0 XP   0   0   0

SVOA Public Company Limited










Financial Health of Svoa




Comparing to competitors in the Electronics & Computer Distribution industry




  Industry Rankings  


SVOA Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Svoa?

I guess you are interested in SVOA 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 Svoa

Let's start. I'm going to help you getting a better view of SVOA 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 SVOA 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 SVOA 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 SVOA Public Company Limited. The closing price on 2022-12-08 was ฿2.64 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.
SVOA 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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of SVOA Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Svoa to the Electronics & Computer Distribution industry mean.
  • A Net Profit Margin of 1.4% means that ฿0.01 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 1.4%. The company is making a profit. +1
  • The TTM is 2.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM2.0%-0.6%
TTM2.0%YOY2.1%-0.1%
TTM2.0%5Y1.8%+0.2%
5Y1.8%10Y1.5%+0.2%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%2.7%-1.3%
TTM2.0%2.5%-0.5%
YOY2.1%2.1%0.0%
5Y1.8%1.8%0.0%
10Y1.5%1.7%-0.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Svoa to the Electronics & Computer Distribution industry mean.
  • 0.4% Return on Assets means that Svoa generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.7%-0.2%
TTM0.7%YOY0.7%-0.1%
TTM0.7%5Y0.6%+0.1%
5Y0.6%10Y0.5%+0.1%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%1.4%-1.0%
TTM0.7%1.5%-0.8%
YOY0.7%1.4%-0.7%
5Y0.6%1.2%-0.6%
10Y0.5%1.1%-0.6%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Svoa to the Electronics & Computer Distribution industry mean.
  • 1.1% Return on Equity means Svoa generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.6%-0.6%
TTM1.6%YOY1.9%-0.2%
TTM1.6%5Y1.5%+0.1%
5Y1.5%10Y1.4%+0.2%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%3.4%-2.3%
TTM1.6%3.4%-1.8%
YOY1.9%3.6%-1.7%
5Y1.5%3.0%-1.5%
10Y1.4%2.8%-1.4%

1.2. Operating Efficiency of SVOA Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Svoa is operating .

  • Measures how much profit Svoa 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 Svoa to the Electronics & Computer Distribution industry mean.
  • An Operating Margin of 1.9% means the company generated ฿0.02  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 1.9%. The company is operating less efficient.
  • The TTM is 3.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM3.0%-1.1%
TTM3.0%YOY2.3%+0.7%
TTM3.0%5Y2.1%+0.9%
5Y2.1%10Y1.0%+1.1%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%3.1%-1.2%
TTM3.0%3.0%+0.0%
YOY2.3%2.5%-0.2%
5Y2.1%2.5%-0.4%
10Y1.0%2.1%-1.1%
1.2.2. Operating Ratio

Measures how efficient Svoa 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 SVOA Public Company Limited:

  • The MRQ is 1.902. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.916. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.902TTM1.916-0.014
TTM1.916YOY1.894+0.023
TTM1.9165Y1.906+0.010
5Y1.90610Y1.489+0.417
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9021.719+0.183
TTM1.9161.708+0.208
YOY1.8941.486+0.408
5Y1.9061.514+0.392
10Y1.4891.266+0.223

1.3. Liquidity of SVOA Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Svoa 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 1.15 means the company has ฿1.15 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.152. The company is just able to pay all its short-term debts.
  • The TTM is 1.106. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.152TTM1.106+0.046
TTM1.106YOY1.092+0.014
TTM1.1065Y1.161-0.055
5Y1.16110Y0.699+0.463
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1521.554-0.402
TTM1.1061.546-0.440
YOY1.0921.557-0.465
5Y1.1611.540-0.379
10Y0.6991.428-0.729
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Svoa to the Electronics & Computer Distribution industry mean.
  • A Quick Ratio of 0.71 means the company can pay off ฿0.71 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.707. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.690. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.707TTM0.690+0.017
TTM0.690YOY0.669+0.021
TTM0.6905Y0.669+0.022
5Y0.66910Y0.751-0.082
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7070.833-0.126
TTM0.6900.837-0.147
YOY0.6690.858-0.189
5Y0.6690.861-0.192
10Y0.7510.831-0.080

