0 XP   0   0   0

Alucon Public Company Limited










Financial Health of Alucon




Comparing to competitors in the Aluminum industry




  Industry Rankings  


Richest
#46 / 71

Total Sales
#49 / 71

Making Money
#38 / 71

Working Efficiently
#14 / 71

Alucon Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Alucon?

I guess you are interested in Alucon 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 Alucon

Let's start. I'm going to help you getting a better view of Alucon 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 Alucon 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 Alucon 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 Alucon Public Company Limited. The closing price on 2022-11-28 was ฿183.00 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.
Alucon Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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 Alucon Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Alucon to the Aluminum industry mean.
  • A Net Profit Margin of 12.6% means that ฿0.13 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 12.6%. The company is making a huge profit. +2
  • The TTM is 9.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ12.6%TTM9.9%+2.8%
TTM9.9%YOY13.5%-3.7%
TTM9.9%5Y11.6%-1.8%
5Y11.6%10Y12.7%-1.1%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ12.6%6.3%+6.3%
TTM9.9%4.6%+5.3%
YOY13.5%3.9%+9.6%
5Y11.6%3.1%+8.5%
10Y12.7%3.0%+9.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Alucon to the Aluminum industry mean.
  • 3.1% Return on Assets means that Alucon generated ฿0.03 profit for each $1 in assets.

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

  • The MRQ is 3.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.1%TTM2.3%+0.8%
TTM2.3%YOY2.6%-0.2%
TTM2.3%5Y2.5%-0.1%
5Y2.5%10Y2.8%-0.4%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%1.8%+1.3%
TTM2.3%1.5%+0.8%
YOY2.6%1.2%+1.4%
5Y2.5%1.0%+1.5%
10Y2.8%0.8%+2.0%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Alucon to the Aluminum industry mean.
  • 3.6% Return on Equity means Alucon generated ฿0.04 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM2.7%+0.9%
TTM2.7%YOY3.0%-0.3%
TTM2.7%5Y2.9%-0.3%
5Y2.9%10Y3.8%-0.9%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%3.7%-0.1%
TTM2.7%3.1%-0.4%
YOY3.0%2.7%+0.3%
5Y2.9%2.2%+0.7%
10Y3.8%2.0%+1.8%

1.2. Operating Efficiency of Alucon Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Alucon is operating .

  • Measures how much profit Alucon 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 Alucon to the Aluminum industry mean.
  • An Operating Margin of 11.4% means the company generated ฿0.11  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 11.4%. The company is operating less efficient.
  • The TTM is 10.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.4%TTM10.2%+1.2%
TTM10.2%YOY15.9%-5.6%
TTM10.2%5Y15.6%-5.4%
5Y15.6%10Y9.6%+6.1%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ11.4%5.6%+5.8%
TTM10.2%5.1%+5.1%
YOY15.9%4.7%+11.2%
5Y15.6%4.6%+11.0%
10Y9.6%3.3%+6.3%
1.2.2. Operating Ratio

Measures how efficient Alucon is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Aluminum industry mean).
  • An Operation Ratio of 1.75 means that the operating costs are ฿1.75 for each ฿1 in net sales.

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

  • The MRQ is 1.748. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.778. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.748TTM1.778-0.029
TTM1.778YOY1.662+0.115
TTM1.7785Y1.694+0.083
5Y1.69410Y1.272+0.422
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7481.708+0.040
TTM1.7781.709+0.069
YOY1.6621.604+0.058
5Y1.6941.588+0.106
10Y1.2721.275-0.003

1.3. Liquidity of Alucon Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Alucon is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Aluminum industry mean).
  • A Current Ratio of 9.21 means the company has ฿9.21 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 9.212. The company is very able to pay all its short-term debts. +2
  • The TTM is 8.755. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ9.212TTM8.755+0.457
TTM8.755YOY7.437+1.318
TTM8.7555Y6.442+2.313
5Y6.44210Y3.510+2.932
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ9.2121.596+7.616
TTM8.7551.548+7.207
YOY7.4371.598+5.839
5Y6.4421.498+4.944
10Y3.5101.269+2.241
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alucon to the Aluminum industry mean.
  • A Quick Ratio of 2.64 means the company can pay off ฿2.64 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 2.644. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.531. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.644TTM2.531+0.113
TTM2.531YOY1.888+0.643
TTM2.5315Y1.920+0.611
5Y1.92010Y1.314+0.606
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6440.653+1.991
TTM2.5310.664+1.867
YOY1.8880.762+1.126
5Y1.9200.699+1.221
10Y1.3140.701+0.613

