0 XP   0   0   0

Chonburi Concrete Product Public Company Limited










Financial Health of Chonburi Concrete Product Public Company Limited




Comparing to competitors in the Building Materials industry




  Industry Rankings  


Chonburi Concrete Product Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Chonburi Concrete Product Public Company Limited?

I guess you are interested in Chonburi Concrete Product 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 Chonburi Concrete Product Public Company Limited

Let's start. I'm going to help you getting a better view of Chonburi Concrete Product 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 Chonburi Concrete Product 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 Chonburi Concrete Product 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 Chonburi Concrete Product Public Company Limited. The closing price on 2022-12-07 was ฿0.41 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.
Chonburi Concrete Product Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
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 not 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 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 Chonburi Concrete Product Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Chonburi Concrete Product Public Company Limited to the Building Materials industry mean.
  • A Net Profit Margin of 1.7% means that ฿0.02 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 1.7%. The company is making a profit. +1
  • The TTM is 0.1%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM0.1%+1.6%
TTM0.1%YOY2.5%-2.3%
TTM0.1%5Y0.9%-0.7%
5Y0.9%10Y1.9%-1.0%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%6.6%-4.9%
TTM0.1%6.5%-6.4%
YOY2.5%7.5%-5.0%
5Y0.9%5.1%-4.2%
10Y1.9%5.6%-3.7%
1.1.2. Return on Assets

Shows how efficient Chonburi Concrete Product Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Chonburi Concrete Product Public Company Limited to the Building Materials industry mean.
  • 0.4% Return on Assets means that Chonburi Concrete Product Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.0%+0.3%
TTM0.0%YOY0.5%-0.5%
TTM0.0%5Y0.2%-0.2%
5Y0.2%10Y0.5%-0.3%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%1.2%-0.8%
TTM0.0%1.2%-1.2%
YOY0.5%1.4%-0.9%
5Y0.2%1.1%-0.9%
10Y0.5%1.0%-0.5%
1.1.3. Return on Equity

Shows how efficient Chonburi Concrete Product Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Chonburi Concrete Product Public Company Limited to the Building Materials industry mean.
  • 0.8% Return on Equity means Chonburi Concrete Product Public Company Limited generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.1%+0.7%
TTM0.1%YOY1.1%-1.0%
TTM0.1%5Y0.4%-0.3%
5Y0.4%10Y1.4%-0.9%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%2.2%-1.4%
TTM0.1%2.4%-2.3%
YOY1.1%2.8%-1.7%
5Y0.4%2.1%-1.7%
10Y1.4%2.0%-0.6%

1.2. Operating Efficiency of Chonburi Concrete Product Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Chonburi Concrete Product Public Company Limited is operating .

  • Measures how much profit Chonburi Concrete Product 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 Chonburi Concrete Product Public Company Limited to the Building Materials industry mean.
  • An Operating Margin of 3.7% means the company generated ฿0.04  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Chonburi Concrete Product Public Company Limited:

  • The MRQ is 3.7%. The company is operating less efficient.
  • The TTM is 1.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.7%TTM1.9%+1.7%
TTM1.9%YOY4.0%-2.1%
TTM1.9%5Y4.4%-2.5%
5Y4.4%10Y2.4%+2.0%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%9.9%-6.2%
TTM1.9%8.3%-6.4%
YOY4.0%10.9%-6.9%
5Y4.4%8.3%-3.9%
10Y2.4%6.4%-4.0%
1.2.2. Operating Ratio

Measures how efficient Chonburi Concrete Product Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Building Materials industry mean).
  • An Operation Ratio of 1.85 means that the operating costs are ฿1.85 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Chonburi Concrete Product Public Company Limited:

  • The MRQ is 1.853. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.887. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.853TTM1.887-0.033
TTM1.887YOY1.843+0.043
TTM1.8875Y1.860+0.026
5Y1.86010Y1.452+0.409
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8531.494+0.359
TTM1.8871.439+0.448
YOY1.8431.310+0.533
5Y1.8601.252+0.608
10Y1.4521.042+0.410

1.3. Liquidity of Chonburi Concrete Product Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Chonburi Concrete Product Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Building Materials industry mean).
  • A Current Ratio of 0.96 means the company has ฿0.96 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Chonburi Concrete Product Public Company Limited:

  • The MRQ is 0.958. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.948. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.958TTM0.948+0.011
TTM0.948YOY1.069-0.122
TTM0.9485Y0.977-0.030
5Y0.97710Y0.591+0.386
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9581.484-0.526
TTM0.9481.403-0.455
YOY1.0691.471-0.402
5Y0.9771.436-0.459
10Y0.5911.157-0.566
1.3.2. Quick Ratio

