0 XP   0   0   0

Syntec Construction Public Company Limited










Financial Health of Syntec Construction Public Company Limited




Comparing to competitors in the Engineering & Construction industry




  Industry Rankings  


Syntec Construction Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Syntec Construction Public Company Limited?

I guess you are interested in Syntec Construction 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 Syntec Construction Public Company Limited

Let's start. I'm going to help you getting a better view of Syntec Construction 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 Syntec Construction 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 Syntec Construction 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 Syntec Construction Public Company Limited. The closing price on 2022-12-08 was ฿1.62 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.
Syntec Construction Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Syntec Construction Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Syntec Construction Public Company Limited to the Engineering & Construction industry mean.
  • A Net Profit Margin of 0.9% 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 Syntec Construction Public Company Limited:

  • The MRQ is 0.9%. The company is not making a profit/loss.
  • The TTM is -5.3%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM-5.3%+6.2%
TTM-5.3%YOY1.7%-7.0%
TTM-5.3%5Y2.7%-7.9%
5Y2.7%10Y5.0%-2.3%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%2.4%-1.5%
TTM-5.3%2.0%-7.3%
YOY1.7%2.4%-0.7%
5Y2.7%2.0%+0.7%
10Y5.0%2.3%+2.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Syntec Construction Public Company Limited to the Engineering & Construction industry mean.
  • 0.2% Return on Assets means that Syntec Construction Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.2%TTM-0.4%+0.6%
TTM-0.4%YOY0.4%-0.8%
TTM-0.4%5Y0.6%-1.1%
5Y0.6%10Y1.3%-0.6%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.6%-0.4%
TTM-0.4%0.6%-1.0%
YOY0.4%0.6%-0.2%
5Y0.6%0.6%+0.0%
10Y1.3%0.7%+0.6%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Syntec Construction Public Company Limited to the Engineering & Construction industry mean.
  • 0.3% Return on Equity means Syntec Construction Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 0.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.3%TTM-0.8%+1.1%
TTM-0.8%YOY0.7%-1.5%
TTM-0.8%5Y1.2%-2.0%
5Y1.2%10Y2.6%-1.4%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.9%-1.6%
TTM-0.8%1.8%-2.6%
YOY0.7%1.8%-1.1%
5Y1.2%1.8%-0.6%
10Y2.6%2.0%+0.6%

1.2. Operating Efficiency of Syntec Construction Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Syntec Construction Public Company Limited is operating .

  • Measures how much profit Syntec Construction 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 Syntec Construction Public Company Limited to the Engineering & Construction industry mean.
  • An Operating Margin of 0.7% means the company generated ฿0.01  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 0.7%. The company is operating inefficient. -1
  • The TTM is -4.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ0.7%TTM-4.6%+5.3%
TTM-4.6%YOY3.1%-7.7%
TTM-4.6%5Y4.9%-9.5%
5Y4.9%10Y3.7%+1.2%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%3.6%-2.9%
TTM-4.6%2.6%-7.2%
YOY3.1%3.1%0.0%
5Y4.9%3.1%+1.8%
10Y3.7%2.6%+1.1%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 1.93 means that the operating costs are ฿1.93 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Syntec Construction Public Company Limited:

  • The MRQ is 1.929. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.039. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.929TTM2.039-0.110
TTM2.039YOY1.882+0.157
TTM2.0395Y1.857+0.182
5Y1.85710Y1.428+0.429
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9291.656+0.273
TTM2.0391.581+0.458
YOY1.8821.341+0.541
5Y1.8571.238+0.619
10Y1.4281.148+0.280

1.3. Liquidity of Syntec Construction Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 2.38 means the company has ฿2.38 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.377. The company is able to pay all its short-term debts. +1
  • The TTM is 2.611. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.377TTM2.611-0.234
TTM2.611YOY2.116+0.495
TTM2.6115Y1.950+0.661
5Y1.95010Y1.127+0.823
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3771.335+1.042
TTM2.6111.285+1.326
YOY2.1161.308+0.808
5Y1.9501.283+0.667
10Y1.1271.156-0.029
1.3.2. Quick Ratio

Measures if Syntec Construction 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 Syntec Construction Public Company Limited to the Engineering & Construction industry mean.
  • A Quick Ratio of 1.91 means the company can pay off ฿1.91 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 1.914. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.150. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.914TTM2.150-0.235
TTM2.150YOY1.762+0.388
TTM2.1505Y1.440+0.710
5Y1.44010Y1.175+0.265
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9140.896+1.018
TTM2.1500.867+1.283
YOY1.7620.903+0.859
5Y1.4400.842+0.598
10Y1.1750.815+0.360