1.4. Solvency of Alucon Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Alucon to Aluminum industry mean.
  • A Debt to Asset Ratio of 0.13 means that Alucon assets are financed with 13.2% credit (debt) and the remaining percentage (100% - 13.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.132. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.134. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.132TTM0.134-0.001
TTM0.134YOY0.141-0.007
TTM0.1345Y0.155-0.021
5Y0.15510Y0.242-0.087
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1320.507-0.375
TTM0.1340.488-0.354
YOY0.1410.520-0.379
5Y0.1550.495-0.340
10Y0.2420.459-0.217
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Alucon to the Aluminum industry mean.
  • A Debt to Equity ratio of 15.2% means that company has ฿0.15 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.152. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.154. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.152TTM0.154-0.002
TTM0.154YOY0.164-0.010
TTM0.1545Y0.184-0.030
5Y0.18410Y0.346-0.162
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1521.026-0.874
TTM0.1541.007-0.853
YOY0.1641.129-0.965
5Y0.1841.040-0.856
10Y0.3460.987-0.641

2. Market Valuation of Alucon 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 Alucon generates.

  • Above 15 is considered overpriced but always compare Alucon to the Aluminum industry mean.
  • A PE ratio of 35.50 means the investor is paying ฿35.50 for every ฿1 in earnings.

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

  • The EOD is 34.740. Good. +1
  • The MRQ is 35.499. Good. +1
  • The TTM is 51.991. Good. +1
Trends
Current periodCompared to+/- 
EOD34.740MRQ35.499-0.759
MRQ35.499TTM51.991-16.492
TTM51.991YOY43.260+8.731
TTM51.9915Y50.179+1.812
5Y50.17910Y48.204+1.975
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD34.74026.733+8.007
MRQ35.49927.764+7.735
TTM51.99149.532+2.459
YOY43.26038.110+5.150
5Y50.17939.869+10.310
10Y48.20429.981+18.223
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Alucon.

  • 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 Alucon Public Company Limited:

  • The MRQ is 321.990. Seems overpriced? -1
  • The TTM is 191.770. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ321.990TTM191.770+130.220
TTM191.770YOY2,754.115-2,562.345
TTM191.7705Y818.333-626.563
5Y818.33310Y364.951+453.382
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ321.9900.747+321.243
TTM191.7700.158+191.612
YOY2,754.1150.293+2,753.822
5Y818.3330.314+818.019
10Y364.9510.280+364.671

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

Measures if the stock price of Alucon is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Aluminum industry mean).
  • A PB ratio of 1.26 means the investor is paying ฿1.26 for each ฿1 in book value.

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

  • The EOD is 1.237. Good. +1
  • The MRQ is 1.264. Good. +1
  • The TTM is 1.292. Good. +1
Trends
Current periodCompared to+/- 
EOD1.237MRQ1.264-0.027
MRQ1.264TTM1.292-0.027
TTM1.292YOY1.272+0.020
TTM1.2925Y1.378-0.086
5Y1.37810Y1.725-0.346
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD1.2371.374-0.137
MRQ1.2641.474-0.210
TTM1.2921.730-0.438
YOY1.2721.416-0.144
5Y1.3781.276+0.102
10Y1.7250.944+0.781
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Alucon 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--5.2681.557+238%1.771+197%1.495+252%1.837+187%
Book Value Growth--0.9730.972+0%0.972+0%0.972+0%0.972+0%
Book Value Per Share--147.904145.835+1%139.850+6%132.440+12%115.928+28%
Book Value Per Share Growth--0.0360.010+246%0.012+189%0.009+291%0.015+130%
Current Ratio--9.2128.755+5%7.437+24%6.442+43%3.510+162%
Debt To Asset Ratio--0.1320.134-1%0.141-6%0.155-15%0.242-45%
Debt To Equity Ratio--0.1520.154-1%0.164-7%0.184-17%0.346-56%
Dividend Per Share---7.500-100%10.000-100%8.100-100%7.950-100%
Eps--5.2683.923+34%4.201+25%3.846+37%4.274+23%
Eps Growth--0.110-0.027+124%0.076+45%-0.031+128%-0.037+133%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1260.099+28%0.135-7%0.116+9%0.127-1%
Operating Margin--0.1140.102+12%0.159-28%0.156-27%0.096+19%
Operating Ratio--1.7481.778-2%1.662+5%1.694+3%1.272+37%
Pb Ratio1.237-2%1.2641.292-2%1.272-1%1.378-8%1.725-27%
Pe Ratio34.740-2%35.49951.991-32%43.260-18%50.179-29%48.204-26%
Peg Ratio--321.990191.770+68%2754.115-88%818.333-61%364.951-12%
Price Per Share183.000-2%187.000188.375-1%177.875+5%180.775+3%194.738-4%
Price To Total Gains Ratio34.740-2%35.49926.124+36%19.050+86%23.906+48%25.470+39%
Profit Growth--97.50997.125+0%97.413+0%97.103+0%97.092+0%
Quick Ratio--2.6442.531+4%1.888+40%1.920+38%1.314+101%
Return On Assets--0.0310.023+33%0.026+20%0.025+25%0.028+9%
Return On Equity--0.0360.027+32%0.030+19%0.029+21%0.038-7%
Revenue Growth--0.9730.9730%0.9740%0.972+0%0.972+0%
Total Gains Per Share--5.2689.057-42%11.771-55%9.595-45%9.786-46%
Total Gains Per Share Growth--0.110-0.448+506%-0.337+406%-0.814+839%-0.535+585%
Usd Book Value--178904208.000176401490.517+1%169162565.831+6%161800872.383+11%141026754.891+27%
Usd Book Value Change Per Share--0.1470.044+238%0.050+197%0.042+252%0.051+187%
Usd Book Value Per Share--4.1414.083+1%3.916+6%3.708+12%3.246+28%
Usd Dividend Per Share---0.210-100%0.280-100%0.227-100%0.223-100%
Usd Eps--0.1470.110+34%0.118+25%0.108+37%0.120+23%
Usd Price Per Share5.124-2%5.2365.275-1%4.981+5%5.062+3%5.453-4%
Usd Profit--6371876.0004745728.526+34%5081553.757+25%4753903.343+34%5220919.353+22%
Usd Revenue--50404872.00047616091.628+6%37376471.734+35%41101620.931+23%40920016.806+23%
Usd Total Gains Per Share--0.1470.254-42%0.330-55%0.269-45%0.274-46%
 EOD+3 -2MRQTTM+27 -7YOY+25 -95Y+27 -710Y+26 -8