Measures if Chonburi Concrete Product 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 Chonburi Concrete Product Public Company Limited to the Building Materials industry mean.
  • A Quick Ratio of 0.49 means the company can pay off ฿0.49 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Chonburi Concrete Product Public Company Limited:

  • The MRQ is 0.485. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.433. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.485TTM0.433+0.053
TTM0.433YOY0.583-0.151
TTM0.4335Y0.513-0.081
5Y0.51310Y0.459+0.054
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4850.689-0.204
TTM0.4330.667-0.234
YOY0.5830.719-0.136
5Y0.5130.702-0.189
10Y0.4590.659-0.200

1.4. Solvency of Chonburi Concrete Product Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Chonburi Concrete Product Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Chonburi Concrete Product Public Company Limited to Building Materials industry mean.
  • A Debt to Asset Ratio of 0.46 means that Chonburi Concrete Product Public Company Limited assets are financed with 45.8% credit (debt) and the remaining percentage (100% - 45.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.458. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.457. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.458TTM0.457+0.001
TTM0.457YOY0.471-0.014
TTM0.4575Y0.495-0.038
5Y0.49510Y0.507-0.012
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4580.456+0.002
TTM0.4570.451+0.006
YOY0.4710.468+0.003
5Y0.4950.469+0.026
10Y0.5070.460+0.047
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Chonburi Concrete Product Public Company Limited to the Building Materials industry mean.
  • A Debt to Equity ratio of 98.7% means that company has ฿0.99 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.987. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.985. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.987TTM0.985+0.002
TTM0.985YOY1.004-0.020
TTM0.9855Y1.111-0.127
5Y1.11110Y1.231-0.119
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9870.911+0.076
TTM0.9850.885+0.100
YOY1.0040.956+0.048
5Y1.1110.955+0.156
10Y1.2310.969+0.262

2. Market Valuation of Chonburi Concrete Product 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 Chonburi Concrete Product Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Chonburi Concrete Product Public Company Limited to the Building Materials industry mean.
  • A PE ratio of 106.67 means the investor is paying ฿106.67 for every ฿1 in earnings.

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

  • The EOD is 104.128. Seems overpriced? -1
  • The MRQ is 106.668. Seems overpriced? -1
  • The TTM is 305.260. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD104.128MRQ106.668-2.540
MRQ106.668TTM305.260-198.592
TTM305.260YOY144.785+160.475
TTM305.2605Y644.905-339.645
5Y644.90510Y362.760+282.145
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
EOD104.12834.483+69.645
MRQ106.66838.185+68.483
TTM305.26042.371+262.889
YOY144.78547.683+97.102
5Y644.90549.325+595.580
10Y362.76039.263+323.497
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Chonburi Concrete Product 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 Chonburi Concrete Product Public Company Limited:

  • The MRQ is 120.138. Seems overpriced? -1
  • The TTM is 11.407. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ120.138TTM11.407+108.730
TTM11.407YOY-545.022+556.430
TTM11.4075Y-6.023+17.430
5Y-6.02310Y-430.156+424.133
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ120.1380.304+119.834
TTM11.4070.144+11.263
YOY-545.0220.003-545.025
5Y-6.0230.053-6.076
10Y-430.1560.233-430.389

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

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

  • At or below 1 is considered healthy (always compare to Building Materials industry mean).
  • A PB ratio of 0.75 means the investor is paying ฿0.75 for each ฿1 in book value.