1.4. Solvency of Syntec Construction Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Syntec Construction Public Company Limited to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.41 means that Syntec Construction Public Company Limited assets are financed with 40.6% credit (debt) and the remaining percentage (100% - 40.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.406. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.395. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.406TTM0.395+0.011
TTM0.395YOY0.401-0.006
TTM0.3955Y0.406-0.010
5Y0.40610Y0.449-0.043
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4060.619-0.213
TTM0.3950.607-0.212
YOY0.4010.603-0.202
5Y0.4060.597-0.191
10Y0.4490.589-0.140
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Syntec Construction Public Company Limited to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 75.1% means that company has ฿0.75 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.751. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.719. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.751TTM0.719+0.032
TTM0.719YOY0.740-0.021
TTM0.7195Y0.755-0.036
5Y0.75510Y0.894-0.139
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7511.613-0.862
TTM0.7191.555-0.836
YOY0.7401.533-0.793
5Y0.7551.536-0.781
10Y0.8941.580-0.686

2. Market Valuation of Syntec Construction 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 Syntec Construction Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Syntec Construction Public Company Limited to the Engineering & Construction industry mean.
  • A PE ratio of 169.01 means the investor is paying ฿169.01 for every ฿1 in earnings.

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

  • The EOD is 169.007. Seems overpriced? -1
  • The MRQ is 169.007. Seems overpriced? -1
  • The TTM is 38.743. Good. +1
Trends
Current periodCompared to+/- 
EOD169.007MRQ169.0070.000
MRQ169.007TTM38.743+130.264
TTM38.743YOY22.463+16.280
TTM38.7435Y50.553-11.810
5Y50.55310Y41.213+9.340
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD169.00729.302+139.705
MRQ169.00730.235+138.772
TTM38.74335.876+2.867
YOY22.46337.495-15.032
5Y50.55338.335+12.218
10Y41.21334.462+6.751
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Syntec Construction 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 Syntec Construction Public Company Limited:

  • The MRQ is 12.946. Seems overpriced? -1
  • The TTM is 22.056. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ12.946TTM22.056-9.110
TTM22.056YOY-39.260+61.316
TTM22.0565Y181.262-159.206
5Y181.26210Y98.206+83.056
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ12.9460.178+12.768
TTM22.0560.054+22.002
YOY-39.2600.046-39.306
5Y181.2620.124+181.138
10Y98.2060.114+98.092

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

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

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 0.44 means the investor is paying ฿0.44 for each ฿1 in book value.

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

  • The EOD is 0.435. Very good. +2
  • The MRQ is 0.435. Very good. +2
  • The TTM is 0.478. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.435MRQ0.4350.000
MRQ0.435TTM0.478-0.043
TTM0.478YOY0.488-0.010
TTM0.4785Y0.655-0.177
5Y0.65510Y0.944-0.290
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD0.4351.033-0.598
MRQ0.4351.072-0.637
TTM0.4781.203-0.725
YOY0.4881.133-0.645
5Y0.6551.126-0.471
10Y0.9440.944+0.000
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Syntec Construction 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--0.024-0.029+218%0.000+46479%0.019+30%0.059-59%
Book Value Growth--0.9710.971+0%0.971+0%0.971+0%0.9720%
Book Value Per Share--3.7203.773-1%3.884-4%3.791-2%2.988+25%
Book Value Per Share Growth--0.007-0.008+219%0.000+101%0.005+27%0.024-73%
Current Ratio--2.3772.611-9%2.116+12%1.950+22%1.127+111%
Debt To Asset Ratio--0.4060.395+3%0.401+1%0.406+0%0.449-9%
Debt To Equity Ratio--0.7510.719+4%0.740+2%0.7550%0.894-16%
Dividend Per Share---0.022-100%0.045-100%0.049-100%0.052-100%
Eps--0.010-0.027+377%0.024-60%0.040-76%0.064-85%
Eps Growth--13.0542.985+337%-0.644+105%-0.151+101%0.029+45581%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Net Profit Margin--0.009-0.053+683%0.017-48%0.027-66%0.050-82%
Operating Margin--0.007-0.046+770%0.031-78%0.049-86%0.037-81%
Operating Ratio--1.9292.039-5%1.882+2%1.857+4%1.428+35%
Pb Ratio0.4350%0.4350.478-9%0.488-11%0.655-33%0.944-54%
Pe Ratio169.0070%169.00738.743+336%22.463+652%50.553+234%41.213+310%
Peg Ratio--12.94622.056-41%-39.260+403%181.262-93%98.206-87%
Price Per Share1.6200%1.6201.805-10%1.895-15%2.444-34%2.644-39%
Price To Total Gains Ratio66.7400%66.740-23.230+135%-79.448+219%-3.055+105%4.634+1340%
Profit Growth--134.5968.568+1471%46.717+188%67.554+99%81.875+64%
Quick Ratio--1.9142.150-11%1.762+9%1.440+33%1.175+63%
Return On Assets--0.002-0.004+378%0.004-58%0.006-76%0.013-88%
Return On Equity--0.003-0.008+381%0.007-58%0.012-76%0.026-89%
Revenue Growth--0.9850.973+1%0.966+2%0.970+2%0.971+1%
Total Gains Per Share--0.024-0.006+126%0.045-46%0.068-64%0.111-78%
Total Gains Per Share Growth--4.777-0.166+103%-3.405+171%-1.531+132%-1.342+128%
Usd Book Value--169869760.900172449030.295-1%177444611.517-4%173481052.262-2%136701741.991+24%
Usd Book Value Change Per Share--0.001-0.001+218%0.000+46479%0.001+30%0.002-59%
Usd Book Value Per Share--0.1070.108-1%0.111-4%0.109-2%0.086+25%
Usd Dividend Per Share---0.001-100%0.001-100%0.001-100%0.002-100%
Usd Eps--0.000-0.001+377%0.001-60%0.001-76%0.002-85%
Usd Price Per Share0.0460%0.0460.052-10%0.054-15%0.070-34%0.076-39%
Usd Profit--437675.000-1212718.636+377%1099262.356-60%1840969.522-76%2937512.028-85%
Usd Revenue--48433058.10033373878.632+45%44886615.387+8%49686499.557-3%51151280.853-5%
Usd Total Gains Per Share--0.0010.000+126%0.001-46%0.002-64%0.003-78%
 EOD+0 -0MRQTTM+23 -11YOY+14 -205Y+15 -1910Y+16 -19

