6.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.4%TTM6.5%+0.9%
TTM6.5%YOY5.6%+0.9%
TTM6.5%5Y5.8%+0.8%
5Y5.8%10Y3.4%+2.4%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ7.4%4.9%+2.5%
TTM6.5%5.2%+1.3%
YOY5.6%5.7%-0.1%
5Y5.8%5.5%+0.3%
10Y3.4%4.2%-0.8%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Electronic Components 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 SVI Public Company Limited:

  • The MRQ is 1.823. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.834. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.823TTM1.834-0.010
TTM1.834YOY1.841-0.008
TTM1.8345Y1.859-0.025
5Y1.85910Y1.452+0.407
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8231.697+0.126
TTM1.8341.694+0.140
YOY1.8411.657+0.184
5Y1.8591.621+0.238
10Y1.4521.336+0.116

1.3. Liquidity of SVI Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Electronic Components industry mean).
  • A Current Ratio of 1.40 means the company has ฿1.40 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.399. The company is just able to pay all its short-term debts.
  • The TTM is 1.411. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.399TTM1.411-0.012
TTM1.411YOY1.416-0.004
TTM1.4115Y1.895-0.483
5Y1.89510Y1.237+0.658
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3991.771-0.372
TTM1.4111.766-0.355
YOY1.4161.850-0.434
5Y1.8951.829+0.066
10Y1.2371.545-0.308
1.3.2. Quick Ratio

Measures if SVI 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 SVI Public Company Limited to the Electronic Components industry mean.
  • A Quick Ratio of 0.63 means the company can pay off ฿0.63 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.634. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.649. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.634TTM0.649-0.015
TTM0.649YOY0.647+0.002
TTM0.6495Y0.960-0.311
5Y0.96010Y0.947+0.013
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6340.745-0.111
TTM0.6490.782-0.133
YOY0.6470.854-0.207
5Y0.9600.848+0.112
10Y0.9470.837+0.110

1.4. Solvency of SVI Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare SVI Public Company Limited to Electronic Components industry mean.
  • A Debt to Asset Ratio of 0.68 means that SVI Public Company Limited assets are financed with 68.5% credit (debt) and the remaining percentage (100% - 68.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.685. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.679. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.685TTM0.679+0.006
TTM0.679YOY0.635+0.044
TTM0.6795Y0.549+0.129
5Y0.54910Y0.461+0.088
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6850.454+0.231
TTM0.6790.454+0.225
YOY0.6350.444+0.191
5Y0.5490.436+0.113
10Y0.4610.423+0.038
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare SVI Public Company Limited to the Electronic Components industry mean.
  • A Debt to Equity ratio of 217.3% means that company has ฿2.17 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 2.173. The company is just not able to pay all its debts with equity.
  • The TTM is 2.123. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.173TTM2.123+0.051
TTM2.123YOY1.746+0.377
TTM2.1235Y1.425+0.698
5Y1.42510Y1.015+0.410
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1730.855+1.318
TTM2.1230.864+1.259
YOY1.7460.806+0.940
5Y1.4250.813+0.612
10Y1.0150.807+0.208

2. Market Valuation of SVI 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 SVI Public Company Limited generates.

  • Above 15 is considered overpriced but always compare SVI Public Company Limited to the Electronic Components industry mean.
  • A PE ratio of 28.25 means the investor is paying ฿28.25 for every ฿1 in earnings.

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

  • The EOD is 39.948. Good. +1
  • The MRQ is 28.251. Very good. +2
  • The TTM is 40.635. Good. +1
Trends
Current periodCompared to+/- 
EOD39.948MRQ28.251+11.696
MRQ28.251TTM40.635-12.383
TTM40.635YOY62.224-21.589
TTM40.6355Y71.964-31.329
5Y71.96410Y66.956+5.008
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD39.94842.226-2.278
MRQ28.25144.654-16.403
TTM40.63559.431-18.796
YOY62.22472.914-10.690
5Y71.96466.107+5.857
10Y66.95651.422+15.534
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of SVI 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 SVI Public Company Limited:

  • The MRQ is 95.651. Seems overpriced? -1
  • The TTM is 107.595. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ95.651TTM107.595-11.945
TTM107.595YOY204.040-96.445
TTM107.5955Y55.098+52.497
5Y55.09810Y-71.001+126.098
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ95.6510.604+95.047
TTM107.5950.100+107.495
YOY204.0400.291+203.749
5Y55.0980.119+54.979
10Y-71.0010.161-71.162

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

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

  • At or below 1 is considered healthy (always compare to Electronic Components industry mean).
  • A PB ratio of 2.83 means the investor is paying ฿2.83 for each ฿1 in book value.