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

  • The EOD is 0.734. Very good. +2
  • The MRQ is 0.751. Very good. +2
  • The TTM is 0.896. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.734MRQ0.751-0.018
MRQ0.751TTM0.896-0.144
TTM0.896YOY1.085-0.190
TTM0.8965Y0.972-0.077
5Y0.97210Y2.093-1.120
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
EOD0.7341.174-0.440
MRQ0.7511.214-0.463
TTM0.8961.495-0.599
YOY1.0851.427-0.342
5Y0.9721.327-0.355
10Y2.0931.020+1.073
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Chonburi Concrete Product 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--0.005-0.003+165%0.010-52%0.002+233%0.010-51%
Book Value Growth--0.9720.971+0%0.9720%0.971+0%0.9720%
Book Value Per Share--0.5590.563-1%0.549+2%0.513+9%0.484+16%
Book Value Per Share Growth--0.009-0.006+165%0.018-51%-0.143+1696%-0.137+1633%
Current Ratio--0.9580.948+1%1.069-10%0.977-2%0.591+62%
Debt To Asset Ratio--0.4580.457+0%0.471-3%0.495-8%0.507-10%
Debt To Equity Ratio--0.9870.985+0%1.004-2%1.111-11%1.231-20%
Dividend Per Share--0.0000.009-100%0.012-100%0.008-100%0.008-100%
Dividend Per Share Growth---2301.682-574.943-75%-653.971-72%-472.535-79%-267.754-88%
Eps--0.0040.000+736%0.005-27%0.002+88%0.005-17%
Eps Growth--0.888-0.497+156%-0.183+121%-0.262+129%-0.286+132%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.974+3%
Net Profit Margin--0.0170.001+1203%0.025-30%0.009+99%0.019-8%
Operating Margin--0.0370.019+90%0.040-8%0.044-16%0.024+57%
Operating Ratio--1.8531.887-2%1.843+1%1.8600%1.452+28%
Pb Ratio0.734-2%0.7510.896-16%1.085-31%0.972-23%2.093-64%
Pe Ratio104.128-2%106.668305.260-65%144.785-26%644.905-83%362.760-71%
Peg Ratio--120.13811.407+953%-545.022+554%-6.023+105%-430.156+458%
Price Per Share0.410-2%0.4200.505-17%0.598-30%0.444-5%0.795-47%
Price To Total Gains Ratio81.741-2%83.735122.411-32%38.620+117%90.643-8%79.900+5%
Profit Growth--99.67947.150+111%96.617+3%57.570+73%60.662+64%
Quick Ratio--0.4850.433+12%0.583-17%0.513-5%0.459+6%
Return On Assets--0.0040.000+773%0.005-26%0.002+81%0.005-23%
Return On Equity--0.0080.001+725%0.011-26%0.004+83%0.014-39%
Revenue Growth--0.9710.9730%0.971+0%0.971+0%0.971+0%
Total Gains Per Share--0.0050.006-16%0.022-77%0.009-45%0.018-72%
Total Gains Per Share Growth--0.835-8.337+1099%-0.156+119%-4.737+668%-3.239+488%
Usd Book Value--44247660.60044572578.050-1%43496074.050+2%42133013.780+5%40000323.000+11%
Usd Book Value Change Per Share--0.0000.000+165%0.000-52%0.000+233%0.000-51%
Usd Book Value Per Share--0.0160.016-1%0.016+2%0.015+9%0.014+16%
Usd Dividend Per Share--0.0000.000-100%0.000-100%0.000-100%0.000-100%
Usd Eps--0.0000.000+736%0.000-27%0.000+88%0.000-17%
Usd Price Per Share0.012-2%0.0120.014-17%0.017-30%0.013-5%0.023-47%
Usd Profit--311711.40037301.550+736%427341.200-27%171701.530+82%365513.867-15%
Usd Revenue--18037619.60017241624.400+5%17044842.100+6%17598508.070+2%17770249.200+2%
Usd Total Gains Per Share--0.0000.000-16%0.001-77%0.000-45%0.001-72%
 EOD+3 -2MRQTTM+21 -14YOY+14 -215Y+24 -1110Y+19 -17

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15104.128
Price to Book Ratio (EOD)Between0-10.734
Net Profit Margin (MRQ)Greater than00.017
Operating Margin (MRQ)Greater than00.037
Quick Ratio (MRQ)Greater than10.485
Current Ratio (MRQ)Greater than10.958
Debt to Asset Ratio (MRQ)Less than10.458
Debt to Equity Ratio (MRQ)Less than10.987
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.410
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets2,855,457
Total Liabilities1,308,336
Total Stockholder Equity1,325,303
 As reported
Total Liabilities 1,308,336
Total Stockholder Equity+ 1,325,303
Total Assets = 2,855,457

Assets

Total Assets2,855,457
Total Current Assets963,860
Long-term Assets963,860
Total Current Assets
Cash And Cash Equivalents 105,465
Short-term Investments 51,524
Net Receivables 436,580
Inventory 343,886
Other Current Assets 26,405
Total Current Assets  (as reported)963,860
Total Current Assets  (calculated)963,860
+/-0
Long-term Assets
Property Plant Equipment 1,791,480
Intangible Assets 2,172
Other Assets 97,945
Long-term Assets  (as reported)1,891,597
Long-term Assets  (calculated)1,891,597
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,005,979
Long-term Liabilities302,357
Total Stockholder Equity1,325,303
Total Current Liabilities
Short Long Term Debt 408,573
Accounts payable 365,600
Other Current Liabilities 191,729
Total Current Liabilities  (as reported)1,005,979
Total Current Liabilities  (calculated)965,902
+/- 40,077
Long-term Liabilities
Long term Debt 121,006
Capital Lease Obligations Min Short Term Debt80,961
Other Liabilities 112,085
Long-term Liabilities  (as reported)302,357
Long-term Liabilities  (calculated)314,052
+/- 11,695
Total Stockholder Equity
Common Stock692,007
Retained Earnings 280,208
Other Stockholders Equity 78,951
Total Stockholder Equity (as reported)1,325,303
Total Stockholder Equity (calculated)1,051,166
+/- 274,137
Other
Capital Stock692,007
Common Stock Shares Outstanding 2,768,030
Net Debt 424,114
Net Invested Capital 1,854,882
Net Tangible Assets 1,323,131
Net Working Capital -42,119