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1534.740
Price to Book Ratio (EOD)Between0-11.237
Net Profit Margin (MRQ)Greater than00.126
Operating Margin (MRQ)Greater than00.114
Quick Ratio (MRQ)Greater than12.644
Current Ratio (MRQ)Greater than19.212
Debt to Asset Ratio (MRQ)Less than10.132
Debt to Equity Ratio (MRQ)Less than10.152
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.031
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose183.000
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets7,363,351
Total Liabilities973,915
Total Stockholder Equity6,389,436
 As reported
Total Liabilities 973,915
Total Stockholder Equity+ 6,389,436
Total Assets = 7,363,351

Assets

Total Assets7,363,351
Total Current Assets4,709,680
Long-term Assets4,709,680
Total Current Assets
Cash And Cash Equivalents 1,181,124
Net Receivables 1,351,512
Inventory 2,165,333
Other Current Assets 11,711
Total Current Assets  (as reported)4,709,680
Total Current Assets  (calculated)4,709,680
+/-0
Long-term Assets
Property Plant Equipment 2,567,311
Long Term Investments 51,359
Other Assets 29,435
Long-term Assets  (as reported)2,653,671
Long-term Assets  (calculated)2,648,105
+/- 5,566

Liabilities & Shareholders' Equity

Total Current Liabilities511,235
Long-term Liabilities462,680
Total Stockholder Equity6,389,436
Total Current Liabilities
Accounts payable 188,267
Other Current Liabilities 284,865
Total Current Liabilities  (as reported)511,235
Total Current Liabilities  (calculated)473,132
+/- 38,103
Long-term Liabilities
Other Liabilities 462,680
Long-term Liabilities  (as reported)462,680
Long-term Liabilities  (calculated)462,680
+/-0
Total Stockholder Equity
Common Stock432,000
Retained Earnings 5,703,436
Total Stockholder Equity (as reported)6,389,436
Total Stockholder Equity (calculated)6,135,436
+/- 254,000
Other
Capital Stock432,000
Common Stock Shares Outstanding 43,200
Net Invested Capital 6,389,436
Net Tangible Assets 6,383,870
Net Working Capital 4,198,445