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15169.007
Price to Book Ratio (EOD)Between0-10.435
Net Profit Margin (MRQ)Greater than00.009
Operating Margin (MRQ)Greater than00.007
Quick Ratio (MRQ)Greater than11.914
Current Ratio (MRQ)Greater than12.377
Debt to Asset Ratio (MRQ)Less than10.406
Debt to Equity Ratio (MRQ)Less than10.751
Return on Equity (MRQ)Greater than0.150.003
Return on Assets (MRQ)Greater than0.050.002
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose1.650
Total1/1 (100.0%)



Reversals in quarterly reports

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

 2021-09-302021-12-312022-03-312022-06-302022-09-30
Tax Provision  21,084-16,8874,1972,0396,236-4,2312,005-14,307-12,302
Income Tax Expense  21,084-16,8874,1972,0396,236-4,2322,004-14,306-12,302



Latest Balance Sheet

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

Summary
Total Assets9,965,087
Total Liabilities4,046,280
Total Stockholder Equity5,384,907
 As reported
Total Liabilities 4,046,280
Total Stockholder Equity+ 5,384,907
Total Assets = 9,965,087

Assets

Total Assets9,965,087
Total Current Assets4,728,228
Long-term Assets4,728,228
Total Current Assets
Cash And Cash Equivalents 266,664
Short-term Investments 1,629,335
Net Receivables 2,178,352
Other Current Assets 618,309
Total Current Assets  (as reported)4,728,228
Total Current Assets  (calculated)4,692,660
+/- 35,568
Long-term Assets
Property Plant Equipment 3,560,882
Long Term Investments 691,577
Other Assets 967,418
Long-term Assets  (as reported)5,236,859
Long-term Assets  (calculated)5,219,877
+/- 16,982

Liabilities & Shareholders' Equity

Total Current Liabilities1,989,229
Long-term Liabilities2,057,051
Total Stockholder Equity5,384,907
Total Current Liabilities
Short Long Term Debt 144,675
Accounts payable 317,358
Other Current Liabilities 1,264,166
Total Current Liabilities  (as reported)1,989,229
Total Current Liabilities  (calculated)1,726,199
+/- 263,030
Long-term Liabilities
Long term Debt 1,342,795
Capital Lease Obligations Min Short Term Debt502,900
Other Liabilities 239,158
Long-term Liabilities  (as reported)2,057,051
Long-term Liabilities  (calculated)2,084,853
+/- 27,802
Total Stockholder Equity
Common Stock1,590,957
Retained Earnings 3,424,932
Other Stockholders Equity 368,994
Total Stockholder Equity (as reported)5,384,907
Total Stockholder Equity (calculated)5,384,883
+/- 24
Other
Capital Stock1,590,957
Common Stock Shares Outstanding 1,590,957
Net Debt 1,220,806
Net Invested Capital 6,872,377
Net Tangible Assets 5,367,925
Net Working Capital 2,738,999