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
1,630,646
1,751,927
2,066,722
2,339,548
2,942,173
3,161,775
3,348,689
3,435,698
3,655,173
3,503,061
3,528,242
3,373,450
3,448,589
3,310,823
3,295,174
3,248,416
3,180,873
2,980,874
2,962,922
2,768,919
2,740,658
2,658,916
2,552,208
2,537,734
2,520,433
2,539,663
2,565,655
2,238,399
2,234,622
2,169,872
2,157,909
2,197,387
2,325,076
2,368,271
2,491,462
2,441,763
2,485,067
2,489,886
2,625,639
2,369,962
2,380,759
2,365,513
2,700,546
2,617,418
2,754,234
2,821,136
2,784,869
2,769,808
2,788,525
2,884,305
2,947,167
2,936,184
3,021,645
2,967,679
2,999,425
2,976,239
2,976,081
3,028,496
3,065,054
2,935,261
3,006,242
2,977,954
2,974,334
2,894,570
2,948,090
2,894,793
2,805,247
2,855,533
2,940,655
2,825,040
2,870,329
2,833,371
2,899,771
2,893,682
2,855,457
2,855,4572,893,6822,899,7712,833,3712,870,3292,825,0402,940,6552,855,5332,805,2472,894,7932,948,0902,894,5702,974,3342,977,9543,006,2422,935,2613,065,0543,028,4962,976,0812,976,2392,999,4252,967,6793,021,6452,936,1842,947,1672,884,3052,788,5252,769,8082,784,8692,821,1362,754,2342,617,4182,700,5462,365,5132,380,7592,369,9622,625,6392,489,8862,485,0672,441,7632,491,4622,368,2712,325,0762,197,3872,157,9092,169,8722,234,6222,238,3992,565,6552,539,6632,520,4332,537,7342,552,2082,658,9162,740,6582,768,9192,962,9222,980,8743,180,8733,248,4163,295,1743,310,8233,448,5893,373,4503,528,2423,503,0613,655,1733,435,6983,348,6893,161,7752,942,1732,339,5482,066,7221,751,9271,630,646
   > 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
790,408
867,864
831,280
881,566
872,393
897,446
1,107,904
1,158,232
1,046,872
1,112,710
1,102,970
1,112,049
1,033,517
1,073,358
1,034,405
954,000
941,197
1,034,009
921,213
929,338
914,789
977,285
998,937
963,860
963,860998,937977,285914,789929,338921,2131,034,009941,197954,0001,034,4051,073,3581,033,5171,112,0491,102,9701,112,7101,046,8721,158,2321,107,904897,446872,393881,566831,280867,864790,408000000000000000000000000000000000000000000000000000
       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
31,607
32,755
28,687
26,556
21,966
20,068
21,102
46,537
34,231
53,527
46,094
39,167
30,179
27,698
35,419
22,436
59,059
79,335
64,476
130,302
167,105
195,824
195,463
105,465
105,465195,463195,824167,105130,30264,47679,33559,05922,43635,41927,69830,17939,16746,09453,52734,23146,53721,10220,06821,96626,55628,68732,75531,607000000000000000000000000000000000000000000000000000
       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
20,702
20,797
17,374
14,648
14,705
14,140
43,479
33,782
3,829
4,011
1,975
1,601
1,345
966
1,126
902
121,028
121,095
1,029
1,050
1,050
1,030
1,523
51,524
51,5241,5231,0301,0501,0501,029121,095121,0289021,1269661,3451,6011,9754,0113,82933,78243,47914,14014,70514,64817,37420,79720,702000000000000000000000000000000000000000000000000000
       Net Receivables 
400,397
415,085
546,294
643,430
676,852
606,490
582,349
614,466
825,086
759,764
772,630
724,163
803,662
683,352
679,749
619,968
577,328
423,186
402,534
313,935
350,245
326,076
272,271
294,224
310,078
362,258
387,555
365,785
380,987
341,382
335,798
262,817
343,564
379,150
397,112
364,716
377,845
379,805
417,705
364,571
439,114
406,787
416,100
397,057
391,806
420,843
408,950
418,597
433,654
440,200
410,470
380,353
419,256
383,843
440,347
418,593
456,366
467,298
634,721
571,909
513,309
517,843
515,840
616,746
653,924
614,395
604,249
421,101
495,566
498,479
429,581
396,144
426,909
444,232
436,580