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-06-302001-06-30
> Total Assets 
1,427,002
1,917,887
2,305,446
2,414,391
2,556,128
2,745,791
2,842,942
2,933,816
3,072,998
3,100,534
3,154,885
3,143,132
3,053,652
3,130,855
3,097,540
3,038,943
3,095,175
2,945,597
3,066,098
2,930,151
3,415,293
3,331,369
3,549,030
3,632,537
3,805,519
3,591,683
3,643,282
3,924,688
4,100,317
4,041,406
4,342,805
4,518,782
4,774,294
4,761,570
4,924,364
5,044,010
5,140,433
5,362,436
5,464,390
5,293,961
5,716,367
5,750,084
5,936,092
6,107,808
6,301,850
6,318,798
6,688,607
6,849,200
6,950,744
6,906,269
6,788,166
6,584,554
6,633,083
6,402,424
6,559,329
6,478,761
6,661,057
6,544,906
6,509,931
6,344,905
6,471,185
6,453,434
6,786,451
6,780,489
6,906,564
6,417,485
6,437,684
6,610,623
6,934,254
6,629,600
6,693,460
6,799,059
7,131,229
6,954,631
7,239,732
7,143,004
7,388,850
7,190,093
7,363,351
7,363,3517,190,0937,388,8507,143,0047,239,7326,954,6317,131,2296,799,0596,693,4606,629,6006,934,2546,610,6236,437,6846,417,4856,906,5646,780,4896,786,4516,453,4346,471,1856,344,9056,509,9316,544,9066,661,0576,478,7616,559,3296,402,4246,633,0836,584,5546,788,1666,906,2696,950,7446,849,2006,688,6076,318,7986,301,8506,107,8085,936,0925,750,0845,716,3675,293,9615,464,3905,362,4365,140,4335,044,0104,924,3644,761,5704,774,2944,518,7824,342,8054,041,4064,100,3173,924,6883,643,2823,591,6833,805,5193,632,5373,549,0303,331,3693,415,2932,930,1513,066,0982,945,5973,095,1753,038,9433,097,5403,130,8553,053,6523,143,1323,154,8853,100,5343,072,9982,933,8162,842,9422,745,7912,556,1282,414,3912,305,4461,917,8871,427,002
   > 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
2,462,601
2,675,681
2,648,204
2,701,139
2,523,338
2,698,434
2,753,972
3,137,570
3,182,748
3,345,395
2,916,688
2,984,105
3,176,253
3,584,291
3,350,484
2,971,504
2,930,904
3,994,127
3,904,849
4,265,270
4,255,450
4,587,918
4,477,326
4,709,680
4,709,6804,477,3264,587,9184,255,4504,265,2703,904,8493,994,1272,930,9042,971,5043,350,4843,584,2913,176,2532,984,1052,916,6883,345,3953,182,7483,137,5702,753,9722,698,4342,523,3382,701,1392,648,2042,675,6812,462,6010000000000000000000000000000000000000000000000000000000
       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
241,784
401,560
135,557
256,402
201,907
327,308
297,153
170,761
248,870
852,268
662,009
908,731
883,873
1,292,295
1,351,399
1,147,363
1,125,836
1,999,216
1,559,177
1,548,941
1,185,272
1,272,507
818,874
1,181,124
1,181,124818,8741,272,5071,185,2721,548,9411,559,1771,999,2161,125,8361,147,3631,351,3991,292,295883,873908,731662,009852,268248,870170,761297,153327,308201,907256,402135,557401,560241,7840000000000000000000000000000000000000000000000000000000
       Net Receivables 
250,345
280,923
294,160
287,515
266,343
321,148
315,872
276,289
308,958
328,819
328,503
385,671
406,470
441,723
403,242
438,544
445,855
525,253
561,007
502,716
580,502
646,240
664,807
536,364
580,735
512,303
529,417
528,328
621,206
640,978
725,005
651,379
716,548
776,829
859,577
781,600
811,552
895,592
872,925
833,425
1,000,783
941,979
863,120
944,440
1,040,850
1,081,030
1,054,285
977,745
1,153,263
1,064,606
1,009,558
1,041,919
1,087,411
1,137,136
1,067,232
1,001,157
1,105,550
1,118,413
1,016,213
1,065,915
1,219,298
1,157,010
1,167,796
1,112,377
1,045,225
960,044
838,027
921,848
1,049,244
893,306
779,843
770,301
918,918
1,020,816
1,124,301
1,183,364
1,354,370
1,339,366
1,351,512
1,351,5121,339,3661,354,3701,183,3641,124,3011,020,816918,918770,301779,843893,3061,049,244921,848838,027960,0441,045,2251,112,3771,167,7961,157,0101,219,2981,065,9151,016,2131,118,4131,105,5501,001,1571,067,2321,137,1361,087,4111,041,9191,009,5581,064,6061,153,263977,7451,054,2851,081,0301,040,850944,440863,120941,9791,000,783833,425872,925895,592811,552781,600859,577776,829716,548651,379725,005640,978621,206528,328529,417512,303580,735536,364664,807646,240580,502502,716561,007525,253445,855438,544403,242441,723406,470385,671328,503328,819308,958276,289315,872321,148266,343287,515294,160280,923250,345