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302001-12-312001-06-302001-03-312000-12-312000-09-302000-06-30
> Total Assets 
1,033,721
956,778
834,191
816,181
805,416
593,501
962,387
0
938,557
1,014,342
1,163,252
1,286,827
2,745,393
2,532,774
3,058,335
3,461,431
3,207,326
3,264,129
3,172,759
2,978,071
2,683,343
2,703,896
2,748,648
2,987,281
2,868,591
3,198,907
3,359,713
3,558,031
3,386,579
3,458,087
3,924,116
3,854,302
3,938,014
4,019,180
4,083,993
4,507,723
4,594,077
4,571,013
4,174,407
4,203,114
4,339,604
4,296,310
4,364,122
4,530,207
4,373,745
4,167,843
4,223,823
4,399,878
4,345,099
4,597,278
4,756,053
4,986,558
5,448,816
5,586,328
5,641,090
6,051,772
6,180,289
6,287,098
6,249,266
6,349,067
6,721,834
7,062,020
8,941,548
9,254,981
9,523,220
9,219,707
9,182,196
9,498,289
9,930,954
9,737,052
9,676,207
9,978,202
10,294,819
10,356,793
10,215,728
10,459,331
10,248,155
10,634,509
10,526,861
10,353,101
10,603,899
10,429,301
10,251,263
10,044,821
9,865,503
10,057,745
9,866,564
9,965,087
9,965,0879,866,56410,057,7459,865,50310,044,82110,251,26310,429,30110,603,89910,353,10110,526,86110,634,50910,248,15510,459,33110,215,72810,356,79310,294,8199,978,2029,676,2079,737,0529,930,9549,498,2899,182,1969,219,7079,523,2209,254,9818,941,5487,062,0206,721,8346,349,0676,249,2666,287,0986,180,2896,051,7725,641,0905,586,3285,448,8164,986,5584,756,0534,597,2784,345,0994,399,8784,223,8234,167,8434,373,7454,530,2074,364,1224,296,3104,339,6044,203,1144,174,4074,571,0134,594,0774,507,7234,083,9934,019,1803,938,0143,854,3023,924,1163,458,0873,386,5793,558,0313,359,7133,198,9072,868,5912,987,2812,748,6482,703,8962,683,3432,978,0713,172,7593,264,1293,207,3263,461,4313,058,3352,532,7742,745,3931,286,8271,163,2521,014,342938,5570962,387593,501805,416816,181834,191956,7781,033,721
   > 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
4,079,185
3,968,553
3,567,923
3,861,832
4,261,807
4,041,715
4,009,307
4,267,428
4,349,537
4,366,174
4,127,314
4,384,719
4,097,246
4,184,983
3,983,497
3,921,417
4,241,989
4,042,926
3,943,062
3,976,003
4,258,439
4,505,394
4,301,700
4,728,228
4,728,2284,301,7004,505,3944,258,4393,976,0033,943,0624,042,9264,241,9893,921,4173,983,4974,184,9834,097,2464,384,7194,127,3144,366,1744,349,5374,267,4284,009,3074,041,7154,261,8073,861,8323,567,9233,968,5534,079,1850000000000000000000000000000000000000000000000000000000000000000
       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
548,651
353,893
500,386
341,188
436,374
550,003
397,976
756,850
756,455
671,856
544,945
1,211,476
926,505
1,474,171
1,461,217
464,830
638,059
543,996
376,119
340,092
338,282
298,992
322,626
266,664
266,664322,626298,992338,282340,092376,119543,996638,059464,8301,461,2171,474,171926,5051,211,476544,945671,856756,455756,850397,976550,003436,374341,188500,386353,893548,6510000000000000000000000000000000000000000000000000000000000000000
       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
1,176,057
1,384,963
1,029,255
1,239,290
1,414,668
1,229,322
1,222,080
997,503
831,267
1,346,721
992,379
560,448
609,222
221,500
662,191
1,713,724
1,516,060
1,957,669
1,940,501
1,891,893
1,727,232
1,518,253
1,567,936
1,629,335
1,629,3351,567,9361,518,2531,727,2321,891,8931,940,5011,957,6691,516,0601,713,724662,191221,500609,222560,448992,3791,346,721831,267997,5031,222,0801,229,3221,414,6681,239,2901,029,2551,384,9631,176,0570000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
359,501
330,546
275,430
253,782
273,764
264,720
197,063
0
278,460
272,555
438,046
607,637
991,952
1,111,203
1,620,442
1,808,715
1,869,894
1,905,169
1,849,750
1,641,147
1,026,507
946,992
1,050,291
1,211,764
1,047,472
1,446,924
1,367,010
1,495,463
1,429,011
1,451,590
1,694,585
1,765,779
1,969,370
1,954,772
1,958,161
1,978,524
2,108,156
2,235,263
2,158,366
2,117,436
2,199,314
2,244,152
2,224,116
2,305,671
1,992,789
2,127,835
2,219,000
2,183,937
2,222,515
2,294,720
2,170,224
1,981,255
1,969,662
1,798,389
1,736,800
2,016,708
2,026,537
2,195,420
2,051,494
1,995,141
1,988,757
1,527,465
1,502,504
1,407,297
1,603,207
1,410,130
1,376,828
1,752,727