436,580444,232426,909396,144429,581498,479495,566421,101604,249614,395653,924616,746515,840517,843513,309571,909634,721467,298456,366418,593440,347383,843419,256380,353410,470440,200433,654418,597408,950420,843391,806397,057416,100406,787439,114364,571417,705379,805377,845364,716397,112379,150343,564262,817335,798341,382380,987365,785387,555362,258310,078294,224272,271326,076350,245313,935402,534423,186577,328619,968679,749683,352803,662724,163772,630759,764825,086614,466582,349606,490676,852643,430546,294415,085400,397
       Other Current Assets 
17,088
19,367
23,261
26,655
55,989
67,457
85,221
84,792
57,941
46,730
59,159
35,536
42,411
47,270
47,296
72,670
69,005
45,092
71,163
67,840
74,314
54,791
36,781
54,476
61,109
65,448
83,267
57,954
76,210
81,742
109,086
77,082
102,017
71,948
84,218
60,371
64,340
72,601
252,694
84,660
48,156
48,415
61,015
74,761
86,931
83,070
64,144
58,590
63,034
58,088
51,441
53,778
57,534
61,291
70,404
72,686
81,712
232,101
88,620
102,621
89,362
81,429
78,734
74,604
72,441
65,235
5,611
19,739
16,160
30,216
29,951
29,336
25,217
20,652
26,405
26,40520,65225,21729,33629,95130,21616,16019,7395,61165,23572,44174,60478,73481,42989,362102,62188,620232,10181,71272,68670,40461,29157,53453,77851,44158,08863,03458,59064,14483,07086,93174,76161,01548,41548,15684,660252,69472,60164,34060,37184,21871,948102,01777,082109,08681,74276,21057,95483,26765,44861,10954,47636,78154,79174,31467,84071,16345,09269,00572,67047,29647,27042,41135,53659,15946,73057,94184,79285,22167,45755,98926,65523,26119,36717,088
   > 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
1,893,532
1,874,984
1,862,285
1,861,053
1,874,732
1,860,388
1,851,247
1,914,336
1,906,646
1,903,827
1,940,991
1,918,582
1,922,486
1,894,745
1,891,597
1,891,5971,894,7451,922,4861,918,5821,940,9911,903,8271,906,6461,914,3361,851,2471,860,3881,874,7321,861,0531,862,2851,874,9841,893,532000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
859,708
910,265
990,681
1,178,862
1,874,691
2,076,158
2,242,610
2,286,520
2,284,108
2,251,400
2,245,157
2,166,827
2,161,832
2,133,618
2,126,195
2,128,299
2,099,190
2,077,999
2,050,242
1,984,525
1,940,560
1,896,537
1,852,708
1,819,525
1,789,529
1,759,660
1,740,499
1,444,882
1,419,778
1,393,701
1,369,235
1,513,347
1,516,555
1,528,854
1,546,400
1,555,165
1,568,187
1,581,145
1,426,898
1,423,822
1,444,493
1,465,700
1,583,194
1,691,073
1,789,336
1,728,463
1,690,859
1,707,316
1,746,018
1,849,113
1,891,915
1,932,483
1,934,614
1,921,189
1,903,834
1,901,660
1,874,281
1,714,656
1,692,959
1,682,318
1,687,239
1,676,951
1,664,580
1,734,197
1,754,965
1,748,500
1,733,468
1,780,238
1,822,915
1,818,474
1,834,535
1,823,409
1,826,212
1,797,363
1,791,480
1,791,4801,797,3631,826,2121,823,4091,834,5351,818,4741,822,9151,780,2381,733,4681,748,5001,754,9651,734,1971,664,5801,676,9511,687,2391,682,3181,692,9591,714,6561,874,2811,901,6601,903,8341,921,1891,934,6141,932,4831,891,9151,849,1131,746,0181,707,3161,690,8591,728,4631,789,3361,691,0731,583,1941,465,7001,444,4931,423,8221,426,8981,581,1451,568,1871,555,1651,546,4001,528,8541,516,5551,513,3471,369,2351,393,7011,419,7781,444,8821,740,4991,759,6601,789,5291,819,5251,852,7081,896,5371,940,5601,984,5252,050,2422,077,9992,099,1902,128,2992,126,1952,133,6182,161,8322,166,8272,245,1572,251,4002,284,1082,286,5202,242,6102,076,1581,874,6911,178,862990,681910,265859,708
       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
18,377
20,002
18,979
20,743
19,696
19,852
19,223
19,686
20,615
20,628
8,305
9,561
8,365
6,855
3,203
0
0
0
0
0
0
0
0
0
0000000003,2036,8558,3659,5618,30520,62820,61519,68619,22319,85219,69620,74318,97920,00218,377000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
18,664
30,432
31,751
34,498
32,103
30,485
28,907
27,752
26,160
25,225
24,021
22,719
21,402
20,248
18,949
17,663
16,370
15,082
13,878
12,715
11,783
10,514
11,448
12,462
12,342
11,722
11,074
10,421
9,760
9,097
8,447
9,786
8,916
8,349