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

  • The EOD is 4.001. Neutral. Compare to industry.
  • The MRQ is 2.830. Good. +1
  • The TTM is 3.051. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD4.001MRQ2.830+1.172
MRQ2.830TTM3.051-0.221
TTM3.051YOY2.436+0.614
TTM3.0515Y2.010+1.040
5Y2.01010Y2.054-0.043
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD4.0011.606+2.395
MRQ2.8301.787+1.043
TTM3.0512.086+0.965
YOY2.4362.146+0.290
5Y2.0101.861+0.149
10Y2.0541.382+0.672
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of SVI 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--0.2720.160+70%0.076+256%-0.023+108%0.043+536%
Book Value Growth--0.9740.973+0%0.972+0%0.970+0%0.972+0%
Book Value Per Share--2.7742.558+8%1.964+41%2.574+8%2.449+13%
Book Value Per Share Growth--0.0980.062+58%0.037+165%-0.036+137%0.006+1515%
Current Ratio--1.3991.411-1%1.416-1%1.895-26%1.237+13%
Debt To Asset Ratio--0.6850.679+1%0.635+8%0.549+25%0.461+49%
Debt To Equity Ratio--2.1732.123+2%1.746+25%1.425+53%1.015+114%
Dividend Per Share---0.115-100%0.082-100%0.164-100%0.112-100%
Eps--0.2780.215+29%0.108+157%0.106+162%0.132+111%
Eps Growth--0.295-0.104+135%-0.088+130%-0.222+175%-0.817+377%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Net Profit Margin--0.0850.076+13%0.058+47%0.051+67%0.098-13%
Operating Margin--0.0740.065+13%0.056+32%0.058+28%0.034+118%
Operating Ratio--1.8231.834-1%1.841-1%1.859-2%1.452+26%
Pb Ratio4.001+29%2.8303.051-7%2.436+16%2.010+41%2.054+38%
Pe Ratio39.948+29%28.25140.635-30%62.224-55%71.964-61%66.956-58%
Peg Ratio--95.651107.595-11%204.040-53%55.098+74%-71.001+174%
Price Per Share11.100+29%7.8507.788+1%4.778+64%4.958+58%4.790+64%
Price To Total Gains Ratio40.875+29%28.90729.296-1%33.634-14%27.726+4%27.933+3%
Profit Growth--97.97896.829+1%96.879+1%96.454+2%94.779+3%
Quick Ratio--0.6340.649-2%0.647-2%0.960-34%0.947-33%
Return On Assets--0.0320.027+16%0.019+66%0.017+83%0.031+2%
Return On Equity--0.1000.084+19%0.053+88%0.044+127%0.058+74%
Revenue Growth--0.9760.974+0%0.971+0%0.972+0%0.972+0%
Total Gains Per Share--0.2720.275-1%0.159+71%0.141+93%0.155+76%
Total Gains Per Share Growth--0.289-0.032+111%-0.157+154%-1.476+610%-1.803+724%
Usd Book Value--171430696.500158097493.740+8%121641922.301+41%162705292.473+5%154186305.644+11%
Usd Book Value Change Per Share--0.0080.005+70%0.002+256%-0.001+108%0.001+536%
Usd Book Value Per Share--0.0800.073+8%0.056+41%0.074+8%0.070+13%
Usd Dividend Per Share---0.003-100%0.002-100%0.005-100%0.003-100%
Usd Eps--0.0080.006+29%0.003+157%0.003+162%0.004+111%
Usd Price Per Share0.319+29%0.2250.224+1%0.137+64%0.142+58%0.137+64%
Usd Profit--17171181.30013316257.721+29%6715064.132+156%6691442.326+157%8227772.934+109%
Usd Revenue--201317872.000174956441.483+15%110517337.820+82%122537137.639+64%95236786.165+111%
Usd Total Gains Per Share--0.0080.008-1%0.005+71%0.004+93%0.004+76%
 EOD+2 -3MRQTTM+24 -10YOY+25 -95Y+25 -910Y+25 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1539.948
Price to Book Ratio (EOD)Between0-14.001
Net Profit Margin (MRQ)Greater than00.085
Operating Margin (MRQ)Greater than00.074
Quick Ratio (MRQ)Greater than10.634
Current Ratio (MRQ)Greater than11.399
Debt to Asset Ratio (MRQ)Less than10.685
Debt to Equity Ratio (MRQ)Less than12.173
Return on Equity (MRQ)Greater than0.150.100
Return on Assets (MRQ)Greater than0.050.032
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose11.000
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets18,935,937
Total Liabilities12,962,742
Total Stockholder Equity5,963,998
 As reported
Total Liabilities 12,962,742
Total Stockholder Equity+ 5,963,998
Total Assets = 18,935,937