1.4. Solvency of SVOA Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Svoa to Electronics & Computer Distribution industry mean.
  • A Debt to Asset Ratio of 0.60 means that Svoa assets are financed with 59.6% credit (debt) and the remaining percentage (100% - 59.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.596. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.599. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.596TTM0.599-0.003
TTM0.599YOY0.621-0.022
TTM0.5995Y0.614-0.015
5Y0.61410Y0.617-0.003
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5960.579+0.017
TTM0.5990.573+0.026
YOY0.6210.581+0.040
5Y0.6140.555+0.059
10Y0.6170.550+0.067
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Svoa to the Electronics & Computer Distribution industry mean.
  • A Debt to Equity ratio of 147.4% means that company has ฿1.47 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.474. The company is able to pay all its debts with equity. +1
  • The TTM is 1.492. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.474TTM1.492-0.018
TTM1.492YOY1.642-0.150
TTM1.4925Y1.608-0.116
5Y1.60810Y1.653-0.045
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4741.412+0.062
TTM1.4921.431+0.061
YOY1.6421.485+0.157
5Y1.6081.521+0.087
10Y1.6531.475+0.178

2. Market Valuation of SVOA 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 Svoa generates.

  • Above 15 is considered overpriced but always compare Svoa to the Electronics & Computer Distribution industry mean.
  • A PE ratio of 74.68 means the investor is paying ฿74.68 for every ฿1 in earnings.

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

  • The EOD is 71.951. Neutral. Compare to industry.
  • The MRQ is 74.676. Neutral. Compare to industry.
  • The TTM is 58.457. Good. +1
Trends
Current periodCompared to+/- 
EOD71.951MRQ74.676-2.725
MRQ74.676TTM58.457+16.219
TTM58.457YOY35.704+22.753
TTM58.4575Y-166.743+225.200
5Y-166.74310Y-37.968-128.774
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD71.95131.681+40.270
MRQ74.67635.498+39.178
TTM58.45735.893+22.564
YOY35.70436.138-0.434
5Y-166.74336.747-203.490
10Y-37.96830.992-68.960
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Svoa.

  • 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 SVOA Public Company Limited:

  • The MRQ is -411.728. Very Bad. -2
  • The TTM is -164.431. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-411.728TTM-164.431-247.297
TTM-164.431YOY45.659-210.091
TTM-164.4315Y-86.904-77.527
5Y-86.90410Y-83.279-3.625
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ-411.7280.167-411.895
TTM-164.4310.079-164.510
YOY45.6590.139+45.520
5Y-86.9040.074-86.978
10Y-83.2790.103-83.382

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

Measures if the stock price of Svoa 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 0.80 means the investor is paying ฿0.80 for each ฿1 in book value.

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

  • The EOD is 0.767. Very good. +2
  • The MRQ is 0.796. Very good. +2
  • The TTM is 0.870. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.767MRQ0.796-0.029
MRQ0.796TTM0.870-0.075
TTM0.870YOY0.568+0.303
TTM0.8705Y0.587+0.284
5Y0.58710Y0.613-0.027
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD0.7671.265-0.498
MRQ0.7961.344-0.548
TTM0.8701.535-0.665
YOY0.5681.339-0.771
5Y0.5871.363-0.776
10Y0.6131.067-0.454
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of SVOA 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--0.0370.036+2%0.044-17%0.064-43%0.029+28%
Book Value Growth--0.9720.972+0%0.9720%0.972+0%0.972+0%
Book Value Per Share--3.4443.419+1%3.268+5%2.880+20%2.671+29%
Book Value Per Share Growth--0.0110.011+1%0.014-22%0.021-49%0.008+36%
Current Ratio--1.1521.106+4%1.092+5%1.161-1%0.699+65%
Debt To Asset Ratio--0.5960.5990%0.621-4%0.614-3%0.617-3%
Debt To Equity Ratio--1.4741.492-1%1.642-10%1.608-8%1.653-11%
Dividend Per Share---0.058-100%0.070-100%0.046-100%0.035-100%
Eps--0.0370.055-34%0.061-40%0.044-17%0.037-2%
Eps Growth---0.181-0.129-29%-0.065-64%-7.980+4300%-4.428+2342%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0140.020-31%0.021-35%0.018-22%0.015-11%
Operating Margin--0.0190.030-36%0.023-16%0.021-8%0.010+90%
Operating Ratio--1.9021.916-1%1.894+0%1.9060%1.489+28%
Pb Ratio0.767-4%0.7960.870-9%0.568+40%0.587+36%0.613+30%
Pe Ratio71.951-4%74.67658.457+28%35.704+109%-166.743+323%-37.968+151%
Peg Ratio---411.728-164.431-60%45.659-1002%-86.904-79%-83.279-80%
Price Per Share2.640-4%2.7402.975-8%1.858+48%1.703+61%1.632+68%
Price To Total Gains Ratio71.951-4%74.67646.132+62%19.244+288%40.332+85%39.972+87%
Profit Growth--96.60996.7610%96.9430%54.922+76%75.060+29%
Quick Ratio--0.7070.690+2%0.669+6%0.669+6%0.751-6%
Return On Assets--0.0040.007-34%0.007-39%0.006-27%0.005-18%
Return On Equity--0.0110.016-34%0.019-43%0.015-31%0.014-24%
Revenue Growth--0.9730.970+0%0.971+0%0.971+0%0.971+0%
Total Gains Per Share--0.0370.094-61%0.114-68%0.110-67%0.064-42%
Total Gains Per Share Growth---0.181-0.539+197%-0.100-45%-1.584+773%0.995-118%
Usd Book Value--69877784.20069366448.820+1%66305468.272+5%64806879.990+8%58807864.037+19%
Usd Book Value Change Per Share--0.0010.001+2%0.001-17%0.002-43%0.001+28%
Usd Book Value Per Share--0.0990.098+1%0.094+5%0.083+20%0.077+29%
Usd Dividend Per Share---0.002-100%0.002-100%0.001-100%0.001-100%
Usd Eps--0.0010.002-34%0.002-40%0.001-17%0.001-2%
Usd Price Per Share0.076-4%0.0790.085-8%0.053+48%0.049+61%0.047+68%
Usd Profit--744506.7001120985.286-34%1231455.632-40%1001581.514-26%833320.850-11%
Usd Revenue--54650740.90056094371.550-3%59112130.816-8%55234660.264-1%52943699.949+3%
Usd Total Gains Per Share--0.0010.003-61%0.003-68%0.003-67%0.002-42%
 EOD+3 -2MRQTTM+18 -16YOY+11 -235Y+15 -1910Y+18 -16