7,792
7,990
7,382
6,772
6,026
5,305
4,556
3,888
3,392
2,930
2,956
2,857
3,057
2,822
2,716
3,177
3,010
2,974
3,344
3,530
3,266
3,060
2,929
2,781
2,624
2,570
2,497
2,337
2,163
2,024
2,172
2,1722,0242,1632,3372,4972,5702,6242,7812,9293,0603,2663,5303,3442,9743,0103,1772,7162,8223,0572,8572,9562,9303,3923,8884,5565,3056,0266,7727,3827,9907,7928,3498,9169,7868,4479,0979,76010,42111,07411,72212,34212,46211,44810,51411,78312,71513,87815,08216,37017,66318,94920,24821,40222,71924,02125,22526,16027,75228,90730,48532,10334,49831,75130,43218,6640000000000
       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
145,983
144,715
145,437
70,155
70,729
68,757
73,563
10,861
14,905
21,138
44,188
36,815
37,381
37,972
40,091
40,09137,97237,38136,81544,18821,13814,90510,86173,56368,75770,72970,155145,437144,715145,983000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
863,068
1,015,016
1,288,109
1,539,599
2,079,230
2,352,011
2,532,587
2,648,036
2,878,099
2,887,471
2,934,218
2,800,141
2,885,425
2,789,952
2,788,437
2,751,733
2,698,473
2,526,674
2,532,254
2,376,821
2,386,417
2,334,677
2,264,471
2,289,452
2,288,421
2,288,292
2,317,023
1,971,941
1,972,393
1,902,139
1,878,261
1,914,478
2,007,792
2,018,943
2,040,233
1,886,371
1,789,420
1,742,790
1,824,793
1,266,421
1,199,116
1,153,137
1,203,531
1,104,038
1,209,202
1,274,996
1,229,184
1,199,700
1,206,995
1,371,191
1,396,354
1,387,470
1,474,414
1,511,133
1,535,484
1,514,887
1,508,754
1,579,516
1,662,481
1,545,988
1,615,703
1,610,585
1,577,001
1,468,305
1,477,600
1,437,557
1,337,632
1,364,723
1,416,921
1,339,134
1,287,412
1,261,445
1,318,150
1,360,423
1,308,336
1,308,3361,360,4231,318,1501,261,4451,287,4121,339,1341,416,9211,364,7231,337,6321,437,5571,477,6001,468,3051,577,0011,610,5851,615,7031,545,9881,662,4811,579,5161,508,7541,514,8871,535,4841,511,1331,474,4141,387,4701,396,3541,371,1911,206,9951,199,7001,229,1841,274,9961,209,2021,104,0381,203,5311,153,1371,199,1161,266,4211,824,7931,742,7901,789,4201,886,3712,040,2332,018,9432,007,7921,914,4781,878,2611,902,1391,972,3931,971,9412,317,0232,288,2922,288,4212,289,4522,264,4712,334,6772,386,4172,376,8212,532,2542,526,6742,698,4732,751,7332,788,4372,789,9522,885,4252,800,1412,934,2182,887,4712,878,0992,648,0362,532,5872,352,0112,079,2301,539,5991,288,1091,015,016863,068
   > Total Current Liabilities 
731,757
874,799
1,202,067
1,259,268
1,539,872
1,753,357
1,931,811
1,853,413
2,025,579
2,082,109
2,187,621
1,994,210
2,129,621
2,044,883
2,098,851
2,104,952
1,944,816
1,804,361
1,942,787
2,254,853
2,267,011
2,180,651
2,114,071
2,144,425
2,052,115
2,058,370
2,092,349
1,552,727
1,552,470
1,493,796
1,483,483
1,361,213
1,465,733
1,478,922
1,511,752
1,553,356
1,485,844
1,452,737
1,476,980
934,527
882,931
852,277
841,094
853,705
981,374
1,131,143
1,097,815
996,911
1,018,576
965,229
889,640
788,656
882,158
1,075,377
1,167,176
1,155,252
1,156,789
1,252,215
1,199,582
1,111,415
1,209,165
1,078,383
1,080,113
998,661
1,023,608
981,536
911,338
853,592
940,515
903,069
880,755
1,017,884
990,553
1,054,825
1,005,979
1,005,9791,054,825990,5531,017,884880,755903,069940,515853,592911,338981,5361,023,608998,6611,080,1131,078,3831,209,1651,111,4151,199,5821,252,2151,156,7891,155,2521,167,1761,075,377882,158788,656889,640965,2291,018,576996,9111,097,8151,131,143981,374853,705841,094852,277882,931934,5271,476,9801,452,7371,485,8441,553,3561,511,7521,478,9221,465,7331,361,2131,483,4831,493,7961,552,4701,552,7272,092,3492,058,3702,052,1152,144,4252,114,0712,180,6512,267,0112,254,8531,942,7871,804,3611,944,8162,104,9522,098,8512,044,8832,129,6211,994,2102,187,6212,082,1092,025,5791,853,4131,931,8111,753,3571,539,8721,259,2681,202,067874,799731,757