Assets

Total Assets18,935,937
Total Current Assets15,785,764
Long-term Assets15,785,764
Total Current Assets
Cash And Cash Equivalents 767,985
Short-term Investments 566,728
Net Receivables 6,585,768
Inventory 7,691,410
Other Current Assets 173,873
Total Current Assets  (as reported)15,785,764
Total Current Assets  (calculated)15,785,764
+/-0
Long-term Assets
Property Plant Equipment 2,670,854
Goodwill 43,106
Intangible Assets 166,593
Other Assets 269,620
Long-term Assets  (as reported)3,150,173
Long-term Assets  (calculated)3,150,173
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities11,281,453
Long-term Liabilities1,681,289
Total Stockholder Equity5,963,998
Total Current Liabilities
Short Long Term Debt 3,757,657
Accounts payable 7,133,876
Other Current Liabilities 361,155
Total Current Liabilities  (as reported)11,281,453
Total Current Liabilities  (calculated)11,252,688
+/- 28,765
Long-term Liabilities
Long term Debt 1,368,525
Capital Lease Obligations Min Short Term Debt82,480
Other Liabilities 252,587
Long-term Liabilities Other 6,462
Long-term Liabilities  (as reported)1,681,289
Long-term Liabilities  (calculated)1,710,054
+/- 28,765
Total Stockholder Equity
Common Stock2,170,616
Retained Earnings 3,842,582
Other Stockholders Equity -64,339
Total Stockholder Equity (as reported)5,963,998
Total Stockholder Equity (calculated)5,948,859
+/- 15,139
Other
Capital Stock2,170,616
Common Stock Shares Outstanding 2,153,210
Net Debt 4,358,197
Net Invested Capital 11,090,180
Net Tangible Assets 5,754,299
Net Working Capital 4,504,311