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1571.951
Price to Book Ratio (EOD)Between0-10.767
Net Profit Margin (MRQ)Greater than00.014
Operating Margin (MRQ)Greater than00.019
Quick Ratio (MRQ)Greater than10.707
Current Ratio (MRQ)Greater than11.152
Debt to Asset Ratio (MRQ)Less than10.596
Debt to Equity Ratio (MRQ)Less than11.474
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose2.660
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets6,023,242
Total Liabilities3,588,476
Total Stockholder Equity2,434,766
 As reported
Total Liabilities 3,588,476
Total Stockholder Equity+ 2,434,766
Total Assets = 6,023,242

Assets

Total Assets6,023,242
Total Current Assets4,014,694
Long-term Assets4,014,694
Total Current Assets
Cash And Cash Equivalents 487,513
Net Receivables 2,464,902
Inventory 939,072
Other Current Assets 123,207
Total Current Assets  (as reported)4,014,694
Total Current Assets  (calculated)4,014,694
+/-0
Long-term Assets
Property Plant Equipment 231,076
Long Term Investments 724,444
Other Assets 916,304
Long-term Assets  (as reported)2,008,548
Long-term Assets  (calculated)1,871,824
+/- 136,724

Liabilities & Shareholders' Equity

Total Current Liabilities3,485,614
Long-term Liabilities102,862
Total Stockholder Equity2,434,766
Total Current Liabilities
Short Long Term Debt 1,197,594
Accounts payable 812,782
Other Current Liabilities 1,452,925
Total Current Liabilities  (as reported)3,485,614
Total Current Liabilities  (calculated)3,463,301
+/- 22,313
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt47,499
Other Liabilities 75,505
Long-term Liabilities  (as reported)102,862
Long-term Liabilities  (calculated)123,004
+/- 20,142
Total Stockholder Equity
Common Stock947,000
Retained Earnings 1,390,748
Total Stockholder Equity (as reported)2,434,766
Total Stockholder Equity (calculated)2,337,748
+/- 97,018
Other
Capital Stock947,000
Common Stock Shares Outstanding 707,000
Net Debt 710,081
Net Invested Capital 3,392,360
Net Tangible Assets 2,309,344
Net Working Capital 529,080