1,975,118
1,712,486
1,839,541
1,986,606
2,178,530
1,147,883
1,171,188
1,249,856
1,972,498
2,092,579
1,532,460
1,437,574
1,780,951
1,381,548
1,423,096
1,551,751
1,916,503
2,294,184
1,781,122
2,178,352
2,178,3521,781,1222,294,1841,916,5031,551,7511,423,0961,381,5481,780,9511,437,5741,532,4602,092,5791,972,4981,249,8561,171,1881,147,8832,178,5301,986,6061,839,5411,712,4861,975,1181,752,7271,376,8281,410,1301,603,2071,407,2971,502,5041,527,4651,988,7571,995,1412,051,4942,195,4202,026,5372,016,7081,736,8001,798,3891,969,6621,981,2552,170,2242,294,7202,222,5152,183,9372,219,0002,127,8351,992,7892,305,6712,224,1162,244,1522,199,3142,117,4362,158,3662,235,2632,108,1561,978,5241,958,1611,954,7721,969,3701,765,7791,694,5851,451,5901,429,0111,495,4631,367,0101,446,9241,047,4721,211,7641,050,291946,9921,026,5071,641,1471,849,7501,905,1691,869,8941,808,7151,620,4421,111,203991,952607,637438,046272,555278,4600197,063264,720273,764253,782275,430330,546359,501
       Inventory 
2,502
2,265
2,109
1,949
2,160
2,270
2,209
0
4,418
18,828
14,562
22,267
44,018
48,338
46,196
65,180
50,673
58,770
54,800
59,492
44,098
38,456
70,644
101,170
111,254
132,383
123,154
145,545
134,300
167,691
321,613
234,159
231,094
215,080
183,866
307,910
341,998
282,626
220,688
160,162
133,928
273,096
352,171
302,517
255,796
188,847
165,611
157,010
140,249
128,651
111,125
122,503
110,909
106,365
138,020
178,948
180,913
157,573
112,177
117,763
138,775
138,470
148,559
148,072
143,883
182,932
151,746
137,730
115,717
113,499
120,436
131,082
140,472
161,354
163,203
138,902
133,582
156,414
153,055
134,114
103,624
98,552
123,951
109,710
121,725
107,126
162,188
176,568
176,568162,188107,126121,725109,710123,95198,552103,624134,114153,055156,414133,582138,902163,203161,354140,472131,082120,436113,499115,717137,730151,746182,932143,883148,072148,559138,470138,775117,763112,177157,573180,913178,948138,020106,365110,909122,503111,125128,651140,249157,010165,611188,847255,796302,517352,171273,096133,928160,162220,688282,626341,998307,910183,866215,080231,094234,159321,613167,691134,300145,545123,154132,383111,254101,17070,64438,45644,09859,49254,80058,77050,67365,18046,19648,33844,01822,26714,56218,8284,41802,2092,2702,1601,9492,1092,2652,502
   > 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
5,990,619
6,088,414
6,074,612
6,150,909
6,449,526
6,543,364
6,431,684
6,361,910
6,386,375
6,308,201
6,068,818
5,607,064
5,552,351
5,564,864
5,236,859
5,236,8595,564,8645,552,3515,607,0646,068,8186,308,2016,386,3756,361,9106,431,6846,543,3646,449,5266,150,9096,074,6126,088,4145,990,6190000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
229,448
211,822
197,465
184,738
173,899
129,622
428,418
0
425,431
451,881
472,319
481,341
589,146
123,288
127,641
127,837
129,496
137,139
147,978
149,493
160,533
170,774
181,668
196,677
220,202
240,376
343,061
355,114
362,780
372,547
392,427
393,895
391,314
388,922
382,822
392,447
413,789
415,067
434,165
520,446
522,671
532,062
561,566
578,024
611,347
615,681
705,091
740,473
798,795
873,223
903,935
1,048,870
1,113,052
1,187,925
1,204,420
1,266,723
1,527,681
1,562,994
1,571,414
1,541,825
1,549,948
1,545,402
4,009,251
3,989,470
4,019,827
3,991,991
3,989,167
3,987,561
4,037,007
4,046,442
4,093,835
4,128,714
4,157,027
4,161,131
4,116,573
4,062,182
3,465,876
4,474,639
4,407,435
4,339,140
4,269,140
4,216,262
4,165,026
4,079,588
4,098,313
3,994,761
3,948,874
3,560,882
3,560,8823,948,8743,994,7614,098,3134,079,5884,165,0264,216,2624,269,1404,339,1404,407,4354,474,6393,465,8764,062,1824,116,5734,161,1314,157,0274,128,7144,093,8354,046,4424,037,0073,987,5613,989,1673,991,9914,019,8273,989,4704,009,2511,545,4021,549,9481,541,8251,571,4141,562,9941,527,6811,266,7231,204,4201,187,9251,113,0521,048,870903,935873,223798,795740,473705,091615,681611,347578,024561,566532,062522,671520,446434,165415,067413,789392,447382,822388,922391,314393,895392,427372,547362,780355,114343,061240,376220,202196,677181,668170,774160,533149,493147,978137,139129,496127,837127,641123,288589,146481,341472,319451,881425,4310428,418129,622173,899184,738197,465211,822229,448