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
2,238,313
2,031,682
2,006,841
1,921,690
2,040,264
2,061,172
2,331,774
2,621,970
2,944,357
2,643,160
2,632,047
2,621,970
2,793,390
3,026,194
3,285,954
3,125,928
3,192,162
3,252,951
3,688,381
3,626,124
4,235,891
4,526,260
4,805,213
4,556,337
4,486,358
4,404,621
4,018,714
3,984,614
4,257,269
4,487,591
4,790,900
5,612,548
5,945,194
6,085,016
3,954,062
5,038,524
5,356,139
5,435,437
4,931,537
5,184,486
5,407,388
5,792,968
6,492,049
6,879,495
6,832,351
7,284,350
6,430,988
6,386,459
8,718,449
7,823,906
7,752,322
9,016,469
9,848,696
10,714,946
10,734,898
11,113,417
11,220,906
11,643,214
11,312,899
11,366,502
11,596,246
12,380,423
12,904,888
12,707,725
12,152,936
12,392,742
11,333,383
10,740,767
11,149,579
10,991,048
10,645,468
10,669,461
11,878,519
13,435,015
15,067,982
16,673,715
18,139,580
18,935,937
18,935,93718,139,58016,673,71515,067,98213,435,01511,878,51910,669,46110,645,46810,991,04811,149,57910,740,76711,333,38312,392,74212,152,93612,707,72512,904,88812,380,42311,596,24611,366,50211,312,89911,643,21411,220,90611,113,41710,734,89810,714,9469,848,6969,016,4697,752,3227,823,9068,718,4496,386,4596,430,9887,284,3506,832,3516,879,4956,492,0495,792,9685,407,3885,184,4864,931,5375,435,4375,356,1395,038,5243,954,0626,085,0165,945,1945,612,5484,790,9004,487,5914,257,2693,984,6144,018,7144,404,6214,486,3584,556,3374,805,2134,526,2604,235,8913,626,1243,688,3813,252,9513,192,1623,125,9283,285,9543,026,1942,793,3902,621,9702,632,0472,643,1602,944,3572,621,9702,331,7742,061,1722,040,2641,921,6902,006,8412,031,6822,238,313
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,402,457
8,815,297
8,896,503
9,138,354
8,857,566
8,948,961
9,173,172
9,950,325
10,422,870
10,187,990
9,672,582
9,975,532
8,954,867
8,332,162
8,605,336
8,440,316
8,167,256
8,199,692
9,385,644
10,852,169
12,311,725
13,831,759
15,126,555
15,785,764
15,785,76415,126,55513,831,75912,311,72510,852,1699,385,6448,199,6928,167,2568,440,3168,605,3368,332,1628,954,8679,975,5329,672,58210,187,99010,422,8709,950,3259,173,1728,948,9618,857,5669,138,3548,896,5038,815,2978,402,457000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,070,495
610,188
509,106
461,461
709,823
705,425
777,866
748,617
344,066
647,861
420,090
695,083
865,671
759,489
544,401
439,606
1,238,831
695,011
680,458
382,371
575,442
886,861
895,135
767,985
767,985895,135886,861575,442382,371680,458695,0111,238,831439,606544,401759,489865,671695,083420,090647,861344,066748,617777,866705,425709,823461,461509,106610,1881,070,495000000000000000000000000000000000000000000000000000000
       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
0
0
0
2,874,802
3,485,048
3,234,692
3,199,033
2,484,531
2,120,099
1,508,407
1,487,444
1,706,949
1,444,171
1,222,164
2,018,642
1,763,860
914,805
775,479
543,690
702,560
664,077
543,607
674,338
628,971
754,170
636,896
566,728
566,728636,896754,170628,971674,338543,607664,077702,560543,690775,479914,8051,763,8602,018,6421,222,1641,444,1711,706,9491,487,4441,508,4072,120,0992,484,5313,199,0333,234,6923,485,0482,874,802000000000000000000000000000000000000000000000000000000
       Net Receivables 
788,215
828,074
731,571
604,113
700,812
828,430
761,264
919,087
1,032,528
982,414
914,910
919,087
805,157
976,474
1,065,901
1,085,089
941,234
1,014,258
1,129,583
1,109,358
1,108,074
1,260,909
1,274,715
1,250,182
1,165,818
1,179,372
1,163,125
1,348,594
1,362,266
1,380,516
1,504,882
1,745,099
2,014,612
2,243,284
587,457
1,185,849
1,536,958
1,473,967
1,511,245
1,287,723
1,521,659
1,652,811
1,960,036
1,781,405
1,976,574
2,128,252
758,933
1,108,867
2,027,100
1,782,846
1,636,804
1,831,367
2,317,819
2,271,151
2,454,851
2,333,664
2,506,135
2,636,572
2,800,785
2,774,718
3,282,350
3,566,597
3,909,002
3,422,131
3,566,946
3,369,955
3,097,168
3,077,576
3,707,846
3,940,727
3,007,439
3,182,256
3,698,261
4,242,707
5,310,359
5,785,394
5,865,724
6,585,768