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-30
> Total Assets 
1,057,484
922,138
984,272
1,152,805
1,404,369
1,449,309
1,625,057
1,664,912
1,848,133
1,791,535
1,501,623
2,222,403
2,614,883
2,361,240
2,385,159
2,481,010
2,381,898
2,449,110
2,697,483
2,816,516
2,596,271
2,806,842
2,954,359
3,136,704
2,935,898
2,658,659
2,725,171
2,966,700
3,249,539
3,575,768
3,122,417
3,527,039
3,292,950
3,328,971
3,418,519
3,570,103
3,725,011
4,194,642
4,584,814
4,532,505
4,438,654
4,469,589
4,498,731
5,569,249
5,655,706
5,575,185
6,096,021
6,050,928
6,307,349
5,784,478
5,802,229
5,654,191
5,196,989
4,890,110
4,257,962
4,304,322
3,902,956
3,778,228
4,013,517
4,377,428
4,599,682
4,414,100
4,374,607
4,634,521
4,977,073
5,161,074
5,856,036
6,420,695
6,632,010
6,317,834
6,352,718
6,259,430
5,998,878
5,702,252
5,811,340
5,974,707
5,535,007
4,858,552
4,964,265
5,403,481
5,897,482
5,985,528
5,869,163
0
6,696,316
5,836,761
5,997,355
6,237,641
6,023,242
6,023,2426,237,6415,997,3555,836,7616,696,31605,869,1635,985,5285,897,4825,403,4814,964,2654,858,5525,535,0075,974,7075,811,3405,702,2525,998,8786,259,4306,352,7186,317,8346,632,0106,420,6955,856,0365,161,0744,977,0734,634,5214,374,6074,414,1004,599,6824,377,4284,013,5173,778,2283,902,9564,304,3224,257,9624,890,1105,196,9895,654,1915,802,2295,784,4786,307,3496,050,9286,096,0215,575,1855,655,7065,569,2494,498,7314,469,5894,438,6544,532,5054,584,8144,194,6423,725,0113,570,1033,418,5193,328,9713,292,9503,527,0393,122,4173,575,7683,249,5392,966,7002,725,1712,658,6592,935,8983,136,7042,954,3592,806,8422,596,2712,816,5162,697,4832,449,1102,381,8982,481,0102,385,1592,361,2402,614,8832,222,4031,501,6231,791,5351,848,1331,664,9121,625,0571,449,3091,404,3691,152,805984,272922,1381,057,484
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,009,361
4,470,161
4,964,374
5,154,249
4,802,793
4,698,355
4,595,804
4,310,743
4,063,913
4,204,197
4,442,787
4,009,664
3,333,866
3,472,927
3,942,513
4,285,576
4,006,915
3,706,696
4,287,735
4,665,000
3,617,657
3,763,641
4,099,092
4,014,694
4,014,6944,099,0923,763,6413,617,6574,665,0004,287,7353,706,6964,006,9154,285,5763,942,5133,472,9273,333,8664,009,6644,442,7874,204,1974,063,9134,310,7434,595,8044,698,3554,802,7935,154,2494,964,3744,470,1614,009,36100000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
290,944
119,087
222,216
175,129
511,579
280,578
234,150
198,566
646,778
336,826
296,040
351,712
411,812
426,317
426,049
478,794
841,370
436,734
0
353,952
446,533
368,787
373,670
487,513
487,513373,670368,787446,533353,9520436,734841,370478,794426,049426,317411,812351,712296,040336,826646,778198,566234,150280,578511,579175,129222,216119,087290,94400000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,850
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000011,85000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
229,846
237,468
248,873
255,765
401,289
427,759
546,201
603,196
782,453
615,138
572,027
899,080
987,067
1,013,457
979,399
1,036,528
1,029,314
1,026,616
1,115,732
1,360,151
1,096,542
1,043,324
1,315,305
1,251,324
1,135,498
1,089,074
1,249,162
1,399,742
1,385,796
1,897,352
1,518,123
1,788,471
1,509,734
1,492,596
1,557,201
1,593,352
1,656,684
1,758,477
2,149,144
2,232,282
2,218,430
2,226,714
2,124,876
2,950,323
2,775,584
2,840,165
3,233,076
3,294,371
3,490,177
2,891,506
3,179,252
2,920,813
2,423,836
2,533,818
1,927,470
2,098,791
1,936,010
1,891,455
2,052,001
2,290,947
2,339,014
2,108,098
2,091,850
2,178,860
2,682,973
2,329,080
2,944,068
3,259,930
3,333,917
2,953,302
2,964,031
3,223,211
3,050,307
2,266,627
1,251,460
1,663,424
1,607,465
2,019,223
1,949,477
2,349,427
2,409,222
2,164,690
2,429,150
2,546,764
3,088,268
2,330,360
2,276,391
2,597,018
2,464,902