       Other Current Assets 
3,001
7,208
18,456
2,812
15,714
17,109
27,234
23,853
20,339
19,860
17,457
21,348
5,464
6,065
3,856
1,141
5,422
4,666
4,484
1,405
7,051
4,816
6,537
983
3,757
5,579
4,158
6,124
5,135
5,758
5,698
8,183
14,028
10,891
7,304
12,570
9,623
13,604
15,044
7,228
14,211
17,849
11,323
7,446
7,094
14,195
8,255
9,641
13,165
12,766
9,392
10,968
12,153
10,185
10,215
12,507
9,751
12,569
10,374
11,729
11,637
13,798
9,407
12,370
18,865
30,648
16,068
18,427
17,385
13,706
14,086
19,898
21,115
19,991
19,348
26,213
23,908
28,116
11,711
11,71128,11623,90826,21319,34819,99121,11519,89814,08613,70617,38518,42716,06830,64818,86512,3709,40713,79811,63711,72910,37412,5699,75112,50710,21510,18512,15310,9689,39212,76613,1659,6418,25514,1957,0947,44611,32317,84914,2117,22815,04413,6049,62312,5707,30410,89114,0288,1835,6985,7585,1356,1244,1585,5793,7579836,5374,8167,0511,4054,4844,6665,4221,1413,8566,0655,46421,34817,45719,86020,33923,85327,23417,10915,7142,81218,4567,2083,001
   > 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
3,561,169
3,500,797
3,453,579
3,434,370
3,349,963
3,279,116
3,721,956
3,868,155
3,137,102
3,049,782
2,974,462
2,887,555
2,800,932
2,712,767
2,653,671
2,653,6712,712,7672,800,9322,887,5552,974,4623,049,7823,137,1023,868,1553,721,9563,279,1163,349,9633,434,3703,453,5793,500,7973,561,1690000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
741,304
1,279,664
1,611,208
1,777,857
1,908,532
1,956,384
1,993,413
2,170,506
2,281,427
2,276,842
2,303,528
2,247,811
2,182,263
2,139,386
2,084,087
2,060,893
2,018,504
1,964,753
1,979,758
1,944,007
2,072,855
2,105,341
2,184,329
2,280,545
2,295,318
2,298,480
2,333,781
2,518,790
2,525,268
2,499,284
2,673,347
2,803,915
2,887,314
2,972,512
3,067,760
3,165,894
3,273,047
3,282,646
3,283,455
3,331,060
3,529,832
3,615,859
3,793,112
4,000,478
4,005,143
4,091,412
4,254,594
4,366,965
4,297,854
4,272,172
4,239,927
4,183,516
4,137,096
4,066,355
4,028,528
3,965,267
3,935,796
3,845,963
3,753,935
3,767,202
3,719,211
3,646,449
3,593,543
3,548,477
3,515,797
3,453,349
3,409,066
3,382,400
3,310,796
3,241,948
3,184,383
3,130,819
3,049,317
2,961,921
2,884,142
2,799,730
2,717,594
2,628,734
2,567,311
2,567,3112,628,7342,717,5942,799,7302,884,1422,961,9213,049,3173,130,8193,184,3833,241,9483,310,7963,382,4003,409,0663,453,3493,515,7973,548,4773,593,5433,646,4493,719,2113,767,2023,753,9353,845,9633,935,7963,965,2674,028,5284,066,3554,137,0964,183,5164,239,9274,272,1724,297,8544,366,9654,254,5944,091,4124,005,1434,000,4783,793,1123,615,8593,529,8323,331,0603,283,4553,282,6463,273,0473,165,8943,067,7602,972,5122,887,3142,803,9152,673,3472,499,2842,525,2682,518,7902,333,7812,298,4802,295,3182,280,5452,184,3292,105,3412,072,8551,944,0071,979,7581,964,7532,018,5042,060,8932,084,0872,139,3862,182,2632,247,8112,303,5282,276,8422,281,4272,170,5061,993,4131,956,3841,908,5321,777,8571,611,2081,279,664741,304
       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
0
0
0
0
0
500,124
701,076
51,019
51,063
51,119
51,176
51,232
51,290
51,359
51,35951,29051,23251,17651,11951,06351,019701,076500,1240000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
8,903
9,984
10,328
10,683
10,831
11,694
14,030
14,110
14,083
14,911
18,254
13,503
13,147
12,862
12,794
12,666
12,367
12,020
11,701
11,431
12,014
11,978
12,182
11,983
11,663
11,687
11,512
11,066
10,621
10,389
9,939
9,639
9,197
8,915
8,483
8,346
10,144
9,857
9,390
9,195
9,923
10,173
9,634
9,429
8,887
9,389
12,000
11,428
10,815
10,325
10,403
10,168
9,782
9,513