6,585,7685,865,7245,785,3945,310,3594,242,7073,698,2613,182,2563,007,4393,940,7273,707,8463,077,5763,097,1683,369,9553,566,9463,422,1313,909,0023,566,5973,282,3502,774,7182,800,7852,636,5722,506,1352,333,6642,454,8512,271,1512,317,8191,831,3671,636,8041,782,8462,027,1001,108,867758,9332,128,2521,976,5741,781,4051,960,0361,652,8111,521,6591,287,7231,511,2451,473,9671,536,9581,185,849587,4572,243,2842,014,6121,745,0991,504,8821,380,5161,362,2661,348,5941,163,1251,179,3721,165,8181,250,1821,274,7151,260,9091,108,0741,109,3581,129,5831,014,258941,2341,085,0891,065,901976,474805,157919,087914,910982,4141,032,528919,087761,264828,430700,812604,113731,571828,074788,215
       Other Current Assets 
29,891
6,708
31,189
15,835
20,769
85,674
84,776
38,429
41,251
33,933
26,103
38,429
31,019
17,549
59,369
19,232
58,670
9,428
15,481
12,113
33,035
31,866
59,968
19,035
20,467
19,684
21,919
18,212
26,517
36,224
35,922
70,816
228,729
27,374
40,934
64,574
40,081
43,788
30,315
44,811
22,842
40,328
41,856
37,838
40,279
46,980
57,466
62,456
37,661
55,835
46,793
57,511
38,461
60,080
59,004
41,845
58,350
76,108
69,246
75,252
88,985
93,917
80,966
61,535
75,309
76,157
67,528
80,104
84,417
73,418
90,356
87,856
89,379
99,549
141,052
144,065
148,837
173,873
173,873148,837144,065141,05299,54989,37987,85690,35673,41884,41780,10467,52876,15775,30961,53580,96693,91788,98575,25269,24676,10858,35041,84559,00460,08038,46157,51146,79355,83537,66162,45657,46646,98040,27937,83841,85640,32822,84244,81130,31543,78840,08164,57440,93427,374228,72970,81635,92236,22426,51718,21221,91919,68420,46719,03559,96831,86633,03512,11315,4819,42858,67019,23259,36917,54931,01938,42926,10333,93341,25138,42984,77685,67420,76915,83531,1896,70829,891
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,519,735
2,480,354
2,417,210
2,378,516
2,408,605
2,544,243
2,550,732
2,478,211
2,469,769
2,492,875
2,582,846
2,756,257
2,841,956
3,013,025
3,150,173
3,150,1733,013,0252,841,9562,756,2572,582,8462,492,8752,469,7692,478,2112,550,7322,544,2432,408,6052,378,5162,417,2102,480,3542,519,735000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
536,051
516,741
526,066
515,055
498,200
500,212
502,369
494,936
571,233
594,019
597,669
494,936
659,247
655,891
651,210
654,205
644,151
661,157
670,178
766,965
758,875
810,585
777,367
987,633
944,659
910,908
896,205
873,148
837,346
874,867
872,368
1,012,148
1,141,999
1,375,061
1,022,554
1,267,983
1,376,642
1,384,921
1,386,553
1,365,487
1,324,594
1,312,722
1,291,924
1,262,247
1,307,151
1,276,693
900,774
1,593,829
1,713,335
1,794,163
1,867,110
2,037,060
2,006,401
1,962,313
1,926,804
1,898,657
1,916,473
2,100,383
2,127,341
2,103,764
2,109,313
2,125,014
1,994,336
2,042,944
2,012,809
1,962,786
1,911,976
1,918,336
2,067,209
2,063,374
2,030,638
2,024,068
2,046,024
2,126,812
2,308,535
2,394,294
2,553,406
2,670,854
2,670,8542,553,4062,394,2942,308,5352,126,8122,046,0242,024,0682,030,6382,063,3742,067,2091,918,3361,911,9761,962,7862,012,8092,042,9441,994,3362,125,0142,109,3132,103,7642,127,3412,100,3831,916,4731,898,6571,926,8041,962,3132,006,4012,037,0601,867,1101,794,1631,713,3351,593,829900,7741,276,6931,307,1511,262,2471,291,9241,312,7221,324,5941,365,4871,386,5531,384,9211,376,6421,267,9831,022,5541,375,0611,141,9991,012,148872,368874,867837,346873,148896,205910,908944,659987,633777,367810,585758,875766,965670,178661,157644,151654,205651,210655,891659,247494,936597,669594,019571,233494,936502,369500,212498,200515,055526,066516,741536,051
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
281,379
283,840
283,840
134,149
138,874
146,123
147,937
79,573
78,374
78,483
76,909
75,695
72,820
71,256
68,153
68,774
73,316
70,753
75,755
59,699
59,428
61,747
63,727
43,905
43,080
42,718
43,106
43,10642,71843,08043,90563,72761,74759,42859,69975,75570,75373,31668,77468,15371,25672,82075,69576,90978,48378,37479,573147,937146,123138,874134,149283,840283,840281,379000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
43,835
47,879
0
44,889
43,835
31,416
30,510
28,993