2,464,9022,597,0182,276,3912,330,3603,088,2682,546,7642,429,1502,164,6902,409,2222,349,4271,949,4772,019,2231,607,4651,663,4241,251,4602,266,6273,050,3073,223,2112,964,0312,953,3023,333,9173,259,9302,944,0682,329,0802,682,9732,178,8602,091,8502,108,0982,339,0142,290,9472,052,0011,891,4551,936,0102,098,7911,927,4702,533,8182,423,8362,920,8133,179,2522,891,5063,490,1773,294,3713,233,0762,840,1652,775,5842,950,3232,124,8762,226,7142,218,4302,232,2822,149,1441,758,4771,656,6841,593,3521,557,2011,492,5961,509,7341,788,4711,518,1231,897,3521,385,7961,399,7421,249,1621,089,0741,135,4981,251,3241,315,3051,043,3241,096,5421,360,1511,115,7321,026,6161,029,3141,036,528979,3991,013,457987,067899,080572,027615,138782,453603,196546,201427,759401,289255,765248,873237,468229,846
       Other Current Assets 
64,146
25,544
43,287
38,292
223,038
32,247
52,389
61,627
71,453
43,727
35,529
42,771
29,681
27,800
31,858
29,377
34,903
29,404
45,938
56,311
50,501
60,334
76,290
63,976
61,045
40,429
49,956
50,642
46,342
36,587
39,384
76,510
39,347
24,565
57,153
80,227
77,424
50,469
42,598
60,560
58,952
44,815
32,062
87,931
86,322
51,914
56,103
110,151
88,045
57,325
86,090
108,865
128,895
66,095
94,765
115,368
76,091
40,433
76,950
102,141
91,175
61,726
97,620
138,449
106,677
61,565
104,864
163,493
194,935
118,058
206,932
134,113
42,197
26,637
18,163
18,950
22,264
9,939
26,351
22,529
23,846
15,239
21,541
28,811
35,551
10,255
101,240
105,031
123,207
123,207105,031101,24010,25535,55128,81121,54115,23923,84622,52926,3519,93922,26418,95018,16326,63742,197134,113206,932118,058194,935163,493104,86461,565106,677138,44997,62061,72691,175102,14176,95040,43376,091115,36894,76566,095128,895108,86586,09057,32588,045110,15156,10351,91486,32287,93132,06244,81558,95260,56042,59850,46977,42480,22757,15324,56539,34776,51039,38436,58746,34250,64249,95640,42961,04563,97676,29060,33450,50156,31145,93829,40434,90329,37731,85827,80029,68142,77135,52943,72771,45361,62752,38932,247223,03838,29243,28725,54464,146
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,607,143
1,531,920
1,525,343
1,524,686
1,491,338
1,460,968
1,611,906
1,978,613
2,162,467
0
2,031,316
2,219,104
2,233,714
2,138,549
2,008,548
2,008,5482,138,5492,233,7142,219,1042,031,31602,162,4671,978,6131,611,9061,460,9681,491,3381,524,6861,525,3431,531,9201,607,14300000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
230,409
221,312
214,622
213,956
243,243
290,341
278,402
302,154
297,487
345,349
290,948
293,794
276,649
274,707
293,229
298,876
296,340
291,577
290,242
294,073
299,120
295,565
311,604
300,070
295,813
286,064
291,419
293,443
289,299
296,087
284,330
272,338
389,739
266,824
259,339
246,621
256,335
247,636
230,980
216,922
210,866
206,754
190,862
184,197
184,412
192,367
197,311
191,423
188,318
182,486
176,082
172,469
169,833
176,506
165,764
163,805
158,982
158,024
156,787
166,090
164,444
153,587
148,577
145,471
140,576
140,432
139,780
136,487
144,448
142,158
139,569
136,913
138,993
136,977
174,701
198,242
190,911
188,012
278,370
273,910
262,662
263,372
253,703
252,768
241,012
243,143
238,137
238,949
231,076
231,076238,949238,137243,143241,012252,768253,703263,372262,662273,910278,370188,012190,911198,242174,701136,977138,993136,913139,569142,158144,448136,487139,780140,432140,576145,471148,577153,587164,444166,090156,787158,024158,982163,805165,764176,506169,833172,469176,082182,486188,318191,423197,311192,367184,412184,197190,862206,754210,866216,922230,980247,636256,335246,621259,339266,824389,739272,338284,330296,087289,299293,443291,419286,064295,813300,070311,604295,565299,120294,073290,242291,577296,340298,876293,229274,707276,649293,794290,948345,349297,487302,154278,402290,341243,243213,956214,622221,312230,409
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,027
2,001
1,975
1,950
1,926
1,902
1,877
1,852
1,852
1,852
1,852
1,852
1,852
1,852
1,852
1,852
1,852
1,852
1,852