       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
821,381
862,630
884,644
280,418
280,048
280,048
326,768
263,572
263,572
585,137
463,244
424,702
401,389
0
0
0
0
0
0
0
0
0
0
0
00000000000401,389424,702463,244585,137263,572263,572326,768280,048280,048280,418884,644862,630821,381000000000000000000000000000000000000000000000000000
       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
821,381
862,630
884,644
280,418
280,048
280,048
326,768
263,572
263,572
585,137
463,244
424,702
401,389
372,023
399,164
388,660
333,335
332,518
307,952
359,054
493,237
390,867
435,107
408,573
408,573435,107390,867493,237359,054307,952332,518333,335388,660399,164372,023401,389424,702463,244585,137263,572263,572326,768280,048280,048280,418884,644862,630821,381000000000000000000000000000000000000000000000000000
       Accounts payable 
320,675
308,676
375,321
376,071
449,814
513,393
513,649
593,145
765,275
787,021
896,545
893,005
992,045
908,832
978,441
996,081
1,044,488
940,609
958,435
844,884
832,491
779,356
680,237
689,736
671,492
715,634
735,709
729,583
712,003
653,881
626,719
544,838
611,623
604,836
654,560
546,803
516,724
519,557
551,885
457,547
469,549
461,488
426,794
379,036
392,871
358,494
340,180
328,988
353,748
356,283
310,910
318,253
382,433
377,965
415,773
422,183
420,183
430,578
446,378
399,264
424,879
421,564
459,582
391,022
434,895
362,896
330,067
323,024
505,120
494,698
426,614
333,325
385,352
399,101
365,600
365,600399,101385,352333,325426,614494,698505,120323,024330,067362,896434,895391,022459,582421,564424,879399,264446,378430,578420,183422,183415,773377,965382,433318,253310,910356,283353,748328,988340,180358,494392,871379,036426,794461,488469,549457,547551,885519,557516,724546,803654,560604,836611,623544,838626,719653,881712,003729,583735,709715,634671,492689,736680,237779,356832,491844,884958,435940,6091,044,488996,081978,441908,832992,045893,005896,545787,021765,275593,145513,649513,393449,814376,071375,321308,676320,675
       Other Current Liabilities 
12,151
8,399
9,813
7,817
24,432
32,651
82,663
66,233
75,660
59,368
70,730
41,499
54,782
65,528
92,515
87,003
81,719
91,492
95,912
108,340
104,276
122,598
131,969
149,378
78,664
62,213
89,216
52,856
62,767
66,311
60,304
74,621
83,883
128,050
143,083
152,391
135,624
203,336
364,265
157,523
156,632
112,142
140,971
169,170
172,356
164,830
136,381
119,794
152,573
142,494
126,414
147,210
128,065
146,573
122,645
118,147
120,964
6,948
82,848
169,222
90,639
87,968
85,227
170,281
93,706
98,122
184,598
160,771
95,926
95,438
88,539
156,328
189,810
191,381
191,729
191,729191,381189,810156,32888,53995,43895,926160,771184,59898,12293,706170,28185,22787,96890,639169,22282,8486,948120,964118,147122,645146,573128,065147,210126,414142,494152,573119,794136,381164,830172,356169,170140,971112,142156,632157,523364,265203,336135,624152,391143,083128,05083,88374,62160,30466,31162,76752,85689,21662,21378,664149,378131,969122,598104,276108,34095,91291,49281,71987,00392,51565,52854,78241,49970,73059,36875,66066,23382,66332,65124,4327,8179,8138,39912,151
   > 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
406,538
532,202
496,888
469,644
453,992
456,021
426,294
511,131
476,406
436,065
406,657
243,561
327,597
305,598
302,357
302,357305,598327,597243,561406,657436,065476,406511,131426,294456,021453,992469,644496,888532,202406,538000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
98,175
97,350
96,525
95,700
91,926
91,127
90,329
89,531
88,732
87,933
87,139
86,341
85,539
84,740
83,942
83,144
82,345
94,902
94,713
94,526
94,337
94,166
94,779
94,954
95,153
94,901
95,257
95,581
95,639
95,906
96,558
98,369
100,179
100,280
100,157
100,027
99,970
100,836
101,464
101,118
100,626
101,286
101,951