26,288
23,420
21,043
19,571
16,637
14,755
16,603
15,317
13,508
15,205
12,169
9,517
9,286
12,399
11,037
10,288
12,072
11,279
11,214
10,373
9,419
9,776
8,735
7,948
10,955
10,783
14,814
23,360
22,817
21,113
19,776
17,113
16,966
16,287
15,296
134,222
421,554
420,904
417,032
369,281
360,447
367,017
361,861
284,264
270,767
193,831
185,741
179,603
72,463
70,256
64,176
75,228
74,399
68,107
64,850
149,270
148,500
56,048
57,154
151,732
57,431
162,238
166,593
166,593162,23857,431151,73257,15456,048148,500149,27064,85068,10774,39975,22864,17670,25672,463179,603185,741193,831270,767284,264361,861367,017360,447369,281417,032420,904421,554134,22215,29616,28716,96617,11319,77621,11322,81723,36014,81410,78310,9557,9488,7359,7769,41910,37311,21411,27912,07210,28811,03712,3999,2869,51712,16915,20513,50815,31716,60314,75516,63719,57121,04323,42026,28828,99330,51031,41643,83544,889047,87943,8350000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,115
5,727
4,982
-5,275
5,098
3,979
4,894
1,648
1,698
1,642
1,602
5,472
5,931
2,478
2,485
2,4852,4785,9315,4721,6021,6421,6981,6484,8943,9795,098-5,2754,9825,7277,115000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,035,210
752,061
793,942
598,157
607,809
557,663
800,363
1,114,390
1,366,035
991,396
947,197
1,114,390
831,575
1,063,786
1,232,447
970,151
960,223
1,019,970
1,347,152
1,147,354
1,640,997
1,871,223
1,934,668
1,499,825
1,287,732
1,305,815
2,209,533
2,012,364
2,103,811
2,315,297
2,332,744
2,766,804
2,877,459
2,847,002
2,703,636
3,487,636
3,655,855
3,137,361
2,414,673
2,285,013
2,331,740
2,480,914
2,243,265
2,346,379
2,180,092
2,374,700
2,781,897
2,455,686
3,635,874
2,590,458
2,071,401
3,265,175
3,688,512
3,760,637
3,637,308
3,850,383
4,000,851
4,304,010
4,067,729
4,181,823
4,423,972
4,911,004
5,264,387
4,951,379
4,599,178
4,737,265
7,866,493
7,132,334
7,447,710
7,050,457
6,607,063
6,507,132
7,761,227
8,799,463
9,863,199
11,205,673
12,751,106
12,962,742
12,962,74212,751,10611,205,6739,863,1998,799,4637,761,2276,507,1326,607,0637,050,4577,447,7107,132,3347,866,4934,737,2654,599,1784,951,3795,264,3874,911,0044,423,9724,181,8234,067,7294,304,0104,000,8513,850,3833,637,3083,760,6373,688,5123,265,1752,071,4012,590,4583,635,8742,455,6862,781,8972,374,7002,180,0922,346,3792,243,2652,480,9142,331,7402,285,0132,414,6733,137,3613,655,8553,487,6362,703,6362,847,0022,877,4592,766,8042,332,7442,315,2972,103,8112,012,3642,209,5331,305,8151,287,7321,499,8251,934,6681,871,2231,640,9971,147,3541,347,1521,019,970960,223970,1511,232,4471,063,786831,5751,114,390947,197991,3961,366,0351,114,390800,363557,663607,809598,157793,942752,0611,035,210
   > Total Current Liabilities 
806,334
548,567
617,649
448,771
606,961
554,778
797,828
1,112,545
1,364,654
913,599
881,855
1,112,545
775,128
1,020,381
1,201,566
949,176
950,712
1,016,847
1,344,448
1,145,204
1,454,038
1,696,354
1,771,711
1,348,695
1,148,253
1,300,876
1,835,677
1,698,766
1,855,142
1,834,194
2,028,333
2,236,044
2,422,653
2,554,914
2,324,624
2,878,309
2,717,212
2,666,887
2,255,481
2,213,731
2,262,693
2,422,947
2,185,648
2,289,203
2,102,741
2,294,980
2,696,203
2,369,432
3,549,173
2,502,782
1,982,608
3,011,791
2,943,638
2,836,637
2,776,079
2,988,895
3,084,653
3,371,265
3,152,078
3,282,446
3,567,020
4,124,920
4,547,139
4,242,427
3,906,202
4,091,133
5,061,051
5,203,321
5,563,292
5,464,840
5,373,993
5,729,436
6,965,939
7,956,541
8,806,844
9,464,523
10,904,188
11,281,453
11,281,45310,904,1889,464,5238,806,8447,956,5416,965,9395,729,4365,373,9935,464,8405,563,2925,203,3215,061,0514,091,1333,906,2024,242,4274,547,1394,124,9203,567,0203,282,4463,152,0783,371,2653,084,6532,988,8952,776,0792,836,6372,943,6383,011,7911,982,6082,502,7823,549,1732,369,4322,696,2032,294,9802,102,7412,289,2032,185,6482,422,9472,262,6932,213,7312,255,4812,666,8872,717,2122,878,3092,324,6242,554,9142,422,6532,236,0442,028,3331,834,1941,855,1421,698,7661,835,6771,300,8761,148,2531,348,6951,771,7111,696,3541,454,0381,145,2041,344,4481,016,847950,712949,1761,201,5661,020,381775,1281,112,545881,855913,5991,364,6541,112,545797,828554,778606,961448,771617,649548,567806,334