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000001,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8771,9021,9261,9501,9752,0012,0270000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
601,910
600,365
737,465
758,983
775,230
771,490
775,611
796,194
808,643
813,470
790,021
805,670
810,018
680,273
686,603
689,347
677,311
694,223
0
693,896
665,516
771,626
728,617
724,444
724,444728,617771,626665,516693,8960694,223677,311689,347686,603680,273810,018805,670790,021813,470808,643796,194775,611771,490775,230758,983737,465600,365601,91000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,027
2,001
1,975
1,950
1,926
1,902
1,877
1,852
1,852
1,852
1,852
1,852
1,852
1,852
1,852
1,852
1,852
1,852
1,852
0
10,513
10,032
9,578
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,578
22,768
21,964
22,198
44,234
46,873
46,882
58,178
73,671
72,243
73,756
75,456
84,697
82,783
88,992
96,228
95,761
0
0
0
112,701
0
0
0
137,275
0
0
0
000137,275000112,70100095,76196,22888,99282,78384,69775,45673,75672,24373,67158,17846,88246,87344,23422,19821,96422,76823,57800000000000000009,57810,03210,51301,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8521,8771,9021,9261,9501,9752,0012,0270000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
78,353
66,811
62,216
68,046
50,706
52,873
47,954
48,112
44,118
0
33,232
28,984
25,019
13,684
14,544
14,54413,68425,01928,98433,232044,11848,11247,95452,87350,70668,04662,21666,81178,35300000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
601,056
534,137
605,753
795,537
756,104
780,358
953,984
971,678
1,118,889
1,036,717
813,192
1,457,756
1,760,207
1,519,273
1,455,329
1,488,857
1,354,287
1,404,429
1,726,721
1,833,913
1,592,894
1,766,793
1,923,318
2,057,965
1,815,580
1,523,387
1,661,010
1,883,032
2,118,401
2,360,214
1,891,451
2,286,777
2,029,815
2,027,123
2,104,360
2,237,871
2,371,929
2,786,617
3,195,941
3,114,593
2,990,699
2,968,813
3,085,113
4,055,827
4,065,804
3,959,167
4,463,748
4,446,790
4,680,344
4,139,561
4,089,166
3,915,595
3,448,676
3,125,132
2,503,551
2,556,225
2,141,685
1,988,552
2,199,712
2,524,664
2,710,472
2,505,926
2,445,061
2,736,332
3,051,366
3,233,226
3,897,761
4,427,050
4,591,904
4,207,747
4,210,124
4,122,125
3,810,130
3,521,295
3,594,625
3,753,289
3,281,301
2,581,740
2,834,914
3,215,880
3,690,165
3,707,521
3,554,036
0
4,363,397
3,445,659
3,564,250
3,828,816
3,588,476
3,588,4763,828,8163,564,2503,445,6594,363,39703,554,0363,707,5213,690,1653,215,8802,834,9142,581,7403,281,3013,753,2893,594,6253,521,2953,810,1304,122,1254,210,1244,207,7474,591,9044,427,0503,897,7613,233,2263,051,3662,736,3322,445,0612,505,9262,710,4722,524,6642,199,7121,988,5522,141,6852,556,2252,503,5513,125,1323,448,6763,915,5954,089,1664,139,5614,680,3444,446,7904,463,7483,959,1674,065,8044,055,8273,085,1132,968,8132,990,6993,114,5933,195,9412,786,6172,371,9292,237,8712,104,3602,027,1232,029,8152,286,7771,891,4512,360,2142,118,4011,883,0321,661,0101,523,3871,815,5802,057,9651,923,3181,766,7931,592,8941,833,9131,726,7211,404,4291,354,2871,488,8571,455,3291,519,2731,760,2071,457,756813,1921,036,7171,118,889971,678953,984780,358756,104795,537605,753534,137601,056
   > Total Current Liabilities 
477,459
505,876
592,084
795,537
756,104
780,358
930,072
909,087
1,058,280
954,430
737,054
1,303,223
1,417,493
1,207,963
1,183,090
1,253,831
1,157,208
1,234,177
1,587,488
1,649,894
1,446,597
1,623,431
1,810,053
1,890,365
1,662,068
1,365,371
1,512,091
1,788,638
2,037,318
2,296,785
1,845,674
2,267,500
1,981,778
2,006,895
2,068,022
2,200,015
2,339,134
2,756,876
3,167,717
3,086,189
2,955,560
2,941,406
3,009,301
3,980,655
3,990,358
3,877,218
4,379,586
4,362,996
4,596,639
4,058,353
3,993,072
3,796,481
3,334,884
3,006,467
2,427,526
2,493,214
2,078,962
1,903,944
2,118,226
2,442,283
2,628,771
2,433,188
2,372,357
2,665,141
2,980,154
3,164,555
3,824,284
4,354,440
4,520,015
4,163,269
4,164,848
4,076,962
3,759,887
3,479,778