102,532
103,317
104,101
102,556
101,072
100,552
100,344
110,493
110,682
118,761
118,902
118,507
118,600
121,808
122,305
116,237
114,044
112,673
113,241
113,622
112,085
112,085113,622113,241112,673114,044116,237122,305121,808118,600118,507118,902118,761110,682110,493100,344100,552101,072102,556104,101103,317102,532101,951101,286100,626101,118101,464100,83699,970100,027100,157100,280100,17998,36996,55895,90695,63995,58195,25794,90195,15394,95494,77994,16694,33794,52694,71394,90282,34583,14483,94284,74085,53986,34187,13987,93388,73289,53190,32991,12791,92695,70096,52597,35098,17500000000000
> Total Stockholder Equity
752,609
721,970
763,713
785,114
810,104
758,069
765,719
743,776
738,640
575,166
561,003
546,244
540,838
507,437
498,128
493,446
479,947
452,746
430,184
379,937
343,297
314,230
278,713
239,968
223,845
240,280
237,950
246,188
235,375
240,794
252,428
251,886
285,167
316,330
417,264
521,102
659,913
711,314
763,906
1,061,423
1,138,743
1,183,812
1,318,727
1,335,236
1,365,911
1,365,441
1,382,297
1,396,553
1,410,947
1,346,582
1,386,914
1,387,307
1,389,805
1,305,548
1,316,707
1,317,503
1,325,510
1,309,978
1,264,291
1,252,129
1,252,818
1,228,464
1,254,458
1,282,946
1,323,684
1,313,685
1,321,816
1,341,437
1,369,494
1,332,052
1,340,204
1,342,560
1,349,166
1,314,404
1,325,303
1,325,3031,314,4041,349,1661,342,5601,340,2041,332,0521,369,4941,341,4371,321,8161,313,6851,323,6841,282,9461,254,4581,228,4641,252,8181,252,1291,264,2911,309,9781,325,5101,317,5031,316,7071,305,5481,389,8051,387,3071,386,9141,346,5821,410,9471,396,5531,382,2971,365,4411,365,9111,335,2361,318,7271,183,8121,138,7431,061,423763,906711,314659,913521,102417,264316,330285,167251,886252,428240,794235,375246,188237,950240,280223,845239,968278,713314,230343,297379,937430,184452,746479,947493,446498,128507,437540,838546,244561,003575,166738,640743,776765,719758,069810,104785,114763,713721,970752,609
   Common Stock
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
310,000
363,798
381,642
392,856
451,558
486,645
497,543
544,129
587,245
587,585
604,501
654,899
655,053
655,073
655,759
656,590
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007
692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007692,007656,590655,759655,073655,053654,899604,501587,585587,245544,129497,543486,645451,558392,856381,642363,798310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000310,000
   Retained Earnings 
16,359
130,300
172,043
193,444
212,434
160,399
168,049
146,105
154,503
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,704
57,891
51,781
314,211
380,633
379,116
421,412
437,742
451,613
400,856
417,982
434,495
448,136
382,770
387,491
385,994
382,528
297,143
302,742
303,044
311,126
295,719
249,906
237,997
206,557
182,360
208,420
266,392
306,331
295,095
299,520
318,951
339,423
294,587
301,528
297,465
304,071
269,309
280,208
280,208269,309304,071297,465301,528294,587339,423318,951299,520295,095306,331266,392208,420182,360206,557237,997249,906295,719311,126303,044302,742297,143382,528385,994387,491382,770448,136434,495417,982400,856451,613437,742421,412379,116380,633314,21151,78157,89117,704000000000000000000000000000154,503146,105168,049160,399212,434193,444172,043130,30016,359
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000
   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
35,169
41,133
42,261
47,821
48,315
48,240
48,115
48,241
47,988
48,134
47,977
47,911
50,410
51,209
52,446
56,152
56,342
63,927
71,321
72,532
78,951
78,951
78,951
78,951
78,95178,95178,95178,95172,53271,32163,92756,34256,15252,44651,20950,41047,91147,97748,13447,98848,24148,11548,24048,31547,82142,26141,13335,169000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.