       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
556,544
616,181
604,895
653,746
579,242
533,942
560,242
650,625
748,923
771,941
877,167
832,049
819,690
582,694
714,230
642,803
623,923
653,991
612,647
657,750
631,440
653,991
653,991
691,577
691,577653,991653,991631,440657,750612,647653,991623,923642,803714,230582,694819,690832,049877,167771,941748,923650,625560,242533,942579,242653,746604,895616,181556,5440000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
1,559
1,150
923
769
707
901
815
844
846
802
10,637
10,157
9,153
8,141
7,291
7,311
6,247
5,172
4,352
3,291
2,236
392,086
387,083
381,850
376,758
371,468
366,486
361,303
357,360
355,185
350,141
353,011
348,190
342,905
336,813
331,041
326,313
320,317
324,836
318,770
313,524
392,703
385,941
379,802
374,098
458,783
5,614
5,525
6,128
6,544
0
0
0
7,120
0
0
0
0007,1200006,5446,1285,5255,614458,783374,098379,802385,941392,703313,524318,770324,836320,317326,313331,041336,813342,905348,190353,011350,141355,185357,360361,303366,486371,468376,758381,850387,083392,0862,2363,2914,3525,1726,2477,3117,2918,1419,15310,15710,6378028468448159017077699231,1501,5590000000000000000000000000000000
       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
94,955
67,697
78,781
75,174
73,795
64,304
50,991
48,811
46,448
47,358
46,549
42,342
41,160
36,346
36,429
36,42936,34641,16042,34246,54947,35846,44848,81150,99164,30473,79575,17478,78167,69794,9550000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
9,076,402
9,175,563
9,301,242
9,607,338
9,655,248
480,506
847,724
0
817,044
841,657
948,238
1,067,123
1,328,405
1,075,227
1,549,165
1,972,152
1,842,972
1,857,286
1,818,431
1,545,163
1,282,437
1,264,012
1,285,391
1,517,173
1,388,160
1,708,281
1,804,248
1,968,172
1,694,870
1,764,263
2,219,748
2,126,451
2,214,053
2,155,252
2,232,356
2,483,832
2,410,436
2,356,147
1,972,544
1,931,781
2,014,985
1,996,793
2,113,335
2,260,440
2,087,697
1,924,380
2,050,546
2,246,050
2,138,457
2,229,701
2,396,438
2,547,512
2,884,189
2,972,213
2,914,800
3,152,987
3,143,929
3,202,536
3,054,745
2,992,436
3,109,561
3,199,906
4,534,718
4,634,908
4,721,027
4,162,280
4,112,421
4,145,389
4,367,245
4,071,754
3,928,605
4,081,864
4,230,149
4,219,573
4,070,162
4,223,304
4,008,109
4,506,016
4,326,283
4,251,594
4,437,254
4,157,351
4,072,400
3,931,323
3,715,164
3,972,372
3,986,375
4,046,280
4,046,2803,986,3753,972,3723,715,1643,931,3234,072,4004,157,3514,437,2544,251,5944,326,2834,506,0164,008,1094,223,3044,070,1624,219,5734,230,1494,081,8643,928,6054,071,7544,367,2454,145,3894,112,4214,162,2804,721,0274,634,9084,534,7183,199,9063,109,5612,992,4363,054,7453,202,5363,143,9293,152,9872,914,8002,972,2132,884,1892,547,5122,396,4382,229,7012,138,4572,246,0502,050,5461,924,3802,087,6972,260,4402,113,3351,996,7932,014,9851,931,7811,972,5442,356,1472,410,4362,483,8322,232,3562,155,2522,214,0532,126,4512,219,7481,764,2631,694,8701,968,1721,804,2481,708,2811,388,1601,517,1731,285,3911,264,0121,282,4371,545,1631,818,4311,857,2861,842,9721,972,1521,549,1651,075,2271,328,4051,067,123948,238841,657817,0440847,724480,5069,655,2489,607,3389,301,2429,175,5639,076,402
   > Total Current Liabilities 
8,998,474
9,167,823
9,299,191
9,607,136
9,653,282
480,506
425,097
0
422,027
480,903
603,438
728,746
993,849
758,554
1,170,956
1,468,366
1,363,430
1,376,844
1,396,419
1,228,215
984,188
968,414
1,126,480
1,366,936
1,262,746
1,591,222
1,587,905
1,778,671
1,600,535
1,670,609
2,163,265
2,067,051
2,084,610
2,056,736
2,085,221
2,297,240
2,187,414
2,125,468
1,862,086
1,837,290
1,908,060
1,846,777
1,944,085
2,070,456
1,887,167
1,723,220
1,854,741
2,042,330
1,913,285
1,977,571
1,801,707
1,958,731
2,151,555
2,255,348
2,178,390
2,348,581
2,391,587
2,375,015
2,216,886
2,173,718
2,684,148
2,780,301
2,648,569
2,757,968
3,086,563
2,523,125
2,324,414
2,327,701
2,490,667
2,334,701
2,014,139
2,035,994
2,602,434
2,624,891
2,569,660
2,746,869
2,618,746
3,046,737
3,483,907
2,013,241
2,188,769
1,936,595
1,864,728
1,711,687
1,445,606
1,722,494
1,717,336
1,989,229