9,173
8,772
8,572
0
0
7,474
0
0
0
6,164
0
0
0
0006,1640007,474008,5728,7729,1739,5139,78210,16810,40310,32510,81511,42812,0009,3898,8879,4299,63410,1739,9239,1959,3909,85710,1448,3468,4838,9159,1979,6399,93910,38910,62111,06611,51211,68711,66311,98312,18211,97812,01411,43111,70112,02012,36712,66612,79412,86213,14713,50318,25414,91114,08314,11014,03011,69410,83110,68310,3289,9848,903000000000000
       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
310
310
310
312
310
295
295
303
294
294
294
294
294
294
294
2942942942942942942943032952953103123103103100000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
640,227
1,012,784
1,195,460
1,222,266
1,310,254
1,534,840
1,563,321
1,596,238
1,666,621
1,690,632
1,672,540
1,604,893
1,474,609
1,619,838
1,506,619
1,373,189
1,380,668
1,282,273
1,320,223
1,088,673
1,468,993
1,411,063
1,441,745
1,428,552
1,465,912
1,378,855
1,274,591
1,436,463
1,437,313
1,415,126
1,572,966
1,647,101
1,781,096
1,937,696
1,949,937
1,998,910
1,995,836
2,301,385
2,248,604
1,907,710
2,138,300
2,301,975
2,305,390
2,344,712
2,330,147
2,464,813
2,633,472
2,680,976
2,633,701
2,822,291
2,492,965
2,081,674
1,865,153
1,775,781
1,679,516
1,350,769
1,286,101
1,579,509
1,412,295
1,073,793
1,069,764
1,347,188
1,477,375
1,237,432
1,202,115
1,032,712
926,569
1,005,565
1,058,331
950,374
879,159
836,826
973,800
1,028,621
1,119,323
885,487
997,459
1,028,224
973,915
973,9151,028,224997,459885,4871,119,3231,028,621973,800836,826879,159950,3741,058,3311,005,565926,5691,032,7121,202,1151,237,4321,477,3751,347,1881,069,7641,073,7931,412,2951,579,5091,286,1011,350,7691,679,5161,775,7811,865,1532,081,6742,492,9652,822,2912,633,7012,680,9762,633,4722,464,8132,330,1472,344,7122,305,3902,301,9752,138,3001,907,7102,248,6042,301,3851,995,8361,998,9101,949,9371,937,6961,781,0961,647,1011,572,9661,415,1261,437,3131,436,4631,274,5911,378,8551,465,9121,428,5521,441,7451,411,0631,468,9931,088,6731,320,2231,282,2731,380,6681,373,1891,506,6191,619,8381,474,6091,604,8931,672,5401,690,6321,666,6211,596,2381,563,3211,534,8401,310,2541,222,2661,195,4601,012,784640,227
   > Total Current Liabilities 
540,038
909,331
1,081,853
1,106,268
1,187,343
874,438
903,636
1,004,656
1,082,594
1,169,588
1,161,636
1,168,902
1,048,422
1,244,091
1,142,254
1,071,292
1,083,585
1,037,151
1,067,188
887,634
978,921
951,801
1,043,869
1,022,062
1,129,603
1,046,798
949,715
984,715
1,059,477
1,030,879
1,141,910
1,205,989
1,370,750
1,516,866
1,553,132
1,599,034
1,563,164
1,861,797
1,801,479
1,450,709
1,673,879
1,824,855
1,822,450
1,853,864
1,836,056
1,953,374
2,130,187
2,168,275
2,123,679
2,310,661
2,032,918
1,593,296
1,371,363
1,273,890
1,172,684
836,861
809,011
1,102,340
926,640
589,156
588,117
855,479
979,070
768,848
732,965
541,869
430,990
451,488
564,291
476,738
403,775
353,875
496,746
568,536
650,601
432,397
559,604
576,443
511,235
511,235576,443559,604432,397650,601568,536496,746353,875403,775476,738564,291451,488430,990541,869732,965768,848979,070855,479588,117589,156926,6401,102,340809,011836,8611,172,6841,273,8901,371,3631,593,2962,032,9182,310,6612,123,6792,168,2752,130,1871,953,3741,836,0561,853,8641,822,4501,824,8551,673,8791,450,7091,801,4791,861,7971,563,1641,599,0341,553,1321,516,8661,370,7501,205,9891,141,9101,030,8791,059,477984,715949,7151,046,7981,129,6031,022,0621,043,869951,801978,921887,6341,067,1881,037,1511,083,5851,071,2921,142,2541,244,0911,048,4221,168,9021,161,6361,169,5881,082,5941,004,656903,636874,4381,187,3431,106,2681,081,853909,331540,038
       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
280,260
116,125
436,222
302,840
58,677
378
250,879
0
0
150,222
345
37
9,044
0
0
0
0
0
0
0
0
0
0
0
000000000009,04437345150,22200250,87937858,677302,840436,222116,125280,2600000000000000000000000000000000000000000000000000000000