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
793,232
800,340
787,432
1,401
877,998
874,814
815,893
0
0
196,647
256,154
983,032
1,792,407
0
0
0
0
0
0
0
0
0
0
0
000000000001,792,407983,032256,154196,64700815,893874,814877,9981,401787,432800,340793,232000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
793,232
800,340
787,432
1,401
877,998
874,814
815,893
0
0
196,647
256,154
983,032
1,792,407
1,796,287
1,699,433
1,705,154
2,175,499
1,805,943
2,088,196
2,466,585
3,608,007
3,410,124
3,785,995
3,757,657
3,757,6573,785,9953,410,1243,608,0072,466,5852,088,1961,805,9432,175,4991,705,1541,699,4331,796,2871,792,407983,032256,154196,64700815,893874,814877,9981,401787,432800,340793,232000000000000000000000000000000000000000000000000000000
       Accounts payable 
461,847
327,075
417,194
305,766
457,482
482,380
630,779
775,069
913,282
619,083
673,851
775,069
642,930
852,811
1,017,240
768,283
766,631
786,470
1,149,992
897,954
1,186,427
1,385,955
1,370,616
949,030
786,400
802,723
904,778
1,215,537
1,370,948
1,319,463
1,481,951
1,628,611
1,750,155
1,881,670
1,367,981
1,650,748
1,521,579
1,530,686
1,200,033
1,258,271
1,364,004
1,613,875
1,571,369
1,853,051
1,691,220
1,899,772
1,987,384
1,339,448
2,016,211
1,732,448
1,282,133
1,840,936
1,851,282
1,946,977
2,003,728
2,265,539
2,507,209
2,509,361
2,405,803
2,656,720
2,848,652
3,323,776
3,702,409
3,517,531
3,125,870
2,694,410
2,285,096
2,690,940
3,087,032
2,958,591
2,515,384
3,143,809
4,042,561
4,556,777
4,609,215
5,839,090
6,808,656
7,133,876
7,133,8766,808,6565,839,0904,609,2154,556,7774,042,5613,143,8092,515,3842,958,5913,087,0322,690,9402,285,0962,694,4103,125,8703,517,5313,702,4093,323,7762,848,6522,656,7202,405,8032,509,3612,507,2092,265,5392,003,7281,946,9771,851,2821,840,9361,282,1331,732,4482,016,2111,339,4481,987,3841,899,7721,691,2201,853,0511,571,3691,613,8751,364,0041,258,2711,200,0331,530,6861,521,5791,650,7481,367,9811,881,6701,750,1551,628,6111,481,9511,319,4631,370,9481,215,537904,778802,723786,400949,0301,370,6161,385,9551,186,427897,9541,149,992786,470766,631768,2831,017,240852,811642,930775,069673,851619,083913,282775,069630,779482,380457,482305,766417,194327,075461,847
       Other Current Liabilities 
101,338
76,325
111,300
80,405
146,612
65,393
64,400
84,996
109,136
76,402
89,187
84,996
82,610
118,825
136,707
114,219
139,427
191,272
192,777
245,776
240,444
267,433
339,406
332,567
303,980
326,885
275,246
239,312
251,447
296,803
305,078
258,998
304,107
319,161
672,922
859,265
726,261
611,222
510,446
435,903
444,260
469,667
613,299
435,165
405,546
388,967
702,622
1,024,424
692,871
765,317
695,530
811,996
723,196
771,493
668,733
611,301
525,445
729,611
595,250
461,697
350,690
332,602
400,026
22,847
17,516
2,466
383,988
157,187
189,955
186,836
165,440
226,201
237,678
298,822
336,329
185,487
279,936
361,155
361,155279,936185,487336,329298,822237,678226,201165,440186,836189,955157,187383,9882,46617,51622,847400,026332,602350,690461,697595,250729,611525,445611,301668,733771,493723,196811,996695,530765,317692,8711,024,424702,622388,967405,546435,165613,299469,667444,260435,903510,446611,222726,261859,265672,922319,161304,107258,998305,078296,803251,447239,312275,246326,885303,980332,567339,406267,433240,444245,776192,777191,272139,427114,219136,707118,82582,61084,99689,18776,402109,13684,99664,40065,393146,61280,405111,30076,325101,338
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
708,952
692,976
646,132
2,805,442
1,929,013
1,884,418
1,585,617
1,233,070
777,696
795,288
842,922
1,056,354
1,741,150
1,846,918
1,681,289
1,681,2891,846,9181,741,1501,056,354842,922795,288777,6961,233,0701,585,6171,884,4181,929,0132,805,442646,132692,976708,952000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,520
12,949
26,547
33,500
35,925
42,569
49,155
54,206
55,276
55,572
56,203
56,100