3,551,799
3,692,847
3,221,007
2,524,717
2,706,325
3,090,607
3,569,246
3,592,207
3,440,396
3,967,443
4,255,434
3,337,752
3,458,916
3,725,965
3,485,614
3,485,6143,725,9653,458,9163,337,7524,255,4343,967,4433,440,3963,592,2073,569,2463,090,6072,706,3252,524,7173,221,0073,692,8473,551,7993,479,7783,759,8874,076,9624,164,8484,163,2694,520,0154,354,4403,824,2843,164,5552,980,1542,665,1412,372,3572,433,1882,628,7712,442,2832,118,2261,903,9442,078,9622,493,2142,427,5263,006,4673,334,8843,796,4813,993,0724,058,3534,596,6394,362,9964,379,5863,877,2183,990,3583,980,6553,009,3012,941,4062,955,5603,086,1893,167,7172,756,8762,339,1342,200,0152,068,0222,006,8951,981,7782,267,5001,845,6742,296,7852,037,3181,788,6381,512,0911,365,3711,662,0681,890,3651,810,0531,623,4311,446,5971,649,8941,587,4881,234,1771,157,2081,253,8311,183,0901,207,9631,417,4931,303,223737,054954,4301,058,280909,087930,072780,358756,104795,537592,084505,876477,459
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,332,274
1,666,958
2,092,682
1,998,495
1,947,156
1,978,253
2,106,792
0
0
1,749,286
1,799,490
1,367,523
1,131,855
0
0
0
0
0
0
0
0
0
0
0
000000000001,131,8551,367,5231,799,4901,749,286002,106,7921,978,2531,947,1561,998,4952,092,6821,666,9581,332,27400000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,332,274
1,666,958
2,092,682
1,998,495
1,947,156
1,978,253
2,106,792
0
0
1,749,286
1,799,490
1,367,523
1,131,855
1,219,012
1,306,613
1,355,072
1,374,211
1,097,614
0
1,848,446
1,418,406
1,648,843
1,761,393
1,197,594
1,197,5941,761,3931,648,8431,418,4061,848,44601,097,6141,374,2111,355,0721,306,6131,219,0121,131,8551,367,5231,799,4901,749,286002,106,7921,978,2531,947,1561,998,4952,092,6821,666,9581,332,27400000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
376,259
322,163
443,311
555,805
571,991
530,030
662,597
558,346
670,509
511,846
418,753
692,881
625,015
413,912
494,559
657,572
545,717
454,060
587,207
495,346
543,213
520,251
542,834
543,496
685,464
379,767
472,939
601,048
661,826
569,600
625,780
805,660
737,054
514,771
660,527
780,103
828,277
912,329
905,197
870,117
715,813
659,234
939,068
1,176,114
1,077,839
1,004,235
1,061,691
1,090,568
1,062,535
836,883
620,410
832,262
595,150
623,916
666,186
597,927
600,897
483,250
569,927
625,294
724,852
814,402
618,623
546,930
500,617
700,110
835,300
872,830
1,093,945
979,536
909,196
650,630
805,030
762,999
973,712
885,686
971,967
677,261
686,570
847,140
1,112,791
1,289,552
1,264,522
1,251,264
1,164,085
878,088
695,103
728,137
812,782
812,782728,137695,103878,0881,164,0851,251,2641,264,5221,289,5521,112,791847,140686,570677,261971,967885,686973,712762,999805,030650,630909,196979,5361,093,945872,830835,300700,110500,617546,930618,623814,402724,852625,294569,927483,250600,897597,927666,186623,916595,150832,262620,410836,8831,062,5351,090,5681,061,6911,004,2351,077,8391,176,114939,068659,234715,813870,117905,197912,329828,277780,103660,527514,771737,054805,660625,780569,600661,826601,048472,939379,767685,464543,496542,834520,251543,213495,346587,207454,060545,717657,572494,559413,912625,015692,881418,753511,846670,509558,346662,597530,030571,991555,805443,311322,163376,259
       Other Current Liabilities 
89,247
91,303
146,679
239,106
174,423
167,067
184,491
191,213
167,652
161,740
116,579
154,005
147,454
199,532
178,267
144,106
153,964
191,661
167,265
155,234
158,261
219,890
264,641
255,650
285,133
261,076
363,787
299,236
330,328
433,887
412,265
389,473
363,649
391,709
348,678
404,833
386,616
510,013
573,606
615,449
643,283
492,219
518,594
535,713
546,505
503,226
450,072
514,919
707,185
707,143
711,145
676,642
735,618
658,767
608,269
800,673
851,547
772,564
868,577
846,133
901,235
813,580
714,429
953,511
1,189,246
1,143,114
1,332,330
1,396,617
1,433,597
1,240,904
1,280,992
1,217,687
1,241,204
843,184
19,533
41,826
70,946
594,136
609,840