1,989,2291,717,3361,722,4941,445,6061,711,6871,864,7281,936,5952,188,7692,013,2413,483,9073,046,7372,618,7462,746,8692,569,6602,624,8912,602,4342,035,9942,014,1392,334,7012,490,6672,327,7012,324,4142,523,1253,086,5632,757,9682,648,5692,780,3012,684,1482,173,7182,216,8862,375,0152,391,5872,348,5812,178,3902,255,3482,151,5551,958,7311,801,7071,977,5711,913,2852,042,3301,854,7411,723,2201,887,1672,070,4561,944,0851,846,7771,908,0601,837,2901,862,0862,125,4682,187,4142,297,2402,085,2212,056,7362,084,6102,067,0512,163,2651,670,6091,600,5351,778,6711,587,9051,591,2221,262,7461,366,9361,126,480968,414984,1881,228,2151,396,4191,376,8441,363,4301,468,3661,170,956758,554993,849728,746603,438480,903422,0270425,097480,5069,653,2829,607,1369,299,1919,167,8238,998,474
       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
1,898,274
1,719,900
1,705,518
118,700
119,600
276,282
152,000
131,597
605,671
637,164
656,991
649,609
737,901
0
0
0
0
0
0
0
0
0
0
0
00000000000737,901649,609656,991637,164605,671131,597152,000276,282119,600118,7001,705,5181,719,9001,898,2740000000000000000000000000000000000000000000000000000000000000000
       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
1,898,274
1,719,900
1,705,518
118,700
119,600
276,282
152,000
131,597
605,671
637,164
656,991
649,609
737,901
1,177,588
1,627,297
213,993
185,049
222,007
241,723
211,981
152,607
192,987
101,610
144,675
144,675101,610192,987152,607211,981241,723222,007185,049213,9931,627,2971,177,588737,901649,609656,991637,164605,671131,597152,000276,282119,600118,7001,705,5181,719,9001,898,2740000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
510,566
585,539
531,151
514,485
537,299
409,374
23,412
0
46,462
70,238
84,735
95,292
136,381
184,562
138,427
225,253
147,019
376,598
437,591
403,715
295,729
296,652
310,544
450,918
398,872
585,474
396,012
470,533
495,425
494,243
587,951
514,192
559,867
683,541
608,115
796,877
575,917
672,662
463,928
514,688
522,809
423,960
524,589
460,237
322,894
341,379
453,002
546,000
423,193
530,518
497,504
503,043
429,776
514,168
524,690
549,597
544,253
534,036
344,015
331,664
339,179
380,475
475,131
476,886
430,849
501,164
561,481
445,505
294,000
316,084
316,887
390,425
416,616
838,453
803,002
784,896
392,563
516,229
425,957
426,638
370,799
331,498
327,726
296,920
222,574
200,411
231,388
317,358
317,358231,388200,411222,574296,920327,726331,498370,799426,638425,957516,229392,563784,896803,002838,453416,616390,425316,887316,084294,000445,505561,481501,164430,849476,886475,131380,475339,179331,664344,015534,036544,253549,597524,690514,168429,776503,043497,504530,518423,193546,000453,002341,379322,894460,237524,589423,960522,809514,688463,928672,662575,917796,877608,115683,541559,867514,192587,951494,243495,425470,533396,012585,474398,872450,918310,544296,652295,729403,715437,591376,598147,019225,253138,427184,562136,38195,29284,73570,23846,462023,412409,374537,299514,485531,151585,539510,566
       Other Current Liabilities 
3,002,112
2,818,901
3,031,907
3,229,191
3,233,056
70,881
134,631
0
104,410
128,349
198,753
261,797
492,523
538,703
976,852
1,022,929
1,164,606
889,222
778,828
664,612
600,160
392,967
340,982
384,519
410,999
473,244
617,253
676,985
668,420
670,919
860,779
857,116
888,376
804,684
951,119
977,413
1,042,652
900,060
939,593
864,086
919,714
952,678
967,555
1,054,100
1,033,024
889,447
889,003
903,136
886,069
809,351
820,071
949,755
1,283,051
1,394,008
1,350,440
1,517,325
1,466,250
1,462,377
1,494,024
1,467,174
1,782,929
1,810,429
1,897,692
1,998,796
2,181,888
1,723,115
1,627,423
1,752,937
1,976,565
1,642,213
1,042,049
1,054,028
1,182,848
25,944
23,089
21,427
1,204,558
1,077,694
1,162,329
1,107,852
1,333,977
1,128,665
1,050,409
941,434
837,064
1,097,669
1,138,062
1,264,166
1,264,1661,138,0621,097,669837,064941,4341,050,4091,128,6651,333,9771,107,8521,162,3291,077,6941,204,55821,42723,08925,9441,182,8481,054,0281,042,0491,642,2131,976,5651,752,9371,627,4231,723,1152,181,8881,998,7961,897,6921,810,4291,782,9291,467,1741,494,0241,462,3771,466,2501,517,3251,350,4401,394,0081,283,051949,755820,071809,351886,069903,136889,003889,4471,033,0241,054,100967,555952,678919,714864,086939,593900,0601,042,652977,413951,119804,684888,376857,116860,779670,919668,420676,985617,253473,244410,999384,519340,982392,967600,160664,612778,828889,2221,164,6061,022,929976,852538,703492,523261,797198,753128,349104,4100134,63170,8813,233,0563,229,1913,031,9072,818,9013,002,112