       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
280,260
116,125
436,222
302,840
58,677
378
250,879
0
0
150,222
345
37
113
583
12,470
5
1
0
767
0
0
0
0
0
0000076701512,47058311337345150,22200250,87937858,677302,840436,222116,125280,2600000000000000000000000000000000000000000000000000000000
       Accounts payable 
10,612
31,876
43,376
55,152
158,321
38,988
46,167
39,263
24,943
35,634
33,720
42,435
31,575
57,394
42,162
44,356
39,189
41,962
55,679
55,396
47,334
86,471
77,532
58,008
62,032
71,835
70,867
73,528
82,609
82,968
86,114
180,023
130,591
169,238
225,087
283,383
192,196
188,296
172,446
156,393
226,993
259,070
274,827
237,891
256,989
332,241
347,561
369,436
222,450
234,396
198,012
237,548
171,634
218,062
259,533
272,247
275,548
297,574
315,930
266,812
233,019
297,711
370,787
246,223
209,463
223,026
134,764
227,963
241,385
145,381
121,921
107,815
167,387
224,442
334,899
158,467
244,066
260,490
188,267
188,267260,490244,066158,467334,899224,442167,387107,815121,921145,381241,385227,963134,764223,026209,463246,223370,787297,711233,019266,812315,930297,574275,548272,247259,533218,062171,634237,548198,012234,396222,450369,436347,561332,241256,989237,891274,827259,070226,993156,393172,446188,296192,196283,383225,087169,238130,591180,02386,11482,96882,60973,52870,86771,83562,03258,00877,53286,47147,33455,39655,67941,96239,18944,35642,16257,39431,57542,43533,72035,63424,94339,26346,16738,988158,32155,15243,37631,87610,612
       Other Current Liabilities 
130,220
148,952
163,492
316,642
55,319
184,218
140,520
158,580
195,375
144,645
153,192
146,122
152,437
133,655
135,767
150,868
173,867
177,330
170,185
203,815
289,367
219,112
213,651
236,369
316,568
242,897
202,862
239,806
314,018
278,909
286,599
255,261
361,896
360,446
294,489
315,377
368,088
302,275
263,260
251,366
419,724
376,600
309,550
383,320
341,574
373,854
354,655
296,005
306,439
310,850
323,915
251,664
375,331
342,580
300,018
284,355
417,338
368,544
307,870
263,667
354,720
276,775
325,805
242,322
342,295
8,038
5,665
159,811
291,702
277,478
236,687
174,065
288,424
291,658
260,500
174,375
259,544
276,406
284,865
284,865276,406259,544174,375260,500291,658288,424174,065236,687277,478291,702159,8115,6658,038342,295242,322325,805276,775354,720263,667307,870368,544417,338284,355300,018342,580375,331251,664323,915310,850306,439296,005354,655373,854341,574383,320309,550376,600419,724251,366263,260302,275368,088315,377294,489360,446361,896255,261286,599278,909314,018239,806202,862242,897316,568236,369213,651219,112289,367203,815170,185177,330173,867150,868135,767133,655152,437146,122153,192144,645195,375158,580140,520184,21855,319316,642163,492148,952130,220
   > 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
469,150
490,843
495,579
554,077
494,040
473,636
475,384
482,952
477,054
460,085
468,722
453,091
437,855
451,781
462,680
462,680451,781437,855453,091468,722460,085477,054482,952475,384473,636494,040554,077495,579490,843469,1500000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
115,998
122,911
129,231
132,611
127,540
133,293
125,452
127,697
128,792
134,877
141,253
139,770
141,359
139,879
146,277
148,065
148,589
156,084
163,065
165,485
167,930
165,127
168,044
230,524
357,901
351,815
358,177
360,945
370,661
369,867
380,145
386,562
389,577
432,672
439,588
447,125
457,002
464,421
477,120
482,940
490,848
494,091
511,439
503,285
512,701
510,022
511,630
460,047
488,378
493,790
501,891
506,832
513,908
477,090
477,169
485,655
484,637
481,647
491,709
498,305
468,584
469,150
490,843
495,579
554,077
494,040
473,636
475,384
482,952
477,054
460,085
468,722
453,091
437,855
451,781
462,680