728,702
869,557
680,559
821,901
768,843
935,401
746,139
1,092,721
1,214,828
1,452,925
1,452,9251,214,8281,092,721746,139935,401768,843821,901680,559869,557728,702609,840594,13670,94641,82619,533843,1841,241,2041,217,6871,280,9921,240,9041,433,5971,396,6171,332,3301,143,1141,189,246953,511714,429813,580901,235846,133868,577772,564851,547800,673608,269658,767735,618676,642711,145707,143707,185514,919450,072503,226546,505535,713518,594492,219643,283615,449573,606510,013386,616404,833348,678391,709363,649389,473412,265433,887330,328299,236363,787261,076285,133255,650264,641219,890158,261155,234167,265191,661153,964144,106178,267199,532147,454154,005116,579161,740167,652191,213184,491167,067174,423239,106146,67991,30389,247
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42,826
60,442
60,294
57,023
128,589
125,273
120,919
115,315
113,640
0
107,963
107,907
105,334
102,851
102,862
102,862102,851105,334107,907107,9630113,640115,315120,919125,273128,58957,02360,29460,44242,82600000000000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,332,274
-1,666,958
-2,092,682
-1,998,495
-1,947,156
-1,978,253
-2,106,792
0
0
-1,745,706
-1,797,542
-1,365,700
-1,130,225
96,158
92,922
87,211
81,873
76,691
0
63,590
60,876
55,118
49,358
47,499
47,49949,35855,11860,87663,590076,69181,87387,21192,92296,158-1,130,225-1,365,700-1,797,542-1,745,70600-2,106,792-1,978,253-1,947,156-1,998,495-2,092,682-1,666,958-1,332,27400000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
410,939
341,808
330,764
307,554
594,621
613,290
611,722
636,490
667,204
688,267
688,431
764,647
854,676
841,967
929,830
992,153
1,027,611
1,044,682
970,762
982,603
1,003,377
1,040,049
1,031,041
1,078,739
1,120,318
1,135,272
1,064,161
1,083,668
1,131,138
1,215,554
1,230,966
1,240,262
1,263,135
1,301,848
1,314,159
1,332,232
1,353,082
1,408,026
1,388,873
1,417,912
1,447,955
1,500,776
1,413,618
1,513,422
1,589,902
1,616,018
1,632,273
1,604,138
1,627,005
1,644,917
1,713,063
1,714,413
1,722,979
1,738,714
1,754,411
1,748,097
1,761,271
1,789,677
1,813,805
1,852,764
1,889,210
1,908,174
1,929,546
1,898,189
1,925,707
1,927,847
1,958,275
1,993,645
2,040,106
2,110,086
2,142,594
2,137,305
2,181,243
2,180,957
2,216,715
2,221,418
2,253,706
2,276,812
2,129,351
2,187,601
2,207,317
2,278,007
2,315,127
0
2,332,919
2,391,102
2,433,105
2,408,825
2,434,766
2,434,7662,408,8252,433,1052,391,1022,332,91902,315,1272,278,0072,207,3172,187,6012,129,3512,276,8122,253,7062,221,4182,216,7152,180,9572,181,2432,137,3052,142,5942,110,0862,040,1061,993,6451,958,2751,927,8471,925,7071,898,1891,929,5461,908,1741,889,2101,852,7641,813,8051,789,6771,761,2711,748,0971,754,4111,738,7141,722,9791,714,4131,713,0631,644,9171,627,0051,604,1381,632,2731,616,0181,589,9021,513,4221,413,6181,500,7761,447,9551,417,9121,388,8731,408,0261,353,0821,332,2321,314,1591,301,8481,263,1351,240,2621,230,9661,215,5541,131,1381,083,6681,064,1611,135,2721,120,3181,078,7391,031,0411,040,0491,003,377982,603970,7621,044,6821,027,611992,153929,830841,967854,676764,647688,431688,267667,204636,490611,722613,290594,621307,554330,764341,808410,939
   Common Stock
500,000
500,000
500,000
500,000
740,000
740,000
740,000
740,000
740,000
740,000
740,000
740,000
740,000
855,790
855,790
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
862,040
922,962
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000
947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000947,000922,962862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040862,040855,790855,790740,000740,000740,000740,000740,000740,000740,000740,000740,000500,000500,000500,000500,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
96,547
0
0
96,547
96,547
96,547
96,547
0
0
96,547
96,547
0
0
0
0
0
0
0
0
0000000096,54796,5470096,54796,54796,54796,5470096,5470000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.