   > 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
1,594,682
1,500,502
1,476,435
1,389,363
1,459,279
842,376
2,238,353
2,248,485
2,220,756
2,207,672
2,219,636
2,269,558
2,249,878
2,269,039
2,057,051
2,057,0512,269,0392,249,8782,269,5582,219,6362,207,6722,220,7562,248,4852,238,353842,3761,459,2791,389,3631,476,4351,500,5021,594,6820000000000000000000000000000000000000000000000000000000000000000000000000
       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
-1,898,274
-1,719,900
-1,705,518
-118,700
-119,600
-276,282
-152,000
-131,597
-605,671
-637,164
-656,991
-649,609
-737,901
620,735
627,427
618,698
603,114
602,858
611,908
604,301
686,053
678,770
687,764
502,900
502,900687,764678,770686,053604,301611,908602,858603,114618,698627,427620,735-737,901-649,609-656,991-637,164-605,671-131,597-152,000-276,282-119,600-118,700-1,705,518-1,719,900-1,898,2740000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
112,995
86,781
114,663
98,170
151,637
205,179
211,565
1,410,776
1,457,547
1,509,170
1,489,279
1,364,354
1,406,843
1,354,328
1,432,908
1,400,907
1,439,883
1,463,257
1,470,108
1,480,431
1,490,626
1,555,465
1,589,859
1,691,709
1,693,824
1,704,368
1,727,851
1,723,962
1,863,928
1,851,637
2,023,891
2,183,641
2,214,866
2,201,863
2,271,333
2,324,619
2,299,517
2,250,787
2,269,767
2,286,048
2,243,463
2,137,418
2,105,982
2,158,785
2,319,737
2,311,863
2,367,988
2,474,624
2,524,385
2,636,410
2,785,455
2,924,791
2,977,193
3,010,929
3,176,956
3,436,547
3,686,302
3,836,044
4,051,864
4,244,843
4,505,571
4,576,270
4,803,959
5,022,817
5,134,341
5,182,993
5,324,614
5,499,826
5,581,332
5,574,258
5,621,155
5,641,052
5,536,267
5,606,592
5,520,073
5,596,842
5,675,998
5,597,384
5,550,822
5,600,815
5,547,375
5,339,587
5,384,907
5,384,9075,339,5875,547,3755,600,8155,550,8225,597,3845,675,9985,596,8425,520,0735,606,5925,536,2675,641,0525,621,1555,574,2585,581,3325,499,8265,324,6145,182,9935,134,3415,022,8174,803,9594,576,2704,505,5714,244,8434,051,8643,836,0443,686,3023,436,5473,176,9563,010,9292,977,1932,924,7912,785,4552,636,4102,524,3852,474,6242,367,9882,311,8632,319,7372,158,7852,105,9822,137,4182,243,4632,286,0482,269,7672,250,7872,299,5172,324,6192,271,3332,201,8632,214,8662,183,6412,023,8911,851,6371,863,9281,723,9621,727,8511,704,3681,693,8241,691,7091,589,8591,555,4651,490,6261,480,4311,470,1081,463,2571,439,8831,400,9071,432,9081,354,3281,406,8431,364,3541,489,2791,509,1701,457,5471,410,776211,565205,179151,63798,170114,66386,781112,99500000
   Retained Earnings 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34,741
85,397
139,201
177,274
282,802
321,700
354,314
447,685
550,467
616,520
583,691
696,876
868,576
910,629
923,374
945,026
1,024,060
1,013,671
972,298
1,024,383
1,025,951
976,009
873,642
838,528
861,905
842,619
871,528
957,080
932,943
1,009,408
1,003,040
1,089,677
1,217,572
1,281,350
1,310,861
1,501,200
1,699,296
1,929,915
2,001,479
2,214,292
2,377,202
2,628,910
2,715,500
2,904,100
3,144,006
3,291,611
3,319,215
3,388,672
3,505,508
3,404,205
3,312,939
3,395,918
3,592,701
3,677,348
3,635,767
3,606,236
3,704,848
3,759,949
3,714,411
3,631,766
3,702,807
3,631,326
3,409,681
3,424,932
3,424,9323,409,6813,631,3263,702,8073,631,7663,714,4113,759,9493,704,8483,606,2363,635,7673,677,3483,592,7013,395,9183,312,9393,404,2053,505,5083,388,6723,319,2153,291,6113,144,0062,904,1002,715,5002,628,9102,377,2022,214,2922,001,4791,929,9151,699,2961,501,2001,310,8611,281,3501,217,5721,089,6771,003,0401,009,408932,943957,080871,528842,619861,905838,528873,642976,0091,025,9511,024,383972,2981,013,6711,024,060945,026923,374910,629868,576696,876583,691616,520550,467447,685354,314321,700282,802177,274139,20185,39734,741000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.