462,680451,781437,855453,091468,722460,085477,054482,952475,384473,636494,040554,077495,579490,843469,150468,584498,305491,709481,647484,637485,655477,169477,090513,908506,832501,891493,790488,378460,047511,630510,022512,701503,285511,439494,091490,848482,940477,120464,421457,002447,125439,588432,672389,577386,562380,145369,867370,661360,945358,177351,815357,901230,524168,044165,127167,930165,485163,065156,084148,589148,065146,277139,879141,359139,770141,253134,877128,792127,697125,452133,293127,540132,611129,231122,911115,998000
> Total Stockholder Equity
786,775
905,103
1,109,986
1,192,125
1,245,874
1,210,951
1,279,621
1,337,578
1,406,377
1,409,902
1,482,345
1,538,240
1,579,043
1,511,017
1,590,921
1,665,755
1,714,507
1,663,324
1,745,875
1,841,478
1,946,300
1,920,306
2,107,285
2,203,984
2,339,607
2,212,828
2,368,691
2,488,224
2,663,004
2,626,280
2,769,839
2,871,681
2,993,198
2,823,874
2,974,427
3,045,099
3,144,597
3,061,051
3,215,786
3,386,251
3,578,067
3,448,109
3,630,702
3,763,096
3,971,703
3,853,985
4,055,135
4,168,224
4,317,043
4,083,978
4,295,201
4,502,880
4,767,930
4,626,643
4,879,813
5,127,992
5,374,956
4,965,397
5,097,636
5,271,112
5,401,421
5,106,246
5,309,076
5,543,057
5,704,449
5,384,773
5,511,115
5,605,058
5,875,923
5,679,226
5,814,301
5,962,233
6,157,429
5,926,010
6,120,409
6,257,517
6,391,391
6,161,869
6,389,436
6,389,4366,161,8696,391,3916,257,5176,120,4095,926,0106,157,4295,962,2335,814,3015,679,2265,875,9235,605,0585,511,1155,384,7735,704,4495,543,0575,309,0765,106,2465,401,4215,271,1125,097,6364,965,3975,374,9565,127,9924,879,8134,626,6434,767,9304,502,8804,295,2014,083,9784,317,0434,168,2244,055,1353,853,9853,971,7033,763,0963,630,7023,448,1093,578,0673,386,2513,215,7863,061,0513,144,5973,045,0992,974,4272,823,8742,993,1982,871,6812,769,8392,626,2802,663,0042,488,2242,368,6912,212,8282,339,6072,203,9842,107,2851,920,3061,946,3001,841,4781,745,8751,663,3241,714,5071,665,7551,590,9211,511,0171,579,0431,538,2401,482,3451,409,9021,406,3771,337,5781,279,6211,210,9511,245,8741,192,1251,109,986905,103786,775
   Common Stock
96,000
96,000
192,000
192,000
192,000
192,000
192,000
192,000
192,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000192,000192,000192,000192,000192,000192,000192,00096,00096,000
   Retained Earnings 
427,175
545,503
654,386
726,925
780,674
745,751
814,421
872,378
941,177
848,702
921,145
967,440
1,037,043
969,017
1,048,921
1,123,755
1,172,507
1,121,324
1,203,875
1,299,478
1,404,300
1,378,306
1,565,285
1,661,984
1,797,607
1,670,828
1,826,691
1,946,224
2,121,004
1,940,280
2,083,839
2,185,681
2,307,198
2,137,874
2,288,427
2,359,099
2,458,597
2,375,051
2,529,786
2,700,251
2,892,067
2,762,109
2,944,702
3,077,096
3,285,703
3,167,985
3,369,135
3,482,224
3,631,043
3,397,978
3,609,201
3,816,881
4,081,930
3,940,643
4,193,813
4,441,992
4,688,956
4,279,397
4,411,636
4,585,112
4,715,421
4,420,246
4,623,076
4,857,058
4,975,249
4,655,573
4,781,915
4,919,058
5,189,923
4,993,226
5,128,301
5,276,233
5,471,429
5,240,010
5,434,409
5,571,517
5,705,391
5,475,869
5,703,436
5,703,4365,475,8695,705,3915,571,5175,434,4095,240,0105,471,4295,276,2335,128,3014,993,2265,189,9234,919,0584,781,9154,655,5734,975,2494,857,0584,623,0764,420,2464,715,4214,585,1124,411,6364,279,3974,688,9564,441,9924,193,8133,940,6434,081,9303,816,8813,609,2013,397,9783,631,0433,482,2243,369,1353,167,9853,285,7033,077,0962,944,7022,762,1092,892,0672,700,2512,529,7862,375,0512,458,5972,359,0992,288,4272,137,8742,307,1982,185,6812,083,8391,940,2802,121,0041,946,2241,826,6911,670,8281,797,6071,661,9841,565,2851,378,3061,404,3001,299,4781,203,8751,121,3241,172,5071,123,7551,048,921969,0171,037,043967,440921,145848,702941,177872,378814,421745,751780,674726,925654,386545,503427,175
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 0000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.