55,909
57,992
60,076
67,384
69,155
70,829
73,049
75,428
175,493
169,468
175,345
169,642
172,440
179,982
185,052
175,703
176,943
185,191
188,740
182,183
184,339
199,680
204,612
239,192
246,339
251,269
258,565
251,029
246,964
249,906
256,705
268,151
264,242
247,352
252,587
252,587247,352264,242268,151256,705249,906246,964251,029258,565251,269246,339239,192204,612199,680184,339182,183188,740185,191176,943175,703185,052179,982172,440169,642175,345169,468175,49375,42873,04970,82969,15567,38460,07657,99255,90956,10056,20355,57255,27654,20649,15542,56935,92533,50026,54712,9495,5200000000000000000000000000000000
> Total Stockholder Equity
1,203,103
1,279,621
1,212,899
1,323,533
1,432,455
1,503,509
1,531,411
1,507,580
1,578,322
1,651,764
1,684,850
1,507,580
1,961,815
1,962,408
2,053,507
2,155,778
2,231,939
2,232,981
2,341,229
2,478,770
2,594,894
2,655,037
2,870,545
3,056,512
3,198,626
3,098,806
1,809,181
1,972,250
2,153,458
2,172,294
2,458,156
2,845,744
3,067,735
3,238,014
1,250,426
1,550,888
1,700,284
2,298,076
2,516,865
2,899,473
3,075,648
3,312,054
4,248,785
4,533,116
4,652,259
4,909,650
3,649,091
3,930,773
5,082,575
5,233,448
5,680,922
5,751,294
6,160,184
6,954,309
7,097,590
7,263,034
7,220,055
7,339,204
7,245,169
7,184,679
7,172,274
7,469,419
7,640,501
7,756,346
7,553,758
7,655,477
3,466,890
3,608,433
3,701,869
3,940,591
4,038,405
4,162,329
4,117,292
4,635,552
5,204,783
5,458,603
5,379,576
5,963,998
5,963,9985,379,5765,458,6035,204,7834,635,5524,117,2924,162,3294,038,4053,940,5913,701,8693,608,4333,466,8907,655,4777,553,7587,756,3467,640,5017,469,4197,172,2747,184,6797,245,1697,339,2047,220,0557,263,0347,097,5906,954,3096,160,1845,751,2945,680,9225,233,4485,082,5753,930,7733,649,0914,909,6504,652,2594,533,1164,248,7853,312,0543,075,6482,899,4732,516,8652,298,0761,700,2841,550,8881,250,4263,238,0143,067,7352,845,7442,458,1562,172,2942,153,4581,972,2501,809,1813,098,8063,198,6263,056,5122,870,5452,655,0372,594,8942,478,7702,341,2292,232,9812,231,9392,155,7782,053,5071,962,4081,961,8151,507,5801,684,8501,651,7641,578,3221,507,5801,531,4111,503,5091,432,4551,323,5331,212,8991,279,6211,203,103
   Common Stock
1,412,227
1,412,227
1,412,533
1,412,533
1,412,533
1,412,533
1,412,549
1,412,754
1,419,711
1,430,381
1,430,381
1,412,754
1,434,912
1,434,912
1,441,169
1,456,252
1,456,252
1,456,252
1,464,158
1,478,508
1,478,509
1,478,511
1,478,511
1,500,178
1,500,178
1,500,178
1,655,225
1,655,296
1,665,147
1,673,896
1,749,152
1,938,612
1,940,334
1,950,469
1,950,469
1,950,865
1,950,865
1,961,100
1,961,100
1,964,030
2,244,603
2,260,549
2,260,549
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,265,749
2,266,749
2,266,749
2,266,749
2,266,749
2,266,749
2,266,749
2,266,749
2,170,616
2,170,616
2,170,616
2,170,616
2,170,616
2,170,616
2,170,6162,170,6162,170,6162,170,6162,170,6162,170,6162,266,7492,266,7492,266,7492,266,7492,266,7492,266,7492,266,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,265,7492,260,5492,260,5492,244,6031,964,0301,961,1001,961,1001,950,8651,950,8651,950,4691,950,4691,940,3341,938,6121,749,1521,673,8961,665,1471,655,2961,655,2251,500,1781,500,1781,500,1781,478,5111,478,5111,478,5091,478,5081,464,1581,456,2521,456,2521,456,2521,441,1691,434,9121,434,9121,412,7541,430,3811,430,3811,419,7111,412,7541,412,5491,412,5331,412,5331,412,5331,412,5331,412,2271,412,227
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000-424,383-424,383-345,936-225,2450000000000000000000-113,520-113,520-113,520-113,520-113,520-98,192000000000000000000000000000000000
   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
0
0
8,793
83
12,974
52,349
61,058
57,109
32,463
71,445
33,112
66,155
11,032
22,286
-8,734
-49,807
-68,139
-65,555
-41,350
-11,210
13,818
11,335
-4,717
-17,616
-48,411
-64,339
-64,339-48,411-17,616-4,71711,33513,818-11,210-41,350-65,555-68,139-49,807-8,73422,28611,03266,15533,11271,44532,46357,10961,05852,34912,974838,793000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.